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 | 20 173.4 | 20 185.9 | 22 002.6 | 22 760.3 | 24 057.4 | 20 915.9 | 20 337.1 | 20 412.4 | 21 226.9 | 20 258.8 | 20 322.4 | 20 797.2 | 19 942.2 | 21 301.8 | 23 454.3 | 32 613.2 | 33 458.6 | 26 504.3 | 27 897.2 | 28 630.0 | 31 414.1 | 31 572.0 | 34 883.0 | 36 771.2 | 38 294.3 | 39 507.4 | 41 711.6 | 43 706.6 | 47 109.8 | 48 003.3 | 48 561.8 | 134 003.8 | 137 191.2 | 136 104.3 | 131 530.7 | 127 045.0 | 133 956.9 | 130 954.6 | 131 283.3 | 138 374.2 |
| Aktywa trwałe | 10 803.8 | 11 817.4 | 12 927.1 | 10 974.9 | 10 992.3 | 11 073.5 | 10 941.9 | 11 384.3 | 11 009.5 | 10 955.6 | 10 996.2 | 11 277.8 | 11 300.3 | 11 563.2 | 8 337.6 | 14 442.3 | 14 806.8 | 14 741.3 | 15 828.6 | 16 354.0 | 16 892.8 | 17 151.9 | 20 726.5 | 21 387.5 | 21 711.4 | 21 087.5 | 22 817.4 | 21 595.5 | 21 621.0 | 28 489.0 | 27 381.4 | 85 735.6 | 86 128.3 | 85 506.2 | 84 762.5 | 83 109.9 | 79 891.8 | 78 853.8 | 78 700.4 | 80 588.8 |
| Rzeczowe aktywa trwałe netto | 4 798.3 | 4 961.6 | 5 367.5 | 4 279.6 | 4 395.4 | 4 311.3 | 4 135.5 | 3 922.2 | 3 968.8 | 4 009.4 | 3 988.6 | 4 117.8 | 4 225.2 | 4 435.2 | 3 215.2 | 4 928.5 | 5 076.7 | 5 231.2 | 6 018.0 | 6 301.7 | 6 491.9 | 6 441.1 | 7 371.3 | 7 810.4 | 8 159.3 | 8 062.9 | 8 715.8 | 8 338.8 | 9 076.9 | 9 792.5 | 9 159.6 | 49 074.4 | 49 444.9 | 49 247.2 | 48 825.6 | 47 868.2 | 45 320.2 | 44 277.9 | 46 205.2 | 46 611.5 |
| Wartość firmy | 1 047.5 | 1 061.6 | 1 140.2 | 762.3 | 596.1 | 594.5 | 587.9 | 1 034.2 | 1 045.9 | 1 049.5 | 1 005.8 | 1 051.1 | 1 005.6 | 1 051.4 | 512.8 | 4 898.6 | 5 043.9 | 1 247.9 | 1 254.5 | 1 319.7 | 1 407.9 | 1 361.6 | 1 761.3 | 1 857.4 | 1 914.7 | 1 763.2 | 1 935.2 | 1 695.8 | 1 844.8 | 1 892.6 | 1 603.9 | 1 777.1 | 1 834.4 | 1 786.6 | 1 724.9 | 1 635.0 | 1 195.7 | 1 122.7 | 1 151.0 | 1 281.4 |
| Wartości niematerialne i prawne | 1 824.1 | 1 943.1 | 2 235.0 | 1 768.1 | 2 095.7 | 2 050.8 | 1 903.2 | 1 746.1 | 1 781.2 | 1 765.6 | 1 729.7 | 1 785.6 | 1 727.4 | 1 792.0 | 363.5 | 358.9 | 352.3 | 5 309.1 | 5 318.3 | 5 341.0 | 5 658.7 | 5 372.5 | 6 683.0 | 6 859.0 | 6 888.2 | 6 222.2 | 6 631.5 | 5 720.5 | 6 043.5 | 6 038.5 | 5 035.0 | 18 996.1 | 18 974.3 | 18 625.9 | 18 299.0 | 17 896.4 | 17 906.0 | 17 429.3 | 17 425.2 | 17 693.7 |
| Wartość firmy i wartości niematerialne i prawne | 2 871.5 | 3 004.7 | 3 375.2 | 2 530.4 | 2 691.8 | 2 645.3 | 2 491.1 | 2 780.2 | 2 827.1 | 2 815.1 | 2 735.5 | 2 836.7 | 2 733.0 | 2 843.4 | 876.3 | 5 257.4 | 5 396.2 | 6 557.1 | 6 572.8 | 6 660.7 | 7 066.6 | 6 734.1 | 8 444.3 | 8 716.5 | 8 802.9 | 7 985.5 | 8 566.8 | 7 416.3 | 7 888.3 | 7 931.1 | 6 638.8 | 20 773.2 | 20 808.7 | 20 412.4 | 20 023.9 | 19 531.3 | 19 101.7 | 18 552.0 | 18 576.2 | 18 975.1 |
| Należności netto | 3 375.9 | 2 977.4 | 3 451.9 | 7 348.9 | 3 242.5 | 3 020.9 | 2 640.3 | 2 342.9 | 2 869.2 | 2 542.0 | 2 180.4 | 2 511.9 | 2 318.8 | 3 337.2 | 8 189.3 | 10 194.5 | 10 683.1 | 2 715.8 | 3 140.8 | 3 409.2 | 3 571.6 | 3 568.2 | 2 453.2 | 2 846.4 | 2 505.3 | 2 513.0 | 3 914.5 | 4 404.9 | 5 308.0 | 6 221.4 | 5 275.8 | 10 843.7 | 11 599.6 | 10 523.8 | 10 335.7 | 9 205.1 | 9 948.3 | 10 896.8 | 10 386.2 | 12 342.5 |
| Inwestycje długoterminowe | (2 167.9) | (1 529.2) | (1 116.8) | (1 688.4) | (6 791.2) | (3 346.9) | (2 641.5) | (2 456.7) | (2 404.4) | (1 969.8) | (2 302.1) | (1 475.5) | (3 235.6) | (3 167.7) | (3 799.1) | (4 099.9) | (4 351.3) | (4 690.0) | (4 864.7) | (5 170.4) | (6 817.2) | (6 589.5) | (5 597.7) | (5 292.7) | (8 203.2) | (9 655.5) | (9 427.7) | (11 821.7) | (12 546.5) | (300.6) | 1 074.8 | (9 934.4) | (9 339.7) | (14 980.4) | (12 750.4) | (11 977.2) | (16 945.4) | (14 443.5) | 2 445.1 | 3 328.5 |
| Aktywa obrotowe | 9 369.7 | 8 368.5 | 9 075.5 | 11 785.4 | 13 065.1 | 9 842.5 | 9 395.2 | 9 028.2 | 10 217.4 | 9 303.2 | 9 326.2 | 9 519.4 | 8 641.9 | 9 738.6 | 15 116.7 | 18 170.9 | 18 651.8 | 11 763.0 | 12 068.6 | 12 276.0 | 14 521.3 | 14 420.1 | 14 156.6 | 15 383.8 | 16 582.9 | 18 419.9 | 18 894.2 | 22 111.0 | 25 488.9 | 19 514.3 | 21 180.4 | 48 268.3 | 51 062.8 | 50 598.1 | 46 768.2 | 43 935.1 | 54 065.1 | 52 100.8 | 52 582.9 | 57 785.3 |
| Środki pieniężne i Inwestycje | 3 061.5 | 2 658.8 | 2 668.4 | 2 564.3 | 7 880.9 | 5 004.2 | 5 184.5 | 5 195.2 | 5 730.7 | 5 278.6 | 5 704.5 | 5 435.9 | 4 524.3 | 4 402.4 | 5 860.0 | 5 659.9 | 5 634.1 | 7 191.7 | 6 601.9 | 6 437.8 | 8 359.6 | 8 410.1 | 7 574.2 | 8 174.0 | 9 654.5 | 11 757.4 | 11 057.0 | 13 503.8 | 15 600.8 | 8 400.3 | 11 167.8 | 18 866.5 | 20 058.8 | 22 492.5 | 19 611.8 | 18 591.8 | 23 528.8 | 21 878.4 | 20 776.7 | 21 964.9 |
| Zapasy | 2 491.3 | 2 380.1 | 2 593.4 | 1 639.3 | 1 714.3 | 1 657.1 | 1 423.3 | 1 349.2 | 1 493.6 | 1 370.1 | 1 326.5 | 1 453.3 | 1 680.2 | 1 879.5 | 1 063.1 | 2 308.1 | 2 319.9 | 1 838.8 | 2 314.0 | 2 405.4 | 2 569.2 | 2 412.6 | 2 970.7 | 2 974.9 | 3 027.8 | 2 888.1 | 3 589.9 | 3 837.6 | 4 248.8 | 4 415.4 | 4 099.4 | 17 070.4 | 17 673.1 | 16 052.7 | 15 805.4 | 14 595.5 | 14 396.0 | 12 869.8 | 15 728.1 | 16 880.6 |
| Inwestycje krótkoterminowe | 2 212.7 | 1 567.1 | 1 157.7 | 1 725.2 | 6 827.3 | 3 373.8 | 2 663.9 | 2 475.5 | 2 420.3 | 1 986.9 | 2 322.2 | 1 496.7 | 3 255.4 | 3 188.8 | 3 799.1 | 4 113.7 | 4 365.6 | 4 732.5 | 4 908.8 | 5 213.9 | 6 864.4 | 6 635.2 | 5 658.4 | 5 356.7 | 8 265.4 | 9 715.5 | 9 493.8 | 11 892.6 | 12 621.6 | 6 640.8 | 6 208.4 | 11 129.5 | 10 495.1 | 16 088.7 | 13 837.1 | 12 962.8 | 17 948.6 | 15 418.1 | 17 068.7 | 16 459.9 |
| Środki pieniężne i inne aktywa pieniężne | 848.8 | 1 091.7 | 1 510.8 | 839.2 | 1 053.6 | 1 630.4 | 2 520.6 | 2 719.7 | 3 310.3 | 3 291.7 | 3 382.3 | 3 939.2 | 1 268.9 | 1 213.6 | 2 060.9 | 1 546.2 | 1 268.6 | 2 459.2 | 1 693.0 | 1 224.0 | 1 495.2 | 1 774.9 | 1 915.8 | 2 817.4 | 1 389.0 | 2 041.9 | 1 563.2 | 1 611.2 | 2 979.2 | 1 759.5 | 4 959.5 | 7 737.0 | 9 563.7 | 6 403.8 | 5 774.8 | 5 629.0 | 5 580.2 | 6 460.2 | 3 708.0 | 5 504.9 |
| Należności krótkoterminowe | 1 856.6 | 2 028.3 | 2 253.7 | 1 495.5 | 1 644.4 | 1 819.0 | 1 560.9 | 1 699.9 | 1 886.7 | 2 002.8 | 1 632.3 | 1 907.3 | 1 966.6 | 2 354.1 | 1 248.4 | 1 821.5 | 1 856.1 | 2 331.6 | 2 350.5 | 2 519.1 | 2 427.1 | 2 847.2 | 2 727.1 | 2 527.8 | 2 524.9 | 2 768.1 | 2 555.0 | 2 784.7 | 3 098.0 | 3 826.7 | 3 924.2 | 17 406.2 | 19 085.6 | 18 824.7 | 17 471.0 | 16 863.7 | 17 748.0 | 16 707.0 | 16 165.2 | 18 255.6 |
| Dług krótkoterminowy | 1 355.7 | 1 669.4 | 2 409.5 | 2 021.8 | 2 719.9 | 2 134.2 | 4 535.6 | 4 073.1 | 4 401.8 | 3 730.0 | 1 664.8 | 2 218.1 | 1 898.2 | 2 023.7 | 1 407.8 | 6 804.7 | 7 272.5 | 3 854.2 | 4 600.4 | 3 107.8 | 2 993.0 | 4 834.0 | 7 194.2 | 4 922.9 | 4 908.6 | 6 853.4 | 7 692.2 | 8 657.3 | 7 554.1 | 7 138.3 | 7 450.2 | 12 105.6 | 13 329.0 | 14 449.7 | 12 163.2 | 14 521.3 | 10 918.6 | 8 786.4 | 7 396.6 | 8 072.6 |
| Zobowiązania krótkoterminowe | 4 290.0 | 4 662.5 | 5 695.9 | 7 501.3 | 5 749.4 | 5 406.6 | 7 440.0 | 7 307.9 | 8 080.3 | 7 383.0 | 4 742.2 | 5 744.2 | 5 446.9 | 6 021.2 | 8 406.4 | 16 184.6 | 17 039.1 | 8 646.4 | 9 261.5 | 8 194.2 | 8 109.3 | 10 615.0 | 12 269.4 | 11 225.5 | 11 505.8 | 13 864.4 | 14 401.6 | 16 650.4 | 16 545.2 | 17 047.7 | 16 386.1 | 37 750.8 | 40 072.6 | 40 420.6 | 36 420.1 | 38 419.6 | 44 410.0 | 42 170.9 | 41 167.4 | 45 399.4 |
| Rozliczenia międzyokresowe | 0.0 | (1 063.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 430.6 | 1 649.6 | 1 500.9 | 1 334.2 | 1 496.4 | 1 410.8 | 1 448.4 | 5 560.1 | 7 387.8 | 7 731.2 | 2 278.0 | 2 124.2 | 2 390.1 | 2 516.2 | 2 756.9 | 2 309.5 | 3 760.4 | 4 064.0 | 0.0 | 2 024.4 | 1 884.2 | 2 300.6 | 1 994.8 | 2 044.1 | 2 721.3 | 2 488.4 | 2 405.8 | 2 793.0 | 2 957.3 | 14 243.4 | 15 177.5 | 5 057.5 | 5 402.5 |
| Zobowiązania długoterminowe | 13 329.3 | 13 451.7 | 15 493.7 | 14 374.7 | 17 271.3 | 14 665.7 | 11 876.0 | 11 387.8 | 11 611.5 | 11 775.0 | 12 580.8 | 12 345.5 | 11 678.3 | 12 645.9 | 12 613.6 | 13 981.2 | 14 168.6 | 13 846.3 | 14 503.3 | 16 226.5 | 19 052.3 | 19 180.6 | 22 040.6 | 22 934.7 | 24 044.7 | 22 129.0 | 23 343.9 | 21 187.3 | 23 890.8 | 25 383.9 | 27 065.6 | 66 646.6 | 68 214.1 | 69 234.1 | 70 445.2 | 65 660.0 | 63 114.4 | 63 893.9 | 65 461.8 | 69 767.5 |
| Rezerwy z tytułu odroczonego podatku | 633.2 | 676.2 | 745.9 | 518.0 | 634.9 | 607.2 | 582.4 | 569.7 | 585.9 | 269.6 | 386.0 | 286.7 | 270.8 | 251.1 | 13.6 | 27.1 | 116.5 | 118.9 | 151.3 | 183.7 | 241.2 | 136.3 | 189.5 | 194.6 | 96.6 | 98.8 | 87.4 | 84.1 | 103.6 | 117.3 | 98.6 | 11 008.1 | 10 765.6 | 10 719.7 | 10 529.7 | 10 386.2 | 9 755.2 | 9 553.5 | 9 360.8 | 9 210.8 |
| Zobowiązania długoterminowe | 13 329.3 | 13 451.7 | 15 493.7 | 14 374.7 | 17 271.3 | 14 665.7 | 11 876.0 | 11 387.8 | 11 611.5 | 11 775.0 | 12 580.8 | 12 345.5 | 11 678.3 | 12 645.9 | 12 613.6 | 13 981.2 | 14 168.6 | 13 846.3 | 14 503.3 | 16 226.5 | 19 052.3 | 19 180.6 | 22 040.6 | 22 934.7 | 24 044.7 | 22 129.0 | 23 343.9 | 21 187.3 | 23 890.8 | 25 383.9 | 27 065.6 | 66 646.6 | 68 214.1 | 69 234.1 | 70 445.2 | 65 660.0 | 63 114.4 | 63 893.9 | 65 461.8 | 69 767.5 |
| Zobowiązania z tytułu leasingu | 141.5 | 140.0 | 159.5 | 52.9 | 62.1 | 61.7 | 52.8 | 45.0 | 41.2 | 38.5 | 34.1 | 32.1 | 33.4 | 31.8 | 6.3 | 6.9 | 6.0 | 5.3 | 496.6 | 511.6 | 569.8 | 523.8 | 587.6 | 658.3 | 636.1 | 689.4 | 714.9 | 618.7 | 634.0 | 642.5 | 543.4 | 3 268.3 | 3 538.6 | 3 603.1 | 3 757.7 | 3 756.4 | 4 089.9 | 4 238.6 | 3 352.5 | 3 330.9 |
| Zobowiązania ogółem | 17 619.3 | 18 114.2 | 21 189.6 | 21 876.0 | 23 020.7 | 20 072.3 | 19 316.0 | 18 695.8 | 19 691.8 | 19 158.0 | 17 322.9 | 18 089.8 | 17 125.2 | 18 667.1 | 21 020.0 | 30 165.8 | 31 207.7 | 22 492.7 | 23 764.8 | 24 420.7 | 27 161.6 | 29 795.7 | 34 310.1 | 34 160.1 | 35 550.5 | 35 993.4 | 37 745.4 | 37 837.7 | 40 436.0 | 42 431.5 | 43 451.7 | 104 397.3 | 108 286.7 | 109 654.7 | 106 865.3 | 104 079.6 | 107 524.4 | 106 064.8 | 106 629.2 | 115 166.9 |
| Kapitał (fundusz) podstawowy | 5 276.7 | 5 276.7 | 5 276.7 | 5 276.7 | 5 276.7 | 5 276.7 | 5 276.7 | 5 277.5 | 5 278.1 | 5 278.1 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 7 427.7 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 8 204.4 | 10 367.4 | 10 367.4 | 10 367.4 | 10 367.4 |
| Zyski zatrzymane | (2 708.2) | (2 990.7) | (3 559.5) | (3 563.5) | (3 375.3) | (3 568.1) | (3 672.1) | (3 801.9) | (3 970.2) | (4 238.7) | (4 469.9) | (4 634.9) | (4 694.5) | (4 714.0) | (4 914.6) | (5 450.2) | (5 528.6) | (3 317.9) | (3 311.7) | (3 223.7) | (3 122.2) | (3 094.6) | (3 231.2) | (1 548.4) | (874.4) | 278.3 | 279.7 | 1 059.3 | 2 734.8 | 2 486.1 | 109.1 | 4 364.1 | 4 295.1 | 4 961.7 | (633.2) | (1 417.3) | (1 528.6) | 3 156.8 | 3 219.6 | 3 295.2 |
| Kapitał własny | 2 554.1 | 2 071.7 | 813.1 | 884.3 | 1 036.7 | 843.6 | 1 021.1 | 1 716.7 | 1 535.1 | 1 100.8 | 2 999.5 | 2 707.4 | 2 817.0 | 2 634.7 | 2 434.4 | 2 447.4 | 2 250.9 | 4 011.6 | 4 132.5 | 4 209.3 | 4 252.5 | 1 776.3 | 573.0 | 2 611.1 | 2 743.8 | 3 514.1 | 3 966.1 | 5 868.9 | 6 673.8 | 5 571.7 | 5 110.0 | 29 606.5 | 28 904.5 | 26 449.6 | 24 665.4 | 22 965.4 | 26 432.5 | 24 889.8 | 24 654.0 | 23 207.3 |
| Udziały mniejszościowe | 105.7 | 118.3 | 153.2 | 155.7 | 193.4 | 200.4 | 195.6 | 181.7 | 192.3 | 194.2 | 206.1 | 224.2 | 228.0 | 242.2 | 254.1 | 1 811.9 | 2 045.7 | 3 338.1 | 3 416.6 | 3 368.9 | 3 904.5 | 1 157.8 | 1 603.0 | 2 243.9 | 1 778.9 | 1 419.4 | 1 643.6 | 1 683.2 | 1 806.9 | 1 654.8 | 1 750.3 | 22 627.2 | 22 072.1 | 20 879.7 | 19 945.3 | 18 911.6 | 20 302.9 | 17 258.5 | 17 326.3 | 17 564.8 |
| Pasywa | 20 173.4 | 20 185.9 | 22 002.6 | 22 760.3 | 24 057.4 | 20 915.9 | 20 337.1 | 20 412.4 | 21 226.9 | 20 258.8 | 20 322.4 | 20 797.2 | 19 942.2 | 21 301.8 | 23 454.3 | 32 613.2 | 33 458.6 | 26 504.3 | 27 897.2 | 28 630.0 | 31 414.1 | 31 572.0 | 34 883.0 | 36 771.2 | 38 294.3 | 39 507.4 | 41 711.6 | 43 706.6 | 47 109.8 | 48 003.3 | 48 561.8 | 134 003.8 | 137 191.2 | 136 104.3 | 131 530.7 | 127 045.0 | 133 956.9 | 130 954.6 | 131 283.3 | 138 374.2 |
| Inwestycje | 44.7 | 37.9 | 40.8 | 36.8 | 36.1 | 26.9 | 22.4 | 18.8 | 15.9 | 17.1 | 20.1 | 21.2 | 19.8 | 21.1 | 0.0 | 13.8 | 14.3 | 42.5 | 44.2 | 43.4 | 47.2 | 45.7 | 60.7 | 64.0 | 62.2 | 60.0 | 66.1 | 70.9 | 75.1 | 6 340.2 | 7 283.1 | 1 195.1 | 1 155.4 | 1 108.3 | 1 086.6 | 985.7 | 1 003.3 | 974.6 | 19 513.8 | 19 788.4 |
| Dług | 13 199.7 | 13 615.3 | 16 254.3 | 15 021.5 | 18 460.0 | 15 331.8 | 14 877.1 | 13 949.8 | 14 499.6 | 13 940.6 | 12 666.8 | 12 969.1 | 12 132.1 | 13 002.6 | 12 690.1 | 19 316.4 | 19 886.0 | 15 726.1 | 17 168.2 | 17 421.8 | 20 062.6 | 22 581.7 | 28 179.3 | 26 695.4 | 27 907.9 | 27 871.8 | 29 908.5 | 28 740.2 | 30 243.8 | 31 304.3 | 33 430.0 | 60 314.2 | 63 255.6 | 65 710.6 | 64 512.4 | 62 448.6 | 57 002.1 | 56 084.1 | 56 356.1 | 61 333.7 |
| Środki pieniężne i inne aktywa pieniężne | 848.8 | 1 091.7 | 1 510.8 | 839.2 | 1 053.6 | 1 630.4 | 2 520.6 | 2 719.7 | 3 310.3 | 3 291.7 | 3 382.3 | 3 939.2 | 1 268.9 | 1 213.6 | 2 060.9 | 1 546.2 | 1 268.6 | 2 459.2 | 1 693.0 | 1 224.0 | 1 495.2 | 1 774.9 | 1 915.8 | 2 817.4 | 1 389.0 | 2 041.9 | 1 563.2 | 1 611.2 | 2 979.2 | 1 759.5 | 4 959.5 | 7 737.0 | 9 563.7 | 6 403.8 | 5 774.8 | 5 629.0 | 5 580.2 | 6 460.2 | 3 708.0 | 5 504.9 |
| Dług netto | 12 350.9 | 12 523.6 | 14 743.6 | 14 182.4 | 17 406.4 | 13 701.5 | 12 356.5 | 11 230.1 | 11 189.3 | 10 648.9 | 9 284.5 | 9 029.9 | 10 863.2 | 11 789.0 | 10 629.2 | 17 770.3 | 18 617.4 | 13 266.9 | 15 475.1 | 16 197.8 | 18 567.5 | 20 806.8 | 26 263.6 | 23 878.0 | 26 518.8 | 25 829.9 | 28 345.3 | 27 129.0 | 27 264.6 | 29 544.8 | 28 470.6 | 52 577.2 | 53 691.9 | 59 306.8 | 58 737.7 | 56 819.7 | 51 421.9 | 49 623.9 | 52 648.1 | 55 828.7 |
| Ticker | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA | MRFG3.SA |
| Waluta | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL |