Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 44.36 | 68.789 | 170.318 | 192.603 | 260.024 | 323.514 | 407.004 | 537.525 | 585.68 | 675.608 | 736.819 | 814.559 | 700.941 | 812.618 | 973.537 |
| Aktywa trwałe (mln) | 12.871 | 19.717 | 22.964 | 62.147 | 84.765 | 94.278 | 106.316 | 168.175 | 206.715 | 279.992 | 261.474 | 268.161 | 227.603 | 212.62 | 387.846 |
| Rzeczowe aktywa trwałe netto | 8.21 | 13.861 | 18.148 | 23.075 | 26.618 | 31.329 | 39.401 | 58.557 | 61.442 | 101.13 | 109.688 | 98.87 | 81.18 | 54.99 | 71.317 |
| Wartość firmy | 0.317 | 0.317 | 0.317 | 0.317 | 0.317 | 0.317 | 0.317 | 1.549 | 7.225 | 7.447 | 7.447 | 7.447 | 7.447 | 7.447 | 7.447 |
| Wartości niematerialne i prawne | 3.58 | 3.175 | 2.811 | 2.394 | 2.001 | 1.36 | 0.987 | 12.401 | 21.976 | 16.795 | 12.006 | 6.545 | 12.801 | 9.715 | 6.812 |
| Wartość firmy i wartości niematerialne i prawne | 3.897 | 3.492 | 3.128 | 2.711 | 2.318 | 1.677 | 1.304 | 13.95 | 29.201 | 24.242 | 19.453 | 13.992 | 20.248 | 17.162 | 14.259 |
| Należności netto | 14.292 | 20.75 | 24.545 | 28.581 | 32.993 | 42.325 | 47.024 | 64.412 | 75.825 | 78.034 | 100.179 | 108.998 | 121.795 | 146.226 | 164.551 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 35.608 | 39.448 | 43.277 | 45.725 | 67.224 | 79.21 | 119.508 | 98.458 | 111.198 | 59.206 | 56.644 | 193.887 |
| Aktywa obrotowe | 31.489 | 49.072 | 147.354 | 130.456 | 175.259 | 229.236 | 300.688 | 369.35 | 378.965 | 395.616 | 475.345 | 546.398 | 473.338 | 599.998 | 585.691 |
| Środki pieniężne i Inwestycje | 15.01 | 24.548 | 118.432 | 97.196 | 127.218 | 178.966 | 243.856 | 288.414 | 289.166 | 298.89 | 356.024 | 405.288 | 321.327 | 425.558 | 381.423 |
| 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 | 1.5 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 83.547 | 54.827 | 50.714 | 87.268 | 157.119 | 201.823 | 248.14 | 211.331 | 281.892 | 267.96 | 147.608 | 221.893 | 149.241 |
| Środki pieniężne i inne aktywa pieniężne | 15.01 | 24.548 | 34.885 | 42.369 | 76.504 | 91.698 | 86.737 | 86.591 | 41.026 | 87.559 | 74.132 | 137.328 | 173.719 | 203.665 | 232.182 |
| Należności krótkoterminowe | 1.01 | 2.254 | 2.031 | 1.93 | 5.661 | 2.368 | 2.051 | 1.144 | 5.588 | 0.848 | 0.731 | 1.296 | 2.808 | 0.988 | 1.27 |
| Dług krótkoterminowy | 1.516 | 1.987 | 1.183 | 0.805 | 0.0 | 0.0 | 0.0 | 0.0 | 1.565 | 7.663 | 11.672 | 12.608 | 13.06 | 11.857 | 9.721 |
| Zobowiązania krótkoterminowe | 44.706 | 59.426 | 67.514 | 79.277 | 97.161 | 112.179 | 130.332 | 165.774 | 196.907 | 223.467 | 255.73 | 304.28 | 352.188 | 389.208 | 428.39 |
| Rozliczenia międzyokresowe | 37.811 | 46.717 | 56.497 | 67.505 | 81.147 | 98.025 | 114.964 | 143.186 | 164.624 | 192.172 | 213.494 | 257.872 | 293.728 | 333.267 | 371.457 |
| Zobowiązania długoterminowe | 69.055 | 73.787 | 11.249 | 10.209 | 11.036 | 15.769 | 18.259 | 28.207 | 30.784 | 65.338 | 76.607 | 73.565 | 59.624 | 55.236 | 68.031 |
| Rezerwy z tytułu odroczonego podatku | 64.294 | 64.534 | 0.594 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | nan |
| Zobowiązania z tytułu leasingu | 3.053 | 4.393 | 1.991 | 0.805 | 0.0 | 0.0 | 0.0 | 0.0 | 1.565 | 51.678 | 57.372 | 48.522 | 42.181 | 28.742 | 47.221 |
| Zobowiązania ogółem | 113.761 | 133.213 | 78.763 | 89.486 | 108.197 | 127.948 | 148.591 | 193.981 | 227.691 | 288.805 | 332.337 | 377.845 | 411.812 | 444.444 | 496.421 |
| Kapitał własny | (69.401) | (64.424) | 91.555 | 103.117 | 151.827 | 195.566 | 258.413 | 343.544 | 357.989 | 386.803 | 404.482 | 436.714 | 289.129 | 368.174 | 477.116 |
| 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 |
| Pasywa | 44.36 | 68.789 | 170.318 | 192.603 | 260.024 | 323.514 | 407.004 | 537.525 | 585.68 | 675.608 | 736.819 | 814.559 | 700.941 | 812.618 | nan |
| Inwestycje | 0.0 | 0.0 | 83.547 | 90.435 | 90.162 | 130.545 | 202.844 | 269.047 | 327.35 | 330.839 | 380.35 | 379.158 | 206.814 | 278.537 | 343.128 |
| Dług (mln) | 3.053 | 4.393 | 1.991 | 0.805 | 0.0 | 0.0 | 0.0 | 0.0 | 1.565 | 51.678 | 57.372 | 48.522 | 42.181 | 28.742 | 47.221 |
| Środki pieniężne i inne aktywa pieniężne | 15.01 | 24.548 | 34.885 | 42.369 | 76.504 | 91.698 | 86.737 | 86.591 | 41.026 | 87.559 | 74.132 | 137.328 | 173.719 | 203.665 | 232.182 |
| Dług netto | (11.957) | (20.155) | (32.894) | (41.564) | (76.504) | (91.698) | (86.737) | (86.591) | (39.461) | (35.881) | (16.76) | (88.806) | (131.538) | (174.923) | (184.961) |
| Ticker | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F | 3L7A.F |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |