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 | 2 032.2 | 2 032.2 | 1 897.0 | 1 897.0 | 1 789.0 | 1 789.0 | 1 587.0 | 1 587.0 | 1 621.2 | 1 621.2 | 1 621.2 | 6 485.0 | 1 860.0 | 7 349.0 | 1 860.0 | 7 440.0 | 2 140.5 | 7 842.0 | 2 140.5 | 8 562.0 | 2 230.0 | 9 292.0 | 2 230.0 | 8 920.0 | 9 170.0 | 9 042.0 | 9 545.0 | 10 019.0 | 11 123.0 | 11 440.0 | 13 001.0 | 14 387.0 | 15 362.0 | 17 561.0 | 18 469.0 | 18 472.0 | 19 455.0 | 18 913.0 | 17 898.0 | 18 847.0 | 18 319.0 | 18 835.0 | 20 077.0 | 22 029.0 | 20 578.0 | 21 756.0 | 21 656.0 | 21 658.0 |
| Aktywa trwałe | 1 072.8 | 1 072.8 | 1 021.0 | 1 021.0 | 922.2 | 922.2 | 919.5 | 919.5 | 907.8 | 907.8 | 907.8 | 3 631.0 | 954.5 | 3 895.0 | 954.5 | 3 818.0 | 1 113.0 | 4 015.0 | 1 113.0 | 4 452.0 | 1 123.0 | 4 416.0 | 1 123.0 | 4 492.0 | 4 566.0 | 4 700.0 | 4 730.0 | 4 324.0 | 5 342.0 | 4 676.0 | 6 333.0 | 5 906.0 | 7 587.0 | 8 034.0 | 9 572.0 | 8 295.0 | 11 637.0 | 11 915.0 | 11 381.0 | 10 980.0 | 11 050.0 | 11 288.0 | 11 261.0 | 12 525.0 | 12 297.0 | 12 384.0 | 12 579.0 | 12 783.0 |
| Rzeczowe aktywa trwałe netto | 510.2 | 510.2 | 479.5 | 479.5 | 447.5 | 447.5 | 434.8 | 434.8 | 416.2 | 416.2 | 416.2 | 1 665.0 | 413.8 | 1 688.0 | 413.8 | 1 655.0 | 489.0 | 1 641.0 | 489.0 | 1 956.0 | 518.8 | 1 961.0 | 518.8 | 2 075.0 | 2 123.0 | 2 181.0 | 2 284.0 | 2 497.0 | 2 682.0 | 2 744.0 | 2 885.0 | 3 063.0 | 3 499.0 | 4 110.0 | 4 318.0 | 4 621.0 | 5 223.0 | 5 346.0 | 5 099.0 | 4 919.0 | 4 979.0 | 4 962.0 | 4 910.0 | 5 309.0 | 5 088.0 | 5 065.0 | 5 027.0 | 5 102.0 |
| Wartość firmy | 371.0 | 371.0 | 0.0 | 0.0 | 291.2 | 291.2 | 288.5 | 288.5 | 286.5 | 286.5 | 286.5 | 1 146.0 | 302.5 | 1 240.0 | 302.5 | 1 210.0 | 359.2 | 1 173.0 | 359.2 | 1 437.0 | 330.5 | 1 323.0 | 330.5 | 1 322.0 | 1 286.0 | 1 248.0 | 1 313.0 | 1 374.0 | 1 436.0 | 1 450.0 | 1 988.0 | 1 944.0 | 1 995.0 | 2 512.0 | 2 586.0 | 2 550.0 | 2 557.0 | 2 571.0 | 2 558.0 | 2 512.0 | 2 515.0 | 2 552.0 | 2 564.0 | 3 245.0 | 3 189.0 | 3 112.0 | 3 093.0 | 3 086.0 |
| Wartości niematerialne i prawne | 130.5 | 130.5 | 0.0 | 0.0 | 128.5 | 128.5 | 131.2 | 131.2 | 133.8 | 133.8 | 133.8 | 535.0 | 136.0 | 556.0 | 136.0 | 544.0 | 160.2 | 544.0 | 160.2 | 641.0 | 184.0 | 686.0 | 184.0 | 736.0 | 780.0 | 850.0 | 915.0 | 246.0 | 1 048.0 | 255.0 | 1 209.0 | 379.0 | 1 486.0 | 740.0 | 2 114.0 | 699.0 | 5 143.0 | 5 265.0 | 5 036.0 | 4 853.0 | 4 875.0 | 4 919.0 | 4 929.0 | 6 019.0 | 6 043.0 | 640.0 | 3 289.0 | 3 319.0 |
| Wartość firmy i wartości niematerialne i prawne | 501.5 | 501.5 | 485.8 | 485.8 | 419.8 | 419.8 | 419.8 | 419.8 | 420.2 | 420.2 | 420.2 | 1 681.0 | 438.5 | 1 796.0 | 438.5 | 1 754.0 | 519.5 | 1 717.0 | 519.5 | 2 078.0 | 514.5 | 2 009.0 | 514.5 | 2 058.0 | 2 066.0 | 2 098.0 | 2 228.0 | 1 620.0 | 2 484.0 | 1 705.0 | 3 197.0 | 2 323.0 | 3 481.0 | 3 252.0 | 4 700.0 | 3 249.0 | 7 700.0 | 7 836.0 | 7 594.0 | 7 365.0 | 7 390.0 | 7 471.0 | 7 493.0 | 9 264.0 | 9 232.0 | 3 752.0 | 6 382.0 | 6 405.0 |
| Należności netto | 489.2 | 489.2 | 479.5 | 479.5 | 442.8 | 442.8 | 299.5 | 299.5 | 316.8 | 316.8 | 316.8 | 0.0 | 365.2 | 0.0 | 365.2 | 0.0 | 431.8 | 0.0 | 431.8 | 1 727.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 810.0 | 1 460.0 | 1 777.0 | 1 681.0 | 2 071.0 | 1 964.0 | 2 373.0 | 2 462.0 | 2 872.0 | 2 906.0 | 3 258.0 | 2 781.0 | 2 947.0 | 2 857.0 | 2 078.0 | 2 674.0 | 2 491.0 | 3 068.0 | 2 792.0 | 3 618.0 | 3 106.0 | 3 619.0 | 3 883.0 | 0.0 |
| Inwestycje długoterminowe | 29.0 | 29.0 | 25.8 | 25.8 | 25.8 | 25.8 | 33.2 | 33.2 | 23.5 | 23.5 | 23.5 | 81.0 | 26.0 | 118.0 | 26.0 | 80.0 | 26.0 | 65.0 | 26.0 | 94.0 | 28.0 | 114.0 | 28.0 | 0.0 | 158.0 | 257.0 | 218.0 | 207.0 | 176.0 | 227.0 | 251.0 | 520.0 | 607.0 | 672.0 | 554.0 | 425.0 | 742.0 | 826.0 | 789.0 | 718.0 | 695.0 | 821.0 | 779.0 | 560.0 | 500.0 | 469.0 | 428.0 | 0.0 |
| Aktywa obrotowe | 959.5 | 959.5 | 876.0 | 876.0 | 866.8 | 866.8 | 667.5 | 667.5 | 713.5 | 713.5 | 713.5 | 2 854.0 | 905.5 | 3 454.0 | 905.5 | 3 622.0 | 1 027.5 | 3 827.0 | 1 027.5 | 4 110.0 | 1 107.0 | 4 876.0 | 1 107.0 | 4 428.0 | 4 604.0 | 4 342.0 | 4 511.0 | 4 551.0 | 5 368.0 | 5 324.0 | 6 075.0 | 6 699.0 | 7 158.0 | 7 655.0 | 8 245.0 | 7 615.0 | 7 818.0 | 6 998.0 | 6 517.0 | 7 867.0 | 7 269.0 | 7 547.0 | 8 816.0 | 9 504.0 | 8 281.0 | 9 372.0 | 9 077.0 | 8 875.0 |
| Środki pieniężne i Inwestycje | 237.2 | 237.2 | 157.0 | 157.0 | 192.8 | 192.8 | 165.2 | 165.2 | 218.2 | 218.2 | 218.2 | 873.0 | 329.0 | 1 141.0 | 329.0 | 1 316.0 | 326.2 | 1 257.0 | 326.2 | 1 305.0 | 333.5 | 1 600.0 | 333.5 | 1 334.0 | 1 454.0 | 1 510.0 | 1 414.0 | 1 522.0 | 1 729.0 | 1 742.0 | 1 863.0 | 2 359.0 | 2 269.0 | 2 462.0 | 2 573.0 | 2 364.0 | 2 457.0 | 1 790.0 | 2 180.0 | 3 049.0 | 2 351.0 | 2 485.0 | 3 195.0 | 3 414.0 | 1 856.0 | 3 137.0 | 3 019.0 | 3 153.0 |
| Zapasy | 163.5 | 163.5 | 161.8 | 161.8 | 155.5 | 155.5 | 135.8 | 135.8 | 120.5 | 120.5 | 120.5 | 482.0 | 155.2 | 565.0 | 155.2 | 621.0 | 191.5 | 651.0 | 191.5 | 766.0 | 197.2 | 787.0 | 197.2 | 789.0 | 830.0 | 848.0 | 912.0 | 938.0 | 1 049.0 | 1 161.0 | 1 331.0 | 1 393.0 | 1 520.0 | 1 706.0 | 1 848.0 | 1 906.0 | 1 829.0 | 1 896.0 | 1 653.0 | 1 582.0 | 1 783.0 | 1 990.0 | 2 067.0 | 2 383.0 | 2 244.0 | 2 365.0 | 2 062.0 | 2 110.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 2.5 | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 3.2 | 3.2 | 13.0 | 0.0 | 9.0 | 0.0 | 24.0 | 2.5 | 31.0 | 2.5 | 10.0 | 0.0 | 8.0 | 0.0 | 0.0 | 3.0 | 34.0 | 6.0 | 25.0 | 16.0 | 17.0 | 10.0 | 0.0 | 18.0 | 26.0 | 16.0 | 7.0 | 46.0 | 17.0 | 67.0 | 98.0 | 71.0 | 70.0 | 102.0 | 85.0 | 98.0 | 112.0 | 23.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 237.2 | 237.2 | 154.5 | 154.5 | 192.8 | 192.8 | 165.2 | 165.2 | 215.0 | 215.0 | 215.0 | 860.0 | 329.0 | 1 132.0 | 329.0 | 1 316.0 | 323.8 | 1 226.0 | 323.8 | 1 295.0 | 333.5 | 1 592.0 | 333.5 | 1 334.0 | 1 454.0 | 1 510.0 | 1 408.0 | 1 497.0 | 1 713.0 | 1 725.0 | 1 853.0 | 2 359.0 | 2 251.0 | 2 436.0 | 2 557.0 | 2 357.0 | 2 411.0 | 1 773.0 | 2 113.0 | 2 951.0 | 2 280.0 | 2 415.0 | 3 093.0 | 3 329.0 | 1 758.0 | 3 025.0 | 2 996.0 | 3 153.0 |
| Należności krótkoterminowe | 481.2 | 481.2 | 488.8 | 488.8 | 459.0 | 459.0 | 363.5 | 363.5 | 412.0 | 412.0 | 412.0 | 1 648.0 | 496.8 | 2 003.0 | 496.8 | 1 987.0 | 585.0 | 2 167.0 | 585.0 | 2 338.0 | 552.2 | 2 405.0 | 552.2 | 2 209.0 | 2 601.0 | 2 347.0 | 2 695.0 | 2 700.0 | 3 248.0 | 3 224.0 | 3 672.0 | 3 885.0 | 4 235.0 | 4 395.0 | 4 608.0 | 4 475.0 | 4 690.0 | 4 762.0 | 3 328.0 | 4 697.0 | 4 649.0 | 4 633.0 | 5 118.0 | 5 586.0 | 5 677.0 | 5 449.0 | 5 641.0 | 5 382.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 113.0 | 0.0 | 620.0 | 0.0 | 606.0 | 0.0 | 107.0 | 0.0 | 382.0 | 0.0 | 485.0 | 0.0 | 513.0 | 349.0 | 361.0 | 323.0 | 381.0 | 262.0 | 129.0 | 557.0 | 779.0 | 594.0 | 678.0 | 1 007.0 | 911.0 | 1 156.0 | 462.0 | 2 556.0 | 2 259.0 | 1 396.0 | 1 529.0 | 2 880.0 | 1 343.0 | 1 941.0 | 1 929.0 | 1 762.0 | 2 178.0 |
| Zobowiązania krótkoterminowe | 994.2 | 994.2 | 906.0 | 906.0 | 823.0 | 823.0 | 724.8 | 724.8 | 719.0 | 719.0 | 719.0 | 2 876.0 | 931.5 | 3 771.0 | 931.5 | 3 726.0 | 974.0 | 3 480.0 | 974.0 | 3 896.0 | 1 003.5 | 4 434.0 | 1 003.5 | 4 014.0 | 4 247.0 | 4 021.0 | 4 335.0 | 4 384.0 | 5 006.0 | 5 359.0 | 5 777.0 | 6 378.0 | 7 003.0 | 7 471.0 | 8 165.0 | 8 042.0 | 8 028.0 | 7 313.0 | 8 198.0 | 9 308.0 | 8 264.0 | 8 484.0 | 10 443.0 | 10 694.0 | 10 482.0 | 10 848.0 | 10 828.0 | 10 987.0 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 387.0 | 0.0 | 415.0 | 0.0 | 430.0 | 0.0 | 312.0 | 0.0 | 321.0 | 0.0 | 566.0 | 0.0 | 495.0 | 284.0 | 309.0 | (410.0) | (381.0) | (379.0) | (600.0) | (557.0) | (767.0) | (979.0) | (1 047.0) | (1 450.0) | (1 334.0) | 110.0 | 124.0 | 68.0 | 132.0 | 112.0 | 148.0 | 126.0 | 103.0 | 121.0 | 112.0 | 112.0 | 0.0 |
| Zobowiązania długoterminowe | 608.8 | 608.8 | 553.0 | 553.0 | 520.5 | 520.5 | 521.8 | 521.8 | 581.2 | 581.2 | 581.2 | 2 325.0 | 486.0 | 2 045.0 | 486.0 | 1 944.0 | 646.5 | 2 521.0 | 646.5 | 2 586.0 | 677.8 | 2 776.0 | 677.8 | 2 711.0 | 2 651.0 | 2 488.0 | 1 530.0 | 1 462.0 | 1 556.0 | 1 145.0 | 1 962.0 | 2 092.0 | 2 372.0 | 3 244.0 | 3 473.0 | 3 451.0 | 6 074.0 | 6 049.0 | 5 551.0 | 5 456.0 | 5 825.0 | 5 761.0 | 5 042.0 | 6 603.0 | 5 638.0 | 6 409.0 | 6 416.0 | 6 156.0 |
| Rezerwy z tytułu odroczonego podatku | 2.2 | 2.2 | 0.2 | 0.2 | 5.2 | 5.2 | 4.0 | 4.0 | 6.2 | 6.2 | 6.2 | 25.0 | 5.5 | 21.0 | 5.5 | 22.0 | 6.0 | 23.0 | 6.0 | 24.0 | 6.5 | 22.0 | 6.5 | 26.0 | 28.0 | 26.0 | 28.0 | 37.0 | 38.0 | 39.0 | 47.0 | 66.0 | 51.0 | 73.0 | 94.0 | 89.0 | 79.0 | 76.0 | 71.0 | 67.0 | 65.0 | 63.0 | 61.0 | 58.0 | 55.0 | 46.0 | 0.0 | 48.0 |
| Zobowiązania długoterminowe | 608.8 | 608.8 | 553.0 | 553.0 | 520.5 | 520.5 | 521.8 | 521.8 | 581.2 | 581.2 | 581.2 | 2 325.0 | 486.0 | 2 045.0 | 486.0 | 1 944.0 | 646.5 | 2 521.0 | 646.5 | 2 586.0 | 677.8 | 2 776.0 | 677.8 | 2 711.0 | 2 651.0 | 2 488.0 | 1 530.0 | 1 462.0 | 1 556.0 | 1 145.0 | 1 962.0 | 2 092.0 | 2 372.0 | 3 244.0 | 3 473.0 | 3 451.0 | 6 074.0 | 6 049.0 | 5 551.0 | 5 456.0 | 5 825.0 | 5 761.0 | 5 042.0 | 6 603.0 | 5 638.0 | 6 409.0 | 6 416.0 | 6 156.0 |
| 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 | 14.0 | 0.0 | 0.0 | 0.0 | 11.0 | 0.0 | 11.0 | 0.0 | 10.0 | 0.0 | 9.0 | 0.0 | 19.0 | 0.0 | 37.0 | 0.0 | 32.0 | 360.0 | 441.0 | (100.0) | 394.0 | (106.0) | 510.0 | (121.0) | 617.0 | (129.0) | 474.0 | (287.0) | 626.0 |
| Zobowiązania ogółem | 1 603.0 | 1 603.0 | 1 459.0 | 1 459.0 | 1 343.5 | 1 343.5 | 1 246.5 | 1 246.5 | 1 300.2 | 1 300.2 | 1 300.2 | 5 201.0 | 1 417.5 | 5 816.0 | 1 417.5 | 5 670.0 | 1 620.5 | 6 001.0 | 1 620.5 | 6 482.0 | 1 681.2 | 7 210.0 | 1 681.2 | 6 725.0 | 6 898.0 | 6 509.0 | 6 964.0 | 7 064.0 | 7 740.0 | 7 748.0 | 9 241.0 | 10 034.0 | 10 939.0 | 12 455.0 | 13 263.0 | 13 094.0 | 14 102.0 | 13 362.0 | 13 749.0 | 14 764.0 | 14 089.0 | 14 245.0 | 15 485.0 | 17 297.0 | 16 120.0 | 17 257.0 | 17 244.0 | 17 143.0 |
| Kapitał (fundusz) podstawowy | 58.2 | 58.2 | 58.2 | 58.2 | 58.8 | 58.8 | 58.8 | 58.8 | 58.8 | 58.8 | 58.8 | 235.0 | 59.0 | 235.0 | 59.0 | 236.0 | 59.5 | 237.0 | 59.5 | 238.0 | 59.5 | 238.0 | 59.5 | 238.0 | 238.0 | 238.0 | 238.0 | 238.0 | 238.0 | 238.0 | 238.0 | 239.0 | 239.0 | 240.0 | 240.0 | 240.0 | 241.0 | 241.0 | 241.0 | 242.0 | 242.0 | 243.0 | 243.0 | 244.0 | 244.0 | 245.0 | 245.0 | 245.0 |
| Zyski zatrzymane | 14.0 | 14.0 | 23.5 | 23.5 | 25.2 | 25.2 | (81.5) | (81.5) | 101.0 | 101.0 | 101.0 | 404.0 | 15.0 | 169.0 | 15.0 | 60.0 | 9.8 | 128.0 | 9.8 | 39.0 | 49.2 | 49.0 | 49.2 | 197.0 | 365.0 | 690.0 | 687.0 | 929.0 | 1 203.0 | 1 556.0 | 1 615.0 | 2 134.0 | 2 346.0 | 2 696.0 | 2 776.0 | 2 801.0 | 2 659.0 | 2 786.0 | 1 529.0 | 1 710.0 | 1 748.0 | 1 906.0 | 1 657.0 | 1 830.0 | 1 887.0 | 1 905.0 | 1 965.0 | 1 919.0 |
| Kapitał własny | 429.2 | 429.2 | 438.0 | 438.0 | 445.5 | 445.5 | 340.5 | 340.5 | 321.0 | 321.0 | 321.0 | 1 284.0 | 442.5 | 1 533.0 | 442.5 | 1 770.0 | 520.0 | 1 841.0 | 520.0 | 2 080.0 | 548.8 | 2 082.0 | 548.8 | 2 195.0 | 2 272.0 | 2 533.0 | 2 581.0 | 2 955.0 | 3 383.0 | 3 692.0 | 3 760.0 | 4 353.0 | 4 423.0 | 5 106.0 | 5 206.0 | 5 378.0 | 5 264.0 | 5 464.0 | 4 049.0 | 3 982.0 | 4 124.0 | 4 491.0 | 4 471.0 | 4 612.0 | 4 329.0 | 4 360.0 | 4 412.0 | 4 515.0 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 51.0 | 0.0 | 65.0 | 0.0 | 62.0 | 0.0 | 57.0 | 0.0 | 144.0 | 0.0 | 126.0 | 0.0 | 143.0 | 139.0 | 153.0 | 168.0 | 209.0 | 232.0 | 219.0 | 227.0 | 236.0 | 307.0 | 719.0 | 684.0 | 807.0 | 789.0 | 835.0 | 777.0 | 756.0 | 776.0 | 796.0 | 801.0 | 790.0 | 757.0 | 785.0 | 774.0 | 796.0 |
| Pasywa | 2 032.2 | 2 032.2 | 1 897.0 | 1 897.0 | 1 789.0 | 1 789.0 | 1 587.0 | 1 587.0 | 1 621.2 | 1 621.2 | 1 621.2 | 6 485.0 | 1 860.0 | 7 349.0 | 1 860.0 | 7 440.0 | 2 140.5 | 7 842.0 | 2 140.5 | 8 562.0 | 2 230.0 | 9 292.0 | 2 230.0 | 8 920.0 | 9 170.0 | 9 042.0 | 9 545.0 | 10 019.0 | 11 123.0 | 11 440.0 | 13 001.0 | 14 378.0 | 15 362.0 | 17 419.0 | 18 469.0 | 18 472.0 | 19 455.0 | 18 913.0 | 17 898.0 | 18 847.0 | 18 319.0 | 18 835.0 | 20 077.0 | 22 029.0 | 20 578.0 | 21 756.0 | 21 656.0 | 21 658.0 |
| Inwestycje | 29.0 | 29.0 | 25.8 | 25.8 | 25.8 | 25.8 | 33.2 | 33.2 | 26.8 | 26.8 | 26.8 | 94.0 | 26.0 | 127.0 | 26.0 | 104.0 | 28.5 | 96.0 | 28.5 | 104.0 | 28.0 | 122.0 | 28.0 | 120.0 | 158.0 | 116.0 | 224.0 | 232.0 | 192.0 | 244.0 | 261.0 | 520.0 | 625.0 | 698.0 | 570.0 | 432.0 | 788.0 | 843.0 | 856.0 | 816.0 | 766.0 | 891.0 | 881.0 | 645.0 | 598.0 | 581.0 | 451.0 | 423.0 |
| Dług | 510.2 | 510.2 | 403.2 | 403.2 | 393.0 | 393.0 | 366.2 | 366.2 | 409.8 | 409.8 | 409.8 | 1 639.0 | 430.5 | 1 726.0 | 430.5 | 1 722.0 | 474.0 | 1 750.0 | 474.0 | 1 896.0 | 519.2 | 2 085.0 | 519.2 | 2 077.0 | 1 913.0 | 1 876.0 | 1 934.0 | 1 839.0 | 1 933.0 | 1 745.0 | 2 519.0 | 2 837.0 | 3 331.0 | 4 284.0 | 4 907.0 | 4 800.0 | 5 566.0 | 4 833.0 | 6 461.0 | 6 083.0 | 5 686.0 | 5 827.0 | 6 677.0 | 7 277.0 | 6 267.0 | 6 986.0 | 7 036.0 | 7 037.0 |
| Środki pieniężne i inne aktywa pieniężne | 237.2 | 237.2 | 154.5 | 154.5 | 192.8 | 192.8 | 165.2 | 165.2 | 215.0 | 215.0 | 215.0 | 860.0 | 329.0 | 1 132.0 | 329.0 | 1 316.0 | 323.8 | 1 226.0 | 323.8 | 1 295.0 | 333.5 | 1 592.0 | 333.5 | 1 334.0 | 1 454.0 | 1 510.0 | 1 408.0 | 1 497.0 | 1 713.0 | 1 725.0 | 1 853.0 | 2 359.0 | 2 251.0 | 2 436.0 | 2 557.0 | 2 357.0 | 2 411.0 | 1 773.0 | 2 113.0 | 2 951.0 | 2 280.0 | 2 415.0 | 3 093.0 | 3 329.0 | 1 758.0 | 3 025.0 | 2 996.0 | 3 153.0 |
| Dług netto | 273.0 | 273.0 | 248.8 | 248.8 | 200.2 | 200.2 | 201.0 | 201.0 | 194.8 | 194.8 | 194.8 | 779.0 | 101.5 | 594.0 | 101.5 | 406.0 | 150.2 | 524.0 | 150.2 | 601.0 | 185.8 | 493.0 | 185.8 | 743.0 | 459.0 | 366.0 | 526.0 | 342.0 | 220.0 | 20.0 | 666.0 | 478.0 | 1 080.0 | 1 848.0 | 2 350.0 | 2 443.0 | 3 155.0 | 3 060.0 | 4 348.0 | 3 132.0 | 3 406.0 | 3 412.0 | 3 584.0 | 3 948.0 | 4 509.0 | 3 961.0 | 4 040.0 | 3 884.0 |
| Ticker | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.PA | FR.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 |