Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 12.129 | 88.316 | 59.649 | 197.967 | 559.569 | 540.626 | 490.753 | 719.558 | 1 135.496 | 1 759.555 | 1 522.397 | 1 545.444 | 1 491.013 | 1 503.456 |
| Aktywa trwałe (mln) | 1.176 | 1.871 | 4.424 | 10.48 | 109.362 | 42.515 | 246.285 | 197.189 | 284.479 | 464.251 | 665.793 | 661.545 | 758.829 | 686.333 |
| Rzeczowe aktywa trwałe netto | 0.759 | 1.362 | 1.325 | 3.033 | 7.373 | 17.055 | 21.837 | 20.046 | 74.676 | 114.039 | 176.183 | 285.687 | 290.566 | 265.929 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 44.406 | 44.406 | 44.406 | 44.406 | 44.406 | 44.406 | 44.406 | 44.406 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 141.545 | 129.223 | 129.0 | 131.113 | 130.788 | 160.105 | 166.271 | 178.314 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 185.951 | 173.629 | 173.406 | 175.519 | 175.194 | 204.511 | 210.677 | 222.72 |
| Należności netto | 0.103 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.172 | 12.74 | 32.844 | 23.093 | 28.432 | 40.445 | 73.39 | 121.801 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 99.259 | 117.963 | 9.975 | 0.0 | 32.926 | 165.881 | 293.858 | 154.501 | 199.901 | 135.004 |
| Aktywa obrotowe | 10.953 | 86.445 | 55.225 | 187.487 | 450.207 | 498.111 | 244.468 | 522.369 | 851.017 | 1 295.304 | 856.604 | 883.899 | 732.184 | 817.123 |
| Środki pieniężne i Inwestycje | 10.645 | 86.19 | 53.377 | 187.487 | 436.997 | 498.111 | 244.468 | 459.706 | 760.404 | 1 212.039 | 999.129 | 896.732 | 777.11 | 610.025 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.757 | 7.065 | 11.546 | 13.048 | 16.231 | 26.766 | 33.969 | 45.007 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 45.95 | 163.163 | 343.428 | 219.028 | 134.005 | 346.274 | 321.646 | 488.007 | 432.612 | 614.818 | 363.625 | 436.296 |
| Środki pieniężne i inne aktywa pieniężne | 10.645 | 86.19 | 7.427 | 24.324 | 93.569 | 161.12 | 100.488 | 113.432 | 433.584 | 713.526 | 307.584 | 132.944 | 213.584 | 173.729 |
| Należności krótkoterminowe | 0.342 | 1.2 | 1.437 | 4.857 | 2.942 | 5.364 | 8.886 | 12.275 | 12.871 | 12.923 | 17.138 | 43.274 | 42.114 | 38.756 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.235 | 8.976 | 11.066 | 11.779 | 12.595 | 20.594 |
| Zobowiązania krótkoterminowe | 0.999 | 3.188 | 5.921 | 12.517 | 27.918 | 60.259 | 71.014 | 74.725 | 103.3 | 189.609 | 181.368 | 261.21 | 280.437 | 344.153 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.986 | 0.0 | 0.0 | 59.219 | 7.609 | 1.479 | 196.486 | 0.0 |
| Zobowiązania długoterminowe | 0.487 | 0.788 | 3.619 | 0.505 | 0.561 | 6.393 | 36.285 | 35.925 | 378.432 | 415.571 | 418.468 | 931.74 | 935.162 | 897.006 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.166 | 31.166 | 33.306 | 33.306 | 33.306 | 31.667 | 30.058 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.992 | 48.227 | 41.97 | 31.593 | 43.169 | 40.339 |
| Zobowiązania ogółem | 1.486 | 3.976 | 9.54 | 13.022 | 28.479 | 66.652 | 107.299 | 110.65 | 481.732 | 605.18 | 599.836 | 1 192.95 | 1 215.599 | 1 241.159 |
| Kapitał własny | 10.643 | 84.34 | 50.109 | 184.945 | 531.09 | 473.974 | 383.454 | 608.908 | 653.764 | 1 154.375 | 922.561 | 352.494 | 275.414 | 262.297 |
| 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 | 7.0 |
| Pasywa | 12.129 | 88.316 | 59.649 | 197.967 | 559.569 | 540.626 | 490.753 | 719.558 | 1 135.496 | 1 759.555 | 1 522.397 | 1 545.444 | 1 491.013 | nan |
| Inwestycje | 0.0 | 0.0 | 45.95 | 163.163 | 442.687 | 336.991 | 143.98 | 346.274 | 354.572 | 653.888 | 726.47 | 620.349 | 563.526 | 571.3 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.992 | 48.227 | 41.97 | 31.593 | 43.169 | 910.01 |
| Środki pieniężne i inne aktywa pieniężne | 10.645 | 86.19 | 7.427 | 24.324 | 93.569 | 161.12 | 100.488 | 113.432 | 433.584 | 713.526 | 307.584 | 132.944 | 213.584 | 173.729 |
| Dług netto | (10.645) | (86.19) | (7.427) | (24.324) | (93.569) | (161.12) | (100.488) | (113.432) | (396.592) | (665.299) | (265.614) | (101.351) | (170.415) | (133.39) |
| Ticker | RARE | RARE | RARE | RARE | RARE | RARE | RARE | RARE | RARE | RARE | RARE | RARE | RARE | RARE |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |