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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2014 | 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 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
| Kwartał | 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 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 6 876.5 | 6 604.5 | 7 000.4 | 7 194.8 | 6 843.4 | 6 970.5 | 7 214.3 | 8 081.7 | 7 935.4 | 8 102.5 | 8 672.5 | 9 507.6 | 9 671.6 | 9 978.2 | 10 286.7 | 10 145.9 | 9 934.3 | 10 093.9 | 9 965.3 | 10 166.5 | 10 446.9 | 10 248.4 | 10 079.3 | 10 248.9 | 10 766.7 | 10 938.4 | 11 797.7 | 12 157.0 | 11 882.4 | 11 732.5 | 12 547.7 | 12 975.5 | 12 684.7 | 12 573.4 | 12 580.6 | 13 286.5 | 13 203.4 | 13 362.0 | 13 902.5 | 14 760.4 | 15 106.1 | 14 272.3 | 13 592.0 | 15 142.2 |
| Aktywa trwałe | 1 713.2 | 1 748.5 | 1 763.0 | 1 791.9 | 1 795.8 | 1 779.4 | 1 791.4 | 1 806.6 | 1 807.2 | 1 834.1 | 2 033.1 | 2 022.0 | 2 023.2 | 2 348.7 | 2 297.4 | 2 311.5 | 2 306.6 | 2 334.1 | 2 313.8 | 2 296.0 | 2 305.1 | 2 282.7 | 2 257.4 | 2 251.5 | 2 727.5 | 2 603.4 | 2 641.7 | 2 639.5 | 2 670.9 | 2 705.6 | 2 719.8 | 3 684.4 | 3 706.6 | 3 648.7 | 3 655.9 | 3 913.1 | 3 219.5 | 3 404.6 | 3 391.5 | 3 423.6 | 3 662.5 | 3 754.6 | 3 859.9 | 3 743.2 |
| Rzeczowe aktywa trwałe netto | 1 366.3 | 1 375.6 | 1 388.5 | 1 405.7 | 1 407.1 | 1 391.0 | 1 405.9 | 1 414.7 | 1 413.4 | 1 457.4 | 1 504.0 | 1 496.5 | 1 492.0 | 1 510.4 | 1 635.7 | 1 641.7 | 1 633.0 | 1 639.1 | 1 620.1 | 1 604.7 | 1 613.3 | 1 607.2 | 1 583.4 | 1 577.7 | 1 555.7 | 1 515.7 | 1 507.2 | 1 503.9 | 1 526.7 | 1 600.6 | 1 621.1 | 1 674.1 | 1 700.8 | 1 665.1 | 1 661.3 | 1 695.1 | 1 694.9 | 1 770.7 | 1 602.9 | 1 585.5 | 1 682.2 | 1 630.3 | 1 652.1 | 1 705.9 |
| Wartość firmy | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 128.0 | 128.0 | 128.0 | 120.3 | 154.7 | 154.7 | 154.7 | 156.8 | 156.8 | 156.8 | 156.8 | 132.5 | 132.5 | 132.5 | 132.5 | 63.9 | 63.9 | 63.9 | 63.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 28.9 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 |
| Wartości niematerialne i prawne | 150.1 | 151.5 | 152.3 | 162.5 | 161.7 | 163.2 | 161.2 | 159.2 | 158.9 | 156.9 | 184.8 | 186.0 | 188.7 | 194.7 | 306.9 | 310.0 | 311.3 | 312.3 | 310.5 | 311.3 | 313.5 | 306.2 | 303.0 | 300.4 | 300.5 | 282.8 | 328.2 | 324.5 | 322.3 | 295.0 | 293.5 | 289.7 | 283.1 | 283.1 | 276.0 | 278.4 | 271.5 | 267.7 | 203.8 | 200.9 | 199.9 | 197.2 | 195.2 | 194.1 |
| Wartość firmy i wartości niematerialne i prawne | 159.4 | 160.7 | 161.5 | 171.8 | 171.0 | 172.5 | 170.4 | 168.4 | 168.1 | 166.1 | 312.8 | 314.0 | 316.7 | 315.0 | 461.6 | 464.7 | 466.0 | 469.1 | 467.3 | 468.1 | 470.4 | 438.7 | 435.5 | 432.9 | 433.0 | 346.7 | 392.1 | 388.4 | 386.2 | 324.0 | 322.4 | 318.7 | 312.1 | 312.0 | 305.0 | 307.3 | 300.4 | 296.6 | 223.2 | 220.3 | 219.2 | 216.5 | 214.5 | 213.5 |
| Należności netto | 2 958.0 | 2 438.2 | 2 850.2 | 2 790.1 | 2 589.3 | 2 266.3 | 2 690.9 | 2 824.6 | 2 779.3 | 2 352.9 | 3 243.2 | 3 474.5 | 3 226.6 | 2 827.2 | 3 539.9 | 3 763.4 | 3 554.6 | 3 384.4 | 3 136.0 | 3 251.5 | 3 020.2 | 3 135.0 | 3 118.1 | 3 010.3 | 3 757.4 | 3 544.8 | 4 866.7 | 4 384.9 | 3 946.3 | 2 966.8 | 4 038.6 | 3 272.1 | 3 051.1 | 2 674.4 | 2 495.3 | 3 813.3 | 3 434.2 | 3 676.1 | 3 512.6 | 3 874.7 | 3 918.2 | 3 424.9 | 0.0 | 3 864.7 |
| Inwestycje długoterminowe | 137.2 | 134.7 | 132.1 | 139.4 | 143.1 | 154.0 | 157.0 | 159.0 | 162.9 | 151.7 | 152.7 | 166.8 | 170.6 | 493.0 | 169.2 | 170.9 | 163.7 | 168.1 | 184.3 | 181.0 | 182.3 | (474.3) | (763.6) | (372.4) | 428.0 | (127.5) | 278.2 | (75.5) | (33.8) | (35.3) | 314.9 | 1 086.7 | 1 167.6 | 1 239.4 | 1 545.8 | 1 284.2 | 941.9 | 1 141.8 | 1 413.3 | 1 450.1 | 1 647.5 | 1 704.2 | 1 585.0 | 1 476.4 |
| Aktywa obrotowe | 5 163.4 | 4 856.0 | 5 237.4 | 5 402.9 | 5 047.6 | 5 191.1 | 5 422.8 | 6 275.1 | 6 128.2 | 6 268.4 | 6 639.4 | 7 485.6 | 7 648.4 | 7 629.5 | 7 989.3 | 7 834.4 | 7 627.7 | 7 759.8 | 7 651.4 | 7 870.5 | 8 141.9 | 7 965.8 | 7 821.9 | 7 997.4 | 8 039.2 | 8 335.0 | 9 156.0 | 9 517.5 | 9 211.5 | 9 026.9 | 9 827.9 | 9 291.2 | 8 978.1 | 8 924.7 | 8 924.7 | 9 373.4 | 9 983.9 | 9 957.4 | 10 511.0 | 11 336.9 | 11 443.6 | 10 517.7 | 9 732.1 | 11 399.0 |
| Środki pieniężne i Inwestycje | 1 281.8 | 1 186.1 | 1 342.5 | 1 203.8 | 965.1 | 939.1 | 837.0 | 1 882.1 | 1 934.7 | 2 013.4 | 1 723.9 | 1 854.7 | 2 037.4 | 1 803.3 | 1 864.4 | 1 349.9 | 803.4 | 2 786.2 | 3 199.4 | 3 349.2 | 3 619.3 | 3 544.7 | 3 627.3 | 3 990.0 | 3 347.8 | 3 410.0 | 3 324.2 | 3 963.7 | 4 011.4 | 4 407.7 | 4 663.5 | 4 287.8 | 4 381.1 | 4 206.5 | 4 690.1 | 4 245.4 | 4 593.0 | 4 319.8 | 4 472.4 | 5 610.7 | 5 976.1 | 5 099.2 | 4 283.7 | 5 371.1 |
| Zapasy | 676.5 | 928.7 | 658.8 | 608.2 | 520.8 | 748.2 | 609.4 | 614.1 | 713.5 | 865.1 | 985.1 | 1 006.4 | 1 131.6 | 1 378.9 | 1 243.3 | 1 139.3 | 1 248.6 | 1 182.6 | 1 018.6 | 1 028.3 | 1 167.7 | 1 239.8 | 1 029.7 | 968.1 | 920.4 | 1 305.0 | 930.9 | 1 105.0 | 1 202.4 | 1 537.3 | 1 071.9 | 1 056.3 | 1 108.6 | 1 495.7 | 1 495.7 | 1 116.1 | 1 044.5 | 1 067.6 | 1 695.4 | 1 304.3 | 1 283.6 | 1 385.5 | 1 775.0 | 1 419.8 |
| Inwestycje krótkoterminowe | 0.3 | 3.7 | 7.5 | 1.6 | 0.2 | (10.7) | (11.9) | (11.9) | (11.8) | 0.0 | 0.0 | (12.3) | (15.2) | (9.3) | (9.5) | (9.4) | 0.0 | 5.5 | (8.3) | (8.2) | (8.1) | 650.0 | 940.0 | 550.0 | 250.0 | 805.0 | 400.0 | 755.0 | 715.0 | 750.0 | 400.0 | 530.5 | 450.5 | 306.3 | 483.6 | 491.8 | 107.7 | 1.6 | 0.9 | 0.9 | 402.4 | 602.1 | 207.0 | 106.3 |
| Środki pieniężne i inne aktywa pieniężne | 1 281.5 | 1 182.4 | 1 335.0 | 1 202.3 | 964.9 | 939.1 | 837.0 | 1 882.1 | 1 934.7 | 2 013.4 | 1 723.9 | 1 854.7 | 2 037.4 | 1 803.3 | 1 864.4 | 1 349.9 | 803.4 | 2 780.6 | 3 199.4 | 3 349.2 | 3 619.3 | 2 894.7 | 2 687.3 | 3 440.0 | 3 097.8 | 2 605.0 | 2 924.2 | 3 208.7 | 3 296.4 | 3 657.7 | 4 263.5 | 3 757.3 | 3 930.5 | 3 900.2 | 3 900.2 | 3 753.7 | 4 485.3 | 4 318.1 | 4 471.5 | 5 609.8 | 5 573.7 | 4 497.1 | 4 076.7 | 5 264.8 |
| Należności krótkoterminowe | 3 115.1 | 3 080.0 | 3 128.0 | 3 313.4 | 3 078.7 | 3 084.1 | 3 142.5 | 3 022.2 | 2 997.4 | 3 147.8 | 3 274.3 | 3 472.0 | 3 556.3 | 3 638.9 | 3 784.2 | 3 848.2 | 3 802.1 | 3 649.9 | 3 671.0 | 3 647.3 | 3 953.6 | 3 968.5 | 3 743.1 | 3 656.9 | 4 106.3 | 4 563.7 | 5 373.3 | 5 923.4 | 5 662.1 | 5 549.8 | 5 723.8 | 6 079.0 | 5 734.7 | 5 319.0 | 5 319.0 | 5 566.5 | 5 902.5 | 5 814.0 | 5 780.3 | 2 640.9 | 3 031.9 | 6 594.3 | 6 321.0 | 6 503.2 |
| Dług krótkoterminowy | 748.1 | 347.9 | 636.4 | 615.9 | 414.3 | 427.2 | 593.5 | 1 539.5 | 1 346.8 | 1 264.1 | 1 632.4 | 1 623.7 | 1 753.0 | 2 021.3 | 1 965.0 | 1 694.7 | 1 560.3 | 1 791.0 | 1 668.9 | 1 614.1 | 1 556.2 | 1 297.6 | 1 390.0 | 1 605.8 | 1 566.9 | 1 209.4 | 1 331.0 | 1 219.3 | 989.8 | 808.7 | 1 356.7 | 1 547.7 | 1 477.1 | 1 403.1 | 1 403.1 | 1 591.3 | 1 223.9 | 1 252.8 | 1 339.8 | 5 733.1 | 5 918.3 | 1 318.0 | 694.4 | 1 957.8 |
| Zobowiązania krótkoterminowe | 4 110.5 | 3 801.2 | 4 131.8 | 4 266.6 | 3 828.2 | 3 899.3 | 4 068.1 | 4 925.0 | 4 681.3 | 4 740.8 | 5 215.8 | 5 348.6 | 5 497.6 | 5 890.4 | 5 934.2 | 5 789.8 | 5 602.5 | 5 703.1 | 5 544.6 | 5 478.0 | 5 735.7 | 5 572.9 | 5 374.9 | 5 527.2 | 5 985.2 | 6 146.2 | 7 071.9 | 7 395.9 | 6 967.2 | 6 784.8 | 7 455.3 | 8 020.9 | 7 638.9 | 7 238.6 | 7 238.6 | 7 621.4 | 7 606.8 | 7 609.0 | 8 015.0 | 8 950.0 | 9 565.2 | 8 610.1 | 7 643.3 | 9 035.8 |
| Rozliczenia międzyokresowe | 218.2 | 318.0 | 292.9 | 269.5 | 280.6 | 356.5 | 289.3 | 254.1 | 251.5 | 253.2 | 259.0 | 217.7 | 156.3 | 205.4 | 160.4 | 189.1 | 196.7 | 218.3 | 152.0 | 148.6 | 166.8 | 263.5 | 236.5 | 260.3 | 306.7 | 362.2 | 358.7 | 251.1 | 83.8 | 80.0 | 71.8 | 0.0 | 48.8 | 60.4 | 0.0 | 62.7 | 477.1 | 538.7 | 890.4 | 54.9 | 41.8 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 72.6 | 105.9 | 105.3 | 104.8 | 104.7 | 106.6 | 105.2 | 103.9 | 111.4 | 111.5 | 110.2 | 110.0 | 116.1 | 125.1 | 162.1 | 161.1 | 161.8 | 176.2 | 175.8 | 423.3 | 423.6 | 413.9 | 417.3 | 404.5 | 413.8 | 376.0 | 279.9 | 320.4 | 330.6 | 328.7 | 416.5 | 312.8 | 349.4 | 449.7 | 456.7 | 681.0 | 596.8 | 683.8 | 693.7 | 689.7 | 244.7 | 378.9 | 529.1 | 549.9 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.4 | 0.4 | 0.4 | 2.1 | 2.0 | 2.0 | 2.0 | 13.3 | 13.3 | 13.3 | 13.2 | 25.2 | 25.8 | 25.3 | 25.1 | 29.0 | 30.6 | 30.1 | 30.0 | 34.3 | 36.7 | 36.6 | 36.2 | 39.2 | 38.9 | 40.1 | 40.8 | 58.2 | 0.0 | 65.7 | 64.7 | 80.5 | 72.9 | 72.2 | 71.9 | 71.4 | 77.6 | 77.6 |
| Zobowiązania długoterminowe | 72.6 | 105.9 | 105.3 | 104.8 | 104.7 | 106.6 | 105.2 | 103.9 | 111.4 | 111.5 | 110.2 | 110.0 | 116.1 | 125.1 | 162.1 | 161.1 | 161.8 | 176.2 | 175.8 | 423.3 | 423.6 | 413.9 | 417.3 | 404.5 | 413.8 | 376.0 | 279.9 | 320.4 | 330.6 | 328.7 | 416.5 | 312.8 | 349.4 | 449.7 | 456.7 | 681.0 | 596.8 | 683.8 | 693.7 | 689.7 | 244.7 | 378.9 | 529.1 | 549.9 |
| 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 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 38.4 | 29.0 | 35.9 | 26.8 | 26.3 | 82.7 | 115.6 | 113.0 | 104.4 | 98.8 | 103.8 | 103.3 |
| Zobowiązania ogółem | 4 183.1 | 3 907.1 | 4 237.0 | 4 371.4 | 3 932.8 | 4 005.9 | 4 173.2 | 5 028.9 | 4 792.6 | 4 852.4 | 5 326.1 | 5 458.5 | 5 613.7 | 6 015.5 | 6 096.3 | 5 950.9 | 5 764.2 | 5 879.3 | 5 720.4 | 5 901.3 | 6 159.4 | 5 986.9 | 5 792.1 | 5 931.7 | 6 399.0 | 6 522.2 | 7 351.9 | 7 716.3 | 7 297.7 | 7 113.5 | 7 871.8 | 8 333.7 | 7 988.3 | 7 688.4 | 7 695.4 | 8 302.5 | 8 203.5 | 8 292.9 | 8 708.7 | 9 639.7 | 9 809.9 | 8 989.0 | 8 172.3 | 9 585.7 |
| Kapitał (fundusz) podstawowy | 559.6 | 559.6 | 559.6 | 559.6 | 559.6 | 559.6 | 559.6 | 559.6 | 559.6 | 559.6 | 559.6 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 | 696.0 |
| Zyski zatrzymane | 400.3 | 383.9 | 422.4 | 472.5 | 532.0 | 556.4 | 606.6 | 637.9 | 692.8 | 748.1 | 800.8 | 852.1 | 845.7 | 809.9 | 823.0 | 852.1 | 854.5 | 855.9 | 876.7 | 897.5 | 910.8 | 868.6 | 876.8 | 902.8 | 930.9 | 969.1 | 976.1 | 948.4 | 996.2 | 1 077.6 | 1 110.4 | 1 053.0 | 1 118.1 | 1 224.9 | 1 308.8 | 1 287.9 | 1 250.6 | 1 360.8 | 1 424.9 | 1 467.8 | 1 440.8 | 1 589.9 | 1 674.4 | 1 774.8 |
| Kapitał własny | 2 693.4 | 2 697.5 | 2 763.3 | 2 823.3 | 2 910.6 | 2 964.6 | 3 041.0 | 3 052.7 | 3 142.8 | 3 250.1 | 3 346.4 | 4 049.1 | 4 058.0 | 3 962.7 | 4 190.4 | 4 195.0 | 4 170.1 | 4 214.6 | 4 244.9 | 4 265.2 | 4 287.6 | 4 261.6 | 4 287.1 | 4 317.2 | 4 367.7 | 4 416.2 | 4 445.8 | 4 440.7 | 4 584.7 | 4 619.0 | 4 676.0 | 4 641.8 | 4 696.5 | 4 885.0 | 4 885.2 | 4 984.0 | 4 999.8 | 5 069.1 | 5 193.8 | 5 120.7 | 5 153.8 | 5 283.3 | 5 419.6 | 5 556.5 |
| Udziały mniejszościowe | 625.7 | 640.5 | 669.8 | 680.0 | 707.0 | 725.7 | 751.7 | 731.6 | 766.5 | 803.6 | 847.4 | 872.3 | 887.6 | 814.3 | 1 026.5 | 1 023.5 | 1 034.1 | 1 015.9 | 1 023.7 | 1 023.4 | 1 032.3 | 1 047.9 | 1 065.5 | 1 068.2 | 1 090.5 | 1 099.0 | 1 121.5 | 1 144.2 | 1 238.9 | 1 184.4 | 1 208.4 | 1 231.4 | 1 220.3 | 1 291.3 | 1 291.4 | 1 319.0 | 1 371.1 | 1 330.6 | 1 369.8 | 1 248.5 | 1 306.9 | 1 287.5 | 1 306.2 | 1 340.1 |
| Pasywa | 6 876.5 | 6 604.5 | 7 000.4 | 7 194.8 | 6 843.4 | 6 970.5 | 7 214.3 | 8 081.7 | 7 935.4 | 8 102.5 | 8 672.5 | 9 507.6 | 9 671.6 | 9 978.2 | 10 286.7 | 10 145.9 | 9 934.3 | 10 093.9 | 9 965.3 | 10 166.5 | 10 446.9 | 10 248.4 | 10 079.3 | 10 248.9 | 10 766.7 | 10 938.4 | 11 797.7 | 12 157.0 | 11 882.4 | 11 732.5 | 12 547.7 | 12 975.5 | 12 684.7 | 12 573.4 | 12 580.6 | 13 286.5 | 13 203.4 | 13 362.0 | 13 902.5 | 14 760.4 | 15 106.1 | 14 272.3 | 13 592.0 | 15 142.2 |
| Inwestycje | 137.6 | 138.4 | 139.6 | 140.9 | 143.3 | 143.3 | 145.1 | 147.1 | 151.2 | 151.7 | 152.7 | 154.5 | 155.5 | 483.7 | 159.7 | 161.5 | 163.7 | 173.7 | 176.0 | 172.8 | 174.2 | 175.7 | 176.4 | 177.6 | 678.0 | 677.5 | 678.2 | 679.5 | 681.2 | 714.7 | 714.9 | 1 617.2 | 1 618.2 | 1 545.8 | 2 029.3 | 1 776.0 | 1 049.6 | 1 143.5 | 1 414.1 | 1 450.9 | 2 049.9 | 1 699.3 | 1 792.0 | 1 582.7 |
| Dług | 754.1 | 353.9 | 642.4 | 621.9 | 420.3 | 433.2 | 599.5 | 1 544.5 | 1 351.8 | 1 264.1 | 1 632.4 | 1 623.7 | 1 753.0 | 2 021.3 | 1 998.0 | 1 727.7 | 1 593.3 | 1 791.0 | 1 668.9 | 1 854.1 | 1 796.2 | 1 525.6 | 1 618.0 | 1 821.8 | 1 782.9 | 1 377.4 | 1 399.0 | 1 329.3 | 1 099.8 | 918.7 | 1 546.7 | 1 627.7 | 1 595.6 | 1 602.2 | 1 602.2 | 2 013.1 | 1 550.3 | 1 645.5 | 1 765.3 | 6 156.1 | 6 032.6 | 1 416.8 | 798.2 | 2 061.1 |
| Środki pieniężne i inne aktywa pieniężne | 1 281.5 | 1 182.4 | 1 335.0 | 1 202.3 | 964.9 | 939.1 | 837.0 | 1 882.1 | 1 934.7 | 2 013.4 | 1 723.9 | 1 854.7 | 2 037.4 | 1 803.3 | 1 864.4 | 1 349.9 | 803.4 | 2 780.6 | 3 199.4 | 3 349.2 | 3 619.3 | 2 894.7 | 2 687.3 | 3 440.0 | 3 097.8 | 2 605.0 | 2 924.2 | 3 208.7 | 3 296.4 | 3 657.7 | 4 263.5 | 3 757.3 | 3 930.5 | 3 900.2 | 3 900.2 | 3 753.7 | 4 485.3 | 4 318.1 | 4 471.5 | 5 609.8 | 5 573.7 | 4 497.1 | 4 076.7 | 5 264.8 |
| Dług netto | (527.4) | (828.5) | (692.5) | (580.4) | (544.5) | (505.9) | (237.4) | (337.6) | (582.9) | (749.3) | (91.4) | (231.0) | (284.4) | 218.1 | 133.6 | 377.8 | 789.8 | (989.6) | (1 530.5) | (1 495.1) | (1 823.1) | (1 369.1) | (1 069.3) | (1 618.2) | (1 314.8) | (1 227.6) | (1 525.2) | (1 879.4) | (2 196.6) | (2 738.9) | (2 716.8) | (2 129.6) | (2 335.0) | (2 298.0) | (2 298.0) | (1 740.6) | (2 935.0) | (2 672.6) | (2 706.2) | 546.3 | 458.9 | (3 080.2) | (3 278.4) | (3 203.7) |
| Ticker | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ | 000404.SZ |
| Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |