Bilans kwartalnie
dane w mln
index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 4 807.3 | 4 732.4 | 4 856.0 | 4 837.5 | 5 162.1 | 5 019.0 | 5 035.0 | 5 464.9 | 5 563.8 | 5 656.2 | 5 578.5 | 5 484.4 | 6 498.1 | 6 373.2 | 6 250.2 | 6 105.4 | 6 123.5 | 6 217.2 | 6 372.9 | 6 542.1 | 6 748.9 | 7 273.6 | 7 329.6 | 7 191.0 | 7 008.2 | 6 998.9 | 7 182.4 | 7 135.7 | 7 259.6 | 7 119.1 | 7 606.1 | 7 453.7 | 7 558.6 | 7 792.3 | 7 807.3 | 7 972.5 | 8 306.0 | 8 353.9 | 8 357.7 | 8 362.3 | 8 517.4 | 8 343.3 |
Aktywa trwałe | 912.5 | 897.6 | 972.3 | 901.2 | 963.6 | 2 327.6 | 2 411.0 | 2 606.6 | 2 624.7 | 2 580.3 | 2 530.0 | 2 409.4 | 2 812.0 | 2 593.9 | 2 568.4 | 2 468.7 | 2 519.3 | 2 401.3 | 2 614.8 | 2 761.0 | 2 873.9 | 3 329.3 | 3 189.6 | 3 136.2 | 3 179.2 | 3 027.4 | 3 240.4 | 3 224.2 | 3 232.5 | 2 916.8 | 3 192.3 | 2 951.3 | 381.7 | 3 092.3 | 2 992.9 | 401.9 | 7 694.9 | 7 844.8 | 7 855.3 | 390.5 | 7 032.6 | 397.0 |
Rzeczowe aktywa trwałe netto | 112.9 | 111.9 | 110.5 | 109.1 | 107.9 | 107.6 | 107.2 | 106.8 | 106.0 | 105.3 | 105.9 | 107.1 | 133.6 | 131.6 | 132.6 | 133.9 | 136.0 | 147.7 | 149.9 | 151.7 | 153.7 | 146.2 | 147.7 | 147.2 | 144.6 | 144.6 | 142.8 | 142.7 | 142.5 | 142.9 | 142.8 | 142.7 | 141.3 | 141.4 | 139.8 | 139.5 | 153.8 | 154.4 | 152.8 | 152.8 | 155.5 | 155.8 |
Wartość firmy | 91.4 | 90.4 | 90.6 | 91.5 | 91.5 | 91.5 | 91.5 | 91.5 | 91.5 | 91.5 | 91.5 | 91.5 | 201.2 | 201.2 | 201.2 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 |
Wartości niematerialne i prawne | 8.8 | 8.2 | 7.7 | 7.1 | 6.5 | 6.0 | 5.5 | 5.1 | 4.6 | 4.2 | 3.8 | 3.4 | 23.0 | 21.6 | 20.3 | 19.0 | 17.8 | 16.6 | 15.5 | 14.4 | 13.4 | 12.4 | 11.4 | 10.6 | 9.7 | 9.0 | 8.2 | 7.6 | 6.9 | 6.3 | 5.7 | 5.1 | 4.6 | 4.1 | 3.7 | 3.3 | 2.9 | 2.6 | 2.3 | 2.0 | 1.8 | 1.5 |
Wartość firmy i wartości niematerialne i prawne | 100.2 | 98.6 | 98.2 | 98.6 | 98.1 | 97.5 | 97.1 | 96.6 | 96.1 | 95.7 | 95.3 | 94.9 | 224.2 | 222.9 | 221.5 | 220.1 | 218.9 | 217.7 | 216.6 | 215.5 | 214.5 | 213.5 | 212.6 | 211.7 | 210.9 | 210.1 | 209.4 | 208.7 | 208.0 | 207.4 | 206.8 | 206.3 | 205.7 | 205.3 | 204.8 | 204.4 | 204.0 | 203.7 | 203.4 | 203.1 | 202.9 | 202.6 |
Należności netto | 22.4 | 16.6 | 22.7 | 17.1 | 22.7 | 16.5 | 22.2 | 17.5 | 25.2 | 18.3 | 23.2 | 18.8 | 28.5 | 20.7 | 27.1 | 22.5 | 27.3 | 20.0 | 25.2 | 22.5 | 28.5 | 27.1 | 36.9 | 30.4 | 38.7 | 27.4 | 36.6 | 29.1 | 39.1 | 28.4 | 41.5 | 32.9 | 0.0 | 34.9 | 48.3 | 39.6 | 50.5 | 0.0 | 50.4 | 37.9 | 46.7 | 36.2 |
Inwestycje długoterminowe | 699.5 | 687.1 | 763.6 | 693.5 | 757.6 | 2 122.5 | 2 206.7 | 2 403.3 | 2 422.6 | 2 379.3 | 2 328.8 | 2 207.4 | 2 454.1 | 2 239.5 | 2 214.3 | 2 114.7 | 2 164.5 | 2 035.9 | 2 248.3 | 2 393.7 | 2 505.8 | 2 947.5 | 2 799.9 | 2 748.6 | 2 696.3 | 2 645.1 | 2 860.9 | 2 845.6 | 2 855.1 | 2 540.3 | 2 817.0 | 2 575.8 | 2 625.7 | 2 745.7 | 2 648.3 | 2 643.4 | 417.0 | 337.0 | 306.9 | 2 706.6 | 2 822.6 | 0.0 |
Aktywa obrotowe | 3 894.7 | 3 834.8 | 3 883.7 | 3 936.3 | 4 198.5 | 2 691.4 | 2 624.0 | 2 858.3 | 2 939.0 | 3 075.9 | 3 048.5 | 3 075.1 | 3 686.1 | 3 779.3 | 3 681.8 | 3 636.6 | 3 604.2 | 3 815.9 | 3 758.1 | 3 781.1 | 3 875.0 | 3 944.3 | 4 140.0 | 4 054.8 | 3 829.0 | 3 971.5 | 3 942.0 | 112.4 | 2 855.4 | 2 256.9 | 163.9 | 1 600.1 | 166.7 | 1 690.3 | 1 468.6 | 145.2 | 611.1 | 509.1 | 502.4 | 692.6 | 1 484.8 | 139.6 |
Środki pieniężne i Inwestycje | 391.4 | 400.9 | 448.0 | 373.5 | 447.6 | 1 400.8 | 1 480.4 | 1 821.2 | 1 641.2 | 1 714.9 | 1 628.9 | 1 471.0 | 1 729.5 | 2 311.3 | 2 255.2 | 2 105.1 | 2 115.9 | 2 142.8 | 2 220.7 | 2 355.2 | 2 489.3 | 2 925.2 | 2 780.3 | 2 729.7 | 2 695.7 | 2 654.5 | 2 894.5 | 2 840.2 | 2 966.1 | 2 228.5 | 1 857.4 | 1 567.1 | 1 414.4 | 1 690.3 | 1 468.6 | 105.6 | (122.0) | 96.7 | 452.0 | 130.1 | 1 484.8 | 103.4 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2 873.2) | 0.0 | (215.5) | 0.0 | (228.2) | 0.0 | (380.3) | (303.6) | (365.5) | 71.5 | (136.5) | (164.7) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 306.7 | 293.7 | 371.0 | 301.6 | 366.6 | 1 332.4 | 1 416.3 | 1 622.1 | 1 479.6 | 1 444.0 | 1 397.8 | 1 292.1 | 1 538.8 | 2 062.5 | 2 038.0 | 1 939.3 | 1 989.4 | 1 876.3 | 2 088.8 | 2 240.4 | 2 358.6 | 2 813.0 | 2 679.5 | 2 633.5 | 2 587.3 | 2 546.9 | 2 766.0 | 2 753.1 | 2 764.3 | 2 066.0 | 1 733.4 | 1 424.6 | 1 299.0 | 1 437.2 | 1 339.8 | 1 335.6 | 1 296.3 | 1 405.2 | 1 405.9 | 1 408.4 | 1 111.4 | (293.4) |
Środki pieniężne i inne aktywa pieniężne | 84.7 | 107.2 | 77.0 | 71.9 | 81.0 | 68.5 | 64.1 | 199.1 | 161.6 | 270.9 | 231.1 | 178.9 | 190.7 | 248.7 | 217.2 | 165.8 | 126.5 | 266.6 | 132.0 | 114.8 | 130.7 | 112.2 | 100.8 | 96.2 | 108.4 | 107.6 | 128.5 | 87.1 | 201.8 | 162.6 | 124.0 | 114.1 | 115.4 | 253.1 | 128.8 | 211.7 | 513.7 | 404.0 | 386.8 | 464.0 | 373.4 | 396.7 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług krótkoterminowy | 297.4 | 141.2 | 282.7 | 442.7 | 645.4 | 257.1 | 374.7 | 709.1 | 0.0 | 952.9 | 1 015.8 | 990.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 764.4 | 759.5 | 758.7 | 76.4 | 0.0 |
Zobowiązania krótkoterminowe | 297.4 | 141.2 | 282.7 | 442.7 | 645.4 | 257.1 | 374.7 | 709.1 | 866.5 | 952.9 | 1 015.8 | 990.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2 242.6 | 2 273.2 | 2 010.2 | 1 660.9 | 1 944.7 | 2 000.7 | 2 112.5 | 2 169.0 | 2 142.9 | 2 030.9 | 4 558.3 | 2 130.4 | 2 180.8 | 2 155.6 | 0.0 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 660.4 | 609.9 | 632.6 | 558.9 | 562.6 | 622.3 | 559.1 | 621.6 | 601.5 | 411.3 | 320.7 | 310.5 | 1 175.8 | 930.7 | 935.0 | 719.9 | 877.7 | 788.4 | 997.7 | 1 156.2 | 1 146.6 | 1 450.3 | 1 350.6 | 1 139.4 | 1 145.5 | 950.2 | 1 012.4 | 847.4 | 560.5 | 179.1 | 328.7 | 6 746.1 | 6 812.6 | 1 117.8 | 837.4 | 762.1 | 2 974.4 | 5 435.6 | 5 376.0 | 5 401.4 | 0.0 | 0.0 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 8.0 | 4.8 | 7.0 | 8.1 | 9.6 | 15.5 | 9.9 | 16.5 | 12.5 | 17.8 | 0.0 | 0.0 | 0.0 | 28.3 | 0.0 | 0.0 | 0.0 | 21.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 660.4 | 609.9 | 632.6 | 558.9 | 562.6 | 622.3 | 559.1 | 621.6 | 601.5 | 411.3 | 320.7 | 310.5 | 1 175.8 | 930.7 | 935.0 | 719.9 | 877.7 | 788.4 | 997.7 | 1 156.2 | 1 146.6 | 1 450.3 | 1 350.6 | 1 139.4 | 1 145.5 | 950.2 | 1 012.4 | 847.4 | 560.5 | 179.1 | 328.7 | 6 746.1 | 6 812.6 | 1 117.8 | 837.4 | 762.1 | 2 974.4 | 5 435.6 | 5 376.0 | 5 401.4 | 0.0 | 0.0 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.2 | 10.1 | 18.2 | 17.9 | 16.7 | 17.3 | 17.0 | 17.0 | 16.7 | 16.4 | 16.1 | 17.3 | 17.1 | 17.0 | 17.1 | 16.8 | 16.7 | 16.7 | 16.2 | 15.9 | 15.8 | 0.0 |
Zobowiązania ogółem | 4 382.0 | 4 297.6 | 4 424.3 | 4 390.3 | 4 718.0 | 4 561.4 | 4 562.7 | 4 992.3 | 5 045.5 | 5 124.8 | 5 031.4 | 4 928.4 | 5 744.0 | 5 626.8 | 5 498.4 | 5 352.8 | 5 392.2 | 5 459.2 | 5 585.1 | 5 731.6 | 5 944.3 | 6 477.8 | 6 512.0 | 6 351.8 | 6 132.9 | 6 140.3 | 6 288.0 | 6 257.8 | 6 347.4 | 6 334.9 | 6 874.3 | 6 746.1 | 6 812.6 | 1 117.8 | 837.4 | 762.1 | 7 532.7 | 7 565.9 | 7 556.7 | 7 557.0 | 7 705.5 | 7 526.7 |
Kapitał (fundusz) podstawowy | 33.2 | 33.2 | 34.8 | 34.8 | 34.8 | 34.9 | 36.5 | 36.5 | 39.3 | 39.4 | 40.3 | 40.3 | 47.3 | 47.3 | 47.3 | 47.3 | 47.3 | 47.3 | 47.3 | 47.3 | 47.4 | 47.4 | 47.4 | 47.4 | 47.4 | 47.4 | 47.4 | 47.4 | 47.5 | 47.5 | 47.5 | 47.5 | 47.5 | 47.5 | 47.5 | 47.5 | 47.6 | 47.6 | 47.6 | 47.6 | 47.6 | 47.6 |
Zyski zatrzymane | 55.4 | 59.2 | 31.9 | 37.8 | 41.5 | 49.3 | 19.9 | 26.4 | 30.1 | 37.9 | 19.4 | 25.7 | 32.9 | 39.2 | 48.8 | 58.6 | 64.8 | 57.0 | 65.2 | 74.5 | 80.3 | 65.9 | 77.1 | 93.9 | 111.2 | 134.8 | 145.3 | 163.8 | 179.8 | 193.7 | 208.2 | 224.1 | 239.6 | 254.6 | 268.6 | 276.3 | 282.4 | 292.9 | 306.6 | 316.0 | 326.8 | 337.2 |
Kapitał własny | 425.2 | 434.8 | 431.7 | 447.1 | 444.1 | 457.6 | 472.3 | 472.6 | 518.3 | 531.5 | 547.1 | 556.0 | 754.1 | 746.4 | 751.8 | 752.5 | 731.3 | 758.0 | 787.8 | 810.5 | 804.6 | 795.8 | 817.6 | 839.1 | 875.3 | 858.6 | 894.4 | 877.9 | 912.2 | 784.2 | 731.8 | 707.6 | 746.0 | 751.0 | 765.2 | 728.6 | 773.3 | 787.9 | 801.0 | 805.3 | 811.9 | 816.6 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 4 807.3 | 4 732.4 | 4 856.0 | 4 837.5 | 5 162.1 | 5 019.0 | 5 035.0 | 5 464.9 | 5 563.8 | 5 656.2 | 5 578.5 | 5 484.4 | 6 498.1 | 6 373.2 | 6 250.2 | 6 105.4 | 6 123.5 | 6 217.2 | 6 372.9 | 6 542.1 | 6 748.9 | 7 273.6 | 7 329.6 | 7 191.0 | 7 008.2 | 6 998.9 | 7 182.4 | 7 135.7 | 7 259.6 | 7 119.1 | 7 606.1 | 7 453.7 | 7 558.6 | 7 792.3 | 7 807.3 | 7 972.5 | 8 306.0 | 8 353.9 | 8 357.7 | 8 362.3 | 8 517.4 | 8 343.3 |
Inwestycje | 1 006.2 | 980.8 | 1 134.6 | 995.1 | 1 124.2 | 3 454.8 | 3 623.0 | 4 025.4 | 3 902.2 | 3 823.3 | 3 726.6 | 3 499.4 | 3 992.8 | 4 302.0 | 4 252.3 | 4 053.9 | 4 153.9 | 3 912.1 | 4 337.0 | 4 634.1 | 4 864.4 | 5 772.9 | 5 491.7 | 5 394.2 | 5 295.5 | 5 203.8 | 5 638.7 | 5 610.5 | 5 631.3 | 4 617.8 | 4 561.7 | 4 011.4 | 3 924.8 | 4 182.9 | 3 988.1 | 3 979.0 | 417.0 | 337.0 | 306.9 | 4 115.0 | 3 934.0 | 4 203.7 |
Dług | 957.7 | 751.1 | 915.3 | 1 001.6 | 1 208.0 | 879.4 | 933.8 | 1 330.8 | 1 468.0 | 1 364.2 | 1 336.5 | 1 301.0 | 1 175.8 | 930.7 | 935.0 | 719.9 | 877.7 | 788.4 | 992.7 | 1 148.2 | 1 141.7 | 1 651.1 | 1 324.4 | 1 153.5 | 1 113.2 | 945.4 | 1 002.7 | 838.7 | 526.1 | 192.9 | 371.0 | 477.2 | 533.4 | 1 117.8 | 837.4 | 762.1 | 893.3 | 941.1 | 932.2 | 1 034.1 | 976.4 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 84.7 | 107.2 | 77.0 | 71.9 | 81.0 | 68.5 | 64.1 | 199.1 | 161.6 | 270.9 | 231.1 | 178.9 | 190.7 | 248.7 | 217.2 | 165.8 | 126.5 | 266.6 | 132.0 | 114.8 | 130.7 | 112.2 | 100.8 | 96.2 | 108.4 | 107.6 | 128.5 | 87.1 | 201.8 | 162.6 | 124.0 | 114.1 | 115.4 | 253.1 | 128.8 | 211.7 | 513.7 | 404.0 | 386.8 | 464.0 | 373.4 | 396.7 |
Dług netto | 873.1 | 643.9 | 838.2 | 929.7 | 1 127.0 | 811.0 | 869.7 | 1 131.7 | 1 306.4 | 1 093.4 | 1 105.4 | 1 122.1 | 985.1 | 682.0 | 717.8 | 554.1 | 751.2 | 521.8 | 860.7 | 1 033.4 | 1 011.0 | 1 538.9 | 1 223.6 | 1 057.3 | 1 004.8 | 837.7 | 874.2 | 751.6 | 324.3 | 30.3 | 247.0 | 363.1 | 418.0 | 864.7 | 708.6 | 550.4 | 379.6 | 537.1 | 545.4 | 570.1 | 603.1 | 462.5 |
Ticker | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI | SBSI |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |