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) | 9 285.0 | 9 622.0 | 20 886.0 | 42 266.0 | 33 009.0 | 33 361.0 | 34 214.0 | 32 009.0 | 33 373.0 | 30 197.0 | 30 252.0 | 31 531.0 | 25 411.0 | 26 543.0 | 26 381.0 | 26 572.0 | 24 454.0 | 25 614.0 | 34 917.0 | 37 653.0 | 41 089.0 | 44 469.0 | 42 579.0 | 43 755.0 | 46 544.0 | 49 359.0 |
| Aktywa trwałe (mln) | 6 492.0 | 7 096.0 | 16 297.0 | 26 431.0 | 27 264.0 | 26 454.0 | 26 665.0 | 25 290.0 | 26 601.0 | 23 008.0 | 21 617.0 | 17 730.0 | 17 665.0 | 18 151.0 | 16 893.0 | 18 388.0 | 18 120.0 | 18 758.0 | 18 568.0 | 27 973.0 | 30 404.0 | 29 125.0 | 30 153.0 | 31 267.0 | 32 838.0 | 35 271.0 |
| Rzeczowe aktywa trwałe netto | 1 240.0 | 1 015.0 | 2 767.0 | 3 605.0 | 4 036.0 | 4 210.0 | 4 404.0 | 4 531.0 | 4 715.0 | 4 810.0 | 4 868.0 | 3 045.0 | 3 047.0 | 2 887.0 | 2 806.0 | 2 991.0 | 3 064.0 | 3 588.0 | 4 225.0 | 6 372.0 | 8 423.0 | 8 604.0 | 9 549.0 | 10 611.0 | 11 471.0 | 12 306.0 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 7 410.0 | 0.0 | 0.0 | 0.0 | 17 219.0 | 17 672.0 | 947.0 | 13 517.0 | 12 376.0 | 12 374.0 | 12 431.0 | 12 438.0 | 12 466.0 | 12 460.0 | 12 450.0 | 12 455.0 | 18 672.0 | 18 708.0 | 17 518.0 | 17 515.0 | 17 516.0 | 17 517.0 | 17 512.0 |
| Wartości niematerialne i prawne | 3 469.0 | 4 432.0 | 9 807.0 | 18 210.0 | 19 043.0 | 18 659.0 | 18 656.0 | 1 139.0 | 1 074.0 | 14 518.0 | 873.0 | 192.0 | 155.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 372.0 | 1 040.0 | 783.0 | 578.0 | 384.0 | 305.0 | 254.0 |
| Wartość firmy i wartości niematerialne i prawne | 3 469.0 | 4 432.0 | 9 807.0 | 18 210.0 | 19 043.0 | 18 659.0 | 18 656.0 | 18 358.0 | 18 746.0 | 15 465.0 | 14 390.0 | 12 568.0 | 12 529.0 | 12 431.0 | 12 438.0 | 12 466.0 | 12 460.0 | 12 450.0 | 12 455.0 | 20 044.0 | 19 748.0 | 18 301.0 | 18 093.0 | 17 900.0 | 17 822.0 | 17 766.0 |
| Należności netto | 1 402.0 | 1 557.0 | 2 735.0 | 2 889.0 | 3 198.0 | 3 546.0 | 3 656.0 | 3 566.0 | 3 813.0 | 3 904.0 | 3 394.0 | 3 329.0 | 2 964.0 | 2 858.0 | 2 685.0 | 2 806.0 | 2 841.0 | 3 299.0 | 3 976.0 | 6 474.0 | 6 660.0 | 6 641.0 | 6 959.0 | 7 494.0 | 7 147.0 | 7 180.0 |
| Inwestycje długoterminowe | 0.0 | 0.0 | (344.0) | 0.0 | (509.0) | 0.0 | (595.0) | 0.0 | 0.0 | 0.0 | 300.0 | 320.0 | 153.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 364.0 | 377.0 | 418.0 | 332.0 | 339.0 | 347.0 |
| Aktywa obrotowe | 2 793.0 | 2 526.0 | 4 589.0 | 15 835.0 | 5 745.0 | 6 907.0 | 7 549.0 | 6 719.0 | 6 772.0 | 7 189.0 | 8 635.0 | 13 801.0 | 7 746.0 | 8 392.0 | 9 488.0 | 8 184.0 | 6 334.0 | 6 856.0 | 16 349.0 | 9 680.0 | 10 685.0 | 15 344.0 | 12 426.0 | 12 488.0 | 13 706.0 | 14 274.0 |
| Środki pieniężne i Inwestycje | 142.0 | 319.0 | 464.0 | 1 412.0 | 342.0 | 1 230.0 | 1 605.0 | 1 015.0 | 963.0 | 1 504.0 | 3 275.0 | 3 701.0 | 3 002.0 | 3 862.0 | 5 150.0 | 3 863.0 | 2 319.0 | 2 541.0 | 11 225.0 | 1 579.0 | 2 245.0 | 4 907.0 | 3 530.0 | 2 577.0 | 3 109.0 | 4 353.0 |
| Zapasy | 1 190.0 | 585.0 | 1 226.0 | 1 091.0 | 1 147.0 | 1 061.0 | 1 174.0 | 1 178.0 | 1 045.0 | 1 003.0 | 1 170.0 | 896.0 | 873.0 | 798.0 | 698.0 | 742.0 | 807.0 | 816.0 | 780.0 | 654.0 | 783.0 | 759.0 | 811.0 | 978.0 | 1 109.0 | 1 455.0 |
| Inwestycje krótkoterminowe | 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 |
| Środki pieniężne i inne aktywa pieniężne | 142.0 | 319.0 | 464.0 | 1 412.0 | 342.0 | 1 230.0 | 1 605.0 | 1 015.0 | 963.0 | 1 504.0 | 3 275.0 | 3 701.0 | 3 002.0 | 3 862.0 | 5 150.0 | 3 863.0 | 2 319.0 | 2 541.0 | 11 225.0 | 1 579.0 | 2 245.0 | 4 907.0 | 3 530.0 | 2 577.0 | 3 109.0 | 4 353.0 |
| Należności krótkoterminowe | 490.0 | 564.0 | 1 019.0 | 1 427.0 | 1 491.0 | 1 750.0 | 1 767.0 | 1 686.0 | 1 901.0 | 1 943.0 | 1 921.0 | 1 573.0 | 1 481.0 | 1 392.0 | 1 229.0 | 1 305.0 | 1 282.0 | 1 554.0 | 1 661.0 | 2 182.0 | 2 226.0 | 1 806.0 | 2 197.0 | 2 587.0 | 2 110.0 | 2 599.0 |
| Dług krótkoterminowy | 225.0 | 10.0 | 458.0 | 225.0 | 471.0 | 42.0 | 1 264.0 | 170.0 | 137.0 | 501.0 | 103.0 | 784.0 | 13.0 | 1 173.0 | 1 169.0 | 1 441.0 | 1 195.0 | 1 342.0 | 1 382.0 | 1 676.0 | 1 865.0 | 742.0 | 6.0 | 1 072.0 | 2 251.0 | 1 906.0 |
| Zobowiązania krótkoterminowe | 2 464.0 | 2 688.0 | 5 132.0 | 11 373.0 | 6 361.0 | 6 223.0 | 7 974.0 | 6 753.0 | 6 432.0 | 7 424.0 | 6 985.0 | 10 027.0 | 6 135.0 | 6 056.0 | 5 815.0 | 5 892.0 | 5 457.0 | 5 630.0 | 6 965.0 | 8 274.0 | 9 434.0 | 9 580.0 | 9 530.0 | 11 587.0 | 11 942.0 | 14 128.0 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 344.0 | 1 018.0 | 995.0 | 1 070.0 | 1 109.0 | 1 177.0 | 1 180.0 | 1 284.0 | 1 281.0 | 1 969.0 | 1 777.0 | 1 759.0 | 1 722.0 | 1 713.0 | 1 537.0 | 1 471.0 | 1 617.0 | 1 917.0 | 2 237.0 | 2 517.0 | 3 026.0 | 3 609.0 | 4 193.0 | 4 070.0 |
| Zobowiązania długoterminowe | 3 564.0 | 3 015.0 | 8 241.0 | 16 432.0 | 10 850.0 | 10 438.0 | 9 412.0 | 8 641.0 | 9 254.0 | 10 853.0 | 10 580.0 | 7 947.0 | 8 940.0 | 10 973.0 | 9 946.0 | 13 445.0 | 13 475.0 | 14 725.0 | 20 904.0 | 21 192.0 | 22 836.0 | 24 310.0 | 20 123.0 | 16 856.0 | 19 807.0 | 19 941.0 |
| Rezerwy z tytułu odroczonego podatku | 64.0 | 276.0 | 669.0 | 101.0 | 509.0 | 506.0 | 595.0 | 0.0 | 0.0 | 0.0 | 1 010.0 | 612.0 | 900.0 | 1 542.0 | 209.0 | 1 622.0 | 0.0 | 0.0 | 0.0 | 108.0 | 0.0 | 0.0 | 490.0 | 132.0 | 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 | 1308.0 | 1343.0 | 1590.0 | 1824.0 | 1892.0 | 1798.0 |
| Zobowiązania ogółem | 6 028.0 | 5 703.0 | 13 373.0 | 27 805.0 | 17 211.0 | 16 661.0 | 17 386.0 | 15 394.0 | 15 686.0 | 18 277.0 | 17 565.0 | 17 974.0 | 15 075.0 | 17 029.0 | 15 761.0 | 19 337.0 | 18 932.0 | 20 355.0 | 27 869.0 | 29 466.0 | 32 270.0 | 33 890.0 | 29 653.0 | 28 443.0 | 31 749.0 | 34 069.0 |
| Kapitał własny | 3 257.0 | 3 919.0 | 7 391.0 | 14 322.0 | 15 785.0 | 16 700.0 | 16 828.0 | 16 615.0 | 17 687.0 | 11 920.0 | 12 687.0 | 13 557.0 | 10 336.0 | 9 514.0 | 10 620.0 | 7 235.0 | 5 522.0 | 5 259.0 | 7 048.0 | 8 187.0 | 8 819.0 | 10 579.0 | 12 926.0 | 15 312.0 | 14 795.0 | 15 290.0 |
| Udziały mniejszościowe | 0.0 | 0.0 | 122.0 | 139.0 | 13.0 | 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 | 9 285.0 | 9 622.0 | 20 886.0 | 42 266.0 | 33 009.0 | 33 361.0 | 34 214.0 | 32 009.0 | 33 373.0 | 30 197.0 | 30 252.0 | 31 531.0 | 25 411.0 | 26 543.0 | 26 381.0 | 26 572.0 | 24 454.0 | 25 614.0 | 34 917.0 | 37 653.0 | 41 089.0 | 44 469.0 | 42 579.0 | 43 755.0 | 46 544.0 | 49 359.0 |
| Inwestycje | 0.0 | 0.0 | (344.0) | 0.0 | (509.0) | 0.0 | (595.0) | 0.0 | 0.0 | 0.0 | 300.0 | 320.0 | 153.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 364.0 | 377.0 | 418.0 | 332.0 | 339.0 | 347.0 |
| Dług (mln) | 2 225.0 | 1 615.0 | 5 491.0 | 9 623.0 | 5 881.0 | 5 158.0 | 5 145.0 | 4 162.0 | 4 055.0 | 3 944.0 | 4 294.0 | 4 724.0 | 3 948.0 | 3 930.0 | 5 928.0 | 5 925.0 | 6 416.0 | 7 058.0 | 14 399.0 | 13 883.0 | 14 078.0 | 16 346.0 | 14 367.0 | 14 701.0 | 15 678.0 | 18 396.0 |
| Środki pieniężne i inne aktywa pieniężne | 142.0 | 319.0 | 464.0 | 1 412.0 | 342.0 | 1 230.0 | 1 605.0 | 1 015.0 | 963.0 | 1 504.0 | 3 275.0 | 3 701.0 | 3 002.0 | 3 862.0 | 5 150.0 | 3 863.0 | 2 319.0 | 2 541.0 | 11 225.0 | 1 579.0 | 2 245.0 | 4 907.0 | 3 530.0 | 2 577.0 | 3 109.0 | 4 353.0 |
| Dług netto | 2 083.0 | 1 296.0 | 5 027.0 | 8 211.0 | 5 539.0 | 3 928.0 | 3 540.0 | 3 147.0 | 3 092.0 | 2 440.0 | 1 019.0 | 1 023.0 | 946.0 | 68.0 | 778.0 | 2 062.0 | 4 097.0 | 4 517.0 | 3 174.0 | 12 304.0 | 11 833.0 | 11 439.0 | 10 837.0 | 12 124.0 | 12 569.0 | 14 043.0 |
| Ticker | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC | NOC |
| 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 |