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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 6 394.837 | 6 421.697 | 9 469.996 | 9 979.089 | 10 640.454 | 11 550.078 | 12 567.955 | 13 980.611 | 15 790.624 | 16 264.643 | 16 803.84 | 17 537.08 | 17 782.125 | 17 792.562 | 17 860.329 | 18 211.256 | 17 995.471 | 17 937.104 | 18 109.458 | 18 333.558 | 18 663.277 |
| Aktywa trwałe (mln) | 5 756.443 | 5 770.178 | 8 956.988 | 9 420.742 | 9 992.179 | 10 884.646 | 11 835.548 | 13 205.493 | 14 666.994 | 14 995.052 | 15 587.533 | 16 361.394 | 16 685.044 | 16 980.685 | 17 061.691 | 17 271.083 | 17 035.484 | 16 862.522 | 16 893.097 | 17 042.526 | 17 210.413 |
| Rzeczowe aktywa trwałe netto | 642.409 | 650.489 | 811.764 | 840.405 | 885.24 | 1 020.677 | 611.46 | 609.476 | 598.235 | 611.735 | 609.675 | 639.381 | 636.674 | 667.237 | 673.62 | 683.497 | 647.739 | 610.622 | 574.842 | 550.258 | 542.417 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 86.671 |
| Inwestycje 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 638.394 | 651.519 | 513.008 | 558.347 | 648.275 | 665.432 | 732.407 | 775.118 | 1 123.63 | 1 269.591 | 1 216.307 | 1 175.686 | 1 097.081 | 811.877 | 798.638 | 940.173 | 959.987 | 1 074.582 | 1 216.361 | 1 291.032 | 1 452.864 |
| Środki pieniężne i Inwestycje | 561.017 | 592.711 | 459.704 | 498.459 | 579.165 | 600.882 | 674.947 | 700.418 | 1 020.422 | 1 081.87 | 1 127.072 | 1 110.857 | 1 015.22 | 750.262 | 735.724 | 881.586 | 869.765 | 956.525 | 1 102.81 | 1 189.67 | 1 360.879 |
| Zapasy | 0.287 | 0.336 | 0.317 | 0.379 | 0.654 | 0.845 | 1.39 | 1.445 | 1.333 | 1.568 | 2.004 | 1.837 | 1.93 | 1.743 | 1.613 | 1.81 | 1.411 | 1.354 | 1.558 | 1.607 | 2.089 |
| 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 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 561.017 | 592.711 | 459.704 | 498.459 | 579.165 | 600.882 | 674.947 | 700.418 | 1 020.422 | 1 081.87 | 1 127.072 | 1 110.857 | 1 015.22 | 750.262 | 735.724 | 881.586 | 869.765 | 956.525 | 1 102.81 | 1 189.67 | 1 360.879 |
| Należności krótkoterminowe | 169.125 | 172.975 | 138.766 | 144.46 | 175.111 | 189.654 | 187.309 | 216.706 | 8.18 | 10.296 | 13.712 | 15.222 | 16.275 | 14.958 | 9.204 | 9.665 | 10.771 | 21.02 | 44.931 | 34.904 | 278.646 |
| Dług krótkoterminowy | 210.563 | 203.664 | 164.849 | 408.51 | 194.432 | 216.101 | 254.441 | 42.732 | 48.548 | 756.563 | 356.542 | 28.459 | 319.264 | 25.411 | 427.548 | 29.21 | 430.171 | 27.986 | 22.586 | 1 074.6 | 411.185 |
| Zobowiązania krótkoterminowe | 384.181 | 407.883 | 314.006 | 558.438 | 377.824 | 419.833 | 475.048 | 305.737 | 374.735 | 1 086.535 | 643.174 | 331.464 | 621.09 | 316.226 | 664.496 | 310.203 | 704.978 | 265.011 | 322.75 | 1 358.216 | 721.933 |
| 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 |
| Zobowiązania długoterminowe | 2 660.717 | 2 469.753 | 2 285.999 | 2 599.429 | 2 752.419 | 2 656.271 | 1 993.595 | 3 523.711 | 2 423.584 | 1 771.742 | 2 312.637 | 2 694.562 | 2 383.01 | 2 429.48 | 2 070.744 | 2 607.615 | 2 212.534 | 2 632.617 | 2 619.43 | 1 585.888 | 4 236.76 |
| Rezerwy z tytułu odroczonego podatku | 26.785 | 33.348 | 8.75 | 721.529 | 794.815 | 821.403 | 5.687 | 1 150.97 | 35.628 | 25.138 | 35.885 | 41.53 | 29.728 | 27.935 | 49.18 | 71.994 | 65.224 | 51.384 | 53.982 | 62.85 | 79.014 |
| 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 | 11.86 | 9.655 | 5.852 | 3.909 | 2.701 | 2.013 |
| Zobowiązania ogółem | 3 044.898 | 2 877.636 | 2 600.005 | 3 157.867 | 3 130.243 | 3 076.104 | 2 468.643 | 3 829.448 | 2 798.319 | 2 858.277 | 2 955.811 | 3 026.026 | 3 004.1 | 2 745.706 | 2 735.24 | 2 917.818 | 2 917.512 | 2 897.628 | 2 942.18 | 2 944.104 | 4 958.693 |
| Kapitał własny | 3 349.939 | 3 544.061 | 6 869.991 | 6 821.222 | 7 510.211 | 8 473.974 | 10 099.312 | 10 151.163 | 12 992.305 | 13 406.366 | 13 848.029 | 14 511.054 | 14 778.025 | 15 046.856 | 15 125.089 | 15 293.438 | 15 077.959 | 15 039.476 | 15 167.278 | 15 389.454 | 13 704.584 |
| Udziały mniejszościowe | 1 075.901 | 1 160.171 | 2 560.246 | 2 491.399 | 2 747.486 | 3 161.744 | 3 665.512 | 3 690.093 | 4 558.241 | 9 151.69 | 9 386.393 | 9 736.486 | 9 896.043 | 10 068.628 | 10 121.238 | 10 154.834 | 10 142.739 | 10 046.764 | 10 053.89 | 2 050.35 | 33.031 |
| Pasywa | 6 394.837 | 6 421.697 | 9 469.996 | 9 979.089 | 10 640.454 | 11 550.078 | 12 567.955 | 13 980.611 | 15 790.624 | 16 264.643 | 16 803.84 | 17 537.08 | 17 782.125 | 17 792.562 | 17 860.329 | 18 211.256 | 17 995.471 | 17 937.104 | 18 109.458 | 18 333.558 | 18 663.277 |
| Inwestycje | 106.472 | 115.055 | 190.619 | 177.708 | 209.094 | 221.656 | 241.244 | 229.673 | 260.846 | 273.754 | 260.57 | 265.205 | 255.016 | 256.441 | 252.973 | 265.588 | 266.262 | 271.425 | 265.023 | 266.687 | 0.0 |
| Dług (mln) | 238.86 | 234.791 | 2 286.664 | 2 125.238 | 2 102.698 | 1 998.92 | 2 187.437 | 2 358.297 | 2 359.995 | 2 326.012 | 2 511.542 | 2 560.625 | 2 552.43 | 2 251.077 | 2 244.714 | 2 346.596 | 2 349.444 | 2 375.912 | 2 378.473 | 2 364.172 | 4 317.467 |
| Środki pieniężne i inne aktywa pieniężne | 561.017 | 592.711 | 459.704 | 498.459 | 579.165 | 600.882 | 674.947 | 700.418 | 1 020.422 | 1 081.87 | 1 127.072 | 1 110.857 | 1 015.22 | 750.262 | 735.724 | 881.586 | 869.765 | 956.525 | 1 102.81 | 1 189.67 | 1 360.879 |
| Dług netto | (322.157) | (357.92) | 1 826.96 | 1 626.779 | 1 523.533 | 1 398.038 | 1 512.49 | 1 657.879 | 1 339.573 | 1 244.142 | 1 384.47 | 1 449.768 | 1 537.21 | 1 500.815 | 1 508.99 | 1 465.01 | 1 479.679 | 1 419.387 | 1 275.663 | 1 174.502 | 2 956.588 |
| Ticker | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL | 5235SS.KL |
| Waluta | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |