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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 2 987.1 | 3 883.8 | 3 883.8 | 3 996.1 | 3 973.4 | 3 820.9 | 6 793.5 | 6 597.4 | 6 836.4 | 6 937.6 | 7 095.1 | 7 097.1 | 7 684.7 | 7 679.0 | 7 737.9 | 7 725.9 | 7 980.8 | 8 589.9 | 8 969.6 | 9 520.2 | 9 767.4 |
Aktywa trwałe | (376.7) | 509.2 | 655.0 | 655.0 | 3 996.1 | 703.9 | 739.1 | 839.0 | 901.9 | 1 997.9 | 2 178.2 | 2 666.3 | 2 668.2 | 2 876.9 | 3 263.4 | 3 567.0 | 3 710.8 | 4 010.9 | 4 274.5 | 4 400.8 | 4 506.8 | 4 597.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 284.7 | 440.9 | 440.9 | 0.0 | 480.9 | 472.2 | 579.5 | 639.1 | 760.9 | 832.8 | 1 108.0 | 1 108.0 | 1 148.8 | 1 364.0 | 1 538.9 | 1 771.3 | 1 948.9 | 2 349.3 | 2 303.6 | 2 423.6 | 2 457.0 |
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 |
Wartości niematerialne i prawne | 0.0 | 63.0 | 62.6 | 62.6 | 0.0 | 61.8 | 82.8 | 82.9 | 82.3 | 81.9 | 117.5 | 243.8 | 243.8 | 242.4 | 241.0 | 301.0 | 306.3 | 304.5 | 302.7 | 300.9 | 299.3 | 311.3 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 63.0 | 62.6 | 62.6 | 0.0 | 61.8 | 82.8 | 82.9 | 82.3 | 81.9 | 117.5 | 243.8 | 243.8 | 242.4 | 241.0 | 301.0 | 306.3 | 304.5 | 302.7 | 300.9 | 299.3 | 311.3 |
Należności netto | 0.0 | 825.7 | 819.0 | 1 131.0 | 0.0 | 1 493.9 | 1 733.6 | 2 146.9 | 2 085.5 | 2 446.9 | 2 412.6 | 2 199.4 | 2 071.9 | 2 499.7 | 2 399.7 | 2 467.6 | 1 763.2 | 1 650.3 | 1 809.2 | 1 396.1 | 1 380.8 | 1 314.6 |
Inwestycje długoterminowe | 0.0 | 119.9 | 19.5 | 117.4 | 0.0 | 114.5 | 113.0 | 129.8 | (991.6) | 319.4 | 628.3 | 1 244.1 | 1 159.7 | 1 161.1 | 1 270.1 | 1 550.2 | 1 346.0 | 1 444.4 | 1 502.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 376.7 | 2 477.9 | 3 228.7 | 3 228.7 | 337.7 | 3 269.4 | 3 081.8 | 5 954.5 | 5 695.5 | 4 838.5 | 4 759.4 | 4 428.9 | 4 428.9 | 4 807.8 | 4 415.5 | 4 171.0 | 4 015.1 | 3 970.0 | 4 315.4 | 4 568.8 | 5 013.5 | 5 170.4 |
Środki pieniężne i Inwestycje | 376.7 | 374.1 | 337.7 | 337.7 | 337.7 | 244.5 | 567.8 | 3 534.5 | 3 269.9 | 1 979.7 | 1 788.2 | 1 557.4 | 1 557.4 | 1 493.5 | 1 397.6 | 1 026.8 | 985.3 | 602.6 | 616.3 | 962.5 | 922.8 | 736.1 |
Zapasy | 0.0 | 1 152.1 | 1 581.1 | 1 581.1 | 0.0 | 1 446.6 | 717.2 | 260.3 | 320.9 | 405.5 | 557.1 | 636.2 | 636.2 | 743.8 | 563.6 | 603.0 | 867.3 | 1 151.4 | 1 663.4 | 1 690.7 | 2 053.3 | 2 431.5 |
Inwestycje krótkoterminowe | 753.3 | (100.4) | 0.0 | (97.9) | 675.4 | (95.0) | (93.5) | (91.0) | 1 030.5 | 661.9 | 431.6 | (84.4) | 0.0 | 142.3 | 193.2 | (80.6) | 0.0 | 0.0 | 0.0 | 1 438.9 | 0.0 | 1 520.3 |
Środki pieniężne i inne aktywa pieniężne | (376.7) | 374.1 | 337.7 | 337.7 | (337.7) | 244.5 | 567.8 | 3 534.5 | 2 239.4 | 1 317.7 | 1 356.6 | 1 557.4 | 1 557.4 | 1 351.2 | 1 204.4 | 1 026.8 | 985.3 | 602.6 | 616.3 | 962.5 | 922.8 | 736.1 |
Należności krótkoterminowe | 0.0 | 698.1 | 1 196.6 | 1 196.6 | 0.0 | 1 016.4 | 725.0 | 718.7 | 598.6 | 741.6 | 874.7 | 1 118.3 | 1 118.3 | 1 084.2 | 837.2 | 977.5 | 1 164.2 | 1 156.9 | 779.7 | 1 387.3 | 1 408.5 | 1 434.9 |
Dług krótkoterminowy | 0.0 | 313.9 | 353.4 | 364.6 | 0.0 | 400.2 | 431.1 | 200.4 | 259.8 | 243.0 | 236.8 | 153.8 | 100.0 | 423.7 | 689.7 | 619.6 | 712.5 | 751.1 | 1 706.4 | 895.5 | 840.3 | 907.3 |
Zobowiązania krótkoterminowe | 0.0 | 2 075.5 | 2 496.4 | 2 496.4 | 0.0 | 1 942.6 | 1 460.7 | 1 124.0 | 911.7 | 1 167.8 | 1 202.4 | 1 338.5 | 1 338.5 | 1 713.0 | 1 650.7 | 1 723.5 | 2 061.1 | 2 207.0 | 2 780.2 | 3 081.7 | 3 504.3 | 3 561.8 |
Rozliczenia międzyokresowe | 0.0 | 1 006.6 | 0.0 | 801.8 | 0.0 | 455.5 | 247.0 | 175.2 | 49.3 | 170.7 | 79.2 | 58.9 | 0.0 | 127.2 | 78.6 | 84.6 | 100.0 | 171.8 | 234.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 77.2 | 118.8 | 118.8 | 2 501.4 | 148.2 | 120.0 | 101.1 | 53.7 | 55.5 | 55.1 | 106.1 | 106.1 | 111.8 | 107.1 | 156.5 | 76.9 | 77.4 | 19.9 | 181.3 | 369.7 | 488.2 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | (34.8) | 0.0 | (36.1) | 0.0 | (49.7) | 0.0 | 0.0 | (49.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (47.2) | 0.8 | 0.0 | 0.0 | 46.0 | 50.2 |
Zobowiązania długoterminowe | 0.0 | 77.2 | 118.8 | 118.8 | 2 501.4 | 148.2 | 120.0 | 101.1 | 53.7 | 55.5 | 55.1 | 106.1 | 106.1 | 111.8 | 107.1 | 156.5 | 76.9 | 77.4 | 19.9 | 181.3 | 369.7 | 488.2 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.1 | 6.1 | 6.3 | 3.1 | 5.3 | 5.4 | 57.0 | 0.0 | 63.1 | 59.0 | 108.8 | 29.7 | 29.8 | 19.9 | 19.9 | 0.3 | 0.3 |
Zobowiązania ogółem | 0.0 | 2 152.7 | 2 615.3 | 2 615.3 | 2 501.4 | 2 090.8 | 1 580.7 | 1 225.1 | 965.4 | 1 223.3 | 1 257.5 | 1 444.6 | 1 444.6 | 1 824.8 | 1 757.8 | 1 879.9 | 2 137.9 | 2 284.4 | 2 800.1 | 3 262.9 | 3 874.0 | 4 050.0 |
Kapitał (fundusz) podstawowy | 0.0 | 163.0 | 163.0 | 163.0 | 0.0 | 163.0 | 163.0 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 | 217.4 |
Zyski zatrzymane | 0.0 | 426.1 | 835.7 | 794.2 | 0.0 | 1 377.1 | 1 711.1 | 1 839.7 | 1 901.7 | 1 834.7 | 1 885.0 | 1 849.4 | 1 959.9 | 1 931.5 | 1 962.6 | 1 892.7 | 1 741.4 | 1 815.1 | 1 849.0 | 1 828.2 | 1 807.5 | 1 871.4 |
Kapitał własny | 589.2 | 834.4 | 1 268.5 | 1 268.5 | 1 494.7 | 1 882.5 | 2 240.3 | 5 568.4 | 5 632.0 | 5 613.1 | 5 680.1 | 5 650.5 | 5 652.5 | 5 859.9 | 5 921.2 | 5 858.0 | 5 587.9 | 5 696.4 | 5 725.5 | 5 706.7 | 5 646.2 | 5 717.4 |
Udziały mniejszościowe | 0.0 | 138.6 | 171.5 | 171.5 | 0.0 | 202.7 | 226.4 | 235.3 | 236.9 | 237.6 | 239.0 | 241.3 | 241.5 | 241.9 | 244.1 | 244.1 | 243.1 | 242.4 | 242.2 | 241.7 | 240.6 | 239.5 |
Pasywa | 589.2 | 2 987.1 | 3 883.8 | 3 883.8 | 3 996.1 | 3 973.4 | 3 820.9 | 6 793.5 | 6 597.4 | 6 836.4 | 6 937.6 | 7 095.1 | 7 097.1 | 7 684.7 | 7 679.0 | 7 737.9 | 7 725.9 | 7 980.8 | 8 589.9 | 8 969.6 | 9 520.2 | 9 767.4 |
Inwestycje | 753.3 | 19.5 | 19.5 | 19.5 | 675.4 | 19.5 | 19.5 | 38.8 | 38.8 | 981.4 | 1 059.8 | 1 159.7 | 1 159.7 | 1 303.3 | 1 463.3 | 1 469.5 | 1 346.0 | 1 444.4 | 1 502.0 | 1 438.9 | 1 447.4 | 1 520.3 |
Dług | 0.0 | 358.4 | 437.4 | 448.6 | 0.0 | 512.3 | 515.2 | 251.7 | 262.8 | 248.3 | 242.2 | 210.8 | 157.0 | 486.8 | 748.7 | 728.4 | 742.2 | 780.9 | 1 726.3 | 1 013.3 | 1 099.4 | 1 278.0 |
Środki pieniężne i inne aktywa pieniężne | (376.7) | 374.1 | 337.7 | 337.7 | (337.7) | 244.5 | 567.8 | 3 534.5 | 2 239.4 | 1 317.7 | 1 356.6 | 1 557.4 | 1 557.4 | 1 351.2 | 1 204.4 | 1 026.8 | 985.3 | 602.6 | 616.3 | 962.5 | 922.8 | 736.1 |
Dług netto | 376.7 | (15.7) | 99.7 | 110.9 | 337.7 | 267.8 | (52.6) | (3 282.8) | (1 976.6) | (1 069.4) | (1 114.4) | (1 346.6) | (1 400.4) | (864.4) | (455.7) | (298.5) | (243.0) | 178.3 | 1 110.0 | 50.7 | 176.6 | 542.0 |
Ticker | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ | 301155.SZ |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |