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 | 194 873.2 | 208 631.7 | 205 105.9 | 204 377.9 | 205 145.0 | 197 688.2 | 191 292.7 | 192 475.2 | 185 546.2 | 200 560.9 | 197 638.2 | 204 877.1 | 192 794.8 | 207 069.6 | 212 380.0 | 211 214.7 | 196 581.7 | 212 394.5 | 217 883.8 | 231 980.3 | 236 754.8 | 265 425.5 | 258 471.5 | 254 511.4 | 283 427.2 | 279 629.8 | 300 445.3 | 317 147.9 | 316 248.1 | 339 937.2 | 340 971.7 | 369 494.0 | 381 880.0 | 371 354.0 | 396 223.6 | 409 900.5 | 407 497.3 | 402 977.3 | 414 847.1 | 456 140.0 | 446 634.0 | 454 354.3 | 463 155.8 |
| Aktywa trwałe | 128 868.9 | 129 200.3 | 117 199.6 | 116 759.3 | 119 110.0 | 97 487.0 | 98 162.2 | 101 097.9 | 101 462.8 | 105 117.8 | 106 581.2 | 108 381.6 | 109 160.3 | 109 342.5 | 108 449.1 | 105 514.6 | 102 371.4 | 101 989.3 | 100 558.7 | 100 751.0 | 105 386.7 | 127 195.4 | 128 038.2 | 132 573.8 | 140 678.1 | 140 167.7 | 144 326.0 | 147 780.3 | 154 480.0 | 162 811.1 | 164 773.9 | 172 742.4 | 177 286.0 | 182 470.7 | 192 479.2 | 193 812.2 | 196 206.9 | 200 671.3 | 203 286.2 | 210 110.5 | 203 784.6 | 216 331.0 | 218 287.7 |
| Rzeczowe aktywa trwałe netto | 63 997.7 | 63 075.9 | 61 260.9 | 62 579.8 | 60 848.2 | 69 731.8 | 70 702.4 | 74 574.3 | 73 614.4 | 76 552.6 | 75 202.3 | 77 127.1 | 78 771.8 | 77 715.4 | 78 090.3 | 77 377.3 | 74 471.6 | 72 543.2 | 72 426.0 | 72 972.5 | 77 503.8 | 99 416.4 | 102 030.1 | 104 908.8 | 107 198.2 | 105 684.0 | 107 241.2 | 107 650.6 | 116 505.9 | 124 965.2 | 128 974.6 | 135 658.7 | 140 594.7 | 152 442.2 | 158 947.0 | 159 072.5 | 162 299.8 | 165 048.2 | 165 821.9 | 167 000.8 | 165 474.8 | 178 332.1 | 181 030.3 |
| 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 | 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 | 0.0 | 585.9 | 0.0 |
| Wartości niematerialne i prawne | 1 063.3 | 818.1 | 795.9 | 790.6 | 775.5 | 636.1 | 630.3 | 624.8 | 613.6 | 959.9 | 1 207.3 | 1 175.2 | 1 168.8 | 1 220.4 | 1 226.9 | 1 274.2 | 1 265.6 | 1 223.3 | 1 234.0 | 1 227.1 | 1 214.0 | 1 208.1 | 1 194.2 | 1 180.7 | 1 167.7 | 1 157.1 | 1 151.8 | 1 150.8 | 1 143.8 | 1 137.8 | 1 136.7 | 1 130.5 | 1 127.5 | 1 503.3 | 1 519.1 | 1 513.5 | 1 521.4 | 1 537.8 | 1 542.6 | 0.0 | 1 541.5 | 1 540.6 | 2 139.1 |
| Wartość firmy i wartości niematerialne i prawne | 1 063.3 | 818.1 | 795.9 | 790.6 | 775.5 | 636.1 | 630.3 | 624.8 | 613.6 | 959.9 | 1 207.3 | 1 175.2 | 1 168.8 | 1 220.4 | 1 226.9 | 1 274.2 | 1 265.6 | 1 223.3 | 1 234.0 | 1 227.1 | 1 214.0 | 1 208.1 | 1 194.2 | 1 180.7 | 1 167.7 | 1 157.1 | 1 151.8 | 1 150.8 | 1 143.8 | 1 137.8 | 1 136.7 | 1 130.5 | 1 127.5 | 1 503.3 | 1 519.1 | 1 513.5 | 1 521.4 | 1 537.8 | 1 542.6 | 0.0 | 1 541.5 | 2 126.4 | 2 139.1 |
| Należności netto | 22 055.3 | 33 527.7 | 39 745.5 | 38 382.9 | 35 682.9 | 39 869.1 | 42 282.9 | 35 894.7 | 32 128.5 | 46 084.5 | 43 631.8 | 38 441.2 | 28 260.8 | 43 656.4 | 0.0 | 38 684.0 | 28 961.1 | 49 401.0 | 44 130.2 | 43 079.0 | 37 662.8 | 63 321.9 | 46 020.2 | 32 519.4 | 26 376.4 | 50 838.9 | 43 166.5 | 37 603.2 | 27 099.6 | 62 632.7 | 42 836.5 | 52 799.8 | 51 379.1 | 60 681.4 | 42 674.4 | 48 807.2 | 41 258.1 | 51 885.7 | 47 031.1 | 45 165.4 | (176 206.1) | 48 273.2 | 48 370.2 |
| Inwestycje długoterminowe | 49 419.7 | 50 188.4 | 51 936.4 | 50 834.0 | 54 437.4 | 23 206.6 | 23 842.6 | 23 262.0 | 18 303.3 | 19 472.2 | 24 611.2 | 25 643.7 | 24 279.0 | 25 228.8 | 12 307.1 | 21 888.2 | 8 999.4 | 4 983.0 | 9 979.7 | 1 085.0 | (1 365.7) | 2 051.6 | 706.2 | 3 156.0 | 11 436.5 | 8 591.1 | 8 281.4 | 17 937.7 | 6 135.4 | 20 487.9 | 27 399.6 | 28 290.2 | 23 998.7 | 21 079.5 | 25 169.2 | 26 826.8 | 25 846.0 | 33 464.3 | 35 275.8 | 40 938.2 | 29 523.1 | 18 880.1 | 25 744.3 |
| Aktywa obrotowe | 66 004.3 | 79 431.4 | 87 906.4 | 87 618.6 | 86 035.0 | 100 201.2 | 93 130.5 | 91 377.3 | 84 083.4 | 95 443.1 | 91 057.0 | 96 495.5 | 83 634.5 | 97 727.1 | 103 930.8 | 105 700.1 | 94 210.3 | 110 405.2 | 117 325.1 | 131 229.2 | 131 368.1 | 138 230.0 | 130 433.3 | 121 937.5 | 142 749.1 | 139 462.1 | 156 119.3 | 169 367.6 | 161 768.1 | 177 126.1 | 176 197.8 | 196 751.6 | 204 594.0 | 188 883.2 | 203 744.4 | 216 088.3 | 211 290.3 | 202 306.0 | 211 560.9 | 246 029.5 | 242 849.4 | 238 023.3 | 244 868.2 |
| Środki pieniężne i Inwestycje | 8 964.4 | 18 978.5 | 10 678.2 | 8 542.1 | 6 596.8 | 30 286.2 | 16 417.9 | 22 622.8 | 19 098.3 | 19 665.5 | 13 735.7 | 19 887.1 | 14 991.8 | 16 093.6 | 24 917.6 | 15 270.2 | 21 645.4 | 27 833.5 | 27 778.9 | 40 273.7 | 39 933.2 | 38 200.7 | 28 539.3 | 35 198.8 | 51 825.6 | 37 598.4 | 36 959.6 | 46 753.0 | 41 234.2 | 47 297.1 | 30 016.9 | 32 572.7 | 30 460.6 | 37 508.8 | 36 953.0 | 36 870.1 | 30 109.6 | 44 293.3 | 41 381.8 | 73 010.7 | 60 529.0 | 54 655.8 | 38 708.9 |
| Zapasy | 26 380.4 | 26 925.2 | 28 269.9 | 30 911.8 | 32 392.0 | 30 045.9 | 25 846.2 | 25 502.0 | 24 776.5 | 29 693.1 | 25 869.1 | 26 412.9 | 30 296.0 | 37 977.0 | 36 071.7 | 38 122.9 | 31 957.0 | 33 170.7 | 32 714.1 | 33 240.1 | 38 523.3 | 36 707.4 | 40 235.0 | 40 101.6 | 45 934.0 | 51 024.7 | 58 610.1 | 62 975.0 | 70 667.8 | 67 196.3 | 79 801.1 | 87 385.0 | 92 596.4 | 90 693.1 | 95 772.0 | 99 844.3 | 106 301.5 | 99 067.3 | 106 648.7 | 108 980.3 | 115 663.6 | 122 210.3 | 135 648.0 |
| Inwestycje krótkoterminowe | 328.1 | 1 918.5 | 749.0 | 1 539.7 | 1 727.5 | 1 706.2 | 1 167.1 | 1 179.3 | 5 193.9 | 6 071.9 | 1 381.4 | 1 226.8 | 1 238.9 | 1 154.7 | 12 785.7 | 1 199.8 | 13 654.1 | 16 962.4 | 12 802.7 | 22 962.1 | 25 456.3 | 20 525.6 | 19 892.3 | 18 430.1 | 16 808.4 | 20 779.3 | 23 608.2 | 15 893.2 | 25 387.4 | 10 761.3 | 2 018.8 | 2 681.8 | 4 801.5 | 2 006.8 | 1 303.5 | 1 312.4 | 1 344.8 | 1 289.4 | 1 343.7 | 1 388.4 | 1 319.0 | 7 435.5 | 2 503.8 |
| Środki pieniężne i inne aktywa pieniężne | 8 636.3 | 17 060.0 | 9 929.2 | 7 002.4 | 4 869.4 | 28 580.1 | 15 250.8 | 21 443.5 | 13 904.4 | 13 593.6 | 12 354.4 | 18 660.3 | 13 753.0 | 14 938.9 | 12 131.9 | 14 070.4 | 7 991.3 | 10 871.1 | 14 976.3 | 17 311.6 | 14 477.0 | 17 675.1 | 8 647.0 | 16 768.8 | 35 017.2 | 16 819.1 | 13 351.3 | 30 859.8 | 15 846.7 | 36 535.8 | 27 998.1 | 29 890.9 | 25 659.1 | 35 502.0 | 35 649.5 | 35 557.8 | 28 764.8 | 43 003.9 | 40 038.1 | 71 622.3 | 59 210.0 | 47 220.3 | 36 205.1 |
| Należności krótkoterminowe | 29 083.8 | 38 151.8 | 37 985.6 | 47 108.1 | 41 748.8 | 52 762.0 | 44 820.8 | 49 318.4 | 43 467.3 | 55 582.0 | 52 322.9 | 54 897.1 | 49 614.0 | 60 717.1 | 66 300.8 | 61 278.9 | 59 286.0 | 61 361.8 | 75 428.4 | 82 531.0 | 59 899.6 | 58 472.0 | 52 513.0 | 30 445.8 | 61 533.0 | 61 985.0 | 62 812.5 | 62 455.8 | 54 143.9 | 51 474.9 | 54 883.5 | 65 430.4 | 58 292.3 | 69 821.9 | 73 404.9 | 73 539.3 | 67 809.7 | 69 921.1 | 70 541.6 | 83 620.1 | 81 266.3 | 87 288.5 | 95 514.8 |
| Dług krótkoterminowy | 92 434.3 | 99 191.6 | 98 781.9 | 90 166.4 | 93 084.6 | 56 961.8 | 71 999.6 | 63 927.2 | 71 949.1 | 55 193.4 | 61 656.5 | 52 754.8 | 51 446.0 | 59 203.2 | 58 106.1 | 58 576.4 | 49 325.5 | 58 565.1 | 46 414.6 | 38 673.3 | 60 034.9 | 64 497.7 | 71 982.5 | 95 135.9 | 63 571.9 | 52 945.9 | 66 279.6 | 55 427.8 | 74 962.8 | 93 314.2 | 89 005.8 | 89 049.3 | 64 117.2 | 68 077.8 | 70 747.8 | 67 681.3 | 60 268.1 | 63 896.4 | 69 149.0 | 69 050.6 | 62 266.3 | 70 292.4 | 70 256.2 |
| Zobowiązania krótkoterminowe | 144 059.9 | 157 248.1 | 157 204.8 | 155 331.8 | 156 465.8 | 136 862.6 | 139 030.9 | 129 631.2 | 129 050.8 | 127 209.5 | 131 117.4 | 125 187.5 | 116 717.8 | 137 651.1 | 146 211.5 | 142 948.7 | 123 272.5 | 137 686.2 | 140 000.8 | 139 558.6 | 135 816.9 | 147 829.6 | 145 171.4 | 140 961.6 | 139 885.5 | 131 756.9 | 144 866.5 | 133 225.7 | 144 307.0 | 174 819.3 | 170 835.1 | 184 832.0 | 153 679.5 | 194 765.6 | 214 895.9 | 217 574.9 | 202 425.8 | 211 790.1 | 215 309.0 | 228 026.4 | 217 912.9 | 228 723.4 | 240 225.1 |
| Rozliczenia międzyokresowe | 11 757.8 | 19 904.6 | 9 324.9 | 8 451.9 | 8 634.5 | 27 138.8 | 14 377.3 | 7 982.2 | 7 854.3 | 16 434.1 | 13 946.8 | 13 498.1 | 12 092.3 | 17 730.8 | 15 493.2 | 11 848.9 | 10 077.5 | 17 759.4 | 13 934.0 | 11 795.6 | 11 649.8 | 24 859.9 | 15 791.3 | 11 229.2 | 10 179.8 | 16 826.0 | 10 932.1 | 10 236.5 | 10 391.2 | 30 030.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 59 085.1 | 59 143.4 | 8 065.4 | 9 055.7 | 10 591.7 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 44 102.0 | 42 160.2 | 42 012.9 | 41 973.0 | 42 666.0 | 38 903.0 | 29 368.9 | 27 586.7 | 25 287.1 | 37 224.0 | 31 626.8 | 41 011.8 | 38 033.4 | 31 327.1 | 27 437.8 | 29 663.6 | 38 434.0 | 34 451.1 | 33 012.3 | 39 171.5 | 44 902.9 | 54 535.1 | 57 577.5 | 61 746.4 | 86 704.1 | 81 088.7 | 82 731.3 | 99 315.8 | 84 360.2 | 77 428.8 | 73 960.4 | 78 000.3 | 109 917.9 | 85 153.9 | 82 232.0 | 79 668.9 | 84 210.8 | 72 981.1 | 71 440.0 | 84 281.0 | 81 373.9 | 77 650.6 | 75 095.0 |
| Rezerwy z tytułu odroczonego podatku | 8 230.1 | 6 882.4 | 6 759.8 | 6 591.4 | 7 077.5 | 5 075.8 | 5 037.4 | 4 881.7 | 4 791.2 | 2 875.9 | 2 986.1 | 3 088.8 | 2 785.2 | 2 448.0 | 2 090.3 | 1 638.8 | 1 677.2 | 1 140.1 | 1 125.3 | 1 456.9 | 1 363.0 | 4 174.0 | 3 619.3 | 4 663.2 | 6 062.0 | 5 716.3 | 6 207.9 | 6 761.4 | 6 800.2 | 6 306.2 | 5 715.6 | 5 772.8 | 5 578.2 | 8 058.6 | 8 647.4 | 7 736.5 | 7 467.8 | 8 514.1 | 8 903.9 | 9 658.3 | 0.0 | 8 317.0 | 0.0 |
| Zobowiązania długoterminowe | 44 102.0 | 42 160.2 | 42 012.9 | 41 973.0 | 42 666.0 | 38 903.0 | 29 368.9 | 27 586.7 | 25 287.1 | 37 224.0 | 31 626.8 | 41 011.8 | 38 033.4 | 31 327.1 | 27 437.8 | 29 663.6 | 38 434.0 | 34 451.1 | 33 012.3 | 39 171.5 | 44 902.9 | 54 535.1 | 57 577.5 | 61 746.4 | 86 704.1 | 81 088.7 | 82 731.3 | 99 315.8 | 84 360.2 | 77 428.8 | 73 960.4 | 78 000.3 | 109 917.9 | 85 153.9 | 82 232.0 | 79 668.9 | 84 210.8 | 72 981.1 | 71 440.0 | 84 281.0 | 81 373.9 | 77 650.6 | 75 095.0 |
| 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 | 0.0 | 0.0 | 0.0 | 1 120.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5 451.8 | 0.0 | 0.0 | 0.0 | 7 499.0 | 0.0 | 0.0 | 0.0 | 11 136.9 | 0.0 | 0.0 | 0.0 | 11 825.6 | 0.0 |
| Zobowiązania ogółem | 188 161.9 | 199 408.2 | 199 217.7 | 197 304.8 | 199 131.9 | 175 765.6 | 168 399.7 | 157 217.8 | 154 337.9 | 164 433.5 | 162 744.2 | 166 199.3 | 154 751.2 | 168 978.2 | 173 649.3 | 172 612.3 | 161 706.5 | 172 137.3 | 173 013.2 | 178 730.1 | 180 719.8 | 202 364.7 | 202 748.9 | 202 708.0 | 226 589.6 | 212 845.6 | 227 597.9 | 232 541.5 | 228 667.3 | 252 248.1 | 244 795.5 | 262 832.3 | 263 597.4 | 279 919.6 | 297 127.9 | 297 243.8 | 286 636.5 | 284 771.2 | 286 749.1 | 312 307.4 | 299 286.8 | 306 374.0 | 315 320.1 |
| Kapitał (fundusz) podstawowy | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 | 9 000.0 |
| Zyski zatrzymane | (9 957.1) | (9 028.5) | (16 341.6) | (11 972.9) | (21 223.9) | (9 414.0) | (5 928.3) | 717.8 | (2 318.7) | 3 180.5 | 2 412.4 | 4 180.3 | 5 146.2 | 4 357.5 | 5 337.0 | 3 910.6 | 191.5 | 6 669.3 | 12 109.2 | 20 232.2 | 20 546.7 | 20 449.5 | 5 447.1 | 176.1 | (3 047.6) | 7 781.7 | 6 602.4 | 24 698.7 | 26 645.0 | 23 994.3 | 29 447.0 | 38 193.0 | 46 979.4 | 20 699.4 | 25 183.3 | 36 894.6 | 46 048.3 | 43 801.0 | 51 692.9 | 61 832.0 | 70 447.9 | 72 437.8 | 76 956.0 |
| Kapitał własny | 6 711.3 | 9 223.4 | 5 888.3 | 7 073.0 | 6 013.1 | 21 922.6 | 22 893.0 | 35 257.4 | 31 208.3 | 36 127.4 | 34 894.0 | 38 677.8 | 38 043.6 | 38 091.4 | 38 730.6 | 38 602.4 | 34 875.2 | 40 257.2 | 44 870.7 | 53 250.2 | 56 035.0 | 63 060.8 | 55 722.6 | 51 803.4 | 56 837.6 | 66 784.2 | 72 847.4 | 84 606.4 | 87 580.8 | 87 689.1 | 96 176.2 | 106 661.7 | 118 282.6 | 91 434.4 | 99 095.7 | 112 656.7 | 120 860.7 | 118 206.1 | 128 098.0 | 143 832.6 | 147 347.2 | 147 980.3 | 147 835.8 |
| Udziały mniejszościowe | (1 438.3) | (1 500.7) | (1 859.5) | (2 079.1) | (3 020.4) | (3 443.6) | (3 075.4) | 501.0 | 442.4 | 288.8 | 367.3 | 450.6 | 379.7 | 292.0 | 406.1 | 418.2 | 148.3 | 134.7 | 66.4 | 130.1 | (92.2) | 14.7 | (528.0) | (948.8) | (940.1) | (551.5) | (617.6) | (490.2) | (733.9) | 823.0 | 5 992.3 | 6 146.9 | 6 670.0 | 4 553.0 | 4 577.5 | 7 806.9 | 7 788.0 | 6 680.8 | 7 250.3 | 8 002.4 | 8 246.3 | 0.0 | 0.0 |
| Pasywa | 194 873.2 | 208 631.7 | 205 105.9 | 204 377.9 | 205 145.0 | 197 688.2 | 191 292.7 | 192 475.2 | 185 546.2 | 200 560.9 | 197 638.2 | 204 877.1 | 192 794.8 | 207 069.6 | 212 380.0 | 211 214.7 | 196 581.7 | 212 394.5 | 217 883.8 | 231 980.3 | 236 754.8 | 265 425.5 | 258 471.5 | 254 511.4 | 283 427.2 | 279 629.8 | 300 445.3 | 317 147.9 | 316 248.1 | 339 937.2 | 340 971.7 | 369 494.0 | 381 880.0 | 371 354.0 | 396 223.6 | 409 900.5 | 399 709.3 | 402 977.3 | 414 847.1 | 456 140.0 | 446 634.0 | 454 354.3 | 463 155.8 |
| Inwestycje | 49 747.8 | 52 106.9 | 52 685.4 | 52 373.6 | 56 164.8 | 24 912.8 | 25 009.7 | 24 441.3 | 23 497.1 | 25 544.1 | 25 992.5 | 26 870.5 | 25 517.8 | 26 383.5 | 25 092.8 | 23 088.0 | 22 653.5 | 21 945.4 | 22 782.4 | 24 047.1 | 24 090.6 | 22 577.2 | 20 598.5 | 21 586.0 | 28 244.8 | 29 370.5 | 31 889.6 | 33 830.9 | 31 522.8 | 31 249.2 | 29 418.5 | 30 971.9 | 28 800.2 | 23 086.3 | 26 472.7 | 28 139.2 | 27 190.8 | 34 753.7 | 36 619.5 | 42 326.6 | 30 842.1 | 26 315.6 | 28 248.1 |
| Dług | 124 067.0 | 127 524.6 | 126 997.6 | 118 254.7 | 121 108.0 | 84 298.8 | 89 327.2 | 79 606.2 | 84 978.2 | 81 602.4 | 81 447.8 | 81 080.2 | 76 638.4 | 79 498.2 | 75 831.2 | 78 151.6 | 75 936.5 | 82 736.9 | 68 283.8 | 65 324.6 | 92 490.0 | 98 623.0 | 108 889.6 | 134 395.8 | 125 434.4 | 112 769.0 | 126 648.2 | 131 552.7 | 135 704.5 | 148 202.2 | 140 782.3 | 144 108.8 | 133 776.8 | 130 839.5 | 129 015.4 | 124 707.1 | 120 758.6 | 110 411.9 | 112 368.4 | 97 289.1 | 118 119.8 | 130 091.5 | 117 922.3 |
| Środki pieniężne i inne aktywa pieniężne | 8 636.3 | 17 060.0 | 9 929.2 | 7 002.4 | 4 869.4 | 28 580.1 | 15 250.8 | 21 443.5 | 13 904.4 | 13 593.6 | 12 354.4 | 18 660.3 | 13 753.0 | 14 938.9 | 12 131.9 | 14 070.4 | 7 991.3 | 10 871.1 | 14 976.3 | 17 311.6 | 14 477.0 | 17 675.1 | 8 647.0 | 16 768.8 | 35 017.2 | 16 819.1 | 13 351.3 | 30 859.8 | 15 846.7 | 36 535.8 | 27 998.1 | 29 890.9 | 25 659.1 | 35 502.0 | 35 649.5 | 35 557.8 | 28 764.8 | 43 003.9 | 40 038.1 | 71 622.3 | 59 210.0 | 47 220.3 | 36 205.1 |
| Dług netto | 115 430.7 | 110 464.6 | 117 068.4 | 111 252.3 | 116 238.6 | 55 718.8 | 74 076.4 | 58 162.7 | 71 073.8 | 68 008.8 | 69 093.4 | 62 420.0 | 62 885.5 | 64 559.3 | 63 699.2 | 64 081.2 | 67 945.2 | 71 865.9 | 53 307.5 | 48 013.0 | 78 013.1 | 80 947.9 | 100 242.6 | 117 627.0 | 90 417.2 | 95 949.9 | 113 296.9 | 100 692.9 | 119 857.7 | 111 666.3 | 112 784.2 | 114 217.9 | 108 117.7 | 95 337.4 | 93 365.9 | 89 149.3 | 91 993.8 | 67 407.9 | 72 330.3 | 25 666.8 | 58 909.8 | 82 871.2 | 81 717.2 |
| Ticker | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.KS | 019180.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 |