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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | Q1 | 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 | 0.0 | 3 107.0 | 3 202.0 | 3 360.0 | 4 133.0 | 4 336.0 | 5 593.0 | 5 113.0 | 5 036.0 | 5 122.0 | 5 026.0 | 5 534.0 | 5 764.0 | 6 326.0 | 8 037.0 | 7 481.0 | 6 989.0 | 7 170.0 | 7 039.0 | 7 388.0 | 7 632.0 | 7 636.0 | 7 529.0 | 7 312.0 | 7 592.0 | 8 346.0 | 9 075.0 | 10 146.0 | 10 553.0 | 12 005.0 | 12 687.0 |
Aktywa trwałe | (1 395.0) | 1 209.0 | 1 264.0 | 1 302.0 | 1 973.0 | 2 090.0 | 3 522.0 | 3 121.0 | 3 058.0 | 2 891.0 | 2 883.0 | 3 270.0 | 3 325.0 | 3 960.0 | 4 320.0 | 3 730.0 | 2 952.0 | 2 798.0 | 2 671.0 | 2 866.0 | 2 973.0 | 3 284.0 | 3 236.0 | 3 136.2 | 2 897.0 | 3 086.0 | 3 431.0 | 3 804.2 | 3 550.0 | 3 626.0 | 3 833.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 73.0 | 68.0 | 83.0 | 135.0 | 197.0 | 665.0 | 641.0 | 756.0 | 780.0 | 782.0 | 763.0 | 758.0 | 757.0 | 789.0 | 792.0 | 812.0 | 809.0 | 812.0 | 818.0 | 835.0 | 765.0 | 744.0 | 680.9 | 618.0 | 547.0 | 498.0 | 465.3 | 430.0 | 414.0 | 401.0 |
Wartość firmy | 0.0 | 135.0 | 133.0 | 144.0 | 145.0 | 146.0 | 424.0 | 464.0 | 489.0 | 478.0 | 627.0 | 617.0 | 595.0 | 736.0 | 815.0 | 851.0 | 869.0 | 894.0 | 978.0 | 1 111.0 | 1 261.0 | 1 168.0 | 1 155.0 | 1 252.7 | 1 180.0 | 1 137.0 | 1 159.0 | 1 167.0 | 1 128.0 | 1 201.0 | 1 156.0 |
Wartości niematerialne i prawne | 0.0 | 27.0 | 28.0 | 31.0 | 28.0 | 28.0 | 54.0 | 55.0 | 58.0 | 58.0 | 87.0 | 86.0 | 82.0 | 97.0 | 98.0 | 95.0 | 91.0 | 89.0 | 109.0 | 126.0 | 153.0 | 127.0 | 115.0 | 94.9 | 98.0 | 84.0 | 76.0 | 57.0 | 58.0 | 48.0 | 43.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 162.0 | 161.0 | 175.0 | 173.0 | 174.0 | 478.0 | 519.0 | 547.0 | 536.0 | 714.0 | 703.0 | 677.0 | 833.0 | 913.0 | 946.0 | 960.0 | 983.0 | 1 087.0 | 1 237.0 | 1 414.0 | 1 295.0 | 1 270.0 | 1 347.7 | 1 278.0 | 1 221.0 | 1 235.0 | 1 224.0 | 1 186.0 | 1 249.0 | 1 199.0 |
Należności netto | 0.0 | 272.0 | 323.0 | 325.0 | 361.0 | 273.0 | 393.0 | 431.0 | 287.0 | 297.0 | 366.0 | 365.0 | 270.0 | 319.0 | 310.0 | 352.0 | 410.0 | 626.0 | 389.0 | 427.0 | 462.0 | 502.0 | 361.0 | 640.0 | 755.0 | 878.0 | 798.0 | 788.0 | 776.0 | 799.0 | 749.0 |
Inwestycje długoterminowe | 0.0 | 911.0 | 969.0 | 969.0 | 1 589.0 | 1 646.0 | 2 299.0 | 1 883.0 | 1 678.0 | 1 497.0 | 1 312.0 | 1 725.0 | 1 811.0 | 2 277.0 | 2 522.0 | 1 897.0 | 1 090.0 | 916.0 | 682.0 | 720.0 | 630.0 | 1 138.0 | 1 134.0 | 1 107.6 | 903.0 | 1 215.0 | 1 534.0 | 2 033.2 | 1 604.0 | 1 635.0 | 1 958.0 |
Aktywa obrotowe | 1 395.0 | 1 898.0 | 1 938.0 | 2 058.0 | 2 160.0 | 2 246.0 | 2 071.0 | 1 992.0 | 1 978.0 | 2 231.0 | 2 143.0 | 2 264.0 | 2 439.0 | 2 366.0 | 3 717.0 | 3 751.0 | 4 037.0 | 4 372.0 | 4 368.0 | 4 522.0 | 4 659.0 | 4 352.0 | 4 293.0 | 4 723.9 | 4 695.0 | 5 260.0 | 5 644.0 | 6 344.0 | 7 003.0 | 8 379.0 | 8 854.0 |
Środki pieniężne i Inwestycje | 1 395.0 | 1 509.0 | 1 576.0 | 1 695.0 | 1 764.0 | 1 806.0 | 1 626.0 | 1 495.0 | 1 517.0 | 1 757.0 | 1 684.0 | 1 784.0 | 1 901.0 | 1 747.0 | 3 086.0 | 3 052.0 | 3 237.0 | 3 500.0 | 3 537.0 | 3 568.0 | 3 666.0 | 3 350.0 | 3 438.0 | 3 700.3 | 3 715.0 | 4 214.0 | 4 671.0 | 4 950.0 | 6 080.0 | 7 448.0 | 7 913.0 |
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 | 79.0 | 80.0 | 76.0 | 0.0 | 103.0 | 154.0 | 155.0 | 120.0 | 0.0 | 134.6 | 12.0 | 9.0 | 0.0 | (243.0) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 2 790.0 | 1 032.0 | 843.0 | 885.0 | 669.0 | 915.0 | 660.0 | 586.0 | 640.0 | 692.0 | 733.0 | 636.0 | 719.0 | 596.0 | 644.0 | 612.0 | 725.0 | 756.0 | 816.0 | 782.0 | 815.0 | 867.0 | 995.0 | 917.7 | 1 097.0 | 1 100.0 | 1 220.0 | 1 344.8 | 1 392.0 | 2 667.0 | 2 894.0 |
Środki pieniężne i inne aktywa pieniężne | (1 395.0) | 477.0 | 733.0 | 810.0 | 1 095.0 | 891.0 | 966.0 | 909.0 | 877.0 | 1 065.0 | 951.0 | 1 148.0 | 1 182.0 | 1 151.0 | 2 442.0 | 2 440.0 | 2 512.0 | 2 744.0 | 2 721.0 | 2 786.0 | 2 851.0 | 2 483.0 | 2 443.0 | 2 782.6 | 2 618.0 | 3 114.0 | 3 451.0 | 4 054.0 | 4 688.0 | 4 781.0 | 5 019.0 |
Należności krótkoterminowe | 0.0 | 242.0 | 255.0 | 257.0 | 263.0 | 295.0 | 255.0 | 288.0 | 344.0 | 377.0 | 377.0 | 365.0 | 424.0 | 434.0 | 440.0 | 485.0 | 528.0 | 534.0 | 449.0 | 578.0 | 695.0 | 588.0 | 592.0 | 623.0 | 655.0 | 662.0 | 715.0 | 750.0 | 738.0 | 933.0 | 693.0 |
Dług krótkoterminowy | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.0 | 30.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 654.0 |
Zobowiązania krótkoterminowe | 0.0 | 1 860.0 | 1 948.0 | 2 280.0 | 2 451.0 | 2 147.0 | 2 507.0 | 2 633.0 | 2 456.0 | 2 439.0 | 2 339.0 | 2 759.0 | 2 664.0 | 2 900.0 | 2 936.0 | 2 969.0 | 3 075.0 | 3 226.0 | 3 123.0 | 3 334.0 | 3 558.0 | 3 516.0 | 3 459.0 | 3 869.5 | 3 701.0 | 4 090.0 | 3 966.0 | 4 059.0 | 4 106.0 | 4 450.0 | 5 965.0 |
Rozliczenia międzyokresowe | 0.0 | 216.0 | 223.0 | 234.0 | 240.0 | 258.0 | 273.0 | 290.0 | 308.0 | 319.0 | 317.0 | 349.0 | 363.0 | 380.0 | 424.0 | 439.0 | 440.0 | 458.0 | 469.0 | 489.0 | 522.0 | 520.0 | 524.0 | 536.0 | 599.0 | 622.0 | 634.0 | 0.0 | 680.0 | 683.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 65.0 | 1 093.0 | 81.0 | 88.0 | 95.0 | 624.0 | 535.0 | 638.0 | 646.0 | 674.0 | 652.0 | 634.0 | 621.0 | 1 857.0 | 1 813.0 | 1 797.0 | 1 825.0 | 1 769.0 | 1 753.0 | 1 841.0 | 1 719.0 | 1 728.0 | 1 273.5 | 1 752.0 | 1 733.0 | 1 800.0 | 1 829.1 | 1 814.0 | 2 030.0 | 475.0 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 61.0 | 2.0 | 1.0 | 2.0 | 2.0 | 1.0 | 1.0 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 2.0 | 5.0 | 6.0 | 6.0 | 6.0 | 8.0 | 17.0 | 0.0 | 20.0 | 21.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 65.0 | 1 093.0 | 81.0 | 88.0 | 95.0 | 624.0 | 535.0 | 638.0 | 646.0 | 674.0 | 652.0 | 634.0 | 621.0 | 1 857.0 | 1 813.0 | 1 797.0 | 1 825.0 | 1 769.0 | 1 753.0 | 1 841.0 | 1 719.0 | 1 728.0 | 1 273.5 | 1 752.0 | 1 733.0 | 1 800.0 | 1 829.1 | 1 814.0 | 2 030.0 | 475.0 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 586.0 | 547.0 | 618.0 | 622.0 | 624.0 | 612.0 | 592.0 | 577.0 | 587.0 | 576.0 | 582.0 | 579.0 | 587.0 | 592.0 | 608.0 | 555.0 | 546.0 | 522.0 | 520.0 | 493.0 | 493.0 | 472.0 | 446.0 | 462.0 | 448.0 |
Zobowiązania ogółem | 0.0 | 1 925.0 | 3 041.0 | 2 361.0 | 2 539.0 | 2 242.0 | 3 131.0 | 3 168.0 | 3 094.0 | 3 085.0 | 3 013.0 | 3 411.0 | 3 298.0 | 3 521.0 | 4 793.0 | 4 782.0 | 4 872.0 | 5 051.0 | 4 892.0 | 5 087.0 | 5 399.0 | 5 235.0 | 5 187.0 | 5 737.7 | 5 453.0 | 5 823.0 | 5 766.0 | 5 887.0 | 5 920.0 | 6 480.0 | 6 440.0 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | (2 427.0) | (2 596.0) | (2 990.0) | (2 947.0) | (2 505.0) | (2 665.0) | (2 741.0) | (2 500.0) | (2 709.0) | (2 708.0) | (3 064.0) | (3 165.0) | (3 290.0) | (3 267.0) | (3 287.0) | (3 285.0) | (3 220.0) | (3 089.0) | (3 214.0) | (3 379.0) | (3 647.0) | (3 875.0) | (4 558.1) | (4 112.0) | (4 182.0) | (3 985.0) | (3 711.0) | (3 411.0) | (3 044.0) | (2 819.0) |
Kapitał własny | (240.0) | 1 182.0 | 161.0 | 999.0 | 1 594.0 | 2 094.0 | 2 462.0 | 1 945.0 | 1 942.0 | 2 037.0 | 2 013.0 | 2 123.0 | 2 466.0 | 2 805.0 | 3 244.0 | 2 699.0 | 2 117.0 | 2 119.0 | 2 147.0 | 2 301.0 | 2 233.0 | 2 401.0 | 2 342.0 | (4 558.1) | 2 139.0 | 2 523.0 | 3 309.0 | 4 259.0 | 4 633.0 | 5 525.0 | 6 247.0 |
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 |
Pasywa | (240.0) | 3 107.0 | 3 202.0 | 3 360.0 | 4 133.0 | 4 336.0 | 5 593.0 | 5 113.0 | 5 036.0 | 5 122.0 | 5 026.0 | 5 534.0 | 5 764.0 | 6 326.0 | 8 037.0 | 7 481.0 | 6 989.0 | 7 170.0 | 7 039.0 | 7 388.0 | 7 632.0 | 7 636.0 | 7 529.0 | 7 312.0 | 7 592.0 | 8 346.0 | 9 075.0 | 10 146.0 | 10 553.0 | 12 005.0 | 12 687.0 |
Inwestycje | 2 790.0 | 1 943.0 | 1 812.0 | 1 854.0 | 2 258.0 | 2 561.0 | 2 959.0 | 2 469.0 | 2 318.0 | 2 189.0 | 2 045.0 | 2 361.0 | 2 530.0 | 2 873.0 | 3 166.0 | 2 509.0 | 1 815.0 | 1 672.0 | 1 498.0 | 1 502.0 | 1 445.0 | 2 005.0 | 2 129.0 | 2 025.3 | 2 000.0 | 2 315.0 | 2 754.0 | 3 378.0 | 2 996.0 | 4 302.0 | 4 852.0 |
Dług | 0.0 | 1.0 | 1 022.0 | 0.0 | 0.0 | 0.0 | 586.0 | 547.0 | 618.0 | 622.0 | 624.0 | 612.0 | 592.0 | 577.0 | 1 816.0 | 1 775.0 | 1 757.0 | 1 781.0 | 1 733.0 | 1 719.0 | 1 805.0 | 1 683.0 | 1 702.0 | 1 702.0 | 1 729.0 | 1 696.0 | 1 763.0 | 1 795.0 | 1 786.0 | 2 001.0 | 2 102.0 |
Środki pieniężne i inne aktywa pieniężne | (1 395.0) | 477.0 | 733.0 | 810.0 | 1 095.0 | 891.0 | 966.0 | 909.0 | 877.0 | 1 065.0 | 951.0 | 1 148.0 | 1 182.0 | 1 151.0 | 2 442.0 | 2 440.0 | 2 512.0 | 2 744.0 | 2 721.0 | 2 786.0 | 2 851.0 | 2 483.0 | 2 443.0 | 2 782.6 | 2 618.0 | 3 114.0 | 3 451.0 | 4 054.0 | 4 688.0 | 4 781.0 | 5 019.0 |
Dług netto | 1 395.0 | (476.0) | 289.0 | (810.0) | (1 095.0) | (891.0) | (380.0) | (362.0) | (259.0) | (443.0) | (327.0) | (536.0) | (590.0) | (574.0) | (626.0) | (665.0) | (755.0) | (963.0) | (988.0) | (1 067.0) | (1 046.0) | (800.0) | (741.0) | (1 080.6) | (889.0) | (1 418.0) | (1 688.0) | (2 259.0) | (2 902.0) | (2 780.0) | (2 917.0) |
Ticker | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT | SPOT |
Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |