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) | 909.073 | 793.73 | 1 160.321 | 1 242.994 | 1 519.205 | 1 933.421 | 2 321.636 | 2 665.92 | 3 395.705 | 3 246.37 | 3 390.906 | 5 291.215 | 5 218.9 | 6 187.1 | 6 318.8 | 7 706.8 | 7 784.8 | 8 749.1 | 8 702.1 | 8 219.1 | 7 653.5 | 7 888.9 | 8 876.4 | 8 881.0 | 9 059.6 | 8 830.9 |
| Aktywa trwałe (mln) | 609.106 | 680.544 | 1 020.282 | 1 153.479 | 1 179.722 | 1 655.689 | 1 983.834 | 2 111.641 | 2 745.948 | 2 605.049 | 2 805.324 | 4 521.785 | 4 342.5 | 5 274.8 | 5 224.9 | 6 557.7 | 6 629.9 | 7 812.6 | 7 751.0 | 7 253.0 | 6 637.4 | 6 352.7 | 7 470.2 | 7 418.9 | 7 416.6 | 7 414.6 |
| Rzeczowe aktywa trwałe netto | 12.321 | 15.346 | 17.802 | 19.228 | 36.886 | 40.953 | 50.592 | 63.984 | 69.879 | 71.845 | 62.402 | 67.725 | 69.1 | 81.5 | 92.3 | 95.4 | 114.1 | 110.1 | 111.0 | 104.3 | 92.3 | 79.6 | 73.9 | 68.5 | 67.3 | 57.6 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 739.053 | 751.607 | 888.567 | 1 093.249 | 1 177.227 | 1 230.387 | 1 243.583 | 1 413.217 | 2 131.143 | 2 117.3 | 2 355.2 | 2 341.7 | 2 661.5 | 2 668.4 | 2 628.1 | 2 662.5 | 2 633.4 | 2 651.7 | 2 661.4 | 2 689.2 | 2 648.7 | 2 523.6 | 2 504.9 |
| Wartości niematerialne i prawne | 385.382 | 444.116 | 655.311 | 739.053 | 751.607 | 888.567 | 1 093.249 | 502.066 | 496.602 | 491.408 | 571.573 | 1 424.165 | 1 321.1 | 1 585.5 | 1 460.7 | 1 778.4 | 1 686.4 | 1 497.4 | 1 449.7 | 1 309.9 | 1 182.0 | 1 048.8 | 1 966.4 | 1 876.0 | 1 812.4 | 1 777.8 |
| Wartość firmy i wartości niematerialne i prawne | 385.382 | 444.116 | 655.311 | 739.053 | 751.607 | 888.567 | 1 093.249 | 1 679.293 | 1 726.989 | 1 734.991 | 1 984.79 | 3 555.308 | 3 438.4 | 3 940.7 | 3 802.4 | 4 439.9 | 4 354.8 | 4 125.5 | 4 112.2 | 3 943.3 | 3 833.7 | 3 710.2 | 4 655.6 | 4 524.7 | 4 336.0 | 4 282.7 |
| Należności netto | 239.383 | 66.126 | 57.148 | 50.798 | 65.288 | 91.487 | 148.85 | 201.385 | 237.636 | 131.099 | 140.118 | 278.382 | 249.4 | 295.6 | 390.3 | 425.9 | 391.2 | 383.3 | 433.8 | 400.6 | 417.1 | 421.6 | 419.2 | 316.0 | 368.4 | 409.7 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | (61.658) | (92.707) | (124.168) | 301.476 | 293.44 | 842.49 | 678.887 | 658.332 | 678.931 | 615.8 | 1 031.3 | 1 123.3 | 1 950.7 | 2 086.4 | 3 515.8 | 3 469.7 | 3 205.4 | 2 407.4 | 2 332.0 | 2 509.6 | 2 561.1 | 2 769.4 | 2 785.6 |
| Aktywa obrotowe | 299.967 | 113.186 | 140.039 | 89.515 | 339.483 | 277.732 | 337.802 | 554.279 | 649.757 | 641.321 | 585.582 | 769.43 | 876.4 | 912.3 | 1 093.9 | 1 149.1 | 1 154.9 | 936.5 | 951.1 | 966.1 | 1 016.1 | 1 536.2 | 1 406.2 | 1 462.1 | 1 643.0 | 1 416.3 |
| Środki pieniężne i Inwestycje | 53.879 | 31.612 | 73.427 | 27.708 | 253.334 | 161.45 | 140.423 | 325.595 | 378.848 | 475.619 | 368.683 | 429.293 | 549.9 | 559.3 | 627.5 | 723.2 | 763.7 | 553.2 | 517.3 | 565.5 | 599.0 | 1 114.6 | 987.0 | 1 146.1 | 1 274.6 | 1 006.6 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 41.303 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1e-06 | 1e-06 | 1e-06 | 1 473.7 | 1 648.9 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.173 | 0.0 | 123.866 | 155.894 | 79.188 | 109.196 | 115.965 | 100.4 | 128.9 | 157.9 | 172.6 | 199.9 | 122.4 | 77.8 | 119.3 | 59.4 | 74.9 | 78.5 | 716.9 | 461.0 | 32.299999 |
| Środki pieniężne i inne aktywa pieniężne | 53.879 | 31.612 | 73.427 | 27.708 | 253.334 | 140.277 | 140.423 | 201.729 | 222.954 | 396.431 | 259.487 | 313.328 | 449.5 | 430.4 | 469.6 | 550.6 | 563.8 | 430.8 | 439.5 | 565.5 | 539.6 | 1 039.7 | 908.5 | 429.2 | 813.6 | 950.0 |
| Należności krótkoterminowe | 170.299 | 86.8 | 67.136 | 81.404 | 3.528 | 114.35 | 8.8 | 9.359 | 4.971 | 8.909 | 5.128 | 39.782 | 90.1 | 324.7 | 430.2 | 816.8 | 729.4 | 729.3 | 807.2 | 746.6 | 0.0 | 0.0 | 0.0 | 778.3 | 0.0 | 0.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 252.894 | 12.348 | 11.744 | 17.728 | 65.75 | 236.415 | 239.942 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 449.7 | 40.5 | 38.9 | 38.5 | 39.1 | 0.0 |
| Zobowiązania krótkoterminowe | 170.299 | 86.8 | 320.03 | 93.752 | 101.451 | 132.078 | 256.588 | 287.813 | 316.352 | 212.572 | 227.115 | 407.457 | 427.7 | 375.8 | 521.2 | 816.8 | 729.4 | 729.3 | 807.2 | 746.6 | 634.6 | 712.4 | 789.1 | 778.3 | 628.5 | 639.1 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | (81.404) | 1.309 | (132.078) | 0.886 | 0.953 | 1.487 | 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 | 464.7 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 201.992 | 186.343 | 261.876 | 546.883 | 762.191 | 1 006.273 | 1 102.504 | 1 608.651 | 2 288.121 | 1 730.323 | 1 682.07 | 2 501.456 | 1 839.8 | 2 309.0 | 2 011.1 | 2 592.6 | 2 673.8 | 2 919.8 | 2 504.5 | 2 503.9 | 2 603.1 | 3 187.7 | 3 702.8 | 3 461.7 | 3 467.6 | 3 543.1 |
| Rezerwy z tytułu odroczonego podatku | 25.346 | 31.907 | 38.081 | 61.658 | 92.707 | 124.168 | 182.623 | 218.584 | 257.022 | 228.429 | 322.671 | 495.349 | 495.9 | 513.7 | 456.9 | 491.7 | 565.7 | 660.8 | 467.4 | 511.6 | 450.2 | 423.4 | 503.2 | 464.7 | 463.8 | 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 | 149.5 | 175.5 | 172.4 | 194.8 | 172.9 | 177.8 |
| Zobowiązania ogółem | 372.291 | 273.143 | 581.906 | 640.635 | 863.642 | 1 138.351 | 1 359.092 | 1 896.464 | 2 604.473 | 1 942.895 | 1 909.185 | 2 908.913 | 2 267.5 | 2 684.8 | 2 532.3 | 3 409.4 | 3 403.2 | 3 649.1 | 3 311.7 | 3 250.5 | 3 237.7 | 3 900.1 | 4 491.9 | 4 240.0 | 4 096.1 | 4 182.2 |
| Kapitał własny | 477.986 | 493.91 | 543.34 | 571.861 | 614.769 | 707.692 | 817.381 | 499.222 | 469.202 | 1 092.56 | 1 109.69 | 1 799.963 | 1 866.0 | 2 067.8 | 2 134.2 | 2 627.0 | 2 837.1 | 3 619.6 | 3 822.2 | 4 968.6 | 4 415.8 | 3 988.8 | 4 384.5 | 4 641.0 | 4 963.5 | 4 648.7 |
| Udziały mniejszościowe | 58.796 | 26.677 | 35.075 | 30.498 | 40.794 | 87.378 | 145.163 | 270.234 | 322.03 | 210.915 | 372.031 | 582.339 | 1 085.4 | 1 434.5 | 1 652.3 | 1 670.4 | 1 544.5 | 1 480.4 | 1 568.2 | 1 511.2 | 1 478.3 | 1 209.1 | 1 598.1 | 1 410.7 | 1 375.6 | 1 303.4 |
| Pasywa | 909.073 | 793.73 | 1 160.321 | 1 242.994 | 1 519.205 | 1 933.421 | 2 321.636 | 2 665.92 | 3 395.705 | 3 246.37 | 3 390.906 | 5 291.215 | 5 218.9 | 6 187.1 | 6 318.8 | 7 706.8 | 7 784.8 | 8 749.1 | 8 702.1 | 8 219.1 | 7 653.5 | 7 888.9 | 8 876.4 | 8 881.0 | 9 059.6 | nan |
| Inwestycje | 0.0 | 0.0 | 0.0 | (61.658) | (92.707) | 21.173 | 301.476 | 308.956 | 863.727 | 689.286 | 808.831 | 794.896 | 716.2 | 1 160.2 | 1 445.5 | 2 123.3 | 2 286.3 | 3 638.2 | 3 547.5 | 3 111.4 | 2 466.8 | 2 406.9 | 2 588.1 | 3 278.0 | 2 749.5 | 2 817.899999 |
| Dług (mln) | 175.3 | 151.8 | 452.894 | 471.371 | 435.084 | 868.436 | 665.482 | 1 078.858 | 1 197.583 | 740.66 | 456.976 | 882.118 | 250.0 | 1 115.1 | 865.0 | 1 894.9 | 1 894.8 | 2 109.6 | 1 854.7 | 1 829.6 | 1 793.8 | 2 312.1 | 2 490.4 | 2 535.3 | 2 537.5 | 2 620.2 |
| Środki pieniężne i inne aktywa pieniężne | 53.879 | 31.612 | 73.427 | 27.708 | 253.334 | 140.277 | 140.423 | 201.729 | 222.954 | 396.431 | 259.487 | 313.328 | 449.5 | 430.4 | 469.6 | 550.6 | 563.8 | 430.8 | 439.5 | 565.5 | 539.6 | 1 039.7 | 908.5 | 429.2 | 813.6 | 950.0 |
| Dług netto | 121.421 | 120.188 | 379.467 | 443.663 | 181.75 | 728.159 | 525.059 | 877.129 | 974.629 | 344.229 | 197.489 | 568.79 | (199.5) | 684.7 | 395.4 | 1 344.3 | 1 331.0 | 1 678.8 | 1 415.2 | 1 264.1 | 1 254.2 | 1 272.4 | 1 581.9 | 2 106.1 | 1 723.9 | 1 670.2 |
| Ticker | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR | MGR |
| 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 |