Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Aktywa (mln) | 0.8 | 192.841668 | 130.662479 | 96.935316 | 98.768538 | 125.490625 | 174.41143 | 219.176837 | 263.560055 | 295.047252 | 318.651224 | 360.336361 | 470.672102 | 530.865996 | 592.152378 | 876.239755 | 1 078.158174 | 1 191.205835 | 1 191 543.857 |
| Aktywa trwałe (mln) | 0.0 | 15.653614 | 118.912475 | 89.37315 | 80.024761 | 95.359848 | 155.080387 | 205.844702 | 240.537735 | 283.996166 | 292.661313 | 342.694053 | 402.01972 | 485.631974 | 554.312715 | 817.567355 | 972.590253 | 1 139.957014 | 0.0 |
| Rzeczowe aktywa trwałe netto | 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 |
| 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 |
| Wartości niematerialne i prawne | 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 |
| Wartość firmy i wartości niematerialne i prawne | 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 |
| Należności netto | 0.0 | 2.571036 | 3.325038 | 3.801889 | 1.897836 | 1.976496 | 4.922285 | 2.721959 | 2.641311 | 3.665935 | 3.718597 | 3.280149 | 5.962445 | 5.082663 | 6.977274 | 5.547078 | 8.52376 | 10.642021 | 7 477.468 |
| Inwestycje długoterminowe | 0.0 | 15.653614 | 118.912475 | 89.37315 | 80.024761 | 95.359848 | 155.080387 | 205.844702 | 240.537735 | 283.996166 | 292.661313 | 342.694053 | 402.01972 | 485.631974 | 554.312715 | 817.567355 | 972.590253 | 1 138.793789 | 0.0 |
| Aktywa obrotowe | 0.0 | 3 427.763 | 9 443.893 | 6 826.395 | 12 401.838 | 3 015.102 | 3 038.383 | 5 865.751 | 4 357.556 | 5 636.196 | 12 600.993 | 6 974.704 | 68.056839 | 29.681568 | 25.805321 | 58.41742 | 74 342.996 | 51.248821 | 155 695.959 |
| Środki pieniężne i Inwestycje | 0.0 | 1.072641 | 7.534426 | 3.577858 | 10.735755 | 1.325698 | 12.235167 | 6.587011 | 20.063372 | 7.034783 | 22.087968 | 13.777491 | 62.094394 | 24.598905 | 18.828047 | 52.870342 | 65 746.494 | 8.692846 | 148 218.491 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1e-06 | 44.533015 | 1e-06 | 1e-06 | 8 693.014824 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 172 821.147386 | 118 793.562525 | 89 283.77685 | 79 944.736239 | 95 264.488152 | 154 925.306613 | 205 638.857298 | 240 297.197265 | 283 712.169834 | 292 368.651687 | 342 351.358947 | 31.295326 | 0.0 | 0.0 | 0.0 | 971 617.662747 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.072641 | 7.534426 | 3.577858 | 10.735755 | 1.325698 | 12.235167 | 6.587011 | 20.063372 | 7.034783 | 22.087968 | 13.777491 | 30.799068 | 24.598905 | 18.828047 | 52.870342 | 96.076273 | 8.692846 | 148 218.491 |
| Należności krótkoterminowe | 0.0 | 16.51158 | 2.953492 | 0.015602 | 4.967792 | 0.053262 | 0.692834 | 1.697703 | 2.642855 | 3.335998 | 3.617224 | 3.928666 | 4.840114 | 3.947199 | 4.39605 | 3.600679 | 5.117279 | 4.919715 | 0.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 20.0 | 0.0 | 48 300.0 | 46 452.436 | 60 098.539 | 71 760.989 | 72 134.13 | 130 153.329 | 382 000.0 | 119 332.587 | 306 914.578 | 482 893.029 | 54.882329 | 564 618.617 |
| Zobowiązania krótkoterminowe | 0.9 | 16.51158 | 2.953492 | 0.015602 | 9.467792 | 20.053262 | 0.692834 | 48 300.0 | 46 452.436 | 60 098.539 | 71 760.989 | 72 134.13 | 4.840114 | 3.947199 | 4.39605 | 3.600679 | 482 893.029 | 68.399261 | 564 618.617 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (130 148.488886) | (381 996.052801) | (119 328.19095) | (306 910.977321) | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 78.45 | 58.994673 | 36.992222 | 0.0 | 0.0 | 36 000.0 | 55 952.819 | 94 508.877 | 109 798.838 | 119 595.458 | 144 510.864 | 277.151209 | 204.879142 | 274.049983 | 3.600679 | 248 307.103 | 816.062012 | 234 259.772 |
| 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 | 739.716 | 1.347363 | 1 922.664 | 1 249.015 | 2 816.572 | nan | 4 889.329 |
| 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 |
| Zobowiązania ogółem | 0.9 | 94.972628 | 62.648702 | 41.457164 | 12.697084 | 28.110475 | 65.724669 | 104.252819 | 140.961313 | 169.897377 | 191.356447 | 216.644994 | 289.796915 | 226.579143 | 287.966608 | 520.459232 | 731.200132 | 820.981727 | 798 878.389 |
| Kapitał własny | (0.1) | 97.86904 | 68.013777 | 55.478152 | 86.071454 | 97.38015 | 108.686761 | 114.924018 | 122.598742 | 125.149875 | 127.294777 | 143.691367 | 180.875187 | 304.286853 | 304.18577 | 355.780523 | 346.958042 | 370.224108 | 0.0 |
| 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 |
| Pasywa | 0.8 | 192.841668 | 130.662479 | 96.935316 | 98.768538 | 125.490625 | 174.41143 | 219.176837 | 263.560055 | 295.047252 | 318.651224 | 360.336361 | 470.672102 | 530.865996 | 592.152378 | 876.239755 | 1 078.158174 | nan | 1 191 543.857 |
| Inwestycje | 0.0 | 172 836.801 | 118 912.475 | 89 373.15 | 80 024.761 | 95 359.848 | 155 080.387 | 205 844.702 | 240 537.735 | 283 996.166 | 292 661.313 | 342 694.053 | 402.01972 | 485.631974 | 554.312715 | 817.567355 | 972 590.253 | 1 138.793789 | 978 077.75 |
| Dług (mln) | 0.0 | 78.45 | 58.994673 | 36.992222 | 4.5 | 20.0 | 60.3 | 98.3 | 132.116697 | 160.74933 | 181.475526 | 206.485513 | 277.151209 | 204.879142 | 274.049983 | 498.87848 | 711.125536 | 803.673645 | 730 577.591 |
| Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.072641 | 7.534426 | 3.577858 | 10.735755 | 1.325698 | 12.235167 | 6.587011 | 20.063372 | 7.034783 | 22.087968 | 13.777491 | 30.799068 | 24.598905 | 18.828047 | 52.870342 | 96.076273 | 8.692846 | 148 218.491 |
| Dług netto | 0.0 | 77.377359 | 51.460247 | 33.414364 | (6.235755) | 18.674302 | 48.064833 | 91.712989 | 112.053325 | 153.714547 | 159.387558 | 192.708022 | 246.352141 | 180.280237 | 255.221936 | 446.008138 | 615.049263 | 794.980799 | 582 359.1 |
| Ticker | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR | SAR |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |