Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 203.012 | 386.702 | 384.615 | 1 004.575 | 1 152.791 | 1 559.69 | 2 131.274 | 2 340.885 | 6 254.035 | 6 678.998 | 6 622.07 | 7 070.879 | 7 466.568 | 8 350.202 | 8 990.189 | 9 319.14 | 8 282.05 | 8 132.239 |
| Aktywa trwałe (mln) | 194.008 | 374.335 | 374.442 | 940.413 | 1 109.801 | 1 495.269 | 2 048.715 | 2 184.409 | 5 857.992 | 6 412.912 | 6 134.497 | 6 643.802 | 6 990.252 | 7 745.09 | 8 028.827 | 8 544.604 | 7 904.812 | 7 723.493 |
| Rzeczowe aktywa trwałe netto | 179.352 | 353.024 | 353.505 | 839.032 | 1 007.175 | 0.167 | 0.49 | 1.405 | 0.0 | 0.0 | 0.0 | 510.217 | 269.029 | 264.88 | 345.51 | 531.34 | 495.089 | 497.893 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 109.439 | 263.549 | 264.144 | 156.529 |
| Wartości niematerialne i prawne | 11.206 | 17.25 | 14.235 | 85.241 | 84.131 | 0.473 | 0.372 | 0.271 | 318.031 | 310.062 | 0.0 | 244.554 | 285.448 | 285.836 | 341.444 | 393.842 | 326.95 | 327.514 |
| Wartość firmy i wartości niematerialne i prawne | 11.206 | 17.25 | 14.235 | 8.754 | 92.885 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 8.754 | 109.439 | 263.549 | 591.094 | 484.043 |
| Należności netto | 0.846 | 1.228 | 4.208 | 11.166 | 19.764 | 26.607 | 30.283 | 49.253 | 80.795 | 94.133 | 113.82 | 156.373 | 208.335 | 247.79 | 265.645 | 296.73 | 245.396 | 214.253 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.228 | 14.24 | 146.88 | 64.926 | 82.105 | 154.731 | 180.572 | 301.292 | 271.841 |
| Aktywa obrotowe | 9.004 | 12.367 | 10.173 | 64.162 | 42.99 | 64.421 | 82.559 | 156.476 | 396.043 | 266.086 | 487.573 | 427.077 | 476.316 | 605.112 | 961.362 | 774.536 | 377.238 | 408.746 |
| Środki pieniężne i Inwestycje | 0.096 | 4.955 | 2.256 | 48.875 | 13.705 | 18.904 | 30.356 | 17.753 | 53.551 | 83.015 | 78.922 | 200.62 | 186.973 | 248.801 | 225.876 | 255.761 | 100.391 | 63.256 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.322 | 16.75 | 82.778 | 234.405 | 61.785 | 233.693 | 14.451 | 12.034 | 35.854 | 1.578 | 4.914 | 396.003 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 146.88 | 140.749 | 135.115 | 129.321 | 9.292 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 0.096 | 4.955 | 2.256 | 48.875 | 13.705 | 18.904 | 30.356 | 17.753 | 53.551 | 83.015 | 78.922 | 53.74 | 46.224 | 113.686 | 96.555 | 255.761 | 100.391 | 63.256 |
| Należności krótkoterminowe | 4.39 | 8.679 | 4.207 | 11.507 | 12.469 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 210.882 | 225.754 | 298.424 | 264.098 | 0.0 | 0.0 |
| Dług krótkoterminowy | 134.28 | 152.0 | 152.0 | 342.06 | 399.871 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 66.136 | 66.136 | 319.158 | 125.0 | 385.0 | 192.0 | 579.0 |
| Zobowiązania krótkoterminowe | 138.67 | 160.679 | 156.207 | 353.566 | 412.34 | 18.833 | 27.511 | 80.058 | 97.34 | 124.378 | 165.323 | 175.3 | 212.673 | 235.86 | 304.857 | 264.763 | 395.736 | 803.978 |
| 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 | (210.882) | (225.754) | (298.424) | 83.797 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1.141 | 16.626 | 13.479 | 49.151 | 51.782 | 643.635 | 1 000.897 | 985.812 | 2 427.658 | 2 851.87 | 2 545.783 | 2 952.308 | 3 419.273 | 4 018.488 | 4 358.891 | 5 179.502 | 4 334.96 | 4 160.345 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 12.475 | 1.194 | 2.824 | 3.327 | (26.058) | (29.275) | (53.589) | (58.872) | (76.373) | 0.0 | 0.0 | 0.0 | 0.0 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 20.994 | 22.861 | 0.0 | 0.0 | 0.0 | 95.208 | 80.13 | 49.93 | 45.612 | 272.701 | 270.014 | 293.596 | 399.801 | 389.21 | 380.004 |
| Zobowiązania ogółem | 139.811 | 177.305 | 169.686 | 402.717 | 464.122 | 662.468 | 1 028.408 | 1 065.87 | 2 524.998 | 2 976.248 | 2 711.106 | 3 127.608 | 3 631.946 | 4 254.348 | 4 663.748 | 5 444.265 | 4 730.696 | 4 964.323 |
| Kapitał własny | 63.201 | 209.397 | 214.929 | 495.846 | 625.313 | 840.213 | 1 003.446 | 1 179.174 | 1 665.834 | 3 103.283 | 3 637.771 | 3 943.271 | 3 834.622 | 4 095.854 | 4 326.441 | 3 874.875 | 3 551.354 | 3 177.731 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 106.012 | 63.356 | 57.009 | 99.42 | 95.841 | 2 063.203 | 599.467 | 273.193 | 399.725 | 417.829 | 632.715 | 584.619 | 569.771 | 473.34 | 312.446 |
| Pasywa | 203.012 | 386.702 | 384.615 | 1 004.575 | 1 152.791 | 1 559.69 | 2 131.274 | 2 340.885 | 6 254.035 | 6 678.998 | 6 622.07 | 7 070.879 | 7 466.568 | 8 350.202 | 8 990.189 | 9 319.14 | 8 282.05 | nan |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.228 | 14.24 | 149.679 | 205.675 | 217.22 | 284.052 | 180.572 | 301.292 | 271.841 |
| Dług (mln) | 134.28 | 152.0 | 152.0 | 342.06 | 422.732 | 582.085 | 931.308 | 918.059 | 2 260.716 | 2 688.01 | 2 421.38 | 2 828.194 | 3 291.777 | 3 867.349 | 4 221.847 | 5 436.799 | 4 400.66 | 4 622.984 |
| Środki pieniężne i inne aktywa pieniężne | 0.096 | 4.955 | 2.256 | 48.875 | 13.705 | 18.904 | 30.356 | 17.753 | 53.551 | 83.015 | 78.922 | 53.74 | 46.224 | 113.686 | 96.555 | 255.761 | 100.391 | 63.256 |
| Dług netto | 134.184 | 147.045 | 149.744 | 293.185 | 409.027 | 563.181 | 900.952 | 900.306 | 2 207.165 | 2 604.995 | 2 342.458 | 2 774.454 | 3 245.553 | 3 753.663 | 4 125.292 | 5 181.038 | 4 300.269 | 4 559.728 |
| Ticker | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP | HPP |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |