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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2019 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
Kwartał | Q4 | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
Aktywa | 16 958.4 | 0.0 | 15 639.6 | 25 133.4 | 0.0 | 34 485.8 | 34 794.5 | 34 398.4 | 33 846.8 | 35 577.7 | 36 732.4 | 36 696.3 | 36 620.9 | 38 383.0 | 38 953.8 | 39 347.6 | 39 516.4 | 39 598.3 | 40 612.6 | 41 287.1 |
Aktywa trwałe | 4 457.0 | (10 295.4) | 4 435.3 | 4 450.0 | (18 791.6) | 5 026.2 | 5 098.7 | 5 500.2 | 5 628.4 | 5 716.7 | 5 777.6 | 5 692.3 | 5 723.9 | 8 129.4 | 13 187.8 | 15 350.7 | 15 220.5 | 16 408.0 | 12 815.7 | 14 031.1 |
Rzeczowe aktywa trwałe netto | 51.4 | 0.0 | 40.2 | 82.0 | 0.0 | 37.9 | 40.5 | 102.2 | 222.1 | 268.2 | 263.7 | 240.8 | 267.2 | 269.1 | 279.8 | 355.3 | 349.6 | 371.3 | 392.9 | 405.3 |
Wartość firmy | 2 780.2 | 0.0 | 2 865.1 | 2 865.1 | 0.0 | 2 865.1 | 2 926.5 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 | 3 124.8 |
Wartości niematerialne i prawne | 508.4 | 0.0 | 520.6 | 491.3 | 0.0 | 467.5 | 484.4 | 557.0 | 542.0 | 528.2 | 517.2 | 502.4 | 488.0 | 475.2 | 460.7 | 449.9 | 436.0 | 421.9 | 407.4 | 393.5 |
Wartość firmy i wartości niematerialne i prawne | 3 288.5 | 0.0 | 3 385.7 | 3 356.4 | 0.0 | 3 332.5 | 3 410.9 | 3 681.8 | 3 666.8 | 3 653.0 | 3 642.1 | 3 627.2 | 3 612.9 | 3 600.1 | 3 585.5 | 3 574.7 | 3 560.8 | 3 546.7 | 3 532.2 | 3 518.3 |
Należności netto | 26.9 | 0.0 | 18.7 | 34.7 | 0.0 | 59.9 | 62.0 | 36.2 | 23.0 | 14.7 | 16.6 | 2 661.5 | 20.9 | 17.8 | 21.3 | 23.4 | 63.1 | 27.4 | 4 353.4 | 19.6 |
Inwestycje długoterminowe | 985.3 | 0.0 | 874.1 | 875.2 | 0.0 | 1 014.1 | 1 451.7 | 1 678.4 | 1 680.3 | 1 734.7 | 1 795.7 | 1 774.3 | 1 759.3 | 4 202.0 | 9 243.2 | 11 075.7 | 10 862.9 | 12 007.4 | 8 661.2 | 9 876.1 |
Aktywa obrotowe | 12 501.4 | 10 295.4 | 11 204.3 | 20 683.4 | 18 791.6 | 29 459.6 | 29 695.9 | 28 898.2 | 28 218.4 | 29 861.0 | 30 954.9 | 31 004.1 | 30 897.1 | 30 253.6 | 25 766.0 | 23 997.0 | 24 295.9 | 23 190.4 | 27 796.9 | 27 256.0 |
Środki pieniężne i Inwestycje | 10 295.4 | 10 295.4 | 8 982.1 | 18 791.6 | 18 791.6 | 26 811.7 | 26 769.1 | 25 918.9 | 25 235.0 | 26 031.2 | 26 700.0 | 26 224.4 | 25 717.2 | 24 930.9 | 19 842.7 | 18 287.2 | 18 434.1 | 16 688.1 | 20 448.1 | 20 813.2 |
Zapasy | 0.0 | 0.0 | 0.0 | 107.4 | 0.0 | 73.0 | 89.9 | 65.8 | 69.9 | 65.2 | 72.8 | 83.8 | 90.0 | 84.3 | 103.4 | 406.9 | 92.6 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 6 311.7 | 20 590.8 | 6 276.6 | 8 731.2 | 37 583.2 | 16 670.7 | 23 065.8 | 21 634.6 | 20 910.9 | 21 219.2 | 21 744.5 | 21 087.1 | 18 896.8 | 17 859.8 | 13 107.0 | 11 516.3 | 11 388.7 | 11 552.8 | 15 855.8 | 15 002.9 |
Środki pieniężne i inne aktywa pieniężne | 3 983.7 | (10 295.4) | 2 705.5 | 10 060.4 | (18 791.6) | 10 140.9 | 3 703.2 | 4 284.3 | 4 324.0 | 4 811.9 | 4 955.4 | 5 137.3 | 6 820.4 | 7 071.0 | 6 735.7 | 6 770.9 | 7 045.4 | 5 135.4 | 4 592.3 | 5 810.3 |
Należności krótkoterminowe | 18.0 | 0.0 | 10.7 | 23.8 | 0.0 | 24.2 | 31.2 | 29.4 | 32.5 | 29.8 | 24.2 | 28.0 | 28.5 | 34.6 | 30.8 | 25.2 | 28.2 | 32.7 | 28.4 | 31.2 |
Dług krótkoterminowy | 500.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 51.1 | 47.3 | 48.2 | 44.6 | 42.7 | 40.9 | 40.3 | 37.8 | 41.2 | 42.8 | 42.2 | 41.2 |
Zobowiązania krótkoterminowe | 2 281.4 | 0.0 | 1 520.0 | 1 962.3 | 0.0 | 1 944.6 | 2 250.4 | 2 733.8 | 2 171.4 | 2 503.5 | 2 707.5 | 2 731.8 | 2 544.0 | 2 910.4 | 3 138.3 | 3 274.7 | 4 149.6 | 3 341.9 | 3 638.2 | 3 020.0 |
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 | 2 304.4 | 2 507.8 | 2 591.0 | 3 575.9 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 118.8 | 0.0 | 113.3 | 117.4 | 135.8 | 200.5 | 172.0 | 160.3 | 157.5 | 146.4 | 135.7 | 153.4 | 178.2 | 169.0 | 159.7 | 146.8 | 131.9 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 118.8 | 0.0 | 113.3 | 117.4 | 135.8 | 132.2 | 128.7 | 125.1 | 121.6 | 118.4 | 115.1 | 111.8 | 108.6 | 105.3 | 0.0 | 98.8 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 118.8 | 0.0 | 113.3 | 117.4 | 135.8 | 200.5 | 172.0 | 160.3 | 157.5 | 146.4 | 135.7 | 153.4 | 178.2 | 169.0 | 159.7 | 146.8 | 131.9 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 110.4 | 102.1 | 99.8 | 80.5 | 70.8 | 61.5 | 57.4 | 84.5 | 85.9 | 83.2 | 74.8 | 65.1 |
Zobowiązania ogółem | 2 281.4 | 0.0 | 1 520.0 | 2 081.1 | 0.0 | 2 057.9 | 2 367.8 | 2 869.5 | 2 371.9 | 2 675.5 | 2 867.7 | 2 889.3 | 2 690.5 | 3 046.1 | 3 291.7 | 3 452.9 | 4 318.6 | 3 501.6 | 3 785.0 | 3 151.9 |
Kapitał (fundusz) podstawowy | 0.2 | 0.0 | 0.2 | 0.3 | 0.0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 |
Zyski zatrzymane | (9 895.3) | 0.0 | (10 590.2) | (13 365.8) | 0.0 | (15 520.7) | (15 699.2) | (17 020.3) | (17 212.2) | (17 200.8) | (16 807.3) | (16 613.5) | (16 204.6) | (15 599.0) | (14 984.7) | (14 400.6) | (13 819.4) | (13 036.6) | (11 929.5) | (11 372.3) |
Kapitał własny | 14 553.7 | 14 553.7 | 13 998.1 | 23 052.2 | 23 052.2 | 32 427.9 | 32 426.7 | 31 528.9 | 31 474.9 | 32 902.2 | 33 864.7 | 33 807.0 | 33 930.5 | 35 336.9 | 35 662.1 | 35 894.7 | 35 197.8 | 36 096.7 | 36 827.6 | 38 135.2 |
Udziały mniejszościowe | 0.4 | 0.0 | 0.4 | 0.4 | 0.0 | 73.7 | 73.8 | 73.4 | 73.4 | 94.4 | 147.9 | 149.8 | 152.3 | 273.9 | 286.1 | 290.2 | 315.1 | 400.8 | 441.7 | 458.4 |
Pasywa | 16 835.1 | 14 553.7 | 15 518.1 | 25 133.4 | 23 052.2 | 34 485.8 | 34 794.5 | 34 398.4 | 33 846.8 | 35 577.7 | 36 732.4 | 36 696.3 | 36 620.9 | 38 383.0 | 38 953.8 | 39 347.6 | 39 516.4 | 39 598.3 | 40 612.6 | 41 287.1 |
Inwestycje | 7 297.0 | 20 590.8 | 7 150.7 | 9 606.4 | 37 583.2 | 17 684.8 | 24 517.5 | 23 313.0 | 22 591.2 | 22 953.9 | 23 540.2 | 22 861.4 | 20 656.1 | 22 061.8 | 22 350.2 | 22 592.0 | 22 251.6 | 23 559.8 | 24 517.0 | 24 879.0 |
Dług | 500.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 119.4 | 107.1 | 99.8 | 80.5 | 70.8 | 61.5 | 57.4 | 84.5 | 85.9 | 83.2 | 74.8 | 65.1 |
Środki pieniężne i inne aktywa pieniężne | 3 983.7 | (10 295.4) | 2 705.5 | 10 060.4 | (18 791.6) | 10 140.9 | 3 703.2 | 4 284.3 | 4 324.0 | 4 811.9 | 4 955.4 | 5 137.3 | 6 820.4 | 7 071.0 | 6 735.7 | 6 770.9 | 7 045.4 | 5 135.4 | 4 592.3 | 5 810.3 |
Dług netto | (3 483.7) | 10 295.4 | (2 705.5) | (10 060.4) | 18 791.6 | (10 140.9) | (3 703.2) | (4 275.3) | (4 204.6) | (4 704.8) | (4 855.6) | (5 056.8) | (6 749.6) | (7 009.6) | (6 678.2) | (6 686.4) | (6 959.5) | (5 052.1) | (4 517.5) | (5 745.2) |
Ticker | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM | YMM |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |