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 | 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 1998 | 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) | 9.014 | 26.261 | 24.836 | 25.205 | 29.925 | 46.243 | 60.784 | 66.963 | 85.121 | 144.87 | 186.645 | 213.617 | 290.308 | 334.13 | 461.593 | 475.657 | 486.536 | 495.968 | 484.421 | 476.006 | 525.339 | 760.252 | 676.089 | 633.919 | 630.865 | 700.01 | 701.345 |
| Aktywa trwałe (mln) | 2.5 | 1.775 | 3.309 | 3.658 | 7.173 | 15.473 | 17.668 | 19.974 | 24.257 | 70.414 | 76.505 | 89.824 | 146.639 | 149.923 | 211.874 | 233.96 | 268.818 | 258.201 | 262.263 | 264.567 | 276.467 | 477.275 | 408.369 | 405.959 | 395.092 | 426.011 | 474.833 |
| Rzeczowe aktywa trwałe netto | 0.401 | 1.017 | 1.061 | 1.36 | 1.641 | 3.093 | 4.45 | 5.827 | 5.716 | 8.199 | 9.517 | 12.142 | 12.113 | 12.681 | 15.981 | 15.068 | 15.88 | 18.436 | 20.265 | 22.037 | 24.956 | 48.94 | 48.56 | 47.67 | 46.545 | 272.182 | 311.007 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.069 | 10.647 | 13.811 | 46.781 | 50.258 | 52.393 | 97.405 | 101.03 | 124.279 | 157.945 | 192.003 | 193.058 | 193.712 | 193.642 | 197.073 | 123.204 | 118.873 | 118.873 | 121.868 | 121.868 | 121.868 |
| Wartości niematerialne i prawne | 2.099 | 0.758 | 2.193 | 2.243 | 5.433 | 12.273 | 0.0 | 0.0 | 1.029 | 12.608 | 11.214 | 17.072 | 27.136 | 26.449 | 39.365 | 35.646 | 35.375 | 31.851 | 25.913 | 17.266 | 31.57 | 28.642 | 15.205 | 6.61 | 7.452 | 7.046 | 6.244 |
| Wartość firmy i wartości niematerialne i prawne | 2.099 | 0.758 | 2.193 | 2.243 | 5.433 | 12.273 | 11.069 | 10.647 | 14.84 | 59.389 | 61.472 | 69.465 | 124.541 | 127.479 | 163.644 | 193.591 | 227.378 | 224.909 | 219.625 | 210.908 | 228.643 | 151.846 | 134.078 | 125.483 | 129.32 | 128.914 | 128.112 |
| Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.996 | 0.0 | 0.085 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 139.368 | 134.176999 | 137.991 | 147.491 | 154.023 | 171.463 | 158.22 | 138.334 | 150.459 | 128.793 | 102.933 | 133.935 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.055 | 0.055 | 0.099 | 0.107 | 8.127 | 0.0 | (0.085) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.856 | 0.0 | (0.162) | 27.714 | 0.0 | 0.536 | 216.98 | 0.713 | (0.692) | 0.622 | 2.274 |
| Aktywa obrotowe | 6.514 | 24.486 | 21.527 | 21.547 | 22.752 | 30.77 | 43.116 | 46.989 | 60.864 | 74.456 | 110.14 | 123.793 | 143.669 | 184.207 | 249.719 | 241.697 | 217.718 | 237.767 | 222.158 | 211.439 | 248.872 | 282.977 | 267.72 | 227.96 | 235.773 | 273.999 | 226.512 |
| Środki pieniężne i Inwestycje | 0.639 | 2.878 | 3.597 | 4.576 | 5.566 | 3.408 | 8.078 | 9.774 | 12.127 | 15.25 | 16.094 | 23.511 | 21.757 | 46.571 | 57.616 | 79.552 | 66.634 | 68.612 | 53.743 | 24.77 | 27.876 | 72.909 | 96.22 | 54.632 | 100.101 | 145.846 | 91.404 |
| Zapasy | 0.998 | 3.282 | 1.737 | 1.232 | 1.266 | 2.487 | 4.628 | 5.363 | 9.104 | 9.277 | 8.392 | 17.349 | 12.147 | 12.541 | 11.833 | 10.452 | 8.468 | 9.021 | 11.234 | 18.705 | 29.751 | 36.045 | 31.258 | 22.869 | 6.879 | 1.463 | 1.173 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (8.078) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.839 | 0.0 | 0.0 | 0.0 | (216.014) | 0.0 | 1.963 | 7.09 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 0.639 | 2.878 | 3.597 | 4.576 | 5.566 | 3.408 | 8.078 | 9.774 | 12.127 | 15.25 | 16.094 | 23.511 | 21.757 | 46.571 | 57.616 | 79.552 | 66.634 | 68.612 | 52.904 | 24.77 | 27.876 | 72.909 | 96.22 | 54.632 | 98.138 | 138.756 | 91.404 |
| Należności krótkoterminowe | 3.279 | 10.715 | 7.651 | 8.082 | 7.634 | 12.451 | 31.184 | 33.215 | 42.186 | 52.41 | 74.903 | 77.607 | 97.879 | 105.916 | 199.418 | 196.975 | 182.098 | 194.103 | 187.264 | 184.484 | 100.664 | 125.054 | 114.711 | 69.555 | 55.854 | 58.651 | 51.723 |
| Dług krótkoterminowy | 0.49 | 3.41 | 3.805 | 1.963 | 0.0 | 1.722 | 5.26 | 2.832 | 0.228 | 0.038 | 9.5 | 17.0 | 34.0 | 60.403 | 15.0 | 25.0 | 5.3 | 10.29 | 5.278 | 0.304 | 15.376 | 40.757 | 42.888 | 41.6 | 44.376 | 91.191 | 66.861 |
| Zobowiązania krótkoterminowe | 5.332 | 22.156 | 19.407 | 18.194 | 18.129 | 28.6 | 37.951 | 38.054 | 44.235 | 55.208 | 87.294 | 98.608 | 133.119 | 169.004 | 217.844 | 222.506 | 190.04 | 219.882 | 194.567 | 198.678 | 217.274 | 250.297 | 264.72 | 230.12 | 224.169 | 286.744 | 269.956 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (14.173) | (13.427) | (17.239) | (19.326) | (24.767) | (33.82) | (34.255) | (41.652) | (38.383) | (106.802) | 0.0 | (77.641) | (93.332) | (75.661) | (81.052) | 0.613 | 0.0 | 0.0 | 27.843 | 23.672 | 28.491 | 61.976 |
| Zobowiązania długoterminowe | 0.807 | 0.607 | 0.407 | 10.045 | 2.26 | 5.351 | 2.96 | 0.855 | 2.876 | 6.967 | 3.647 | 9.081 | 15.635 | 13.341 | 74.931 | 72.85 | 102.034 | 84.458 | 91.18 | 67.738 | 97.785 | 390.962 | 255.318 | 202.761 | 192.871 | 212.81 | 243.924 |
| Rezerwy z tytułu odroczonego podatku | 0.007 | 0.007 | 0.007 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.721 | 3.159 | 4.646 | 6.983 | 5.297 | 11.488 | 9.764 | 9.418 | 6.97 | 7.12 | 7.098 | 7.71 | 4.995 | 0.0 | 6.676 | 4.898 | 2.905 | 3.518 |
| 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 | 0.514 | 0.386 | 0.113 | 0.304 | 1.268 | 269.345 | 209.071 | 216.89 | 225.421 | 254.44 | 297.502 |
| Zobowiązania ogółem | 6.139 | 22.763 | 19.814 | 18.194 | 20.389 | 33.951 | 40.911 | 38.909 | 47.111 | 62.175 | 90.941 | 107.689 | 148.754 | 182.345 | 292.775 | 295.356 | 292.074 | 304.34 | 285.747 | 266.416 | 315.059 | 641.259 | 520.038 | 432.881 | 417.04 | 499.554 | 513.88 |
| Kapitał własny | 2.875 | 3.498 | 5.022 | 7.011 | 9.536 | 12.292 | 19.873 | 28.054 | 38.01 | 82.695 | 95.704 | 105.928 | 141.554 | 151.785 | 168.818 | 180.301 | 194.462 | 191.628 | 198.674 | 209.59 | 210.28 | 118.993 | 156.051 | 201.038 | 213.825 | 200.456 | 187.465 |
| Udziały mniejszościowe | (0.018) | (0.036) | (0.03) | 0.017 | (0.023) | 0.09 | 0.095 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.339) | (0.57) | (2.347) | (1.246) | (0.642) | 0.096 | (0.427) | (0.085) | 0.658 | 0.802 | 1.492 | 2.948 | 3.358 |
| Pasywa | 9.014 | 26.261 | 24.836 | 25.205 | 29.925 | 46.243 | 60.784 | 66.963 | 85.121 | 144.87 | 186.645 | 213.617 | 290.308 | 334.13 | 461.593 | 475.657 | 486.536 | 495.968 | 484.421 | 476.006 | 525.339 | 760.252 | 676.089 | 633.919 | 630.865 | 700.01 | 701.345 |
| Inwestycje | 0.0 | 0.0 | 0.055 | 0.055 | 0.099 | 0.107 | 0.049 | 0.0 | (0.085) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.856 | 0.0 | 0.677 | 27.714 | 0.0 | 0.536 | 0.966 | 0.713 | 1.271 | 7.712 | 2.274 |
| Dług (mln) | 1.29 | 4.01 | 4.205 | 1.963 | 0.0 | 1.808 | 8.22 | 2.832 | 0.228 | 0.051 | 9.5 | 17.0 | 34.0 | 61.728 | 70.0 | 80.0 | 62.8 | 67.79 | 65.278 | 50.559 | 95.048 | 393.392 | 248.424 | 216.89 | 225.421 | 291.139 | 297.502 |
| Środki pieniężne i inne aktywa pieniężne | 0.639 | 2.878 | 3.597 | 4.576 | 5.566 | 3.408 | 8.078 | 9.774 | 12.127 | 15.25 | 16.094 | 23.511 | 21.757 | 46.571 | 57.616 | 79.552 | 66.634 | 68.612 | 52.904 | 24.77 | 27.876 | 72.909 | 96.22 | 54.632 | 98.138 | 138.756 | 91.404 |
| Dług netto | 0.651 | 1.132 | 0.608 | (2.613) | (5.566) | (1.6) | 0.142 | (6.942) | (11.899) | (15.199) | (6.594) | (6.511) | 12.243 | 15.157 | 12.384 | 0.448 | (3.834) | (0.822) | 12.374 | 25.789 | 67.172 | 320.483 | 152.204 | 162.258 | 127.283 | 152.383 | 206.098 |
| Ticker | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L | MER.L |
| Waluta | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |