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 | 2014 | 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 |
Kwartał | 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 | Q3 | Q4 | Q1 |
Aktywa | 684.2 | 717.6 | 707.2 | 719.2 | 733.1 | 774.8 | 793.2 | 801.8 | 816.0 | 846.8 | 847.7 | 860.5 | 876.6 | 925.6 | 944.8 | 979.2 | 985.9 | 1 021.3 | 1 029.1 | 1 042.8 | 1 038.6 | 1 088.3 | 1 202.9 | 1 218.2 | 1 257.8 | 1 325.9 | 1 312.5 | 1 329.7 | 1 330.9 | 1 335.1 | 1 294.0 | 1 303.4 | 1 335.6 | 1 341.3 | 1 341.4 | 1 326.5 | 1 343.2 | 1 336.0 | 1 342.2 | 1 393.9 | 1 267.8 | 1 501.0 |
Aktywa trwałe | 121.2 | 131.9 | 138.3 | 136.4 | 132.4 | 140.0 | 134.2 | 134.7 | 134.1 | 153.0 | 149.7 | 132.5 | 130.4 | 140.4 | 138.6 | 133.5 | 140.8 | 147.7 | 136.5 | 129.2 | 153.2 | 158.1 | 158.2 | 184.7 | 202.8 | 233.7 | 268.9 | 306.0 | 321.7 | 324.7 | 1 264.4 | 302.8 | 46.1 | 297.0 | 287.2 | 271.8 | 1 313.6 | 1 301.9 | 1 312.5 | 1 338.1 | 20.9 | 1 219.6 |
Rzeczowe aktywa trwałe netto | 13.6 | 15.4 | 16.4 | 17.6 | 19.0 | 19.0 | 18.8 | 18.7 | 19.1 | 19.9 | 20.7 | 21.3 | 21.3 | 21.8 | 21.7 | 21.9 | 22.1 | 23.3 | 23.2 | 23.9 | 23.4 | 23.6 | 23.7 | 23.8 | 23.6 | 23.2 | 24.3 | 23.9 | 23.2 | 23.0 | 23.1 | 22.8 | 22.8 | 22.6 | 22.2 | 21.9 | 21.4 | 21.0 | 20.9 | 20.7 | 20.9 | 21.9 |
Wartość firmy | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 22.8 | 22.1 | 22.1 | 22.1 | 22.1 | 22.1 | 23.2 | 23.2 | 23.2 | 23.2 | 23.2 | 23.2 | 23.2 | 23.2 | 22.8 | 23.2 | 23.2 | 23.2 | 0.0 | 27.2 |
Wartości niematerialne i prawne | 6.0 | 6.1 | 6.7 | 6.9 | 7.2 | 6.6 | 6.5 | 6.9 | 8.4 | 8.7 | 9.2 | 9.6 | 9.9 | 10.2 | 10.6 | 11.1 | 11.4 | 10.8 | 10.3 | 10.4 | 11.0 | 9.0 | 8.2 | 8.5 | 7.8 | 10.5 | 10.7 | 11.2 | 12.0 | 13.1 | 13.4 | 13.5 | 13.5 | 13.5 | 13.7 | 13.9 | 13.9 | 14.2 | 14.5 | 0.0 | 0.0 | 15.0 |
Wartość firmy i wartości niematerialne i prawne | 22.3 | 22.4 | 23.1 | 23.3 | 23.6 | 23.0 | 22.9 | 23.3 | 24.8 | 25.1 | 25.6 | 26.0 | 26.3 | 26.6 | 27.0 | 27.5 | 27.8 | 28.7 | 28.1 | 28.3 | 28.8 | 26.8 | 31.0 | 30.6 | 29.8 | 32.6 | 32.8 | 33.3 | 35.2 | 36.4 | 36.6 | 36.7 | 36.7 | 36.8 | 37.0 | 37.1 | 37.1 | 37.4 | 37.8 | 23.2 | 0.0 | 42.1 |
Należności netto | 1.3 | 1.6 | 1.5 | 1.8 | 1.3 | 1.5 | 1.4 | 1.6 | 1.5 | 1.5 | 1.4 | 1.9 | 1.8 | 1.9 | 2.0 | 2.4 | 2.8 | 3.1 | 3.2 | 3.2 | 3.1 | 2.9 | 4.3 | 4.2 | 3.8 | 3.4 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 0.0 | 0.0 | 0.0 | 4.7 | 0.0 | 0.0 | 4.8 | 0.0 | 5.1 |
Inwestycje długoterminowe | 85.2 | 94.1 | 98.8 | 95.5 | 89.8 | 98.0 | 92.5 | 92.7 | 90.1 | 107.9 | 103.3 | 85.3 | 82.8 | 92.0 | 89.9 | 84.1 | 91.0 | 95.8 | 85.3 | 77.0 | 100.9 | 107.7 | 104.3 | 130.3 | 149.4 | 177.9 | 211.8 | 248.8 | 263.3 | 265.3 | 266.2 | 243.2 | 238.8 | 237.6 | 228.0 | 212.8 | 15.0 | 18.3 | 20.1 | 211.5 | 0.0 | 1 122.6 |
Aktywa obrotowe | 563.0 | 585.6 | 568.9 | 582.9 | 600.7 | 634.8 | 659.0 | 667.1 | 681.9 | 693.9 | 697.9 | 727.9 | 746.2 | 785.3 | 806.2 | 845.6 | 846.0 | 873.5 | 892.6 | 913.6 | 885.4 | 930.2 | 1 044.7 | 1 033.5 | 1 055.0 | 1 092.1 | 1 043.6 | 392.4 | 418.3 | 400.0 | 29.6 | 276.9 | 242.9 | 264.5 | 254.2 | 237.5 | 29.7 | 34.1 | 29.7 | 55.9 | 247.0 | 281.4 |
Środki pieniężne i Inwestycje | 113.4 | 143.8 | 120.5 | 113.9 | 110.2 | 133.5 | 122.4 | 117.9 | 107.1 | 153.7 | 124.7 | 113.6 | 109.4 | 140.3 | 114.3 | 129.6 | 139.3 | 158.8 | 128.0 | 126.9 | 128.0 | 164.1 | 200.5 | 233.9 | 295.9 | 387.5 | 369.7 | 389.5 | 415.4 | 397.2 | 29.6 | 273.3 | 268.7 | 260.6 | 250.2 | 233.0 | 23.0 | 26.6 | 22.0 | 262.6 | 247.0 | 276.4 |
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 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (145.2) | (157.2) | (135.2) | (38.5) | (34.4) | 0.0 | (27.6) | (26.9) | (25.3) | (27.6) | (31.2) | (26.8) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 85.2 | 94.1 | 98.8 | 95.5 | 89.8 | 98.0 | 92.5 | 92.7 | 90.1 | 107.9 | 103.3 | 85.3 | 82.8 | 92.0 | 89.9 | 84.1 | 91.0 | 95.8 | 85.3 | 77.0 | 100.9 | 107.7 | 104.3 | 130.3 | 149.4 | 177.9 | 211.8 | 248.8 | 263.3 | 265.3 | 266.2 | 243.2 | 238.8 | 237.6 | 228.0 | 212.8 | 219.7 | 213.2 | 207.9 | 211.5 | 0.0 | 169.7 |
Środki pieniężne i inne aktywa pieniężne | 28.2 | 49.8 | 21.7 | 18.4 | 20.5 | 35.5 | 29.9 | 25.2 | 17.0 | 45.7 | 21.4 | 28.3 | 26.6 | 48.3 | 24.4 | 45.5 | 48.4 | 63.0 | 42.8 | 49.8 | 27.1 | 56.4 | 96.2 | 103.6 | 146.5 | 209.6 | 157.9 | 140.7 | 152.2 | 131.9 | 31.3 | 30.1 | 29.9 | 23.0 | 22.2 | 20.2 | 24.5 | 29.0 | 24.4 | 51.1 | 247.0 | 106.7 |
Należności krótkoterminowe | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.9 | 0.9 | 1.1 | 1.2 | 1.4 | 1.2 | 1.1 | 0.9 | 0.9 | 0.6 | 0.5 | 0.4 | 0.6 | 0.3 | 0.5 | 0.3 | 0.6 | 0.8 | 1.4 | 1.9 | 2.2 | 2.4 | 2.8 | 2.9 | 3.4 | 0.0 | 2.6 |
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 | 36.9 | 23.8 | 20.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.1 |
Zobowiązania krótkoterminowe | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.9 | 0.9 | 1.1 | 1.2 | 1.4 | 1.2 | 38.0 | 24.8 | 21.7 | 0.6 | 24.8 | 25.5 | 21.3 | 15.6 | 19.6 | 0.3 | 20.4 | 2.8 | 1.4 | 23.0 | 18.7 | 872.0 | 630.6 | 647.9 | 671.3 | 0.0 | 1 284.9 |
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 | (683.5) | (707.3) | (719.3) | (753.7) | 0.0 | 0.0 | 0.0 | (49.1) | 0.0 | 0.0 | (2.4) | (2.8) | (2.9) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 30.0 | 30.0 | 34.0 | 30.0 | 35.0 | 21.0 | 23.0 | 23.0 | 26.5 | 15.5 | 20.5 | 20.5 | 18.5 | 18.5 | 26.5 | 24.5 | 16.0 | 24.0 | 16.0 | 16.0 | 16.0 | 16.0 | 13.0 | 8.0 | 8.0 | 8.0 | 25.0 | 25.0 | 25.0 | 25.1 | 1 169.1 | 20.4 | 1 214.4 | 1.4 | 100.9 | 79.1 | 346.9 | 581.7 | 568.8 | 589.8 | 0.0 | 84.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 30.0 | 30.0 | 34.0 | 30.0 | 35.0 | 21.0 | 23.0 | 23.0 | 26.5 | 15.5 | 20.5 | 20.5 | 18.5 | 18.5 | 26.5 | 24.5 | 16.0 | 24.0 | 16.0 | 16.0 | 16.0 | 16.0 | 13.0 | 8.0 | 8.0 | 8.0 | 25.0 | 25.0 | 25.0 | 25.1 | 1 169.1 | 20.4 | 1 214.4 | 1.4 | 100.9 | 79.1 | 346.9 | 581.7 | 568.8 | 589.8 | 0.0 | 84.6 |
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 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 608.5 | 640.5 | 629.1 | 638.9 | 651.8 | 691.8 | 708.2 | 715.5 | 729.5 | 758.8 | 758.6 | 769.6 | 782.6 | 802.7 | 819.7 | 852.1 | 855.5 | 889.8 | 895.2 | 908.5 | 902.5 | 952.4 | 1 065.1 | 1 076.9 | 1 114.9 | 1 181.9 | 1 168.5 | 1 185.4 | 1 185.9 | 1 202.5 | 1 169.4 | 1 188.7 | 1 217.2 | 1 221.5 | 1 223.8 | 1 214.1 | 1 218.9 | 1 212.3 | 1 216.7 | 1 261.1 | 986.9 | 1 369.5 |
Kapitał (fundusz) podstawowy | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 | 41.2 | 54.5 | 54.5 | 54.5 | 54.5 | 54.5 | 54.5 | 54.5 | 54.5 | 54.5 | 61.3 | 61.3 | 61.3 | 61.3 | 61.3 | 61.3 | 61.3 | 61.3 | 61.3 | 61.3 | 61.3 | 0.0 | 61.3 |
Zyski zatrzymane | 34.4 | 35.4 | 36.9 | 38.7 | 40.1 | 41.2 | 42.9 | 44.9 | 46.7 | 48.1 | 49.9 | 52.0 | 55.4 | 57.2 | 59.5 | 61.9 | 64.0 | 65.4 | 67.2 | 70.2 | 72.7 | 72.6 | 75.5 | 80.0 | 84.6 | 90.9 | 93.9 | 97.2 | 99.7 | 94.8 | 96.8 | 99.3 | 102.0 | 101.5 | 103.7 | 105.5 | 108.5 | 109.9 | 112.1 | 113.5 | 0.0 | 117.4 |
Kapitał własny | 75.7 | 77.1 | 78.1 | 80.3 | 81.2 | 83.1 | 85.0 | 86.3 | 86.5 | 88.0 | 89.0 | 90.9 | 94.0 | 122.9 | 125.1 | 127.1 | 130.4 | 131.5 | 133.9 | 134.2 | 136.1 | 135.9 | 137.9 | 141.3 | 142.9 | 144.0 | 144.0 | 144.3 | 144.9 | 132.6 | 124.6 | 114.6 | 118.4 | 119.8 | 117.7 | 112.3 | 124.3 | 123.7 | 125.5 | 132.8 | 280.9 | 131.5 |
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 | 684.2 | 717.6 | 707.2 | 719.2 | 733.1 | 774.8 | 793.2 | 801.8 | 816.0 | 846.8 | 847.7 | 860.5 | 876.6 | 925.6 | 944.8 | 979.2 | 985.9 | 1 021.3 | 1 029.1 | 1 042.8 | 1 038.6 | 1 088.3 | 1 202.9 | 1 218.2 | 1 257.8 | 1 325.9 | 1 312.5 | 1 329.7 | 1 330.9 | 1 335.1 | 1 294.0 | 1 303.4 | 1 335.6 | 1 341.3 | 1 341.4 | 1 326.5 | 1 343.2 | 1 336.0 | 1 342.2 | 1 393.9 | 1 267.8 | 1 501.0 |
Inwestycje | 170.5 | 188.1 | 197.6 | 191.0 | 179.6 | 196.0 | 184.9 | 185.4 | 180.3 | 215.9 | 206.7 | 170.6 | 165.6 | 184.0 | 179.8 | 168.2 | 181.9 | 191.6 | 170.5 | 154.1 | 201.9 | 215.5 | 208.6 | 260.6 | 298.8 | 355.8 | 423.5 | 497.6 | 526.5 | 530.6 | 532.3 | 486.5 | 477.6 | 475.2 | 456.0 | 425.5 | 15.0 | 18.3 | 20.1 | 423.0 | 0.0 | 1 292.3 |
Dług | 30.0 | 30.0 | 34.0 | 30.0 | 35.0 | 21.0 | 23.0 | 23.0 | 26.5 | 15.5 | 20.5 | 20.5 | 18.5 | 18.5 | 26.5 | 24.5 | 16.0 | 24.0 | 16.0 | 16.0 | 16.0 | 52.9 | 36.8 | 28.7 | 8.0 | 32.3 | 50.1 | 45.8 | 40.4 | 44.1 | 44.6 | 74.3 | 94.5 | 64.1 | 122.0 | 95.6 | 126.9 | 77.9 | 80.2 | 54.7 | 0.0 | 65.8 |
Środki pieniężne i inne aktywa pieniężne | 28.2 | 49.8 | 21.7 | 18.4 | 20.5 | 35.5 | 29.9 | 25.2 | 17.0 | 45.7 | 21.4 | 28.3 | 26.6 | 48.3 | 24.4 | 45.5 | 48.4 | 63.0 | 42.8 | 49.8 | 27.1 | 56.4 | 96.2 | 103.6 | 146.5 | 209.6 | 157.9 | 140.7 | 152.2 | 131.9 | 31.3 | 30.1 | 29.9 | 23.0 | 22.2 | 20.2 | 24.5 | 29.0 | 24.4 | 51.1 | 247.0 | 106.7 |
Dług netto | 1.8 | (19.8) | 12.3 | 11.6 | 14.5 | (14.5) | (6.9) | (2.2) | 9.5 | (30.2) | (0.9) | (7.8) | (8.1) | (29.8) | 2.1 | (21.0) | (32.4) | (39.0) | (26.8) | (33.8) | (11.1) | (3.5) | (59.4) | (74.9) | (138.5) | (177.3) | (107.8) | (94.9) | (111.8) | (87.8) | 13.3 | 44.3 | 64.6 | 41.1 | 99.9 | 75.4 | 102.4 | 48.9 | 55.8 | 3.6 | (247.0) | (41.0) |
Ticker | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG | SBFG |
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 |