Wall Street Experts

Baoxiniao Holding Co., Ltd.

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 4 368.8 4 349.0 4 224.3 4 447.2 4 599.2 4 533.7 4 334.6 4 159.1 4 299.9 4 161.7 3 982.3 4 006.9 4 112.7 4 256.1 4 147.1 4 117.2 4 258.8 4 196.0 4 174.7 4 194.2 4 378.6 4 417.4 4 521.8 4 332.4 4 617.9 4 858.7 4 934.6 5 150.4 5 204.2 6 117.5 6 048.8 5 915.2 5 924.2 5 990.5 5 990.5 6 059.4 6 189.4 6 658.3 7 055.1 7 034.2 6 549.8 6 498.0 6 676.0 6 647.5
Aktywa trwałe 2 225.1 2 181.4 2 203.3 2 518.9 2 535.1 2 484.5 2 492.0 2 457.1 2 474.5 2 428.9 2 393.8 2 432.6 2 485.1 2 553.3 2 529.0 2 489.5 2 523.4 2 421.2 2 395.7 2 387.0 2 334.1 2 297.7 2 263.8 2 224.3 2 187.5 2 099.1 2 156.9 2 125.0 2 189.5 2 240.9 2 197.6 2 210.7 2 353.1 2 323.3 2 323.3 2 313.0 2 390.7 2 460.4 2 496.0 2 455.0 2 458.9 2 526.6 2 438.9 2 733.1
Rzeczowe aktywa trwałe netto 1 014.3 894.1 887.6 1 156.7 1 200.5 948.7 912.5 863.7 867.6 875.7 916.3 915.5 932.1 624.0 611.2 601.0 587.5 600.2 613.2 601.9 593.6 558.7 569.8 564.1 554.3 489.0 564.6 554.4 566.1 624.5 605.2 606.8 610.0 669.3 669.3 680.4 768.6 821.8 1 043.4 1 047.9 993.4 1 008.3 1 025.0 986.6
Wartość firmy 13.0 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 84.3 82.6 82.6 82.6 82.6 82.6 82.6 82.6 82.6 82.6 64.9 64.9
Wartości niematerialne i prawne 88.3 99.8 98.0 97.2 95.4 320.4 318.1 314.9 316.3 313.7 309.5 308.0 303.2 297.1 293.2 289.1 285.4 280.6 276.7 272.6 267.5 254.5 254.7 250.5 246.9 228.0 225.8 222.4 219.7 214.2 210.5 206.8 205.7 224.3 224.3 235.2 230.5 225.9 236.4 232.2 228.1 224.4 228.5 534.0
Wartość firmy i wartości niematerialne i prawne 101.3 112.6 110.9 110.1 108.2 333.3 331.0 327.7 329.1 326.6 322.4 320.9 316.1 310.0 306.1 301.9 298.3 293.5 289.5 285.4 280.4 267.3 267.6 263.4 259.8 240.8 238.7 235.3 232.5 227.0 223.4 219.7 290.1 306.9 306.9 317.8 313.1 308.5 319.0 314.8 310.7 307.0 293.4 598.8
Należności netto 913.1 695.1 736.0 664.9 740.3 695.2 637.8 593.9 595.6 548.0 557.1 615.0 612.3 535.9 546.6 636.5 581.1 538.3 577.3 593.0 655.5 514.3 590.5 623.4 673.5 674.0 735.2 784.7 799.1 730.7 795.7 851.1 911.6 772.1 659.0 902.8 975.8 1 083.9 841.6 846.8 847.2 852.1 844.6 795.5
Inwestycje długoterminowe 794.4 882.2 919.3 956.2 988.4 983.2 1 056.7 1 061.6 1 079.4 1 030.5 1 011.0 1 047.9 1 106.4 1 480.5 1 480.9 1 449.1 1 502.0 1 426.6 1 391.1 267.4 267.5 193.9 136.1 209.4 210.5 (95.1) (214.4) (124.2) 84.4 305.0 77.7 96.7 138.9 170.5 365.0 1 077.8 200.0 (150.3) (217.2) 882.9 954.5 987.3 382.9 183.8
Aktywa obrotowe 2 143.7 2 167.6 2 020.9 1 928.3 2 064.0 2 049.2 1 842.6 1 702.0 1 825.4 1 732.7 1 588.6 1 574.3 1 627.6 1 702.8 1 618.1 1 627.7 1 735.4 1 774.8 1 778.9 1 807.3 2 044.5 2 119.6 2 258.0 2 108.1 2 430.4 2 759.5 2 777.7 3 025.4 3 014.7 3 876.6 3 851.2 3 704.5 3 571.1 3 667.1 3 667.1 3 746.4 3 798.7 4 197.8 4 559.1 4 579.2 4 090.9 3 971.3 4 237.1 3 914.4
Środki pieniężne i Inwestycje 152.9 238.8 190.6 141.7 142.6 263.4 141.1 86.1 105.8 272.7 196.3 212.6 188.9 330.9 202.2 185.0 246.5 303.8 248.0 229.5 164.2 579.2 593.6 472.1 598.2 1 074.2 1 053.6 1 206.8 955.6 1 928.6 1 888.4 1 670.9 1 286.9 1 637.1 1 637.1 1 703.2 1 673.7 1 828.8 2 461.2 2 475.1 1 995.5 1 636.8 2 036.3 1 809.0
Zapasy 1 205.5 1 150.3 1 084.7 1 067.0 1 140.9 1 051.0 1 026.3 988.3 1 089.0 841.8 815.2 726.5 808.8 768.7 731.1 707.0 895.8 819.8 822.6 867.0 1 100.2 1 014.7 1 002.1 973.5 1 105.0 965.0 935.5 992.6 1 200.2 1 149.3 1 087.6 1 107.4 1 282.2 1 179.0 1 179.0 1 075.7 1 086.0 1 200.7 1 151.2 1 069.1 1 074.6 1 304.8 1 204.8 1 106.5
Inwestycje krótkoterminowe (743.0) (830.8) (822.9) (834.9) (833.5) (850.4) (897.3) (915.8) (925.0) (888.3) (868.8) (883.6) (884.8) (1 195.1) (1 195.6) (1 165.0) (1 164.6) (1 161.5) (1 126.4) 10.0 10.0 102.2 162.2 87.2 82.2 380.0 500.0 410.0 202.9 21.9 240.0 231.4 216.4 194.5 194.5 (722.8) 175.0 522.0 570.0 16.0 160.0 13.0 11.0 211.0
Środki pieniężne i inne aktywa pieniężne 152.9 238.8 190.6 141.7 142.6 263.4 141.1 86.1 105.8 272.7 196.3 212.6 188.9 330.9 202.2 185.0 246.5 303.8 248.0 219.5 154.2 477.1 431.4 384.9 516.1 694.2 553.6 796.8 752.7 1 906.7 1 648.4 1 439.5 1 070.5 1 442.6 1 442.6 1 703.2 1 498.7 1 306.8 1 891.2 2 459.1 1 835.5 1 623.8 2 025.3 1 598.0
Należności krótkoterminowe 252.2 229.8 256.8 390.2 308.6 322.4 203.6 224.7 272.3 321.1 248.5 257.7 298.0 332.3 285.8 261.7 338.5 341.6 349.3 380.7 540.8 468.5 425.3 355.6 440.9 391.1 336.4 388.4 485.8 507.3 411.8 489.1 548.3 530.2 530.2 423.8 497.1 592.0 669.9 394.9 373.5 445.6 589.8 526.0
Dług krótkoterminowy 255.1 64.0 40.0 170.0 320.0 542.8 513.0 483.1 528.2 521.0 465.3 326.3 273.3 396.5 386.2 396.8 349.0 268.1 246.4 301.9 280.5 237.1 310.2 151.0 221.2 103.5 126.7 297.2 269.7 145.0 241.0 335.7 393.0 342.1 342.1 368.1 581.3 674.8 677.1 882.3 756.6 642.0 318.6 417.3
Zobowiązania krótkoterminowe 871.2 888.4 684.4 1 006.6 1 023.7 1 326.9 1 149.3 1 123.8 1 248.0 1 397.9 1 207.6 1 058.9 1 133.4 1 661.3 1 489.1 1 356.4 1 401.0 1 301.4 1 197.2 1 337.8 1 429.7 1 412.1 1 553.1 1 295.6 1 438.5 1 356.6 1 198.2 1 457.8 1 520.6 1 773.2 1 503.7 1 657.8 1 832.8 1 832.0 1 832.0 1 654.4 1 958.8 2 246.5 2 476.7 2 201.7 1 998.4 1 970.8 2 084.9 1 893.6
Rozliczenia międzyokresowe 68.3 218.0 111.7 118.4 165.3 190.9 125.1 145.8 157.7 224.1 191.9 197.3 234.6 570.9 503.9 406.6 437.7 387.3 300.2 314.7 309.4 352.6 644.0 695.2 602.5 811.6 676.8 727.2 723.3 908.4 0.0 0.0 0.0 331.7 0.0 279.5 698.8 717.5 851.7 268.4 317.7 258.9 0.0 0.0
Zobowiązania długoterminowe 778.3 734.0 744.7 668.2 712.8 409.5 378.6 347.2 367.2 365.3 355.9 372.3 362.3 67.9 75.8 60.8 104.1 102.9 89.9 69.9 107.5 113.5 13.7 28.1 29.8 179.7 231.7 185.0 246.0 78.2 71.5 125.5 124.6 109.7 109.7 96.2 67.5 92.5 108.1 104.5 98.0 110.7 89.9 80.0
Rezerwy z tytułu odroczonego podatku 8.9 8.7 8.6 8.5 8.3 8.4 8.3 8.2 8.2 8.2 8.1 8.0 7.9 7.9 7.9 7.8 7.7 7.6 7.6 7.6 7.5 7.6 7.5 7.4 7.3 25.7 22.3 19.9 20.5 9.3 9.1 8.9 8.8 5.1 0.0 5.0 4.9 4.7 4.7 4.5 4.4 4.3 2.9 2.8
Zobowiązania długoterminowe 778.3 734.0 744.7 668.2 712.8 409.5 378.6 347.2 367.2 365.3 355.9 372.3 362.3 67.9 75.8 60.8 104.1 102.9 89.9 69.9 107.5 113.5 13.7 28.1 29.8 179.7 231.7 185.0 246.0 78.2 71.5 125.5 124.6 109.7 109.7 96.2 67.5 92.5 108.1 104.5 98.0 110.7 89.9 80.0
Zobowiązania z tytułu leasingu 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 31.7 28.7 27.8 53.5 47.6 52.6 52.5 45.4 106.8 32.7 32.6 36.5 43.7 40.7 51.2 50.8 40.1 29.0
Zobowiązania ogółem 1 649.5 1 622.4 1 429.1 1 674.8 1 736.5 1 736.4 1 527.9 1 471.0 1 615.1 1 763.1 1 563.5 1 431.2 1 495.7 1 729.2 1 564.9 1 417.2 1 505.1 1 404.3 1 287.1 1 407.7 1 537.2 1 525.6 1 566.8 1 323.7 1 468.3 1 536.3 1 429.8 1 642.8 1 766.6 1 851.4 1 575.2 1 783.3 1 957.3 1 941.6 1 941.6 1 750.6 2 026.4 2 339.1 2 584.8 2 306.2 2 096.5 2 081.5 2 174.8 1 973.6
Kapitał (fundusz) podstawowy 586.0 586.0 586.0 1 172.0 1 172.0 1 172.0 1 172.0 1 172.0 1 172.0 1 172.0 1 172.0 1 248.9 1 263.3 1 263.3 1 263.3 1 263.3 1 258.2 1 258.2 1 217.6 1 217.6 1 217.6 1 217.6 1 217.6 1 217.6 1 217.6 1 217.6 1 217.6 1 217.6 1 217.6 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3 1 459.3
Zyski zatrzymane 1 320.0 1 322.0 1 390.6 1 367.9 1 458.2 1 388.0 1 397.5 1 278.9 1 275.5 989.6 1 003.7 947.3 945.1 1 003.8 1 039.0 1 024.6 1 055.8 1 016.8 1 108.0 1 006.7 1 058.4 1 105.1 1 170.2 1 221.2 1 345.8 1 505.3 1 686.3 1 694.3 1 616.7 1 691.9 1 897.7 1 562.7 1 390.5 1 388.2 1 706.0 1 643.8 1 503.9 1 651.5 1 762.0 2 012.3 1 741.2 1 710.3 1 761.4 1 931.8
Kapitał własny 2 719.3 2 726.6 2 795.1 2 772.5 2 862.7 2 797.3 2 806.8 2 688.1 2 684.8 2 398.5 2 418.8 2 575.7 2 617.1 2 526.9 2 582.2 2 700.0 2 753.7 2 791.6 2 887.6 2 786.6 2 841.4 2 891.8 2 954.9 3 008.7 3 149.6 3 322.4 3 504.7 3 507.7 3 437.6 4 266.1 4 473.6 4 131.9 3 966.8 4 048.8 4 048.8 4 308.8 4 163.0 4 319.2 4 470.3 4 728.0 4 439.7 4 416.5 4 501.2 4 673.9
Udziały mniejszościowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (0.5) 3.0 1.8 5.6 61.5 58.4 63.2 66.2 62.6 67.4 67.4 70.0 72.9 70.8 73.4 89.6 93.9 95.2 90.0 97.4 104.7 106.3 99.4 106.5 114.0 114.0 118.3 112.1 120.7 129.0 136.3 118.9 126.5 131.4 133.6
Pasywa 4 368.8 4 349.0 4 224.3 4 447.2 4 599.2 4 533.7 4 334.6 4 159.1 4 299.9 4 161.7 3 982.3 4 006.9 4 112.7 4 256.1 4 147.1 4 117.2 4 258.8 4 196.0 4 174.7 4 194.2 4 378.6 4 417.4 4 521.8 4 332.4 4 617.9 4 858.7 4 934.6 5 150.4 5 204.2 6 117.5 6 048.8 5 915.2 5 924.2 5 990.5 5 990.5 6 059.4 6 189.4 6 658.3 7 055.1 7 034.2 6 549.8 6 498.0 6 676.0 6 647.5
Inwestycje 51.4 51.4 96.4 121.3 154.8 132.8 159.4 145.8 154.5 142.2 142.2 164.3 221.6 285.4 285.3 284.1 337.4 265.1 264.7 277.4 277.5 296.1 298.3 296.6 292.7 284.9 285.6 285.8 287.2 326.9 317.7 328.1 355.3 365.0 559.6 355.0 375.0 371.7 352.8 898.9 1 114.5 1 000.3 393.9 394.8
Dług 876.5 659.9 636.2 766.4 916.6 841.8 812.0 782.2 827.4 820.3 764.7 625.8 572.9 396.5 386.2 396.8 349.0 268.1 246.4 301.9 280.5 237.1 310.2 151.0 221.2 103.5 158.4 325.9 297.5 198.5 288.7 438.3 495.5 433.0 433.0 446.4 631.6 750.7 768.2 970.5 850.2 684.5 385.0 476.0
Środki pieniężne i inne aktywa pieniężne 152.9 238.8 190.6 141.7 142.6 263.4 141.1 86.1 105.8 272.7 196.3 212.6 188.9 330.9 202.2 185.0 246.5 303.8 248.0 219.5 154.2 477.1 431.4 384.9 516.1 694.2 553.6 796.8 752.7 1 906.7 1 648.4 1 439.5 1 070.5 1 442.6 1 442.6 1 703.2 1 498.7 1 306.8 1 891.2 2 459.1 1 835.5 1 623.8 2 025.3 1 598.0
Dług netto 723.6 421.1 445.5 624.6 773.9 578.4 670.9 696.1 721.6 547.6 568.4 413.2 384.0 65.5 184.0 211.7 102.5 (35.7) (1.7) 82.4 126.3 (239.9) (121.2) (233.9) (294.9) (590.7) (395.2) (471.0) (455.2) (1 708.2) (1 359.8) (1 001.2) (575.0) (1 009.6) (1 009.6) (1 256.8) (867.1) (556.1) (1 123.0) (1 488.6) (985.3) (939.3) (1 640.3) (1 122.1)
Ticker 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.SZ 002154.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