Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 3 098.498 | 2 995.959 | 2 932.111 | 3 526.155 | 3 619.61 | 4 009.526 | 4 114.187 | 3 739.954 | 3 140.333 | 3 345.75 | 3 954.512 | 4 045.531 |
| Aktywa trwałe (mln) | 2 875.946 | 2 797.841 | 2 720.265 | 3 276.314 | 3 278.048 | 3 747.561 | 3 832.557 | 3 490.995 | 2 711.193 | 3 124.755 | 3 672.22 | 3 750.167 |
| Rzeczowe aktywa trwałe netto | 2 372.497 | 2 339.132 | 2 304.36 | 2 601.829 | 2 719.293 | 3 206.091 | 3 300.202 | 3 091.713 | 2 196.318 | 2 644.034 | 3 222.828 | 2 781.915 |
| Wartość firmy | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 | 195.676 |
| Wartości niematerialne i prawne | 186.667 | 168.332 | 149.997 | 149.199 | 128.0 | 117.22 | 108.506 | 100.817 | 87.172 | 84.385 | 82.806 | 81.228 |
| Wartość firmy i wartości niematerialne i prawne | 382.343 | 364.008 | 345.673 | 344.875 | 323.676 | 312.896 | 304.182 | 296.493 | 282.848 | 280.061 | 278.482 | 276.904 |
| Należności netto | 45.846 | 35.621 | 35.505 | 51.245 | 48.986 | 51.356 | 56.683 | 35.13 | 36.739 | 43.63 | 76.373 | 64.38 |
| Inwestycje długoterminowe | 14.799 | 19.84 | 13.991 | 10.572 | 10.133 | 8.903 | 8.867 | 8.162 | 6.087 | 0.0 | 45.879 | 0.0 |
| Aktywa obrotowe | 222.552 | 198.118 | 211.846 | 249.841 | 341.562 | 261.965 | 281.63 | 248.959 | 429.14 | 220.995 | 282.292 | 295.364 |
| Środki pieniężne i Inwestycje | 133.598 | 122.579 | 116.426 | 133.776 | 231.465 | 114.607 | 128.835 | 121.176 | 275.281 | 117.289 | 137.6 | 164.383 |
| Zapasy | 8.937 | 9.96 | 10.329 | 11.956 | 12.572 | 14.91 | 17.765 | 13.079 | 11.734 | 13.199 | 15.255 | 16.409 |
| 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 |
| Środki pieniężne i inne aktywa pieniężne | 133.598 | 122.579 | 116.426 | 133.776 | 231.465 | 114.607 | 128.835 | 121.176 | 275.281 | 117.289 | 137.6 | 164.383 |
| Należności krótkoterminowe | 17.888 | 26.256 | 24.258 | 30.71 | 21.626 | 25.896 | 33.97 | 11.208 | 17.466 | 11.381 | 25.353 | 31.813 |
| Dług krótkoterminowy | 72.813 | 83.892 | 94.872 | 46.063 | 30.094 | 33.894 | 37.635 | 25.78 | 28.897 | 30.859 | 32.241 | 52.913 |
| Zobowiązania krótkoterminowe | 231.949 | 246.884 | 258.92 | 246.777 | 239.161 | 333.682 | 275.996 | 200.257 | 204.816 | 293.249 | 349.219 | 325.202 |
| Rozliczenia międzyokresowe | 133.705 | 132.336 | 139.677 | 16.283 | 13.914 | 18.624 | 22.185 | 11.854 | 15.897 | 18.346 | 20.195 | 24.996 |
| Zobowiązania długoterminowe | 2 173.728 | 2 104.958 | 2 099.482 | 2 646.026 | 2 743.158 | 2 858.849 | 3 055.594 | 2 935.056 | 2 885.484 | 3 020.258 | 3 361.406 | 3 413.496 |
| 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 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.646 | 2.936 | 2.976 | 4.8 | 6.137 | 6.444 |
| Zobowiązania ogółem | 2 405.677 | 2 351.842 | 2 358.402 | 2 892.803 | 2 982.319 | 3 192.531 | 3 331.59 | 3 135.313 | 3 090.3 | 3 313.507 | 3 710.625 | 3 738.698 |
| Kapitał własny | 655.286 | 617.943 | 552.924 | 349.748 | 381.825 | 816.995 | 782.597 | 604.641 | 50.033 | 32.243 | 243.887 | 306.833 |
| Udziały mniejszościowe | 37.535 | 26.174 | 20.785 | 283.604 | 255.466 | 297.375 | 281.88 | 252.043 | (9.461) | (11.541) | 75.048 | 91.767 |
| Pasywa | 3 098.498 | 2 995.959 | 2 932.111 | 3 526.155 | 3 619.61 | 4 009.526 | 4 114.187 | 3 739.954 | 3 140.333 | 3 345.75 | 3 954.512 | 4 045.531 |
| Inwestycje | 14.799 | 19.84 | 13.991 | 10.572 | 10.133 | 8.903 | 8.867 | 8.162 | 6.087 | 0.0 | 45.879 | 0.0 |
| Dług (mln) | 2 220.798 | 2 167.499 | 2 161.132 | 2 422.301 | 2 617.822 | 2 855.359 | 3 036.937 | 2 904.943 | 2 856.5 | 2 989.576 | 3 400.0 | 3 442.075 |
| Środki pieniężne i inne aktywa pieniężne | 133.598 | 122.579 | 116.426 | 133.776 | 231.465 | 114.607 | 128.835 | 121.176 | 275.281 | 117.289 | 137.6 | 164.383 |
| Dług netto | 2 087.2 | 2 044.92 | 2 044.706 | 2 288.525 | 2 386.357 | 2 740.752 | 2 908.102 | 2 783.767 | 2 581.219 | 2 872.287 | 3 262.4 | 3 277.692 |
| Ticker | RRR | RRR | RRR | RRR | RRR | RRR | RRR | RRR | RRR | RRR | RRR | RRR |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |