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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 5 126.927 | 5 575.826 | 7 740.814 | 9 765.206 | 9 613.59 | 10 382.157 | 10 386.054 | 10 137.691 | 10 560.79 | 10 275.537 | 10 728.868 | 10 378.406 | 11 054.123 | 11 621.448 | 12 250.811 | 12 134.441 | 12 225.768 | 12 683.759 | 14 126.18 | 15 063.124 |
| Aktywa trwałe (mln) | 1 736.808 | 1 902.319 | 2 469.844 | 4 294.182 | 4 300.452 | 4 345.039 | 4 534.355 | 4 546.459 | 4 416.29 | 4 506.461 | 4 284.072 | 4 129.926 | 4 095.741 | 4 829.755 | 5 249.852 | 5 153.348 | 4 989.555 | 5 292.097 | 5 897.299 | 6 210.153 |
| Rzeczowe aktywa trwałe netto | 985.226 | 1 130.089 | 1 543.569 | 2 044.698 | 2 146.44 | 2 102.364 | 2 154.238 | 2 225.572 | 2 145.517 | 2 015.062 | 1 881.52 | 1 927.739 | 1 936.032 | 2 138.575 | 2 627.185 | 2 568.397 | 2 530.33 | 2 740.63 | 2 847.437 | 2 999.062 |
| Wartość firmy | 98.737 | 119.108 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 471.509 | 460.59 | 472.168 | 455.645 | 449.284 | 455.312 | 452.524 | 453.505 | 449.566 | 447.679 | 442.396 | 490.738 | 555.793 |
| Wartości niematerialne i prawne | (31.652) | (39.496) | 239.852 | 462.889 | 496.056 | 535.687 | 0.0 | 58.852 | 41.198 | 63.557 | 55.156 | 47.118 | 43.515 | 641.963 | 567.704 | 544.951 | 521.224 | 498.002 | 486.077 | 461.043 |
| Wartość firmy i wartości niematerialne i prawne | 67.085 | 79.612 | 239.852 | 462.889 | 496.056 | 535.687 | 536.51 | 530.361 | 501.788 | 535.725 | 510.801 | 496.402 | 498.827 | 1 094.487 | 1 021.209 | 994.517 | 968.903 | 940.398 | 976.815 | 1 016.836 |
| Należności netto | 2 215.545 | 2 630.877 | 0.0 | 368.663 | 2 753.358 | 2 800.158 | 2 790.481 | 2 862.079 | 3 071.195 | 2 796.595 | 2 719.901 | 2 832.395 | 2 567.0 | 3 019.0 | 3 327.081 | 2 834.817 | 3 065.216 | 3 339.806 | 3 273.404 | 3 275.605 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 1 640.823 | 1 518.574 | (58.56) | 274.611 | 445.555 | 449.204 | 583.955 | 536.752 | 626.191 | 552.263 | 636.687 | 675.506 | 653.258 | 676.645 | 851.163 | 1 543.342 | 1 685.58 |
| Aktywa obrotowe | 3 390.119 | 3 673.507 | 5 270.97 | 5 471.024 | 5 313.138 | 6 037.118 | 5 851.699 | 5 591.232 | 6 144.5 | 5 769.076 | 6 444.796 | 6 248.48 | 6 958.382 | 6 791.693 | 7 000.959 | 6 981.093 | 7 236.213 | 7 391.662 | 8 228.880999 | 8 852.971 |
| Środki pieniężne i Inwestycje | 555.857 | 586.265 | 1 965.775 | 1 491.373 | 1 782.951 | 2 392.979 | 2 124.984 | 1 591.224 | 1 912.307 | 2 064.354 | 2 855.615 | 2 145.626 | 2 887.819 | 2 467.163 | 2 561.935 | 2 963.99 | 3 058.691 | 2 789.233 | 3 532.957 | 3 802.558 |
| Zapasy | 618.717 | 456.365 | 477.443 | 674.164 | 655.703 | 705.721 | 818.39 | 1 031.557 | 1 104.978 | 849.4 | 801.701 | 1 182.805 | 1 137.805 | 890.157 | 983.546 | 1 069.909 | 969.103 | 1 068.707 | 1 256.039 | 1 552.07 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | (1 181.017) | (1 113.062) | 440.527 | 424.747 | 216.269 | 200.339 | 140.335 | 123.285 | 142.365 | 97.372 | 81.335 | 101.121 | 107.036 | 95.44 | 87.384 | 82.335 | 78.863 |
| Środki pieniężne i inne aktywa pieniężne | 555.857 | 586.265 | 1 965.775 | 1 491.373 | 1 782.951 | 1 952.452 | 1 700.237 | 1 374.955 | 1 711.968 | 1 924.019 | 2 732.33 | 2 003.261 | 2 790.447 | 2 385.828 | 2 460.814 | 2 856.954 | 2 963.251 | 2 701.849 | 3 450.622 | 3 723.695 |
| Należności krótkoterminowe | 1 922.399 | 2 047.589 | 0.0 | 0.0 | 2 635.245 | 3 067.759 | 2 910.153 | (2 627.125) | (1 448.207) | (1 318.918) | (1 254.149) | (1 353.524) | (1 972.546) | 2 615.255 | 2 826.64 | 2 462.827 | 2 421.43 | 2 326.851 | 2 790.761 | 2 790.82 |
| Dług krótkoterminowy | 339.234 | 434.997 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 384.002 | 368.83 | 433.198 | 285.994 | 202.549 | 411.098 | 275.709 | 355.509 | 163.896 | 483.005 | 300.869 | 272.722 | 89.76 |
| Zobowiązania krótkoterminowe | 3 022.468 | 3 396.63 | 3 475.994 | 4 390.223 | 4 209.095 | 4 786.243 | 4 877.358 | 4 543.233 | 4 856.233 | 4 722.533 | 4 888.987 | 4 693.423 | 5 511.043 | 5 587.648 | 6 050.385 | 5 643.372 | 6 007.561 | 6 464.754 | 7 069.1 | 7 386.64 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6 458.77 | 5 544.01 | 5 185.834 | 5 473.389 | 5 476.421 | 6 613.919 | 74.609 | 2 369.886 | 2 539.601 | 2 566.181 | 1 144.676 | 1 335.837 | 1 539.731 |
| Zobowiązania długoterminowe | 1 198.989 | 1 143.302 | 1 168.366 | 2 396.002 | 2 305.431 | 2 363.476 | 2 358.854 | 2 431.916 | 2 465.788 | 2 408.704 | 2 519.246 | 2 420.394 | 2 145.361 | 2 380.027 | 2 344.527 | 2 382.849 | 2 146.385 | 2 193.762 | 2 647.719999 | 2 676.114 |
| Rezerwy z tytułu odroczonego podatku | 3.517 | 6.056 | 21.1 | 73.977 | 53.99 | 49.142 | 48.401 | 44.437 | 39.377 | 39.317 | 36.064 | 21.39 | 24.23 | 97.059 | 48.696 | 61.291 | 104.063 | 174.821 | 656.641 | nan |
| Zobowiązania z tytułu leasingu | 61.92 | 63.296 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.101 | 22.503 | 11.163 | 10.336 | 5.304 | 0.0 | 0.0 | 300.319 | 304.265 | 305.851 | 332.438 | 300.533 | 0.0 |
| Zobowiązania ogółem | 4 221.457 | 4 539.932 | 4 644.36 | 6 786.225 | 6 514.526 | 7 149.719 | 7 236.212 | 6 975.149 | 7 322.021 | 7 131.237 | 7 408.233 | 7 113.817 | 7 656.404 | 7 967.675 | 8 394.912 | 8 026.221 | 8 153.946 | 8 658.516 | 9 716.82 | 10 062.754 |
| Kapitał własny | 496.523 | 858.017 | 2 870.504 | 2 837.557 | 2 950.187 | 3 091.11 | 2 938.744 | 2 861.514 | 2 916.988 | 2 884.712 | 3 039.031 | 3 186.038 | 3 370.473 | 3 653.773 | 3 855.899 | 4 108.22 | 4 071.822 | 4 025.243 | 4 409.36 | 5 000.37 |
| Udziały mniejszościowe | 408.947 | 177.877 | 225.95 | 141.424 | 148.877 | 141.328 | 211.098 | 301.028 | 321.781 | 259.588 | 281.604 | 78.551 | 27.246 | 33.088 | 33.695 | 22.074 | 24.316 | 22.392 | 18.443 | 22.4 |
| Pasywa | 5 126.927 | 5 575.826 | 7 740.814 | 9 765.206 | 9 613.59 | 10 382.157 | 10 386.054 | 10 137.691 | 10 560.79 | 10 275.537 | 10 728.868 | 10 378.406 | 11 054.123 | 11 621.448 | 12 250.811 | 12 134.441 | 12 225.768 | 12 683.759 | 14 126.18 | nan |
| Inwestycje | 280.255 | 307.399 | 362.827 | 459.806 | 405.512 | 381.967 | 699.358 | 661.824 | 649.543 | 724.29 | 660.037 | 768.556 | 649.635 | 718.022 | 776.627 | 760.294 | 772.085 | 938.547 | 1 625.677 | 1 764.443 |
| Dług (mln) | 941.864 | 919.533 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 649.984 | 1 722.7 | 1 609.922 | 1 579.747 | 1 426.076 | 1 293.977 | 1 363.33 | 1 422.207 | 1 156.007 | 1 193.615 | 957.201 | 898.93 | 414.697 |
| Środki pieniężne i inne aktywa pieniężne | 555.857 | 586.265 | 1 965.775 | 1 491.373 | 1 782.951 | 1 952.452 | 1 700.237 | 1 374.955 | 1 711.968 | 1 924.019 | 2 732.33 | 2 003.261 | 2 790.447 | 2 385.828 | 2 460.814 | 2 856.954 | 2 963.251 | 2 701.849 | 3 450.622 | 3 723.695 |
| Dług netto | 386.007 | 333.268 | (1 965.775) | (1 491.373) | (1 782.951) | (1 952.452) | (1 700.237) | 275.029 | 10.732 | (314.097) | (1 152.583) | (577.185) | (1 496.47) | (1 022.498) | (1 038.607) | (1 700.947) | (1 769.636) | (1 744.648) | (2 551.692) | (3 308.998) |
| Ticker | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI | STR.VI |
| Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |