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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Aktywa | 9 020.5 | 10 135.1 | 11 831.9 | 12 403.3 | 15 503.8 | 16 390.0 | 16 728.5 | 16 131.8 | 15 777.5 | 17 668.9 | 18 623.2 | 19 035.2 | 18 515.6 | 20 429.0 | 20 554.0 | 19 141.0 | 18 033.0 | 20 963.0 | 22 201.0 | 21 381.0 | 21 416.0 | 20 417.0 | 21 905.0 | 19 679.0 | 18 690.0 | 21 866.0 | 24 181.0 | 21 944.0 | 21 548.0 | 24 577.0 | 24 744.0 | 21 879.0 | 21 561.0 | 24 986.0 | 25 676.0 | 22 522.0 | 21 642.0 | 24 761.0 | 25 893.0 | 23 405.0 | 22 388.0 |
| Aktywa trwałe | 6 096.0 | 6 649.2 | 6 841.5 | 9 229.8 | 12 525.1 | 12 593.9 | 12 564.6 | 12 511.5 | 12 327.3 | 12 340.5 | 12 596.7 | 13 051.4 | 12 976.0 | 12 998.0 | 12 760.0 | 12 969.0 | 12 836.0 | 13 261.0 | 13 377.0 | 13 412.0 | 13 681.0 | 12 765.0 | 12 961.0 | 12 944.0 | 13 056.0 | 13 030.0 | 13 068.0 | 12 901.0 | 13 367.0 | 13 430.0 | 12 958.0 | 12 609.0 | 12 770.0 | 12 860.0 | 12 863.0 | 12 428.0 | 12 412.0 | 12 413.0 | 12 378.0 | 12 573.0 | 12 573.0 |
| Rzeczowe aktywa trwałe netto | 553.1 | 581.0 | 867.1 | 966.6 | 1 064.3 | 1 174.3 | 1 235.3 | 1 339.6 | 1 394.9 | 1 422.0 | 1 479.1 | 1 521.6 | 1 575.3 | 1 627.0 | 1 689.0 | 1 769.0 | 1 877.0 | 2 365.0 | 2 477.0 | 2 585.0 | 2 809.0 | 2 925.0 | 2 931.0 | 2 901.0 | 2 831.0 | 2 739.0 | 2 728.0 | 2 705.0 | 2 587.0 | 2 564.0 | 2 541.0 | 2 529.0 | 2 573.0 | 2 613.0 | 2 666.0 | 2 684.0 | 2 716.0 | 2 694.0 | 2 713.0 | 2 734.0 | 2 718.0 |
| Wartość firmy | 3 955.9 | 4 016.2 | 3 976.6 | 5 401.0 | 7 992.9 | 8 026.4 | 8 019.8 | 8 027.2 | 7 942.0 | 7 979.9 | 8 156.7 | 8 226.2 | 8 228.9 | 8 251.0 | 8 139.0 | 8 157.0 | 8 120.0 | 8 109.0 | 8 118.0 | 8 104.0 | 8 127.0 | 7 330.0 | 7 330.0 | 7 343.0 | 7 380.0 | 7 363.0 | 7 370.0 | 7 318.0 | 7 171.0 | 7 166.0 | 7 135.0 | 7 109.0 | 7 143.0 | 7 150.0 | 7 150.0 | 6 845.0 | 6 849.0 | 6 847.0 | 6 847.0 | 6 851.0 | 6 844.0 |
| Wartości niematerialne i prawne | 1 290.1 | 1 511.5 | 1 476.0 | 2 122.8 | 2 794.0 | 2 739.0 | 2 646.0 | 2 573.6 | 2 446.7 | 2 386.5 | 2 390.5 | 2 377.6 | 2 308.5 | 2 243.0 | 2 157.0 | 2 101.0 | 1 992.0 | 1 936.0 | 1 887.0 | 1 843.0 | 1 804.0 | 1 642.0 | 1 600.0 | 1 537.0 | 1 515.0 | 1 479.0 | 1 457.0 | 1 425.0 | 1 393.0 | 1 368.0 | 1 306.0 | 1 223.0 | 1 209.0 | 1 196.0 | 1 180.0 | 1 149.0 | 1 023.0 | 1 006.0 | 991.0 | 947.0 | 817.0 |
| Wartość firmy i wartości niematerialne i prawne | 5 246.0 | 5 527.7 | 5 452.7 | 7 523.7 | 10 786.9 | 10 765.3 | 10 665.8 | 10 600.8 | 10 388.7 | 10 366.4 | 10 547.2 | 10 603.8 | 10 537.4 | 10 494.0 | 10 296.0 | 10 258.0 | 10 112.0 | 10 045.0 | 10 005.0 | 9 947.0 | 9 931.0 | 8 972.0 | 8 930.0 | 8 880.0 | 8 895.0 | 8 842.0 | 8 827.0 | 8 743.0 | 8 564.0 | 8 534.0 | 8 441.0 | 8 332.0 | 8 352.0 | 8 346.0 | 8 330.0 | 7 994.0 | 7 872.0 | 7 853.0 | 7 838.0 | 7 798.0 | 7 661.0 |
| Należności netto | 795.5 | 1 050.3 | 1 197.4 | 1 275.3 | 1 096.2 | 1 481.3 | 1 590.0 | 1 425.8 | 1 362.6 | 1 707.4 | 1 954.6 | 1 870.6 | 1 886.6 | 2 429.0 | 2 534.0 | 2 330.0 | 2 175.0 | 2 763.0 | 3 021.0 | 2 746.0 | 2 594.0 | 1 497.0 | 1 109.0 | 949.0 | 821.0 | 1 399.0 | 1 839.0 | 1 587.0 | 1 349.0 | 1 829.0 | 2 278.0 | 2 056.0 | 2 118.0 | 2 576.0 | 2 973.0 | 2 837.0 | 2 833.0 | 3 806.0 | 4 198.0 | 3 764.0 | 3 213.0 |
| Inwestycje długoterminowe | 286.9 | 539.8 | 516.9 | 602.1 | 658.4 | 635.0 | 643.9 | 558.3 | 520.1 | 528.2 | 538.4 | 888.8 | 845.4 | 858.0 | 758.0 | 717.0 | 778.0 | 804.0 | 815.0 | 770.0 | 796.0 | 610.0 | 618.0 | 606.0 | 671.0 | 667.0 | 663.0 | 655.0 | 1 450.0 | 1 468.0 | 1 151.0 | 1 122.0 | 1 184.0 | 1 198.0 | 1 202.0 | 1 155.0 | 1 238.0 | 1 245.0 | 648.0 | 1 527.0 | 1 698.0 |
| Aktywa obrotowe | 2 924.5 | 3 485.9 | 4 990.4 | 3 173.5 | 2 978.8 | 3 796.1 | 4 164.0 | 3 620.3 | 3 450.3 | 5 328.4 | 6 026.6 | 5 983.8 | 5 539.6 | 7 431.0 | 7 794.0 | 6 172.0 | 5 197.0 | 7 702.0 | 8 824.0 | 7 969.0 | 7 735.0 | 7 652.0 | 8 944.0 | 6 735.0 | 5 634.0 | 8 836.0 | 11 113.0 | 9 043.0 | 8 181.0 | 11 147.0 | 11 786.0 | 9 270.0 | 8 791.0 | 12 126.0 | 12 813.0 | 10 094.0 | 9 230.0 | 12 348.0 | 13 515.0 | 10 832.0 | 9 815.0 |
| Środki pieniężne i Inwestycje | 1 758.5 | 2 030.2 | 3 383.1 | 1 490.8 | 1 710.0 | 2 091.9 | 2 335.0 | 1 890.2 | 1 869.1 | 3 354.6 | 3 781.2 | 3 780.5 | 3 315.2 | 4 454.0 | 4 563.0 | 3 378.0 | 2 471.0 | 4 174.0 | 4 889.0 | 4 455.0 | 3 841.0 | 4 099.0 | 5 475.0 | 4 376.0 | 3 387.0 | 4 314.0 | 5 475.0 | 5 031.0 | 4 311.0 | 5 552.0 | 5 594.0 | 4 637.0 | 4 144.0 | 5 948.0 | 6 301.0 | 5 056.0 | 4 253.0 | 7 648.0 | 8 393.0 | 6 242.0 | 5 874.0 |
| Zapasy | 204.2 | 213.1 | 196.7 | 191.0 | 11.3 | 42.8 | 42.2 | 18.4 | 18.7 | 34.5 | 47.1 | 46.9 | 69.1 | 219.0 | 336.0 | 186.0 | 259.0 | 447.0 | 619.0 | 447.0 | 779.0 | 813.0 | 1 311.0 | 725.0 | 772.0 | 1 972.0 | 2 541.0 | 1 587.0 | 1 694.0 | 2 583.0 | 2 756.0 | 522.0 | 1 755.0 | 2 483.0 | 2 484.0 | 1 436.0 | 1 436.0 | 493.0 | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 355.8 | 294.9 | 196.0 | 35.5 | 33.7 | 28.6 | 38.5 | 45.7 | 72.3 | 851.4 | 906.3 | 540.6 | 468.5 | 1 031.0 | 1 491.0 | 458.0 | 28.0 | 466.0 | 631.0 | 658.0 | 526.0 | 194.0 | 422.0 | 23.0 | 24.0 | 23.0 | 11.0 | 0.0 | 200.0 | 0.0 | 26.0 | 49.0 | 48.0 | 44.0 | 27.0 | 0.0 | 28.0 | 26.0 | 31.0 | 196.0 | 300.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 402.7 | 1 735.3 | 3 187.1 | 1 455.3 | 1 676.3 | 2 063.3 | 2 296.5 | 1 844.5 | 1 796.8 | 2 503.2 | 2 874.8 | 3 239.9 | 2 846.7 | 3 423.0 | 3 072.0 | 2 920.0 | 2 443.0 | 3 708.0 | 4 258.0 | 3 797.0 | 3 315.0 | 3 905.0 | 5 053.0 | 4 353.0 | 3 363.0 | 4 291.0 | 5 464.0 | 5 031.0 | 4 111.0 | 5 552.0 | 5 568.0 | 4 588.0 | 4 096.0 | 5 904.0 | 6 274.0 | 5 056.0 | 4 225.0 | 7 622.0 | 8 362.0 | 6 046.0 | 5 574.0 |
| Należności krótkoterminowe | 1 549.9 | 1 255.6 | 1 866.1 | 1 992.1 | 1 815.4 | 2 005.7 | 2 145.5 | 2 141.6 | 2 086.3 | 2 110.3 | 2 515.8 | 2 605.3 | 2 536.0 | 2 551.0 | 2 720.0 | 2 752.0 | 2 487.0 | 2 769.0 | 1 970.0 | 2 778.0 | 2 827.0 | 1 695.0 | 1 049.0 | 1 102.0 | 1 098.0 | 1 292.0 | 1 935.0 | 2 033.0 | 2 021.0 | 2 226.0 | 2 726.0 | 2 667.0 | 2 656.0 | 2 541.0 | 2 841.0 | 3 017.0 | 3 118.0 | 3 155.0 | 3 567.0 | 1 866.0 | 2 031.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 500.0 | 2 761.9 | 500.0 | 500.0 | 0.0 | 0.0 | 0.0 | 0.0 | 749.0 | 749.0 | 750.0 | 750.0 | 0.0 | 0.0 | 0.0 | 0.0 | 753.0 | 735.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 041.0 | 1 042.0 | 1 043.0 |
| Zobowiązania krótkoterminowe | 4 186.6 | 5 382.6 | 5 968.2 | 5 941.2 | 5 926.0 | 6 958.0 | 7 446.8 | 6 619.4 | 6 127.2 | 8 019.6 | 8 744.5 | 8 272.6 | 7 878.7 | 9 991.0 | 10 497.0 | 8 763.0 | 8 060.0 | 10 726.0 | 11 676.0 | 10 582.0 | 10 714.0 | 9 608.0 | 7 872.0 | 5 636.0 | 5 406.0 | 8 774.0 | 11 713.0 | 9 751.0 | 9 450.0 | 12 469.0 | 13 837.0 | 11 119.0 | 10 778.0 | 14 612.0 | 15 429.0 | 12 560.0 | 11 783.0 | 15 565.0 | 17 756.0 | 14 787.0 | 13 611.0 |
| Rozliczenia międzyokresowe | 1 823.5 | 2 981.2 | 3 272.0 | 2 862.7 | 2 572.8 | 3 909.6 | 4 201.9 | 3 379.5 | 2 900.3 | 4 795.1 | 5 049.3 | 3 958.8 | 3 545.0 | 6 335.0 | 6 566.0 | 5 141.0 | 4 691.0 | 7 145.0 | 7 575.0 | 6 023.0 | 6 000.0 | 6 126.0 | 4 829.0 | 3 424.0 | 3 279.0 | 6 221.0 | 8 412.0 | 6 005.0 | 5 854.0 | 9 381.0 | 10 214.0 | 7 617.0 | 7 314.0 | 11 222.0 | 11 708.0 | 8 561.0 | 7 887.0 | 11 569.0 | 12 259.0 | 9 586.0 | 164.0 |
| Zobowiązania długoterminowe | 2 380.1 | 2 396.5 | 3 131.0 | 3 388.3 | 3 989.6 | 4 064.9 | 4 031.0 | 3 980.7 | 3 957.2 | 3 990.3 | 4 056.6 | 4 524.9 | 4 486.0 | 4 608.0 | 4 485.0 | 4 432.0 | 4 292.0 | 4 574.0 | 4 589.0 | 5 027.0 | 5 151.0 | 7 068.0 | 9 808.0 | 9 909.0 | 9 258.0 | 9 382.0 | 9 375.0 | 8 591.0 | 8 546.0 | 8 541.0 | 7 526.0 | 7 047.0 | 7 055.0 | 7 084.0 | 7 031.0 | 7 036.0 | 7 073.0 | 7 060.0 | 6 011.0 | 7 296.0 | 7 220.0 |
| Rezerwy z tytułu odroczonego podatku | 453.0 | 446.3 | 438.0 | 628.0 | 473.8 | 526.4 | 512.1 | 417.9 | 485.0 | 496.2 | 466.2 | 393.4 | 328.6 | 405.0 | 314.0 | 250.0 | 69.0 | 66.0 | 65.0 | 60.0 | 56.0 | 58.0 | 74.0 | 105.0 | 67.0 | 23.0 | 22.0 | 55.0 | 58.0 | 58.0 | 45.0 | 50.0 | 52.0 | 35.0 | 35.0 | 34.0 | 33.0 | 31.0 | 31.0 | 0.0 | 19.0 |
| Zobowiązania długoterminowe | 2 380.1 | 2 396.5 | 3 131.0 | 3 388.3 | 3 989.6 | 4 064.9 | 4 031.0 | 3 980.7 | 3 957.2 | 3 990.3 | 4 056.6 | 4 524.9 | 4 486.0 | 4 608.0 | 4 485.0 | 4 432.0 | 4 292.0 | 4 574.0 | 4 589.0 | 5 027.0 | 5 151.0 | 7 068.0 | 9 808.0 | 9 909.0 | 9 258.0 | 9 382.0 | 9 375.0 | 8 591.0 | 8 546.0 | 8 541.0 | 7 526.0 | 7 047.0 | 7 055.0 | 7 084.0 | 7 031.0 | 7 036.0 | 7 073.0 | 7 060.0 | 6 011.0 | 7 296.0 | 7 220.0 |
| 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 | 1 933.3 | 0.0 | 0.0 | 0.0 | (69.0) | 472.0 | 466.0 | 443.0 | 532.0 | 547.0 | 543.0 | 522.0 | 513.0 | 439.0 | 408.0 | 386.0 | 360.0 | 350.0 | 334.0 | 315.0 | 312.0 | 305.0 | 302.0 | 288.0 | 314.0 | 301.0 | 292.0 | 291.0 | 0.0 |
| Zobowiązania ogółem | 6 566.7 | 7 779.1 | 9 099.3 | 9 329.6 | 9 915.6 | 11 022.9 | 11 477.8 | 10 600.2 | 10 084.4 | 12 009.8 | 12 801.1 | 12 797.5 | 12 364.7 | 14 599.0 | 14 982.0 | 13 195.0 | 12 352.0 | 15 300.0 | 16 265.0 | 15 609.0 | 15 865.0 | 16 676.0 | 17 680.0 | 15 545.0 | 14 664.0 | 18 156.0 | 21 088.0 | 18 342.0 | 17 996.0 | 21 010.0 | 21 363.0 | 18 166.0 | 17 833.0 | 21 696.0 | 22 460.0 | 19 596.0 | 18 856.0 | 22 625.0 | 23 767.0 | 20 839.0 | 19 589.0 |
| Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zyski zatrzymane | 28.3 | (239.5) | 417.4 | 666.2 | 507.7 | 373.3 | 7.4 | (307.1) | 129.0 | 0.7 | 14.9 | 321.6 | 331.1 | 117.0 | 74.0 | 551.0 | 517.0 | 373.0 | 508.0 | 850.0 | 879.0 | (470.0) | (1 206.0) | (1 398.0) | (1 781.0) | (2 359.0) | (2 531.0) | (2 147.0) | (1 761.0) | (1 883.0) | (2 068.0) | (1 586.0) | (1 409.0) | (1 554.0) | (1 169.0) | (764.0) | (632.0) | (767.0) | (381.0) | 303.0 | 602.0 |
| Kapitał własny | 2 453.8 | 2 356.0 | 2 732.7 | 3 073.7 | 5 588.2 | 5 367.2 | 5 250.8 | 5 531.6 | 5 693.1 | 5 659.1 | 5 822.1 | 6 237.8 | 6 150.9 | 5 830.0 | 5 572.0 | 5 946.0 | 5 681.0 | 5 663.0 | 5 936.0 | 5 772.0 | 5 551.0 | 3 741.0 | 4 225.0 | 4 134.0 | 4 026.0 | 3 710.0 | 3 093.0 | 3 602.0 | 3 552.0 | 3 567.0 | 3 381.0 | 3 713.0 | 3 728.0 | 3 290.0 | 3 216.0 | 2 926.0 | 2 786.0 | 2 136.0 | 2 126.0 | 2 566.0 | 2 799.0 |
| Udziały mniejszościowe | 669.5 | 692.4 | 621.6 | 632.6 | 723.9 | 735.5 | 1 048.4 | 1 645.8 | 1 560.8 | 1 569.8 | 1 596.0 | 1 634.4 | 1 628.6 | 1 635.0 | 1 605.0 | 1 560.0 | 1 577.0 | 1 580.0 | 1 594.0 | 1 588.0 | 1 584.0 | 1 471.0 | 2 491.0 | 2 502.0 | 1 494.0 | 1 479.0 | 1 486.0 | 1 488.0 | 1 495.0 | 1 489.0 | 1 471.0 | 1 445.0 | 1 445.0 | 1 458.0 | 1 457.0 | 1 253.0 | 1 252.0 | 1 246.0 | 1 237.0 | 1 244.0 | 1 242.0 |
| Pasywa | 9 020.5 | 10 135.1 | 11 831.9 | 12 403.3 | 15 503.8 | 16 390.0 | 16 728.5 | 16 131.8 | 15 777.5 | 17 668.9 | 18 623.2 | 19 035.2 | 18 515.6 | 20 429.0 | 20 554.0 | 19 141.0 | 18 033.0 | 20 963.0 | 22 201.0 | 21 381.0 | 21 416.0 | 20 417.0 | 21 905.0 | 19 679.0 | 18 690.0 | 21 866.0 | 24 181.0 | 21 944.0 | 21 548.0 | 24 577.0 | 24 744.0 | 21 879.0 | 21 561.0 | 24 986.0 | 25 676.0 | 22 522.0 | 21 642.0 | 24 761.0 | 25 893.0 | 23 405.0 | 22 388.0 |
| Inwestycje | 642.7 | 834.8 | 712.9 | 637.6 | 692.2 | 663.6 | 682.4 | 604.0 | 592.4 | 1 379.7 | 1 444.8 | 1 429.4 | 1 314.0 | 1 889.0 | 2 249.0 | 1 175.0 | 806.0 | 1 270.0 | 1 446.0 | 1 428.0 | 1 322.0 | 804.0 | 1 040.0 | 629.0 | 695.0 | 690.0 | 674.0 | 655.0 | 1 650.0 | 1 468.0 | 1 177.0 | 1 171.0 | 1 232.0 | 1 242.0 | 1 229.0 | 1 155.0 | 28.0 | 26.0 | 679.0 | 1 723.0 | 1 998.0 |
| Dług | 1 746.8 | 1 746.9 | 2 472.5 | 2 475.4 | 3 201.3 | 3 209.5 | 3 196.8 | 3 204.2 | 3 159.3 | 3 170.9 | 3 220.9 | 4 235.7 | 4 249.1 | 4 271.0 | 4 231.0 | 3 727.0 | 3 717.0 | 4 176.0 | 4 181.0 | 5 362.0 | 5 470.0 | 7 377.0 | 10 096.0 | 9 348.0 | 8 729.0 | 8 903.0 | 8 888.0 | 8 851.0 | 8 810.0 | 8 069.0 | 7 061.0 | 6 552.0 | 6 552.0 | 6 548.0 | 6 549.0 | 6 538.0 | 6 567.0 | 6 557.0 | 6 551.0 | 6 554.0 | 6 531.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 402.7 | 1 735.3 | 3 187.1 | 1 455.3 | 1 676.3 | 2 063.3 | 2 296.5 | 1 844.5 | 1 796.8 | 2 503.2 | 2 874.8 | 3 239.9 | 2 846.7 | 3 423.0 | 3 072.0 | 2 920.0 | 2 443.0 | 3 708.0 | 4 258.0 | 3 797.0 | 3 315.0 | 3 905.0 | 5 053.0 | 4 353.0 | 3 363.0 | 4 291.0 | 5 464.0 | 5 031.0 | 4 111.0 | 5 552.0 | 5 568.0 | 4 588.0 | 4 096.0 | 5 904.0 | 6 274.0 | 5 056.0 | 4 225.0 | 7 622.0 | 8 362.0 | 6 046.0 | 5 574.0 |
| Dług netto | 344.1 | 11.6 | (714.6) | 1 020.1 | 1 525.0 | 1 146.2 | 900.3 | 1 359.7 | 1 362.5 | 667.7 | 346.1 | 995.8 | 1 402.3 | 848.0 | 1 159.0 | 807.0 | 1 274.0 | 468.0 | (77.0) | 1 565.0 | 2 155.0 | 3 472.0 | 5 043.0 | 4 995.0 | 5 366.0 | 4 612.0 | 3 424.0 | 3 820.0 | 4 699.0 | 2 517.0 | 1 493.0 | 1 964.0 | 2 456.0 | 644.0 | 275.0 | 1 482.0 | 2 342.0 | (1 065.0) | (1 811.0) | 508.0 | 957.0 |
| Ticker | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE | EXPE |
| 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 |