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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2015 | 2015 | 2015 | 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 | 2025 |
Kwartał | Q1 | Q3 | Q4 | Q1 | Q2 | 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 |
Aktywa | 0.0 | 352.6 | 352.6 | 0.0 | 387.6 | 424.8 | 438.1 | 455.8 | 480.8 | 533.6 | 569.1 | 587.2 | 645.6 | 663.9 | 720.1 | 732.4 | 759.7 | 798.0 | 821.5 | 851.9 | 880.9 | 936.7 | 998.3 | 1 058.1 | 1 123.3 | 1 178.8 | 1 242.8 | 1 309.7 | 1 347.5 | 1 395.6 | 1 450.8 | 1 450.6 | 1 482.4 | 1 616.9 | 1 654.3 | 1 715.7 | 1 782.5 | 1 892.5 | 1 954.4 |
Aktywa trwałe | 0.0 | 319.5 | 319.5 | 0.0 | 346.3 | 95.4 | 106.4 | 5.2 | 5.1 | 131.3 | 5.2 | 5.6 | 5.9 | 2.7 | 2.9 | 2.9 | 2.9 | 2.8 | 2.9 | 2.9 | 2.9 | 871.5 | 7.3 | 2.9 | 3.4 | 151.7 | 184.9 | 3.0 | 194.3 | 12.3 | 4.8 | 4.5 | 4.4 | 2.6 | 1 486.7 | 1 812.9 | 2.6 | 1 524.4 | 1 533.7 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.3 | 0.3 | 0.0 | 1.8 | 2.8 | 2.7 | 2.7 | 2.6 | 2.5 | 2.5 | 2.5 | 2.6 | 2.7 | 2.9 | 2.9 | 2.9 | 2.8 | 2.9 | 2.9 | 2.9 | 3.0 | 2.9 | 2.9 | 3.4 | 3.3 | 3.2 | 3.0 | 2.9 | 2.7 | 4.8 | 4.5 | 4.4 | 2.6 | 4.3 | 4.2 | 2.6 | 2.4 | 3.3 |
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 | (15.9) | 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 | 3.4 | 0.0 | 0.0 | 0.0 | 2.9 | 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 | 147.0 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 | (13.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.6 | 1.7 | 2.2 | 2.8 | 3.5 | 4.0 | 4.4 | 0.0 | 3.7 | 3.4 | 3.2 | 0.0 | 3.3 | 4.1 | 4.3 | 0.0 | 4.8 | 4.5 | 4.5 | 0.0 | 4.3 | 4.7 | 5.2 | 5.8 | 6.5 | 7.0 | 7.8 | 9.1 | 9.3 | 9.2 | 9.7 | 10.1 | 10.8 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 92.6 | 103.7 | 97.3 | 107.8 | 128.8 | 144.9 | 147.8 | 147.5 | 145.7 | 152.9 | 147.7 | 139.2 | 146.4 | 138.1 | 122.6 | 110.4 | 117.7 | 131.6 | 126.3 | 141.7 | 148.4 | 181.7 | 198.9 | 191.5 | 187.6 | 184.9 | 184.6 | 193.2 | 2.9 | 13.5 | 249.9 | 0.0 | 310.4 | 1 482.2 |
Aktywa obrotowe | 0.0 | 33.2 | 33.2 | 0.0 | 41.3 | 137.2 | 137.9 | 99.5 | 110.8 | 174.7 | 148.9 | 152.4 | 153.2 | 0.7 | 157.3 | 151.7 | 204.0 | 61.8 | 211.8 | 241.1 | 225.4 | 65.2 | 224.3 | 276.5 | 284.4 | 301.7 | 335.0 | 282.6 | 378.8 | 279.2 | 203.8 | 106.2 | 120.6 | 165.2 | 167.6 | 338.7 | 368.8 | 368.1 | 420.8 |
Środki pieniężne i Inwestycje | 0.0 | 33.2 | 33.2 | 0.0 | 41.3 | 135.6 | 136.2 | 137.2 | 139.3 | 171.8 | 187.4 | 175.3 | 187.4 | 176.3 | 202.8 | 187.8 | 200.8 | 208.2 | 208.5 | 237.1 | 221.0 | 182.8 | 219.5 | 272.0 | 279.9 | 297.5 | 330.6 | 354.1 | 373.6 | 351.8 | 203.8 | 106.2 | 120.6 | 165.2 | 158.2 | 329.5 | 359.1 | 368.1 | 410.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (201.6) | (193.6) | (203.6) | (201.4) | 0.0 | (237.6) | 0.0 | (266.1) | (170.8) | (138.1) | (174.3) | (167.6) | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 92.6 | 103.7 | 97.3 | 107.8 | 128.8 | 144.9 | 147.8 | 147.5 | 145.7 | 152.9 | 147.7 | 139.2 | 146.4 | 138.1 | 122.6 | 110.4 | 117.7 | 131.6 | 126.3 | 141.7 | 148.4 | 181.7 | 198.9 | 191.5 | 187.6 | 107.9 | 103.7 | 114.4 | 122.1 | 142.2 | 176.8 | 211.5 | 241.7 | 236.9 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 33.2 | 33.2 | 0.0 | 41.3 | 43.0 | 32.6 | 39.9 | 31.4 | 43.1 | 42.5 | 27.5 | 39.8 | 30.6 | 49.9 | 40.2 | 61.7 | 61.8 | 70.4 | 114.4 | 110.6 | 65.2 | 87.9 | 145.7 | 138.2 | 149.2 | 148.9 | 155.2 | 182.1 | 164.1 | 203.8 | 106.2 | 120.6 | 165.2 | 158.2 | 152.7 | 147.7 | 126.3 | 173.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 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 krótkoterminowe | 0.0 | 1.2 | 1.2 | 0.0 | 1.5 | 1.5 | 1.2 | 2.2 | 2.3 | 1.4 | 2.4 | 3.3 | 4.6 | 2.6 | 4.0 | 3.3 | 4.8 | 2.9 | 4.9 | 5.0 | 9.8 | 3.1 | 5.9 | 396.0 | 417.0 | 410.0 | 489.4 | 513.4 | 445.7 | 38.8 | 13.0 | 10.1 | 11.9 | 473.3 | 473.2 | 0.0 | 0.0 | 0.0 | 1 688.1 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 302.1 | 302.1 | 0.0 | 333.9 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 527.4 | 569.1 | 626.9 | 610.0 | 650.7 | 753.3 | 1 198.7 | 731.1 | 762.3 | 824.5 | 945.0 | 974.0 | 1 498.3 | 0.0 | 0.0 | 15.6 |
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 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 302.1 | 302.1 | 0.0 | 333.9 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 527.4 | 569.1 | 626.9 | 610.0 | 650.7 | 753.3 | 1 198.7 | 731.1 | 762.3 | 824.5 | 945.0 | 974.0 | 1 498.3 | 0.0 | 0.0 | 15.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 ogółem | 0.0 | 303.2 | 303.2 | 0.0 | 335.3 | 372.6 | 384.8 | 378.8 | 397.5 | 450.2 | 484.4 | 500.7 | 557.1 | 571.1 | 622.6 | 630.1 | 652.8 | 686.9 | 706.6 | 733.7 | 759.0 | 810.6 | 869.0 | 923.4 | 986.1 | 1 035.0 | 1 099.4 | 1 164.2 | 1 199.0 | 1 237.5 | 13.0 | 10.1 | 11.9 | 1 418.3 | 1 447.2 | 1 498.3 | 1 549.9 | 1 655.4 | 1 703.7 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 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 | 0.1 | 0.1 |
Zyski zatrzymane | 0.0 | (8.6) | (8.6) | 0.0 | (7.3) | (5.8) | (5.0) | (4.0) | (2.8) | (2.0) | -0.0 | 2.2 | 3.9 | 6.8 | 9.8 | 13.2 | 17.0 | 20.9 | 23.5 | 26.0 | 29.7 | 33.5 | 37.7 | 42.2 | 44.7 | 51.5 | 56.8 | 62.4 | 69.4 | 77.7 | 88.5 | 96.6 | 105.4 | 114.3 | 123.1 | 132.3 | 142.4 | 152.9 | 162.9 |
Kapitał własny | 38.5 | 49.4 | 49.4 | 49.4 | 52.3 | 52.2 | 53.2 | 77.0 | 83.3 | 83.4 | 84.7 | 86.5 | 88.5 | 92.8 | 97.5 | 102.4 | 106.9 | 111.1 | 114.9 | 118.2 | 121.9 | 126.1 | 129.3 | 134.7 | 137.2 | 143.7 | 143.4 | 145.5 | 148.5 | 158.2 | 170.8 | 178.9 | 185.6 | 198.6 | 207.1 | 217.4 | 232.6 | 237.1 | 250.7 |
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 |
Pasywa | 38.5 | 352.6 | 352.6 | 49.4 | 387.6 | 424.8 | 438.1 | 455.8 | 480.8 | 533.6 | 569.1 | 587.2 | 645.6 | 663.9 | 720.1 | 732.4 | 759.7 | 798.0 | 821.5 | 851.9 | 880.9 | 936.7 | 998.3 | 1 058.1 | 1 123.3 | 1 178.8 | 1 242.8 | 1 309.7 | 1 347.5 | 1 395.6 | 1 450.8 | 1 450.6 | 1 482.4 | 1 616.9 | 1 654.3 | 1 715.7 | 1 782.5 | 1 892.5 | 1 954.4 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 185.3 | 207.3 | 194.6 | 215.6 | 257.5 | 289.7 | 295.5 | 295.0 | 291.4 | 305.8 | 295.4 | 278.3 | 292.8 | 276.2 | 245.2 | 220.8 | 235.3 | 263.2 | 252.6 | 283.4 | 296.8 | 363.4 | 397.9 | 383.0 | 375.3 | 369.7 | 103.7 | 114.4 | 122.1 | 13.5 | 426.7 | 211.5 | 552.2 | 1 719.1 |
Dług | 0.0 | 0.4 | 0.4 | 0.0 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 3.3 | 3.1 | 3.0 | 2.8 | 2.7 | 2.6 | 2.8 | 2.7 | 2.5 | 2.4 | 2.2 | 2.0 | 1.8 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 33.2 | 33.2 | 0.0 | 41.3 | 43.0 | 32.6 | 39.9 | 31.4 | 43.1 | 42.5 | 27.5 | 39.8 | 30.6 | 49.9 | 40.2 | 61.7 | 61.8 | 70.4 | 114.4 | 110.6 | 65.2 | 87.9 | 145.7 | 138.2 | 149.2 | 148.9 | 155.2 | 182.1 | 164.1 | 203.8 | 106.2 | 120.6 | 165.2 | 158.2 | 152.7 | 147.7 | 126.3 | 173.0 |
Dług netto | 0.0 | (32.8) | (32.8) | 0.0 | (41.0) | (42.6) | (32.3) | (39.6) | (31.2) | (42.8) | (42.3) | (27.2) | (39.6) | (30.5) | (49.8) | (40.1) | (61.6) | (61.7) | (70.3) | (114.3) | (110.5) | (65.1) | (87.8) | (142.5) | (135.1) | (146.2) | (146.1) | (152.5) | (179.6) | (161.3) | (201.1) | (103.7) | (118.3) | (163.0) | (156.2) | (152.7) | (147.7) | (126.3) | (173.0) |
Ticker | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ | ESQ |
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 | USD | USD | USD | USD | USD | USD | USD |