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 | 21 559.7 | 20 071.0 | 20 775.5 | 20 457.3 | 22 110.7 | 21 067.7 | 20 935.2 | 21 401.9 | 23 165.4 | 22 237.3 | 22 163.4 | 22 207.5 | 24 931.2 | 23 513.1 | 22 169.5 | 22 487.6 | 24 617.0 | 25 211.2 | 25 042.1 | 23 653.5 | 26 783.4 | 23 675.9 | 22 641.1 | 23 779.5 | 27 647.2 | 25 614.3 | 25 654.4 | 25 580.8 | 28 421.8 | 26 145.7 | 24 905.5 | 24 132.2 | 27 002.5 | 25 237.6 | 25 067.6 | 25 010.8 | 28 044.6 | 27 275.6 | 27 324.2 | 28 796.6 | 29 620.7 | 28 113.7 |
| Aktywa trwałe | 10 369.2 | 10 166.1 | 10 275.1 | 10 204.5 | 10 130.2 | 10 522.3 | 10 621.0 | 10 570.0 | 10 443.4 | 10 508.5 | 10 658.3 | 10 790.1 | 10 815.2 | 11 174.6 | 10 939.4 | 10 912.3 | 10 890.1 | 12 139.0 | 12 239.3 | 12 052.6 | 12 198.7 | 11 825.8 | 11 748.0 | 11 917.1 | 12 057.1 | 11 882.2 | 11 996.4 | 11 817.8 | 12 512.3 | 12 748.2 | 12 409.1 | 12 102.1 | 12 389.5 | 12 342.4 | 12 255.2 | 12 445.2 | 12 660.4 | 13 409.3 | 13 351.8 | 13 687.1 | 13 397.7 | 13 478.4 |
| Rzeczowe aktywa trwałe netto | 708.0 | 681.5 | 706.6 | 691.3 | 692.7 | 690.1 | 683.4 | 678.9 | 674.8 | 678.2 | 687.7 | 690.5 | 690.9 | 691.7 | 697.2 | 673.1 | 694.4 | 1 985.2 | 2 115.1 | 2 048.1 | 2 061.7 | 1 987.6 | 1 868.3 | 1 841.1 | 1 808.6 | 1 740.7 | 1 691.9 | 1 642.9 | 2 195.0 | 2 174.9 | 2 092.6 | 2 016.9 | 2 065.1 | 1 961.2 | 1 956.1 | 1 902.7 | 1 921.3 | 1 881.3 | 1 875.4 | 1 912.3 | 1 868.3 | 1 857.8 |
| Wartość firmy | 8 822.2 | 8 639.8 | 8 766.0 | 8 682.7 | 8 676.4 | 9 044.2 | 9 068.4 | 9 046.1 | 8 976.1 | 9 075.2 | 9 182.0 | 9 323.0 | 9 337.5 | 9 635.4 | 9 442.6 | 9 420.3 | 9 384.3 | 9 378.8 | 9 364.7 | 9 291.4 | 9 440.5 | 9 198.6 | 9 255.1 | 9 438.4 | 9 609.7 | 9 541.5 | 9 723.2 | 9 601.5 | 9 738.6 | 9 951.9 | 9 701.8 | 9 499.7 | 9 734.3 | 9 792.6 | 9 703.4 | 9 889.4 | 10 082.3 | 10 693.8 | 10 646.5 | 10 928.0 | 10 677.4 | 10 781.5 |
| Wartości niematerialne i prawne | 389.4 | 367.2 | 358.8 | 338.9 | 344.8 | 401.0 | 457.4 | 443.4 | 427.4 | 414.1 | 392.3 | 390.4 | 368.4 | 424.7 | 377.7 | 387.7 | 382.8 | 367.9 | 353.5 | 334.5 | 338.2 | 315.8 | 297.6 | 306.2 | 298.5 | 280.8 | 277.9 | 278.1 | 298.0 | 333.0 | 331.5 | 318.8 | 313.4 | 300.3 | 289.0 | 384.9 | 366.9 | 533.0 | 522.7 | 539.4 | 522.0 | 512.9 |
| Wartość firmy i wartości niematerialne i prawne | 9 211.6 | 9 007.0 | 9 124.8 | 9 021.6 | 9 021.2 | 9 445.2 | 9 525.8 | 9 489.5 | 9 403.5 | 9 489.3 | 9 574.3 | 9 713.4 | 9 705.9 | 10 060.1 | 9 820.3 | 9 808.0 | 9 767.1 | 9 746.7 | 9 718.2 | 9 625.9 | 9 778.7 | 9 514.4 | 9 552.7 | 9 744.6 | 9 908.2 | 9 822.3 | 10 001.1 | 9 879.6 | 10 036.6 | 10 284.9 | 10 033.3 | 9 818.5 | 10 047.7 | 10 092.9 | 9 992.4 | 10 274.3 | 10 449.2 | 11 226.8 | 11 169.2 | 11 467.4 | 11 199.4 | 11 294.4 |
| Należności netto | 6 524.7 | 5 840.1 | 6 501.6 | 6 313.9 | 7 220.9 | 6 321.4 | 6 422.6 | 6 488.9 | 7 510.8 | 6 796.8 | 7 142.8 | 7 045.7 | 8 083.8 | 7 198.8 | 6 760.5 | 6 811.0 | 7 666.1 | 7 036.7 | 7 244.9 | 6 547.9 | 7 829.0 | 6 690.5 | 5 290.8 | 6 298.3 | 7 813.4 | 6 633.2 | 7 246.3 | 7 186.2 | 8 472.5 | 7 071.6 | 7 043.7 | 6 532.3 | 8 097.1 | 7 062.2 | 7 460.1 | 7 285.8 | 8 659.8 | 7 905.8 | 8 432.5 | 8 570.0 | 9 242.0 | 8 229.0 |
| Inwestycje długoterminowe | 148.2 | 142.2 | 136.2 | 136.5 | 136.6 | 137.9 | 137.5 | 137.2 | 120.4 | 117.7 | 126.3 | 129.1 | 120.3 | 122.4 | 120.3 | 118.9 | 120.9 | 118.4 | 111.7 | 110.5 | 106.8 | 92.7 | 82.2 | 81.4 | 85.3 | 79.7 | 79.1 | 77.8 | 76.3 | 77.6 | 69.6 | 64.2 | 66.2 | 66.4 | 67.1 | 65.4 | 66.4 | 64.8 | 76.6 | 65.8 | 59.0 | 61.2 |
| Aktywa obrotowe | 11 190.5 | 9 904.9 | 10 500.4 | 10 252.8 | 11 980.5 | 10 545.4 | 10 314.2 | 10 831.9 | 12 722.0 | 11 728.8 | 11 505.1 | 11 417.4 | 14 116.0 | 12 338.5 | 11 230.1 | 11 575.3 | 13 726.9 | 13 072.2 | 12 802.8 | 11 600.9 | 14 584.7 | 11 850.1 | 10 893.1 | 11 862.4 | 15 590.1 | 13 732.1 | 13 658.0 | 13 763.0 | 15 909.5 | 13 397.5 | 12 496.4 | 12 030.1 | 14 613.0 | 12 895.2 | 12 812.4 | 12 564.7 | 15 384.2 | 13 866.3 | 13 972.4 | 15 109.5 | 16 223.0 | 14 635.3 |
| Środki pieniężne i Inwestycje | 2 390.3 | 1 532.4 | 1 362.1 | 1 430.0 | 2 619.7 | 1 750.0 | 1 536.7 | 1 969.2 | 3 022.8 | 2 485.8 | 1 874.4 | 1 851.0 | 3 796.4 | 2 570.0 | 1 918.7 | 2 105.8 | 3 657.9 | 3 455.1 | 2 903.5 | 2 445.6 | 4 309.3 | 2 694.1 | 3 281.0 | 3 278.3 | 5 600.5 | 4 897.3 | 4 388.1 | 4 431.2 | 5 316.8 | 4 018.2 | 3 325.0 | 3 293.4 | 4 342.5 | 3 348.9 | 2 810.0 | 2 769.6 | 4 432.0 | 3 172.8 | 2 711.7 | 3 533.9 | 4 339.4 | 3 378.3 |
| Zapasy | 1 166.6 | 1 410.3 | 1 511.3 | 1 455.3 | 1 122.7 | 1 361.5 | 1 365.1 | 1 355.0 | 1 125.4 | 1 349.7 | 1 401.6 | 1 458.1 | 1 110.6 | 1 378.0 | 1 353.5 | 1 359.2 | 1 161.5 | 1 314.4 | 1 363.5 | 1 427.9 | 1 257.6 | 1 313.2 | 1 158.6 | 1 174.4 | 1 101.2 | 1 138.7 | 1 117.6 | 1 249.6 | 1 201.0 | 1 316.8 | 1 235.9 | 1 362.6 | 1 254.6 | 1 508.9 | 1 638.0 | 1 617.5 | 1 342.5 | 1 711.6 | 1 800.0 | 1 898.4 | 1 622.2 | 0.0 |
| Inwestycje krótkoterminowe | 2.2 | 5.7 | 6.1 | 2.5 | 14.5 | 2.7 | 231.0 | 32.6 | 20.6 | 43.6 | 40.4 | 8.0 | 0.4 | 1.9 | 5.4 | 6.7 | 5.5 | 5.4 | 5.4 | 5.2 | 3.6 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 92.7 | 119.9 | 94.9 | 60.7 | 87.4 | 75.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 388.1 | 1 526.7 | 1 356.0 | 1 427.5 | 2 605.2 | 1 747.3 | 1 305.7 | 1 936.6 | 3 002.2 | 2 442.2 | 1 834.0 | 1 843.0 | 3 796.0 | 2 568.1 | 1 913.3 | 2 099.1 | 3 652.4 | 3 449.7 | 2 898.1 | 2 440.4 | 4 305.7 | 2 692.5 | 3 281.0 | 3 278.3 | 5 600.5 | 4 897.3 | 4 388.1 | 4 431.2 | 5 316.8 | 3 925.5 | 3 205.1 | 3 198.5 | 4 281.8 | 3 261.5 | 2 734.1 | 2 769.6 | 4 432.0 | 3 172.8 | 2 711.7 | 3 533.9 | 4 339.4 | 3 378.3 |
| Należności krótkoterminowe | 8 797.5 | 7 850.2 | 8 622.3 | 8 336.5 | 9 812.0 | 8 405.8 | 8 507.0 | 8 817.1 | 10 476.7 | 9 453.5 | 9 849.2 | 9 427.8 | 11 574.6 | 10 159.2 | 9 568.1 | 9 568.2 | 11 464.3 | 10 342.9 | 10 445.9 | 9 439.6 | 11 768.4 | 9 387.2 | 7 919.5 | 8 572.7 | 11 513.0 | 9 465.8 | 9 988.5 | 9 953.8 | 11 897.2 | 9 899.6 | 9 553.4 | 9 027.8 | 11 000.2 | 9 585.2 | 9 948.8 | 9 601.1 | 11 634.0 | 10 337.7 | 10 647.8 | 10 937.5 | 12 484.4 | 10 764.8 |
| Dług krótkoterminowy | 7.6 | 9.9 | 1 019.2 | 1 003.4 | 1 024.2 | 1 000.2 | 11.7 | 25.2 | 28.8 | 28.6 | 19.3 | 38.7 | 43.4 | 8.6 | 20.8 | 510.7 | 546.3 | 1 391.7 | 1 829.9 | 928.2 | 949.4 | 10.9 | 6.4 | 23.6 | 3.9 | 5.9 | 9.3 | 10.2 | 234.7 | 12.4 | 12.3 | 10.2 | 224.8 | 18.5 | 20.5 | 14.5 | 761.4 | 761.5 | 765.3 | 766.9 | 21.3 | 19.1 |
| Zobowiązania krótkoterminowe | 12 061.1 | 11 021.2 | 12 548.8 | 12 386.9 | 14 219.6 | 12 939.4 | 11 540.8 | 11 960.6 | 14 010.9 | 13 070.1 | 12 863.7 | 12 621.2 | 15 108.9 | 13 598.8 | 12 617.9 | 13 280.1 | 15 270.2 | 14 913.1 | 15 068.1 | 13 259.8 | 15 980.9 | 12 857.0 | 11 330.9 | 12 163.8 | 15 525.1 | 13 471.9 | 13 701.6 | 13 825.2 | 16 226.2 | 14 177.2 | 13 213.7 | 12 705.4 | 15 052.8 | 13 465.1 | 13 301.2 | 13 019.0 | 16 246.0 | 14 953.8 | 14 957.1 | 15 365.7 | 16 300.3 | 14 545.4 |
| Rozliczenia międzyokresowe | 1 180.9 | 1 153.3 | 1 219.3 | 1 181.6 | 1 283.5 | 1 252.3 | 1 163.1 | 1 126.4 | 1 186.6 | 1 176.6 | 1 141.1 | 1 132.9 | 1 266.7 | 1 214.3 | 1 147.1 | 1 142.5 | 1 159.0 | 1 104.1 | 1 094.1 | 1 059.2 | 1 215.3 | 1 075.7 | 1 070.0 | 1 129.5 | 1 361.3 | 1 278.0 | 1 287.2 | 1 325.8 | 1 644.5 | 1 463.8 | 1 372.8 | 1 358.8 | 1 492.3 | 1 279.6 | 1 159.7 | 1 192.9 | 1 356.2 | 1 238.2 | 1 262.1 | 1 303.2 | 1 336.1 | 1 283.5 |
| Zobowiązania długoterminowe | 6 177.3 | 6 217.1 | 5 142.7 | 5 166.8 | 5 001.7 | 5 221.0 | 6 621.3 | 6 614.6 | 6 494.9 | 6 500.7 | 6 540.7 | 6 544.7 | 6 670.1 | 6 697.5 | 6 692.7 | 6 261.8 | 6 239.9 | 7 328.5 | 7 014.6 | 7 406.2 | 7 428.8 | 7 894.3 | 8 448.8 | 8 493.8 | 8 545.2 | 8 450.7 | 8 115.9 | 8 003.8 | 8 421.9 | 8 014.6 | 7 927.9 | 7 783.9 | 7 790.4 | 7 779.6 | 7 777.5 | 7 837.8 | 7 158.9 | 7 759.2 | 7 710.4 | 8 429.6 | 8 145.5 | 8 199.9 |
| Rezerwy z tytułu odroczonego podatku | 654.7 | 643.3 | 651.7 | 613.5 | 469.1 | 489.0 | 553.0 | 539.0 | 480.5 | 458.3 | 490.3 | 472.5 | 483.6 | 454.4 | 451.0 | 398.9 | 413.7 | 418.9 | 438.0 | 423.9 | 408.1 | 401.6 | 428.7 | 424.6 | 443.5 | 434.4 | 477.0 | 468.3 | 477.3 | 458.1 | 507.8 | 502.3 | 475.7 | 439.6 | 506.8 | 530.9 | 529.1 | 514.8 | 533.8 | 558.5 | 491.8 | 486.0 |
| Zobowiązania długoterminowe | 6 177.3 | 6 217.1 | 5 142.7 | 5 166.8 | 5 001.7 | 5 221.0 | 6 621.3 | 6 614.6 | 6 494.9 | 6 500.7 | 6 540.7 | 6 544.7 | 6 670.1 | 6 697.5 | 6 692.7 | 6 261.8 | 6 239.9 | 7 328.5 | 7 014.6 | 7 406.2 | 7 428.8 | 7 894.3 | 8 448.8 | 8 493.8 | 8 545.2 | 8 450.7 | 8 115.9 | 8 003.8 | 8 421.9 | 8 014.6 | 7 927.9 | 7 783.9 | 7 790.4 | 7 779.6 | 7 777.5 | 7 837.8 | 7 158.9 | 7 759.2 | 7 710.4 | 8 429.6 | 8 145.5 | 8 199.9 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 58.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 110.5 | 0.0 | 0.0 | 0.0 | 127.5 | 1 514.5 | 1 639.8 | 1 593.9 | 1 611.6 | 1 228.4 | 1 175.7 | 1 148.9 | 1 114.0 | 1 062.7 | 1 031.1 | 991.0 | 1 177.2 | 950.1 | 938.4 | 917.2 | 1 107.9 | 890.7 | 850.1 | 828.0 | 853.0 | 827.2 | 806.2 | 816.8 | 814.2 | 0.0 |
| Zobowiązania ogółem | 18 238.4 | 17 238.3 | 17 691.5 | 17 553.7 | 19 221.3 | 18 160.4 | 18 162.1 | 18 575.2 | 20 505.8 | 19 570.8 | 19 404.4 | 19 165.9 | 21 779.0 | 20 296.3 | 19 310.6 | 19 541.9 | 21 510.1 | 22 241.6 | 22 082.7 | 20 666.0 | 23 409.7 | 20 751.3 | 19 779.7 | 20 657.6 | 24 070.3 | 21 922.6 | 21 817.5 | 21 829.0 | 24 648.1 | 22 191.8 | 21 141.6 | 20 489.3 | 22 843.2 | 21 244.7 | 21 078.7 | 20 856.8 | 23 404.9 | 22 713.0 | 22 667.5 | 23 795.3 | 24 445.8 | 22 745.3 |
| Kapitał (fundusz) podstawowy | 59.6 | 59.6 | 59.6 | 59.6 | 59.6 | 59.6 | 59.6 | 59.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 | 44.6 |
| Zyski zatrzymane | 9 576.9 | 9 661.7 | 9 852.2 | 9 968.8 | 10 178.2 | 10 275.9 | 10 470.7 | 10 593.3 | 5 677.2 | 5 758.2 | 5 958.8 | 6 095.1 | 6 210.6 | 6 360.1 | 6 587.7 | 6 751.7 | 7 016.1 | 7 157.0 | 7 384.7 | 7 533.1 | 7 806.3 | 7 924.5 | 7 759.3 | 7 932.6 | 8 190.6 | 8 327.5 | 8 523.7 | 8 730.0 | 8 998.8 | 9 027.3 | 9 230.7 | 9 452.0 | 9 739.3 | 9 825.5 | 10 051.4 | 10 284.6 | 10 571.5 | 10 751.3 | 10 941.0 | 11 190.2 | 11 500.5 | 11 650.4 |
| Kapitał własny | 3 321.3 | 2 832.7 | 3 084.0 | 2 903.6 | 2 889.4 | 2 907.3 | 2 773.1 | 2 826.7 | 2 659.6 | 2 666.5 | 2 759.0 | 3 041.6 | 3 152.2 | 3 216.8 | 2 858.9 | 2 945.7 | 3 106.9 | 2 969.6 | 2 959.4 | 2 987.5 | 3 373.7 | 2 924.6 | 2 861.4 | 3 121.9 | 3 576.9 | 3 691.7 | 3 836.9 | 3 751.8 | 3 773.7 | 3 953.9 | 3 763.9 | 3 642.9 | 4 159.3 | 3 992.9 | 3 988.9 | 4 154.0 | 4 639.7 | 4 562.6 | 4 656.7 | 5 001.3 | 5 174.9 | 4 807.9 |
| Udziały mniejszościowe | 471.3 | 443.2 | 437.2 | 425.6 | 437.0 | 531.8 | 491.2 | 502.8 | 497.6 | 531.9 | 502.9 | 519.1 | 537.1 | 590.4 | 537.5 | 564.0 | 559.8 | 556.3 | 549.2 | 523.4 | 519.8 | 477.0 | 448.4 | 483.1 | 492.5 | 480.5 | 488.1 | 472.8 | 503.5 | 954.2 | 930.7 | 896.2 | 907.2 | 876.3 | 835.4 | 925.2 | 1 023.4 | 993.1 | 1 020.9 | 1 050.0 | 981.4 | 434.7 |
| Pasywa | 21 559.7 | 20 071.0 | 20 775.5 | 20 457.3 | 22 110.7 | 21 067.7 | 20 935.2 | 21 401.9 | 23 165.4 | 22 237.3 | 22 163.4 | 22 207.5 | 24 931.2 | 23 513.1 | 22 169.5 | 22 487.6 | 24 617.0 | 25 211.2 | 25 042.1 | 23 653.5 | 26 783.4 | 23 675.9 | 22 641.1 | 23 779.5 | 27 647.2 | 25 614.3 | 25 654.4 | 25 580.8 | 28 421.8 | 26 145.7 | 24 905.5 | 24 132.2 | 27 002.5 | 25 237.6 | 25 067.6 | 25 010.8 | 28 044.6 | 27 275.6 | 27 324.2 | 28 796.6 | 29 620.7 | 28 113.7 |
| Inwestycje | 150.4 | 147.9 | 142.3 | 139.0 | 151.1 | 140.6 | 368.5 | 169.8 | 141.0 | 161.3 | 166.7 | 137.1 | 120.7 | 124.3 | 125.7 | 125.6 | 126.4 | 123.8 | 117.1 | 115.7 | 110.4 | 94.3 | 82.2 | 81.4 | 85.3 | 79.7 | 79.1 | 77.8 | 76.0 | 170.3 | 189.5 | 159.1 | 126.9 | 87.4 | 143.0 | 65.4 | 66.4 | 64.8 | 76.6 | 65.8 | 59.0 | 61.2 |
| Dług | 4 570.2 | 4 603.7 | 4 567.1 | 4 615.3 | 4 570.8 | 4 651.7 | 5 033.9 | 5 032.5 | 4 949.3 | 4 943.1 | 4 949.3 | 4 966.1 | 4 924.7 | 4 893.6 | 4 887.6 | 4 868.5 | 4 891.8 | 6 715.2 | 6 851.8 | 6 395.3 | 6 419.1 | 6 332.7 | 6 896.2 | 6 934.0 | 6 925.2 | 6 823.0 | 6 341.1 | 6 271.3 | 6 647.4 | 6 608.9 | 6 499.2 | 6 377.2 | 6 493.5 | 6 518.2 | 6 484.2 | 6 414.6 | 6 503.5 | 7 089.7 | 7 060.9 | 7 763.8 | 6 870.8 | 6 928.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 388.1 | 1 526.7 | 1 356.0 | 1 427.5 | 2 605.2 | 1 747.3 | 1 305.7 | 1 936.6 | 3 002.2 | 2 442.2 | 1 834.0 | 1 843.0 | 3 796.0 | 2 568.1 | 1 913.3 | 2 099.1 | 3 652.4 | 3 449.7 | 2 898.1 | 2 440.4 | 4 305.7 | 2 692.5 | 3 281.0 | 3 278.3 | 5 600.5 | 4 897.3 | 4 388.1 | 4 431.2 | 5 316.8 | 3 925.5 | 3 205.1 | 3 198.5 | 4 281.8 | 3 261.5 | 2 734.1 | 2 769.6 | 4 432.0 | 3 172.8 | 2 711.7 | 3 533.9 | 4 339.4 | 3 378.3 |
| Dług netto | 2 182.1 | 3 077.0 | 3 211.1 | 3 187.8 | 1 965.6 | 2 904.4 | 3 728.2 | 3 095.9 | 1 947.1 | 2 500.9 | 3 115.3 | 3 123.1 | 1 128.7 | 2 325.5 | 2 974.3 | 2 769.4 | 1 239.4 | 3 265.5 | 3 953.7 | 3 954.9 | 2 113.4 | 3 640.2 | 3 615.2 | 3 655.7 | 1 324.7 | 1 925.7 | 1 953.0 | 1 840.1 | 1 330.6 | 2 683.4 | 3 294.1 | 3 178.7 | 2 211.7 | 3 256.7 | 3 750.1 | 3 645.0 | 2 071.5 | 3 916.9 | 4 349.2 | 4 229.9 | 2 531.4 | 3 549.7 |
| Ticker | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC | OMC |
| 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 |