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 | 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 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
| Kwartał | 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 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 84 186.0 | 87 035.0 | 85 715.0 | 87 367.0 | 88 182.0 | 90 121.0 | 90 264.0 | 90 914.0 | 92 033.0 | 91 576.0 | 91 807.0 | 92 752.0 | 95 789.0 | 97 734.0 | 97 943.0 | 98 792.0 | 98 598.0 | 99 941.0 | 214 342.0 | 209 475.0 | 193 984.0 | 200 948.0 | 206 294.0 | 207 649.0 | 201 549.0 | 201 888.0 | 200 250.0 | 202 221.0 | 203 609.0 | 203 311.0 | 202 453.0 | 204 074.0 | 203 631.0 | 203 631.0 | 202 124.0 | 204 858.0 | 203 783.0 | 205 579.0 | 197 774.0 | 195 110.0 | 197 772.0 | 196 219.0 | 197 046.0 |
| Aktywa trwałe | 69 010.0 | 69 795.0 | 70 069.0 | 70 855.0 | 71 424.0 | 72 353.0 | 73 265.0 | 73 297.0 | 75 067.0 | 74 911.0 | 75 537.0 | 75 601.0 | 79 900.0 | 80 460.0 | 81 135.0 | 81 063.0 | 81 773.0 | 82 404.0 | 180 065.0 | 178 105.0 | 165 860.0 | 173 172.0 | 173 020.0 | 166 319.0 | 166 298.0 | 167 014.0 | 167 373.0 | 168 255.0 | 169 952.0 | 170 398.0 | 171 026.0 | 172 652.0 | 174 533.0 | 174 533.0 | 175 212.0 | 176 595.0 | 173 609.0 | 172 816.0 | 171 803.0 | 170 474.0 | 172 279.0 | 170 978.0 | 173 379.0 |
| Rzeczowe aktywa trwałe netto | 23 332.0 | 23 660.0 | 23 762.0 | 24 436.0 | 25 179.0 | 25 487.0 | 26 421.0 | 26 865.0 | 27 349.0 | 27 054.0 | 27 399.0 | 27 733.0 | 28 406.0 | 28 584.0 | 29 200.0 | 29 373.0 | 29 540.0 | 29 797.0 | 31 017.0 | 31 392.0 | 31 603.0 | 31 895.0 | 32 151.0 | 31 891.0 | 32 078.0 | 32 263.0 | 32 137.0 | 32 377.0 | 32 624.0 | 32 681.0 | 32 917.0 | 33 583.0 | 33 596.0 | 37 865.0 | 34 200.0 | 34 579.0 | 34 577.0 | 34 941.0 | 35 321.0 | 35 525.0 | 36 041.0 | 37 041.0 | 38 140.0 |
| Wartość firmy | 27 881.0 | 27 849.0 | 27 855.0 | 27 848.0 | 27 826.0 | 27 818.0 | 27 817.0 | 27 802.0 | 27 810.0 | 27 793.0 | 27 831.0 | 27 835.0 | 31 426.0 | 31 430.0 | 31 350.0 | 31 306.0 | 31 269.0 | 31 289.0 | 75 057.0 | 77 801.0 | 80 293.0 | 80 314.0 | 80 320.0 | 77 233.0 | 77 689.0 | 77 800.0 | 77 861.0 | 77 835.0 | 78 071.0 | 78 052.0 | 78 019.0 | 77 945.0 | 77 897.0 | 77 897.0 | 77 867.0 | 77 878.0 | 77 881.0 | 77 067.0 | 77 066.0 | 73 914.0 | 73 914.0 | 73 326.0 | 73 312.0 |
