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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 7 832.0 | 9 329.0 | 9 867.0 | 10 437.0 | 12 472.0 | 12 253.0 | 13 425.0 | 15 274.0 | 16 356.0 | 18 090.0 | 20 255.0 | 19 802.0 | 18 319.0 | 19 332.0 | 20 436.0 | 183.916 | 202.804 | 582.426 | 676.217 | 826.36 | 834.074 | 869.275 |
| Aktywa trwałe (mln) | 6 383.0 | 7 585.0 | 7 734.0 | 8 378.0 | 10 064.0 | 9 952.0 | 11 202.0 | 12 896.0 | 13 749.0 | 15 298.0 | 17 339.0 | 16 963.0 | 15 693.0 | 16 452.0 | 17 151.0 | 173.756 | 180.733 | 564.482 | 614.972 | 739.548 | 717.946 | 674.296 |
| Rzeczowe aktywa trwałe netto | 5 252.0 | 5 946.0 | 6 108.0 | 6 694.0 | 7 963.0 | 7 922.0 | 8 990.0 | 9 532.0 | 10 131.0 | 11 453.0 | 12 278.0 | 11 997.0 | 10 998.0 | 11 477.0 | 12 057.0 | 0.046 | 5.757 | 7.615 | 15.77 | 18.801 | 20.412 | 24.315 |
| Wartość firmy | 1 075.0 | 1 551.0 | 1 545.0 | 1 613.0 | 1 967.0 | 1 909.0 | 2 070.0 | 2 066.0 | 2 372.0 | 2 507.0 | 3 194.0 | 3 121.0 | 2 986.0 | 3 117.0 | 3 233.0 | 98.68 | 97.323 | 369.982 | 418.701 | 506.638 | 506.038 | 506.038 |
| Wartości niematerialne i prawne | 56.0 | 88.0 | 81.0 | 71.0 | 134.0 | 121.0 | 142.0 | 132.0 | 167.0 | 173.0 | 596.0 | 603.0 | 568.0 | 583.0 | 553.0 | 64.184 | 54.814 | 143.738 | 128.788 | 151.795 | 123.195 | 97.589 |
| Wartość firmy i wartości niematerialne i prawne | 1 131.0 | 1 639.0 | 1 626.0 | 1 684.0 | 2 101.0 | 2 030.0 | 2 212.0 | 2 198.0 | 2 539.0 | 2 680.0 | 3 790.0 | 3 724.0 | 3 554.0 | 3 700.0 | 3 786.0 | 12.702 | 152.137 | 513.72 | 547.489 | 658.433 | 629.233 | 603.627 |
| Należności netto | 962.0 | 1 231.0 | 1 386.0 | 1 456.0 | 1 723.0 | 1 604.0 | 1 579.0 | 1 664.0 | 1 795.0 | 1 834.0 | 1 892.0 | 1 796.0 | 1 601.0 | 1 641.0 | 1 804.0 | 0.728 | 2.605 | 5.161 | 17.763 | 57.32 | 84.071 | 121.756 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 416.0 | 435.0 | 51.0 | 53.0 | 46.0 | 36.0 | 43.0 | 33.0 | 46.0 | 54.0 | (35.61) | 0.0 | 2.158 | 1.803 | 2.321 | 1.738 | 2.781 |
| Aktywa obrotowe | 1 449.0 | 1 744.0 | 2 133.0 | 2 059.0 | 2 408.0 | 2 301.0 | 2 223.0 | 2 378.0 | 2 607.0 | 2 792.0 | 2 916.0 | 2 839.0 | 2 626.0 | 2 880.0 | 3 285.0 | 10.16 | 22.071 | 17.944 | 61.245 | 86.812 | 116.128 | 194.979 |
| Środki pieniężne i Inwestycje | 232.0 | 235.0 | 391.0 | 254.0 | 404.0 | 448.0 | 480.0 | 603.0 | 613.0 | 811.0 | 840.0 | 819.0 | 812.0 | 1 241.0 | 1 344.0 | 8.951 | 18.71 | 11.773 | 40.916 | 20.021 | 32.057 | 67.455 |
| Zapasy | 302.0 | 328.0 | 373.0 | 381.0 | 474.0 | 445.0 | 377.0 | 399.0 | 456.0 | 476.0 | 506.0 | 551.0 | 531.0 | 550.0 | 614.0 | 1e-06 | 1e-06 | 18.954 | 63.811 | 1e-06 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 182.0 | 210.0 | 218.0 | 218.0 | 387.0 | 416.0 | 435.0 | 564.0 | 523.0 | 654.0 | 702.0 | 693.0 | 665.0 | 717.0 | 727.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.321 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 50.0 | 25.0 | 173.0 | 36.0 | 17.0 | 32.0 | 45.0 | 39.0 | 90.0 | 157.0 | 138.0 | 126.0 | 147.0 | 524.0 | 617.0 | 8.951 | 18.71 | 11.773 | 40.916 | 20.021 | 32.057 | 67.455 |
| Należności krótkoterminowe | 413.0 | 502.0 | 639.0 | 682.0 | 818.0 | 820.0 | 730.0 | 830.0 | 896.0 | 928.0 | 921.0 | 864.0 | 791.0 | 906.0 | 972.0 | 0.08 | 0.106 | 1.103 | 0.401 | 2.578 | 1.493 | 30.208 |
| Dług krótkoterminowy | 133.0 | 454.0 | 231.0 | 130.0 | 788.0 | 642.0 | 227.0 | 32.0 | 387.0 | 39.0 | 3.0 | 2.0 | 6.0 | 164.0 | 979.0 | 0.0 | 104.963 | 258.196 | (0.008) | 18.558 | 14.637 | 2.444 |
| Zobowiązania krótkoterminowe | 1 117.0 | 1 875.0 | 870.0 | 1 758.0 | 2 650.0 | 2 979.0 | 1 813.0 | 2 110.0 | 2 535.0 | 2 479.0 | 2 664.0 | 2 490.0 | 1 893.0 | 2 478.0 | 3 307.0 | 1.856 | 119.052 | 284.351 | 28.078 | 39.743 | 135.014 | 12.609 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 90.0 | 145.0 | 123.0 | 168.0 | 119.0 | 144.0 | 133.0 | 242.0 | (298.567) | 7.706 | 10.347 | 12.953 | 12.651 | 12.77 | 12.609 |
| Zobowiązania długoterminowe | 938.0 | 1 144.0 | 1 123.0 | 987.0 | 1 088.0 | 2 030.0 | 1 448.0 | 6 803.0 | 7 589.0 | 8 729.0 | 10 090.0 | 11 043.0 | 11 458.0 | 11 339.0 | 10 538.0 | 155.826001 | 47.711 | 238.234 | 252.975 | 352.734 | 273.898 | 352.937 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (699.0) | (722.0) | 695.0 | 523.0 | 768.0 | 1 205.0 | 1 198.0 | 1 328.0 | 1 209.0 | 1 167.0 | 8.104001 | 5.514 | 19.986 | 18.223 | 0.009 | 16.64 | 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 | 6.578 | 7.682 | 15.7 | 18.558 | 16.265999 | 20.591 |
| Zobowiązania ogółem | 5 022.0 | 6 045.0 | 6 387.0 | 6 326.0 | 7 919.0 | 8 743.0 | 8 669.0 | 9 482.0 | 10 868.0 | 12 026.0 | 13 646.0 | 14 179.0 | 13 930.0 | 14 311.0 | 14 418.0 | 0.089 | 166.763 | 522.585 | 281.053 | 392.477 | 408.912 | 482.385 |
| Kapitał własny | 3 088.0 | 3 608.0 | 3 902.0 | 4 554.0 | 5 142.0 | 4 009.0 | 5 315.0 | 5 792.0 | 5 488.0 | 6 064.0 | 6 609.0 | 5 623.0 | 4 389.0 | 5 021.0 | 6 029.0 | 315.302 | 36.041 | 258.28 | 395.164 | 433.883 | 425.162 | 386.89 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 333.0 | 353.0 | 220.0 | 252.0 | 307.0 | 176.0 | 113.0 | 11.0 | 11.0 | 139.855 | 0.0 | 198.439 | 0.0 | 40.745 | 39.573 | 39.891 |
| Pasywa | 7 832.0 | 9 329.0 | 9 867.0 | 10 437.0 | 12 472.0 | 12 253.0 | 13 425.0 | 15 274.0 | 16 356.0 | 18 090.0 | 20 255.0 | 19 802.0 | 18 319.0 | 19 332.0 | 20 436.0 | 148.806 | 202.804 | 582.426 | 676.217 | 826.36 | 834.074 | nan |
| Inwestycje | 182.0 | 210.0 | 218.0 | 218.0 | 387.0 | 416.0 | 435.0 | 615.0 | 576.0 | 700.0 | 738.0 | 736.0 | 698.0 | 763.0 | 781.0 | (35.61) | 0.0 | 2.158 | 1.803 | 4.642 | 1.738 | 2.781 |
| Dług (mln) | 155.0 | 649.0 | 521.0 | 186.0 | 828.0 | 1 316.0 | 298.0 | 5 187.0 | 6 225.0 | 6 724.0 | 8 029.0 | 8 671.0 | 8 981.0 | 9 081.0 | 8 762.0 | 0.2 | 152.424 | 297.737 | 228.196 | 307.782 | 310.122 | 340.374 |
| Środki pieniężne i inne aktywa pieniężne | 50.0 | 25.0 | 173.0 | 36.0 | 17.0 | 32.0 | 45.0 | 39.0 | 90.0 | 157.0 | 138.0 | 126.0 | 147.0 | 524.0 | 617.0 | 8.951 | 18.71 | 11.773 | 40.916 | 20.021 | 32.057 | 67.455 |
| Dług netto | 105.0 | 624.0 | 348.0 | 150.0 | 811.0 | 1 284.0 | 253.0 | 5 148.0 | 6 135.0 | 6 567.0 | 7 891.0 | 8 545.0 | 8 834.0 | 8 557.0 | 8 145.0 | (8.751) | 133.714 | 285.964 | 187.28 | 287.761 | 278.065 | 272.919 |
| Ticker | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX | PX |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |