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 | 40 | 41 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 2025 | 2025 |
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 | Q1 | Q2 |
Aktywa | 1 567.8 | 1 584.6 | 1 598.8 | 1 606.5 | 1 763.4 | 1 763.3 | 1 766.7 | 1 772.5 | 1 778.6 | 1 758.7 | 1 763.8 | 1 785.2 | 1 822.4 | 1 820.9 | 1 827.3 | 1 833.8 | 1 862.9 | 1 835.8 | 1 800.0 | 1 799.4 | 1 810.6 | 1 955.2 | 2 009.1 | 1 893.5 | 1 868.8 | 1 969.8 | 1 822.2 | 1 861.4 | 1 868.3 | 1 865.6 | 1 846.4 | 1 861.8 | 1 927.2 | 1 985.5 | 2 184.3 | 2 293.2 | 2 225.4 | 2 191.1 | 2 233.6 | 2 187.7 | 2 196.1 | 2 167.6 |
Aktywa trwałe | 410.4 | 412.5 | 410.2 | 408.0 | 428.0 | 423.4 | 427.0 | 423.5 | 424.9 | 427.8 | 419.8 | 422.3 | 422.4 | 408.3 | 401.5 | 401.2 | 405.6 | 378.0 | 354.6 | 342.6 | 341.9 | 335.5 | 324.2 | 241.3 | 202.8 | 195.9 | 194.5 | 290.0 | 255.7 | 251.3 | 1 763.3 | 293.1 | 288.4 | 285.3 | 368.5 | 413.1 | 2 175.1 | 2 108.7 | 2 102.4 | 2 135.9 | 29.8 | 0.0 |
Rzeczowe aktywa trwałe netto | 16.9 | 16.8 | 16.7 | 16.6 | 17.5 | 17.2 | 17.0 | 16.8 | 16.7 | 16.5 | 16.4 | 16.2 | 15.7 | 15.6 | 15.1 | 14.6 | 14.4 | 14.3 | 14.3 | 14.3 | 14.4 | 14.4 | 14.3 | 14.2 | 14.2 | 14.1 | 14.0 | 13.6 | 13.5 | 13.4 | 13.2 | 13.1 | 13.1 | 13.1 | 13.0 | 12.9 | 11.9 | 11.5 | 11.4 | 11.3 | 11.3 | 11.3 |
Wartość firmy | 10.3 | 10.3 | 10.3 | 10.3 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
Wartości niematerialne i prawne | 2.2 | 2.1 | 1.9 | 1.8 | 3.1 | 2.9 | 2.7 | 2.5 | 2.3 | 2.2 | 2.0 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 12.5 | 12.3 | 12.2 | 12.0 | 16.9 | 16.7 | 16.5 | 16.3 | 16.1 | 16.0 | 15.8 | 15.6 | 15.5 | 15.4 | 15.3 | 15.2 | 15.1 | 15.0 | 14.9 | 14.9 | 14.8 | 14.7 | 14.7 | 14.6 | 14.5 | 14.5 | 14.4 | 14.3 | 14.3 | 14.2 | 14.1 | 14.1 | 14.0 | 14.0 | 13.9 | 13.9 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
Należności netto | 1 059.2 | 1 078.5 | 0.0 | 1 102.1 | 1 228.0 | 1 235.6 | 0.0 | 1 219.2 | 1 224.0 | 1 208.5 | 0.0 | 1 236.7 | 0.0 | 1 291.3 | 0.0 | 1 305.1 | 1 334.3 | 1 335.2 | 0.0 | 1 328.7 | 1 345.3 | 1 358.2 | 0.0 | 1 418.2 | 1 375.3 | 1 386.8 | 0.0 | 1 340.9 | 1 339.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 756.2 | 0.0 |
Inwestycje długoterminowe | 380.9 | 383.4 | 381.4 | 379.4 | 393.6 | 389.6 | 393.5 | 390.4 | 392.1 | 395.3 | 387.6 | 390.5 | 391.2 | 377.4 | 371.1 | 371.4 | 376.1 | 348.6 | 325.3 | 313.4 | 312.8 | 306.4 | 295.2 | 212.5 | 174.1 | 167.3 | 166.2 | 262.1 | 227.9 | 223.7 | 259.7 | 265.9 | 261.2 | 258.2 | 341.6 | 386.3 | 46.7 | 46.1 | 103.9 | 36.8 | 0.0 | 0.0 |
Aktywa obrotowe | 1 157.4 | 1 172.1 | 1 188.6 | 1 198.6 | 1 335.4 | 1 339.8 | 1 339.7 | 1 348.9 | 1 353.7 | 1 330.9 | 1 344.0 | 1 362.9 | 1 400.0 | 1 412.6 | 1 425.8 | 1 432.6 | 1 457.3 | 1 457.9 | 1 445.4 | 1 456.8 | 1 468.7 | 1 619.6 | 1 684.9 | 1 652.2 | 1 666.0 | 1 773.8 | 1 627.7 | 1 571.4 | 1 612.6 | 353.6 | 83.1 | 236.6 | 234.0 | 227.8 | 383.2 | 419.5 | 50.4 | 82.4 | 131.2 | 51.8 | 2 010.8 | 0.0 |
Środki pieniężne i Inwestycje | 403.2 | 401.7 | 400.8 | 399.9 | 420.8 | 415.0 | 421.0 | 435.3 | 433.0 | 432.8 | 422.2 | 432.6 | 430.5 | 412.7 | 409.5 | 415.5 | 416.2 | 390.0 | 366.3 | 365.6 | 355.3 | 479.9 | 466.1 | 368.4 | 391.3 | 472.2 | 333.6 | 399.5 | 370.6 | 353.6 | 83.1 | 236.6 | 234.0 | 227.8 | 383.2 | 419.5 | 321.4 | 79.2 | 128.0 | 0.0 | 254.6 | 0.0 |
Zapasy | (1 059.2) | (1 078.5) | 0.0 | (1 102.1) | (1 228.0) | (1 235.6) | 0.0 | (1 219.2) | (1 224.0) | (1 208.5) | 0.0 | (1 236.7) | 0.0 | (1 291.3) | 0.0 | (1 305.1) | (1 334.3) | (1 335.2) | 0.0 | (1 328.7) | (1 345.3) | (1 358.2) | 0.0 | (1 418.2) | (1 375.3) | (1 386.8) | 0.0 | (1 340.9) | (1 339.3) | (1 530.6) | 0.0 | (1 463.7) | (1 533.2) | (1 597.4) | (1 709.8) | (1 769.2) | (2 026.2) | (1 787.4) | (1 836.6) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 380.9 | 383.4 | 381.4 | 379.4 | 393.6 | 389.6 | 393.5 | 390.4 | 392.1 | 395.3 | 387.6 | 390.5 | 391.2 | 377.4 | 371.1 | 371.4 | 376.1 | 348.6 | 325.3 | 313.4 | 312.8 | 306.4 | 295.2 | 212.5 | 174.1 | 161.2 | 148.2 | 240.6 | 172.2 | 163.4 | 200.9 | 208.6 | 205.2 | 203.3 | 288.0 | 334.1 | 288.8 | 215.3 | 215.2 | 0.0 | 211.8 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 22.2 | 18.4 | 19.4 | 20.5 | 27.2 | 25.4 | 27.5 | 44.9 | 40.9 | 37.4 | 34.6 | 42.2 | 39.3 | 35.3 | 38.4 | 44.0 | 40.2 | 41.4 | 40.9 | 52.2 | 42.6 | 173.5 | 170.8 | 155.9 | 217.2 | 310.9 | 185.4 | 158.9 | 198.4 | 190.2 | 83.1 | 27.9 | 28.8 | 24.5 | 95.2 | 85.4 | 47.2 | 79.2 | 128.0 | 0.0 | 42.8 | 0.0 |
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 | (1 396.8) | 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 |
Dług krótkoterminowy | 110.9 | 110.0 | 120.9 | 91.3 | 84.1 | 126.2 | 153.2 | 129.5 | 174.9 | 121.0 | 145.7 | 137.4 | 214.0 | 241.3 | 220.0 | 179.8 | 239.8 | 198.3 | 121.3 | 107.7 | 104.7 | 238.9 | 138.7 | 111.7 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 225.0 | 230.8 | 305.6 | 301.5 | 400.0 | 374.7 | 361.5 | 467.9 | 396.5 | 280.0 | 215.0 | 200.7 |
Zobowiązania krótkoterminowe | 110.9 | 110.0 | 120.9 | 91.3 | 84.1 | 126.2 | 153.2 | 129.5 | 174.9 | 121.0 | 145.7 | 137.4 | 214.0 | 241.3 | 220.0 | 179.8 | 239.8 | 198.3 | 121.3 | 107.7 | 104.7 | 238.9 | 138.7 | 111.7 | 0.6 | 0.0 | 1 341.4 | 4.6 | 1 388.2 | 1 370.8 | 225.0 | 230.8 | 305.6 | 301.5 | 400.0 | 374.7 | 1 282.2 | 1 313.4 | 1 235.6 | 280.0 | 215.0 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 11.1 | 0.0 | 0.0 | 0.0 | 11.9 | 0.0 | 0.0 | 0.0 | 10.4 | 0.0 | 0.0 | 0.0 | 8.4 | 0.0 | 0.0 | 0.0 | 5.1 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 4.6 | 0.0 | 0.0 | 0.0 | 5.4 | 5.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 165.2 | 180.0 | 208.8 | 229.1 | 249.1 | 230.6 | 240.6 | 230.6 | 215.6 | 199.2 | 198.2 | 174.2 | 154.8 | 139.4 | 131.1 | 118.7 | 112.4 | 139.7 | 132.7 | 140.6 | 138.0 | 161.8 | 150.8 | 14.2 | 14.2 | 0.0 | 281.5 | 1 655.0 | 272.5 | 282.1 | 289.0 | 230.8 | 305.6 | 301.5 | 1 565.6 | 1 698.9 | 722.6 | 654.2 | 772.5 | 1 677.3 | 1 746.9 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 0.0 | 0.0 | 0.0 | 7.6 | 0.0 | 0.0 | 0.0 | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 165.2 | 180.0 | 208.8 | 229.1 | 249.1 | 230.6 | 240.6 | 230.6 | 215.6 | 199.2 | 198.2 | 174.2 | 154.8 | 139.4 | 131.1 | 118.7 | 112.4 | 139.7 | 132.7 | 140.6 | 138.0 | 161.8 | 150.8 | 14.2 | 14.2 | 0.0 | 281.5 | 1 655.0 | 272.5 | 282.1 | 289.0 | 230.8 | 305.6 | 301.5 | 1 565.6 | 1 698.9 | 722.6 | 654.2 | 772.5 | 1 677.3 | 1 746.9 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 0.0 | 0.0 | 5.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 1 398.3 | 1 412.1 | 1 427.5 | 1 435.3 | 1 593.4 | 1 588.7 | 1 589.2 | 1 596.1 | 1 607.2 | 1 580.0 | 1 583.2 | 1 602.5 | 1 642.9 | 1 643.5 | 1 648.5 | 1 654.6 | 1 678.1 | 1 652.2 | 1 611.9 | 1 609.9 | 1 619.3 | 1 761.5 | 1 815.4 | 1 702.1 | 1 674.7 | 1 771.2 | 1 623.0 | 1 659.6 | 1 660.7 | 1 652.9 | 225.0 | 1 649.5 | 1 711.1 | 1 766.7 | 400.0 | 374.7 | 2 004.7 | 1 967.6 | 2 008.1 | 1 957.3 | 1 961.9 | 1 931.1 |
Kapitał (fundusz) podstawowy | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Zyski zatrzymane | 79.3 | 80.8 | 82.3 | 83.7 | 84.7 | 85.9 | 87.0 | 87.6 | 88.6 | 89.3 | 90.1 | 91.1 | 88.5 | 90.2 | 92.0 | 94.1 | 96.0 | 97.8 | 99.8 | 102.5 | 105.0 | 107.3 | 109.9 | 112.6 | 115.6 | 118.8 | 121.6 | 124.3 | 127.8 | 131.2 | 134.8 | 139.1 | 142.5 | 145.8 | 148.7 | 151.9 | 155.2 | 158.3 | 160.8 | 163.5 | 165.9 | 167.2 |
Kapitał własny | 169.5 | 172.5 | 171.3 | 171.3 | 170.0 | 174.6 | 177.4 | 176.3 | 171.4 | 178.8 | 180.6 | 182.7 | 179.5 | 177.4 | 178.8 | 179.2 | 184.8 | 183.6 | 188.1 | 189.5 | 191.4 | 193.7 | 193.7 | 191.4 | 194.2 | 198.6 | 199.3 | 201.8 | 207.6 | 212.7 | 213.3 | 212.3 | 216.2 | 218.8 | 218.7 | 219.7 | 220.7 | 223.5 | 225.5 | 230.4 | 234.2 | 236.5 |
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 | 0.0 | 0.0 |
Pasywa | 1 567.8 | 1 584.6 | 1 598.8 | 1 606.5 | 1 763.4 | 1 763.3 | 1 766.7 | 1 772.5 | 1 778.6 | 1 758.7 | 1 763.8 | 1 785.2 | 1 822.4 | 1 820.9 | 1 827.3 | 1 833.8 | 1 862.9 | 1 835.8 | 1 800.0 | 1 799.4 | 1 810.6 | 1 955.2 | 2 009.1 | 1 893.5 | 1 868.8 | 1 969.8 | 1 822.2 | 1 861.4 | 1 868.3 | 1 865.6 | 1 846.4 | 1 861.8 | 1 927.2 | 1 985.5 | 2 184.3 | 2 293.2 | 2 225.4 | 2 191.1 | 2 233.6 | 2 187.7 | 2 196.1 | 2 167.6 |
Inwestycje | 761.9 | 766.7 | 762.8 | 758.8 | 787.1 | 779.2 | 787.0 | 780.8 | 784.2 | 790.6 | 775.2 | 780.9 | 782.4 | 754.8 | 742.2 | 742.9 | 752.1 | 697.2 | 650.7 | 626.8 | 625.5 | 612.8 | 590.5 | 425.0 | 348.2 | 328.6 | 314.3 | 502.6 | 400.1 | 387.1 | 460.6 | 474.6 | 466.4 | 461.5 | 629.5 | 720.4 | 46.7 | 46.1 | 103.9 | 36.8 | 211.8 | 0.0 |
Dług | 276.1 | 290.0 | 329.7 | 320.4 | 333.2 | 356.8 | 393.8 | 360.1 | 390.5 | 320.1 | 343.8 | 311.6 | 368.8 | 380.8 | 351.1 | 298.5 | 352.2 | 338.0 | 254.0 | 248.3 | 242.7 | 400.7 | 289.5 | 125.9 | 14.7 | 0.0 | 6.6 | 6.4 | 6.9 | 6.5 | 225.0 | 230.8 | 305.6 | 301.5 | 400.0 | 374.7 | 371.5 | 477.9 | 406.5 | 290.0 | 215.0 | 200.7 |
Środki pieniężne i inne aktywa pieniężne | 22.2 | 18.4 | 19.4 | 20.5 | 27.2 | 25.4 | 27.5 | 44.9 | 40.9 | 37.4 | 34.6 | 42.2 | 39.3 | 35.3 | 38.4 | 44.0 | 40.2 | 41.4 | 40.9 | 52.2 | 42.6 | 173.5 | 170.8 | 155.9 | 217.2 | 310.9 | 185.4 | 158.9 | 198.4 | 190.2 | 83.1 | 27.9 | 28.8 | 24.5 | 95.2 | 85.4 | 47.2 | 79.2 | 128.0 | 0.0 | 42.8 | 0.0 |
Dług netto | 253.9 | 271.6 | 310.2 | 299.9 | 305.9 | 331.5 | 366.3 | 315.2 | 349.6 | 282.7 | 309.3 | 269.4 | 329.5 | 345.5 | 312.7 | 254.5 | 312.0 | 296.6 | 213.0 | 196.0 | 200.1 | 227.1 | 118.7 | (30.0) | (202.5) | (310.9) | (178.8) | (152.6) | (191.6) | (183.7) | 141.9 | 202.9 | 276.8 | 276.9 | 304.8 | 289.2 | 324.3 | 398.7 | 278.5 | 290.0 | 172.2 | 200.7 |
Ticker | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA | ESSA |
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 | USD | USD | USD |