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 | 5 033.5 | 5 137.7 | 5 358.4 | 5 436.2 | 8 545.8 | 11 307.4 | 12 158.1 | 12 545.4 | 13 478.9 | 16 257.2 | 16 543.3 | 17 835.6 | 18 868.7 | 17 955.4 | 19 903.4 | 20 439.7 | 20 658.4 | 17 863.1 | 18 135.0 | 17 752.8 | 17 331.0 | 13 698.3 | 12 341.2 | 12 238.7 | 12 090.5 | 11 188.3 | 10 576.7 | 10 335.1 | 10 088.1 | 9 183.8 | 9 156.0 | 8 968.5 | 9 045.5 | 8 550.0 | 8 550.0 | 8 066.0 | 7 952.2 | 8 014.8 | 7 507.7 | 7 425.5 | 7 275.0 | 7 310.9 | 6 550.9 | 6 509.2 |
| Aktywa trwałe | 1 345.6 | 1 499.9 | 1 782.8 | 2 132.9 | 3 681.2 | 5 681.9 | 5 875.2 | 6 213.3 | 6 645.4 | 6 816.3 | 7 212.2 | 7 340.5 | 7 705.2 | 7 547.4 | 8 186.5 | 9 137.8 | 9 327.6 | 8 511.7 | 8 617.5 | 8 521.2 | 8 246.8 | 5 969.0 | 4 875.3 | 5 248.1 | 5 085.0 | 5 699.9 | 5 331.4 | 5 337.2 | 5 327.0 | 5 398.1 | 5 338.7 | 5 430.1 | 5 440.8 | 4 635.5 | 4 635.5 | 4 631.3 | 4 623.6 | 4 626.2 | 4 286.1 | 4 602.6 | 4 561.0 | 4 544.9 | 3 895.5 | 3 833.0 |
| Rzeczowe aktywa trwałe netto | 1 062.3 | 1 205.0 | 1 411.5 | 1 716.3 | 2 146.4 | 2 994.5 | 3 122.1 | 3 374.6 | 3 729.6 | 4 256.8 | 4 509.6 | 4 865.7 | 5 164.1 | 5 133.4 | 5 205.5 | 5 354.8 | 5 804.5 | 5 738.7 | 5 685.5 | 5 678.0 | 5 470.2 | 4 567.6 | 3 580.4 | 3 558.5 | 3 467.1 | 3 321.3 | 2 971.4 | 2 943.8 | 2 903.7 | 3 141.5 | 2 878.8 | 2 834.4 | 2 790.6 | 2 827.5 | 2 827.5 | 2 786.9 | 2 769.9 | 2 726.6 | 2 644.2 | 2 586.5 | 2 702.7 | 2 612.4 | 2 505.8 | 2 452.9 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 1 135.2 | 1 656.7 | 1 656.7 | 1 656.7 | 1 656.7 | 1 560.3 | 1 656.7 | 1 588.7 | 1 588.7 | 1 294.0 | 1 785.8 | 1 977.7 | 1 991.6 | 1 312.0 | 1 309.3 | 1 312.3 | 1 318.3 | 125.1 | 129.9 | 132.4 | 160.4 | 157.9 | 158.5 | 157.1 | 157.4 | 38.9 | 38.9 | 38.9 | 38.9 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 145.0 | 143.4 | 150.0 | 149.0 | 148.6 | 242.2 | 241.0 | 239.3 | 247.8 | 247.8 | 247.4 | 245.7 | 244.2 | 282.4 | 292.4 | 496.5 | 497.4 | 501.6 | 506.3 | 486.2 | 418.9 | 309.5 | 258.1 | 211.1 | 200.4 | 200.6 | 197.8 | 192.1 | 188.6 | 100.0 | 100.0 | 99.1 | 98.8 | 98.0 | 98.0 | 97.2 | 96.3 | 95.3 | 91.5 | 90.4 | 89.6 | 89.1 | 88.9 | 88.1 |
| Wartość firmy i wartości niematerialne i prawne | 145.0 | 143.4 | 150.0 | 149.0 | 1 283.8 | 1 898.9 | 1 897.7 | 1 896.0 | 1 904.5 | 1 808.1 | 1 904.1 | 1 834.4 | 1 832.8 | 1 576.5 | 2 078.3 | 2 474.2 | 2 489.0 | 1 813.6 | 1 815.6 | 1 798.5 | 1 737.2 | 434.6 | 388.0 | 343.6 | 360.8 | 358.6 | 356.4 | 349.2 | 346.0 | 138.9 | 138.9 | 138.0 | 137.7 | 127.1 | 127.1 | 126.3 | 125.3 | 124.4 | 91.5 | 90.4 | 89.6 | 89.1 | 88.9 | 88.1 |
| Należności netto | 1 343.4 | 1 423.9 | 1 660.0 | 1 488.0 | 2 632.0 | 2 745.8 | 3 234.6 | 3 227.3 | 3 752.1 | 3 517.8 | 3 899.4 | 4 074.3 | 5 068.2 | 4 307.1 | 5 734.3 | 5 943.7 | 6 475.8 | 5 425.2 | 5 595.4 | 5 310.4 | 4 973.6 | 4 365.8 | 4 164.7 | 3 646.1 | 3 311.3 | 2 160.1 | 2 136.5 | 2 056.7 | 2 140.1 | 1 840.7 | 1 615.3 | 1 418.1 | 1 913.3 | 1 574.9 | 1 305.6 | 1 168.0 | 1 090.9 | 1 223.9 | 1 294.3 | 1 068.8 | 1 429.2 | 1 024.9 | 1 043.3 | 1 017.4 |
| Inwestycje długoterminowe | 122.5 | 122.8 | 188.8 | 221.3 | 190.4 | 260.7 | 359.5 | 393.6 | 360.4 | 341.4 | 336.7 | (372.6) | (406.6) | (332.0) | (216.1) | (105.7) | 15.7 | 411.7 | 420.6 | 421.6 | 479.1 | 516.5 | 502.9 | 880.5 | 863.5 | 1 607.6 | 1 596.6 | 1 610.0 | 1 613.6 | 1 723.8 | 0.0 | 0.0 | 1 899.5 | 1 140.7 | 821.6 | 1 142.9 | 1 313.4 | 1 306.5 | 1 164.9 | 1 445.2 | 1 317.9 | 1 314.2 | 0.0 | 0.0 |
| Aktywa obrotowe | 3 687.8 | 3 637.7 | 3 575.6 | 3 303.2 | 4 864.5 | 5 625.5 | 6 283.0 | 6 332.2 | 6 833.5 | 9 440.8 | 9 331.0 | 10 495.1 | 11 163.5 | 10 408.0 | 11 716.9 | 11 301.9 | 11 330.7 | 9 351.4 | 9 517.5 | 9 231.6 | 9 084.3 | 7 729.3 | 7 465.9 | 6 990.5 | 7 005.6 | 5 488.5 | 5 245.4 | 4 997.9 | 4 761.1 | 3 785.8 | 3 817.3 | 3 538.4 | 3 604.7 | 3 914.5 | 3 914.5 | 3 434.7 | 3 328.7 | 3 388.6 | 3 221.7 | 2 822.9 | 2 714.1 | 2 765.9 | 2 655.4 | 2 676.3 |
| Środki pieniężne i Inwestycje | 1 646.7 | 1 517.1 | 1 269.6 | 1 149.3 | 1 167.2 | 1 572.3 | 1 606.0 | 1 468.1 | 1 103.6 | 4 034.6 | 3 308.2 | 4 231.7 | 3 485.0 | 3 929.3 | 3 256.3 | 2 416.7 | 1 649.2 | 1 116.4 | 969.1 | 943.3 | 1 183.7 | 933.3 | 1 234.0 | 1 420.0 | 1 323.8 | 1 340.2 | 1 045.0 | 938.6 | 660.8 | 392.7 | 414.5 | 419.7 | 317.5 | 514.2 | 514.2 | 512.8 | 435.5 | 242.4 | 377.7 | 452.4 | 383.0 | 298.8 | 265.2 | 279.1 |
| Zapasy | 656.8 | 601.9 | 549.1 | 541.0 | 872.2 | 1 013.2 | 1 184.8 | 1 350.5 | 1 718.7 | 1 497.2 | 1 740.0 | 1 750.2 | 2 109.6 | 1 691.4 | 2 285.0 | 2 456.7 | 2 796.5 | 2 383.7 | 2 594.7 | 2 640.2 | 2 584.8 | 2 108.2 | 1 831.1 | 1 702.2 | 2 171.9 | 1 406.9 | 1 493.1 | 1 423.9 | 1 392.2 | 928.4 | 1 149.3 | 1 209.3 | 924.8 | 832.9 | 832.9 | 740.2 | 789.7 | 917.9 | 812.0 | 876.3 | 842.8 | 948.2 | 875.2 | 935.7 |
| Inwestycje krótkoterminowe | 1.2 | 0.2 | 4.0 | 6.0 | 0.1 | (48.1) | (61.0) | (99.1) | (50.0) | (62.2) | (60.8) | 636.3 | 669.7 | 541.8 | 427.9 | 328.4 | 221.7 | (180.1) | (183.9) | (184.8) | (185.0) | (229.4) | (219.9) | (589.5) | (568.5) | (1 319.3) | (1 307.9) | (1 318.9) | (1 324.3) | (931.6) | 792.6 | 796.1 | (1 103.1) | (319.2) | 0.0 | (319.2) | (473.1) | (468.6) | (407.9) | (404.9) | 0.0 | 12.4 | 0.0 | 505.5 |
| Środki pieniężne i inne aktywa pieniężne | 1 645.5 | 1 516.9 | 1 265.5 | 1 143.3 | 1 167.1 | 1 572.3 | 1 606.0 | 1 468.1 | 1 103.6 | 4 034.6 | 3 308.2 | 3 595.4 | 2 815.2 | 3 387.5 | 2 828.3 | 2 088.3 | 1 427.5 | 1 116.4 | 969.1 | 943.3 | 1 183.7 | 933.3 | 1 234.0 | 1 420.0 | 1 323.8 | 1 340.2 | 1 045.0 | 938.6 | 660.8 | 392.7 | 414.5 | 419.7 | 317.5 | 514.2 | 514.2 | 512.8 | 435.5 | 242.4 | 377.7 | 452.4 | 383.0 | 286.4 | 265.2 | 279.1 |
| Należności krótkoterminowe | 1 103.8 | 1 139.0 | 999.7 | 856.4 | 1 596.7 | 1 864.6 | 2 042.5 | 2 068.4 | 2 327.3 | 2 330.0 | 1 955.2 | 2 182.9 | 2 646.0 | 2 460.8 | 2 525.7 | 3 262.9 | 3 882.9 | 3 947.5 | 3 631.3 | 3 522.9 | 3 119.4 | 3 009.5 | 2 682.4 | 2 431.9 | 2 535.2 | 2 501.9 | 2 211.0 | 1 914.8 | 1 773.4 | 1 782.7 | 1 879.3 | 1 825.0 | 1 791.6 | 1 661.8 | 1 661.8 | 1 454.4 | 1 454.5 | 1 665.0 | 1 908.8 | 1 884.7 | 1 818.2 | 1 821.7 | 1 895.6 | 1 928.1 |
| Dług krótkoterminowy | 832.2 | 716.1 | 1 021.8 | 1 235.4 | 1 448.4 | 3 071.5 | 3 290.5 | 3 596.5 | 3 851.4 | 2 985.2 | 2 952.1 | 4 170.5 | 4 578.3 | 5 328.4 | 6 216.1 | 6 099.0 | 5 630.4 | 5 014.3 | 4 359.1 | 4 145.5 | 3 903.3 | 4 334.3 | 3 938.6 | 3 780.7 | 3 808.7 | 2 940.5 | 3 210.8 | 3 290.2 | 3 184.3 | 2 303.9 | 2 184.3 | 2 164.7 | 2 226.8 | 2 348.9 | 2 198.9 | 2 134.7 | 1 946.9 | 1 797.9 | 1 845.7 | 1 753.0 | 1 718.7 | 1 703.9 | 1 709.9 | 1 662.1 |
| Zobowiązania krótkoterminowe | 2 024.9 | 1 951.0 | 2 120.7 | 2 170.7 | 3 322.8 | 5 662.4 | 5 816.9 | 6 120.2 | 6 868.5 | 6 036.3 | 5 599.2 | 6 951.2 | 7 878.9 | 8 282.2 | 9 659.0 | 10 078.9 | 10 384.3 | 9 644.6 | 8 857.8 | 8 682.0 | 8 478.7 | 9 003.2 | 7 368.3 | 7 160.2 | 7 116.8 | 5 867.4 | 5 768.0 | 5 566.7 | 5 256.2 | 4 342.6 | 4 294.9 | 4 188.8 | 4 190.7 | 4 157.5 | 4 157.5 | 3 736.7 | 3 544.6 | 3 616.3 | 3 924.4 | 3 793.3 | 3 688.7 | 3 728.7 | 3 889.6 | 3 864.9 |
| Rozliczenia międzyokresowe | 62.5 | 60.7 | 36.4 | 45.4 | 146.3 | 403.3 | 424.6 | 360.6 | 448.6 | 512.2 | 508.9 | 469.8 | 397.1 | 312.9 | 685.8 | 534.9 | 599.9 | 528.6 | 633.0 | 715.2 | 1 025.7 | 1 255.3 | (36.8) | 159.0 | (99.8) | 416.1 | 343.9 | 353.4 | 289.1 | 253.2 | 0.0 | 0.0 | 18.7 | 18.6 | 0.0 | 24.0 | 140.1 | 149.7 | 167.3 | 152.6 | 24.1 | 22.3 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.7 | 151.7 | 154.3 | 151.6 | 163.0 | 301.2 | 779.4 | 726.4 | 724.1 | 1 880.0 | 2 140.7 | 2 015.7 | 2 059.6 | 1 275.9 | 1 022.8 | 1 091.8 | 990.2 | 761.7 | 1 341.6 | 1 220.1 | 1 278.5 | 502.7 | 392.0 | 340.3 | 195.8 | 736.5 | 265.3 | 267.0 | 363.0 | 287.8 | 300.5 | 297.5 | 299.5 | 120.8 | 120.8 | 126.3 | 219.9 | 268.3 | 207.8 | 242.0 | 184.4 | 290.1 | 200.3 | 200.0 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 11.1 | 13.8 | 11.1 | 11.1 | 33.0 | 33.6 | 31.6 | 29.9 | 26.1 | 24.3 | 22.8 | 29.7 | 21.6 | 14.2 | 54.3 | 50.3 | 53.7 | 61.1 | 62.4 | 67.8 | 46.9 | 44.5 | 41.0 | 39.2 | 36.2 | 38.2 | 36.8 | 36.3 | 0.0 | 0.0 | 0.0 | 0.0 | 49.8 | 0.0 | 49.8 | 149.8 | 199.8 | (57.8) | 0.0 | (61.1) | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.7 | 151.7 | 154.3 | 151.6 | 163.0 | 301.2 | 779.4 | 726.4 | 724.1 | 1 880.0 | 2 140.7 | 2 015.7 | 2 059.6 | 1 275.9 | 1 022.8 | 1 091.8 | 990.2 | 761.7 | 1 341.6 | 1 220.1 | 1 278.5 | 502.7 | 392.0 | 340.3 | 195.8 | 736.5 | 265.3 | 267.0 | 363.0 | 287.8 | 300.5 | 297.5 | 299.5 | 120.8 | 120.8 | 126.3 | 219.9 | 268.3 | 207.8 | 242.0 | 184.4 | 290.1 | 200.3 | 200.0 |
| 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 | 16.5 | 23.6 | 21.5 | 5.4 | 4.2 | 2.9 | 6.7 | 5.5 | 10.1 | 10.5 | 6.3 | 4.8 | 0.0 | 0.0 | 17.3 | 47.7 | 0.0 | 0.0 |
| Zobowiązania ogółem | 2 025.6 | 2 102.8 | 2 275.0 | 2 322.3 | 3 485.8 | 5 963.6 | 6 596.3 | 6 846.6 | 7 592.6 | 7 916.3 | 7 740.0 | 8 966.9 | 9 938.5 | 9 558.1 | 10 681.8 | 11 170.7 | 11 374.5 | 10 406.3 | 10 199.3 | 9 902.1 | 9 757.2 | 9 505.9 | 7 760.3 | 7 500.5 | 7 312.7 | 6 603.9 | 6 033.3 | 5 833.7 | 5 619.2 | 4 630.4 | 4 595.4 | 4 486.3 | 4 490.2 | 4 278.3 | 4 278.3 | 3 863.0 | 3 764.6 | 3 884.6 | 4 132.2 | 4 035.4 | 3 873.1 | 4 018.8 | 4 089.9 | 4 064.8 |
| Kapitał (fundusz) podstawowy | 985.5 | 985.5 | 985.5 | 985.5 | 1 166.6 | 1 166.6 | 1 166.6 | 2 906.1 | 2 906.1 | 3 421.3 | 3 421.3 | 3 421.3 | 3 421.3 | 3 421.3 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 441.5 | 3 435.8 | 3 402.6 | 3 402.6 | 3 402.6 |
| Zyski zatrzymane | 539.2 | 550.4 | 595.9 | 548.0 | 642.7 | 710.1 | 903.2 | 1 063.2 | 1 233.0 | 769.4 | 1 220.0 | 1 296.5 | 1 368.0 | 819.1 | 1 559.2 | 1 626.1 | 1 609.5 | (86.7) | 409.1 | 394.7 | 213.5 | (3 156.5) | (2 762.1) | (2 588.7) | (2 548.8) | (2 769.6) | (2 697.0) | (2 734.7) | (2 765.0) | (2 730.9) | (2 723.0) | (2 778.0) | (2 683.1) | (2 979.5) | (2 895.4) | (3 056.3) | (3 078.0) | (3 127.7) | (3 908.2) | (3 863.9) | (3 891.6) | (3 936.9) | (4 646.1) | (4 669.9) |
| Kapitał własny | 3 007.9 | 3 034.9 | 3 083.4 | 3 113.8 | 5 060.0 | 5 343.9 | 5 561.8 | 5 698.8 | 5 886.3 | 8 340.9 | 8 803.3 | 8 868.8 | 8 930.2 | 8 397.3 | 9 221.6 | 9 269.0 | 9 283.9 | 7 456.8 | 7 935.6 | 7 850.8 | 7 573.8 | 4 192.4 | 4 580.9 | 4 738.2 | 4 777.9 | 4 584.4 | 4 543.4 | 4 501.4 | 4 468.9 | 4 553.4 | 4 560.6 | 4 482.3 | 4 555.3 | 4 271.7 | 4 271.7 | 4 203.0 | 4 187.7 | 4 130.2 | 3 375.5 | 3 390.1 | 3 340.8 | 3 292.1 | 2 461.0 | 2 444.4 |
| Udziały mniejszościowe | 47.5 | 47.5 | 48.9 | 97.8 | 104.7 | 322.3 | 347.3 | 360.6 | 377.4 | 256.6 | 260.5 | 249.4 | 239.8 | 246.5 | 246.6 | 210.2 | 215.4 | 198.3 | 154.1 | 130.8 | 27.2 | 25.2 | 24.4 | 2.1 | 1.5 | 26.4 | (13.2) | (9.5) | (6.6) | (9.3) | (8.6) | (9.5) | (9.5) | (9.8) | (9.8) | (9.8) | (9.8) | (9.6) | (9.2) | (8.7) | (8.3) | (9.2) | (10.7) | (9.9) |
| Pasywa | 5 033.5 | 5 137.7 | 5 358.4 | 5 436.2 | 8 545.8 | 11 307.4 | 12 158.1 | 12 545.4 | 13 478.9 | 16 257.2 | 16 543.3 | 17 835.6 | 18 868.7 | 17 955.4 | 19 903.4 | 20 439.7 | 20 658.4 | 17 863.1 | 18 135.0 | 17 752.8 | 17 331.0 | 13 698.3 | 12 341.2 | 12 238.7 | 12 090.5 | 11 188.3 | 10 576.7 | 10 335.1 | 10 088.1 | 9 183.8 | 9 156.0 | 8 968.5 | 9 045.5 | 8 550.0 | 8 550.0 | 8 066.0 | 7 952.2 | 8 014.8 | 7 507.7 | 7 425.5 | 7 275.0 | 7 310.9 | 6 550.9 | 6 509.2 |
| Inwestycje | 1.2 | 123.0 | 192.9 | 227.3 | 190.5 | 212.6 | 298.5 | 294.5 | 310.4 | 279.2 | 275.9 | 263.7 | 263.2 | 209.8 | 211.8 | 222.7 | 237.4 | 231.7 | 236.7 | 236.7 | 294.1 | 287.1 | 283.1 | 291.0 | 295.0 | 288.4 | 288.7 | 291.1 | 289.3 | 792.3 | 792.6 | 796.1 | 796.4 | 821.6 | 821.6 | 823.7 | 840.4 | 837.9 | 757.1 | 1 040.3 | 1 317.9 | 1 326.6 | 507.8 | 505.5 |
| Dług | 832.2 | 856.1 | 1 161.8 | 1 375.4 | 1 597.4 | 3 339.3 | 4 035.9 | 4 291.0 | 4 545.3 | 4 821.0 | 5 050.8 | 6 145.3 | 6 585.1 | 6 539.5 | 7 175.5 | 7 086.7 | 6 521.2 | 5 653.1 | 4 954.1 | 4 616.1 | 4 431.4 | 4 688.4 | 4 168.9 | 3 969.5 | 3 855.8 | 2 974.0 | 3 260.8 | 3 346.7 | 3 338.8 | 2 441.8 | 2 321.0 | 2 299.7 | 2 365.4 | 2 404.2 | 2 254.2 | 2 195.0 | 2 102.9 | 2 002.5 | 1 995.7 | 1 920.0 | 1 903.1 | 1 918.6 | 1 825.4 | 1 777.6 |
| Środki pieniężne i inne aktywa pieniężne | 1 645.5 | 1 516.9 | 1 265.5 | 1 143.3 | 1 167.1 | 1 572.3 | 1 606.0 | 1 468.1 | 1 103.6 | 4 034.6 | 3 308.2 | 3 595.4 | 2 815.2 | 3 387.5 | 2 828.3 | 2 088.3 | 1 427.5 | 1 116.4 | 969.1 | 943.3 | 1 183.7 | 933.3 | 1 234.0 | 1 420.0 | 1 323.8 | 1 340.2 | 1 045.0 | 938.6 | 660.8 | 392.7 | 414.5 | 419.7 | 317.5 | 514.2 | 514.2 | 512.8 | 435.5 | 242.4 | 377.7 | 452.4 | 383.0 | 286.4 | 265.2 | 279.1 |
| Dług netto | (813.2) | (660.8) | (103.8) | 232.2 | 430.4 | 1 767.1 | 2 430.0 | 2 822.9 | 3 441.7 | 786.4 | 1 742.6 | 2 549.8 | 3 769.9 | 3 152.0 | 4 347.2 | 4 998.5 | 5 093.7 | 4 536.6 | 3 985.0 | 3 672.7 | 3 247.7 | 3 755.1 | 2 934.9 | 2 549.5 | 2 532.1 | 1 633.8 | 2 215.8 | 2 408.1 | 2 678.0 | 2 049.1 | 1 906.5 | 1 880.0 | 2 047.9 | 1 890.0 | 1 740.0 | 1 682.2 | 1 667.5 | 1 760.1 | 1 618.0 | 1 467.6 | 1 520.1 | 1 632.2 | 1 560.3 | 1 498.5 |
| Ticker | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.SZ | 002426.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 |