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 | 2 675.2 | 2 658.6 | 3 059.0 | 3 422.8 | 3 635.5 | 3 672.9 | 3 921.3 | 4 241.9 | 4 527.4 | 5 360.4 | 5 827.5 | 6 000.8 | 6 278.4 | 6 230.3 | 6 632.1 | 8 055.8 | 7 197.8 | 6 427.4 | 6 518.1 | 6 585.3 | 6 425.3 | 6 441.1 | 6 417.3 | 6 686.9 | 6 716.4 | 6 890.8 | 7 119.0 | 7 457.2 | 7 676.1 | 7 760.1 | 7 879.1 | 8 000.7 | 8 097.7 | 8 327.9 | 8 328.2 | 8 320.3 | 8 515.6 | 8 734.5 | 9 001.5 | 9 218.3 | 9 611.5 | 9 807.1 | 10 265.4 | 10 918.8 |
| Aktywa trwałe | 1 485.5 | 1 679.8 | 2 015.6 | 2 259.2 | 2 352.6 | 2 477.4 | 2 655.8 | 2 867.1 | 3 057.9 | 3 509.2 | 3 812.4 | 4 077.7 | 4 136.2 | 4 212.7 | 4 279.0 | 4 395.6 | 4 347.6 | 3 697.2 | 3 740.2 | 3 759.6 | 3 764.3 | 3 678.0 | 3 651.6 | 3 793.6 | 3 786.7 | 3 791.0 | 3 802.6 | 3 883.6 | 3 899.9 | 3 929.1 | 3 900.0 | 3 940.8 | 4 067.5 | 4 194.1 | 4 194.3 | 4 179.6 | 4 236.8 | 4 225.9 | 4 284.6 | 4 401.0 | 4 509.3 | 4 597.1 | 4 727.6 | 5 043.1 |
| Rzeczowe aktywa trwałe netto | 838.8 | 896.2 | 899.6 | 920.8 | 931.7 | 963.2 | 962.1 | 1 299.9 | 1 450.9 | 1 751.7 | 1 815.4 | 1 880.3 | 1 913.9 | 1 971.1 | 1 943.2 | 2 498.8 | 2 500.3 | 2 167.0 | 2 155.8 | 2 166.4 | 2 192.5 | 2 170.2 | 2 175.2 | 2 353.8 | 2 329.4 | 2 312.0 | 2 355.3 | 2 399.2 | 2 420.0 | 2 481.5 | 2 477.9 | 2 496.5 | 2 608.5 | 2 706.9 | 2 706.9 | 2 678.5 | 2 683.1 | 2 673.9 | 2 783.2 | 2 903.2 | 2 976.1 | 3 005.4 | 3 175.2 | 3 282.2 |
| Wartość firmy | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 0.0 | 24.3 | 65.6 | 65.6 | 65.1 | 65.1 | 65.1 | 65.1 | 65.1 | 65.1 | 765.0 | 765.0 | 773.8 | 773.8 | 752.8 | 752.8 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 760.0 | 731.3 | 731.3 | 731.3 | 731.3 | 694.8 | 694.8 |
| Wartości niematerialne i prawne | 145.2 | 151.4 | 152.8 | 163.4 | 169.4 | 179.6 | 183.8 | 191.3 | 202.8 | 183.5 | 189.0 | 182.8 | 180.1 | 182.6 | 214.8 | 293.8 | 285.0 | 278.8 | 271.1 | 260.2 | 253.5 | 287.9 | 282.4 | 274.6 | 261.1 | 250.1 | 243.1 | 234.6 | 228.9 | 220.9 | 213.7 | 213.0 | 206.9 | 299.3 | 283.2 | 297.5 | 298.0 | 296.5 | 295.9 | 292.8 | 290.4 | 296.7 | 289.3 | 420.8 |
| Wartość firmy i wartości niematerialne i prawne | 154.3 | 160.4 | 161.9 | 172.5 | 178.4 | 179.6 | 208.1 | 257.0 | 268.4 | 248.6 | 254.1 | 248.0 | 245.2 | 247.8 | 279.9 | 1 058.8 | 1 050.0 | 1 052.6 | 1 044.9 | 1 013.0 | 1 006.3 | 1 047.9 | 1 042.3 | 1 034.6 | 1 021.1 | 1 010.1 | 1 003.1 | 994.6 | 988.8 | 980.9 | 973.7 | 973.0 | 966.9 | 1 059.3 | 1 043.1 | 1 057.5 | 1 058.0 | 1 056.5 | 1 027.2 | 1 024.1 | 1 021.7 | 1 028.0 | 984.1 | 1 115.7 |
| Należności netto | 571.4 | 618.9 | 609.3 | 595.0 | 646.6 | 679.9 | 672.6 | 703.9 | 770.6 | 852.9 | 888.7 | 965.6 | 1 071.1 | 1 095.2 | 1 129.2 | 2 479.6 | 1 779.4 | 1 641.0 | 1 625.5 | 1 570.1 | 1 619.6 | 1 679.8 | 1 553.1 | 1 618.3 | 1 761.6 | 1 880.0 | 2 046.5 | 2 166.3 | 2 240.3 | 2 400.3 | 2 439.3 | 2 472.7 | 2 443.2 | 2 440.8 | 2 335.1 | 2 416.9 | 2 574.1 | 2 661.2 | 2 819.0 | 2 891.4 | 3 041.0 | 3 022.2 | 3 289.7 | 3 371.6 |
| Inwestycje długoterminowe | 474.2 | 592.5 | 921.5 | 1 134.2 | 1 214.4 | 1 249.7 | 1 262.2 | 1 275.5 | 1 290.3 | 1 446.6 | 1 677.4 | 1 905.5 | 1 933.9 | 1 930.4 | 1 994.7 | 749.3 | 717.5 | 338.3 | 401.5 | 374.6 | 367.8 | 322.2 | 289.0 | 283.3 | 345.9 | 336.0 | 310.7 | 335.3 | 266.2 | 288.5 | 0.0 | 0.0 | 216.0 | 223.9 | 209.5 | 249.0 | 213.0 | 152.5 | 180.6 | 50.0 | 223.3 | 244.9 | 88.0 | (119.8) |
| Aktywa obrotowe | 1 189.7 | 978.8 | 1 043.4 | 1 163.6 | 1 282.9 | 1 195.5 | 1 265.5 | 1 374.8 | 1 469.5 | 1 851.2 | 2 015.1 | 1 923.1 | 2 142.2 | 2 017.5 | 2 353.1 | 3 660.1 | 2 850.2 | 2 730.1 | 2 777.9 | 2 825.7 | 2 661.0 | 2 763.1 | 2 765.7 | 2 893.3 | 2 929.7 | 3 099.8 | 3 316.4 | 3 573.7 | 3 776.2 | 3 831.0 | 3 979.1 | 4 059.9 | 4 030.2 | 4 133.8 | 4 133.8 | 4 140.7 | 4 278.8 | 4 508.6 | 4 717.0 | 4 817.3 | 5 102.2 | 5 210.0 | 5 537.7 | 5 875.7 |
| Środki pieniężne i Inwestycje | 350.5 | 120.0 | 139.8 | 268.8 | 339.6 | 257.5 | 294.3 | 365.5 | 380.2 | 546.8 | 634.9 | 461.2 | 537.4 | 369.6 | 640.9 | 502.6 | 415.6 | 505.4 | 533.6 | 669.1 | 492.2 | 551.3 | 643.7 | 726.3 | 625.9 | 639.1 | 600.2 | 617.3 | 772.6 | 738.1 | 779.0 | 772.8 | 808.7 | 864.6 | 864.6 | 912.2 | 942.7 | 1 067.2 | 1 065.6 | 1 057.7 | 1 198.7 | 1 184.7 | 1 173.4 | 1 296.2 |
| Zapasy | 265.4 | 239.4 | 288.7 | 287.0 | 285.6 | 251.4 | 294.0 | 294.6 | 311.1 | 360.8 | 393.0 | 405.6 | 432.9 | 434.5 | 475.2 | 575.6 | 568.7 | 495.0 | 541.4 | 491.6 | 473.4 | 439.2 | 494.3 | 453.6 | 459.4 | 478.7 | 580.8 | 675.9 | 662.8 | 596.3 | 677.2 | 734.6 | 695.9 | 701.3 | 701.3 | 684.3 | 644.4 | 688.2 | 710.3 | 756.2 | 787.2 | 800.9 | 865.3 | 949.9 |
| Inwestycje krótkoterminowe | 0.0 | (8.4) | (8.8) | (10.5) | (10.9) | 0.0 | (9.0) | (11.9) | 0.7 | 0.0 | 1.3 | (23.8) | (23.3) | (27.3) | (31.8) | (45.2) | (34.8) | (72.3) | (70.1) | (59.8) | (74.5) | (65.5) | (63.2) | (65.5) | (63.1) | (66.0) | (68.7) | (65.5) | (15.9) | (44.1) | 208.9 | 220.8 | (14.7) | (14.3) | 0.0 | (14.0) | 30.0 | 70.0 | 60.2 | 165.6 | 370.4 | 318.6 | 145.2 | 330.0 |
| Środki pieniężne i inne aktywa pieniężne | 350.5 | 120.0 | 139.8 | 268.8 | 339.6 | 257.5 | 294.3 | 365.5 | 379.5 | 546.8 | 633.5 | 461.2 | 537.4 | 369.6 | 640.9 | 502.6 | 415.6 | 505.4 | 533.6 | 669.1 | 492.2 | 551.3 | 643.7 | 726.3 | 625.9 | 639.1 | 600.2 | 617.3 | 772.6 | 738.1 | 779.0 | 772.8 | 808.7 | 864.6 | 864.6 | 912.2 | 912.7 | 997.2 | 1 005.4 | 892.1 | 828.3 | 866.1 | 1 028.3 | 966.2 |
| Należności krótkoterminowe | 199.0 | 199.3 | 186.3 | 183.6 | 197.6 | 206.1 | 209.4 | 236.5 | 296.2 | 343.5 | 349.5 | 396.6 | 539.7 | 527.8 | 528.7 | 659.0 | 618.9 | 546.5 | 582.9 | 539.8 | 535.7 | 555.4 | 540.0 | 591.4 | 645.3 | 707.4 | 757.2 | 892.4 | 963.0 | 790.4 | 766.2 | 860.3 | 847.2 | 982.4 | 982.4 | 848.7 | 909.9 | 1 017.9 | 1 191.6 | 1 070.6 | 884.3 | 870.7 | 1 513.0 | 1 588.5 |
| Dług krótkoterminowy | 1 147.4 | 1 022.5 | 1 126.3 | 934.1 | 1 032.8 | 946.9 | 1 118.7 | 1 328.2 | 1 083.1 | 894.3 | 1 016.0 | 1 031.1 | 1 136.3 | 1 610.7 | 2 002.5 | 2 097.5 | 1 788.2 | 1 734.7 | 1 720.1 | 1 577.0 | 1 331.5 | 1 468.5 | 1 463.5 | 1 338.3 | 1 083.1 | 1 118.3 | 1 176.8 | 1 492.6 | 1 299.9 | 1 259.6 | 1 240.5 | 1 278.5 | 1 218.2 | 1 124.0 | 1 124.0 | 1 159.8 | 1 008.8 | 921.6 | 838.5 | 851.4 | 1 106.0 | 449.7 | 343.6 | 524.9 |
| Zobowiązania krótkoterminowe | 1 446.7 | 1 391.8 | 1 440.8 | 1 214.7 | 1 375.0 | 1 281.6 | 1 429.2 | 1 632.2 | 1 416.5 | 1 392.5 | 1 489.9 | 1 557.5 | 1 788.4 | 2 321.3 | 2 681.7 | 4 325.2 | 3 504.1 | 3 145.3 | 2 932.5 | 2 514.6 | 2 233.7 | 2 397.4 | 2 344.8 | 2 319.6 | 2 113.8 | 2 240.8 | 2 332.2 | 2 809.8 | 2 687.6 | 2 783.6 | 2 776.1 | 2 834.8 | 2 748.4 | 2 791.4 | 2 791.4 | 2 678.6 | 2 559.1 | 2 615.3 | 2 733.5 | 2 629.4 | 2 654.9 | 2 629.1 | 2 875.4 | 3 293.7 |
| Rozliczenia międzyokresowe | 62.0 | 85.3 | 75.1 | 52.9 | 77.2 | 111.1 | 80.0 | 41.9 | 15.2 | 128.4 | 98.7 | 92.1 | 67.5 | 156.0 | 131.6 | 1 507.8 | 1 029.6 | 811.7 | 566.4 | 347.1 | 313.9 | 324.2 | 296.8 | 249.9 | 245.5 | 408.5 | 392.0 | 416.1 | 60.3 | 50.2 | 0.0 | 0.0 | 77.5 | 71.1 | 0.0 | 67.6 | 414.5 | 419.4 | 465.3 | 477.6 | 73.4 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 53.5 | 68.1 | 102.2 | 460.7 | 536.6 | 685.2 | 780.0 | 916.0 | 1 380.8 | 1 319.5 | 1 676.8 | 1 719.2 | 1 710.5 | 1 123.1 | 1 137.5 | 687.5 | 620.3 | 479.1 | 679.1 | 1 104.8 | 1 115.2 | 933.8 | 935.3 | 1 149.3 | 1 154.5 | 1 102.3 | 1 136.1 | 795.7 | 942.7 | 839.5 | 884.0 | 781.0 | 812.5 | 737.4 | 737.4 | 692.0 | 841.5 | 827.6 | 805.5 | 944.6 | 1 214.4 | 1 264.4 | 1 261.6 | 1 246.8 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 4.6 | 31.2 | 43.6 | 35.8 | 72.8 | 69.7 | 70.8 | 70.7 | 70.1 | 70.0 | 69.1 | 69.3 | 53.6 | 53.6 | 105.5 | 105.5 | 78.2 | 78.2 | 69.0 | 69.0 | 65.0 | 65.0 | 63.2 | 65.0 | 60.8 | 59.8 | 58.7 | 57.6 | 56.6 | 55.5 | 56.0 | 55.6 | 66.1 | 0.0 | 65.6 | 66.8 | 69.9 | 75.9 | 75.8 | 76.5 | 77.2 | 96.6 | 96.6 |
| Zobowiązania długoterminowe | 53.5 | 68.1 | 102.2 | 460.7 | 536.6 | 685.2 | 780.0 | 916.0 | 1 380.8 | 1 319.5 | 1 676.8 | 1 719.2 | 1 710.5 | 1 123.1 | 1 137.5 | 687.5 | 620.3 | 479.1 | 679.1 | 1 104.8 | 1 115.2 | 933.8 | 935.3 | 1 149.3 | 1 154.5 | 1 102.3 | 1 136.1 | 795.7 | 942.7 | 839.5 | 884.0 | 781.0 | 812.5 | 737.4 | 737.4 | 692.0 | 841.5 | 827.6 | 805.5 | 944.6 | 1 214.4 | 1 264.4 | 1 261.6 | 1 246.8 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 92.0 | 207.0 | 207.0 | 201.8 | 194.8 | 161.3 | 153.6 | 150.9 | 124.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.8 | 31.1 | 27.7 | 17.8 | 15.6 | 8.3 | 15.5 | 37.5 | 53.9 | 36.1 | 36.7 | 36.5 | 32.3 | 159.8 | 162.1 | 156.1 | 193.4 | 203.0 |
| Zobowiązania ogółem | 1 500.3 | 1 459.8 | 1 543.1 | 1 675.4 | 1 911.7 | 1 966.7 | 2 209.3 | 2 548.3 | 2 797.3 | 2 711.9 | 3 166.7 | 3 276.7 | 3 498.9 | 3 444.4 | 3 819.2 | 5 012.6 | 4 124.4 | 3 624.4 | 3 611.6 | 3 619.4 | 3 348.9 | 3 331.2 | 3 280.1 | 3 468.9 | 3 268.4 | 3 343.1 | 3 468.2 | 3 605.5 | 3 630.4 | 3 623.1 | 3 660.1 | 3 615.7 | 3 560.9 | 3 528.8 | 3 528.8 | 3 370.7 | 3 400.6 | 3 442.9 | 3 539.0 | 3 574.0 | 3 869.4 | 3 893.5 | 4 137.0 | 4 540.6 |
| Kapitał (fundusz) podstawowy | 569.4 | 569.4 | 569.4 | 569.4 | 569.4 | 569.4 | 569.4 | 569.4 | 569.4 | 626.2 | 626.2 | 1 262.3 | 1 262.3 | 1 262.3 | 1 262.3 | 1 262.3 | 1 261.8 | 1 261.8 | 1 261.8 | 1 259.0 | 1 259.0 | 1 259.0 | 1 259.0 | 1 259.0 | 1 258.9 | 1 258.9 | 1 258.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 | 1 259.9 |
| Zyski zatrzymane | 441.5 | 498.0 | 511.8 | 832.7 | 854.6 | 1 002.8 | 1 023.3 | 996.3 | 1 031.4 | 1 042.9 | 1 056.5 | 1 078.6 | 1 132.9 | 1 168.2 | 1 197.4 | 1 239.6 | 1 284.5 | 1 163.5 | 1 195.3 | 1 254.2 | 1 360.2 | 1 376.3 | 1 419.1 | 1 484.9 | 1 648.9 | 1 737.7 | 1 855.4 | 2 009.7 | 2 144.2 | 2 208.4 | 2 315.3 | 2 455.8 | 2 602.5 | 2 742.7 | 2 941.5 | 2 846.7 | 2 985.5 | 3 172.4 | 3 345.1 | 3 529.4 | 3 552.6 | 3 788.3 | 3 946.9 | 4 197.3 |
| Kapitał własny | 1 174.9 | 1 198.8 | 1 515.9 | 1 747.4 | 1 723.8 | 1 706.1 | 1 712.0 | 1 693.7 | 1 730.1 | 2 648.5 | 2 660.9 | 2 724.1 | 2 779.5 | 2 785.8 | 2 812.9 | 3 043.1 | 3 073.4 | 2 803.0 | 2 906.6 | 2 965.9 | 3 076.4 | 3 109.8 | 3 137.1 | 3 218.0 | 3 448.0 | 3 547.6 | 3 650.8 | 3 851.7 | 4 045.7 | 4 137.1 | 4 219.0 | 4 384.9 | 4 536.8 | 4 799.1 | 4 799.4 | 4 949.6 | 5 115.0 | 5 291.5 | 5 462.5 | 5 644.3 | 5 671.9 | 5 913.7 | 6 128.3 | 6 378.3 |
| Udziały mniejszościowe | 17.0 | 17.1 | 16.8 | 16.5 | 16.8 | 14.3 | 14.0 | 20.3 | 23.4 | 28.2 | 28.2 | 35.9 | 36.9 | 37.3 | 35.5 | 243.7 | 251.7 | 219.6 | 219.9 | 231.7 | 241.7 | 241.2 | 242.9 | 252.5 | 265.3 | 274.4 | 282.3 | 304.3 | 350.9 | 340.8 | 347.1 | 360.1 | 373.3 | 440.0 | 456.8 | 451.2 | 467.0 | 485.7 | 555.0 | 575.6 | 582.3 | 576.0 | 593.5 | 613.5 |
| Pasywa | 2 675.2 | 2 658.6 | 3 059.0 | 3 422.8 | 3 635.5 | 3 672.9 | 3 921.3 | 4 241.9 | 4 527.4 | 5 360.4 | 5 827.5 | 6 000.8 | 6 278.4 | 6 230.3 | 6 632.1 | 8 055.8 | 7 197.8 | 6 427.4 | 6 518.1 | 6 585.3 | 6 425.3 | 6 441.1 | 6 417.3 | 6 686.9 | 6 716.4 | 6 890.8 | 7 119.0 | 7 457.2 | 7 676.1 | 7 760.1 | 7 879.1 | 8 000.7 | 8 097.7 | 8 327.9 | 8 328.2 | 8 320.3 | 8 515.6 | 8 734.5 | 9 001.5 | 9 218.3 | 9 611.5 | 9 807.1 | 10 265.4 | 10 918.8 |
| Inwestycje | 474.2 | 584.2 | 912.7 | 1 123.7 | 1 203.5 | 1 249.7 | 1 253.2 | 1 263.6 | 1 291.0 | 1 446.6 | 1 678.8 | 1 881.6 | 1 910.6 | 1 903.1 | 1 962.9 | 704.1 | 682.7 | 266.0 | 331.4 | 314.9 | 293.3 | 256.7 | 225.8 | 217.8 | 282.9 | 270.0 | 242.0 | 269.8 | 250.4 | 244.5 | 208.9 | 220.8 | 201.3 | 209.5 | 209.5 | 235.0 | 243.0 | 222.5 | 240.8 | 215.6 | 593.7 | 563.6 | 233.2 | 210.2 |
| Dług | 1 147.4 | 1 022.5 | 1 126.3 | 1 280.2 | 1 459.2 | 1 483.7 | 1 755.9 | 2 100.2 | 2 225.8 | 1 859.3 | 2 340.8 | 2 406.6 | 2 512.6 | 2 448.1 | 2 840.7 | 2 455.7 | 2 086.8 | 2 053.7 | 2 235.1 | 2 539.1 | 2 293.8 | 2 261.6 | 2 259.6 | 2 346.1 | 2 098.8 | 2 088.2 | 2 180.6 | 2 159.1 | 2 118.2 | 1 964.9 | 1 993.9 | 1 932.3 | 1 897.1 | 1 716.2 | 1 716.2 | 1 709.4 | 1 709.0 | 1 606.8 | 1 493.4 | 1 647.8 | 2 242.5 | 1 566.4 | 1 438.5 | 1 609.8 |
| Środki pieniężne i inne aktywa pieniężne | 350.5 | 120.0 | 139.8 | 268.8 | 339.6 | 257.5 | 294.3 | 365.5 | 379.5 | 546.8 | 633.5 | 461.2 | 537.4 | 369.6 | 640.9 | 502.6 | 415.6 | 505.4 | 533.6 | 669.1 | 492.2 | 551.3 | 643.7 | 726.3 | 625.9 | 639.1 | 600.2 | 617.3 | 772.6 | 738.1 | 779.0 | 772.8 | 808.7 | 864.6 | 864.6 | 912.2 | 912.7 | 997.2 | 1 005.4 | 892.1 | 828.3 | 866.1 | 1 028.3 | 966.2 |
| Dług netto | 796.8 | 902.5 | 986.5 | 1 011.4 | 1 119.6 | 1 226.2 | 1 461.6 | 1 734.7 | 1 846.4 | 1 312.5 | 1 707.2 | 1 945.5 | 1 975.2 | 2 078.5 | 2 199.8 | 1 953.1 | 1 671.2 | 1 548.3 | 1 701.5 | 1 870.0 | 1 801.6 | 1 710.2 | 1 615.9 | 1 619.7 | 1 472.9 | 1 449.1 | 1 580.3 | 1 541.8 | 1 345.6 | 1 226.8 | 1 214.8 | 1 159.5 | 1 088.3 | 851.6 | 851.6 | 797.3 | 796.3 | 609.5 | 488.1 | 755.7 | 1 414.2 | 700.4 | 410.2 | 643.6 |
| Ticker | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.SZ | 002130.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 |