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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2001 | 2002 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 9.634 | 14.377 | 41.765 | 101.884 | 578.51 | 1 371.312 | 2 114.502 | 3 349.512 | 4 380.403 | 5 777.614 | 6 348.692 | 6 883.502 | 6 724.439 | 7 316.331 | 6 867.213 | 6 864.501 | 7 121.362 | 7 515.689 | 7 108.931 | 7 413.746 | 8 251.228 | 10 365.132 | 12 124.361 |
| Aktywa trwałe (mln) | 7.158 | 9.842 | 29.484 | 75.331 | 189.988 | 568.803 | 1 037.101 | 1 998.241 | 2 795.943 | 3 164.353 | 3 516.368 | 3 090.738 | 3 533.973 | 3 970.745 | 3 080.593 | 3 031.729 | 3 261.839 | 3 915.855 | 4 094.396 | 4 222.503 | 4 459.807 | 5 730.323 | 7 035.328 |
| Rzeczowe aktywa trwałe netto | 7.158 | 9.842 | 29.277 | 73.778 | 178.868 | 430.104 | 842.622 | 988.782 | 1 430.789 | 1 815.958 | 1 525.382 | 1 385.084 | 1 448.697 | 1 377.877 | 1 077.743 | 1 571.645 | 2 064.851 | 2 658.126 | 2 645.681 | 2 866.88 | 3 543.144 | 4 498.753 | 5 557.228 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.449 | 33.829 | 286.515 | 433.288 | 65.444 | 65.444 | 84.985 | 84.985 | 84.985 | 14.462 | 14.462 | 14.462 | 14.462 | 14.462 | 14.462 | 14.462 | 29.687 | 28.335 |
| 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 | 117.416 | 119.236 | 110.002 | 87.97 | 80.227 | 74.162 | 64.543 | 56.138 | 45.509 | 31.106 | 64.511 | 54.654 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.449 | 33.829 | 286.515 | 433.288 | 65.444 | 65.444 | 84.985 | 204.221 | 194.987 | 102.432 | 94.689 | 88.624 | 79.005 | 70.6 | 59.971 | 45.568 | 94.198 | 82.989 |
| Należności netto | 0.374 | 0.201 | 4.393 | 1.098 | 55.481 | 54.042 | 61.703 | 226.826 | 307.019 | 843.967 | 972.279 | 657.706 | 224.892 | 561.076 | 487.217 | 406.816 | 586.448 | 658.512 | 292.456 | 454.709 | 354.991 | 1 407.622 | 1 808.739 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 391.102 | 266.274 | 316.742 | 845.478 | 17.321 | 255.029 | 399.805 | 242.361 | 219.503 | 3.186 | 2.812 | 0.0 | 0.0 | 0.0 | 449.123 | 0.0 |
| Aktywa obrotowe | 2.241 | 4.309 | 12.281 | 26.553 | 388.522 | 802.509 | 1 077.401 | 1 351.271 | 1 584.46 | 2 613.261 | 2 832.324 | 3 792.764 | 3 190.466 | 3 345.586 | 3 786.62 | 3 832.772 | 3 859.523 | 3 599.834 | 3 014.535 | 3 191.243 | 3 791.421 | 4 634.809 | 5 089.033 |
| Środki pieniężne i Inwestycje | 1.56 | 2.05 | 3.771 | 17.033 | 308.415 | 636.95 | 792.26 | 784.735 | 933.578 | 671.765 | 1 003.872 | 1 764.174 | 1 991.086 | 1 830.28 | 1 955.146 | 2 988.913 | 2 547.266 | 2 164.247 | 1 747.068 | 1 826.043 | 2 577.981 | 2 102.489 | 1 792.959 |
| Zapasy | 0.307 | 2.058 | 3.686 | 6.917 | 16.51 | 40.204 | 121.554 | 152.821 | 200.442 | 475.867 | 533.824 | 522.682 | 630.171 | 517.313 | 425.995 | 201.21 | 444.818 | 497.096 | 567.617 | 666.299 | 621.376 | 1 012.112 | 1 348.479 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.306 | 0.312 | 0.323 | 232.686 | 76.042 | 120.236 | 167.889 | 66.146 | 102.578 | 439.102 | 509.032 | 703.454 | 607.991 | 720.379 | 1 143.704 | 811.506 | 520.066 | 375.389 | 1 096.712 | 155.495 | 171.583 |
| Środki pieniężne i inne aktywa pieniężne | 1.56 | 2.05 | 3.465 | 16.721 | 308.092 | 404.264 | 716.218 | 664.499 | 765.689 | 605.619 | 901.294 | 1 325.072 | 1 482.054 | 1 126.826 | 1 347.155 | 2 268.534 | 1 403.562 | 1 352.741 | 1 227.002 | 1 450.654 | 1 481.269 | 1 946.994 | 1 621.376 |
| Należności krótkoterminowe | 0.0 | 0.0 | 0.439 | 4.599 | 32.083 | 132.366 | 46.251 | 75.744 | 82.312 | 176.448 | 350.23 | 261.333 | 214.656 | 337.668 | 148.73 | 120.22 | 233.287 | 218.081 | 183.349 | 193.374 | 341.409 | 207.178 | 482.19 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 20.142 | 19.65 | 39.309 | 34.951 | 28.559 | 26.587 | 44.505 | 62.349 | 60.543 | 51.918 | 38.09 | 27.966 | 13.075 | 5.57 | 17.51 | 41.54 | 3.896 | 9.193 | 106.596 | 236.424 |
| Zobowiązania krótkoterminowe | 0.0 | 0.0 | 5.353 | 33.913 | 52.073 | 186.478 | 381.777 | 394.927 | 469.677 | 973.724 | 1 101.374 | 1 588.061 | 1 001.096 | 960.8 | 899.707 | 650.276 | 845.457 | 1 318.208 | 847.398 | 726.878 | 1 038.048 | 1 306.158 | 2 077.442 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 140.899 | 195.422 | 261.102 | 416.2 | 2.056 | 118.959 | 195.346 | 87.942 | 115.623 | 81.816 | 129.755 | 323.217 | 188.813 | 201.868 | 263.215 | 413.579 | 712.0 |
| Zobowiązania długoterminowe | 23.55 | 50.0 | 13.771 | 54.842 | 114.997 | 87.567 | 219.683 | 301.798 | 455.781 | 1 160.027 | 1 641.792 | 792.324 | 695.856 | 807.044 | 754.819 | 1 115.528 | 1 063.502 | 1 100.714 | 740.605 | 727.317 | 1 377.125 | 2 371.505 | 2 069.342 |
| 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 | 801.73 | 0.0 | 0.0 | 0.0 | 0.0 | 103.352 | 86.428 | 66.323 | 23.671 | 27.699 | 28.929 | 42.771 | 54.696 |
| 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 | 123.617 | 203.04 | 158.693 | 49.782 | 64.083 | 109.024 |
| Zobowiązania ogółem | 27.048 | 58.005 | 19.124 | 88.755 | 167.07 | 274.045 | 601.46 | 696.725 | 925.458 | 2 133.751 | 2 743.166 | 2 380.385 | 1 696.952 | 1 767.844 | 1 654.526 | 1 765.804 | 1 908.959 | 2 418.922 | 1 588.003 | 1 454.195 | 2 415.173 | 3 677.663 | 4 146.784 |
| Kapitał własny | (17.414) | (43.628) | 22.641 | 13.129 | 411.44 | 1 097.267 | 1 513.042 | 2 652.787 | 3 454.945 | 3 643.863 | 3 605.526 | 4 503.117 | 5 027.487 | 5 548.487 | 5 212.687 | 5 098.697 | 5 212.403 | 5 096.767 | 5 520.928 | 5 959.551 | 5 836.055 | 6 687.469 | 7 977.577 |
| 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 |
| Pasywa | 9.634 | 14.377 | 41.765 | 101.884 | 578.51 | 1 371.312 | 2 114.502 | 3 349.512 | 4 380.403 | 5 777.614 | 6 348.692 | 6 883.502 | 6 724.439 | 7 316.331 | 6 867.213 | 6 864.501 | 7 121.362 | 7 515.689 | 7 108.931 | 7 413.746 | 8 251.228 | 10 365.132 | 12 124.361 |
| Inwestycje | 0.0 | 0.0 | 0.306 | 0.312 | 0.323 | 232.686 | 76.042 | 511.338 | 434.163 | 382.888 | 102.578 | 456.423 | 764.061 | 1 103.259 | 850.352 | 939.882 | 1 146.89 | 814.318 | 520.066 | 375.389 | 1 096.712 | 155.495 | 171.583 |
| Dług (mln) | 23.55 | 50.0 | 13.7 | 48.723 | 80.697 | 108.165 | 198.47 | 174.958 | 237.391 | 663.648 | 562.572 | 223.323 | 216.921 | 289.415 | 188.388 | 393.54 | 466.791 | 471.697 | 279.231 | 239.901 | 193.542 | 624.389 | 718.802 |
| Środki pieniężne i inne aktywa pieniężne | 1.56 | 2.05 | 3.465 | 16.721 | 308.092 | 404.264 | 716.218 | 664.499 | 765.689 | 605.619 | 901.294 | 1 325.072 | 1 482.054 | 1 126.826 | 1 347.155 | 2 268.534 | 1 403.562 | 1 352.741 | 1 227.002 | 1 450.654 | 1 481.269 | 1 946.994 | 1 621.376 |
| Dług netto | 21.99 | 47.95 | 10.235 | 32.002 | (227.395) | (296.099) | (517.748) | (489.541) | (528.298) | 58.029 | (338.722) | (1 101.749) | (1 265.133) | (837.411) | (1 158.767) | (1 874.994) | (936.771) | (881.044) | (947.771) | (1 210.753) | (1 287.727) | (1 322.605) | (902.574) |
| Ticker | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE | F3A.DE |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |