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) |
164.731 |
177.147 |
160.042 |
133.984 |
131.159 |
134.095 |
178.286 |
235.833 |
330.772 |
332.12 |
333.168 |
378.716 |
379.894 |
406.122 |
413.654 |
495.121 |
566.66 |
393.023 |
396.556 |
383.249 |
405.171 |
370.395 |
342.595 |
365.31 |
313.206 |
334.55 |
Aktywa trwałe (mln) |
58.698 |
55.969 |
55.674 |
55.715 |
52.622 |
49.797 |
57.856 |
68.549 |
46.375 |
45.665 |
43.076 |
139.434 |
139.901 |
129.73 |
166.287 |
247.442 |
352.186 |
193.419 |
175.445 |
156.577 |
188.507 |
175.076 |
163.116 |
159.578 |
145.216 |
172.945 |
Rzeczowe aktywa trwałe netto |
30.126 |
33.023 |
33.951 |
36.083 |
33.135 |
30.378 |
40.184 |
49.919 |
44.136 |
39.989 |
37.407 |
46.336 |
48.118 |
42.333 |
50.109 |
74.802 |
126.745 |
103.973 |
96.096 |
86.857 |
95.588 |
78.154 |
73.353 |
102.635 |
90.904 |
93.854 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.35 |
0.35 |
0.35 |
0.35 |
44.369 |
43.825 |
41.237 |
57.781 |
82.949 |
81.752 |
18.932 |
19.785 |
19.258 |
19.565 |
20.34 |
20.152 |
30.733 |
32.587 |
31.907 |
Wartości niematerialne i prawne |
7.474 |
6.772 |
6.455 |
1.089 |
0.935 |
0.78 |
0.625 |
0.062 |
0.05 |
0.037 |
0.025 |
45.079 |
43.048 |
40.165 |
51.846 |
82.134 |
134.927 |
63.519 |
57.44 |
49.836 |
43.514 |
36.897 |
31.023 |
23.831 |
19.01 |
14.801 |
Wartość firmy i wartości niematerialne i prawne |
7.474 |
6.772 |
6.455 |
1.089 |
0.935 |
0.78 |
0.625 |
0.412 |
0.4 |
0.387 |
0.375 |
89.448 |
86.873 |
81.402 |
109.627 |
165.083 |
216.679 |
82.451 |
77.225 |
69.094 |
63.079 |
57.237 |
51.175 |
54.564 |
51.597 |
46.708 |
Należności netto |
53.112 |
57.606 |
53.064 |
39.363 |
34.773 |
39.929 |
47.403 |
61.55 |
53.61 |
64.313 |
59.884 |
69.697 |
68.527 |
59.673 |
98.437 |
90.178 |
78.487 |
66.632 |
76.582 |
86.123 |
78.575 |
58.298 |
92.09 |
116.068 |
82.973 |
81.698 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
16.0 |
17.0 |
0.0 |
3.0 |
3.358 |
1.987 |
3.495 |
4.332 |
5.09 |
5.824 |
5.321 |
4.031 |
0.162 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Aktywa obrotowe |
106.033 |
121.178 |
104.368 |
78.269 |
78.537 |
84.298 |
120.43 |
167.284 |
284.397 |
286.455 |
290.092 |
239.282 |
239.993 |
276.392 |
247.367 |
247.679 |
214.474 |
199.604 |
221.111 |
226.672 |
216.664 |
195.319 |
179.479 |
205.732 |
167.99 |
161.605 |
Środki pieniężne i Inwestycje |
1.558 |
0.0 |
4.222 |
3.653 |
4.134 |
0.28 |
1.596 |
1.309 |
121.097 |
115.074 |
124.845 |
74.8 |
73.727 |
101.464 |
64.623 |
52.024 |
33.312 |
30.363 |
37.678 |
10.282 |
14.178 |
7.564 |
10.372 |
2.882 |
2.56 |
2.454 |
Zapasy |
45.601 |
59.811 |
43.444 |
32.925 |
36.894 |
42.014 |
68.949 |
99.803 |
102.447 |
102.916 |
98.982 |
90.367 |
92.278 |
107.108 |
76.956 |
95.089 |
96.396 |
83.243 |
97.543 |
124.504 |
119.301 |
116.46 |
62.871 |
75.721 |
73.496 |
70.506 |
Inwestycje krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.175 |
1.93 |
0.0 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
1.558 |
0.0 |
4.222 |
3.653 |
4.134 |
0.28 |
1.596 |
1.309 |
121.097 |
115.074 |
124.845 |
74.8 |
73.727 |
101.464 |
64.623 |
52.024 |
33.312 |
30.363 |
37.678 |
10.282 |
14.178 |
7.564 |
10.372 |
2.882 |
2.56 |
2.454 |
Należności krótkoterminowe |
24.446 |
33.008 |
29.29 |
24.094 |
23.874 |
27.736 |
42.847 |
57.446 |
53.489 |
62.612 |
61.839 |
45.533 |
50.277 |
50.454 |
46.62 |
67.166 |
55.804 |
37.744 |
52.404 |
78.269 |
66.361 |
54.787 |
41.411 |
48.782 |
40.305 |
50.083 |
Dług krótkoterminowy |
6.141 |
7.426 |
5.809 |
0.825 |
0.611 |
0.589 |
7.64 |
3.831 |
6.191 |
5.777 |
5.406 |
2.402 |
2.384 |
0.035 |
0.031 |
0.676 |
1.335 |
10.386 |
0.656 |
0.629 |
2.905 |
0.119 |
0.098 |
0.127 |
0.102 |
0.167 |
Zobowiązania krótkoterminowe |
38.296 |
49.701 |
42.357 |
31.575 |
31.693 |
37.467 |
64.335 |
75.822 |
83.752 |
84.191 |
79.76 |
96.819 |
84.732 |
91.969 |
75.482 |
108.771 |
91.646 |
82.331 |
93.53 |
124.191 |
116.744 |
95.302 |
86.194 |
103.111 |
95.306 |
88.296 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
6.582 |
0.0 |
0.0 |
0.0 |
14.31 |
23.872 |
0.0 |
0.0 |
16.868 |
6.833 |
7.447 |
5.715 |
8.034 |
6.934 |
7.597 |
10.136 |
6.619 |
8.446 |
7.144 |
13.411 |
19.452 |
12.479 |
10.205 |
Zobowiązania długoterminowe |
51.785 |
50.087 |
40.54 |
36.396 |
28.922 |
22.885 |
33.962 |
61.978 |
33.194 |
30.367 |
20.816 |
26.15 |
25.347 |
26.578 |
21.775 |
50.462 |
192.182 |
177.441 |
156.547 |
136.939 |
118.565 |
98.263 |
72.791 |
124.601 |
75.065 |
67.24 |
Rezerwy z tytułu odroczonego podatku |
6.293 |
5.413 |
4.968 |
4.195 |
3.653 |
2.898 |
1.615 |
1.853 |
1.638 |
2.046 |
1.87 |
11.863 |
11.708 |
12.14 |
11.798 |
10.945 |
8.926 |
11.371 |
9.744 |
5.287 |
4.751 |
4.085 |
3.753 |
3.109 |
1.232 |
1.15 |
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 |
10.268 |
13.516 |
12.279 |
14.163 |
11.865 |
0.0 |
Zobowiązania ogółem |
90.081 |
99.788 |
82.897 |
67.971 |
60.615 |
60.352 |
98.297 |
137.8 |
116.946 |
114.558 |
100.576 |
122.969 |
110.079 |
118.547 |
97.257 |
159.233 |
283.828 |
259.772 |
250.077 |
261.13 |
235.309 |
193.565 |
158.985 |
227.712 |
170.371 |
155.536 |
Kapitał własny |
74.65 |
77.359 |
77.145 |
66.013 |
70.544 |
73.743 |
79.989 |
98.033 |
213.826 |
217.562 |
232.592 |
255.747 |
269.815 |
287.575 |
316.397 |
335.888 |
282.832 |
133.251 |
146.479 |
122.119 |
169.862 |
176.83 |
183.61 |
137.598 |
142.835 |
179.014 |
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 |
0.518 |
0.42 |
0.724 |
0.698 |
Pasywa |
164.731 |
177.147 |
160.042 |
133.984 |
131.159 |
134.095 |
178.286 |
235.833 |
330.772 |
332.12 |
333.168 |
378.716 |
379.894 |
406.122 |
413.654 |
495.121 |
566.66 |
393.023 |
396.556 |
383.249 |
405.171 |
370.395 |
342.595 |
365.31 |
313.206 |
334.55 |
Inwestycje |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
16.0 |
17.0 |
0.0 |
3.0 |
3.358 |
1.987 |
3.495 |
4.332 |
5.09 |
5.824 |
5.321 |
4.031 |
0.162 |
0.0 |
0.0 |
0.0 |
0.175 |
1.93 |
0.0 |
0.0 |
Dług (mln) |
50.277 |
50.91 |
38.567 |
27.816 |
21.469 |
17.984 |
36.916 |
58.104 |
34.247 |
27.511 |
18.603 |
4.801 |
2.435 |
0.062 |
0.056 |
26.428 |
168.754 |
159.565 |
129.966 |
74.982 |
68.461 |
58.54 |
43.53 |
106.042 |
67.138 |
14.876 |
Środki pieniężne i inne aktywa pieniężne |
1.558 |
0.0 |
4.222 |
3.653 |
4.134 |
0.28 |
1.596 |
1.309 |
121.097 |
115.074 |
124.845 |
74.8 |
73.727 |
101.464 |
64.623 |
52.024 |
33.312 |
30.363 |
37.678 |
10.282 |
14.178 |
7.564 |
10.372 |
2.882 |
2.56 |
2.454 |
Dług netto |
48.719 |
50.91 |
34.345 |
24.163 |
17.335 |
17.704 |
35.32 |
56.795 |
(86.85) |
(87.563) |
(106.242) |
(69.999) |
(71.292) |
(101.402) |
(64.567) |
(25.596) |
135.442 |
129.202 |
92.288 |
64.7 |
54.283 |
50.976 |
33.158 |
103.16 |
64.578 |
12.422 |
Ticker |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
FSTR |
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 |