| 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 |
953.96 |
| 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 |
0.0 |
| 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 |
1 565.92 |
| 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) |
1 474.091 |
| 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 |
87.616 |
| 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 |
0.0 |
| 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 |
16.102 |
| 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 |
916.083 |
| 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 |
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 |
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 |
18 311.969 |
| 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 |
1 386.475 |
| 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 |
916.083 |
| 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 |
87.616 |
| 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 |
529.576 |
| Ticker |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
FRMEP |
| 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 |