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 | 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) | 536.146 | 509.818 | 587.902 | 691.484 | 740.601 | 822.589 | 819.66 | 748.933 | 855.654 | 1 050.326 | 1 059.816 | 1 111.375 | 1 386.987 | 1 489.008 | 1 672.525 | 1 827.319 | 1 865.775 | 2 000.748 | 1 859.324 | 1 924.401 | 1 999.087 | 2 058.565999 | 2 210.283 |
| Aktywa trwałe (mln) | 293.99 | 271.304 | 285.075 | 374.547 | 395.855 | 403.7 | 429.93 | 408.212 | 469.758 | 554.127 | 557.763 | 578.038 | 714.064 | 767.196 | 904.606 | 981.129 | 1 060.342 | 1 147.578 | 1 093.874 | 1 189.005 | 1 235.308 | 1 237.019999 | 1 281.025 |
| Rzeczowe aktywa trwałe netto | 375.031 | 385.181 | 153.359 | 221.86 | 224.165 | 232.12 | 255.984 | 258.362 | 278.815 | 326.872 | 343.896 | 371.208 | 431.847 | 481.354 | 570.877 | 619.593 | 676.657 | 732.776 | 680.58 | 698.231 | 730.492 | 746.88 | 765.416 |
| Wartość firmy | 150.73 | 141.838 | 95.977 | 0.0 | 0.0 | 136.738 | 139.068 | 124.316 | 152.287 | 182.611 | 178.612 | 174.768 | 256.511 | 260.334 | 300.426 | 321.377 | 347.787 | 354.552 | 332.093 | 401.877 | 413.938 | 406.722 | 419.379 |
| Wartości niematerialne i prawne | 16.733 | 17.449 | 10.408 | 131.151 | 134.105 | 15.529 | 15.715 | 13.06 | 17.054 | 15.382 | 14.051 | 13.675 | 16.349 | 14.923 | 23.822 | 30.177 | 26.975 | 383.945 | 362.243 | 429.81 | 445.506 | 0.0 | 29.693 |
| Wartość firmy i wartości niematerialne i prawne | 167.463 | 159.287 | 106.385 | 131.151 | 134.105 | 152.267 | 154.783 | 137.376 | 169.341 | 197.993 | 192.663 | 188.443 | 272.86 | 275.257 | 324.248 | 351.554 | 374.762 | 738.497 | 694.336 | 831.687 | 859.444 | 406.722 | 449.072 |
| Należności netto | 98.192 | 92.89 | 0.0 | 119.726 | 123.899 | 127.281 | 132.657 | 0.0 | 127.919 | 0.0 | 157.176 | 181.16 | 182.215 | 174.011 | 222.527 | 200.654 | 219.523 | 284.13 | 213.697 | 179.367 | 209.482 | 232.988 | 244.995 |
| Inwestycje długoterminowe | 0.0 | 0.0 | (76.315) | 0.0 | 5.258 | 0.0 | (25.664) | (58.344) | (53.162) | (46.217) | (65.556) | 6.387 | 9.357 | 10.585 | 9.481 | 9.982 | 8.923 | 16.988 | 6.996 | 11.504 | 11.137 | 15.206 | 0.0 |
| Aktywa obrotowe | 242.156 | 238.514 | 302.827 | 316.937 | 344.746 | 418.889 | 389.73 | 340.721 | 385.896 | 496.199 | 502.053 | 533.337 | 649.657 | 701.05 | 747.894 | 837.193 | 793.061 | 853.17 | 765.45 | 735.396 | 763.779 | 821.546 | 929.257 |
| Środki pieniężne i Inwestycje | 17.572 | 12.428 | 88.813 | 13.045 | 27.468 | 62.931 | 55.887 | 84.498 | 80.88 | 97.558 | 30.625 | 94.0 | 110.818 | 125.812 | 141.719 | 197.576 | 156.879 | 236.809 | 242.144 | 215.87 | 144.149 | 139.312 | 191.66 |
| Zapasy | 103.186 | 103.226 | 115.012 | 149.221 | 170.578 | 173.345 | 201.187 | 147.473 | 177.096 | 238.879 | 246.711 | 258.178 | 316.989 | 336.127 | 338.986 | 337.099 | 351.009 | 321.639 | 300.389 | 332.721 | 400.298 | 437.323 | 468.174 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 80.278 | 0.0 | 0.0 | 0.0 | 30.222 | 63.916 | 58.619 | 51.883 | 71.535 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 17.572 | 12.428 | 8.535 | 13.045 | 27.468 | 62.931 | 25.665 | 20.582 | 22.261 | 45.675 | 30.625 | 94.0 | 110.818 | 125.812 | 141.719 | 197.576 | 156.879 | 236.809 | 242.144 | 215.87 | 144.149 | 139.312 | 191.66 |
| Należności krótkoterminowe | 54.56 | 50.638 | 114.796 | 127.952 | 128.719 | 145.857 | 156.223 | 116.515 | 162.44 | 194.711 | 188.093 | 207.267 | 242.312 | 278.181 | 304.492 | 297.109 | 298.469 | 270.447 | 253.842 | 241.685 | 313.95 | 356.027 | 378.591 |
| Dług krótkoterminowy | 0.0 | 0.0 | 35.08 | 58.63 | 61.32 | 83.757 | 40.887 | 36.432 | 25.709 | 63.788 | 67.851 | 43.179 | 46.363 | 52.285 | 106.037 | 179.973 | 158.831 | 156.423 | 146.205 | 167.529 | 107.838 | 145.989 | 0.0 |
| Zobowiązania krótkoterminowe | 54.56 | 50.638 | 166.463 | 193.45 | 203.968 | 243.87 | 209.643 | 162.823 | 212.975 | 279.117 | 277.621 | 275.131 | 317.147 | 348.026 | 437.206 | 494.55 | 473.115 | 451.267 | 438.653 | 432.52 | 448.035 | 512.899 | 545.383 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 13.93 | 0.0 | 0.0 | 0.0 | 0.0 | 20.619 | 0.0 | 24.686 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.328 | 0.0 | 0.0 | 1.034 | 0.829 | 0.0 |
| Zobowiązania długoterminowe | 135.672 | 101.917 | 144.809 | 187.693 | 179.583 | 153.393 | 151.45 | 135.471 | 152.359 | 228.697 | 206.178 | 209.812 | 228.872 | 216.178 | 243.587 | 309.642 | 333.846 | 528.098999 | 430.254 | 438.39 | 432.625999 | 606.930999 | 658.7 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 26.118 | 0.0 | 0.0 | 31.836 | 33.567 | 28.934 | 34.859 | 38.387 | 23.511 | 22.763 | 21.584 | 31.527 | 33.375999 | 40.747 | 37.745 | 40.091 | 34.697 | 38.6 | 46.398 | 48.897 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.126 | 11.988 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 76.289 | 74.317 | 83.872 | 80.887 | 91.724 | 0.0 |
| Zobowiązania ogółem | 283.946 | 253.078 | 311.272 | 381.143 | 383.551 | 397.263 | 361.093 | 298.294 | 365.334 | 507.814 | 483.799 | 484.943 | 676.968 | 695.563 | 807.303 | 929.654 | 922.14 | 979.366 | 868.907 | 870.91 | 880.661 | 1 119.83 | 1 204.083 |
| Kapitał własny | 252.2 | 256.74 | 276.63 | 310.175 | 356.826 | 425.326 | 457.787 | 450.639 | 490.32 | 542.512 | 576.017 | 626.432 | 0.710019 | 0.793445 | 0.865221 | 0.897665 | 937.016625 | 1 021.382 | 990.417 | 1 053.493 | 1 118.426 | 938.736 | 1 006.2 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.395 | 0.166 | 0.224 | 0.0 | 0.78 | (0.125) | 0.858 | 1.458 | 1.36 | 1.253 | 0.001117 | 0.001189 | 0.004964 | 0.007664 | 0.006625 | 9.74 | 2.439 | 3.11 | 2.77 | 6.171 | 6.567 |
| Pasywa | 536.146 | 509.818 | 587.902 | 691.484 | 740.601 | 822.589 | 819.66 | 748.933 | 855.654 | 1 050.326 | 1 059.816 | 1 111.375 | 1 387.691 | 1 489.008 | 1 672.525 | 1 827.318 | 1 865.775 | 2 000.748 | 1 859.324 | 1 924.403 | 1 999.087 | 2 058.565999 | nan |
| Inwestycje | 4.028 | 3.899 | 3.963 | 5.1 | 5.258 | 5.195 | 4.558 | 5.572 | 5.457 | 5.666 | 5.979 | 6.387 | 9.357 | 10.585 | 9.481 | 9.982 | 8.923 | 16.988 | 6.996 | 11.504 | 11.137 | 15.206 | 21.501 |
| Dług (mln) | 135.672 | 101.917 | 126.197 | 58.63 | 172.131 | 171.541 | 125.286 | 114.505 | 104.186 | 200.196 | 178.854 | 161.818 | 292.052 | 282.43 | 359.893 | 497.73 | 496.185 | 568.733 | 462.924 | 488.15 | 435.642 | 640.372 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 17.572 | 12.428 | 8.535 | 13.045 | 27.468 | 62.931 | 25.665 | 20.582 | 22.261 | 45.675 | 30.625 | 94.0 | 110.818 | 125.812 | 141.719 | 197.576 | 156.879 | 236.809 | 242.144 | 215.87 | 144.149 | 139.312 | 191.66 |
| Dług netto | 118.1 | 89.489 | 117.662 | 45.585 | 144.663 | 108.61 | 99.621 | 93.923 | 81.925 | 154.521 | 148.229 | 67.818 | 181.234 | 156.618 | 218.174 | 300.154 | 339.306 | 331.924 | 220.78 | 272.28 | 291.493 | 501.06 | (191.66) |
| Ticker | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA | FII.PA |
| Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |