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 | 2024 | 2024 | 2024 | 2024 | 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 |
| Aktywa | 36 957.9 | 36 878.7 | 37 268.8 | 38 029.7 | 39 053.5 | 39 069.8 | 39 490.2 | 40 324.8 | 41 155.3 | 41 285.3 | 41 861.0 | 42 468.8 | 43 030.0 | 43 159.0 | 44 240.0 | 44 835.0 | 45 987.0 | 47 850.0 | 48 584.0 | 50 240.0 | 50 448.0 | 51 133.0 | 53 456.0 | 53 708.0 | 53 957.0 | 56 511.0 | 56 779.0 | 57 517.0 | 57 851.0 | 57 985.0 | 59 317.0 | 59 975.0 | 61 188.0 | 60 945.0 | 61 658.0 | 62 870.0 | 64 079.0 | 65 585.0 | 67 927.0 | 69 286.0 | 70 035.0 | 72 749.0 |
| Aktywa trwałe | 33 593.5 | 33 821.2 | 34 219.9 | 34 685.3 | 36 143.1 | 36 337.2 | 36 786.1 | 37 248.6 | 38 313.2 | 38 652.2 | 39 104.4 | 39 569.9 | 40 057.0 | 40 377.0 | 41 184.0 | 41 832.0 | 42 893.0 | 44 941.0 | 45 645.0 | 46 640.0 | 47 335.0 | 48 150.0 | 49 066.0 | 49 871.0 | 50 682.0 | 52 196.0 | 52 632.0 | 53 030.0 | 53 612.0 | 53 963.0 | 54 475.0 | 54 885.0 | 56 044.0 | 56 692.0 | 57 457.0 | 58 468.0 | 60 010.0 | 61 096.0 | 62 228.0 | 63 817.0 | 65 710.0 | 67 381.0 |
| Rzeczowe aktywa trwałe netto | 28 756.9 | 28 966.9 | 29 350.4 | 29 828.6 | 31 205.9 | 31 433.4 | 31 823.3 | 32 206.7 | 32 841.8 | 33 158.4 | 33 543.8 | 33 950.0 | 34 329.0 | 34 679.0 | 35 289.0 | 35 879.0 | 36 944.0 | 38 733.0 | 39 414.0 | 40 421.0 | 41 155.0 | 42 036.0 | 42 353.0 | 43 761.0 | 44 440.0 | 45 022.0 | 45 531.0 | 46 072.0 | 46 748.0 | 47 076.0 | 47 737.0 | 48 442.0 | 49 457.0 | 50 090.0 | 50 807.0 | 51 727.0 | 52 859.0 | 53 929.0 | 55 035.0 | 56 417.0 | 58 258.0 | 59 884.0 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 2 428.8 | 2 383.3 | 2 514.2 | 0.0 | 2 772.6 | 2 730.2 | 2 730.4 | 0.0 | (3 941.0) | (4 057.2) | (4 302.3) | 0.0 | (891.0) | (749.0) | (911.0) | 0.0 | (1 050.0) | (1 151.0) | (1 285.0) | 0.0 | (1 323.0) | (1 558.0) | (1 747.0) | 0.0 | (1 154.0) | (1 490.0) | (1 740.0) | (2 816.0) | (4 822.0) | (4 708.0) | 0.0 | (2 992.0) | 0.0 | (1 945.0) | (1 873.0) | (2 011.0) | (5 108.0) | (5 280.0) | 0.0 | 0.0 | 0.0 |
| Należności netto | 1 555.0 | 1 371.3 | 1 258.9 | 1 287.3 | 1 379.5 | 1 254.8 | 1 279.3 | 1 322.1 | 1 506.1 | 1 336.7 | 1 367.9 | 1 433.3 | 1 561.0 | 1 473.0 | 1 456.0 | 1 506.0 | 1 615.0 | 1 636.0 | 1 376.0 | 1 444.0 | 1 550.0 | 1 400.0 | 1 412.0 | 1 485.0 | 1 630.0 | 1 550.0 | 1 647.0 | 1 678.0 | 1 880.0 | 1 906.0 | 1 876.0 | 1 989.0 | 2 478.0 | 2 077.0 | 1 852.0 | 1 951.0 | 2 168.0 | 1 999.0 | 1 985.0 | 1 977.0 | 2 081.0 | 2 056.0 |
| Inwestycje długoterminowe | 1 832.6 | 1 867.4 | 1 880.2 | 1 807.7 | 1 903.0 | 1 917.7 | 1 987.5 | 2 048.5 | 2 091.9 | 2 187.9 | 2 231.6 | 2 300.3 | 2 397.0 | 2 404.0 | 2 398.0 | 2 473.0 | 2 317.0 | 2 504.0 | 2 573.0 | 2 599.0 | 2 731.0 | 2 429.0 | 2 683.0 | 2 813.0 | 3 096.0 | 3 154.0 | 3 389.0 | 3 446.0 | 3 628.0 | 3 492.0 | 3 229.0 | 3 083.0 | 3 234.0 | 3 373.0 | 3 456.0 | 3 393.0 | 3 599.0 | 3 836.0 | 3 875.0 | 3 947.0 | 3 896.0 | 3 888.0 |
| Aktywa obrotowe | 3 364.4 | 3 057.4 | 3 048.9 | 3 344.4 | 2 910.4 | 2 732.6 | 2 704.1 | 3 076.2 | 2 842.1 | 2 633.2 | 2 756.6 | 2 898.9 | 2 973.0 | 2 782.0 | 3 056.0 | 3 003.0 | 3 094.0 | 2 909.0 | 2 939.0 | 3 600.0 | 3 113.0 | 2 983.0 | 4 390.0 | 3 837.0 | 3 275.0 | 4 315.0 | 4 147.0 | 4 487.0 | 4 239.0 | 4 022.0 | 4 842.0 | 5 090.0 | 5 144.0 | 4 253.0 | 4 201.0 | 4 402.0 | 4 069.0 | 4 489.0 | 5 699.0 | 5 469.0 | 4 325.0 | 5 368.0 |
| Środki pieniężne i Inwestycje | 79.6 | 133.0 | 135.6 | 404.4 | 84.9 | 101.5 | 76.7 | 353.4 | 84.5 | 74.0 | 61.4 | 167.8 | 83.0 | 116.0 | 332.0 | 213.0 | 147.0 | 94.0 | 353.0 | 864.0 | 248.0 | 244.0 | 1 625.0 | 885.0 | 129.0 | 1 039.0 | 538.0 | 631.0 | 166.0 | 90.0 | 335.0 | 117.0 | 111.0 | 114.0 | 275.0 | 594.0 | 129.0 | 587.0 | 1 832.0 | 1 545.0 | 179.0 | 1 123.0 |
| Zapasy | 597.2 | 505.2 | 532.7 | 645.0 | 608.6 | 520.1 | 526.8 | 614.9 | 604.2 | 519.1 | 542.0 | 616.7 | 610.0 | 492.0 | 511.0 | 528.0 | 548.0 | 445.0 | 483.0 | 544.0 | 544.0 | 488.0 | 487.0 | 512.0 | 535.0 | 469.0 | 500.0 | 587.0 | 631.0 | 505.0 | 645.0 | 870.0 | 803.0 | 580.0 | 625.0 | 688.0 | 711.0 | 623.0 | 622.0 | 638.0 | 666.0 | 625.0 |
| Inwestycje krótkoterminowe | 15.8 | 11.7 | 12.7 | 8.3 | 6.2 | 8.0 | 6.0 | 5.6 | 7.0 | 7.4 | 7.4 | 7.0 | 9.0 | 11.0 | 12.0 | 27.0 | 54.0 | 45.0 | 45.0 | 24.0 | 26.0 | 24.0 | 18.0 | 19.0 | 18.0 | 25.0 | 148.0 | 228.0 | 123.0 | 125.0 | 95.0 | 456.0 | 279.0 | 97.0 | 233.0 | 146.0 | 104.0 | 86.0 | 234.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 79.6 | 133.0 | 135.6 | 404.4 | 84.9 | 101.5 | 76.7 | 353.4 | 84.5 | 74.0 | 61.4 | 167.8 | 83.0 | 116.0 | 332.0 | 213.0 | 147.0 | 94.0 | 353.0 | 864.0 | 248.0 | 244.0 | 1 625.0 | 885.0 | 129.0 | 1 039.0 | 538.0 | 631.0 | 166.0 | 90.0 | 335.0 | 117.0 | 111.0 | 114.0 | 275.0 | 594.0 | 129.0 | 501.0 | 1 598.0 | 1 545.0 | 179.0 | 1 123.0 |
| Należności krótkoterminowe | 1 173.0 | 898.0 | 830.3 | 924.3 | 961.0 | 809.7 | 922.0 | 916.5 | 1 045.0 | 861.5 | 973.6 | 992.5 | 1 243.0 | 1 027.0 | 1 092.0 | 1 189.0 | 1 237.0 | 1 154.0 | 1 057.0 | 1 258.0 | 1 294.0 | 996.0 | 1 188.0 | 1 602.0 | 1 237.0 | 1 213.0 | 1 273.0 | 1 319.0 | 1 409.0 | 1 257.0 | 1 590.0 | 1 586.0 | 1 804.0 | 1 338.0 | 1 307.0 | 1 445.0 | 1 668.0 | 1 461.0 | 1 546.0 | 1 713.0 | 1 781.0 | 1 942.0 |
| Dług krótkoterminowy | 1 277.2 | 1 226.4 | 1 158.4 | 521.5 | 1 503.0 | 839.5 | 1 157.2 | 1 075.6 | 647.5 | 1 360.4 | 1 289.3 | 819.4 | 1 271.0 | 1 482.0 | 1 538.0 | 993.0 | 1 444.0 | 1 254.0 | 2 150.0 | 1 786.0 | 1 491.0 | 3 010.0 | 2 660.0 | 1 109.0 | 1 219.0 | 1 719.0 | 1 986.0 | 2 586.0 | 1 811.0 | 2 050.0 | 997.0 | 1 020.0 | 2 181.0 | 2 204.0 | 1 821.0 | 1 513.0 | 1 006.0 | 1 243.0 | 1 882.0 | 1 425.0 | 2 025.0 | 1 822.0 |
| Zobowiązania krótkoterminowe | 4 064.6 | 3 774.5 | 3 537.3 | 3 085.0 | 4 058.3 | 3 188.6 | 3 506.4 | 3 454.0 | 3 247.0 | 3 708.0 | 3 690.7 | 3 340.4 | 4 088.0 | 4 122.0 | 4 178.0 | 3 838.0 | 4 460.0 | 4 424.0 | 5 060.0 | 5 021.0 | 4 568.0 | 5 839.0 | 5 473.0 | 4 393.0 | 4 239.0 | 4 877.0 | 4 950.0 | 5 764.0 | 5 046.0 | 5 352.0 | 4 865.0 | 4 903.0 | 6 078.0 | 5 661.0 | 5 231.0 | 5 073.0 | 5 652.0 | 5 210.0 | 5 900.0 | 5 858.0 | 6 459.0 | 6 741.0 |
| Rozliczenia międzyokresowe | 246.2 | 774.0 | 603.2 | 684.6 | 140.2 | 846.8 | 672.4 | 750.1 | 6 784.3 | 878.9 | 698.6 | 757.9 | 3 845.0 | 884.0 | 685.0 | 780.0 | 4 165.0 | 922.0 | 731.0 | 821.0 | 4 509.0 | 946.0 | 769.0 | 916.0 | 4 746.0 | 1 121.0 | 881.0 | 1 005.0 | 4 894.0 | 0.0 | 900.0 | 4 762.0 | 4 756.0 | 0.0 | 927.0 | 1 116.0 | 1 323.0 | 304.0 | 305.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 22 678.8 | 22 889.3 | 23 462.5 | 24 399.8 | 24 394.3 | 25 209.6 | 25 280.6 | 25 882.8 | 26 887.4 | 26 507.3 | 27 047.1 | 27 689.0 | 27 487.0 | 27 476.0 | 28 412.0 | 28 832.0 | 29 305.0 | 31 097.0 | 31 158.0 | 32 078.0 | 32 641.0 | 31 992.0 | 34 598.0 | 35 538.0 | 35 143.0 | 36 934.0 | 37 037.0 | 36 582.0 | 37 193.0 | 36 901.0 | 38 481.0 | 38 688.0 | 38 435.0 | 38 466.0 | 39 513.0 | 40 488.0 | 40 811.0 | 42 534.0 | 44 073.0 | 44 076.0 | 44 054.0 | 46 204.0 |
| Rezerwy z tytułu odroczonego podatku | 5 926.7 | 6 158.1 | 6 320.4 | 6 459.7 | 6 362.1 | 6 560.8 | 6 685.5 | 6 916.4 | 6 847.5 | 7 061.5 | 7 191.4 | 7 422.3 | 3 903.0 | 3 962.0 | 4 029.0 | 4 173.0 | 4 219.0 | 4 307.0 | 4 370.0 | 4 477.0 | 4 558.0 | 4 540.0 | 4 616.0 | 4 742.0 | 4 791.0 | 4 765.0 | 4 807.0 | 4 913.0 | 4 947.0 | 4 874.0 | 4 759.0 | 4 812.0 | 4 804.0 | 4 776.0 | 4 703.0 | 4 747.0 | 4 945.0 | 5 166.0 | 5 336.0 | 0.0 | 5 359.0 | 5 368.0 |
| Zobowiązania długoterminowe | 22 678.8 | 22 889.3 | 23 462.5 | 24 399.8 | 24 394.3 | 25 209.6 | 25 280.6 | 25 882.8 | 26 887.4 | 26 507.3 | 27 047.1 | 27 689.0 | 27 487.0 | 27 476.0 | 28 412.0 | 28 832.0 | 29 305.0 | 31 097.0 | 31 158.0 | 32 078.0 | 32 641.0 | 31 992.0 | 34 598.0 | 35 538.0 | 35 143.0 | 36 934.0 | 37 037.0 | 36 582.0 | 37 193.0 | 36 901.0 | 38 481.0 | 38 688.0 | 38 435.0 | 38 466.0 | 39 513.0 | 40 488.0 | 40 811.0 | 42 534.0 | 44 073.0 | 44 076.0 | 44 054.0 | 46 204.0 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 77.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 71.0 | 1 529.0 | 1 647.0 | 1 598.0 | 1 820.0 | 1 306.0 | 1 274.0 | 1 603.0 | 1 631.0 | 1 508.0 | 1 456.0 | 1 405.0 | 1 420.0 | 1 297.0 | 1 257.0 | 1 208.0 | 1 319.0 | 1 244.0 | 1 192.0 | 1 161.0 | 1 328.0 | 1 208.0 | 1 187.0 | 1 134.0 | 1 094.0 | 0.0 |
| Zobowiązania ogółem | 26 743.4 | 26 663.8 | 26 999.7 | 27 484.9 | 28 452.6 | 28 398.2 | 28 787.0 | 29 336.8 | 30 134.4 | 30 215.2 | 30 737.8 | 31 029.4 | 31 575.0 | 31 598.0 | 32 590.0 | 32 670.0 | 33 765.0 | 35 521.0 | 36 218.0 | 37 099.0 | 37 209.0 | 37 831.0 | 40 071.0 | 39 931.0 | 39 382.0 | 41 811.0 | 41 987.0 | 42 346.0 | 42 239.0 | 42 253.0 | 43 346.0 | 43 591.0 | 44 513.0 | 44 127.0 | 44 744.0 | 45 561.0 | 46 463.0 | 47 744.0 | 49 973.0 | 49 934.0 | 50 513.0 | 52 945.0 |
| Kapitał (fundusz) podstawowy | 1 264.3 | 1 266.7 | 1 267.4 | 1 268.2 | 1 268.8 | 1 269.9 | 1 269.9 | 1 269.9 | 1 268.1 | 1 269.4 | 1 269.4 | 1 269.4 | 1 269.0 | 1 272.0 | 1 272.0 | 1 283.0 | 1 285.0 | 1 287.0 | 1 287.0 | 1 311.0 | 1 311.0 | 1 313.0 | 1 313.0 | 1 314.0 | 1 344.0 | 1 345.0 | 1 346.0 | 1 346.0 | 1 360.0 | 1 361.0 | 1 367.0 | 1 368.0 | 1 374.0 | 1 376.0 | 1 378.0 | 1 379.0 | 1 387.0 | 1 389.0 | 1 393.0 | 1 435.0 | 1 436.0 | 1 441.0 |
| Zyski zatrzymane | 3 221.0 | 3 209.9 | 3 243.6 | 3 506.9 | 3 552.7 | 3 620.4 | 3 643.7 | 3 924.1 | 3 981.7 | 4 036.4 | 4 079.1 | 4 386.0 | 4 413.0 | 4 510.0 | 4 580.0 | 4 876.0 | 4 893.0 | 4 996.0 | 5 024.0 | 5 336.0 | 5 413.0 | 5 478.0 | 5 538.0 | 5 912.0 | 5 968.0 | 6 082.0 | 6 146.0 | 6 508.0 | 6 572.0 | 6 686.0 | 6 747.0 | 7 128.0 | 7 239.0 | 7 370.0 | 7 371.0 | 7 739.0 | 7 858.0 | 8 042.0 | 8 039.0 | 8 406.0 | 8 553.0 | 8 706.0 |
| Kapitał własny | 10 214.5 | 10 214.9 | 10 269.1 | 10 544.8 | 10 600.9 | 10 671.6 | 10 703.1 | 10 987.9 | 11 020.8 | 11 070.1 | 11 123.2 | 11 439.4 | 11 455.0 | 11 561.0 | 11 650.0 | 12 165.0 | 12 222.0 | 12 329.0 | 12 366.0 | 13 141.0 | 13 239.0 | 13 302.0 | 13 385.0 | 13 777.0 | 14 575.0 | 14 700.0 | 14 792.0 | 15 171.0 | 15 612.0 | 15 732.0 | 15 971.0 | 16 384.0 | 16 675.0 | 16 818.0 | 16 914.0 | 17 309.0 | 17 616.0 | 17 841.0 | 17 954.0 | 19 352.0 | 19 522.0 | 19 804.0 |
| 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 |
| Pasywa | 36 957.9 | 36 878.7 | 37 268.8 | 38 029.7 | 39 053.5 | 39 069.8 | 39 490.2 | 40 324.8 | 41 155.3 | 41 285.3 | 41 861.0 | 42 468.8 | 43 030.0 | 43 159.0 | 44 240.0 | 44 835.0 | 45 987.0 | 47 850.0 | 48 584.0 | 50 240.0 | 50 448.0 | 51 133.0 | 53 456.0 | 53 708.0 | 53 957.0 | 56 511.0 | 56 779.0 | 57 517.0 | 57 851.0 | 57 985.0 | 59 317.0 | 59 975.0 | 61 188.0 | 60 945.0 | 61 658.0 | 62 870.0 | 64 079.0 | 65 585.0 | 67 927.0 | 69 286.0 | 70 035.0 | 72 749.0 |
| Inwestycje | 1 832.6 | 1 867.4 | 1 880.2 | 1 807.7 | 1 903.0 | 1 917.7 | 1 987.5 | 2 048.5 | 2 091.9 | 2 187.9 | 2 231.6 | 2 300.3 | 2 397.0 | 2 404.0 | 2 398.0 | 2 473.0 | 2 317.0 | 2 504.0 | 2 573.0 | 2 599.0 | 2 731.0 | 2 429.0 | 2 683.0 | 2 813.0 | 3 096.0 | 3 154.0 | 3 389.0 | 3 446.0 | 3 628.0 | 3 492.0 | 471.0 | 3 083.0 | 3 234.0 | 3 373.0 | 3 456.0 | 3 393.0 | 3 599.0 | 3 922.0 | 4 109.0 | 3 947.0 | 3 896.0 | 3 888.0 |
| Dług | 12 776.9 | 12 725.9 | 13 054.5 | 13 212.2 | 13 993.7 | 13 987.9 | 14 261.9 | 14 478.2 | 14 842.2 | 15 056.9 | 15 381.2 | 15 392.4 | 15 791.0 | 16 004.0 | 16 849.0 | 16 501.0 | 17 247.0 | 18 901.0 | 19 793.0 | 20 203.0 | 20 253.0 | 21 183.0 | 23 248.0 | 22 464.0 | 22 208.0 | 24 476.0 | 24 698.0 | 24 752.0 | 24 736.0 | 24 678.0 | 25 249.0 | 25 326.0 | 26 032.0 | 26 042.0 | 26 802.0 | 27 122.0 | 26 250.0 | 28 619.0 | 30 559.0 | 29 804.0 | 30 208.0 | 32 326.0 |
| Środki pieniężne i inne aktywa pieniężne | 79.6 | 133.0 | 135.6 | 404.4 | 84.9 | 101.5 | 76.7 | 353.4 | 84.5 | 74.0 | 61.4 | 167.8 | 83.0 | 116.0 | 332.0 | 213.0 | 147.0 | 94.0 | 353.0 | 864.0 | 248.0 | 244.0 | 1 625.0 | 885.0 | 129.0 | 1 039.0 | 538.0 | 631.0 | 166.0 | 90.0 | 335.0 | 117.0 | 111.0 | 114.0 | 275.0 | 594.0 | 129.0 | 501.0 | 1 598.0 | 1 545.0 | 179.0 | 1 123.0 |
| Dług netto | 12 697.3 | 12 592.8 | 12 918.9 | 12 807.8 | 13 908.8 | 13 886.4 | 14 185.2 | 14 124.8 | 14 757.8 | 14 982.9 | 15 319.8 | 15 224.5 | 15 708.0 | 15 888.0 | 16 517.0 | 16 288.0 | 17 100.0 | 18 807.0 | 19 440.0 | 19 339.0 | 20 005.0 | 20 939.0 | 21 623.0 | 21 579.0 | 22 079.0 | 23 437.0 | 24 160.0 | 24 121.0 | 24 570.0 | 24 588.0 | 24 914.0 | 25 209.0 | 25 921.0 | 25 928.0 | 26 527.0 | 26 528.0 | 26 121.0 | 28 118.0 | 28 961.0 | 28 259.0 | 30 029.0 | 31 203.0 |
| Ticker | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL | XEL |
| 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 |