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 | 43 | 44 | 45 | 46 | 47 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2005 | 2005 | 2006 | 2006 | 2007 | 2007 | 2008 | 2008 | 2009 | 2009 | 2009 | 2009 | 2010 | 2010 | 2010 | 2010 | 2011 | 2011 | 2011 | 2011 | 2012 | 2012 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 | 2024 |
| Kwartał | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 |
| Aktywa | 1 869.5 | 1 869.5 | 5 918.2 | 5 918.2 | 6 274.8 | 6 274.8 | 6 490.0 | 25 960.0 | 6 313.0 | 24 960.0 | 6 313.0 | 25 252.0 | 6 498.2 | 25 482.0 | 6 498.2 | 25 993.0 | 6 792.5 | 26 489.0 | 6 792.5 | 27 170.0 | 6 746.2 | 26 965.0 | 6 746.2 | 26 985.0 | 27 005.0 | 27 376.0 | 27 822.0 | 28 821.0 | 27 260.0 | 28 114.0 | 28 210.0 | 29 503.0 | 29 021.0 | 30 026.0 | 29 374.0 | 30 368.0 | 31 954.0 | 32 877.0 | 32 773.0 | 33 721.0 | 33 432.0 | 33 775.0 | 34 186.0 | 36 196.0 | 35 505.0 | 37 825.0 | 38 356.0 | 40 307.0 |
| Aktywa trwałe | 728.2 | 728.2 | 4 274.5 | 4 274.5 | 4 333.5 | 4 333.5 | 4 579.2 | 18 317.0 | 4 739.8 | 18 449.0 | 4 739.8 | 18 959.0 | 4 929.0 | 19 351.0 | 4 929.0 | 19 716.0 | 4 737.5 | 19 152.0 | 4 737.5 | 18 950.0 | 4 735.0 | 18 887.0 | 4 735.0 | 18 940.0 | 18 980.0 | 18 973.0 | 18 325.0 | 18 142.0 | 18 290.0 | 18 139.0 | 18 129.0 | 18 215.0 | 18 184.0 | 17 924.0 | 17 949.0 | 16 829.0 | 19 272.0 | 20 170.0 | 20 620.0 | 20 728.0 | 20 600.0 | 20 564.0 | 20 613.0 | 22 136.0 | 22 203.0 | 23 096.0 | 23 420.0 | 23 930.0 |
| Rzeczowe aktywa trwałe netto | 198.2 | 198.2 | 193.5 | 193.5 | 241.2 | 241.2 | 291.2 | 1 165.0 | 338.0 | 1 360.0 | 338.0 | 1 352.0 | 343.2 | 1 340.0 | 343.2 | 1 373.0 | 352.8 | 1 409.0 | 352.8 | 1 411.0 | 359.0 | 1 390.0 | 359.0 | 1 436.0 | 1 408.0 | 1 474.0 | 1 446.0 | 1 463.0 | 1 456.0 | 1 481.0 | 1 538.0 | 1 585.0 | 1 599.0 | 1 649.0 | 1 690.0 | 1 853.0 | 2 280.0 | 2 706.0 | 2 773.0 | 2 826.0 | 2 770.0 | 2 766.0 | 2 756.0 | 2 977.0 | 3 155.0 | 3 248.0 | 3 327.0 | 3 548.0 |
| Wartość firmy | 171.8 | 171.8 | 559.2 | 559.2 | 606.2 | 606.2 | 698.2 | 2 793.0 | 707.5 | 2 806.0 | 707.5 | 2 830.0 | 712.5 | 2 856.0 | 712.5 | 2 850.0 | 712.8 | 2 858.0 | 712.8 | 2 851.0 | 712.5 | 2 854.0 | 712.5 | 2 850.0 | 2 850.0 | 2 849.0 | 2 850.0 | 2 873.0 | 2 884.0 | 2 904.0 | 2 907.0 | 2 945.0 | 2 949.0 | 2 995.0 | 3 214.0 | 3 219.0 | 3 241.0 | 3 703.0 | 3 398.0 | 3 408.0 | 3 423.0 | 3 483.0 | 3 526.0 | 3 702.0 | 3 719.0 | 3 832.0 | 4 062.0 | 4 644.0 |
| Wartości niematerialne i prawne | 156.0 | 156.0 | 3 280.2 | 3 280.2 | 3 315.8 | 3 315.8 | 3 390.2 | 13 561.0 | 3 293.2 | 12 917.0 | 3 293.2 | 13 173.0 | 3 352.0 | 13 281.0 | 3 352.0 | 13 408.0 | 3 262.2 | 13 195.0 | 3 262.2 | 13 049.0 | 3 199.2 | 12 873.0 | 3 199.2 | 12 797.0 | 12 664.0 | 12 587.0 | 12 413.0 | 12 244.0 | 12 015.0 | 11 873.0 | 11 709.0 | 11 583.0 | 11 448.0 | 11 363.0 | 11 232.0 | 11 186.0 | 14 368.0 | 14 789.0 | 15 213.0 | 15 261.0 | 15 241.0 | 15 384.0 | 15 323.0 | 15 416.0 | 15 160.0 | 12 003.0 | 11 979.0 | 11 789.0 |
| Wartość firmy i wartości niematerialne i prawne | 327.8 | 327.8 | 3 839.5 | 3 839.5 | 3 922.0 | 3 922.0 | 4 088.5 | 16 354.0 | 4 000.8 | 15 723.0 | 4 000.8 | 16 003.0 | 4 064.5 | 16 137.0 | 4 064.5 | 16 258.0 | 3 975.0 | 16 053.0 | 3 975.0 | 15 900.0 | 3 911.8 | 15 727.0 | 3 911.8 | 15 647.0 | 15 514.0 | 15 436.0 | 15 263.0 | 15 117.0 | 14 899.0 | 14 777.0 | 14 616.0 | 14 528.0 | 14 397.0 | 14 358.0 | 14 446.0 | 14 405.0 | 17 609.0 | 18 492.0 | 18 611.0 | 18 669.0 | 18 664.0 | 18 867.0 | 18 849.0 | 19 118.0 | 18 879.0 | 15 835.0 | 16 041.0 | 16 433.0 |
| Należności netto | 833.2 | 833.2 | 1 069.2 | 1 069.2 | 1 220.5 | 1 220.5 | 1 224.0 | 4 896.0 | 1 088.5 | 0.0 | 1 088.5 | 4 354.0 | 1 124.0 | 0.0 | 1 124.0 | 4 496.0 | 1 214.0 | 0.0 | 1 214.0 | 4 856.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4 146.0 | 4 239.0 | 4 378.0 | 3 962.0 | 4 235.0 | 4 089.0 | 4 087.0 | 4 373.0 | 4 559.0 | 5 101.0 | 5 406.0 | 5 435.0 | 6 267.0 | 5 600.0 | 4 955.0 | 6 366.0 | 5 699.0 | 6 681.0 | 6 031.0 | 7 296.0 | 6 676.0 | 7 863.0 | 7 315.0 | 6 725.0 |
| Inwestycje długoterminowe | 74.0 | 74.0 | 86.5 | 86.5 | 22.0 | 22.0 | 34.5 | 0.0 | 31.8 | 865.0 | 31.8 | 932.0 | 34.2 | 1 173.0 | 34.2 | 1 232.0 | 25.0 | 1 472.0 | 25.0 | 1 162.0 | 23.2 | 1 448.0 | 23.2 | 1 331.0 | 1 688.0 | 1 550.0 | 1 616.0 | 1 562.0 | 1 935.0 | 1 881.0 | 1 975.0 | 2 102.0 | 2 188.0 | 1 917.0 | 1 813.0 | 571.0 | 2 338.0 | 2 421.0 | 2 324.0 | 2 379.0 | 2 338.0 | 2 225.0 | 2 388.0 | 3 563.0 | 3 673.0 | 3 791.0 | 3 780.0 | 2 465.0 |
| Aktywa obrotowe | 1 141.2 | 1 141.2 | 1 643.8 | 1 643.8 | 1 941.2 | 1 941.2 | 1 910.8 | 7 643.0 | 1 573.2 | 6 511.0 | 1 573.2 | 6 293.0 | 1 569.2 | 6 131.0 | 1 569.2 | 6 277.0 | 2 055.0 | 7 337.0 | 2 055.0 | 8 220.0 | 2 011.2 | 8 078.0 | 2 011.2 | 8 045.0 | 8 025.0 | 8 403.0 | 9 183.0 | 10 160.0 | 8 671.0 | 9 480.0 | 9 494.0 | 10 863.0 | 10 304.0 | 11 740.0 | 10 977.0 | 11 550.0 | 12 682.0 | 12 707.0 | 12 153.0 | 12 993.0 | 12 832.0 | 13 211.0 | 13 573.0 | 14 060.0 | 13 302.0 | 14 729.0 | 14 936.0 | 16 377.0 |
| Środki pieniężne i Inwestycje | 116.2 | 116.2 | 365.0 | 365.0 | 482.5 | 482.5 | 446.5 | 1 786.0 | 264.0 | 836.0 | 264.0 | 1 056.0 | 220.0 | 538.0 | 220.0 | 880.0 | 602.5 | 1 173.0 | 602.5 | 2 410.0 | 492.8 | 1 673.0 | 492.8 | 1 971.0 | 1 514.0 | 2 112.0 | 2 684.0 | 4 282.0 | 2 417.0 | 3 661.0 | 3 326.0 | 4 485.0 | 3 380.0 | 4 587.0 | 3 155.0 | 3 696.0 | 3 576.0 | 4 420.0 | 4 186.0 | 5 256.0 | 4 263.0 | 4 867.0 | 4 385.0 | 4 823.0 | 3 460.0 | 5 014.0 | 3 955.0 | 6 099.0 |
| Zapasy | 107.8 | 107.8 | 113.0 | 113.0 | 125.8 | 125.8 | 111.0 | 444.0 | 103.5 | 412.0 | 103.5 | 414.0 | 114.2 | 496.0 | 114.2 | 457.0 | 131.8 | 482.0 | 131.8 | 527.0 | 152.0 | 596.0 | 152.0 | 608.0 | 631.0 | 556.0 | 599.0 | 518.0 | 552.0 | 600.0 | 720.0 | 728.0 | 760.0 | 683.0 | 718.0 | 740.0 | 743.0 | 905.0 | 768.0 | 912.0 | 924.0 | 965.0 | 963.0 | 1 105.0 | 978.0 | 1 084.0 | 1 052.0 | 929.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 5.0 | 1.2 | 5.0 | 1.5 | 6.0 | 1.5 | 6.0 | 2.0 | 10.0 | 2.0 | 8.0 | 3.8 | 10.0 | 3.8 | 15.0 | 16.0 | 15.0 | 11.0 | 17.0 | 22.0 | 20.0 | 20.0 | 19.0 | 63.0 | 50.0 | 55.0 | 56.0 | 59.0 | 217.0 | 62.0 | 64.0 | 65.0 | 60.0 | 65.0 | 67.0 | 68.0 | 70.0 | 72.0 | 74.0 |
| Środki pieniężne i inne aktywa pieniężne | 116.2 | 116.2 | 365.0 | 365.0 | 482.5 | 482.5 | 446.5 | 1 786.0 | 262.8 | 831.0 | 262.8 | 1 051.0 | 218.5 | 532.0 | 218.5 | 874.0 | 600.5 | 1 163.0 | 600.5 | 2 402.0 | 489.0 | 1 663.0 | 489.0 | 1 956.0 | 1 498.0 | 2 097.0 | 2 673.0 | 4 265.0 | 2 395.0 | 3 641.0 | 3 306.0 | 4 466.0 | 3 317.0 | 4 537.0 | 3 100.0 | 3 696.0 | 3 576.0 | 4 420.0 | 4 186.0 | 5 192.0 | 4 198.0 | 4 807.0 | 4 320.0 | 4 756.0 | 3 392.0 | 4 944.0 | 3 883.0 | 6 025.0 |
| Należności krótkoterminowe | 556.0 | 556.0 | 635.2 | 635.2 | 714.8 | 714.8 | 746.8 | 2 987.0 | 657.8 | 2 775.0 | 657.8 | 2 631.0 | 624.5 | 2 791.0 | 624.5 | 2 498.0 | 691.2 | 2 796.0 | 691.2 | 2 765.0 | 742.0 | 2 933.0 | 742.0 | 2 968.0 | 3 133.0 | 3 083.0 | 2 898.0 | 2 799.0 | 2 782.0 | 2 891.0 | 2 827.0 | 2 921.0 | 3 169.0 | 3 205.0 | 3 512.0 | 3 529.0 | 4 069.0 | 3 967.0 | 3 639.0 | 3 927.0 | 4 166.0 | 4 018.0 | 4 526.0 | 4 587.0 | 4 877.0 | 5 112.0 | 5 348.0 | 5 473.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 149.0 | 0.0 | 1 095.0 | 0.0 | 858.0 | 0.0 | 1 454.0 | 0.0 | 1 338.0 | 0.0 | 1 289.0 | 0.0 | 1 505.0 | 0.0 | 1 828.0 | 0.0 | 1 458.0 | 1 626.0 | 2 275.0 | 2 892.0 | 2 938.0 | 3 187.0 | 2 988.0 | 3 614.0 | 3 401.0 | 3 354.0 | 3 018.0 | 3 313.0 | 2 976.0 | 4 128.0 | 4 581.0 | 4 008.0 | 3 542.0 | 3 268.0 | 2 778.0 | 2 904.0 | 3 377.0 | 2 388.0 | 2 646.0 | 3 099.0 | 3 638.0 |
| Zobowiązania krótkoterminowe | 1 417.5 | 1 417.5 | 1 946.8 | 1 946.8 | 1 921.2 | 1 921.2 | 2 015.5 | 8 062.0 | 1 818.5 | 7 419.0 | 1 818.5 | 7 274.0 | 1 967.2 | 7 786.0 | 1 967.2 | 7 869.0 | 2 160.2 | 7 972.0 | 2 160.2 | 8 641.0 | 2 239.8 | 9 244.0 | 2 239.8 | 8 959.0 | 8 830.0 | 9 763.0 | 10 107.0 | 9 976.0 | 10 158.0 | 10 009.0 | 10 560.0 | 10 872.0 | 10 879.0 | 11 114.0 | 11 435.0 | 11 648.0 | 13 377.0 | 13 557.0 | 12 294.0 | 12 508.0 | 12 569.0 | 12 613.0 | 13 030.0 | 14 471.0 | 13 527.0 | 14 663.0 | 15 729.0 | 16 996.0 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 597.0 | 0.0 | 0.0 | 0.0 | 584.0 | 0.0 | 0.0 | 0.0 | 564.0 | 0.0 | 709.0 | 0.0 | 592.0 | 0.0 | 0.0 | 516.0 | 689.0 | (2 892.0) | (2 938.0) | (3 187.0) | (2 988.0) | (3 614.0) | (3 401.0) | (3 354.0) | (3 018.0) | (3 313.0) | (2 976.0) | 113.0 | 1 551.0 | 66.0 | 1 640.0 | 162.0 | 1 968.0 | 164.0 | 2 385.0 | 222.0 | 2 728.0 | 233.0 | 0.0 |
| Zobowiązania długoterminowe | 101.5 | 101.5 | 3 283.0 | 3 283.0 | 3 437.0 | 3 437.0 | 3 648.5 | 14 594.0 | 3 717.0 | 14 595.0 | 3 717.0 | 14 868.0 | 3 905.8 | 15 482.0 | 3 905.8 | 15 623.0 | 4 045.5 | 15 997.0 | 4 045.5 | 16 182.0 | 3 946.5 | 15 529.0 | 3 946.5 | 15 786.0 | 15 797.0 | 14 905.0 | 13 230.0 | 13 925.0 | 12 113.0 | 12 642.0 | 12 128.0 | 12 497.0 | 11 788.0 | 11 896.0 | 10 925.0 | 11 422.0 | 12 891.0 | 13 089.0 | 14 265.0 | 14 740.0 | 14 286.0 | 14 366.0 | 14 158.0 | 14 301.0 | 14 429.0 | 15 221.0 | 14 611.0 | 15 158.0 |
| Rezerwy z tytułu odroczonego podatku | 13.0 | 13.0 | 530.2 | 530.2 | 471.5 | 471.5 | 467.8 | 1 871.0 | 419.5 | 1 706.0 | 419.5 | 1 678.0 | 405.0 | 1 637.0 | 405.0 | 1 620.0 | 267.5 | 1 175.0 | 267.5 | 1 070.0 | 248.2 | 1 047.0 | 248.2 | 993.0 | 1 039.0 | 1 063.0 | 1 063.0 | 1 091.0 | 1 139.0 | 1 159.0 | 1 158.0 | 984.0 | 990.0 | 881.0 | 894.0 | 854.0 | 836.0 | 811.0 | 1 001.0 | 949.0 | 910.0 | 875.0 | 864.0 | 845.0 | 824.0 | 786.0 | 835.0 | 0.0 |
| Zobowiązania długoterminowe | 101.5 | 101.5 | 3 283.0 | 3 283.0 | 3 437.0 | 3 437.0 | 3 648.5 | 14 594.0 | 3 717.0 | 14 595.0 | 3 717.0 | 14 868.0 | 3 905.8 | 15 482.0 | 3 905.8 | 15 623.0 | 4 045.5 | 15 997.0 | 4 045.5 | 16 182.0 | 3 946.5 | 15 529.0 | 3 946.5 | 15 786.0 | 15 797.0 | 14 905.0 | 13 230.0 | 13 925.0 | 12 113.0 | 12 642.0 | 12 128.0 | 12 497.0 | 11 788.0 | 11 896.0 | 10 925.0 | 11 422.0 | 12 891.0 | 13 089.0 | 14 265.0 | 14 740.0 | 14 286.0 | 14 366.0 | 14 158.0 | 14 301.0 | 14 429.0 | 15 221.0 | 14 611.0 | 15 158.0 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 214.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 208.0 | 0.0 | 223.0 | 0.0 | 0.0 | 573.0 | 872.0 | 911.0 | 980.0 | 996.0 | 996.0 | 960.0 | 1 007.0 | 1 061.0 | 1 108.0 | 831.0 | 1 244.0 |
| Zobowiązania ogółem | 1 519.0 | 1 519.0 | 5 229.8 | 5 229.8 | 5 358.2 | 5 358.2 | 5 664.0 | 22 656.0 | 5 535.5 | 22 014.0 | 5 535.5 | 22 142.0 | 5 873.0 | 23 268.0 | 5 873.0 | 23 492.0 | 6 205.8 | 23 969.0 | 6 205.8 | 24 823.0 | 6 186.2 | 24 773.0 | 6 186.2 | 24 745.0 | 24 627.0 | 24 668.0 | 25 018.0 | 25 843.0 | 24 049.0 | 24 642.0 | 24 554.0 | 25 238.0 | 24 344.0 | 24 889.0 | 24 043.0 | 24 733.0 | 26 268.0 | 26 646.0 | 26 559.0 | 27 248.0 | 26 855.0 | 26 979.0 | 27 188.0 | 28 772.0 | 27 956.0 | 29 884.0 | 30 340.0 | 32 154.0 |
| Kapitał (fundusz) podstawowy | 89.8 | 89.8 | 93.2 | 93.2 | 93.2 | 93.2 | 91.5 | 366.0 | 90.0 | 360.0 | 90.0 | 360.0 | 90.0 | 360.0 | 90.0 | 360.0 | 87.2 | 360.0 | 87.2 | 349.0 | 87.2 | 349.0 | 87.2 | 349.0 | 358.0 | 358.0 | 369.0 | 369.0 | 382.0 | 382.0 | 392.0 | 392.0 | 392.0 | 392.0 | 392.0 | 392.0 | 392.0 | 392.0 | 398.0 | 392.0 | 401.0 | 392.0 | 392.0 | 392.0 | 392.0 | 392.0 | 392.0 | 392.0 |
| Zyski zatrzymane | 75.5 | 75.5 | 94.2 | 94.2 | 250.0 | 250.0 | 75.2 | 301.0 | 47.5 | 50.0 | 47.5 | 190.0 | 58.0 | 70.0 | 58.0 | 232.0 | 51.2 | 43.0 | 51.2 | 205.0 | 616.5 | 51.0 | 616.5 | 2 466.0 | 2 458.0 | 2 686.0 | 68.0 | 275.0 | 79.0 | 312.0 | 133.0 | 475.0 | 174.0 | 548.0 | 217.0 | 629.0 | 290.0 | 725.0 | (8.0) | 375.0 | 260.0 | 753.0 | 354.0 | 896.0 | 392.0 | 1 013.0 | 0.0 | 1 041.0 |
| Kapitał własny | 350.5 | 350.5 | 688.5 | 688.5 | 916.5 | 916.5 | 826.0 | 3 304.0 | 777.5 | 2 946.0 | 777.5 | 3 110.0 | 625.2 | 2 214.0 | 625.2 | 2 501.0 | 586.8 | 2 520.0 | 586.8 | 2 347.0 | 560.0 | 2 192.0 | 560.0 | 2 240.0 | 2 378.0 | 2 708.0 | 2 804.0 | 2 978.0 | 3 211.0 | 3 472.0 | 3 656.0 | 4 265.0 | 4 677.0 | 5 137.0 | 5 331.0 | 5 635.0 | 5 686.0 | 6 231.0 | 6 214.0 | 6 473.0 | 6 577.0 | 6 796.0 | 6 998.0 | 7 424.0 | 7 549.0 | 7 941.0 | 8 016.0 | 8 153.0 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 576.0 | 0.0 | 447.0 | 0.0 | 512.0 | 0.0 | (25.0) | 0.0 | 43.0 | 0.0 | 84.0 | 0.0 | (1.0) | 0.0 | (32.0) | 0.0 | (78.0) | (10.0) | 4.0 | 25.0 | 76.0 | 159.0 | 275.0 | 403.0 | 623.0 | 786.0 | 847.0 | 902.0 | 879.0 | 894.0 | 983.0 | 1 142.0 | 1 172.0 | 1 174.0 | 1 227.0 | 1 251.0 | 1 248.0 | 1 374.0 | 1 486.0 | 1 526.0 | 1 434.0 |
| Pasywa | 1 869.5 | 1 869.5 | 5 918.2 | 5 918.2 | 6 274.8 | 6 274.8 | 6 490.0 | 25 960.0 | 6 313.0 | 24 960.0 | 6 313.0 | 25 252.0 | 6 498.2 | 25 482.0 | 6 498.2 | 25 993.0 | 6 792.5 | 26 489.0 | 6 792.5 | 27 170.0 | 6 746.2 | 26 965.0 | 6 746.2 | 26 985.0 | 27 005.0 | 27 376.0 | 27 822.0 | 28 868.0 | 27 260.0 | 28 114.0 | 28 210.0 | 29 503.0 | 29 021.0 | 30 120.0 | 29 374.0 | 30 368.0 | 31 954.0 | 32 877.0 | 32 773.0 | 33 721.0 | 33 432.0 | 33 775.0 | 34 186.0 | 36 196.0 | 35 505.0 | 37 825.0 | 38 356.0 | 40 307.0 |
| Inwestycje | 74.0 | 74.0 | 86.5 | 86.5 | 22.0 | 22.0 | 34.5 | 268.0 | 31.8 | 870.0 | 31.8 | 937.0 | 34.2 | 1 179.0 | 34.2 | 1 238.0 | 25.0 | 1 482.0 | 25.0 | 1 170.0 | 23.2 | 1 458.0 | 23.2 | 1 346.0 | 1 704.0 | 1 565.0 | 1 627.0 | 1 579.0 | 1 957.0 | 1 901.0 | 1 995.0 | 2 121.0 | 2 251.0 | 1 967.0 | 1 868.0 | 571.0 | 2 338.0 | 2 421.0 | 2 324.0 | 2 443.0 | 2 403.0 | 2 285.0 | 2 453.0 | 3 630.0 | 3 741.0 | 3 861.0 | 3 852.0 | 2 465.0 |
| Dług | 197.8 | 197.8 | 3 104.8 | 3 104.8 | 3 154.8 | 3 154.8 | 3 319.5 | 13 278.0 | 3 289.2 | 13 457.0 | 3 289.2 | 13 157.0 | 3 575.0 | 14 783.0 | 3 575.0 | 14 300.0 | 4 028.0 | 15 583.0 | 4 028.0 | 16 112.0 | 3 931.8 | 15 802.0 | 3 931.8 | 15 727.0 | 15 798.0 | 15 536.0 | 16 122.0 | 17 078.0 | 15 300.0 | 15 835.0 | 15 742.0 | 16 107.0 | 15 142.0 | 15 137.0 | 14 238.0 | 14 398.0 | 15 345.0 | 15 921.0 | 16 325.0 | 16 357.0 | 15 658.0 | 15 321.0 | 15 297.0 | 15 936.0 | 15 108.0 | 15 983.0 | 14 822.0 | 16 699.0 |
| Środki pieniężne i inne aktywa pieniężne | 116.2 | 116.2 | 365.0 | 365.0 | 482.5 | 482.5 | 446.5 | 1 786.0 | 262.8 | 831.0 | 262.8 | 1 051.0 | 218.5 | 532.0 | 218.5 | 874.0 | 600.5 | 1 163.0 | 600.5 | 2 402.0 | 489.0 | 1 663.0 | 489.0 | 1 956.0 | 1 498.0 | 2 097.0 | 2 673.0 | 4 265.0 | 2 395.0 | 3 641.0 | 3 306.0 | 4 466.0 | 3 317.0 | 4 537.0 | 3 100.0 | 3 696.0 | 3 576.0 | 4 420.0 | 4 186.0 | 5 192.0 | 4 198.0 | 4 807.0 | 4 320.0 | 4 756.0 | 3 392.0 | 4 944.0 | 3 883.0 | 6 025.0 |
| Dług netto | 81.5 | 81.5 | 2 739.8 | 2 739.8 | 2 672.2 | 2 672.2 | 2 873.0 | 11 492.0 | 3 026.5 | 12 626.0 | 3 026.5 | 12 106.0 | 3 356.5 | 14 251.0 | 3 356.5 | 13 426.0 | 3 427.5 | 14 420.0 | 3 427.5 | 13 710.0 | 3 442.8 | 14 139.0 | 3 442.8 | 13 771.0 | 14 300.0 | 13 439.0 | 13 449.0 | 12 813.0 | 12 905.0 | 12 194.0 | 12 436.0 | 11 641.0 | 11 825.0 | 10 600.0 | 11 138.0 | 10 702.0 | 11 769.0 | 11 501.0 | 12 139.0 | 11 165.0 | 11 460.0 | 10 514.0 | 10 977.0 | 11 180.0 | 11 716.0 | 11 039.0 | 10 939.0 | 10 674.0 |
| Ticker | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA | FGR.PA |
| Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |