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 | 23 | 24 | 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 1999 | 2000 | 2001 | 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) | 768.15 | 858.988 | 1 029.289 | 1 030.006 | 1 214.847 | 1 420.352 | 1 780.6 | 2 130.876 | 2 745.7 | 2 996.654 | 3 244.837 | 3 824.239 | 4 313.3 | 5 184.625 | 5 869.841 | 6 414.518 | 6 664.53 | 7 100.674 | 7 796.064 | 8 662.288 | 9 844.559 | 10 357.483 | 11 898.187 | 12 431.12 | 15 023.533 | 14 631.169 |
| Aktywa trwałe (mln) | 512.049 | 555.888 | 649.942 | 679.437 | 832.781 | 958.412 | 1 224.293 | 1 446.813 | 1 793.496 | 2 079.363 | 2 273.114 | 2 843.006 | 3 252.128 | 4 026.651 | 4 504.821 | 4 826.692 | 5 044.917 | 5 172.484 | 5 861.409 | 6 826.144 | 7 818.788 | 7 835.013 | 9 769.422 | 9 903.062 | 12 198.865 | 12 028.137 |
| Rzeczowe aktywa trwałe netto | 219.571 | 213.955 | 214.494 | 204.329 | 213.622 | 207.542 | 228.45 | 258.008 | 293.107 | 307.908 | 310.053 | 318.126 | 326.251 | 380.796 | 402.79 | 448.446 | 484.548 | 473.23 | 493.296 | 554.13 | 728.587 | 693.763 | 787.062 | 805.936 | 1 121.016 | 1 054.277 |
| Wartość firmy | 0.0 | 0.0 | 387.42 | 0.0 | 506.964 | 601.007 | 785.185 | 881.433 | 312.349 | 1 218.459 | 1 277.291 | 1 573.645 | 1 799.573 | 2 208.18 | 2 408.363 | 2 611.27 | 2 706.633 | 2 818.95 | 3 115.619 | 3 612.033 | 4 047.539 | 4 224.906 | 5 238.726 | 5 372.562 | 6 447.629 | 6 555.877 |
| Wartości niematerialne i prawne | 248.304 | 299.479 | 0.0 | 394.861 | 506.964 | 750.87 | 903.133 | 199.728 | 1 045.733 | 552.996 | 685.77 | 951.235 | 1 126.304 | 1 437.675 | 1 693.668 | 1 766.976 | 1 853.736 | 1 880.304 | 2 252.494 | 2 659.981 | 3 042.662 | 2 916.344 | 3 743.634 | 3 724.564 | 4 165.317 | 3 915.173 |
| Wartość firmy i wartości niematerialne i prawne | 248.304 | 299.479 | 387.42 | 394.861 | 506.964 | 750.87 | 903.133 | 1 081.161 | 1 358.082 | 1 771.455 | 1 963.061 | 2 524.88 | 2 925.877 | 3 645.855 | 4 102.031 | 4 378.246 | 4 560.369 | 4 699.254 | 5 368.113 | 6 272.014 | 7 090.201 | 7 141.25 | 8 982.36 | 9 097.126 | 10 612.946 | 10 471.05 |
| Należności netto | 112.756 | 139.568 | 181.031 | 175.23 | 189.01 | 217.329 | 269.395 | 328.762 | 395.631 | 406.012 | 331.383 | 399.913 | 438.381 | 507.85 | 536.701 | 585.462 | 603.295 | 592.326 | 668.176 | 732.839 | 744.76 | 597.472 | 829.213 | 919.335 | 1 012.932 | 948.83 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | (9.672) | 0.0 | 92.71 | 107.644 | 142.307 | 111.211 | 167.37 | 191.096 | 145.848 | 123.864 | 223.694 | 154.322 | 180.775 | 146.283 | 239.129 | 256.21 | 279.79 | 292.625 | 375.005 | 382.479 | 464.903 | 0.0 |
| Aktywa obrotowe | 256.101 | 303.1 | 379.347 | 350.569 | 382.066 | 461.94 | 556.307 | 684.063 | 952.204 | 917.291 | 971.723 | 981.233 | 1 061.172 | 1 157.974 | 1 365.02 | 1 587.826 | 1 619.613 | 1 928.19 | 1 934.655 | 1 836.144 | 2 025.771 | 2 522.47 | 2 128.765 | 2 528.058 | 2 824.668 | 2 603.032 |
| Środki pieniężne i Inwestycje | 15.4 | 15.298 | 22.354 | 21.803 | 22.886 | 48.975 | 43.788 | 58.22 | 180.981 | 91.21 | 251.35 | 168.853 | 174.955 | 156.227 | 295.203 | 377.615 | 381.005 | 717.259 | 646.3 | 353.975 | 393.03 | 1 212.822 | 346.772 | 345.386 | 409.804 | 373.999 |
| Zapasy | 102.396 | 129.365 | 152.525 | 129.451 | 143.359 | 168.523 | 193.099 | 236.783 | 301.679 | 349.509 | 311.542 | 335.253 | 380.479 | 428.935 | 452.848 | 495.896 | 514.451 | 492.104 | 540.504 | 624.744 | 624.567 | 559.171 | 769.175 | 1 044.284 | 1 132.471 | 1 021.713 |
| Inwestycje krótkoterminowe | 6.764 | 8.111 | 8.215 | 8.32 | 8.573 | 11.393 | 8.243 | 9.129 | 10.842 | 4.23 | 4.994 | 5.645 | 4.563 | 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 | 8.636 | 7.187 | 14.139 | 13.483 | 14.313 | 37.582 | 35.545 | 49.091 | 170.139 | 86.98 | 246.356 | 163.208 | 170.392 | 156.227 | 295.203 | 377.615 | 381.005 | 717.259 | 646.3 | 353.975 | 393.03 | 1 212.822 | 346.772 | 345.386 | 409.804 | 373.999 |
| Należności krótkoterminowe | 73.377 | 127.601 | 86.707 | 81.108 | 96.582 | 109.036 | 132.506 | 160.614 | 206.17 | 203.742 | 191.779 | 236.6 | 283.068 | 552.683 | 583.554 | 658.194 | 639.097 | 645.52 | 830.54 | 899.828 | 928.409 | 943.631 | 1 248.221 | 497.134 | 1 464.658 | 523.332 |
| Dług krótkoterminowy | 99.674 | 87.315 | 167.399 | 110.422 | 106.774 | 49.943 | 156.13 | 163.608 | 236.005 | 18.438 | 85.801 | 97.152 | 140.508 | 320.654 | 273.315 | 286.201 | 386.075 | 278.921 | 308.123 | 358.876 | 497.449 | 132.284 | 315.093 | 226.079 | 1 417.915 | 709.082 |
| Zobowiązania krótkoterminowe | 262.736 | 297.655 | 336.15 | 261.42 | 289.231 | 272.838 | 405.792 | 480.9 | 640.75 | 418.531 | 442.845 | 553.803 | 632.414 | 873.337 | 856.869 | 944.395 | 1 025.172 | 924.441 | 1 138.663 | 1 258.704 | 1 425.858 | 1 075.915 | 1 563.314 | 1 564.202 | 2 882.573 | 2 098.587 |
| Rozliczenia międzyokresowe | 71.706 | 0.0 | 80.503 | 66.603 | 73.939 | 102.224 | 0.0 | 142.06 | 170.138 | 2.667 | 31.908 | 41.97 | 27.666 | (197.534) | (213.585) | (236.579) | (241.004) | (246.07) | (358.551) | 137.229 | 156.818 | 194.633 | 298.728 | 357.674 | 375.513 | 363.555 |
| Zobowiązania długoterminowe | 289.198 | 280.495 | 358.081 | 348.405 | 396.486 | 487.932 | 569.256 | 683.304 | 864.243 | 1 304.438 | 1 238.767 | 1 496.098 | 1 628.081 | 1 774.638 | 1 877.705 | 2 228.307 | 2 384.732 | 2 919.72 | 2 629.768 | 3 161.662 | 3 303.209 | 3 332.222 | 3 462.989 | 3 390.406 | 3 410.769 | 2 877.278 |
| Rezerwy z tytułu odroczonego podatku | 27.781 | 33.166 | 33.496 | 41.233 | 54.847 | 49.441 | 54.91 | 65.081 | 116.568 | 144.941 | 282.887 | 424.738 | 504.665 | 641.517 | 735.955 | 800.482 | 828.687 | 857.076 | 763.602 | 887.825 | 1 031.917 | 1 050.781 | 1 233.841 | 1 231.478 | 836.695 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.025 | 44.948 | 47.353 | 175.593 | 61.055 | 54.736 |
| Zobowiązania ogółem | 551.934 | 578.15 | 694.231 | 609.825 | 685.717 | 760.77 | 975.048 | 1 164.204 | 1 504.993 | 1 722.969 | 1 681.612 | 2 049.901 | 2 260.495 | 2 647.975 | 2 734.574 | 3 172.702 | 3 409.904 | 3 844.161 | 3 768.431 | 4 420.366 | 4 729.067 | 4 408.137 | 5 026.303 | 4 954.608 | 6 293.342 | 4 975.865 |
| Kapitał własny | 216.216 | 280.838 | 335.058 | 420.181 | 529.13 | 659.582 | 805.552 | 966.672 | 1 240.707 | 1 273.685 | 1 563.225 | 1 774.338 | 2 052.805 | 2 536.65 | 3 135.267 | 3 241.816 | 3 254.626 | 3 256.513 | 4 027.633 | 4 241.922 | 5 115.492 | 5 949.346 | 6 871.884 | 7 476.512 | 8 730.191 | 9 655.304 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 768.15 | 858.988 | 1 029.289 | 1 030.006 | 1 214.847 | 1 420.352 | 1 780.6 | 2 130.876 | 2 745.7 | 2 996.654 | 3 244.837 | 3 824.239 | 4 313.3 | 5 184.625 | 5 869.841 | 6 414.518 | 6 664.53 | 7 100.674 | 7 796.064 | 8 662.288 | 9 844.559 | 10 357.483 | 11 898.187 | 12 431.12 | 15 023.533 | nan |
| Inwestycje | 6.764 | 8.111 | 8.215 | 8.32 | 8.573 | 11.393 | 100.953 | 116.773 | 153.149 | 115.441 | 172.364 | 196.741 | 150.411 | 123.864 | 223.694 | 154.322 | 180.775 | 146.283 | 239.129 | 256.21 | 279.79 | 292.625 | 375.005 | 382.479 | 464.903 | 0.0 |
| Dług (mln) | 331.43 | 320.931 | 470.833 | 390.058 | 424.448 | 450.12 | 631.439 | 681.875 | 902.958 | 1 111.681 | 1 041.681 | 1 168.512 | 1 263.924 | 1 453.775 | 1 415.065 | 1 714.026 | 1 942.12 | 2 341.565 | 2 174.289 | 2 632.713 | 2 768.741 | 2 413.725 | 2 544.241 | 2 385.007 | 3 313.347 | 2 134.457 |
| Środki pieniężne i inne aktywa pieniężne | 8.636 | 7.187 | 14.139 | 13.483 | 14.313 | 37.582 | 35.545 | 49.091 | 170.139 | 86.98 | 246.356 | 163.208 | 170.392 | 156.227 | 295.203 | 377.615 | 381.005 | 717.259 | 646.3 | 353.975 | 393.03 | 1 212.822 | 346.772 | 345.386 | 409.804 | 373.999 |
| Dług netto | 322.794 | 313.744 | 456.694 | 376.575 | 410.135 | 412.538 | 595.894 | 632.784 | 732.819 | 1 024.701 | 795.325 | 1 005.304 | 1 093.532 | 1 297.548 | 1 119.862 | 1 336.411 | 1 561.115 | 1 624.306 | 1 527.989 | 2 278.738 | 2 375.711 | 1 200.903 | 2 197.469 | 2 039.621 | 2 903.543 | 1 760.458 |
| Ticker | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME | AME |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |