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 | 2 705.0 | 2 909.0 | 3 020.7 | 3 057.4 | 3 051.9 | 3 408.7 | 3 507.6 | 3 562.0 | 3 236.1 | 4 113.1 | 4 052.5 | 30 119.6 | 31 307.9 | 33 291.9 | 32 286.8 | 31 656.4 | 31 330.3 | 32 479.1 | 32 069.8 | 30 531.1 | 30 851.8 | 20 436.6 | 20 213.6 | 19 708.7 | 19 025.3 | 9 584.5 | 9 681.0 | 9 064.4 | 9 486.0 | 8 013.2 | 7 681.8 | 7 747.4 | 7 662.4 | 7 120.9 | 7 141.5 | 7 016.0 | 6 888.9 | 6 762.0 | 6 179.2 | 6 081.5 | 5 706.1 | 5 470.8 | 3 606.4 | 3 504.6 |
| Aktywa trwałe | 673.4 | 698.4 | 716.5 | 716.9 | 733.8 | 670.1 | 664.4 | 695.3 | 718.5 | 981.7 | 1 001.9 | 14 572.9 | 14 645.2 | 15 015.4 | 14 961.5 | 14 978.3 | 15 429.7 | 15 146.0 | 15 128.4 | 15 232.7 | 16 738.4 | 8 451.1 | 8 071.1 | 8 235.8 | 7 915.1 | 4 279.8 | 4 137.1 | 3 998.8 | 3 859.4 | 3 519.3 | 3 459.0 | 3 514.2 | 3 558.1 | 3 495.6 | 3 516.1 | 3 453.3 | 3 469.8 | 3 385.6 | 2 966.9 | 2 920.4 | 2 675.4 | 2 631.5 | 2 086.0 | 2 046.9 |
| Rzeczowe aktywa trwałe netto | 551.6 | 530.2 | 526.5 | 515.4 | 517.2 | 485.2 | 505.2 | 508.5 | 507.6 | 642.4 | 664.4 | 3 199.6 | 3 365.9 | 3 759.9 | 3 717.6 | 3 614.0 | 3 947.9 | 4 238.2 | 4 020.1 | 4 162.8 | 4 519.8 | 3 522.3 | 3 760.0 | 3 319.2 | 3 096.1 | 2 083.9 | 1 997.0 | 1 897.6 | 1 816.3 | 1 935.9 | 1 861.8 | 1 831.4 | 1 796.1 | 1 773.1 | 1 773.1 | 1 717.7 | 1 658.3 | 1 575.7 | 1 333.9 | 1 299.9 | 1 133.1 | 1 102.9 | 794.1 | 766.1 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.9 | 26.9 | 6 578.5 | 6 578.5 | 6 578.5 | 6 578.5 | 6 578.5 | 6 578.5 | 6 258.6 | 6 258.6 | 6 258.6 | 6 258.6 | 165.7 | 0.0 | 165.7 | 151.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 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 | 103.9 | 103.2 | 102.5 | 101.8 | 101.1 | 100.4 | 99.0 | 100.2 | 99.3 | 177.1 | 176.3 | 4 625.8 | 4 559.2 | 4 568.7 | 4 536.4 | 4 453.2 | 4 566.4 | 4 346.2 | 4 444.5 | 4 364.1 | 5 542.2 | 2 905.0 | 4 154.1 | 2 825.9 | 2 748.7 | 2 161.5 | 2 103.7 | 2 045.3 | 1 994.1 | 1 576.1 | 1 587.1 | 1 676.0 | 1 750.1 | 1 694.1 | 1 588.1 | 1 707.5 | 1 716.2 | 1 710.5 | 1 533.6 | 1 520.2 | 1 442.1 | 1 429.1 | 1 216.1 | 1 205.4 |
| Wartość firmy i wartości niematerialne i prawne | 103.9 | 103.2 | 102.5 | 101.8 | 101.1 | 100.4 | 99.0 | 100.2 | 99.3 | 204.0 | 203.1 | 11 204.3 | 11 137.7 | 11 147.3 | 11 115.0 | 11 031.7 | 11 144.9 | 10 604.8 | 10 703.2 | 10 622.7 | 11 800.8 | 3 070.6 | 4 154.1 | 2 991.5 | 2 900.5 | 2 161.5 | 2 103.7 | 2 045.3 | 1 994.1 | 1 576.1 | 1 588.9 | 1 676.0 | 1 750.1 | 1 694.1 | 1 588.1 | 1 707.5 | 1 716.2 | 1 710.5 | 1 533.6 | 1 520.2 | 1 442.1 | 1 429.1 | 1 216.1 | 1 205.4 |
| Należności netto | 665.4 | 802.9 | 826.6 | 874.2 | 908.3 | 1 095.6 | 921.1 | 1 111.9 | 1 068.3 | 1 322.3 | 1 308.6 | 7 300.7 | 7 478.2 | 8 692.0 | 7 535.5 | 8 592.0 | 8 518.1 | 9 936.1 | 10 562.3 | 8 750.9 | 8 630.3 | 7 532.9 | 9 251.1 | 8 756.3 | 8 969.0 | 4 077.4 | 4 076.2 | 3 848.8 | 3 737.7 | 1 992.5 | 1 963.7 | 2 059.0 | 2 063.2 | 1 882.6 | 1 622.1 | 1 875.4 | 1 747.1 | 1 732.4 | 1 472.4 | 1 511.5 | 1 573.4 | 1 500.7 | 949.0 | 936.6 |
| Inwestycje długoterminowe | 1.7 | 1.7 | 1.8 | 0.7 | 3.4 | 4.5 | 4.6 | 4.2 | 3.7 | 4.5 | 4.5 | 4.1 | 3.5 | 2.9 | 2.4 | 1.8 | 1.6 | 3.9 | 3.5 | 2.9 | 2.4 | 1.9 | 6.3 | 1.2 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 2.0 | 4.3 | 5.2 | 7.6 | 2.0 | 6.8 | 1.9 | 0.0 | 0.0 |
| Aktywa obrotowe | 2 031.5 | 2 210.6 | 2 304.2 | 2 340.5 | 2 318.1 | 2 738.6 | 2 843.2 | 2 866.8 | 2 517.6 | 3 131.5 | 3 050.6 | 15 546.7 | 16 662.7 | 18 276.6 | 17 325.3 | 16 678.1 | 15 900.5 | 17 333.1 | 16 941.4 | 15 298.4 | 14 113.4 | 11 985.5 | 12 142.5 | 11 472.9 | 11 110.3 | 5 304.7 | 5 543.9 | 5 065.6 | 5 626.7 | 4 493.9 | 4 222.7 | 4 233.2 | 4 104.3 | 3 625.4 | 3 625.4 | 3 562.7 | 3 419.1 | 3 376.4 | 3 212.2 | 3 161.1 | 3 030.8 | 2 839.3 | 1 520.3 | 1 457.7 |
| Środki pieniężne i Inwestycje | 670.5 | 771.1 | 884.8 | 516.8 | 691.4 | 1 024.8 | 1 231.9 | 981.3 | 764.2 | 761.8 | 715.6 | 3 860.8 | 5 281.2 | 6 023.2 | 4 652.6 | 3 978.3 | 4 019.0 | 4 315.0 | 2 898.5 | 3 117.0 | 2 077.9 | 2 198.5 | 761.3 | 699.9 | 300.9 | 219.0 | 432.1 | 160.4 | 796.7 | 1 620.8 | 1 401.2 | 1 389.3 | 1 246.6 | 1 009.5 | 1 009.5 | 921.8 | 850.5 | 809.6 | 795.2 | 747.1 | 640.7 | 412.6 | 208.6 | 156.0 |
| Zapasy | 635.6 | 642.3 | 599.8 | 639.5 | 668.4 | 611.4 | 683.7 | 759.8 | 675.4 | 1 039.7 | 1 024.9 | 3 863.3 | 3 442.8 | 3 015.3 | 3 782.8 | 2 858.6 | 2 783.3 | 2 409.7 | 2 629.2 | 2 649.8 | 2 537.1 | 1 410.6 | 1 272.9 | 1 294.6 | 1 097.2 | 299.8 | 322.7 | 339.9 | 393.2 | 279.2 | 255.4 | 266.2 | 263.7 | 207.0 | 207.0 | 240.5 | 292.4 | 294.1 | 296.5 | 286.1 | 278.9 | 284.9 | 174.6 | 154.4 |
| Inwestycje krótkoterminowe | 0.0 | (0.6) | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50.0 | 50.0 | 50.0 | 50.0 | 0.0 | 0.0 | 0.0 | 830.0 | 0.0 | 17.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 0.0 | 13.0 | 0.0 | 1 056.1 | 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 |
| Środki pieniężne i inne aktywa pieniężne | 670.5 | 771.1 | 884.8 | 516.8 | 691.4 | 1 024.8 | 1 231.9 | 981.3 | 764.2 | 761.8 | 715.6 | 3 860.8 | 5 281.2 | 6 023.2 | 4 652.6 | 3 978.3 | 4 019.0 | 4 315.0 | 2 898.5 | 3 117.0 | 2 077.9 | 2 198.5 | 761.3 | 699.9 | 300.9 | 219.0 | 432.1 | 160.4 | 796.7 | 1 620.8 | 1 401.2 | 1 389.3 | 1 246.6 | 1 009.5 | 1 009.5 | 921.8 | 850.5 | 809.6 | 795.2 | 747.1 | 640.7 | 412.6 | 208.6 | 156.0 |
| Należności krótkoterminowe | 288.6 | 430.9 | 469.5 | 565.9 | 581.4 | 618.1 | 729.9 | 705.6 | 581.6 | 703.3 | 651.2 | 9 784.1 | 9 091.5 | 9 686.7 | 9 700.8 | 9 054.7 | 8 631.5 | 9 188.0 | 9 174.2 | 8 213.3 | 6 210.0 | 5 945.8 | 5 215.8 | 5 905.8 | 5 770.3 | 4 897.1 | 4 929.0 | 4 802.5 | 4 805.9 | 425.6 | 329.6 | 488.7 | 539.2 | 600.3 | 600.3 | 615.5 | 588.0 | 558.7 | 554.8 | 519.2 | 567.6 | 565.7 | 412.9 | 416.6 |
| Dług krótkoterminowy | 338.6 | 297.6 | 403.6 | 339.6 | 334.6 | 395.1 | 469.1 | 385.5 | 374.6 | 501.1 | 681.1 | 2 099.6 | 1 807.0 | 2 092.1 | 2 322.1 | 1 666.1 | 1 993.6 | 2 701.9 | 2 596.9 | 2 395.8 | 5 390.8 | 5 319.2 | 5 332.6 | 5 352.0 | 5 344.5 | 5 480.7 | 5 427.7 | 5 069.5 | 5 016.7 | 1 118.7 | 1 122.1 | 1 161.4 | 1 181.6 | 1 452.5 | 1 374.9 | 1 476.4 | 1 531.1 | 1 504.5 | 1 697.6 | 1 701.8 | 1 553.9 | 1 024.6 | 380.8 | 381.2 |
| Zobowiązania krótkoterminowe | 671.4 | 869.8 | 961.4 | 992.8 | 982.6 | 1 294.0 | 1 375.6 | 1 421.5 | 1 088.4 | 1 896.8 | 1 795.2 | 14 633.6 | 13 724.2 | 14 990.5 | 14 035.4 | 13 350.3 | 13 262.3 | 14 234.5 | 13 750.9 | 12 627.1 | 13 433.5 | 13 650.7 | 12 175.3 | 13 918.1 | 13 751.0 | 13 541.8 | 13 838.9 | 13 736.0 | 14 405.3 | 2 659.6 | 2 473.9 | 2 675.2 | 2 728.5 | 2 930.1 | 2 930.1 | 3 028.0 | 3 074.5 | 3 108.6 | 3 226.8 | 3 240.4 | 3 108.3 | 2 960.6 | 2 425.4 | 2 399.3 |
| Rozliczenia międzyokresowe | 29.1 | 50.5 | 53.9 | 40.2 | 39.1 | 118.7 | 94.3 | 80.4 | 69.0 | 296.7 | 204.8 | 1 071.5 | 1 394.9 | 2 063.9 | 1 174.6 | 1 640.2 | 1 643.0 | 1 207.0 | 980.4 | 1 064.3 | 936.8 | 1 559.4 | 1 276.4 | 2 218.8 | 2 194.7 | 3 045.5 | 3 363.7 | 3 745.9 | 4 463.7 | 1 072.7 | 220.4 | 0.0 | 257.7 | 110.8 | 0.0 | 111.5 | 935.1 | 1 027.9 | 948.5 | 0.0 | 966.7 | 97.3 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 13.3 | 12.1 | 12.1 | 11.9 | 11.4 | 27.7 | 27.7 | 27.1 | 27.1 | 52.7 | 62.3 | 1 509.5 | 1 431.3 | 1 372.6 | 1 301.4 | 1 223.2 | 873.9 | 665.6 | 633.8 | 614.2 | 596.2 | 398.2 | 166.3 | 438.2 | 449.7 | 458.9 | 514.3 | 498.6 | 487.0 | 1 906.6 | 1 917.8 | 1 903.7 | 1 903.9 | 1 749.0 | 1 781.5 | 1 734.0 | 1 655.8 | 1 657.7 | 1 448.8 | 1 463.2 | 1 349.3 | 1 333.3 | 940.5 | 968.6 |
| Rezerwy z tytułu odroczonego podatku | 0.1 | 0.2 | 0.2 | (2.1) | (1.6) | (1.1) | (1.1) | (1.1) | (1.1) | 26.8 | 26.8 | 534.7 | 521.3 | 516.5 | 506.0 | 490.1 | 475.6 | 501.0 | 490.8 | 474.3 | 460.9 | 162.6 | 3.6 | 156.8 | 156.8 | 115.7 | 115.7 | 115.7 | 115.7 | 120.9 | 123.4 | 120.9 | 120.9 | 114.5 | 0.0 | 114.5 | 114.5 | 114.7 | 111.2 | 112.3 | 102.4 | 102.4 | 96.8 | 96.8 |
| Zobowiązania długoterminowe | 13.3 | 12.1 | 12.1 | 11.9 | 11.4 | 27.7 | 27.7 | 27.1 | 27.1 | 52.7 | 62.3 | 1 509.5 | 1 431.3 | 1 372.6 | 1 301.4 | 1 223.2 | 873.9 | 665.6 | 633.8 | 614.2 | 596.2 | 398.2 | 166.3 | 438.2 | 449.7 | 458.9 | 514.3 | 498.6 | 487.0 | 1 906.6 | 1 917.8 | 1 903.7 | 1 903.9 | 1 749.0 | 1 781.5 | 1 734.0 | 1 655.8 | 1 657.7 | 1 448.8 | 1 463.2 | 1 349.3 | 1 333.3 | 940.5 | 968.6 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 569.3 | 569.3 | 407.7 | 407.7 | 260.3 | 260.3 | 0.0 | 0.0 | 100.5 | 37.1 | 0.0 | 10.8 | 0.0 | 0.0 | 0.0 | 4.9 | 3.5 | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.7 | 0.9 | 0.6 | 7.7 | 0.0 | 8.9 | 7.5 | 7.5 | 2.1 | 6.3 | 1.6 | 1.1 | 2.7 | 0.8 |
| Zobowiązania ogółem | 684.7 | 882.0 | 973.6 | 1 004.7 | 994.1 | 1 321.7 | 1 403.3 | 1 448.6 | 1 115.5 | 1 949.5 | 1 857.5 | 16 143.1 | 15 155.5 | 16 363.1 | 15 336.9 | 14 573.5 | 14 136.2 | 14 900.1 | 14 384.7 | 13 241.3 | 14 029.7 | 14 048.9 | 12 341.6 | 14 356.3 | 14 200.6 | 14 000.8 | 14 353.2 | 14 234.6 | 14 892.4 | 4 566.3 | 4 391.7 | 4 578.8 | 4 632.4 | 4 679.0 | 4 711.6 | 4 762.0 | 4 730.2 | 4 766.3 | 4 675.6 | 4 703.6 | 4 457.7 | 4 293.9 | 3 365.9 | 3 367.8 |
| Kapitał (fundusz) podstawowy | 528.1 | 528.1 | 528.1 | 528.1 | 528.1 | 528.1 | 528.1 | 528.1 | 528.1 | 528.1 | 528.1 | 1 830.0 | 2 037.7 | 2 037.7 | 2 037.7 | 2 037.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 2 027.7 | 5 069.2 | 5 069.2 | 5 069.2 | 5 069.2 | 5 069.2 | 5 069.2 | 5 042.5 | 5 042.5 | 5 042.5 | 5 042.5 | 5 042.5 | 5 042.5 | 5 042.5 | 5 042.5 | 5 042.5 |
| Zyski zatrzymane | 198.3 | 202.8 | 223.2 | 229.0 | 234.0 | 261.7 | 279.0 | 288.4 | 295.4 | 336.6 | 367.8 | 558.9 | 816.9 | 1 583.8 | 1 613.8 | 1 746.8 | 1 857.6 | 2 149.2 | 2 255.1 | 1 858.8 | 1 390.7 | (9 041.0) | (7 562.6) | (10 075.1) | (10 604.0) | (19 842.5) | (20 097.3) | (20 595.1) | (20 832.7) | (20 189.1) | (20 345.9) | (20 466.5) | (20 606.1) | (21 098.0) | (20 773.9) | (21 285.6) | (21 381.9) | (21 545.3) | (22 037.3) | (22 161.5) | (22 291.3) | (22 633.6) | (23 301.1) | (23 404.2) |
| Kapitał własny | 2 020.3 | 2 027.0 | 2 047.1 | 2 052.6 | 2 057.9 | 2 087.1 | 2 104.3 | 2 113.4 | 2 120.6 | 2 163.6 | 2 195.0 | 13 976.5 | 16 152.5 | 16 928.8 | 16 949.9 | 17 082.9 | 17 194.0 | 17 579.0 | 17 685.2 | 17 289.8 | 16 822.1 | 6 387.7 | 7 872.0 | 5 352.3 | 4 824.7 | (4 416.2) | (4 672.1) | (5 170.2) | (5 406.4) | 3 446.9 | 3 290.1 | 3 168.5 | 3 030.0 | 2 441.9 | 2 429.9 | 2 254.0 | 2 158.7 | 1 995.7 | 1 503.6 | 1 377.9 | 1 248.5 | 1 176.9 | 240.5 | 136.8 |
| Udziały mniejszościowe | 8.6 | 8.4 | 8.1 | 8.4 | 8.6 | 8.6 | 8.5 | 8.2 | 8.4 | 9.0 | 9.1 | 9.0 | 9.1 | 9.4 | 9.7 | 9.7 | 10.1 | 10.3 | 10.4 | 11.5 | 11.8 | 9.2 | 8.4 | 7.8 | 9.1 | 6.7 | 5.6 | 5.3 | 6.7 | 4.6 | 4.5 | 3.5 | 4.6 | 5.0 | 5.0 | 4.7 | 5.7 | 6.1 | 5.3 | 3.8 | 3.8 | 4.2 | 5.6 | 5.0 |
| Pasywa | 2 705.0 | 2 909.0 | 3 020.7 | 3 057.4 | 3 051.9 | 3 408.7 | 3 507.6 | 3 562.0 | 3 236.1 | 4 113.1 | 4 052.5 | 30 119.6 | 31 307.9 | 33 291.9 | 32 286.8 | 31 656.4 | 31 330.3 | 32 479.1 | 32 069.8 | 30 531.1 | 30 851.8 | 20 436.6 | 20 213.6 | 19 708.7 | 19 025.3 | 9 584.5 | 9 681.0 | 9 064.4 | 9 486.0 | 8 013.2 | 7 681.8 | 7 747.4 | 7 662.4 | 7 120.9 | 7 141.5 | 7 016.0 | 6 888.9 | 6 762.0 | 6 179.2 | 6 081.5 | 5 706.1 | 5 470.8 | 3 606.4 | 3 504.6 |
| Inwestycje | 1.7 | 1.0 | 1.0 | 0.7 | 3.4 | 4.5 | 4.6 | 4.2 | 3.7 | 4.5 | 4.5 | 4.1 | 3.5 | 2.9 | 2.4 | 1.8 | 1.6 | 3.9 | 3.5 | 2.9 | 2.4 | 1.9 | 6.3 | 1.2 | 0.9 | 3.0 | 0.0 | 13.0 | 0.0 | 1 056.1 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 2.0 | 4.3 | 5.2 | 7.6 | 2.0 | 6.8 | 1.9 | 0.0 | 0.0 |
| Dług | 340.7 | 299.7 | 405.7 | 341.7 | 336.2 | 396.2 | 470.2 | 386.6 | 375.7 | 501.7 | 681.7 | 2 776.2 | 2 481.0 | 2 766.1 | 2 978.1 | 2 322.1 | 2 351.6 | 2 809.9 | 2 686.9 | 2 485.8 | 5 478.8 | 5 407.3 | 5 420.8 | 5 440.2 | 5 430.5 | 5 566.9 | 5 554.7 | 5 197.5 | 5 145.2 | 2 850.4 | 2 868.4 | 2 891.5 | 2 910.8 | 3 039.6 | 2 962.0 | 3 049.7 | 3 026.0 | 2 999.9 | 2 938.3 | 2 957.3 | 2 618.1 | 2 067.8 | 1 030.0 | 1 038.1 |
| Środki pieniężne i inne aktywa pieniężne | 670.5 | 771.1 | 884.8 | 516.8 | 691.4 | 1 024.8 | 1 231.9 | 981.3 | 764.2 | 761.8 | 715.6 | 3 860.8 | 5 281.2 | 6 023.2 | 4 652.6 | 3 978.3 | 4 019.0 | 4 315.0 | 2 898.5 | 3 117.0 | 2 077.9 | 2 198.5 | 761.3 | 699.9 | 300.9 | 219.0 | 432.1 | 160.4 | 796.7 | 1 620.8 | 1 401.2 | 1 389.3 | 1 246.6 | 1 009.5 | 1 009.5 | 921.8 | 850.5 | 809.6 | 795.2 | 747.1 | 640.7 | 412.6 | 208.6 | 156.0 |
| Dług netto | (329.8) | (471.4) | (479.0) | (175.1) | (355.2) | (628.6) | (761.7) | (594.7) | (388.5) | (260.1) | (33.9) | (1 084.6) | (2 800.2) | (3 257.0) | (1 674.5) | (1 656.2) | (1 667.4) | (1 505.1) | (211.6) | (631.2) | 3 400.9 | 3 208.8 | 4 659.4 | 4 740.3 | 5 129.5 | 5 347.9 | 5 122.6 | 5 037.1 | 4 348.6 | 1 229.6 | 1 467.2 | 1 502.2 | 1 664.3 | 2 030.1 | 1 952.5 | 2 127.8 | 2 175.5 | 2 190.3 | 2 143.1 | 2 210.2 | 1 977.4 | 1 655.2 | 821.4 | 882.1 |
| Ticker | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.SZ | 000980.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 |