Kwartał |
Q2 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q4 |
Q2 |
Q4 |
Q4 |
Rok |
2024 |
2023 |
2023 |
2023 |
2023 |
2022 |
2022 |
2022 |
2022 |
2021 |
2021 |
2021 |
2021 |
2020 |
2020 |
2020 |
2020 |
2019 |
2019 |
2019 |
2019 |
2018 |
2018 |
2018 |
2018 |
2017 |
2017 |
2017 |
2017 |
2016 |
2016 |
2016 |
2016 |
2015 |
2015 |
2015 |
2015 |
2014 |
2014 |
2014 |
2013 |
2013 |
2012 |
2024 |
Przepływy pieniężne z działalności operacyjnej (mln) |
39.41 |
25.03 |
37.95 |
36.10 |
42.65 |
48.96 |
34.64 |
77.91 |
44.46 |
42.94 |
23.93 |
28.47 |
-0.40 |
19.91 |
42.29 |
12.79 |
45.41 |
26.47 |
32.82 |
24.03 |
48.14 |
38.95 |
38.95 |
44.02 |
44.02 |
27.19 |
27.19 |
36.18 |
36.18 |
37.87 |
37.87 |
47.83 |
47.83 |
35.35 |
35.35 |
36.94 |
36.94 |
33.78 |
33.78 |
36.66 |
29.56 |
56.32 |
58.59 |
29.31 |
Amortyzacja |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Zysk netto |
66.96 |
44.90 |
22.45 |
-8.74 |
-4.37 |
-25.91 |
-12.95 |
-170.31 |
-85.15 |
240.17 |
120.09 |
277.83 |
138.91 |
271.88 |
135.94 |
-389.04 |
-194.52 |
179.69 |
89.85 |
461.42 |
230.71 |
-36.48 |
-36.48 |
-25.29 |
-25.29 |
66.66 |
66.66 |
159.44 |
159.44 |
-57.14 |
-57.14 |
134.51 |
134.51 |
-61.18 |
-61.18 |
-23.72 |
-23.72 |
-49.32 |
-49.32 |
214.06 |
254.87 |
112.79 |
222.17 |
207.30 |
Zmiana w kapitale pracującym |
-4.23 |
4.85 |
2.50 |
-5.08 |
-2.54 |
-6.07 |
-3.07 |
3.95 |
1.97 |
2.42 |
1.16 |
-2.61 |
-1.30 |
-0.32 |
0.06 |
2.30 |
1.15 |
3.15 |
1.58 |
-3.04 |
-1.52 |
1.51 |
1.51 |
-0.50 |
-0.50 |
2.44 |
2.44 |
-0.97 |
-0.97 |
0.14 |
0.14 |
-0.34 |
-0.34 |
1.23 |
1.23 |
-2.57 |
-2.57 |
1.80 |
1.80 |
-0.59 |
3.77 |
-3.07 |
2.91 |
3.88 |
Przepływy pieniężne z działalności inwestycyjnej (mln) |
44.05 |
37.40 |
0.00 |
8.20 |
0.00 |
48.42 |
0.00 |
5.40 |
0.00 |
45.22 |
0.00 |
-39.42 |
0.00 |
61.78 |
0.00 |
37.52 |
0.00 |
53.01 |
0.00 |
75.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
58.43 |
CAPEX |
-0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.00 |
Akwizycja |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Przepływy pieniężne z działalności finansowej (mln) |
-86.36 |
-85.76 |
-42.88 |
-80.65 |
-40.32 |
-75.33 |
-37.67 |
-78.65 |
-39.32 |
-53.04 |
-26.52 |
16.16 |
8.08 |
-85.87 |
-42.94 |
-86.41 |
-43.21 |
-67.87 |
-33.94 |
-91.31 |
-45.65 |
-39.67 |
-39.67 |
-46.46 |
-46.46 |
-34.31 |
-34.31 |
-52.74 |
-52.74 |
-34.89 |
-34.89 |
-34.19 |
-34.19 |
-34.65 |
-34.65 |
-37.70 |
-37.70 |
-31.88 |
-31.88 |
-31.53 |
-21.91 |
-57.92 |
-61.92 |
-87.25 |
Spłata długu |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dywidenda |
-86.36 |
-88.39 |
-44.19 |
-87.18 |
-43.59 |
-86.32 |
-43.16 |
-85.20 |
-42.60 |
-84.41 |
-42.21 |
-83.84 |
-41.92 |
-85.87 |
-42.94 |
-86.41 |
-43.21 |
-78.69 |
-39.35 |
-91.31 |
-45.65 |
-39.67 |
-39.67 |
-46.46 |
-46.46 |
-34.31 |
-34.31 |
-52.74 |
-52.74 |
-34.89 |
-34.89 |
-34.19 |
-34.19 |
-34.17 |
-34.17 |
-34.00 |
-34.00 |
-31.88 |
-31.88 |
-31.53 |
-61.81 |
-62.36 |
-61.92 |
-87.25 |
Należności |
-0.46 |
2.57 |
2.57 |
-3.03 |
-3.03 |
-1.36 |
-1.36 |
-0.63 |
-0.63 |
1.53 |
1.53 |
-1.86 |
-1.86 |
0.12 |
0.12 |
1.04 |
1.04 |
1.62 |
1.62 |
-2.78 |
-2.78 |
1.63 |
1.63 |
-0.23 |
-0.23 |
1.27 |
1.27 |
-0.91 |
-0.91 |
0.11 |
0.11 |
-0.42 |
-0.42 |
1.18 |
1.18 |
-2.42 |
-2.42 |
1.83 |
1.83 |
-0.73 |
3.56 |
-2.04 |
2.91 |
0.00 |
Zobowiązania |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Emisja akcji |
0.00 |
2.63 |
0.00 |
6.54 |
0.00 |
10.99 |
0.00 |
6.56 |
0.00 |
31.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Wykup akcji |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Środki na początek okresu |
16.26 |
26.12 |
0.00 |
2.15 |
0.00 |
5.67 |
0.00 |
1.26 |
0.00 |
3.46 |
0.00 |
1.32 |
0.00 |
2.31 |
0.00 |
0.64 |
0.00 |
-10.97 |
0.00 |
-1.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.75 |
Środki na koniec okresu |
13.75 |
16.26 |
-4.93 |
26.12 |
2.33 |
2.15 |
-3.03 |
5.67 |
5.13 |
1.26 |
-2.59 |
3.46 |
7.68 |
1.32 |
-0.64 |
2.31 |
2.21 |
0.64 |
-1.12 |
6.16 |
2.48 |
-0.71 |
-0.71 |
-2.44 |
-2.44 |
-7.12 |
-7.12 |
-16.55 |
-16.55 |
2.97 |
2.97 |
13.64 |
13.64 |
0.71 |
0.71 |
-0.76 |
-0.76 |
1.90 |
1.90 |
5.13 |
3.82 |
-0.80 |
-1.66 |
11.21 |
Wolne przepływy FCF |
39.41 |
25.03 |
37.95 |
36.10 |
42.65 |
48.96 |
34.64 |
77.91 |
44.46 |
42.94 |
23.93 |
28.47 |
-0.40 |
19.91 |
42.29 |
12.79 |
45.41 |
26.47 |
32.82 |
24.03 |
48.14 |
38.95 |
38.95 |
44.02 |
44.02 |
27.19 |
27.19 |
36.18 |
36.18 |
37.87 |
37.87 |
47.83 |
47.83 |
35.35 |
35.35 |
36.94 |
36.94 |
33.78 |
33.78 |
36.66 |
29.56 |
56.32 |
58.59 |
29.31 |