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 | 2 734.4 | 2 906.5 | 2 836.4 | 3 055.1 | 3 326.9 | 4 113.5 | 4 181.5 | 4 368.4 | 4 766.5 | 5 413.3 | 5 448.9 | 5 466.0 | 5 836.6 | 6 378.0 | 6 339.0 | 6 860.3 | 7 253.2 | 7 887.2 | 8 003.1 | 8 444.9 | 8 737.4 | 8 517.7 | 8 437.3 | 8 590.6 | 9 041.0 | 9 370.7 | 9 535.1 | 9 781.7 | 9 936.0 | 10 299.6 | 10 090.1 | 10 391.3 | 10 764.8 | 10 287.4 | 10 287.4 | 10 347.7 | 9 944.9 | 9 888.8 | 9 715.4 | 9 509.4 | 9 305.0 | 9 392.5 | 9 410.6 | 9 253.3 |
| Aktywa trwałe | 911.2 | 974.3 | 1 006.3 | 1 135.9 | 1 274.7 | 1 563.5 | 1 607.6 | 1 775.3 | 1 800.3 | 1 971.9 | 2 007.6 | 2 072.3 | 2 159.0 | 2 260.0 | 2 312.5 | 2 383.6 | 2 454.7 | 3 149.7 | 3 371.5 | 3 425.2 | 3 563.9 | 3 702.6 | 3 778.3 | 3 871.0 | 4 063.2 | 4 541.0 | 4 970.3 | 5 130.3 | 5 314.1 | 5 583.1 | 5 498.0 | 5 691.5 | 5 746.6 | 5 712.3 | 5 712.3 | 5 727.2 | 5 646.0 | 5 641.4 | 5 530.2 | 5 523.8 | 5 494.8 | 5 480.8 | 5 315.6 | 5 248.0 |
| Rzeczowe aktywa trwałe netto | 481.7 | 518.8 | 552.5 | 586.5 | 652.0 | 697.6 | 743.1 | 655.9 | 740.3 | 744.8 | 771.3 | 383.2 | 393.3 | 497.8 | 496.2 | 517.5 | 544.8 | 643.7 | 615.6 | 707.8 | 717.3 | 766.9 | 759.2 | 762.6 | 785.1 | 709.2 | 738.7 | 662.8 | 657.4 | 742.8 | 747.4 | 763.2 | 780.4 | 707.5 | 707.5 | 714.7 | 724.2 | 721.8 | 785.4 | 783.2 | 770.4 | 755.2 | 785.7 | 753.8 |
| Wartość firmy | 285.5 | 308.9 | 308.9 | 376.3 | 376.3 | 562.8 | 562.8 | 562.8 | 643.7 | 766.4 | 766.4 | 769.5 | 769.5 | 730.7 | 730.7 | 730.7 | 760.2 | 744.2 | 744.2 | 744.2 | 744.2 | 603.9 | 603.9 | 603.9 | 603.9 | 461.5 | 461.5 | 461.5 | 461.5 | 368.7 | 368.7 | 368.7 | 368.7 | 293.8 | 293.8 | 293.8 | 293.8 | 293.8 | 226.0 | 226.0 | 226.0 | 226.0 | 200.8 | 200.8 |
| Wartości niematerialne i prawne | 81.2 | 77.5 | 75.8 | 88.0 | 91.4 | 112.1 | 110.4 | 101.2 | 100.8 | 138.3 | 136.4 | 122.1 | 118.6 | 112.8 | 123.3 | 125.6 | 122.1 | 153.8 | 159.2 | 162.7 | 163.7 | 167.3 | 169.9 | 169.4 | 167.8 | 111.7 | 124.7 | 82.8 | 79.6 | 76.3 | 73.3 | 71.4 | 68.8 | 59.4 | 59.4 | 56.4 | 55.5 | 52.4 | 50.2 | 47.7 | 45.1 | 42.5 | 41.3 | 41.2 |
| Wartość firmy i wartości niematerialne i prawne | 366.7 | 386.4 | 384.6 | 464.3 | 467.8 | 675.0 | 673.3 | 664.1 | 744.6 | 904.7 | 902.8 | 891.6 | 888.1 | 843.5 | 854.0 | 856.3 | 882.3 | 898.0 | 903.5 | 906.9 | 908.0 | 771.2 | 773.8 | 773.3 | 771.7 | 573.3 | 586.3 | 544.4 | 541.2 | 445.0 | 442.0 | 440.0 | 437.4 | 353.2 | 353.2 | 350.2 | 349.3 | 346.2 | 276.2 | 273.7 | 271.1 | 268.5 | 242.1 | 241.9 |
| Należności netto | 1 028.2 | 1 016.7 | 1 080.7 | 1 196.9 | 1 273.9 | 1 418.3 | 1 501.0 | 1 604.4 | 1 837.8 | 1 863.2 | 1 887.2 | 2 001.3 | 2 243.3 | 2 218.9 | 2 283.2 | 2 423.4 | 2 822.8 | 2 189.9 | 2 294.9 | 2 678.6 | 2 764.9 | 2 219.2 | 2 750.7 | 2 588.7 | 2 572.0 | 2 097.1 | 2 045.1 | 2 079.7 | 2 137.9 | 1 881.9 | 1 904.7 | 1 853.8 | 1 919.1 | 1 591.4 | 1 398.1 | 1 542.7 | 1 485.9 | 1 512.3 | 1 484.9 | 1 253.7 | 1 361.8 | 1 262.5 | 1 183.9 | 1 122.6 |
| Inwestycje długoterminowe | 9.4 | 0.0 | 0.0 | 10.0 | 79.0 | 95.5 | 97.1 | 185.9 | 21.3 | 36.4 | 26.5 | 37.1 | 86.6 | 89.8 | 95.4 | 98.8 | 99.6 | 1 507.1 | 1 741.7 | 1 656.9 | 1 777.3 | 281.3 | 252.5 | 254.3 | 254.8 | 2 955.2 | 944.8 | 1 043.5 | 3 710.1 | 1 962.3 | 1 967.6 | 2 251.3 | 2 255.4 | 2 962.6 | 1 044.0 | 2 915.6 | 2 916.8 | 2 900.7 | 3 152.0 | 3 145.9 | 3 169.7 | 0.0 | 0.0 | 3 021.9 |
| Aktywa obrotowe | 1 823.2 | 1 932.2 | 1 830.1 | 1 919.2 | 2 052.2 | 2 549.9 | 2 574.0 | 2 593.0 | 2 966.2 | 3 441.4 | 3 441.3 | 3 393.7 | 3 677.5 | 4 118.0 | 4 026.4 | 4 476.7 | 4 798.5 | 4 737.5 | 4 631.6 | 5 019.7 | 5 173.6 | 4 815.1 | 4 659.0 | 4 719.7 | 4 977.8 | 4 829.7 | 4 564.8 | 4 651.4 | 4 621.9 | 4 716.5 | 4 592.1 | 4 699.8 | 5 018.2 | 4 575.1 | 4 575.1 | 4 620.5 | 4 298.8 | 4 247.4 | 4 185.2 | 3 985.5 | 3 810.2 | 3 911.7 | 4 095.0 | 4 005.3 |
| Środki pieniężne i Inwestycje | 271.6 | 439.9 | 261.9 | 243.4 | 237.9 | 592.1 | 512.0 | 404.6 | 445.9 | 921.3 | 772.2 | 542.3 | 528.7 | 1 012.2 | 638.1 | 770.4 | 573.4 | 1 154.3 | 755.6 | 752.9 | 597.3 | 1 172.6 | 748.5 | 853.4 | 1 003.7 | 1 479.2 | 1 075.0 | 1 051.2 | 869.9 | 1 421.5 | 1 119.5 | 1 164.1 | 1 294.8 | 1 459.2 | 1 459.2 | 1 368.4 | 1 006.7 | 988.6 | 1 255.9 | 1 094.3 | 864.0 | 1 009.2 | 1 410.9 | 1 318.0 |
| Zapasy | 504.3 | 437.8 | 452.7 | 445.6 | 500.9 | 475.4 | 519.9 | 552.4 | 649.7 | 614.3 | 732.1 | 738.0 | 798.3 | 816.7 | 920.7 | 1 071.6 | 1 167.2 | 1 283.3 | 1 394.5 | 1 339.7 | 1 557.5 | 1 311.8 | 1 010.9 | 1 146.2 | 1 307.0 | 1 175.6 | 1 306.9 | 1 405.9 | 1 534.8 | 1 358.2 | 1 502.7 | 1 609.0 | 1 732.0 | 1 349.9 | 1 349.9 | 1 482.4 | 1 601.1 | 1 562.3 | 1 373.8 | 1 398.8 | 1 431.4 | 1 416.0 | 1 295.7 | 1 339.9 |
| Inwestycje krótkoterminowe | (9.3) | 0.0 | 0.0 | 0.0 | 0.0 | 30.0 | 0.0 | 0.0 | 19.9 | 3.8 | 14.8 | 3.8 | 3.8 | 3.7 | 3.7 | 3.7 | 3.7 | 40.0 | (1 416.9) | 131.0 | (1 422.7) | 73.6 | 149.6 | 161.3 | 163.4 | (2 040.5) | 20.0 | 20.0 | (2 595.1) | (872.8) | (881.4) | (1 177.3) | (1 184.1) | (1 918.6) | 0.0 | (1 881.1) | (1 884.5) | (1 864.6) | 0.0 | 0.0 | (2 126.9) | 1 042.5 | 1 023.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 271.6 | 439.9 | 261.9 | 243.4 | 237.9 | 592.1 | 512.0 | 404.6 | 426.1 | 917.6 | 757.4 | 538.5 | 525.0 | 1 008.4 | 634.4 | 766.7 | 569.7 | 1 154.3 | 755.6 | 752.9 | 597.3 | 1 099.0 | 599.0 | 692.1 | 840.4 | 1 479.2 | 1 055.0 | 1 031.2 | 869.9 | 1 421.5 | 1 119.5 | 1 164.1 | 1 294.8 | 1 459.2 | 1 459.2 | 1 368.4 | 1 006.7 | 988.6 | 1 255.9 | 1 094.3 | 864.0 | 1 009.2 | 1 410.9 | 1 318.0 |
| Należności krótkoterminowe | 123.0 | 136.4 | 113.1 | 137.6 | 162.3 | 283.6 | 197.8 | 271.6 | 308.6 | 423.3 | 343.5 | 363.1 | 345.2 | 526.8 | 431.4 | 490.8 | 522.5 | 831.7 | 645.8 | 678.7 | 802.4 | 941.3 | 811.6 | 814.4 | 888.1 | 1 012.6 | 934.1 | 924.8 | 938.7 | 1 308.6 | 1 137.4 | 1 267.5 | 1 317.3 | 1 279.5 | 1 279.5 | 1 242.2 | 1 130.9 | 1 126.6 | 1 152.9 | 1 020.0 | 1 056.3 | 1 040.0 | 1 027.7 | 879.7 |
| Dług krótkoterminowy | 26.0 | 43.2 | 36.0 | 32.3 | 172.0 | 376.4 | 553.9 | 862.6 | 463.6 | 652.2 | 658.1 | 833.7 | 987.3 | 1 162.8 | 1 273.2 | 1 551.2 | 1 952.1 | 1 958.8 | 1 970.8 | 1 702.2 | 1 400.5 | 1 319.6 | 1 279.2 | 1 263.4 | 1 303.7 | 1 178.4 | 1 205.8 | 1 406.2 | 1 203.9 | 1 385.1 | 1 441.4 | 1 507.3 | 1 611.4 | 1 515.7 | 1 527.7 | 1 517.0 | 1 354.8 | 1 367.7 | 1 246.4 | 1 414.7 | 1 239.7 | 811.3 | 789.8 | 1 191.7 |
| Zobowiązania krótkoterminowe | 560.4 | 595.5 | 524.8 | 632.3 | 811.6 | 1 538.3 | 1 547.5 | 1 708.0 | 1 358.2 | 1 791.4 | 1 735.0 | 1 804.0 | 1 947.3 | 2 379.7 | 2 307.3 | 2 815.8 | 3 316.1 | 3 688.5 | 3 388.4 | 3 171.4 | 3 132.5 | 3 064.2 | 2 944.6 | 3 078.3 | 3 231.0 | 3 193.9 | 3 029.4 | 3 357.3 | 3 349.6 | 3 894.2 | 3 652.7 | 3 949.4 | 4 167.3 | 4 058.7 | 4 058.7 | 4 101.5 | 3 688.6 | 3 646.1 | 3 736.1 | 3 725.0 | 3 524.0 | 3 498.5 | 3 514.4 | 3 324.1 |
| Rozliczenia międzyokresowe | 145.8 | 181.5 | 130.4 | 200.9 | 170.8 | 551.8 | 444.5 | 284.6 | 308.5 | 464.9 | 438.4 | 361.4 | 282.0 | 352.2 | 211.7 | 312.0 | 201.9 | 411.3 | 223.8 | 218.2 | 259.5 | 306.9 | 808.3 | 902.9 | 950.5 | 923.9 | 791.1 | 924.9 | 1 076.7 | 1 091.3 | 1 002.7 | 1 038.7 | 1 085.8 | 1 177.2 | 0.0 | 1 252.7 | 1 114.9 | 1 065.3 | 905.4 | 919.6 | 1 144.7 | 0.0 | 0.0 | 886.1 |
| Zobowiązania długoterminowe | 154.9 | 202.3 | 201.1 | 225.7 | 234.7 | 127.5 | 179.2 | 169.1 | 644.3 | 585.3 | 585.6 | 578.4 | 549.2 | 525.6 | 518.7 | 452.8 | 81.7 | 288.7 | 616.0 | 1 322.2 | 1 476.1 | 1 522.0 | 1 585.9 | 1 544.3 | 1 794.4 | 1 988.3 | 2 397.0 | 2 297.1 | 2 511.4 | 2 498.4 | 2 609.2 | 2 643.6 | 2 752.5 | 2 680.0 | 2 680.0 | 2 806.4 | 2 880.5 | 2 916.1 | 2 674.2 | 2 675.7 | 2 596.6 | 2 621.9 | 2 500.0 | 2 565.1 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 1.4 | 1.5 | 1.5 | 1.5 | 2.4 | 2.4 | 2.5 | 2.5 | 1.2 | 1.2 | 1.4 | 1.4 | 191.2 | 0.0 | 194.9 | 198.6 | 202.3 | (137.2) | 5.0 | 213.4 | 217.1 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 154.9 | 202.3 | 201.1 | 225.7 | 234.7 | 127.5 | 179.2 | 169.1 | 644.3 | 585.3 | 585.6 | 578.4 | 549.2 | 525.6 | 518.7 | 452.8 | 81.7 | 288.7 | 616.0 | 1 322.2 | 1 476.1 | 1 522.0 | 1 585.9 | 1 544.3 | 1 794.4 | 1 988.3 | 2 397.0 | 2 297.1 | 2 511.4 | 2 498.4 | 2 609.2 | 2 643.6 | 2 752.5 | 2 680.0 | 2 680.0 | 2 806.4 | 2 880.5 | 2 916.1 | 2 674.2 | 2 675.7 | 2 596.6 | 2 621.9 | 2 500.0 | 2 565.1 |
| 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 | 32.1 | 29.4 | 26.8 | 24.1 | 21.5 | 18.8 | 64.2 | 13.4 | 5.9 | 13.3 | 0.0 | 0.0 | 5.2 | 4.1 | 6.6 | 7.5 | 10.4 | 12.0 | 9.0 | 8.1 | 8.8 | 7.0 | 5.0 | 6.0 | 6.3 | 2.1 | 1.3 |
| Zobowiązania ogółem | 715.4 | 797.8 | 725.8 | 858.0 | 1 046.3 | 1 665.8 | 1 726.7 | 1 877.0 | 2 002.5 | 2 376.7 | 2 320.6 | 2 382.3 | 2 496.5 | 2 905.3 | 2 826.0 | 3 268.7 | 3 397.8 | 3 977.2 | 4 004.4 | 4 493.7 | 4 608.6 | 4 586.3 | 4 530.5 | 4 622.6 | 5 025.4 | 5 182.1 | 5 426.4 | 5 654.3 | 5 861.0 | 6 392.6 | 6 261.9 | 6 593.1 | 6 919.8 | 6 738.7 | 6 738.7 | 6 907.8 | 6 569.1 | 6 562.2 | 6 410.3 | 6 400.7 | 6 120.6 | 6 120.4 | 6 014.4 | 5 889.2 |
| Kapitał (fundusz) podstawowy | 445.0 | 453.1 | 453.1 | 453.1 | 453.8 | 453.2 | 453.2 | 453.0 | 453.0 | 453.0 | 452.8 | 452.8 | 452.8 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 452.5 | 448.7 | 448.7 | 448.7 | 448.7 | 448.7 | 448.7 |
| Zyski zatrzymane | 638.6 | 698.4 | 703.4 | 757.7 | 833.1 | 917.1 | 927.2 | 957.0 | 1 123.8 | 1 248.3 | 1 263.2 | 1 281.9 | 1 502.4 | 1 587.3 | 1 623.2 | 1 674.8 | 1 925.6 | 2 071.4 | 2 116.9 | 2 029.6 | 2 163.3 | 1 888.0 | 1 852.2 | 1 901.7 | 1 930.2 | 2 318.9 | 2 235.9 | 2 308.1 | 2 248.7 | 2 065.2 | 2 006.1 | 1 978.9 | 1 955.8 | 1 690.4 | 1 944.3 | 1 603.0 | 1 552.9 | 1 514.0 | 1 367.6 | 1 342.3 | 1 413.2 | 1 485.3 | 1 574.5 | 1 553.9 |
| Kapitał własny | 2 019.1 | 2 108.7 | 2 110.6 | 2 197.1 | 2 280.6 | 2 447.7 | 2 454.8 | 2 491.3 | 2 764.0 | 3 036.6 | 3 128.3 | 3 083.7 | 3 340.1 | 3 472.7 | 3 512.9 | 3 591.7 | 3 855.4 | 3 910.0 | 3 998.8 | 3 951.2 | 4 128.8 | 3 931.4 | 3 906.8 | 3 968.0 | 4 015.6 | 4 188.6 | 4 108.7 | 4 127.4 | 4 075.0 | 3 907.0 | 3 828.2 | 3 798.3 | 3 845.0 | 3 548.7 | 3 548.7 | 3 439.9 | 3 375.8 | 3 326.6 | 3 160.9 | 3 108.7 | 3 184.4 | 3 272.0 | 3 396.1 | 3 364.1 |
| Udziały mniejszościowe | 26.0 | 30.7 | 28.4 | 48.1 | 49.4 | 97.5 | 94.8 | 97.0 | 198.8 | 296.6 | 375.0 | 308.8 | 315.9 | 333.7 | 338.4 | 365.4 | 376.9 | 410.8 | 468.3 | 511.2 | 555.1 | 604.0 | 615.1 | 630.0 | 639.5 | 422.7 | 421.5 | 374.1 | 380.7 | 391.7 | 372.9 | 367.4 | 357.0 | 319.9 | 319.9 | 297.8 | 281.5 | 271.1 | 251.9 | 227.4 | 230.2 | 245.4 | 280.4 | 268.2 |
| Pasywa | 2 734.4 | 2 906.5 | 2 836.4 | 3 055.1 | 3 326.9 | 4 113.5 | 4 181.5 | 4 368.4 | 4 766.5 | 5 413.3 | 5 448.9 | 5 466.0 | 5 836.6 | 6 378.0 | 6 339.0 | 6 860.3 | 7 253.2 | 7 887.2 | 8 003.1 | 8 444.9 | 8 737.4 | 8 517.7 | 8 437.3 | 8 590.6 | 9 041.0 | 9 370.7 | 9 535.1 | 9 781.7 | 9 936.0 | 10 299.6 | 10 090.1 | 10 391.3 | 10 764.8 | 10 287.4 | 10 287.4 | 10 347.7 | 9 944.9 | 9 888.8 | 9 715.4 | 9 509.4 | 9 305.0 | 9 392.5 | 9 410.6 | 9 253.3 |
| Inwestycje | 0.1 | 0.0 | 0.0 | 10.0 | 79.0 | 95.5 | 97.1 | 185.9 | 41.1 | 40.1 | 41.2 | 40.8 | 90.4 | 93.5 | 99.2 | 102.5 | 103.4 | 304.8 | 324.8 | 332.5 | 354.6 | 355.0 | 402.1 | 415.7 | 418.2 | 914.7 | 964.8 | 1 063.5 | 1 115.0 | 1 089.5 | 1 086.2 | 1 073.9 | 1 071.4 | 1 044.0 | 1 044.0 | 1 034.5 | 1 032.4 | 1 036.1 | 3 152.0 | 3 145.9 | 1 042.8 | 1 042.5 | 1 023.0 | 3 021.9 |
| Dług | 146.0 | 130.0 | 125.6 | 131.2 | 273.0 | 411.3 | 646.2 | 946.2 | 1 026.3 | 1 187.7 | 1 193.5 | 1 364.4 | 1 502.8 | 1 654.6 | 1 760.9 | 1 973.0 | 2 002.9 | 2 161.6 | 2 484.3 | 2 923.8 | 2 770.3 | 2 709.6 | 2 780.8 | 2 723.6 | 3 017.1 | 3 031.8 | 3 527.8 | 3 646.7 | 3 646.3 | 3 751.4 | 3 921.6 | 4 002.9 | 4 034.8 | 3 790.4 | 3 802.4 | 3 924.1 | 3 830.8 | 3 886.9 | 3 865.4 | 3 898.8 | 3 436.3 | 3 033.1 | 2 879.4 | 3 574.0 |
| Środki pieniężne i inne aktywa pieniężne | 271.6 | 439.9 | 261.9 | 243.4 | 237.9 | 592.1 | 512.0 | 404.6 | 426.1 | 917.6 | 757.4 | 538.5 | 525.0 | 1 008.4 | 634.4 | 766.7 | 569.7 | 1 154.3 | 755.6 | 752.9 | 597.3 | 1 099.0 | 599.0 | 692.1 | 840.4 | 1 479.2 | 1 055.0 | 1 031.2 | 869.9 | 1 421.5 | 1 119.5 | 1 164.1 | 1 294.8 | 1 459.2 | 1 459.2 | 1 368.4 | 1 006.7 | 988.6 | 1 255.9 | 1 094.3 | 864.0 | 1 009.2 | 1 410.9 | 1 318.0 |
| Dług netto | (125.7) | (309.9) | (136.3) | (112.2) | 35.1 | (180.8) | 134.3 | 541.6 | 600.3 | 270.1 | 436.1 | 825.9 | 977.8 | 646.2 | 1 126.5 | 1 206.3 | 1 433.2 | 1 007.3 | 1 728.7 | 2 170.9 | 2 173.0 | 1 610.7 | 2 181.9 | 2 031.6 | 2 176.8 | 1 552.5 | 2 472.8 | 2 615.4 | 2 776.4 | 2 329.9 | 2 802.1 | 2 838.9 | 2 740.1 | 2 331.2 | 2 343.2 | 2 555.7 | 2 824.1 | 2 898.3 | 2 609.5 | 2 804.5 | 2 572.3 | 2 023.8 | 1 468.4 | 2 256.0 |
| Ticker | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.SZ | 300203.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 |