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 | 2012 | 2013 | 2014 | 2014 | 2014 | 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 | Q4 | Q1 | Q1 | Q2 | Q4 | 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 | 2 323.9 | 1 997.0 | 2 507.8 | 2 507.8 | 3 321.9 | 4 407.6 | 0.0 | 4 305.0 | 5 256.2 | 7 472.5 | 7 298.1 | 7 388.4 | 8 149.6 | 8 983.1 | 9 451.3 | 9 503.5 | 10 473.3 | 11 070.2 | 11 153.7 | 10 793.4 | 12 159.2 | 12 574.6 | 12 529.1 | 14 158.7 | 15 079.4 | 16 587.1 | 16 148.8 | 16 043.3 | 17 177.4 | 18 709.3 | 18 489.5 | 20 028.5 | 20 581.5 | 21 065.9 | 21 065.9 | 19 701.2 | 20 225.4 | 21 305.7 | 22 186.3 | 21 496.7 | 21 625.0 | 22 700.2 | 22 521.5 | 22 195.6 |
| Aktywa trwałe | 750.8 | 689.6 | 970.9 | 970.9 | 1 098.4 | 1 622.3 | (644.3) | 1 915.5 | 2 110.9 | 2 222.1 | 2 394.0 | 2 564.6 | 2 727.8 | 2 929.1 | 3 437.4 | 3 779.3 | 4 312.2 | 4 241.4 | 4 490.6 | 4 739.3 | 4 960.9 | 5 150.1 | 5 405.9 | 5 627.0 | 6 036.5 | 6 337.3 | 6 677.4 | 7 060.1 | 7 411.0 | 7 688.6 | 7 806.7 | 8 520.9 | 8 800.4 | 8 896.8 | 8 896.8 | 9 001.3 | 9 342.0 | 9 373.7 | 9 738.2 | 9 640.4 | 9 733.3 | 9 762.9 | 9 378.4 | 9 246.9 |
| Rzeczowe aktywa trwałe netto | 602.3 | 567.7 | 705.0 | 705.0 | 844.5 | 1 215.8 | 0.0 | 1 347.5 | 1 437.4 | 1 604.5 | 1 807.6 | 1 892.1 | 2 064.7 | 2 268.6 | 2 534.6 | 2 782.2 | 3 193.7 | 3 357.8 | 3 525.6 | 3 627.5 | 3 787.5 | 4 061.5 | 4 021.2 | 4 127.5 | 4 386.1 | 4 880.7 | 5 096.3 | 5 335.6 | 5 709.8 | 6 131.8 | 5 943.8 | 6 147.9 | 6 395.7 | 6 629.7 | 6 629.7 | 6 675.6 | 6 734.4 | 6 844.0 | 7 261.9 | 7 180.4 | 7 257.1 | 7 354.7 | 7 361.2 | 7 220.9 |
| Wartość firmy | 19.0 | 19.0 | 20.6 | 20.6 | 20.6 | 20.6 | 0.0 | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 196.5 | 205.6 | 204.1 | 209.1 | 209.1 | 209.1 | 209.1 | 209.1 | 209.1 | 209.1 | 209.1 | 214.8 | 214.8 | 268.1 | 277.5 | 249.9 | 249.9 | 540.1 | 545.5 | 598.4 | 598.4 | 598.4 | 628.6 | 601.7 | 583.5 | 583.5 | 583.5 | 583.5 | 399.2 | 397.3 |
| Wartości niematerialne i prawne | 29.1 | 28.8 | 66.5 | 66.5 | 119.8 | 134.0 | 0.0 | 190.3 | 220.8 | 218.8 | 217.0 | 216.0 | 215.6 | 215.9 | 237.9 | 283.4 | 314.5 | 372.3 | 368.7 | 423.2 | 421.4 | 430.4 | 543.4 | 683.7 | 680.2 | 684.6 | 698.2 | 722.3 | 720.2 | 725.1 | 688.9 | 722.7 | 743.5 | 744.6 | 744.6 | 728.9 | 732.4 | 734.5 | 699.4 | 673.4 | 675.4 | 667.8 | 592.6 | 581.7 |
| Wartość firmy i wartości niematerialne i prawne | 48.1 | 47.8 | 87.1 | 87.1 | 140.3 | 154.5 | 0.0 | 215.1 | 245.6 | 243.7 | 241.8 | 240.8 | 240.4 | 240.7 | 434.3 | 489.0 | 518.6 | 581.4 | 577.7 | 632.2 | 630.4 | 639.5 | 752.5 | 892.8 | 889.2 | 899.4 | 912.9 | 990.3 | 997.8 | 975.0 | 938.8 | 1 262.8 | 1 289.0 | 1 343.0 | 1 343.0 | 1 327.4 | 1 361.0 | 1 336.1 | 1 282.9 | 1 256.9 | 1 258.9 | 1 251.3 | 991.8 | 979.0 |
| Należności netto | 896.8 | 844.7 | 1 062.5 | 1 117.8 | 1 498.7 | 1 850.1 | 0.0 | 1 673.9 | 2 211.4 | 2 984.9 | 2 488.1 | 2 090.7 | 2 641.3 | 3 476.1 | 3 131.9 | 2 670.9 | 3 253.2 | 4 259.4 | 3 183.1 | 2 916.5 | 3 885.8 | 4 405.8 | 3 708.9 | 3 857.8 | 4 623.4 | 5 751.0 | 5 114.7 | 4 783.6 | 5 262.1 | 6 159.0 | 5 808.6 | 5 619.3 | 6 515.6 | 6 640.7 | 6 225.4 | 5 160.5 | 4 839.9 | 6 009.5 | 6 219.4 | 5 116.4 | 5 366.7 | 6 085.1 | 6 758.5 | 5 694.3 |
| Inwestycje długoterminowe | 58.2 | 0.0 | 5.0 | 5.0 | 5.0 | 74.4 | 0.0 | 108.0 | 108.9 | 102.4 | 105.1 | 41.6 | 41.3 | 92.7 | 23.8 | 166.1 | 201.2 | 29.5 | (991.1) | (746.3) | (733.8) | 132.8 | 132.1 | 132.3 | 145.3 | 157.1 | 165.0 | 168.0 | (86.9) | 220.2 | 0.0 | (144.2) | (156.4) | (212.0) | 8.9 | (190.0) | (174.8) | (270.1) | 716.7 | 716.7 | 716.7 | (703.2) | (1 155.7) | (1 149.0) |
| Aktywa obrotowe | 1 573.1 | 1 307.4 | 1 536.9 | 1 536.9 | 2 223.5 | 2 785.3 | 644.3 | 2 389.5 | 3 145.3 | 5 250.4 | 4 904.2 | 4 823.9 | 5 421.8 | 6 054.0 | 6 013.8 | 5 724.2 | 6 161.1 | 6 828.9 | 6 663.1 | 6 054.1 | 7 198.4 | 7 424.5 | 7 123.2 | 8 531.7 | 9 042.9 | 10 249.8 | 9 471.4 | 8 983.2 | 9 766.4 | 11 020.7 | 10 682.8 | 11 507.7 | 11 781.1 | 12 169.1 | 12 169.1 | 10 699.9 | 10 883.4 | 11 932.0 | 12 448.1 | 11 856.2 | 11 891.7 | 12 937.3 | 13 143.2 | 12 948.7 |
| Środki pieniężne i Inwestycje | 454.4 | 275.6 | 245.0 | 245.0 | 479.7 | 644.3 | 644.3 | 429.5 | 519.0 | 1 789.5 | 2 014.0 | 1 560.7 | 677.2 | 879.1 | 1 122.8 | 1 463.7 | 942.2 | 822.8 | 2 516.6 | 2 112.4 | 2 232.9 | 1 711.9 | 2 052.5 | 3 290.8 | 2 960.0 | 2 851.3 | 2 412.4 | 2 182.2 | 2 485.6 | 2 817.3 | 2 931.6 | 3 695.7 | 3 075.4 | 3 538.1 | 3 538.1 | 3 666.5 | 4 213.2 | 3 998.9 | 4 373.1 | 4 769.7 | 4 497.0 | 4 258.4 | 4 060.5 | 4 987.0 |
| Zapasy | 244.2 | 214.9 | 169.4 | 169.4 | 233.7 | 274.8 | 0.0 | 243.5 | 389.1 | 430.0 | 372.1 | 436.2 | 773.0 | 709.6 | 822.0 | 804.3 | 978.0 | 943.8 | 871.9 | 955.4 | 1 026.8 | 1 011.3 | 1 084.2 | 1 088.3 | 1 390.6 | 1 518.3 | 1 848.0 | 1 919.6 | 1 934.6 | 1 779.1 | 1 592.3 | 1 806.2 | 1 867.8 | 1 766.4 | 1 766.4 | 1 647.0 | 1 630.4 | 1 748.7 | 1 619.2 | 1 515.1 | 1 705.6 | 1 896.8 | 1 748.9 | 1 696.5 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (54.2) | 1 288.5 | (84.8) | (85.7) | (79.2) | (81.9) | 0.5 | 0.8 | 6.2 | 17.4 | (124.9) | (170.4) | 0.2 | 1 020.8 | 776.1 | 763.5 | 190.5 | 60.5 | 1 085.4 | 616.3 | 514.5 | 424.9 | 235.6 | 88.8 | 152.8 | 170.1 | 153.4 | 165.6 | 220.9 | 220.9 | 199.1 | 188.3 | 282.9 | 877.3 | 803.5 | 741.1 | 724.4 | 1 181.7 | 1 174.9 |
| Środki pieniężne i inne aktywa pieniężne | 454.4 | 275.6 | 245.0 | 245.0 | 479.7 | 644.3 | (644.3) | 429.5 | 519.0 | 1 789.5 | 2 014.0 | 1 560.1 | 676.4 | 872.9 | 1 105.4 | 1 463.7 | 942.2 | 822.6 | 1 495.8 | 1 336.3 | 1 469.3 | 1 521.4 | 1 992.0 | 2 205.4 | 2 343.7 | 2 336.8 | 1 987.5 | 1 946.5 | 2 396.8 | 2 664.5 | 2 761.5 | 3 542.3 | 2 909.8 | 3 317.2 | 3 317.2 | 3 467.3 | 4 024.9 | 3 715.9 | 3 495.9 | 3 966.2 | 3 756.0 | 3 534.0 | 2 878.8 | 3 812.1 |
| Należności krótkoterminowe | 525.5 | 434.5 | 434.7 | 434.7 | 682.8 | 744.0 | 0.0 | 634.2 | 953.9 | 1 124.3 | 892.6 | 853.9 | 1 255.4 | 1 375.5 | 1 319.6 | 1 265.0 | 1 489.3 | 1 721.6 | 1 269.0 | 1 236.4 | 1 782.6 | 1 907.8 | 1 591.7 | 1 656.0 | 2 222.6 | 2 653.5 | 2 297.4 | 2 110.1 | 2 515.6 | 2 994.3 | 2 407.4 | 2 808.3 | 3 391.5 | 3 020.5 | 3 020.5 | 2 566.3 | 2 614.7 | 3 303.5 | 2 800.4 | 2 271.2 | 2 624.0 | 2 273.2 | 3 841.0 | 3 423.8 |
| Dług krótkoterminowy | 624.7 | 429.6 | 618.1 | 618.1 | 800.5 | 1 162.5 | 0.0 | 1 098.6 | 1 255.3 | 846.6 | 796.0 | 884.9 | 974.1 | 1 325.2 | 1 634.9 | 1 668.7 | 1 807.8 | 1 934.0 | 2 365.3 | 2 053.2 | 2 916.1 | 2 650.0 | 2 934.9 | 3 277.8 | 2 848.1 | 3 033.8 | 2 946.4 | 2 826.9 | 3 211.7 | 3 985.2 | 3 647.3 | 4 400.6 | 4 279.8 | 4 262.8 | 4 294.1 | 4 056.9 | 4 284.7 | 4 531.4 | 5 579.2 | 4 956.2 | 5 244.6 | 4 270.2 | 4 176.4 | 4 488.3 |
| Zobowiązania krótkoterminowe | 1 376.1 | 1 025.2 | 1 154.7 | 1 154.7 | 1 661.3 | 2 098.2 | 0.0 | 1 880.3 | 2 449.3 | 2 241.2 | 1 906.7 | 2 027.0 | 2 503.7 | 3 012.8 | 3 267.8 | 3 366.9 | 3 816.6 | 4 076.5 | 3 903.0 | 3 625.0 | 5 160.5 | 5 008.5 | 4 835.4 | 5 292.3 | 5 764.6 | 6 493.0 | 5 633.9 | 5 443.6 | 6 301.1 | 7 523.6 | 6 565.1 | 7 887.8 | 8 394.4 | 8 201.8 | 8 201.8 | 7 296.3 | 7 888.8 | 8 758.9 | 9 165.3 | 7 883.7 | 8 625.2 | 9 643.6 | 9 488.1 | 9 085.1 |
| Rozliczenia międzyokresowe | 101.6 | 34.9 | 0.0 | 96.2 | 173.7 | 184.4 | 0.0 | 142.2 | 228.9 | 260.4 | 207.3 | 277.7 | 258.9 | 296.3 | 286.4 | 400.5 | 477.0 | 395.8 | 240.8 | 306.0 | 425.7 | 410.1 | 103.5 | 92.4 | 527.7 | 802.5 | 387.1 | 502.9 | 570.6 | 538.3 | 0.0 | 90.9 | 77.2 | 100.3 | 0.0 | 100.4 | 984.9 | 919.3 | 78.0 | 81.8 | 96.0 | 84.9 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 22.7 | 15.9 | 0.0 | 9.1 | 8.8 | 133.8 | 0.0 | 161.2 | 242.5 | 943.2 | 939.0 | 938.7 | 933.9 | 949.3 | 963.8 | 947.1 | 1 087.6 | 1 082.8 | 1 218.5 | 1 220.2 | 733.6 | 911.8 | 944.9 | 2 011.7 | 2 158.8 | 1 347.9 | 1 519.4 | 1 703.4 | 1 629.9 | 1 618.9 | 2 222.3 | 2 315.9 | 1 913.4 | 2 109.2 | 2 109.2 | 1 536.0 | 1 498.3 | 1 453.7 | 1 275.5 | 1 842.0 | 1 386.3 | 1 365.2 | 1 271.5 | 1 126.3 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (102.5) | 0.0 | (128.7) | 0.0 | (903.1) | (899.3) | 0.1 | 0.1 | 1.1 | 2.3 | 9.7 | 17.5 | 52.6 | 53.2 | 55.7 | 62.0 | 90.5 | 89.5 | 87.6 | 92.0 | 140.6 | 136.4 | 141.3 | 149.1 | 133.7 | 132.7 | 150.8 | 151.6 | 194.2 | 0.0 | 195.9 | 204.3 | 180.0 | 260.5 | 255.1 | 249.5 | 261.1 | 241.0 | 231.5 |
| Zobowiązania długoterminowe | 22.7 | 15.9 | 0.0 | 9.1 | 8.8 | 133.8 | 0.0 | 161.2 | 242.5 | 943.2 | 939.0 | 938.7 | 933.9 | 949.3 | 963.8 | 947.1 | 1 087.6 | 1 082.8 | 1 218.5 | 1 220.2 | 733.6 | 911.8 | 944.9 | 2 011.7 | 2 158.8 | 1 347.9 | 1 519.4 | 1 703.4 | 1 629.9 | 1 618.9 | 2 222.3 | 2 315.9 | 1 913.4 | 2 109.2 | 2 109.2 | 1 536.0 | 1 498.3 | 1 453.7 | 1 275.5 | 1 842.0 | 1 386.3 | 1 365.2 | 1 271.5 | 1 126.3 |
| 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 | 4.9 | 1.2 | 23.9 | 11.4 | 19.4 | 8.9 | 13.9 | 5.5 | 10.5 | 1.8 | 100.4 | 23.7 | 61.8 | 54.0 | 140.4 | 130.2 | 178.6 | 155.0 | 186.5 | 291.9 | 162.1 | 170.1 | 164.3 | 276.4 | 242.5 | 268.9 | 317.9 | 351.8 | 304.9 |
| Zobowiązania ogółem | 1 398.8 | 1 041.1 | 1 154.7 | 1 163.8 | 1 670.2 | 2 232.0 | 0.0 | 2 041.5 | 2 691.8 | 3 184.4 | 2 845.7 | 2 965.7 | 3 437.6 | 3 962.0 | 4 231.6 | 4 314.0 | 4 904.3 | 5 159.3 | 5 121.5 | 4 845.2 | 5 894.1 | 5 920.3 | 5 780.2 | 7 304.0 | 7 923.4 | 7 840.8 | 7 153.3 | 7 146.9 | 7 930.9 | 9 142.4 | 8 787.5 | 10 203.6 | 10 307.8 | 10 311.0 | 10 311.0 | 8 832.3 | 9 387.1 | 10 212.6 | 10 440.8 | 9 725.6 | 10 011.6 | 11 008.8 | 10 759.6 | 10 211.4 |
| Kapitał (fundusz) podstawowy | 150.0 | 150.0 | 150.0 | 150.0 | 150.0 | 360.0 | 0.0 | 360.0 | 360.0 | 400.0 | 400.0 | 400.0 | 400.0 | 400.0 | 400.0 | 400.0 | 400.0 | 400.0 | 400.0 | 877.1 | 877.1 | 877.1 | 877.1 | 877.1 | 877.1 | 934.2 | 937.2 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 | 930.5 |
| Zyski zatrzymane | 766.3 | 798.6 | 1 229.3 | 1 173.1 | 1 462.5 | 1 710.5 | 0.0 | 1 784.2 | 2 081.6 | 2 355.5 | 2 517.8 | 2 466.9 | 2 766.6 | 3 020.1 | 3 159.5 | 3 046.3 | 3 322.7 | 3 725.7 | 3 879.9 | 3 783.2 | 4 095.5 | 4 507.2 | 4 632.8 | 4 591.0 | 4 919.8 | 5 296.8 | 5 463.2 | 5 372.2 | 5 703.8 | 6 038.3 | 6 259.0 | 6 310.7 | 6 858.7 | 7 278.2 | 7 702.9 | 7 459.6 | 7 410.2 | 7 664.2 | 8 076.3 | 8 295.0 | 8 006.2 | 8 321.4 | 8 616.0 | 8 857.1 |
| Kapitał własny | 925.1 | 955.9 | 1 344.0 | 1 344.0 | 1 651.8 | 2 175.6 | 2 175.6 | 2 263.5 | 2 564.4 | 4 288.1 | 4 452.5 | 4 422.7 | 4 711.9 | 5 021.1 | 5 219.7 | 5 189.5 | 5 569.0 | 5 910.9 | 6 032.2 | 5 948.3 | 6 265.1 | 6 654.2 | 6 748.9 | 6 854.6 | 7 156.0 | 8 746.3 | 8 995.5 | 8 896.4 | 9 246.5 | 9 566.8 | 9 702.0 | 9 824.9 | 10 273.6 | 10 754.9 | 10 754.9 | 10 868.9 | 10 838.3 | 11 093.1 | 11 591.6 | 11 771.0 | 11 443.3 | 11 691.4 | 11 762.0 | 11 984.2 |
| Udziały mniejszościowe | 0.0 | 0.0 | 1.1 | 1.1 | 2.3 | 6.3 | 0.0 | 15.0 | 15.8 | 16.5 | 17.3 | 25.3 | 21.9 | 21.5 | 103.0 | 165.4 | 256.9 | 257.6 | 263.8 | 264.1 | 269.6 | 292.6 | 295.7 | 302.5 | 308.8 | 240.2 | 264.7 | 274.6 | 287.4 | 305.6 | 326.9 | 444.4 | 515.6 | 513.4 | 513.4 | 478.5 | 489.2 | 518.1 | 540.0 | 492.0 | 495.3 | 450.8 | 279.4 | 267.4 |
| Pasywa | 2 323.9 | 1 997.0 | 2 498.7 | 2 507.8 | 3 321.9 | 4 407.6 | 2 175.6 | 4 305.0 | 5 256.2 | 7 472.5 | 7 298.1 | 7 388.4 | 8 149.6 | 8 983.1 | 9 451.3 | 9 503.5 | 10 473.3 | 11 070.2 | 11 153.7 | 10 793.4 | 12 159.2 | 12 574.6 | 12 529.1 | 14 158.7 | 15 079.4 | 16 587.1 | 16 148.8 | 16 043.3 | 17 177.4 | 18 709.3 | 18 489.5 | 20 028.5 | 20 581.5 | 21 065.9 | 21 065.9 | 19 701.2 | 20 225.4 | 21 305.7 | 22 186.3 | 21 496.7 | 21 625.0 | 22 700.2 | 22 521.5 | 22 195.6 |
| Inwestycje | 58.2 | 0.0 | 5.0 | 5.0 | 5.0 | 20.2 | 1 288.5 | 23.2 | 23.2 | 23.2 | 23.2 | 42.1 | 42.1 | 98.9 | 41.2 | 41.2 | 30.8 | 29.8 | 29.8 | 29.8 | 29.8 | 190.5 | 60.5 | 1 085.4 | 616.3 | 514.5 | 424.9 | 235.6 | 2.0 | 152.8 | 170.1 | 9.2 | 9.2 | 8.9 | 229.8 | 9.1 | 13.5 | 12.9 | 1 594.0 | 1 520.2 | 1 457.8 | 21.1 | 26.0 | 25.9 |
| Dług | 641.8 | 441.6 | 618.1 | 618.1 | 800.5 | 1 265.0 | 0.0 | 1 227.3 | 1 457.2 | 1 749.7 | 1 695.3 | 1 783.8 | 1 869.6 | 2 225.9 | 2 537.6 | 2 552.1 | 2 823.1 | 2 898.9 | 3 469.7 | 3 160.3 | 3 527.8 | 3 408.8 | 3 729.8 | 5 145.0 | 4 833.4 | 4 140.2 | 4 216.2 | 4 271.6 | 4 572.4 | 5 317.7 | 5 589.4 | 6 292.5 | 5 763.9 | 6 023.0 | 6 057.5 | 5 244.6 | 5 431.7 | 5 654.3 | 6 594.2 | 6 378.2 | 6 381.4 | 5 193.4 | 5 013.5 | 5 191.1 |
| Środki pieniężne i inne aktywa pieniężne | 454.4 | 275.6 | 245.0 | 245.0 | 479.7 | 644.3 | (644.3) | 429.5 | 519.0 | 1 789.5 | 2 014.0 | 1 560.1 | 676.4 | 872.9 | 1 105.4 | 1 463.7 | 942.2 | 822.6 | 1 495.8 | 1 336.3 | 1 469.3 | 1 521.4 | 1 992.0 | 2 205.4 | 2 343.7 | 2 336.8 | 1 987.5 | 1 946.5 | 2 396.8 | 2 664.5 | 2 761.5 | 3 542.3 | 2 909.8 | 3 317.2 | 3 317.2 | 3 467.3 | 4 024.9 | 3 715.9 | 3 495.9 | 3 966.2 | 3 756.0 | 3 534.0 | 2 878.8 | 3 812.1 |
| Dług netto | 187.4 | 166.1 | 373.0 | 373.0 | 320.8 | 620.7 | 644.3 | 797.8 | 938.3 | (39.9) | (318.8) | 223.7 | 1 193.2 | 1 353.0 | 1 432.2 | 1 088.4 | 1 881.0 | 2 076.3 | 1 973.9 | 1 824.0 | 2 058.5 | 1 887.4 | 1 737.8 | 2 939.6 | 2 489.7 | 1 803.4 | 2 228.8 | 2 325.0 | 2 175.6 | 2 653.2 | 2 827.9 | 2 750.2 | 2 854.1 | 2 705.8 | 2 740.4 | 1 777.3 | 1 406.8 | 1 938.3 | 3 098.3 | 2 412.1 | 2 625.5 | 1 659.3 | 2 134.7 | 1 378.9 |
| Ticker | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.SZ | 002831.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 |