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 | 2014 | 2014 | 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 |
Kwartał | 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 | Q2 | Q4 |
Aktywa | 39.4 | 78.8 | 76.7 | 75.6 | 50.4 | 50.4 | 74.0 | 75.3 | 121.7 | 121.7 | 143.3 | 143.3 | 187.3 | 187.3 | 220.4 | 220.4 | 219.3 | 219.3 | 258.5 | 258.5 | 423.0 | 423.0 | 444.9 | 444.9 | 430.7 | 430.7 | 293.0 | 293.0 | 353.1 | 353.1 | 330.8 | 330.8 | 475.4 | 475.4 | 469.3 | 469.3 | 446.2 | 446.2 | 459.2 | 459.2 | 430.2 | 422.8 |
Aktywa trwałe | 36.0 | 63.9 | 68.6 | 74.3 | 49.2 | 14.5 | 68.7 | 70.1 | 117.8 | 117.8 | 138.8 | 138.8 | 181.7 | 181.7 | 191.4 | 191.4 | 213.9 | 213.9 | 253.2 | 253.2 | 415.8 | 415.8 | 394.1 | 394.1 | 422.6 | 422.6 | 247.9 | 247.9 | 317.4 | 317.4 | 255.5 | 255.5 | 458.8 | 458.8 | 446.4 | 444.8 | 433.3 | 433.3 | 420.5 | 420.5 | 409.2 | 399.3 |
Rzeczowe aktywa trwałe netto | 1.4 | 62.6 | 67.6 | 74.0 | 0.0 | 0.0 | 33.4 | 58.5 | 97.1 | 105.8 | 127.3 | 127.3 | 159.1 | 159.1 | 156.0 | 162.7 | 152.9 | 180.7 | 181.3 | 220.0 | 383.9 | 383.9 | 354.6 | 366.8 | 363.2 | 388.9 | 182.1 | 213.7 | 274.4 | 277.6 | 194.4 | 225.0 | 429.8 | 429.8 | 418.3 | 417.8 | 406.5 | 406.5 | 394.7 | 394.7 | 383.2 | 361.9 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.6 | 0.8 | 0.6 | 0.6 | 0.8 | 1.2 | 1.1 | 1.1 | 0.6 | 0.6 | 0.5 | 0.5 | 0.0 | (0.9) | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.0 | 0.0 | 0.6 | 0.6 | 0.3 | 0.3 | 1.8 | 1.1 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 11.4 | 11.2 | 18.1 | 17.7 | 23.4 | 21.6 | 23.2 | 22.1 | 22.7 | 22.5 | 19.3 | 19.3 | 27.7 | 27.7 | 28.2 | 28.2 | 33.9 | 33.9 | 24.5 | 24.5 | 23.0 | 23.0 | 22.2 | 22.2 | 20.8 | 20.8 | 19.6 | 23.6 | 18.7 | 8.1 |
Aktywa obrotowe | 3.4 | 14.9 | 8.2 | 1.2 | 1.2 | 35.8 | 5.3 | 5.3 | 3.8 | 3.8 | 4.5 | 4.5 | 5.6 | 5.6 | 29.1 | 29.1 | 5.4 | 5.4 | 5.3 | 5.3 | 7.3 | 7.3 | 50.7 | 50.7 | 8.1 | 8.1 | 45.1 | 45.1 | 35.7 | 35.7 | 75.3 | 75.3 | 16.6 | 16.6 | 22.9 | 24.5 | 12.9 | 12.9 | 38.7 | 38.7 | 21.1 | 23.4 |
Środki pieniężne i Inwestycje | 2.5 | 13.6 | 7.2 | 0.3 | 0.2 | 0.2 | 2.7 | 2.7 | 0.6 | 0.6 | 0.1 | 0.1 | 1.6 | 1.6 | 24.1 | 24.1 | 0.6 | 0.6 | 0.1 | 0.1 | 2.7 | 2.7 | 4.5 | 4.4 | 5.6 | 5.6 | 19.3 | 19.3 | 8.4 | 8.4 | 2.4 | 2.4 | 14.3 | 14.3 | 20.5 | 20.5 | 9.6 | 9.6 | 36.0 | 36.0 | 16.8 | 7.6 |
Zapasy | (0.3) | 0.4 | 0.4 | 0.3 | 0.0 | 0.0 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 1.0 |
Inwestycje 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 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 2.5 | 13.6 | 7.2 | 0.0 | 0.2 | 0.2 | 2.7 | 2.7 | 0.6 | 0.6 | 0.1 | 0.1 | 1.6 | 1.6 | 24.1 | 24.1 | 0.6 | 0.6 | 0.1 | 0.1 | 2.7 | 2.7 | 4.4 | 4.4 | 5.6 | 5.6 | 19.3 | 19.3 | 8.4 | 8.4 | 2.4 | 2.4 | 14.3 | 14.3 | 20.5 | 20.5 | 9.6 | 9.6 | 36.0 | 36.0 | 16.8 | 7.6 |
Należności krótkoterminowe | 2.1 | 2.0 | 1.8 | 2.2 | 0.0 | 0.0 | 4.9 | 4.9 | 2.5 | 2.5 | 1.9 | 1.9 | 2.1 | 2.1 | 2.8 | 2.8 | 3.4 | 3.4 | 4.1 | 4.1 | 5.9 | 5.9 | 4.5 | 4.5 | 3.2 | 3.2 | 2.5 | 2.5 | 2.5 | 2.5 | 2.3 | 2.3 | 2.3 | 2.3 | 2.0 | 2.0 | 1.8 | 1.8 | 1.4 | 1.4 | 1.3 | 1.8 |
Dług krótkoterminowy | 1.1 | 1.4 | 1.4 | 1.4 | 0.0 | 0.0 | 5.2 | 5.2 | 12.9 | 12.9 | 12.1 | 12.1 | 13.4 | 13.4 | 19.7 | 19.7 | 25.4 | 25.4 | 10.2 | 23.6 | 27.2 | 32.2 | 17.0 | 46.9 | 16.8 | 16.8 | 5.3 | 14.6 | 10.1 | 39.0 | 7.2 | 70.2 | 14.9 | 24.2 | 12.3 | 21.0 | 34.9 | 47.3 | 12.4 | 26.4 | 21.7 | 6.4 |
Zobowiązania krótkoterminowe | 8.0 | 10.4 | 8.8 | 9.3 | 0.0 | 2.2 | 17.6 | 18.3 | 22.7 | 22.7 | 20.0 | 20.0 | 19.6 | 19.6 | 25.6 | 25.6 | 35.6 | 35.6 | 36.8 | 36.8 | 47.3 | 47.3 | 75.4 | 75.4 | 28.6 | 28.6 | 25.4 | 25.4 | 53.1 | 53.1 | 107.1 | 107.1 | 34.9 | 34.9 | 32.2 | 32.2 | 57.4 | 57.4 | 41.4 | 41.4 | 33.2 | 33.2 |
Rozliczenia międzyokresowe | 0.0 | 5.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 2.0 | 0.0 | 0.9 | 0.0 | 1.0 | 0.0 | 0.5 | 0.0 | 7.2 | 0.0 | 4.2 | 0.0 | 3.3 | 0.0 | 0.5 | 0.0 | 2.1 | 0.0 | 4.0 | 0.0 | 3.7 | 0.0 | 4.9 | 0.0 | 7.0 | 0.0 | 6.3 | 0.0 | 6.6 | 6.7 | 6.7 |
Zobowiązania długoterminowe | 4.0 | 29.2 | 27.9 | 23.7 | 0.0 | 13.1 | 22.3 | 22.9 | 60.4 | 60.4 | 76.0 | 77.8 | 93.8 | 94.2 | 87.6 | 87.6 | 85.0 | 85.0 | 117.4 | 117.4 | 249.6 | 282.0 | 263.7 | 263.7 | 261.8 | 261.8 | 133.4 | 133.4 | 174.8 | 174.8 | 114.3 | 130.5 | 249.3 | 249.3 | 240.1 | 272.3 | 203.2 | 203.2 | 234.4 | 234.4 | 255.6 | 245.2 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 4.0 | 29.2 | 27.9 | 23.7 | 0.0 | 13.1 | 22.3 | 22.9 | 60.4 | 60.4 | 76.0 | 77.8 | 93.8 | 94.2 | 87.6 | 87.6 | 85.0 | 85.0 | 117.4 | 117.4 | 249.6 | 282.0 | 263.7 | 263.7 | 261.8 | 261.8 | 133.4 | 133.4 | 174.8 | 174.8 | 114.3 | 130.5 | 249.3 | 249.3 | 240.1 | 272.3 | 203.2 | 203.2 | 234.4 | 234.4 | 255.6 | 245.2 |
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 | 0.0 | 14.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.1 | 0.0 | 38.5 | 0.0 | 33.8 | 0.0 | 28.9 | 0.0 | 23.9 | 0.0 | 19.6 | 0.0 | 15.3 | 10.8 | 6.4 |
Zobowiązania ogółem | 11.9 | 39.6 | 36.7 | 33.0 | 0.0 | 13.1 | 39.9 | 41.2 | 83.1 | 83.1 | 96.1 | 97.8 | 113.4 | 113.7 | 113.2 | 113.2 | 120.6 | 120.6 | 154.2 | 154.2 | 297.0 | 329.3 | 339.1 | 339.1 | 290.5 | 290.5 | 158.8 | 158.8 | 227.9 | 227.9 | 221.4 | 237.6 | 284.3 | 284.3 | 272.3 | 272.3 | 260.6 | 260.6 | 275.8 | 275.8 | 288.9 | 278.4 |
Kapitał (fundusz) podstawowy | 0.1 | 0.2 | 0.2 | 0.2 | 37.2 | 37.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (278.6) | (279.1) | (278.2) | (275.8) | 0.0 | 0.0 | (284.3) | (284.3) | (284.0) | (284.0) | (283.2) | (283.2) | (289.1) | (289.1) | (296.6) | (296.6) | (303.3) | (303.3) | (307.8) | (307.8) | (308.4) | (308.4) | (322.6) | (322.6) | (325.4) | (325.4) | (345.4) | (345.4) | (343.7) | (343.7) | (336.8) | (336.8) | (328.1) | (328.1) | (317.8) | (317.8) | (312.0) | (312.0) | (311.7) | (311.7) | (309.8) | (306.7) |
Kapitał własny | 27.4 | 39.2 | 40.1 | 42.5 | 37.2 | 37.2 | 34.2 | 34.2 | 38.6 | 38.6 | 47.3 | 45.5 | 73.9 | 73.5 | 107.3 | 107.3 | 98.7 | 98.7 | 104.3 | 104.3 | 126.1 | 93.7 | 105.8 | 105.8 | 140.2 | 140.2 | 134.2 | 134.2 | 125.2 | 125.2 | 109.4 | 93.2 | 191.1 | 191.1 | 197.0 | 197.0 | 185.6 | 185.6 | 183.4 | 183.4 | 141.3 | 144.4 |
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 | 1.1 | 1.1 | 1.2 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 39.4 | 78.8 | 76.7 | 75.6 | 37.2 | 50.4 | 74.0 | 75.3 | 121.7 | 121.7 | 143.3 | 143.3 | 187.3 | 187.3 | 220.4 | 220.4 | 219.3 | 219.3 | 258.5 | 258.5 | 423.0 | 423.0 | 444.9 | 444.9 | 430.7 | 430.7 | 293.0 | 293.0 | 353.1 | 353.1 | 330.8 | 330.8 | 475.4 | 475.4 | 469.3 | 469.3 | 446.2 | 446.2 | 459.2 | 459.2 | 430.2 | 422.8 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 11.4 | 11.2 | 18.1 | 17.7 | 23.4 | 21.6 | 23.2 | 22.1 | 22.7 | 22.5 | 19.4 | 19.3 | 27.7 | 27.7 | 28.2 | 28.2 | 33.9 | 33.9 | 24.5 | 24.5 | 23.0 | 23.0 | 22.2 | 22.2 | 20.8 | 20.8 | 19.6 | 23.6 | 18.7 | 8.1 |
Dług | 1.4 | 19.9 | 19.9 | 19.4 | 0.0 | 0.0 | 24.2 | 25.6 | 71.4 | 71.2 | 84.5 | 84.5 | 105.2 | 105.2 | 103.9 | 103.9 | 105.9 | 105.9 | 127.6 | 140.7 | 275.5 | 280.5 | 280.1 | 309.0 | 278.7 | 278.7 | 138.4 | 147.7 | 184.6 | 213.6 | 121.3 | 184.3 | 264.1 | 273.3 | 249.1 | 278.6 | 238.0 | 250.4 | 246.9 | 260.8 | 277.1 | 251.4 |
Środki pieniężne i inne aktywa pieniężne | 2.5 | 13.6 | 7.2 | 0.0 | 0.2 | 0.2 | 2.7 | 2.7 | 0.6 | 0.6 | 0.1 | 0.1 | 1.6 | 1.6 | 24.1 | 24.1 | 0.6 | 0.6 | 0.1 | 0.1 | 2.7 | 2.7 | 4.4 | 4.4 | 5.6 | 5.6 | 19.3 | 19.3 | 8.4 | 8.4 | 2.4 | 2.4 | 14.3 | 14.3 | 20.5 | 20.5 | 9.6 | 9.6 | 36.0 | 36.0 | 16.8 | 7.6 |
Dług netto | (1.1) | 6.3 | 12.7 | 19.4 | (0.2) | (0.2) | 21.6 | 22.9 | 70.8 | 70.7 | 84.4 | 84.4 | 103.6 | 103.6 | 79.9 | 79.9 | 105.4 | 105.4 | 127.5 | 140.6 | 272.9 | 277.9 | 275.7 | 304.6 | 273.0 | 273.0 | 119.1 | 128.4 | 176.2 | 205.2 | 118.9 | 182.0 | 249.8 | 259.0 | 228.5 | 258.1 | 228.4 | 240.8 | 210.9 | 224.9 | 260.3 | 243.8 |
Ticker | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS | TOPS |
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 |