| Wartości niematerialne i prawne | 7 434.0 | 7 369.0 | 7 302.0 | 7 237.0 | 7 172.0 | 7 104.0 | 7 052.0 | 6 995.0 | 6 949.0 | 6 892.0 | 6 845.0 | 6 797.0 | 6 995.0 | 6 930.0 | 6 962.0 | 6 892.0 | 6 812.0 | 6 747.0 | 26 985.0 | 25 114.0 | 23 215.0 | 22 669.0 | 22 037.0 | 19 589.0 | 19 173.0 | 18 642.0 | 18 123.0 | 17 601.0 | 17 115.0 | 16 574.0 | 15 875.0 | 15 334.0 | 14 837.0 | 14 837.0 | 14 347.0 | 13 887.0 | 13 478.0 | 13 061.0 | 45 364.0 | 11 474.0 | 11 107.0 | 10 739.0 | 10 372.0 |
| Wartość firmy i wartości niematerialne i prawne | 35 315.0 | 35 218.0 | 35 157.0 | 35 085.0 | 34 998.0 | 34 922.0 | 34 869.0 | 34 797.0 | 34 759.0 | 34 685.0 | 34 676.0 | 34 632.0 | 38 421.0 | 38 360.0 | 38 312.0 | 38 198.0 | 38 081.0 | 38 036.0 | 102 042.0 | 102 915.0 | 103 508.0 | 102 983.0 | 102 357.0 | 96 822.0 | 96 862.0 | 96 442.0 | 95 984.0 | 95 436.0 | 95 186.0 | 94 626.0 | 93 894.0 | 93 279.0 | 92 734.0 | 92 734.0 | 92 214.0 | 91 765.0 | 91 359.0 | 90 128.0 | 122 430.0 | 85 388.0 | 85 021.0 | 84 065.0 | 83 684.0 |
| Należności netto | 7 822.0 | 8 591.0 | 8 161.0 | 8 012.0 | 8 019.0 | 10 298.0 | 8 874.0 | 8 958.0 | 9 065.0 | 9 878.0 | 9 293.0 | 9 636.0 | 8 633.0 | 9 886.0 | 9 678.0 | 10 071.0 | 9 334.0 | 10 123.0 | 14 593.0 | 15 673.0 | 15 481.0 | 17 100.0 | 14 532.0 | 12 622.0 | 12 708.0 | 14 051.0 | 12 533.0 | 13 355.0 | 13 367.0 | 14 882.0 | 13 746.0 | 13 685.0 | 12 652.0 | 10 653.0 | 13 993.0 | 12 770.0 | 13 112.0 | 12 330.0 | 14 115.0 | 12 026.0 | 12 966.0 | 12 729.0 | 13 767.0 |
| Inwestycje długoterminowe | 2 696.0 | 2 642.0 | 2 575.0 | 2 694.0 | 2 643.0 | 3 268.0 | 3 247.0 | 3 228.0 | 4 280.0 | 4 220.0 | 4 155.0 | 4 141.0 | 3 202.0 | 3 206.0 | 3 148.0 | 3 155.0 | 2 899.0 | 2 970.0 | 4 080.0 | 3 872.0 | 3 224.0 | 3 312.0 | 3 180.0 | 3 611.0 | 3 903.0 | 4 037.0 | 4 309.0 | 4 045.0 | 3 935.0 | 3 549.0 | 3 356.0 | 3 236.0 | 3 218.0 | 3 218.0 | 3 169.0 | 3 387.0 | 3 062.0 | 3 080.0 | 3 084.0 | 3 007.0 | 4 632.0 | 4 459.0 | 8 902.0 |
| Aktywa obrotowe | 15 176.0 | 17 240.0 | 15 646.0 | 16 512.0 | 16 758.0 | 17 768.0 | 16 999.0 | 17 617.0 | 16 966.0 | 16 665.0 | 16 270.0 | 17 151.0 | 15 889.0 | 17 274.0 | 16 808.0 | 17 729.0 | 16 825.0 | 17 537.0 | 34 277.0 | 31 370.0 | 28 124.0 | 27 776.0 | 33 274.0 | 41 330.0 | 35 251.0 | 34 874.0 | 32 877.0 | 33 966.0 | 33 657.0 | 32 913.0 | 31 427.0 | 31 422.0 | 29 098.0 | 29 098.0 | 26 912.0 | 28 263.0 | 30 174.0 | 32 763.0 | 25 971.0 | 24 636.0 | 25 493.0 | 25 241.0 | 23 667.0 |
| Środki pieniężne i Inwestycje | 3 421.0 | 5 077.0 | 3 745.0 | 4 475.0 | 4 269.0 | 4 301.0 | 5 015.0 | 5 227.0 | 4 610.0 | 3 736.0 | 3 800.0 | 4 336.0 | 4 017.0 | 4 677.0 | 4 179.0 | 4 326.0 | 4 150.0 | 4 455.0 | 10 108.0 | 6 728.0 | 5 418.0 | 6 833.0 | 14 339.0 | 23 115.0 | 17 914.0 | 17 068.0 | 15 890.0 | 16 070.0 | 15 959.0 | 14 444.0 | 13 272.0 | 12 959.0 | 11 615.0 | 11 615.0 | 8 470.0 | 10 399.0 | 11 458.0 | 14 182.0 | 7 192.0 | 6 635.0 | 5 954.0 | 6 002.0 | 5 486.0 |
| Zapasy | 1 574.0 | 1 476.0 | 1 432.0 | 1 513.0 | 1 571.0 | 1 434.0 | 1 352.0 | 1 354.0 | 1 390.0 | 1 299.0 | 1 304.0 | 1 300.0 | 1 373.0 | 1 307.0 | 1 301.0 | 1 322.0 | 1 392.0 | 1 357.0 | 1 445.0 | 1 516.0 | 1 649.0 | 1 571.0 | 1 531.0 | 1 559.0 | 1 583.0 | 1 480.0 | 1 406.0 | 1 344.0 | 1 331.0 | 1 345.0 | 1 428.0 | 1 590.0 | 1 742.0 | 3 632.0 | 1 830.0 | 1 848.0 | 1 900.0 | 1 963.0 | 1 954.0 | 1 948.0 | 1 984.0 | 2 022.0 | 2 018.0 |
| 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 | 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 |
| Środki pieniężne i inne aktywa pieniężne | 3 421.0 | 5 077.0 | 3 745.0 | 4 475.0 | 4 269.0 | 4 301.0 | 5 015.0 | 5 227.0 | 4 610.0 | 3 736.0 | 3 800.0 | 4 336.0 | 4 017.0 | 4 677.0 | 4 179.0 | 4 326.0 | 4 150.0 | 4 455.0 | 10 108.0 | 6 728.0 | 5 418.0 | 6 833.0 | 14 339.0 | 23 115.0 | 17 914.0 | 17 068.0 | 15 890.0 | 16 070.0 | 15 959.0 | 14 444.0 | 13 272.0 | 12 959.0 | 11 615.0 | 11 615.0 | 8 470.0 | 10 399.0 | 11 458.0 | 14 182.0 | 7 192.0 | 6 635.0 | 5 954.0 | 6 002.0 | 5 486.0 |
| Należności krótkoterminowe | 5 371.0 | 9 039.0 | 6 813.0 | 7 773.0 | 5 504.0 | 9 317.0 | 7 232.0 | 8 703.0 | 6 860.0 | 9 955.0 | 8 025.0 | 9 374.0 | 6 490.0 | 9 574.0 | 9 022.0 | 9 763.0 | 6 503.0 | 10 696.0 | 20 503.0 | 17 647.0 | 13 778.0 | 18 920.0 | 17 048.0 | 16 144.0 | 12 663.0 | 16 846.0 | 17 062.0 | 18 317.0 | 16 357.0 | 18 709.0 | 19 669.0 | 20 858.0 | 16 205.0 | 15 112.0 | 18 149.0 | 12 578.0 | 19 115.0 | 15 125.0 | 18 676.0 | 18 798.0 | 20 216.0 | 14 796.0 | 0.0 |
| Dług krótkoterminowy | 2 164.0 | 4 376.0 | 2 771.0 | 3 119.0 | 4 563.0 | 5 950.0 | 5 755.0 | 5 312.0 | 3 687.0 | 5 698.0 | 4 865.0 | 3 338.0 | 6 172.0 | 6 009.0 | 5 918.0 | 5 992.0 | 3 790.0 | 3 489.0 | 19 158.0 | 21 923.0 | 8 857.0 | 10 018.0 | 12 676.0 | 10 224.0 | 5 711.0 | 5 397.0 | 5 243.0 | 4 728.0 | 5 866.0 | 6 783.0 | 5 399.0 | 5 580.0 | 3 070.0 | 3 070.0 | 3 249.0 | 3 452.0 | 2 645.0 | 4 330.0 | 6 087.0 | 6 789.0 | 8 060.0 | 6 845.0 | 6 620.0 |
| Zobowiązania krótkoterminowe | 13 292.0 | 16 804.0 | 13 410.0 | 14 826.0 | 16 334.0 | 18 796.0 | 17 073.0 | 18 072.0 | 16 842.0 | 19 317.0 | 17 365.0 | 17 094.0 | 19 595.0 | 19 875.0 | 19 728.0 | 20 214.0 | 17 860.0 | 17 619.0 | 44 376.0 | 44 593.0 | 31 521.0 | 34 797.0 | 35 473.0 | 30 917.0 | 26 628.0 | 26 546.0 | 26 642.0 | 27 413.0 | 31 077.0 | 30 037.0 | 29 601.0 | 30 704.0 | 29 073.0 | 29 073.0 | 27 070.0 | 28 056.0 | 28 234.0 | 31 139.0 | 31 033.0 | 32 874.0 | 35 612.0 | 34 599.0 | 34 846.0 |
| Rozliczenia międzyokresowe | 3 533.0 | 3 359.0 | 3 816.0 | 3 913.0 | 3 927.0 | 3 526.0 | 4 066.0 | 4 041.0 | 4 025.0 | 3 640.0 | 4 423.0 | 4 382.0 | 4 568.0 | 4 292.0 | 4 788.0 | 4 459.0 | 4 591.0 | 3 434.0 | 4 281.0 | 4 730.0 | 4 722.0 | 5 024.0 | 4 891.0 | 3 707.0 | 4 116.0 | 4 303.0 | 4 337.0 | 4 368.0 | 4 317.0 | 4 545.0 | 4 533.0 | 4 266.0 | 5 790.0 | 0.0 | 5 672.0 | 6 013.0 | (19 115.0) | 6 138.0 | (18 676.0) | (18 798.0) | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 22 716.0 | 22 438.0 | 22 568.0 | 22 034.0 | 23 193.0 | 23 127.0 | 25 181.0 | 24 696.0 | 27 868.0 | 25 082.0 | 27 175.0 | 29 607.0 | 30 042.0 | 29 634.0 | 28 414.0 | 27 370.0 | 26 783.0 | 26 805.0 | 64 524.0 | 59 629.0 | 59 611.0 | 62 349.0 | 66 848.0 | 77 107.0 | 77 409.0 | 77 284.0 | 74 412.0 | 74 194.0 | 70 308.0 | 69 681.0 | 68 839.0 | 67 512.0 | 66 180.0 | 66 180.0 | 66 176.0 | 66 432.0 | 64 607.0 | 61 428.0 | 61 240.0 | 58 473.0 | 56 857.0 | 56 098.0 | 55 461.0 |
| Rezerwy z tytułu odroczonego podatku | 4 098.0 | 4 414.0 | 4 388.0 | 4 113.0 | 4 051.0 | 3 874.0 | 4 044.0 | 4 076.0 | 3 679.0 | 3 888.0 | 4 006.0 | 4 177.0 | 4 480.0 | 2 826.0 | 2 949.0 | 3 222.0 | 3 109.0 | 3 177.0 | 11 208.0 | 10 404.0 | 7 902.0 | 8 364.0 | 7 965.0 | 7 055.0 | 7 288.0 | 7 201.0 | 6 894.0 | 6 835.0 | 7 246.0 | 8 124.0 | 8 407.0 | 8 034.0 | 8 363.0 | 0.0 | 8 236.0 | 8 134.0 | 7 304.0 | 7 258.0 | 7 041.0 | 6 860.0 | 6 628.0 | 6 277.0 | 6 336.0 |
| Zobowiązania długoterminowe | 22 716.0 | 22 438.0 | 22 568.0 | 22 034.0 | 23 193.0 | 23 127.0 | 25 181.0 | 24 696.0 | 27 868.0 | 25 082.0 | 27 175.0 | 29 607.0 | 30 042.0 | 29 634.0 | 28 414.0 | 27 370.0 | 26 783.0 | 26 805.0 | 64 524.0 | 59 629.0 | 59 611.0 | 62 349.0 | 66 848.0 | 77 107.0 | 77 409.0 | 77 284.0 | 74 412.0 | 74 194.0 | 70 308.0 | 69 681.0 | 68 839.0 | 67 512.0 | 66 180.0 | 66 180.0 | 66 176.0 | 66 432.0 | 64 607.0 | 61 428.0 | 61 240.0 | 58 473.0 | 56 857.0 | 56 098.0 | 55 461.0 |
| 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 | 151.0 | 3 857.0 | 4 109.0 | 3 892.0 | 3 695.0 | 0.0 | 0.0 | 0.0 | 3 229.0 | 0.0 | 0.0 | 0.0 | 3 239.0 | 3 239.0 | 0.0 | 0.0 | 0.0 | 3 464.0 | 0.0 | 0.0 | 0.0 | 2 928.0 | 0.0 |
| Zobowiązania ogółem | 36 008.0 | 39 242.0 | 35 978.0 | 36 860.0 | 39 527.0 | 41 923.0 | 42 254.0 | 42 768.0 | 44 710.0 | 44 399.0 | 44 540.0 | 46 701.0 | 49 637.0 | 49 509.0 | 48 142.0 | 47 584.0 | 44 643.0 | 44 424.0 | 108 900.0 | 104 222.0 | 91 132.0 | 97 146.0 | 102 321.0 | 108 024.0 | 104 037.0 | 103 830.0 | 101 054.0 | 101 607.0 | 101 385.0 | 99 718.0 | 98 440.0 | 98 216.0 | 95 253.0 | 95 253.0 | 93 246.0 | 94 488.0 | 92 841.0 | 92 567.0 | 92 273.0 | 91 347.0 | 92 469.0 | 90 697.0 | 90 307.0 |
| Kapitał (fundusz) podstawowy | 34 301.0 | 34 488.0 | 34 720.0 | 34 930.0 | 35 122.0 | 35 249.0 | 35 448.0 | 35 683.0 | 35 859.0 | 35 906.0 | 36 100.0 | 36 119.0 | 36 248.0 | 36 254.0 | 36 411.0 | 36 574.0 | 36 779.0 | 36 799.0 | 53 419.0 | 53 718.0 | 53 907.0 | 53 995.0 | 54 230.0 | 54 386.0 | 54 497.0 | 54 663.0 | 55 000.0 | 55 174.0 | 55 471.0 | 55 500.0 | 55 823.0 | 56 087.0 | 56 398.0 | 56 398.0 | 56 579.0 | 56 919.0 | 57 136.0 | 57 383.0 | 57 640.0 | 58 028.0 | 58 252.0 | 58 592.0 | 58 868.0 |
| Zyski zatrzymane | 53 734.0 | 53 969.0 | 56 058.0 | 57 425.0 | 59 028.0 | 60 734.0 | 62 870.0 | 64 321.0 | 66 088.0 | 67 327.0 | 69 708.0 | 70 863.0 | 72 606.0 | 75 763.0 | 78 704.0 | 80 364.0 | 82 679.0 | 84 887.0 | 41 212.0 | 41 382.0 | 42 494.0 | 43 202.0 | 43 721.0 | 39 004.0 | 38 315.0 | 38 456.0 | 39 365.0 | 40 311.0 | 40 429.0 | 41 547.0 | 42 032.0 | 43 462.0 | 43 636.0 | 43 636.0 | 44 955.0 | 46 236.0 | 45 794.0 | 46 093.0 | 47 490.0 | 46 649.0 | 49 273.0 | 49 722.0 | 50 468.0 |
| Kapitał własny | 48 178.0 | 47 793.0 | 49 737.0 | 50 507.0 | 48 655.0 | 48 198.0 | 48 010.0 | 48 146.0 | 47 323.0 | 47 177.0 | 47 267.0 | 46 051.0 | 46 152.0 | 48 225.0 | 49 801.0 | 51 208.0 | 53 955.0 | 55 517.0 | 105 442.0 | 105 253.0 | 102 852.0 | 103 802.0 | 103 973.0 | 99 625.0 | 97 512.0 | 98 058.0 | 99 196.0 | 100 614.0 | 102 224.0 | 103 593.0 | 104 013.0 | 105 858.0 | 108 378.0 | 108 378.0 | 108 878.0 | 110 370.0 | 110 942.0 | 113 012.0 | 105 501.0 | 103 763.0 | 105 303.0 | 105 522.0 | 106 739.0 |
| Udziały mniejszościowe | 3 220.0 | 3 628.0 | 3 699.0 | 3 988.0 | 4 130.0 | 4 240.0 | 3 886.0 | 3 953.0 | 4 058.0 | 3 967.0 | 3 483.0 | 3 520.0 | 4 837.0 | 4 936.0 | 4 650.0 | 5 120.0 | 5 182.0 | 5 201.0 | 15 504.0 | 14 781.0 | 13 975.0 | 14 045.0 | 13 566.0 | 13 759.0 | 13 929.0 | 13 987.0 | 13 656.0 | 13 873.0 | 13 671.0 | 13 729.0 | 13 377.0 | 13 358.0 | 13 370.0 | 13 370.0 | 12 729.0 | 12 511.0 | 13 332.0 | 13 735.0 | 4 780.0 | 4 511.0 | 4 681.0 | 4 826.0 | 4 806.0 |
| Pasywa | 84 186.0 | 87 035.0 | 85 715.0 | 87 367.0 | 88 182.0 | 90 121.0 | 90 264.0 | 90 914.0 | 92 033.0 | 91 576.0 | 91 807.0 | 92 752.0 | 95 789.0 | 97 734.0 | 97 943.0 | 98 792.0 | 98 598.0 | 99 941.0 | 214 342.0 | 209 475.0 | 193 984.0 | 200 948.0 | 206 294.0 | 207 649.0 | 201 549.0 | 201 888.0 | 200 250.0 | 202 221.0 | 203 609.0 | 203 311.0 | 202 453.0 | 204 074.0 | 203 631.0 | 203 631.0 | 202 124.0 | 204 858.0 | 203 783.0 | 205 579.0 | 197 774.0 | 195 110.0 | 197 772.0 | 196 219.0 | 197 046.0 |
| Inwestycje | 2 696.0 | 2 642.0 | 2 575.0 | 2 694.0 | 2 643.0 | 3 268.0 | 3 247.0 | 3 228.0 | 4 280.0 | 4 220.0 | 4 155.0 | 4 141.0 | 3 202.0 | 3 206.0 | 3 148.0 | 3 155.0 | 2 899.0 | 2 970.0 | 4 080.0 | 3 872.0 | 3 224.0 | 3 312.0 | 3 180.0 | 3 611.0 | 3 903.0 | 4 037.0 | 4 309.0 | 4 045.0 | 3 935.0 | 3 549.0 | 3 356.0 | 3 236.0 | 3 218.0 | 3 218.0 | 3 169.0 | 3 387.0 | 3 062.0 | 3 080.0 | 3 084.0 | 3 007.0 | 4 632.0 | 4 459.0 | 8 902.0 |
| Dług | 14 840.0 | 16 543.0 | 14 957.0 | 15 273.0 | 17 336.0 | 18 915.0 | 21 122.0 | 20 441.0 | 20 170.0 | 20 490.0 | 21 653.0 | 22 187.0 | 25 291.0 | 26 091.0 | 24 684.0 | 23 673.0 | 20 874.0 | 20 665.0 | 56 961.0 | 58 234.0 | 46 986.0 | 48 075.0 | 55 446.0 | 64 421.0 | 58 628.0 | 58 275.0 | 56 146.0 | 55 838.0 | 54 406.0 | 54 132.0 | 52 023.0 | 51 602.0 | 48 369.0 | 51 608.0 | 48 377.0 | 48 518.0 | 47 189.0 | 46 431.0 | 47 690.0 | 46 299.0 | 47 584.0 | 48 743.0 | 45 308.0 |
| Środki pieniężne i inne aktywa pieniężne | 3 421.0 | 5 077.0 | 3 745.0 | 4 475.0 | 4 269.0 | 4 301.0 | 5 015.0 | 5 227.0 | 4 610.0 | 3 736.0 | 3 800.0 | 4 336.0 | 4 017.0 | 4 677.0 | 4 179.0 | 4 326.0 | 4 150.0 | 4 455.0 | 10 108.0 | 6 728.0 | 5 418.0 | 6 833.0 | 14 339.0 | 23 115.0 | 17 914.0 | 17 068.0 | 15 890.0 | 16 070.0 | 15 959.0 | 14 444.0 | 13 272.0 | 12 959.0 | 11 615.0 | 11 615.0 | 8 470.0 | 10 399.0 | 11 458.0 | 14 182.0 | 7 192.0 | 6 635.0 | 5 954.0 | 6 002.0 | 5 486.0 |
| Dług netto | 11 419.0 | 11 466.0 | 11 212.0 | 10 798.0 | 13 067.0 | 14 614.0 | 16 107.0 | 15 214.0 | 15 560.0 | 16 754.0 | 17 853.0 | 17 851.0 | 21 274.0 | 21 414.0 | 20 505.0 | 19 347.0 | 16 724.0 | 16 210.0 | 46 853.0 | 51 506.0 | 41 568.0 | 41 242.0 | 41 107.0 | 41 306.0 | 40 714.0 | 41 207.0 | 40 256.0 | 39 768.0 | 38 447.0 | 39 688.0 | 38 751.0 | 38 643.0 | 36 754.0 | 39 993.0 | 39 907.0 | 38 119.0 | 35 731.0 | 32 249.0 | 40 498.0 | 39 664.0 | 41 630.0 | 42 741.0 | 39 822.0 |
| Ticker | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE | DIS.NE |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |