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 | 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 | 2025 | 2025 | 2025 |
| 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 | Q3 |
| Aktywa | 11 379 485.0 | 11 443 628.0 | 11 252 045.0 | 11 080 559.0 | 11 064 619.0 | 10 992 918.0 | 10 762 882.0 | 10 782 692.0 | 11 142 540.0 | 11 231 895.0 | 11 317 946.0 | 11 426 036.0 | 11 551 918.0 | 11 425 982.0 | 11 371 902.0 | 11 778 544.0 | 12 121 792.0 | 12 174 917.0 | 12 404 945.0 | 12 511 073.0 | 12 842 958.0 | 13 067 528.0 | 13 092 507.0 | 13 168 070.0 | 13 324 491.0 | 13 563 082.0 | 13 581 966.0 | 13 834 678.0 | 14 091 160.0 | 14 270 672.0 | 14 622 486.0 | 14 786 006.0 | 14 553 890.0 | 15 266 191.0 | 15 584 145.0 | 15 795 220.0 | 15 769 189.0 | 16 322 100.0 | 16 502 363.0 | 16 339 977.0 | 16 917 024.0 |
| Aktywa trwałe | 6 214 834.0 | 6 146 674.0 | 5 921 506.0 | 5 821 707.0 | 5 909 675.0 | 5 861 983.0 | 5 524 904.0 | 5 416 105.0 | 5 601 341.0 | 5 577 651.0 | 5 416 811.0 | 5 508 078.0 | 5 501 590.0 | 5 408 380.0 | 5 411 201.0 | 5 585 546.0 | 5 770 155.0 | 5 781 367.0 | 6 051 505.0 | 6 138 704.0 | 6 421 298.0 | 5 208 017.0 | 6 349 883.0 | 6 308 977.0 | 5 513 656.0 | 5 666 700.0 | 5 661 266.0 | 6 916 478.0 | 6 018 024.0 | 6 065 126.0 | 6 241 087.0 | 6 295 374.0 | 6 110 167.0 | 6 311 843.0 | 6 761 465.0 | 6 908 283.0 | 7 010 051.0 | 9 452 339.0 | 9 722 702.0 | 15 171 032.0 | 15 799 393.0 |
| Rzeczowe aktywa trwałe netto | 2 926 085.0 | 2 922 330.0 | 2 947 813.0 | 2 909 766.0 | 2 985 410.0 | 2 986 524.0 | 2 893 505.0 | 2 908 071.0 | 3 004 384.0 | 3 026 905.0 | 3 039 320.0 | 3 064 315.0 | 3 078 569.0 | 3 087 562.0 | 3 068 353.0 | 3 122 870.0 | 3 075 301.0 | 3 009 691.0 | 3 253 163.0 | 3 221 601.0 | 3 370 711.0 | 2 141 032.0 | 3 216 128.0 | 3 168 127.0 | 2 192 556.0 | 2 118 493.0 | 2 142 699.0 | 3 307 016.0 | 2 254 609.0 | 2 234 744.0 | 2 280 448.0 | 2 277 522.0 | 2 283 387.0 | 2 370 281.0 | 2 539 617.0 | 2 611 067.0 | 2 633 938.0 | 938 031.0 | 950 761.0 | 2 947 185.0 | 2 993 682.0 |
| Wartość firmy | 395 918.0 | 372 615.0 | 373 856.0 | 313 416.0 | 319 056.0 | 332 153.0 | 314 182.0 | 319 724.0 | 334 922.0 | 341 178.0 | 350 716.0 | 390 736.0 | 391 354.0 | 368 625.0 | 363 249.0 | 416 129.0 | 441 697.0 | 430 679.0 | 419 688.0 | 431 974.0 | 426 111.0 | 443 818.0 | 426 622.0 | 427 168.0 | 488 378.0 | 495 276.0 | 475 136.0 | 561 118.0 | 566 156.0 | 488 856.0 | 532 593.0 | 546 352.0 | 516 252.0 | 627 683.0 | 654 375.0 | 659 323.0 | 639 508.0 | 631 770.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 443 755.0 | 443 388.0 | 436 855.0 | 405 562.0 | 406 867.0 | 403 186.0 | 379 130.0 | 378 713.0 | 387 693.0 | 413 354.0 | 434 218.0 | 449 092.0 | 455 401.0 | 467 856.0 | 459 686.0 | 466 629.0 | 458 768.0 | 458 670.0 | 448 342.0 | 445 811.0 | 440 729.0 | 462 197.0 | 480 744.0 | 473 339.0 | 476 767.0 | 920 824.0 | 487 651.0 | 487 976.0 | 486 494.0 | 473 875.0 | 474 662.0 | 475 562.0 | 484 124.0 | 590 407.0 | 618 915.0 | 626 389.0 | 618 907.0 | 612 673.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 839 673.0 | 816 003.0 | 810 711.0 | 718 978.0 | 725 923.0 | 735 339.0 | 693 312.0 | 698 437.0 | 722 615.0 | 754 532.0 | 784 934.0 | 839 828.0 | 846 755.0 | 836 481.0 | 822 935.0 | 882 758.0 | 900 465.0 | 889 349.0 | 868 030.0 | 877 785.0 | 866 840.0 | 906 015.0 | 907 366.0 | 900 507.0 | 965 145.0 | 1 416 100.0 | 962 787.0 | 1 049 094.0 | 1 052 650.0 | 962 731.0 | 532 593.0 | 546 352.0 | 516 252.0 | 627 683.0 | 654 375.0 | 659 323.0 | 639 508.0 | 631 770.0 | 0.0 | 0.0 | 0.0 |
| Należności netto | 243 861.0 | 348 404.0 | 336 049.0 | 262 017.0 | 272 115.0 | 294 638.0 | 278 810.0 | 262 487.0 | 270 520.0 | 283 427.0 | 265 464.0 | 276 278.0 | 308 128.0 | 294 773.0 | 305 110.0 | 275 520.0 | 261 801.0 | 312 512.0 | 319 159.0 | 259 653.0 | 276 405.0 | 1 362 256.0 | 291 689.0 | 254 220.0 | 1 328 130.0 | 1 411 802.0 | 1 345 836.0 | 288 311.0 | 1 360 846.0 | 1 448 647.0 | 1 473 305.0 | 1 439 837.0 | 1 451 477.0 | 1 978 981.0 | 1 555 313.0 | 1 539 569.0 | 1 539 132.0 | 5 525 243.0 | 5 405 568.0 | 1 513 894.0 | 1 594 997.0 |
| Inwestycje długoterminowe | 3 288 749.0 | 3 224 344.0 | 2 973 693.0 | 2 911 941.0 | 2 924 265.0 | 2 875 459.0 | 2 631 399.0 | 2 508 034.0 | 2 596 957.0 | 2 550 746.0 | 2 377 491.0 | 2 443 763.0 | 2 423 021.0 | 2 320 818.0 | 2 342 848.0 | 2 462 676.0 | 2 694 854.0 | 2 771 676.0 | 2 798 342.0 | 2 917 103.0 | 3 050 587.0 | 3 066 985.0 | 3 133 755.0 | 3 140 850.0 | 3 321 100.0 | 3 548 207.0 | 3 518 567.0 | 3 609 462.0 | 3 763 415.0 | 3 830 382.0 | 3 960 639.0 | 4 017 852.0 | 3 826 780.0 | 3 941 562.0 | 4 221 848.0 | 4 297 216.0 | 4 376 113.0 | 4 576 966.0 | 4 633 887.0 | 4 547 549.0 | 4 705 490.0 |
| Aktywa obrotowe | 1 028 069.0 | 1 175 922.0 | 1 223 381.0 | 1 211 138.0 | 1 081 715.0 | 1 025 058.0 | 1 120 981.0 | 1 224 317.0 | 1 211 846.0 | 1 323 297.0 | 1 457 689.0 | 1 462 239.0 | 1 541 002.0 | 1 616 014.0 | 1 533 956.0 | 1 416 421.0 | 1 477 708.0 | 1 473 544.0 | 1 345 038.0 | 1 241 218.0 | 1 178 717.0 | 3 976 107.0 | 1 346 883.0 | 1 436 777.0 | 2 326 188.0 | 4 366 961.0 | 4 376 519.0 | 3 370 449.0 | 4 430 736.0 | 4 578 365.0 | 4 556 587.0 | 4 581 342.0 | 4 509 984.0 | 5 037 374.0 | 4 884 003.0 | 4 772 993.0 | 2 443 421.0 | 6 869 761.0 | 6 779 661.0 | 1 168 945.0 | 1 117 631.0 |
| Środki pieniężne i Inwestycje | 784 208.0 | 827 518.0 | 887 332.0 | 949 121.0 | 809 600.0 | 730 420.0 | 842 171.0 | 961 830.0 | 941 326.0 | 1 039 870.0 | 1 192 225.0 | 1 185 961.0 | 1 232 874.0 | 1 321 241.0 | 1 228 846.0 | 1 140 901.0 | 1 215 907.0 | 1 161 032.0 | 1 025 879.0 | 981 565.0 | 902 312.0 | 2 613 851.0 | 1 055 194.0 | 1 182 557.0 | 998 058.0 | 2 955 159.0 | 3 030 683.0 | 3 082 138.0 | 3 069 890.0 | 3 129 718.0 | 3 083 282.0 | 3 141 505.0 | 3 058 507.0 | 3 466 468.0 | 3 328 690.0 | 3 233 424.0 | 904 289.0 | 1 782 908.0 | 992 751.0 | 1 168 945.0 | 1 117 631.0 |
| Zapasy | 131 971.0 | 165 540.0 | 158 488.0 | 149 825.0 | 146 948.0 | 139 950.0 | 143 723.0 | 149 795.0 | 142 656.0 | 117 863.0 | 123 503.0 | 129 882.0 | 137 909.0 | 111 001.0 | 122 907.0 | 131 375.0 | 145 019.0 | 115 695.0 | 125 188.0 | 126 332.0 | 131 958.0 | 126 013.0 | 129 539.0 | 135 234.0 | 147 343.0 | 142 156.0 | 136 897.0 | 132 891.0 | 138 022.0 | 139 563.0 | 146 455.0 | 154 565.0 | 145 910.0 | 169 021.0 | 170 012.0 | 222 906.0 | 231 186.0 | 227 359.0 | 217 408.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 1 374 292.0 | 1 203 562.0 | 1 053 332.0 | 873 853.0 | 809 796.0 | 725 914.0 | 670 134.0 | 658 251.0 | 648 609.0 | 569 378.0 | 518 144.0 | 488 063.0 | 471 851.0 | 422 380.0 | 12 922.0 | 25 959.0 | 534 584.0 | 1 702.0 | 2 325.0 | 2 506.0 | 1 538.0 | 1 631 185.0 | 2 761.0 | 5 464.0 | 2 845.0 | 2 003 917.0 | 2 028 030.0 | 2 051 245.0 | 2 173 851.0 | 2 174 891.0 | 2 227 838.0 | 2 215 540.0 | 2 107 359.0 | 2 234 608.0 | 2 406 463.0 | 2 318 317.0 | 734 659.0 | 597 601.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 784 208.0 | 827 518.0 | 887 332.0 | 949 121.0 | 809 600.0 | 730 420.0 | 842 171.0 | 961 830.0 | 941 326.0 | 1 039 870.0 | 1 192 225.0 | 1 185 961.0 | 1 232 874.0 | 1 321 241.0 | 1 228 846.0 | 1 140 901.0 | 1 215 907.0 | 1 161 032.0 | 1 025 879.0 | 981 565.0 | 902 312.0 | 982 666.0 | 1 055 194.0 | 1 182 557.0 | 998 058.0 | 951 242.0 | 1 002 653.0 | 1 030 893.0 | 896 039.0 | 954 827.0 | 855 444.0 | 925 965.0 | 951 148.0 | 1 231 860.0 | 922 227.0 | 915 107.0 | 904 289.0 | 1 185 307.0 | 992 751.0 | 1 168 945.0 | 1 117 631.0 |
| Należności krótkoterminowe | 278 570.0 | 335 936.0 | 239 796.0 | 267 946.0 | 245 993.0 | 246 420.0 | 197 689.0 | 208 198.0 | 208 210.0 | 251 800.0 | 209 239.0 | 211 910.0 | 210 031.0 | 262 301.0 | 265 813.0 | 229 467.0 | 233 687.0 | 293 480.0 | 221 843.0 | 232 877.0 | 226 900.0 | 282 727.0 | 190 781.0 | 197 062.0 | 212 617.0 | 260 712.0 | 210 398.0 | 230 282.0 | 226 494.0 | 291 422.0 | 263 285.0 | 248 523.0 | 252 766.0 | 366 851.0 | 314 990.0 | 329 843.0 | 330 553.0 | 362 504.0 | 323 106.0 | 297 336.0 | 298 393.0 |
| Dług krótkoterminowy | 308 061.0 | 284 785.0 | 282 541.0 | 310 550.0 | 277 267.0 | 349 624.0 | 242 509.0 | 208 816.0 | 296 289.0 | 283 467.0 | 375 895.0 | 335 665.0 | 358 570.0 | 306 754.0 | 238 177.0 | 324 464.0 | 648 767.0 | 309 549.0 | 336 716.0 | 274 813.0 | 384 132.0 | 336 832.0 | 377 150.0 | 361 525.0 | 371 455.0 | 307 269.0 | 456 465.0 | 493 976.0 | 665 886.0 | 439 639.0 | 591 178.0 | 461 673.0 | 445 537.0 | 508 796.0 | 575 355.0 | 586 379.0 | 646 903.0 | 570 787.0 | 642 066.0 | 744 478.0 | 737 905.0 |
| Zobowiązania krótkoterminowe | 586 631.0 | 620 721.0 | 522 337.0 | 578 496.0 | 523 260.0 | 615 840.0 | 440 198.0 | 417 014.0 | 504 499.0 | 535 267.0 | 585 134.0 | 547 575.0 | 568 601.0 | 569 055.0 | 503 990.0 | 553 931.0 | 882 454.0 | 603 029.0 | 558 559.0 | 507 690.0 | 611 032.0 | 619 559.0 | 567 931.0 | 558 587.0 | 584 072.0 | 567 981.0 | 666 863.0 | 724 258.0 | 892 380.0 | 731 061.0 | 854 463.0 | 710 196.0 | 698 303.0 | 875 647.0 | 890 345.0 | 916 222.0 | 977 456.0 | 1 507 323.0 | 1 509 177.0 | 0.0 | 0.0 |
| 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 | 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 | (51 474.0) | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 3 985 853.0 | 4 469 014.0 | 4 132 825.0 | 4 060 697.0 | 4 065 500.0 | 4 278 278.0 | 3 893 719.0 | 3 805 098.0 | 3 876 543.0 | 4 206 812.0 | 3 881 442.0 | 3 867 551.0 | 3 891 006.0 | 4 174 653.0 | 3 762 618.0 | 3 861 037.0 | 3 970 544.0 | 4 500 055.0 | 4 112 277.0 | 4 070 802.0 | 4 119 179.0 | 4 607 501.0 | 4 338 162.0 | 4 263 461.0 | 4 336 490.0 | 4 758 123.0 | 4 319 024.0 | 4 351 494.0 | 4 350 742.0 | 4 772 887.0 | 4 715 951.0 | 4 948 712.0 | 4 759 717.0 | 5 569 305.0 | 5 275 857.0 | 5 448 244.0 | 5 333 716.0 | 10 790 167.0 | 10 833 907.0 | 0.0 | 0.0 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 336 069.0 | 0.0 | 0.0 | 0.0 | 341 360.0 | 0.0 | 0.0 | 0.0 | 351 828.0 | 0.0 | 0.0 | 0.0 | 348 149.0 | 0.0 | 0.0 | 0.0 | 313 833.0 | 0.0 | 0.0 | 0.0 | 328 147.0 | 0.0 | 0.0 | 0.0 | 341 290.0 | 0.0 | 0.0 | 0.0 | 345 841.0 | 0.0 | 0.0 | 0.0 | 359 582.0 | 0.0 | 0.0 | 0.0 | 505 190.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 3 985 853.0 | 4 469 014.0 | 4 132 825.0 | 4 060 697.0 | 4 065 500.0 | 4 278 278.0 | 3 893 719.0 | 3 805 098.0 | 3 876 543.0 | 4 206 812.0 | 3 881 442.0 | 3 867 551.0 | 3 891 006.0 | 4 174 653.0 | 3 762 618.0 | 3 861 037.0 | 3 970 544.0 | 4 500 055.0 | 4 112 277.0 | 4 070 802.0 | 4 119 179.0 | 4 607 501.0 | 4 338 162.0 | 4 263 461.0 | 4 336 490.0 | 4 758 123.0 | 4 319 024.0 | 4 351 494.0 | 4 350 742.0 | 4 772 887.0 | 4 715 951.0 | 4 948 712.0 | 4 759 717.0 | 5 569 305.0 | 5 275 857.0 | 5 448 244.0 | 5 333 716.0 | 10 790 167.0 | 10 833 907.0 | 0.0 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 208 747.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 9 076 841.0 | 9 125 557.0 | 8 899 656.0 | 8 660 292.0 | 8 622 861.0 | 8 520 099.0 | 8 276 498.0 | 8 258 296.0 | 8 565 232.0 | 8 584 270.0 | 8 659 163.0 | 8 678 194.0 | 8 745 522.0 | 8 627 108.0 | 8 536 952.0 | 8 848 645.0 | 9 238 442.0 | 9 221 716.0 | 9 458 982.0 | 9 483 357.0 | 9 763 251.0 | 10 001 693.0 | 10 086 955.0 | 10 127 385.0 | 10 322 277.0 | 10 459 938.0 | 10 466 715.0 | 10 626 179.0 | 10 846 395.0 | 10 899 271.0 | 11 219 001.0 | 11 334 785.0 | 11 195 666.0 | 11 838 891.0 | 11 862 104.0 | 11 953 224.0 | 11 964 173.0 | 12 297 490.0 | 12 343 084.0 | 12 361 070.0 | 12 746 338.0 |
| Kapitał (fundusz) podstawowy | 220 051.0 | 220 056.0 | 220 456.0 | 220 458.0 | 220 469.0 | 220 469.0 | 220 469.0 | 220 469.0 | 220 504.0 | 220 524.0 | 220 524.0 | 220 563.0 | 220 724.0 | 220 961.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 | 221 111.0 |
| Zyski zatrzymane | 1 623 764.0 | 1 672 585.0 | 1 706 168.0 | 1 788 470.0 | 1 813 704.0 | 1 864 241.0 | 1 909 869.0 | 1 975 249.0 | 2 020 060.0 | 2 077 474.0 | 2 129 022.0 | 2 205 281.0 | 2 261 107.0 | 2 315 283.0 | 2 352 321.0 | 2 427 424.0 | 2 470 128.0 | 2 555 585.0 | 2 565 833.0 | 2 655 773.0 | 2 696 080.0 | 2 754 461.0 | 2 710 160.0 | 2 753 954.0 | 2 758 457.0 | 2 744 588.0 | 2 757 581.0 | 2 839 047.0 | 2 856 748.0 | 2 909 317.0 | 2 915 475.0 | 2 975 389.0 | 3 014 415.0 | 3 031 942.0 | 3 067 206.0 | 3 132 339.0 | 3 173 754.0 | 3 259 730.0 | 3 281 903.0 | 3 378 114.0 | 3 395 761.0 |
| Kapitał własny | 2 302 644.0 | 2 318 071.0 | 2 352 389.0 | 2 420 267.0 | 2 441 758.0 | 2 472 819.0 | 2 486 384.0 | 2 524 396.0 | 2 577 308.0 | 2 647 625.0 | 2 658 783.0 | 2 747 842.0 | 2 806 396.0 | 2 798 874.0 | 2 834 950.0 | 2 929 899.0 | 2 883 350.0 | 2 953 201.0 | 2 945 963.0 | 3 027 716.0 | 3 079 707.0 | 3 065 835.0 | 3 005 552.0 | 3 040 685.0 | 3 002 214.0 | 3 103 144.0 | 3 115 251.0 | 3 208 499.0 | 3 244 765.0 | 3 371 401.0 | 3 403 485.0 | 3 451 221.0 | 3 358 224.0 | 3 427 300.0 | 3 722 041.0 | 3 841 996.0 | 3 805 016.0 | 4 024 610.0 | 4 159 279.0 | 3 978 907.0 | 4 170 686.0 |
| Udziały mniejszościowe | 196 251.0 | 165 873.0 | 165 710.0 | 171 035.0 | 168 310.0 | 162 388.0 | 159 415.0 | 159 436.0 | 140 299.0 | 139 927.0 | 133 449.0 | 137 102.0 | 138 490.0 | 116 450.0 | 122 745.0 | 125 930.0 | 65 852.0 | 56 127.0 | 58 893.0 | 65 643.0 | 71 297.0 | 72 227.0 | 70 378.0 | 61 001.0 | 63 953.0 | 74 688.0 | 67 719.0 | 90 845.0 | 96 805.0 | 109 982.0 | 109 759.0 | 106 409.0 | 102 812.0 | 70 715.0 | 78 735.0 | 80 898.0 | 77 612.0 | 83 144.0 | 85 636.0 | 76 710.0 | 84 340.0 |
| Pasywa | 11 379 485.0 | 11 443 628.0 | 11 252 045.0 | 11 080 559.0 | 11 064 619.0 | 10 992 918.0 | 10 762 882.0 | 10 782 692.0 | 11 142 540.0 | 11 231 895.0 | 11 317 946.0 | 11 426 036.0 | 11 551 918.0 | 11 425 982.0 | 11 371 902.0 | 11 778 544.0 | 12 121 792.0 | 12 174 917.0 | 12 404 945.0 | 12 511 073.0 | 12 842 958.0 | 13 067 528.0 | 13 092 507.0 | 13 168 070.0 | 13 324 491.0 | 13 563 082.0 | 13 581 966.0 | 13 834 678.0 | 14 091 160.0 | 14 270 672.0 | 14 622 486.0 | 14 786 006.0 | 14 553 890.0 | 15 266 191.0 | 15 584 145.0 | 15 795 220.0 | 15 769 189.0 | 16 322 100.0 | 16 502 363.0 | 16 339 977.0 | 16 917 024.0 |
| Inwestycje | 3 288 749.0 | 3 224 344.0 | 2 973 693.0 | 2 911 941.0 | 2 924 265.0 | 2 875 459.0 | 2 631 399.0 | 2 508 034.0 | 2 596 957.0 | 2 550 746.0 | 2 377 491.0 | 2 443 763.0 | 2 423 021.0 | 2 320 818.0 | 2 342 848.0 | 2 462 676.0 | 2 694 854.0 | 2 771 676.0 | 2 798 342.0 | 2 917 103.0 | 3 050 587.0 | 4 698 170.0 | 3 133 755.0 | 3 140 850.0 | 3 321 100.0 | 5 552 124.0 | 5 546 597.0 | 5 660 707.0 | 5 937 266.0 | 6 005 273.0 | 6 188 477.0 | 6 233 392.0 | 5 934 139.0 | 6 176 170.0 | 6 628 311.0 | 6 615 533.0 | 4 376 113.0 | 597 601.0 | 4 633 887.0 | 4 547 549.0 | 4 705 490.0 |
| Dług | 4 293 914.0 | 4 417 730.0 | 4 415 366.0 | 4 371 247.0 | 4 342 767.0 | 4 286 542.0 | 4 136 228.0 | 4 013 914.0 | 4 172 832.0 | 4 138 451.0 | 4 257 337.0 | 4 203 216.0 | 4 249 576.0 | 4 133 258.0 | 4 000 795.0 | 4 185 501.0 | 4 619 311.0 | 4 495 771.0 | 4 448 993.0 | 4 345 615.0 | 4 503 311.0 | 4 616 186.0 | 4 715 312.0 | 4 624 986.0 | 4 707 945.0 | 4 724 102.0 | 4 775 489.0 | 4 845 470.0 | 5 016 628.0 | 4 866 685.0 | 5 307 129.0 | 5 410 385.0 | 5 205 254.0 | 5 718 519.0 | 5 851 212.0 | 6 034 623.0 | 5 980 619.0 | 6 460 692.0 | 6 385 583.0 | 6 239 117.0 | 6 505 592.0 |
| Środki pieniężne i inne aktywa pieniężne | 784 208.0 | 827 518.0 | 887 332.0 | 949 121.0 | 809 600.0 | 730 420.0 | 842 171.0 | 961 830.0 | 941 326.0 | 1 039 870.0 | 1 192 225.0 | 1 185 961.0 | 1 232 874.0 | 1 321 241.0 | 1 228 846.0 | 1 140 901.0 | 1 215 907.0 | 1 161 032.0 | 1 025 879.0 | 981 565.0 | 902 312.0 | 982 666.0 | 1 055 194.0 | 1 182 557.0 | 998 058.0 | 951 242.0 | 1 002 653.0 | 1 030 893.0 | 896 039.0 | 954 827.0 | 855 444.0 | 925 965.0 | 951 148.0 | 1 231 860.0 | 922 227.0 | 915 107.0 | 904 289.0 | 1 185 307.0 | 992 751.0 | 1 168 945.0 | 1 117 631.0 |
| Dług netto | 3 509 706.0 | 3 590 212.0 | 3 528 034.0 | 3 422 126.0 | 3 533 167.0 | 3 556 122.0 | 3 294 057.0 | 3 052 084.0 | 3 231 506.0 | 3 098 581.0 | 3 065 112.0 | 3 017 255.0 | 3 016 702.0 | 2 812 017.0 | 2 771 949.0 | 3 044 600.0 | 3 403 404.0 | 3 334 739.0 | 3 423 114.0 | 3 364 050.0 | 3 600 999.0 | 3 633 520.0 | 3 660 118.0 | 3 442 429.0 | 3 709 887.0 | 3 772 860.0 | 3 772 836.0 | 3 814 577.0 | 4 120 589.0 | 3 911 858.0 | 4 451 685.0 | 4 484 420.0 | 4 254 106.0 | 4 486 659.0 | 4 928 985.0 | 5 119 516.0 | 5 076 330.0 | 5 275 385.0 | 5 392 832.0 | 5 070 172.0 | 5 387 961.0 |
| Ticker | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX | IX |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |