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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2013 | 2013 | 2014 | 2014 | 2014 | 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 |
| Kwartał | 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 | Q2 |
| Aktywa | 945 535.0 | 945 535.0 | 978 548.0 | 978 548.0 | 1 059 266.0 | 1 059 266.0 | 1 139 508.0 | 1 139 508.0 | 1 149 277.0 | 1 149 277.0 | 1 180 488.0 | 1 180 488.0 | 1 217 707.0 | 1 217 707.0 | 1 291 692.0 | 1 291 692.0 | 1 532 289.0 | 1 532 289.0 | 1 589 493.0 | 1 589 493.0 | 1 669 062.0 | 1 669 062.0 | 1 716 357.0 | 1 716 385.0 | 1 926 539.0 | 1 926 539.0 | 1 949 769.0 | 1 949 777.0 | 1 870 013.0 | 1 886 280.0 | 1 992 108.0 | 1 992 108.0 | 1 999 569.0 | 2 004 402.0 | 2 142 990.0 | 2 143 131.0 | 2 297 610.0 | 2 294 845.0 | 2 335 508.0 | 2 335 508.0 |
| Aktywa trwałe | 902 101.0 | 188 061.0 | 945 110.0 | 193 568.0 | 1 015 188.0 | 231 251.0 | 1 100 150.0 | 271 024.0 | 1 107 933.0 | 263 387.0 | 1 138 553.0 | 236 987.0 | 1 173 973.0 | 243 869.0 | 1 251 806.0 | 285 109.0 | 1 462 568.0 | 301 053.0 | 1 529 564.0 | 313 669.0 | 1 595 735.0 | 346 757.0 | 1 639 775.0 | 371 572.0 | 1 821 730.0 | 509 219.0 | 1 836 451.0 | 564 907.0 | 1 774 581.0 | 510 722.0 | 1 878 905.0 | 30 235.0 | 1 890 454.0 | 505 927.0 | 2 033 596.0 | 29 668.0 | 2 163 264.0 | 564 521.0 | 2 218 090.0 | 2 173 183.0 |
| Rzeczowe aktywa trwałe netto | 14 495.0 | 14 495.0 | 15 724.0 | 15 724.0 | 16 288.0 | 16 288.0 | 17 032.0 | 17 032.0 | 16 909.0 | 16 909.0 | 17 591.0 | 17 591.0 | 17 512.0 | 17 512.0 | 17 859.0 | 17 859.0 | 17 936.0 | 17 936.0 | 17 815.0 | 17 815.0 | 17 800.0 | 17 800.0 | 21 893.0 | 21 893.0 | 21 369.0 | 21 369.0 | 20 812.0 | 20 812.0 | 20 190.0 | 20 190.0 | 19 976.0 | 19 976.0 | 19 725.0 | 19 725.0 | 20 304.0 | 20 304.0 | 21 155.0 | 21 155.0 | 22 036.0 | 22 036.0 |
| Wartość firmy | 660.0 | 660.0 | 165.0 | 0.0 | 628.0 | 628.0 | 157.0 | 0.0 | 232.2 | 929.0 | 232.2 | 0.0 | 784.0 | 784.0 | 196.0 | 0.0 | 7 312.0 | 7 312.0 | 1 828.0 | 0.0 | 1 811.8 | 7 247.0 | 1 811.8 | 0.0 | 8 387.0 | 8 387.0 | 7 857.0 | 7 857.0 | 7 726.0 | 7 726.0 | 8 300.0 | 8 300.0 | 7 722.0 | 7 722.0 | 7 737.0 | 7 737.0 | 8 646.0 | 8 646.0 | 8 522.0 | 522.0 |
| Wartości niematerialne i prawne | 387.0 | 387.0 | 1 110.0 | 1 110.0 | 440.0 | 440.0 | 1 574.0 | 1 574.0 | 1 569.0 | 640.0 | 1 689.0 | 1 689.0 | 902.0 | 902.0 | 1 663.0 | 1 663.0 | 3 535.0 | 3 535.0 | 10 744.0 | 10 744.0 | 10 491.0 | 3 244.0 | 10 493.0 | 10 493.0 | 3 251.0 | 3 251.0 | 2 866.0 | 2 866.0 | 2 206.0 | 2 206.0 | 1 959.0 | 1 959.0 | 1 737.0 | 1 737.0 | 1 627.0 | 1 627.0 | 1 632.0 | 1 632.0 | 1 574.0 | 9 574.0 |
| Wartość firmy i wartości niematerialne i prawne | 1 047.0 | 1 047.0 | 1 110.0 | 1 110.0 | 1 068.0 | 1 068.0 | 1 574.0 | 1 574.0 | 1 569.0 | 1 569.0 | 1 689.0 | 1 689.0 | 1 686.0 | 1 686.0 | 1 663.0 | 1 663.0 | 10 847.0 | 10 847.0 | 10 744.0 | 10 744.0 | 10 491.0 | 10 491.0 | 10 493.0 | 10 493.0 | 11 638.0 | 11 638.0 | 10 723.0 | 10 723.0 | 9 932.0 | 9 932.0 | 10 259.0 | 10 259.0 | 9 459.0 | 9 459.0 | 9 364.0 | 9 364.0 | 10 278.0 | 10 278.0 | 10 096.0 | 10 096.0 |
| Należności netto | 1 285.8 | 5 143.0 | 1 285.8 | 7 389.0 | 1 221.8 | 4 887.0 | 1 221.8 | 9 509.0 | 1 689.5 | 6 758.0 | 1 689.5 | 9 514.0 | 1 355.0 | 5 420.0 | 1 355.0 | 9 443.0 | 1 334.0 | 5 336.0 | 1 334.0 | 10 346.0 | 1 110.8 | 4 443.0 | 1 110.8 | 8 973.0 | 1 026.5 | 4 106.0 | 1 026.5 | 11 141.0 | 1 096.2 | 4 385.0 | 1 096.2 | 0.0 | 956.8 | 3 827.0 | 956.8 | 0.0 | 0.0 | 6 722.0 | 0.0 | 0.0 |
| Inwestycje długoterminowe | 1 763.0 | 172 519.0 | 1 763.0 | 176 734.0 | 1 765.8 | 213 895.0 | 1 765.8 | 252 418.0 | 1 577.0 | 244 909.0 | 1 577.0 | 217 707.0 | 1 838.5 | 224 671.0 | 1 838.5 | 265 587.0 | 1 815.8 | 272 270.0 | 1 815.8 | 285 110.0 | 2 034.5 | 318 466.0 | 2 034.5 | 339 186.0 | 2 157.8 | 476 212.0 | 2 157.8 | 533 372.0 | 2 690.0 | 480 600.0 | 2 690.0 | 491 524.0 | 2 699.0 | 476 743.0 | 2 699.0 | 496 474.0 | 0.0 | 533 088.0 | 0.0 | 83 094.0 |
| Aktywa obrotowe | 43 434.0 | 68 053.0 | 33 438.0 | 60 896.0 | 44 078.0 | 72 638.0 | 39 358.0 | 70 629.0 | 41 344.0 | 72 997.0 | 41 935.0 | 75 497.0 | 43 734.0 | 75 841.0 | 39 886.0 | 75 248.0 | 69 721.0 | 104 360.0 | 59 929.0 | 97 796.0 | 73 327.0 | 109 101.0 | 76 582.0 | 115 510.0 | 104 809.0 | 141 159.0 | 113 318.0 | 155 314.0 | 95 432.0 | 140 806.0 | 113 203.0 | 113 203.0 | 109 115.0 | 149 530.0 | 109 394.0 | 109 394.0 | 134 346.0 | 175 304.0 | 117 418.0 | 162 325.0 |
| Środki pieniężne i Inwestycje | 43 434.0 | 62 910.0 | 33 438.0 | 53 507.0 | 44 078.0 | 67 751.0 | 39 358.0 | 61 120.0 | 41 344.0 | 66 239.0 | 41 935.0 | 65 983.0 | 43 734.0 | 70 421.0 | 39 886.0 | 65 805.0 | 69 721.0 | 99 024.0 | 59 929.0 | 87 450.0 | 73 327.0 | 104 658.0 | 76 582.0 | 106 537.0 | 104 809.0 | 137 053.0 | 113 318.0 | 144 173.0 | 95 432.0 | 136 421.0 | 113 203.0 | 113 203.0 | 109 115.0 | 145 703.0 | 109 394.0 | 109 394.0 | 134 346.0 | 175 304.0 | 117 418.0 | 117 418.0 |
| Zapasy | 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 | (153 169.0) | 0.0 | (115 981.0) | 0.0 | (282 113.0) | 0.0 | (156 556.0) | 0.0 | (216 909.0) | 0.0 | 0.0 | 0.0 | (211 041.0) | 0.0 | 0.0 | 0.0 | (263 017.0) | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | (301.2) | 0.0 | (301.2) | 0.0 | (320.5) | 0.0 | (320.5) | 0.0 | (336.0) | 0.0 | (336.0) | 0.0 | (357.5) | 0.0 | (357.5) | 0.0 | (431.5) | 0.0 | (431.5) | 0.0 | (442.2) | 0.0 | (442.2) | 0.0 | (437.2) | 0.0 | (437.2) | 0.0 | (529.0) | 0.0 | (529.0) | (33 641.0) | (654.5) | 0.0 | (654.5) | (37 297.0) | 0.0 | 0.0 | 0.0 | (43 556.0) |
| Środki pieniężne i inne aktywa pieniężne | 43 434.0 | 62 910.0 | 33 438.0 | 53 507.0 | 44 078.0 | 67 751.0 | 39 358.0 | 61 120.0 | 41 344.0 | 66 239.0 | 41 935.0 | 65 983.0 | 43 734.0 | 70 421.0 | 39 886.0 | 65 805.0 | 69 721.0 | 99 024.0 | 59 929.0 | 87 450.0 | 73 327.0 | 104 658.0 | 76 582.0 | 106 537.0 | 104 809.0 | 137 053.0 | 113 318.0 | 144 173.0 | 95 432.0 | 136 421.0 | 113 203.0 | 146 844.0 | 109 115.0 | 145 703.0 | 109 394.0 | 146 691.0 | 134 346.0 | 175 304.0 | 117 418.0 | 160 974.0 |
| Należności krótkoterminowe | 3 028.5 | 12 114.0 | 3 028.5 | 14 630.0 | 30.0 | 120.0 | 30.0 | 14 564.0 | 39.2 | 157.0 | 39.2 | 16 890.0 | 4.0 | 16.0 | 4.0 | 16 449.0 | 0.0 | 0.0 | 0.0 | 19 832.0 | 5 480.5 | 0.0 | 5 480.5 | 19 102.0 | 5 259.5 | 21 038.0 | 5 259.5 | 20 763.0 | 5 691.2 | 22 765.0 | 5 691.2 | 27 142.0 | 0.0 | 21 491.0 | 0.0 | 46 395.0 | 0.0 | 43 389.0 | 0.0 | 40 202.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 42 914.0 | 0.0 | 0.0 | 0.0 | 28 342.0 | 0.0 | 0.0 | 0.0 | 26 454.0 | 0.0 | 0.0 | 0.0 | 27 343.0 | 0.0 | 0.0 | 0.0 | 22 902.0 | 0.0 | 0.0 |
| Zobowiązania krótkoterminowe | 8 172.0 | 12 114.0 | 7 100.0 | 14 630.0 | 10 685.0 | 120.0 | 6 963.0 | 14 564.0 | 39.2 | 157.0 | 7 316.0 | 16 890.0 | 10 787.0 | 16.0 | 4.0 | 16 449.0 | 13 282.0 | 13 282.0 | 9 034.0 | 19 832.0 | 13 042.0 | 381 822.0 | 9 440.0 | 19 102.0 | 10 431.0 | 21 038.0 | 8 327.0 | 20 763.0 | 13 657.0 | 22 765.0 | 10 053.0 | 27 142.0 | 16 489.0 | 21 491.0 | 11 859.0 | 46 395.0 | 20 238.0 | 43 389.0 | 11 840.0 | 13 344.0 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 820.0 | 0.0 | 0.0 | 0.0 | 2 447.0 | 0.0 | 0.0 | 0.0 | 2 449.0 | 0.0 | 0.0 | 0.0 | 2 524.0 | 0.0 | 0.0 | 0.0 | 2 668.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 849 146.0 | 12 114.0 | 880 079.0 | 14 630.0 | 949 977.0 | 120.0 | 1 028 754.0 | 14 564.0 | 201 036.0 | 157.0 | 1 061 398.0 | 16 890.0 | 1 089 736.0 | 16.0 | 260 244.0 | 16 449.0 | 1 388 209.0 | 1 401 491.0 | 1 447 124.0 | 19 832.0 | 1 511 427.0 | 1 524 469.0 | 1 556 610.0 | 19 102.0 | 1 764 188.0 | 21 038.0 | 1 780 000.0 | 20 763.0 | 1 688 469.0 | 22 765.0 | 1 803 902.0 | 21 956.0 | 1 802 371.0 | 1 823 693.0 | 1 950 762.0 | 20 384.0 | 2 079 691.0 | 16 869.0 | 2 113 848.0 | 2 127 925.0 |
| Rezerwy z tytułu odroczonego podatku | 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 | 1 359.0 | 0.0 | 1 287.0 | 0.0 | 1 318.0 | 0.0 | 1 216.0 | 0.0 | 887.0 | 0.0 | 782.0 | 0.0 | 692.0 | 0.0 | 560.0 | 0.0 | 752.0 | 0.0 | 990.0 |
| Zobowiązania długoterminowe | 849 146.0 | 12 114.0 | 880 079.0 | 14 630.0 | 949 977.0 | 120.0 | 1 028 754.0 | 14 564.0 | 201 036.0 | 157.0 | 1 061 398.0 | 16 890.0 | 1 089 736.0 | 16.0 | 260 244.0 | 16 449.0 | 1 388 209.0 | 1 401 491.0 | 1 447 124.0 | 19 832.0 | 1 511 427.0 | 1 524 469.0 | 1 556 610.0 | 19 102.0 | 1 764 188.0 | 21 038.0 | 1 780 000.0 | 20 763.0 | 1 688 469.0 | 22 765.0 | 1 803 902.0 | 21 956.0 | 1 802 371.0 | 1 823 693.0 | 1 950 762.0 | 20 384.0 | 2 079 691.0 | 16 869.0 | 2 113 848.0 | 2 127 925.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 166.0 | 0.0 | 0.0 | 0.0 | 2 881.0 | 0.0 | 0.0 | 0.0 | 2 834.0 | 0.0 | 0.0 | 0.0 | 2 000.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 857 318.0 | 857 318.0 | 887 179.0 | 887 179.0 | 960 662.0 | 960 662.0 | 1 035 717.0 | 1 035 717.0 | 201 036.0 | 1 041 212.0 | 1 068 714.0 | 1 068 714.0 | 1 100 523.0 | 1 100 523.0 | 260 244.0 | 1 170 376.0 | 1 401 491.0 | 1 401 491.0 | 1 456 158.0 | 1 456 158.0 | 1 524 469.0 | 1 524 469.0 | 1 566 050.0 | 1 566 050.0 | 1 774 619.0 | 1 774 619.0 | 1 788 327.0 | 1 788 327.0 | 1 702 126.0 | 1 718 393.0 | 1 813 955.0 | 1 813 955.0 | 1 818 860.0 | 1 823 693.0 | 1 962 621.0 | 1 962 621.0 | 2 099 929.0 | 2 099 929.0 | 2 125 688.0 | 2 141 269.0 |
| Kapitał (fundusz) podstawowy | 55.0 | 55.0 | 57.0 | 57.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 |
| Zyski zatrzymane | 69 277.0 | 69 277.0 | 74 286.0 | 74 286.0 | 80 223.0 | 80 223.0 | 83 050.0 | 83 050.0 | 89 107.0 | 89 107.0 | 94 300.0 | 94 300.0 | 100 025.0 | 100 025.0 | 104 859.0 | 104 859.0 | 111 281.0 | 111 281.0 | 112 105.0 | 112 105.0 | 118 611.0 | 118 611.0 | 124 043.0 | 124 043.0 | 118 590.0 | 118 590.0 | 129 657.0 | 129 657.0 | 138 837.0 | 138 837.0 | 145 971.0 | 145 971.0 | 153 645.0 | 153 645.0 | 153 766.0 | 153 766.0 | 161 833.0 | 161 745.0 | 170 892.0 | 170 892.0 |
| Kapitał własny | 88 217.0 | 88 217.0 | 91 369.0 | 91 369.0 | 98 604.0 | 98 604.0 | 103 791.0 | 103 791.0 | 108 065.0 | 108 065.0 | 111 774.0 | 111 774.0 | 117 184.0 | 117 184.0 | 121 316.0 | 121 316.0 | 130 798.0 | 130 798.0 | 133 335.0 | 133 335.0 | 144 593.0 | 144 593.0 | 150 307.0 | 150 335.0 | 151 920.0 | 151 920.0 | 161 442.0 | 161 450.0 | 167 887.0 | 167 887.0 | 178 153.0 | 178 153.0 | 180 709.0 | 180 709.0 | 180 369.0 | 180 510.0 | 197 681.0 | 194 916.0 | 209 820.0 | 194 239.0 |
| Udziały mniejszościowe | 3 184.0 | 3 184.0 | 3 239.0 | 3 239.0 | 3 307.0 | 3 307.0 | 3 411.0 | 3 411.0 | 3 801.0 | 3 801.0 | 3 848.0 | 3 848.0 | 3 781.0 | 3 781.0 | 3 844.0 | 3 844.0 | 4 004.0 | 4 004.0 | 4 005.0 | 4 005.0 | 4 186.0 | 4 186.0 | 4 089.0 | 4 089.0 | 4 146.0 | 4 146.0 | 4 617.0 | 4 617.0 | 4 625.0 | 4 625.0 | 4 335.0 | 4 335.0 | 4 283.0 | 4 283.0 | 4 222.0 | 4 222.0 | 4 288.0 | 4 288.0 | 4 570.0 | 4 570.0 |
| Pasywa | 945 535.0 | 945 535.0 | 978 548.0 | 978 548.0 | 1 059 266.0 | 1 059 266.0 | 1 139 508.0 | 1 139 508.0 | 309 101.0 | 1 149 277.0 | 1 180 488.0 | 1 180 488.0 | 1 217 707.0 | 1 217 707.0 | 381 560.0 | 1 291 692.0 | 1 532 289.0 | 1 532 289.0 | 1 589 493.0 | 1 589 493.0 | 1 669 062.0 | 1 669 062.0 | 1 716 357.0 | 1 716 385.0 | 1 926 539.0 | 1 926 539.0 | 1 949 769.0 | 1 949 777.0 | 1 870 013.0 | 1 886 280.0 | 1 992 108.0 | 1 992 108.0 | 1 999 569.0 | 2 004 402.0 | 2 142 990.0 | 2 143 131.0 | 2 297 610.0 | 2 294 845.0 | 2 335 508.0 | 2 335 508.0 |
| Inwestycje | 1 461.8 | 172 519.0 | 1 461.8 | 176 734.0 | 1 445.2 | 213 895.0 | 1 445.2 | 252 418.0 | 1 241.0 | 244 909.0 | 1 241.0 | 217 707.0 | 1 481.0 | 224 671.0 | 1 481.0 | 265 587.0 | 1 384.2 | 272 270.0 | 1 384.2 | 285 110.0 | 1 592.2 | 318 466.0 | 1 592.2 | 339 186.0 | 1 720.5 | 476 212.0 | 1 720.5 | 533 372.0 | 2 161.0 | 480 600.0 | 2 161.0 | 491 524.0 | 2 044.5 | 476 743.0 | 2 044.5 | 496 474.0 | 0.0 | 533 088.0 | 0.0 | 83 094.0 |
| Dług | 110 529.0 | 144 312.0 | 10 380.0 | 10 380.0 | 131 183.0 | 168 271.0 | 15 554.0 | 15 554.0 | 201 036.0 | 163 447.0 | 216 050.0 | 177 668.0 | 242 755.0 | 194 119.0 | 260 244.0 | 223 291.0 | 284 412.0 | 251 236.0 | 28 053.0 | 28 053.0 | 24 191.0 | 272 468.0 | 24 381.0 | 24 381.0 | 283 785.0 | 264 699.0 | 21 168.0 | 21 168.0 | 226 402.0 | 228 424.0 | 21 956.0 | 21 956.0 | 205 679.0 | 206 982.0 | 20 384.0 | 20 384.0 | 248 540.0 | 16 869.0 | 17 657.0 | 33 238.0 |
| Środki pieniężne i inne aktywa pieniężne | 43 434.0 | 62 910.0 | 33 438.0 | 53 507.0 | 44 078.0 | 67 751.0 | 39 358.0 | 61 120.0 | 41 344.0 | 66 239.0 | 41 935.0 | 65 983.0 | 43 734.0 | 70 421.0 | 39 886.0 | 65 805.0 | 69 721.0 | 99 024.0 | 59 929.0 | 87 450.0 | 73 327.0 | 104 658.0 | 76 582.0 | 106 537.0 | 104 809.0 | 137 053.0 | 113 318.0 | 144 173.0 | 95 432.0 | 136 421.0 | 113 203.0 | 146 844.0 | 109 115.0 | 145 703.0 | 109 394.0 | 146 691.0 | 134 346.0 | 175 304.0 | 117 418.0 | 160 974.0 |
| Dług netto | 67 095.0 | 81 402.0 | (23 058.0) | (43 127.0) | 87 105.0 | 100 520.0 | (23 804.0) | (45 566.0) | 159 692.0 | 97 208.0 | 174 115.0 | 111 685.0 | 199 021.0 | 123 698.0 | 220 358.0 | 157 486.0 | 214 691.0 | 152 212.0 | (31 876.0) | (59 397.0) | (49 136.0) | 167 810.0 | (52 201.0) | (82 156.0) | 178 976.0 | 127 646.0 | (92 150.0) | (123 005.0) | 130 970.0 | 92 003.0 | (91 247.0) | (124 888.0) | 96 564.0 | 61 279.0 | (89 010.0) | (126 307.0) | 114 194.0 | (158 435.0) | (99 761.0) | (127 736.0) |
| Ticker | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO | FSR.JO |
| Waluta | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR | ZAR |