| Rok finansowy |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Aktywa (mln) |
303 998.0 |
323 454.0 |
473 128.0 |
576 813.0 |
717 887.0 |
817 681.0 |
807 758.0 |
845 240.0 |
697 927.0 |
769 765.0 |
869 669.0 |
945 535.0 |
1 059 266.0 |
1 149 277.0 |
1 217 707.0 |
1 532 289.0 |
1 669 062.0 |
1 926 539.0 |
1 886 280.0 |
2 004 402.0 |
2 294 845.0 |
| Aktywa trwałe (mln) |
70 564.0 |
55 438.0 |
226 728.0 |
220 869.0 |
422 902.0 |
77 670.0 |
86 682.0 |
176 096.0 |
180 427.0 |
193 259.0 |
211 429.0 |
188 061.0 |
231 251.0 |
263 387.0 |
243 869.0 |
301 053.0 |
28 291.0 |
33 007.0 |
30 122.0 |
29 184.0 |
564 521.0 |
| Rzeczowe aktywa trwałe netto |
3 455.0 |
3 839.0 |
4 233.0 |
5 011.0 |
6 411.0 |
8 859.0 |
12 376.0 |
10 156.0 |
10 745.0 |
12 026.0 |
14 058.0 |
14 495.0 |
16 288.0 |
16 909.0 |
17 512.0 |
17 936.0 |
17 800.0 |
21 369.0 |
20 190.0 |
19 725.0 |
21 155.0 |
| Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1 184.0 |
774.0 |
660.0 |
628.0 |
929.0 |
784.0 |
7 312.0 |
7 247.0 |
8 387.0 |
7 726.0 |
7 722.0 |
8 646.0 |
| Wartości niematerialne i prawne |
205.0 |
451.0 |
0.0 |
4 076.0 |
4 302.0 |
4 497.0 |
5 698.0 |
2 104.0 |
1 691.0 |
559.0 |
395.0 |
387.0 |
440.0 |
640.0 |
902.0 |
3 535.0 |
3 244.0 |
3 251.0 |
2 206.0 |
1 737.0 |
1 632.0 |
| Wartość firmy i wartości niematerialne i prawne |
205.0 |
451.0 |
0.0 |
4 076.0 |
4 302.0 |
4 497.0 |
5 698.0 |
2 104.0 |
1 691.0 |
1 743.0 |
1 169.0 |
1 047.0 |
1 068.0 |
1 569.0 |
1 686.0 |
10 847.0 |
10 491.0 |
11 638.0 |
9 932.0 |
9 459.0 |
10 278.0 |
| Należności netto |
3 196.0 |
2 796.0 |
0.0 |
6 046.0 |
9 257.0 |
8 093.0 |
11 355.0 |
5 743.0 |
7 289.0 |
4 342.0 |
4 520.0 |
5 143.0 |
4 887.0 |
6 758.0 |
5 420.0 |
5 336.0 |
4 443.0 |
4 106.0 |
4 385.0 |
3 827.0 |
6 722.0 |
| Inwestycje długoterminowe |
66 904.0 |
51 148.0 |
222 495.0 |
211 782.0 |
412 189.0 |
64 314.0 |
68 608.0 |
163 836.0 |
167 991.0 |
184 495.0 |
196 202.0 |
172 519.0 |
213 895.0 |
244 909.0 |
224 671.0 |
272 270.0 |
318 466.0 |
476 212.0 |
480 600.0 |
476 743.0 |
533 088.0 |
| Aktywa obrotowe |
32 448.0 |
27 900.0 |
36 546.0 |
36 369.0 |
56 209.0 |
56 579.0 |
68 621.0 |
32 810.0 |
41 529.0 |
42 705.0 |
56 246.0 |
68 053.0 |
72 638.0 |
72 997.0 |
75 841.0 |
104 360.0 |
73 327.0 |
104 809.0 |
95 432.0 |
109 115.0 |
175 304.0 |
| Środki pieniężne i Inwestycje |
29 252.0 |
25 104.0 |
36 546.0 |
30 323.0 |
46 952.0 |
48 486.0 |
57 266.0 |
27 067.0 |
34 240.0 |
38 363.0 |
51 726.0 |
62 910.0 |
67 751.0 |
66 239.0 |
70 421.0 |
99 024.0 |
73 327.0 |
104 809.0 |
95 432.0 |
109 115.0 |
175 304.0 |
| 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 |
(157 612.0) |
(286 219.0) |
(208 146.0) |
(215 097.0) |
(263 017.0) |
| Inwestycje krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(5 005.0) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(31 331.0) |
(32 244.0) |
(40 989.0) |
(36 588.0) |
0.0 |
| Środki pieniężne i inne aktywa pieniężne |
29 252.0 |
25 104.0 |
36 546.0 |
30 323.0 |
46 952.0 |
48 486.0 |
57 266.0 |
27 067.0 |
34 240.0 |
39 239.0 |
51 726.0 |
62 910.0 |
67 751.0 |
66 239.0 |
70 421.0 |
99 024.0 |
104 658.0 |
137 053.0 |
136 421.0 |
145 703.0 |
175 304.0 |
| Należności krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2 162.0 |
0.0 |
8 220.0 |
10 029.0 |
12 114.0 |
120.0 |
157.0 |
16.0 |
0.0 |
21 922.0 |
21 038.0 |
22 765.0 |
21 491.0 |
43 389.0 |
| Dług krótkoterminowy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
42 914.0 |
28 342.0 |
26 454.0 |
29 058.0 |
22 902.0 |
| Zobowiązania krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2 162.0 |
0.0 |
9 086.0 |
10 029.0 |
12 114.0 |
120.0 |
157.0 |
16.0 |
0.0 |
21 922.0 |
21 038.0 |
22 765.0 |
21 491.0 |
43 389.0 |
| 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 |
1 820.0 |
2 447.0 |
2 449.0 |
2 524.0 |
2 668.0 |
| Zobowiązania długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2 162.0 |
633 708.0 |
9 086.0 |
10 029.0 |
12 114.0 |
120.0 |
157.0 |
16.0 |
1 401 491.0 |
24 191.0 |
283 785.0 |
226 402.0 |
1 823 693.0 |
16 869.0 |
| 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 |
1 359.0 |
1 318.0 |
887.0 |
692.0 |
752.0 |
| 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 |
3166.0 |
2881.0 |
1770.0 |
2000.0 |
| Zobowiązania ogółem |
285 557.0 |
302 899.0 |
430 085.0 |
540 283.0 |
674 339.0 |
768 992.0 |
757 754.0 |
786 277.0 |
633 708.0 |
699 958.0 |
790 041.0 |
857 318.0 |
960 662.0 |
1 041 212.0 |
1 100 523.0 |
1 401 491.0 |
1 524 469.0 |
1 774 619.0 |
1 718 393.0 |
1 823 693.0 |
2 099 929.0 |
| Kapitał własny |
18 441.0 |
20 555.0 |
43 043.0 |
33 556.0 |
39 876.0 |
46 312.0 |
47 911.0 |
55 951.0 |
61 150.0 |
67 040.0 |
76 704.0 |
85 033.0 |
95 297.0 |
104 264.0 |
117 184.0 |
130 798.0 |
144 593.0 |
151 920.0 |
167 887.0 |
180 709.0 |
194 916.0 |
| Udziały mniejszościowe |
0.0 |
0.0 |
0.0 |
2 974.0 |
3 672.0 |
2 377.0 |
2 093.0 |
3 012.0 |
3 069.0 |
2 767.0 |
2 924.0 |
3 184.0 |
3 307.0 |
3 801.0 |
3 781.0 |
4 004.0 |
4 186.0 |
4 146.0 |
4 625.0 |
4 283.0 |
4 288.0 |
| Pasywa |
303 998.0 |
323 454.0 |
473 128.0 |
576 813.0 |
717 887.0 |
817 681.0 |
807 758.0 |
845 240.0 |
697 927.0 |
769 765.0 |
869 669.0 |
945 535.0 |
1 059 266.0 |
1 149 277.0 |
1 217 707.0 |
1 532 289.0 |
1 669 062.0 |
1 926 539.0 |
1 886 280.0 |
2 004 402.0 |
2 294 845.0 |
| Inwestycje |
66 904.0 |
51 148.0 |
222 495.0 |
211 782.0 |
412 189.0 |
64 314.0 |
68 608.0 |
163 836.0 |
167 991.0 |
179 490.0 |
196 202.0 |
172 519.0 |
213 895.0 |
244 909.0 |
224 671.0 |
272 270.0 |
318 466.0 |
476 212.0 |
480 600.0 |
476 743.0 |
533 088.0 |
| Dług (mln) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
6 690.0 |
40 783.0 |
113 059.0 |
144 312.0 |
168 271.0 |
163 447.0 |
194 119.0 |
251 236.0 |
272 468.0 |
264 699.0 |
228 424.0 |
206 982.0 |
16 869.0 |
| Środki pieniężne i inne aktywa pieniężne |
29 252.0 |
25 104.0 |
36 546.0 |
30 323.0 |
46 952.0 |
48 486.0 |
57 266.0 |
27 067.0 |
34 240.0 |
39 239.0 |
51 726.0 |
62 910.0 |
67 751.0 |
66 239.0 |
70 421.0 |
99 024.0 |
104 658.0 |
137 053.0 |
136 421.0 |
145 703.0 |
175 304.0 |
| Dług netto |
(29 252.0) |
(25 104.0) |
(36 546.0) |
(30 323.0) |
(46 952.0) |
(48 486.0) |
(57 266.0) |
(27 067.0) |
(27 550.0) |
1 544.0 |
61 333.0 |
81 402.0 |
100 520.0 |
97 208.0 |
123 698.0 |
152 212.0 |
167 810.0 |
127 646.0 |
92 003.0 |
61 279.0 |
(158 435.0) |
| Ticker |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
FSR.JO |
| Waluta |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |
ZAR |