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 |
| Data sprawozdania | 1999-12-31 | 2000-12-31 | 2001-12-31 | 2002-12-31 | 2003-12-31 | 2004-12-31 | 2005-12-31 | 2006-12-31 | 2007-12-31 | 2008-12-31 | 2009-12-31 | 2010-12-31 | 2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2025-03-28 |
| Okres | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
| Aktywa (mln) | 129.743554 | 121.182158 | 113.297525 | 140.132 | 171.635 | 226.259 | 320.735 | 527.02 | 591.714 | 905.369 | 3 436.108 | 3 779.909 | 3 960.405 | 7 928.129 | 7 235.242 | 7 393.64 | 5 464.323 | 4 797.919 | 5 090.326 | 4 628.926 | 4 648.92 | 4 898.975 | 4 930.734 | 4 457.916 | 4 962.115768 | 5 835.593 |
| Aktywa trwałe (mln) | 113.430566 | 102.217629 | 99.254303 | 95.259 | 57.33 | 76.237 | 269.024 | 371.618 | 388.225 | 676.658 | 2 945.55 | 3 214.807 | 3 302.246 | 6 775.967 | 6 273.438 | 6 546.406 | 4 892.079 | 3 704.129 | 4 352.809 | 4 114.228 | 4 213.06 | 4 132.743 | 4 202.499 | 3 825.458 | 4 036.470004 | 4 353.455 |
| Rzeczowe aktywa trwałe netto | 109.697933 | 70.622083 | 97.171127 | 95.061 | 56.073 | 75.013 | 209.936 | 311.08 | 377.687 | 668.309 | 2 580.816 | 2 793.722 | 2 847.91 | 5 868.742 | 5 684.382 | 5 963.611 | 4 747.759 | 3 644.212 | 4 227.397 | 3 988.476 | 4 088.202 | 3 998.493 | 4 003.211 | 3 596.262 | 3 736.344433 | 4 118.782 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.238 | 2.238 | 0.0 | 0.0 | 324.935 | 365.928 | 365.928 | 839.71 | 526.296 | 526.296 | 50.276 | 0.0 | 92.591 | 92.591 | 92.591 | 92.591 | 92.591 | 92.591 | 92.117276 | 92.591 |
| 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 | 0.473724 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.238 | 2.238 | 0.0 | 0.0 | 324.935 | 365.928 | 365.928 | 839.71 | 526.296 | 526.296 | 50.276 | 0.0 | 92.591 | 92.591 | 92.591 | 92.591 | 92.591 | 92.591 | 92.591 | 92.591 |
| Należności netto | 3.110527 | 4.943993 | 3.74733 | 1.38 | 3.213 | 8.705 | 8.264 | 28.306 | 30.334 | 36.109 | 32.041 | 42.437 | 20.244 | 87.044 | 49.198 | 78.721 | 48.235 | 41.417 | 59.597 | 65.241 | 63.501 | 53.663 | 50.748 | 67.035 | 99.43763 | 109.944 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.202 | 18.808 | 27.949 | 10.949 | 55.768 | 0.0 | 0.0 | 0.0 | 0.0 | 3.08 | 2.097 | 59.849 | 61.611 | 114.49818 | 33.236 |
| Aktywa obrotowe | 16.312988 | 18.964529 | 14.043222 | 44.873 | 114.305 | 150.022 | 51.711 | 155.402 | 203.489 | 228.711 | 490.558 | 565.102 | 658.159 | 1 152.162 | 961.804 | 847.234 | 572.244 | 1 092.175 | 737.517 | 514.698 | 435.86 | 766.232 | 728.235 | 632.458 | 925.645763 | 1 482.138 |
| Środki pieniężne i Inwestycje | 3.317896 | 2.29964 | 4.751853 | 37.627 | 105.468 | 135.39 | 33.826 | 59.967 | 46.012 | 105.461 | 279.32 | 322.371 | 396.403 | 818.831 | 628.269 | 505.565 | 310.902 | 916.79 | 490.019 | 295.53 | 184.845 | 511.19 | 481.49 | 314.873 | 541.655476 | 995.729 |
| Zapasy | 6.704915 | 4.668622 | 5.069104 | 5.866 | 5.623 | 5.927 | 7.597 | 35.697 | 57.522 | 86.966 | 129.197 | 147.263 | 164.057 | 220.766 | 244.042 | 223.412 | 175.626 | 120.83 | 168.844 | 137.885 | 163.234 | 176.271 | 178.163 | 198.872 | 234.683115 | 278.995 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.61 | 13.951 | 8.027 | 2.64 | 1.988 | 39.089 | 7.051 | 22.713 | 33.619 | 10.518 | 9.218 | 7.103 | 59.228 | 0.163 | 35.138 | 3.947698 | 138.932 |
| Środki pieniężne i inne aktywa pieniężne | 3.317896 | 2.29964 | 4.751853 | 37.627 | 105.468 | 135.39 | 33.826 | 59.967 | 46.012 | 61.851 | 265.369 | 314.344 | 393.763 | 816.843 | 589.18 | 498.514 | 288.189 | 883.171 | 479.501 | 286.312 | 177.742 | 451.962 | 481.327 | 279.735 | 537.707777 | 856.797 |
| Należności krótkoterminowe | 11.128776 | 6.552874 | 11.769066 | 8.225 | 7.164 | 6.005 | 19.73 | 29.267 | 39.941 | 42.659 | 0.0 | 0.0 | 67.056 | 101.505 | 106.098 | 83.566 | 97.345 | 43.712 | 60.081 | 38.969 | 67.107 | 65.06 | 71.011 | 74.907 | 92.847521 | 112.584 |
| Dług krótkoterminowy | 6.704915 | 7.330311 | 6.243247 | 0.0 | 0.0 | 0.0 | 1.525 | 15.7 | 65.419 | 0.139 | 56.499 | 98.523 | 81.031 | 10.341 | 16.402 | 16.343 | 0.0 | 0.0 | 0.0 | 0.0 | 76.58 | 77.964 | 7.228 | 4.777 | 4.994316 | 0.005289 |
| Zobowiązania krótkoterminowe | 17.83369 | 13.883184 | 18.012313 | 8.225 | 7.164 | 6.005 | 21.255 | 53.238 | 105.868 | 43.895 | 218.013 | 254.219 | 249.398 | 234.908 | 227.808 | 201.055 | 236.819 | 90.705 | 114.14 | 141.702 | 221.723 | 262.037 | 206.65 | 210.941 | 272.812033 | 412.174 |
| 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 | 73.779 | 0.0 | 0.0 | 0.0 | 8.897244 | 8.886 |
| Zobowiązania długoterminowe | 45.621069 | 28.413122 | 20.23998 | 12.416 | 10.992 | 13.293 | 74.553 | 77.877 | 36.688 | 64.855 | 551.341 | 522.435 | 399.761 | 1 479.886 | 1 512.57 | 1 614.671 | 1 306.068 | 1 135.75 | 1 252.704 | 1 140.138 | 953.384 | 980.488 | 1 084.162 | 1 046.107 | 1 195.307 | 1 534.972 |
| Rezerwy z tytułu odroczonego podatku | 0.207368 | 0.192692 | 0.177786 | 0.196 | 3.83 | 4.598 | 10.051 | 18.742 | 26.78 | 60.043 | 390.242 | 430.02 | 336.579 | 816.941 | 842.305 | 869.207 | 607.871 | 443.501 | 549.127 | 429.929 | 412.717 | 402.713 | 439.195 | 424.726 | 397.067038 | 434.939 |
| Zobowiązania z tytułu leasingu | 0.0 | 7.330311 | 6.243247 | 0.0 | 0.0 | 0.0 | 1.615 | 0.333 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.538 | 25.056 | 25.956 | 22.123 | 16.941 | 12.030133 | 14.723 |
| Zobowiązania ogółem | 63.454759 | 42.296306 | 38.252293 | 20.641 | 18.156 | 19.298 | 95.808 | 131.115 | 142.556 | 108.75 | 769.354 | 776.654 | 649.159 | 1 714.794 | 1 740.378 | 1 815.726 | 1 542.887 | 1 226.455 | 1 366.844 | 1 281.84 | 1 175.107 | 1 242.525 | 1 290.812 | 1 257.048 | 1 468.119034 | 1 947.146 |
| Kapitał własny | 66.288795 | 78.885851 | 75.045232 | 119.491 | 153.479 | 206.961 | 224.927 | 395.905 | 449.158 | 791.82 | 2 640.61 | 2 967.234 | 3 254.759 | 5 929.235 | 5 221.736 | 5 272.5 | 3 751.681 | 3 482.678 | 3 643.542 | 3 347.086 | 3 473.813 | 3 656.45 | 3 639.922 | 3 200.868 | 3 493.996733 | 3 888.447 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.799 | 26.144 | 36.021 | 56.487 | 284.1 | 273.128 | 305.414 | 169.755 | 88.786 | 79.94 | 63.414 | 59.304 | 40.873 | 69.557 | (3.2) | (6.150371) | (8.143) |
| Pasywa | 129.743554 | 121.182157 | 113.297525 | 140.132 | 171.635 | 226.259 | 320.735 | 527.02 | 591.714 | 905.369 | 3 436.108 | 3 779.909 | 3 960.405 | 7 928.129 | 7 235.242 | 7 393.64 | 5 464.323 | 4 797.919 | 5 090.326 | 4 628.926 | 4 648.92 | 4 898.975 | 4 930.734 | 4 457.916 | 4 962.115768 | 5 835.593 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 43.61 | 13.951 | 14.229 | 21.448 | 29.937 | 50.038 | 7.051 | 22.713 | 33.619 | 10.518 | 9.218 | 7.103 | 59.228 | 60.012 | 96.749 | 118.445878 | 172.168 |
| Dług (mln) | 34.284925 | 27.761702 | 15.346778 | 6.796 | 0.0 | 0.0 | 52.447 | 66.199 | 65.558 | 0.139 | 191.032 | 166.663 | 81.031 | 593.315 | 601.408 | 603.544 | 589.395 | 591.589 | 593.783 | 602.515 | 504.788 | 527.088 | 511.886 | 511.355 | 649.829181 | 937.723 |
| Środki pieniężne i inne aktywa pieniężne | 3.317896 | 2.29964 | 4.751853 | 37.627 | 105.468 | 135.39 | 33.826 | 59.967 | 46.012 | 61.851 | 265.369 | 314.344 | 393.763 | 816.843 | 589.18 | 498.514 | 288.189 | 883.171 | 479.501 | 286.312 | 177.742 | 451.962 | 481.327 | 279.735 | 537.707777 | 856.797 |
| Dług netto | 30.967029 | 25.462062 | 10.594925 | (30.831) | (105.468) | (135.39) | 18.621 | 6.232 | 19.546 | (61.712) | (74.337) | (147.681) | (312.732) | (223.528) | 12.228 | 105.03 | 301.206 | (291.582) | 114.282 | 316.203 | 327.046 | 75.126 | 30.559 | 231.62 | 112.121404 | 80.926 |
| Ticker | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO | EGO |
| 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 |