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 | 25 200.4 | 25 253.4 | 25 366.1 | 25 181.6 | 24 941.3 | 25 685.2 | 26 335.6 | 26 403.6 | 25 875.3 | 26 400.7 | 27 203.3 | 28 519.4 | 32 805.0 | 32 866.5 | 33 247.0 | 33 958.3 | 33 306.3 | 34 736.7 | 36 421.6 | 37 036.2 | 37 473.8 | 36 048.8 | 39 067.6 | 40 170.0 | 41 710.1 | 43 043.0 | 45 641.5 | 46 696.4 | 48 448.9 | 48 985.3 | 47 946.8 | 48 421.4 | 63 442.7 | 50 942.3 | 52 184.1 | 52 748.7 | 43 445.0 | 44 927.7 | 46 280.0 | 62 283.2 | 61 898.0 | 64 599.1 |
| Aktywa trwałe | 18 328.6 | 17 764.8 | 17 797.5 | 17 530.7 | 17 071.4 | 17 740.4 | 18 711.7 | 18 717.5 | 18 838.3 | 19 078.0 | 19 121.7 | 20 040.7 | 21 202.6 | 20 952.0 | 21 205.1 | 21 445.5 | 21 357.5 | 21 226.3 | 22 403.1 | 22 575.0 | 22 804.9 | 20 060.4 | 21 126.2 | 22 750.7 | 24 097.3 | 25 434.9 | 27 211.3 | 27 356.0 | 27 682.8 | 27 591.6 | 44 247.9 | 25 585.2 | 4 386.3 | 4 349.1 | 27 777.8 | 4 256.6 | 31 906.6 | 33 333.1 | 33 985.7 | 34 262.2 | 4 195.5 | 4 407.4 |
| Rzeczowe aktywa trwałe netto | 421.4 | 0.0 | 0.0 | 0.0 | 430.8 | 0.0 | 0.0 | 0.0 | 412.4 | 0.0 | 0.0 | 0.0 | 501.6 | 0.0 | 0.0 | 0.0 | 551.5 | 243.4 | 237.4 | 230.5 | 588.6 | 0.0 | 0.0 | 0.0 | 632.0 | 0.0 | 0.0 | 0.0 | 1 633.7 | 0.0 | 0.0 | 0.0 | 1 726.7 | 0.0 | 0.0 | 0.0 | 1 928.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy | 1 049.1 | 1 039.9 | 1 044.2 | 1 043.7 | 1 167.8 | 1 171.8 | 1 167.9 | 1 165.9 | 1 142.2 | 1 142.5 | 1 216.4 | 1 425.8 | 1 777.5 | 1 789.0 | 1 784.7 | 1 783.8 | 2 238.0 | 2 215.8 | 2 189.4 | 2 187.6 | 2 308.5 | 2 309.6 | 2 606.5 | 2 604.6 | 2 604.6 | 2 604.8 | 2 606.1 | 2 695.2 | 2 899.1 | 2 773.6 | 2 769.7 | 2 797.4 | 2 638.8 | 2 642.9 | 2 626.6 | 2 623.5 | 2 624.7 | 2 626.3 | 2 738.1 | 2 739.8 | 0.0 | 2 772.1 |
| Wartości niematerialne i prawne | 702.7 | 680.4 | 669.7 | 652.7 | 792.4 | 775.3 | 753.2 | 733.4 | 722.5 | 712.0 | 806.6 | 990.0 | 1 355.7 | 1 317.8 | 1 269.5 | 1 241.1 | 1 726.2 | 1 712.6 | 1 695.6 | 1 659.1 | 1 738.5 | 1 692.2 | 1 865.7 | 1 820.5 | 1 782.7 | 1 736.1 | 1 696.7 | 1 719.6 | 1 822.5 | 1 773.8 | 1 729.2 | 1 686.2 | 1 747.5 | 1 706.2 | 1 677.6 | 1 633.2 | 1 588.7 | 1 545.7 | 1 552.8 | 1 507.6 | 0.0 | 1 635.3 |
| Wartość firmy i wartości niematerialne i prawne | 1 751.9 | 1 720.3 | 1 713.9 | 1 696.4 | 1 960.2 | 1 947.1 | 1 921.1 | 1 899.3 | 1 864.8 | 1 854.5 | 2 023.0 | 2 415.8 | 3 133.1 | 3 106.9 | 3 054.2 | 3 024.9 | 3 964.2 | 3 928.4 | 3 885.0 | 3 846.7 | 4 047.0 | 4 001.8 | 4 472.2 | 4 425.0 | 4 387.3 | 4 341.0 | 4 302.9 | 4 414.8 | 4 271.6 | 4 547.4 | 4 498.9 | 4 483.6 | 4 386.3 | 4 349.1 | 4 304.2 | 4 256.6 | 4 213.4 | 4 172.0 | 4 291.0 | 4 247.4 | 4 195.5 | 4 407.4 |
| Należności netto | 1 135.2 | 3 257.2 | 3 436.5 | 3 308.6 | 1 113.7 | 3 530.2 | 3 523.7 | 3 416.9 | 1 241.6 | 3 439.4 | 3 650.2 | 4 127.7 | 1 567.5 | 6 508.5 | 6 774.7 | 6 791.3 | 1 692.5 | 7 251.5 | 7 564.7 | 7 302.6 | 7 280.5 | 2 088.6 | 2 362.8 | 2 004.1 | 7 919.5 | 8 443.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 909.4 | 0.0 | 4 282.6 |
| Inwestycje długoterminowe | 16 155.3 | 16 044.5 | 16 083.6 | 15 834.3 | 15 111.2 | 15 793.3 | 16 790.7 | 16 818.2 | 16 973.5 | 17 223.5 | 17 098.7 | 17 624.9 | 18 069.5 | 17 845.1 | 18 150.9 | 18 420.6 | 16 841.8 | 17 297.9 | 18 518.1 | 18 728.3 | 18 757.9 | 16 058.6 | 16 654.0 | 18 325.6 | 19 709.9 | 21 093.9 | 22 908.4 | 22 941.3 | 23 411.2 | 23 044.3 | 21 169.4 | 21 101.6 | 22 198.0 | 23 004.1 | 23 473.6 | 23 779.0 | 605.9 | 633.6 | 657.5 | 30 014.9 | 0.0 | 13 796.7 |
| Aktywa obrotowe | 17 084.0 | 16 919.0 | 16 997.9 | 17 247.7 | 16 847.2 | 17 291.1 | 17 926.8 | 17 881.1 | 17 279.9 | 17 476.6 | 17 723.3 | 18 118.9 | 20 612.9 | 20 498.8 | 20 801.7 | 21 009.1 | 20 049.5 | 20 583.6 | 21 427.7 | 21 767.4 | 21 520.5 | 21 737.7 | 23 658.6 | 24 404.6 | 24 977.1 | 25 890.8 | 27 493.6 | 27 924.6 | 28 073.3 | 28 157.8 | 3 698.9 | 28 907.1 | 2 988.5 | 19 627.1 | 31 081.9 | 21 553.6 | 11 538.4 | 11 594.6 | 12 294.3 | 17 826.8 | 57 702.5 | 25 235.1 |
| Środki pieniężne i Inwestycje | 13 977.9 | 13 661.8 | 13 561.4 | 13 939.1 | 13 666.7 | 13 761.0 | 14 403.1 | 14 464.2 | 13 966.4 | 14 037.3 | 14 073.1 | 13 991.2 | 14 300.1 | 13 990.3 | 14 027.0 | 14 217.8 | 13 135.1 | 13 332.1 | 13 863.0 | 14 464.9 | 14 240.0 | 14 209.2 | 15 823.4 | 16 734.7 | 17 057.6 | 17 447.5 | 18 382.2 | 18 659.0 | 18 365.8 | 18 279.6 | 17 698.3 | 17 691.9 | 18 663.5 | 18 922.6 | 19 090.6 | 10 398.1 | 10 211.9 | 10 045.9 | 9 973.1 | 10 504.1 | 0.0 | 20 952.6 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (10 667.4) | (9 981.2) | (9 699.5) | (11 017.7) | (35 732.9) | (11 534.5) | (27 082.4) | (22 953.2) | (12 145.3) | (13 013.0) | (22 902.7) | (7 236.1) | (23 421.4) | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 12 017.7 | 11 703.7 | 11 708.4 | 11 677.9 | 11 036.7 | 11 476.8 | 12 395.1 | 12 307.8 | 12 227.7 | 12 184.6 | 11 757.9 | 11 914.9 | 12 101.6 | 11 941.3 | 12 081.7 | 11 870.7 | 11 120.9 | 10 916.7 | 11 642.2 | 11 749.4 | 11 167.2 | 10 374.5 | 10 989.7 | 12 141.7 | 12 715.8 | 13 565.1 | 14 702.7 | 14 720.4 | 14 387.3 | 14 388.5 | 13 999.4 | 14 151.2 | 14 526.1 | 14 890.6 | 14 784.8 | 6 043.2 | 3 750.7 | 3 708.9 | 3 850.4 | 6 631.1 | 0.0 | 16 277.6 |
| Środki pieniężne i inne aktywa pieniężne | 1 960.2 | 1 958.1 | 1 852.9 | 2 261.2 | 2 630.0 | 2 284.2 | 2 007.9 | 2 156.4 | 1 738.7 | 1 852.7 | 2 315.2 | 2 076.3 | 2 198.5 | 2 049.0 | 1 945.4 | 2 347.0 | 2 014.2 | 2 415.4 | 2 220.8 | 2 715.5 | 3 072.8 | 3 834.7 | 4 833.7 | 4 593.0 | 4 341.7 | 3 882.4 | 3 679.4 | 3 938.6 | 3 978.5 | 3 891.1 | 3 698.9 | 3 540.7 | 4 137.4 | 4 032.0 | 4 305.9 | 4 354.9 | 4 332.0 | 4 276.7 | 4 216.0 | 3 873.0 | 0.0 | 4 193.7 |
| Należności krótkoterminowe | 2 144.8 | 286.1 | 316.5 | 318.1 | 2 241.6 | 298.3 | 260.6 | 256.8 | 2 238.3 | 2 191.6 | 2 267.5 | 2 696.6 | 4 943.6 | 5 033.1 | 422.4 | 5 289.4 | 5 399.4 | 5 462.2 | 5 623.5 | 5 573.7 | 5 660.1 | 5 510.9 | 5 752.5 | 5 911.3 | 6 230.1 | 6 490.9 | 6 877.8 | 7 162.3 | 7 493.0 | 7 421.3 | 7 575.0 | 8 499.4 | 669.7 | 8 968.6 | 8 872.8 | 924.6 | 1 037.7 | 1 238.0 | 10 786.4 | 1 449.0 | 0.0 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 249.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania krótkoterminowe | 2 144.8 | 286.1 | 316.5 | 318.1 | 2 241.6 | 298.3 | 260.6 | 256.8 | 2 238.3 | 2 191.6 | 2 267.5 | 2 696.6 | 4 943.6 | 5 033.1 | 422.4 | 5 289.4 | 5 399.4 | 5 462.2 | 5 623.5 | 5 573.7 | 5 660.1 | 5 510.9 | 5 752.5 | 5 911.3 | 6 230.1 | 6 490.9 | 6 877.8 | 7 162.3 | 7 493.0 | 7 421.3 | 7 575.0 | 8 499.4 | 8 664.6 | 8 968.6 | 8 872.8 | 9 044.2 | 15 516.9 | 15 807.9 | 16 308.9 | 16 580.2 | 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 | 6 890.6 | 0.0 | 7 278.9 | 0.0 | 8 164.1 | 8 679.7 | 8 663.8 | 8 872.9 | 29.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 2 253.6 | 2 249.6 | 2 246.9 | 2 240.5 | 2 241.4 | 2 299.8 | 2 602.4 | 2 589.4 | 2 574.5 | 2 581.6 | 2 485.7 | 2 471.4 | 3 099.2 | 3 048.1 | 3 024.3 | 2 993.2 | 3 009.6 | 3 059.0 | 3 625.7 | 3 897.0 | 3 534.2 | 3 594.0 | 3 606.1 | 3 498.3 | 3 484.0 | 3 564.9 | 4 160.2 | 4 268.3 | 4 361.3 | 4 428.7 | 4 502.2 | 8 499.4 | 4 103.6 | 3 896.8 | 3 813.9 | 3 769.2 | 12 402.1 | 12 802.3 | 13 546.0 | 4 356.1 | 0.0 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 407.4 | 0.0 | 0.0 | 0.0 | 836.8 | 0.0 | 0.0 | 0.0 | 1 200.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 2 253.6 | 2 249.6 | 2 246.9 | 2 240.5 | 2 241.4 | 2 299.8 | 2 602.4 | 2 589.4 | 2 574.5 | 2 581.6 | 2 485.7 | 2 471.4 | 3 099.2 | 3 048.1 | 3 024.3 | 2 993.2 | 3 009.6 | 3 059.0 | 3 625.7 | 3 897.0 | 3 534.2 | 3 594.0 | 3 606.1 | 3 498.3 | 3 484.0 | 3 564.9 | 4 160.2 | 4 268.3 | 4 361.3 | 4 428.7 | 4 502.2 | 8 499.4 | 4 103.6 | 3 896.8 | 3 813.9 | 3 769.2 | 12 402.1 | 12 802.3 | 13 546.0 | 4 356.1 | 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 | 531.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 17 537.3 | 17 320.9 | 17 564.4 | 17 427.5 | 17 037.7 | 17 371.0 | 17 823.9 | 17 798.7 | 25 875.3 | 17 661.5 | 18 164.1 | 19 459.3 | 23 137.2 | 23 389.6 | 23 613.6 | 24 019.4 | 33 306.3 | 24 770.4 | 25 857.2 | 26 235.7 | 37 473.8 | 26 161.0 | 27 442.7 | 28 021.2 | 28 649.7 | 29 623.2 | 23 222.6 | 23 559.5 | 24 177.5 | 25 266.0 | 34 684.1 | 25 005.1 | 25 626.9 | 25 913.4 | 26 698.4 | 26 983.2 | 27 919.1 | 28 610.2 | 29 854.9 | 44 620.4 | 44 982.1 | 46 854.6 |
| Kapitał (fundusz) podstawowy | 3 308.4 | 3 320.3 | 3 327.5 | 3 335.2 | 3 342.4 | 3 354.6 | 3 360.8 | 3 365.8 | 3 368.7 | 3 376.0 | 3 376.2 | 3 379.2 | 3 381.8 | 3 383.7 | 3 387.1 | 3 392.3 | 3 393.0 | 3 395.9 | 3 401.0 | 3 402.9 | 3 404.9 | 3 419.5 | 3 421.8 | 3 425.2 | 3 428.3 | 3 447.6 | 3 452.0 | 3 455.1 | 3 441.1 | 3 469.4 | 3 478.2 | 3 482.8 | 3 493.9 | 3 507.0 | 3 515.4 | 3 519.5 | 3 517.1 | 3 547.9 | 3 546.7 | 3 552.8 | 0.0 | 3 582.9 |
| Zyski zatrzymane | 2 581.9 | 2 754.0 | 2 843.3 | 2 942.6 | 3 137.3 | 3 293.4 | 3 355.3 | 3 433.9 | 3 526.4 | 3 557.9 | 3 666.2 | 3 378.5 | 3 776.7 | 5 927.7 | 6 184.3 | 6 576.6 | 5 782.3 | 6 338.9 | 6 808.2 | 6 988.9 | 7 457.2 | 6 039.5 | 6 948.5 | 7 377.1 | 8 195.2 | 8 754.8 | 9 503.9 | 9 650.4 | 10 424.5 | 10 278.4 | 9 289.8 | 9 255.7 | 9 836.8 | 10 255.4 | 10 819.0 | 10 778.6 | 11 353.1 | 12 184.9 | 12 329.8 | 13 063.4 | 0.0 | 13 364.8 |
| Kapitał własny | 7 663.0 | 7 932.5 | 7 801.8 | 7 754.1 | 7 903.6 | 8 314.2 | 8 511.8 | 8 604.9 | 8 541.1 | 8 739.2 | 9 039.2 | 9 060.2 | 9 667.8 | 9 476.9 | 9 633.4 | 9 938.9 | 9 274.4 | 9 966.3 | 10 564.4 | 10 800.5 | 11 256.0 | 9 887.7 | 11 624.9 | 12 148.8 | 13 060.3 | 13 419.8 | 14 226.4 | 14 272.1 | 15 179.3 | 14 587.1 | 13 262.7 | 12 871.8 | 13 651.5 | 14 281.2 | 14 703.5 | 14 522.6 | 15 525.9 | 16 317.5 | 16 425.1 | 17 662.8 | 16 915.9 | 17 728.2 |
| Udziały mniejszościowe | 68.2 | 62.8 | 59.9 | 58.9 | 69.4 | 75.1 | 73.4 | 77.7 | 80.2 | 86.0 | 84.8 | 151.3 | 163.7 | 152.7 | 152.6 | 154.9 | 193.7 | 170.4 | 168.0 | 177.0 | 185.1 | 167.0 | 230.3 | 254.8 | 260.5 | 255.9 | 251.5 | 255.4 | 484.2 | 485.9 | 506.5 | 577.8 | 585.9 | 536.7 | 518.0 | 523.5 | 542.0 | 587.8 | 575.0 | 648.6 | 0.0 | 579.7 |
| Pasywa | 25 200.4 | 25 253.4 | 25 366.1 | 25 181.6 | 24 941.3 | 25 685.2 | 26 335.6 | 26 403.6 | 34 336.2 | 26 400.7 | 27 203.3 | 28 519.4 | 32 805.0 | 32 866.5 | 33 247.0 | 33 958.3 | 42 386.9 | 34 736.7 | 36 421.6 | 37 036.2 | 48 544.7 | 36 048.8 | 39 067.6 | 40 170.0 | 41 710.1 | 43 043.0 | 45 641.5 | 46 696.4 | 63 143.9 | 48 985.3 | 47 946.8 | 48 421.4 | 63 442.7 | 50 942.3 | 52 184.1 | 52 748.7 | 43 445.0 | 44 927.7 | 46 280.0 | 62 283.2 | 61 898.0 | 64 599.1 |
| Inwestycje | 18 637.7 | 16 044.5 | 16 083.6 | 15 834.3 | 15 111.2 | 15 793.3 | 16 790.7 | 16 818.2 | 19 058.7 | 17 223.5 | 17 098.7 | 17 624.9 | 18 069.5 | 17 845.1 | 18 150.9 | 18 420.6 | 19 238.3 | 17 297.9 | 18 518.1 | 18 728.3 | 22 258.3 | 16 058.6 | 16 654.0 | 18 325.6 | 24 926.6 | 21 093.9 | 22 908.4 | 22 941.3 | 28 292.2 | 23 044.3 | 21 169.4 | 21 101.6 | 27 419.5 | 23 004.1 | 23 473.6 | 23 779.0 | 4 356.6 | 4 342.5 | 4 507.9 | 30 014.9 | 0.0 | 30 074.3 |
| Dług | 2 253.6 | 2 249.6 | 2 246.9 | 2 240.5 | 2 241.4 | 2 299.8 | 2 602.4 | 2 589.4 | 2 574.5 | 2 581.6 | 2 485.7 | 2 471.4 | 3 099.2 | 3 048.1 | 3 024.3 | 2 993.2 | 3 009.6 | 3 059.0 | 3 625.7 | 3 897.0 | 3 534.2 | 3 594.0 | 3 606.1 | 3 498.3 | 3 484.0 | 3 564.9 | 4 160.2 | 4 268.3 | 4 361.3 | 4 428.7 | 4 502.2 | 4 131.2 | 4 103.6 | 3 896.8 | 3 813.9 | 3 769.2 | 4 437.0 | 3 855.5 | 4 399.9 | 4 356.1 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 960.2 | 1 958.1 | 1 852.9 | 2 261.2 | 2 630.0 | 2 284.2 | 2 007.9 | 2 156.4 | 1 738.7 | 1 852.7 | 2 315.2 | 2 076.3 | 2 198.5 | 2 049.0 | 1 945.4 | 2 347.0 | 2 014.2 | 2 415.4 | 2 220.8 | 2 715.5 | 3 072.8 | 3 834.7 | 4 833.7 | 4 593.0 | 4 341.7 | 3 882.4 | 3 679.4 | 3 938.6 | 3 978.5 | 3 891.1 | 3 698.9 | 3 540.7 | 4 137.4 | 4 032.0 | 4 305.9 | 4 354.9 | 4 332.0 | 4 276.7 | 4 216.0 | 3 873.0 | 0.0 | 4 193.7 |
| Dług netto | 293.4 | 291.5 | 393.9 | (20.7) | (388.6) | 15.6 | 594.5 | 433.0 | 835.8 | 728.9 | 170.5 | 395.2 | 900.8 | 999.1 | 1 078.9 | 646.2 | 995.4 | 643.5 | 1 405.0 | 1 181.5 | 461.4 | (240.7) | (1 227.6) | (1 094.7) | (857.7) | (317.4) | 480.7 | 329.7 | 382.8 | 537.6 | 803.4 | 590.5 | (33.8) | (135.2) | (492.0) | (585.6) | 105.0 | (421.2) | 183.9 | 483.0 | 0.0 | 196.9 |
| Ticker | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL | MKL |
| 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 |