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 |
| Aktywa (mln) | 1 474.0 | 1 621.063 | 1 787.035 | 2 678.687 | 3 076.812 | 3 191.668 | 3 237.079 | 3 554.87 | 3 782.087 | 4 784.155 | 4 480.952 | 4 170.242 | 4 173.076 | 4 304.821 | 5 437.262 | 5 824.127 | 6 761.003 | 7 211.611 | 9 367.478 | 9 884.716 | 12 457.254 | 14 067.21 | 15 453.149 | 17 938.306 | 18 405.887 | 18 311.969 |
| Aktywa trwałe (mln) | 23.0 | 44.923 | 59.861 | 487.924 | 539.159 | 601.073 | 612.516 | 646.248 | 631.468 | 707.599 | 777.661 | 1 033.266 | 1 147.884 | 1 076.641 | 1 372.799 | 1 477.077 | 1 634.411 | 1 657.803 | 2 132.957 | 2 195.786 | 3 287.998 | 3 830.742 | 5 200.868 | 5 128.75 | 17 654.78 | 16 447.158 |
| Rzeczowe aktywa trwałe netto | 20.1 | 23.868 | 27.684 | 38.645 | 39.639 | 38.254 | 39.417 | 42.393 | 44.445 | 59.641 | 55.804 | 52.45 | 51.013 | 52.749 | 74.454 | 77.691 | 97.648 | 94.432 | 95.852 | 93.42 | 113.055 | 111.062 | 105.655 | 117.118 | 152.808 | 129.743 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 141.357 | 141.357 | 141.357 | 141.375 | 188.948 | 202.724 | 243.129 | 244.0 | 445.355 | 445.355 | 543.918 | 543.918 | 545.385 | 712.002 | 712.002 | 712.002 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.383 | 12.662 | 9.114 | 8.154 | 13.818 | 16.031 | 16.635 | 14.866 | 31.148 | 24.429 | 34.962 | 28.975 | 25.475 | 35.842 | 27.099 | 19.828 |
| Wartość firmy i wartości niematerialne i prawne | 2.9 | 21.055 | 32.177 | 107.217 | 142.723 | 141.284 | 138.833 | 138.638 | 135.856 | 165.974 | 158.74 | 154.019 | 150.471 | 149.529 | 202.767 | 218.755 | 259.764 | 258.866 | 476.503 | 469.784 | 578.88 | 572.893 | 570.86 | 747.844 | 739.101 | 731.83 |
| Należności netto | 11.3 | 13.135 | 12.024 | 17.346 | 16.84 | 0.173 | 19.69 | 24.345 | 23.402 | 23.976 | 20.818 | 18.674 | 17.723 | 18.957 | 20.217 | 21.09 | 25.003 | 26.505 | 39.657 | 42.481 | 48.901 | 53.948 | 57.187 | 85.07 | 97.664 | 91.829 |
| Inwestycje długoterminowe | 344.0 | 307.963 | 240.322 | 342.062 | 356.797 | 421.535 | 434.266 | 465.217 | 451.167 | 481.984 | 563.117 | 826.797 | 946.4 | 874.363 | 1 095.579 | 1 180.631 | 1 276.999 | 1 304.505 | 1 560.602 | 1 632.582 | 2 596.063 | 3 146.787 | 4 524.353 | 4 263.788 | 690.676 | 14 754.485 |
| Aktywa obrotowe | 1 451.0 | 1 576.14 | 1 727.174 | 2 190.763 | 2 537.653 | 2 590.595 | 2 624.563 | 2 908.622 | 3 150.619 | 4 076.556 | 3 703.291 | 3 137.582 | 3 025.192 | 3 228.18 | 4 064.463 | 4 347.05 | 5 126.592 | 5 553.808 | 7 234.521 | 7 688.93 | 2 134.39 | 2 558.268 | 3 043.038 | 333.725 | 751.107 | 1 864.811 |
| Środki pieniężne i Inwestycje | 60.6 | 53.446 | 72.614 | 91.206 | 85.253 | 79.303 | 79.165 | 101.241 | 159.614 | 123.072 | 150.826 | 116.06 | 126.163 | 653.246 | 700.704 | 715.679 | 792.885 | 849.248 | 1 189.879 | 1 318.405 | 2 085.489 | 2 504.32 | 2 985.851 | 248.655 | (112.649) | 1 772.982 |
| 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 | (364.057) | (652.429) | (734.686) | (451.378) | 14.985 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 413.607 | 539.37 | 518.491 | 513.343 | 536.201 | 549.543 | 658.4 | 696.862 | 999.947 | 1 142.195 | 1 790.025 | 1 919.119 | 2 344.551 | 1 976.661 | 1 627.112 | 1 386.475 |
| Środki pieniężne i inne aktywa pieniężne | 60.6 | 53.446 | 72.614 | 91.206 | 85.253 | 79.303 | 79.165 | 101.241 | 159.614 | 123.072 | 150.826 | 123.523 | 126.163 | 139.903 | 164.503 | 166.136 | 134.485 | 152.386 | 189.932 | 176.21 | 295.464 | 585.201 | 641.3 | 248.655 | 548.729 | 386.507 |
| Należności krótkoterminowe | 4.6 | 6.335 | 5.488 | 6.019 | 4.68 | 4.411 | 5.874 | 9.326 | 8.325 | 8.844 | 5.711 | 4.262 | 2.925 | 1.841 | 1.771 | 3.201 | 3.092 | 3.11 | 4.39 | 5.607 | 6.754 | 3.287 | 2.762 | 7.53 | 18.912 | 16.102 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 81.588 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 194.79 | 226.44 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 287.75 | 235.741 | 373.716 | 803.518 | 224.036 | 242.102 |
| Zobowiązania krótkoterminowe | 4.6 | 6.335 | 5.488 | 87.607 | 4.68 | 4.411 | 5.874 | 9.326 | 8.325 | 8.844 | 194.79 | 226.44 | 2.925 | 1.841 | 1.771 | 3.201 | 3.092 | 3.11 | 4.39 | 5.607 | 6.754 | 3.287 | 2.762 | 7.53 | 10 394.376 | 14 779.83 |
| 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 | (280.996) | (232.454) | (370.954) | (795.988) | (18.912) | 0.0 |
| Zobowiązania długoterminowe | 189.9 | 163.581 | 174.404 | 275.339 | 383.17 | 440.891 | 508.236 | 341.864 | 568.774 | 496.043 | 324.539 | 309.124 | 333.069 | 206.399 | 248.947 | 272.074 | 363.498 | 427.368 | 553.726 | 453.449 | 489.757 | 507.81 | 452.673 | 7.53 | 5 763.798 | 1 227.156 |
| 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.987 | 16.515999 | 17.674 | 22.051 | 16.754 | 0.0 |
| Zobowiązania ogółem | 1 347.7 | 1 465.0 | 1 607.907 | 2 417.558 | 2 772.847 | 2 877.065 | 2 923.683 | 3 227.545 | 3 442.151 | 4 388.252 | 4 017.167 | 3 716.44 | 3 658.609 | 3 752.585 | 4 802.339 | 5 097.3 | 5 910.494 | 6 309.954 | 8 064.015 | 8 476.456 | 10 670.817 | 12 191.565 | 13 540.578 | 15 903.536 | 16 158.174 | 16 006.986 |
| Kapitał własny | 126.3 | 156.063 | 179.128 | 261.129 | 303.965 | 314.603 | 313.396 | 327.325 | 339.936 | 395.903 | 463.785 | 453.802 | 514.467 | 552.236 | 634.923 | 726.827 | 850.509 | 901.657 | 1 303.463 | 1 408.26 | 1 786.437 | 1 875.645 | 1 912.571 | 2 034.77 | 2 247.713 | 2 304.983 |
| 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 | 1 474.0 | 1 621.063 | 1 787.035 | 2 678.687 | 3 076.812 | 3 191.668 | 3 237.079 | 3 554.87 | 3 782.087 | 4 784.155 | 4 480.952 | 4 170.242 | 4 173.076 | 4 304.821 | 5 437.262 | 5 824.127 | 6 761.003 | 7 211.611 | 9 367.478 | 9 884.716 | 12 457.254 | 14 067.21 | 15 453.149 | 17 938.306 | 18 405.887 | nan |
| Inwestycje | 344.0 | 307.963 | 240.322 | 342.062 | 356.797 | 421.535 | 434.266 | 465.217 | 451.167 | 481.984 | 976.724 | 1 366.167 | 1 464.891 | 1 387.706 | 1 631.78 | 1 730.174 | 1 935.399 | 2 001.367 | 2 560.549 | 2 774.777 | 4 386.088 | 5 065.906 | 6 868.904 | 4 263.788 | 690.676 | 16 140.96 |
| Dług (mln) | 189.9 | 163.581 | 174.404 | 356.927 | 383.17 | 440.891 | 508.236 | 341.864 | 568.774 | 496.043 | 324.539 | 309.124 | 333.069 | 206.399 | 248.947 | 272.074 | 363.498 | 427.368 | 553.726 | 453.449 | 489.757 | 507.81 | 452.673 | 974.972 | 1 051.111 | 1 158.185 |
| Środki pieniężne i inne aktywa pieniężne | 60.6 | 53.446 | 72.614 | 91.206 | 85.253 | 79.303 | 79.165 | 101.241 | 159.614 | 123.072 | 150.826 | 123.523 | 126.163 | 139.903 | 164.503 | 166.136 | 134.485 | 152.386 | 189.932 | 176.21 | 295.464 | 585.201 | 641.3 | 248.655 | 548.729 | 386.507 |
| Dług netto | 129.3 | 110.135 | 101.79 | 265.721 | 297.917 | 361.588 | 429.071 | 240.623 | 409.16 | 372.971 | 173.713 | 185.601 | 206.906 | 66.496 | 84.444 | 105.938 | 229.013 | 274.982 | 363.794 | 277.239 | 194.293 | (77.391) | (188.627) | 726.317 | 502.382 | 771.678 |
| Ticker | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME | FRME |
| 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 |