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 | 19 820.1 | 20 317.7 | 21 140.4 | 20 832.6 | 21 163.2 | 22 872.5 | 23 653.2 | 27 289.3 | 27 808.5 | 30 073.4 | 30 471.0 | 31 433.6 | 32 001.2 | 35 181.0 | 35 415.8 | 35 701.7 | 36 965.9 | 39 753.0 | 39 682.9 | 39 620.5 | 40 240.0 | 42 241.4 | 45 301.7 | 48 030.1 | 50 470.3 | 56 090.3 | 57 990.9 | 59 805.6 | 63 323.1 | 66 752.0 | 70 864.4 | 71 341.3 | 71 289.8 | 71 519.0 | 71 712.0 | 71 960.6 | 73 680.6 | 74 894.8 | 76 751.4 | 77 843.0 | 79 730.5 | 81 046.3 | 82 963.8 | 87 317.1 |
| Aktywa trwałe | 17 224.8 | 18 153.7 | 18 347.4 | 18 651.6 | 19 077.5 | 20 490.5 | 21 204.6 | 23 913.5 | 24 529.6 | 25 788.3 | 26 144.0 | 26 935.4 | 27 199.9 | 31 327.5 | 30 963.3 | 31 328.2 | 31 929.1 | 34 315.8 | 34 093.2 | 34 111.5 | 34 293.5 | 35 191.8 | 37 929.9 | 39 733.0 | 42 286.9 | 47 043.7 | 47 842.4 | 50 018.2 | 52 323.0 | 54 808.6 | 58 005.0 | 58 066.2 | 58 485.0 | 59 770.5 | 59 963.5 | 59 597.7 | 60 090.2 | 61 557.3 | 65 723.2 | 65 958.7 | 66 746.0 | 67 656.9 | 70 359.0 | 71 284.2 |
| Rzeczowe aktywa trwałe netto | 16 484.6 | 17 369.4 | 17 558.4 | 17 861.8 | 18 302.2 | 19 668.0 | 20 379.4 | 23 042.2 | 23 640.4 | 24 817.9 | 25 165.6 | 25 708.2 | 25 967.1 | 29 081.5 | 28 792.8 | 29 268.5 | 29 660.7 | 32 072.0 | 31 856.1 | 31 857.3 | 31 833.6 | 33 157.0 | 35 489.9 | 37 215.4 | 39 387.2 | 43 582.5 | 44 297.1 | 46 856.2 | 48 854.5 | 51 301.1 | 54 526.8 | 54 314.3 | 54 352.5 | 55 497.9 | 55 497.9 | 55 074.3 | 55 115.6 | 55 968.9 | 59 211.5 | 59 181.6 | 61 574.0 | 60 132.3 | 63 040.0 | 63 735.4 |
| Wartość firmy | 170.2 | 160.2 | 160.2 | 160.2 | 160.2 | 149.0 | 149.0 | 149.0 | 149.0 | 140.7 | 140.7 | 140.7 | 140.7 | 133.5 | 133.5 | 133.5 | 133.5 | 125.4 | 125.4 | 125.4 | 125.4 | 114.3 | 114.3 | 114.3 | 114.3 | 87.1 | 87.1 | 87.1 | 87.1 | 54.4 | 54.4 | 54.4 | 54.4 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 |
| Wartości niematerialne i prawne | 55.1 | 96.9 | 104.4 | 103.1 | 102.8 | 99.5 | 98.0 | 97.2 | 96.2 | 257.6 | 254.1 | 250.9 | 254.2 | 260.7 | 259.4 | 259.8 | 225.8 | 401.6 | 395.9 | 389.8 | 381.6 | 520.5 | 626.9 | 638.2 | 624.9 | 687.0 | 678.8 | 669.3 | 709.5 | 854.6 | 872.3 | 856.9 | 868.9 | 941.2 | 906.0 | 941.6 | 977.0 | 1 080.7 | 1 742.4 | 1 754.5 | 1 752.6 | 1 821.9 | 1 844.5 | 1 976.9 |
| Wartość firmy i wartości niematerialne i prawne | 225.3 | 257.1 | 264.6 | 263.3 | 263.0 | 248.5 | 247.0 | 246.2 | 245.2 | 398.2 | 394.7 | 391.6 | 394.8 | 394.2 | 392.9 | 393.4 | 359.3 | 527.0 | 521.3 | 515.2 | 507.0 | 634.9 | 741.2 | 752.5 | 739.2 | 774.1 | 765.9 | 756.4 | 796.6 | 909.0 | 926.7 | 911.3 | 923.3 | 945.8 | 910.7 | 946.2 | 981.6 | 1 085.3 | 1 747.0 | 1 759.2 | 1 757.2 | 1 826.5 | 1 849.1 | 1 981.5 |
| Należności netto | 1 303.9 | 928.0 | 1 055.0 | 946.1 | 772.7 | 966.4 | 1 185.2 | 1 298.1 | 1 335.8 | 1 437.1 | 1 713.1 | 1 819.5 | 2 105.7 | 2 099.3 | 2 601.9 | 3 017.5 | 3 054.7 | 3 595.1 | 4 048.9 | 4 433.0 | 4 841.0 | 5 409.9 | 6 166.4 | 6 694.1 | 6 805.3 | 7 474.1 | 8 574.1 | 8 479.8 | 9 004.0 | 9 634.7 | 10 710.8 | 9 561.0 | 9 916.4 | 9 126.1 | 8 741.5 | 10 120.4 | 10 810.2 | 10 913.5 | 8 891.5 | 10 021.4 | 11 030.9 | 10 387.1 | 10 554.9 | 11 484.0 |
| Inwestycje długoterminowe | 479.7 | 476.8 | 469.4 | 470.8 | 456.6 | 520.0 | 524.1 | 519.5 | 509.5 | 542.3 | 553.8 | 806.5 | 809.0 | 873.3 | 872.5 | 865.0 | 959.6 | 776.1 | 775.2 | 774.3 | 775.8 | 551.7 | 676.3 | 733.6 | 1 212.3 | 1 214.3 | 1 270.0 | 921.7 | 1 199.2 | 997.5 | 0.0 | 1 261.0 | 1 327.1 | 1 274.0 | 1 275.0 | 1 368.3 | 1 479.0 | 1 509.3 | 1 518.6 | 1 539.7 | 1 716.3 | 1 736.9 | 1 554.8 | 1 566.0 |
| Aktywa obrotowe | 2 595.3 | 2 163.9 | 2 793.0 | 2 181.0 | 2 085.7 | 2 382.0 | 2 448.6 | 3 375.7 | 3 278.9 | 4 285.1 | 4 327.0 | 4 498.3 | 4 801.3 | 3 853.5 | 4 452.5 | 4 373.6 | 5 036.8 | 5 437.2 | 5 589.7 | 5 509.0 | 5 946.4 | 7 049.6 | 7 371.8 | 8 297.1 | 8 183.5 | 9 046.6 | 10 148.5 | 9 787.4 | 11 000.0 | 11 943.3 | 12 859.5 | 13 275.2 | 12 804.8 | 11 748.5 | 11 748.5 | 12 362.9 | 13 590.4 | 13 337.5 | 11 028.2 | 11 884.3 | 12 984.4 | 13 389.4 | 12 604.8 | 16 032.9 |
| Środki pieniężne i Inwestycje | 1 271.5 | 736.1 | 1 254.9 | 758.5 | 800.0 | 862.4 | 630.6 | 1 154.5 | 934.0 | 1 710.8 | 1 469.5 | 755.1 | 570.9 | 543.1 | 1 002.8 | 596.8 | 1 159.3 | 1 032.5 | 652.6 | 388.5 | 468.2 | 847.5 | 518.8 | 529.0 | 487.7 | 500.8 | 741.0 | 522.1 | 1 125.0 | 931.8 | 839.9 | 2 465.9 | 1 312.4 | 1 349.4 | 1 349.4 | 1 187.5 | 1 590.5 | 1 137.3 | 1 100.5 | 854.1 | 1 400.6 | 1 554.1 | 860.6 | 3 395.0 |
| Zapasy | 77.7 | 88.4 | 80.9 | 80.4 | 96.9 | 88.4 | 81.4 | 71.4 | 78.6 | 82.5 | 76.6 | 93.2 | 119.4 | 102.5 | 77.7 | 76.7 | 137.1 | 91.4 | 121.6 | 109.1 | 144.2 | 98.6 | 118.2 | 119.5 | 165.7 | 289.7 | 135.1 | 112.6 | 99.9 | 411.2 | 173.6 | 315.0 | 403.4 | 266.4 | 266.4 | 189.8 | 281.4 | 257.0 | 141.2 | 143.3 | 282.9 | 288.4 | 305.4 | 241.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (27.0) | (27.0) | (27.8) | (27.3) | (86.7) | (79.1) | (79.3) | (182.3) | (258.9) | (258.0) | (262.2) | (277.6) | (276.8) | (401.5) | (436.6) | (369.1) | (473.7) | (503.7) | (117.3) | (155.8) | (154.9) | 1 080.8 | (144.3) | (136.1) | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 271.5 | 736.1 | 1 254.9 | 758.5 | 800.0 | 862.4 | 630.6 | 1 154.5 | 934.0 | 1 710.8 | 1 469.5 | 755.1 | 570.9 | 543.1 | 1 002.8 | 596.8 | 1 159.3 | 1 032.5 | 652.6 | 388.5 | 468.2 | 847.5 | 518.8 | 529.0 | 487.7 | 500.8 | 741.0 | 522.1 | 1 125.0 | 931.8 | 839.9 | 2 465.9 | 1 312.4 | 1 348.4 | 1 348.4 | 1 186.5 | 1 589.5 | 1 136.3 | 1 099.5 | 853.1 | 1 399.6 | 1 553.1 | 859.6 | 3 393.0 |
| Należności krótkoterminowe | 1 915.8 | 1 805.8 | 1 748.7 | 1 487.2 | 1 928.1 | 1 851.2 | 1 926.1 | 2 501.8 | 2 405.7 | 2 546.5 | 2 420.5 | 2 501.9 | 2 208.0 | 3 754.1 | 3 223.4 | 2 995.3 | 2 731.5 | 2 615.0 | 2 821.5 | 2 333.1 | 2 161.5 | 2 005.4 | 3 121.3 | 2 729.0 | 2 658.9 | 2 994.3 | 3 437.1 | 2 897.3 | 3 167.4 | 3 129.6 | 4 918.9 | 4 066.8 | 3 958.0 | 3 477.3 | 3 477.3 | 3 485.8 | 3 361.6 | 3 193.9 | 3 285.4 | 3 161.6 | 3 102.8 | 3 380.8 | 3 523.9 | 3 215.1 |
| Dług krótkoterminowy | 2 884.9 | 4 271.2 | 4 596.5 | 4 642.1 | 4 289.6 | 5 448.6 | 5 274.8 | 5 752.8 | 6 113.5 | 6 276.7 | 6 059.7 | 7 228.8 | 6 891.6 | 8 835.2 | 9 696.7 | 9 212.7 | 10 048.0 | 9 032.2 | 7 194.1 | 7 166.3 | 8 083.0 | 9 668.5 | 10 307.7 | 10 595.9 | 10 740.4 | 12 963.0 | 11 019.5 | 10 073.2 | 9 714.0 | 13 750.2 | 13 691.5 | 11 409.0 | 9 016.2 | 11 984.6 | 11 935.8 | 11 908.5 | 12 790.8 | 12 883.5 | 11 769.8 | 11 871.0 | 11 511.5 | 12 878.5 | 6 220.4 | 5 368.8 |
| Zobowiązania krótkoterminowe | 5 316.5 | 6 865.7 | 7 016.3 | 6 482.1 | 6 468.4 | 8 203.3 | 7 766.0 | 11 058.2 | 9 228.9 | 10 237.9 | 9 452.1 | 10 714.4 | 10 105.2 | 14 374.1 | 14 369.4 | 13 680.3 | 14 741.9 | 13 963.4 | 11 840.3 | 10 841.3 | 11 475.9 | 12 676.9 | 14 266.5 | 14 000.0 | 13 939.9 | 17 268.2 | 15 796.9 | 15 136.6 | 17 051.9 | 21 422.7 | 21 081.8 | 17 029.3 | 14 517.5 | 17 321.9 | 17 321.9 | 16 931.0 | 17 754.7 | 17 679.8 | 17 453.0 | 16 434.3 | 15 979.2 | 18 848.2 | 23 331.7 | 20 696.6 |
| Rozliczenia międzyokresowe | 192.5 | 367.3 | 342.9 | 352.5 | 245.3 | 212.2 | 254.7 | 294.9 | 208.3 | 225.9 | 207.5 | 220.5 | 239.1 | 349.6 | 391.5 | 436.1 | 513.4 | 514.3 | 526.7 | 393.5 | 268.8 | 510.2 | 620.6 | (357.9) | (552.6) | 1 187.6 | 1 189.6 | 1 250.4 | 1 482.6 | 0.0 | 51.5 | 0.0 | 156.4 | 366.7 | 0.0 | 64.2 | 1 601.1 | 1 582.1 | 1 665.8 | 1 384.9 | 42.7 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 9 992.1 | 8 893.8 | 9 443.0 | 9 689.7 | 10 060.5 | 9 917.7 | 10 999.2 | 11 357.8 | 13 715.6 | 11 235.8 | 12 292.5 | 11 979.8 | 13 234.3 | 12 335.3 | 12 378.1 | 13 210.7 | 13 482.3 | 15 445.4 | 17 211.6 | 18 085.3 | 18 063.1 | 18 893.5 | 19 882.3 | 22 759.0 | 25 241.3 | 27 524.9 | 28 181.7 | 30 522.1 | 31 987.4 | 31 049.0 | 34 889.0 | 38 883.6 | 39 631.2 | 34 258.6 | 34 445.6 | 34 486.0 | 34 853.1 | 35 856.2 | 39 562.6 | 40 932.0 | 42 659.2 | 41 180.1 | 34 732.2 | 39 550.2 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | (7 531.8) | (7 816.3) | (8 120.5) | (8 286.2) | (8 636.8) | (9 036.0) | (9 732.8) | (9 983.8) | (7 636.8) | (6 602.9) | (7 348.3) | (7 581.6) | (6 324.8) | (5 146.7) | (5 226.1) | (6 501.4) | 47.3 | 47.3 | 47.3 | 47.3 | 129.6 | 129.6 | 129.6 | 129.6 | 118.1 | 118.1 | 113.4 | 113.4 | 167.2 | 167.9 | 161.5 | 161.1 | 153.8 | 0.0 | 151.4 | 331.4 | 343.3 | 140.6 | 137.4 | 135.0 | 131.8 | 126.0 | 122.7 |
| Zobowiązania długoterminowe | 9 992.1 | 8 893.8 | 9 443.0 | 9 689.7 | 10 060.5 | 9 917.7 | 10 999.2 | 11 357.8 | 13 715.6 | 11 235.8 | 12 292.5 | 11 979.8 | 13 234.3 | 12 335.3 | 12 378.1 | 13 210.7 | 13 482.3 | 15 445.4 | 17 211.6 | 18 085.3 | 18 063.1 | 18 893.5 | 19 882.3 | 22 759.0 | 25 241.3 | 27 524.9 | 28 181.7 | 30 522.1 | 31 987.4 | 31 049.0 | 34 889.0 | 38 883.6 | 39 631.2 | 34 258.6 | 34 445.6 | 34 486.0 | 34 853.1 | 35 856.2 | 39 562.6 | 40 932.0 | 42 659.2 | 41 180.1 | 34 732.2 | 39 550.2 |
| Zobowiązania z tytułu leasingu | 0.0 | 721.3 | 803.7 | 798.9 | 874.7 | 1 336.3 | 307.2 | 0.0 | 500.0 | 350.0 | 0.0 | 0.0 | 0.0 | 542.4 | 0.0 | 541.6 | 0.0 | 240.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 97.4 | 4 179.5 | 464.8 | 516.0 | 692.1 | 694.6 | 699.5 | 702.9 | 728.3 | 3 139.9 | 727.6 | 742.7 | 839.1 | 969.4 | 972.8 | 2 642.8 | 1 066.9 | 1 161.4 | 1 196.1 |
| Zobowiązania ogółem | 15 308.6 | 15 759.4 | 16 459.3 | 16 171.8 | 16 529.0 | 18 121.0 | 18 765.1 | 22 416.0 | 22 944.5 | 21 473.7 | 21 744.5 | 22 694.2 | 23 339.4 | 26 709.3 | 26 747.5 | 26 891.0 | 28 224.2 | 29 408.8 | 29 052.0 | 28 926.6 | 29 539.0 | 31 570.4 | 34 148.8 | 36 759.0 | 39 181.2 | 44 793.1 | 43 978.6 | 45 658.7 | 49 039.3 | 52 471.7 | 55 970.8 | 55 912.9 | 54 148.7 | 51 580.5 | 51 767.6 | 51 416.9 | 52 607.8 | 53 536.1 | 57 015.6 | 57 366.3 | 58 638.4 | 60 028.3 | 58 063.9 | 60 246.7 |
| Kapitał (fundusz) podstawowy | 1 460.6 | 1 460.6 | 1 460.6 | 1 460.6 | 1 460.6 | 1 460.6 | 1 460.6 | 1 460.6 | 1 460.6 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 146.3 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 2 790.2 | 3 627.3 | 3 627.3 |
| Zyski zatrzymane | (504.6) | (440.0) | (323.9) | (361.7) | (381.2) | (322.2) | (195.1) | (229.0) | (262.2) | (309.2) | (240.5) | (271.3) | (418.4) | (648.8) | (509.1) | (494.6) | (647.8) | (534.2) | (206.7) | (157.8) | (131.4) | (430.4) | (151.2) | 48.4 | 14.1 | 63.5 | 489.1 | 767.1 | 740.2 | 513.9 | 928.8 | 1 317.1 | 1 385.2 | 1 235.2 | 1 339.3 | 1 738.4 | 2 137.8 | 2 019.6 | 1 836.1 | 2 454.7 | 2 930.7 | 2 923.2 | 2 539.2 | 3 162.4 |
| Kapitał własny | 4 511.5 | 4 558.2 | 4 681.0 | 4 660.8 | 4 634.2 | 4 751.5 | 4 888.1 | 4 873.3 | 4 864.0 | 8 599.7 | 8 726.5 | 8 739.4 | 8 661.8 | 8 471.7 | 8 668.3 | 8 810.7 | 8 741.7 | 10 344.2 | 10 631.0 | 10 693.9 | 10 701.0 | 10 671.0 | 11 153.0 | 11 271.1 | 11 289.2 | 11 297.2 | 14 012.3 | 14 146.9 | 14 283.7 | 14 280.2 | 14 893.6 | 15 428.4 | 17 141.1 | 19 938.5 | 19 944.4 | 20 543.7 | 21 072.9 | 21 358.8 | 19 735.8 | 20 476.8 | 21 041.5 | 21 018.0 | 24 899.9 | 27 070.3 |
| Udziały mniejszościowe | 836.8 | 823.6 | 830.4 | 847.9 | 840.8 | 897.0 | 906.5 | 925.6 | 949.5 | 960.7 | 1 018.8 | 1 039.6 | 1 109.1 | 1 148.3 | 1 205.3 | 1 333.3 | 1 417.5 | 2 960.3 | 3 087.0 | 3 101.0 | 3 131.5 | 3 258.9 | 3 550.4 | 3 468.9 | 3 497.9 | 3 488.4 | 3 580.3 | 3 436.8 | 3 600.5 | 3 823.9 | 4 022.3 | 4 168.0 | 5 812.6 | 8 766.0 | 8 766.3 | 8 837.1 | 8 937.4 | 9 338.4 | 7 937.3 | 8 030.2 | 8 100.2 | 8 077.1 | 8 142.6 | 9 655.8 |
| Pasywa | 19 820.1 | 20 317.7 | 21 140.4 | 20 832.6 | 21 163.2 | 22 872.5 | 23 653.2 | 27 289.3 | 27 808.5 | 30 073.4 | 30 471.0 | 31 433.6 | 32 001.2 | 35 181.0 | 35 415.8 | 35 701.7 | 36 965.9 | 39 753.0 | 39 682.9 | 39 620.5 | 40 240.0 | 42 241.4 | 45 301.7 | 48 030.1 | 50 470.3 | 56 090.3 | 57 990.9 | 59 805.6 | 63 323.1 | 66 752.0 | 70 864.4 | 71 341.3 | 71 289.8 | 71 519.0 | 71 712.0 | 71 960.6 | 73 680.6 | 74 894.8 | 76 751.4 | 77 843.0 | 79 730.5 | 81 046.3 | 82 963.8 | 87 317.1 |
| Inwestycje | 479.7 | 476.8 | 469.4 | 470.8 | 456.6 | 520.0 | 524.1 | 519.5 | 509.5 | 515.3 | 526.9 | 778.7 | 781.7 | 786.6 | 793.4 | 785.7 | 777.3 | 517.2 | 517.2 | 512.1 | 498.3 | 274.8 | 274.8 | 296.9 | 843.2 | 740.6 | 766.4 | 804.4 | 1 043.4 | 842.5 | 1 080.8 | 1 116.6 | 1 191.0 | 1 275.0 | 1 276.0 | 1 369.3 | 1 480.0 | 1 510.3 | 1 519.6 | 1 540.7 | 1 717.3 | 1 737.9 | 1 555.8 | 1 568.0 |
| Dług | 12 427.1 | 12 474.8 | 13 216.6 | 13 536.0 | 13 450.4 | 14 712.3 | 15 279.0 | 16 284.8 | 17 949.9 | 15 694.4 | 15 488.9 | 16 873.6 | 17 280.1 | 18 144.3 | 18 436.8 | 18 409.6 | 20 016.5 | 20 831.9 | 21 005.8 | 21 470.9 | 22 467.6 | 25 993.9 | 27 135.5 | 30 126.4 | 32 585.9 | 35 587.6 | 34 861.3 | 35 960.9 | 37 018.4 | 40 752.7 | 44 809.7 | 45 847.2 | 45 526.4 | 43 901.1 | 45 960.9 | 44 077.9 | 45 522.2 | 46 843.0 | 49 199.0 | 50 955.2 | 54 022.2 | 45 544.9 | 38 170.3 | 41 085.9 |
| Środki pieniężne i inne aktywa pieniężne | 1 271.5 | 736.1 | 1 254.9 | 758.5 | 800.0 | 862.4 | 630.6 | 1 154.5 | 934.0 | 1 710.8 | 1 469.5 | 755.1 | 570.9 | 543.1 | 1 002.8 | 596.8 | 1 159.3 | 1 032.5 | 652.6 | 388.5 | 468.2 | 847.5 | 518.8 | 529.0 | 487.7 | 500.8 | 741.0 | 522.1 | 1 125.0 | 931.8 | 839.9 | 2 465.9 | 1 312.4 | 1 348.4 | 1 348.4 | 1 186.5 | 1 589.5 | 1 136.3 | 1 099.5 | 853.1 | 1 399.6 | 1 553.1 | 859.6 | 3 393.0 |
| Dług netto | 11 155.6 | 11 738.6 | 11 961.7 | 12 777.5 | 12 650.4 | 13 849.9 | 14 648.4 | 15 130.3 | 17 015.9 | 13 983.5 | 14 019.4 | 16 118.5 | 16 709.2 | 17 601.2 | 17 434.1 | 17 812.9 | 18 857.3 | 19 799.4 | 20 353.1 | 21 082.4 | 21 999.4 | 25 146.4 | 26 616.7 | 29 597.4 | 32 098.2 | 35 086.8 | 34 120.2 | 35 438.8 | 35 893.4 | 39 820.9 | 43 969.7 | 43 381.3 | 44 214.0 | 42 552.7 | 44 612.5 | 42 891.4 | 43 932.6 | 45 706.7 | 48 099.5 | 50 102.1 | 52 622.6 | 43 991.8 | 37 310.6 | 37 693.0 |
| Ticker | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.SZ | 000875.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 |