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 | 14 939.4 | 16 109.1 | 16 443.3 | 15 132.2 | 14 972.3 | 17 396.9 | 16 767.1 | 16 588.2 | 16 667.8 | 18 198.1 | 17 808.3 | 15 862.4 | 16 454.4 | 15 792.9 | 14 464.0 | 12 939.8 | 12 549.0 | 11 458.3 | 11 011.5 | 11 400.0 | 10 901.4 | 10 728.9 | 10 014.9 | 10 108.1 | 10 023.9 | 9 208.3 | 8 644.0 | 8 699.3 | 8 275.8 | 8 207.3 | 7 425.6 | 7 375.7 | 7 854.9 | 6 298.8 | 6 301.0 | 6 478.3 | 6 877.6 | 6 634.7 | 7 359.7 | 7 033.2 | 6 949.7 | 6 609.2 | 5 580.6 | 5 261.9 |
| Aktywa trwałe | 8 630.0 | 9 087.9 | 9 114.8 | 8 966.2 | 9 226.2 | 9 676.1 | 9 901.4 | 10 488.1 | 10 839.4 | 11 565.3 | 11 858.6 | 11 106.5 | 10 428.4 | 9 991.4 | 9 517.5 | 9 211.6 | 8 972.5 | 8 248.3 | 8 131.7 | 8 075.6 | 8 000.4 | 7 545.2 | 7 078.8 | 6 894.4 | 6 881.8 | 5 978.5 | 5 811.1 | 5 655.7 | 5 468.8 | 5 025.8 | 4 864.7 | 4 758.6 | 4 672.9 | 3 392.0 | 3 394.2 | 3 307.7 | 3 248.6 | 3 154.6 | 3 149.7 | 3 074.1 | 2 694.5 | 2 659.7 | 2 454.0 | 2 379.9 |
| Rzeczowe aktywa trwałe netto | 3 743.6 | 3 750.2 | 3 640.7 | 3 584.4 | 3 554.1 | 3 529.4 | 3 571.4 | 3 605.2 | 3 575.1 | 3 600.7 | 3 592.5 | 3 532.6 | 3 323.7 | 3 203.5 | 3 212.3 | 3 314.3 | 3 383.9 | 3 412.4 | 3 331.5 | 3 385.5 | 3 350.6 | 3 204.8 | 3 095.9 | 3 001.6 | 3 143.7 | 2 745.6 | 2 667.4 | 2 593.8 | 2 514.5 | 2 291.9 | 2 211.0 | 2 141.2 | 2 071.6 | 1 838.1 | 1 838.1 | 1 793.0 | 1 745.1 | 1 688.7 | 1 644.1 | 1 594.1 | 1 353.2 | 1 324.0 | 1 275.6 | 1 230.3 |
| Wartość firmy | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1 933.4 | 1 969.2 | 1 983.6 | 1 985.0 | 2 001.9 | 2 039.6 | 2 071.2 | 2 206.5 | 2 215.8 | 2 229.0 | 2 261.6 | 2 283.4 | 2 319.0 | 2 039.7 | 2 097.7 | 2 159.4 | 2 301.3 | 1 903.4 | 1 986.7 | 2 115.6 | 2 211.5 | 2 246.1 | 2 264.0 | 2 307.9 | 2 259.7 | 1 863.6 | 1 838.8 | 1 812.9 | 1 782.3 | 1 606.7 | 1 589.5 | 1 570.7 | 1 553.9 | 930.5 | 885.9 | 900.0 | 889.8 | 859.4 | 834.4 | 819.6 | 709.5 | 687.6 | 567.4 | 547.6 |
| Wartość firmy i wartości niematerialne i prawne | 1 933.4 | 1 969.2 | 1 983.6 | 1 985.0 | 2 001.9 | 2 039.6 | 2 071.2 | 2 206.5 | 2 215.8 | 2 229.0 | 2 261.6 | 2 283.4 | 2 319.0 | 2 039.7 | 2 097.7 | 2 159.4 | 2 301.3 | 1 903.4 | 1 986.7 | 2 115.6 | 2 211.5 | 2 246.1 | 2 264.0 | 2 307.9 | 2 259.7 | 1 863.6 | 1 838.8 | 1 812.9 | 1 782.3 | 1 606.7 | 1 589.5 | 1 570.7 | 1 553.9 | 930.5 | 885.9 | 900.0 | 889.8 | 859.4 | 834.4 | 819.6 | 709.5 | 687.6 | 567.4 | 547.6 |
| Należności netto | 2 279.9 | 2 916.3 | 2 752.6 | 1 974.6 | 1 495.8 | 3 197.2 | 2 184.7 | 1 562.4 | 2 140.0 | 2 443.2 | 2 036.5 | 1 532.8 | 1 701.3 | 2 230.7 | 2 088.8 | 1 455.9 | 1 865.0 | 1 607.5 | 1 328.2 | 1 264.2 | 984.9 | 1 002.5 | 714.7 | 1 308.1 | 1 295.7 | 1 425.7 | 1 213.3 | 1 191.6 | 1 100.2 | 1 536.3 | 1 250.8 | 1 396.7 | 1 877.1 | 1 551.1 | 36.9 | 1 937.5 | 2 156.7 | 1 941.8 | 2 720.2 | 2 525.6 | 2 620.1 | 2 758.3 | 2 272.6 | 2 003.0 |
| Inwestycje długoterminowe | 575.4 | 484.3 | 452.2 | 118.3 | 699.3 | 652.1 | 595.4 | 566.0 | 583.6 | 524.3 | 496.7 | 379.7 | 280.2 | 433.9 | 372.7 | 302.2 | 788.1 | 467.7 | 544.5 | 548.9 | 486.4 | (51.6) | (76.3) | (386.0) | (247.2) | (362.7) | (276.6) | (354.5) | (342.9) | 592.5 | 0.0 | 0.0 | 518.1 | 493.6 | 427.6 | 487.2 | 487.0 | 382.5 | 535.8 | 526.4 | 497.7 | 515.1 | 0.0 | 513.4 |
| Aktywa obrotowe | 6 309.4 | 7 021.2 | 7 328.5 | 6 166.0 | 5 746.1 | 7 720.8 | 6 865.7 | 6 100.1 | 5 828.4 | 6 632.8 | 5 949.7 | 4 756.0 | 6 026.0 | 5 801.6 | 4 946.6 | 3 728.2 | 3 576.5 | 3 210.0 | 2 879.8 | 3 324.5 | 2 901.0 | 3 183.8 | 2 936.0 | 3 213.7 | 3 142.1 | 3 229.9 | 2 832.9 | 3 043.6 | 2 807.1 | 3 181.5 | 2 560.9 | 2 617.1 | 3 182.0 | 2 906.7 | 2 906.7 | 3 170.5 | 3 629.0 | 3 480.1 | 4 210.0 | 3 959.1 | 4 255.1 | 3 949.5 | 3 126.6 | 2 882.0 |
| Środki pieniężne i Inwestycje | 2 577.7 | 2 504.8 | 3 186.5 | 2 427.9 | 2 359.5 | 2 691.5 | 3 163.8 | 2 940.7 | 1 964.0 | 2 339.0 | 2 194.8 | 1 317.4 | 2 507.4 | 1 829.6 | 1 461.9 | 841.8 | 629.2 | 670.8 | 641.9 | 1 179.1 | 989.3 | 1 359.9 | 1 319.4 | 1 210.8 | 993.2 | 1 112.8 | 824.0 | 1 018.3 | 782.8 | 715.9 | 535.5 | 498.7 | 540.5 | 573.0 | 573.0 | 591.8 | 604.1 | 644.9 | 560.1 | 678.0 | 447.2 | 435.7 | 364.5 | 397.6 |
| Zapasy | 1 445.8 | 1 351.9 | 1 176.1 | 1 494.2 | 1 647.9 | 1 542.4 | 1 337.4 | 1 412.2 | 1 530.3 | 1 619.9 | 1 616.9 | 1 664.3 | 1 588.3 | 1 358.3 | 1 164.7 | 1 064.2 | 972.2 | 700.9 | 707.3 | 652.5 | 649.6 | 570.8 | 656.2 | 505.5 | 614.9 | 477.1 | 597.0 | 637.9 | 708.6 | 717.6 | 607.3 | 647.4 | 697.1 | 726.4 | 726.4 | 608.6 | 822.5 | 829.1 | 911.9 | 705.3 | 853.4 | 706.3 | 426.6 | 454.5 |
| Inwestycje krótkoterminowe | 1.3 | 50.3 | 11.7 | 297.0 | 11.1 | 12.3 | 43.2 | 231.8 | 209.9 | 204.5 | 216.2 | 203.0 | 302.3 | 200.4 | 201.4 | 249.3 | (262.9) | 60.0 | 27.0 | 21.9 | 18.7 | 427.0 | 200.6 | 761.5 | 622.9 | 784.5 | 698.4 | 776.3 | 764.7 | (143.2) | 448.9 | 448.6 | (69.8) | (66.0) | 0.0 | (60.0) | (54.1) | 50.0 | 0.0 | 0.0 | 0.0 | (10.0) | 512.9 | (5.4) |
| Środki pieniężne i inne aktywa pieniężne | 2 576.5 | 2 454.5 | 3 174.8 | 2 130.9 | 2 348.4 | 2 679.2 | 3 120.5 | 2 709.0 | 1 754.1 | 2 134.4 | 1 978.6 | 1 114.4 | 2 205.1 | 1 629.2 | 1 260.5 | 592.5 | 629.2 | 610.8 | 614.9 | 1 157.3 | 970.7 | 1 359.9 | 1 118.8 | 1 210.8 | 993.2 | 1 112.8 | 824.0 | 1 018.3 | 782.8 | 715.9 | 535.5 | 498.7 | 540.5 | 573.0 | 573.0 | 591.8 | 604.1 | 594.9 | 560.1 | 678.0 | 447.2 | 435.7 | 364.5 | 397.6 |
| Należności krótkoterminowe | 3 454.1 | 3 965.3 | 3 973.1 | 3 451.1 | 2 815.0 | 3 991.9 | 4 070.9 | 3 714.0 | 3 295.4 | 4 607.3 | 4 478.0 | 3 132.0 | 2 453.6 | 3 281.5 | 2 926.8 | 2 159.9 | 2 215.7 | 2 443.4 | 2 652.7 | 2 802.4 | 2 612.2 | 2 408.3 | 1 901.1 | 1 955.7 | 1 699.7 | 1 649.5 | 1 575.6 | 1 574.2 | 1 279.0 | 1 288.7 | 1 026.7 | 1 025.1 | 1 194.1 | 1 133.1 | 1 133.1 | 1 341.5 | 1 546.1 | 1 237.6 | 851.3 | 732.4 | 686.8 | 885.6 | 942.7 | 841.1 |
| Dług krótkoterminowy | 2.4 | 9.6 | 0.0 | 17.1 | 0.0 | 140.3 | 134.7 | 100.0 | 100.0 | 286.5 | 251.0 | 688.0 | 449.0 | 1 029.2 | 1 052.0 | 490.0 | 459.9 | 325.3 | 399.2 | 485.5 | 348.6 | 470.0 | 850.6 | 537.9 | 496.3 | 619.4 | 435.0 | 350.0 | 1 374.4 | 6.2 | 106.2 | 106.4 | 107.6 | 105.5 | 105.5 | 111.2 | 62.8 | 185.2 | 2 628.1 | 2 731.4 | 2 699.1 | 249.2 | 238.2 | 193.0 |
| Zobowiązania krótkoterminowe | 5 162.9 | 6 235.7 | 6 416.5 | 5 129.2 | 5 068.7 | 7 530.9 | 6 856.4 | 6 700.7 | 6 780.9 | 8 350.8 | 7 897.1 | 6 009.1 | 6 728.6 | 6 395.6 | 5 465.9 | 4 439.3 | 4 507.2 | 5 454.2 | 5 064.4 | 5 545.9 | 5 139.6 | 4 827.7 | 4 227.0 | 4 379.0 | 4 363.9 | 4 475.8 | 3 970.1 | 4 077.6 | 3 765.2 | 3 443.0 | 2 755.2 | 2 747.3 | 3 342.2 | 3 148.8 | 3 148.8 | 3 356.8 | 3 780.1 | 3 654.6 | 4 413.0 | 4 215.8 | 4 219.6 | 3 677.9 | 2 894.7 | 2 602.6 |
| Rozliczenia międzyokresowe | 924.6 | 1 089.1 | 0.0 | (17.1) | 0.0 | 2 141.0 | 1 806.6 | 2 204.7 | 2 287.3 | 2 085.5 | 2 496.6 | 1 736.1 | 3 338.6 | 1 657.1 | 1 169.5 | 1 532.2 | 1 645.1 | 2 501.3 | 1 816.2 | 2 026.5 | 2 076.1 | 1 898.9 | 1 474.4 | 1 883.7 | 2 166.8 | 2 152.7 | 1 909.0 | 2 109.0 | 519.9 | 2 101.8 | 0.0 | 0.0 | 100.0 | 75.9 | 0.0 | 55.8 | 2 166.8 | 2 228.2 | 31.3 | 22.8 | 178.8 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 139.5 | 153.3 | 160.3 | 158.4 | 162.3 | 155.8 | 159.0 | 150.7 | 165.2 | 206.8 | 204.6 | 189.8 | 172.4 | 1 129.7 | 834.7 | 579.4 | 370.5 | 227.4 | 208.2 | 202.1 | 190.7 | 179.4 | 168.9 | 164.4 | 156.6 | 295.6 | 297.1 | 256.2 | 256.0 | 211.9 | 206.7 | 195.0 | 178.7 | 174.5 | 176.7 | 180.0 | 181.1 | 171.2 | 107.7 | 160.4 | 96.9 | 155.8 | 181.6 | 203.3 |
| Rezerwy z tytułu odroczonego podatku | 15.3 | 23.0 | 24.1 | 24.0 | 24.1 | 20.4 | 20.2 | 20.1 | 18.7 | 17.4 | 17.3 | 17.2 | 17.2 | 24.8 | 23.2 | 21.7 | 19.0 | 3.9 | 4.6 | 3.5 | 3.1 | 2.1 | 1.3 | 1.1 | 0.8 | 1.3 | 1.1 | 1.3 | 1.5 | 1.4 | 1.3 | 1.4 | 1.6 | 1.4 | 0.0 | 1.4 | 1.6 | 1.6 | 4.9 | 5.0 | 5.8 | 5.3 | 4.5 | 3.8 |
| Zobowiązania długoterminowe | 139.5 | 153.3 | 160.3 | 158.4 | 162.3 | 155.8 | 159.0 | 150.7 | 165.2 | 206.8 | 204.6 | 189.8 | 172.4 | 1 129.7 | 834.7 | 579.4 | 370.5 | 227.4 | 208.2 | 202.1 | 190.7 | 179.4 | 168.9 | 164.4 | 156.6 | 295.6 | 297.1 | 256.2 | 256.0 | 211.9 | 206.7 | 195.0 | 178.7 | 174.5 | 176.7 | 180.0 | 181.1 | 171.2 | 107.7 | 160.4 | 96.9 | 155.8 | 181.6 | 203.3 |
| 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 | 8.6 | 10.2 | 9.7 | 9.1 | 7.2 | 6.5 | 4.7 | 4.8 | 10.3 | 2.3 | 6.9 | 7.0 | 8.5 | 8.3 | 9.8 | 8.3 | 6.2 | 4.6 |
| Zobowiązania ogółem | 5 302.4 | 6 389.0 | 6 576.9 | 5 287.6 | 5 231.1 | 7 686.7 | 7 015.3 | 6 851.3 | 6 946.2 | 8 557.5 | 8 101.7 | 6 198.9 | 6 901.0 | 7 525.3 | 6 300.6 | 5 018.6 | 4 877.7 | 5 681.6 | 5 272.5 | 5 748.0 | 5 330.3 | 5 007.1 | 4 395.9 | 4 543.4 | 4 520.5 | 4 771.4 | 4 267.2 | 4 333.7 | 4 021.2 | 3 654.9 | 2 961.9 | 2 942.3 | 3 520.9 | 3 323.3 | 3 325.5 | 3 536.8 | 3 961.2 | 3 825.9 | 4 520.7 | 4 376.1 | 4 316.5 | 3 833.7 | 3 076.3 | 2 805.9 |
| Kapitał (fundusz) podstawowy | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 | 1 644.6 |
| Zyski zatrzymane | 1 628.9 | 1 684.1 | 1 813.6 | 1 877.6 | 1 794.8 | 1 842.5 | 1 926.1 | 1 934.8 | 1 969.2 | 1 989.3 | 2 039.8 | 2 013.7 | 1 926.5 | 972.1 | 885.7 | 697.0 | 494.8 | (682.5) | (707.2) | (841.5) | (884.0) | (651.2) | (750.3) | (824.0) | (885.6) | (2 000.5) | (2 063.4) | (2 083.5) | (2 171.5) | (1 897.6) | (1 958.5) | (1 995.3) | (2 092.5) | (3 480.3) | (3 310.7) | (3 532.4) | (3 543.9) | (3 629.8) | (3 682.3) | (3 768.2) | (3 833.9) | (3 626.2) | (3 822.1) | (3 852.1) |
| Kapitał własny | 9 637.0 | 9 720.1 | 9 866.4 | 9 844.6 | 9 741.3 | 9 710.3 | 9 751.8 | 9 736.9 | 9 721.6 | 9 640.6 | 9 706.6 | 9 663.5 | 9 553.4 | 8 267.7 | 8 163.4 | 7 921.2 | 7 671.3 | 5 776.7 | 5 738.9 | 5 652.1 | 5 571.1 | 5 721.9 | 5 618.9 | 5 564.7 | 5 503.4 | 4 437.0 | 4 376.9 | 4 365.5 | 4 254.7 | 4 552.4 | 4 463.7 | 4 433.3 | 4 334.0 | 2 975.5 | 2 975.5 | 2 941.4 | 2 916.4 | 2 808.9 | 2 774.8 | 2 657.0 | 2 574.2 | 2 775.6 | 2 504.3 | 2 456.0 |
| Udziały mniejszościowe | 2 483.7 | 2 511.2 | 2 525.6 | 2 439.1 | 2 412.7 | 2 351.4 | 2 311.4 | 2 289.4 | 2 240.3 | 2 139.0 | 2 156.7 | 2 136.8 | 2 116.4 | 1 718.2 | 1 709.3 | 1 665.2 | 1 630.8 | 892.5 | 891.0 | 939.3 | 899.9 | 801.2 | 798.2 | 817.8 | 818.3 | 852.5 | 855.3 | 864.1 | 852.5 | 875.7 | 848.4 | 855.2 | 853.5 | 874.7 | 874.7 | 893.1 | 880.0 | 858.7 | 877.6 | 846.0 | 829.3 | 823.6 | 747.7 | 729.7 |
| Pasywa | 14 939.4 | 16 109.1 | 16 443.3 | 15 132.2 | 14 972.3 | 17 396.9 | 16 767.1 | 16 588.2 | 16 667.8 | 18 198.1 | 17 808.3 | 15 862.4 | 16 454.4 | 15 792.9 | 14 464.0 | 12 939.8 | 12 549.0 | 11 458.3 | 11 011.5 | 11 400.0 | 10 901.4 | 10 728.9 | 10 014.9 | 10 108.1 | 10 023.9 | 9 208.3 | 8 644.0 | 8 699.3 | 8 275.8 | 8 207.3 | 7 425.6 | 7 375.7 | 7 854.9 | 6 298.8 | 6 301.0 | 6 478.3 | 6 877.6 | 6 634.7 | 7 359.7 | 7 033.2 | 6 949.7 | 6 609.2 | 5 580.6 | 5 261.9 |
| Inwestycje | 576.6 | 534.6 | 463.9 | 415.3 | 710.4 | 664.4 | 638.7 | 797.7 | 793.5 | 728.9 | 712.9 | 582.7 | 582.5 | 634.4 | 574.1 | 551.5 | 525.3 | 527.7 | 571.5 | 570.8 | 505.1 | 375.5 | 375.5 | 375.5 | 375.7 | 421.8 | 421.8 | 421.8 | 421.8 | 449.3 | 448.9 | 448.6 | 448.2 | 427.6 | 427.6 | 427.2 | 432.9 | 432.5 | 535.8 | 526.4 | 497.7 | 505.1 | 512.9 | 508.0 |
| Dług | 2.4 | 9.6 | 1.5 | 1.5 | 0.0 | 140.3 | 134.7 | 100.0 | 100.0 | 286.5 | 251.0 | 688.0 | 449.0 | 1 909.9 | 1 661.6 | 852.6 | 616.6 | 329.2 | 399.2 | 485.5 | 348.6 | 470.0 | 850.6 | 537.9 | 496.3 | 619.4 | 443.6 | 360.2 | 9.7 | 15.2 | 113.4 | 112.9 | 112.2 | 110.3 | 110.3 | 125.9 | 82.1 | 198.8 | 2 643.3 | 2 739.6 | 2 708.9 | 257.5 | 244.5 | 227.6 |
| Środki pieniężne i inne aktywa pieniężne | 2 576.5 | 2 454.5 | 3 174.8 | 2 130.9 | 2 348.4 | 2 679.2 | 3 120.5 | 2 709.0 | 1 754.1 | 2 134.4 | 1 978.6 | 1 114.4 | 2 205.1 | 1 629.2 | 1 260.5 | 592.5 | 629.2 | 610.8 | 614.9 | 1 157.3 | 970.7 | 1 359.9 | 1 118.8 | 1 210.8 | 993.2 | 1 112.8 | 824.0 | 1 018.3 | 782.8 | 715.9 | 535.5 | 498.7 | 540.5 | 573.0 | 573.0 | 591.8 | 604.1 | 594.9 | 560.1 | 678.0 | 447.2 | 435.7 | 364.5 | 397.6 |
| Dług netto | (2 574.1) | (2 444.9) | (3 173.3) | (2 129.4) | (2 348.4) | (2 538.9) | (2 985.8) | (2 609.0) | (1 654.1) | (1 848.0) | (1 727.6) | (426.3) | (1 756.1) | 280.8 | 401.1 | 260.0 | (12.6) | (281.6) | (215.7) | (671.7) | (622.1) | (889.9) | (268.1) | (672.9) | (496.9) | (493.4) | (380.4) | (658.1) | (773.1) | (700.6) | (422.1) | (385.8) | (428.3) | (462.6) | (462.6) | (465.9) | (522.0) | (396.1) | 2 083.3 | 2 061.7 | 2 261.7 | (186.5) | (120.1) | (170.0) |
| Ticker | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.SZ | 000572.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 |