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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2018 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
Kwartał | Q1 | Q1 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
Aktywa | 0.0 | 1 124.0 | 1 119.7 | 1 089.9 | 0.0 | 1 411.9 | 1 408.2 | 1 534.7 | 1 592.5 | 1 603.5 | 1 552.9 | 1 539.7 | 1 589.7 | 1 769.2 | 1 810.6 | 1 917.7 | 1 959.6 | 1 908.9 | 1 918.4 | 2 074.3 | 2 140.6 | 2 259.0 | 2 246.7 | 2 351.5 |
Aktywa trwałe | (53.7) | 766.4 | 761.4 | 719.2 | (23.4) | 1 045.4 | 1 023.1 | 1 005.5 | 1 009.4 | 973.9 | 943.8 | 931.0 | 935.7 | 1 122.5 | 1 193.8 | 1 334.1 | 1 267.0 | 1 235.9 | 1 334.2 | 1 523.6 | 1 462.3 | 1 631.6 | 1 666.9 | 1 798.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 689.9 | 684.5 | 648.7 | 0.0 | 972.5 | 951.2 | 924.4 | 929.3 | 906.1 | 876.9 | 855.2 | 845.8 | 1 035.6 | 1 108.5 | 1 207.8 | 1 151.9 | 1 159.4 | 1 224.6 | 1 404.9 | 1 342.3 | 1 512.1 | 1 549.9 | 1 663.1 |
Wartość firmy | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 4.3 | 0.0 | 4.4 | 0.0 | 3.6 | 3.2 | 2.8 | 2.4 | 2.2 | 1.8 | 4.0 | 5.2 | 3.0 | 2.0 | 2.2 | 2.1 | 1.9 | 1.4 | 2.1 | 2.6 | 1.5 | 0.0 | 1.8 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 4.3 | 3.9 | 4.4 | 0.0 | 3.6 | 3.2 | 2.8 | 2.4 | 2.2 | 1.8 | 4.0 | 5.2 | 3.0 | 2.0 | 2.2 | 2.1 | 1.9 | 1.4 | 2.1 | 2.6 | 1.5 | 1.6 | 1.8 |
Należności netto | 0.0 | 292.2 | 295.5 | 311.1 | 0.0 | 309.7 | 332.3 | 328.0 | 334.5 | 357.0 | 362.0 | 319.3 | 357.5 | 391.4 | 379.3 | 341.5 | 389.4 | 415.0 | 391.9 | 345.4 | 411.7 | 416.4 | 421.8 | 404.2 |
Inwestycje długoterminowe | 0.0 | 12.6 | 12.2 | 0.0 | 0.0 | 0.3 | 0.0 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 15.2 | 14.9 | 14.8 | 17.7 | 17.5 | 17.3 | 50.9 | 103.4 | 104.1 | 104.0 | 48.2 | 51.7 |
Aktywa obrotowe | 53.7 | 357.6 | 358.3 | 370.8 | 23.4 | 366.5 | 385.0 | 529.2 | 583.1 | 629.6 | 609.1 | 608.7 | 653.9 | 646.8 | 616.8 | 583.7 | 692.7 | 673.0 | 584.2 | 550.7 | 678.2 | 627.4 | 579.8 | 552.6 |
Środki pieniężne i Inwestycje | 53.7 | 34.8 | 30.4 | 23.4 | 23.4 | 21.4 | 26.0 | 184.5 | 213.5 | 236.6 | 219.2 | 268.6 | 261.2 | 214.3 | 190.2 | 212.3 | 246.7 | 212.5 | 149.7 | 170.5 | 141.6 | 53.4 | 33.1 | 43.1 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 3.8 | 4.3 | 2.7 | 0.0 | 0.3 | 0.0 | 6.1 | 0.0 | 18.1 | 4.6 | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 107.5 | 0.0 | 69.6 | 0.0 | 46.9 | 0.2 | 0.0 | 0.7 | 0.5 | 0.9 | 120.6 | 120.7 | 0.5 | 0.8 | 0.9 | 0.9 | 0.8 | 0.4 | 0.4 | 0.6 | 0.4 | 0.5 | 0.5 | 0.4 |
Środki pieniężne i inne aktywa pieniężne | (53.7) | 34.8 | 30.4 | 23.4 | (23.4) | 21.2 | 26.0 | 183.8 | 213.0 | 235.6 | 98.6 | 147.9 | 260.7 | 213.5 | 189.3 | 211.4 | 246.0 | 212.2 | 149.3 | 169.9 | 141.3 | 52.9 | 32.6 | 42.6 |
Należności krótkoterminowe | 0.0 | 8.1 | 12.7 | 10.1 | 0.0 | 4.7 | 4.7 | 4.8 | 8.4 | 7.3 | 7.2 | 6.5 | 12.9 | 14.5 | 8.3 | 7.9 | 6.1 | 8.4 | 8.7 | 12.9 | 12.8 | 41.1 | 13.2 | 8.7 |
Dług krótkoterminowy | 0.0 | 355.1 | 327.9 | 337.1 | 0.0 | 475.1 | 340.3 | 162.7 | 168.2 | 170.0 | 167.4 | 160.7 | 153.8 | 180.2 | 190.0 | 213.2 | 213.9 | 219.6 | 236.1 | 279.7 | 362.5 | 374.0 | 313.2 | 353.9 |
Zobowiązania krótkoterminowe | 0.0 | 463.8 | 442.3 | 537.9 | 0.0 | 584.4 | 622.0 | 255.3 | 280.4 | 279.3 | 289.9 | 264.6 | 285.2 | 310.1 | 324.7 | 328.7 | 358.7 | 351.1 | 376.8 | 391.6 | 498.4 | 544.1 | 480.9 | 475.1 |
Rozliczenia międzyokresowe | 0.0 | 73.3 | 76.5 | 0.0 | 0.0 | 79.0 | 0.0 | 57.2 | 76.9 | 78.4 | 87.5 | 60.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 87.3 | 90.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 274.4 | 264.9 | 236.1 | 0.0 | 452.6 | 437.5 | 410.2 | 403.6 | 378.8 | 348.8 | 323.3 | 313.7 | 439.5 | 498.6 | 546.2 | 513.1 | 498.8 | 529.7 | 652.1 | 579.5 | 719.6 | 734.0 | 792.3 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 6.4 | 8.9 | 12.6 | 16.2 | 19.1 | 22.5 | 25.7 | 27.2 | 27.7 | 23.8 | 28.7 | 33.6 | 33.2 | 37.4 | 40.6 | 40.4 | 44.1 |
Zobowiązania długoterminowe | 0.0 | 274.4 | 264.9 | 236.1 | 0.0 | 452.6 | 437.5 | 410.2 | 403.6 | 378.8 | 348.8 | 323.3 | 313.7 | 439.5 | 498.6 | 546.2 | 513.1 | 498.8 | 529.7 | 652.1 | 579.5 | 719.6 | 734.0 | 792.3 |
Zobowiązania z tytułu leasingu | 0.0 | 319.3 | 305.7 | 289.1 | 0.0 | 568.3 | 551.5 | 518.0 | 513.8 | 486.9 | 450.0 | 418.8 | 397.9 | 545.0 | 610.3 | 678.1 | 648.6 | 642.2 | 685.2 | 553.1 | 480.6 | 619.4 | 898.0 | 977.3 |
Zobowiązania ogółem | 0.0 | 738.1 | 707.2 | 774.0 | 0.0 | 1 037.0 | 1 059.6 | 665.5 | 684.0 | 658.1 | 638.7 | 587.8 | 598.9 | 749.6 | 823.3 | 874.9 | 871.8 | 849.9 | 906.5 | 1 043.7 | 1 078.0 | 1 263.7 | 1 214.9 | 1 267.3 |
Kapitał (fundusz) podstawowy | 0.0 | 225.0 | 225.0 | 225.0 | 0.0 | 225.0 | 225.0 | 310.0 | 310.0 | 372.0 | 372.0 | 372.0 | 372.0 | 446.4 | 446.4 | 446.4 | 446.4 | 446.4 | 446.4 | 446.4 | 446.4 | 446.4 | 446.4 | 476.2 |
Zyski zatrzymane | 0.0 | 144.8 | 171.4 | 90.9 | 0.0 | 127.4 | 123.6 | 78.1 | 117.3 | 92.3 | 54.8 | 92.6 | 131.4 | 85.9 | 46.1 | 101.7 | 146.7 | 117.8 | 70.2 | 79.0 | 109.8 | 42.3 | 51.3 | 102.8 |
Kapitał własny | 415.7 | 385.8 | 412.4 | 315.9 | 315.9 | 374.9 | 348.6 | 869.2 | 908.5 | 945.5 | 914.2 | 951.9 | 990.8 | 1 019.6 | 987.2 | 1 042.9 | 1 087.9 | 1 059.0 | 1 011.9 | 1 030.6 | 1 062.6 | 995.3 | 1 031.8 | 1 084.1 |
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 |
Pasywa | 415.7 | 1 124.0 | 1 119.7 | 1 089.9 | 315.9 | 1 411.9 | 1 408.2 | 1 534.7 | 1 592.5 | 1 603.5 | 1 552.9 | 1 539.7 | 1 589.7 | 1 769.2 | 1 810.6 | 1 917.7 | 1 959.6 | 1 908.9 | 1 918.4 | 2 074.3 | 2 140.6 | 2 259.0 | 2 246.7 | 2 351.5 |
Inwestycje | 107.5 | 12.6 | 12.2 | 0.0 | 46.9 | 0.5 | 0.0 | 1.0 | 0.8 | 1.2 | 120.8 | 121.0 | 15.7 | 15.7 | 15.7 | 18.6 | 18.3 | 17.7 | 51.3 | 103.9 | 104.5 | 104.5 | 48.7 | 52.2 |
Dług | 0.0 | 569.3 | 535.7 | 526.4 | 0.0 | 881.4 | 728.7 | 518.0 | 513.8 | 486.9 | 450.0 | 418.8 | 397.9 | 545.0 | 610.3 | 678.1 | 648.6 | 642.2 | 685.2 | 832.8 | 843.1 | 993.3 | 946.3 | 1 034.5 |
Środki pieniężne i inne aktywa pieniężne | (53.7) | 34.8 | 30.4 | 23.4 | (23.4) | 21.2 | 26.0 | 183.8 | 213.0 | 235.6 | 98.6 | 147.9 | 260.7 | 213.5 | 189.3 | 211.4 | 246.0 | 212.2 | 149.3 | 169.9 | 141.3 | 52.9 | 32.6 | 42.6 |
Dług netto | 53.7 | 534.5 | 505.3 | 503.0 | 23.4 | 860.2 | 702.8 | 334.3 | 300.8 | 251.3 | 351.4 | 270.9 | 137.2 | 331.5 | 420.9 | 466.7 | 402.7 | 430.0 | 535.9 | 662.9 | 701.9 | 940.4 | 913.7 | 991.9 |
Ticker | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK | SO.BK |
Waluta | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB |