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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 |
| 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 |
| Aktywa | 4 664.8 | 4 556.9 | 4 555.7 | 9 595.4 | 9 430.7 | 9 426.8 | 9 421.3 | 13 922.6 | 13 846.6 | 13 823.1 | 13 821.4 | 27 814.5 | 28 053.4 | 28 191.9 | 28 084.3 | 32 651.3 | 33 132.6 | 33 214.3 | 33 102.1 | 38 154.2 | 38 998.1 | 39 020.2 | 38 928.7 | 42 595.0 | 42 722.2 | 42 638.9 | 42 585.7 | 48 454.5 | 48 356.0 | 47 905.5 | 47 870.3 | 51 815.3 | 51 902.0 | 51 671.8 | 51 682.9 | 55 300.2 | 55 329.7 | 55 132.2 | 55 061.7 | 54 668.4 |
| Aktywa trwałe | 4 503.2 | 4 445.5 | 4 500.9 | 9 260.8 | 9 171.7 | 9 256.8 | 9 238.2 | 13 575.8 | 13 709.4 | 13 660.5 | 13 638.2 | 26 937.6 | 27 642.6 | 27 748.0 | 27 752.3 | 32 426.2 | 32 974.9 | 33 076.7 | 32 954.2 | 37 786.4 | 37 695.5 | 37 428.3 | 37 338.1 | 40 956.6 | 40 826.4 | 40 148.6 | 40 132.8 | 45 890.4 | 45 823.8 | 45 325.6 | 45 364.4 | 50 000.2 | 49 977.9 | 49 308.7 | 49 306.7 | 52 968.4 | 52 969.9 | 52 641.7 | 52 649.8 | 52 365.1 |
| Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
| 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 |
| Należności netto | 35.7 | 35.7 | 35.7 | 74.2 | 74.7 | 34.6 | 30.1 | 61.1 | 56.4 | 50.5 | 43.1 | 89.7 | 75.4 | 62.9 | 53.8 | 85.5 | 69.6 | 53.7 | 42.2 | 88.3 | 70.8 | 54.2 | 39.7 | 61.6 | 42.9 | 28.6 | 13.2 | 46.5 | 27.7 | 7.0 | 0.0 | 33.3 | 9.7 | 349.9 | 375.7 | 158.2 | 1.0 | 413.2 | 427.1 | 451.6 |
| Inwestycje długoterminowe | 0.0 | 4 348.1 | 4 407.9 | 9 051.3 | 8 954.9 | 9 055.1 | 9 055.6 | 181.7 | 382.7 | 344.0 | 345.5 | 346.6 | 1 049.1 | 1 050.0 | 1 051.6 | 1 130.7 | 1 436.5 | 1 513.0 | 1 398.6 | 1 174.5 | 447.4 | 219.8 | 133.1 | 13.8 | 13.8 | 13.8 | 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 | 0.0 |
| Aktywa obrotowe | 161.6 | 111.4 | 54.8 | 334.6 | 258.9 | 170.0 | 183.1 | 346.8 | 137.2 | 162.5 | 183.2 | 876.9 | 410.9 | 443.9 | 331.9 | 225.1 | 157.7 | 137.5 | 147.9 | 367.8 | 1 302.5 | 1 591.9 | 1 590.6 | 1 638.4 | 1 895.8 | 2 490.4 | 2 452.9 | 2 564.2 | 2 532.2 | 2 579.9 | 2 505.9 | 1 815.1 | 1 924.1 | 2 363.0 | 2 376.2 | 2 331.9 | 2 359.8 | 2 490.5 | 2 411.9 | 2 303.3 |
| Środki pieniężne i Inwestycje | 125.9 | 75.7 | 19.1 | 260.4 | 184.3 | 135.4 | 153.1 | 285.7 | 80.8 | 112.1 | 140.1 | 787.1 | 335.4 | 381.0 | 278.1 | 139.7 | 88.1 | 83.8 | 105.7 | 279.6 | 1 231.7 | 1 537.6 | 1 550.9 | 1 576.8 | 1 852.9 | 2 461.8 | 2 439.6 | 2 517.7 | 2 504.5 | 2 572.9 | 2 505.9 | 1 781.8 | 1 914.4 | 2 013.1 | 2 000.5 | 1 915.4 | 1 955.9 | 2 077.3 | 1 984.8 | 1 851.6 |
| Zapasy | (3.7) | (6.0) | (3.2) | (17.1) | (30.7) | (22.5) | (52.6) | (86.4) | (86.1) | (86.1) | (83.1) | (326.4) | (313.6) | (307.7) | (308.2) | (351.9) | (352.8) | (351.2) | (350.8) | (1 577.7) | (390.6) | (598.5) | (508.6) | (422.9) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 966.8 | 2 040.8 | 2 013.1 | 2 096.4 | 0.0 | 0.0 | 2 077.3 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 140.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 174.5 | 0.0 | 219.8 | 133.1 | 13.8 | 13.8 | 13.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 10.2 | 0.0 | 0.0 | 0.0 | 200.2 |
| Środki pieniężne i inne aktywa pieniężne | 125.9 | 75.7 | 19.1 | 260.4 | 184.3 | 135.4 | 153.1 | 285.7 | 80.8 | 112.1 | 140.1 | 787.1 | 335.4 | 381.0 | 278.1 | 139.7 | 88.1 | 83.8 | 105.7 | 279.6 | 1 231.7 | 1 537.6 | 1 550.9 | 1 576.8 | 1 852.9 | 2 461.8 | 2 439.6 | 2 517.7 | 2 504.5 | 2 572.9 | 2 505.9 | 1 781.8 | 1 914.4 | 2 013.1 | 2 000.5 | 1 905.3 | 1 955.9 | 2 077.3 | 1 984.8 | 1 851.6 |
| Należności 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3 610.0) | 0.0 | 0.0 | 0.0 | (1 972.8) | 1 880.2 | (41.0) | 0.0 | 0.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 200.0 | 200.0 | 200.0 | 450.0 | 300.0 | 450.0 | 450.0 | 480.0 | 480.0 | 480.0 | 480.0 | 180.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 000.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 610.0 | 300.0 | 0.0 | 0.0 | 5 289.2 | 1 791.3 | 3 291.8 | 2 172.1 | 3 171.5 |
| Zobowiązania krótkoterminowe | 174.3 | 172.3 | 172.3 | 418.2 | 272.4 | 278.7 | 282.7 | 521.9 | 610.4 | 608.7 | 624.4 | 1 608.6 | 1 387.8 | 1 588.0 | 1 521.9 | 1 663.4 | 1 659.5 | 1 710.0 | 1 614.1 | 1 372.9 | 1 244.9 | 1 280.4 | 1 217.5 | 1 303.7 | 4 318.2 | 1 263.0 | 1 212.0 | 1 332.7 | 1 235.0 | 1 235.1 | 1 214.8 | 1 400.0 | 1 716.0 | 1 437.5 | 1 432.3 | 3 316.4 | 3 281.1 | 4 837.0 | 3 647.0 | 4 717.3 |
| Rozliczenia międzyokresowe | 163.8 | 164.8 | 164.9 | 246.8 | 242.6 | 244.1 | 245.4 | 382.0 | 377.4 | 372.9 | 383.8 | 988.8 | 1 046.2 | 1 069.4 | 992.6 | 1 028.2 | 1 093.5 | 1 139.7 | 1 062.8 | 1 100.5 | 1 177.2 | 1 204.6 | 1 153.3 | 1 174.6 | 1 257.1 | 1 187.4 | 1 151.7 | 1 216.2 | 1 180.1 | 1 173.5 | 1 157.2 | 1 253.3 | 1 341.5 | 1 350.0 | 1 340.5 | 15.4 | 1 400.8 | 1 448.7 | 1 399.2 | 1 416.9 |
| Zobowiązania długoterminowe | 1 323.5 | 1 326.8 | 1 328.4 | 2 634.7 | 2 639.3 | 2 639.0 | 2 641.2 | 3 859.7 | 3 662.2 | 3 662.1 | 3 666.9 | 7 106.5 | 7 439.4 | 7 285.6 | 7 292.3 | 9 004.6 | 9 046.2 | 9 042.5 | 9 048.2 | 9 465.5 | 10 123.7 | 10 136.6 | 10 115.8 | 10 878.2 | 7 889.5 | 10 804.0 | 10 834.7 | 13 184.9 | 12 946.9 | 12 954.9 | 12 899.2 | 14 496.8 | 13 991.4 | 14 287.1 | 14 290.5 | 14 524.7 | 14 376.9 | 12 886.9 | 14 024.0 | 13 025.1 |
| Rezerwy z tytułu odroczonego podatku | (4.2) | (4.4) | (4.4) | (7.0) | (4.9) | (5.4) | (5.5) | (382.0) | (377.4) | (372.9) | (16.7) | (106.4) | (1 046.2) | (1 069.4) | (992.6) | (1 028.2) | (1 093.5) | (1 139.7) | (1 062.8) | (1 100.5) | (1 177.2) | (1 204.6) | 0.0 | 0.0 | (144.8) | (185.1) | (131.0) | (95.2) | (49.1) | (30.3) | (22.4) | (23.4) | (21.8) | (24.2) | (24.8) | 4 093.6 | (701.0) | 642.4 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1 323.5 | 1 326.8 | 1 328.4 | 2 634.7 | 2 639.3 | 2 639.0 | 2 641.2 | 3 859.7 | 3 662.2 | 3 662.1 | 3 666.9 | 7 106.5 | 7 439.4 | 7 285.6 | 7 292.3 | 9 004.6 | 9 046.2 | 9 042.5 | 9 048.2 | 9 465.5 | 10 123.7 | 10 136.6 | 10 115.8 | 10 878.2 | 7 889.5 | 10 804.0 | 10 834.7 | 13 184.9 | 12 946.9 | 12 954.9 | 12 899.2 | 14 496.8 | 13 991.4 | 14 287.1 | 14 290.5 | 14 524.7 | 14 376.9 | 12 886.9 | 14 024.0 | 13 025.1 |
| 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 | 624.2 | 623.2 | 622.5 | 669.1 | 666.1 | 662.5 | 662.0 | 681.8 | 676.8 | 673.0 | 672.1 | 711.2 | 707.1 | 701.3 | 700.3 | 743.7 | 788.8 | 779.8 | 779.7 | 772.6 |
| Zobowiązania ogółem | 1 497.8 | 1 499.1 | 1 500.7 | 3 053.0 | 2 911.7 | 2 917.7 | 2 923.8 | 4 381.6 | 4 272.5 | 4 270.8 | 4 291.4 | 8 715.1 | 8 827.2 | 8 873.6 | 8 814.2 | 10 668.0 | 10 705.7 | 10 752.5 | 10 662.3 | 10 838.4 | 11 368.6 | 11 417.1 | 11 333.3 | 12 181.8 | 12 207.7 | 12 066.9 | 12 046.7 | 14 517.6 | 14 181.9 | 14 190.0 | 14 114.0 | 15 896.7 | 15 707.5 | 15 724.6 | 15 722.8 | 17 841.2 | 17 657.9 | 17 723.8 | 17 671.0 | 17 742.4 |
| Kapitał (fundusz) podstawowy | 3 107.9 | 3 107.9 | 3 050.1 | 6 502.7 | 6 499.3 | 6 392.8 | 6 378.4 | 9 466.6 | 9 454.6 | 9 382.7 | 9 359.3 | 18 927.1 | 18 904.5 | 18 767.0 | 18 727.7 | 21 624.5 | 21 596.4 | 21 494.1 | 21 449.1 | 26 517.2 | 26 486.6 | 26 435.5 | 26 401.0 | 29 084.1 | 29 084.1 | 29 084.1 | 29 084.1 | 32 651.8 | 32 651.8 | 32 651.8 | 32 651.8 | 34 639.9 | 34 639.9 | 34 639.9 | 34 639.9 | 36 454.8 | 36 454.8 | 36 454.8 | 36 454.8 | 36 454.8 |
| Zyski zatrzymane | 59.1 | (50.1) | 4.9 | 39.7 | 19.7 | 116.3 | 119.1 | 74.3 | 119.5 | 169.6 | 170.7 | 172.2 | 321.7 | 551.3 | 542.4 | 358.9 | 830.6 | 967.7 | 990.7 | 798.5 | 1 142.9 | 1 167.6 | 1 194.3 | 1 329.1 | 1 430.4 | 1 487.9 | 1 454.9 | 1 285.1 | 1 522.3 | 1 063.7 | 1 104.5 | 1 278.6 | 1 554.6 | 1 307.3 | 1 320.2 | 1 004.3 | 1 217.0 | 953.6 | 936.0 | 471.2 |
| Kapitał własny | 3 167.0 | 3 057.8 | 3 055.0 | 6 542.4 | 6 519.0 | 6 509.1 | 6 497.5 | 9 541.0 | 9 574.1 | 9 552.2 | 9 530.1 | 19 099.3 | 19 226.2 | 19 318.3 | 19 270.1 | 21 983.3 | 22 426.9 | 22 461.7 | 22 439.8 | 27 315.8 | 27 629.5 | 27 603.1 | 27 595.4 | 30 413.2 | 30 514.5 | 30 572.0 | 30 539.0 | 33 936.9 | 34 174.1 | 33 715.5 | 33 756.3 | 35 918.5 | 36 194.5 | 35 947.2 | 35 960.1 | 37 459.1 | 37 671.8 | 37 408.4 | 37 390.8 | 36 926.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 4 664.8 | 4 556.9 | 4 555.7 | 9 595.4 | 9 430.7 | 9 426.8 | 9 421.3 | 13 922.6 | 13 846.6 | 13 823.1 | 13 821.4 | 27 814.5 | 28 053.4 | 28 191.9 | 28 084.3 | 32 651.3 | 33 132.6 | 33 214.3 | 33 102.1 | 38 154.2 | 38 998.1 | 39 020.2 | 38 928.7 | 42 595.0 | 42 722.2 | 42 638.9 | 42 585.7 | 48 454.5 | 48 356.0 | 47 905.5 | 47 870.3 | 51 815.3 | 51 902.0 | 51 671.8 | 51 682.9 | 55 300.2 | 55 329.7 | 55 132.2 | 55 061.7 | 54 668.4 |
| Inwestycje | 140.0 | 4 348.1 | 4 407.9 | 9 051.3 | 8 954.9 | 9 055.1 | 9 055.6 | 181.7 | 382.7 | 344.0 | 345.5 | 346.6 | 1 049.1 | 1 050.0 | 1 051.6 | 1 130.7 | 1 436.5 | 1 513.0 | 1 398.6 | 1 174.5 | 447.4 | 219.8 | 133.1 | 13.8 | 13.8 | 13.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 10.2 | 0.0 | 0.0 | 0.0 | 200.2 |
| Dług | 1 323.5 | 1 324.2 | 1 325.0 | 2 629.3 | 2 631.0 | 2 632.8 | 2 634.7 | 3 845.6 | 3 848.0 | 3 851.7 | 3 855.6 | 7 506.8 | 7 686.5 | 7 691.1 | 7 695.8 | 9 358.3 | 9 467.0 | 9 470.5 | 9 474.1 | 9 485.4 | 10 111.4 | 10 112.3 | 10 113.6 | 10 792.9 | 10 792.5 | 10 782.0 | 10 812.4 | 12 932.8 | 12 929.7 | 12 929.1 | 12 867.0 | 14 280.1 | 14 267.2 | 14 248.4 | 14 252.4 | 16 140.0 | 16 141.2 | 16 137.7 | 16 141.1 | 16 137.6 |
| Środki pieniężne i inne aktywa pieniężne | 125.9 | 75.7 | 19.1 | 260.4 | 184.3 | 135.4 | 153.1 | 285.7 | 80.8 | 112.1 | 140.1 | 787.1 | 335.4 | 381.0 | 278.1 | 139.7 | 88.1 | 83.8 | 105.7 | 279.6 | 1 231.7 | 1 537.6 | 1 550.9 | 1 576.8 | 1 852.9 | 2 461.8 | 2 439.6 | 2 517.7 | 2 504.5 | 2 572.9 | 2 505.9 | 1 781.8 | 1 914.4 | 2 013.1 | 2 000.5 | 1 905.3 | 1 955.9 | 2 077.3 | 1 984.8 | 1 851.6 |
| Dług netto | 1 197.6 | 1 248.5 | 1 305.9 | 2 368.9 | 2 446.8 | 2 497.4 | 2 481.6 | 3 560.0 | 3 767.2 | 3 739.7 | 3 715.5 | 6 719.7 | 7 351.1 | 7 310.1 | 7 417.7 | 9 218.6 | 9 378.9 | 9 386.7 | 9 368.4 | 9 205.8 | 8 879.7 | 8 574.7 | 8 562.7 | 9 216.1 | 8 939.6 | 8 320.2 | 8 372.7 | 10 415.1 | 10 425.2 | 10 356.2 | 10 361.1 | 12 498.3 | 12 352.8 | 12 235.4 | 12 251.8 | 14 234.7 | 14 185.3 | 14 060.4 | 14 156.3 | 14 286.0 |
| Ticker | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK | WHART.BK |
| Waluta | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB | THB |