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 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2002 | 2002 | 2005 | 2005 | 2006 | 2006 | 2007 | 2007 | 2008 | 2008 | 2009 | 2009 | 2010 | 2010 | 2011 | 2011 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 |
| Aktywa (mln) | 330.6 | 330.6 | 970.202 | 970.202 | 1 081.292 | 1 081.292 | 1 743.466 | 1 743.466 | 1 696.326 | 1 696.326 | 1 747.565 | 1 747.565 | 1 893.461 | 1 893.461 | 2 403.387 | 2 403.387 | 2 605.927 | 2 605.927 | 2 689.367 | 2 689.367 | 2 742.537 | 2 742.537 | 2 793.489 | 2 793.489 | 2 885.879 | 2 885.879 | 3 449.621 | 3 449.621 | 3 529.445 | 3 529.445 | 4 454.184 | 4 454.184 | 4 873.513 | 4 873.513 | 4 975.269 | 4 975.269 | 4 588.814 | 4 588.814 | 4 805.713 | 4 805.713 | 4 987.153 |
| Aktywa trwałe (mln) | 0.0 | 0.0 | 783.051 | 783.051 | 838.392 | 838.392 | 1 071.605 | 1 071.605 | 951.992 | 951.992 | 900.425 | 900.425 | 957.681 | 957.681 | 1 418.268 | 1 418.268 | 1 477.16 | 1 477.16 | 1 413.223 | 1 413.223 | 1 554.029 | 1 554.029 | 1 598.42 | 1 598.42 | 1 658.843 | 1 658.843 | 2 015.726 | 2 015.726 | 2 174.388 | 2 174.388 | 2 902.508 | 2 902.508 | 3 124.645 | 3 124.645 | 3 053.628 | 3 053.628 | 2 809.322 | 2 809.322 | 2 914.203999 | 2 914.203999 | 2 907.049 |
| Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 113.513 | 113.513 | 157.976 | 157.976 | 195.66 | 195.66 | 174.266 | 174.266 | 189.112 | 189.112 | 197.166 | 197.166 | 180.504 | 180.504 | 200.362 | 200.362 | 173.204 | 173.204 | 175.936 | 175.936 | 175.396 | 175.396 | 200.115 | 200.115 | 207.03 | 207.03 | 212.715 | 212.715 | 584.889 | 584.889 | 535.836 | 535.836 | 485.692 | 485.692 | 379.124 | 379.124 | 393.736 | 393.736 | 408.982 |
| Wartość firmy | 0.0 | 0.0 | 477.106 | 477.106 | 493.452 | 493.452 | 601.12 | 601.12 | 531.897 | 531.897 | 548.723 | 548.723 | 570.153 | 570.153 | 925.339 | 925.339 | 956.064 | 956.064 | 953.849 | 953.849 | 1 057.214 | 1 057.214 | 1 038.346 | 1 038.346 | 1 069.408 | 1 069.408 | 1 337.122 | 1 337.122 | 1 393.832 | 1 393.832 | 1 574.466 | 1 574.466 | 1 695.688 | 1 695.688 | 1 731.027 | 1 731.027 | 1 684.196 | 1 684.196 | 1 683.782 | 1 683.782 | 1 669.769 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 171.832 | 171.832 | 131.588 | 131.588 | 109.632 | 109.632 | 62.167 | 62.167 | 36.228 | 36.228 | 33.347 | 33.347 | 113.288 | 113.288 | 112.387 | 112.387 | 99.116 | 99.116 | 114.544 | 114.544 | 98.601 | 98.601 | 72.049 | 72.049 | 131.59 | 131.59 | 177.087 | 177.087 | 230.861 | 230.861 | 236.732 | 236.732 | 169.635 | 169.635 | 89.715 | 89.715 | 53.028 | 53.028 | 26.95 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 648.938 | 648.938 | 625.04 | 625.04 | 710.752 | 710.752 | 594.064 | 594.064 | 584.951 | 584.951 | 603.5 | 603.5 | 1 038.627 | 1 038.627 | 1 068.451 | 1 068.451 | 1 052.965 | 1 052.965 | 1 171.758 | 1 171.758 | 1 136.947 | 1 136.947 | 1 141.457 | 1 141.457 | 1 468.712 | 1 468.712 | 1 570.919 | 1 570.919 | 1 805.327 | 1 805.327 | 1 932.42 | 1 932.42 | 1 900.662 | 1 900.662 | 1 773.911 | 1 773.911 | 1 736.81 | 1 736.81 | 1 696.719 |
| Należności netto | 0.0 | 0.0 | 79.894 | 79.894 | 145.368 | 145.368 | 201.638 | 201.638 | 229.297 | 229.297 | 253.691 | 253.691 | 305.928 | 305.928 | 402.429 | 402.429 | 451.989 | 451.989 | 505.117 | 505.117 | 525.754 | 525.754 | 590.137 | 590.137 | 615.265 | 615.265 | 693.085 | 693.085 | 774.184 | 774.184 | 914.255 | 914.255 | 881.02 | 881.02 | 887.742 | 887.742 | 994.755 | 994.755 | 1 138.814 | 1 138.814 | 1 231.178 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.197 | 0.197 | 1.0 | 1.0 | 0.588 | 0.588 | 1.913 | 1.913 | 0.22 | 0.22 | 0.416 | 0.416 | 0.384 | 0.384 | 0.494 | 0.494 | 6.677 | 6.677 | 4.8 | 4.8 | 0.886 | 0.886 | 0.836 | 0.836 | 205.498 | 205.498 | 225.897 | 225.897 | 238.794 | 238.794 | 70.276 | 70.276 | 105.165 | 105.165 | 144.068 |
| Aktywa obrotowe | 13.3 | 13.3 | 187.151 | 187.151 | 242.9 | 242.9 | 671.861 | 671.861 | 744.334 | 744.334 | 847.14 | 847.14 | 935.78 | 935.78 | 985.119 | 985.119 | 1 128.767 | 1 128.767 | 1 276.144 | 1 276.144 | 1 188.508 | 1 188.508 | 1 195.069 | 1 195.069 | 1 227.036 | 1 227.036 | 1 433.895 | 1 433.895 | 1 355.057 | 1 355.057 | 1 551.676 | 1 551.676 | 1 748.868 | 1 748.868 | 1 921.641 | 1 921.641 | 1 779.492 | 1 779.492 | 1 891.509 | 1 891.509 | 2 080.104 |
| Środki pieniężne i Inwestycje | 13.3 | 13.3 | 44.698 | 44.698 | 35.43 | 35.43 | 279.306 | 279.306 | 385.044 | 385.044 | 430.969 | 430.969 | 481.019 | 481.019 | 408.02 | 408.02 | 459.228 | 459.228 | 571.276 | 571.276 | 461.788 | 461.788 | 450.907 | 450.907 | 422.623 | 422.623 | 504.468 | 504.468 | 368.396 | 368.396 | 467.096 | 467.096 | 680.44 | 680.44 | 899.458 | 899.458 | 646.765 | 646.765 | 583.67 | 583.67 | 671.605 |
| Zapasy | 0.0 | 0.0 | 3.46 | 3.46 | 4.407 | 4.407 | 155.838 | 155.838 | 128.565 | 128.565 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 208.264 | 208.264 | 192.695 | 192.695 | 187.637 | 187.637 | 134.148 | 134.148 | 172.506 | 172.506 | 191.435 | 191.435 | 150.225 | 150.225 | 121.172 | 121.172 | 150.089 | 150.089 | 103.743 | 103.743 | 1e-06 | 1e-06 | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 200.994 | 200.994 | 142.235 | 142.235 | 76.985 | 76.985 | 0.0 | 0.0 | 0.0 | 20.993 | 3.896 | 0.0 | 0.0 | 1.754 | 0.0 | 18.284 | 0.0 | 34.73 | 0.0 | 48.192 | 0.0 | 34.528 | 1.784 | 1.784 | 8.774 | 8.774 | 5.839 | 5.839 | 5.372 | 5.372 | 0.0 | 4.406 | 23.359 |
| Środki pieniężne i inne aktywa pieniężne | 13.3 | 13.3 | 44.698 | 44.698 | 35.43 | 35.43 | 279.306 | 279.306 | 184.05 | 184.05 | 288.734 | 288.734 | 404.034 | 404.034 | 408.02 | 408.02 | 459.228 | 459.228 | 571.276 | 571.276 | 461.788 | 461.788 | 450.907 | 450.907 | 422.623 | 422.623 | 504.468 | 504.468 | 368.396 | 368.396 | 467.096 | 467.096 | 680.44 | 680.44 | 899.458 | 899.458 | 646.765 | 646.765 | 583.67 | 583.67 | 648.246 |
| Należności krótkoterminowe | 0.0 | 0.0 | 7.305 | 7.305 | 9.23 | 9.23 | 12.446 | 12.446 | 8.377 | 8.377 | 24.119 | 24.119 | 12.206 | 12.206 | 20.951 | 20.951 | 18.652 | 18.652 | 18.412 | 18.412 | 15.544 | 15.544 | 10.086 | 10.086 | 9.767 | 9.767 | 15.05 | 15.05 | 42.584 | 42.584 | 21.981 | 21.981 | 13.91 | 13.91 | 24.984 | 24.984 | 35.809 | 35.809 | 27.739 | 27.739 | 36.469 |
| Dług krótkoterminowy | 0.0 | 0.0 | 22.011 | 22.011 | 105.264 | 105.264 | 22.805 | 22.805 | 56.548 | 56.548 | 46.848 | 46.848 | 26.84 | 26.84 | 282.779 | 282.779 | 86.283 | 86.283 | 5.668 | 5.668 | 140.731 | 140.731 | 60.634 | 60.634 | 199.181 | 199.181 | 209.226 | 209.226 | 328.483 | 328.483 | 161.173 | 161.173 | 340.016 | 340.016 | 445.024 | 445.024 | 231.199 | 231.199 | 503.392 | 503.392 | 87.426 |
| Zobowiązania krótkoterminowe | 0.0 | 0.0 | 175.305 | 175.305 | 263.846 | 263.846 | 271.44 | 271.44 | 426.611 | 426.611 | 395.583 | 395.583 | 322.548 | 322.548 | 661.828 | 661.828 | 517.818 | 517.818 | 461.693 | 461.693 | 622.114 | 622.114 | 594.48 | 594.48 | 731.354 | 731.354 | 838.784 | 838.784 | 976.312 | 976.312 | 910.211 | 910.211 | 1 202.636 | 1 202.636 | 1 308.801 | 1 308.801 | 1 103.321 | 1 103.321 | 1 317.932 | 1 317.932 | 963.739 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 4.326 | 4.326 | 13.213 | 13.213 | 7.035 | 7.035 | 54.716 | 54.716 | 74.904 | 74.904 | 8.064 | 8.064 | 20.118 | 20.118 | 62.269 | 62.269 | 65.229 | 65.229 | 69.649 | 69.649 | 64.789 | 64.789 | 72.521 | 72.521 | 77.709 | 77.709 | 64.744 | 64.744 | 97.313 | 97.313 | 154.717 | 154.717 | 160.602 | 160.602 | 160.625 | 160.625 | 112.435 | 112.435 | 105.666 |
| Zobowiązania długoterminowe | 0.0 | 0.0 | 202.926 | 202.926 | 192.751 | 192.751 | 218.231 | 218.231 | 425.349 | 425.349 | 152.235 | 152.235 | 89.671 | 89.671 | 305.876 | 305.876 | 916.328 | 916.328 | 903.606 | 903.606 | 835.287 | 835.287 | 894.653 | 894.653 | 867.877 | 867.877 | 1 186.793 | 1 186.793 | 1 148.951 | 1 148.951 | 1 854.802 | 1 854.802 | 1 836.648 | 1 836.648 | 1 769.335 | 1 769.335 | 1 659.335 | 1 659.335 | 1 239.389 | 1 239.389 | 1 633.803 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 27.541 | 27.541 | 20.481 | 20.481 | 40.738 | 40.738 | 10.174 | 10.174 | 4.398 | 4.398 | 2.953 | 2.953 | 1.905 | 1.905 | 6.068 | 6.068 | 4.464 | 4.464 | 6.671 | 6.671 | 2.093 | 2.093 | 2.415 | 2.415 | 6.747 | 6.747 | 8.08 | 8.08 | 3.99 | 3.99 | 1.516 | 1.516 | 3.942 | 3.942 | 4.176 | 4.176 | 11.706 | 11.706 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 1.902 | 1.902 | 3.067 | 3.067 | 0.137 | 0.137 | 4.341 | 4.341 | 5.335 | 5.335 | 4.379 | 4.379 | 3.468 | 3.468 | 3.834 | 3.834 | 4.062 | 4.062 | 4.103 | 4.103 | 3.532 | 3.532 | 3.849 | 3.849 | 4.21 | 4.21 | 3.522 | 3.522 | 359.764 | 359.764 | 345.842 | 345.842 | 309.298 | 309.298 | 244.461 | 244.461 | 174.889 | 174.889 | 223.651 |
| Zobowiązania ogółem | 137.7 | 137.7 | 378.231 | 378.231 | 456.597 | 456.597 | 489.671 | 489.671 | 851.96 | 851.96 | 547.818 | 547.818 | 412.219 | 412.219 | 967.704 | 967.704 | 1 434.146 | 1 434.146 | 1 365.299 | 1 365.299 | 1 457.401 | 1 457.401 | 1 489.133 | 1 489.133 | 1 599.231 | 1 599.231 | 2 025.577 | 2 025.577 | 2 125.263 | 2 125.263 | 2 765.013 | 2 765.013 | 3 039.284 | 3 039.284 | 3 078.136 | 3 078.136 | 2 762.656 | 2 762.656 | 2 557.321 | 2 557.321 | 2 597.542 |
| Kapitał własny | 192.9 | 192.9 | 591.971 | 591.971 | 624.695 | 624.695 | 1 253.795 | 1 250.729 | 841.793 | 844.366 | 1 199.747 | 1 197.396 | 1 478.672 | 1 481.242 | 1 433.058 | 1 435.683 | 1 168.411 | 1 171.781 | 1 324.068 | 1 322.739 | 1 285.136 | 1 285.136 | 1 304.356 | 1 304.356 | 1 286.648 | 1 291.168 | 1 424.044 | 1 428.794 | 4 933.627 | 4 933.627 | 1 689.171 | 1 689.171 | 1 834.229 | 1 834.229 | 1 897.133 | 1 897.133 | 1 826.158 | 1 826.158 | 2 248.392 | 2 248.392 | 2 389.611 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.066 | 3.066 | 2.573 | 2.573 | 2.351 | 2.351 | 2.57 | 2.57 | 2.625 | 2.625 | 3.37 | 3.37 | 1.329 | 1.329 | 0.0 | 0.0 | 0.0 | 0.0 | 4.52 | 4.52 | 4.75 | 4.75 | 3 529.445 | 3 529.445 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 330.6 | 330.6 | 970.202 | 970.202 | 1 081.292 | 1 081.292 | 1 743.466 | 1 743.466 | 1 696.326 | 1 696.326 | 1 747.565 | 1 747.565 | 1 893.461 | 1 893.461 | 2 403.387 | 2 403.387 | 2 605.927 | 2 605.927 | 2 689.367 | 2 689.367 | 2 742.537 | 2 742.537 | 2 793.489 | 2 793.489 | 2 885.879 | 2 885.879 | 3 449.621 | 3 449.621 | 3 529.445 | 3 529.445 | 4 454.184 | 4 454.184 | 4 873.513 | 4 873.513 | 4 975.269 | 4 975.269 | 4 588.814 | 4 588.814 | 4 805.713 | 4 805.713 | nan |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.197 | 0.197 | 201.994 | 201.994 | 143.235 | 143.235 | 78.898 | 78.898 | 0.22 | 0.22 | 0.416 | 0.416 | 0.384 | 0.384 | 0.494 | 0.494 | 6.677 | 6.677 | 4.8 | 4.8 | 0.886 | 0.886 | 0.836 | 0.836 | 205.498 | 205.498 | 225.897 | 225.897 | 238.794 | 238.794 | 70.276 | 70.276 | 105.165 | 105.165 | 23.359 |
| Dług (mln) | 0.0 | 0.0 | 161.213 | 161.213 | 230.853 | 230.853 | 128.692 | 128.692 | 130.554 | 130.554 | 85.651 | 85.651 | 29.329 | 29.329 | 358.41 | 358.41 | 745.695 | 745.695 | 661.926 | 661.926 | 792.705 | 792.705 | 797.966 | 797.966 | 897.333 | 897.333 | 1 215.913 | 1 215.913 | 1 304.128 | 1 304.128 | 1 803.069 | 1 803.069 | 1 936.75 | 1 936.75 | 1 965.207 | 1 965.207 | 1 670.75 | 1 670.75 | 1 503.001 | 1 503.001 | 1 445.091 |
| Środki pieniężne i inne aktywa pieniężne | 13.3 | 13.3 | 44.698 | 44.698 | 35.43 | 35.43 | 279.306 | 279.306 | 184.05 | 184.05 | 288.734 | 288.734 | 404.034 | 404.034 | 408.02 | 408.02 | 459.228 | 459.228 | 571.276 | 571.276 | 461.788 | 461.788 | 450.907 | 450.907 | 422.623 | 422.623 | 504.468 | 504.468 | 368.396 | 368.396 | 467.096 | 467.096 | 680.44 | 680.44 | 899.458 | 899.458 | 646.765 | 646.765 | 583.67 | 583.67 | 648.246 |
| Dług netto | (13.3) | (13.3) | 116.515 | 116.515 | 195.423 | 195.423 | (150.614) | (150.614) | (53.496) | (53.496) | (203.083) | (203.083) | (374.705) | (374.705) | (49.61) | (49.61) | 286.467 | 286.467 | 90.65 | 90.65 | 330.917 | 330.917 | 347.059 | 347.059 | 474.71 | 474.71 | 711.445 | 711.445 | 935.732 | 935.732 | 1 335.973 | 1 335.973 | 1 256.31 | 1 256.31 | 1 065.749 | 1 065.749 | 1 023.985 | 1 023.985 | 919.331 | 919.331 | 796.845 |
| Ticker | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G | G |
| 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 | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |