| Rok finansowy |
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) |
1 068.459786 |
1 225.484648 |
3 837.11471 |
3 574.99056 |
3 535.87901 |
3 257.13961 |
3 280.478217 |
3 373.45882 |
3 569.649634 |
3 785.556572 |
4 227.960142 |
4 343.613506 |
4 104.644487 |
4 068.289745 |
4 088.47635 |
3 986.987071 |
3 992.272013 |
4 021.827051 |
3 830.995016 |
3 870.691936 |
4 558.407842 |
4 674.931503 |
0.0 |
| Aktywa trwałe (mln) |
890.099445 |
773.418445 |
3 099.06414 |
2 799.10455 |
2 669.85047 |
2 221.47718 |
2 454.695703 |
2 811.43738 |
2 768.675926 |
2 729.738948 |
3 115.612716 |
3 031.068045 |
2 854.026647 |
3 172.466551 |
3 179.167287 |
2 927.365235 |
2 984.643083 |
3 052.105161 |
2 800.552217 |
2 784.492817 |
2 905.762681 |
3 380.298154 |
(217.365689) |
| Rzeczowe aktywa trwałe netto |
333.784497 |
330.470662 |
2 283.74871 |
1 946.94554 |
1 852.2603 |
1 621.49402 |
1 775.576228 |
2 152.00543 |
2 113.206535 |
2 045.745274 |
2 295.260458 |
2 197.20694 |
2 009.740138 |
2 336.937941 |
2 313.490314 |
2 064.604211 |
2 043.753765 |
2 100.673376 |
1 883.967891 |
1 829.307559 |
1 785.364933 |
2 078.807277 |
0.0 |
| Wartość firmy |
0.301181 |
0.362728 |
334.745 |
331.503 |
334.52496 |
285.67512 |
0.0 |
321.274798 |
320.204947 |
332.84994 |
335.700924 |
335.700924 |
296.680236 |
335.64337 |
352.812897 |
352.024516 |
346.170987 |
345.172676 |
331.146928 |
333.842893 |
338.806427 |
492.387904 |
0.0 |
| Wartości niematerialne i prawne |
233.674292 |
311.377894 |
169.18128 |
225.45139 |
168.99787 |
152.96336 |
0.0 |
169.912322 |
169.630374 |
162.158991 |
295.255939 |
290.310424 |
279.829481 |
296.675604 |
296.621604 |
290.065457 |
292.846882 |
310.157999 |
313.145496 |
345.888275 |
455.817534 |
556.501634 |
0.0 |
| Wartość firmy i wartości niematerialne i prawne |
233.975473 |
311.740622 |
503.92628 |
556.95439 |
503.52283 |
438.63848 |
0.0 |
491.18712 |
489.835321 |
495.008931 |
630.956863 |
626.011348 |
576.509717 |
632.318974 |
649.434501 |
642.089973 |
639.017869 |
655.330675 |
644.292424 |
679.731168 |
794.623961 |
1 048.889538 |
0.0 |
| Należności netto |
84.253504 |
81.492377 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
381.98999 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
246.0 |
294.0 |
404.083441 |
332.847548 |
426.269772 |
665.761104 |
588.655001 |
0.0 |
| Inwestycje długoterminowe |
16.669205 |
23.600071 |
68.92242 |
65.10245 |
121.05071 |
3.48345 |
0.0 |
135.976261 |
127.193588 |
125.735596 |
125.423189 |
117.040232 |
203.145068 |
121.95136 |
130.845898 |
134.35122 |
126.163743 |
68.064112 |
198.670631 |
37.830425 |
116.385545 |
150.979218 |
0.0 |
| Aktywa obrotowe |
178.360341 |
452.066203 |
738.05057 |
775.88601 |
866.02854 |
1 035.66243 |
825.782514 |
562.02144 |
800.973708 |
1 055.817624 |
1 106.444157 |
1 312.54546 |
1 250.61784 |
895.823194 |
909.309063 |
1 059.621836 |
1 007.62893 |
969.72189 |
1 030.442798 |
1 086.199119 |
1 652.64516 |
1 294.633348 |
217.365689 |
| Środki pieniężne i Inwestycje |
33.957232 |
98.968145 |
134.185 |
213.35169 |
306.13021 |
438.7429 |
205.17263 |
89.034727 |
265.091311 |
415.697575 |
413.67608 |
666.345306 |
602.971772 |
206.255764 |
184.101274 |
243.187261 |
183.248977 |
259.241194 |
444.755259 |
382.287392 |
593.396576 |
281.156727 |
217.365689 |
| Zapasy |
45.002 |
40.100569 |
187.97818 |
184.36114 |
171.22446 |
177.4341 |
0.0 |
189.847791 |
226.840348 |
242.814299 |
315.791573 |
299.529102 |
285.590259 |
309.758676 |
308.540754 |
280.75323 |
313.892591 |
306.397256 |
236.543966 |
259.384961 |
393.487481 |
406.427395 |
0.0 |
| Inwestycje krótkoterminowe |
0.0 |
0.0 |
(0.3959) |
(0.3799) |
(0.36391) |
(0.17743) |
0.0 |
(118.451087) |
(111.348407) |
(111.599718) |
(110.670941) |
(112.771058) |
(115.378174) |
(117.975548) |
(126.57106) |
(129.782863) |
(119.99808) |
1.87566 |
(186.149971) |
3.057623 |
39.784397 |
0.0 |
0.0 |
| Środki pieniężne i inne aktywa pieniężne |
33.957232 |
98.968145 |
134.185 |
213.35169 |
306.13021 |
438.7429 |
205.17263 |
89.034727 |
265.091311 |
415.697575 |
413.67608 |
666.345306 |
602.971772 |
206.255764 |
184.101274 |
243.187261 |
183.248977 |
259.241194 |
444.755259 |
382.287392 |
593.396576 |
281.156727 |
0.0 |
| Należności krótkoterminowe |
0.140208 |
0.101251 |
224.74645 |
173.61484 |
178.22657 |
172.7484 |
0.0 |
0.0 |
0.0 |
0.0 |
191.828697 |
212.007281 |
190.37883 |
198.587324 |
221.600222 |
228.976685 |
265.911039 |
280.454518 |
243.508863 |
352.420859 |
466.871004 |
391.749588 |
0.0 |
| Dług krótkoterminowy |
54.10232 |
103.130007 |
386.30861 |
146.63177 |
67.83753 |
117.7946 |
0.0 |
447.973519 |
150.478637 |
251.991062 |
333.104559 |
250.603409 |
712.556265 |
512.03257 |
266.268367 |
263.3902 |
333.875411 |
345.593729 |
473.33666 |
293.466222 |
352.29987 |
207.837498 |
0.0 |
| Zobowiązania krótkoterminowe |
54.242528 |
103.231258 |
732.90238 |
526.16346 |
423.18983 |
533.90061 |
451.932954 |
867.853616 |
565.436275 |
726.492608 |
900.29884 |
739.003816 |
1 175.404173 |
981.55321 |
769.399978 |
756.524893 |
926.375088 |
964.319816 |
1 028.758378 |
996.386642 |
1 454.476209 |
1 195.582607 |
0.0 |
| Rozliczenia międzyokresowe |
0.0 |
0.0 |
41.60178 |
42.55432 |
67.07988 |
96.65479 |
0.0 |
0.0 |
0.0 |
0.0 |
224.803163 |
127.39442 |
153.264793 |
159.675676 |
205.277661 |
171.105473 |
36.83738 |
2.634968 |
0.401166 |
0.387246 |
0.449701 |
0.0 |
0.0 |
| Zobowiązania długoterminowe |
356.38331 |
671.854139 |
2 220.16255 |
1 804.92933 |
1 850.41211 |
1 672.54097 |
1 704.267194 |
1 334.485875 |
1 760.271764 |
1 677.044077 |
2 196.521386 |
2 395.811892 |
1 692.417461 |
1 955.109474 |
2 091.992367 |
2 008.516922 |
1 808.306244 |
1 795.788311 |
1 594.260035 |
1 528.877857 |
1 470.305675 |
1 672.891475 |
(1 942.85853) |
| Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
287.99319 |
316.97332 |
313.83458 |
272.9656 |
278.308207 |
280.120078 |
313.340341 |
339.427148 |
455.206346 |
338.289795 |
293.334065 |
305.515909 |
276.468649 |
265.510481 |
235.715323 |
243.892373 |
231.28538 |
231.393956 |
237.260488 |
249.45491 |
0.0 |
| Zobowiązania z tytułu leasingu |
0.0 |
0.0 |
10.24746 |
1.30039 |
1.57659 |
0.69102 |
0.0 |
0.0 |
0.0 |
0.0 |
4.881726 |
5.218337 |
4.551251 |
3.830583 |
2.812682 |
2.644171 |
2.957892 |
75.15129 |
80.139646 |
96.689951 |
101.217761 |
103.976966 |
0.0 |
| Zobowiązania ogółem |
634.136225 |
980.461216 |
2 953.06493 |
2 331.09279 |
2 273.60194 |
2 206.44158 |
2 156.200148 |
2 202.339491 |
2 325.708039 |
2 403.536685 |
3 096.820226 |
3 134.815708 |
2 867.821634 |
2 936.662684 |
2 861.392345 |
2 765.041815 |
2 734.681332 |
2 760.108127 |
2 623.018413 |
2 525.264499 |
2 924.781884 |
2 868.474082 |
(1 942.85853) |
| Kapitał własny |
14.704257 |
230.22758 |
386.14284 |
701.495 |
737.00225 |
745.82528 |
518.397083 |
865.744069 |
933.420749 |
1 048.802998 |
795.911271 |
880.723768 |
900.398439 |
716.337606 |
817.329798 |
843.397825 |
1 257.590681 |
1 261.718924 |
1 207.976603 |
1 345.427437 |
1 633.625958 |
1 806.457421 |
1 942.85853 |
| Udziały mniejszościowe |
209.809652 |
7.397926 |
497.90693 |
542.40324 |
525.27509 |
304.87308 |
302.940493 |
305.37526 |
310.520846 |
333.216889 |
335.228645 |
328.07403 |
336.424414 |
415.289455 |
409.754207 |
378.547431 |
367.236794 |
300.84891 |
259.154345 |
253.113874 |
310.245813 |
335.031713 |
0.0 |
| Pasywa |
1 068.459786 |
1 225.484648 |
3 837.1147 |
3 574.99103 |
3 535.87928 |
3 257.13994 |
3 280.478217 |
3 373.45882 |
3 569.649634 |
3 785.556572 |
4 227.960142 |
4 343.613506 |
4 104.644487 |
4 068.289745 |
4 088.47635 |
3 986.987071 |
3 992.272013 |
4 021.827051 |
3 830.995016 |
3 870.691936 |
4 558.407842 |
4 674.931503 |
0.0 |
| Inwestycje |
16.669205 |
23.600071 |
68.52652 |
64.72255 |
120.6868 |
3.30602 |
16.106082 |
17.525174 |
15.845181 |
14.135878 |
14.752248 |
4.269174 |
87.766894 |
3.975812 |
4.274838 |
4.568357 |
6.165663 |
9.520358 |
12.52066 |
25.34127 |
87.098644 |
150.979218 |
0.0 |
| Dług (mln) |
343.732003 |
717.290239 |
2 239.65382 |
1 435.73682 |
1 392.21638 |
1 326.60793 |
0.0 |
1 319.790651 |
1 408.361561 |
1 408.524681 |
2 014.781638 |
2 179.997644 |
1 988.639824 |
2 009.247385 |
1 963.833747 |
1 916.871005 |
1 734.884621 |
1 805.070631 |
1 740.625552 |
1 494.573944 |
1 488.790209 |
1 397.129134 |
0.0 |
| Środki pieniężne i inne aktywa pieniężne |
33.957232 |
98.968145 |
134.185 |
213.35169 |
306.13021 |
438.7429 |
205.17263 |
89.034727 |
265.091311 |
415.697575 |
413.67608 |
666.345306 |
602.971772 |
206.255764 |
184.101274 |
243.187261 |
183.248977 |
259.241194 |
444.755259 |
382.287392 |
593.396576 |
281.156727 |
0.0 |
| Dług netto |
309.774771 |
618.322094 |
2 105.46882 |
1 222.38513 |
1 086.08617 |
887.86503 |
(205.17263) |
1 230.755924 |
1 143.27025 |
992.827106 |
1 601.105558 |
1 513.652338 |
1 385.668052 |
1 802.991621 |
1 779.732473 |
1 673.683744 |
1 551.635644 |
1 545.829437 |
1 295.870293 |
1 112.286552 |
895.393633 |
1 115.972407 |
0.0 |
| Ticker |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
SEM.LS |
| Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |