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 | 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 |
| 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 |
| Aktywa | 51 889.0 | 58 072.0 | 71 485.0 | 67 600.0 | 63 077.0 | 61 347.0 | 62 118.0 | 61 475.0 | 64 849.0 | 63 103.0 | 60 975.0 | 60 731.0 | 59 857.0 | 58 190.0 | 60 749.0 | 60 796.0 | 60 778.0 | 62 335.0 | 62 978.0 | 63 704.0 | 57 895.0 | 55 700.0 | 53 593.0 | 51 343.0 | 49 302.0 | 51 308.0 | 50 507.0 | 54 525.0 | 56 254.0 | 59 068.0 | 63 378.0 | 64 746.0 | 59 964.0 | 60 116.0 | 59 359.0 | 61 048.0 | 61 633.0 | 63 124.0 | 63 327.0 | 60 336.0 |
| Aktywa trwałe | 34 848.0 | 37 359.0 | 56 407.0 | 53 286.0 | 50 326.0 | 49 242.0 | 50 082.0 | 47 790.0 | 48 921.0 | 48 478.0 | 45 645.0 | 44 682.0 | 45 086.0 | 40 868.0 | 42 142.0 | 42 350.0 | 43 484.0 | 45 595.0 | 45 328.0 | 47 076.0 | 41 408.0 | 41 474.0 | 39 075.0 | 37 790.0 | 35 718.0 | 36 586.0 | 32 931.0 | 33 593.0 | 33 812.0 | 34 369.0 | 34 726.0 | 35 349.0 | 33 781.0 | 35 395.0 | 36 206.0 | 36 640.0 | 38 176.0 | 39 786.0 | 40 514.0 | 40 232.0 |
| Rzeczowe aktywa trwałe netto | 17 855.0 | 18 143.0 | 32 545.0 | 31 046.0 | 29 058.0 | 27 387.0 | 27 259.0 | 26 763.0 | 28 565.0 | 26 762.0 | 25 384.0 | 24 741.0 | 25 769.0 | 24 285.0 | 25 175.0 | 25 297.0 | 25 431.0 | 27 231.0 | 27 077.0 | 27 729.0 | 23 145.0 | 23 360.0 | 22 971.0 | 22 271.0 | 20 927.0 | 21 198.0 | 20 684.0 | 20 911.0 | 21 726.0 | 22 174.0 | 22 114.0 | 22 916.0 | 22 470.0 | 23 243.0 | 23 798.0 | 24 444.0 | 25 386.0 | 26 914.0 | 27 835.0 | 27 712.0 |
| Wartość firmy | 498.0 | 509.0 | 2 796.0 | 3 254.0 | 3 099.0 | 2 919.0 | 3 036.0 | 3 010.0 | 3 115.0 | 3 079.0 | 2 906.0 | 2 810.0 | 2 763.0 | 2 784.0 | 2 919.0 | 2 934.0 | 3 011.0 | 0.0 | 0.0 | 0.0 | 2 171.0 | 2 200.0 | 0.0 | 1 747.0 | 1 422.0 | 1 467.0 | 0.0 | 0.0 | 1 489.0 | 0.0 | 0.0 | 0.0 | 771.0 | 0.0 | 0.0 | 0.0 | 500.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 647.0 | 1 523.0 | 1 600.0 | 1 613.0 | 802.0 | 1 607.0 | 2 006.0 | 2 036.0 | 726.0 | 2 032.0 | 1 863.0 | 1 828.0 | 651.0 | 1 783.0 | 1 846.0 | 1 936.0 | 2 085.0 | 0.0 | 0.0 | 0.0 | 2 299.0 | 2 081.0 | 0.0 | 2 126.0 | 1 931.0 | 2 009.0 | 0.0 | 0.0 | 2 008.0 | 3 205.0 | 3 137.0 | 0.0 | 1 205.0 | 0.0 | 0.0 | 0.0 | 1 977.0 | 0.0 | 3 161.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 1 145.0 | 2 032.0 | 4 396.0 | 4 867.0 | 3 901.0 | 4 526.0 | 5 042.0 | 5 046.0 | 3 841.0 | 5 111.0 | 4 769.0 | 4 638.0 | 3 414.0 | 4 567.0 | 4 765.0 | 4 870.0 | 5 096.0 | 5 092.0 | 5 235.0 | 5 540.0 | 4 470.0 | 4 281.0 | 3 951.0 | 3 873.0 | 3 353.0 | 3 476.0 | 3 313.0 | 3 357.0 | 3 497.0 | 3 205.0 | 3 137.0 | 2 812.0 | 1 976.0 | 2 606.0 | 2 672.0 | 2 365.0 | 2 477.0 | 3 091.0 | 3 161.0 | 3 149.0 |
| Należności netto | 3 083.0 | 3 072.0 | 3 769.0 | 3 238.0 | 3 944.0 | 2 404.0 | 2 517.0 | 4 862.0 | 4 506.0 | 5 427.0 | 5 816.0 | 6 263.0 | 5 912.0 | 5 348.0 | 6 279.0 | 6 280.0 | 4 675.0 | 6 192.0 | 6 505.0 | 5 679.0 | 4 453.0 | 4 457.0 | 3 891.0 | 3 943.0 | 4 056.0 | 4 344.0 | 4 909.0 | 7 056.0 | 8 238.0 | 9 645.0 | 11 837.0 | 10 291.0 | 9 027.0 | 7 743.0 | 7 821.0 | 8 184.0 | 7 974.0 | 7 138.0 | 7 929.0 | 6 741.0 |
| Inwestycje długoterminowe | 8 749.0 | 9 921.0 | 11 651.0 | 11 448.0 | 10 673.0 | 10 620.0 | 11 431.0 | 9 058.0 | 9 075.0 | 10 231.0 | 8 501.0 | 8 203.0 | 9 183.0 | 7 405.0 | 6 234.0 | 6 388.0 | 6 586.0 | 7 174.0 | 6 969.0 | 6 373.0 | 5 562.0 | 5 658.0 | 6 040.0 | 6 117.0 | 4 877.0 | 5 849.0 | 2 787.0 | 2 745.0 | 1 556.0 | 2 945.0 | 2 609.0 | 2 272.0 | 2 275.0 | 2 614.0 | 2 593.0 | 2 558.0 | (733.0) | 4 424.0 | 4 279.0 | 4 056.0 |
| Aktywa obrotowe | 17 041.0 | 20 713.0 | 15 078.0 | 14 314.0 | 12 751.0 | 12 105.0 | 12 036.0 | 13 685.0 | 15 928.0 | 14 625.0 | 15 330.0 | 16 049.0 | 14 771.0 | 17 322.0 | 18 607.0 | 18 446.0 | 17 294.0 | 16 740.0 | 17 650.0 | 16 628.0 | 16 487.0 | 14 226.0 | 14 518.0 | 13 553.0 | 13 584.0 | 14 722.0 | 17 576.0 | 20 932.0 | 22 442.0 | 24 699.0 | 28 652.0 | 29 397.0 | 26 183.0 | 24 721.0 | 23 153.0 | 24 408.0 | 23 457.0 | 23 338.0 | 22 813.0 | 20 104.0 |
| Środki pieniężne i Inwestycje | 7 151.0 | 11 063.0 | 3 570.0 | 3 582.0 | 3 685.0 | 3 713.0 | 3 486.0 | 4 674.0 | 5 967.0 | 5 031.0 | 5 948.0 | 5 948.0 | 4 858.0 | 4 110.0 | 7 376.0 | 6 963.0 | 6 497.0 | 5 851.0 | 5 820.0 | 6 323.0 | 5 779.0 | 5 774.0 | 6 512.0 | 5 776.0 | 5 513.0 | 5 687.0 | 6 611.0 | 7 595.0 | 7 837.0 | 7 277.0 | 7 287.0 | 10 944.0 | 9 007.0 | 8 976.0 | 8 863.0 | 7 976.0 | 8 620.0 | 8 158.0 | 7 304.0 | 7 136.0 |
| Zapasy | 3 931.0 | 3 943.0 | 4 263.0 | 3 718.0 | 2 853.0 | 2 760.0 | 3 198.0 | 3 397.0 | 3 605.0 | 3 755.0 | 3 219.0 | 3 589.0 | 3 797.0 | 4 347.0 | 4 719.0 | 4 841.0 | 4 390.0 | 4 340.0 | 4 777.0 | 4 272.0 | 4 597.0 | 3 797.0 | 3 246.0 | 3 426.0 | 3 379.0 | 4 307.0 | 4 616.0 | 5 237.0 | 5 227.0 | 7 352.0 | 9 019.0 | 7 721.0 | 7 293.0 | 7 706.0 | 6 178.0 | 7 253.0 | 6 623.0 | 7 615.0 | 7 048.0 | 5 892.0 |
| Inwestycje krótkoterminowe | 2 513.0 | 2 466.0 | 1 478.0 | 1 563.0 | 1 237.0 | 1 205.0 | 1 261.0 | 1 287.0 | 1 280.0 | 1 309.0 | 1 231.0 | 1 360.0 | 257.0 | 286.0 | 1 654.0 | 1 662.0 | 1 711.0 | 1 378.0 | 1 518.0 | 2 620.0 | 2 800.0 | 2 610.0 | 1 227.0 | 807.0 | 1 192.0 | 1 488.0 | 1 697.0 | 2 009.0 | 2 242.0 | 2 324.0 | 2 955.0 | 3 393.0 | 2 495.0 | 3 486.0 | 3 612.0 | 3 744.0 | 4 491.0 | 4 688.0 | 3 736.0 | 3 213.0 |
| Środki pieniężne i inne aktywa pieniężne | 4 638.0 | 8 597.0 | 2 092.0 | 2 019.0 | 2 448.0 | 2 508.0 | 2 225.0 | 3 387.0 | 4 687.0 | 3 722.0 | 4 717.0 | 4 588.0 | 4 601.0 | 3 824.0 | 5 722.0 | 5 301.0 | 4 786.0 | 4 473.0 | 4 302.0 | 3 703.0 | 2 979.0 | 3 164.0 | 5 285.0 | 4 969.0 | 4 321.0 | 4 199.0 | 4 914.0 | 5 586.0 | 5 595.0 | 4 953.0 | 4 332.0 | 7 551.0 | 6 512.0 | 5 490.0 | 5 251.0 | 4 232.0 | 4 129.0 | 3 470.0 | 3 568.0 | 3 923.0 |
| Należności krótkoterminowe | 2 350.0 | 0.0 | 2 566.0 | 2 331.0 | 1 799.0 | 2 030.0 | 1 925.0 | 1 668.0 | 2 128.0 | 1 860.0 | 2 045.0 | 2 636.0 | 2 738.0 | 2 478.0 | 3 052.0 | 3 152.0 | 3 244.0 | 7 115.0 | 7 920.0 | 6 508.0 | 3 638.0 | 5 700.0 | 4 990.0 | 5 767.0 | 2 471.0 | 7 429.0 | 7 827.0 | 10 293.0 | 5 548.0 | 12 620.0 | 14 535.0 | 13 345.0 | 5 036.0 | 10 202.0 | 10 660.0 | 11 123.0 | 4 896.0 | 9 586.0 | 11 116.0 | 9 271.0 |
| Dług krótkoterminowy | 4 262.0 | 6 256.0 | 8 094.0 | 7 931.0 | 7 280.0 | 6 750.0 | 6 623.0 | 6 947.0 | 7 117.0 | 7 379.0 | 7 001.0 | 7 188.0 | 4 401.0 | 5 236.0 | 4 496.0 | 3 798.0 | 4 486.0 | 4 696.0 | 5 953.0 | 6 121.0 | 6 538.0 | 6 786.0 | 5 922.0 | 0.0 | 3 880.0 | 4 030.0 | 5 696.0 | 4 963.0 | 4 611.0 | 4 406.0 | 4 664.0 | 5 321.0 | 3 546.0 | 3 081.0 | 2 185.0 | 2 402.0 | 2 375.0 | 3 724.0 | 3 217.0 | 0.0 |
| Zobowiązania krótkoterminowe | 10 243.0 | 12 013.0 | 15 357.0 | 14 298.0 | 14 477.0 | 12 883.0 | 13 063.0 | 13 245.0 | 14 737.0 | 13 825.0 | 13 555.0 | 14 363.0 | 12 035.0 | 12 356.0 | 12 436.0 | 11 921.0 | 12 810.0 | 12 595.0 | 14 910.0 | 13 608.0 | 15 085.0 | 13 407.0 | 11 470.0 | 10 653.0 | 10 519.0 | 12 415.0 | 14 697.0 | 16 498.0 | 17 318.0 | 18 427.0 | 21 807.0 | 20 126.0 | 16 918.0 | 15 299.0 | 15 160.0 | 15 645.0 | 15 223.0 | 15 165.0 | 16 343.0 | 13 578.0 |
| Rozliczenia międzyokresowe | 713.0 | 0.0 | 319.0 | 390.0 | 8 387.0 | 225.0 | 202.0 | 202.0 | 8 174.0 | 352.0 | 297.0 | 0.0 | 4 501.0 | 0.0 | 0.0 | 0.0 | 271.0 | 0.0 | 0.0 | 0.0 | 192.0 | 0.0 | 0.0 | 0.0 | 4 628.0 | (4 030.0) | (5 219.0) | (4 963.0) | 6 826.0 | (4 406.0) | 0.0 | (5 321.0) | 0.0 | (3 081.0) | (2 185.0) | (2 402.0) | (3 314.0) | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 13 492.0 | 14 379.0 | 24 870.0 | 22 556.0 | 19 911.0 | 20 105.0 | 20 233.0 | 19 048.0 | 19 001.0 | 17 853.0 | 17 237.0 | 16 312.0 | 17 759.0 | 16 550.0 | 17 155.0 | 17 352.0 | 17 054.0 | 18 562.0 | 17 141.0 | 18 496.0 | 17 601.0 | 17 745.0 | 19 183.0 | 18 644.0 | 18 244.0 | 18 091.0 | 14 848.0 | 16 274.0 | 16 142.0 | 16 298.0 | 16 225.0 | 16 932.0 | 17 073.0 | 16 059.0 | 16 101.0 | 16 034.0 | 17 340.0 | 20 119.0 | 20 558.0 | 20 768.0 |
| Rezerwy z tytułu odroczonego podatku | 1 684.0 | 1 875.0 | 4 368.0 | 2 410.0 | 1 554.0 | 1 520.0 | 1 524.0 | 1 482.0 | 1 379.0 | 1 364.0 | 1 186.0 | 1 064.0 | 1 051.0 | 1 005.0 | 1 061.0 | 1 067.0 | 1 028.0 | 1 188.0 | 1 093.0 | 1 115.0 | 2 375.0 | 2 354.0 | 2 121.0 | 2 016.0 | 2 142.0 | 2 167.0 | 2 161.0 | 2 218.0 | 2 022.0 | 2 006.0 | 2 434.0 | 2 539.0 | 2 194.0 | 2 365.0 | 2 367.0 | 2 267.0 | 3 304.0 | 3 161.0 | 3 188.0 | 3 124.0 |
| Zobowiązania długoterminowe | 13 492.0 | 14 379.0 | 24 870.0 | 22 556.0 | 19 911.0 | 20 105.0 | 20 233.0 | 19 048.0 | 19 001.0 | 17 853.0 | 17 237.0 | 16 312.0 | 17 759.0 | 16 550.0 | 17 155.0 | 17 352.0 | 17 054.0 | 18 562.0 | 17 141.0 | 18 496.0 | 17 601.0 | 17 745.0 | 19 183.0 | 18 644.0 | 18 244.0 | 18 091.0 | 14 848.0 | 16 274.0 | 16 142.0 | 16 298.0 | 16 225.0 | 16 932.0 | 17 073.0 | 16 059.0 | 16 101.0 | 16 034.0 | 17 340.0 | 20 119.0 | 20 558.0 | 20 768.0 |
| Zobowiązania z tytułu leasingu | 1 590.0 | 1 770.0 | 1 722.0 | 1 707.0 | 1 747.0 | 1 664.0 | 1 692.0 | 196.0 | 208.0 | 205.0 | 192.0 | 189.0 | 1 541.0 | 190.0 | 200.0 | 200.0 | 1 624.0 | 397.0 | 422.0 | 0.0 | 3 133.0 | (3 812.0) | (3 372.0) | 0.0 | 2 991.0 | 3 715.0 | 2 911.0 | 0.0 | 2 948.0 | 3 765.0 | 2 560.0 | 4 009.0 | 2 923.0 | 3 659.0 | 2 954.0 | 3 757.0 | 2 971.0 | 3 902.0 | 3 653.0 | 0.0 |
| Zobowiązania ogółem | 23 735.0 | 26 392.0 | 40 227.0 | 36 854.0 | 34 388.0 | 32 988.0 | 33 296.0 | 32 293.0 | 33 738.0 | 31 678.0 | 30 792.0 | 30 675.0 | 29 794.0 | 28 906.0 | 29 591.0 | 29 273.0 | 29 864.0 | 31 157.0 | 32 051.0 | 32 104.0 | 32 686.0 | 31 152.0 | 30 653.0 | 29 297.0 | 28 763.0 | 30 506.0 | 29 545.0 | 32 772.0 | 33 460.0 | 34 725.0 | 38 032.0 | 37 058.0 | 33 991.0 | 31 358.0 | 31 261.0 | 31 679.0 | 32 563.0 | 35 284.0 | 36 901.0 | 32 046.0 |
| Kapitał (fundusz) podstawowy | 1 375.0 | 1 375.0 | 1 400.0 | 1 400.0 | 1 442.0 | 1 442.0 | 1 466.0 | 1 466.0 | 1 496.0 | 1 496.0 | 1 527.0 | 1 527.0 | 1 556.0 | 1 556.0 | 1 596.0 | 1 596.0 | 1 559.0 | 1 559.0 | 1 599.0 | 1 599.0 | 1 566.0 | 1 566.0 | 1 626.0 | 1 626.0 | 1 568.0 | 1 568.0 | 1 527.0 | 1 527.0 | 1 527.0 | 1 527.0 | 1 452.0 | 1 452.0 | 1 327.0 | 1 327.0 | 1 277.0 | 1 277.0 | 1 217.0 | 1 217.0 | 1 217.0 | 1 177.0 |
| Zyski zatrzymane | 21 136.0 | 21 892.0 | 20 373.0 | 20 140.0 | 18 119.0 | 18 687.0 | 18 395.0 | 18 855.0 | 1 736.0 | 689.0 | 1 056.0 | 1 583.0 | 2 121.0 | 610.0 | 21 971.0 | 2 171.0 | 2 341.0 | 22 131.0 | 1 133.0 | 22 588.0 | (3 816.0) | (487.0) | (2 484.0) | (2 578.0) | 13 555.0 | 648.0 | 13 434.0 | 1 939.0 | 14 802.0 | 1 392.0 | 2 539.0 | 3 222.0 | 16 682.0 | 1 112.0 | 1 420.0 | 2 785.0 | 18 331.0 | 969.0 | 18 737.0 | 0.0 |
| Kapitał własny | 28 154.0 | 31 680.0 | 31 258.0 | 30 746.0 | 28 689.0 | 28 359.0 | 28 822.0 | 29 182.0 | 31 111.0 | 31 425.0 | 30 183.0 | 30 056.0 | 30 063.0 | 29 284.0 | 31 158.0 | 31 523.0 | 30 914.0 | 31 178.0 | 30 927.0 | 31 600.0 | 25 209.0 | 24 548.0 | 22 940.0 | 22 046.0 | 20 539.0 | 20 802.0 | 20 962.0 | 21 753.0 | 22 794.0 | 24 343.0 | 25 346.0 | 27 688.0 | 25 973.0 | 28 758.0 | 28 098.0 | 29 369.0 | 29 070.0 | 27 840.0 | 26 426.0 | 28 290.0 |
| Udziały mniejszościowe | 217.0 | 236.0 | 256.0 | 286.0 | 228.0 | 208.0 | 224.0 | 232.0 | 244.0 | 252.0 | 251.0 | 266.0 | 270.0 | 273.0 | 290.0 | 300.0 | 286.0 | 270.0 | 272.0 | 281.0 | 281.0 | 252.0 | 248.0 | 245.0 | 244.0 | 251.0 | 255.0 | 263.0 | 380.0 | 431.0 | 426.0 | 692.0 | 679.0 | 2 441.0 | 2 556.0 | 2 600.0 | 2 873.0 | 2 930.0 | 2 613.0 | 2 665.0 |
| Pasywa | 51 889.0 | 58 072.0 | 71 485.0 | 67 600.0 | 63 077.0 | 61 347.0 | 62 118.0 | 61 475.0 | 64 849.0 | 63 103.0 | 60 975.0 | 60 731.0 | 59 857.0 | 58 190.0 | 60 749.0 | 60 796.0 | 60 778.0 | 62 335.0 | 62 978.0 | 63 704.0 | 57 895.0 | 55 700.0 | 53 593.0 | 51 343.0 | 49 302.0 | 51 308.0 | 50 507.0 | 54 525.0 | 56 254.0 | 59 068.0 | 63 378.0 | 64 746.0 | 59 964.0 | 60 116.0 | 59 359.0 | 61 048.0 | 61 633.0 | 63 124.0 | 63 327.0 | 60 336.0 |
| Inwestycje | 11 262.0 | 12 387.0 | 13 129.0 | 13 011.0 | 11 910.0 | 11 825.0 | 12 692.0 | 10 345.0 | 10 355.0 | 11 540.0 | 9 732.0 | 9 563.0 | 9 440.0 | 7 691.0 | 7 888.0 | 8 050.0 | 8 297.0 | 8 552.0 | 8 487.0 | 8 993.0 | 8 362.0 | 8 268.0 | 7 267.0 | 6 924.0 | 6 069.0 | 7 337.0 | 4 484.0 | 4 754.0 | 3 798.0 | 5 269.0 | 5 564.0 | 5 665.0 | 4 770.0 | 6 100.0 | 6 205.0 | 6 302.0 | 3 758.0 | 9 112.0 | 8 015.0 | 7 269.0 |
| Dług | 9 016.0 | 13 691.0 | 16 042.0 | 18 875.0 | 14 772.0 | 17 385.0 | 13 811.0 | 13 151.0 | 13 296.0 | 12 307.0 | 12 373.0 | 7 930.0 | 11 527.0 | 15 369.0 | 9 180.0 | 6 441.0 | 15 305.0 | 11 933.0 | 10 737.0 | 6 171.0 | 17 214.0 | 6 786.0 | 5 418.0 | 0.0 | 15 559.0 | 18 097.0 | 16 038.0 | 17 019.0 | 14 492.0 | 16 965.0 | 13 761.0 | 16 959.0 | 13 359.0 | 14 525.0 | 9 993.0 | 14 722.0 | 13 952.0 | 15 056.0 | 14 746.0 | 3 113.0 |
| Środki pieniężne i inne aktywa pieniężne | 4 638.0 | 8 597.0 | 2 092.0 | 2 019.0 | 2 448.0 | 2 508.0 | 2 225.0 | 3 387.0 | 4 687.0 | 3 722.0 | 4 717.0 | 4 588.0 | 4 601.0 | 3 824.0 | 5 722.0 | 5 301.0 | 4 786.0 | 4 473.0 | 4 302.0 | 3 703.0 | 2 979.0 | 3 164.0 | 5 285.0 | 4 969.0 | 4 321.0 | 4 199.0 | 4 914.0 | 5 586.0 | 5 595.0 | 4 953.0 | 4 332.0 | 7 551.0 | 6 512.0 | 5 490.0 | 5 251.0 | 4 232.0 | 4 129.0 | 3 470.0 | 3 568.0 | 3 923.0 |
| Dług netto | 4 378.0 | 5 094.0 | 13 950.0 | 16 856.0 | 12 324.0 | 14 877.0 | 11 586.0 | 9 764.0 | 8 609.0 | 8 585.0 | 7 656.0 | 3 342.0 | 6 926.0 | 11 545.0 | 3 458.0 | 1 140.0 | 10 519.0 | 7 460.0 | 6 435.0 | 2 468.0 | 14 235.0 | 3 622.0 | 133.0 | (4 969.0) | 11 238.0 | 13 898.0 | 11 124.0 | 11 433.0 | 8 897.0 | 12 012.0 | 9 429.0 | 9 408.0 | 6 847.0 | 9 035.0 | 4 742.0 | 10 490.0 | 9 823.0 | 11 586.0 | 11 178.0 | (3 923.0) |
| Ticker | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC | REP.MC |
| Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |