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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 86 814.0 | 87 391.0 | 92 213.0 | 95 128.0 | 95 384.0 | 111 742.0 | 112 778.0 | 114 535.0 | 114 904.0 | 117 068.0 | 117 104.0 | 118 473.0 | 116 700.0 | 117 018.0 | 117 249.0 | 119 485.0 | 119 666.0 | 121 593.0 | 121 596.0 | 122 738.0 | 124 977.0 | 124 677.0 | 126 313.0 | 127 767.0 | 129 317.0 | 130 000.0 | 129 396.0 | 132 621.0 | 133 013.0 | 92 698.0 | 92 295.0 | 93 455.0 | 95 349.0 | 96 925.0 | 98 080.0 | 99 259.0 | 101 546.0 | 103 211.0 | 105 113.0 | 106 070.0 | 107 784.0 | 109 484.0 |
| Aktywa trwałe | 74 717.0 | 76 034.0 | 76 788.0 | 78 261.0 | 80 050.0 | 100 378.0 | 101 283.0 | 102 327.0 | 102 492.0 | 104 874.0 | 104 872.0 | 105 749.0 | 104 866.0 | 105 485.0 | 105 760.0 | 106 012.0 | 106 306.0 | 109 117.0 | 109 941.0 | 110 532.0 | 112 940.0 | 112 201.0 | 113 780.0 | 115 455.0 | 116 755.0 | 117 003.0 | 117 048.0 | 117 744.0 | 119 056.0 | 84 553.0 | 84 953.0 | 86 400.0 | 88 013.0 | 89 148.0 | 90 538.0 | 91 740.0 | 93 769.0 | 94 999.0 | 96 556.0 | 98 047.0 | 99 400.0 | 100 685.0 |
| Rzeczowe aktywa trwałe netto | 52 087.0 | 53 001.0 | 53 935.0 | 55 814.0 | 57 439.0 | 69 406.0 | 70 693.0 | 71 214.0 | 71 555.0 | 72 630.0 | 72 748.0 | 73 067.0 | 74 202.0 | 74 711.0 | 75 284.0 | 75 840.0 | 76 707.0 | 77 460.0 | 78 030.0 | 78 593.0 | 80 233.0 | 81 017.0 | 81 748.0 | 82 561.0 | 82 584.0 | 82 588.0 | 82 120.0 | 82 852.0 | 84 219.0 | 65 465.0 | 66 456.0 | 67 572.0 | 69 076.0 | 70 117.0 | 71 300.0 | 72 458.0 | 73 593.0 | 74 604.0 | 75 646.0 | 76 661.0 | 78 182.0 | 79 177.0 |
| Wartość firmy | 2 672.0 | 2 672.0 | 2 672.0 | 2 672.0 | 2 672.0 | 6 688.0 | 6 696.0 | 6 672.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 |
| Wartości niematerialne i prawne | 738.0 | 0.0 | 0.0 | 0.0 | 755.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 118.0 | 0.0 | 0.0 | 0.0 | 174.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 2 672.0 | 2 672.0 | 2 672.0 | 2 672.0 | 2 672.0 | 6 688.0 | 6 696.0 | 6 672.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 677.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 | 6 630.0 |
| Należności netto | 4 963.0 | 4 988.0 | 4 687.0 | 4 457.0 | 4 185.0 | 4 817.0 | 4 728.0 | 4 421.0 | 5 359.0 | 5 019.0 | 4 783.0 | 4 804.0 | 4 712.0 | 4 472.0 | 4 368.0 | 4 581.0 | 4 607.0 | 5 626.0 | 5 133.0 | 5 273.0 | 4 592.0 | 4 042.0 | 2 973.0 | 2 952.0 | 3 375.0 | 3 728.0 | 3 288.0 | 3 270.0 | 1 869.0 | 3 043.0 | 3 187.0 | 3 430.0 | 3 561.0 | 3 359.0 | 3 030.0 | 3 314.0 | 3 361.0 | 3 585.0 | 3 709.0 | 3 660.0 | 3 754.0 | 4 016.0 |
| Inwestycje długoterminowe | 11 081.0 | 11 280.0 | 11 214.0 | 10 723.0 | 10 981.0 | 10 981.0 | 11 239.0 | 11 668.0 | 11 690.0 | 13 010.0 | 13 279.0 | 13 600.0 | 13 912.0 | 13 789.0 | 13 746.0 | 13 113.0 | 12 286.0 | 12 922.0 | 13 131.0 | 13 177.0 | 13 654.0 | 12 029.0 | 13 154.0 | 13 876.0 | 14 904.0 | 15 119.0 | 15 821.0 | 15 839.0 | 16 381.0 | 244.0 | 235.0 | 230.0 | 232.0 | 234.0 | 238.0 | 246.0 | 251.0 | 3 744.0 | 4 181.0 | 279.0 | 290.0 | 289.0 |
| Aktywa obrotowe | 12 097.0 | 11 357.0 | 15 425.0 | 16 867.0 | 15 334.0 | 11 364.0 | 11 495.0 | 12 208.0 | 12 412.0 | 12 194.0 | 12 232.0 | 12 724.0 | 11 834.0 | 11 533.0 | 11 489.0 | 13 473.0 | 13 360.0 | 12 476.0 | 11 655.0 | 12 206.0 | 12 037.0 | 12 476.0 | 12 533.0 | 12 312.0 | 12 562.0 | 12 997.0 | 12 348.0 | 14 877.0 | 13 957.0 | 8 145.0 | 7 342.0 | 7 055.0 | 7 336.0 | 7 777.0 | 7 542.0 | 7 519.0 | 7 777.0 | 8 212.0 | 8 557.0 | 8 023.0 | 8 384.0 | 8 799.0 |
| Środki pieniężne i Inwestycje | 1 878.0 | 1 825.0 | 6 014.0 | 7 265.0 | 6 502.0 | 960.0 | 1 647.0 | 1 897.0 | 635.0 | 609.0 | 536.0 | 1 203.0 | 898.0 | 787.0 | 694.0 | 1 918.0 | 1 596.0 | 1 103.0 | 987.0 | 1 992.0 | 587.0 | 1 457.0 | 2 129.0 | 1 858.0 | 663.0 | 1 908.0 | 1 578.0 | 2 957.0 | 1 182.0 | 2 476.0 | 816.0 | 446.0 | 407.0 | 522.0 | 399.0 | 300.0 | 445.0 | 1 209.0 | 1 464.0 | 616.0 | 357.0 | 1 004.0 |
| Zapasy | 1 603.0 | 1 301.0 | 1 432.0 | 1 516.0 | 1 566.0 | 1 514.0 | 1 500.0 | 1 562.0 | 1 638.0 | 1 561.0 | 1 601.0 | 1 668.0 | 1 651.0 | 1 471.0 | 1 590.0 | 1 665.0 | 1 685.0 | 1 559.0 | 1 670.0 | 1 783.0 | 1 768.0 | 1 687.0 | 1 781.0 | 1 716.0 | 1 722.0 | 1 632.0 | 1 702.0 | 1 818.0 | 1 869.0 | 512.0 | 624.0 | 757.0 | 755.0 | 652.0 | 710.0 | 762.0 | 801.0 | 788.0 | 824.0 | 855.0 | 853.0 | 833.0 |
| 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 | 239.0 | 196.0 | 198.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 12.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 878.0 | 1 825.0 | 6 014.0 | 7 265.0 | 6 502.0 | 960.0 | 1 647.0 | 1 897.0 | 635.0 | 609.0 | 536.0 | 1 203.0 | 898.0 | 787.0 | 694.0 | 1 918.0 | 1 596.0 | 1 103.0 | 987.0 | 1 992.0 | 587.0 | 1 457.0 | 2 129.0 | 1 858.0 | 663.0 | 1 908.0 | 1 578.0 | 2 957.0 | 1 182.0 | 2 476.0 | 816.0 | 446.0 | 407.0 | 522.0 | 399.0 | 300.0 | 445.0 | 1 209.0 | 1 464.0 | 616.0 | 357.0 | 1 004.0 |
| Należności krótkoterminowe | 3 048.0 | 2 839.0 | 2 727.0 | 2 987.0 | 2 883.0 | 2 874.0 | 2 826.0 | 3 044.0 | 3 441.0 | 3 011.0 | 3 134.0 | 3 132.0 | 3 532.0 | 3 207.0 | 3 113.0 | 3 348.0 | 3 800.0 | 3 327.0 | 3 248.0 | 3 348.0 | 3 560.0 | 2 883.0 | 3 047.0 | 3 182.0 | 3 562.0 | 3 430.0 | 3 547.0 | 3 694.0 | 2 379.0 | 2 175.0 | 2 451.0 | 2 693.0 | 3 382.0 | 2 762.0 | 2 506.0 | 2 684.0 | 2 846.0 | 2 814.0 | 2 810.0 | 2 648.0 | 2 994.0 | 2 693.0 |
| Dług krótkoterminowy | 2 262.0 | 1 569.0 | 769.0 | 1 572.0 | 2 033.0 | 5 698.0 | 3 644.0 | 3 079.0 | 3 697.0 | 5 693.0 | 5 376.0 | 3 874.0 | 3 017.0 | 2 857.0 | 2 410.0 | 1 605.0 | 2 063.0 | 3 762.0 | 4 835.0 | 5 267.0 | 6 080.0 | 4 827.0 | 3 633.0 | 3 258.0 | 3 850.0 | 5 409.0 | 5 498.0 | 6 042.0 | 6 827.0 | 4 054.0 | 2 508.0 | 2 990.0 | 4 388.0 | 2 662.0 | 2 741.0 | 3 374.0 | 3 926.0 | 2 709.0 | 2 762.0 | 1 985.0 | 3 312.0 | 2 538.0 |
| Zobowiązania krótkoterminowe | 8 762.0 | 7 374.0 | 6 526.0 | 7 847.0 | 9 118.0 | 13 770.0 | 11 894.0 | 12 158.0 | 13 457.0 | 14 437.0 | 13 965.0 | 12 395.0 | 10 796.0 | 10 153.0 | 9 626.0 | 10 140.0 | 11 404.0 | 12 229.0 | 12 934.0 | 13 085.0 | 14 185.0 | 11 774.0 | 11 065.0 | 11 262.0 | 12 771.0 | 13 580.0 | 13 919.0 | 15 826.0 | 16 111.0 | 8 635.0 | 8 031.0 | 8 717.0 | 10 611.0 | 8 092.0 | 7 936.0 | 8 800.0 | 9 591.0 | 7 975.0 | 8 275.0 | 7 384.0 | 9 611.0 | 8 103.0 |
| Rozliczenia międzyokresowe | 238.0 | 172.0 | 141.0 | 118.0 | 100.0 | 582.0 | 508.0 | 452.0 | 407.0 | 388.0 | 340.0 | 283.0 | 231.0 | 202.0 | 171.0 | 158.0 | 149.0 | 151.0 | 145.0 | 138.0 | 132.0 | 121.0 | 113.0 | 107.0 | 100.0 | 98.0 | 95.0 | 92.0 | 91.0 | 13.0 | 11.0 | 10.0 | 10.0 | 9.0 | 8.0 | 8.0 | 8.0 | 7.0 | 7.0 | 6.0 | 451.0 | 470.0 |
| Zobowiązania długoterminowe | 53 919.0 | 55 379.0 | 60 618.0 | 59 992.0 | 58 972.0 | 70 786.0 | 73 586.0 | 74 917.0 | 73 835.0 | 74 340.0 | 73 849.0 | 75 761.0 | 73 772.0 | 74 300.0 | 74 784.0 | 75 957.0 | 75 192.0 | 75 660.0 | 74 755.0 | 75 301.0 | 76 219.0 | 78 287.0 | 80 377.0 | 81 402.0 | 81 678.0 | 82 107.0 | 80 977.0 | 82 536.0 | 82 107.0 | 60 572.0 | 60 608.0 | 60 156.0 | 59 994.0 | 63 767.0 | 65 065.0 | 64 989.0 | 66 200.0 | 69 175.0 | 70 686.0 | 72 064.0 | 71 252.0 | 73 774.0 |
| Rezerwy z tytułu odroczonego podatku | 13 019.0 | 13 218.0 | 13 309.0 | 13 480.0 | 13 776.0 | 17 474.0 | 17 662.0 | 18 115.0 | 18 138.0 | 18 518.0 | 18 521.0 | 19 250.0 | 11 222.0 | 11 344.0 | 11 484.0 | 11 702.0 | 11 330.0 | 11 642.0 | 11 826.0 | 12 133.0 | 12 351.0 | 12 242.0 | 12 720.0 | 13 058.0 | 13 035.0 | 13 129.0 | 13 194.0 | 13 816.0 | 14 194.0 | 11 089.0 | 11 240.0 | 11 113.0 | 11 250.0 | 11 483.0 | 11 547.0 | 11 792.0 | 11 956.0 | 12 199.0 | 12 358.0 | 12 551.0 | 12 793.0 | 13 081.0 |
| Zobowiązania długoterminowe | 53 919.0 | 55 379.0 | 60 618.0 | 59 992.0 | 58 972.0 | 70 786.0 | 73 586.0 | 74 917.0 | 73 835.0 | 74 340.0 | 73 849.0 | 75 761.0 | 73 772.0 | 74 300.0 | 74 784.0 | 75 957.0 | 75 192.0 | 75 660.0 | 74 755.0 | 75 301.0 | 76 219.0 | 78 287.0 | 80 377.0 | 81 402.0 | 81 678.0 | 82 107.0 | 80 977.0 | 82 536.0 | 82 107.0 | 60 572.0 | 60 608.0 | 60 156.0 | 59 994.0 | 63 767.0 | 65 065.0 | 64 989.0 | 66 200.0 | 69 175.0 | 70 686.0 | 72 064.0 | 71 252.0 | 73 774.0 |
| 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 | 1 785.0 | 1 743.0 | 1 745.0 | 1 697.0 | 0.0 | 0.0 | 0.0 | 1 479.0 | 0.0 | 0.0 | 0.0 | 1 482.0 | 0.0 | 0.0 | 0.0 | 0.0 | 390.0 | 0.0 | 0.0 | 0.0 | 390.0 | 390.0 | 390.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 62 681.0 | 62 753.0 | 67 144.0 | 67 839.0 | 68 090.0 | 84 556.0 | 85 480.0 | 87 075.0 | 87 292.0 | 88 777.0 | 87 814.0 | 88 156.0 | 84 568.0 | 84 453.0 | 84 410.0 | 86 097.0 | 86 596.0 | 87 889.0 | 87 689.0 | 88 386.0 | 90 404.0 | 90 061.0 | 91 442.0 | 92 664.0 | 94 449.0 | 95 687.0 | 94 896.0 | 98 362.0 | 98 218.0 | 69 207.0 | 68 639.0 | 68 873.0 | 70 605.0 | 71 859.0 | 73 001.0 | 73 789.0 | 75 791.0 | 77 150.0 | 78 961.0 | 79 448.0 | 80 863.0 | 81 877.0 |
| Kapitał (fundusz) podstawowy | 16 709.0 | 16 731.0 | 16 755.0 | 18 647.0 | 18 676.0 | 18 686.0 | 18 722.0 | 18 756.0 | 18 794.0 | 18 807.0 | 18 860.0 | 18 862.0 | 18 964.0 | 18 973.0 | 19 008.0 | 19 063.0 | 19 116.0 | 19 171.0 | 19 209.0 | 19 238.0 | 19 274.0 | 19 303.0 | 19 336.0 | 19 362.0 | 19 373.0 | 19 412.0 | 19 454.0 | 20 271.0 | 20 324.0 | 20 299.0 | 20 319.0 | 20 895.0 | 20 908.0 | 20 921.0 | 20 941.0 | 20 956.0 | 21 114.0 | 21 129.0 | 21 152.0 | 21 320.0 | 21 338.0 | 21 517.0 |
| Zyski zatrzymane | 10 910.0 | 11 334.0 | 11 704.0 | 12 046.0 | 12 068.0 | 11 954.0 | 11 926.0 | 12 121.0 | 12 030.0 | 12 720.0 | 11 442.0 | 11 950.0 | 13 503.0 | 14 346.0 | 14 551.0 | 14 949.0 | 14 766.0 | 15 321.0 | 15 452.0 | 15 871.0 | 16 267.0 | 16 475.0 | 16 622.0 | 16 749.0 | 16 735.0 | 16 072.0 | 16 098.0 | 16 926.0 | 16 942.0 | 4 028.0 | 4 161.0 | 4 502.0 | 4 597.0 | 4 907.0 | 4 891.0 | 5 233.0 | 5 490.0 | 5 767.0 | 5 835.0 | 6 161.0 | 6 426.0 | 6 931.0 |
| Kapitał własny | 24 133.0 | 24 638.0 | 25 069.0 | 27 289.0 | 27 294.0 | 27 186.0 | 27 298.0 | 27 460.0 | 27 612.0 | 28 291.0 | 29 290.0 | 30 317.0 | 32 132.0 | 32 565.0 | 32 839.0 | 33 388.0 | 33 070.0 | 33 704.0 | 33 907.0 | 34 352.0 | 34 573.0 | 34 616.0 | 34 871.0 | 35 103.0 | 34 868.0 | 34 313.0 | 34 500.0 | 34 259.0 | 34 795.0 | 23 491.0 | 23 656.0 | 24 582.0 | 24 744.0 | 25 066.0 | 25 079.0 | 25 470.0 | 25 755.0 | 26 061.0 | 26 152.0 | 26 622.0 | 26 921.0 | 27 607.0 |
| Udziały mniejszościowe | 1 525.0 | 1 573.0 | 1 563.0 | 1 519.0 | 1 501.0 | 1 469.0 | 1 542.0 | 1 433.0 | 1 775.0 | 1 761.0 | 1 744.0 | 2 217.0 | 2 275.0 | 2 334.0 | 2 324.0 | 2 368.0 | 2 306.0 | 2 347.0 | 2 359.0 | 2 329.0 | 2 349.0 | 2 134.0 | 2 168.0 | 2 219.0 | 2 283.0 | 2 298.0 | 2 360.0 | 408.0 | 402.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 86 814.0 | 87 391.0 | 92 213.0 | 95 128.0 | 95 384.0 | 111 742.0 | 112 778.0 | 114 535.0 | 114 904.0 | 117 068.0 | 117 104.0 | 118 473.0 | 116 700.0 | 117 018.0 | 117 249.0 | 119 485.0 | 119 666.0 | 121 593.0 | 121 596.0 | 122 738.0 | 124 977.0 | 124 677.0 | 126 313.0 | 127 767.0 | 129 317.0 | 130 000.0 | 129 396.0 | 132 621.0 | 133 013.0 | 92 698.0 | 92 295.0 | 93 455.0 | 95 349.0 | 96 925.0 | 98 080.0 | 99 259.0 | 101 546.0 | 103 211.0 | 105 113.0 | 106 070.0 | 107 784.0 | 109 484.0 |
| Inwestycje | 11 081.0 | 11 280.0 | 11 214.0 | 10 723.0 | 10 981.0 | 10 981.0 | 11 239.0 | 11 668.0 | 11 690.0 | 13 010.0 | 13 279.0 | 13 600.0 | 13 912.0 | 13 789.0 | 13 746.0 | 13 113.0 | 12 286.0 | 12 922.0 | 13 131.0 | 13 177.0 | 13 654.0 | 12 029.0 | 13 154.0 | 13 876.0 | 14 904.0 | 15 119.0 | 15 821.0 | 15 839.0 | 16 381.0 | 244.0 | 235.0 | 230.0 | 232.0 | 234.0 | 238.0 | 246.0 | 251.0 | 3 744.0 | 4 181.0 | 279.0 | 290.0 | 289.0 |
| Dług | 22 272.0 | 22 736.0 | 26 637.0 | 26 761.0 | 26 319.0 | 35 653.0 | 35 826.0 | 36 051.0 | 35 913.0 | 37 378.0 | 36 332.0 | 35 964.0 | 35 582.0 | 36 151.0 | 35 978.0 | 36 514.0 | 36 528.0 | 37 112.0 | 37 134.0 | 37 713.0 | 37 799.0 | 40 025.0 | 40 135.0 | 39 160.0 | 39 333.0 | 42 047.0 | 40 965.0 | 41 701.0 | 42 417.0 | 39 452.0 | 38 687.0 | 38 663.0 | 40 050.0 | 41 784.0 | 42 623.0 | 43 195.0 | 44 008.0 | 45 370.0 | 46 191.0 | 46 076.0 | 46 259.0 | 48 270.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 878.0 | 1 825.0 | 6 014.0 | 7 265.0 | 6 502.0 | 960.0 | 1 647.0 | 1 897.0 | 635.0 | 609.0 | 536.0 | 1 203.0 | 898.0 | 787.0 | 694.0 | 1 918.0 | 1 596.0 | 1 103.0 | 987.0 | 1 992.0 | 587.0 | 1 457.0 | 2 129.0 | 1 858.0 | 663.0 | 1 908.0 | 1 578.0 | 2 957.0 | 1 182.0 | 2 476.0 | 816.0 | 446.0 | 407.0 | 522.0 | 399.0 | 300.0 | 445.0 | 1 209.0 | 1 464.0 | 616.0 | 357.0 | 1 004.0 |
| Dług netto | 20 394.0 | 20 911.0 | 20 623.0 | 19 496.0 | 19 817.0 | 34 693.0 | 34 179.0 | 34 154.0 | 35 278.0 | 36 769.0 | 35 796.0 | 34 761.0 | 34 684.0 | 35 364.0 | 35 284.0 | 34 596.0 | 34 932.0 | 36 009.0 | 36 147.0 | 35 721.0 | 37 212.0 | 38 568.0 | 38 006.0 | 37 302.0 | 38 670.0 | 40 139.0 | 39 387.0 | 38 744.0 | 41 235.0 | 36 976.0 | 37 871.0 | 38 217.0 | 39 643.0 | 41 262.0 | 42 224.0 | 42 895.0 | 43 563.0 | 44 161.0 | 44 727.0 | 45 460.0 | 46 259.0 | 47 266.0 |
| Ticker | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC | EXC |
| 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 |