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) |
4 190.896 |
3 159.596 |
2 500.812 |
2 238.304 |
1 865.235 |
1 400.934 |
805.976 |
466.557 |
374.758 |
607.191 |
958.062 |
1 649.584 |
2 582.193 |
4 280.229 |
4 217.137 |
3 688.311 |
3 670.048 |
3 397.731 |
3 305.778 |
3 886.089 |
5 370.604 |
3 087.754 |
3 692.775 |
3 605.234 |
6 369.75 |
8 184.579 |
Aktywa trwałe (mln) |
3 877.352 |
3 051.522 |
2 473.218 |
2 209.027 |
323.758 |
301.736 |
28.975 |
15.945 |
48.498 |
18.39 |
596.4 |
1 464.903 |
2 401.099 |
0.858 |
4 018.836 |
3 520.239 |
3 504.536 |
3 212.084 |
3 173.519 |
3 749.464 |
5 188.163 |
2 596.255 |
3 181.839 |
301.748 |
6 101.846 |
618.458 |
Rzeczowe aktywa trwałe 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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
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 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Należności netto |
2.208 |
0.323 |
0.038 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
4.583 |
6.105 |
12.609 |
40.081 |
34.702 |
28.577 |
28.957 |
32.374 |
19.984 |
21.019 |
26.209 |
164.82 |
16.955 |
25.608 |
30.04 |
43.286 |
Inwestycje długoterminowe |
3 877.352 |
3 051.522 |
2 473.218 |
2 209.027 |
323.758 |
301.736 |
28.975 |
15.945 |
48.498 |
18.39 |
596.4 |
1 464.903 |
2 401.099 |
0.858 |
4 018.836 |
3 520.239 |
3 504.536 |
3 212.084 |
3 173.519 |
3 749.464 |
5 188.163 |
2 596.255 |
3 181.839 |
3 112.705 |
6 093.309 |
618.458 |
Aktywa obrotowe |
50.809 |
27.096 |
7.167 |
15.242 |
7.386 |
52.522 |
45.235 |
56.88 |
35.352 |
24.335 |
34.756 |
24.941 |
61.385 |
78.882 |
91.033 |
65.101 |
56.699 |
94.516 |
60.686 |
55.617 |
88.791 |
460.422 |
382.978 |
357.643 |
148.366 |
409.94 |
Środki pieniężne i Inwestycje |
48.601 |
26.773 |
7.129 |
15.242 |
7.386 |
52.522 |
45.235 |
56.88 |
35.352 |
24.335 |
30.173 |
20.065 |
49.794 |
55.809 |
69.33 |
43.944 |
33.935 |
74.12 |
40.867 |
34.598 |
62.582 |
295.602 |
366.023 |
332.035 |
119.639 |
377.099 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(4.289999) |
(11.342) |
(7.969) |
(7.102) |
0.0 |
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 |
1.229 |
1.018 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
4.29 |
11.342 |
7.969 |
2.617 |
0.0 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
48.601 |
26.773 |
7.129 |
15.242 |
7.386 |
52.522 |
45.235 |
56.88 |
35.352 |
24.335 |
30.173 |
18.836 |
48.776 |
55.809 |
69.33 |
43.944 |
33.935 |
74.12 |
40.867 |
34.598 |
62.582 |
295.602 |
366.023 |
332.035 |
119.639 |
377.099 |
Należności krótkoterminowe |
6.303 |
3.775 |
2.099 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.208 |
1.079 |
2.165 |
2.895 |
2.548 |
1.947 |
1.743 |
3.156 |
3.734 |
10.308 |
15.585 |
1.41 |
1.365 |
16.45 |
53.194 |
44.672 |
Dług krótkoterminowy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
95.978 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
4 752.348 |
2 437.163 |
2 849.916 |
2 644.405 |
5 381.104 |
0.0 |
Zobowiązania krótkoterminowe |
46.3 |
11.6 |
5.4 |
0.0 |
0.0 |
0.0 |
0.0 |
95.978 |
0.0 |
0.0 |
1.208 |
1.079 |
2.165 |
2.895 |
2.548 |
1.947 |
1.743 |
3.156 |
3.734 |
10.308 |
15.585 |
1.41 |
1.365 |
16.45 |
5 381.104 |
403.097 |
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 |
(4 736.763) |
(2 435.753) |
(2 848.551) |
(2 627.955) |
5 327.91 |
0.0 |
Zobowiązania długoterminowe |
3 819.5 |
2 990.9 |
2 322.3 |
2 014.883 |
1 715.389 |
1 252.168 |
656.642 |
227.863 |
232.822 |
466.782 |
143.081 |
107.105 |
70.895 |
30.504 |
12.914 |
10.786 |
528.442 |
6.44 |
5.52 |
3.458 |
2.733 |
0.111 |
18.543 |
16.45 |
71.956001 |
0.0 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Zobowiązania ogółem |
3 865.824 |
3 002.465 |
2 327.749 |
2 014.883 |
1 715.389 |
1 252.168 |
656.642 |
330.019 |
232.822 |
466.782 |
789.309 |
1 357.227 |
2 210.844 |
3 663.519 |
3 631.261 |
3 081.009 |
3 178.023 |
2 930.547 |
2 748.72 |
3 358.936 |
4 787.616 |
2 454.301 |
1.365 |
2 703.906 |
5 499.015 |
6 999.643 |
Kapitał własny |
325.072 |
157.131 |
173.063 |
223.421 |
149.846 |
148.766 |
149.334 |
136.538 |
141.936 |
140.409 |
168.753 |
292.357 |
371.349 |
616.71 |
585.876 |
607.302 |
492.025 |
467.184 |
557.058 |
527.153 |
582.988 |
633.453 |
771.279 |
901.328 |
870.735 |
1 184.936 |
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 |
4 190.896 |
3 159.596 |
2 500.812 |
2 238.304 |
1 865.235 |
1 400.934 |
805.976 |
466.557 |
374.758 |
607.191 |
958.062 |
1 649.584 |
2 582.193 |
4 280.229 |
4 217.137 |
3 688.311 |
3 670.048 |
3 397.731 |
3 305.778 |
3 886.089 |
5 370.604 |
3 087.754 |
3 692.775 |
3 605.234 |
6 369.75 |
8 184.579 |
Inwestycje |
3 877.352 |
3 051.522 |
2 473.218 |
2 209.027 |
323.758 |
301.736 |
28.975 |
15.945 |
48.498 |
18.39 |
596.4 |
1 466.132 |
2 402.117 |
0.858 |
4 018.836 |
3 520.239 |
3 504.536 |
3 212.084 |
3 173.519 |
3 749.464 |
5 188.163 |
2 596.255 |
3 181.839 |
301.748 |
6 093.309 |
618.458 |
Dług (mln) |
3 819.476 |
2 990.896 |
2 322.347 |
2 013.271 |
1 689.879 |
1 177.28 |
516.578 |
323.841 |
204.385 |
178.165 |
143.081 |
107.105 |
70.895 |
30.504 |
12.914 |
10.786 |
528.442 |
6.44 |
5.52 |
3.458 |
2.733 |
0.111 |
2 849.916 |
2 644.405 |
5 381.104 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
48.601 |
26.773 |
7.129 |
15.242 |
7.386 |
52.522 |
45.235 |
56.88 |
35.352 |
24.335 |
30.173 |
18.836 |
48.776 |
55.809 |
69.33 |
43.944 |
33.935 |
74.12 |
40.867 |
34.598 |
62.582 |
295.602 |
366.023 |
332.035 |
119.639 |
377.099 |
Dług netto |
3 770.875 |
2 964.123 |
2 315.218 |
1 998.029 |
1 682.493 |
1 124.758 |
471.343 |
266.961 |
169.033 |
153.83 |
112.908 |
88.269 |
22.119 |
(25.305) |
(56.416) |
(33.158) |
494.507 |
(67.68) |
(35.347) |
(31.14) |
(59.849) |
(295.491) |
2 483.893 |
2 312.37 |
5 261.465 |
(377.099) |
Ticker |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
DX |
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 |