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 | 1 008.8 | 1 035.4 | 1 024.3 | 1 052.7 | 1 084.9 | 1 121.0 | 1 128.4 | 1 152.9 | 1 189.9 | 1 226.2 | 1 275.5 | 1 329.8 | 1 455.5 | 1 439.9 | 1 514.1 | 1 553.2 | 1 579.2 | 1 590.0 | 1 626.7 | 1 664.3 | 1 718.9 | 1 740.1 | 1 900.8 | 1 930.8 | 1 930.8 | 2 004.8 | 1 973.3 | 1 991.1 | 2 033.7 | 2 067.7 | 2 117.2 | 2 339.5 | 2 444.9 | 2 475.9 | 2 552.3 | 2 563.0 | 2 580.3 | 2 568.1 | 2 597.7 | 2 635.3 | 2 654.0 | 2 767.9 |
Aktywa trwałe | 96.8 | 94.3 | 91.3 | 88.3 | 88.0 | 87.5 | 95.9 | 96.2 | 86.5 | 97.8 | 99.7 | 96.7 | 94.8 | 92.4 | 90.7 | 88.3 | 88.6 | 87.5 | 86.5 | 87.2 | 89.4 | 80.6 | 77.2 | 72.4 | 72.4 | 56.1 | 58.4 | 71.4 | 100.8 | 137.4 | 160.6 | 157.5 | 33.9 | 159.6 | 158.5 | 157.4 | 2 371.9 | 2 371.9 | 2 387.0 | 178.6 | 2 458.0 | 0.0 |
Rzeczowe aktywa trwałe netto | 15.2 | 15.5 | 15.4 | 15.3 | 15.2 | 19.2 | 20.4 | 22.3 | 23.4 | 23.3 | 23.1 | 23.1 | 23.5 | 23.4 | 23.5 | 23.4 | 23.4 | 23.1 | 22.8 | 21.7 | 21.3 | 21.0 | 20.8 | 20.5 | 20.5 | 20.0 | 19.8 | 20.1 | 19.9 | 19.6 | 19.3 | 19.1 | 20.0 | 19.9 | 19.9 | 19.8 | 24.8 | 19.3 | 19.1 | 18.9 | 18.8 | 18.7 |
Wartość firmy | 1.5 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
Wartości niematerialne i prawne | 0.8 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 2.1 | 1.5 | 1.5 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
Należności netto | 3.5 | 3.6 | 3.7 | 3.7 | 3.9 | 3.8 | 4.0 | 4.2 | 4.5 | 4.5 | 4.7 | 5.2 | 5.4 | 5.9 | 6.0 | 6.4 | 6.4 | 6.9 | 7.1 | 6.9 | 7.0 | 7.4 | 11.0 | 10.2 | 10.2 | 9.8 | 9.5 | 9.7 | 9.6 | 9.6 | 10.0 | 11.4 | 13.4 | 14.3 | 14.9 | 16.1 | 13.6 | 13.2 | 13.3 | 12.9 | 12.7 | 0.0 |
Inwestycje długoterminowe | 80.1 | 77.3 | 74.4 | 71.5 | 71.3 | 66.7 | 74.0 | 72.4 | 61.5 | 73.0 | 75.1 | 72.1 | 69.8 | 67.5 | 65.7 | 63.4 | 63.7 | 63.0 | 62.1 | 64.0 | 66.6 | 58.0 | 54.9 | 50.4 | 50.4 | 34.6 | 37.1 | 49.8 | 79.3 | 116.3 | 139.8 | 136.9 | 140.9 | 138.3 | 137.1 | 136.1 | 211.7 | 196.7 | 197.0 | 143.7 | 145.0 | 0.0 |
Aktywa obrotowe | 92.9 | 86.8 | 87.7 | 79.0 | 79.4 | 79.3 | 69.4 | 72.2 | 67.1 | 75.1 | 81.2 | 78.3 | 82.6 | 74.3 | 81.5 | 76.5 | 73.1 | 73.6 | 74.0 | 83.6 | 92.4 | 84.1 | 88.2 | 80.5 | 80.5 | 68.1 | 66.8 | 71.3 | 92.1 | 114.2 | 127.9 | 128.8 | 128.5 | 235.5 | 259.1 | 269.7 | 208.4 | 196.2 | 210.7 | 499.6 | 196.0 | 0.0 |
Środki pieniężne i Inwestycje | 89.4 | 83.2 | 84.0 | 75.3 | 75.5 | 75.5 | 65.4 | 68.0 | 62.7 | 70.6 | 76.6 | 73.1 | 77.2 | 68.4 | 75.5 | 70.1 | 66.7 | 66.7 | 66.9 | 76.7 | 85.4 | 76.7 | 77.2 | 70.3 | 70.3 | 58.2 | 57.3 | 61.6 | 82.5 | 104.6 | 118.0 | 117.5 | 115.1 | 221.2 | 244.2 | 253.6 | (20.7) | 183.0 | 197.4 | 292.2 | 196.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (231.3) | (226.1) | (256.8) | (197.3) | (119.0) | (174.8) | (128.2) | (141.6) | (166.1) | (177.5) | 7.1 | (196.2) | 17.9 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 60.1 | 57.9 | 55.8 | 53.5 | 52.9 | 48.6 | 45.3 | 44.2 | 40.6 | 52.2 | 54.8 | 52.8 | 53.5 | 51.4 | 48.7 | 46.9 | 46.7 | 45.9 | 45.3 | 47.3 | 64.3 | 56.3 | 53.1 | 48.7 | 48.7 | 32.3 | 32.8 | 39.8 | 56.5 | 77.9 | 94.0 | 92.5 | 95.4 | 94.1 | 93.0 | 92.1 | 91.8 | 94.7 | 99.1 | 97.7 | 15.5 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 29.4 | 25.3 | 28.2 | 21.9 | 22.7 | 26.9 | 20.2 | 23.8 | 22.1 | 18.3 | 21.7 | 20.3 | 23.7 | 17.0 | 26.8 | 23.2 | 20.0 | 20.7 | 21.6 | 29.4 | 21.1 | 20.4 | 24.1 | 21.6 | 21.6 | 25.9 | 24.5 | 21.8 | 26.1 | 26.7 | 24.0 | 25.0 | 19.7 | 127.1 | 151.2 | 161.4 | 194.8 | 183.0 | 197.4 | 194.5 | 180.4 | 0.0 |
Należności krótkoterminowe | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.7 | 0.9 | 0.7 | 1.4 | 1.9 | 1.6 | 1.7 | 1.8 | 1.7 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 krótkoterminowe | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.7 | 0.9 | 0.7 | 1.4 | 1 611.5 | 967.8 | 946.1 | 751.0 | 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 | (125.0) | (20.0) | (0.6) | (0.4) | (125.2) | (239.9) | (343.0) | (178.6) | (197.3) | (227.2) | (1.9) | (1.6) | (1.7) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 140.5 | 170.5 | 130.5 | 105.5 | 107.5 | 105.3 | 124.3 | 125.3 | 131.3 | 130.3 | 152.3 | 162.3 | 285.3 | 191.3 | 230.3 | 190.3 | 220.3 | 205.3 | 200.3 | 220.3 | 293.3 | 179.3 | 233.3 | 250.3 | 250.3 | 180.3 | 175.3 | 70.3 | 51.7 | 50.3 | 175.3 | 0.3 | 0.7 | 0.9 | 433.3 | 398.9 | 707.3 | 1 333.5 | 1 378.2 | 1 600.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 249.4 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 140.5 | 170.5 | 130.5 | 105.5 | 107.5 | 105.3 | 124.3 | 125.3 | 131.3 | 130.3 | 152.3 | 162.3 | 285.3 | 191.3 | 230.3 | 190.3 | 220.3 | 205.3 | 200.3 | 220.3 | 293.3 | 179.3 | 233.3 | 250.3 | 250.3 | 180.3 | 175.3 | 70.3 | 51.7 | 50.3 | 175.3 | 0.3 | 0.7 | 0.9 | 433.3 | 398.9 | 707.3 | 1 333.5 | 1 378.2 | 1 600.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 | 0.0 | 5.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 938.7 | 963.4 | 950.6 | 976.6 | 1 006.4 | 1 038.7 | 1 043.4 | 1 064.7 | 1 083.6 | 1 116.9 | 1 163.1 | 1 214.0 | 1 337.4 | 1 316.8 | 1 386.0 | 1 420.1 | 1 440.7 | 1 446.3 | 1 477.4 | 1 509.4 | 1 558.2 | 1 575.8 | 1 734.2 | 1 761.6 | 1 761.6 | 1 823.6 | 1 784.6 | 1 794.8 | 1 828.0 | 1 852.8 | 1 896.4 | 2 109.3 | 2 205.7 | 2 235.4 | 2 308.2 | 2 310.6 | 2 318.8 | 2 301.3 | 2 324.3 | 2 351.1 | 2 358.4 | 2 461.8 |
Kapitał (fundusz) podstawowy | 58.8 | 58.9 | 59.1 | 59.2 | 59.4 | 59.5 | 59.8 | 70.4 | 85.4 | 85.8 | 86.1 | 86.4 | 86.8 | 87.4 | 87.8 | 88.1 | 88.5 | 88.8 | 89.3 | 89.8 | 90.1 | 90.4 | 91.1 | 91.5 | 91.5 | 92.2 | 92.8 | 93.4 | 94.0 | 94.9 | 95.6 | 96.5 | 97.2 | 98.2 | 98.9 | 99.7 | 100.4 | 101.7 | 102.2 | 102.9 | 103.9 | 104.0 |
Zyski zatrzymane | 11.2 | 12.9 | 15.1 | 17.3 | 19.6 | 23.4 | 25.9 | 18.1 | 20.7 | 23.4 | 26.1 | 29.3 | 31.1 | 35.7 | 40.4 | 45.1 | 50.2 | 55.1 | 60.1 | 65.2 | 70.4 | 74.9 | 79.3 | 84.2 | 84.2 | 98.3 | 105.8 | 114.3 | 123.0 | 131.1 | 139.4 | 148.2 | 157.0 | 165.3 | 173.8 | 182.6 | 191.1 | 199.4 | 207.5 | 217.1 | 227.3 | 237.5 |
Kapitał własny | 70.1 | 72.0 | 73.7 | 76.1 | 78.5 | 82.3 | 85.0 | 88.2 | 106.3 | 109.3 | 112.4 | 115.8 | 118.1 | 123.1 | 128.1 | 133.1 | 138.5 | 143.7 | 149.4 | 154.9 | 160.7 | 164.3 | 166.6 | 169.2 | 169.2 | 181.2 | 188.8 | 196.3 | 205.7 | 214.9 | 220.8 | 230.2 | 239.2 | 240.5 | 244.1 | 252.4 | 261.4 | 266.8 | 273.4 | 284.3 | 295.6 | 306.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1 008.8 | 1 035.4 | 1 024.3 | 1 052.7 | 1 084.9 | 1 121.0 | 1 128.4 | 1 152.9 | 1 189.9 | 1 226.2 | 1 275.5 | 1 329.8 | 1 455.5 | 1 439.9 | 1 514.1 | 1 553.2 | 1 579.2 | 1 590.0 | 1 626.7 | 1 664.3 | 1 718.9 | 1 740.1 | 1 900.8 | 1 930.8 | 1 930.8 | 2 004.8 | 1 973.3 | 1 991.1 | 2 033.7 | 2 067.7 | 2 117.2 | 2 339.5 | 2 444.9 | 2 475.9 | 2 552.3 | 2 563.0 | 2 580.3 | 2 568.1 | 2 597.7 | 2 635.3 | 2 654.0 | 2 767.9 |
Inwestycje | 140.2 | 135.2 | 130.1 | 125.0 | 124.2 | 115.3 | 119.3 | 116.5 | 102.1 | 125.3 | 129.9 | 124.9 | 123.3 | 118.9 | 114.4 | 110.3 | 110.4 | 108.9 | 107.4 | 111.3 | 130.8 | 114.3 | 108.0 | 99.1 | 99.1 | 66.9 | 69.9 | 89.6 | 135.8 | 194.1 | 233.8 | 229.4 | 236.3 | 232.4 | 230.0 | 228.2 | 211.7 | 196.7 | 197.0 | 241.4 | 160.6 | 0.0 |
Dług | 140.5 | 170.5 | 130.5 | 105.5 | 107.5 | 105.3 | 124.3 | 125.3 | 131.3 | 130.3 | 152.3 | 162.3 | 285.3 | 191.3 | 230.3 | 190.3 | 220.3 | 205.3 | 200.3 | 220.3 | 293.3 | 179.3 | 233.3 | 250.3 | 250.3 | 180.3 | 175.3 | 70.3 | 50.3 | 50.3 | 175.3 | 290.3 | 393.3 | 384.3 | 433.3 | 398.9 | 372.1 | 309.7 | 285.1 | 277.1 | 230.8 | 253.6 |
Środki pieniężne i inne aktywa pieniężne | 29.4 | 25.3 | 28.2 | 21.9 | 22.7 | 26.9 | 20.2 | 23.8 | 22.1 | 18.3 | 21.7 | 20.3 | 23.7 | 17.0 | 26.8 | 23.2 | 20.0 | 20.7 | 21.6 | 29.4 | 21.1 | 20.4 | 24.1 | 21.6 | 21.6 | 25.9 | 24.5 | 21.8 | 26.1 | 26.7 | 24.0 | 25.0 | 19.7 | 127.1 | 151.2 | 161.4 | 194.8 | 183.0 | 197.4 | 194.5 | 180.4 | 0.0 |
Dług netto | 111.1 | 145.2 | 102.2 | 83.6 | 84.8 | 78.4 | 104.1 | 101.5 | 109.2 | 112.0 | 130.6 | 142.0 | 261.6 | 174.3 | 203.5 | 167.1 | 200.3 | 184.6 | 178.7 | 190.9 | 272.2 | 158.9 | 209.2 | 228.7 | 228.7 | 154.4 | 150.8 | 48.5 | 24.3 | 23.6 | 151.3 | 265.4 | 373.6 | 257.2 | 282.1 | 237.5 | 177.3 | 126.7 | 87.7 | 82.6 | 50.4 | 253.6 |
Ticker | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY | UNTY |
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 |