Wall Street Experts
Bilans kwartalnie
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
| Kwartał | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 1 004 526.6 | 1 190 198.5 | 1 173 764.5 | 1 039 137.4 | 1 029 337.9 | 1 139 355.9 | 1 157 146.1 | 1 030 702.0 | 1 020 220.7 | 1 128 442.4 | 1 150 423.4 | 1 029 066.5 | 1 012 194.2 | 1 106 188.5 | 1 115 526.0 | 1 002 451.8 | 989 047.0 | 1 117 337.5 | 1 075 876.9 | 984 477.3 | 974 536.2 | 1 135 842.6 | 1 160 617.9 | 1 032 726.2 | 1 059 503.3 | 1 181 125.5 | 1 184 194.5 | 1 088 193.3 | 1 085 547.1 | 1 244 012.9 | 1 262 911.3 | 1 138 217.9 | 1 153 901.9 | 1 391 346.1 | 1 529 251.3 | 1 104 368.0 | 1 081 217.3 | 1 245 982.8 | 1 245 601.9 | 1 113 263.7 | 1 082 488.8 | 1 249 662.5 | 1 268 799.7 |
| Aktywa trwałe | 676 120.6 | 690 781.5 | 698 593.4 | 712 599.9 | 713 871.5 | 724 559.4 | 725 087.1 | 732 644.7 | 735 328.3 | 738 296.8 | 737 802.1 | 744 697.4 | 746 294.9 | 751 765.5 | 753 919.9 | 755 324.5 | 761 720.1 | 772 592.8 | 772 152.0 | 783 402.8 | 793 454.9 | 832 421.6 | 832 209.4 | 838 988.7 | 876 602.3 | 866 254.5 | 864 596.2 | 860 558.5 | 866 891.9 | 897 430.0 | 896 839.6 | 900 914.2 | 868 239.6 | 869 663.2 | 1 002 711.0 | 718 360.7 | 713 347.2 | 729 728.6 | 724 069.6 | 733 727.5 | 717 991.9 | 754 152.9 | 750 362.0 |
| Rzeczowe aktywa trwałe netto | 396 435.2 | 403 251.6 | 402 961.0 | 406 083.1 | 414 087.5 | 425 117.6 | 424 473.8 | 430 191.9 | 435 962.3 | 447 451.5 | 447 934.4 | 454 225.9 | 458 982.2 | 464 849.9 | 463 452.1 | 467 304.7 | 471 036.5 | 476 859.0 | 475 900.7 | 484 524.6 | 493 199.5 | 530 972.7 | 529 879.9 | 534 664.1 | 539 346.2 | 547 485.6 | 546 377.7 | 542 183.5 | 548 778.1 | 569 729.5 | 571 326.2 | 574 446.9 | 576 718.5 | 577 784.2 | 578 801.1 | 579 659.0 | 577 712.7 | 582 256.1 | 579 448.4 | 583 801.6 | 0.0 | 584 572.9 | 581 975.1 |
| Wartość firmy | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 | 0.0 | 0.0 | 1 122.3 | -0.0 | 0.0 | 0.0 | 1 122.3 | 0.0 |
| Wartości niematerialne i prawne | 6 543.7 | 5 456.2 | 6 448.4 | 6 387.3 | 6 250.0 | 4 847.8 | 5 836.8 | 5 642.2 | 5 441.4 | 4 249.9 | 5 255.3 | 5 099.3 | 4 913.7 | 3 761.2 | 4 690.4 | 4 488.6 | 4 465.4 | 3 032.8 | 4 034.0 | 3 904.0 | 3 717.9 | 2 502.0 | 3 506.9 | 3 391.3 | 3 277.5 | 2 113.5 | 3 174.9 | 3 080.7 | 2 979.7 | 1 954.6 | 2 984.6 | 2 901.6 | 2 816.9 | 1 646.0 | 2 849.8 | 3 096.7 | 3 409.7 | 2 219.0 | 3 277.4 | 0.0 | 3 601.2 | 2 398.5 | 3 453.6 |
| Wartość firmy i wartości niematerialne i prawne | 6 543.7 | 6 578.5 | 6 448.4 | 6 387.3 | 6 250.0 | 5 970.1 | 5 836.8 | 5 642.2 | 5 441.4 | 5 372.2 | 5 255.3 | 5 099.3 | 4 913.7 | 4 883.5 | 4 690.4 | 4 488.6 | 4 465.4 | 4 155.1 | 4 034.0 | 3 904.0 | 3 717.9 | 3 624.3 | 3 506.9 | 3 391.3 | 3 277.5 | 3 235.8 | 3 174.9 | 3 080.7 | 2 979.7 | 3 076.9 | 2 984.6 | 2 901.6 | 2 816.9 | 2 768.3 | 2 849.8 | 3 096.7 | 3 409.7 | 3 341.3 | 3 277.4 | 3 285.4 | 3 601.2 | 3 520.8 | 3 453.6 |
| Należności netto | 0.0 | 274 056.9 | 250 349.1 | 0.0 | 0.0 | 192 997.5 | 204 278.1 | 83 186.5 | 0.0 | 183 013.6 | 0.0 | 0.0 | 0.0 | 205 652.4 | 198 858.6 | 87 512.1 | 71 788.1 | 202 057.3 | 194 594.6 | 0.0 | 73 834.6 | 202 633.1 | 0.0 | 0.0 | 0.0 | 183 865.2 | 181 731.3 | 92 481.6 | 81 420.4 | 219 197.6 | 225 138.6 | 95 803.5 | 104 904.7 | 310 833.2 | 246 972.9 | 106 040.7 | 94 674.5 | 266 813.7 | 264 080.6 | 109 313.7 | (269 645.9) | 264 085.5 | 269 758.4 |
| Inwestycje długoterminowe | 210 384.0 | 220 793.9 | 231 747.0 | 242 757.9 | 208 432.7 | 178 748.3 | 153 229.4 | 147 577.1 | 190 687.2 | 131 841.5 | 140 999.5 | 140 828.4 | 160 170.2 | 182 817.7 | 189 782.2 | 179 454.5 | 194 609.4 | 203 727.4 | 215 257.7 | 218 751.1 | 223 080.1 | 221 994.0 | 206 327.6 | 221 474.0 | 252 072.0 | 235 217.6 | 242 909.7 | 236 569.4 | 240 353.1 | 227 971.8 | 226 432.7 | 229 108.0 | 186 042.4 | 124 820.1 | 178 881.3 | (91 524.4) | (48 566.9) | 126 183.7 | 124 627.7 | 131 274.2 | (92 928.1) | 32 973.4 | 133 658.9 |
| Aktywa obrotowe | 328 406.0 | 499 417.0 | 475 171.1 | 326 537.5 | 315 466.4 | 414 796.5 | 432 058.9 | 298 057.2 | 284 892.4 | 390 145.6 | 412 621.3 | 284 369.0 | 265 899.4 | 354 423.0 | 361 606.1 | 247 127.3 | 227 326.9 | 344 744.6 | 303 724.9 | 201 074.5 | 181 081.3 | 303 421.0 | 328 408.5 | 193 737.5 | 182 901.0 | 314 871.0 | 319 598.2 | 227 634.8 | 218 655.2 | 346 582.9 | 366 071.7 | 237 303.8 | 285 662.2 | 521 682.9 | 526 540.3 | 386 007.4 | 367 870.1 | 516 254.2 | 521 532.3 | 379 536.2 | 364 496.9 | 495 509.6 | 518 437.7 |
| Środki pieniężne i Inwestycje | 211 043.6 | 222 097.9 | 220 808.0 | 215 530.1 | 223 587.6 | 217 686.3 | 223 121.6 | 210 234.0 | 214 045.6 | 204 294.2 | 215 515.3 | 195 025.0 | 191 450.6 | 147 181.2 | 161 041.3 | 158 528.1 | 154 607.8 | 141 965.8 | 108 450.7 | 113 376.6 | 106 436.7 | 99 949.4 | 129 330.9 | 102 596.1 | 116 176.8 | 129 797.7 | 136 286.7 | 133 445.7 | 135 403.2 | 125 504.3 | 138 720.2 | 139 424.2 | 178 536.8 | 208 878.7 | 277 394.4 | 278 013.6 | 271 126.8 | 246 680.0 | 252 372.1 | 265 984.7 | 266 349.9 | 229 471.7 | 237 635.5 |
| Zapasy | 3 263.7 | 3 362.0 | 4 014.0 | 3 776.9 | 4 482.0 | 4 112.8 | 4 659.2 | 4 636.7 | 3 276.8 | 2 837.8 | 2 787.9 | 2 142.9 | 1 995.9 | 1 589.3 | 1 706.1 | 1 087.1 | 931.0 | 721.5 | 679.6 | 877.9 | 810.0 | 838.5 | 800.9 | 1 097.9 | 864.5 | 1 208.1 | 1 580.3 | 1 707.5 | 1 831.6 | 1 881.0 | 2 212.9 | 2 076.1 | 2 220.8 | 1 971.0 | 2 173.0 | 1 953.1 | 2 068.8 | 1 760.5 | 2 091.7 | 2 033.3 | 1 957.5 | 1 368.8 | 2 001.2 |
| Inwestycje krótkoterminowe | 31 643.3 | 29 983.4 | 29 657.1 | 29 282.1 | 56 725.7 | 85 445.2 | 114 770.4 | 122 157.7 | 76 891.4 | 127 254.3 | 117 816.3 | 119 034.2 | 96 343.2 | 73 395.5 | 71 368.4 | 80 096.2 | 67 678.1 | 64 324.6 | 53 520.2 | 53 016.1 | 50 939.1 | 51 817.8 | 69 283.2 | 56 448.6 | 59 078.9 | 57 252.8 | 53 103.9 | 57 999.0 | 54 261.1 | 73 867.8 | 78 195.9 | 73 102.7 | 82 751.4 | 127 803.4 | 205 814.5 | 194 377.4 | 144 760.4 | 175 702.4 | 167 634.0 | 184 843.8 | 191 530.0 | 100 210.4 | 90 312.2 |
| Środki pieniężne i inne aktywa pieniężne | 179 400.3 | 192 114.5 | 191 150.9 | 186 248.0 | 166 861.9 | 132 241.1 | 108 351.2 | 88 076.3 | 137 154.2 | 77 039.9 | 97 699.0 | 75 990.8 | 95 107.4 | 73 785.7 | 89 672.9 | 78 431.9 | 86 929.8 | 77 641.3 | 54 930.5 | 60 360.5 | 55 497.7 | 48 131.6 | 60 047.7 | 46 147.5 | 57 097.9 | 72 544.9 | 83 182.7 | 75 446.7 | 81 142.1 | 51 636.5 | 60 524.3 | 66 321.5 | 95 785.4 | 81 075.3 | 71 579.9 | 83 636.2 | 126 366.4 | 70 977.6 | 84 738.2 | 81 140.9 | 74 819.9 | 129 261.3 | 147 323.4 |
| Należności krótkoterminowe | 131 215.4 | 292 941.7 | 253 945.6 | 111 935.6 | 105 359.9 | 210 955.6 | 202 806.3 | 89 374.2 | 76 605.2 | 194 254.4 | 200 443.4 | 98 041.1 | 85 363.9 | 203 675.6 | 193 180.9 | 87 641.7 | 76 667.4 | 206 203.2 | 187 587.0 | 92 787.4 | 81 333.2 | 208 035.0 | 197 216.8 | 88 857.4 | 72 291.2 | 184 291.9 | 183 604.3 | 91 231.5 | 79 723.2 | 232 173.6 | 235 580.9 | 113 386.2 | 137 540.3 | 353 971.6 | 260 161.5 | 112 209.3 | 101 683.3 | 274 316.2 | 259 086.4 | 119 545.9 | 105 336.1 | 271 755.0 | 287 081.6 |
| Dług krótkoterminowy | 136 991.2 | 143 039.4 | 87 541.2 | 100 637.1 | 110 898.5 | 110 313.3 | 78 931.3 | 77 958.0 | 93 620.8 | 79 417.7 | 118 542.8 | 113 376.2 | 123 481.8 | 123 879.6 | 64 192.1 | 73 484.2 | 92 994.8 | 82 710.0 | 63 402.8 | 72 948.0 | 92 964.9 | 89 924.2 | 139 346.8 | 125 849.2 | 143 695.8 | 144 332.5 | 8 643.1 | 18 051.3 | 40 176.9 | 31 759.7 | 76 174.2 | 75 653.6 | 87 800.5 | 103 627.6 | 197 846.3 | 212 591.6 | 219 421.0 | 213 650.3 | 83 554.8 | 102 871.7 | 107 077.6 | 93 261.5 | 62 581.7 |
| Zobowiązania krótkoterminowe | 281 964.4 | 454 786.8 | 375 393.3 | 235 628.2 | 233 262.6 | 342 033.3 | 316 780.3 | 191 791.9 | 188 656.8 | 296 366.5 | 359 071.8 | 238 401.9 | 229 222.6 | 352 202.2 | 299 840.4 | 189 420.1 | 188 593.3 | 306 428.2 | 287 392.8 | 190 460.7 | 192 571.1 | 325 860.3 | 377 018.2 | 243 897.0 | 239 230.7 | 356 205.8 | 234 365.5 | 139 923.7 | 142 870.1 | 286 509.7 | 350 291.7 | 222 126.1 | 252 687.9 | 496 194.6 | 529 657.1 | 379 249.3 | 361 623.4 | 527 812.8 | 397 173.7 | 257 934.1 | 234 277.4 | 392 471.9 | 393 511.9 |
| Rozliczenia międzyokresowe | 1 064.0 | 18 805.7 | 33 906.5 | 3 770.6 | 17 004.2 | 2 552.4 | 7 306.8 | 4 178.2 | 925.2 | 3 565.2 | 7 710.6 | 26 984.6 | 1 725.9 | 24 646.9 | 42 467.5 | 28 294.3 | 941.0 | 1 691.5 | 36 403.0 | 24 725.3 | 604.3 | 3 940.3 | 40 454.6 | 29 190.4 | 23 243.7 | 7 602.2 | 9 735.8 | 5 855.0 | 354.1 | 23.0 | 96.7 | 38.2 | 62.3 | 168.7 | 110.7 | 54 448.4 | 40 519.0 | 180.8 | 80.7 | 116.2 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 214 485.3 | 216 873.5 | 256 763.6 | 259 569.4 | 263 541.7 | 262 225.1 | 287 206.1 | 287 423.0 | 288 392.8 | 287 810.8 | 229 460.3 | 232 007.5 | 233 594.2 | 232 864.4 | 276 197.1 | 276 682.5 | 272 169.9 | 278 294.9 | 241 060.9 | 245 606.6 | 244 948.2 | 270 172.5 | 230 355.0 | 234 337.6 | 241 091.1 | 243 258.1 | 354 585.0 | 355 704.6 | 357 703.7 | 360 592.0 | 301 432.0 | 300 587.6 | 297 792.5 | 290 347.4 | 218 616.0 | 162 250.4 | 166 190.7 | 159 135.8 | 270 759.5 | 273 087.3 | 272 287.4 | 268 088.5 | 268 164.1 |
| Rezerwy z tytułu odroczonego podatku | 29 764.4 | 34 358.4 | 32 600.5 | 32 854.3 | 35 316.6 | 34 571.5 | 34 835.1 | 35 166.7 | 34 707.9 | 35 087.1 | 34 220.4 | 34 494.9 | 34 680.7 | 33 930.4 | 34 465.6 | 33 675.7 | 34 075.9 | 35 111.7 | 34 154.8 | 35 243.3 | 35 418.7 | 36 024.1 | 35 021.3 | 35 570.3 | 41 122.1 | 36 053.5 | 36 489.4 | 36 819.5 | 36 674.3 | 37 495.9 | 38 747.4 | 37 704.9 | 32 564.9 | 27 763.3 | 64 411.1 | 4 926.4 | 4 226.8 | 4 264.5 | 4 188.4 | 4 448.2 | 4 507.2 | 2 816.0 | 0.0 |
| Zobowiązania długoterminowe | 214 485.3 | 216 873.5 | 256 763.6 | 259 569.4 | 263 541.7 | 262 225.1 | 287 206.1 | 287 423.0 | 288 392.8 | 287 810.8 | 229 460.3 | 232 007.5 | 233 594.2 | 232 864.4 | 276 197.1 | 276 682.5 | 272 169.9 | 278 294.9 | 241 060.9 | 245 606.6 | 244 948.2 | 270 172.5 | 230 355.0 | 234 337.6 | 241 091.1 | 243 258.1 | 354 585.0 | 355 704.6 | 357 703.7 | 360 592.0 | 301 432.0 | 300 587.6 | 297 792.5 | 290 347.4 | 218 616.0 | 162 250.4 | 166 190.7 | 159 135.8 | 270 759.5 | 273 087.3 | 272 287.4 | 268 088.5 | 268 164.1 |
| 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 | 506.8 | 355.1 | 659.1 | 25 096.3 | 24 450.9 | 23 774.6 | 23 359.1 | 23 999.7 | 23 456.3 | 23 045.7 | 23 512.7 | 25 388.3 | 24 717.7 | 24 024.9 | 23 598.5 | 24 274.7 | 23 595.7 | 23 174.0 | 22 501.2 | 21 246.7 | 21 170.0 | 20 918.3 | 22 054.6 | 22 307.3 | 21 662.6 |
| Zobowiązania ogółem | 496 449.7 | 671 660.3 | 632 156.9 | 495 197.6 | 496 804.3 | 604 258.4 | 603 986.4 | 479 214.9 | 477 049.6 | 584 177.4 | 588 532.1 | 470 409.3 | 462 816.8 | 585 066.6 | 576 037.6 | 466 102.6 | 460 763.3 | 584 723.0 | 528 453.7 | 436 067.3 | 437 519.3 | 596 032.7 | 607 373.2 | 478 234.7 | 480 321.8 | 599 463.9 | 588 950.5 | 495 628.3 | 500 573.8 | 647 101.7 | 651 723.7 | 522 713.7 | 550 480.4 | 786 541.9 | 748 273.1 | 541 499.7 | 527 814.1 | 686 948.6 | 667 933.3 | 531 021.4 | 506 564.8 | 660 560.4 | 661 676.0 |
| Kapitał (fundusz) podstawowy | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 16 089.5 | 0.0 | 16 089.5 | 16 089.5 |
| Zyski zatrzymane | 342 103.8 | 346 356.8 | 362 531.4 | 364 561.8 | 359 188.1 | 361 295.5 | 374 898.6 | 373 887.6 | 369 708.1 | 369 370.6 | 384 403.0 | 382 367.1 | 375 934.5 | 385 495.2 | 402 934.1 | 401 184.2 | 394 624.6 | 397 836.8 | 399 255.7 | 400 416.9 | 391 308.5 | 401 651.6 | 401 908.9 | 402 838.4 | 428 643.6 | 441 604.1 | 452 472.0 | 450 503.2 | 444 780.8 | 453 641.4 | 465 270.2 | 468 733.1 | 455 636.5 | 457 109.8 | 611 872.3 | 607 764.8 | 601 795.3 | 494 430.8 | 511 324.4 | 514 354.6 | 0.0 | 631 051.9 | 645 914.6 |
| Kapitał własny | 508 076.9 | 518 538.1 | 541 607.6 | 543 939.8 | 532 533.6 | 535 097.4 | 553 159.7 | 551 487.0 | 543 171.1 | 544 265.0 | 561 891.3 | 558 657.1 | 549 377.5 | 521 121.9 | 539 488.4 | 536 349.2 | 528 283.8 | 532 614.4 | 547 423.3 | 548 410.1 | 537 017.0 | 539 809.8 | 553 244.7 | 554 491.6 | 579 181.5 | 581 661.6 | 595 243.9 | 592 565.0 | 584 973.3 | 596 911.2 | 611 187.6 | 615 504.2 | 603 421.5 | 604 804.1 | 780 978.2 | 562 868.3 | 553 403.2 | 559 034.2 | 577 668.6 | 582 242.3 | 575 924.0 | 589 102.1 | 607 123.7 |
| Udziały mniejszościowe | 146 459.9 | 151 123.9 | 156 487.4 | 155 739.4 | 152 875.2 | 154 239.9 | 158 973.9 | 157 984.9 | 155 325.1 | 156 801.1 | 160 526.3 | 159 376.4 | 156 807.2 | 119 016.2 | 121 965.9 | 120 257.0 | 118 695.3 | 119 750.8 | 121 338.2 | 120 978.6 | 118 531.0 | 121 165.3 | 122 679.9 | 122 973.4 | 122 994.4 | 124 229.6 | 126 656.7 | 125 786.7 | 123 042.2 | 126 188.9 | 128 673.3 | 129 075.4 | 126 700.6 | 125 638.0 | 127 581.0 | 138 082.0 | 136 810.4 | 139 766.9 | 143 554.7 | 145 568.0 | 144 873.9 | 149 505.3 | 153 391.2 |
| Pasywa | 1 004 526.6 | 1 190 198.5 | 1 173 764.5 | 1 039 137.4 | 1 029 337.9 | 1 139 355.9 | 1 157 146.1 | 1 030 702.0 | 1 020 220.7 | 1 128 442.4 | 1 150 423.4 | 1 029 066.5 | 1 012 194.2 | 1 106 188.5 | 1 115 526.0 | 1 002 451.8 | 989 047.0 | 1 117 337.5 | 1 075 876.9 | 984 477.3 | 974 536.2 | 1 135 842.6 | 1 160 617.9 | 1 032 726.2 | 1 059 503.3 | 1 181 125.5 | 1 184 194.5 | 1 088 193.3 | 1 085 547.1 | 1 244 012.9 | 1 262 911.3 | 1 138 217.9 | 1 153 901.9 | 1 391 346.1 | 1 529 251.3 | 1 104 368.0 | 1 081 217.3 | 1 245 982.8 | 1 245 601.9 | 1 113 263.7 | 1 082 488.8 | 1 100 157.2 | 1 268 799.7 |
| Inwestycje | 242 027.3 | 251 991.8 | 261 404.1 | 272 040.0 | 265 158.4 | 265 453.0 | 267 999.8 | 269 734.8 | 267 578.6 | 258 850.6 | 258 815.8 | 259 862.6 | 256 513.4 | 255 929.4 | 261 150.6 | 259 550.7 | 262 287.4 | 267 434.7 | 268 777.8 | 271 767.2 | 274 019.2 | 273 811.8 | 275 610.8 | 277 922.6 | 311 150.9 | 292 470.5 | 296 013.6 | 294 568.4 | 294 614.3 | 301 839.6 | 304 628.7 | 302 210.7 | 268 793.8 | 252 623.6 | 384 695.8 | 102 853.0 | 96 193.6 | 301 886.1 | 292 261.7 | 316 118.0 | 98 602.0 | 133 183.9 | 133 658.9 |
| Dług | 272 203.5 | 276 253.8 | 259 864.7 | 272 928.4 | 282 282.9 | 278 494.8 | 266 380.0 | 261 161.9 | 275 725.8 | 259 989.3 | 238 574.4 | 232 814.2 | 242 326.8 | 241 757.1 | 221 226.1 | 229 959.5 | 242 809.1 | 232 086.2 | 171 105.4 | 180 051.4 | 199 732.6 | 218 443.6 | 227 145.8 | 212 798.0 | 230 139.1 | 230 195.3 | 203 776.2 | 212 940.0 | 235 658.6 | 227 186.9 | 211 166.4 | 210 144.4 | 222 012.6 | 237 530.3 | 221 539.1 | 235 987.4 | 242 513.5 | 236 159.6 | 215 429.9 | 234 343.7 | 238 214.5 | 223 294.4 | 192 489.0 |
| Środki pieniężne i inne aktywa pieniężne | 179 400.3 | 192 114.5 | 191 150.9 | 186 248.0 | 166 861.9 | 132 241.1 | 108 351.2 | 88 076.3 | 137 154.2 | 77 039.9 | 97 699.0 | 75 990.8 | 95 107.4 | 73 785.7 | 89 672.9 | 78 431.9 | 86 929.8 | 77 641.3 | 54 930.5 | 60 360.5 | 55 497.7 | 48 131.6 | 60 047.7 | 46 147.5 | 57 097.9 | 72 544.9 | 83 182.7 | 75 446.7 | 81 142.1 | 51 636.5 | 60 524.3 | 66 321.5 | 95 785.4 | 81 075.3 | 71 579.9 | 83 636.2 | 126 366.4 | 70 977.6 | 84 738.2 | 81 140.9 | 74 819.9 | 129 261.3 | 147 323.4 |
| Dług netto | 92 803.2 | 84 139.3 | 68 713.8 | 86 680.4 | 115 421.1 | 146 253.7 | 158 028.8 | 173 085.6 | 138 571.6 | 182 949.4 | 140 875.4 | 156 823.3 | 147 219.4 | 167 971.5 | 131 553.1 | 151 527.6 | 155 879.3 | 154 445.0 | 116 174.9 | 119 691.0 | 144 235.0 | 170 312.0 | 167 098.1 | 166 650.5 | 173 041.1 | 157 650.5 | 120 593.4 | 137 493.2 | 154 516.6 | 175 550.4 | 150 642.1 | 143 822.9 | 126 227.3 | 156 454.9 | 149 959.2 | 152 351.2 | 116 147.1 | 165 182.1 | 130 691.7 | 153 202.8 | 163 394.5 | 94 033.1 | 45 165.6 |
| Ticker | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS | 016710.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |