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) |
235.8 |
244.464 |
241.571 |
235.05 |
234.123 |
237.944 |
241.869 |
381.211 |
404.392 |
488.981 |
471.825 |
526.963 |
531.632 |
533.179 |
502.673 |
536.409 |
506.156 |
565.889 |
565.599 |
571.119 |
506.56 |
463.208 |
485.632 |
502.774 |
565.654 |
530.896 |
Aktywa trwałe (mln) |
117.2 |
123.709 |
126.899 |
114.566 |
99.797 |
100.997 |
100.279 |
194.231 |
176.341 |
260.091 |
261.998 |
309.73 |
303.101 |
295.597 |
255.887 |
304.153 |
286.474 |
344.425 |
325.352 |
343.253 |
313.148 |
291.376 |
297.335 |
271.366 |
329.001 |
294.109 |
Rzeczowe aktywa trwałe netto |
88.7 |
93.439 |
86.234 |
83.732 |
69.498 |
69.432 |
66.645 |
68.593 |
75.101 |
86.733 |
119.94 |
145.591 |
150.24 |
150.297 |
151.288 |
149.839 |
146.913 |
214.408 |
214.98 |
185.661 |
170.655 |
166.442 |
162.619 |
158.52 |
163.499 |
152.648 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
0.0 |
0.0 |
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 |
2.694 |
0.0 |
0.0 |
2.694 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
11.601 |
11.021 |
9.225 |
7.625 |
7.217 |
6.204 |
5.194 |
4.947 |
4.255 |
Wartość firmy i wartości niematerialne i prawne |
0.0 |
0.0 |
0.0 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
2.694 |
108.419 |
99.715 |
86.241 |
123.651 |
108.423 |
11.601 |
11.021 |
9.225 |
7.625 |
7.217 |
6.204 |
5.194 |
4.947 |
4.255 |
Należności netto |
51.1 |
49.181 |
45.506 |
39.059 |
38.802 |
37.496 |
47.338 |
66.57 |
69.933 |
67.763 |
59.621 |
64.734 |
77.211 |
72.794 |
74.779 |
71.863 |
61.877 |
85.233 |
99.623 |
86.448 |
97.783 |
76.366 |
84.829 |
93.492 |
99.303 |
95.936 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(18.843) |
(16.542) |
0.0 |
0.0 |
0.0 |
14.867 |
14.16 |
14.872 |
13.319 |
5.01 |
3.914 |
3.097 |
2.019 |
2.175 |
2.175 |
2.175 |
2.175 |
2.175 |
2.175 |
147.42 |
2.175 |
Aktywa obrotowe |
118.6 |
120.755 |
114.672 |
120.484 |
134.326 |
136.947 |
141.59 |
186.98 |
228.051 |
228.89 |
209.827 |
217.233 |
228.531 |
237.582 |
246.786 |
232.256 |
219.682 |
221.464 |
240.247 |
227.866 |
193.412 |
171.832 |
188.297 |
231.408 |
236.653 |
236.787 |
Środki pieniężne i Inwestycje |
16.3 |
17.861 |
13.514 |
27.685 |
35.739 |
36.795 |
39.464 |
56.084 |
71.627 |
81.607 |
66.441 |
70.021 |
69.888 |
78.889 |
97.91 |
97.098 |
95.122 |
38.579 |
20.7 |
19.713 |
6.96 |
16.842 |
10.337 |
8.735 |
7.286 |
15.427 |
Zapasy |
47.3 |
48.011 |
47.278 |
47.055 |
48.26 |
54.319 |
48.536 |
55.912 |
69.228 |
62.634 |
69.975 |
68.822 |
68.544 |
70.669 |
64.129 |
54.713 |
59.734 |
83.579 |
107.561 |
94.196 |
82.289 |
73.243 |
88.198 |
121.739 |
124.694 |
116.761 |
Inwestycje krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
31.55 |
0.0 |
0.0 |
(0.471) |
0.112 |
0.112 |
0.0 |
0.0 |
(0.921) |
(0.921) |
(0.631) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
16.3 |
17.861 |
13.514 |
27.685 |
35.739 |
36.795 |
7.914 |
56.084 |
71.627 |
81.607 |
66.441 |
70.021 |
69.888 |
78.889 |
97.91 |
97.098 |
95.122 |
38.579 |
20.7 |
19.713 |
6.96 |
16.842 |
10.337 |
8.735 |
7.286 |
15.427 |
Należności krótkoterminowe |
14.2 |
13.78 |
13.739 |
12.289 |
11.761 |
15.446 |
14.878 |
15.93 |
19.418 |
16.906 |
15.799 |
20.137 |
19.528 |
15.839 |
15.768 |
16.721 |
13.959 |
37.104 |
47.479 |
38.9 |
33.271 |
26.678 |
44.23 |
43.209 |
37.231 |
36.31 |
Dług krótkoterminowy |
0.0 |
2.0 |
1.35 |
0.0 |
0.0 |
0.0 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
26.825 |
19.335 |
45.728 |
20.975 |
13.11 |
20.648 |
13.045 |
13.217 |
13.064 |
Zobowiązania krótkoterminowe |
40.3 |
34.62 |
35.124 |
34.903 |
34.029 |
41.17 |
54.034 |
74.962 |
91.146 |
88.213 |
89.505 |
89.72 |
89.159 |
86.424 |
86.674 |
81.49 |
81.333 |
144.292 |
144.671 |
167.453 |
124.232 |
105.332 |
125.042 |
116.225 |
116.885 |
125.216 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
7.597 |
0.0 |
0.0 |
0.0 |
9.17 |
11.009 |
12.968 |
10.832 |
10.497 |
11.69 |
10.983 |
6.819 |
10.61 |
11.539 |
12.195 |
24.133 |
6.81 |
4.304 |
26.098 |
22.854 |
19.59 |
2.141 |
0.0 |
0.0 |
Zobowiązania długoterminowe |
42.9 |
47.367 |
49.04 |
50.126 |
55.549 |
68.257 |
46.534 |
166.045 |
125.516 |
255.781 |
203.118 |
240.466 |
249.601 |
254.662 |
181.004 |
249.771 |
213.4 |
271.763 |
259.167 |
310.697 |
326.712 |
272.877 |
268.784 |
273.153 |
377.198 |
334.589 |
Rezerwy z tytułu odroczonego podatku |
11.4 |
15.817 |
18.404 |
19.825 |
20.556 |
18.843 |
16.542 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.591 |
0.433 |
0.164 |
0.543 |
1.403 |
3.858 |
2.518 |
0.543 |
0.45 |
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 |
4.263 |
4.344 |
4.056 |
3.521 |
3.822 |
0.0 |
Zobowiązania ogółem |
83.2 |
81.987 |
84.164 |
85.029 |
89.578 |
109.427 |
100.568 |
241.007 |
216.662 |
343.994 |
292.623 |
330.186 |
338.76 |
341.086 |
267.678 |
331.261 |
294.733 |
416.055 |
403.838 |
478.15 |
450.944 |
378.209 |
393.826 |
389.378 |
494.083 |
459.805 |
Kapitał własny |
152.6 |
162.477 |
157.407 |
150.021 |
144.545 |
128.517 |
141.301 |
140.204 |
187.73 |
144.987 |
179.202 |
196.777 |
192.872 |
192.093 |
234.995 |
205.148 |
211.423 |
147.918 |
158.941 |
92.969 |
55.616 |
84.999 |
91.806 |
113.396 |
71.571 |
71.091 |
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 |
1.916 |
2.82 |
5.374 |
6.716 |
8.435 |
9.233 |
9.07 |
10.632 |
12.208 |
Pasywa |
235.8 |
244.464 |
241.571 |
235.05 |
234.123 |
237.944 |
241.869 |
381.211 |
404.392 |
488.981 |
471.825 |
526.963 |
531.632 |
533.179 |
502.673 |
536.409 |
506.156 |
565.889 |
565.599 |
571.119 |
506.56 |
463.208 |
485.632 |
502.774 |
565.654 |
530.896 |
Inwestycje |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(18.843) |
31.55 |
0.0 |
0.0 |
(0.471) |
14.979 |
14.272 |
14.872 |
13.319 |
4.089 |
2.993 |
2.466 |
2.019 |
2.175 |
2.175 |
2.175 |
2.175 |
2.175 |
2.175 |
147.42 |
2.175 |
Dług (mln) |
14.7 |
16.661 |
31.612 |
0.0 |
29.991 |
42.183 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
13.311 |
52.214 |
66.153 |
77.609 |
75.12 |
41.587 |
64.975 |
108.992 |
133.420999 |
133.172 |
Środki pieniężne i inne aktywa pieniężne |
16.3 |
17.861 |
13.514 |
27.685 |
35.739 |
36.795 |
7.914 |
56.084 |
71.627 |
81.607 |
66.441 |
70.021 |
69.888 |
78.889 |
97.91 |
97.098 |
95.122 |
38.579 |
20.7 |
19.713 |
6.96 |
16.842 |
10.337 |
8.735 |
7.286 |
15.427 |
Dług netto |
(1.6) |
(1.2) |
18.098 |
(27.685) |
(5.748) |
5.388 |
5.397 |
(42.773) |
(58.316) |
(68.296) |
(53.13) |
(56.71) |
(56.577) |
(65.578) |
(84.599) |
(83.787) |
(81.811) |
13.635 |
45.453 |
57.896 |
68.16 |
24.745 |
54.638 |
100.257 |
126.134999 |
117.745 |
Ticker |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
AP |
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 |