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 | 20 010.7 | 20 382.3 | 20 799.9 | 22 043.9 | 22 917.2 | 23 488.2 | 24 420.6 | 25 321.8 | 25 668.6 | 25 778.9 | 26 929.3 | 27 358.2 | 27 916.0 | 28 456.8 | 29 464.6 | 30 142.7 | 31 241.5 | 32 358.6 | 33 641.8 | 34 911.9 | 36 620.6 | 38 799.8 | 43 540.0 | 43 731.7 | 45 080.8 | 45 682.2 | 46 738.4 | 47 832.3 | 50 142.1 | 50 250.7 | 50 969.3 | 52 382.9 | 52 949.6 | 52 873.5 | 54 286.2 | 55 555.2 | 56 259.9 | 57 576.9 | 59 781.5 | 63 788.4 | 64 879.7 | 65 870.1 | 68 983.3 |
| Aktywa trwałe | 979.7 | 998.3 | 1 011.1 | 1 085.0 | 1 088.2 | 1 099.6 | 1 103.7 | 1 103.9 | 1 117.7 | 1 118.8 | 1 125.0 | 1 130.6 | 1 141.4 | 1 160.6 | 1 170.7 | 1 229.4 | 1 293.7 | 1 296.3 | 1 342.7 | 1 349.8 | 1 446.6 | 1 452.2 | 1 455.5 | 1 457.6 | 1 450.6 | 1 440.6 | 1 430.7 | 1 424.8 | 1 540.4 | 1 536.0 | 8 143.9 | 1 439.7 | 1 550.9 | 1 434.8 | 8 882.3 | 9 360.0 | 53 032.8 | 54 728.1 | 56 206.9 | 9 415.1 | 1 697.8 | 0.0 | 59 528.0 |
| Rzeczowe aktywa trwałe netto | 555.2 | 559.3 | 571.5 | 587.3 | 655.4 | 680.9 | 699.5 | 713.6 | 726.7 | 754.0 | 796.5 | 803.8 | 834.2 | 817.5 | 833.5 | 863.7 | 904.4 | 900.3 | 941.3 | 950.5 | 985.5 | 971.7 | 1 006.9 | 1 004.7 | 1 011.2 | 999.5 | 971.4 | 992.8 | 1 008.5 | 1 001.9 | 986.2 | 1 007.9 | 1 018.7 | 1 016.6 | 1 023.7 | 1 022.7 | 749.0 | 1 028.3 | 997.8 | 772.0 | 779.1 | 1 057.2 | 776.3 |
| Wartość firmy | 405.6 | 420.2 | 421.6 | 472.2 | 471.8 | 484.3 | 486.1 | 485.9 | 498.6 | 499.3 | 500.3 | 502.0 | 501.9 | 511.5 | 510.0 | 537.6 | 573.1 | 573.7 | 584.9 | 584.3 | 645.2 | 643.4 | 644.2 | 644.6 | 645.7 | 646.0 | 646.3 | 645.8 | 655.1 | 655.4 | 654.7 | 653.1 | 653.5 | 653.6 | 656.7 | 656.1 | 656.7 | 656.2 | 656.0 | 800.8 | 796.9 | 796.9 | 798.1 |
| Wartości niematerialne i prawne | 18.8 | 18.9 | 17.9 | 25.5 | 24.2 | 23.7 | 21.8 | 20.7 | 21.9 | 20.7 | 19.5 | 18.7 | 17.6 | 22.4 | 21.4 | 27.4 | 49.4 | 46.6 | 46.6 | 43.7 | 47.1 | 44.2 | 41.4 | 38.7 | 36.0 | 34.0 | 32.0 | 30.1 | 28.3 | 26.7 | 25.1 | 23.6 | 22.2 | 21.0 | 25.7 | 24.2 | 22.9 | 21.7 | 20.6 | 123.9 | 121.7 | 116.1 | 110.5 |
| Wartość firmy i wartości niematerialne i prawne | 424.4 | 439.1 | 439.6 | 497.7 | 496.0 | 508.0 | 507.9 | 506.7 | 520.4 | 520.0 | 519.8 | 520.7 | 519.5 | 533.9 | 531.4 | 564.9 | 619.2 | 620.2 | 631.5 | 628.0 | 692.3 | 687.6 | 685.6 | 683.3 | 681.7 | 680.1 | 678.3 | 675.9 | 683.5 | 682.1 | 679.8 | 676.7 | 675.7 | 674.5 | 682.3 | 680.4 | 679.6 | 677.9 | 676.6 | 924.6 | 918.6 | 913.0 | 908.6 |
| Należności netto | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2 564.3 | 22.9 | 2 726.6 | 2 919.0 | 938.1 | 0.0 | 3 397.2 | 3 798.4 | 0.0 | 0.0 | 0.0 | 567.7 | 0.0 | 0.0 | 0.0 |
| Inwestycje długoterminowe | 1 793.3 | 1 728.8 | 2 163.7 | 2 217.6 | 2 601.7 | 1 684.8 | 1 633.5 | 2 584.0 | 2 362.4 | 2 472.2 | 2 445.0 | 2 485.9 | 2 631.1 | 2 828.1 | 2 870.3 | 3 168.5 | 3 229.9 | 3 285.5 | 3 424.5 | 3 415.2 | 4 292.5 | 4 485.9 | 3 976.8 | 3 562.8 | 3 726.5 | 4 688.5 | 4 775.8 | 5 199.5 | 5 361.6 | 6 528.2 | 6 477.9 | 6 427.7 | 6 995.1 | 6 978.3 | 7 176.3 | 7 657.0 | 2 582.0 | 2 954.9 | 3 736.5 | 7 718.4 | 0.0 | 0.0 | 54 442.0 |
| Aktywa obrotowe | 225.1 | 2 007.8 | 2 410.2 | 2 461.6 | 271.5 | 979.5 | 905.2 | 1 892.9 | 267.2 | 2 017.8 | 1 945.7 | 1 917.8 | 277.5 | 2 127.1 | 2 245.4 | 2 444.9 | 392.1 | 2 456.5 | 2 487.1 | 2 718.8 | 286.2 | 3 920.1 | 3 540.0 | 3 255.1 | 322.4 | 2 857.1 | 2 623.6 | 2 835.7 | 6 867.9 | 5 080.3 | 7 621.5 | 8 698.2 | 4 792.7 | 445.9 | 9 567.3 | 10 276.8 | 3 227.1 | 2 848.9 | 3 574.6 | 4 637.7 | 4 593.5 | 0.0 | 9 455.3 |
| Środki pieniężne i Inwestycje | 3 015.7 | 2 705.6 | 3 001.9 | 3 162.7 | 2 595.6 | 1 796.5 | 1 598.5 | 2 709.0 | 2 972.3 | 3 025.3 | 2 957.4 | 3 136.5 | 3 144.4 | 3 107.5 | 3 466.8 | 3 582.0 | 3 617.8 | 4 066.4 | 3 924.2 | 4 979.6 | 5 556.9 | 5 863.8 | 7 555.0 | 7 080.9 | 8 180.8 | 6 205.9 | 7 331.0 | 8 068.0 | 7 850.5 | 7 475.0 | 6 487.2 | 7 381.8 | 5 722.6 | 445.9 | 6 170.0 | 6 478.5 | (423.4) | 379.9 | 415.5 | 4 637.7 | 4 593.5 | 0.0 | 9 455.3 |
| Zapasy | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (12 955.9) | (13 646.0) | (1 454.1) | (1 481.4) | (5 993.1) | (6 246.6) | 0.0 | (7 493.7) | (2 975.3) | (3 187.4) | (1 829.8) | (1 973.4) | (429.2) | 0.0 | 0.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 1 792.1 | 1 721.0 | 2 162.1 | 2 214.3 | 1 716.4 | 771.0 | 637.7 | 1 650.1 | 1 724.7 | 1 803.7 | 1 649.6 | 1 665.9 | 1 803.7 | 1 895.7 | 1 940.8 | 2 165.0 | 2 126.1 | 2 185.8 | 2 186.2 | 2 270.1 | 3 106.2 | 3 571.0 | 3 195.0 | 2 946.5 | 3 055.8 | 2 430.7 | 2 188.6 | 2 373.5 | 2 327.8 | 2 998.9 | 2 970.1 | 2 923.7 | 3 243.0 | 3 259.8 | 3 492.5 | 3 611.8 | 3 291.4 | 4 175.3 | 4 111.4 | 3 912.2 | 4 141.5 | 0.0 | 4 885.7 |
| Środki pieniężne i inne aktywa pieniężne | 1 223.6 | 984.5 | 839.8 | 948.4 | 879.2 | 1 025.5 | 960.8 | 1 058.9 | 1 247.7 | 1 221.6 | 1 307.7 | 1 470.6 | 1 340.8 | 1 211.8 | 1 526.0 | 1 417.0 | 1 491.7 | 1 880.6 | 1 738.0 | 2 709.6 | 2 450.7 | 2 292.9 | 4 360.1 | 4 134.5 | 5 124.9 | 3 775.1 | 5 142.4 | 5 694.6 | 5 783.8 | 4 476.1 | 3 765.4 | 4 458.2 | 2 479.6 | 2 009.5 | 2 677.6 | 2 866.7 | 2 507.7 | 2 510.9 | 3 239.8 | 4 373.6 | 452.0 | 0.0 | 4 569.6 |
| Należności krótkoterminowe | 0.0 | 0.0 | 357.1 | 0.0 | 0.0 | 407.6 | 0.0 | 446.1 | 505.4 | 424.5 | 5.2 | 0.9 | 537.2 | 591.4 | 676.8 | 664.9 | 669.6 | 840.6 | 993.5 | 0.2 | 1 039.5 | 1 285.7 | 1 471.1 | 1 387.4 | 200.9 | 1.0 | 1 145.0 | 1.3 | 1 122.2 | 0.4 | 1 308.8 | 1 493.7 | 1 646.6 | 1 549.1 | 1 823.1 | 1 885.6 | 1 799.9 | 1 748.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 47.7 | 38.8 | 33.2 | 0.0 | 39.2 | 46.3 | 20.0 | 0.0 | 18.0 | 0.0 | 17.4 | 2.0 | 16.2 | 10.2 | 9.7 | 6.5 | 12.1 | 8.5 | 8.0 | 0.0 | 12.4 | 15.6 | 0.0 | 75.0 | 0.0 | 0.0 | 0.0 | 290.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania krótkoterminowe | 336.2 | 317.0 | 357.1 | 359.2 | 395.3 | 455.3 | 520.9 | 479.3 | 542.4 | 463.8 | 536.7 | 460.0 | 881.9 | 609.4 | 698.3 | 682.3 | 668.3 | 856.8 | 1 003.7 | 995.8 | 1 046.0 | 1 297.8 | 1 479.6 | 1 395.4 | 1 296.8 | 1 133.0 | 1 160.6 | 1 032.1 | 0.0 | 177.8 | 1 308.8 | 1 493.7 | 779.1 | 1 549.1 | 1 823.1 | 1 885.6 | 37 362.2 | 38 653.6 | 40 399.3 | 43 528.0 | 0.0 | 0.0 | 0.0 |
| Rozliczenia międzyokresowe | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 018.0 | (84.2) | 0.7 | 0.7 | 0.4 | 0.9 | 1 539.0 | 1 805.3 | 1 871.4 | 0.6 | (1 748.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1 319.0 | 992.5 | 1 095.4 | 1 119.9 | 1 534.5 | 1 445.1 | 1 233.1 | 1 053.5 | 808.9 | 858.9 | 988.6 | 1 113.3 | 1 218.4 | 1 554.8 | 1 315.4 | 1 381.3 | 1 213.0 | 1 341.3 | 1 682.5 | 1 674.9 | 1 782.7 | 2 352.1 | 2 426.8 | 2 425.8 | 2 437.4 | 2 435.5 | 2 449.8 | 2 436.0 | 45 643.5 | 45 580.6 | 1 308.8 | 1 493.7 | 47 373.7 | 1 549.1 | 3 382.5 | 3 661.4 | 13 498.2 | 13 487.0 | 13 845.6 | 13 860.7 | 0.0 | 0.0 | 0.0 |
| Rezerwy z tytułu odroczonego podatku | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.5) | (1.5) | (1.4) | (1.3) | 0.0 | 0.0 | 0.0 | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1 319.0 | 992.5 | 1 095.4 | 1 119.9 | 1 534.5 | 1 445.1 | 1 233.1 | 1 053.5 | 808.9 | 858.9 | 988.6 | 1 113.3 | 1 218.4 | 1 554.8 | 1 315.4 | 1 381.3 | 1 213.0 | 1 341.3 | 1 682.5 | 1 674.9 | 1 782.7 | 2 352.1 | 2 426.8 | 2 425.8 | 2 437.4 | 2 435.5 | 2 449.8 | 2 436.0 | 45 643.5 | 45 580.6 | 1 308.8 | 1 493.7 | 47 373.7 | 1 549.1 | 3 382.5 | 3 661.4 | 13 498.2 | 13 487.0 | 13 845.6 | 13 860.7 | 0.0 | 0.0 | 0.0 |
| 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 17 940.9 | 18 251.2 | 18 534.9 | 19 708.2 | 20 564.9 | 21 069.7 | 21 797.0 | 22 647.3 | 22 972.9 | 23 013.9 | 24 089.8 | 24 449.2 | 24 939.0 | 25 425.5 | 26 357.7 | 26 962.9 | 27 974.0 | 28 986.6 | 30 194.8 | 31 371.6 | 32 929.3 | 35 099.5 | 39 549.8 | 39 657.6 | 40 964.8 | 41 429.7 | 42 399.4 | 43 422.0 | 45 643.5 | 45 758.4 | 46 241.7 | 47 745.0 | 48 152.8 | 47 858.0 | 49 244.3 | 50 539.6 | 50 860.4 | 52 140.5 | 54 244.9 | 57 388.7 | 58 535.4 | 59 269.5 | 61 757.6 |
| Kapitał (fundusz) podstawowy | 46.9 | 47.5 | 47.8 | 48.4 | 48.5 | 48.6 | 51.7 | 51.8 | 52.0 | 52.6 | 55.8 | 55.9 | 56.1 | 56.4 | 56.4 | 56.5 | 56.5 | 56.8 | 56.8 | 56.8 | 58.0 | 58.3 | 58.3 | 58.3 | 58.5 | 58.7 | 58.8 | 58.8 | 58.9 | 59.1 | 60.7 | 60.7 | 60.8 | 61.2 | 61.2 | 61.2 | 61.3 | 61.8 | 61.8 | 66.5 | 66.6 | 67.0 | 67.0 |
| Zyski zatrzymane | 803.4 | 835.7 | 872.7 | 901.7 | 928.2 | 967.9 | 1 008.5 | 1 051.7 | 1 096.5 | 1 143.9 | 1 199.0 | 1 254.8 | 1 313.7 | 1 387.7 | 1 464.5 | 1 543.7 | 1 610.6 | 1 682.0 | 1 747.3 | 1 830.2 | 1 899.6 | 1 917.6 | 1 921.0 | 2 001.9 | 2 080.0 | 2 208.5 | 2 289.0 | 2 373.4 | 2 447.5 | 2 548.5 | 2 616.5 | 2 731.8 | 2 849.0 | 2 997.3 | 3 120.6 | 3 253.3 | 3 345.4 | 3 498.5 | 3 615.6 | 3 748.7 | 3 897.2 | 4 045.9 | 4 200.9 |
| Kapitał własny | 2 069.8 | 2 131.1 | 2 265.0 | 2 335.7 | 2 352.3 | 2 418.4 | 2 623.6 | 2 674.5 | 2 695.6 | 2 765.0 | 2 839.5 | 2 908.9 | 2 976.9 | 3 031.2 | 3 106.9 | 3 179.8 | 3 267.6 | 3 372.0 | 3 447.0 | 3 540.3 | 3 691.2 | 3 700.4 | 3 990.2 | 4 074.1 | 4 116.0 | 4 252.5 | 4 339.0 | 4 410.3 | 4 498.7 | 4 492.3 | 4 727.6 | 4 638.0 | 4 796.8 | 5 015.5 | 5 041.9 | 5 015.6 | 5 399.5 | 5 436.4 | 5 536.6 | 6 399.7 | 6 344.3 | 6 600.5 | 7 225.7 |
| Udziały mniejszościowe | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 20 010.7 | 20 382.3 | 20 799.9 | 22 043.9 | 22 917.2 | 23 488.2 | 24 420.6 | 25 321.8 | 25 668.6 | 25 778.9 | 26 929.3 | 27 358.2 | 27 916.0 | 28 456.8 | 29 464.6 | 30 142.7 | 31 241.5 | 32 358.6 | 33 641.8 | 34 911.9 | 36 620.6 | 38 799.8 | 43 540.0 | 43 731.7 | 45 080.8 | 45 682.2 | 46 738.4 | 47 832.3 | 50 142.1 | 50 250.7 | 50 969.3 | 52 382.9 | 52 949.6 | 52 873.5 | 54 286.2 | 55 555.2 | 56 259.9 | 57 576.9 | 59 781.5 | 63 788.4 | 64 879.7 | 65 870.1 | 68 983.3 |
| Inwestycje | 3 585.4 | 3 449.9 | 4 325.7 | 4 431.9 | 4 318.0 | 2 455.8 | 2 271.2 | 4 234.1 | 4 087.0 | 4 275.9 | 4 094.6 | 4 151.8 | 4 434.8 | 4 723.8 | 4 811.1 | 5 333.5 | 5 356.0 | 5 471.3 | 5 610.7 | 5 685.2 | 7 398.7 | 8 056.9 | 7 171.7 | 6 509.3 | 6 782.3 | 7 119.2 | 6 964.4 | 7 573.0 | 7 428.4 | 9 527.1 | 9 199.7 | 9 351.3 | 10 238.1 | 10 238.1 | 10 668.7 | 11 268.8 | 2 582.0 | 2 954.9 | 3 736.5 | 11 367.0 | 4 141.5 | 0.0 | 59 327.7 |
| Dług | 1 319.0 | 992.5 | 1 095.4 | 1 119.9 | 1 534.5 | 1 445.1 | 1 233.1 | 1 053.5 | 808.9 | 858.9 | 988.6 | 1 113.3 | 1 218.4 | 1 554.8 | 1 315.4 | 1 381.3 | 1 213.0 | 1 341.3 | 1 682.5 | 1 674.9 | 1 782.7 | 2 352.1 | 2 426.8 | 2 425.8 | 2 437.4 | 2 435.5 | 2 449.8 | 2 436.0 | 2 425.7 | 2 414.2 | 2 339.6 | 3 454.1 | 3 893.6 | 3 590.7 | 3 382.5 | 3 661.4 | 3 663.3 | 3 943.7 | 4 334.6 | 4 370.1 | 0.0 | 4 232.5 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 223.6 | 984.5 | 839.8 | 948.4 | 879.2 | 1 025.5 | 960.8 | 1 058.9 | 1 247.7 | 1 221.6 | 1 307.7 | 1 470.6 | 1 340.8 | 1 211.8 | 1 526.0 | 1 417.0 | 1 491.7 | 1 880.6 | 1 738.0 | 2 709.6 | 2 450.7 | 2 292.9 | 4 360.1 | 4 134.5 | 5 124.9 | 3 775.1 | 5 142.4 | 5 694.6 | 5 783.8 | 4 476.1 | 3 765.4 | 4 458.2 | 2 479.6 | 2 009.5 | 2 677.6 | 2 866.7 | 2 507.7 | 2 510.9 | 3 239.8 | 4 373.6 | 452.0 | 0.0 | 4 569.6 |
| Dług netto | 95.4 | 8.0 | 255.6 | 171.4 | 655.2 | 419.6 | 272.3 | (5.4) | (438.8) | (362.6) | (319.2) | (357.4) | (122.3) | 343.0 | (210.6) | (35.7) | (278.8) | (539.3) | (55.6) | (1 034.7) | (668.0) | 59.3 | (1 933.3) | (1 708.7) | (2 687.5) | (1 339.6) | (2 692.5) | (3 258.6) | (3 358.0) | (2 061.9) | (1 425.8) | (1 004.1) | 1 414.0 | 1 581.2 | 704.9 | 794.7 | 1 155.6 | 1 432.8 | 1 094.8 | (3.5) | (452.0) | 4 232.5 | (4 569.6) |
| Ticker | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM | WTFCM |
| 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 |