Bilans
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 337.768 | 327.405 | 344.803 | 387.007 | 398.111 | 413.546 | 390.162 | 284.507 | 292.743 | 331.031 | 376.217 | 386.951 | 434.38 | 462.602 | 495.769 | 539.758 | 604.094 | 652.729 | 641.308 | 772.776 | 910.089 | 807.237 | 843.958 |
| Aktywa trwałe (mln) | 129.347 | 116.959 | 117.342 | 133.3 | 130.277 | 125.07 | 118.928 | 69.992 | 62.09 | 71.792 | 89.513 | 90.799 | 91.471 | 99.052 | 125.695 | 135.551 | 144.653 | 187.835 | 188.072 | 209.318999 | 219.328 | 219.577 | 238.053 |
| Rzeczowe aktywa trwałe netto | 64.994 | 60.291 | 65.136 | 75.497 | 71.99 | 70.454 | 67.475 | 60.78 | 54.993 | 64.896 | 86.201 | 87.4 | 87.062 | 91.92 | 110.181 | 114.954 | 117.86 | 129.162 | 129.169999 | 141.129 | 143.096 | 141.225 | 146.449 |
| Wartość firmy | 48.875 | 42.491 | 37.829 | 0.0 | 44.357 | 42.727 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 13.15 | 11.23 | 10.962 | 54.342 | 7.956 | 5.928 | 44.857 | 3.938 | 3.429 | 0.0 | 3.277 | 3.364 | 3.669 | 6.392 | 14.774 | 20.562 | 26.758 | 31.457 | 32.259 | 39.613 | 47.8 | 0.0 | 61.946 |
| Wartość firmy i wartości niematerialne i prawne | 62.025 | 53.721 | 48.791 | 54.342 | 52.313 | 48.655 | 44.857 | 3.938 | 3.429 | 2.813 | 3.277 | 3.364 | 3.669 | 6.392 | 14.774 | 20.562 | 26.758 | 31.457 | 32.259 | 39.613 | 47.8 | 51.958 | 61.946 |
| Należności netto | 0.0 | 0.0 | 74.313 | 83.442 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 83.108 | 87.015 | 95.347 | 103.372 | 124.235 | 138.161 | 141.19 | 143.598 | 148.542 | 180.241 | 199.568 | 164.213 | 176.573 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.257 | 0.357 | 0.0 | 0.0 | 0.0 | 0.0 | 0.035 | 0.035 | 0.74 | 0.74 | 0.74 | 0.035 | 0.035 | 4.48 | 2.33 | 1.705 | 1.965 | 1.272 | 1.599 |
| Aktywa obrotowe | 208.421 | 210.446 | 227.461 | 253.707 | 267.834 | 288.476 | 271.234 | 214.515 | 230.653 | 259.239 | 280.574 | 289.076 | 325.09 | 343.014 | 347.416 | 385.578 | 438.864 | 464.894 | 453.236 | 563.457 | 690.761 | 587.66 | 605.905 |
| Środki pieniężne i Inwestycje | 7.052 | 5.864 | 6.766 | 10.019 | 8.947 | 11.052 | 12.223 | 22.439 | 18.98 | 15.647 | 25.629 | 25.446 | 25.418 | 29.918 | 22.511 | 20.568 | 32.6 | 32.653 | 40.676 | 34.108 | 35.792 | 52.244 | 59.328 |
| Zapasy | 130.661 | 129.695 | 141.482 | 154.488 | 153.398 | 169.109 | 169.27 | 117.692 | 126.018 | 153.585 | 155.583 | 160.748 | 189.853 | 198.602 | 188.445 | 215.2 | 251.413 | 277.073 | 251.772 | 338.296 | 442.275 | 358.484 | 354.177 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.142 | 0.146 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 7.052 | 5.864 | 6.766 | 10.019 | 8.805 | 10.906 | 12.223 | 22.439 | 18.98 | 15.647 | 25.629 | 25.446 | 25.418 | 29.918 | 22.511 | 20.568 | 32.6 | 32.653 | 40.676 | 34.108 | 35.792 | 52.244 | 59.328 |
| Należności krótkoterminowe | 37.683 | 42.757 | 46.239 | 44.677 | 47.303 | 39.617 | 33.92 | 25.183 | 27.727 | 30.984 | 38.657 | 38.711 | 42.918 | 45.653 | 48.123 | 59.351 | 59.593 | 55.831 | 49.87 | 77.2 | 80.35 | 54.477 | 55.954 |
| Dług krótkoterminowy | 0.0 | 0.0 | 56.451 | 77.159 | 68.357 | 66.988 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 83.861 | 46.292 | 72.941 | 50.924 | 67.652 | 86.554 | 128.676999 | 90.492 | 99.352 |
| Zobowiązania krótkoterminowe | 93.356 | 95.795 | 111.428 | 150.632 | 156.584 | 149.752 | 139.206 | 74.986 | 109.376 | 121.102 | 205.612 | 129.862 | 149.296 | 160.534 | 179.463 | 164.672 | 188.494 | 161.847 | 174.45 | 240.377 | 280.82 | 208.854 | 224.41 |
| 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 | (83.861) | (46.292) | (72.941) | (50.924) | 4.745 | 11.391 | 8.194001 | 6.314 | 0.0 |
| Zobowiązania długoterminowe | 109.169 | 92.632 | 85.393 | 67.066 | 68.783 | 69.668 | 52.998 | 47.506 | 4.013 | 3.689 | 110.0 | 80.0 | 65.0 | 103.811 | 97.417 | 98.299 | 89.821 | 186.357999 | 144.518 | 182.851 | 249.646 | 225.696999 | 227.211 |
| Rezerwy z tytułu odroczonego podatku | 5.157 | 5.611 | 4.669 | 5.019 | 7.709 | 8.388 | 8.137 | 5.573 | 2.495 | 2.438 | 0.0 | 0.0 | 0.0 | 0.0 | 4.52 | 5.154 | 8.408 | 9.238 | 9.034 | 10.687 | 12.66 | 13.128 | 12.962 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | -2.053 | -1.89 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 202.525 | 188.427 | 196.821 | 217.698 | 225.367 | 219.42 | 192.204 | 122.492 | 113.389 | 124.791 | 324.356 | 219.653 | 223.777 | 276.416 | 288.125 | 275.796 | 294.444 | 348.205 | 318.968 | 423.228 | 530.466 | 434.551 | 451.621 |
| Kapitał własny | 135.243 | 138.978 | 147.982 | 169.309 | 172.744 | 194.126 | 197.958 | 162.015 | 179.354 | 206.24 | 51.861 | 167.298 | 210.603 | 186.186 | 207.644 | 263.961999 | 309.649999 | 304.524 | 322.34 | 349.548 | 379.623 | 372.686 | 392.337 |
| Udziały mniejszościowe | 1.308 | 1.907 | 2.87 | 4.533 | 3.702 | 4.028 | 2.971 | 3.296 | 3.603 | 3.549 | 3.427 | 2.986 | 3.752 | 5.009 | 5.346 | 1.475 | 1.982 | 3.001 | 2.385 | 4.293 | 5.939 | 7.174 | 10.076 |
| Pasywa | 337.768 | 327.405 | 344.803 | 387.007 | 398.111 | 413.546 | 390.162 | 284.507 | 292.743 | 331.031 | 0.0 | 0.0 | 0.0 | 0.0 | 495.769 | 539.758 | 604.094 | 652.729 | 641.308 | 772.776 | 910.089 | 807.237 | 843.958 |
| Inwestycje | 2.328 | 2.947 | 3.415 | 3.461 | 0.399 | 0.503 | 2.914 | 2.173 | 1.548 | 1.611 | 0.035 | 0.035 | 0.74 | 0.74 | 0.74 | 0.035 | 0.035 | 4.48 | 2.33 | 1.705 | 1.965 | 1.272 | 1.599 |
| Dług (mln) | 95.0 | 79.462 | 74.842 | 56.086 | 97.566 | 100.501 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 181.278 | 144.591 | 162.762 | 220.369 | 196.331 | 251.33 | 354.781 | 293.285 | 304.445 |
| Środki pieniężne i inne aktywa pieniężne | 7.052 | 5.864 | 6.766 | 10.019 | 8.805 | 10.906 | 12.223 | 22.439 | 18.98 | 15.647 | 25.629 | 25.446 | 25.418 | 29.918 | 22.511 | 20.568 | 32.6 | 32.653 | 40.676 | 34.108 | 35.792 | 52.244 | 59.328 |
| Dług netto | 87.948 | 73.598 | 68.076 | 46.067 | 88.761 | 89.595 | (12.223) | (22.439) | (18.98) | (15.647) | (25.629) | (25.446) | (25.418) | (29.918) | 158.767 | 124.023 | 130.162 | 187.716 | 155.655 | 217.222 | 318.989 | 241.041 | 245.117 |
| Ticker | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L | 0QS5.L |
| Waluta | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |