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 | 43 | 44 | 45 | 46 | 47 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2004 | 2005 | 2005 | 2006 | 2006 | 2007 | 2007 | 2008 | 2008 | 2008 | 2008 | 2009 | 2009 | 2009 | 2009 | 2010 | 2010 | 2010 | 2010 | 2011 | 2011 | 2012 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 | 2024 |
| Kwartał | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q2 | Q4 | Q2 | Q3 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 |
| Aktywa | 33 849.9 | 39 914.0 | 39 500.0 | 38 611.0 | 37 072.0 | 39 582.0 | 37 302.0 | 37 315.0 | 38 346.0 | 38 680.0 | 36 142.0 | 37 483.0 | 37 452.0 | 37 862.0 | 37 016.0 | 39 316.0 | 41 956.0 | 40 897.0 | 41 167.0 | 44 035.0 | 47 512.0 | 49 446.0 | 46 189.0 | 46 166.0 | 49 094.0 | 45 513.0 | 48 821.0 | 48 027.0 | 53 386.0 | 52 298.0 | 54 175.0 | 56 429.0 | 58 005.0 | 60 285.0 | 63 182.0 | 59 456.0 | 64 529.0 | 64 806.0 | 70 378.0 | 67 659.0 | 70 564.0 | 75 095.0 | 84 892.0 | 77 821.0 | 78 409.0 | 75 221.7 | 79 832.0 | 79 750.0 |
| Aktywa trwałe | 21 794.8 | 28 296.0 | 28 358.0 | 27 691.0 | 27 571.0 | 27 877.0 | 27 374.0 | 26 418.0 | 26 564.0 | 27 067.0 | 24 967.0 | 25 507.0 | 26 284.0 | 26 172.0 | 26 205.0 | 27 177.0 | 28 593.0 | 27 311.0 | 28 683.0 | 30 681.0 | 33 221.0 | 33 475.0 | 31 682.0 | 34 019.0 | 33 602.0 | 33 391.0 | 33 819.0 | 35 680.0 | 38 519.0 | 39 612.0 | 38 922.0 | 42 545.0 | 41 407.0 | 43 302.0 | 43 349.0 | 43 975.0 | 46 940.0 | 48 376.0 | 52 430.0 | 51 502.0 | 53 153.0 | 57 694.0 | 61 688.0 | 58 664.0 | 58 053.0 | 57 330.2 | 59 611.0 | 60 556.0 |
| Rzeczowe aktywa trwałe netto | 6 266.6 | 6 451.0 | 6 492.0 | 6 139.0 | 6 276.0 | 6 249.0 | 6 284.0 | 5 942.0 | 6 045.0 | 6 205.0 | 5 957.0 | 6 091.0 | 6 261.0 | 6 270.0 | 6 644.0 | 6 971.0 | 7 504.0 | 7 239.0 | 7 854.0 | 8 018.0 | 8 774.0 | 9 113.0 | 9 445.0 | 9 445.0 | 9 221.0 | 9 344.0 | 9 639.0 | 10 472.0 | 11 067.0 | 11 058.0 | 11 048.0 | 11 673.0 | 11 063.0 | 10 411.0 | 10 050.0 | 10 347.0 | 12 067.0 | 12 062.0 | 11 374.0 | 10 558.0 | 10 521.0 | 10 347.0 | 10 733.0 | 10 770.0 | 10 590.0 | 10 700.7 | 11 098.0 | 11 669.0 |
| Wartość firmy | 0.0 | 0.0 | 18 055.0 | 0.0 | 12 425.0 | 12 439.0 | 12 244.0 | 11 804.0 | 12 015.0 | 12 098.0 | 11 665.0 | 12 032.0 | 12 338.0 | 12 244.0 | 12 464.0 | 12 860.0 | 13 371.0 | 12 698.0 | 13 178.0 | 14 133.0 | 14 896.0 | 15 012.0 | 14 619.0 | 14 619.0 | 14 483.0 | 13 917.0 | 14 050.0 | 14 642.0 | 15 414.0 | 16 213.0 | 15 977.0 | 17 624.0 | 16 974.0 | 16 881.0 | 16 687.0 | 17 341.0 | 17 697.0 | 18 067.0 | 19 675.0 | 18 942.0 | 19 239.0 | 20 330.0 | 21 571.0 | 21 609.0 | 21 299.0 | 21 096.6 | 22 009.0 | 22 311.0 |
| Wartości niematerialne i prawne | 15 326.8 | 17 876.0 | -0.0 | 17 428.0 | 4 781.0 | 4 741.0 | 4 511.0 | 4 353.0 | 4 436.0 | 4 519.0 | 4 426.0 | 4 568.0 | 4 598.0 | 4 506.0 | 4 583.0 | 4 752.0 | 5 031.0 | 4 723.0 | 5 100.0 | 6 124.0 | 7 017.0 | 7 249.0 | 7 099.0 | 7 099.0 | 7 047.0 | 6 987.0 | 7 041.0 | 7 532.0 | 8 472.0 | 8 846.0 | 8 531.0 | 9 809.0 | 9 481.0 | 11 520.0 | 12 011.0 | 12 152.0 | 12 547.0 | 12 962.0 | 16 049.0 | 15 999.0 | 16 064.0 | 18 261.0 | 18 935.0 | 18 880.0 | 18 664.0 | 18 357.0 | 19 092.0 | 18 590.0 |
| Wartość firmy i wartości niematerialne i prawne | 15 326.8 | 17 876.0 | 18 055.0 | 17 428.0 | 17 206.0 | 17 180.0 | 16 755.0 | 16 157.0 | 16 451.0 | 16 617.0 | 16 091.0 | 16 600.0 | 16 936.0 | 16 750.0 | 17 047.0 | 17 612.0 | 18 402.0 | 17 421.0 | 18 278.0 | 20 257.0 | 21 913.0 | 22 261.0 | 21 718.0 | 21 718.0 | 21 530.0 | 20 904.0 | 21 091.0 | 22 174.0 | 23 886.0 | 25 059.0 | 24 508.0 | 27 433.0 | 26 455.0 | 28 401.0 | 28 698.0 | 29 493.0 | 30 244.0 | 31 029.0 | 35 724.0 | 34 941.0 | 35 303.0 | 38 591.0 | 40 506.0 | 40 489.0 | 39 963.0 | 39 466.0 | 41 101.0 | 40 901.0 |
| Należności netto | 1 572.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4 932.0 | 0.0 | 0.0 | 4 093.0 | 4 721.0 | 0.0 | 0.0 | (1 107.0) | 0.0 | 0.0 | 0.0 | 373.0 | 0.0 | 0.0 | 0.0 | 2 793.0 | 0.0 | 0.0 | 2 852.0 | 6 176.0 | 2 827.0 | 6 368.0 | 2 917.0 | 6 072.0 | 3 329.0 | 6 132.0 | 5 219.0 | 6 664.0 | 4 350.0 | 8 043.0 | 4 916.0 | 0.0 | 5 311.0 | 0.0 | 3 582.0 | 0.0 | 7 456.2 | 0.0 | 6 198.3 | 7 925.0 | 5 808.0 |
| Inwestycje długoterminowe | 0.0 | 1 093.0 | (251.0) | 1 587.0 | 1 949.0 | 2 451.0 | 2 008.0 | 2 155.0 | 1 857.0 | 1 801.0 | 745.0 | 305.0 | 413.0 | 565.0 | 759.0 | 795.0 | 536.0 | 658.0 | 471.0 | 1 130.0 | (884.0) | 10.0 | 519.0 | 216.0 | (277.0) | (164.0) | (266.0) | 110.0 | (251.0) | 341.0 | (76.0) | 270.0 | (140.0) | 188.0 | (224.0) | 16.0 | (208.0) | (55.0) | (285.0) | 5.0 | (24.0) | (31.0) | (140.0) | (293.0) | (379.0) | 1 872.9 | 1 294.0 | 1 375.0 |
| Aktywa obrotowe | 12 055.2 | 11 618.0 | 11 142.0 | 10 920.0 | 9 501.0 | 11 705.0 | 9 928.0 | 10 897.0 | 11 782.0 | 11 613.0 | 11 175.0 | 11 976.0 | 11 168.0 | 11 690.0 | 10 811.0 | 12 139.0 | 13 363.0 | 13 586.0 | 12 484.0 | 13 354.0 | 14 291.0 | 15 971.0 | 12 147.0 | 12 147.0 | 15 492.0 | 12 122.0 | 15 002.0 | 12 347.0 | 14 867.0 | 12 686.0 | 15 253.0 | 13 884.0 | 16 598.0 | 16 983.0 | 19 833.0 | 15 481.0 | 17 589.0 | 16 430.0 | 17 948.0 | 16 157.0 | 17 411.0 | 17 401.0 | 23 204.0 | 19 157.0 | 20 356.0 | 17 891.5 | 20 221.0 | 19 194.0 |
| Środki pieniężne i Inwestycje | 2 601.1 | 1 966.0 | 1 864.0 | 1 935.0 | 1 276.0 | 1 810.0 | 1 314.0 | 1 421.0 | 1 319.0 | 1 645.0 | 2 561.0 | 2 831.0 | 2 416.0 | 3 331.0 | 3 614.0 | 3 290.0 | 3 520.0 | 4 232.0 | 1 555.0 | 2 900.0 | 2 694.0 | 4 661.0 | 3 232.0 | 1 371.0 | 4 271.0 | 1 685.0 | 4 163.0 | 2 282.0 | 3 578.0 | 1 984.0 | 3 797.0 | 2 169.0 | 5 841.0 | 2 361.0 | 4 857.0 | 3 910.0 | 4 824.0 | 5 092.0 | 5 955.0 | 6 297.0 | 5 027.0 | 4 495.0 | 6 582.0 | 5 523.0 | 6 334.0 | 5 886.5 | 6 410.0 | 7 520.0 |
| Zapasy | 3 755.5 | 4 282.0 | 4 107.0 | 3 893.0 | 3 796.0 | 4 166.0 | 3 894.0 | 4 305.0 | 4 431.0 | 4 390.0 | 3 889.0 | 4 217.0 | 3 759.0 | 3 741.0 | 3 578.0 | 4 234.0 | 4 398.0 | 4 359.0 | 4 309.0 | 4 633.0 | 4 601.0 | 5 003.0 | 4 436.0 | 4 436.0 | 4 490.0 | 3 937.0 | 4 328.0 | 4 168.0 | 4 588.0 | 4 335.0 | 4 649.0 | 4 278.0 | 4 162.0 | 3 962.0 | 4 246.0 | 4 301.0 | 4 387.0 | 4 164.0 | 4 646.0 | 4 462.0 | 4 766.0 | 4 683.0 | 5 893.0 | 5 931.0 | 5 668.0 | 5 116.0 | 5 621.0 | 5 177.0 |
| Inwestycje krótkoterminowe | 1 015.0 | 372.0 | 335.0 | 345.0 | 237.0 | 292.0 | 216.0 | 167.0 | 259.0 | 350.0 | (605.0) | 394.0 | 334.0 | 633.0 | 972.0 | 616.0 | 415.0 | 406.0 | 127.0 | 568.0 | 1 453.0 | 564.0 | 711.0 | 401.0 | 804.0 | 760.0 | 744.0 | 671.0 | 868.0 | 337.0 | 678.0 | 300.0 | 825.0 | 377.0 | 866.0 | 680.0 | 913.0 | 907.0 | 1 100.0 | 749.0 | 845.0 | 1 080.0 | 1 171.0 | 1 197.0 | 1 340.0 | 1 730.0 | 896.0 | 736.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 586.0 | 1 594.0 | 1 529.0 | 1 590.0 | 1 039.0 | 1 518.0 | 1 098.0 | 1 254.0 | 1 060.0 | 1 295.0 | 2 561.0 | 2 437.0 | 2 082.0 | 2 698.0 | 2 642.0 | 2 674.0 | 3 105.0 | 3 826.0 | 1 428.0 | 2 332.0 | 1 241.0 | 4 097.0 | 2 465.0 | 970.0 | 3 467.0 | 925.0 | 3 419.0 | 1 611.0 | 2 710.0 | 1 647.0 | 3 119.0 | 1 869.0 | 5 016.0 | 1 984.0 | 3 991.0 | 3 230.0 | 3 911.0 | 4 185.0 | 4 855.0 | 5 548.0 | 4 182.0 | 3 415.0 | 5 411.0 | 4 326.0 | 4 994.0 | 4 156.6 | 4 970.0 | 6 136.0 |
| Należności krótkoterminowe | 7 508.1 | 8 613.0 | 8 228.0 | 7 486.0 | 7 838.0 | 8 833.0 | 3 690.0 | 8 372.0 | 8 377.0 | 8 295.0 | 7 824.0 | 7 927.0 | 8 428.0 | 8 645.0 | 3 982.0 | 9 266.0 | 10 336.0 | 9 736.0 | 6 030.0 | 10 849.0 | 6 767.0 | 11 977.0 | 7 084.0 | 7 084.0 | 12 211.0 | 6 995.0 | 12 654.0 | 7 636.0 | 13 999.0 | 8 296.0 | 14 216.0 | 8 591.0 | 13 322.0 | 8 217.0 | 13 779.0 | 9 121.0 | 14 391.0 | 9 190.0 | 14 602.0 | 8 375.0 | 14 799.0 | 8 896.0 | 17 151.0 | 11 100.0 | 17 367.0 | 10 355.0 | 17 160.0 | 16 634.0 |
| Dług krótkoterminowy | 5 151.2 | 7 506.0 | 6 006.0 | 0.0 | 4 362.0 | 0.0 | 4 166.0 | 4 121.0 | 0.0 | 4 476.0 | 4 842.0 | 3 952.0 | 2 470.0 | 1 458.0 | 2 279.0 | 2 382.0 | 2 895.0 | 2 613.0 | 1 997.0 | 3 153.0 | 5 739.0 | 6 564.0 | 0.0 | 2 564.0 | 9 099.0 | 3 542.0 | 5 705.0 | 5 029.0 | 6 415.0 | 4 382.0 | 5 759.0 | 5 275.0 | 5 081.0 | 7 705.0 | 10 670.0 | 3 337.0 | 5 616.0 | 4 450.0 | 4 792.0 | 4 286.0 | 6 720.0 | 7 061.0 | 0.0 | 5 571.0 | 0.0 | 4 901.0 | 7 643.0 | 6 987.0 |
| Zobowiązania krótkoterminowe | 14 559.6 | 17 102.0 | 15 394.0 | 14 522.0 | 13 884.0 | 15 472.0 | 13 559.0 | 13 791.0 | 15 652.0 | 14 540.0 | 13 800.0 | 12 957.0 | 12 004.0 | 11 310.0 | 11 599.0 | 12 564.0 | 14 098.0 | 13 289.0 | 13 606.0 | 15 079.0 | 17 929.0 | 20 367.0 | 15 815.0 | 15 815.0 | 23 009.0 | 17 382.0 | 20 444.0 | 19 642.0 | 21 840.0 | 20 019.0 | 21 310.0 | 20 556.0 | 19 820.0 | 23 177.0 | 25 988.0 | 19 772.0 | 21 745.0 | 20 978.0 | 20 976.0 | 20 592.0 | 23 788.0 | 24 778.0 | 28 938.0 | 25 427.0 | 25 607.0 | 23 493.2 | 26 130.0 | 25 234.0 |
| Rozliczenia międzyokresowe | 2 536.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 727.0 | 0.0 | 0.0 | 0.0 | 1 127.0 | 0.0 | 0.0 | 846.0 | 877.0 | 0.0 | 1 045.0 | 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 | 7 229.0 | 0.0 | 7 677.0 | 0.0 | 1 480.0 | 0.0 | 0.0 | (6 720.0) | 0.0 | (9 029.7) | 0.0 | (6 705.8) | 850.5 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 13 398.5 | 14 616.0 | 15 341.0 | 14 896.0 | 11 516.0 | 11 316.0 | 10 924.0 | 11 087.0 | 10 922.0 | 11 121.0 | 11 970.0 | 13 599.0 | 14 870.0 | 14 601.0 | 12 881.0 | 13 480.0 | 14 778.0 | 13 810.0 | 12 483.0 | 13 100.0 | 14 662.0 | 14 131.0 | 7 378.0 | 14 635.0 | 12 768.0 | 13 316.0 | 13 908.0 | 14 122.0 | 15 661.0 | 16 197.0 | 17 759.0 | 18 892.0 | 21 367.0 | 22 721.0 | 24 893.0 | 27 392.0 | 29 388.0 | 29 942.0 | 31 178.0 | 29 412.0 | 27 317.0 | 30 571.0 | 33 088.0 | 30 693.0 | 30 881.0 | 30 976.8 | 30 679.0 | 31 961.0 |
| Rezerwy z tytułu odroczonego podatku | 510.5 | 855.0 | 933.0 | 951.0 | 1 003.0 | 1 088.0 | 1 213.0 | 1 294.0 | 1 260.0 | 1 186.0 | 790.0 | 738.0 | 796.0 | 806.0 | 764.0 | 817.0 | 807.0 | 783.0 | 880.0 | 1 219.0 | 1 125.0 | 725.0 | 0.0 | 1 393.0 | 1 510.0 | 1 524.0 | 1 447.0 | 1 534.0 | 1 785.0 | 1 744.0 | 1 542.0 | 2 061.0 | 2 053.0 | 1 913.0 | 1 966.0 | 1 923.0 | 2 272.0 | 2 573.0 | 3 276.0 | 3 166.0 | 3 361.0 | 4 530.0 | 5 523.0 | 4 375.0 | 4 410.0 | 3 992.6 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 13 398.5 | 14 616.0 | 15 341.0 | 14 896.0 | 11 516.0 | 11 316.0 | 10 924.0 | 11 087.0 | 10 922.0 | 11 121.0 | 11 970.0 | 13 599.0 | 14 870.0 | 14 601.0 | 12 881.0 | 13 480.0 | 14 778.0 | 13 810.0 | 12 483.0 | 13 100.0 | 14 662.0 | 14 131.0 | 7 378.0 | 14 635.0 | 12 768.0 | 13 316.0 | 13 908.0 | 14 122.0 | 15 661.0 | 16 197.0 | 17 759.0 | 18 892.0 | 21 367.0 | 22 721.0 | 24 893.0 | 27 392.0 | 29 388.0 | 29 942.0 | 31 178.0 | 29 412.0 | 27 317.0 | 30 571.0 | 33 088.0 | 30 693.0 | 30 881.0 | 30 976.8 | 30 679.0 | 31 961.0 |
| 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 | 0.0 | 0.0 | 208.0 | 0.0 | 204.0 | 0.0 | 0.0 | 202.0 | 0.0 | 204.0 | 0.0 | 199.0 | 0.0 | 195.0 | 0.0 | 143.0 | 0.0 | 131.0 | 0.0 | 1 981.0 | 0.0 | 1 919.0 | 0.0 | 1 771.0 | 0.0 | 1 649.0 | 0.0 | 1 408.0 | 0.0 | 1 395.0 | 0.0 | 1 486.0 |
| Zobowiązania ogółem | 27 958.1 | 31 718.0 | 30 735.0 | 29 418.0 | 25 400.0 | 26 788.0 | 24 483.0 | 24 878.0 | 26 574.0 | 25 661.0 | 25 770.0 | 26 556.0 | 26 874.0 | 25 911.0 | 24 480.0 | 26 044.0 | 28 876.0 | 27 099.0 | 26 089.0 | 28 179.0 | 32 591.0 | 34 498.0 | 30 240.0 | 30 450.0 | 35 777.0 | 30 698.0 | 34 352.0 | 33 764.0 | 37 501.0 | 36 216.0 | 39 069.0 | 39 448.0 | 41 187.0 | 45 898.0 | 50 881.0 | 47 164.0 | 51 133.0 | 50 920.0 | 52 154.0 | 50 004.0 | 51 105.0 | 55 349.0 | 62 026.0 | 56 120.0 | 56 488.0 | 54 469.9 | 56 809.0 | 57 195.0 |
| Kapitał (fundusz) podstawowy | 511.9 | 0.0 | 512.0 | 0.0 | 484.0 | 0.0 | 484.0 | 0.0 | 0.0 | 0.0 | 484.0 | 0.0 | 0.0 | 0.0 | 484.0 | 0.0 | 0.0 | 0.0 | 484.0 | 0.0 | 484.0 | 0.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 464.0 | 434.0 | 420.0 | 420.0 | 92.0 | 92.0 | 92.0 | 92.0 | 92.0 | 92.0 | 87.9 | 88.0 | 88.0 |
| Zyski zatrzymane | 6 092.5 | 0.0 | 10 015.0 | 0.0 | 12 724.0 | 0.0 | 15 162.0 | 0.0 | 0.0 | 0.0 | 15 812.0 | 0.0 | 0.0 | 0.0 | 17 350.0 | 0.0 | 0.0 | 0.0 | 19 273.0 | 0.0 | 19 676.0 | 0.0 | 20 964.0 | 20 731.0 | 18 313.0 | 20 468.0 | 20 448.0 | 20 560.0 | 21 816.0 | 22 619.0 | 21 926.0 | 23 180.0 | 25 003.0 | 26 648.0 | 27 737.0 | 26 265.0 | 20 553.0 | 18 212.0 | 21 801.0 | 22 548.0 | 45 139.0 | 46 745.0 | 49 127.0 | 50 253.0 | 51 881.0 | 47 024.3 | 49 567.0 | 49 721.0 |
| Kapitał własny | 5 891.9 | 8 196.0 | 8 765.0 | 9 193.0 | 11 672.0 | 12 794.0 | 12 819.0 | 12 437.0 | 11 772.0 | 13 019.0 | 10 372.0 | 10 927.0 | 10 578.0 | 11 951.0 | 12 536.0 | 13 272.0 | 13 080.0 | 13 798.0 | 15 078.0 | 15 856.0 | 14 921.0 | 14 948.0 | 15 949.0 | 15 716.0 | 13 317.0 | 14 815.0 | 14 469.0 | 14 263.0 | 15 885.0 | 16 082.0 | 15 106.0 | 16 981.0 | 16 818.0 | 14 387.0 | 12 301.0 | 12 292.0 | 13 396.0 | 13 886.0 | 18 224.0 | 17 655.0 | 19 459.0 | 19 746.0 | 22 866.0 | 21 701.0 | 21 921.0 | 20 751.8 | 23 023.0 | 22 555.0 |
| Udziały mniejszościowe | 362.2 | 414.0 | 404.0 | 405.0 | 442.0 | 549.0 | 432.0 | 460.0 | 428.0 | 441.0 | 424.0 | 490.0 | 493.0 | 470.0 | 471.0 | 595.0 | 652.0 | 612.0 | 593.0 | 581.0 | 628.0 | 714.0 | 557.0 | 557.0 | 435.0 | 471.0 | 577.0 | 612.0 | 620.0 | 643.0 | 622.0 | 626.0 | 615.0 | 758.0 | 718.0 | 720.0 | 686.0 | 694.0 | 2 585.0 | 2 389.0 | 2 443.0 | 2 639.0 | 2 725.0 | 2 680.0 | 2 664.0 | 2 660.4 | 2 715.0 | 2 565.0 |
| Pasywa | 33 849.9 | 39 914.0 | 39 500.0 | 38 611.0 | 37 072.0 | 39 582.0 | 37 302.0 | 37 315.0 | 38 346.0 | 38 680.0 | 36 142.0 | 37 483.0 | 37 452.0 | 37 862.0 | 37 016.0 | 39 316.0 | 41 956.0 | 40 897.0 | 41 167.0 | 44 035.0 | 47 512.0 | 49 446.0 | 0.0 | 46 166.0 | 49 094.0 | 45 513.0 | 48 821.0 | 48 027.0 | 53 386.0 | 52 298.0 | 54 175.0 | 56 429.0 | 58 005.0 | 60 285.0 | 63 182.0 | 59 456.0 | 64 529.0 | 64 806.0 | 70 378.0 | 67 659.0 | 70 564.0 | 75 095.0 | 84 892.0 | 77 821.0 | 78 409.0 | 75 221.7 | 79 832.0 | 79 750.0 |
| Inwestycje | 1 015.0 | 372.0 | 84.0 | 345.0 | 237.0 | 292.0 | 216.0 | 167.0 | 259.0 | 350.0 | 140.0 | 394.0 | 334.0 | 633.0 | 972.0 | 616.0 | 415.0 | 406.0 | 598.0 | 568.0 | 569.0 | 574.0 | 1 230.0 | 617.0 | 527.0 | 596.0 | 478.0 | 781.0 | 617.0 | 678.0 | 602.0 | 570.0 | 685.0 | 565.0 | 642.0 | 696.0 | 705.0 | 874.0 | 815.0 | 754.0 | 821.0 | 989.0 | 1 031.0 | 904.0 | 961.0 | 3 602.9 | 2 190.0 | 2 111.0 |
| Dług | 12 038.9 | 13 591.0 | 12 616.0 | 0.0 | 8 601.0 | 0.0 | 9 649.0 | 9 799.0 | 0.0 | 10 340.0 | 11 205.0 | 11 883.0 | 11 296.0 | 10 252.0 | 9 971.0 | 10 355.0 | 11 083.0 | 10 293.0 | 9 534.0 | 11 005.0 | 13 526.0 | 13 812.0 | 0.0 | 7 463.0 | 15 907.0 | 10 865.0 | 13 436.0 | 11 886.0 | 15 382.0 | 13 962.0 | 16 371.0 | 16 342.0 | 19 633.0 | 23 832.0 | 29 621.0 | 24 333.0 | 28 985.0 | 28 257.0 | 28 805.0 | 26 767.0 | 27 542.0 | 29 672.0 | 33 952.3 | 28 439.0 | 30 665.8 | 29 604.6 | 31 654.0 | 32 053.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 586.0 | 1 594.0 | 1 529.0 | 1 590.0 | 1 039.0 | 1 518.0 | 1 098.0 | 1 254.0 | 1 060.0 | 1 295.0 | 2 561.0 | 2 437.0 | 2 082.0 | 2 698.0 | 2 642.0 | 2 674.0 | 3 105.0 | 3 826.0 | 1 428.0 | 2 332.0 | 1 241.0 | 4 097.0 | 2 465.0 | 970.0 | 3 467.0 | 925.0 | 3 419.0 | 1 611.0 | 2 710.0 | 1 647.0 | 3 119.0 | 1 869.0 | 5 016.0 | 1 984.0 | 3 991.0 | 3 230.0 | 3 911.0 | 4 185.0 | 4 855.0 | 5 548.0 | 4 182.0 | 3 415.0 | 5 411.0 | 4 326.0 | 4 994.0 | 4 156.6 | 4 970.0 | 6 136.0 |
| Dług netto | 10 452.9 | 11 997.0 | 11 087.0 | (1 590.0) | 7 562.0 | (1 518.0) | 8 551.0 | 8 545.0 | (1 060.0) | 9 045.0 | 8 644.0 | 9 446.0 | 9 214.0 | 7 554.0 | 7 329.0 | 7 681.0 | 7 978.0 | 6 467.0 | 8 106.0 | 8 673.0 | 12 285.0 | 9 715.0 | (2 465.0) | 6 493.0 | 12 440.0 | 9 940.0 | 10 017.0 | 10 275.0 | 12 672.0 | 12 315.0 | 13 252.0 | 14 473.0 | 14 617.0 | 21 848.0 | 25 630.0 | 21 103.0 | 25 074.0 | 24 072.0 | 23 950.0 | 21 219.0 | 23 360.0 | 26 257.0 | 28 541.3 | 24 113.0 | 25 671.8 | 25 448.0 | 26 684.0 | 25 917.0 |
| Ticker | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL | UL |
| 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 | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |