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 | 2023 | 2024 | 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 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
| Aktywa | 10 013.0 | 8 712.0 | 9 836.0 | 8 686.0 | 9 159.0 | 8 381.0 | 9 128.0 | 8 278.0 | 9 069.0 | 8 326.0 | 9 891.0 | 9 761.0 | 10 872.0 | 10 068.0 | 11 278.0 | 10 413.0 | 11 790.0 | 11 389.0 | 12 433.0 | 11 622.0 | 11 868.0 | 11 930.0 | 12 162.0 | 13 766.0 | 15 306.0 | 14 978.0 | 16 332.0 | 14 870.0 | 16 413.0 | 16 222.0 | 18 140.0 | 18 278.0 | 20 987.0 | 21 204.0 | 21 204.0 | 21 901.0 | 22 562.0 | 24 453.0 | 24 973.0 | 24 906.0 | 25 516.0 | 24 743.0 |
| Aktywa trwałe | 5 058.0 | 3 723.0 | 4 868.0 | 3 613.0 | 4 570.0 | 3 581.0 | 4 525.0 | 3 553.0 | 4 682.0 | 3 852.0 | 5 185.0 | 4 358.0 | 5 773.0 | 4 908.0 | 6 077.0 | 4 905.0 | 5 931.0 | 5 369.0 | 6 430.0 | 5 496.0 | 5 611.0 | 5 654.0 | 5 959.0 | 6 371.0 | 7 637.0 | 7 008.0 | 7 900.0 | 7 255.0 | 8 579.0 | 8 239.0 | 9 674.0 | 8 964.0 | 11 169.0 | 10 840.0 | 10 840.0 | 11 094.0 | 11 571.0 | 12 646.0 | 13 079.0 | 13 037.0 | 13 553.0 | 13 009.0 |
| Rzeczowe aktywa trwałe netto | 2 652.0 | 2 468.0 | 2 523.0 | 2 432.0 | 2 326.0 | 2 333.0 | 2 295.0 | 2 289.0 | 2 292.0 | 2 489.0 | 2 736.0 | 2 882.0 | 3 224.0 | 3 371.0 | 3 594.0 | 3 414.0 | 3 715.0 | 3 740.0 | 4 151.0 | 3 897.0 | 4 007.0 | 4 022.0 | 4 194.0 | 4 312.0 | 4 778.0 | 4 743.0 | 5 186.0 | 5 172.0 | 5 778.0 | 6 151.0 | 6 881.0 | 7 093.0 | 8 272.0 | 8 847.0 | 8 847.0 | 9 303.0 | 9 672.0 | 10 554.0 | 10 866.0 | 10 869.0 | 11 258.0 | 10 877.0 |
| Wartość firmy | 64.0 | 76.0 | 60.0 | 77.0 | 58.0 | 79.0 | 59.0 | 119.0 | 98.0 | 117.0 | 102.0 | 122.0 | 105.0 | 125.0 | 104.0 | 121.0 | 103.0 | 163.0 | 145.0 | 161.0 | 162.0 | 175.0 | 197.0 | 321.0 | 312.0 | 320.0 | 304.0 | 318.0 | 295.0 | 307.0 | 276.0 | 282.0 | 279.0 | 300.0 | 300.0 | 297.0 | 294.0 | 303.0 | 298.0 | 296.0 | 303.0 | 290.0 |
| Wartości niematerialne i prawne | 1 060.0 | 184.0 | 1 064.0 | 162.0 | 1 021.0 | 162.0 | 1 034.0 | 199.0 | 1 111.0 | 188.0 | 1 147.0 | 193.0 | 1 192.0 | 205.0 | 1 196.0 | 198.0 | 1 220.0 | 291.0 | 1 263.0 | 291.0 | 299.0 | 298.0 | 312.0 | 422.0 | 1 294.0 | 434.0 | 1 352.0 | 447.0 | 1 407.0 | 462.0 | 452.0 | 438.0 | 1 465.0 | 403.0 | 403.0 | 356.0 | 353.0 | 367.0 | 366.0 | 353.0 | 354.0 | 346.0 |
| Wartość firmy i wartości niematerialne i prawne | 1 124.0 | 260.0 | 1 124.0 | 239.0 | 1 079.0 | 241.0 | 1 093.0 | 318.0 | 1 209.0 | 305.0 | 1 249.0 | 315.0 | 1 297.0 | 330.0 | 1 300.0 | 319.0 | 1 323.0 | 454.0 | 1 408.0 | 452.0 | 461.0 | 473.0 | 509.0 | 743.0 | 1 606.0 | 754.0 | 1 656.0 | 765.0 | 1 702.0 | 769.0 | 746.0 | 720.0 | 1 744.0 | 703.0 | 703.0 | 653.0 | 647.0 | 670.0 | 664.0 | 649.0 | 657.0 | 636.0 |
| Należności netto | 1 186.0 | 971.0 | 983.0 | 989.0 | 1 099.0 | 891.0 | 886.0 | 1 009.0 | 1 128.0 | 946.0 | 1 012.0 | 1 057.0 | 1 404.0 | 1 042.0 | 1 106.0 | 1 309.0 | 1 492.0 | 1 102.0 | 1 593.0 | 1 388.0 | 1 684.0 | 1 294.0 | 1 171.0 | 1 433.0 | 1 834.0 | 1 418.0 | 1 571.0 | 1 611.0 | 2 183.0 | 1 809.0 | 2 074.0 | 2 227.0 | 1 970.0 | 2 013.0 | 2 013.0 | 2 877.0 | 2 721.0 | 2 660.0 | 1 787.0 | 1 708.0 | 1 730.0 | 2 437.0 |
| Inwestycje długoterminowe | 78.0 | 77.0 | 81.0 | 75.0 | 77.0 | 76.0 | 76.0 | 76.0 | 86.0 | 77.0 | 86.0 | 467.0 | 89.0 | 77.0 | 95.0 | 80.0 | 92.0 | 82.0 | 110.0 | 84.0 | 11.0 | 30.0 | 33.0 | 33.0 | 68.0 | 36.0 | 61.0 | 38.0 | 65.0 | 36.0 | 34.0 | 34.0 | 69.0 | 38.0 | 38.0 | 21.0 | 21.0 | 22.0 | 22.0 | 20.0 | 20.0 | 108.0 |
| Aktywa obrotowe | 4 955.0 | 4 989.0 | 4 968.0 | 5 073.0 | 4 589.0 | 4 800.0 | 4 603.0 | 4 725.0 | 4 387.0 | 4 474.0 | 4 706.0 | 5 403.0 | 5 099.0 | 5 160.0 | 5 201.0 | 5 508.0 | 5 859.0 | 6 019.0 | 6 003.0 | 6 126.0 | 6 257.0 | 6 276.0 | 6 203.0 | 7 395.0 | 7 669.0 | 7 970.0 | 8 432.0 | 7 615.0 | 7 834.0 | 7 983.0 | 8 466.0 | 9 314.0 | 9 818.0 | 10 364.0 | 10 364.0 | 10 807.0 | 10 991.0 | 11 807.0 | 11 894.0 | 11 869.0 | 11 963.0 | 11 734.0 |
| Środki pieniężne i Inwestycje | 2 352.0 | 2 287.0 | 2 254.0 | 2 207.0 | 2 115.0 | 2 040.0 | 2 039.0 | 2 017.0 | 1 966.0 | 1 976.0 | 2 039.0 | 2 621.0 | 2 231.0 | 2 234.0 | 2 129.0 | 2 171.0 | 2 601.0 | 2 638.0 | 2 457.0 | 2 478.0 | 2 734.0 | 2 700.0 | 2 621.0 | 3 527.0 | 3 846.0 | 4 159.0 | 4 251.0 | 3 462.0 | 3 522.0 | 3 394.0 | 3 214.0 | 4 088.0 | 4 587.0 | 4 519.0 | 4 519.0 | 4 563.0 | 5 054.0 | 6 083.0 | 6 239.0 | 6 285.0 | 6 296.0 | 6 184.0 |
| Zapasy | 1 269.0 | 1 193.0 | 1 242.0 | 1 253.0 | 1 251.0 | 1 302.0 | 1 266.0 | 1 238.0 | 1 173.0 | 1 201.0 | 1 262.0 | 1 321.0 | 1 335.0 | 1 435.0 | 1 563.0 | 1 586.0 | 1 567.0 | 1 765.0 | 1 893.0 | 1 785.0 | 1 691.0 | 1 772.0 | 1 963.0 | 1 931.0 | 1 838.0 | 1 843.0 | 1 967.0 | 1 969.0 | 1 978.0 | 2 147.0 | 2 316.0 | 2 381.0 | 2 583.0 | 2 870.0 | 2 870.0 | 3 045.0 | 2 870.0 | 2 698.0 | 2 685.0 | 2 810.0 | 2 875.0 | 2 794.0 |
| Inwestycje krótkoterminowe | 335.0 | 338.0 | 367.0 | 338.0 | 344.0 | 343.0 | 357.0 | 342.0 | 337.0 | 335.0 | 385.0 | 433.0 | 472.0 | 443.0 | 446.0 | 336.0 | 335.0 | 331.0 | 338.0 | 133.0 | 137.0 | 672.0 | 821.0 | 813.0 | 840.0 | 705.0 | 502.0 | 350.0 | 297.0 | 566.0 | 186.0 | 1 276.0 | 1 329.0 | 947.0 | 947.0 | 1 452.0 | 2 043.0 | 2 861.0 | 3 106.0 | 3 193.0 | 3 219.0 | 3 902.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 017.0 | 1 949.0 | 1 887.0 | 1 869.0 | 1 771.0 | 1 697.0 | 1 682.0 | 1 675.0 | 1 629.0 | 1 641.0 | 1 654.0 | 2 188.0 | 1 759.0 | 1 791.0 | 1 683.0 | 1 835.0 | 2 266.0 | 2 307.0 | 2 119.0 | 2 345.0 | 2 597.0 | 2 028.0 | 1 800.0 | 2 714.0 | 3 006.0 | 3 454.0 | 3 749.0 | 3 112.0 | 3 225.0 | 2 828.0 | 3 028.0 | 2 812.0 | 3 258.0 | 3 572.0 | 3 572.0 | 3 111.0 | 3 011.0 | 3 222.0 | 3 133.0 | 3 092.0 | 3 077.0 | 2 282.0 |
| Należności krótkoterminowe | 597.0 | 706.0 | 785.0 | 701.0 | 525.0 | 666.0 | 597.0 | 674.0 | 620.0 | 757.0 | 837.0 | 847.0 | 893.0 | 979.0 | 991.0 | 976.0 | 981.0 | 895.0 | 895.0 | 915.0 | 950.0 | 960.0 | 1 079.0 | 1 091.0 | 1 166.0 | 1 281.0 | 1 366.0 | 1 352.0 | 1 582.0 | 1 608.0 | 1 998.0 | 1 867.0 | 2 122.0 | 2 095.0 | 2 095.0 | 1 990.0 | 1 555.0 | 1 856.0 | 1 642.0 | 1 577.0 | 1 585.0 | 1 323.0 |
| Dług krótkoterminowy | 202.0 | 200.0 | (841.0) | 191.0 | 191.0 | 173.0 | 171.0 | 117.0 | 117.0 | 117.0 | 717.0 | 486.0 | 118.0 | 119.0 | (945.0) | 117.0 | 153.0 | 173.0 | 235.0 | 171.0 | 228.0 | 223.0 | 931.0 | 983.0 | 849.0 | 837.0 | (243.0) | 205.0 | 198.0 | 140.0 | 97.0 | 155.0 | 227.0 | 223.0 | 229.0 | 227.0 | 221.0 | 275.0 | 292.0 | 293.0 | 1 003.0 | 1 044.0 |
| Zobowiązania krótkoterminowe | 1 758.0 | 1 818.0 | 2 081.0 | 1 874.0 | 1 561.0 | 1 597.0 | 1 620.0 | 1 676.0 | 1 591.0 | 1 704.0 | 2 674.0 | 2 359.0 | 2 030.0 | 2 085.0 | 2 221.0 | 2 169.0 | 2 127.0 | 2 068.0 | 2 186.0 | 2 132.0 | 2 064.0 | 2 056.0 | 2 975.0 | 3 126.0 | 3 754.0 | 3 200.0 | 4 173.0 | 2 851.0 | 2 965.0 | 3 074.0 | 3 719.0 | 3 836.0 | 4 666.0 | 4 014.0 | 4 014.0 | 4 041.0 | 3 737.0 | 3 730.0 | 3 566.0 | 3 545.0 | 4 208.0 | 3 773.0 |
| Rozliczenia międzyokresowe | 33.0 | 38.0 | 1 042.0 | (191.0) | 44.0 | 52.0 | 843.0 | (117.0) | 39.0 | 47.0 | 1 007.0 | (486.0) | 89.0 | 41.0 | 1 063.0 | (117.0) | 77.0 | 44.0 | 1 042.0 | (171.0) | 63.0 | 63.0 | 69.0 | 1 052.0 | 1 060.0 | 75.0 | 1 181.0 | 147.0 | 1 115.0 | 0.0 | 363.0 | 0.0 | 225.0 | 290.0 | 0.0 | 263.0 | 313.0 | 230.0 | 139.0 | 219.0 | 0.0 | 89.0 |
| Zobowiązania długoterminowe | 2 548.0 | 2 133.0 | 2 484.0 | 2 079.0 | 2 202.0 | 1 967.0 | 2 226.0 | 1 957.0 | 2 212.0 | 1 850.0 | 1 735.0 | 2 253.0 | 3 020.0 | 2 214.0 | 3 068.0 | 2 192.0 | 2 536.0 | 2 708.0 | 3 167.0 | 2 738.0 | 2 693.0 | 2 664.0 | 1 996.0 | 2 896.0 | 3 244.0 | 3 162.0 | 3 600.0 | 3 449.0 | 3 867.0 | 3 321.0 | 3 364.0 | 3 464.0 | 2 817.0 | 3 325.0 | 3 325.0 | 3 287.0 | 3 318.0 | 3 871.0 | 4 208.0 | 4 213.0 | 3 504.0 | 3 291.0 |
| Rezerwy z tytułu odroczonego podatku | 12.0 | 10.0 | 12.0 | 10.0 | 15.0 | 11.0 | 15.0 | 8.0 | 10.0 | 5.0 | 7.0 | 6.0 | 12.0 | 12.0 | 13.0 | 13.0 | 15.0 | 14.0 | 25.0 | 18.0 | 19.0 | 36.0 | 38.0 | 80.0 | 63.0 | 74.0 | 47.0 | 61.0 | 48.0 | 47.0 | 67.0 | 0.0 | 139.0 | 55.0 | 0.0 | 56.0 | 55.0 | 54.0 | 49.0 | 37.0 | 60.0 | 47.0 |
| Zobowiązania długoterminowe | 2 548.0 | 2 133.0 | 2 484.0 | 2 079.0 | 2 202.0 | 1 967.0 | 2 226.0 | 1 957.0 | 2 212.0 | 1 850.0 | 1 735.0 | 2 253.0 | 3 020.0 | 2 214.0 | 3 068.0 | 2 192.0 | 2 536.0 | 2 708.0 | 3 167.0 | 2 738.0 | 2 693.0 | 2 664.0 | 1 996.0 | 2 896.0 | 3 244.0 | 3 162.0 | 3 600.0 | 3 449.0 | 3 867.0 | 3 321.0 | 3 364.0 | 3 464.0 | 2 817.0 | 3 325.0 | 3 325.0 | 3 287.0 | 3 318.0 | 3 871.0 | 4 208.0 | 4 213.0 | 3 504.0 | 3 291.0 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | (1 042.0) | 0.0 | 0.0 | 0.0 | 0.0 | (362.0) | 0.0 | (354.0) | 0.0 | (380.0) | 0.0 | (393.0) | (1 063.0) | (375.0) | (314.0) | (231.0) | 219.0 | (240.0) | 207.0 | 192.0 | 188.0 | 136.0 | 196.0 | 133.0 | (1 039.0) | 139.0 | 203.0 | 137.0 | 126.0 | 127.0 | 193.0 | 207.0 | 270.0 | 213.0 | 210.0 | 246.0 | 233.0 | 237.0 | 0.0 | 214.0 |
| Zobowiązania ogółem | 4 306.0 | 3 951.0 | 4 565.0 | 3 953.0 | 3 763.0 | 3 564.0 | 3 846.0 | 3 633.0 | 3 803.0 | 3 554.0 | 4 409.0 | 4 612.0 | 5 050.0 | 4 299.0 | 5 289.0 | 4 361.0 | 4 663.0 | 4 776.0 | 5 353.0 | 4 870.0 | 4 757.0 | 4 720.0 | 4 971.0 | 6 022.0 | 6 998.0 | 6 362.0 | 7 773.0 | 6 300.0 | 6 832.0 | 6 395.0 | 7 083.0 | 7 300.0 | 7 483.0 | 7 339.0 | 7 339.0 | 7 328.0 | 7 055.0 | 7 601.0 | 7 774.0 | 7 758.0 | 7 712.0 | 7 064.0 |
| Kapitał (fundusz) podstawowy | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 | 1 157.0 |
| Zyski zatrzymane | 817.0 | 795.0 | 922.0 | 523.0 | 525.0 | 483.0 | 249.0 | 320.0 | 926.0 | 538.0 | 435.0 | 667.0 | 973.0 | 1 212.0 | 1 467.0 | 1 574.0 | 2 640.0 | 2 169.0 | 2 556.0 | 2 355.0 | 2 747.0 | 2 938.0 | 2 797.0 | 3 019.0 | 3 191.0 | 3 963.0 | 3 640.0 | 4 476.0 | 4 539.0 | 5 995.0 | 6 043.0 | 7 470.0 | 8 367.0 | 9 754.0 | 9 754.0 | 10 340.0 | 11 395.0 | 12 470.0 | 12 982.0 | 12 813.0 | 13 118.0 | 13 459.0 |
| Kapitał własny | 5 707.0 | 4 761.0 | 5 271.0 | 4 733.0 | 5 396.0 | 4 817.0 | 5 282.0 | 4 645.0 | 5 266.0 | 4 772.0 | 5 482.0 | 5 149.0 | 5 822.0 | 5 769.0 | 5 989.0 | 6 052.0 | 7 127.0 | 6 613.0 | 7 080.0 | 6 752.0 | 7 111.0 | 7 210.0 | 7 191.0 | 7 744.0 | 8 308.0 | 8 616.0 | 8 559.0 | 8 570.0 | 9 581.0 | 9 827.0 | 11 057.0 | 10 978.0 | 13 504.0 | 13 865.0 | 13 865.0 | 14 573.0 | 15 507.0 | 16 852.0 | 17 199.0 | 17 148.0 | 17 804.0 | 17 679.0 |
| Udziały mniejszościowe | 61.0 | 62.0 | 63.0 | 66.0 | 61.0 | 63.0 | 64.0 | 65.0 | 61.0 | 62.0 | 65.0 | 67.0 | 63.0 | 65.0 | 67.0 | 68.0 | 65.0 | 134.0 | 134.0 | 134.0 | 68.0 | 66.0 | 67.0 | 68.0 | 58.0 | 59.0 | 61.0 | 62.0 | 64.0 | 63.0 | 65.0 | 61.0 | 64.0 | 67.0 | 67.0 | 69.0 | 72.0 | 123.0 | 124.0 | 126.0 | 240.0 | 230.0 |
| Pasywa | 10 013.0 | 8 712.0 | 9 836.0 | 8 686.0 | 9 159.0 | 8 381.0 | 9 128.0 | 8 278.0 | 9 069.0 | 8 326.0 | 9 891.0 | 9 761.0 | 10 872.0 | 10 068.0 | 11 278.0 | 10 413.0 | 11 790.0 | 11 389.0 | 12 433.0 | 11 622.0 | 11 868.0 | 11 930.0 | 12 162.0 | 13 766.0 | 15 306.0 | 14 978.0 | 16 332.0 | 14 870.0 | 16 413.0 | 16 222.0 | 18 140.0 | 18 278.0 | 20 987.0 | 21 204.0 | 21 204.0 | 21 901.0 | 22 562.0 | 24 453.0 | 24 973.0 | 24 906.0 | 25 516.0 | 24 743.0 |
| Inwestycje | 422.0 | 415.0 | 448.0 | 413.0 | 411.0 | 419.0 | 433.0 | 418.0 | 411.0 | 412.0 | 471.0 | 900.0 | 508.0 | 520.0 | 541.0 | 416.0 | 410.0 | 413.0 | 448.0 | 217.0 | 171.0 | 702.0 | 854.0 | 846.0 | 749.0 | 741.0 | 563.0 | 388.0 | 330.0 | 602.0 | 186.0 | 1 310.0 | 1 271.0 | 985.0 | 985.0 | 1 473.0 | 2 064.0 | 2 883.0 | 3 128.0 | 3 213.0 | 3 239.0 | 4 010.0 |
| Dług | 1 804.0 | 1 775.0 | 1 785.0 | 1 748.0 | 1 615.0 | 1 601.0 | 1 603.0 | 1 553.0 | 1 454.0 | 1 458.0 | 1 497.0 | 2 175.0 | 1 695.0 | 1 712.0 | 1 710.0 | 1 724.0 | 1 904.0 | 2 188.0 | 2 199.0 | 2 190.0 | 2 072.0 | 2 042.0 | 2 051.0 | 2 865.0 | 2 617.0 | 3 107.0 | 3 229.0 | 2 803.0 | 2 534.0 | 2 691.0 | 2 383.0 | 2 758.0 | 2 572.0 | 2 871.0 | 2 871.0 | 2 649.0 | 2 591.0 | 2 927.0 | 3 113.0 | 3 086.0 | 3 115.0 | 3 167.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 017.0 | 1 949.0 | 1 887.0 | 1 869.0 | 1 771.0 | 1 697.0 | 1 682.0 | 1 675.0 | 1 629.0 | 1 641.0 | 1 654.0 | 2 188.0 | 1 759.0 | 1 791.0 | 1 683.0 | 1 835.0 | 2 266.0 | 2 307.0 | 2 119.0 | 2 345.0 | 2 597.0 | 2 028.0 | 1 800.0 | 2 714.0 | 3 006.0 | 3 454.0 | 3 749.0 | 3 112.0 | 3 225.0 | 2 828.0 | 3 028.0 | 2 812.0 | 3 258.0 | 3 572.0 | 3 572.0 | 3 111.0 | 3 011.0 | 3 222.0 | 3 133.0 | 3 092.0 | 3 077.0 | 2 282.0 |
| Dług netto | (213.0) | (174.0) | (102.0) | (121.0) | (156.0) | (96.0) | (79.0) | (122.0) | (175.0) | (183.0) | (157.0) | (13.0) | (64.0) | (79.0) | 27.0 | (111.0) | (362.0) | (119.0) | 80.0 | (155.0) | (525.0) | 14.0 | 251.0 | 151.0 | (389.0) | (347.0) | (520.0) | (309.0) | (691.0) | (137.0) | (645.0) | (54.0) | (686.0) | (701.0) | (701.0) | (462.0) | (420.0) | (295.0) | (20.0) | (6.0) | 38.0 | 885.0 |
| Ticker | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM | STM |
| 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 |