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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 7 167.0 | 6 923.8 | 6 761.6 | 6 790.2 | 6 304.3 | 5 724.4 | 5 915.8 | 5 636.7 | 5 414.8 | 5 677.8 | 5 772.7 | 6 310.2 | 6 114.2 | 6 217.1 | 6 671.7 | 7 054.8 | 7 207.1 | 7 282.6 | 7 271.9 | 7 125.0 | 7 175.6 | 7 049.6 | 6 954.1 | 6 592.0 | 6 707.4 | 8 016.3 | 8 179.3 | 8 197.0 | 8 613.4 | 8 705.4 | 11 344.2 | 11 818.7 | 13 205.2 | 13 972.3 | 14 181.9 | 14 110.7 | 14 781.2 | 15 238.9 | 15 018.6 | 15 584.8 | 15 546.0 | 16 140.3 | 16 200.3 |
| Aktywa trwałe | 3 538.2 | 3 535.5 | 3 651.9 | 3 743.2 | 3 100.2 | 2 865.6 | 3 155.1 | 3 117.5 | 2 688.6 | 3 059.6 | 3 267.9 | 3 248.2 | 3 207.1 | 3 396.9 | 3 349.0 | 3 389.1 | 3 430.5 | 3 687.4 | 3 588.9 | 3 741.7 | 3 772.1 | 3 050.1 | 3 507.8 | 3 778.5 | 3 678.6 | 3 776.1 | 3 790.2 | 3 975.2 | 4 260.9 | 4 346.3 | 4 492.7 | 4 626.9 | 5 238.6 | 5 950.1 | 6 419.9 | 7 134.6 | 8 012.5 | 8 488.8 | 8 745.4 | 9 003.4 | 9 210.9 | 9 998.5 | 10 067.7 |
| Rzeczowe aktywa trwałe netto | 2 540.6 | 2 524.3 | 2 496.9 | 2 466.1 | 2 430.2 | 2 368.9 | 2 321.5 | 2 309.1 | 2 017.3 | 2 046.4 | 2 070.7 | 2 061.5 | 2 118.1 | 2 167.7 | 2 188.2 | 2 368.0 | 2 392.7 | 2 532.3 | 2 487.5 | 2 518.1 | 2 497.4 | 2 453.5 | 2 470.5 | 2 483.2 | 2 459.2 | 2 457.6 | 2 432.6 | 2 448.4 | 2 566.7 | 2 732.3 | 2 781.5 | 3 503.1 | 3 631.8 | 3 783.9 | 4 262.5 | 5 228.0 | 6 192.9 | 6 606.4 | 6 915.3 | 7 161.1 | 7 526.6 | 8 267.9 | 8 242.7 |
| Wartość firmy | 49.4 | 49.4 | 49.4 | 49.4 | 49.4 | 3.5 | 3.5 | 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 | 9.9 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 |
| Wartości niematerialne i prawne | 439.5 | 444.8 | 451.3 | 463.7 | 472.9 | 350.8 | 356.4 | 346.3 | 267.1 | 278.0 | 274.1 | 275.6 | 257.9 | 260.0 | 268.5 | 278.8 | 278.6 | 280.7 | 279.1 | 285.8 | 294.5 | 306.7 | 303.8 | 304.7 | 307.2 | 269.2 | 264.0 | 257.8 | 294.0 | 295.3 | 289.3 | 326.9 | 370.3 | 481.5 | 508.7 | 516.9 | 519.3 | 548.9 | 585.3 | 599.3 | 598.4 | 605.8 | 644.9 |
| Wartość firmy i wartości niematerialne i prawne | 488.9 | 494.2 | 500.7 | 513.1 | 522.3 | 350.8 | 359.9 | 346.3 | 267.1 | 278.0 | 274.1 | 275.6 | 257.9 | 260.0 | 268.5 | 278.8 | 278.6 | 280.7 | 279.1 | 285.8 | 294.5 | 306.7 | 303.8 | 304.7 | 307.2 | 269.2 | 264.0 | 257.8 | 294.0 | 295.3 | 289.3 | 326.9 | 380.2 | 490.7 | 517.8 | 526.0 | 528.5 | 558.0 | 594.4 | 608.4 | 607.5 | 615.0 | 654.0 |
| Należności netto | 2 064.2 | 1 906.7 | 1 676.6 | 1 757.8 | 1 734.8 | 1 779.2 | 1 103.6 | 930.6 | 1 278.2 | 931.6 | 1 053.1 | 1 047.5 | 1 108.2 | 901.5 | 1 134.2 | 986.3 | 952.5 | 900.1 | 1 287.9 | 977.8 | 1 038.9 | 2 374.1 | 1 313.6 | 1 261.1 | 1 434.6 | 1 551.0 | 1 787.2 | 2 090.0 | 2 001.3 | 2 023.5 | 2 479.2 | 2 231.0 | 2 454.7 | 1 863.1 | 1 721.2 | 1 733.7 | 1 865.5 | 2 506.2 | 1 878.3 | 2 054.3 | 2 109.3 | 0.0 | 2 370.1 |
| Inwestycje długoterminowe | 365.8 | 478.9 | 620.3 | 732.1 | 115.4 | 124.1 | 450.0 | 439.9 | 376.4 | 430.2 | 599.1 | 556.3 | 632.2 | 794.2 | 713.1 | 680.6 | 690.4 | 845.3 | 760.6 | 901.0 | 962.2 | 260.9 | 699.5 | 704.6 | 704.2 | 702.3 | 704.8 | 570.9 | 710.8 | 702.0 | 0.0 | 0.0 | 638.3 | 964.1 | 736.7 | 1 031.5 | 1 097.1 | 974.6 | 926.1 | 908.6 | 823.6 | 0.0 | 912.9 |
| Aktywa obrotowe | 3 628.8 | 3 388.2 | 3 109.7 | 3 047.1 | 3 204.1 | 2 858.8 | 2 760.7 | 2 519.1 | 2 726.3 | 2 618.2 | 2 504.9 | 3 062.0 | 2 907.0 | 2 820.2 | 3 322.7 | 3 665.7 | 3 776.6 | 3 595.3 | 3 683.0 | 3 383.3 | 3 403.5 | 3 999.6 | 3 446.3 | 2 813.5 | 3 028.8 | 4 240.2 | 4 389.2 | 4 221.9 | 4 352.4 | 4 359.0 | 6 851.5 | 7 191.8 | 7 966.6 | 8 022.2 | 7 762.0 | 6 976.1 | 6 768.7 | 6 750.1 | 6 273.2 | 6 581.3 | 6 335.1 | 6 141.8 | 6 132.6 |
| Środki pieniężne i Inwestycje | 992.0 | 1 040.7 | 919.5 | 874.8 | 996.7 | 735.4 | 937.6 | 680.8 | 633.5 | 849.1 | 630.0 | 1 096.2 | 814.6 | 762.6 | 896.1 | 1 049.3 | 1 240.5 | 1 279.5 | 1 198.0 | 1 052.0 | 981.0 | 1 218.7 | 1 526.8 | 1 093.1 | 858.3 | 2 211.0 | 1 977.7 | 1 580.4 | 1 832.0 | 1 793.6 | 3 655.3 | 4 087.1 | 4 659.9 | 5 029.1 | 4 817.1 | 4 051.0 | 3 527.2 | 2 952.2 | 2 877.0 | 2 756.4 | 2 599.2 | 2 647.4 | 2 422.4 |
| Zapasy | 466.1 | 312.8 | 385.7 | 286.5 | 344.6 | 243.6 | 289.4 | 280.8 | 169.1 | 280.5 | 285.7 | 268.1 | 329.1 | 497.8 | 340.1 | 435.7 | 585.5 | 513.5 | 255.0 | 370.3 | 457.3 | 273.9 | 460.0 | 321.0 | 599.7 | 385.4 | 541.4 | 474.6 | 456.1 | 479.9 | 568.8 | 795.5 | 770.3 | 1 027.6 | 1 031.5 | 913.5 | 1 011.9 | 946.8 | 1 091.8 | 1 275.5 | 1 098.4 | 953.8 | 881.5 |
| Inwestycje krótkoterminowe | 68.2 | (40.0) | (40.0) | (40.0) | (40.0) | (41.8) | (375.1) | (366.0) | (314.4) | (373.3) | (426.0) | (467.1) | (575.5) | (737.8) | (668.7) | (633.4) | (646.8) | (771.9) | (687.1) | (677.0) | (738.4) | (38.9) | (38.1) | (37.4) | (38.2) | (37.4) | (36.5) | 100.0 | (43.8) | (35.7) | 664.8 | 667.4 | 200.0 | (101.9) | 200.0 | (106.5) | (110.6) | (115.0) | (119.0) | (128.1) | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 923.8 | 1 040.7 | 919.5 | 874.8 | 996.7 | 735.4 | 937.6 | 680.8 | 633.5 | 849.1 | 630.0 | 1 096.2 | 814.6 | 762.6 | 896.1 | 1 049.3 | 1 240.5 | 1 279.5 | 1 198.0 | 1 052.0 | 981.0 | 1 218.7 | 1 526.8 | 1 093.1 | 858.3 | 2 211.0 | 1 977.7 | 1 480.4 | 1 832.0 | 1 793.6 | 3 655.3 | 4 087.1 | 4 459.9 | 5 029.1 | 4 617.1 | 4 051.0 | 3 527.2 | 2 952.2 | 2 877.0 | 2 756.4 | 2 599.2 | 2 647.4 | 2 422.4 |
| Należności krótkoterminowe | 546.0 | 530.3 | 666.8 | 565.8 | 498.1 | 420.4 | 357.0 | 320.7 | 351.8 | 355.9 | 204.7 | 185.6 | 297.5 | 356.3 | 397.8 | 274.9 | 297.4 | 540.4 | 289.7 | 438.1 | 305.0 | 258.3 | 787.4 | 411.2 | 556.6 | 773.2 | 754.7 | 837.5 | 1 031.7 | 1 178.7 | 1 243.2 | 1 136.7 | 725.8 | 613.5 | 503.4 | 602.1 | 1 001.4 | 1 286.6 | 1 194.4 | 1 193.6 | 1 307.9 | 2 041.0 | 2 081.8 |
| Dług krótkoterminowy | 3 185.5 | 3 484.6 | 3 193.7 | 3 493.9 | 3 485.6 | 2 406.6 | 2 473.7 | 2 439.5 | 2 368.9 | 2 342.6 | 2 377.7 | 2 644.1 | 2 234.9 | 2 415.7 | 2 698.4 | 3 097.6 | 3 204.7 | 2 981.6 | 2 677.9 | 2 722.9 | 3 080.5 | 2 924.6 | 2 896.0 | 2 464.2 | 2 421.5 | 2 275.1 | 2 142.5 | 1 908.0 | 1 776.8 | 2 399.1 | 2 625.4 | 3 067.5 | 3 758.0 | 3 364.5 | 3 381.2 | 3 368.5 | 3 225.2 | 3 235.1 | 3 117.5 | 3 596.2 | 2 441.2 | 2 402.7 | 2 312.6 |
| Zobowiązania krótkoterminowe | 3 743.3 | 4 014.4 | 3 817.7 | 4 062.1 | 4 306.3 | 3 042.6 | 3 360.3 | 3 145.9 | 2 892.9 | 2 946.1 | 2 825.1 | 3 052.2 | 2 747.0 | 3 013.5 | 3 339.7 | 3 617.1 | 3 694.1 | 3 733.8 | 3 271.0 | 3 367.2 | 3 688.3 | 3 790.6 | 3 774.1 | 2 949.5 | 3 072.2 | 3 151.1 | 2 987.5 | 2 850.8 | 2 948.2 | 3 675.9 | 4 046.4 | 4 435.4 | 4 628.4 | 4 245.8 | 4 180.7 | 4 118.6 | 4 425.5 | 4 685.0 | 4 499.1 | 4 972.4 | 5 330.7 | 6 735.9 | 6 925.6 |
| Rozliczenia międzyokresowe | (46.7) | (51.0) | (78.1) | (34.4) | (12.8) | 181.1 | 487.9 | 344.3 | 148.9 | 224.0 | 219.8 | 200.8 | 200.3 | 225.8 | 210.8 | 226.0 | 172.2 | 194.0 | 289.4 | 180.9 | 175.8 | 499.6 | 85.6 | (356.7) | 92.1 | 99.1 | 87.7 | 102.6 | 136.3 | 93.7 | 8.8 | 5.9 | 5.9 | 9.1 | 42.5 | 107.0 | 109.0 | 115.4 | 96.4 | 86.4 | 17.7 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1 390.1 | 1 106.2 | 1 087.6 | 860.7 | 829.2 | 790.8 | 314.5 | 234.5 | 261.7 | 589.8 | 753.7 | 976.7 | 1 036.1 | 843.0 | 938.4 | 1 055.1 | 1 099.1 | 1 093.2 | 1 510.9 | 1 251.6 | 953.5 | 900.2 | 1 168.7 | 1 639.7 | 1 637.4 | 1 453.0 | 1 711.1 | 1 732.1 | 1 916.5 | 1 189.4 | 1 054.2 | 1 126.2 | 1 250.1 | 1 978.9 | 2 151.6 | 2 084.2 | 2 608.9 | 2 912.7 | 3 025.2 | 3 213.7 | 2 904.3 | 2 191.1 | 1 980.7 |
| Rezerwy z tytułu odroczonego podatku | 4.9 | 1.1 | 1.1 | 1.1 | 1.1 | 105.8 | 100.4 | 58.8 | 105.6 | 288.7 | 370.3 | (116.6) | 385.9 | (40.9) | (44.1) | (264.7) | (314.1) | (329.3) | 0.0 | (674.4) | 0.0 | (402.4) | 0.0 | 625.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | 9.7 | 9.6 | 9.5 | 9.3 | 20.0 | 18.5 | 18.2 | 17.6 | 20.4 | 20.0 |
| Zobowiązania długoterminowe | 1 390.1 | 1 106.2 | 1 087.6 | 860.7 | 829.2 | 790.8 | 314.5 | 234.5 | 261.7 | 589.8 | 753.7 | 976.7 | 1 036.1 | 843.0 | 938.4 | 1 055.1 | 1 099.1 | 1 093.2 | 1 510.9 | 1 251.6 | 953.5 | 900.2 | 1 168.7 | 1 639.7 | 1 637.4 | 1 453.0 | 1 711.1 | 1 732.1 | 1 916.5 | 1 189.4 | 1 054.2 | 1 126.2 | 1 250.1 | 1 978.9 | 2 151.6 | 2 084.2 | 2 608.9 | 2 912.7 | 3 025.2 | 3 213.7 | 2 904.3 | 2 191.1 | 1 980.7 |
| Zobowiązania z tytułu leasingu | 154.3 | 167.0 | 144.8 | 160.3 | 116.0 | 155.5 | 100.1 | 130.5 | 104.1 | 0.0 | 230.3 | 310.8 | 385.9 | 226.4 | 0.0 | 0.0 | 0.0 | 206.3 | 0.0 | 115.2 | 0.0 | 79.3 | 0.0 | 74.1 | 0.0 | 419.9 | 972.8 | 12.4 | 7.9 | 6.9 | 5.6 | 5.0 | 7.2 | 3.5 | 2.2 | 0.9 | 0.3 | 40.8 | 42.3 | 39.1 | 5.8 | 34.7 | 32.8 |
| Zobowiązania ogółem | 5 133.4 | 5 120.6 | 4 905.3 | 4 922.8 | 5 135.5 | 3 833.5 | 3 674.9 | 3 380.4 | 3 154.6 | 3 535.9 | 3 578.8 | 4 028.9 | 3 783.1 | 3 856.5 | 4 278.1 | 4 672.2 | 4 793.2 | 4 827.0 | 4 781.9 | 4 618.8 | 4 641.8 | 4 690.8 | 4 942.8 | 4 589.2 | 4 709.6 | 4 604.1 | 4 698.6 | 4 583.0 | 4 864.7 | 4 865.3 | 5 100.6 | 5 561.6 | 5 878.5 | 6 224.7 | 6 332.3 | 6 202.8 | 7 034.3 | 7 597.6 | 7 524.3 | 8 186.2 | 8 235.0 | 8 927.0 | 8 906.3 |
| Kapitał (fundusz) podstawowy | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 150.3 | 1 397.3 | 1 397.3 | 1 397.3 | 1 397.3 | 1 397.3 | 1 737.3 | 1 743.8 | 1 745.8 | 1 746.2 | 1 746.5 | 1 746.5 | 1 746.5 | 1 746.5 | 1 746.5 | 1 746.5 | 1 746.5 | 1 735.2 | 1 735.2 |
| Zyski zatrzymane | 4.1 | (202.7) | (195.6) | (167.0) | (737.2) | (58.1) | (49.3) | (38.4) | (30.9) | (29.5) | 5.9 | 85.5 | 134.1 | 160.6 | 184.4 | 148.8 | 176.5 | 212.9 | 244.0 | 256.2 | 276.9 | 91.0 | 81.7 | 73.3 | 74.7 | 96.4 | 161.8 | 297.9 | 418.0 | 470.3 | 597.2 | 569.3 | 646.3 | 718.4 | 748.9 | 784.4 | 559.6 | 544.1 | 449.7 | 385.0 | 326.6 | 192.4 | 153.2 |
| Kapitał własny | 2 033.7 | 1 803.2 | 1 856.2 | 1 867.5 | 1 168.8 | 1 890.9 | 2 241.0 | 2 256.3 | 2 260.3 | 2 141.9 | 2 193.9 | 2 281.3 | 2 331.0 | 2 360.6 | 2 393.5 | 2 382.6 | 2 413.9 | 2 455.6 | 2 490.0 | 2 506.2 | 2 533.8 | 2 358.8 | 2 011.2 | 2 002.9 | 1 997.8 | 3 412.2 | 3 480.8 | 3 614.0 | 3 748.7 | 3 840.1 | 6 243.6 | 6 257.1 | 7 326.6 | 7 747.6 | 7 849.6 | 7 907.9 | 7 746.8 | 7 641.2 | 7 494.3 | 7 398.6 | 7 311.0 | 7 213.3 | 7 294.0 |
| Udziały mniejszościowe | 73.2 | 56.5 | 56.1 | 52.7 | 48.6 | 21.1 | 396.4 | 402.2 | 399.6 | 268.3 | 282.9 | 294.4 | 299.7 | 293.9 | 302.3 | 327.0 | 330.3 | 320.1 | 323.6 | 327.2 | 331.4 | 341.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 950.3 | 1 472.5 | 1 488.9 | 1 514.9 | 1 518.1 | 1 525.8 | 1 524.9 | 1 519.5 | 1 515.5 | 1 532.6 | 1 554.8 |
| Pasywa | 7 167.0 | 6 923.8 | 6 761.6 | 6 790.2 | 6 304.3 | 5 724.4 | 5 915.8 | 5 636.7 | 5 414.8 | 5 677.8 | 5 772.7 | 6 310.2 | 6 114.2 | 6 217.1 | 6 671.7 | 7 054.8 | 7 207.1 | 7 282.6 | 7 271.9 | 7 125.0 | 7 175.6 | 7 049.6 | 6 954.1 | 6 592.0 | 6 707.4 | 8 016.3 | 8 179.3 | 8 197.0 | 8 613.4 | 8 705.4 | 11 344.2 | 11 818.7 | 13 205.2 | 13 972.3 | 14 181.9 | 14 110.7 | 14 781.2 | 15 238.9 | 15 018.6 | 15 584.8 | 15 546.0 | 16 140.3 | 16 200.3 |
| Inwestycje | 434.0 | 438.9 | 580.3 | 692.1 | 75.4 | 82.3 | 74.8 | 73.8 | 61.9 | 56.8 | 173.1 | 89.2 | 56.7 | 56.4 | 44.4 | 47.1 | 43.7 | 73.5 | 73.5 | 224.1 | 223.7 | 222.1 | 661.4 | 667.2 | 666.0 | 664.9 | 668.3 | 670.9 | 667.0 | 666.3 | 664.8 | 667.4 | 838.3 | 862.1 | 936.7 | 925.0 | 986.5 | 859.6 | 807.2 | 780.5 | 823.6 | 815.5 | 842.4 |
| Dług | 4 350.7 | 4 360.9 | 4 059.2 | 4 147.9 | 4 120.0 | 2 994.1 | 2 610.3 | 2 539.8 | 2 456.2 | 2 570.5 | 2 688.0 | 3 162.0 | 2 830.3 | 2 834.4 | 3 167.0 | 3 735.1 | 3 889.2 | 3 668.5 | 3 775.1 | 3 662.9 | 3 712.3 | 3 552.6 | 3 398.5 | 2 949.2 | 2 906.5 | 2 714.6 | 2 838.2 | 2 590.0 | 2 609.5 | 3 240.1 | 3 344.7 | 3 873.9 | 4 553.7 | 4 908.9 | 5 180.7 | 5 190.4 | 5 570.8 | 5 603.6 | 5 704.8 | 6 353.0 | 4 953.3 | 4 186.9 | 3 874.7 |
| Środki pieniężne i inne aktywa pieniężne | 923.8 | 1 040.7 | 919.5 | 874.8 | 996.7 | 735.4 | 937.6 | 680.8 | 633.5 | 849.1 | 630.0 | 1 096.2 | 814.6 | 762.6 | 896.1 | 1 049.3 | 1 240.5 | 1 279.5 | 1 198.0 | 1 052.0 | 981.0 | 1 218.7 | 1 526.8 | 1 093.1 | 858.3 | 2 211.0 | 1 977.7 | 1 480.4 | 1 832.0 | 1 793.6 | 3 655.3 | 4 087.1 | 4 459.9 | 5 029.1 | 4 617.1 | 4 051.0 | 3 527.2 | 2 952.2 | 2 877.0 | 2 756.4 | 2 599.2 | 2 647.4 | 2 422.4 |
| Dług netto | 3 426.9 | 3 320.2 | 3 139.7 | 3 273.1 | 3 123.3 | 2 258.7 | 1 672.7 | 1 859.0 | 1 822.8 | 1 721.4 | 2 058.0 | 2 065.7 | 2 015.7 | 2 071.8 | 2 270.9 | 2 685.8 | 2 648.6 | 2 388.9 | 2 577.1 | 2 610.9 | 2 731.3 | 2 333.9 | 1 871.7 | 1 856.1 | 2 048.2 | 503.6 | 860.5 | 1 109.6 | 777.5 | 1 446.5 | (310.7) | (213.2) | 93.7 | (120.2) | 563.6 | 1 139.4 | 2 043.5 | 2 651.4 | 2 827.8 | 3 596.6 | 2 354.1 | 1 539.6 | 1 452.3 |
| Ticker | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS | 600110.SS |
| 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 |