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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q1 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.6 | 691.4 | 691.7 | 692.0 | 692.3 | 692.6 | 699.7 | 29 923.0 | 29 665.0 | 30 030.0 | 30 960.0 | 30 945.0 | 32 446.0 | 35 098.0 | 36 117.0 | 36 714.0 | 34 737.0 | 0.0 | 48 730.0 | 0.0 | 49 626.0 | 51 310.0 | 55 075.0 | 59 414.0 | 62 587.0 | 63 623.0 | 61 242.0 | 64 322.0 | 78 512.0 | 84 123.0 | 85 040.0 | 88 007.0 |
Aktywa trwałe | 0.6 | 690.1 | 690.5 | 691.0 | 691.4 | 692.4 | 699.2 | 28 708.0 | 28 508.0 | 28 320.0 | 30 016.0 | 30 374.0 | 31 089.0 | 34 326.0 | 35 127.0 | 35 745.0 | 33 961.0 | 0.0 | 37 867.0 | 0.0 | 48 634.0 | 38 327.0 | 41 453.0 | 8 639.0 | 8 949.0 | 9 250.0 | 57 357.0 | 60 759.0 | 11 001.0 | 0.0 | 0.0 | 12 295.0 |
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 | 21.0 | 0.0 | 23.0 | 21.0 | 21.0 | 0.0 | 0.0 | 0.0 | 49 698.0 | 95.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 467.0 | 476.0 | 476.0 | 467.0 | 467.0 | 467.0 | 467.0 | 467.0 | 467.0 | 467.0 | 0.0 | 1 756.0 | 0.0 | 1 756.0 | 1 756.0 | 1 756.0 | 1 749.0 | 1 749.0 | 1 749.0 | 1 749.0 | 2 017.0 | 2 017.0 | 2 179.0 | 2 179.0 | 2 179.0 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 853.0 | 954.0 | 1 084.0 | 1 205.0 | 1 359.0 | 1 421.0 | 1 421.0 | 1 397.0 | 1 455.0 | 2 029.0 | 0.0 | 2 234.0 | 0.0 | 3 143.0 | 3 438.0 | 3 652.0 | 3 677.0 | 3 851.0 | 4 005.0 | 4 207.0 | 4 612.0 | 4 952.0 | 5 349.0 | 5 572.0 | 5 721.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 320.0 | 1 430.0 | 1 560.0 | 1 672.0 | 1 826.0 | 1 888.0 | 1 888.0 | 1 864.0 | 1 922.0 | 2 496.0 | 0.0 | 3 990.0 | 0.0 | 4 899.0 | 5 194.0 | 5 408.0 | 5 426.0 | 5 600.0 | 5 754.0 | 5 956.0 | 6 629.0 | 6 969.0 | 7 528.0 | 7 751.0 | 7 900.0 |
Należności 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 | 4 857.0 | 5 445.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12 406.0 | 13 369.0 | 0.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33 856.0 | 0.0 | 0.0 | 33 112.0 | 36 024.0 | 38 439.0 | 40 088.0 | 40 680.0 | 4 476.0 | 3 367.0 | 3 705.0 | 51 691.0 | 52 707.0 | 4 127.0 |
Aktywa obrotowe | 0.0 | 1.3 | 1.1 | 1.0 | 0.8 | 0.1 | 0.5 | 1 215.0 | 1 157.0 | 1 710.0 | 944.0 | 571.0 | 1 357.0 | 772.0 | 990.0 | 969.0 | 776.0 | 0.0 | 35 530.0 | 0.0 | 992.0 | 35 642.0 | 39 352.0 | 35 781.0 | 37 870.0 | 38 613.0 | 3 885.0 | 3 563.0 | 3 526.0 | 0.0 | 0.0 | 51 202.0 |
Środki pieniężne i Inwestycje | 0.0 | 1.3 | 1.1 | 1.0 | 0.8 | 0.1 | 0.5 | 1 215.0 | 1 157.0 | 1 710.0 | 944.0 | 571.0 | 1 357.0 | 772.0 | 990.0 | 969.0 | 776.0 | 0.0 | 31 868.0 | 0.0 | 992.0 | 30 785.0 | 33 734.0 | 36 557.0 | 38 217.0 | 38 781.0 | 43 434.0 | 25 353.0 | 3 526.0 | 28 341.0 | 28 766.0 | 51 202.0 |
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 | (2 065.0) | 0.0 | 0.0 | 0.0 | (2 670.0) | (10 120.0) | (10 121.0) | (10 326.0) | (52 421.0) | (35 488.0) | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje 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 | 30 335.0 | 0.0 | 0.0 | 29 401.0 | 32 774.0 | 34 973.0 | 36 529.0 | 37 039.0 | 1 826.0 | 656.0 | 838.0 | 24 802.0 | 26 502.0 | 47 909.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.3 | 1.1 | 1.0 | 0.8 | 0.1 | 0.5 | 1 215.0 | 1 157.0 | 1 710.0 | 944.0 | 571.0 | 1 357.0 | 772.0 | 990.0 | 969.0 | 776.0 | 0.0 | 1 533.0 | 0.0 | 992.0 | 1 384.0 | 960.0 | 1 584.0 | 1 688.0 | 1 742.0 | 1 563.0 | 2 372.0 | 3 526.0 | 3 539.0 | 2 264.0 | 3 293.0 |
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 | 220.0 | 0.0 | 0.0 | 1 289.0 | 231.0 | 237.0 | 209.0 | 224.0 | 378.0 | 250.0 | 246.0 | 251.0 | 207.0 | 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 | 357.0 | 357.0 | 358.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.6 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 5.5 | 43.0 | 0.0 | 0.0 | 0.0 | 81.0 | 0.0 | 0.0 | 0.0 | 129.0 | 0.0 | 0.0 | 220.0 | 0.0 | 0.0 | 1 289.0 | 231.0 | 237.0 | 209.0 | 224.0 | 43 332.0 | 43 963.0 | 358.0 | 0.0 | 0.0 | 9.0 |
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 | (316.0) | (274.0) | (817.0) | (802.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27 894.0 | 442.0 | 540.0 | 540.0 | 29 945.0 | 541.0 | 542.0 | 542.0 | 33 825.0 | 543.0 | 0.0 | 220.0 | 0.0 | 573.0 | 1 289.0 | 231.0 | 1 572.0 | 1 571.0 | 1 569.0 | 14 807.0 | 16 676.0 | 74 366.0 | 0.0 | 0.0 | 83 513.0 |
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 | 24.0 | 0.0 | 0.0 | 0.0 | 0.0 | (190.0) | (215.0) | (241.0) | (44 009.0) | (45 748.0) | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27 894.0 | 442.0 | 540.0 | 540.0 | 29 945.0 | 541.0 | 542.0 | 542.0 | 33 825.0 | 543.0 | 0.0 | 220.0 | 0.0 | 573.0 | 1 289.0 | 231.0 | 1 572.0 | 1 571.0 | 1 569.0 | 14 807.0 | 16 676.0 | 74 366.0 | 0.0 | 0.0 | 83 513.0 |
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 | 14.0 | 0.0 | 0.0 | 14.0 | 13.0 | 13.0 | 12.0 | 12.0 | 11.0 | 11.0 | 11.0 | 10.0 | 10.0 | 0.0 |
Zobowiązania ogółem | 0.6 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 5.5 | 27 937.0 | 442.0 | 540.0 | 540.0 | 30 026.0 | 541.0 | 542.0 | 542.0 | 33 954.0 | 543.0 | 0.0 | 44 245.0 | 0.0 | 573.0 | 49 635.0 | 53 259.0 | 56 929.0 | 60 069.0 | 61 251.0 | 58 139.0 | 60 639.0 | 74 724.0 | 79 648.0 | 80 964.0 | 83 522.0 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (0.1) | (0.7) | (0.5) | (0.3) | (0.2) | (18.2) | (17.6) | (149.0) | (119.0) | (106.0) | (13.0) | (167.0) | (6.0) | 30.0 | 85.0 | 300.0 | (72.0) | 0.0 | 1 001.0 | 0.0 | 1 467.0 | 1 582.0 | 1 457.0 | 1 866.0 | 1 971.0 | 2 252.0 | 1 926.0 | 2 011.0 | 2 182.0 | 2 145.0 | 2 440.0 | 2 389.0 |
Kapitał własny | (0.1) | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 1 986.0 | 1 642.0 | 1 338.0 | 1 474.0 | 919.0 | 1 778.0 | 2 284.0 | 2 589.0 | 2 760.0 | 509.0 | 4 074.0 | 4 485.0 | 4 485.0 | 2 494.0 | 1 675.0 | 1 816.0 | 2 485.0 | 2 518.0 | 2 372.0 | 3 103.0 | 3 683.0 | 3 788.0 | 4 475.0 | 4 076.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 137.0 | 134.0 | 129.0 | 125.0 | 122.0 |
Pasywa | 0.6 | 5.0 | 5.0 | 5.1 | 5.1 | 5.1 | 10.5 | 29 923.0 | 2 084.0 | 1 878.0 | 2 014.0 | 30 945.0 | 2 319.0 | 2 826.0 | 3 131.0 | 36 714.0 | 1 052.0 | 4 074.0 | 48 730.0 | 4 485.0 | 3 067.0 | 51 310.0 | 55 075.0 | 59 414.0 | 62 587.0 | 63 623.0 | 61 242.0 | 64 322.0 | 78 512.0 | 84 123.0 | 85 040.0 | 88 007.0 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 38 910.0 | 0.0 | 0.0 | 38 290.0 | 41 387.0 | 44 420.0 | 46 378.0 | 46 868.0 | 6 302.0 | 4 023.0 | 4 543.0 | 59 393.0 | 60 109.0 | 52 036.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 412.0 | 442.0 | 540.0 | 540.0 | 541.0 | 541.0 | 542.0 | 542.0 | 542.0 | 543.0 | 0.0 | 991.0 | 0.0 | 573.0 | 585.0 | 1 127.0 | 1 585.0 | 1 583.0 | 1 581.0 | 1 765.0 | 1 759.0 | 2 049.0 | 2 048.0 | 2 181.0 | 2 234.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.3 | 1.1 | 1.0 | 0.8 | 0.1 | 0.5 | 1 215.0 | 1 157.0 | 1 710.0 | 944.0 | 571.0 | 1 357.0 | 772.0 | 990.0 | 969.0 | 776.0 | 0.0 | 1 533.0 | 0.0 | 992.0 | 1 384.0 | 960.0 | 1 584.0 | 1 688.0 | 1 742.0 | 1 563.0 | 2 372.0 | 3 526.0 | 3 539.0 | 2 264.0 | 3 293.0 |
Dług netto | 0.0 | (1.3) | (1.1) | (1.0) | (0.8) | (0.1) | (0.5) | (803.0) | (715.0) | (1 170.0) | (404.0) | (30.0) | (816.0) | (230.0) | (448.0) | (427.0) | (233.0) | 0.0 | (542.0) | 0.0 | (419.0) | (799.0) | 167.0 | 1.0 | (105.0) | (161.0) | 202.0 | (613.0) | (1 477.0) | (1 491.0) | (83.0) | (1 059.0) |
Ticker | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG | FG |
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 |