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 | 7 107.1 | 7 795.8 | 7 823.6 | 8 248.2 | 7 883.7 | 7 590.3 | 7 600.0 | 7 254.0 | 7 583.9 | 7 839.4 | 7 990.2 | 8 778.9 | 8 776.0 | 8 979.0 | 9 267.6 | 9 410.6 | 9 567.1 | 10 070.7 | 10 251.3 | 10 378.7 | 10 523.2 | 10 910.7 | 10 568.3 | 10 627.7 | 10 900.0 | 11 354.2 | 11 018.9 | 11 117.2 | 11 600.9 | 11 431.5 | 12 233.0 | 12 722.2 | 12 296.4 | 12 650.3 | 12 650.3 | 12 946.8 | 13 248.9 | 12 174.9 | 11 771.2 | 11 814.2 | 11 464.1 | 11 559.2 | 11 464.0 | 11 373.1 |
| Aktywa trwałe | 2 792.0 | 3 249.3 | 3 133.5 | 3 365.5 | 3 291.7 | 3 519.0 | 3 483.4 | 3 510.3 | 3 555.5 | 3 591.2 | 3 527.6 | 3 926.2 | 3 921.2 | 4 095.9 | 4 125.3 | 4 260.7 | 4 226.5 | 4 616.6 | 4 512.0 | 4 609.9 | 4 676.0 | 4 683.2 | 4 567.3 | 4 582.3 | 4 559.6 | 5 121.9 | 5 282.2 | 5 489.5 | 5 695.3 | 5 874.2 | 5 965.3 | 5 818.3 | 5 751.1 | 5 749.6 | 5 749.6 | 5 668.4 | 5 411.0 | 5 302.8 | 5 174.2 | 5 288.7 | 4 948.1 | 4 902.7 | 5 272.5 | 5 311.3 |
| Rzeczowe aktywa trwałe netto | 2 255.3 | 2 735.9 | 2 642.9 | 2 766.1 | 2 797.9 | 2 990.6 | 2 952.4 | 2 964.4 | 2 956.5 | 2 982.0 | 2 942.2 | 3 220.3 | 3 219.2 | 3 364.7 | 3 349.1 | 3 453.8 | 3 498.8 | 3 851.8 | 3 773.4 | 3 809.2 | 3 853.1 | 3 848.7 | 3 720.4 | 3 701.4 | 3 593.5 | 3 678.3 | 3 547.1 | 3 614.7 | 3 535.5 | 3 795.7 | 3 721.3 | 3 688.7 | 3 623.9 | 3 617.2 | 3 617.2 | 3 450.7 | 3 400.2 | 3 270.7 | 3 230.3 | 3 069.1 | 3 022.6 | 2 901.7 | 2 813.0 | 2 706.1 |
| Wartość firmy | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 46.3 | 46.3 | 48.3 | 48.3 | 48.3 | 48.3 | 21.3 | 21.3 | 21.3 | 21.3 | 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 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 247.9 | 251.5 | 242.3 | 248.4 | 247.0 | 251.2 | 255.2 | 276.9 | 286.7 | 269.3 | 269.5 | 313.3 | 309.7 | 357.2 | 354.8 | 352.6 | 349.9 | 354.7 | 355.3 | 348.8 | 352.0 | 344.2 | 350.9 | 338.3 | 335.1 | 332.0 | 327.0 | 325.9 | 323.3 | 320.9 | 317.3 | 301.0 | 298.4 | 298.8 | 298.8 | 327.7 | 332.2 | 341.2 | 354.9 | 351.4 | 348.0 | 343.9 | 342.2 | 339.3 |
| Wartość firmy i wartości niematerialne i prawne | 279.4 | 283.0 | 273.8 | 279.9 | 278.4 | 282.6 | 286.7 | 308.3 | 318.1 | 300.8 | 301.0 | 359.5 | 356.0 | 405.5 | 403.1 | 400.8 | 398.2 | 376.0 | 376.6 | 370.1 | 373.3 | 344.2 | 350.9 | 338.3 | 335.1 | 332.0 | 327.0 | 325.9 | 323.3 | 320.9 | 317.3 | 301.0 | 298.4 | 298.8 | 298.8 | 327.7 | 332.2 | 341.2 | 354.9 | 351.4 | 348.0 | 343.9 | 342.2 | 339.3 |
| Należności netto | 2 491.0 | 2 658.3 | 2 686.3 | 2 477.0 | 2 483.2 | 2 347.6 | 2 143.2 | 2 134.8 | 1 845.5 | 2 065.6 | 2 582.8 | 2 765.3 | 2 751.5 | 2 923.0 | 3 059.4 | 3 192.9 | 3 181.1 | 3 041.2 | 3 212.8 | 2 928.1 | 3 088.9 | 2 977.2 | 2 661.8 | 2 327.1 | 2 475.8 | 2 755.9 | 2 750.4 | 2 408.8 | 2 500.5 | 2 334.6 | 2 516.0 | 2 381.9 | 2 373.4 | 2 492.5 | 2 423.5 | 2 827.8 | 3 279.8 | 2 913.1 | 2 387.0 | 2 433.5 | 2 346.3 | 2 522.6 | 2 626.8 | 2 808.2 |
| Inwestycje długoterminowe | 100.7 | 126.9 | 143.9 | 146.0 | 148.6 | 143.1 | 144.8 | 142.4 | 183.6 | 181.3 | 194.5 | 206.1 | 214.0 | 200.1 | 218.5 | 204.4 | 229.3 | 284.3 | 101.9 | 102.7 | 44.6 | (379.7) | (383.1) | (152.1) | (19.2) | 628.5 | 1 010.6 | 1 132.5 | 1 250.6 | 311.6 | 828.6 | 955.3 | 931.3 | 1 020.9 | 1 568.1 | 1 034.4 | 1 186.8 | 1 332.0 | 1 337.8 | 1 325.0 | 986.4 | 1 485.7 | 951.2 | 1 079.8 |
| Aktywa obrotowe | 4 315.1 | 4 546.6 | 4 690.1 | 4 882.6 | 4 592.0 | 4 071.3 | 4 116.6 | 3 743.7 | 4 028.4 | 4 248.2 | 4 462.6 | 4 852.6 | 4 854.9 | 4 883.1 | 5 142.4 | 5 149.9 | 5 340.6 | 5 454.1 | 5 739.3 | 5 768.8 | 5 847.3 | 6 227.5 | 6 001.0 | 6 045.4 | 6 340.3 | 6 232.3 | 5 736.7 | 5 627.8 | 5 905.6 | 5 557.3 | 6 267.7 | 6 903.9 | 6 545.3 | 6 900.7 | 6 900.7 | 7 278.4 | 7 837.9 | 6 872.0 | 6 597.0 | 6 525.5 | 6 516.0 | 6 656.5 | 6 191.5 | 6 061.8 |
| Środki pieniężne i Inwestycje | 313.5 | 283.3 | 366.9 | 422.3 | 425.2 | 274.7 | 690.3 | 296.9 | 622.0 | 736.1 | 845.7 | 656.5 | 748.4 | 448.3 | 565.3 | 561.5 | 508.2 | 643.0 | 920.2 | 1 050.8 | 852.1 | 1 662.8 | 1 880.4 | 2 442.9 | 2 641.8 | 2 289.4 | 1 568.8 | 1 772.9 | 1 812.2 | 1 664.0 | 2 063.9 | 2 308.6 | 2 087.9 | 2 233.6 | 2 610.2 | 2 026.1 | 2 213.0 | 1 838.7 | 1 859.9 | 2 114.0 | 2 243.0 | 2 163.1 | 1 625.7 | 1 295.4 |
| Zapasy | 1 209.5 | 1 267.3 | 1 458.1 | 1 676.7 | 1 427.6 | 1 167.7 | 1 052.2 | 1 073.3 | 1 260.9 | 1 250.0 | 981.5 | 1 216.9 | 1 188.0 | 1 344.4 | 1 345.5 | 1 309.0 | 1 373.9 | 1 529.4 | 1 360.9 | 1 485.6 | 1 150.2 | 1 369.5 | 1 283.5 | 1 165.3 | 1 095.3 | 1 024.9 | 1 134.0 | 1 055.0 | 1 178.8 | 1 103.2 | 1 305.3 | 1 485.3 | 1 305.0 | 1 458.7 | 1 458.7 | 1 482.0 | 1 482.5 | 1 364.7 | 1 535.1 | 1 529.0 | 1 589.4 | 1 539.8 | 1 597.5 | 1 621.2 |
| Inwestycje krótkoterminowe | (33.5) | (52.1) | (54.1) | (53.0) | (60.6) | (54.8) | (56.5) | (52.8) | (53.5) | (53.7) | (63.4) | (62.6) | (82.0) | (78.2) | (96.6) | (82.6) | (95.4) | (155.3) | 12.8 | 12.8 | 74.8 | 618.6 | 640.0 | 425.9 | 344.1 | 224.8 | 133.1 | 130.9 | 191.4 | 551.1 | 180.6 | 187.4 | 294.3 | 281.0 | 376.7 | 286.5 | 195.2 | 59.7 | 76.8 | 108.1 | 326.4 | 439.5 | 442.1 | 455.0 |
| Środki pieniężne i inne aktywa pieniężne | 313.5 | 283.3 | 366.9 | 422.3 | 425.2 | 274.7 | 690.3 | 296.9 | 622.0 | 736.1 | 845.7 | 656.5 | 748.4 | 448.3 | 565.3 | 561.5 | 508.2 | 643.0 | 907.4 | 1 038.0 | 777.3 | 1 044.3 | 1 240.4 | 2 017.0 | 2 297.7 | 2 064.6 | 1 435.7 | 1 642.0 | 1 620.8 | 1 112.9 | 1 883.3 | 2 121.2 | 1 793.7 | 1 952.6 | 1 952.6 | 1 739.5 | 2 017.9 | 1 779.0 | 1 783.0 | 2 005.9 | 1 916.6 | 1 723.5 | 1 183.6 | 840.4 |
| Należności krótkoterminowe | 799.4 | 987.6 | 757.4 | 1 193.0 | 872.8 | 898.8 | 886.0 | 803.9 | 912.3 | 880.7 | 924.2 | 1 230.5 | 1 019.7 | 933.9 | 852.9 | 911.1 | 822.2 | 1 123.3 | 1 082.9 | 1 199.2 | 1 017.2 | 1 137.2 | 840.3 | 963.1 | 912.2 | 1 027.0 | 1 000.0 | 977.6 | 1 249.1 | 847.1 | 1 495.1 | 2 000.6 | 1 545.1 | 1 358.4 | 1 358.4 | 1 696.3 | 1 921.9 | 1 366.8 | 844.5 | 911.0 | 1 001.2 | 592.6 | 977.4 | 1 043.7 |
| Dług krótkoterminowy | 334.2 | 345.6 | 388.4 | 493.4 | 313.6 | 237.4 | 154.7 | 105.3 | 105.6 | 98.6 | 59.0 | 210.0 | 269.0 | 58.0 | 368.0 | 468.0 | 360.0 | 360.0 | 341.0 | 349.0 | 349.0 | 300.3 | 70.0 | 370.2 | 370.4 | 370.5 | 0.2 | 100.3 | 34.4 | 39.6 | 34.5 | 34.4 | 34.4 | 938.0 | 938.0 | 811.6 | 691.8 | 187.3 | 305.4 | 542.7 | 500.4 | 0.0 | 1.4 | 25.0 |
| Zobowiązania krótkoterminowe | 1 368.3 | 1 701.6 | 1 390.0 | 1 930.7 | 1 572.5 | 1 389.9 | 1 339.1 | 1 086.1 | 1 239.0 | 1 316.0 | 1 259.2 | 1 969.7 | 1 723.1 | 1 422.6 | 1 584.4 | 1 780.4 | 1 596.1 | 1 831.5 | 1 758.1 | 1 883.9 | 1 752.0 | 1 858.7 | 1 294.8 | 1 603.8 | 1 599.0 | 1 746.5 | 1 312.4 | 1 356.8 | 1 589.9 | 1 259.7 | 1 853.6 | 2 419.3 | 1 934.5 | 2 716.4 | 2 716.4 | 2 790.5 | 2 917.7 | 1 886.3 | 1 556.7 | 1 794.1 | 1 813.6 | 1 882.2 | 1 795.0 | 1 657.4 |
| Rozliczenia międzyokresowe | 187.0 | 325.9 | 228.5 | 190.9 | 302.5 | 214.2 | 250.6 | 145.8 | 176.5 | 292.5 | 230.9 | 487.0 | 388.7 | 366.8 | 292.7 | 337.6 | 350.9 | 302.0 | 290.6 | 295.4 | 343.9 | 386.9 | 342.1 | 230.1 | 85.9 | 343.4 | 305.7 | 273.5 | 301.5 | 365.8 | 0.0 | 0.0 | 32.4 | 42.3 | 0.0 | 38.8 | 301.3 | 326.4 | 402.2 | 330.7 | 307.2 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 86.0 | 31.3 | 31.3 | 60.8 | 30.2 | 21.4 | 21.2 | 18.6 | 17.9 | 24.9 | 23.9 | 123.4 | 122.9 | 322.6 | 122.6 | 21.3 | 21.0 | 28.3 | 27.4 | 26.3 | 61.8 | 58.1 | 56.7 | 57.3 | 165.5 | 267.6 | 265.8 | 562.7 | 583.4 | 581.8 | 581.5 | 589.0 | 587.9 | 88.9 | 88.9 | 286.5 | 588.7 | 581.2 | 555.4 | 353.2 | 50.9 | 55.7 | 49.2 | 47.0 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | (30.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (300.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (55.5) | 0.7 | 0.8 | 0.1 | 23.0 | 23.1 | 25.0 | 30.3 | 31.8 | 34.5 | 0.0 | 34.1 | 34.5 | 29.1 | (55.4) | (53.2) | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 86.0 | 31.3 | 31.3 | 60.8 | 30.2 | 21.4 | 21.2 | 18.6 | 17.9 | 24.9 | 23.9 | 123.4 | 122.9 | 322.6 | 122.6 | 21.3 | 21.0 | 28.3 | 27.4 | 26.3 | 61.8 | 58.1 | 56.7 | 57.3 | 165.5 | 267.6 | 265.8 | 562.7 | 583.4 | 581.8 | 581.5 | 589.0 | 587.9 | 88.9 | 88.9 | 286.5 | 588.7 | 581.2 | 555.4 | 353.2 | 50.9 | 55.7 | 49.2 | 47.0 |
| 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 | 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 |
| Zobowiązania ogółem | 1 454.3 | 1 732.8 | 1 421.2 | 1 991.5 | 1 602.6 | 1 411.3 | 1 360.3 | 1 104.7 | 1 256.9 | 1 341.0 | 1 283.2 | 2 093.1 | 1 846.0 | 1 745.2 | 1 707.0 | 1 801.7 | 1 617.1 | 1 859.8 | 1 785.5 | 1 910.2 | 1 813.8 | 1 916.8 | 1 351.5 | 1 661.0 | 1 764.6 | 2 014.1 | 1 578.2 | 1 919.5 | 2 173.3 | 1 841.5 | 2 435.2 | 3 008.3 | 2 522.5 | 2 805.3 | 2 805.3 | 3 076.9 | 3 506.4 | 2 467.5 | 2 112.2 | 2 147.3 | 1 864.5 | 1 937.9 | 1 844.2 | 1 704.4 |
| Kapitał (fundusz) podstawowy | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 767.0 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 150.5 | 1 124.0 | 1 124.0 | 1 124.0 |
| Zyski zatrzymane | 2 804.4 | 3 094.9 | 3 429.7 | 3 273.0 | 3 352.7 | 3 349.7 | 3 407.7 | 3 306.9 | 3 476.7 | 3 675.2 | 3 835.2 | 3 808.6 | 4 047.3 | 4 273.4 | 4 579.9 | 4 634.3 | 4 944.8 | 5 133.0 | 5 393.4 | 5 385.2 | 5 635.3 | 5 826.3 | 6 056.6 | 5 799.0 | 5 980.4 | 6 211.8 | 6 388.2 | 6 217.9 | 6 485.9 | 6 652.8 | 6 863.9 | 6 759.0 | 6 809.5 | 6 865.9 | 7 511.3 | 6 875.1 | 6 728.7 | 6 687.0 | 6 630.7 | 6 632.0 | 6 566.6 | 6 613.0 | 6 675.6 | 6 723.3 |
| Kapitał własny | 5 652.8 | 6 063.0 | 6 402.3 | 6 256.7 | 6 281.0 | 6 179.0 | 6 239.7 | 6 149.3 | 6 327.0 | 6 498.4 | 6 707.0 | 6 685.7 | 6 930.0 | 7 233.9 | 7 560.6 | 7 608.9 | 7 950.0 | 8 211.0 | 8 465.9 | 8 468.5 | 8 709.4 | 8 993.9 | 9 216.8 | 8 966.6 | 9 135.4 | 9 340.0 | 9 440.6 | 9 197.7 | 9 427.6 | 9 590.0 | 9 797.8 | 9 713.8 | 9 773.9 | 9 845.1 | 9 845.1 | 9 869.9 | 9 742.5 | 9 707.4 | 9 659.0 | 9 666.9 | 9 599.6 | 9 621.3 | 9 619.8 | 9 668.7 |
| Udziały mniejszościowe | 339.0 | 351.0 | 355.7 | 366.6 | 311.2 | 186.3 | 186.0 | 195.7 | 204.1 | 171.7 | 220.2 | 225.5 | 231.3 | 229.4 | 250.3 | 244.7 | 267.4 | 244.9 | 238.7 | 236.5 | 227.2 | 218.6 | 211.3 | 207.9 | 201.7 | 187.2 | 182.3 | 177.0 | 168.8 | 153.5 | 148.0 | 159.2 | 167.6 | 188.5 | 188.5 | 197.3 | 204.8 | 203.6 | 250.9 | 256.5 | 247.5 | 252.9 | 254.5 | 256.1 |
| Pasywa | 7 107.1 | 7 795.8 | 7 823.6 | 8 248.2 | 7 883.7 | 7 590.3 | 7 600.0 | 7 254.0 | 7 583.9 | 7 839.4 | 7 990.2 | 8 778.9 | 8 776.0 | 8 979.0 | 9 267.6 | 9 410.6 | 9 567.1 | 10 070.7 | 10 251.3 | 10 378.7 | 10 523.2 | 10 910.7 | 10 568.3 | 10 627.7 | 10 900.0 | 11 354.2 | 11 018.9 | 11 117.2 | 11 600.9 | 11 431.5 | 12 233.0 | 12 722.2 | 12 296.4 | 12 650.3 | 12 650.3 | 12 946.8 | 13 248.9 | 12 174.9 | 11 771.2 | 11 814.2 | 11 464.1 | 11 559.2 | 11 464.0 | 11 373.1 |
| Inwestycje | 67.2 | 74.8 | 89.8 | 93.0 | 88.0 | 88.3 | 88.3 | 89.6 | 130.1 | 127.6 | 131.1 | 143.5 | 132.0 | 121.9 | 121.9 | 121.8 | 133.8 | 129.0 | 114.7 | 115.5 | 119.4 | 238.8 | 256.9 | 273.8 | 324.9 | 853.2 | 1 143.6 | 1 263.3 | 1 442.0 | 862.7 | 1 009.2 | 1 142.8 | 1 225.5 | 1 301.9 | 1 944.7 | 1 320.9 | 1 382.0 | 1 391.7 | 1 337.8 | 1 325.0 | 1 312.7 | 1 436.7 | 1 393.4 | 1 534.8 |
| Dług | 389.2 | 345.6 | 388.4 | 523.4 | 313.6 | 237.4 | 154.7 | 105.3 | 105.6 | 98.6 | 59.0 | 310.0 | 369.0 | 358.0 | 468.0 | 468.0 | 360.0 | 360.0 | 341.0 | 349.0 | 349.0 | 300.3 | 70.0 | 370.2 | 480.4 | 570.5 | 200.2 | 600.3 | 534.4 | 539.6 | 534.5 | 534.4 | 534.4 | 938.0 | 938.0 | 1 011.7 | 1 191.8 | 687.3 | 805.4 | 842.7 | 500.4 | 991.7 | 1.4 | 25.0 |
| Środki pieniężne i inne aktywa pieniężne | 313.5 | 283.3 | 366.9 | 422.3 | 425.2 | 274.7 | 690.3 | 296.9 | 622.0 | 736.1 | 845.7 | 656.5 | 748.4 | 448.3 | 565.3 | 561.5 | 508.2 | 643.0 | 907.4 | 1 038.0 | 777.3 | 1 044.3 | 1 240.4 | 2 017.0 | 2 297.7 | 2 064.6 | 1 435.7 | 1 642.0 | 1 620.8 | 1 112.9 | 1 883.3 | 2 121.2 | 1 793.7 | 1 952.6 | 1 952.6 | 1 739.5 | 2 017.9 | 1 779.0 | 1 783.0 | 2 005.9 | 1 916.6 | 1 723.5 | 1 183.6 | 840.4 |
| Dług netto | 75.6 | 62.3 | 21.5 | 101.1 | (111.6) | (37.3) | (535.5) | (191.6) | (516.4) | (637.6) | (786.7) | (346.5) | (379.4) | (90.3) | (97.3) | (93.5) | (148.2) | (283.0) | (566.4) | (689.0) | (428.3) | (744.0) | (1 170.4) | (1 646.8) | (1 817.4) | (1 494.2) | (1 235.6) | (1 041.7) | (1 086.5) | (573.3) | (1 348.9) | (1 586.7) | (1 259.2) | (1 014.5) | (1 014.5) | (727.8) | (826.0) | (1 091.7) | (977.6) | (1 163.2) | (1 416.2) | (731.8) | (1 182.2) | (815.4) |
| Ticker | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.SZ | 002440.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 |