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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2014 | 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 |
| Kwartał | Q4 | 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 |
| Aktywa | 97 347.0 | 152 628.2 | 155 576.3 | 158 486.2 | 160 570.1 | 168 654.5 | 181 861.6 | 167 110.6 | 184 431.8 | 192 850.4 | 199 661.8 | 210 925.0 | 212 685.9 | 207 865.0 | 204 183.2 | 209 616.1 | 219 624.0 | 230 408.4 | 240 877.3 | 242 346.5 | 215 657.3 | 209 314.0 | 194 228.0 | 189 122.4 | 208 290.0 | 200 774.7 | 202 095.8 | 205 563.1 | 201 055.0 | 191 418.4 | 199 062.1 | 196 968.1 | 188 303.8 | 203 392.1 | 202 609.1 | 205 810.5 | 209 866.7 | 201 076.7 | 210 769.7 |
| Aktywa trwałe | 42 914.3 | 44 885.6 | 45 573.3 | 46 447.4 | 52 352.9 | 55 969.6 | 65 438.8 | 78 893.7 | 102 926.7 | 107 595.7 | 91 369.0 | 96 840.1 | 98 168.0 | 97 186.2 | 103 718.2 | 107 619.3 | 127 134.6 | 123 267.6 | 120 032.0 | 124 286.9 | 114 510.2 | 112 986.5 | 116 184.1 | 106 871.6 | 129 878.0 | 132 516.7 | 136 486.2 | 133 673.3 | 132 245.3 | 124 705.3 | 129 042.6 | 126 199.1 | 131 691.3 | 133 303.6 | 133 747.3 | 132 109.4 | 131 942.6 | 130 920.5 | 141 298.8 |
| Rzeczowe aktywa trwałe netto | 30 055.2 | 25 090.0 | 27 895.2 | 28 031.5 | 28 009.4 | 29 651.8 | 36 755.6 | 45 901.5 | 57 082.4 | 59 358.3 | 56 136.6 | 58 597.8 | 60 017.0 | 60 009.9 | 66 902.3 | 68 969.3 | 87 188.5 | 76 004.1 | 75 020.1 | 72 869.3 | 64 754.5 | 63 459.5 | 63 047.8 | 58 179.1 | 66 093.6 | 64 851.3 | 63 317.8 | 63 066.9 | 62 460.3 | 55 739.2 | 56 293.4 | 56 803.0 | 58 630.0 | 58 382.0 | 57 263.9 | 56 451.0 | 55 752.6 | 54 947.1 | 54 373.4 |
| Wartość firmy | 0.0 | 1 399.8 | 1 534.9 | 1 534.9 | 1 534.9 | 1 534.9 | 1 534.9 | 1 534.9 | 1 534.9 | 1 534.9 | 1 534.9 | 3 938.5 | 3 938.5 | 3 938.5 | 3 938.5 | 3 938.5 | 3 938.5 | 3 612.5 | 3 612.5 | 3 612.5 | 3 612.5 | 3 612.5 | 3 612.5 | 3 612.5 | 9 661.9 | 9 661.9 | 12 597.0 | 12 597.0 | 12 405.5 | 10 519.4 | 10 519.4 | 10 519.4 | 10 519.4 | 10 519.4 | 8 869.9 | 8 869.9 | 8 869.9 | 8 869.9 | 8 869.9 |
| Wartości niematerialne i prawne | 1 093.2 | 3 383.9 | 1 057.4 | 1 067.7 | 6 162.1 | 5 840.3 | 7 223.0 | 7 840.6 | 7 740.0 | 7 687.7 | 7 706.3 | 8 057.5 | 7 884.6 | 7 556.9 | 7 250.0 | 7 273.7 | 7 051.6 | 6 896.4 | 6 693.4 | 7 649.1 | 4 791.8 | 4 628.0 | 4 474.5 | 4 232.3 | 4 025.6 | 3 847.5 | 4 786.9 | 4 753.1 | 4 717.1 | 4 544.0 | 4 459.9 | 4 417.6 | 5 414.4 | 5 374.9 | 5 329.1 | 5 308.8 | 0.0 | 5 233.6 | 5 184.1 |
| Wartość firmy i wartości niematerialne i prawne | 1 093.2 | 4 783.6 | 2 592.3 | 2 602.6 | 7 697.0 | 7 375.2 | 8 758.0 | 9 375.5 | 9 275.0 | 9 222.7 | 9 241.3 | 11 996.0 | 11 823.1 | 11 495.4 | 11 188.6 | 11 212.3 | 10 990.1 | 10 508.9 | 10 305.9 | 11 261.6 | 8 404.3 | 8 240.5 | 8 087.0 | 7 844.8 | 13 687.5 | 13 509.4 | 17 383.9 | 17 350.1 | 17 122.6 | 15 063.4 | 14 979.3 | 14 937.0 | 15 933.8 | 15 894.3 | 14 199.0 | 8 869.9 | 8 869.9 | 14 103.4 | 14 054.0 |
| Należności netto | 14 893.3 | 19 921.9 | 22 232.4 | 22 234.5 | 0.0 | 0.0 | 37 902.7 | 0.0 | 36 282.7 | 37 977.2 | 44 120.4 | 0.0 | 37 940.5 | 30 024.2 | 35 606.5 | 37 899.3 | 38 703.4 | 40 042.4 | 35 138.1 | 33 011.1 | 37 391.0 | 38 139.6 | 23 651.7 | 24 712.8 | 26 036.5 | 25 895.0 | 18 972.3 | 22 075.2 | 23 584.4 | 21 648.1 | 19 553.0 | 18 860.7 | 20 851.6 | 26 379.6 | 20 820.4 | 23 820.6 | 27 697.3 | 0.0 | 22 041.6 |
| Inwestycje długoterminowe | 4 786.8 | 11 112.3 | (10 207.7) | (10 190.0) | (9 671.2) | (4 892.4) | 15 168.5 | 17 968.2 | 25 973.1 | 33 638.8 | 19 038.8 | 16 922.1 | 10 676.1 | 12 339.2 | 12 117.9 | 13 308.6 | 17 354.8 | 25 165.0 | 25 396.3 | 30 337.9 | 20 712.7 | 12 007.2 | 19 900.4 | 18 025.3 | 26 180.6 | 30 263.1 | 31 309.6 | 29 328.1 | 27 137.4 | 30 819.1 | 29 693.4 | 23 978.0 | 34 368.9 | 35 838.8 | 41 427.5 | 40 961.0 | 42 482.2 | 37 584.6 | 41 939.9 |
| Aktywa obrotowe | 54 432.7 | 107 742.6 | 110 003.0 | 112 038.8 | 108 217.2 | 112 685.0 | 116 422.8 | 88 216.9 | 81 505.2 | 85 254.7 | 108 292.9 | 114 084.8 | 114 517.9 | 110 678.8 | 100 465.0 | 101 996.8 | 92 489.3 | 107 140.8 | 120 845.3 | 118 059.6 | 101 147.1 | 96 327.5 | 78 043.9 | 82 250.8 | 78 412.0 | 68 258.0 | 65 609.6 | 71 889.9 | 68 809.7 | 66 713.1 | 70 019.5 | 70 769.1 | 56 612.6 | 70 088.5 | 68 861.8 | 73 701.0 | 77 924.1 | 70 156.2 | 69 471.0 |
| Środki pieniężne i Inwestycje | 24 618.3 | 71 296.5 | 68 305.9 | 72 262.8 | 61 884.4 | 53 193.4 | 44 666.4 | 22 571.8 | 11 659.5 | 14 090.6 | 32 967.3 | 46 634.4 | 42 740.7 | 44 664.4 | 32 152.3 | 30 468.2 | 22 568.9 | 37 354.5 | 60 631.9 | 59 274.1 | 39 914.7 | 36 320.2 | 35 032.3 | 37 621.1 | 32 228.9 | 21 475.4 | 28 622.5 | 29 771.5 | 26 822.5 | 26 756.2 | 32 273.5 | 33 554.5 | 17 600.4 | 24 769.0 | 27 986.6 | 28 591.0 | 26 566.2 | 21 758.0 | 24 271.5 |
| Zapasy | 14 921.0 | 16 524.2 | 19 464.6 | 17 541.6 | 18 980.1 | 25 340.8 | 33 853.6 | 29 942.0 | 33 563.0 | 33 186.9 | 31 205.2 | 33 196.8 | 33 836.7 | 30 928.8 | 32 706.1 | 33 629.3 | 31 216.9 | 29 743.8 | 25 075.3 | 26 410.6 | 23 841.3 | 22 503.9 | 21 001.1 | 19 916.8 | 21 757.7 | 20 887.6 | 18 014.9 | 20 043.2 | 20 014.0 | 18 308.8 | 18 171.9 | 18 332.7 | 18 130.9 | 18 919.5 | 17 061.5 | 18 440.8 | 20 394.3 | 0.0 | 19 132.7 |
| Inwestycje krótkoterminowe | 6 264.5 | 2 895.7 | 24 321.7 | 24 940.3 | 25 200.4 | 22 091.8 | 3 396.8 | 4 023.7 | 4 383.0 | 3 472.4 | 5 255.4 | 7 227.7 | 13 371.8 | 11 708.6 | 11 485.2 | 11 700.6 | 9 331.2 | 8 761.6 | 6 620.0 | 6 380.0 | 16 208.3 | 23 698.2 | 18 003.4 | 15 544.6 | 14 890.0 | 15 191.3 | 15 097.2 | 16 507.4 | 18 005.9 | 15 413.9 | 19 758.6 | 22 781.6 | 14 970.7 | 15 669.6 | 17 394.8 | 17 736.3 | 18 548.3 | 18 265.6 | 19 277.8 |
| Środki pieniężne i inne aktywa pieniężne | 18 353.8 | 68 400.8 | 43 984.3 | 47 322.5 | 36 684.0 | 31 101.7 | 41 269.7 | 18 548.1 | 7 276.6 | 10 618.2 | 27 711.9 | 39 406.7 | 29 368.9 | 32 955.8 | 20 667.1 | 18 767.6 | 13 237.8 | 28 593.0 | 54 011.9 | 52 894.1 | 23 706.5 | 12 622.0 | 17 028.9 | 22 076.5 | 17 338.9 | 6 284.1 | 13 525.3 | 13 264.0 | 8 816.5 | 11 342.4 | 12 514.9 | 10 773.0 | 2 629.6 | 9 099.4 | 10 591.8 | 10 854.7 | 8 017.9 | 3 492.4 | 4 993.7 |
| Należności krótkoterminowe | 16 532.8 | 12 068.6 | 11 793.4 | 0.0 | 13 700.4 | 18 077.7 | 25 850.7 | 12 044.7 | 7 948.5 | 15 294.3 | 13 718.5 | 0.0 | 15 915.0 | 14 267.8 | 12 904.8 | 14 296.1 | 11 756.8 | 9 684.5 | 6 731.5 | 9 391.9 | 4 583.3 | 6 307.2 | 6 084.4 | 5 843.2 | 8 682.7 | 6 840.7 | 5 355.5 | 7 739.1 | 7 647.7 | 7 314.7 | 11 627.3 | 6 514.7 | 8 011.5 | 14 135.6 | 13 097.9 | 14 842.4 | 16 163.0 | 8 484.7 | 8 173.8 |
| Dług krótkoterminowy | 1 535.0 | 1 430.0 | 4 000.0 | 4 000.0 | 5 775.0 | 4 973.0 | 4 000.0 | 5 210.0 | 14 000.0 | 24 000.0 | 10 070.0 | 15 665.0 | 20 146.1 | 20 055.7 | 24 076.8 | 25 902.6 | 29 357.1 | 30 263.9 | 63 050.1 | 70 158.2 | 48 623.6 | 45 195.4 | 64 015.6 | 72 428.9 | 74 120.2 | 56 520.8 | 41 312.2 | 39 525.7 | 40 324.8 | 49 210.2 | 56 568.0 | 56 292.1 | 47 765.3 | 43 540.5 | 43 123.5 | 38 826.8 | 38 990.5 | 39 493.6 | 35 991.8 |
| Zobowiązania krótkoterminowe | 37 896.4 | 34 934.1 | 37 108.3 | 39 230.4 | 38 941.4 | 43 185.1 | 53 036.2 | 43 853.1 | 48 565.6 | 60 907.2 | 45 635.5 | 53 457.2 | 57 229.9 | 54 347.0 | 57 375.9 | 64 060.1 | 60 999.2 | 60 908.4 | 90 400.9 | 98 747.1 | 67 123.9 | 65 022.1 | 90 003.6 | 96 518.9 | 107 773.3 | 85 521.4 | 65 688.7 | 70 104.5 | 70 722.2 | 65 679.6 | 79 125.9 | 72 968.8 | 65 113.3 | 68 241.2 | 67 547.1 | 65 710.3 | 66 646.7 | 58 017.9 | 54 478.9 |
| Rozliczenia międzyokresowe | 19 828.5 | 21 435.5 | 21 314.9 | 0.0 | 19 466.0 | 20 134.5 | 23 185.5 | 1 333.4 | 26 617.0 | 21 612.9 | 21 847.0 | 0.0 | 20 946.3 | 1 393.8 | 20 394.3 | 23 632.5 | 19 680.8 | 20 735.5 | 20 619.2 | 19 062.7 | 13 916.9 | 13 433.5 | 19 903.6 | 18 246.8 | 24 970.4 | 21 993.8 | 19 021.1 | 795.3 | 749.3 | 399.5 | 461.8 | 518.0 | 9 223.3 | 10 435.0 | 704.8 | 912.0 | 941.7 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 9 825.3 | 5 970.2 | 1 450.4 | 1 850.0 | 2 213.2 | 2 503.2 | 1 724.6 | 1 914.0 | 13 175.5 | 12 505.1 | 39 845.3 | 40 189.4 | 40 198.8 | 42 246.4 | 41 284.3 | 43 368.1 | 56 156.7 | 65 019.0 | 51 898.7 | 54 648.9 | 64 687.9 | 64 451.4 | 35 721.8 | 24 020.2 | 26 280.0 | 40 660.9 | 41 117.0 | 41 869.1 | 39 646.5 | 28 320.6 | 22 553.2 | 23 137.2 | 23 733.3 | 33 059.6 | 27 797.1 | 31 373.5 | 30 880.0 | 36 014.6 | 39 450.5 |
| Rezerwy z tytułu odroczonego podatku | 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 |
| Zobowiązania długoterminowe | 9 825.3 | 5 970.2 | 1 450.4 | 1 850.0 | 2 213.2 | 2 503.2 | 1 724.6 | 1 914.0 | 13 175.5 | 12 505.1 | 39 845.3 | 40 189.4 | 40 198.8 | 42 246.4 | 41 284.3 | 43 368.1 | 56 156.7 | 65 019.0 | 51 898.7 | 54 648.9 | 64 687.9 | 64 451.4 | 35 721.8 | 24 020.2 | 26 280.0 | 40 660.9 | 41 117.0 | 41 869.1 | 39 646.5 | 28 320.6 | 22 553.2 | 23 137.2 | 23 733.3 | 33 059.6 | 27 797.1 | 31 373.5 | 30 880.0 | 36 014.6 | 39 450.5 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 38.5 | 33.2 | 0.0 | 120.0 | 116.0 | 110.0 | 104.0 | 18 299.6 | 28 991.2 | 27 231.6 | 24 542.5 | 23 871.2 | 23 277.4 | 22 636.7 | 18 367.2 | 20 775.0 | 19 609.5 | 18 631.6 | 18 915.2 | 18 284.6 | 17 258.1 | 17 447.6 | 17 335.7 | 16 884.2 | 16 533.4 | 12 002.7 | 11 355.1 | 10 528.5 | 13 352.0 | 12 900.5 |
| Zobowiązania ogółem | 47 721.7 | 40 904.2 | 38 558.7 | 41 080.4 | 41 154.6 | 45 688.3 | 54 760.8 | 45 767.1 | 61 741.0 | 73 412.3 | 85 480.8 | 93 646.6 | 97 428.7 | 96 593.4 | 98 660.2 | 107 428.2 | 117 155.9 | 125 927.4 | 142 299.6 | 153 395.9 | 131 811.8 | 129 473.5 | 125 725.4 | 120 539.1 | 134 053.4 | 126 182.3 | 106 805.8 | 111 973.6 | 110 368.7 | 94 000.2 | 101 679.0 | 96 106.0 | 88 846.6 | 101 300.8 | 95 344.2 | 97 083.8 | 97 526.7 | 94 032.6 | 93 929.4 |
| Kapitał (fundusz) podstawowy | 2 000.0 | 2 352.0 | 2 352.0 | 2 352.0 | 2 352.0 | 2 352.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 528.0 | 3 627.0 | 3 676.7 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 | 4 811.0 |
| Zyski zatrzymane | 47 625.4 | 54 179.2 | 59 554.1 | 60 022.1 | 62 270.3 | 66 514.6 | 69 820.0 | 65 864.3 | 66 010.5 | 63 280.2 | 60 405.6 | 62 451.4 | 60 523.2 | 57 076.3 | 49 593.7 | 45 880.1 | 46 040.0 | 48 435.0 | 42 401.6 | 32 668.1 | 19 993.0 | 16 068.2 | 6 998.8 | 6 032.9 | 8 571.0 | 6 642.5 | 871.5 | (393.5) | (2 390.2) | 1 481.3 | 1 196.1 | 4 011.4 | 3 589.1 | 4 897.8 | (4 678.6) | (3 131.0) | 744.1 | 10 285.8 | 20 151.5 |
| Kapitał własny | 49 625.4 | 111 724.0 | 117 017.5 | 117 405.8 | 119 415.5 | 122 966.2 | 127 100.8 | 121 343.5 | 122 690.8 | 119 438.2 | 114 181.0 | 117 278.4 | 115 257.2 | 111 271.6 | 105 523.0 | 102 187.9 | 102 468.0 | 104 481.0 | 98 577.8 | 88 950.5 | 83 845.6 | 79 840.5 | 68 502.6 | 68 583.3 | 74 236.6 | 74 592.4 | 95 290.0 | 93 589.6 | 90 686.3 | 97 418.2 | 97 383.0 | 100 862.2 | 99 457.3 | 102 091.4 | 107 264.9 | 108 726.7 | 112 340.0 | 107 044.2 | 116 840.4 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 466.6 | 402.0 | 335.2 | 277.1 | 245.7 | 157.0 | (56.2) | (200.4) | (315.8) | 5 712.4 | 5 533.1 | 5 804.3 | 6 842.1 | 5 179.1 | 5 252.4 | 3 778.1 | 3 365.7 | 2 293.5 | 5 237.2 | 4 858.7 | 5 623.6 | 5 508.6 | 6 923.9 | 12 503.6 | 12 557.1 | 12 586.2 | 6 526.0 | 6 809.5 |
| Pasywa | 97 347.0 | 152 628.2 | 155 576.3 | 158 486.2 | 160 570.1 | 168 654.5 | 181 861.6 | 167 110.6 | 184 431.8 | 192 850.4 | 199 661.8 | 210 925.0 | 212 685.9 | 207 865.0 | 204 183.2 | 209 616.1 | 219 624.0 | 230 408.4 | 240 877.3 | 242 346.5 | 215 657.3 | 209 314.0 | 194 228.0 | 189 122.4 | 208 290.0 | 200 774.7 | 202 095.8 | 205 563.1 | 201 055.0 | 191 418.4 | 199 062.1 | 196 968.1 | 188 303.8 | 203 392.1 | 202 609.1 | 205 810.5 | 209 866.7 | 201 076.7 | 203 960.2 |
| Inwestycje | 11 051.3 | 14 008.0 | 14 113.9 | 14 750.3 | 15 529.1 | 17 199.3 | 18 565.3 | 21 991.9 | 30 356.1 | 37 111.2 | 24 294.2 | 24 149.8 | 24 048.0 | 24 047.9 | 23 603.1 | 25 009.2 | 26 686.0 | 33 926.5 | 32 016.3 | 36 717.9 | 36 920.9 | 35 705.4 | 37 903.7 | 33 569.9 | 41 070.6 | 45 454.4 | 46 406.8 | 45 835.6 | 45 143.3 | 46 233.0 | 49 452.0 | 46 759.6 | 49 339.6 | 51 508.4 | 58 822.3 | 58 697.3 | 61 030.5 | 55 850.2 | 61 217.7 |
| Dług | 10 035.0 | 5 430.0 | 4 000.0 | 4 000.0 | 5 775.0 | 4 973.0 | 4 000.0 | 5 210.0 | 24 000.0 | 34 038.5 | 41 139.4 | 47 348.8 | 52 244.6 | 52 547.2 | 57 456.6 | 59 578.3 | 75 844.9 | 87 670.6 | 102 075.4 | 107 297.9 | 93 954.5 | 90 252.6 | 90 060.0 | 86 623.9 | 92 828.4 | 89 002.4 | 73 145.2 | 71 485.0 | 71 611.3 | 69 698.8 | 71 241.2 | 71 487.3 | 63 456.8 | 68 535.0 | 67 201.5 | 66 257.2 | 65 594.2 | 65 239.8 | 64 779.7 |
| Środki pieniężne i inne aktywa pieniężne | 18 353.8 | 68 400.8 | 43 984.3 | 47 322.5 | 36 684.0 | 31 101.7 | 41 269.7 | 18 548.1 | 7 276.6 | 10 618.2 | 27 711.9 | 39 406.7 | 29 368.9 | 32 955.8 | 20 667.1 | 18 767.6 | 13 237.8 | 28 593.0 | 54 011.9 | 52 894.1 | 23 706.5 | 12 622.0 | 17 028.9 | 22 076.5 | 17 338.9 | 6 284.1 | 13 525.3 | 13 264.0 | 8 816.5 | 11 342.4 | 12 514.9 | 10 773.0 | 2 629.6 | 9 099.4 | 10 591.8 | 10 854.7 | 8 017.9 | 3 492.4 | 4 993.7 |
| Dług netto | (8 318.8) | (62 970.8) | (39 984.3) | (43 322.5) | (30 909.0) | (26 128.7) | (37 269.7) | (13 338.1) | 16 723.4 | 23 420.3 | 13 427.5 | 7 942.1 | 22 875.7 | 19 591.4 | 36 789.5 | 40 810.7 | 62 607.2 | 59 077.6 | 48 063.5 | 54 403.8 | 70 248.1 | 77 630.7 | 73 031.1 | 64 547.4 | 75 489.4 | 82 718.3 | 59 619.8 | 58 221.0 | 62 794.8 | 58 356.5 | 58 726.3 | 60 714.3 | 60 827.2 | 59 435.6 | 56 609.6 | 55 402.4 | 57 576.3 | 61 747.4 | 59 786.0 |
| Ticker | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.KS | 214420.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 |