| 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) |
2 705.010754 |
1 772.074766 |
2 366.364311 |
3 758.2 |
8 766.0 |
17 090.0 |
31 539.0 |
55 047.0 |
6 236.0 |
5 570.0 |
6 032.0 |
6 818.0 |
6 013.0 |
4 701.0 |
3 233.0 |
3 349.0 |
3 388.0 |
2 946.0 |
2 977.0 |
2 613.0 |
2 753.0 |
2 608.0 |
2 923.0 |
3 304.0 |
4 381.0 |
4 574.0 |
| Aktywa trwałe (mln) |
117.900104 |
256.918956 |
270.551657 |
678.2 |
1 196.0 |
1 671.0 |
5 875.0 |
51 734.0 |
3 243.0 |
2 612.0 |
2 483.0 |
3 937.0 |
3 946.0 |
2 319.0 |
1 853.0 |
2 215.0 |
2 478.0 |
2 263.0 |
2 107.0 |
1 936.0 |
2 046.0 |
1 871.0 |
2 051.0 |
2 277.0 |
3 554.0 |
3 628.0 |
| Rzeczowe aktywa trwałe netto |
44.292201 |
29.758952 |
34.371613 |
41.7 |
69.0 |
64.0 |
76.0 |
46.0 |
52.0 |
64.0 |
72.0 |
138.0 |
173.0 |
150.0 |
68.0 |
52.0 |
44.0 |
44.0 |
44.0 |
46.0 |
249.0 |
104.0 |
104.0 |
145.0 |
165.0 |
148.0 |
| Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
827.0 |
834.0 |
785.0 |
813.0 |
774.0 |
798.0 |
2 214.0 |
2 234.0 |
898.0 |
808.0 |
936.0 |
907.0 |
588.0 |
648.0 |
642.0 |
641.0 |
592.0 |
589.0 |
589.0 |
619.0 |
619.0 |
| Wartości niematerialne i prawne |
10.35609 |
103.589497 |
96.554281 |
522.8 |
812.0 |
359.0 |
548.0 |
429.0 |
463.0 |
366.0 |
337.0 |
498.0 |
431.0 |
631.0 |
546.0 |
659.0 |
604.0 |
453.0 |
399.0 |
322.0 |
244.0 |
189.0 |
134.0 |
88.0 |
211.0 |
190.0 |
| Wartość firmy i wartości niematerialne i prawne |
10.35609 |
103.589497 |
96.554281 |
522.8 |
812.0 |
1 186.0 |
1 382.0 |
1 214.0 |
1 276.0 |
1 140.0 |
1 135.0 |
2 712.0 |
2 665.0 |
1 529.0 |
1 354.0 |
1 595.0 |
1 511.0 |
1 041.0 |
1 047.0 |
964.0 |
885.0 |
781.0 |
723.0 |
677.0 |
830.0 |
809.0 |
| 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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
| Inwestycje długoterminowe |
(56.241536) |
(57.675684) |
15.688288 |
(580.4) |
(2 078.0) |
(2 734.0) |
(5 239.0) |
(986.0) |
1 593.0 |
1 224.0 |
1 276.0 |
1 087.0 |
1 108.0 |
38.0 |
31.0 |
30.0 |
30.0 |
31.0 |
29.0 |
(16.0) |
423.0 |
455.0 |
570.0 |
919.0 |
0.0 |
0.0 |
| Aktywa obrotowe |
2 587.110651 |
1 515.155809 |
2 095.812653 |
3 080.0 |
7 570.0 |
15 419.0 |
25 664.0 |
3 313.0 |
2 993.0 |
2 958.0 |
3 549.0 |
2 881.0 |
2 067.0 |
2 382.0 |
1 380.0 |
1 134.0 |
910.0 |
683.0 |
870.0 |
677.0 |
707.0 |
737.0 |
872.0 |
1 027.0 |
827.0 |
946.0 |
| Środki pieniężne i Inwestycje |
546.642237 |
370.711522 |
718.523589 |
1 336.7 |
4 095.0 |
5 238.0 |
10 457.0 |
2 815.0 |
2 198.0 |
2 545.0 |
3 229.0 |
2 359.0 |
1 639.0 |
2 000.0 |
992.0 |
738.0 |
607.0 |
426.0 |
379.0 |
344.0 |
220.0 |
289.0 |
323.0 |
457.0 |
180.0 |
225.0 |
| Zapasy |
4.779734 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
| Inwestycje krótkoterminowe |
119.493348 |
181.246192 |
123.937475 |
694.1 |
2 393.0 |
3 089.0 |
7 632.0 |
1 244.0 |
322.0 |
184.0 |
0.0 |
0.0 |
0.0 |
213.0 |
174.0 |
213.0 |
557.0 |
768.0 |
704.0 |
761.0 |
772.0 |
213.0 |
303.0 |
151.0 |
0.0 |
0.0 |
| Środki pieniężne i inne aktywa pieniężne |
427.148889 |
189.465331 |
594.586114 |
642.6 |
1 702.0 |
2 149.0 |
2 825.0 |
1 571.0 |
1 876.0 |
2 361.0 |
3 229.0 |
2 359.0 |
1 639.0 |
2 000.0 |
992.0 |
738.0 |
607.0 |
426.0 |
379.0 |
344.0 |
220.0 |
289.0 |
323.0 |
457.0 |
180.0 |
225.0 |
| Należności krótkoterminowe |
1 314.904804 |
386.157836 |
535.113241 |
1 758.0 |
4 872.99887 |
281.0 |
22 137.0 |
493.0 |
746.0 |
489.0 |
366.0 |
647.0 |
675.0 |
48.0 |
54.0 |
35.0 |
32.0 |
3.0 |
3.0 |
2.0 |
4.0 |
7.0 |
5.0 |
4.0 |
658.0 |
5.0 |
| Dług krótkoterminowy |
104.994822 |
224.467527 |
257.002681 |
179.6 |
5 709.0 |
3.0 |
27.0 |
1 589.0 |
3.003437 |
1.0 |
1 489.0 |
1 478.0 |
1 066.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
32.0 |
25.0 |
25.0 |
32.0 |
19.0 |
| Zobowiązania krótkoterminowe |
1 855.014738 |
1 121.345671 |
1 188.744366 |
2 277.7 |
5 709.0 |
13 117.0 |
22 428.0 |
50 484.0 |
1 123.0 |
736.0 |
2 045.0 |
2 382.0 |
1 953.0 |
751.0 |
762.0 |
697.0 |
750.0 |
704.0 |
898.0 |
737.0 |
581.0 |
627.0 |
756.0 |
1 004.0 |
693.0 |
733.0 |
| Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
339.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
451.206883 |
36.560999 |
419.590393 |
509.2 |
1 009.0 |
1 261.0 |
5 534.0 |
1 120.998607 |
402.0 |
642.0 |
1 444.000488 |
1 577.999612 |
1 160.000443 |
956.0 |
64.0 |
218.0 |
423.0 |
568.0 |
363.0 |
283.0 |
548.0 |
484.0 |
516.0 |
601.0 |
2 076.0 |
2 165.0 |
| Rezerwy z tytułu odroczonego podatku |
11.949335 |
9.352814 |
8.129386 |
0.0 |
0.0 |
11.0 |
34.0 |
0.0 |
0.0 |
13.999852 |
10.000125 |
99.999949 |
93.999738 |
97.0 |
58.0 |
36.0 |
69.0 |
47.0 |
48.0 |
33.0 |
28.0 |
25.0 |
37.0 |
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 |
307.0 |
272.0 |
250.0 |
253.0 |
283.0 |
248.0 |
| Zobowiązania ogółem |
2 306.22162 |
1 157.90667 |
1 608.33476 |
2 786.9 |
6 718.0 |
14 378.0 |
27 962.0 |
50 484.0 |
1 525.0 |
1 378.0 |
2 045.0 |
2 382.0 |
1 953.0 |
1 707.0 |
826.0 |
915.0 |
1 173.0 |
1 272.0 |
1 261.0 |
1 020.0 |
1 129.0 |
1 111.0 |
1 272.0 |
1 605.0 |
2 769.0 |
2 898.0 |
| Kapitał własny |
398.789134 |
614.168096 |
758.029551 |
971.3 |
2 048.0 |
2 712.0 |
3 569.0 |
4 539.0 |
4 710.0 |
4 192.0 |
3 987.0 |
4 436.0 |
4 060.0 |
2 694.0 |
2 407.0 |
2 434.0 |
2 215.0 |
1 674.0 |
1 716.0 |
1 593.0 |
1 624.0 |
1 497.0 |
1 651.0 |
1 699.0 |
1 612.0 |
1 676.0 |
| Udziały mniejszościowe |
0.0 |
0.0 |
0.0 |
0.791653 |
0.999818 |
0.0 |
8.0 |
24.0 |
1.0 |
0.999989 |
0.0 |
0.0 |
0.0 |
300.0 |
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 |
2 705.010754 |
1 772.074766 |
2 366.364311 |
3 758.2 |
8 766.0 |
17 090.0 |
31 539.0 |
55 047.0 |
6 236.0 |
5 570.0 |
6 032.0 |
6 818.0 |
6 013.0 |
4 701.0 |
3 233.0 |
3 349.0 |
3 388.0 |
2 946.0 |
2 977.0 |
2 613.0 |
2 753.0 |
2 608.0 |
2 923.0 |
3 304.0 |
4 381.0 |
4 574.0 |
| Inwestycje |
63.251812 |
123.570507 |
139.625763 |
113.7 |
315.0 |
355.0 |
2 393.0 |
258.0 |
1 915.0 |
1 408.0 |
1 276.0 |
1 087.0 |
1 108.0 |
251.0 |
205.0 |
243.0 |
587.0 |
799.0 |
733.0 |
761.0 |
772.0 |
787.0 |
992.0 |
1 223.0 |
2 290.0 |
2 422.0 |
| Dług (mln) |
524.97411 |
239.347004 |
652.63278 |
657.9 |
6 426.0 |
1 138.0 |
1 524.0 |
1 589.0 |
402.0 |
643.0 |
1 489.0 |
1 478.0 |
1 066.0 |
859.0 |
0.0 |
149.0 |
149.0 |
149.0 |
150.0 |
150.0 |
307.0 |
272.0 |
250.0 |
253.0 |
423.0 |
248.0 |
| Środki pieniężne i inne aktywa pieniężne |
427.148889 |
189.465331 |
594.586114 |
642.6 |
1 702.0 |
2 149.0 |
2 825.0 |
1 571.0 |
1 876.0 |
2 361.0 |
3 229.0 |
2 359.0 |
1 639.0 |
2 000.0 |
992.0 |
738.0 |
607.0 |
426.0 |
379.0 |
344.0 |
220.0 |
289.0 |
323.0 |
457.0 |
180.0 |
225.0 |
| Dług netto |
97.825221 |
49.881673 |
58.046666 |
15.3 |
4 724.0 |
(1 011.0) |
(1 301.0) |
18.0 |
(1 474.0) |
(1 718.0) |
(1 740.0) |
(881.0) |
(573.0) |
(1 141.0) |
(992.0) |
(589.0) |
(458.0) |
(277.0) |
(229.0) |
(194.0) |
87.0 |
(17.0) |
(73.0) |
(204.0) |
243.0 |
23.0 |
| Ticker |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
EMG.L |
| 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 |