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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
| Aktywa (mln) | 58.812 | 77.974 | 79.141 | 109.435 | 153.129 | 170.423 | 189.704 | 317.107 | 312.802 | 481.352 | 529.594 | 653.422 | 851.578 | 741.5 | 791.5 | 973.2 | 1 276.1 | 1 384.1 | 1 076.2 | 1 285.8 | 1 499.2 |
| Aktywa trwałe (mln) | 3.137 | 3.33 | 3.969 | 8.641 | 7.119 | 5.187 | 11.93 | 16.726 | 10.232 | 18.744 | 23.59 | 24.055 | 22.145 | 26.9 | 37.3 | 44.1 | 65.6 | 67.2 | 63.0 | 71.7 | 53.6 |
| Rzeczowe aktywa trwałe netto | 1.241 | 1.504 | 1.719 | 2.249 | 2.142 | 1.791 | 7.445 | 6.98 | 5.792 | 9.737 | 12.679 | 11.99 | 10.987 | 11.7 | 13.8 | 16.0 | 33.2 | 28.6 | 22.5 | 17.4 | 12.5 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 1.333 | 1.333 | 1.333 | 1.333 | 1.333 | 1.333 | 1.333 | 1.333 | 1.333 | 1.333 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
| Wartości niematerialne i prawne | 1.411 | 1.473 | 1.43 | 0.081 | 0.291 | 0.237 | 0.211 | 0.296 | 0.168 | 0.686 | 2.828 | 4.614 | 7.05 | 11.9 | 19.4 | 23.0 | 28.0 | 33.6 | 37.3 | 50.4 | 39.3 |
| Wartość firmy i wartości niematerialne i prawne | 1.411 | 1.473 | 1.43 | 1.414 | 1.624 | 1.57 | 1.544 | 1.629 | 1.501 | 2.019 | 4.161 | 5.947 | 8.383 | 13.2 | 19.4 | 24.3 | 29.3 | 34.9 | 38.6 | 51.7 | 40.6 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 520.5 | 728.4 | 791.2 | 481.6 | 679.3 | 777.7 |
| Inwestycje długoterminowe | (8.675) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.737 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | (1.1) | (0.6) | (0.9) | (0.8) | (0.5) | 0.0 |
| Aktywa obrotowe | 55.675 | 74.644 | 75.172 | 100.794 | 146.01 | 165.236 | 177.774 | 300.381 | 302.57 | 462.608 | 506.004 | 629.367 | 829.433 | 714.6 | 754.2 | 929.1 | 1 210.5 | 1 316.9 | 1 013.2 | 1 214.1 | 1 445.6 |
| Środki pieniężne i Inwestycje | 30.752 | 41.39 | 27.097 | 49.261 | 69.383 | 89.798 | 73.567 | 124.191 | 159.947 | 178.33 | 197.641 | 210.06 | 209.203 | 260.0 | 345.0 | 395.1 | 463.4 | 504.4 | 508.8 | 498.5 | 637.5 |
| 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 | (1.1) | (0.6) | (0.9) | (0.8) | (0.499999) | 0.0 |
| Inwestycje krótkoterminowe | 8.762 | 9.243 | 13.352 | 1.169 | 1.142 | 2.382 | 2.322 | 2.24 | 2.228 | 0.613 | 0.874 | 0.909 | 0.994 | 184.1 | 223.5 | 216.1 | 230.6 | 60.9 | 20.8 | 130.5 | 21.2 |
| Środki pieniężne i inne aktywa pieniężne | 21.99 | 32.147 | 13.745 | 48.092 | 68.241 | 87.416 | 71.245 | 121.951 | 157.719 | 177.717 | 196.767 | 209.151 | 208.209 | 75.9 | 121.5 | 179.0 | 232.8 | 443.5 | 488.0 | 368.0 | 616.3 |
| Należności krótkoterminowe | 17.296 | 28.132 | 37.321 | 51.423 | 60.138 | 62.601 | 91.494 | 147.45 | 107.206 | 231.192 | 242.153 | 362.808 | 556.754 | 375.5 | 327.4 | 433.9 | 637.1 | 712.5 | 406.7 | 487.4 | 597.7 |
| 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 | 3.3 | 4.8 | 4.6 | 4.6 | 4.4 |
| Zobowiązania krótkoterminowe | 29.84 | 40.004 | 57.61 | 64.13 | 82.374 | 84.989 | 122.753 | 186.181 | 155.106 | 283.803 | 301.003 | 416.123 | 596.927 | 433.2 | 385.6 | 513.2 | 696.8 | 774.0 | 488.3 | 565.5 | 671.9 |
| 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 | (3.3) | (4.8) | (4.6) | (4.6) | 0.0 |
| Zobowiązania długoterminowe | 2.388 | 2.839 | 4.062 | 0.81 | 0.444 | 0.784 | 0.898 | 0.059 | 0.277 | 0.404 | 0.247 | 0.232 | 0.487 | 0.6 | 0.7 | 0.7 | 21.7 | 17.7 | 14.4 | 10.6 | 12.2 |
| Rezerwy z tytułu odroczonego podatku | 1.781 | 2.042 | 2.882 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 23.2 | 19.8 | 16.4 | 12.2 | 8.6 |
| Zobowiązania ogółem | 32.228 | 42.843 | 61.672 | 64.94 | 82.818 | 85.773 | 123.651 | 186.24 | 155.383 | 284.207 | 301.25 | 416.355 | 597.414 | 433.8 | 386.3 | 513.9 | 718.5 | 791.7 | 502.7 | 576.1 | 684.1 |
| Kapitał własny | 26.584 | 35.131 | 17.469 | 44.495 | 70.371 | 84.72 | 66.114 | 130.801 | 156.994 | 196.622 | 227.753 | 236.566 | 253.698 | 306.9 | 405.2 | 459.3 | 557.6 | 592.4 | 573.5 | 708.1 | 815.1 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | (0.06) | (0.07) | (0.061) | 0.066 | 0.425 | 0.523 | 0.591 | 0.501 | 0.466 | 0.8 | 1.2 | 1.4 | (0.7) | (1.1) | (1.6) | (1.6) | 0.0 |
| Pasywa | 58.812 | 77.974 | 79.141 | 109.435 | 153.129 | 170.423 | 189.704 | 317.107 | 312.802 | 481.352 | 529.594 | 653.422 | 851.578 | 741.5 | 791.5 | 973.2 | 1 276.1 | 1 384.1 | 1 076.2 | 1 285.8 | 1 499.2 |
| Inwestycje | 0.087 | 9.243 | 13.352 | 1.169 | 1.142 | 2.382 | 2.322 | 2.24 | 2.228 | 0.613 | 0.874 | 0.909 | 0.994 | 184.1 | 223.5 | 215.0 | 230.0 | 60.0 | 20.0 | 130.0 | 21.2 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.2 | 19.8 | 16.4 | 12.2 | 8.6 |
| Środki pieniężne i inne aktywa pieniężne | 21.99 | 32.147 | 13.745 | 48.092 | 68.241 | 87.416 | 71.245 | 121.951 | 157.719 | 177.717 | 196.767 | 209.151 | 208.209 | 75.9 | 121.5 | 179.0 | 232.8 | 443.5 | 488.0 | 368.0 | 616.3 |
| Dług netto | (21.99) | (32.147) | (13.745) | (48.092) | (68.241) | (87.416) | (71.245) | (121.951) | (157.719) | (177.717) | (196.767) | (209.151) | (208.209) | (75.9) | (121.5) | (179.0) | (209.6) | (423.7) | (471.6) | (355.8) | (607.7) |
| Ticker | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L | HL.L |
| Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |