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) |
203.368 |
259.087 |
103.632 |
79.873 |
114.793 |
336.956 |
277.773 |
248.816 |
241.387 |
292.139 |
383.33 |
381.566 |
453.851 |
477.938 |
585.514 |
558.797 |
656.894 |
768.319 |
835.728 |
855.768 |
916.571 |
1 465.612 |
3 557.124 |
2 410.272 |
4 762.528 |
25 843.685 |
Aktywa trwałe (mln) |
81.962 |
104.214 |
35.697 |
24.898 |
25.476 |
161.779 |
104.386 |
73.41 |
58.664 |
77.71 |
78.11 |
84.708 |
110.646 |
119.797 |
105.566 |
96.432 |
91.58 |
83.332 |
72.117 |
77.369 |
163.125 |
1 192.992 |
3 289.159 |
2 145.706 |
4 494.633 |
25 591.361 |
Rzeczowe aktywa trwałe netto |
30.594 |
61.409 |
26.506 |
18.471 |
16.113 |
16.096 |
12.031 |
11.102 |
9.544 |
8.978 |
54.906 |
65.033 |
95.311 |
100.514 |
85.445 |
77.852 |
65.664 |
57.436 |
53.359 |
51.919 |
135.692 |
116.572 |
103.347 |
93.61 |
86.284 |
80.887 |
Wartość firmy |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Wartości niematerialne i prawne |
47.154 |
34.3 |
5.402 |
0.789 |
0.604 |
0.0 |
0.0 |
1.903 |
2.34 |
14.823 |
13.431 |
9.059 |
7.031 |
10.36 |
10.295 |
13.469 |
15.855 |
8.497 |
2.499 |
0.0 |
0.0 |
1 054.302 |
2 850.21 |
1 840.028 |
3 626.476 |
23 909.373 |
Wartość firmy i wartości niematerialne i prawne |
47.154 |
34.3 |
5.402 |
0.789 |
0.604 |
(26.365) |
0.0 |
1.903 |
2.34 |
14.823 |
13.431 |
9.059 |
7.031 |
10.36 |
10.295 |
13.469 |
15.855 |
8.497 |
2.499 |
0.0 |
0.0 |
1 054.302 |
2 850.21 |
1 840.028 |
3 626.476 |
23 909.373 |
Należności netto |
37.586 |
49.061 |
22.281 |
28.195 |
30.993 |
40.917 |
43.052 |
54.468 |
52.214 |
49.67 |
56.399 |
82.056 |
94.723 |
93.758 |
86.181 |
78.633 |
68.154 |
83.319 |
69.5 |
171.359 |
163.516 |
197.461 |
189.28 |
189.28 |
207.715 |
181.203 |
Inwestycje długoterminowe |
0.0 |
0.0 |
0.0 |
(0.495) |
0.0 |
26.365 |
0.0 |
0.0 |
0.0 |
(17.105) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1 054.302 |
0.0 |
0.0 |
0.0 |
0.0 |
Aktywa obrotowe |
121.406 |
154.873 |
67.935 |
54.975 |
89.317 |
175.177 |
173.387 |
175.406 |
182.723 |
214.429 |
305.22 |
296.858 |
343.205 |
358.141 |
479.948 |
462.365 |
565.314 |
684.987 |
763.611 |
778.399 |
753.446 |
272.62 |
267.965 |
264.566 |
267.894999 |
252.324 |
Środki pieniężne i Inwestycje |
25.941 |
68.77 |
39.313 |
15.08 |
51.882 |
106.13 |
96.079 |
78.996 |
85.194 |
122.915 |
224.769 |
174.097 |
199.634 |
224.393 |
357.369 |
345.466 |
485.661 |
589.383 |
675.171 |
576.11 |
565.646 |
59.675 |
63.356 |
43.835 |
48.673 |
38.117 |
Zapasy |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
36.88 |
0.0 |
40.421 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1e-06 |
0.0 |
7.033 |
0.0 |
0.0 |
Inwestycje krótkoterminowe |
0.0 |
1.085 |
0.904 |
0.044 |
0.0 |
37.816 |
53.761 |
0.016 |
2.982 |
0.619 |
0.549 |
0.284 |
0.289 |
0.086 |
137.198 |
198.547 |
193.32 |
187.408 |
254.927 |
466.186 |
108.919 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Środki pieniężne i inne aktywa pieniężne |
25.941 |
67.685 |
38.409 |
15.036 |
51.882 |
68.314 |
42.318 |
78.98 |
85.194 |
122.915 |
224.769 |
174.097 |
199.634 |
224.393 |
220.171 |
146.919 |
292.341 |
401.975 |
420.244 |
109.924 |
456.727 |
59.675 |
63.356 |
43.835 |
48.673 |
38.117 |
Należności krótkoterminowe |
13.582 |
35.025 |
18.935 |
15.267 |
12.768 |
18.906 |
19.55 |
24.378 |
23.469 |
0.0 |
0.0 |
0.0 |
0.0 |
42.492 |
39.946 |
35.458 |
31.84 |
36.628 |
30.711 |
33.684 |
33.919 |
(45.119) |
46.084 |
42.976 |
32.627 |
52.982 |
Dług krótkoterminowy |
0.0 |
0.0 |
1.212 |
4.698 |
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 |
33.919 |
45.119 |
46.084 |
0.454 |
10.946 |
53.499 |
Zobowiązania krótkoterminowe |
68.297 |
112.257 |
91.114 |
61.895 |
61.709 |
89.634 |
92.682 |
112.828 |
126.985 |
143.151 |
152.635 |
186.57 |
218.393 |
219.056 |
233.519 |
197.3 |
172.658 |
185.486 |
184.858 |
258.269 |
269.818 |
285.618 |
311.985 |
317.403 |
323.273 |
355.384 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
20.987 |
23.961 |
28.374 |
43.674 |
45.874 |
56.578 |
64.302 |
66.495 |
77.783 |
89.331 |
103.199 |
101.888 |
113.656 |
108.413 |
100.695 |
105.535 |
112.649 |
176.54 |
187.107 |
191.25 |
209.86 |
217.428 |
228.162 |
237.974 |
Zobowiązania długoterminowe |
33.255 |
132.253 |
81.875 |
52.487 |
8.737 |
6.744 |
4.369 |
2.837 |
11.073 |
10.947 |
16.467 |
45.824 |
66.48 |
58.571 |
41.669 |
37.026 |
28.955 |
30.656 |
60.331 |
67.768 |
138.194 |
626.949 |
2 266.181 |
2 475.989 |
2 274.283 |
7 258.317 |
Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
0.0 |
(1.381) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.115 |
0.355 |
10.498 |
6.231 |
7.188 |
3.529 |
0.017 |
0.294 |
0.004 |
0.037 |
0.026 |
8.211 |
0.109 |
0.198 |
0.357 |
0.407 |
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 |
103.424 |
84.328 |
76.608 |
67.344 |
61.086 |
56.403 |
Zobowiązania ogółem |
101.552 |
244.51 |
172.989 |
114.382 |
70.446 |
96.378 |
97.051 |
115.665 |
138.058 |
154.098 |
169.102 |
232.394 |
284.873 |
277.627 |
275.188 |
234.326 |
201.613 |
216.142 |
245.189 |
326.037 |
408.012 |
912.567 |
2 578.166 |
2 793.392 |
2 597.556 |
7 613.701 |
Kapitał własny |
101.816 |
14.577 |
(69.357) |
(34.509) |
44.347 |
240.578 |
180.722 |
133.151 |
103.329 |
138.041 |
214.228 |
149.172 |
168.978 |
200.311 |
310.326 |
324.471 |
455.281 |
552.177 |
590.539 |
529.731 |
508.559 |
553.045 |
978.958 |
(383.12) |
2 164.972 |
18 229.984 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Pasywa |
203.368 |
259.087 |
103.632 |
79.873 |
114.793 |
336.956 |
277.773 |
248.816 |
241.387 |
292.139 |
383.33 |
381.566 |
453.851 |
477.938 |
585.514 |
558.797 |
656.894 |
768.319 |
835.728 |
855.768 |
916.571 |
1 465.612 |
3 557.124 |
2 410.272 |
4 762.528 |
25 843.685 |
Inwestycje |
0.0 |
1.085 |
0.904 |
0.044 |
0.0 |
64.181 |
53.761 |
0.016 |
2.982 |
0.619 |
0.549 |
0.284 |
0.289 |
0.086 |
137.198 |
198.547 |
193.32 |
187.408 |
254.927 |
466.186 |
108.919 |
1 054.302 |
0.0 |
0.0 |
0.0 |
(23 909.373) |
Dług (mln) |
0.0 |
0.0 |
1.212 |
49.739 |
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 |
103.424 |
570.694 |
2 231.759 |
2 446.358 |
2 254.14 |
109.902 |
Środki pieniężne i inne aktywa pieniężne |
25.941 |
67.685 |
38.409 |
15.036 |
51.882 |
68.314 |
42.318 |
78.98 |
85.194 |
122.915 |
224.769 |
174.097 |
199.634 |
224.393 |
220.171 |
146.919 |
292.341 |
401.975 |
420.244 |
109.924 |
456.727 |
59.675 |
63.356 |
43.835 |
48.673 |
38.117 |
Dług netto |
(25.941) |
(67.685) |
(37.197) |
34.703 |
(51.882) |
(68.314) |
(42.318) |
(78.98) |
(85.194) |
(122.915) |
(224.769) |
(174.097) |
(199.634) |
(224.393) |
(220.171) |
(146.919) |
(292.341) |
(401.975) |
(420.244) |
(109.924) |
(353.303) |
511.019 |
2 168.403 |
2 402.523 |
2 205.467 |
71.785 |
Ticker |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
MSTR |
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 |