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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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) | 18 434.0 | 16 555.0 | 20 733.0 | 21 877.0 | 23 381.0 | 24 048.0 | 29 922.0 | 30 485.0 | 31 082.0 | 30 593.0 | 30 433.0 | 29 034.0 | 27 896.0 | 26 236.0 | 25 385.0 | 24 711.0 | 25 519.0 | 26 893.0 | 27 073.0 | 28 379.0 | 28 582.0 | 30 693.0 | 33 673.0 |
| Aktywa trwałe (mln) | 4 305.0 | 4 336.0 | 4 927.0 | 7 791.0 | 10 007.0 | 9 845.0 | 13 113.0 | 12 963.0 | 13 642.0 | 13 544.0 | 12 715.0 | 12 618.0 | 12 642.0 | 12 689.0 | 8 273.0 | 7 825.0 | 11 849.0 | 12 428.0 | 11 955.0 | 12 827.0 | 13 980.0 | 14 295.0 | 15 759.0 |
| Rzeczowe aktywa trwałe netto | 1 692.0 | 1 565.0 | 1 926.0 | 2 506.0 | 2 660.0 | 2 855.0 | 3 099.0 | 3 124.0 | 3 270.0 | 3 170.0 | 3 201.0 | 3 259.0 | 2 955.0 | 2 630.0 | 2 375.0 | 2 233.0 | 2 166.0 | 2 608.0 | 2 542.0 | 2 652.0 | 2 904.0 | 3 108.0 | 3 412.0 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4 384.0 | 4 294.0 | 3 800.0 | 3 988.0 | 3 823.0 | 3 678.0 | 3 733.0 | 3 825.0 | 3 628.0 | 3 836.0 | 3 925.0 | 3 899.0 | 4 537.0 |
| Wartości niematerialne i prawne | 1 198.0 | 1 220.0 | 2 247.0 | 3 596.0 | 5 317.0 | 5 266.0 | 8 237.0 | 8 367.0 | 8 931.0 | 8 409.0 | 3 004.0 | 2 860.0 | 2 981.0 | 3 022.0 | 934.0 | 772.0 | 2 858.0 | 6 764.0 | 6 647.0 | 7 079.0 | 7 410.0 | 0.0 | 4 191.0 |
| Wartość firmy i wartości niematerialne i prawne | 1 198.0 | 1 220.0 | 2 247.0 | 3 596.0 | 5 317.0 | 5 266.0 | 8 237.0 | 8 367.0 | 8 931.0 | 8 409.0 | 7 388.0 | 7 154.0 | 6 781.0 | 7 010.0 | 4 757.0 | 4 450.0 | 6 591.0 | 10 589.0 | 10 275.0 | 10 915.0 | 11 335.0 | 3 899.0 | 8 728.0 |
| Należności netto | 4 158.0 | 4 469.0 | 4 245.0 | 6 962.0 | 4 838.0 | 5 217.0 | 5 570.0 | 5 900.0 | 6 246.0 | 6 522.0 | 11 076.0 | 10 315.0 | 9 689.0 | 7 854.0 | 5 965.0 | 5 370.0 | 5 464.0 | 6 361.0 | 6 589.0 | 7 254.0 | 7 318.0 | 7 813.0 | 8 402.0 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 1 024.0 | 1 551.0 | 562.0 | 649.0 | 332.0 | 96.0 | 56.0 | 227.0 | 840.0 | 1 654.0 | 1 813.0 | 1 141.0 | 1 142.0 | 1 668.0 | 1 362.0 | 1 240.0 | 1 415.0 | 2 226.0 | 2 203.0 | 1 965.0 |
| Aktywa obrotowe | 14 129.0 | 12 219.0 | 15 806.0 | 14 086.0 | 13 374.0 | 14 203.0 | 16 809.0 | 17 522.0 | 17 440.0 | 17 049.0 | 17 718.0 | 16 416.0 | 15 254.0 | 13 547.0 | 13 201.0 | 12 939.0 | 13 670.0 | 14 465.0 | 15 118.0 | 15 552.0 | 14 602.0 | 16 398.0 | 17 914.0 |
| Środki pieniężne i Inwestycje | 2 234.0 | 956.0 | 2 007.0 | 1 081.0 | 2 003.0 | 1 782.0 | 2 297.0 | 2 641.0 | 2 074.0 | 1 538.0 | 2 142.0 | 1 527.0 | 1 495.0 | 1 771.0 | 2 316.0 | 1 902.0 | 2 049.0 | 1 962.0 | 2 213.0 | 2 479.0 | 1 511.0 | 2 407.0 | 2 556.0 |
| Zapasy | 6 720.0 | 5 698.0 | 8 546.0 | 5 511.0 | 3 095.0 | 3 383.0 | 4 365.0 | 4 662.0 | 4 426.0 | 4 486.0 | 4 182.0 | 4 226.0 | 3 939.0 | 3 795.0 | 4 014.0 | 4 735.0 | 3 663.0 | 5 823.0 | 5 882.0 | 5 486.0 | 5 338.0 | 5 693.0 | 6 520.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 20.0 | (554.0) | 175.0 | (303.0) | 11.0 | 220.0 | 207.0 | 5.0 | (651.0) | (580.0) | (679.0) | 138.0 | 3.0 | (511.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 234.0 | 956.0 | 2 007.0 | 1 061.0 | 2 003.0 | 1 607.0 | 2 297.0 | 2 630.0 | 1 854.0 | 1 331.0 | 2 137.0 | 1 527.0 | 1 495.0 | 1 771.0 | 2 167.0 | 1 893.0 | 2 049.0 | 1 962.0 | 2 213.0 | 2 479.0 | 1 511.0 | 2 407.0 | 2 556.0 |
| Należności krótkoterminowe | 4 232.0 | 4 189.0 | 4 986.0 | 3 431.0 | 4 080.0 | 3 923.0 | 4 735.0 | 4 611.0 | 4 730.0 | 4 949.0 | 5 195.0 | 4 722.0 | 4 268.0 | 3 336.0 | 2 838.0 | 2 962.0 | 3 028.0 | 3 791.0 | 3 619.0 | 3 372.0 | 3 054.0 | 3 268.0 | 3 763.0 |
| Dług krótkoterminowy | 837.0 | 725.0 | 919.0 | 666.0 | 881.0 | 1 149.0 | 0.0 | 1 904.0 | 1 258.0 | 1 393.0 | 9 862.0 | 239.0 | 241.0 | 217.0 | 1 267.0 | 1 417.0 | 478.0 | 1 031.0 | 1 824.0 | 1 558.0 | 1 082.0 | 2 044.0 | 2 327.0 |
| Zobowiązania krótkoterminowe | 11 877.0 | 10 995.0 | 14 600.0 | 13 194.0 | 12 687.0 | 14 379.0 | 17 042.0 | 16 693.0 | 16 858.0 | 17 352.0 | 18 847.0 | 17 514.0 | 16 069.0 | 14 156.0 | 13 628.0 | 14 396.0 | 15 358.0 | 15 318.0 | 15 894.0 | 15 596.0 | 15 166.0 | 16 959.0 | 18 666.0 |
| Rozliczenia międzyokresowe | 4 546.0 | 4 613.0 | 5 730.0 | 5 180.0 | 5 851.0 | 7 320.0 | 0.0 | 8 598.0 | 9 215.0 | 9 348.0 | 2 913.0 | 11 600.0 | 10 689.0 | 9 667.0 | 93.0 | 7 058.0 | 152.0 | 7 906.0 | 7 895.0 | 8 076.0 | 8 199.0 | 8 939.0 | 9 702.0 |
| Zobowiązania długoterminowe | 3 255.0 | 2 254.0 | 2 409.0 | 4 085.0 | 5 418.0 | 4 237.0 | 6 750.0 | 7 243.0 | 7 126.0 | 8 637.0 | 7 883.0 | 7 841.0 | 7 973.0 | 7 778.0 | 4 011.0 | 3 265.0 | 5 651.0 | 5 906.0 | 5 544.0 | 5 943.0 | 5 362.0 | 4 752.0 | 4 357.0 |
| Rezerwy z tytułu odroczonego podatku | 163.0 | 159.0 | 158.0 | 101.0 | 0.0 | 442.0 | 553.0 | 488.0 | 496.0 | 479.0 | 382.0 | 316.0 | 299.0 | 325.0 | 391.0 | 352.0 | 322.0 | 245.0 | 233.0 | 340.0 | 246.0 | 268.0 | 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 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 387.0 | 480.0 | 486.0 | 492.0 | 531.0 | 641.0 |
| Zobowiązania ogółem | 15 132.0 | 13 249.0 | 17 009.0 | 17 279.0 | 18 105.0 | 18 616.0 | 23 792.0 | 23 936.0 | 23 984.0 | 25 989.0 | 26 730.0 | 25 355.0 | 24 042.0 | 21 934.0 | 21 012.0 | 20 498.0 | 21 009.0 | 21 224.0 | 21 438.0 | 21 539.0 | 20 528.0 | 21 711.0 | 23 473.0 |
| Kapitał własny | 3 295.0 | 3 305.0 | 3 703.0 | 4 598.0 | 5 276.0 | 5 432.0 | 6 130.0 | 6 549.0 | 7 098.0 | 4 604.0 | 3 703.0 | 3 679.0 | 3 854.0 | 4 302.0 | 4 373.0 | 4 213.0 | 4 510.0 | 5 334.0 | 5 278.0 | 6 455.0 | 7 699.0 | 8 561.0 | 10 200.0 |
| Udziały mniejszościowe | 7.0 | 1.0 | 21.0 | 154.0 | 81.0 | 103.0 | 156.0 | 198.0 | 284.0 | 303.0 | 305.0 | 298.0 | 343.0 | 22.0 | 16.0 | 14.0 | 11.0 | 11.0 | 11.0 | 27.0 | 516.0 | 761.0 | 1 210.0 |
| Pasywa | 18 434.0 | 16 555.0 | 20 733.0 | 21 877.0 | 23 381.0 | 24 048.0 | 29 922.0 | 30 485.0 | 31 082.0 | 30 593.0 | 30 433.0 | 29 034.0 | 27 896.0 | 26 236.0 | 25 385.0 | 24 711.0 | 25 519.0 | 26 893.0 | 27 073.0 | 28 379.0 | 28 582.0 | 30 693.0 | nan |
| Inwestycje | 1 326.0 | 1 349.0 | 642.0 | 1 044.0 | 997.0 | 737.0 | 346.0 | 343.0 | 316.0 | 263.0 | 232.0 | 189.0 | 1 074.0 | 1 134.0 | 1 279.0 | 1 145.0 | 1 157.0 | 1 362.0 | 1 240.0 | 1 415.0 | 2 226.0 | 2 203.0 | 1 965.0 |
| Dług (mln) | 3 193.0 | 2 138.0 | 980.0 | 2 641.0 | 2 860.0 | 2 824.0 | 4 095.0 | 6 508.0 | 5 801.0 | 5 885.0 | 9 862.0 | 4 877.0 | 5 233.0 | 4 786.0 | 5 278.0 | 4 682.0 | 3 875.0 | 5 006.0 | 5 704.0 | 5 670.0 | 4 613.0 | 4 929.0 | 4 700.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 234.0 | 956.0 | 2 007.0 | 1 061.0 | 2 003.0 | 1 607.0 | 2 297.0 | 2 630.0 | 1 854.0 | 1 331.0 | 2 137.0 | 1 527.0 | 1 495.0 | 1 771.0 | 2 167.0 | 1 893.0 | 2 049.0 | 1 962.0 | 2 213.0 | 2 479.0 | 1 511.0 | 2 407.0 | 2 556.0 |
| Dług netto | 959.0 | 1 182.0 | (1 027.0) | 1 580.0 | 857.0 | 1 217.0 | 1 798.0 | 3 878.0 | 3 947.0 | 4 554.0 | 7 725.0 | 3 350.0 | 3 738.0 | 3 015.0 | 3 111.0 | 2 789.0 | 1 826.0 | 3 044.0 | 3 491.0 | 3 191.0 | 3 102.0 | 2 522.0 | 2 144.0 |
| Ticker | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI | LDO.MI |
| Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |