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 | 11 301.3 | 10 708.8 | 10 972.5 | 12 411.3 | 13 051.6 | 13 445.0 | 12 795.0 | 12 902.7 | 13 789.2 | 13 675.6 | 13 602.1 | 13 784.1 | 13 702.5 | 13 547.7 | 12 905.7 | 12 957.4 | 14 558.7 | 15 568.1 | 15 731.2 | 16 580.0 | 17 845.9 | 18 326.4 | 18 427.9 | 18 225.6 | 18 446.9 | 19 708.9 | 19 125.7 | 21 089.5 | 20 770.9 | 24 287.8 | 24 289.5 | 26 388.5 | 26 309.5 | 26 674.2 | 26 674.3 | 26 747.6 | 27 376.1 | 29 146.8 | 29 998.2 | 27 879.4 | 26 603.3 | 25 775.0 | 27 473.9 | 26 922.5 |
| Aktywa trwałe | 564.0 | 614.1 | 615.2 | 616.8 | 625.4 | 676.3 | 685.9 | 674.6 | 663.4 | 1 203.3 | 1 233.6 | 1 511.0 | 1 518.5 | 2 267.8 | 2 196.1 | 2 132.7 | 2 064.5 | 2 057.7 | 2 590.3 | 2 573.1 | 2 577.0 | 2 805.3 | 2 813.7 | 2 662.3 | 2 655.4 | 3 829.3 | 3 920.7 | 4 553.9 | 5 921.9 | 6 292.8 | 6 452.2 | 6 758.7 | 7 376.1 | 7 558.5 | 7 558.5 | 7 700.1 | 7 833.0 | 8 220.7 | 7 898.7 | 8 472.5 | 8 365.1 | 8 412.0 | 7 462.4 | 7 745.0 |
| Rzeczowe aktywa trwałe netto | 87.3 | 62.2 | 55.7 | 63.6 | 62.9 | 52.1 | 51.3 | 51.4 | 51.1 | 229.8 | 224.6 | 239.6 | 242.4 | 264.2 | 258.3 | 253.5 | 251.3 | 264.2 | 259.2 | 254.1 | 251.7 | 228.1 | 221.7 | 214.3 | 208.4 | 205.7 | 266.2 | 263.3 | 250.5 | 227.9 | 216.1 | 203.9 | 188.4 | 157.9 | 157.9 | 256.4 | 240.6 | 225.5 | 226.6 | 216.9 | 237.6 | 226.0 | 208.3 | 197.0 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.4 | 30.4 | 30.4 | 30.4 | 30.4 | 30.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 31.1 | 28.5 | 28.1 | 27.8 | 27.6 | 27.6 | 29.1 | 29.2 | 28.6 | 163.0 | 161.7 | 297.9 | 298.1 | 192.9 | 192.8 | 190.7 | 188.7 | 277.6 | 274.8 | 272.6 | 263.6 | 247.5 | 245.5 | 242.8 | 241.2 | 155.0 | 156.1 | 162.4 | 161.4 | 174.2 | 172.8 | 171.1 | 168.9 | 135.8 | 135.8 | 134.0 | 133.1 | 131.7 | 130.2 | 128.9 | 127.7 | 126.4 | 126.1 | 125.0 |
| Wartość firmy i wartości niematerialne i prawne | 31.1 | 28.5 | 28.1 | 27.8 | 27.6 | 27.6 | 29.1 | 29.2 | 28.6 | 163.0 | 161.7 | 328.3 | 328.5 | 223.3 | 223.2 | 221.1 | 219.1 | 277.6 | 274.8 | 272.6 | 263.6 | 247.5 | 245.5 | 242.8 | 241.2 | 155.0 | 156.1 | 162.4 | 161.4 | 174.2 | 172.8 | 171.1 | 168.9 | 135.8 | 135.8 | 134.0 | 133.1 | 131.7 | 130.2 | 128.9 | 127.7 | 126.4 | 126.1 | 125.0 |
| Należności netto | 9 193.2 | 7 998.1 | 8 241.2 | 8 681.0 | 9 345.0 | 8 684.9 | 9 106.5 | 9 227.4 | 9 966.4 | 9 511.5 | 8 976.6 | 8 701.8 | 9 050.9 | 8 159.3 | 7 419.1 | 6 980.2 | 8 586.4 | 8 802.6 | 7 874.5 | 8 903.8 | 9 850.4 | 9 358.2 | 9 574.8 | 9 721.9 | 9 401.7 | 8 614.0 | 8 912.4 | 9 046.4 | 8 162.6 | 8 130.4 | 8 816.3 | 9 789.4 | 9 705.3 | 7 062.8 | 4 663.3 | 7 024.9 | 7 235.8 | 8 227.6 | 6 873.5 | 7 309.8 | 7 176.2 | 9 245.0 | 5 556.6 | 5 883.6 |
| Inwestycje długoterminowe | 256.5 | 273.9 | 275.6 | 257.6 | 277.6 | 264.9 | 274.9 | 247.6 | 237.0 | 260.6 | 280.6 | 354.5 | 251.3 | 988.1 | 905.4 | 866.1 | 818.4 | 852.4 | 804.6 | 835.2 | 870.9 | 916.6 | 989.8 | 858.3 | 861.2 | 1 181.7 | 1 161.3 | 1 164.8 | 1 547.8 | 1 644.5 | 1 637.4 | 1 650.0 | 1 652.7 | 1 768.3 | 1 780.9 | 495.7 | 511.7 | 509.3 | 652.1 | 7 592.1 | 644.2 | 7 535.8 | 678.0 | 606.9 |
| Aktywa obrotowe | 10 737.3 | 10 094.7 | 10 357.3 | 11 794.5 | 12 426.2 | 12 768.7 | 12 109.2 | 12 228.0 | 13 125.8 | 12 472.3 | 12 368.6 | 12 273.0 | 12 184.0 | 11 279.9 | 10 709.7 | 10 824.7 | 12 494.1 | 13 510.4 | 13 141.0 | 14 006.9 | 15 268.9 | 15 521.1 | 15 614.2 | 15 563.3 | 15 791.5 | 15 879.6 | 15 205.0 | 16 535.6 | 14 849.0 | 17 994.9 | 17 837.3 | 19 629.9 | 18 933.4 | 19 115.8 | 19 115.8 | 19 047.5 | 19 543.2 | 20 926.1 | 22 099.5 | 19 407.0 | 18 238.1 | 17 363.0 | 20 011.6 | 19 177.5 |
| Środki pieniężne i Inwestycje | 579.4 | 956.8 | 865.9 | 1 567.1 | 1 361.7 | 1 952.4 | 1 107.0 | 798.3 | 1 132.4 | 1 347.5 | 1 834.8 | 1 807.9 | 1 337.2 | 1 528.6 | 1 382.7 | 2 046.2 | 2 019.6 | 3 059.1 | 3 350.2 | 3 321.6 | 3 154.9 | 4 451.5 | 3 696.5 | 3 605.2 | 3 738.3 | 5 574.2 | 4 123.4 | 5 300.1 | 3 729.3 | 6 943.7 | 5 544.4 | 6 057.9 | 5 110.6 | 8 209.1 | 8 209.1 | 7 995.9 | 7 411.9 | 6 989.4 | 9 736.6 | 7 114.7 | 7 350.3 | 4 946.2 | 10 060.3 | 8 419.8 |
| Zapasy | 1 187.2 | 1 087.6 | 1 067.9 | 1 186.2 | 1 359.0 | 1 786.4 | 1 546.0 | 1 929.6 | 1 946.8 | 1 529.3 | 1 553.2 | 1 591.1 | 1 625.8 | 1 411.3 | 1 776.0 | 1 600.4 | 1 695.1 | 1 468.9 | 1 739.7 | 1 660.6 | 2 168.1 | 1 606.0 | 2 150.1 | 2 125.8 | 2 420.5 | 1 537.2 | 1 980.9 | 1 986.1 | 2 655.5 | 1 990.5 | 2 497.2 | 2 617.4 | 2 926.9 | 2 374.2 | 2 374.2 | 2 678.2 | 3 230.0 | 4 064.7 | 2 125.8 | 1 755.8 | 1 436.3 | 1 732.7 | 903.3 | 1 197.8 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 250.0 | 0.0 | 250.0 | 0.0 | 250.0 | 0.0 | 57.0 | 0.0 | 45.0 | 0.0 | 60.0 | 0.0 | 45.0 | 0.0 | 510.6 | 575.6 | 528.2 | 485.3 | 467.0 | 393.8 | 376.1 | 373.6 | 373.6 | 396.3 | 403.8 | 20.2 | 16.7 | 15.1 | 15.3 | 12.6 | 12.6 | 12.6 | 12.6 | 11.2 | 12.2 | 11.1 | 11.1 | 8.1 | 10.7 | 11.5 | 10.4 |
| Środki pieniężne i inne aktywa pieniężne | 579.4 | 956.8 | 865.9 | 1 567.1 | 1 361.7 | 1 952.4 | 1 107.0 | 798.3 | 1 132.4 | 1 347.5 | 1 834.8 | 1 807.9 | 1 337.2 | 1 528.6 | 1 382.7 | 2 046.2 | 2 019.6 | 3 059.1 | 2 774.6 | 2 793.4 | 2 669.6 | 3 984.6 | 3 302.7 | 3 229.1 | 3 364.7 | 5 200.6 | 3 727.1 | 4 896.3 | 3 709.1 | 6 927.0 | 5 529.3 | 6 042.7 | 5 098.0 | 8 196.4 | 8 196.4 | 7 983.3 | 7 400.7 | 6 977.1 | 9 725.5 | 7 103.6 | 7 342.2 | 4 935.5 | 10 048.8 | 8 409.4 |
| Należności krótkoterminowe | 4 127.0 | 5 700.4 | 6 027.1 | 6 446.9 | 7 248.2 | 7 605.4 | 6 826.6 | 7 275.4 | 7 639.0 | 7 186.3 | 6 990.1 | 6 829.2 | 6 745.7 | 6 742.3 | 6 122.0 | 5 612.5 | 5 389.8 | 6 199.1 | 6 143.9 | 6 582.1 | 7 473.0 | 7 588.2 | 7 339.3 | 8 085.2 | 8 205.6 | 8 739.0 | 8 102.6 | 8 005.4 | 8 137.1 | 10 275.8 | 9 683.5 | 11 511.5 | 11 458.3 | 11 553.1 | 11 553.1 | 11 322.1 | 12 500.8 | 13 508.6 | 15 005.5 | 9 064.4 | 13 002.1 | 8 916.1 | 13 380.4 | 13 195.5 |
| Dług krótkoterminowy | 831.7 | 486.7 | 430.0 | 665.9 | 677.4 | 687.5 | 723.5 | 903.0 | 911.6 | 751.7 | 845.9 | 769.4 | 619.4 | 326.5 | 324.0 | 605.1 | 786.9 | 559.1 | 1 293.4 | 1 394.1 | 1 404.3 | 1 116.2 | 1 458.9 | 1 490.7 | 1 886.0 | 1 673.2 | 1 641.6 | 1 647.7 | 1 167.1 | 1 108.8 | 1 036.1 | 1 058.9 | 977.9 | 769.5 | 769.5 | 501.7 | 537.2 | 701.7 | 875.8 | 5 918.4 | 568.2 | 357.8 | 357.8 | 460.9 |
| Zobowiązania krótkoterminowe | 10 096.7 | 8 287.8 | 8 466.6 | 9 745.0 | 10 269.3 | 10 561.1 | 9 757.7 | 9 792.7 | 10 484.7 | 9 317.7 | 9 024.1 | 9 122.6 | 8 995.2 | 8 752.9 | 8 057.6 | 8 188.3 | 9 689.3 | 10 750.0 | 10 748.7 | 11 670.4 | 12 858.4 | 12 797.9 | 12 903.2 | 12 654.2 | 12 809.1 | 13 667.7 | 12 073.5 | 13 612.9 | 13 110.3 | 16 424.6 | 16 344.3 | 18 363.4 | 18 056.9 | 18 139.7 | 18 139.7 | 18 000.8 | 19 111.7 | 20 975.6 | 21 442.3 | 19 076.1 | 17 940.8 | 16 685.5 | 18 254.2 | 17 464.1 |
| Rozliczenia międzyokresowe | 665.3 | 365.8 | 457.2 | 348.3 | 312.5 | 359.0 | 363.2 | 220.4 | 317.0 | 367.1 | 272.7 | 394.5 | 345.4 | 417.2 | 160.2 | 151.4 | 129.9 | 489.0 | 207.3 | 212.0 | 211.5 | 256.5 | 3 721.0 | 2 679.5 | 2 499.8 | 3 101.6 | 2 172.1 | 3 816.1 | 3 586.9 | 4 715.9 | 0.0 | 0.0 | 5 096.7 | 5 395.3 | 0.0 | 5 702.6 | 5 905.9 | 6 610.3 | 5 399.9 | 3 628.9 | 4 287.1 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 4.8 | 3.7 | 4.9 | 4.5 | 4.1 | 0.0 | 0.1 | 0.1 | 45.3 | 77.6 | 152.3 | 147.4 | 141.6 | 109.6 | 108.3 | 97.2 | 152.2 | 239.2 | 237.2 | 216.2 | 256.3 | 311.2 | 304.2 | 304.5 | 285.3 | 284.5 | 1 099.5 | 1 455.1 | 1 487.2 | 1 585.0 | 1 544.6 | 1 514.0 | 1 700.7 | 1 736.3 | 1 736.3 | 1 740.4 | 1 409.4 | 1 132.9 | 387.0 | 375.6 | 402.3 | 574.7 | 561.7 | 548.9 |
| Rezerwy z tytułu odroczonego podatku | 2.2 | 1.1 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (72.7) | (148.0) | (143.1) | (137.2) | (43.9) | (45.3) | (55.7) | (1.2) | 61.9 | 57.6 | 110.8 | 55.5 | 67.4 | 64.8 | 67.4 | 67.3 | 73.9 | 74.0 | 76.5 | 81.1 | 92.7 | 92.6 | 93.1 | 93.2 | 105.4 | 0.0 | 59.3 | 59.5 | 59.5 | 91.1 | 91.2 | 91.5 | 91.4 | 91.2 | 91.3 |
| Zobowiązania długoterminowe | 4.8 | 3.7 | 4.9 | 4.5 | 4.1 | 0.0 | 0.1 | 0.1 | 45.3 | 77.6 | 152.3 | 147.4 | 141.6 | 109.6 | 108.3 | 97.2 | 152.2 | 239.2 | 237.2 | 216.2 | 256.3 | 311.2 | 304.2 | 304.5 | 285.3 | 284.5 | 1 099.5 | 1 455.1 | 1 487.2 | 1 585.0 | 1 544.6 | 1 514.0 | 1 700.7 | 1 736.3 | 1 736.3 | 1 740.4 | 1 409.4 | 1 132.9 | 387.0 | 375.6 | 402.3 | 574.7 | 561.7 | 548.9 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 170.9 | 0.0 | 233.5 | 50.0 | 45.7 | 101.2 | 93.2 | 98.1 | 81.3 | 119.6 | 103.7 | 98.2 | 90.2 | 89.2 | 42.8 | 34.8 | 25.6 | 16.1 | 10.3 | 10.1 | 12.0 | 9.4 | 7.2 | 52.3 | 72.7 | 68.7 | 57.7 | 49.9 | 42.2 | 76.6 | 57.4 | 46.9 | 36.7 |
| Zobowiązania ogółem | 10 101.5 | 8 291.5 | 8 471.4 | 9 749.5 | 10 273.4 | 10 561.1 | 9 757.8 | 9 792.7 | 10 530.0 | 9 395.3 | 9 176.4 | 9 270.0 | 9 136.8 | 8 862.5 | 8 166.0 | 8 285.5 | 9 841.5 | 10 989.2 | 10 985.9 | 11 886.5 | 13 114.7 | 13 109.1 | 13 207.5 | 12 958.7 | 13 094.4 | 13 952.2 | 13 173.0 | 15 068.0 | 14 597.6 | 18 009.6 | 17 888.9 | 19 877.4 | 19 757.6 | 19 876.0 | 19 876.0 | 19 741.3 | 20 521.1 | 22 108.5 | 21 829.3 | 19 451.7 | 18 343.1 | 17 260.2 | 18 815.9 | 18 013.1 |
| Kapitał (fundusz) podstawowy | 512.6 | 642.6 | 642.6 | 642.6 | 642.6 | 642.6 | 642.6 | 642.6 | 642.6 | 698.7 | 698.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 256.7 | 1 280.1 | 1 280.9 | 1 281.0 | 1 281.0 | 1 281.0 | 1 281.0 | 1 281.0 | 1 281.1 | 1 291.2 | 1 295.7 | 1 434.6 | 1 434.6 | 1 434.6 | 1 434.6 | 1 434.6 | 1 434.6 |
| Zyski zatrzymane | (298.3) | (114.1) | (32.9) | 133.9 | 253.9 | 356.1 | 456.7 | 588.2 | 725.1 | 866.5 | 968.1 | 1 083.1 | 1 187.0 | 1 262.3 | 1 354.2 | 1 347.7 | 1 393.1 | 1 539.1 | 1 577.3 | 1 527.1 | 1 567.6 | 1 997.0 | 2 005.8 | 2 053.3 | 2 130.6 | 2 417.4 | 2 540.0 | 2 585.5 | 2 609.3 | 2 720.7 | 2 849.4 | 2 778.0 | 2 798.0 | 2 978.6 | 3 236.9 | 3 186.7 | 3 005.0 | 3 153.4 | 3 380.7 | 3 595.5 | 3 418.8 | 3 639.3 | 3 788.7 | 4 020.3 |
| Kapitał własny | 1 199.8 | 2 417.3 | 2 501.1 | 2 661.8 | 2 778.2 | 2 883.9 | 3 037.3 | 3 110.0 | 3 259.2 | 4 280.3 | 4 425.7 | 4 514.1 | 4 565.7 | 4 685.2 | 4 739.8 | 4 671.9 | 4 717.2 | 4 578.9 | 4 745.3 | 4 693.5 | 4 731.1 | 5 217.3 | 5 220.4 | 5 266.9 | 5 352.5 | 5 756.7 | 5 952.7 | 6 021.6 | 6 173.3 | 6 278.1 | 6 400.6 | 6 511.2 | 6 551.8 | 6 798.3 | 6 798.2 | 7 006.3 | 6 855.1 | 7 038.3 | 8 169.0 | 8 426.3 | 8 260.2 | 8 514.8 | 8 658.0 | 8 909.4 |
| Udziały mniejszościowe | 50.0 | 49.9 | 51.3 | 51.8 | 50.6 | 51.4 | 47.3 | 49.1 | 54.8 | 80.6 | 79.2 | 80.1 | 83.3 | 88.5 | 89.9 | 89.9 | 91.5 | 45.4 | 45.1 | 43.9 | 45.1 | 64.0 | 64.5 | 65.6 | 70.3 | 115.3 | 117.0 | 117.8 | 123.2 | 97.9 | 102.1 | 196.5 | 204.3 | 259.7 | 259.7 | 258.9 | 246.4 | 255.9 | 296.9 | 305.7 | 301.1 | 309.3 | 322.8 | 331.2 |
| Pasywa | 11 301.3 | 10 708.8 | 10 972.5 | 12 411.3 | 13 051.6 | 13 445.0 | 12 795.0 | 12 902.7 | 13 789.2 | 13 675.6 | 13 602.1 | 13 784.1 | 13 702.5 | 13 547.7 | 12 905.7 | 12 957.4 | 14 558.7 | 15 568.1 | 15 731.2 | 16 580.0 | 17 845.9 | 18 326.4 | 18 427.9 | 18 225.6 | 18 446.9 | 19 708.9 | 19 125.7 | 21 089.5 | 20 770.9 | 24 287.8 | 24 289.5 | 26 388.5 | 26 309.5 | 26 674.2 | 26 674.3 | 26 747.6 | 27 376.1 | 29 146.8 | 29 998.2 | 27 879.4 | 26 603.3 | 25 775.0 | 27 473.9 | 26 922.5 |
| Inwestycje | 256.5 | 273.9 | 275.6 | 257.6 | 277.6 | 264.9 | 274.9 | 247.6 | 237.0 | 260.6 | 280.6 | 257.2 | 251.3 | 984.5 | 905.4 | 866.1 | 818.4 | 827.5 | 1 380.2 | 1 363.4 | 1 356.2 | 1 383.5 | 1 383.5 | 1 234.4 | 1 234.7 | 1 555.2 | 1 557.6 | 1 568.6 | 1 568.0 | 1 661.2 | 1 652.5 | 1 665.2 | 1 665.2 | 1 780.9 | 1 793.6 | 508.3 | 522.9 | 521.6 | 652.1 | 7 603.2 | 652.3 | 7 546.5 | 689.6 | 617.3 |
| Dług | 831.7 | 486.7 | 430.0 | 665.9 | 677.4 | 687.5 | 723.5 | 903.0 | 954.4 | 826.9 | 996.1 | 914.7 | 758.8 | 401.6 | 399.1 | 680.3 | 862.1 | 634.2 | 1 368.6 | 1 469.2 | 1 479.5 | 1 191.3 | 1 534.0 | 1 565.8 | 1 961.1 | 1 748.3 | 2 545.9 | 2 917.1 | 2 471.7 | 2 503.9 | 2 399.5 | 2 394.8 | 2 509.6 | 2 305.0 | 2 314.1 | 2 100.5 | 1 807.2 | 1 696.4 | 1 071.7 | 6 110.2 | 791.1 | 758.1 | 747.7 | 837.1 |
| Środki pieniężne i inne aktywa pieniężne | 579.4 | 956.8 | 865.9 | 1 567.1 | 1 361.7 | 1 952.4 | 1 107.0 | 798.3 | 1 132.4 | 1 347.5 | 1 834.8 | 1 807.9 | 1 337.2 | 1 528.6 | 1 382.7 | 2 046.2 | 2 019.6 | 3 059.1 | 2 774.6 | 2 793.4 | 2 669.6 | 3 984.6 | 3 302.7 | 3 229.1 | 3 364.7 | 5 200.6 | 3 727.1 | 4 896.3 | 3 709.1 | 6 927.0 | 5 529.3 | 6 042.7 | 5 098.0 | 8 196.4 | 8 196.4 | 7 983.3 | 7 400.7 | 6 977.1 | 9 725.5 | 7 103.6 | 7 342.2 | 4 935.5 | 10 048.8 | 8 409.4 |
| Dług netto | 252.3 | (470.1) | (435.9) | (901.2) | (684.3) | (1 264.8) | (383.5) | 104.7 | (177.9) | (520.6) | (838.7) | (893.2) | (578.4) | (1 127.0) | (983.6) | (1 365.9) | (1 157.5) | (2 424.9) | (1 406.0) | (1 324.2) | (1 190.1) | (2 793.2) | (1 768.7) | (1 663.3) | (1 403.6) | (3 452.2) | (1 181.3) | (1 979.2) | (1 237.4) | (4 423.0) | (3 129.8) | (3 647.9) | (2 588.4) | (5 891.4) | (5 882.4) | (5 882.8) | (5 593.5) | (5 280.7) | (8 653.8) | (993.4) | (6 551.1) | (396.5) | (9 301.1) | (7 572.3) |
| Ticker | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.SZ | 000928.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 |