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 | 42 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 | Q2 |
| Aktywa | 296 834.0 | 308 028.0 | 326 489.0 | 399 989.0 | 402 672.0 | 403 638.0 | 401 808.0 | 402 975.0 | 403 821.0 | 411 903.0 | 420 795.0 | 443 865.0 | 444 097.0 | 446 343.0 | 534 691.0 | 534 870.0 | 531 864.0 | 548 384.0 | 546 914.0 | 548 796.0 | 551 669.0 | 545 354.0 | 547 898.0 | 538 553.0 | 525 761.0 | 546 985.0 | 544 710.0 | 547 107.0 | 551 622.0 | 577 195.0 | 426 433.0 | 426 463.0 | 402 853.0 | 400 873.0 | 408 453.0 | 406 698.0 | 407 060.0 | 399 428.0 | 398 026.0 | 393 719.0 | 394 795.0 | 397 467.0 | 405 491.0 |
| Aktywa trwałe | 263 228.0 | 280 618.0 | 283 326.0 | 365 038.0 | 366 680.0 | 365 637.0 | 365 803.0 | 365 601.0 | 365 452.0 | 366 176.0 | 367 248.0 | 367 508.0 | 364 951.0 | 367 838.0 | 479 405.0 | 481 763.0 | 480 437.0 | 501 912.0 | 499 696.0 | 498 101.0 | 496 908.0 | 492 650.0 | 491 343.0 | 488 582.0 | 473 753.0 | 484 231.0 | 481 841.0 | 489 877.0 | 380 854.0 | 500 339.0 | 391 948.0 | 394 168.0 | 369 745.0 | 370 970.0 | 371 781.0 | 371 078.0 | 370 602.0 | 368 983.0 | 373 547.0 | 363 920.0 | 363 627.0 | 363 687.0 | 366 185.0 |
| Rzeczowe aktywa trwałe netto | 112 898.0 | 113 198.0 | 114 348.0 | 122 836.0 | 124 450.0 | 123 454.0 | 123 537.0 | 123 922.0 | 124 899.0 | 125 292.0 | 126 184.0 | 126 462.0 | 125 222.0 | 125 124.0 | 129 556.0 | 130 348.0 | 131 473.0 | 152 286.0 | 154 724.0 | 155 793.0 | 154 167.0 | 152 929.0 | 153 637.0 | 153 268.0 | 152 029.0 | 149 022.0 | 147 981.0 | 148 760.0 | 143 473.0 | 151 100.0 | 146 943.0 | 148 827.0 | 149 259.0 | 150 077.0 | 150 364.0 | 149 497.0 | 149 394.0 | 148 519.0 | 148 354.0 | 148 743.0 | 149 780.0 | 149 459.0 | 150 588.0 |
| Wartość firmy | 69 692.0 | 70 341.0 | 70 920.0 | 105 966.0 | 104 568.0 | 104 651.0 | 105 252.0 | 105 271.0 | 105 207.0 | 105 593.0 | 105 546.0 | 105 668.0 | 105 449.0 | 105 482.0 | 142 607.0 | 146 475.0 | 146 370.0 | 146 434.0 | 146 662.0 | 146 106.0 | 146 241.0 | 145 546.0 | 143 651.0 | 143 688.0 | 135 259.0 | 135 168.0 | 134 626.0 | 133 663.0 | 92 740.0 | 133 247.0 | 92 746.0 | 92 725.0 | 67 895.0 | 67 895.0 | 67 854.0 | 67 854.0 | 67 854.0 | 67 854.0 | 67 854.0 | 63 432.0 | 63 432.0 | 63 432.0 | 63 432.0 |
| Wartości niematerialne i prawne | 66 963.0 | 86 983.0 | 87 307.0 | 120 907.0 | 120 710.0 | 120 435.0 | 119 464.0 | 118 202.0 | 116 860.0 | 116 278.0 | 116 258.0 | 115 419.0 | 114 276.0 | 113 635.0 | 169 445.0 | 166 101.0 | 163 827.0 | 162 574.0 | 160 759.0 | 157 747.0 | 157 617.0 | 154 464.0 | 155 676.0 | 153 744.0 | 146 316.0 | 161 114.0 | 159 512.0 | 159 266.0 | 119 221.0 | 167 955.0 | 128 928.0 | 129 218.0 | 129 446.0 | 129 848.0 | 130 388.0 | 132 445.0 | 132 502.0 | 132 704.0 | 132 556.0 | 132 390.0 | 5 255.0 | 132 599.0 | 5 255.0 |
| Wartość firmy i wartości niematerialne i prawne | 136 655.0 | 157 324.0 | 158 227.0 | 226 873.0 | 225 278.0 | 225 086.0 | 224 716.0 | 223 473.0 | 222 067.0 | 221 871.0 | 221 804.0 | 221 087.0 | 219 725.0 | 219 117.0 | 312 052.0 | 312 576.0 | 310 197.0 | 309 008.0 | 307 421.0 | 303 853.0 | 303 858.0 | 300 010.0 | 299 327.0 | 297 432.0 | 281 575.0 | 296 282.0 | 294 138.0 | 292 929.0 | 211 961.0 | 301 202.0 | 221 674.0 | 221 943.0 | 197 341.0 | 197 743.0 | 198 242.0 | 200 299.0 | 200 356.0 | 200 558.0 | 200 410.0 | 195 822.0 | 68 687.0 | 196 031.0 | 68 687.0 |
| Należności netto | 14 527.0 | 13 592.0 | 13 821.0 | 16 329.0 | 16 532.0 | 16 070.0 | 15 830.0 | 16 855.0 | 16 794.0 | 15 078.0 | 14 997.0 | 15 876.0 | 16 522.0 | 16 290.0 | 25 492.0 | 26 312.0 | 27 716.0 | 23 863.0 | 22 381.0 | 22 921.0 | 22 636.0 | 19 908.0 | 19 127.0 | 19 379.0 | 20 215.0 | 16 971.0 | 15 771.0 | 16 304.0 | 14 895.0 | 17 218.0 | 11 377.0 | 11 384.0 | 11 466.0 | 10 214.0 | 9 304.0 | 8 962.0 | 10 289.0 | 9 577.0 | 9 686.0 | 9 068.0 | 9 638.0 | 9 228.0 | 8 844.0 |
| Inwestycje długoterminowe | 250.0 | 266.0 | 288.0 | 1 744.0 | 1 606.0 | 1 594.0 | 1 677.0 | 1 679.0 | 1 674.0 | 1 551.0 | 1 615.0 | 1 627.0 | 1 560.0 | 2 623.0 | 8 007.0 | 6 128.0 | 6 245.0 | 6 230.0 | 4 133.0 | 4 137.0 | 3 695.0 | 3 606.0 | 2 302.0 | 2 325.0 | 1 780.0 | 1 805.0 | 1 853.0 | 8 629.0 | 6 168.0 | 5 943.0 | 4 523.0 | 3 964.0 | 3 533.0 | 2 810.0 | 2 779.0 | 1 847.0 | 1 251.0 | 891.0 | 2 762.0 | 281.0 | 295.0 | 942.0 | 1 011.0 |
| Aktywa obrotowe | 33 606.0 | 27 410.0 | 43 163.0 | 34 951.0 | 35 992.0 | 38 001.0 | 36 005.0 | 37 374.0 | 38 369.0 | 45 727.0 | 53 547.0 | 76 357.0 | 79 146.0 | 78 505.0 | 55 286.0 | 53 107.0 | 51 427.0 | 46 472.0 | 47 218.0 | 50 695.0 | 54 761.0 | 52 704.0 | 56 555.0 | 49 971.0 | 52 008.0 | 62 754.0 | 62 869.0 | 57 230.0 | 170 768.0 | 76 856.0 | 34 485.0 | 32 295.0 | 33 108.0 | 29 903.0 | 36 672.0 | 35 620.0 | 36 458.0 | 30 445.0 | 24 479.0 | 29 799.0 | 31 168.0 | 33 780.0 | 39 306.0 |
| Środki pieniężne i Inwestycje | 8 603.0 | 4 444.0 | 20 956.0 | 6 202.0 | 5 121.0 | 10 008.0 | 7 208.0 | 5 895.0 | 5 788.0 | 14 884.0 | 25 617.0 | 48 499.0 | 50 498.0 | 48 872.0 | 13 523.0 | 8 657.0 | 5 204.0 | 6 516.0 | 8 423.0 | 6 588.0 | 12 130.0 | 9 955.0 | 16 941.0 | 9 758.0 | 9 740.0 | 11 342.0 | 11 869.0 | 21 270.0 | 19 223.0 | 38 565.0 | 4 018.0 | 2 423.0 | 3 701.0 | 2 821.0 | 9 528.0 | 7 540.0 | 6 722.0 | 3 520.0 | 3 156.0 | 2 586.0 | 3 298.0 | 6 885.0 | 10 499.0 |
| Zapasy | 1 933.0 | 2 468.0 | 1 965.0 | 1 166.0 | 4 033.0 | 1 378.0 | 1 197.0 | 1 333.0 | 2 039.0 | 1 418.0 | 1 371.0 | 1 258.0 | 2 225.0 | 1 335.0 | 5 849.0 | 7 221.0 | 2 771.0 | (2.0) | (26.0) | (2.0) | 2 864.0 | (14.0) | 14 514.0 | 13 948.0 | 3 695.0 | 3 347.0 | 2 810.0 | 3 088.0 | 3 325.0 | 3 153.0 | 3 241.0 | 3 935.0 | 3 123.0 | 2 791.0 | 2 348.0 | 2 520.0 | 2 177.0 | 2 127.0 | 1 816.0 | 2 529.0 | 2 270.0 | 2 593.0 | 2 357.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 493.0 | 0.0 | 99.0 | 0.0 | 87.0 | 0.0 | 0.0 | 0.0 | 509.0 | 0.0 | 0.0 | 34.0 | 44.0 | 0.0 | 46.0 | 26.0 | 102.0 | 0.0 | 78.0 | 64.0 | 62.0 | 0.0 | 33.0 | 51.0 | 65.0 | 41.0 | 61.0 | 83.0 | 71.0 | 38.0 | 39.0 | 74.0 | 94.0 | 80.0 | 66.0 | 62.0 | 61.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 8 603.0 | 4 444.0 | 20 956.0 | 6 202.0 | 5 121.0 | 10 008.0 | 7 208.0 | 5 895.0 | 5 788.0 | 14 884.0 | 25 617.0 | 48 499.0 | 50 498.0 | 48 872.0 | 13 523.0 | 8 657.0 | 5 204.0 | 6 516.0 | 8 423.0 | 6 588.0 | 12 130.0 | 9 955.0 | 16 941.0 | 9 758.0 | 9 740.0 | 11 342.0 | 11 869.0 | 21 270.0 | 19 223.0 | 38 565.0 | 4 018.0 | 2 423.0 | 3 701.0 | 2 821.0 | 9 528.0 | 7 540.0 | 6 722.0 | 3 520.0 | 3 094.0 | 2 586.0 | 3 298.0 | 6 885.0 | 10 499.0 |
| Należności krótkoterminowe | 14 984.0 | 20 418.0 | 21 560.0 | 28 280.0 | 21 047.0 | 26 169.0 | 26 746.0 | 28 849.0 | 22 027.0 | 27 120.0 | 26 471.0 | 28 928.0 | 24 439.0 | 31 475.0 | 35 377.0 | 39 145.0 | 27 018.0 | 39 234.0 | 38 738.0 | 40 502.0 | 29 640.0 | 37 328.0 | 38 407.0 | 39 245.0 | 31 836.0 | 41 669.0 | 43 537.0 | 41 358.0 | 29 511.0 | 43 151.0 | 33 193.0 | 33 174.0 | 31 101.0 | 34 859.0 | 29 523.0 | 31 121.0 | 27 309.0 | 31 973.0 | 31 173.0 | 31 935.0 | 0.0 | 0.0 | 0.0 |
| Dług krótkoterminowy | 6 056.0 | 8 181.0 | 8 603.0 | 7 535.0 | 7 636.0 | 8 399.0 | 9 528.0 | 7 982.0 | 9 832.0 | 12 681.0 | 10 831.0 | 8 551.0 | 38 374.0 | 29 322.0 | 21 672.0 | 14 905.0 | 10 255.0 | 11 538.0 | 12 772.0 | 11 608.0 | 11 838.0 | 17 067.0 | 15 576.0 | 5 898.0 | 3 659.0 | 19 505.0 | 24 016.0 | 24 935.0 | 28 547.0 | 28 380.0 | 10 295.0 | 9 897.0 | 7 597.0 | 13 757.0 | 15 268.0 | 11 302.0 | 9 477.0 | 7 060.0 | 5 249.0 | 2 637.0 | 5 089.0 | 8 902.0 | 9 254.0 |
| Zobowiązania krótkoterminowe | 37 282.0 | 37 651.0 | 40 527.0 | 47 938.0 | 47 816.0 | 44 528.0 | 46 465.0 | 47 102.0 | 50 576.0 | 50 690.0 | 48 012.0 | 47 693.0 | 81 389.0 | 70 580.0 | 68 593.0 | 65 420.0 | 64 420.0 | 64 652.0 | 66 376.0 | 68 126.0 | 68 911.0 | 69 704.0 | 69 469.0 | 59 565.0 | 63 438.0 | 76 608.0 | 82 126.0 | 81 601.0 | 106 230.0 | 82 494.0 | 49 189.0 | 52 257.0 | 56 173.0 | 58 150.0 | 54 159.0 | 51 684.0 | 51 127.0 | 44 834.0 | 42 429.0 | 40 658.0 | 46 872.0 | 47 999.0 | 48 565.0 |
| Rozliczenia międzyokresowe | 4 105.0 | 4 221.0 | 4 075.0 | 4 640.0 | 4 682.0 | 4 550.0 | 4 465.0 | 4 637.0 | 4 519.0 | 4 493.0 | 4 371.0 | 4 503.0 | 4 213.0 | 5 081.0 | 5 914.0 | 6 045.0 | 5 948.0 | 5 956.0 | 5 734.0 | 6 097.0 | 6 124.0 | 5 960.0 | 5 723.0 | 5 862.0 | 6 176.0 | 5 029.0 | 4 932.0 | 4 991.0 | 3 966.0 | 5 183.0 | 3 603.0 | 3 705.0 | 3 918.0 | 3 922.0 | 3 833.0 | 3 703.0 | 3 778.0 | 3 713.0 | 3 981.0 | 4 059.0 | 4 099.0 | 3 951.0 | 3 999.0 |
| Zobowiązania długoterminowe | 169 282.0 | 183 273.0 | 198 461.0 | 229 262.0 | 231 216.0 | 234 705.0 | 230 972.0 | 231 270.0 | 229 135.0 | 236 232.0 | 246 925.0 | 270 063.0 | 220 701.0 | 228 687.0 | 281 968.0 | 284 479.0 | 273 560.0 | 288 781.0 | 286 457.0 | 286 343.0 | 280 824.0 | 280 201.0 | 284 976.0 | 283 932.0 | 283 083.0 | 287 298.0 | 282 738.0 | 284 203.0 | 261 537.0 | 308 145.0 | 241 937.0 | 234 228.0 | 240 223.0 | 234 377.0 | 236 249.0 | 235 187.0 | 236 518.0 | 233 999.0 | 234 273.0 | 234 801.0 | 194 773.0 | 227 629.0 | 200 605.0 |
| Rezerwy z tytułu odroczonego podatku | 38 436.0 | 38 019.0 | 38 516.0 | 53 044.0 | 56 181.0 | 57 489.0 | 58 216.0 | 59 649.0 | 60 128.0 | 61 100.0 | 61 926.0 | 64 381.0 | 43 207.0 | 45 730.0 | 59 665.0 | 60 495.0 | 57 859.0 | 59 207.0 | 58 713.0 | 57 786.0 | 59 502.0 | 58 491.0 | 58 387.0 | 60 448.0 | 60 472.0 | 61 886.0 | 61 732.0 | 63 405.0 | 53 767.0 | 65 963.0 | 55 301.0 | 56 055.0 | 57 032.0 | 57 294.0 | 57 972.0 | 58 671.0 | 58 666.0 | 58 820.0 | 58 918.0 | 58 461.0 | 58 939.0 | 59 144.0 | 59 786.0 |
| Zobowiązania długoterminowe | 169 282.0 | 183 273.0 | 198 461.0 | 229 262.0 | 231 216.0 | 234 705.0 | 230 972.0 | 231 270.0 | 229 135.0 | 236 232.0 | 246 925.0 | 270 063.0 | 220 701.0 | 228 687.0 | 281 968.0 | 284 479.0 | 273 560.0 | 288 781.0 | 286 457.0 | 286 343.0 | 280 824.0 | 280 201.0 | 284 976.0 | 283 932.0 | 283 083.0 | 287 298.0 | 282 738.0 | 284 203.0 | 261 537.0 | 308 145.0 | 241 937.0 | 234 228.0 | 240 223.0 | 234 377.0 | 236 249.0 | 235 187.0 | 236 518.0 | 233 999.0 | 234 273.0 | 234 801.0 | 194 773.0 | 227 629.0 | 200 605.0 |
| 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 | 1 911.0 | 18 253.0 | 20 568.0 | 22 288.0 | 23 838.0 | 21 584.0 | 22 230.0 | 23 962.0 | 22 391.0 | 23 693.0 | 23 404.0 | 23 253.0 | 23 918.0 | 22 574.0 | 18 749.0 | 18 741.0 | 18 659.0 | 18 413.0 | 18 311.0 | 17 730.0 | 17 568.0 | 17 291.0 | 17 174.0 | 17 331.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 206 564.0 | 220 924.0 | 238 988.0 | 277 200.0 | 279 032.0 | 279 233.0 | 277 437.0 | 278 372.0 | 279 711.0 | 286 922.0 | 294 937.0 | 317 756.0 | 302 090.0 | 299 267.0 | 350 561.0 | 349 899.0 | 337 980.0 | 353 433.0 | 352 833.0 | 354 469.0 | 349 735.0 | 349 905.0 | 354 445.0 | 343 497.0 | 346 521.0 | 363 906.0 | 364 864.0 | 365 804.0 | 367 767.0 | 390 639.0 | 291 126.0 | 286 485.0 | 296 396.0 | 292 527.0 | 290 408.0 | 286 871.0 | 287 645.0 | 278 833.0 | 276 702.0 | 275 459.0 | 276 550.0 | 275 628.0 | 284 097.0 |
| Kapitał (fundusz) podstawowy | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 6 495.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 | 7 621.0 |
| Zyski zatrzymane | 31 081.0 | 28 490.0 | 29 086.0 | 32 627.0 | 33 671.0 | 34 506.0 | 34 950.0 | 35 319.0 | 34 734.0 | 35 175.0 | 36 067.0 | 36 074.0 | 50 500.0 | 55 067.0 | 56 555.0 | 57 624.0 | 58 753.0 | 59 424.0 | 59 389.0 | 59 347.0 | 57 936.0 | 58 534.0 | 56 045.0 | 55 094.0 | 37 457.0 | 41 154.0 | 38 947.0 | 41 091.0 | 42 350.0 | 45 041.0 | 2 128.0 | 6 127.0 | (19 415.0) | (15 187.0) | (10 698.0) | (7 203.0) | (5 015.0) | (1 570.0) | 2.0 | (185.0) | 1 871.0 | 4 215.0 | 6 680.0 |
| Kapitał własny | 90 270.0 | 87 104.0 | 87 501.0 | 122 789.0 | 123 640.0 | 124 405.0 | 124 371.0 | 124 603.0 | 124 110.0 | 124 981.0 | 125 858.0 | 126 109.0 | 142 007.0 | 147 076.0 | 184 130.0 | 184 971.0 | 193 884.0 | 194 951.0 | 194 081.0 | 194 327.0 | 201 934.0 | 195 449.0 | 193 453.0 | 195 056.0 | 179 240.0 | 183 079.0 | 179 846.0 | 181 303.0 | 183 855.0 | 186 556.0 | 135 307.0 | 139 978.0 | 106 457.0 | 108 346.0 | 118 045.0 | 119 827.0 | 119 415.0 | 120 595.0 | 121 324.0 | 118 260.0 | 120 225.0 | 121 839.0 | 0.0 |
| Udziały mniejszościowe | 554.0 | 605.0 | 642.0 | 965.0 | 969.0 | 973.0 | 969.0 | 992.0 | 975.0 | 1 140.0 | 1 133.0 | 1 149.0 | 1 146.0 | 1 156.0 | 1 150.0 | 1 123.0 | 9 795.0 | 9 839.0 | 9 824.0 | 11 278.0 | 17 713.0 | 17 670.0 | 17 557.0 | 19 503.0 | 17 567.0 | 17 591.0 | 17 550.0 | 17 532.0 | 17 523.0 | 17 520.0 | 17 561.0 | 17 572.0 | 8 957.0 | 8 950.0 | 16 142.0 | 16 124.0 | 16 118.0 | 16 055.0 | 16 014.0 | 15 909.0 | 1 980.0 | 18 095.0 | 1 983.0 |
| Pasywa | 296 834.0 | 308 028.0 | 326 489.0 | 399 989.0 | 402 672.0 | 403 638.0 | 401 808.0 | 402 975.0 | 403 821.0 | 411 903.0 | 420 795.0 | 443 865.0 | 444 097.0 | 446 343.0 | 534 691.0 | 534 870.0 | 531 864.0 | 548 384.0 | 546 914.0 | 548 796.0 | 551 669.0 | 545 354.0 | 547 898.0 | 538 553.0 | 525 761.0 | 546 985.0 | 544 710.0 | 547 107.0 | 551 622.0 | 577 195.0 | 426 433.0 | 426 463.0 | 402 853.0 | 400 873.0 | 408 453.0 | 406 698.0 | 407 060.0 | 399 428.0 | 398 026.0 | 393 719.0 | 394 795.0 | 397 467.0 | 405 491.0 |
| Inwestycje | 250.0 | 266.0 | 288.0 | 1 744.0 | 1 606.0 | 1 594.0 | 1 677.0 | 1 679.0 | 1 674.0 | 1 551.0 | 1 615.0 | 1 627.0 | 1 560.0 | 2 623.0 | 8 007.0 | 6 128.0 | 6 245.0 | 6 230.0 | 4 133.0 | 4 137.0 | 3 695.0 | 3 606.0 | 2 302.0 | 2 325.0 | 1 780.0 | 1 805.0 | 1 853.0 | 8 629.0 | 7 274.0 | 5 943.0 | 5 721.0 | 3 964.0 | 3 533.0 | 2 810.0 | 2 779.0 | 1 847.0 | 1 251.0 | 3 230.0 | 2 824.0 | 281.0 | 295.0 | 942.0 | 0.0 |
| Dług | 81 834.0 | 96 453.0 | 113 670.0 | 126 930.0 | 126 151.0 | 130 503.0 | 126 836.0 | 125 221.0 | 123 513.0 | 133 249.0 | 143 655.0 | 163 279.0 | 164 346.0 | 163 046.0 | 190 167.0 | 183 418.0 | 176 505.0 | 193 733.0 | 191 130.0 | 187 464.0 | 184 951.0 | 185 853.0 | 191 194.0 | 180 934.0 | 179 447.0 | 201 965.0 | 201 420.0 | 202 109.0 | 195 832.0 | 229 522.0 | 155 325.0 | 152 492.0 | 154 679.0 | 155 897.0 | 161 591.0 | 155 733.0 | 154 899.0 | 150 055.0 | 147 778.0 | 146 343.0 | 140 923.0 | 143 594.0 | 150 073.0 |
| Środki pieniężne i inne aktywa pieniężne | 8 603.0 | 4 444.0 | 20 956.0 | 6 202.0 | 5 121.0 | 10 008.0 | 7 208.0 | 5 895.0 | 5 788.0 | 14 884.0 | 25 617.0 | 48 499.0 | 50 498.0 | 48 872.0 | 13 523.0 | 8 657.0 | 5 204.0 | 6 516.0 | 8 423.0 | 6 588.0 | 12 130.0 | 9 955.0 | 16 941.0 | 9 758.0 | 9 740.0 | 11 342.0 | 11 869.0 | 21 270.0 | 19 223.0 | 38 565.0 | 4 018.0 | 2 423.0 | 3 701.0 | 2 821.0 | 9 528.0 | 7 540.0 | 6 722.0 | 3 520.0 | 3 094.0 | 2 586.0 | 3 298.0 | 6 885.0 | 10 499.0 |
| Dług netto | 73 231.0 | 92 009.0 | 92 714.0 | 120 728.0 | 121 030.0 | 120 495.0 | 119 628.0 | 119 326.0 | 117 725.0 | 118 365.0 | 118 038.0 | 114 780.0 | 113 848.0 | 114 174.0 | 176 644.0 | 174 761.0 | 171 301.0 | 187 217.0 | 182 707.0 | 180 876.0 | 172 821.0 | 175 898.0 | 174 253.0 | 171 176.0 | 169 707.0 | 190 623.0 | 189 551.0 | 180 839.0 | 176 609.0 | 190 957.0 | 151 307.0 | 150 069.0 | 150 978.0 | 153 076.0 | 152 063.0 | 148 193.0 | 148 177.0 | 146 535.0 | 144 684.0 | 143 757.0 | 137 625.0 | 136 709.0 | 139 574.0 |
| Ticker | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T | T |
| 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 | USD |