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) |
13 021.0 |
13 769.0 |
13 293.0 |
13 855.0 |
15 053.0 |
18 337.0 |
17 892.0 |
18 137.0 |
17 359.0 |
15 206.0 |
15 322.0 |
15 310.0 |
15 454.0 |
16 307.0 |
16 928.0 |
17 840.0 |
18 216.0 |
18 190.0 |
20 429.0 |
21 578.0 |
31 317.0 |
33 030.0 |
34 388.0 |
33 454.0 |
48 030.0 |
56 481.0 |
Aktywa trwałe (mln) |
9 738.0 |
10 130.0 |
9 501.0 |
10 191.0 |
11 152.0 |
13 450.0 |
12 630.0 |
12 303.0 |
11 905.0 |
10 422.0 |
10 457.0 |
10 034.0 |
9 806.0 |
10 284.0 |
10 679.0 |
11 819.0 |
13 172.0 |
13 306.0 |
14 867.0 |
15 644.0 |
24 249.0 |
24 914.0 |
26 124.0 |
25 155.0 |
26 282.0 |
34 364.0 |
Rzeczowe aktywa trwałe netto |
1 314.0 |
1 360.0 |
1 235.0 |
1 308.0 |
1 389.0 |
1 387.0 |
1 178.0 |
1 043.0 |
992.0 |
969.0 |
952.0 |
822.0 |
804.0 |
809.0 |
828.0 |
809.0 |
773.0 |
725.0 |
712.0 |
701.0 |
2 779.0 |
2 750.0 |
2 715.0 |
2 433.0 |
2 423.0 |
2 357.0 |
Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
7 775.0 |
7 759.0 |
7 163.0 |
0.0 |
0.0 |
6 562.0 |
6 792.0 |
6 893.0 |
7 241.0 |
7 889.0 |
8 369.0 |
9 089.0 |
9 599.0 |
14 671.0 |
15 517.0 |
16 317.0 |
16 251.0 |
17 231.0 |
23 306.0 |
Wartości niematerialne i prawne |
5 542.0 |
5 476.0 |
5 327.0 |
5 404.0 |
5 797.0 |
8 139.0 |
7 773.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
401.0 |
469.0 |
472.0 |
692.0 |
1 036.0 |
1 126.0 |
1 274.0 |
1 437.0 |
2 774.0 |
2 699.0 |
2 810.0 |
2 537.0 |
2 630.0 |
4 820.0 |
Wartość firmy i wartości niematerialne i prawne |
5 542.0 |
5 476.0 |
5 327.0 |
5 404.0 |
5 797.0 |
8 139.0 |
7 773.0 |
7 775.0 |
7 759.0 |
7 163.0 |
7 173.0 |
6 823.0 |
6 963.0 |
7 261.0 |
7 365.0 |
7 933.0 |
8 925.0 |
9 495.0 |
10 363.0 |
11 036.0 |
17 405.0 |
18 216.0 |
19 127.0 |
18 788.0 |
19 861.0 |
28 126.0 |
Należności netto |
2 323.0 |
2 812.0 |
2 692.0 |
2 478.0 |
2 703.0 |
2 890.0 |
2 730.0 |
3 008.0 |
2 874.0 |
2 755.0 |
2 832.0 |
3 035.0 |
2 906.0 |
3 058.0 |
3 259.0 |
3 377.0 |
3 471.0 |
3 643.0 |
4 133.0 |
4 317.0 |
5 236.0 |
5 287.0 |
5 586.0 |
5 852.0 |
6 418.0 |
7 156.0 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
277.0 |
597.0 |
0.0 |
0.0 |
94.0 |
265.0 |
39.0 |
260.0 |
979.0 |
967.0 |
1 159.0 |
776.0 |
1 693.0 |
1 688.0 |
1 632.0 |
1 768.0 |
2 270.0 |
377.0 |
2 051.0 |
0.0 |
Aktywa obrotowe |
3 283.0 |
3 639.0 |
3 792.0 |
3 664.0 |
3 901.0 |
4 887.0 |
5 262.0 |
5 834.0 |
5 454.0 |
4 784.0 |
4 865.0 |
5 276.0 |
5 648.0 |
6 023.0 |
6 249.0 |
6 021.0 |
5 044.0 |
4 884.0 |
5 562.0 |
5 934.0 |
7 068.0 |
8 116.0 |
8 264.0 |
8 299.0 |
21 748.0 |
22 117.0 |
Środki pieniężne i Inwestycje |
428.0 |
240.0 |
537.0 |
546.0 |
665.0 |
1 396.0 |
2 020.0 |
2 089.0 |
2 133.0 |
1 685.0 |
1 777.0 |
1 894.0 |
2 113.0 |
2 301.0 |
2 303.0 |
1 958.0 |
1 374.0 |
1 026.0 |
1 205.0 |
1 066.0 |
1 155.0 |
2 089.0 |
1 752.0 |
1 442.0 |
3 358.0 |
2 398.0 |
Zapasy |
0.0 |
0.0 |
308.0 |
226.0 |
150.0 |
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 |
10 794.0 |
0.0 |
Inwestycje krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(3 795.0) |
(3 704.0) |
(3 612.0) |
(3 297.0) |
(3 559.0) |
(3 824.0) |
(4 082.0) |
(3 992.0) |
(4 234.0) |
(4 552.0) |
(4 146.0) |
(4 241.0) |
(4 847.0) |
(5 001.0) |
(7 344.0) |
(8 585.0) |
0.0 |
0.0 |
0.0 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
428.0 |
240.0 |
537.0 |
546.0 |
665.0 |
1 396.0 |
2 020.0 |
2 089.0 |
2 133.0 |
1 685.0 |
1 777.0 |
1 894.0 |
2 113.0 |
2 301.0 |
2 303.0 |
1 958.0 |
1 374.0 |
1 026.0 |
1 205.0 |
1 066.0 |
1 155.0 |
2 089.0 |
1 752.0 |
1 442.0 |
3 358.0 |
2 398.0 |
Należności krótkoterminowe |
1 721.0 |
1 964.0 |
1 347.0 |
1 406.0 |
1 511.0 |
1 834.0 |
1 733.0 |
2 477.0 |
1 670.0 |
1 688.0 |
1 801.0 |
1 741.0 |
2 016.0 |
1 721.0 |
1 861.0 |
1 883.0 |
1 886.0 |
1 969.0 |
2 083.0 |
2 675.0 |
2 746.0 |
3 050.0 |
3 165.0 |
3 278.0 |
3 403.0 |
3 402.0 |
Dług krótkoterminowy |
1 131.0 |
337.0 |
757.0 |
543.0 |
447.0 |
636.0 |
498.0 |
1 111.0 |
260.0 |
408.0 |
558.0 |
8.0 |
260.0 |
260.0 |
334.0 |
11.0 |
12.0 |
312.0 |
262.0 |
314.0 |
1 557.0 |
859.0 |
349.0 |
578.0 |
1 931.0 |
844.0 |
Zobowiązania krótkoterminowe |
4 318.0 |
4 119.0 |
3 938.0 |
3 863.0 |
4 089.0 |
4 735.0 |
4 351.0 |
5 549.0 |
3 493.0 |
3 386.0 |
3 678.0 |
3 105.0 |
3 739.0 |
3 565.0 |
3 757.0 |
3 705.0 |
3 708.0 |
4 082.0 |
4 262.0 |
4 924.0 |
6 679.0 |
6 517.0 |
6 654.0 |
7 172.0 |
19 795.0 |
19 518.0 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
1 762.0 |
1 965.0 |
1 871.0 |
1 605.0 |
1 723.0 |
1 386.0 |
0.0 |
0.0 |
62.0 |
63.0 |
111.0 |
96.0 |
178.0 |
154.0 |
146.0 |
199.0 |
157.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3 667.0 |
0.0 |
Zobowiązania długoterminowe |
4 533.0 |
4 422.0 |
4 182.0 |
4 974.0 |
5 513.0 |
8 546.0 |
8 181.0 |
6 769.0 |
6 044.0 |
6 098.0 |
5 766.0 |
5 790.0 |
5 775.0 |
6 132.0 |
5 196.0 |
7 002.0 |
7 906.0 |
7 836.0 |
8 725.0 |
9 070.0 |
16 695.0 |
17 253.0 |
16 512.0 |
15 533.0 |
15 865.0 |
23 428.0 |
Rezerwy z tytułu odroczonego podatku |
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 |
565.0 |
561.0 |
737.0 |
522.0 |
0.0 |
0.0 |
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 |
2268.0 |
2266.0 |
2212.0 |
1977.0 |
1973.0 |
0.0 |
Zobowiązania ogółem |
8 851.0 |
8 541.0 |
8 120.0 |
8 837.0 |
9 602.0 |
13 281.0 |
12 532.0 |
12 318.0 |
9 537.0 |
9 484.0 |
9 444.0 |
8 895.0 |
9 514.0 |
9 697.0 |
8 953.0 |
10 707.0 |
11 614.0 |
11 918.0 |
12 987.0 |
13 994.0 |
23 374.0 |
23 770.0 |
23 166.0 |
22 705.0 |
35 660.0 |
42 946.0 |
Kapitał własny |
4 170.0 |
5 228.0 |
5 173.0 |
5 018.0 |
5 451.0 |
5 056.0 |
5 360.0 |
5 819.0 |
7 822.0 |
5 722.0 |
5 913.0 |
6 462.0 |
5 997.0 |
6 674.0 |
8 045.0 |
7 212.0 |
6 691.0 |
6 352.0 |
7 442.0 |
7 574.0 |
8 093.0 |
9 416.0 |
11 435.0 |
10 978.0 |
12 370.0 |
13 728.0 |
Udziały mniejszościowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
35.0 |
47.0 |
57.0 |
64.0 |
70.0 |
79.0 |
89.0 |
80.0 |
83.0 |
73.0 |
150.0 |
156.0 |
213.0 |
229.0 |
179.0 |
193.0 |
Pasywa |
13 021.0 |
13 769.0 |
13 293.0 |
13 855.0 |
15 053.0 |
18 337.0 |
17 892.0 |
18 137.0 |
17 359.0 |
15 206.0 |
15 322.0 |
15 310.0 |
15 454.0 |
16 307.0 |
16 928.0 |
17 840.0 |
18 216.0 |
18 190.0 |
20 429.0 |
21 568.0 |
31 317.0 |
33 030.0 |
34 388.0 |
33 454.0 |
48 030.0 |
56 481.0 |
Inwestycje |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(3 518.0) |
(3 107.0) |
(3 612.0) |
(3 297.0) |
(3 559.0) |
(3 824.0) |
(4 082.0) |
(3 992.0) |
(4 234.0) |
(4 552.0) |
(4 146.0) |
(4 241.0) |
(4 847.0) |
(5 001.0) |
1 632.0 |
1 768.0 |
2 270.0 |
377.0 |
2 051.0 |
0.0 |
Dług (mln) |
3 488.0 |
2 684.0 |
3 091.0 |
3 434.0 |
3 357.0 |
5 327.0 |
5 542.0 |
4 971.0 |
3 864.0 |
3 602.0 |
3 592.0 |
3 034.0 |
2 928.0 |
2 918.0 |
2 955.0 |
3 387.0 |
4 414.0 |
4 807.0 |
5 487.0 |
5 824.0 |
14 224.0 |
13 579.0 |
13 162.0 |
13 472.0 |
15 436.0 |
21 862.0 |
Środki pieniężne i inne aktywa pieniężne |
428.0 |
240.0 |
537.0 |
546.0 |
665.0 |
1 396.0 |
2 020.0 |
2 089.0 |
2 133.0 |
1 685.0 |
1 777.0 |
1 894.0 |
2 113.0 |
2 301.0 |
2 303.0 |
1 958.0 |
1 374.0 |
1 026.0 |
1 205.0 |
1 066.0 |
1 155.0 |
2 089.0 |
1 752.0 |
1 442.0 |
3 358.0 |
2 398.0 |
Dług netto |
3 060.0 |
2 444.0 |
2 554.0 |
2 888.0 |
2 692.0 |
3 931.0 |
3 522.0 |
2 882.0 |
1 731.0 |
1 917.0 |
1 815.0 |
1 140.0 |
815.0 |
617.0 |
652.0 |
1 429.0 |
3 040.0 |
3 781.0 |
4 282.0 |
4 758.0 |
13 069.0 |
11 490.0 |
11 410.0 |
12 030.0 |
12 078.0 |
19 464.0 |
Ticker |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
MMC |
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 |