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 | 11 137.1 | 10 436.5 | 10 282.9 | 10 151.8 | 9 063.3 | 8 972.7 | 9 490.7 | 9 322.2 | 19 385.8 | 18 943.6 | 19 500.4 | 19 604.3 | 19 644.5 | 21 018.4 | 22 223.8 | 23 541.5 | 23 647.8 | 19 089.9 | 17 897.4 | 16 799.2 | 16 227.0 | 14 623.7 | 13 703.1 | 13 132.2 | 13 530.3 | 12 135.0 | 12 476.8 | 11 954.6 | 12 014.6 | 11 498.2 | 10 912.9 | 10 679.3 | 10 073.2 | 9 260.7 | 9 260.7 | 8 714.2 | 7 770.7 | 7 891.1 | 7 351.8 | 7 241.5 | 6 801.7 | 6 398.9 | 5 893.3 | 5 480.6 |
| Aktywa trwałe | 3 143.4 | 2 948.3 | 2 912.8 | 3 814.6 | 2 923.0 | 3 104.8 | 3 249.0 | 3 098.1 | 3 627.9 | 4 734.1 | 7 352.9 | 8 512.8 | 9 592.5 | 11 708.2 | 12 390.6 | 13 212.1 | 13 336.3 | 12 539.4 | 12 438.3 | 12 311.4 | 12 036.4 | 10 814.8 | 10 568.0 | 10 336.7 | 9 973.5 | 9 643.5 | 9 478.9 | 9 289.1 | 9 008.7 | 8 735.5 | 8 576.9 | 7 047.9 | 6 871.8 | 6 551.6 | 6 551.6 | 6 375.1 | 6 190.2 | 6 139.5 | 5 825.4 | 5 647.2 | 5 463.2 | 5 275.0 | 5 018.2 | 4 822.8 |
| Rzeczowe aktywa trwałe netto | 2 236.2 | 2 173.9 | 2 121.7 | 2 074.2 | 2 048.7 | 2 023.8 | 2 033.3 | 2 188.2 | 2 575.1 | 3 261.1 | 5 998.7 | 6 727.0 | 7 800.6 | 9 318.1 | 10 341.5 | 10 894.7 | 11 092.7 | 10 576.0 | 10 387.4 | 10 216.7 | 9 952.9 | 8 734.6 | 8 525.8 | 8 326.0 | 8 001.5 | 7 724.9 | 7 557.1 | 7 415.1 | 7 173.2 | 6 943.3 | 6 737.1 | 6 609.9 | 6 434.3 | 6 132.8 | 6 132.8 | 5 958.1 | 5 769.2 | 5 577.3 | 5 277.6 | 5 112.2 | 4 945.2 | 4 768.6 | 4 539.1 | 4 358.5 |
| 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 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 54.7 | 62.6 | 82.2 | 81.2 | 80.7 | 79.6 | 215.8 | 217.7 | 288.6 | 287.3 | 288.0 | 287.4 | 287.1 | 297.0 | 303.4 | 295.8 | 303.3 | 286.7 | 291.7 | 291.3 | 295.8 | 276.1 | 281.7 | 269.2 | 247.3 | 235.6 | 241.2 | 229.9 | 236.3 | 228.0 | 237.7 | 307.2 | 309.8 | 315.8 | 294.1 | 317.5 | 320.4 | 320.5 | 305.2 | 304.2 | 303.1 | 302.7 | 300.0 | 299.4 |
| Wartość firmy i wartości niematerialne i prawne | 54.7 | 62.6 | 82.2 | 81.2 | 80.7 | 79.6 | 215.8 | 217.7 | 288.6 | 287.3 | 288.0 | 287.4 | 287.1 | 297.0 | 303.4 | 295.8 | 303.3 | 286.7 | 291.7 | 291.3 | 295.8 | 276.1 | 281.7 | 269.2 | 247.3 | 235.6 | 241.2 | 229.9 | 236.3 | 228.0 | 237.7 | 307.2 | 309.8 | 315.8 | 294.1 | 317.5 | 320.4 | 320.5 | 305.2 | 304.2 | 303.1 | 302.7 | 300.0 | 299.4 |
| Należności netto | 3 571.1 | 3 128.8 | 2 192.4 | 1 848.8 | 2 458.1 | 1 881.8 | 1 445.1 | 2 222.4 | 2 002.3 | 2 129.8 | 2 235.2 | 1 878.8 | 2 099.9 | 2 272.7 | 1 913.0 | 2 443.2 | 3 059.8 | 520.3 | 302.7 | 315.3 | 286.6 | 308.3 | 276.1 | 305.0 | 1 540.6 | 336.2 | 346.2 | 600.1 | 498.0 | 542.9 | 689.8 | 420.2 | 280.9 | 180.1 | 70.5 | 220.2 | 129.7 | 286.9 | 237.7 | 319.4 | 179.8 | 139.6 | 142.1 | 109.3 |
| Inwestycje długoterminowe | 260.0 | 203.0 | 204.2 | 304.1 | 263.6 | 328.9 | 330.4 | 231.5 | 233.2 | 232.1 | 232.6 | 260.0 | 153.9 | 152.1 | 171.9 | 186.6 | 168.0 | 164.9 | 99.7 | 99.6 | 95.9 | 104.3 | 104.9 | 101.0 | 95.2 | 54.6 | 54.6 | 50.4 | 48.8 | 41.7 | 47.8 | 48.5 | (47.1) | (145.2) | 55.2 | (130.2) | (37.8) | 206.6 | 207.6 | 199.8 | 194.6 | 186.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 7 993.7 | 7 488.2 | 7 370.2 | 6 337.3 | 6 140.3 | 5 867.8 | 6 241.7 | 6 224.1 | 15 757.9 | 14 209.5 | 12 147.5 | 11 091.5 | 10 052.0 | 9 310.2 | 9 833.3 | 10 329.4 | 10 311.5 | 6 550.5 | 5 459.1 | 4 487.8 | 4 190.6 | 3 808.9 | 3 135.2 | 2 795.5 | 3 556.8 | 2 491.5 | 2 997.9 | 2 665.5 | 3 005.9 | 2 762.7 | 2 336.0 | 3 631.4 | 3 201.4 | 2 709.1 | 2 709.1 | 2 339.1 | 1 580.5 | 1 751.5 | 1 526.4 | 1 594.3 | 1 338.5 | 1 123.9 | 875.1 | 657.8 |
| Środki pieniężne i Inwestycje | 3 785.3 | 3 926.6 | 4 766.1 | 4 089.4 | 3 312.7 | 3 595.6 | 4 354.0 | 3 595.0 | 13 214.6 | 8 016.6 | 9 003.0 | 8 092.2 | 6 539.3 | 6 168.0 | 6 872.2 | 6 687.8 | 6 079.7 | 5 284.0 | 4 523.0 | 3 521.5 | 3 354.8 | 3 000.9 | 2 377.3 | 1 978.7 | 1 515.5 | 1 617.9 | 2 043.1 | 1 554.6 | 1 895.1 | 1 558.1 | 928.7 | 2 464.4 | 2 423.5 | 2 333.5 | 2 333.5 | 1 918.3 | 1 227.4 | 1 133.0 | 1 060.5 | 1 037.7 | 875.2 | 734.6 | 500.3 | 300.6 |
| Zapasy | 508.6 | 326.3 | 297.0 | 280.3 | 244.3 | 259.8 | 289.2 | 233.0 | 331.8 | 287.1 | 346.4 | 368.0 | 417.3 | 551.4 | 711.9 | 867.2 | 921.4 | 690.7 | 581.1 | 589.3 | 498.6 | 499.3 | 481.3 | 511.5 | 500.4 | 535.2 | 603.6 | 507.3 | 610.2 | 661.4 | 713.4 | 743.0 | 484.9 | 192.2 | 192.2 | 191.2 | 211.2 | 309.7 | 215.0 | 220.6 | 212.6 | 193.5 | 202.5 | 204.2 |
| Inwestycje krótkoterminowe | 420.3 | 312.6 | 312.6 | 312.6 | 237.2 | 360.8 | 303.0 | (55.4) | (53.9) | (51.7) | (50.3) | (48.8) | (47.7) | (46.8) | (66.4) | (82.0) | (63.5) | (60.2) | 4.3 | 4.0 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 100.5 | 200.4 | 200.4 | 186.3 | 100.0 | 0.0 | 900.3 | 0.0 | 554.6 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 3 365.0 | 3 614.0 | 4 453.5 | 3 776.8 | 3 075.5 | 3 234.8 | 4 051.1 | 3 595.0 | 13 214.6 | 8 016.6 | 9 003.0 | 8 092.2 | 6 539.3 | 6 168.0 | 6 872.2 | 6 687.8 | 6 079.7 | 5 284.0 | 4 518.8 | 3 517.5 | 3 351.0 | 3 000.9 | 2 377.3 | 1 978.7 | 1 515.5 | 1 617.9 | 2 043.1 | 1 554.6 | 1 895.1 | 1 554.5 | 928.7 | 2 464.4 | 2 323.0 | 2 133.1 | 2 133.1 | 1 732.1 | 1 127.4 | 1 133.0 | 1 060.5 | 1 037.7 | 320.6 | 734.6 | 500.3 | 300.6 |
| Należności krótkoterminowe | 939.5 | 800.9 | 593.6 | 650.7 | 514.5 | 534.2 | 526.3 | 548.8 | 476.3 | 857.5 | 1 224.1 | 1 112.4 | 1 248.7 | 1 943.9 | 1 579.8 | 1 933.8 | 1 816.5 | 2 068.9 | 1 614.3 | 1 701.2 | 1 686.5 | 1 565.6 | 1 368.7 | 1 349.0 | 985.2 | 784.0 | 726.0 | 713.1 | 753.4 | 897.6 | 931.8 | 952.9 | 765.5 | 518.8 | 518.8 | 459.3 | 430.6 | 449.8 | 511.9 | 545.3 | 504.6 | 518.4 | 685.3 | 377.9 |
| Dług krótkoterminowy | 4 634.0 | 3 684.7 | 3 797.2 | 3 918.6 | 4 093.7 | 3 906.2 | 4 111.2 | 3 911.0 | 4 690.7 | 4 214.3 | 4 657.5 | 4 836.2 | 4 344.7 | 4 238.2 | 4 884.9 | 5 825.6 | 6 717.9 | 6 753.5 | 6 390.9 | 5 972.8 | 5 543.3 | 5 799.5 | 5 258.9 | 4 654.5 | 3 117.7 | 3 940.0 | 4 395.3 | 4 049.1 | 4 097.5 | 3 168.8 | 2 605.8 | 2 939.4 | 2 722.7 | 2 862.2 | 2 455.5 | 2 715.9 | 2 563.7 | 2 690.2 | 2 849.2 | 2 975.0 | 2 976.0 | 1 187.7 | 1 228.3 | 1 079.7 |
| Zobowiązania krótkoterminowe | 6 670.7 | 5 943.2 | 5 851.6 | 5 771.6 | 5 573.9 | 5 724.3 | 6 320.9 | 6 017.5 | 6 197.7 | 5 713.3 | 6 254.2 | 6 525.7 | 6 767.7 | 7 148.7 | 7 670.6 | 8 255.0 | 9 091.9 | 9 403.2 | 8 615.1 | 8 525.5 | 7 608.9 | 7 810.2 | 7 264.3 | 6 799.8 | 5 908.4 | 5 554.3 | 5 836.2 | 5 541.0 | 5 495.4 | 4 803.3 | 4 118.2 | 4 297.5 | 3 909.1 | 3 642.4 | 3 642.4 | 3 458.6 | 3 219.0 | 3 455.9 | 3 610.2 | 3 822.2 | 3 747.3 | 3 195.7 | 3 310.6 | 3 398.5 |
| Rozliczenia międzyokresowe | 597.5 | 459.4 | 461.6 | 452.0 | 465.0 | 584.6 | 585.1 | 458.7 | 429.6 | 240.6 | 173.2 | 178.1 | 474.4 | 262.1 | 504.8 | 293.6 | 356.3 | 334.0 | 267.7 | 306.9 | 277.4 | 334.7 | (625.9) | 696.0 | 1 127.6 | 609.1 | 395.1 | 388.1 | 328.1 | 443.1 | 0.0 | 0.0 | 125.4 | 13.9 | 0.0 | 47.1 | 223.8 | 305.2 | 246.3 | 292.2 | 55.9 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 431.6 | 500.3 | 383.0 | 312.2 | 297.4 | 224.7 | 156.2 | 125.9 | 80.4 | 140.7 | 102.2 | 94.7 | 61.0 | 1 032.7 | 2 172.1 | 3 035.8 | 2 492.5 | 2 147.3 | 2 112.9 | 1 445.0 | 2 575.6 | 1 869.6 | 1 900.7 | 2 107.4 | 2 075.9 | 1 011.0 | 1 038.9 | 914.1 | 950.2 | 1 335.7 | 1 572.0 | 1 378.2 | 1 562.9 | 1 559.0 | 1 559.0 | 1 552.1 | 1 217.4 | 1 474.6 | 1 291.6 | 1 229.1 | 1 150.0 | 1 608.6 | 1 268.1 | 1 001.5 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | (388.9) | (266.8) | (210.0) | (209.3) | 8.5 | (97.4) | (62.9) | (34.3) | (100.0) | (62.5) | (62.5) | (37.5) | (1 002.3) | (2 135.6) | (3 000.2) | (2 415.2) | (2 104.7) | (2 067.6) | (1 401.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 48.9 | 63.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 527.4 | 488.4 | 557.2 | 597.1 | 723.9 | 1 040.3 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 431.6 | 500.3 | 383.0 | 312.2 | 297.4 | 224.7 | 156.2 | 125.9 | 80.4 | 140.7 | 102.2 | 94.7 | 61.0 | 1 032.7 | 2 172.1 | 3 035.8 | 2 492.5 | 2 147.3 | 2 112.9 | 1 445.0 | 2 575.6 | 1 869.6 | 1 900.7 | 2 107.4 | 2 075.9 | 1 011.0 | 1 038.9 | 914.1 | 950.2 | 1 335.7 | 1 572.0 | 1 378.2 | 1 562.9 | 1 559.0 | 1 559.0 | 1 552.1 | 1 217.4 | 1 474.6 | 1 291.6 | 1 229.1 | 1 150.0 | 1 608.6 | 1 268.1 | 1 001.5 |
| Zobowiązania z tytułu leasingu | 0.0 | 55.4 | 31.3 | 46.0 | 21.1 | 36.3 | 10.7 | 26.2 | 0.0 | 15.9 | 0.0 | 5.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 100.3 | 677.9 | 180.5 | 25.2 | 23.3 | 24.2 | 35.3 | 33.3 | 37.2 | 34.8 | 11.7 | 0.0 | 9.6 | 4.0 | 3.4 | 3.0 | 2.0 | 746.6 | 1.3 | 1.0 | 0.8 |
| Zobowiązania ogółem | 7 102.2 | 6 443.5 | 6 234.6 | 6 083.9 | 5 871.3 | 5 949.0 | 6 477.1 | 6 143.5 | 6 278.0 | 5 854.0 | 6 356.4 | 6 620.3 | 6 828.7 | 8 181.4 | 9 842.7 | 11 290.7 | 11 584.4 | 11 550.5 | 10 727.9 | 9 970.5 | 10 184.5 | 9 679.8 | 9 165.0 | 8 907.2 | 7 984.3 | 6 565.3 | 6 875.1 | 6 455.0 | 6 445.6 | 6 139.0 | 5 690.2 | 5 675.7 | 5 472.0 | 5 201.5 | 5 201.5 | 5 010.7 | 4 436.4 | 4 930.5 | 4 901.8 | 5 051.3 | 4 897.4 | 4 804.3 | 4 578.6 | 4 400.0 |
| Kapitał (fundusz) podstawowy | 779.1 | 779.1 | 779.1 | 779.1 | 779.1 | 779.1 | 779.1 | 779.1 | 1 728.8 | 1 728.8 | 1 728.8 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 | 2 766.0 |
| Zyski zatrzymane | 532.9 | 543.8 | 574.4 | 578.8 | 612.4 | 692.2 | 753.1 | 1 367.1 | 1 378.6 | 1 084.2 | 1 139.6 | 982.1 | 814.8 | 771.5 | 352.7 | 223.7 | 34.4 | (4 471.5) | (4 845.4) | (5 185.3) | (5 966.9) | (7 058.8) | (7 463.6) | (7 773.4) | (6 473.4) | (6 448.5) | (6 420.6) | (6 522.5) | (6 460.3) | (6 672.2) | (6 813.7) | (7 037.9) | (7 439.5) | (7 895.2) | (7 315.3) | (8 251.3) | (8 621.8) | (8 991.3) | (9 499.4) | (9 756.1) | (10 063.3) | (10 347.9) | (10 629.2) | (10 862.1) |
| Kapitał własny | 4 034.9 | 3 993.0 | 4 048.4 | 4 068.0 | 3 192.1 | 3 023.6 | 3 013.6 | 3 178.7 | 13 107.7 | 13 089.6 | 13 144.0 | 12 984.0 | 12 815.8 | 12 837.1 | 12 381.1 | 12 250.8 | 12 063.4 | 7 539.3 | 7 169.5 | 6 828.7 | 6 042.5 | 4 943.9 | 4 538.2 | 4 225.0 | 5 546.0 | 5 569.7 | 5 601.8 | 5 499.6 | 5 569.0 | 5 359.2 | 5 222.7 | 5 003.6 | 4 601.2 | 4 059.3 | 4 059.3 | 3 703.5 | 3 334.2 | 2 960.6 | 2 450.0 | 2 190.3 | 1 881.6 | 1 594.6 | 1 314.7 | 1 080.6 |
| Udziały mniejszościowe | 1 185.2 | 1 191.8 | 1 241.3 | 1 259.3 | 581.1 | 113.0 | 108.0 | 112.9 | 148.3 | 136.7 | 134.5 | 133.9 | 133.7 | 132.5 | 89.8 | 89.1 | 90.7 | 72.4 | 70.3 | 69.6 | 68.6 | 66.8 | 65.3 | 65.8 | 85.9 | 85.9 | 90.0 | 94.1 | 102.9 | 104.9 | 107.4 | 111.1 | 109.6 | 21.8 | 21.8 | 21.4 | 20.9 | 20.4 | 19.0 | 18.9 | 18.5 | 18.3 | 17.7 | 17.4 |
| Pasywa | 11 137.1 | 10 436.5 | 10 282.9 | 10 151.8 | 9 063.3 | 8 972.7 | 9 490.7 | 9 322.2 | 19 385.8 | 18 943.6 | 19 500.4 | 19 604.3 | 19 644.5 | 21 018.4 | 22 223.8 | 23 541.5 | 23 647.8 | 19 089.9 | 17 897.4 | 16 799.2 | 16 227.0 | 14 623.7 | 13 703.1 | 13 132.2 | 13 530.3 | 12 135.0 | 12 476.8 | 11 954.6 | 12 014.6 | 11 498.2 | 10 912.9 | 10 679.3 | 10 073.2 | 9 260.7 | 9 260.7 | 8 714.2 | 7 770.7 | 7 891.1 | 7 351.8 | 7 241.5 | 6 801.7 | 6 398.9 | 5 893.3 | 5 480.6 |
| Inwestycje | 680.3 | 515.6 | 516.9 | 616.7 | 500.8 | 689.7 | 633.3 | 176.1 | 179.3 | 180.4 | 182.3 | 211.2 | 106.2 | 105.4 | 105.4 | 104.5 | 104.5 | 104.7 | 104.0 | 103.7 | 99.7 | 104.3 | 104.9 | 101.0 | 95.2 | 54.6 | 54.6 | 50.4 | 48.8 | 45.2 | 47.8 | 48.5 | 53.4 | 55.2 | 255.6 | 56.1 | 62.2 | 206.6 | 207.6 | 199.8 | 749.3 | 186.0 | 161.8 | 150.8 |
| Dług | 4 963.9 | 4 110.0 | 4 095.3 | 4 154.9 | 4 324.1 | 4 065.3 | 4 219.3 | 3 979.3 | 4 725.0 | 4 314.3 | 4 720.0 | 4 898.7 | 4 382.2 | 5 240.5 | 7 020.5 | 8 825.8 | 9 133.1 | 8 858.2 | 8 458.5 | 7 374.5 | 7 458.2 | 7 125.5 | 6 609.0 | 6 204.3 | 4 630.0 | 4 909.2 | 5 394.0 | 4 899.2 | 4 950.6 | 4 402.7 | 3 834.5 | 4 020.2 | 3 838.7 | 3 744.0 | 3 978.8 | 3 588.3 | 3 218.8 | 3 642.4 | 3 550.5 | 3 574.9 | 4 117.6 | 1 725.8 | 1 564.3 | 1 265.5 |
| Środki pieniężne i inne aktywa pieniężne | 3 365.0 | 3 614.0 | 4 453.5 | 3 776.8 | 3 075.5 | 3 234.8 | 4 051.1 | 3 595.0 | 13 214.6 | 8 016.6 | 9 003.0 | 8 092.2 | 6 539.3 | 6 168.0 | 6 872.2 | 6 687.8 | 6 079.7 | 5 284.0 | 4 518.8 | 3 517.5 | 3 351.0 | 3 000.9 | 2 377.3 | 1 978.7 | 1 515.5 | 1 617.9 | 2 043.1 | 1 554.6 | 1 895.1 | 1 554.5 | 928.7 | 2 464.4 | 2 323.0 | 2 133.1 | 2 133.1 | 1 732.1 | 1 127.4 | 1 133.0 | 1 060.5 | 1 037.7 | 320.6 | 734.6 | 500.3 | 300.6 |
| Dług netto | 1 598.9 | 496.0 | (358.2) | 378.1 | 1 248.6 | 830.5 | 168.2 | 384.3 | (8 489.5) | (3 702.2) | (4 283.0) | (3 193.5) | (2 157.1) | (927.5) | 148.3 | 2 138.0 | 3 053.4 | 3 574.3 | 3 939.7 | 3 857.1 | 4 107.2 | 4 124.6 | 4 231.6 | 4 225.6 | 3 114.5 | 3 291.3 | 3 350.8 | 3 344.6 | 3 055.4 | 2 848.1 | 2 905.8 | 1 555.8 | 1 515.6 | 1 610.8 | 1 845.6 | 1 856.2 | 2 091.4 | 2 509.4 | 2 490.0 | 2 537.2 | 3 797.0 | 991.2 | 1 064.0 | 965.0 |
| Ticker | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.SZ | 000536.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 |