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 | 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 | 2023 | 2023 | 2024 | 2024 |
| 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 | 2 201 400.1 | 2 462 714.7 | 2 180 989.2 | 2 291 068.1 | 2 369 804.9 | 2 308 299.9 | 2 128 750.6 | 2 158 380.8 | 2 379 048.8 | 2 592 042.9 | 2 332 342.1 | 2 457 577.8 | 2 762 654.6 | 3 407 216.6 | 2 722 234.0 | 3 022 938.3 | 3 436 815.4 | 3 381 355.4 | 3 040 867.5 | 3 114 598.6 | 3 415 082.1 | 3 320 941.7 | 3 022 676.3 | 3 083 894.3 | 3 344 098.9 | 3 674 275.6 | 3 456 351.6 | 3 417 262.3 | 3 648 706.2 | 3 908 878.4 | 3 893 456.2 | 3 943 224.4 | 4 388 909.1 | 4 133 974.3 | 3 659 319.2 | 3 762 581.2 | 4 063 389.2 | 3 939 789.0 | 3 773 639.7 | 3 966 849.1 |
| Aktywa trwałe | 525 969.3 | 530 293.4 | 514 083.0 | 506 986.1 | 525 014.0 | 520 080.9 | 539 759.6 | 524 544.9 | 606 064.6 | 660 841.6 | 728 770.9 | 723 064.9 | 717 125.6 | 661 080.5 | 672 305.1 | 667 364.9 | 675 906.7 | 674 872.7 | 722 041.4 | 717 526.1 | 705 086.9 | 747 248.8 | 725 742.2 | 736 068.6 | 747 607.4 | 789 626.3 | 801 957.5 | 816 573.3 | 833 270.7 | 874 461.1 | 909 280.5 | 900 087.2 | 921 226.1 | 933 468.8 | 899 839.4 | 891 604.4 | 912 826.2 | 903 823.0 | 925 363.0 | 960 634.7 |
| Rzeczowe aktywa trwałe netto | 347 191.0 | 358 868.6 | 341 208.4 | 328 559.7 | 328 890.6 | 336 738.5 | 326 574.5 | 317 172.1 | 306 954.1 | 309 202.5 | 290 076.9 | 294 006.0 | 297 492.9 | 278 204.0 | 278 442.5 | 274 173.9 | 267 228.6 | 277 860.0 | 328 709.6 | 323 825.7 | 313 060.5 | 334 283.6 | 324 117.8 | 316 548.1 | 323 498.0 | 333 360.7 | 335 166.1 | 332 345.7 | 338 883.1 | 350 367.5 | 359 820.0 | 366 468.8 | 387 637.0 | 402 810.5 | 408 450.4 | 404 758.6 | 424 565.1 | 439 967.1 | 459 935.3 | 478 990.1 |
| Wartość firmy | 602.4 | 820.8 | 829.7 | 829.7 | 845.2 | 629.3 | 623.0 | 623.9 | 614.9 | 4 115.3 | 3 888.6 | 3 899.2 | 3 765.3 | 3 799.7 | 3 723.4 | 3 881.8 | 18 550.9 | 15 051.0 | 15 194.6 | 15 459.3 | 15 701.9 | 15 406.5 | 15 522.9 | 15 419.0 | 14 888.3 | 14 916.9 | 14 907.9 | 14 597.1 | 15 951.8 | 16 186.1 | 18 186.6 | 18 617.2 | 19 535.1 | 18 269.7 | 18 180.0 | 18 297.0 | 21 325.5 | 20 398.4 | 21 137.7 | 21 404.9 |
| Wartości niematerialne i prawne | 2 917.0 | 3 619.3 | 3 461.5 | 3 354.5 | 3 387.6 | 2 624.5 | 2 467.4 | 2 367.0 | 2 196.6 | 7 539.3 | 8 909.7 | 8 729.7 | 8 393.7 | 7 899.4 | 7 576.5 | 8 623.4 | 15 910.3 | 18 786.3 | 17 633.4 | 17 564.0 | 17 453.8 | 29 783.1 | 29 515.1 | 28 790.0 | 27 560.9 | 33 125.9 | 32 335.3 | 31 632.9 | 30 592.3 | 29 897.3 | 29 951.9 | 27 206.0 | 27 394.0 | 28 390.3 | 27 262.5 | 27 383.5 | 29 201.4 | 19 202.8 | 19 335.7 | 19 520.6 |
| Wartość firmy i wartości niematerialne i prawne | 3 519.4 | 4 440.1 | 4 291.2 | 4 184.2 | 4 232.9 | 3 253.8 | 3 090.4 | 2 990.9 | 2 811.5 | 10 533.0 | 10 401.0 | 10 067.8 | 9 731.1 | 9 552.4 | 9 200.9 | 9 446.0 | 30 946.6 | 30 357.0 | 30 200.3 | 30 189.6 | 29 963.4 | 41 380.4 | 41 431.6 | 40 627.2 | 39 175.5 | 44 760.1 | 46 375.7 | 45 408.2 | 45 767.9 | 45 352.8 | 47 453.6 | 45 823.1 | 46 929.1 | 46 660.0 | 45 442.5 | 45 680.4 | 50 526.8 | 39 601.1 | 40 473.4 | 40 925.5 |
| Należności netto | 592 187.0 | 838 619.8 | 527 054.2 | 494 656.1 | 627 113.4 | 649 132.8 | 477 489.8 | 498 674.5 | 590 478.2 | 789 893.1 | 561 868.2 | 616 059.6 | 770 229.4 | 1 401 150.8 | 596 604.6 | 727 137.3 | 1 039 172.6 | 1 057 536.4 | 695 906.4 | 762 469.2 | 1 026 076.0 | 1 032 033.0 | 651 191.2 | 755 017.4 | 717 042.8 | 942 484.4 | 836 059.5 | 877 550.3 | 990 267.2 | 1 242 632.5 | 967 797.4 | 1 012 188.5 | 1 343 696.7 | 1 173 692.6 | 789 751.2 | 874 037.7 | 1 077 821.7 | 936 977.7 | 769 127.7 | 921 576.8 |
| Inwestycje długoterminowe | 122 222.1 | 117 523.4 | 120 799.2 | 124 850.3 | 105 880.4 | 128 684.8 | 131 802.7 | 128 706.3 | 244 257.1 | 279 374.0 | 372 367.6 | 359 071.9 | 352 766.3 | 272 331.9 | 161 056.5 | 177 640.9 | 164 391.2 | 234 118.8 | 219 870.8 | 213 001.1 | 248 640.8 | 276 721.2 | 225 688.3 | 276 799.7 | 278 425.6 | 319 671.6 | 325 882.9 | 339 339.2 | 329 058.2 | 369 771.3 | 341 971.2 | 380 952.5 | 390 662.6 | 402 981.7 | 352 630.5 | 330 612.3 | 288 872.2 | 393 278.9 | 387 432.0 | 408 809.7 |
| Aktywa obrotowe | 1 675 430.8 | 1 932 421.4 | 1 666 906.1 | 1 784 082.0 | 1 844 790.8 | 1 788 219.0 | 1 588 991.0 | 1 633 835.9 | 1 772 984.2 | 1 931 201.4 | 1 603 571.2 | 1 734 512.9 | 2 045 529.0 | 2 746 136.1 | 2 049 928.9 | 2 355 573.4 | 2 760 908.6 | 2 706 482.7 | 2 318 826.1 | 2 397 072.5 | 2 709 995.1 | 2 573 692.9 | 2 296 934.1 | 2 347 825.7 | 2 596 491.5 | 2 884 649.3 | 2 654 394.1 | 2 600 689.0 | 2 815 435.4 | 3 034 417.3 | 2 984 175.7 | 3 043 137.3 | 3 467 683.1 | 3 200 505.5 | 2 759 479.8 | 2 870 976.7 | 3 150 563.0 | 3 035 966.0 | 2 848 276.7 | 3 006 214.4 |
| Środki pieniężne i Inwestycje | 551 118.8 | 683 511.3 | 721 925.7 | 617 002.4 | 669 236.9 | 663 880.1 | 643 712.1 | 630 598.8 | 654 247.8 | 647 270.0 | 541 489.4 | 605 292.0 | 619 515.9 | 649 505.9 | 716 802.7 | 857 561.4 | 840 817.1 | 872 622.8 | 930 254.8 | 934 252.6 | 871 915.0 | 913 771.3 | 1 021 587.0 | 1 006 052.7 | 1 077 784.7 | 1 277 863.2 | 1 163 003.7 | 1 171 203.6 | 1 141 871.1 | 1 108 888.9 | 1 253 096.0 | 1 270 575.7 | 1 240 134.9 | 1 084 731.5 | 1 154 634.0 | 1 236 677.1 | 1 298 715.9 | 1 350 077.7 | 1 305 438.7 | 1 256 683.1 |
| Zapasy | 447 960.7 | 369 196.8 | 379 221.7 | 453 710.7 | 496 268.3 | 424 625.0 | 393 413.5 | 370 696.6 | 419 566.8 | 387 274.1 | 351 053.5 | 375 334.2 | 519 472.6 | 560 954.9 | 570 960.5 | 610 758.5 | 724 169.4 | 625 025.8 | 570 569.9 | 571 193.8 | 690 816.5 | 515 772.2 | 532 240.6 | 504 872.2 | 707 992.3 | 582 113.7 | 634 982.6 | 531 219.6 | 658 643.2 | 672 145.4 | 754 529.7 | 750 872.5 | 880 548.0 | 939 022.1 | 813 156.9 | 758 844.9 | 772 292.9 | 730 765.4 | 753 150.1 | 808 458.8 |
| Inwestycje krótkoterminowe | 7 658.8 | 4 474.0 | 2 769.1 | 2 480.4 | 21 990.2 | 6 742.4 | 2 928.1 | 1 333.6 | 1 150.4 | 14 114.7 | 6 539.1 | 9 386.1 | 6 358.3 | 7 009.8 | 140 038.1 | 128 747.5 | 146 368.3 | 83 960.5 | 110 929.4 | 117 384.3 | 83 362.0 | 55 906.9 | 90 152.8 | 52 891.3 | 59 266.1 | 45 069.2 | 50 828.9 | 58 554.3 | 68 213.5 | 49 471.9 | 68 466.0 | 47 465.3 | 39 513.2 | 22 405.2 | 35 103.6 | 48 944.2 | 90 685.8 | 152 129.5 | 141 747.3 | 207 711.7 |
| Środki pieniężne i inne aktywa pieniężne | 543 460.0 | 679 037.3 | 719 156.6 | 614 522.0 | 647 246.8 | 657 137.7 | 640 784.0 | 629 265.3 | 653 097.4 | 633 155.3 | 534 950.3 | 595 905.9 | 613 157.6 | 642 496.1 | 576 764.7 | 728 813.9 | 694 448.8 | 788 662.3 | 819 325.4 | 816 868.2 | 788 553.0 | 857 864.4 | 931 434.2 | 953 161.5 | 1 018 518.5 | 1 232 794.0 | 1 112 174.8 | 1 112 649.3 | 1 073 657.6 | 1 059 417.0 | 1 184 630.0 | 1 223 110.5 | 1 200 621.6 | 1 062 326.3 | 1 119 530.4 | 1 187 732.9 | 1 208 030.2 | 1 197 948.2 | 1 163 691.4 | 1 048 971.4 |
| Należności krótkoterminowe | 642 469.2 | 735 329.9 | 541 219.5 | 593 472.9 | 708 290.6 | 644 057.8 | 481 339.1 | 487 240.9 | 632 380.5 | 709 663.2 | 491 249.3 | 563 005.6 | 750 853.6 | 1 216 484.8 | 590 748.7 | 702 012.2 | 1 013 754.2 | 948 023.3 | 646 761.2 | 702 696.6 | 1 018 560.2 | 906 188.1 | 666 622.5 | 668 733.7 | 885 672.8 | 1 065 592.6 | 803 783.7 | 758 856.4 | 879 592.3 | 1 076 178.2 | 888 443.6 | 823 474.6 | 1 208 894.3 | 1 068 940.9 | 692 987.9 | 774 257.7 | 956 084.9 | 893 119.2 | 728 794.4 | 891 114.2 |
| Dług krótkoterminowy | 209 637.0 | 226 500.5 | 174 999.0 | 204 559.6 | 84 181.8 | 77 233.2 | 92 811.6 | 111 318.6 | 106 760.5 | 187 463.0 | 125 324.7 | 166 475.1 | 314 389.7 | 429 795.4 | 399 510.2 | 496 521.4 | 570 421.3 | 551 598.6 | 407 635.5 | 424 987.4 | 467 592.0 | 418 525.4 | 411 915.8 | 465 468.0 | 496 954.4 | 494 582.3 | 517 415.8 | 495 448.5 | 609 633.1 | 577 735.2 | 680 055.1 | 779 506.4 | 794 001.2 | 655 527.4 | 632 091.1 | 637 478.5 | 708 982.8 | 654 910.2 | 582 744.6 | 562 211.4 |
| Zobowiązania krótkoterminowe | 1 122 622.7 | 1 302 601.8 | 998 879.6 | 1 126 617.0 | 1 153 801.1 | 1 056 122.2 | 870 697.7 | 957 745.2 | 1 116 754.7 | 1 252 645.2 | 957 172.3 | 1 133 714.1 | 1 405 441.0 | 2 025 502.3 | 1 304 541.7 | 1 487 501.5 | 1 921 181.5 | 1 809 861.6 | 1 332 922.6 | 1 468 303.8 | 1 796 485.3 | 1 657 461.4 | 1 378 924.4 | 1 488 016.7 | 1 737 007.5 | 1 916 257.3 | 1 719 171.5 | 1 650 858.2 | 1 817 069.2 | 1 997 680.3 | 1 967 387.4 | 1 999 539.1 | 2 368 846.5 | 2 113 813.5 | 1 730 366.0 | 1 820 093.0 | 2 012 985.6 | 1 909 334.7 | 1 718 150.5 | 1 871 443.7 |
| Rozliczenia międzyokresowe | 205 370.9 | 261 266.5 | 203 817.5 | 251 960.9 | 268 053.6 | 232 526.2 | 201 800.5 | 256 933.2 | 282 923.3 | 263 610.5 | 225 402.4 | 301 224.7 | 244 791.7 | 305 418.1 | 251 599.6 | 248 180.1 | 298 852.3 | 271 689.0 | 232 573.8 | 287 839.9 | 240 778.2 | 240 871.0 | 208 843.2 | 261 000.1 | 229 576.1 | 250 609.3 | 278 376.9 | 276 200.2 | 235 776.5 | 243 409.6 | 289 383.6 | 302 163.2 | 261 986.1 | 278 824.4 | 301 223.4 | 308 464.0 | 251 218.0 | 26 380.2 | 30 023.5 | 29 645.6 |
| Zobowiązania długoterminowe | 170 285.7 | 175 436.2 | 180 637.9 | 193 835.9 | 188 916.3 | 191 786.6 | 178 822.5 | 175 567.9 | 218 830.2 | 205 609.1 | 191 664.5 | 191 003.9 | 200 576.0 | 209 921.9 | 213 378.5 | 225 465.1 | 247 123.6 | 239 060.0 | 309 425.0 | 295 936.6 | 277 497.6 | 263 854.9 | 273 629.7 | 270 157.0 | 235 375.7 | 283 871.9 | 283 110.6 | 285 497.9 | 318 482.3 | 337 938.0 | 340 980.6 | 358 645.9 | 371 187.3 | 369 629.7 | 326 194.9 | 358 187.8 | 363 265.7 | 339 271.7 | 358 994.7 | 368 204.1 |
| Rezerwy z tytułu odroczonego podatku | 4 439.9 | 7 089.5 | 6 661.0 | 6 692.2 | 9 555.1 | 9 580.8 | 9 242.1 | 9 641.5 | 9 841.0 | 18 607.6 | 31 268.9 | 29 983.6 | 28 832.0 | 12 541.5 | 14 393.2 | 20 485.0 | 20 696.8 | 14 649.5 | 19 175.7 | 21 567.6 | 20 205.5 | 18 261.5 | 21 482.4 | 22 583.0 | 20 651.7 | 18 805.1 | 21 910.1 | 21 161.2 | 23 127.4 | 32 228.2 | 31 950.7 | 33 381.6 | 30 624.9 | 39 123.8 | 41 160.4 | 40 965.9 | 43 216.1 | 40 673.7 | 41 734.1 | 41 880.4 |
| Zobowiązania długoterminowe | 170 285.7 | 175 436.2 | 180 637.9 | 193 835.9 | 188 916.3 | 191 786.6 | 178 822.5 | 175 567.9 | 218 830.2 | 205 609.1 | 191 664.5 | 191 003.9 | 200 576.0 | 209 921.9 | 213 378.5 | 225 465.1 | 247 123.6 | 239 060.0 | 309 425.0 | 295 936.6 | 277 497.6 | 263 854.9 | 273 629.7 | 270 157.0 | 235 375.7 | 283 871.9 | 283 110.6 | 285 497.9 | 318 482.3 | 337 938.0 | 340 980.6 | 358 645.9 | 371 187.3 | 369 629.7 | 326 194.9 | 358 187.8 | 363 265.7 | 339 271.7 | 358 994.7 | 368 204.1 |
| Zobowiązania z tytułu leasingu | 2 931.4 | 2 948.6 | 2 881.2 | 2 879.3 | 3 051.6 | 3 043.0 | 3 052.8 | 3 036.1 | 3 005.9 | 1 784.6 | 1 673.5 | 1 698.9 | 1 732.6 | 1 766.6 | 1 561.3 | 1 561.3 | 1 549.6 | 1 577.9 | 28 315.4 | 23 040.3 | 22 531.0 | 28 006.4 | 29 690.0 | 29 488.1 | 28 064.5 | 29 449.0 | 28 613.5 | 29 942.4 | 28 960.5 | 25 581.1 | 25 620.3 | 25 741.9 | 25 167.1 | 25 794.7 | 26 001.8 | 24 070.9 | 24 034.9 | 16 711.4 | 17 829.0 | 23 754.9 |
| Zobowiązania ogółem | 1 292 908.4 | 1 478 037.9 | 1 179 517.5 | 1 320 452.9 | 1 342 717.4 | 1 247 908.8 | 1 049 520.2 | 1 133 313.1 | 1 335 584.9 | 1 458 254.3 | 1 148 836.8 | 1 324 717.9 | 1 606 017.0 | 2 235 424.2 | 1 517 920.2 | 1 712 966.6 | 2 168 305.1 | 2 048 921.5 | 1 642 347.6 | 1 764 240.4 | 2 073 983.0 | 1 921 316.3 | 1 652 554.1 | 1 758 173.7 | 1 972 383.2 | 2 200 129.2 | 2 002 282.2 | 1 936 356.1 | 2 135 551.5 | 2 335 618.3 | 2 308 368.1 | 2 358 185.0 | 2 740 033.8 | 2 483 443.2 | 2 056 560.9 | 2 178 280.8 | 2 376 251.3 | 2 248 606.4 | 2 077 145.1 | 2 239 647.8 |
| Kapitał (fundusz) podstawowy | 147 934.1 | 147 934.1 | 147 934.1 | 168 279.3 | 159 932.9 | 156 382.9 | 156 382.9 | 182 619.4 | 173 287.4 | 173 287.4 | 173 287.4 | 173 287.4 | 173 287.4 | 173 287.4 | 173 287.4 | 173 287.4 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 | 138 629.9 |
| Zyski zatrzymane | 570 412.5 | 627 059.0 | 577 317.8 | 526 342.2 | 563 856.7 | 616 227.7 | 643 804.5 | 568 611.1 | 603 246.5 | 672 059.4 | 700 226.9 | 625 260.8 | 646 289.6 | 717 885.8 | 749 276.2 | 691 698.6 | 716 612.6 | 779 409.6 | 799 088.9 | 715 121.1 | 745 389.1 | 794 615.2 | 796 693.8 | 708 370.7 | 734 359.9 | 779 836.4 | 752 676.0 | 788 733.4 | 826 154.2 | 871 193.3 | 829 183.5 | 846 065.8 | 884 773.2 | 925 890.4 | 865 829.3 | 891 581.6 | 934 184.5 | 1 096 420.5 | 1 045 765.0 | 1 025 314.8 |
| Kapitał własny | 908 491.7 | 984 676.8 | 1 001 471.7 | 970 615.2 | 1 027 087.5 | 1 060 391.1 | 1 079 230.5 | 1 025 067.7 | 1 043 463.9 | 1 133 788.6 | 1 183 505.3 | 1 132 859.8 | 1 156 637.6 | 1 171 792.5 | 1 204 313.8 | 1 309 971.7 | 1 268 510.3 | 1 332 433.9 | 1 398 519.9 | 1 350 358.3 | 1 341 099.1 | 1 399 625.4 | 1 370 122.2 | 1 325 720.6 | 1 371 715.7 | 1 474 146.4 | 1 454 069.4 | 1 480 906.3 | 1 513 154.7 | 1 573 260.1 | 1 585 088.1 | 1 585 039.4 | 1 648 875.3 | 1 650 531.0 | 1 602 758.4 | 1 584 300.4 | 1 687 137.9 | 1 686 243.6 | 1 690 830.6 | 1 721 670.1 |
| Udziały mniejszościowe | 47 489.9 | 54 445.6 | 55 359.8 | 52 882.3 | 56 201.9 | 52 761.2 | 52 974.6 | 50 895.8 | 50 956.7 | 55 039.2 | 71 314.4 | 72 671.1 | 86 674.9 | 87 571.6 | 87 477.0 | 121 495.8 | 117 630.7 | 120 555.4 | 131 298.8 | 133 825.5 | 134 413.2 | 159 641.1 | 157 886.3 | 156 102.6 | 160 831.3 | 176 869.0 | 180 062.1 | 177 596.7 | 183 670.6 | 192 802.8 | 198 962.2 | 194 273.3 | 199 877.8 | 199 986.1 | 201 903.6 | 191 593.0 | 202 138.2 | 193 134.5 | 201 098.7 | 195 253.2 |
| Pasywa | 2 201 400.1 | 2 462 714.7 | 2 180 989.2 | 2 291 068.1 | 2 369 804.9 | 2 308 299.9 | 2 128 750.6 | 2 158 380.8 | 2 379 048.8 | 2 592 042.9 | 2 332 342.1 | 2 457 577.8 | 2 762 654.6 | 3 407 216.6 | 2 722 234.0 | 3 022 938.3 | 3 436 815.4 | 3 381 355.4 | 3 040 867.5 | 3 114 598.6 | 3 415 082.1 | 3 320 941.7 | 3 022 676.3 | 3 083 894.3 | 3 344 098.9 | 3 674 275.6 | 3 456 351.6 | 3 417 262.3 | 3 648 706.2 | 3 908 878.4 | 3 893 456.2 | 3 943 224.4 | 4 388 909.1 | 4 133 974.3 | 3 659 319.2 | 3 762 581.2 | 4 063 389.2 | 3 939 789.0 | 3 773 639.7 | 3 966 849.1 |
| Inwestycje | 129 880.9 | 121 997.4 | 123 568.3 | 127 330.7 | 127 870.6 | 135 427.2 | 134 730.8 | 130 039.9 | 245 407.5 | 293 488.7 | 378 906.7 | 368 458.0 | 359 124.6 | 279 341.8 | 301 094.6 | 306 388.4 | 310 759.5 | 318 079.3 | 330 800.2 | 330 385.5 | 332 002.8 | 332 628.2 | 315 841.2 | 329 690.9 | 337 691.7 | 364 740.7 | 376 711.8 | 397 893.5 | 397 271.7 | 419 243.2 | 410 437.2 | 428 417.8 | 430 175.9 | 425 386.9 | 387 734.1 | 379 556.5 | 379 558.0 | 545 408.4 | 529 179.3 | 616 521.4 |
| Dług | 366 265.2 | 385 342.6 | 339 608.1 | 382 298.0 | 253 572.7 | 249 243.6 | 252 174.3 | 267 276.0 | 305 526.1 | 365 695.6 | 277 166.4 | 318 435.4 | 477 115.2 | 618 275.4 | 588 432.0 | 692 721.2 | 787 297.5 | 766 877.0 | 690 145.4 | 692 317.3 | 717 826.8 | 656 482.3 | 657 001.1 | 705 546.3 | 701 883.2 | 748 257.8 | 767 718.2 | 748 853.3 | 893 490.4 | 871 551.8 | 976 572.2 | 1 092 770.8 | 1 122 820.2 | 974 006.3 | 905 088.7 | 939 330.1 | 1 012 366.3 | 943 246.7 | 888 991.4 | 878 102.1 |
| Środki pieniężne i inne aktywa pieniężne | 543 460.0 | 679 037.3 | 719 156.6 | 614 522.0 | 647 246.8 | 657 137.7 | 640 784.0 | 629 265.3 | 653 097.4 | 633 155.3 | 534 950.3 | 595 905.9 | 613 157.6 | 642 496.1 | 576 764.7 | 728 813.9 | 694 448.8 | 788 662.3 | 819 325.4 | 816 868.2 | 788 553.0 | 857 864.4 | 931 434.2 | 953 161.5 | 1 018 518.5 | 1 232 794.0 | 1 112 174.8 | 1 112 649.3 | 1 073 657.6 | 1 059 417.0 | 1 184 630.0 | 1 223 110.5 | 1 200 621.6 | 1 062 326.3 | 1 119 530.4 | 1 187 732.9 | 1 208 030.2 | 1 197 948.2 | 1 163 691.4 | 1 048 971.4 |
| Dług netto | (177 194.8) | (293 694.7) | (379 548.5) | (232 224.0) | (393 674.1) | (407 894.1) | (388 609.8) | (361 989.2) | (347 571.3) | (267 459.7) | (257 784.0) | (277 470.5) | (136 042.3) | (24 220.6) | 11 667.3 | (36 092.7) | 92 848.7 | (21 785.4) | (129 179.9) | (124 550.9) | (70 726.2) | (201 382.0) | (274 433.1) | (247 615.2) | (316 635.4) | (484 536.2) | (344 456.7) | (363 796.0) | (180 167.2) | (187 865.2) | (208 057.8) | (130 339.7) | (77 801.5) | (88 320.0) | (214 441.8) | (248 402.8) | (195 663.8) | (254 701.5) | (274 700.0) | (170 869.4) |
| Ticker | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF | HNHPF |
| Waluta | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD | TWD |