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 | 18 252.4 | 18 530.4 | 20 881.5 | 18 766.0 | 20 649.9 | 23 441.7 | 24 416.9 | 21 983.2 | 22 621.0 | 24 376.8 | 25 331.7 | 22 799.4 | 23 113.0 | 25 098.3 | 27 531.7 | 24 660.4 | 28 698.6 | 29 591.4 | 30 915.6 | 29 102.0 | 27 393.2 | 28 915.7 | 29 459.3 | 27 805.6 | 26 426.2 | 27 668.2 | 30 263.5 | 30 181.5 | 31 304.4 | 31 505.9 | 32 945.0 | 31 623.5 | 31 225.4 | 32 748.7 | 31 882.9 | 30 764.9 | 30 452.8 | 33 712.8 | 33 825.0 | 32 384.1 | 32 454.6 | 33 431.0 | 33 083.4 |
| Aktywa trwałe | 4 007.6 | 4 159.1 | 4 180.4 | 4 310.1 | 4 475.1 | 4 586.6 | 4 834.7 | 5 119.0 | 5 348.4 | 5 623.7 | 5 912.3 | 6 270.9 | 6 557.9 | 7 456.9 | 7 833.9 | 7 997.2 | 8 028.9 | 7 823.9 | 7 514.6 | 8 037.7 | 8 003.2 | 7 995.9 | 8 018.6 | 7 834.1 | 7 845.1 | 7 462.4 | 8 626.8 | 8 940.9 | 8 917.0 | 8 292.3 | 8 421.9 | 8 524.0 | 8 309.2 | 8 185.3 | 8 283.0 | 10 089.1 | 9 350.2 | 8 708.3 | 8 708.0 | 9 712.0 | 9 862.1 | 10 977.9 | 12 033.8 |
| Rzeczowe aktywa trwałe netto | 2 814.2 | 2 778.1 | 2 806.3 | 2 957.9 | 3 029.7 | 3 090.6 | 3 297.4 | 3 410.0 | 3 474.8 | 3 726.9 | 3 758.8 | 3 891.5 | 3 897.6 | 3 949.0 | 4 092.9 | 4 140.0 | 4 223.7 | 4 204.6 | 4 216.2 | 4 201.7 | 4 076.8 | 4 019.1 | 3 978.7 | 3 910.0 | 3 789.2 | 3 663.5 | 4 709.6 | 4 884.4 | 4 728.0 | 4 500.2 | 4 400.2 | 4 469.2 | 4 227.2 | 4 411.4 | 4 287.1 | 4 196.0 | 4 102.5 | 4 368.3 | 4 315.7 | 4 339.9 | 4 547.8 | 4 569.0 | 4 523.8 |
| 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 | 128.7 | 112.9 | 112.9 | 913.9 | 913.9 | 913.9 | 913.9 | 913.9 | 913.9 | 913.9 | 913.9 | 913.9 | 913.9 | 783.2 | 783.2 | 783.2 | 783.2 | 732.3 | 732.3 | 732.3 | 732.3 | 732.3 | 732.3 | 876.3 | 876.3 | 800.4 | 800.4 |
| Wartości niematerialne i prawne | 379.3 | 349.0 | 352.1 | 352.1 | 361.8 | 366.6 | 492.6 | 452.1 | 450.6 | 450.4 | 448.4 | 460.6 | 491.4 | 493.8 | 497.7 | 495.5 | 492.1 | 531.1 | 529.8 | 956.0 | 935.9 | 947.6 | 930.4 | 910.6 | 891.1 | 857.3 | 971.7 | 1 023.6 | 1 007.0 | 1 017.0 | 1 022.5 | 1 003.5 | 978.5 | 907.6 | 880.9 | 861.1 | 816.0 | 688.1 | 640.2 | 627.2 | 628.7 | 647.7 | 629.2 |
| Wartość firmy i wartości niematerialne i prawne | 379.3 | 349.0 | 352.1 | 352.1 | 361.8 | 366.6 | 492.6 | 452.1 | 450.6 | 450.4 | 448.4 | 460.6 | 491.4 | 493.8 | 497.7 | 495.5 | 620.8 | 644.0 | 642.8 | 1 869.9 | 1 849.8 | 1 861.5 | 1 844.3 | 1 824.6 | 1 805.1 | 1 771.2 | 1 885.6 | 1 937.5 | 1 921.0 | 1 800.3 | 1 805.7 | 1 786.7 | 1 761.7 | 1 639.9 | 1 613.2 | 1 593.4 | 1 548.3 | 1 420.5 | 1 372.5 | 1 503.5 | 1 505.0 | 1 448.1 | 1 429.6 |
