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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 | 2024 | 2024 | 2025 |
| Kwartał | 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 | Q4 | Q1 |
| Aktywa | 902 337.0 | 919 790.0 | 898 409.0 | 882 460.0 | 877 933.0 | 917 428.0 | 942 567.0 | 952 904.0 | 898 764.0 | 914 687.0 | 925 199.0 | 720 515.0 | 719 892.0 | 712 584.0 | 706 333.0 | 698 451.0 | 687 538.0 | 713 188.0 | 732 167.0 | 698 451.0 | 740 463.0 | 737 741.0 | 767 583.0 | 780 492.0 | 795 146.0 | 769 814.0 | 773 253.0 | 761 664.0 | 759 708.0 | 724 284.0 | 662 893.0 | 650 104.0 | 666 611.0 | 674 266.0 | 677 279.0 | 652 120.0 | 687 584.0 | 677 576.0 | 675 745.0 | 704 976.0 | 677 457.0 | 688 316.0 |
| Aktywa trwałe | 878 788.0 | 893 235.0 | 871 751.0 | 853 100.0 | 851 894.0 | 888 319.0 | 911 778.0 | 921 169.0 | 869 089.0 | 883 324.0 | 896 733.0 | 696 583.0 | 698 797.0 | 689 898.0 | 682 656.0 | 677 039.0 | 664 198.0 | 690 589.0 | 395 043.0 | 716 263.0 | 9 308.0 | 19 168.0 | 20 579.0 | 20 199.0 | 10 112.0 | 9 944.0 | 19 516.0 | 19 488.0 | 385 021.0 | 359 711.0 | 321 968.0 | 627 904.0 | 12 127.0 | 323 612.0 | 325 734.0 | 12 283.0 | 322 545.0 | 608 732.0 | 603 846.0 | 173 128.0 | 0.0 | 11 560.0 |
| Rzeczowe aktywa trwałe netto | 1 000.0 | (13 305.0) | (10 762.0) | (11 363.0) | 900.0 | (13 776.0) | (14 966.0) | (14 359.0) | (9 367.0) | (9 550.0) | (10 383.0) | (8 554.0) | (6 767.0) | (6 304.0) | 8 471.0 | (4 924.0) | (5 414.0) | (7 075.0) | (8 766.0) | 9 259.0 | (9 097.0) | 0.0 | 0.0 | 0.0 | (11 008.0) | (8 570.0) | 0.0 | 0.0 | 2 700.0 | 354 021.0 | 0.0 | 0.0 | 2 500.0 | 321 355.0 | 323 357.0 | 0.0 | 319 933.0 | 560 583.0 | 409 634.0 | 0.0 | 1 851.0 | 0.0 |
| Wartość firmy | 9 872.0 | 9 717.0 | 9 644.0 | 9 546.0 | 9 477.0 | 9 729.0 | 9 852.0 | 9 592.0 | 9 220.0 | 9 350.0 | 9 385.0 | 9 556.0 | 9 590.0 | 9 733.0 | 9 499.0 | 9 440.0 | 9 422.0 | 9 418.0 | 9 408.0 | 9 440.0 | 9 308.0 | 9 159.0 | 9 245.0 | 9 360.0 | 10 112.0 | 9 944.0 | 9 768.0 | 9 638.0 | 9 535.0 | 9 510.0 | 9 151.0 | 9 005.0 | 9 297.0 | 9 379.0 | 9 261.0 | 9 109.0 | 9 236.0 | 9 037.0 | 8 950.0 | 9 155.0 | 8 901.0 | 9 036.0 |
| Wartości niematerialne i prawne | 25 889.0 | 24 003.0 | 24 379.0 | 23 996.0 | 25 549.0 | 23 973.0 | 24 748.0 | 24 748.0 | 18 799.0 | 25 547.0 | 25 408.0 | 18 399.0 | 19 678.0 | 19 330.0 | 19 013.0 | 19 160.0 | 20 179.0 | 18 349.0 | 17 880.0 | 17 382.0 | 19 068.0 | 17 254.0 | 16 353.0 | 16 179.0 | 18 688.0 | 17 214.0 | 16 527.0 | 16 191.0 | 18 333.0 | 18 409.0 | 20 248.0 | 21 523.0 | 25 459.0 | 19 976.0 | 19 850.0 | 19 737.0 | 20 945.0 | 19 842.0 | 19 568.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 9 872.0 | 9 717.0 | 9 644.0 | 9 546.0 | 9 477.0 | 9 729.0 | 9 852.0 | 9 592.0 | 9 220.0 | 9 350.0 | 9 385.0 | 9 556.0 | 9 590.0 | 9 733.0 | 9 499.0 | 9 440.0 | 9 422.0 | 9 418.0 | 9 408.0 | 9 440.0 | 9 308.0 | 9 159.0 | 9 245.0 | 9 360.0 | 10 112.0 | 9 944.0 | 9 768.0 | 9 638.0 | 9 535.0 | 9 510.0 | 9 151.0 | 9 005.0 | 9 297.0 | 9 379.0 | 9 261.0 | 9 109.0 | 9 236.0 | 9 037.0 | 8 950.0 | 9 155.0 | 8 901.0 | 9 036.0 |
| Należności netto | 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 | 20 443.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17 333.0 | 17 965.0 | 18 043.0 | 0.0 | 17 406.0 | 18 692.0 | 18 719.0 | 0.0 | 29 161.0 | 0.0 | 0.0 | 0.0 | 30 770.0 | 0.0 |
| Inwestycje długoterminowe | 385 762.0 | 392 192.0 | 377 723.0 | 377 835.0 | 371 118.0 | 393 998.0 | 407 661.0 | 412 264.0 | 368 671.0 | 375 635.0 | 381 550.0 | 324 388.0 | 322 022.0 | 317 252.0 | 317 652.0 | 331 464.0 | 322 871.0 | 334 398.0 | 343 030.0 | 331 464.0 | 353 830.0 | 353 040.0 | 366 160.0 | 379 597.0 | 382 581.0 | 362 721.0 | 369 612.0 | 374 664.0 | 375 486.0 | 350 201.0 | 312 817.0 | 300 345.0 | 307 481.0 | 314 233.0 | 316 473.0 | 302 819.0 | 313 309.0 | 1 406.0 | 1 483.0 | 161 504.0 | 314 666.0 | 152 696.0 |
| Aktywa obrotowe | 23 549.0 | 26 555.0 | 26 658.0 | 29 360.0 | 26 039.0 | 29 109.0 | 30 789.0 | 31 735.0 | 29 675.0 | 31 363.0 | 28 466.0 | 23 932.0 | 21 095.0 | 22 686.0 | 23 677.0 | 21 412.0 | 23 340.0 | 22 599.0 | 337 124.0 | 26 549.0 | 731 155.0 | 350 779.0 | 364 294.0 | 378 214.0 | 19 795.0 | 19 635.0 | 365 732.0 | 359 994.0 | 384 830.0 | 364 678.0 | 325 812.0 | 22 200.0 | 296 975.0 | 325 186.0 | 324 914.0 | 285 894.0 | 337 257.0 | 68 844.0 | 71 899.0 | 315 544.0 | 0.0 | 313 061.0 |
| Środki pieniężne i Inwestycje | 388 485.0 | 392 245.0 | 377 698.0 | 380 150.0 | 376 774.0 | 400 266.0 | 417 746.0 | 421 269.0 | 379 770.0 | 386 284.0 | 391 995.0 | 331 910.0 | 329 015.0 | 325 303.0 | 327 979.0 | 324 040.0 | 319 463.0 | 327 440.0 | 339 935.0 | 322 561.0 | 348 268.0 | 356 709.0 | 369 639.0 | 382 046.0 | 378 508.0 | 357 357.0 | 369 491.0 | 367 144.0 | 367 497.0 | 346 713.0 | 307 769.0 | 298 231.0 | 301 910.0 | 306 494.0 | 306 195.0 | 292 391.0 | 308 096.0 | 303 133.0 | 302 326.0 | 315 544.0 | 100 570.0 | 313 061.0 |
| 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 | (1 544.0) | (1 483.0) | (1 479.0) | (1 440.0) | 0.0 | 0.0 | 27 379.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (83 003.0) | (80 944.0) | (55 364.0) | (56 716.0) | (52 216.0) | 0.0 | 0.0 | (53 060.0) | (53 223.0) | (79 135.0) | (69 111.0) | (333 119.0) | (334 494.0) | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 377 677.0 | 384 118.0 | 369 624.0 | 369 934.0 | 364 022.0 | 386 976.0 | 400 679.0 | 405 386.0 | 361 893.0 | 368 873.0 | 374 676.0 | 318 887.0 | 316 314.0 | 311 376.0 | 311 667.0 | 311 550.0 | 303 642.0 | 312 934.0 | 321 500.0 | 310 071.0 | 331 670.0 | 332 615.0 | 345 350.0 | 357 641.0 | 358 713.0 | 337 722.0 | 344 454.0 | 348 188.0 | 347 450.0 | 323 225.0 | 287 221.0 | 276 031.0 | 281 715.0 | 288 038.0 | 290 778.0 | 277 479.0 | 287 457.0 | 15 382.0 | 15 288.0 | 293 779.0 | 80 502.0 | 291 735.0 |
| Środki pieniężne i inne aktywa pieniężne | 10 808.0 | 8 127.0 | 8 074.0 | 10 216.0 | 12 752.0 | 13 290.0 | 17 067.0 | 15 883.0 | 17 877.0 | 17 411.0 | 17 319.0 | 13 023.0 | 12 701.0 | 13 927.0 | 16 312.0 | 12 490.0 | 15 821.0 | 14 506.0 | 18 435.0 | 12 490.0 | 16 598.0 | 24 094.0 | 24 289.0 | 24 405.0 | 19 795.0 | 19 635.0 | 25 037.0 | 18 956.0 | 20 047.0 | 23 488.0 | 20 548.0 | 22 200.0 | 20 195.0 | 18 456.0 | 15 417.0 | 14 912.0 | 20 639.0 | 19 840.0 | 20 786.0 | 21 765.0 | 20 068.0 | 21 326.0 |
| Należności krótkoterminowe | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dług krótkoterminowy | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 103.0 | 201.0 | 242.0 | 260.0 | 235.0 | 214.0 | 477.0 | 526.0 | 479.0 | 290.0 | 268.0 | 289.0 | 158.0 | 142.0 | 235.0 | 298.0 | 303.0 | 351.0 | 393.0 | 302.0 | 393.0 | 346.0 | 341.0 | 323.0 | 196.0 | 183.0 | 175.0 | 168.0 | 200.0 | 161.0 | 119.0 | 127.0 | 390.0 | 404.0 | 465.0 | 381.0 |
| Zobowiązania krótkoterminowe | 810 805.0 | 825 113.0 | 809 069.0 | 792 008.0 | 788 767.0 | 820 570.0 | 843 634.0 | 854 897.0 | 811 845.0 | 827 078.0 | 833 067.0 | 643 969.0 | 642 386.0 | 637 422.0 | 635 018.0 | 630 272.0 | 618 821.0 | 638 681.0 | 651 861.0 | 657 852.0 | 657 703.0 | 649 859.0 | 674 226.0 | 351.0 | 11 401.0 | 8 872.0 | 393.0 | 346.0 | 341.0 | 323.0 | 196.0 | 183.0 | 217.0 | 168.0 | 200.0 | 220.0 | 119.0 | 17 607.0 | 18 109.0 | 785.0 | 0.0 | 381.0 |
| Rozliczenia międzyokresowe | 11 821.0 | 0.0 | 0.0 | 0.0 | 10 592.0 | 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 | 9 097.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9 693.0 | 0.0 | 1 301.0 | 0.0 | 2 830.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 19 479.0 | 20 907.0 | 19 963.0 | 19 949.0 | 21 217.0 | 21 083.0 | 19 754.0 | 19 721.0 | 19 610.0 | 19 680.0 | 22 677.0 | 19 832.0 | 18 830.0 | 18 852.0 | 17 682.0 | 16 554.0 | 15 976.0 | 15 998.0 | 16 495.0 | 16 592.0 | 16 616.0 | 17 661.0 | 17 664.0 | 28 530.0 | 14 603.0 | 14 509.0 | 27 420.0 | 27 015.0 | 26 782.0 | 22 694.0 | 18 135.0 | 76 007.0 | 639 107.0 | 168.0 | 18 451.0 | 626 005.0 | 19 636.0 | 631 173.0 | 630 096.0 | 656 276.0 | 0.0 | 659 842.0 |
| Rezerwy z tytułu odroczonego podatku | 11 821.0 | 13 305.0 | 10 762.0 | 11 363.0 | 10 592.0 | 13 776.0 | 14 966.0 | 14 359.0 | 9 367.0 | 9 550.0 | 10 383.0 | 8 554.0 | 6 767.0 | 6 304.0 | 5 377.0 | 4 924.0 | 5 414.0 | 7 075.0 | 8 766.0 | 4 924.0 | 9 097.0 | 10 009.0 | 11 334.0 | 10 839.0 | 11 008.0 | 8 570.0 | 9 748.0 | 9 850.0 | 9 693.0 | 5 690.0 | 1 301.0 | 172.0 | 325.0 | 1 111.0 | 752.0 | 128.0 | 927.0 | 835.0 | 216.0 | 956.0 | 132.0 | 430.0 |
| Zobowiązania długoterminowe | 19 479.0 | 20 907.0 | 19 963.0 | 19 949.0 | 21 217.0 | 21 083.0 | 19 754.0 | 19 721.0 | 19 610.0 | 19 680.0 | 22 677.0 | 19 832.0 | 18 830.0 | 18 852.0 | 17 682.0 | 16 554.0 | 15 976.0 | 15 998.0 | 16 495.0 | 16 592.0 | 16 616.0 | 17 661.0 | 17 664.0 | 28 530.0 | 14 603.0 | 14 509.0 | 27 420.0 | 27 015.0 | 26 782.0 | 22 694.0 | 18 135.0 | 76 007.0 | 639 107.0 | 168.0 | 18 451.0 | 626 005.0 | 19 636.0 | 631 173.0 | 630 096.0 | 656 276.0 | 0.0 | 659 842.0 |
| 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 | 56.0 | 0.0 | 0.0 | 0.0 | 32.0 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 |
| Zobowiązania ogółem | 829 678.0 | 845 381.0 | 828 420.0 | 811 393.0 | 809 437.0 | 841 463.0 | 863 194.0 | 874 438.0 | 831 284.0 | 846 579.0 | 855 530.0 | 663 571.0 | 661 022.0 | 656 076.0 | 652 501.0 | 646 642.0 | 634 580.0 | 654 450.0 | 668 121.0 | 646 642.0 | 674 081.0 | 667 278.0 | 691 643.0 | 706 923.0 | 720 329.0 | 703 677.0 | 703 830.0 | 692 331.0 | 691 959.0 | 670 047.0 | 625 526.0 | 624 774.0 | 639 324.0 | 641 843.0 | 646 787.0 | 626 225.0 | 657 331.0 | 648 780.0 | 648 205.0 | 673 812.0 | 649 754.0 | 660 561.0 |
| Kapitał (fundusz) podstawowy | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 |
| Zyski zatrzymane | 32 020.0 | 33 754.0 | 34 376.0 | 35 153.0 | 35 519.0 | 37 301.0 | 36 924.0 | 37 054.0 | 34 480.0 | 34 863.0 | 35 270.0 | 24 410.0 | 26 527.0 | 26 453.0 | 26 870.0 | 27 331.0 | 28 926.0 | 29 944.0 | 31 209.0 | 27 331.0 | 33 078.0 | 36 919.0 | 36 568.0 | 36 782.0 | 36 491.0 | 36 373.0 | 39 318.0 | 40 426.0 | 41 197.0 | 41 406.0 | 41 101.0 | 41 032.0 | 41 953.0 | 39 957.0 | 39 928.0 | 39 958.0 | 40 146.0 | 40 350.0 | 40 873.0 | 41 765.0 | 42 626.0 | 43 131.0 |
| Kapitał własny | 72 659.0 | 74 409.0 | 69 989.0 | 71 067.0 | 68 496.0 | 75 965.0 | 79 373.0 | 78 466.0 | 67 480.0 | 68 108.0 | 69 669.0 | 56 944.0 | 58 870.0 | 56 508.0 | 53 832.0 | 51 809.0 | 52 958.0 | 58 738.0 | 64 046.0 | 51 809.0 | 66 382.0 | 70 463.0 | 75 940.0 | 73 569.0 | 74 817.0 | 66 137.0 | 69 423.0 | 69 333.0 | 67 749.0 | 54 237.0 | 37 367.0 | 25 330.0 | 27 287.0 | 32 423.0 | 30 492.0 | 25 895.0 | 30 253.0 | 28 796.0 | 27 540.0 | 31 164.0 | 27 703.0 | 27 755.0 |
| Udziały mniejszościowe | 606.0 | 639.0 | 612.0 | 564.0 | 547.0 | 190.0 | 194.0 | 180.0 | 171.0 | 179.0 | 214.0 | 230.0 | 194.0 | 198.0 | 199.0 | 184.0 | 217.0 | 229.0 | 235.0 | 184.0 | 238.0 | 242.0 | 247.0 | 253.0 | 259.0 | 273.0 | 285.0 | 283.0 | 267.0 | 272.0 | 266.0 | 254.0 | 247.0 | 229.0 | 231.0 | 237.0 | 238.0 | 261.0 | 288.0 | 279.0 | 258.0 | 262.0 |
| Pasywa | 902 337.0 | 919 790.0 | 898 409.0 | 882 460.0 | 877 933.0 | 917 428.0 | 942 567.0 | 952 904.0 | 898 764.0 | 914 687.0 | 925 199.0 | 720 515.0 | 719 892.0 | 712 584.0 | 706 333.0 | 698 451.0 | 687 538.0 | 713 188.0 | 732 167.0 | 698 451.0 | 740 463.0 | 737 741.0 | 767 583.0 | 780 492.0 | 795 146.0 | 769 814.0 | 773 253.0 | 761 664.0 | 759 708.0 | 724 284.0 | 662 893.0 | 650 104.0 | 666 611.0 | 674 266.0 | 677 279.0 | 652 120.0 | 687 584.0 | 677 576.0 | 675 745.0 | 704 976.0 | 677 457.0 | 688 316.0 |
| Inwestycje | 505 995.0 | 516 751.0 | 500 384.0 | 501 577.0 | 495 459.0 | 524 727.0 | 543 511.0 | 548 791.0 | 500 393.0 | 506 878.0 | 514 036.0 | 445 706.0 | 444 067.0 | 441 843.0 | 438 812.0 | 439 941.0 | 436 210.0 | 450 866.0 | 461 094.0 | 439 941.0 | 473 795.0 | 483 111.0 | 494 944.0 | 506 245.0 | 508 519.0 | 485 754.0 | 491 243.0 | 495 679.0 | 494 821.0 | 470 280.0 | 436 025.0 | 426 396.0 | 433 293.0 | 441 302.0 | 450 948.0 | 435 662.0 | 446 137.0 | 16 788.0 | 16 771.0 | 455 283.0 | 435 380.0 | 444 431.0 |
| Dług | 19 579.0 | 21 007.0 | 20 063.0 | 20 049.0 | 21 317.0 | 21 183.0 | 19 857.0 | 19 922.0 | 19 913.0 | 19 940.0 | 22 912.0 | 20 046.0 | 19 307.0 | 19 378.0 | 18 161.0 | 16 844.0 | 16 244.0 | 16 287.0 | 16 653.0 | 16 844.0 | 16 851.0 | 17 959.0 | 17 967.0 | 18 042.0 | 18 149.0 | 17 964.0 | 18 065.0 | 17 511.0 | 17 430.0 | 17 327.0 | 17 030.0 | 17 861.0 | 17 980.0 | 17 949.0 | 17 899.0 | 18 796.0 | 18 828.0 | 19 851.0 | 18 917.0 | 18 845.0 | 18 715.0 | 15 076.0 |
| Środki pieniężne i inne aktywa pieniężne | 10 808.0 | 8 127.0 | 8 074.0 | 10 216.0 | 12 752.0 | 13 290.0 | 17 067.0 | 15 883.0 | 17 877.0 | 17 411.0 | 17 319.0 | 13 023.0 | 12 701.0 | 13 927.0 | 16 312.0 | 12 490.0 | 15 821.0 | 14 506.0 | 18 435.0 | 12 490.0 | 16 598.0 | 24 094.0 | 24 289.0 | 24 405.0 | 19 795.0 | 19 635.0 | 25 037.0 | 18 956.0 | 20 047.0 | 23 488.0 | 20 548.0 | 22 200.0 | 20 195.0 | 18 456.0 | 15 417.0 | 14 912.0 | 20 639.0 | 19 840.0 | 20 786.0 | 21 765.0 | 20 068.0 | 21 326.0 |
| Dług netto | 8 771.0 | 12 880.0 | 11 989.0 | 9 833.0 | 8 565.0 | 7 893.0 | 2 790.0 | 4 039.0 | 2 036.0 | 2 529.0 | 5 593.0 | 7 023.0 | 6 606.0 | 5 451.0 | 1 849.0 | 4 354.0 | 423.0 | 1 781.0 | (1 782.0) | 4 354.0 | 253.0 | (6 135.0) | (6 322.0) | (6 363.0) | (1 646.0) | (1 671.0) | (6 972.0) | (1 445.0) | (2 617.0) | (6 161.0) | (3 518.0) | (4 339.0) | (2 215.0) | (507.0) | 2 482.0 | 3 884.0 | (1 811.0) | 11.0 | (1 869.0) | (2 920.0) | (1 353.0) | (6 250.0) |
| Ticker | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA | MET-PA |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |