Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 105 208.744 | 124 886.482 | 164 929.801 | 170 729.729 | 184 840.91 | 220 813.412 | 267 382.562 | 279 870.685 | 307 711.555 | 315 619.648 | 339 711.817 | 343 116.528 | 365 003.83 | 384 086.576 | 468 824.723 | 623 671.915 | 762 366.022 | 808 098.272 | 974 386.656 |
| Aktywa trwałe (mln) | 1 976.551 | 2 591.101 | 2 868.16 | 3 182.157 | 3 394.863 | 3 623.522 | 3 817.98 | 7 035.842 | 7 987.622 | 9 742.779 | 10 591.403 | 21 381.271 | 29 483.007 | 32 257.899 | 47 616.036 | 72 487.207 | 116 403.007 | 129 471.676 | 895 998.307 |
| Rzeczowe aktywa trwałe netto | 1 976.551 | 2 591.101 | 2 868.16 | 3 182.157 | 3 394.863 | 3 623.522 | 3 817.98 | 4 320.448 | 4 813.941 | 5 578.931 | 6 485.162 | 7 858.127 | 8 897.587 | 10 407.247 | 10 234.785 | 10 665.799 | 11 338.782 | 12 852.774 | 13 894.302 |
| 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 | 248.733 | 248.733 | 55.065 |
| 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 | 518.111 | 965.814 | 1 261.835 | 1 380.447 |
| 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 | 518.111 | 1 214.547 | 1 510.568 | 1 435.512 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16 557.189 | 1 561.919 | 1 347.803 | 1 928.5 | 1 627.053 | 1 768.533 | 1 153.762 | 1 419.649 | 1 889.512 | 3 328.597 | 4 432.801 | 2 939.146 | 3 785.255 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2 715.394 | 3 173.681 | 4 163.848 | 4 106.241 | 13 523.144 | 20 585.42 | 21 850.652 | 37 381.251 | 61 821.408 | 103 849.678 | 115 108.334 | 113 355.391 |
| Aktywa obrotowe | 10 695.872 | 13 141.199 | 33 906.087 | 22 826.04 | 19 475.196 | 20 419.467 | 264 324.988 | 47 932.18 | 52 233.216 | 56 411.568 | 70 712.7 | 61 254.808 | 75 532.452 | 73 164.888 | 78 320.273 | 70 132.106 | 72 743.13 | 55 137.383 | 78 388.349 |
| Środki pieniężne i Inwestycje | 10 695.872 | 13 141.199 | 33 906.087 | 22 826.04 | 19 475.196 | 20 419.467 | 247 767.799 | 46 370.261 | 50 885.413 | 54 483.068 | 69 085.647 | 59 486.275 | 74 378.69 | 71 745.239 | 76 430.761 | 66 803.509 | 68 310.329 | 52 198.237 | 73 400.855 |
| 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 | (42 457.058) | (51 065.858) | (46 925.414) | (52 286.624) | (50 764.747) | 0.0 |
| Inwestycje 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 |
| Środki pieniężne i inne aktywa pieniężne | 10 695.872 | 13 141.199 | 33 906.087 | 22 826.04 | 19 475.196 | 20 419.467 | 247 767.799 | 46 370.261 | 50 885.413 | 54 483.068 | 69 085.647 | 59 486.275 | 74 378.69 | 71 745.239 | 76 430.761 | 66 803.509 | 68 310.329 | 52 198.237 | 73 400.855 |
| Należności krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7 335.994 | 4 224.661 | 5 317.26 | 5 232.223 | 2 104.587 | 3 436.195 | 3 602.605 | 4 225.376 | 4 317.852 | 5 400.941 | 5 057.186 | 5 990.981 | 7 431.114 |
| 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 | 1 885.035 | 6 667.722 | 10 504.472 | 57 231.913 | 84 712.561 | 153 577.722 |
| Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7 335.994 | 4 224.661 | 5 317.26 | 5 232.223 | 2 104.587 | 3 436.195 | 3 602.605 | 4 225.376 | 4 317.852 | 5 400.941 | 5 057.186 | 5 990.981 | 809 104.212 |
| 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 | 2 340.341 | (2 349.87) | 29.771 | 6.075 | 1.891 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 294.689 | 1 128.141 | 927.764 | 5 057.186 | 4 424.015 | 851 247.425 |
| 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 | 897.993 | (6.075) | 4 422.124 | nan |
| 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 | 1294.689 | 1128.141 | 927.764 | 723.122 | 634.898 | 0.0 |
| Zobowiązania ogółem | 85 029.268 | 101 280.37 | 137 898.002 | 141 988.845 | 154 523.121 | 187 992.355 | 230 913.825 | 241 466.092 | 265 815.361 | 268 980.594 | 287 764.945 | 287 365.61 | 316 449.812 | 332 894.919 | 410 706.205 | 556 363.064 | 661 393.853 | 701 338.841 | 851 247.425 |
| Kapitał własny | 20 179.476 | 23 606.112 | 27 031.799 | 28 740.884 | 30 317.789 | 32 821.057 | 36 468.737 | 38 404.593 | 41 896.194 | 46 639.054 | 51 946.872 | 55 750.918 | 48 554.018 | 51 191.657 | 58 118.518 | 67 308.851 | 100 225.035 | 106 759.431 | 123 139.231 |
| 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 | 106.401 |
| Pasywa | 105 208.744 | 124 886.482 | 164 929.801 | 170 729.729 | 184 840.91 | 220 813.412 | 267 382.562 | 279 870.685 | 307 711.555 | 315 619.648 | 339 711.817 | 343 116.528 | 365 003.83 | 384 086.576 | 468 824.723 | 623 671.915 | 762 366.022 | 808 098.272 | nan |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2 715.394 | 3 173.681 | 4 163.848 | 4 106.241 | 13 523.144 | 20 585.42 | 21 850.652 | 37 381.251 | 61 821.408 | 103 849.678 | 115 108.334 | 113 355.391 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 294.689 | 1 128.141 | 927.764 | 723.122 | 4 424.015 | 205 924.383 |
| Środki pieniężne i inne aktywa pieniężne | 10 695.872 | 13 141.199 | 33 906.087 | 22 826.04 | 19 475.196 | 20 419.467 | 247 767.799 | 46 370.261 | 50 885.413 | 54 483.068 | 69 085.647 | 59 486.275 | 74 378.69 | 71 745.239 | 76 430.761 | 66 803.509 | 68 310.329 | 52 198.237 | 73 400.855 |
| Dług netto | (10 695.872) | (13 141.199) | (33 906.087) | (22 826.04) | (19 475.196) | (20 419.467) | (247 767.799) | (46 370.261) | (50 885.413) | (54 483.068) | (69 085.647) | (59 486.275) | (74 378.69) | (70 450.55) | (75 302.62) | (65 875.745) | (67 587.207) | (47 774.222) | (73 400.855) |
| Ticker | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR | 1120.SR |
| Waluta | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR |