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 | 9 911.7 | 10 397.6 | 10 714.5 | 11 252.6 | 10 283.6 | 10 352.7 | 11 134.6 | 11 381.7 | 11 501.9 | 11 778.8 | 12 523.2 | 13 758.6 | 13 277.4 | 13 869.7 | 13 520.3 | 12 863.9 | 11 884.2 | 10 279.9 | 10 405.7 | 10 058.0 | 9 944.7 | 8 698.3 | 8 171.7 | 8 339.8 | 8 599.2 | 8 502.9 | 7 810.4 | 7 817.6 | 8 051.8 | 8 261.3 | 7 590.1 | 7 915.2 | 7 435.5 | 8 154.2 | 8 328.0 | 8 737.7 | 9 772.3 | 10 087.1 | 10 783.0 | 10 769.2 | 11 551.2 | 11 648.6 | 12 153.3 | 11 919.2 |
| Aktywa trwałe | 5 469.6 | 5 946.5 | 6 144.7 | 6 272.9 | 6 196.8 | 6 523.8 | 6 417.3 | 6 321.5 | 6 397.4 | 6 271.8 | 6 364.5 | 6 367.8 | 6 383.9 | 6 415.1 | 6 489.3 | 6 573.3 | 6 590.6 | 4 831.5 | 4 846.9 | 4 543.2 | 4 534.3 | 2 765.5 | 2 753.6 | 2 654.5 | 2 612.1 | 1 710.7 | 1 730.1 | 1 705.7 | 1 732.0 | 1 917.6 | 1 882.6 | 1 801.2 | 1 765.6 | 1 799.4 | 1 853.9 | 1 916.0 | 1 912.9 | 1 913.6 | 1 999.2 | 2 145.2 | 2 123.0 | 2 379.5 | 2 463.3 | 2 479.1 |
| Rzeczowe aktywa trwałe netto | 1 588.8 | 1 748.2 | 1 751.6 | 1 767.6 | 1 776.8 | 1 792.9 | 1 791.3 | 1 801.7 | 1 849.6 | 1 757.4 | 1 806.8 | 1 829.6 | 1 844.7 | 1 816.6 | 1 862.0 | 1 954.2 | 1 977.3 | 1 689.2 | 1 682.6 | 1 547.7 | 1 512.4 | 1 272.0 | 1 258.0 | 1 195.3 | 1 171.3 | 1 047.7 | 1 045.5 | 1 033.0 | 1 013.2 | 1 229.0 | 1 213.6 | 1 174.3 | 1 191.5 | 1 154.5 | 1 158.3 | 1 234.9 | 1 233.9 | 1 223.8 | 1 242.8 | 1 218.2 | 1 332.1 | 1 280.7 | 1 258.2 | 1 267.3 |
| Wartość firmy | 28.1 | 52.8 | 52.8 | 52.8 | 52.8 | 52.8 | 52.8 | 52.8 | 52.8 | 118.0 | 118.0 | 111.1 | 111.1 | 89.4 | 89.4 | 89.4 | 89.4 | 2.3 | 2.3 | 2.3 | 2.3 | 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 | 174.1 | 169.4 | 169.4 |
| Wartości niematerialne i prawne | 3 209.1 | 3 430.5 | 3 586.5 | 3 585.8 | 3 612.7 | 3 773.0 | 3 809.8 | 3 755.6 | 3 737.7 | 3 931.6 | 3 960.3 | 3 969.5 | 3 973.8 | 4 060.5 | 4 098.5 | 4 116.0 | 4 116.8 | 2 853.5 | 2 863.4 | 2 727.6 | 2 756.4 | 1 072.8 | 1 059.4 | 1 028.6 | 1 008.0 | 209.3 | 205.7 | 201.2 | 198.9 | 200.2 | 196.3 | 195.9 | 196.1 | 182.2 | 182.2 | 179.6 | 178.2 | 175.6 | 174.9 | 170.4 | 167.0 | 358.4 | 353.8 | 356.1 |
| Wartość firmy i wartości niematerialne i prawne | 3 237.1 | 3 483.3 | 3 639.3 | 3 638.6 | 3 665.4 | 3 825.7 | 3 862.5 | 3 808.4 | 3 790.5 | 4 049.6 | 4 078.4 | 4 080.5 | 4 084.9 | 4 149.9 | 4 188.0 | 4 205.4 | 4 206.3 | 2 855.8 | 2 865.7 | 2 729.9 | 2 758.7 | 1 072.8 | 1 059.4 | 1 028.6 | 1 008.0 | 209.3 | 205.7 | 201.2 | 198.9 | 200.2 | 196.3 | 195.9 | 196.1 | 182.2 | 182.2 | 179.6 | 178.2 | 175.6 | 174.9 | 170.4 | 167.0 | 532.5 | 523.2 | 525.5 |
| Należności netto | 2 235.8 | 2 375.9 | 2 433.6 | 2 378.8 | 2 130.2 | 1 744.2 | 1 966.5 | 2 344.3 | 2 485.8 | 2 249.7 | 3 227.7 | 3 642.3 | 3 579.2 | 3 848.6 | 3 609.3 | 3 354.9 | 2 662.0 | 2 820.2 | 3 064.3 | 3 314.1 | 3 118.4 | 3 518.4 | 3 086.4 | 3 642.3 | 3 544.9 | 3 843.7 | 3 591.6 | 3 768.3 | 3 867.5 | 3 695.0 | 3 269.3 | 3 740.5 | 3 347.8 | 3 475.8 | 2 781.5 | 3 873.9 | 4 533.3 | 5 008.4 | 4 432.9 | 4 294.7 | 5 374.3 | 5 130.9 | 4 686.4 | 4 723.7 |
| Inwestycje długoterminowe | 541.7 | 612.9 | 647.6 | 754.4 | 641.6 | 782.7 | 633.2 | 563.2 | 613.4 | 359.4 | 364.5 | 339.9 | 335.0 | 315.6 | 290.1 | 235.5 | 216.6 | 210.3 | 223.0 | 201.9 | 199.7 | 279.2 | 297.5 | 291.8 | 289.7 | 273.2 | 302.1 | 297.7 | 294.1 | 278.7 | 300.1 | 301.1 | 248.4 | 261.5 | 282.8 | 276.5 | 273.7 | 279.2 | 285.6 | 313.3 | 360.4 | 353.0 | 392.4 | 415.8 |
| Aktywa obrotowe | 4 442.2 | 4 451.1 | 4 569.8 | 4 979.7 | 4 086.9 | 3 828.9 | 4 717.3 | 5 060.1 | 5 104.5 | 5 507.0 | 6 158.7 | 7 390.8 | 6 893.5 | 7 454.7 | 7 031.0 | 6 290.6 | 5 293.6 | 5 448.5 | 5 558.9 | 5 514.8 | 5 410.4 | 5 932.9 | 5 418.1 | 5 685.3 | 5 987.1 | 6 792.2 | 6 080.3 | 6 111.9 | 6 319.8 | 6 343.7 | 5 707.4 | 6 114.0 | 5 670.0 | 6 354.8 | 6 474.1 | 6 821.7 | 7 859.4 | 8 173.5 | 8 783.8 | 8 624.1 | 9 428.3 | 9 269.1 | 9 690.0 | 9 440.1 |
| Środki pieniężne i Inwestycje | 767.6 | 651.8 | 694.1 | 1 191.3 | 833.0 | 1 001.7 | 1 600.6 | 1 601.0 | 1 070.6 | 1 469.5 | 1 044.8 | 1 895.7 | 1 321.0 | 1 537.2 | 1 308.3 | 1 150.4 | 996.8 | 1 149.6 | 1 104.3 | 958.6 | 1 080.3 | 1 322.4 | 1 036.1 | 968.3 | 1 312.1 | 1 572.5 | 788.6 | 949.2 | 995.8 | 1 063.7 | 763.2 | 780.5 | 831.3 | 1 589.2 | 1 630.7 | 1 487.7 | 1 921.2 | 1 857.5 | 3 026.2 | 2 716.5 | 2 614.1 | 2 704.4 | 3 216.2 | 2 913.6 |
| Zapasy | 1 094.0 | 1 027.1 | 1 066.6 | 1 042.2 | 950.3 | 890.6 | 945.4 | 913.6 | 1 031.2 | 1 212.8 | 1 336.0 | 1 324.4 | 1 481.1 | 1 546.2 | 1 690.0 | 1 530.1 | 1 376.7 | 1 210.4 | 1 132.3 | 980.4 | 952.6 | 972.0 | 1 178.3 | 971.5 | 1 029.6 | 1 234.9 | 1 605.1 | 1 300.8 | 1 364.3 | 1 476.4 | 1 598.6 | 1 507.0 | 1 438.8 | 1 205.2 | 1 261.8 | 1 411.1 | 1 359.7 | 1 265.5 | 1 278.7 | 1 551.6 | 1 354.3 | 1 310.3 | 1 660.4 | 1 683.3 |
| Inwestycje krótkoterminowe | (264.4) | (274.1) | (270.2) | (268.7) | (245.9) | (210.9) | (211.1) | (89.2) | (81.5) | (84.4) | (68.8) | (85.2) | (81.8) | (111.8) | (101.3) | (95.3) | (100.1) | (96.4) | (106.3) | (87.6) | (87.0) | 19.5 | 16.5 | 16.1 | 18.6 | 20.2 | 18.6 | 17.7 | 17.3 | 17.7 | 20.3 | 20.4 | 23.4 | 21.3 | 21.3 | 21.9 | 20.5 | 21.5 | 23.3 | 17.8 | 44.8 | 17.3 | 15.9 | 15.6 |
| Środki pieniężne i inne aktywa pieniężne | 767.6 | 651.8 | 694.1 | 1 191.3 | 833.0 | 1 001.7 | 1 600.6 | 1 601.0 | 1 070.6 | 1 469.5 | 1 044.8 | 1 895.7 | 1 321.0 | 1 537.2 | 1 308.3 | 1 150.4 | 996.8 | 1 149.6 | 1 104.3 | 958.6 | 1 080.3 | 1 302.9 | 1 019.5 | 952.2 | 1 293.5 | 1 552.3 | 770.0 | 931.5 | 978.5 | 1 045.9 | 742.8 | 760.1 | 807.9 | 1 567.9 | 1 609.4 | 1 465.8 | 1 900.7 | 1 836.0 | 3 002.9 | 2 698.7 | 2 569.3 | 2 687.1 | 3 200.3 | 2 897.9 |
| Należności krótkoterminowe | 1 929.3 | 2 437.2 | 2 648.4 | 2 727.9 | 2 026.8 | 2 271.7 | 2 438.4 | 2 460.2 | 2 800.9 | 2 753.4 | 3 090.9 | 3 399.5 | 4 098.9 | 4 312.3 | 4 207.0 | 3 369.0 | 2 268.1 | 2 434.0 | 2 493.6 | 2 582.3 | 2 411.2 | 2 052.7 | 1 712.9 | 2 054.8 | 2 222.1 | 2 403.9 | 2 293.7 | 2 393.9 | 2 595.2 | 2 543.4 | 2 043.6 | 2 552.0 | 2 216.6 | 2 317.1 | 2 442.1 | 2 539.4 | 3 146.4 | 3 182.1 | 3 346.2 | 3 395.8 | 2 332.7 | 3 522.1 | 3 891.2 | 3 642.2 |
| Dług krótkoterminowy | 1 945.0 | 2 079.9 | 2 094.5 | 2 595.7 | 2 370.0 | 1 987.3 | 1 994.5 | 2 073.9 | 2 132.5 | 3 193.8 | 3 576.6 | 3 809.7 | 2 712.3 | 3 026.0 | 2 891.1 | 3 357.9 | 2 976.5 | 2 140.8 | 1 945.9 | 1 910.7 | 1 945.9 | 1 908.5 | 1 809.0 | 1 642.9 | 1 633.9 | 3 333.5 | 2 823.0 | 2 584.1 | 2 518.3 | 1 935.2 | 1 778.2 | 1 720.5 | 1 464.9 | 896.0 | 896.6 | 1 236.6 | 1 440.1 | 1 670.3 | 1 038.0 | 963.8 | 2 925.7 | 804.3 | 444.2 | 444.2 |
| Zobowiązania krótkoterminowe | 4 545.8 | 4 989.7 | 5 255.1 | 5 878.6 | 5 084.3 | 4 985.9 | 5 012.6 | 5 163.0 | 5 273.5 | 6 666.8 | 7 496.3 | 7 714.9 | 7 266.2 | 7 910.1 | 7 591.8 | 7 232.9 | 5 904.8 | 5 317.3 | 5 094.1 | 5 193.5 | 5 078.7 | 4 464.6 | 3 986.0 | 4 220.6 | 4 370.1 | 6 976.6 | 6 328.5 | 6 185.2 | 6 352.9 | 5 839.5 | 5 099.4 | 4 950.1 | 4 389.3 | 4 153.6 | 4 282.1 | 4 638.3 | 5 434.8 | 5 718.9 | 5 498.9 | 5 310.0 | 6 231.0 | 5 751.0 | 6 198.9 | 5 763.5 |
| Rozliczenia międzyokresowe | 577.3 | 349.6 | 371.7 | 339.2 | 284.9 | 279.5 | 272.8 | 305.8 | 229.8 | 570.0 | 735.9 | 377.8 | 321.9 | 391.3 | 378.6 | 373.4 | 382.4 | 433.7 | 466.2 | 481.2 | 464.4 | 326.1 | 297.6 | 341.6 | 328.0 | 488.8 | 450.9 | 452.2 | 495.4 | 564.1 | 0.0 | 0.0 | 106.0 | 85.2 | 0.0 | 85.4 | 685.5 | 744.7 | 953.7 | 803.9 | 74.1 | 67.5 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1 885.5 | 1 877.0 | 1 862.0 | 1 676.8 | 1 621.4 | 1 636.1 | 1 650.0 | 1 697.8 | 1 732.0 | 586.5 | 473.5 | 1 601.7 | 1 594.3 | 1 514.2 | 1 474.2 | 1 176.9 | 1 537.8 | 2 840.1 | 3 139.1 | 2 267.3 | 2 257.9 | 2 024.2 | 2 009.5 | 2 092.9 | 2 273.3 | 250.2 | 128.0 | 125.0 | 123.2 | 786.2 | 776.3 | 749.5 | 738.2 | 458.4 | 501.4 | 399.7 | 431.3 | 188.4 | 897.9 | 878.7 | 386.7 | 766.0 | 442.6 | 435.4 |
| Rezerwy z tytułu odroczonego podatku | 125.7 | 148.0 | 160.9 | 187.3 | 149.3 | 194.6 | 157.5 | 165.4 | 158.4 | 139.1 | 138.4 | 128.6 | 128.1 | 118.4 | 115.4 | 111.1 | 110.0 | 95.0 | 96.4 | 96.3 | 96.3 | 40.2 | 39.2 | 39.5 | 39.8 | 2.2 | 1.3 | 0.8 | 0.2 | 0.3 | 0.9 | 1.3 | 1.7 | 1.2 | 0.0 | 1.3 | 1.0 | 1.2 | 33.4 | 29.0 | 25.5 | 23.4 | 27.0 | 26.7 |
| Zobowiązania długoterminowe | 1 885.5 | 1 877.0 | 1 862.0 | 1 676.8 | 1 621.4 | 1 636.1 | 1 650.0 | 1 697.8 | 1 732.0 | 586.5 | 473.5 | 1 601.7 | 1 594.3 | 1 514.2 | 1 474.2 | 1 176.9 | 1 537.8 | 2 840.1 | 3 139.1 | 2 267.3 | 2 257.9 | 2 024.2 | 2 009.5 | 2 092.9 | 2 273.3 | 250.2 | 128.0 | 125.0 | 123.2 | 786.2 | 776.3 | 749.5 | 738.2 | 458.4 | 501.4 | 399.7 | 431.3 | 188.4 | 897.9 | 878.7 | 386.7 | 766.0 | 442.6 | 435.4 |
| Zobowiązania z tytułu leasingu | 135.6 | 126.2 | 116.5 | 106.7 | 96.7 | 86.5 | 0.0 | 65.7 | 0.0 | 44.4 | 0.0 | 199.7 | 0.0 | 145.4 | 0.0 | 221.5 | 0.0 | 166.9 | 0.0 | 65.1 | 0.0 | 392.9 | 448.9 | 392.9 | 428.9 | 0.0 | 7.4 | 6.2 | 5.1 | 170.3 | 160.6 | 154.1 | 144.0 | 139.1 | 191.5 | 127.8 | 119.8 | 108.8 | 89.0 | 73.9 | 60.9 | 52.1 | 32.4 | 20.2 |
| Zobowiązania ogółem | 6 431.3 | 6 866.8 | 7 117.1 | 7 555.4 | 6 705.7 | 6 622.1 | 6 662.6 | 6 860.7 | 7 005.6 | 7 253.3 | 7 969.8 | 9 316.6 | 8 860.5 | 9 424.2 | 9 066.0 | 8 409.7 | 7 442.6 | 8 157.4 | 8 233.2 | 7 460.8 | 7 336.6 | 6 488.8 | 5 995.5 | 6 313.4 | 6 643.4 | 7 226.8 | 6 456.6 | 6 310.2 | 6 476.1 | 6 625.7 | 5 875.7 | 5 699.6 | 5 127.5 | 4 612.0 | 4 783.5 | 5 038.0 | 5 866.1 | 5 907.4 | 6 396.8 | 6 188.7 | 6 617.7 | 6 517.0 | 6 641.5 | 6 198.8 |
| Kapitał (fundusz) podstawowy | 843.4 | 843.4 | 843.4 | 843.4 | 843.4 | 843.4 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 917.2 | 1 056.6 | 1 056.6 | 1 056.6 | 1 056.6 | 1 056.6 | 1 056.6 | 1 065.4 | 1 065.4 | 1 065.4 | 1 065.4 | 1 065.4 |
| Zyski zatrzymane | 1 034.4 | 1 046.2 | 1 088.6 | 1 117.9 | 1 116.1 | 1 120.7 | 1 150.5 | 1 179.9 | 1 177.5 | 1 194.2 | 1 233.2 | 1 168.4 | 1 160.6 | 1 189.4 | 1 229.7 | 1 244.2 | 1 230.7 | (977.6) | (924.6) | (479.9) | (469.6) | (845.7) | (861.6) | (957.4) | (1 034.3) | (1 845.2) | (1 747.5) | (1 586.3) | (1 503.0) | (1 437.4) | (1 354.0) | (844.9) | (735.8) | (593.1) | (481.3) | (430.2) | (291.7) | (77.4) | 123.9 | 335.7 | 601.2 | 775.9 | 1 168.8 | 1 386.3 |
| Kapitał własny | 3 480.5 | 3 530.8 | 3 597.4 | 3 697.2 | 3 577.9 | 3 730.6 | 4 472.0 | 4 521.0 | 4 496.3 | 4 525.5 | 4 553.4 | 4 441.9 | 4 416.9 | 4 445.5 | 4 454.3 | 4 454.2 | 4 441.6 | 2 122.6 | 2 172.5 | 2 597.1 | 2 608.1 | 2 209.6 | 2 176.2 | 2 026.4 | 1 955.8 | 1 276.1 | 1 353.8 | 1 507.4 | 1 575.7 | 1 635.6 | 1 714.4 | 2 215.7 | 2 308.0 | 3 542.2 | 3 544.4 | 3 699.7 | 3 906.2 | 4 179.7 | 4 386.2 | 4 580.5 | 4 863.2 | 5 131.6 | 5 511.8 | 5 720.4 |
| Udziały mniejszościowe | 46.0 | 36.5 | 28.3 | 29.6 | 34.2 | 26.7 | 20.2 | 19.1 | 16.0 | 73.5 | 63.9 | 44.8 | 36.6 | 49.6 | 38.3 | 25.9 | 20.7 | (90.1) | (105.5) | (131.8) | (134.3) | (171.8) | (181.9) | (228.6) | (225.6) | (90.0) | (90.9) | (94.3) | (95.1) | (99.8) | (100.6) | (102.6) | (103.9) | (104.0) | (104.0) | (105.8) | (107.8) | (29.6) | (31.1) | (25.9) | (26.8) | 7.0 | 2.3 | (3.5) |
| Pasywa | 9 911.7 | 10 397.6 | 10 714.5 | 11 252.6 | 10 283.6 | 10 352.7 | 11 134.6 | 11 381.7 | 11 501.9 | 11 778.8 | 12 523.2 | 13 758.6 | 13 277.4 | 13 869.7 | 13 520.3 | 12 863.9 | 11 884.2 | 10 279.9 | 10 405.7 | 10 058.0 | 9 944.7 | 8 698.3 | 8 171.7 | 8 339.8 | 8 599.2 | 8 502.9 | 7 810.4 | 7 817.6 | 8 051.8 | 8 261.3 | 7 590.1 | 7 915.2 | 7 435.5 | 8 154.2 | 8 328.0 | 8 737.7 | 9 772.3 | 10 087.1 | 10 783.0 | 10 769.2 | 11 551.2 | 11 648.6 | 12 153.3 | 11 919.2 |
| Inwestycje | 277.3 | 338.7 | 377.4 | 485.8 | 395.8 | 571.7 | 422.1 | 474.1 | 531.9 | 275.0 | 295.7 | 254.7 | 253.1 | 203.8 | 188.8 | 140.3 | 116.5 | 113.9 | 116.7 | 114.4 | 112.7 | 298.7 | 314.0 | 307.9 | 308.4 | 293.4 | 320.7 | 315.4 | 311.4 | 296.4 | 320.4 | 321.6 | 271.8 | 282.8 | 304.1 | 298.4 | 294.2 | 300.7 | 308.8 | 331.1 | 405.2 | 317.5 | 408.3 | 431.4 |
| Dług | 3 498.4 | 3 571.3 | 3 586.6 | 3 913.9 | 3 688.9 | 3 263.9 | 3 271.7 | 3 407.8 | 3 517.1 | 3 463.8 | 3 746.6 | 4 476.3 | 3 379.2 | 3 651.1 | 3 615.8 | 4 108.3 | 4 118.2 | 4 017.4 | 3 899.8 | 3 412.0 | 3 447.2 | 3 402.6 | 3 289.8 | 3 115.9 | 3 114.3 | 3 468.0 | 2 830.4 | 2 590.3 | 2 523.3 | 2 606.5 | 2 439.8 | 2 375.6 | 2 110.2 | 1 285.5 | 1 286.1 | 1 564.7 | 1 789.1 | 1 779.1 | 1 827.7 | 1 738.5 | 3 286.9 | 1 465.6 | 782.2 | 769.9 |
| Środki pieniężne i inne aktywa pieniężne | 767.6 | 651.8 | 694.1 | 1 191.3 | 833.0 | 1 001.7 | 1 600.6 | 1 601.0 | 1 070.6 | 1 469.5 | 1 044.8 | 1 895.7 | 1 321.0 | 1 537.2 | 1 308.3 | 1 150.4 | 996.8 | 1 149.6 | 1 104.3 | 958.6 | 1 080.3 | 1 302.9 | 1 019.5 | 952.2 | 1 293.5 | 1 552.3 | 770.0 | 931.5 | 978.5 | 1 045.9 | 742.8 | 760.1 | 807.9 | 1 567.9 | 1 609.4 | 1 465.8 | 1 900.7 | 1 836.0 | 3 002.9 | 2 698.7 | 2 569.3 | 2 687.1 | 3 200.3 | 2 897.9 |
| Dług netto | 2 730.8 | 2 919.5 | 2 892.4 | 2 722.5 | 2 855.9 | 2 262.2 | 1 671.1 | 1 806.8 | 2 446.5 | 1 994.3 | 2 701.8 | 2 580.6 | 2 058.2 | 2 113.9 | 2 307.5 | 2 957.8 | 3 121.4 | 2 867.8 | 2 795.5 | 2 453.4 | 2 366.9 | 2 099.7 | 2 270.3 | 2 163.7 | 1 820.8 | 1 915.7 | 2 060.4 | 1 658.9 | 1 544.8 | 1 560.6 | 1 696.9 | 1 615.5 | 1 302.3 | (282.4) | (323.3) | 98.9 | (111.6) | (57.0) | (1 175.2) | (960.2) | 717.7 | (1 273.6) | (2 418.1) | (2 128.1) |
| Ticker | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.SZ | 002011.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 |