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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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) | 43 849.0 | 47 945.0 | 44 395.0 | 44 224.0 | 47 143.0 | 48 143.0 | 48 314.0 | 48 368.0 | 55 651.0 | 50 715.0 | 53 095.0 | 63 138.0 | 71 119.0 | 84 351.0 | 92 358.0 | 91 956.0 | 103 065.0 | 113 327.0 | 123 249.0 | 127 963.0 | 136 524.0 | 153 091.0 | 168 406.0 | 182 103.0 | 191 572.0 | 196 485.0 |
| Aktywa trwałe (mln) | 26 030.0 | 26 795.0 | 26 762.0 | 25 299.0 | 24 261.0 | 24 085.0 | 27 120.0 | 30 088.0 | 31 766.0 | 30 844.0 | 31 938.0 | 31 575.0 | 45 247.0 | 52 993.0 | 60 274.0 | 64 226.0 | 62 709.0 | 77 819.0 | 93 749.0 | 99 176.0 | 105 285.0 | 105 842.0 | 110 688.0 | 131 696.0 | 148 303.0 | 149 161.0 |
| Rzeczowe aktywa trwałe netto | 11 715.0 | 15 013.0 | 18 121.0 | 17 847.0 | 16 661.0 | 15 768.0 | 17 111.0 | 17 602.0 | 16 918.0 | 17 544.0 | 17 225.0 | 17 899.0 | 23 627.0 | 27 983.0 | 31 428.0 | 33 238.0 | 31 858.0 | 36 171.0 | 41 109.0 | 48 976.0 | 55 386.0 | 56 584.0 | 63 245.0 | 80 860.0 | 96 647.0 | 107 919.0 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 861.0 | 3 916.0 | 3 932.0 | 4 421.0 | 4 531.0 | 9 254.0 | 9 710.0 | 10 513.0 | 10 861.0 | 11 332.0 | 14 099.0 | 24 389.0 | 24 513.0 | 26 276.0 | 26 971.0 | 26 963.0 | 27 591.0 | 27 591.0 | 24 693.0 |
| Wartości niematerialne i prawne | 4 934.0 | 5 941.0 | 5 127.0 | 4 330.0 | 3 705.0 | 3 719.0 | 3 873.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6 267.0 | 6 235.0 | 5 150.0 | 4 446.0 | 3 933.0 | 9 494.0 | 12 745.0 | 11 836.0 | 10 827.0 | 9 026.0 | 7 270.0 | 6 018.0 | 4 589.0 | 3 691.0 |
| Wartość firmy i wartości niematerialne i prawne | 4 934.0 | 5 941.0 | 5 127.0 | 4 330.0 | 3 705.0 | 3 719.0 | 3 873.0 | 3 861.0 | 3 916.0 | 3 932.0 | 4 421.0 | 4 531.0 | 15 521.0 | 15 945.0 | 15 663.0 | 15 307.0 | 15 265.0 | 23 593.0 | 37 134.0 | 36 349.0 | 37 103.0 | 35 997.0 | 34 233.0 | 33 609.0 | 32 180.0 | 28 384.0 |
| Należności netto | 3 700.0 | 4 129.0 | 2 607.0 | 2 574.0 | 2 960.0 | 2 999.0 | 3 914.0 | 2 709.0 | 2 576.0 | 1 712.0 | 2 273.0 | 2 867.0 | 8 241.0 | 3 833.0 | 3 582.0 | 4 427.0 | 4 787.0 | 4 690.0 | 5 607.0 | 6 722.0 | 7 659.0 | 6 782.0 | 9 457.0 | 4 133.0 | 3 402.0 | 3 478.0 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2 924.0 | 4 952.0 | 4 034.0 | 1 451.0 | 4 917.0 | 7 694.0 | 9 120.0 | 7 851.0 | 10 896.0 | 7 904.0 | 9 430.0 | 7 243.0 | 7 344.0 | 7 138.0 | 5 912.0 | 5 829.0 | 5 383.0 |
| Aktywa obrotowe | 17 819.0 | 21 150.0 | 17 633.0 | 18 925.0 | 22 882.0 | 24 058.0 | 21 194.0 | 18 280.0 | 23 885.0 | 19 871.0 | 21 157.0 | 31 563.0 | 25 872.0 | 31 358.0 | 32 084.0 | 27 730.0 | 40 356.0 | 35 508.0 | 29 500.0 | 28 787.0 | 31 239.0 | 47 249.0 | 57 718.0 | 50 407.0 | 43 269.0 | 47 324.0 |
| Środki pieniężne i Inwestycje | 11 788.0 | 13 823.0 | 11 550.0 | 12 587.0 | 16 164.0 | 17 172.0 | 12 772.0 | 10 002.0 | 12 797.0 | 8 681.0 | 9 272.0 | 16 792.0 | 10 246.0 | 18 162.0 | 20 087.0 | 14 054.0 | 25 313.0 | 17 099.0 | 14 002.0 | 11 650.0 | 13 123.0 | 23 895.0 | 28 413.0 | 28 338.0 | 25 034.0 | 22 062.0 |
| Zapasy | 1 478.0 | 2 241.0 | 2 253.0 | 2 276.0 | 2 519.0 | 2 621.0 | 3 126.0 | 4 314.0 | 3 370.0 | 3 744.0 | 2 935.0 | 3 824.0 | 4 096.0 | 4 734.0 | 4 172.0 | 4 273.0 | 5 167.0 | 5 553.0 | 6 983.0 | 7 253.0 | 8 744.0 | 8 427.0 | 10 776.0 | 13 224.0 | 11 127.0 | 12 198.0 |
| Inwestycje krótkoterminowe | 8 093.0 | 10 847.0 | 3 580.0 | 5 183.0 | 8 193.0 | 8 765.0 | 5 448.0 | 3 404.0 | 5 490.0 | 5 331.0 | 5 285.0 | 11 294.0 | 5 181.0 | 9 684.0 | 14 413.0 | 11 493.0 | 10 005.0 | 11 539.0 | 10 569.0 | 8 631.0 | 8 929.0 | 18 030.0 | 23 586.0 | 17 194.0 | 17 955.0 | 13 813.0 |
| Środki pieniężne i inne aktywa pieniężne | 3 695.0 | 2 976.0 | 7 970.0 | 7 404.0 | 7 971.0 | 8 407.0 | 7 324.0 | 6 598.0 | 7 307.0 | 3 350.0 | 3 987.0 | 5 498.0 | 5 065.0 | 8 478.0 | 5 674.0 | 2 561.0 | 15 308.0 | 5 560.0 | 3 433.0 | 3 019.0 | 4 194.0 | 5 865.0 | 4 827.0 | 11 144.0 | 7 079.0 | 8 249.0 |
| Należności krótkoterminowe | 1 370.0 | 2 387.0 | 1 769.0 | 1 543.0 | 1 660.0 | 1 943.0 | 2 249.0 | 2 256.0 | 2 361.0 | 2 390.0 | 1 883.0 | 2 290.0 | 2 956.0 | 3 023.0 | 2 969.0 | 2 748.0 | 2 063.0 | 2 475.0 | 2 928.0 | 3 824.0 | 4 128.0 | 5 581.0 | 5 747.0 | 9 595.0 | 8 578.0 | 12 556.0 |
| Dług krótkoterminowy | 230.0 | 378.0 | 409.0 | 436.0 | 224.0 | 201.0 | 313.0 | 180.0 | 142.0 | 102.0 | 172.0 | 38.0 | 247.0 | 312.0 | 281.0 | 1 604.0 | 2 634.0 | 4 634.0 | 1 776.0 | 1 261.0 | 3 693.0 | 2 504.0 | 4 591.0 | 4 367.0 | 2 300.0 | 3 729.0 |
| Zobowiązania krótkoterminowe | 7 099.0 | 8 650.0 | 6 570.0 | 6 595.0 | 6 879.0 | 8 006.0 | 9 234.0 | 8 514.0 | 8 571.0 | 7 818.0 | 7 591.0 | 9 070.0 | 12 028.0 | 12 898.0 | 13 568.0 | 16 019.0 | 15 667.0 | 20 302.0 | 17 421.0 | 16 626.0 | 22 310.0 | 24 754.0 | 27 462.0 | 32 155.0 | 28 053.0 | 35 666.0 |
| Rozliczenia międzyokresowe | 3 195.0 | 3 918.0 | 418.0 | 475.0 | 633.0 | 592.0 | 632.0 | 599.0 | 625.0 | 463.0 | 593.0 | 622.0 | 1 929.0 | 1 932.0 | 2 096.0 | 2 205.0 | 2 188.0 | 1 718.0 | 1 656.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17 187.0 | 0.0 |
| Zobowiązania długoterminowe | 4 215.0 | 1 973.0 | 1 995.0 | 2 161.0 | 2 418.0 | 1 558.0 | 2 898.0 | 3 102.0 | 4 318.0 | 3 809.0 | 3 800.0 | 4 430.0 | 13 180.0 | 20 250.0 | 20 534.0 | 20 072.0 | 26 313.0 | 26 799.0 | 36 809.0 | 36 774.0 | 36 710.0 | 47 299.0 | 45 553.0 | 46 662.0 | 53 554.0 | 55 787.0 |
| Rezerwy z tytułu odroczonego podatku | 3 130.0 | 1 266.0 | 945.0 | 1 232.0 | 1 482.0 | 855.0 | 703.0 | 265.0 | 411.0 | 46.0 | 555.0 | 927.0 | 2 617.0 | 3 412.0 | 4 397.0 | 3 775.0 | 2 539.0 | 1 730.0 | 3 046.0 | 1 665.0 | 2 044.0 | 3 843.0 | 2 667.0 | 202.0 | 0.0 | nan |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 11 314.0 | 10 623.0 | 8 565.0 | 8 756.0 | 9 297.0 | 9 564.0 | 12 132.0 | 11 616.0 | 12 889.0 | 11 627.0 | 11 391.0 | 13 500.0 | 25 208.0 | 33 148.0 | 34 102.0 | 36 091.0 | 41 980.0 | 47 101.0 | 54 230.0 | 53 400.0 | 59 020.0 | 72 053.0 | 73 015.0 | 78 817.0 | 81 607.0 | 91 453.0 |
| Kapitał własny | 32 535.0 | 37 322.0 | 35 830.0 | 35 468.0 | 37 846.0 | 38 579.0 | 36 182.0 | 36 752.0 | 42 762.0 | 39 088.0 | 41 704.0 | 49 638.0 | 45 911.0 | 51 203.0 | 58 256.0 | 55 865.0 | 61 085.0 | 66 226.0 | 69 019.0 | 74 563.0 | 77 504.0 | 81 038.0 | 95 391.0 | 103 286.0 | 109 965.0 | 105 032.0 |
| 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 | 0.0 | 1 863.0 | 4 375.0 | 5 762.0 |
| Pasywa | 43 849.0 | 47 945.0 | 44 395.0 | 44 224.0 | 47 143.0 | 48 143.0 | 48 314.0 | 48 368.0 | 55 651.0 | 50 715.0 | 53 095.0 | 63 138.0 | 71 119.0 | 84 351.0 | 92 358.0 | 91 956.0 | 103 065.0 | 113 327.0 | 123 249.0 | 127 963.0 | 136 524.0 | 153 091.0 | 168 406.0 | 182 103.0 | 191 572.0 | nan |
| Inwestycje | 8 093.0 | 10 847.0 | 3 580.0 | 5 183.0 | 8 193.0 | 8 765.0 | 5 448.0 | 3 404.0 | 5 490.0 | 8 607.0 | 10 237.0 | 20 421.0 | 11 223.0 | 16 795.0 | 24 415.0 | 23 828.0 | 22 379.0 | 26 861.0 | 22 973.0 | 18 061.0 | 16 172.0 | 25 374.0 | 30 724.0 | 23 106.0 | 23 784.0 | 19 196.0 |
| Dług (mln) | 1 185.0 | 1 085.0 | 1 459.0 | 1 365.0 | 1 160.0 | 904.0 | 2 419.0 | 2 028.0 | 2 122.0 | 2 724.0 | 2 221.0 | 2 115.0 | 7 331.0 | 13 448.0 | 13 446.0 | 13 711.0 | 22 670.0 | 25 283.0 | 26 813.0 | 26 359.0 | 29 001.0 | 36 401.0 | 38 101.0 | 42 051.0 | 49 278.0 | 50 011.0 |
| Środki pieniężne i inne aktywa pieniężne | 3 695.0 | 2 976.0 | 7 970.0 | 7 404.0 | 7 971.0 | 8 407.0 | 7 324.0 | 6 598.0 | 7 307.0 | 3 350.0 | 3 987.0 | 5 498.0 | 5 065.0 | 8 478.0 | 5 674.0 | 2 561.0 | 15 308.0 | 5 560.0 | 3 433.0 | 3 019.0 | 4 194.0 | 5 865.0 | 4 827.0 | 11 144.0 | 7 079.0 | 8 249.0 |
| Dług netto | (2 510.0) | (1 891.0) | (6 511.0) | (6 039.0) | (6 811.0) | (7 503.0) | (4 905.0) | (4 570.0) | (5 185.0) | (626.0) | (1 766.0) | (3 383.0) | 2 266.0 | 4 970.0 | 7 772.0 | 11 150.0 | 7 362.0 | 19 723.0 | 23 380.0 | 23 340.0 | 24 807.0 | 30 536.0 | 33 274.0 | 30 907.0 | 42 199.0 | 41 762.0 |
| Ticker | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE | INL.DE |
| 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 |