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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 0.0 | 563.4 | 547.1 | 963.2 | 1 654.9 | 1 724.1 | 1 666.7 | 2 420.6 | 2 409.5 | 2 366.8 | 2 338.7 | 2 142.3 | 1 809.0 | 1 619.0 | 1 651.6 | 1 591.9 | 1 646.7 | 1 475.4 | 1 222.3 | 1 180.7 | 1 123.7 | 1 066.7 | 990.0 |
Aktywa trwałe | (161.7) | 98.1 | 117.8 | 116.2 | 116.2 | 126.2 | 244.2 | 249.5 | 259.4 | 264.5 | 479.3 | 475.4 | 436.5 | 398.9 | 772.7 | 702.3 | 633.0 | 522.8 | 192.2 | 154.0 | 157.9 | 151.3 | 22.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 7.8 | 25.6 | 25.2 | 24.4 | 32.2 | 35.5 | 39.1 | 47.6 | 52.4 | 60.0 | 61.1 | 74.9 | 73.8 | 73.2 | 77.5 | 80.1 | 31.2 | 9.2 | 11.1 | 9.9 | 10.9 | 9.1 |
Wartość firmy | 0.0 | 78.2 | 78.2 | 78.2 | 78.2 | 78.2 | 159.3 | 159.3 | 158.8 | 158.8 | 0.0 | 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 | 0.6 | 0.4 | 0.3 | 0.2 | 0.0 | 32.9 | 31.3 | 29.8 | 28.2 | 179.2 | 172.4 | 165.7 | 158.9 | 152.2 | 145.4 | 138.6 | 131.9 | 125.1 | 118.4 | 111.6 | 104.9 | 13.8 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 78.7 | 78.6 | 78.5 | 78.3 | 78.2 | 192.2 | 190.6 | 188.6 | 187.0 | 179.2 | 172.4 | 165.7 | 158.9 | 152.2 | 145.4 | 138.6 | 131.9 | 125.1 | 118.4 | 111.6 | 104.9 | 13.8 |
Należności netto | 0.0 | 30.8 | 35.0 | 15.3 | 33.8 | 60.6 | 93.2 | 100.5 | 89.9 | 105.4 | 236.5 | 369.9 | 248.1 | 348.5 | 209.9 | 312.7 | 421.8 | 525.2 | 889.6 | 895.5 | 864.6 | 517.9 | 12.8 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 210.5 | 213.3 | 166.4 | 140.2 | 523.2 | 454.6 | 387.8 | 336.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 161.7 | 465.3 | 429.3 | 847.0 | 1 538.8 | 1 597.9 | 1 422.5 | 2 171.1 | 2 150.2 | 2 102.3 | 1 859.4 | 1 666.9 | 1 372.5 | 1 220.1 | 879.0 | 889.6 | 1 013.7 | 952.6 | 1 030.1 | 1 007.1 | 965.8 | 914.5 | 27.4 |
Środki pieniężne i Inwestycje | 161.7 | 217.7 | 169.8 | 651.0 | 1 161.4 | 1 056.2 | 940.3 | 1 463.6 | 1 326.5 | 1 132.3 | 600.7 | 532.6 | 509.7 | 398.9 | 324.7 | 244.5 | 213.8 | 208.8 | 140.5 | 63.4 | 51.1 | 29.3 | 14.6 |
Zapasy | 0.0 | 205.7 | 179.6 | 141.1 | 299.4 | 423.6 | 337.7 | 520.0 | 601.8 | 726.4 | 741.4 | 535.8 | 437.8 | 320.6 | 213.0 | 208.9 | 240.7 | 163.2 | (78.1) | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 323.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 117.7 | 295.3 | 210.7 | 12.9 | 8.0 | 6.6 | 5.3 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (161.7) | 217.7 | 169.8 | 651.0 | 1 161.4 | 1 056.2 | 940.3 | 1 463.6 | 1 326.5 | 1 132.3 | 600.7 | 532.6 | 509.7 | 398.9 | 316.7 | 237.9 | 208.6 | 208.8 | 140.5 | 63.4 | 51.1 | 29.3 | 14.6 |
Należności krótkoterminowe | 0.0 | 19.0 | 16.0 | 20.1 | 29.6 | 32.9 | 42.8 | 69.8 | 59.5 | 52.7 | 52.2 | 43.6 | 36.8 | 34.7 | 28.9 | 29.3 | 27.3 | 26.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług krótkoterminowy | 0.0 | 173.6 | 170.0 | 114.4 | 253.6 | 335.3 | 259.4 | 370.2 | 448.3 | 519.7 | 716.3 | 755.5 | 543.6 | 563.5 | 542.4 | 551.1 | 713.7 | 753.6 | 516.3 | 270.8 | 321.8 | 359.9 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 259.8 | 247.0 | 204.1 | 364.5 | 482.7 | 455.1 | 659.0 | 743.6 | 827.3 | 1 017.3 | 946.1 | 719.7 | 703.3 | 658.1 | 667.4 | 823.2 | 856.8 | 516.3 | 270.8 | 333.3 | 377.0 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 17.3 | 12.8 | 15.5 | 17.3 | 24.8 | 48.2 | 41.6 | 64.1 | 75.8 | 73.4 | 17.8 | 16.3 | 10.7 | 13.0 | 16.7 | 12.5 | 14.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 877.4 | 15.2 | 13.7 | 12.6 | 14.2 | 16.0 | 624.9 | 625.3 | 624.3 | 713.0 | 701.1 | 644.1 | 440.5 | 591.3 | 586.3 | 565.3 | 496.5 | 644.5 | 866.8 | 785.7 | 720.7 | 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 |
Zobowiązania długoterminowe | 0.0 | 877.4 | 15.2 | 13.7 | 12.6 | 14.2 | 16.0 | 624.9 | 625.3 | 624.3 | 713.0 | 701.1 | 644.1 | 440.5 | 591.3 | 586.3 | 565.3 | 496.5 | 644.5 | 866.8 | 785.7 | 720.7 | 0.0 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 17.6 | 16.4 | 15.3 | 18.1 | 19.8 | 19.0 | 18.2 | 16.5 | 16.3 | 15.4 | 28.9 | 29.9 | 27.3 | 33.2 | 36.4 | 33.9 | 9.8 | 11.6 | 11.4 | 11.1 | 0.0 |
Zobowiązania ogółem | 0.0 | 1 137.2 | 262.2 | 217.8 | 377.1 | 497.0 | 471.1 | 1 283.9 | 1 368.9 | 1 451.6 | 1 730.4 | 1 647.2 | 1 363.8 | 1 143.8 | 1 249.4 | 1 253.6 | 1 388.4 | 1 353.3 | 1 160.8 | 1 137.6 | 1 119.1 | 1 097.6 | 831.3 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | (573.9) | (616.1) | (679.4) | (717.2) | (777.9) | (855.1) | (920.9) | (1 019.0) | (1 148.8) | (1 459.2) | (1 574.3) | (1 625.5) | (1 600.7) | (1 675.7) | (1 742.1) | (1 824.9) | (1 966.2) | (2 028.3) | (2 049.5) | (2 089.3) | (2 125.8) | (6.4) |
Kapitał własny | 222.2 | (573.9) | 284.9 | 745.4 | 1 277.8 | 1 227.1 | 1 195.6 | 1 136.7 | 1 040.7 | 915.2 | 608.4 | 495.1 | 445.1 | 475.2 | 402.2 | 338.2 | 258.3 | 122.2 | 61.5 | 43.1 | 4.7 | (30.9) | 0.0 |
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 |
Pasywa | 222.2 | 563.4 | 547.1 | 963.2 | 1 654.9 | 1 724.1 | 1 666.7 | 2 420.6 | 2 409.5 | 2 366.8 | 2 338.7 | 2 142.3 | 1 809.0 | 1 619.0 | 1 651.6 | 1 591.9 | 1 646.7 | 1 475.4 | 1 222.3 | 1 180.7 | 1 123.7 | 1 066.7 | 990.0 |
Inwestycje | 323.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 328.2 | 13.4 | 377.1 | 153.2 | 8.0 | 6.6 | 5.3 | 336.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 173.8 | 183.1 | 126.2 | 264.3 | 347.4 | 272.9 | 991.5 | 1 069.5 | 1 139.9 | 1 412.7 | 1 438.1 | 1 172.1 | 985.8 | 1 115.4 | 1 119.9 | 1 262.0 | 1 232.9 | 1 074.2 | 1 077.1 | 1 062.6 | 752.3 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (161.7) | 217.7 | 169.8 | 651.0 | 1 161.4 | 1 056.2 | 940.3 | 1 463.6 | 1 326.5 | 1 132.3 | 600.7 | 532.6 | 509.7 | 398.9 | 316.7 | 237.9 | 208.6 | 208.8 | 140.5 | 63.4 | 51.1 | 29.3 | 14.6 |
Dług netto | 161.7 | (44.0) | 13.2 | (524.9) | (897.1) | (708.8) | (667.4) | (472.0) | (257.1) | 7.6 | 811.9 | 905.5 | 662.4 | 586.8 | 798.7 | 882.0 | 1 053.4 | 1 024.1 | 933.7 | 1 013.7 | 1 011.5 | 723.0 | (14.6) |
Ticker | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM | VRM |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |