ESOTIQ & Henderson S.A.
WSE:EAH.WA
36.2 (PLN) • At close December 14, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) PLN.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||
Current Assets: | |||||||||||||
Cash & Cash Equivalents
| 9.018 | 6.447 | 8.753 | 9.261 | 4.616 | 3.624 | 5.157 | 6.135 | 2.599 | 1.782 | 3.794 | 1.458 | 8.887 |
Short Term Investments
| 0 | 0 | 0 | -3.7 | -4 | -3.85 | 0 | 0.06 | 0.008 | 0 | -0.001 | 0.684 | 4.123 |
Cash and Short Term Investments
| 9.018 | 6.447 | 8.753 | 9.261 | 4.616 | 3.624 | 5.157 | 6.135 | 2.599 | 1.782 | 3.794 | 1.458 | 13.009 |
Net Receivables
| 17.95 | 17.756 | 15.209 | 12.824 | 9.133 | 6.962 | 6.061 | 7.524 | 5.701 | 11.944 | 14.535 | 15.029 | 0 |
Inventory
| 50.031 | 75.679 | 59.473 | 38.876 | 48.804 | 50.761 | 35.219 | 56.726 | 39.838 | 31.576 | 30.35 | 22.962 | 25.187 |
Other Current Assets
| 2.98 | 4.888 | 2.475 | 1.571 | 7.941 | 4.745 | 6.288 | 4.34 | 6.633 | 0.549 | 4.382 | 1.684 | 15.436 |
Total Current Assets
| 79.394 | 102.916 | 84.023 | 61.672 | 69.682 | 66.092 | 52.725 | 74.725 | 54.771 | 45.851 | 49.005 | 41.818 | 53.577 |
Non-Current Assets: | |||||||||||||
Property, Plant & Equipment, Net
| 34.782 | 39.656 | 44.76 | 56.152 | 46.412 | 9.312 | 6.236 | 9.768 | 11.699 | 6.594 | 4.381 | 3.582 | 1.981 |
Goodwill
| 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.297 | 0.297 | 0.297 | 0.194 | 0.195 | 0 |
Intangible Assets
| 25.086 | 18.686 | 19.976 | 20.896 | 22.976 | 21.977 | 21.354 | 26.025 | 26.171 | 22.228 | 24.207 | 15.042 | 0 |
Goodwill and Intangible Assets
| 25.126 | 18.726 | 20.016 | 20.936 | 23.016 | 22.017 | 21.394 | 26.322 | 26.468 | 22.525 | 24.402 | 15.237 | 0.338 |
Long Term Investments
| 3.45 | 3.45 | 3.307 | 3.761 | 4.061 | 3.911 | 0.061 | 0.061 | 0.061 | 0.061 | 0.092 | 0.031 | -3.992 |
Tax Assets
| -3.45 | 1.349 | 1.279 | 1.001 | 0.502 | 0.57 | 0.273 | 0.541 | 0.315 | 0.28 | 0.207 | 0.167 | 0.584 |
Other Non-Current Assets
| 1.274 | 0 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0.381 | 0.207 | 0 | 4.123 |
Total Non-Current Assets
| 64.632 | 63.181 | 69.505 | 81.85 | 73.991 | 35.81 | 27.964 | 36.692 | 38.543 | 29.841 | 29.289 | 19.017 | 3.034 |
Total Assets
| 144.026 | 166.097 | 153.528 | 143.522 | 143.673 | 101.902 | 80.689 | 111.417 | 93.314 | 75.692 | 78.293 | 60.834 | 56.611 |
Liabilities & Equity: | |||||||||||||
Current Liabilities: | |||||||||||||
Account Payables
| 25.079 | 32.697 | 29.221 | 17.074 | 24.817 | 28.254 | 18.961 | 31.934 | 14.43 | 10.69 | 13.382 | 7.922 | 21.431 |
Short Term Debt
| 17.763 | 32.654 | 17.651 | 16.708 | 24.045 | 12.795 | 6.261 | 16.582 | 15.44 | 14.132 | 11.031 | 6.938 | 8.826 |
Tax Payables
| 0 | 0 | 3.046 | 0.474 | 0.339 | 1.634 | 0.119 | 0.285 | 0 | 0.197 | 2.415 | 1.851 | 1.645 |
Deferred Revenue
| 0.667 | 0.155 | -50.315 | 3.921 | 3.179 | 1.634 | 0.119 | 1.263 | 0.851 | 1.055 | 4.869 | 2.173 | 0 |
Other Current Liabilities
| 15.422 | 15.952 | 10.68 | 14.092 | 9.183 | 5.705 | 6.404 | 3.705 | 3.192 | 5.096 | 8.718 | 4.732 | 0.68 |
Total Current Liabilities
| 58.264 | 81.458 | 60.598 | 48.348 | 58.741 | 50.022 | 31.864 | 53.769 | 33.564 | 30.412 | 35.547 | 21.443 | 32.486 |
Non-Current Liabilities: | |||||||||||||
Long Term Debt
| 18.602 | 22.442 | 29.004 | 36.954 | 30.134 | 3.094 | 1.5 | 4.796 | 3.117 | 4.601 | 5.295 | 2.293 | 3.228 |
Deferred Revenue Non-Current
| 2.325 | 0.085 | 0.241 | 0.48 | 0.552 | 0.455 | 0.909 | 1.392 | 1.891 | 0.152 | 0 | 0.036 | 0 |
Deferred Tax Liabilities Non-Current
| 3.369 | 3.669 | 3.715 | 3.724 | 3.54 | 3.319 | 2.993 | 2.856 | 2.225 | 1.486 | 1.096 | 0.6 | 0 |
Other Non-Current Liabilities
| 5.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.168 | 1.875 |
Total Non-Current Liabilities
| 24.296 | 26.196 | 32.96 | 41.158 | 33.869 | 6.868 | 5.402 | 9.044 | 7.233 | 6.239 | 6.84 | 6.419 | 5.103 |
Total Liabilities
| 82.56 | 107.654 | 93.558 | 89.506 | 92.61 | 56.89 | 37.266 | 62.813 | 40.797 | 36.651 | 42.387 | 27.862 | 37.589 |
Equity: | |||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 |
Common Stock
| 0.224 | 0.224 | 0.224 | 0.224 | 0.224 | 0.224 | 0.224 | 0.224 | 0.224 | 0.177 | 0.175 | 0.175 | 0.16 |
Retained Earnings
| 58.767 | -0.299 | 20.663 | 4.989 | 4.163 | 4.445 | 5.39 | -9.358 | -4.5 | 3.278 | 3.434 | 4.004 | 4.054 |
Accumulated Other Comprehensive Income/Loss
| 0 | 54.174 | 40.847 | 39.169 | 34.698 | 29.498 | 23.547 | 19.455 | 16.943 | -0.006 | 0.001 | 0 | 0 |
Other Total Stockholders Equity
| 2.475 | 4.344 | 2.06 | 12.255 | 12.75 | 12.75 | 38.303 | 36.444 | 53.387 | 19.603 | 20.338 | 23.331 | 14.778 |
Total Shareholders Equity
| 61.466 | 58.443 | 63.794 | 56.637 | 51.835 | 46.917 | 43.917 | 46.765 | 49.111 | 34.82 | 31.021 | 27.51 | 18.992 |
Total Equity
| 61.466 | 58.443 | 59.97 | 54.016 | 51.063 | 45.012 | 43.423 | 48.604 | 52.517 | 39.041 | 35.907 | 32.972 | 19.021 |
Total Liabilities & Shareholders Equity
| 144.026 | 166.097 | 153.528 | 143.522 | 143.673 | 101.902 | 80.689 | 111.417 | 93.314 | 75.692 | 78.293 | 60.834 | 56.611 |