| Rok finansowy |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Aktywa (mln) |
385 165.0 |
705 677.0 |
712 525.0 |
1 081 191.0 |
1 320 242.0 |
1 473 919.0 |
1 831 699.0 |
1 823 453.0 |
1 861 620.0 |
2 126 098.0 |
2 264 845.0 |
2 389 438.0 |
2 649 341.0 |
2 598 530.0 |
2 653 201.0 |
2 698 268.0 |
2 634 903.0 |
2 793 294.0 |
2 918 943.0 |
2 919 244.0 |
3 236 431.0 |
3 439 724.0 |
| Aktywa trwałe (mln) |
12 634.0 |
22 335.0 |
12 757.0 |
134 882.0 |
299 341.0 |
298 599.0 |
333 890.0 |
479 120.0 |
474 108.0 |
413 485.0 |
450 793.0 |
482 595.0 |
439 823.0 |
438 721.0 |
434 693.0 |
480 741.0 |
480 187.0 |
453 680.0 |
512 951.0 |
525 112.0 |
586 730.0 |
642 740.0 |
| Rzeczowe aktywa trwałe netto |
2 295.0 |
4 475.0 |
4 155.0 |
5 120.0 |
5 478.0 |
3 497.0 |
5 327.0 |
5 481.0 |
5 793.0 |
6 336.0 |
10 825.0 |
12 498.0 |
13 832.0 |
8 860.0 |
7 949.0 |
8 706.0 |
9 240.0 |
19 098.0 |
20 473.0 |
21 428.0 |
21 254.0 |
21 439.0 |
| Wartość firmy |
0.0 |
0.0 |
0.0 |
0.0 |
5 823.0 |
6 659.0 |
6 666.0 |
5 404.0 |
5 377.0 |
5 174.0 |
4 717.0 |
4 870.0 |
4 781.0 |
4 834.0 |
4 766.0 |
4 292.0 |
4 275.0 |
4 256.0 |
4 302.0 |
4 395.0 |
8 365.0 |
8 399.0 |
| Wartości niematerialne i prawne |
3 815.0 |
6 484.0 |
2 637.0 |
6 042.0 |
648.0 |
1 083.0 |
1 814.0 |
2 240.0 |
1 787.0 |
1 829.0 |
2 001.0 |
1 641.0 |
1 505.0 |
1 242.0 |
1 048.0 |
1 308.0 |
1 180.0 |
1 198.0 |
1 196.0 |
1 409.0 |
1 908.0 |
10 456.0 |
| Wartość firmy i wartości niematerialne i prawne |
3 815.0 |
6 484.0 |
2 637.0 |
6 042.0 |
6 471.0 |
7 742.0 |
8 480.0 |
7 644.0 |
7 164.0 |
7 003.0 |
6 718.0 |
6 511.0 |
6 286.0 |
6 076.0 |
5 814.0 |
5 600.0 |
5 455.0 |
5 454.0 |
5 498.0 |
5 804.0 |
10 273.0 |
10 456.0 |
| Należności netto |
0.0 |
0.0 |
0.0 |
697 504.0 |
681.0 |
1 246.0 |
958.0 |
1 041.0 |
983.0 |
5 380.0 |
6 528.0 |
3 412.0 |
4 308.0 |
1 160.0 |
1 219.0 |
2 693.0 |
2 330.0 |
1 720.0 |
2 897.0 |
2 518.0 |
1 609.0 |
0.0 |
| Inwestycje długoterminowe |
6 524.0 |
11 376.0 |
5 965.0 |
123 720.0 |
287 392.0 |
287 360.0 |
320 083.0 |
465 995.0 |
461 151.0 |
400 146.0 |
433 250.0 |
463 586.0 |
419 705.0 |
423 785.0 |
420 930.0 |
466 435.0 |
465 492.0 |
429 128.0 |
486 980.0 |
497 880.0 |
555 203.0 |
610 845.0 |
| Aktywa obrotowe |
39 524.0 |
36 901.0 |
30 384.0 |
759 587.0 |
12 134.0 |
11 062.0 |
52 105.0 |
32 900.0 |
17 181.0 |
229 961.0 |
305 420.0 |
170 583.0 |
62 813.0 |
20 477.0 |
209 482.0 |
154 288.0 |
157 922.0 |
358 479.0 |
375 904.0 |
403 242.0 |
456 769.0 |
331 408.0 |
| Środki pieniężne i Inwestycje |
39 524.0 |
36 901.0 |
30 384.0 |
62 083.0 |
11 453.0 |
9 816.0 |
51 147.0 |
31 859.0 |
16 198.0 |
224 581.0 |
298 892.0 |
167 171.0 |
58 505.0 |
19 317.0 |
208 263.0 |
151 595.0 |
155 592.0 |
356 759.0 |
373 007.0 |
400 724.0 |
309 988.0 |
331 408.0 |
| 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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(477 278.0) |
(534 993.0) |
(485 729.0) |
(393 050.0) |
0.0 |
| 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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
52 013.0 |
89 481.0 |
103 997.0 |
145 172.0 |
0.0 |
| Środki pieniężne i inne aktywa pieniężne |
39 524.0 |
36 901.0 |
30 384.0 |
62 083.0 |
11 453.0 |
9 816.0 |
51 147.0 |
31 859.0 |
16 198.0 |
224 581.0 |
298 892.0 |
167 171.0 |
58 505.0 |
19 317.0 |
208 263.0 |
151 595.0 |
155 592.0 |
304 746.0 |
283 526.0 |
296 727.0 |
309 988.0 |
331 408.0 |
| Należności krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2 207.0 |
474.0 |
484.0 |
1 147.0 |
695.0 |
635.0 |
705.0 |
522.0 |
1 527.0 |
1 587.0 |
2 004.0 |
1 681.0 |
1 924.0 |
2 756.0 |
1 828.0 |
3 456.0 |
1 008.0 |
| Dług krótkoterminowy |
0.0 |
0.0 |
0.0 |
0.0 |
69 369.0 |
101 111.0 |
196 159.0 |
168 666.0 |
156 558.0 |
229 781.0 |
245 530.0 |
184 200.0 |
207 717.0 |
160 793.0 |
154 989.0 |
159 133.0 |
175 377.0 |
188 566.0 |
138 631.0 |
167 474.0 |
292 994.0 |
422 469.0 |
| Zobowiązania krótkoterminowe |
0.0 |
0.0 |
0.0 |
0.0 |
69 369.0 |
103 318.0 |
196 633.0 |
169 150.0 |
157 705.0 |
230 476.0 |
246 165.0 |
184 905.0 |
208 239.0 |
162 320.0 |
156 576.0 |
161 137.0 |
177 058.0 |
190 490.0 |
141 387.0 |
169 302.0 |
296 450.0 |
422 469.0 |
| 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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
421 461.0 |
| Zobowiązania długoterminowe |
359 048.0 |
663 562.0 |
674 787.0 |
1 022 838.0 |
298 521.0 |
315 351.0 |
465 191.0 |
367 329.0 |
383 221.0 |
440 288.0 |
493 139.0 |
560 697.0 |
643 957.0 |
686 738.0 |
648 561.0 |
656 512.0 |
664 254.0 |
718 219.0 |
685 918.0 |
612 597.0 |
296 450.0 |
527 985.0 |
| Rezerwy z tytułu odroczonego podatku |
0.0 |
0.0 |
0.0 |
0.0 |
730.0 |
1 994.0 |
5 457.0 |
525.0 |
116.0 |
4 897.0 |
1 461.0 |
2 654.0 |
6 018.0 |
7 556.0 |
3 816.0 |
2 574.0 |
4 216.0 |
48.0 |
48.0 |
1 571.0 |
5 136.0 |
2 722.0 |
| 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 |
3648.0 |
3200.0 |
2796.0 |
2605.0 |
2054.0 |
| Zobowiązania ogółem |
359 048.0 |
663 562.0 |
674 787.0 |
1 022 838.0 |
1 253 830.0 |
1 397 943.0 |
1 750 423.0 |
1 722 050.0 |
1 750 423.0 |
2 008 283.0 |
2 136 809.0 |
2 247 211.0 |
2 490 618.0 |
2 408 451.0 |
2 447 098.0 |
2 481 372.0 |
2 410 936.0 |
2 551 038.0 |
2 670 546.0 |
2 675 333.0 |
2 977 332.0 |
3 170 428.0 |
| Kapitał własny |
26 117.0 |
42 115.0 |
37 738.0 |
57 407.0 |
64 211.0 |
73 314.0 |
77 065.0 |
98 648.0 |
111 197.0 |
117 815.0 |
128 036.0 |
142 227.0 |
158 723.0 |
190 079.0 |
206 103.0 |
216 896.0 |
223 967.0 |
242 256.0 |
248 397.0 |
243 911.0 |
259 099.0 |
269 296.0 |
| Udziały mniejszościowe |
0.0 |
0.0 |
0.0 |
946.0 |
2 201.0 |
2 662.0 |
4 211.0 |
2 755.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
45.0 |
119.0 |
266.0 |
227.0 |
168.0 |
| Pasywa |
385 165.0 |
705 677.0 |
712 525.0 |
1 081 191.0 |
1 320 242.0 |
1 473 919.0 |
1 831 699.0 |
1 823 453.0 |
1 861 620.0 |
2 126 098.0 |
2 264 845.0 |
2 389 438.0 |
2 649 341.0 |
2 598 530.0 |
2 653 201.0 |
2 698 268.0 |
2 634 903.0 |
2 793 294.0 |
2 918 943.0 |
2 919 244.0 |
3 236 431.0 |
3 439 724.0 |
| Inwestycje |
6 524.0 |
11 376.0 |
5 965.0 |
123 720.0 |
287 392.0 |
287 360.0 |
320 083.0 |
465 995.0 |
461 151.0 |
400 146.0 |
433 250.0 |
463 586.0 |
419 705.0 |
423 785.0 |
420 930.0 |
466 435.0 |
465 492.0 |
481 141.0 |
576 461.0 |
601 877.0 |
700 375.0 |
610 845.0 |
| Dług (mln) |
59 527.0 |
102 206.0 |
24 040.0 |
25 996.0 |
367 160.0 |
414 468.0 |
655 893.0 |
535 470.0 |
539 663.0 |
665 172.0 |
737 208.0 |
742 243.0 |
845 656.0 |
839 975.0 |
799 734.0 |
813 071.0 |
835 415.0 |
906 737.0 |
824 501.0 |
778 500.0 |
838 674.0 |
947 732.0 |
| Środki pieniężne i inne aktywa pieniężne |
39 524.0 |
36 901.0 |
30 384.0 |
62 083.0 |
11 453.0 |
9 816.0 |
51 147.0 |
31 859.0 |
16 198.0 |
224 581.0 |
298 892.0 |
167 171.0 |
58 505.0 |
19 317.0 |
208 263.0 |
151 595.0 |
155 592.0 |
304 746.0 |
283 526.0 |
296 727.0 |
309 988.0 |
331 408.0 |
| Dług netto |
20 003.0 |
65 305.0 |
(6 344.0) |
(36 087.0) |
355 707.0 |
404 652.0 |
604 746.0 |
503 611.0 |
523 465.0 |
440 591.0 |
438 316.0 |
575 072.0 |
787 151.0 |
820 658.0 |
591 471.0 |
661 476.0 |
679 823.0 |
601 991.0 |
540 975.0 |
481 773.0 |
528 686.0 |
616 324.0 |
| Ticker |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
DNB.OL |
| Waluta |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |