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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 |
| Kwartał | Q1 | Q2 | 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 |
| Aktywa | 0.0 | 555.0 | 613.5 | 969.2 | 937.5 | 945.5 | 1 018.6 | 1 007.0 | 1 060.3 | 1 054.7 | 1 060.5 | 1 062.6 | 1 046.3 | 1 043.5 | 1 050.6 | 1 174.5 | 1 113.4 | 1 290.7 | 1 181.5 | 1 381.3 | 2 934.6 | 3 045.3 | 3 119.3 | 3 291.3 | 3 240.9 | 3 435.6 | 3 433.1 | 3 433.9 | 3 600.1 | 3 633.8 | 3 386.4 | 3 453.7 | 3 708.2 | 3 659.8 | 3 765.2 | 3 639.8 |
| Aktywa trwałe | (83.5) | 206.8 | 233.3 | 239.2 | 237.6 | 238.8 | 252.2 | 248.1 | 245.5 | 241.7 | 238.5 | 236.2 | 232.5 | 232.9 | 240.0 | 256.6 | 263.6 | 258.6 | 262.2 | 291.5 | 306.7 | 309.5 | 356.9 | 360.7 | 379.7 | 406.3 | 463.4 | 464.2 | 580.5 | 579.8 | 608.7 | 622.7 | 686.2 | 712.9 | 753.5 | 791.2 |
| Rzeczowe aktywa trwałe netto | 0.0 | 142.4 | 192.8 | 199.1 | 196.4 | 194.3 | 195.6 | 193.0 | 189.8 | 187.3 | 186.9 | 186.1 | 183.6 | 184.1 | 182.5 | 183.8 | 186.8 | 183.6 | 181.5 | 194.0 | 203.8 | 207.1 | 240.5 | 245.1 | 264.7 | 285.9 | 315.0 | 315.0 | 332.1 | 324.2 | 331.9 | 420.0 | 377.7 | 419.4 | 452.0 | 533.9 |
| Wartość firmy | 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 |
| Wartości niematerialne i prawne | 0.0 | 28.6 | 28.4 | 28.2 | 28.0 | 28.4 | 28.3 | 28.0 | 27.8 | 27.7 | 27.5 | 27.6 | 27.4 | 28.1 | 27.9 | 46.0 | 45.9 | 45.9 | 50.4 | 68.5 | 68.0 | 67.5 | 67.1 | 66.7 | 66.5 | 66.2 | 65.7 | 65.7 | 65.2 | 64.7 | 64.3 | 64.0 | 109.5 | 108.5 | 110.4 | 110.2 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 28.6 | 28.4 | 28.2 | 28.0 | 28.4 | 28.3 | 28.0 | 27.8 | 27.7 | 27.5 | 27.6 | 27.4 | 28.1 | 27.9 | 46.0 | 45.9 | 45.9 | 50.4 | 68.5 | 68.0 | 67.5 | 67.1 | 66.7 | 66.5 | 66.2 | 65.7 | 65.7 | 65.2 | 64.7 | 64.3 | 64.0 | 109.5 | 108.5 | 110.4 | 110.2 |
| Należności netto | 0.0 | 184.8 | 174.6 | 204.7 | 196.5 | 210.8 | 280.0 | 293.7 | 315.6 | 291.2 | 274.1 | 246.8 | 265.3 | 264.8 | 242.1 | 247.3 | 262.2 | 336.5 | 348.3 | 455.6 | 594.4 | 623.6 | 603.3 | 729.2 | 770.3 | 791.5 | 710.6 | 650.3 | 944.4 | 946.7 | 974.9 | 815.7 | 937.0 | 966.5 | 954.4 | 962.6 |
| Inwestycje długoterminowe | 0.0 | 1.4 | 0.8 | 0.0 | 0.0 | 0.0 | 6.4 | 5.6 | 4.8 | 4.0 | 4.2 | 3.2 | 2.2 | 1.5 | (202.9) | (200.2) | (150.6) | (415.8) | 4.9 | 4.4 | (271.0) | (1 562.7) | (427.5) | (744.2) | (612.1) | (599.7) | (907.1) | 14.4 | (865.2) | (969.7) | (625.1) | 100.5 | 98.9 | 97.3 | 95.7 | (1 136.4) |
| Aktywa obrotowe | 83.5 | 348.2 | 380.2 | 730.0 | 699.9 | 706.7 | 766.4 | 758.9 | 814.8 | 813.0 | 822.0 | 826.4 | 813.8 | 810.7 | 810.6 | 918.0 | 849.8 | 1 032.1 | 919.3 | 1 089.8 | 2 627.9 | 2 735.8 | 2 762.4 | 2 930.6 | 2 861.2 | 3 029.2 | 2 969.7 | 2 969.7 | 3 019.7 | 3 054.0 | 2 777.6 | 2 831.0 | 3 022.0 | 2 946.8 | 3 011.7 | 2 848.6 |
| Środki pieniężne i Inwestycje | 83.5 | 64.5 | 89.9 | 435.5 | 104.6 | 59.2 | 70.1 | 48.7 | 25.0 | 43.5 | 63.2 | 92.5 | 55.4 | 35.3 | 276.9 | 366.0 | 386.4 | 486.0 | 330.0 | 426.1 | 1 838.8 | 1 908.1 | 629.7 | 826.5 | 708.0 | 753.0 | 1 199.2 | 1 199.2 | 1 037.3 | 1 105.4 | 737.1 | 778.4 | 1 385.8 | 1 630.0 | 1 513.4 | 1 360.0 |
| Zapasy | 0.0 | 84.4 | 99.1 | 84.0 | 92.0 | 127.2 | 99.4 | 103.7 | 110.4 | 115.6 | 119.8 | 121.7 | 130.2 | 134.3 | 128.0 | 184.2 | 186.4 | 191.6 | 223.3 | 190.4 | 177.4 | 183.0 | 225.1 | 203.4 | 257.7 | 291.0 | 270.6 | 270.6 | 246.1 | 268.5 | 287.6 | 301.3 | 297.3 | 289.7 | 304.0 | 243.9 |
| Inwestycje krótkoterminowe | 167.1 | 0.0 | 0.0 | 0.0 | 300.0 | 0.0 | 300.0 | (5.5) | 350.0 | (3.9) | (4.1) | (3.1) | 350.0 | (1.5) | 202.9 | 200.2 | 150.6 | 415.8 | 187.6 | 120.2 | 272.2 | 1 564.7 | 444.6 | 761.3 | 628.8 | 615.9 | 921.5 | 921.5 | 880.1 | 984.7 | 639.4 | 584.8 | 797.3 | 1 509.2 | 1 398.0 | 1 148.7 |
| Środki pieniężne i inne aktywa pieniężne | (83.5) | 64.5 | 89.9 | 435.5 | 104.6 | 59.2 | 70.1 | 48.7 | 25.0 | 43.5 | 63.2 | 92.5 | 55.4 | 35.3 | 74.0 | 165.8 | 235.8 | 70.3 | 142.4 | 305.9 | 1 566.5 | 343.3 | 185.1 | 65.3 | 79.2 | 137.1 | 277.7 | 277.7 | 157.2 | 120.7 | 97.7 | 193.5 | 588.5 | 120.9 | 115.4 | 211.3 |
| Należności krótkoterminowe | 0.0 | 130.2 | 136.1 | 113.5 | 102.6 | 99.8 | 103.8 | 90.2 | 88.6 | 72.2 | 83.0 | 64.6 | 67.9 | 77.4 | 74.9 | 106.5 | 95.4 | 97.3 | 101.8 | 114.8 | 155.6 | 153.1 | 185.1 | 166.8 | 239.8 | 261.3 | 331.7 | 331.7 | 455.2 | 385.6 | 397.0 | 268.7 | 294.4 | 253.4 | 345.9 | 438.0 |
| Dług krótkoterminowy | 0.0 | 20.0 | 20.0 | 20.0 | 0.0 | 0.0 | 10.0 | 10.0 | 90.0 | 80.0 | 45.0 | 110.0 | 110.0 | 100.0 | 75.0 | 170.0 | 100.0 | 163.0 | 5.0 | 192.8 | 160.0 | 150.0 | 199.0 | 304.0 | 200.0 | 403.0 | 372.8 | 372.8 | 319.6 | 344.6 | 60.1 | 192.4 | 347.2 | 360.2 | 169.1 | 57.0 |
| Zobowiązania krótkoterminowe | 0.0 | 176.3 | 201.3 | 169.7 | 138.3 | 132.6 | 180.0 | 142.4 | 212.4 | 190.2 | 180.3 | 212.2 | 229.0 | 216.8 | 199.5 | 346.3 | 246.5 | 361.7 | 230.8 | 422.7 | 436.6 | 447.8 | 506.2 | 602.9 | 566.5 | 798.2 | 838.8 | 838.8 | 923.5 | 870.0 | 626.8 | 636.6 | 827.9 | 767.4 | 694.2 | 669.7 |
| Rozliczenia międzyokresowe | 0.0 | 11.1 | 27.3 | 22.2 | 0.0 | 0.0 | 42.6 | 25.4 | 22.6 | 19.4 | 35.0 | 17.2 | 15.3 | 19.4 | 30.7 | 18.2 | 25.9 | 0.0 | 118.4 | 111.0 | 117.3 | 139.7 | 117.7 | 125.7 | 122.0 | 129.4 | 131.8 | 0.0 | 146.4 | 137.8 | 167.6 | 104.6 | 115.5 | 90.8 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 19.3 | 18.9 | 22.9 | 25.3 | 25.0 | 24.7 | 24.0 | 23.3 | 22.9 | 23.8 | 23.6 | 23.3 | 23.1 | 22.5 | 21.6 | 21.5 | 21.6 | 21.3 | 26.8 | 29.0 | 79.8 | 27.6 | 26.9 | 35.0 | 54.2 | 56.3 | 57.0 | 57.1 | 85.9 | 53.0 | 39.7 | 73.5 | 72.7 | 222.4 | 72.7 |
| Rezerwy z tytułu odroczonego podatku | 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 | 0.5 | 0.0 | 0.2 | 0.4 | 0.4 | 0.0 | 0.3 | 2.4 | 3.6 | 3.0 | 6.2 | 2.8 | 0.3 | 0.0 | 1.8 | 0.9 | 1.2 | 3.1 | 3.9 | 3.4 | 6.4 | 1.8 |
| Zobowiązania długoterminowe | 0.0 | 19.3 | 18.9 | 22.9 | 25.3 | 25.0 | 24.7 | 24.0 | 23.3 | 22.9 | 23.8 | 23.6 | 23.3 | 23.1 | 22.5 | 21.6 | 21.5 | 21.6 | 21.3 | 26.8 | 29.0 | 79.8 | 27.6 | 26.9 | 35.0 | 54.2 | 56.3 | 57.0 | 57.1 | 85.9 | 53.0 | 39.7 | 73.5 | 72.7 | 222.4 | 72.7 |
| 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 | 6.6 | 8.8 | 8.2 | 4.8 | 5.4 | 5.3 | 6.2 | 1.5 | 3.6 | 2.2 | 3.1 | 3.2 | 6.3 | 6.6 | 8.0 | 8.3 | 6.0 |
| Zobowiązania ogółem | 0.0 | 195.6 | 220.2 | 192.5 | 163.6 | 157.6 | 204.6 | 166.4 | 235.7 | 213.1 | 204.1 | 235.8 | 252.3 | 239.9 | 222.0 | 367.9 | 268.0 | 383.4 | 252.1 | 449.5 | 465.6 | 527.6 | 533.8 | 629.8 | 601.5 | 852.3 | 895.1 | 895.8 | 980.6 | 955.9 | 679.9 | 676.3 | 901.3 | 840.1 | 916.5 | 742.5 |
| Kapitał (fundusz) podstawowy | 0.0 | 50.0 | 50.0 | 66.7 | 66.7 | 66.7 | 66.7 | 66.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 129.3 | 129.3 | 129.3 | 129.3 | 129.3 | 168.1 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 168.0 | 167.4 | 167.4 | 167.4 |
| Zyski zatrzymane | 0.0 | 186.0 | 213.7 | 243.5 | 239.6 | 253.7 | 273.2 | 298.7 | 283.4 | 300.0 | 307.4 | 328.4 | 295.0 | 304.5 | 322.4 | 300.1 | 339.1 | 400.6 | 395.0 | 385.5 | 450.5 | 488.5 | 513.9 | 581.8 | 554.5 | 575.6 | 575.6 | 659.7 | 656.2 | 710.3 | 736.6 | 776.9 | 838.4 | 854.1 | 883.3 | 929.0 |
| Kapitał własny | 320.6 | 359.4 | 393.3 | 776.7 | 773.8 | 787.9 | 813.9 | 840.7 | 824.7 | 841.6 | 856.4 | 826.8 | 794.0 | 803.7 | 828.5 | 806.6 | 845.4 | 907.3 | 929.4 | 931.8 | 2 469.0 | 2 517.7 | 2 585.5 | 2 661.5 | 2 639.4 | 2 583.2 | 2 538.0 | 2 538.0 | 2 619.6 | 2 677.9 | 2 706.5 | 2 743.0 | 2 806.9 | 2 819.6 | 2 848.7 | 2 897.3 |
| Udziały mniejszościowe | 0.0 | 1.3 | 0.9 | 0.6 | 1.7 | 1.7 | 1.1 | 2.4 | 1.6 | 2.0 | 1.7 | 1.5 | 2.1 | 2.3 | 2.5 | 2.8 | 2.7 | 3.1 | 4.9 | 7.1 | 5.4 | 6.5 | 9.6 | 13.8 | 16.8 | 14.1 | 17.5 | 17.5 | 18.5 | 16.8 | 19.1 | 15.4 | 17.8 | 14.7 | 14.6 | 17.5 |
| Pasywa | 320.6 | 555.0 | 613.5 | 969.2 | 937.5 | 945.5 | 1 018.6 | 1 007.0 | 1 060.3 | 1 054.7 | 1 060.5 | 1 062.6 | 1 046.3 | 1 043.5 | 1 050.6 | 1 174.5 | 1 113.4 | 1 290.7 | 1 181.5 | 1 381.3 | 2 934.6 | 3 045.3 | 3 119.3 | 3 291.3 | 3 240.9 | 3 435.6 | 3 433.1 | 3 433.9 | 3 600.1 | 3 633.8 | 3 386.4 | 3 453.7 | 3 708.2 | 3 659.8 | 3 765.2 | 3 639.8 |
| Inwestycje | 167.1 | 1.4 | 0.8 | 0.0 | 300.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 187.6 | 120.2 | 1.2 | 2.0 | 17.1 | 17.1 | 16.7 | 16.2 | 14.4 | 935.9 | 14.9 | 14.9 | 14.3 | 685.4 | 896.2 | 1 606.5 | 12.8 | 12.3 |
| Dług | 0.0 | 20.0 | 20.0 | 20.0 | 0.0 | 0.0 | 10.0 | 10.0 | 90.0 | 80.0 | 45.0 | 110.0 | 110.0 | 100.0 | 75.0 | 170.0 | 100.0 | 163.0 | 5.0 | 199.4 | 168.8 | 208.2 | 203.8 | 309.4 | 210.6 | 426.5 | 391.1 | 391.1 | 338.6 | 394.3 | 74.9 | 210.1 | 365.3 | 379.5 | 336.7 | 71.6 |
| Środki pieniężne i inne aktywa pieniężne | (83.5) | 64.5 | 89.9 | 435.5 | 104.6 | 59.2 | 70.1 | 48.7 | 25.0 | 43.5 | 63.2 | 92.5 | 55.4 | 35.3 | 74.0 | 165.8 | 235.8 | 70.3 | 142.4 | 305.9 | 1 566.5 | 343.3 | 185.1 | 65.3 | 79.2 | 137.1 | 277.7 | 277.7 | 157.2 | 120.7 | 97.7 | 193.5 | 588.5 | 120.9 | 115.4 | 211.3 |
| Dług netto | 83.5 | (44.5) | (69.9) | (415.5) | (104.6) | (59.2) | (60.1) | (38.7) | 65.0 | 36.5 | (18.2) | 17.5 | 54.6 | 64.7 | 1.0 | 4.2 | (135.8) | 92.7 | (137.4) | (106.5) | (1 397.7) | (135.2) | 18.7 | 244.1 | 131.4 | 289.4 | 113.4 | 113.4 | 181.4 | 273.6 | (22.8) | 16.5 | (223.2) | 258.6 | 221.2 | (139.7) |
| Ticker | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.SZ | 300617.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 |