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) | 1 766.3 | 2 312.959 | 2 623.071 | 2 937.249 | 3 380.592 | 3 733.521 | 4 423.562 | 4 903.474 | 5 592.434 | 6 587.845 | 5 990.952 | 6 303.549 | 6 556.125 | 6 682.491 | 7 093.738 | 7 925.743 | 6 752.043 | 6 284.0 | 6 335.0 | 6 988.0 | 7 683.0 | 8 053.372 | 8 910.435 | 9 660.781 | 7 833.0 | 7 038.818 |
| Aktywa trwałe (mln) | 1 414.6 | 1 832.673 | 2 141.579 | 2 399.701 | 2 767.052 | 3 005.343 | 3 490.366 | 3 909.739 | 4 378.102 | 5 315.553 | 4 929.294 | 5 136.381 | 5 361.487 | 5 554.41 | 5 944.644 | 6 615.005 | 5 606.566 | 5 306.992 | 5 264.671 | 5 803.978 | 6 385.358 | 6 716.025 | 7 359.492 | 7 649.033 | 6 469.436 | 6 372.559 |
| Rzeczowe aktywa trwałe netto | 1 248.2 | 1 601.014 | 1 809.318 | 1 924.886 | 2 222.293 | 2 572.705 | 3 049.893 | 2 993.351 | 3 659.555 | 4 300.918 | 3 894.117 | 4 115.18 | 4 285.014 | 4 498.839 | 4 931.379 | 5 526.764 | 4 311.097 | 3 931.327 | 4 079.188 | 4 578.677 | 5 032.465 | 5 287.052 | 5 880.526 | 6 210.92 | 5 195.273 | 5 344.292 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 230.865 | 228.334 | 425.698 | 0.0 | 629.463 | 634.633 | 634.931 | 636.039 | 636.039 | 635.204 | 635.204 | 631.791 | 631.791 | 664.922 | 681.358 | 714.963 | 765.386 | 763.5 | 488.96 | 345.736 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.059 | 23.492 | 27.792 | 0.0 | 28.977 | 25.271 | 20.843 | 17.129 | 13.099 | 9.84 | 7.342 | 5.925 | 3.837 | 10.815 | 15.246 | 25.496 | 22.578 | 17.532 | 2.004 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 392.881 | 222.012 | 249.924 | 251.826 | 453.49 | 644.127 | 658.44 | 659.904 | 655.774 | 653.168 | 649.138 | 645.044 | 642.546 | 637.716 | 635.628 | 675.737 | 696.604 | 740.459 | 787.964 | 781.032 | 490.964 | 345.736 |
| Należności netto | 169.6 | 342.354 | 285.081 | 325.395 | 357.677 | 440.903 | 603.959 | 624.682 | 715.484 | 707.109 | 531.98 | 583.743 | 646.251 | 678.123 | 713.067 | 693.318 | 590.105 | 630.243 | 727.03 | 722.945 | 836.605 | 873.986 | 946.741 | 1 305.642 | 942.782 | 274.303 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (9.062) | (5.969) | (7.046) | 0.0 | 145.416 | 103.661 | 109.424 | 103.243 | 112.939 | 117.92 | 119.704 | 125.866 | 137.613 | 138.62 | 148.656 | 165.022 | 175.476 | 161.913 | 124.235 | 115.459 |
| Aktywa obrotowe | 351.7 | 480.286 | 481.492 | 537.548 | 613.54 | 728.178 | 933.196 | 993.735 | 1 214.332 | 1 272.292 | 1 061.658 | 1 167.168 | 1 194.638 | 1 128.081 | 1 116.688 | 1 194.973 | 1 021.042 | 977.475 | 1 069.995 | 1 184.132 | 1 297.701 | 1 337.347 | 1 550.943 | 2 011.748 | 1 363.723 | 666.259 |
| Środki pieniężne i Inwestycje | 77.5 | 36.512 | 41.811 | 67.556 | 86.341 | 99.377 | 107.435 | 74.921 | 105.82 | 51.714 | 177.947 | 222.074 | 162.772 | 49.042 | 45.225 | 81.855 | 84.591 | 46.107 | 34.599 | 53.948 | 66.459 | 59.547 | 54.161 | 80.517 | 48.875 | 50.204 |
| Zapasy | 64.6 | 64.017 | 95.341 | 93.123 | 114.051 | 143.88 | 172.201 | 204.44 | 229.255 | 261.524 | 249.804 | 252.897 | 274.205 | 317.415 | 282.391 | 300.811 | 253.727 | 238.273 | 226.583 | 287.309 | 278.407 | 291.167 | 335.609 | 387.525 | 87.392 | 44.94 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 91.55 | 39.125 | 2.833 | 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 |
| Środki pieniężne i inne aktywa pieniężne | 77.5 | 36.512 | 41.811 | 67.556 | 86.341 | 99.377 | 107.435 | 74.921 | 105.82 | 51.714 | 175.114 | 222.074 | 162.772 | 49.042 | 45.225 | 81.855 | 84.591 | 46.107 | 34.599 | 53.948 | 66.459 | 59.547 | 54.161 | 80.517 | 48.875 | 50.204 |
| Należności krótkoterminowe | 81.3 | 171.929 | 110.649 | 132.12 | 150.316 | 184.993 | 269.021 | 300.05 | 369.235 | 432.358 | 281.906 | 301.132 | 337.228 | 388.015 | 404.961 | 382.671 | 310.466 | 279.962 | 312.327 | 358.505 | 403.391 | 426.264 | 478.933 | 657.168 | 475.215 | 150.07 |
| Dług krótkoterminowy | 19.1 | 27.695 | 11.185 | 42.183 | 27.646 | 72.046 | 101.758 | 84.034 | 163.382 | 183.766 | 22.929 | 92.797 | 139.267 | 162.308 | 23.777 | 269.449 | 289.289 | 43.598 | 148.499 | 251.854 | 48.204 | 85.21 | 183.421 | 359.047 | 179.203 | 161.7 |
| Zobowiązania krótkoterminowe | 187.3 | 284.473 | 245.327 | 299.645 | 314.061 | 449.093 | 628.928 | 653.962 | 849.888 | 967.475 | 667.185 | 768.076 | 898.753 | 850.115 | 784.9 | 968.694 | 947.639 | 669.659 | 812.858 | 986.05 | 866.427 | 963.522 | 1 092.24 | 1 479.603 | 1 075.733 | 678.598 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 325.443 | 127.08 | 149.774 | 0.0 | 348.679 | 0.0 | 300.281 | 336.175 | 340.039 | 371.69 | 411.321 | 420.598 | 413.583 | 208.204 | 58.11 | 0.0 |
| Zobowiązania długoterminowe | 893.0 | 1 131.0 | 1 251.7 | 1 337.7 | 1 615.9 | 1 603.4 | 1 903.0 | 2 084.6 | 2 211.2 | 2 296.493 | 2 752.12 | 2 842.671 | 2 881.805 | 3 184.128 | 3 420.53 | 3 591.5 | 3 159.421 | 3 298.564 | 3 092.765 | 3 435.285 | 3 969.386 | 4 010.745 | 4 435.321 | 4 594.049 | 3 852.193 | 3 669.646 |
| Rezerwy z tytułu odroczonego podatku | 213.8 | 281.0 | 342.412 | 374.097 | 444.779 | 494.589 | 526.176 | 546.602 | 668.016 | 727.857 | 590.968 | 672.269 | 769.166 | 755.102 | 859.306 | 952.413 | 720.319 | 668.226 | 347.271 | 430.085 | 506.583 | 516.098 | 591.962 | 631.303 | 458.548 | 441.32 |
| 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 | 115.406 | 120.523 | 124.621 | 120.05 | 74.529 | 0.0 |
| Zobowiązania ogółem | 1 080.3 | 1 415.499 | 1 497.0 | 1 637.304 | 1 929.956 | 2 052.508 | 2 531.94 | 2 738.561 | 3 061.115 | 3 826.769 | 3 419.305 | 3 610.747 | 3 780.558 | 4 034.243 | 4 205.0 | 4 560.0 | 4 107.0 | 3 968.0 | 3 906.0 | 4 421.0 | 4 836.0 | 4 974.267 | 5 527.561 | 6 073.652 | 4 927.926 | 4 348.244 |
| Kapitał własny | 686.0 | 897.46 | 1 126.071 | 1 299.945 | 1 450.636 | 1 681.013 | 1 891.622 | 2 164.913 | 2 531.319 | 2 761.076 | 2 571.647 | 2 692.802 | 2 775.567 | 2 648.248 | 2 856.0 | 3 250.0 | 2 521.0 | 2 316.0 | 2 429.0 | 2 567.0 | 2 847.0 | 3 079.105 | 3 382.874 | 3 587.129 | 2 905.0 | 2 690.574 |
| 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 | 32.738 | 115.743 | 124.043 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 1 766.3 | 2 312.959 | 2 623.071 | 2 937.249 | 3 380.592 | 3 733.521 | 4 423.562 | 4 903.474 | 5 592.434 | 6 587.845 | 5 990.952 | 6 303.549 | 6 556.125 | 6 682.491 | 7 093.738 | 7 925.743 | 6 752.043 | 6 284.0 | 6 335.0 | 6 988.0 | 7 683.0 | 8 053.372 | 8 910.435 | 9 660.781 | 7 833.159 | 7 038.818 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (9.062) | (5.969) | 91.55 | 39.125 | 148.249 | 103.661 | 109.424 | 103.243 | 112.939 | 117.92 | 119.704 | 125.866 | 137.613 | 138.62 | 148.656 | 165.022 | 175.476 | 161.913 | 124.235 | 115.459 |
| Dług (mln) | 582.6 | 755.861 | 794.894 | 861.741 | 967.096 | 945.487 | 1 206.51 | 1 254.582 | 1 310.163 | 1 752.402 | 1 509.606 | 1 526.752 | 1 424.678 | 1 773.175 | 1 866.063 | 2 094.727 | 1 916.732 | 1 790.159 | 1 714.853 | 2 108.695 | 2 358.513 | 2 383.653 | 2 866.521 | 3 207.975 | 2 393.0 | 2 292.61 |
| Środki pieniężne i inne aktywa pieniężne | 77.5 | 36.512 | 41.811 | 67.556 | 86.341 | 99.377 | 107.435 | 74.921 | 105.82 | 51.714 | 175.114 | 222.074 | 162.772 | 49.042 | 45.225 | 81.855 | 84.591 | 46.107 | 34.599 | 53.948 | 66.459 | 59.547 | 54.161 | 80.517 | 48.875 | 50.204 |
| Dług netto | 505.1 | 719.349 | 753.083 | 794.185 | 880.755 | 846.11 | 1 099.075 | 1 179.661 | 1 204.343 | 1 700.688 | 1 334.492 | 1 304.678 | 1 261.906 | 1 724.133 | 1 820.838 | 2 012.872 | 1 832.141 | 1 744.052 | 1 680.254 | 2 054.747 | 2 292.054 | 2 324.106 | 2 812.36 | 3 127.458 | 2 344.125 | 2 242.406 |
| Ticker | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU | MDU |
| 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 |