| Należności netto | 651.1 | 1 141.7 | 989.2 | 949.2 | 921.4 | 1 300.9 | 1 165.4 | 1 239.8 | 1 190.8 | 1 223.7 | 969.4 | 1 037.9 | 1 436.4 | 1 199.8 | 1 832.1 | 1 269.7 | 2 081.5 | 1 607.2 | 1 604.3 | 1 844.9 | 2 302.9 | 1 615.8 | 1 812.6 | 1 658.4 | 1 637.5 | 1 936.2 | 2 028.4 | 1 924.7 | 1 920.3 | 1 970.2 | 2 161.6 | 2 159.6 | 2 269.1 | 2 197.8 | 2 408.7 | 2 241.9 | 2 550.5 | 1 723.3 | 1 326.9 | 1 893.6 | 1 933.4 | 1 787.8 | 1 679.3 |
| Inwestycje długoterminowe | 454.3 | 685.7 | 677.0 | 679.2 | 664.1 | 663.7 | 624.7 | 884.9 | 1 040.7 | 157.7 | 376.7 | 607.4 | 780.3 | 1 733.1 | 1 954.3 | 1 944.9 | 1 736.9 | 1 303.0 | 696.0 | (5.5) | 1 384.6 | 1 406.9 | 135.0 | 132.6 | 65.0 | 134.1 | 79.6 | 2.5 | 243.3 | 68.1 | 178.3 | 182.3 | 222.4 | 231.4 | 425.9 | 231.5 | 305.4 | 1 568.4 | 1 718.3 | 1 553.4 | 137.0 | 240.1 | 324.6 |
| Aktywa obrotowe | 14 244.8 | 14 371.3 | 16 701.2 | 14 455.9 | 16 174.8 | 18 855.2 | 19 582.2 | 16 864.2 | 17 272.6 | 18 753.1 | 19 419.4 | 16 528.5 | 16 555.1 | 17 641.4 | 19 697.8 | 16 663.3 | 20 669.7 | 21 767.5 | 23 401.1 | 21 064.3 | 19 390.0 | 20 919.8 | 21 440.7 | 19 971.5 | 18 581.1 | 20 205.7 | 21 636.6 | 21 240.6 | 22 387.4 | 23 213.6 | 24 523.0 | 23 099.5 | 22 916.3 | 24 563.4 | 23 599.8 | 20 675.8 | 21 102.6 | 25 004.6 | 25 116.9 | 22 672.1 | 22 592.5 | 22 453.2 | 21 049.6 |
| Środki pieniężne i Inwestycje | 5 634.5 | 7 086.1 | 8 430.2 | 6 929.4 | 6 179.0 | 7 945.5 | 8 805.2 | 7 032.9 | 6 602.1 | 8 863.5 | 9 096.5 | 7 015.7 | 6 064.0 | 7 895.0 | 8 921.8 | 6 480.9 | 8 677.5 | 10 542.0 | 12 014.7 | 10 100.8 | 7 308.6 | 10 022.4 | 10 606.2 | 9 922.1 | 8 158.8 | 10 714.3 | 12 156.3 | 11 951.5 | 11 039.4 | 12 944.7 | 13 611.1 | 12 291.5 | 11 439.6 | 12 667.5 | 13 212.2 | 10 358.5 | 10 196.6 | 13 701.0 | 13 392.0 | 10 950.0 | 6 391.0 | 7 098.9 | 7 748.6 |
| Zapasy | 7 727.4 | 6 086.3 | 7 217.1 | 6 493.7 | 8 977.5 | 9 579.7 | 9 527.8 | 8 559.1 | 9 438.0 | 8 632.1 | 9 290.3 | 8 404.3 | 8 995.6 | 8 492.7 | 8 861.1 | 8 824.6 | 9 733.8 | 9 473.6 | 9 553.6 | 8 842.3 | 9 449.1 | 9 044.0 | 8 838.7 | 8 217.1 | 8 638.5 | 7 416.4 | 7 277.8 | 7 203.2 | 9 251.9 | 8 120.3 | 8 562.0 | 8 494.7 | 9 054.7 | 9 455.1 | 7 774.7 | 7 826.0 | 8 036.6 | 9 336.8 | 8 220.3 | 9 553.3 | 12 334.0 | 11 987.0 | 10 597.3 |
| Inwestycje krótkoterminowe | (444.3) | (595.7) | (602.0) | (601.2) | (601.1) | (600.7) | (611.7) | (871.9) | (871.8) | 5.1 | 22.2 | 33.7 | 70.7 | 53.1 | 49.5 | 30.8 | 29.0 | 15.6 | 334.8 | 321.2 | (995.6) | (1 069.2) | 201.8 | 204.2 | 271.9 | 197.8 | 179.6 | 256.6 | 165.9 | 176.9 | 169.8 | 165.8 | 160.8 | 162.1 | 173.4 | 378.2 | 361.6 | 1 799.8 | 369.3 | 1 721.1 | 399.6 | 305.1 | 219.6 |
| Środki pieniężne i inne aktywa pieniężne | 5 634.5 | 7 086.1 | 8 430.2 | 6 929.4 | 6 179.0 | 7 945.5 | 8 805.2 | 7 032.9 | 6 602.1 | 8 858.4 | 9 074.3 | 6 982.0 | 5 993.3 | 7 842.0 | 8 872.3 | 6 450.1 | 8 648.5 | 10 526.3 | 11 679.9 | 9 779.6 | 7 308.6 | 10 022.4 | 10 404.4 | 9 717.8 | 7 887.0 | 10 516.5 | 11 976.8 | 11 694.8 | 10 873.5 | 12 767.8 | 13 441.3 | 12 125.6 | 11 278.8 | 12 505.5 | 13 038.9 | 9 980.2 | 9 835.1 | 11 901.2 | 13 022.7 | 9 228.8 | 5 991.5 | 6 793.8 | 7 529.0 |
| Należności krótkoterminowe | 7 243.4 | 6 421.1 | 7 743.8 | 6 596.4 | 8 411.6 | 9 673.4 | 9 977.8 | 8 883.1 | 9 395.7 | 9 375.3 | 9 955.4 | 8 932.6 | 8 689.2 | 8 470.0 | 10 536.5 | 8 651.8 | 8 722.9 | 8 026.9 | 8 249.0 | 7 386.8 | 6 971.1 | 7 719.6 | 7 749.0 | 6 820.4 | 6 619.4 | 7 032.4 | 7 526.0 | 7 322.2 | 8 831.4 | 8 245.1 | 8 813.3 | 8 850.9 | 8 486.4 | 9 536.4 | 8 427.2 | 8 580.5 | 8 256.7 | 8 768.7 | 7 844.2 | 8 369.8 | 9 885.3 | 11 259.1 | 7 362.9 |
| Dług krótkoterminowy | 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 | 448.0 | 512.2 | 426.1 | 434.5 | 370.2 | 310.2 | 306.8 | 199.1 | 261.0 | 280.5 | 327.5 | 341.9 | 358.3 | 837.2 | 855.1 | 620.5 | 606.0 | 663.3 | 781.7 | 844.6 | 654.5 | 582.0 | 782.1 | 648.2 | 2 038.2 | 2 327.7 | 2 195.7 | 0.0 | 0.0 | 0.0 |
| Zobowiązania krótkoterminowe | 9 046.5 | 8 626.2 | 10 080.1 | 8 918.6 | 10 303.1 | 12 515.9 | 12 620.7 | 10 983.1 | 10 938.0 | 12 116.3 | 12 200.6 | 11 176.2 | 10 605.5 | 12 446.8 | 13 901.3 | 12 290.9 | 12 813.3 | 12 885.5 | 13 158.8 | 12 376.6 | 10 762.3 | 12 029.1 | 12 457.7 | 11 600.1 | 10 037.0 | 10 835.2 | 11 970.4 | 11 992.0 | 12 891.0 | 12 649.8 | 13 427.0 | 13 620.0 | 12 990.5 | 14 185.5 | 12 796.1 | 12 610.6 | 11 645.8 | 16 768.3 | 13 351.9 | 13 669.7 | 14 500.2 | 15 256.0 | 13 887.9 |
| Rozliczenia międzyokresowe | 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 | 1 867.7 | 1 397.2 | 1 061.3 | 1 615.5 | 3 167.8 | 2 767.6 | 3 309.3 | 2 193.6 | 3 232.4 | 3 770.4 | 4 353.7 | 2 990.1 | 3 346.2 | 3 502.5 | 3 701.5 | 3 353.3 | 3 693.6 | 0.0 | 0.0 | 820.7 | 1 032.0 | 823.9 | 3 163.4 | 2 645.4 | 824.8 | 457.5 | 547.7 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 2 863.3 | 2 799.8 | 2 829.0 | 2 783.9 | 2 659.5 | 2 572.1 | 2 484.9 | 2 355.1 | 2 279.1 | 2 151.5 | 2 026.1 | 1 864.1 | 2 136.3 | 1 474.1 | 1 312.0 | 1 292.3 | 3 393.9 | 3 611.0 | 3 582.5 | 3 679.5 | 3 158.2 | 3 025.3 | 3 001.9 | 2 960.3 | 2 935.8 | 2 939.2 | 3 566.7 | 3 764.8 | 3 590.0 | 3 767.4 | 3 716.8 | 3 857.7 | 3 622.2 | 4 041.1 | 3 777.3 | 3 822.7 | 3 618.5 | 1 379.0 | 1 001.5 | 892.9 | 903.1 | 888.1 | 972.7 |
| Rezerwy z tytułu odroczonego podatku | 40.0 | 35.3 | 34.9 | 34.5 | 34.1 | 33.8 | 33.4 | 33.0 | 72.0 | 69.7 | 70.9 | 67.6 | 69.0 | 65.0 | 68.5 | 61.1 | 54.8 | 236.6 | 239.4 | 331.9 | 294.7 | 280.6 | 270.3 | 254.8 | 246.4 | 234.1 | 222.5 | 214.9 | 203.2 | 184.7 | 171.8 | 158.0 | 145.6 | 129.7 | 111.3 | 100.6 | 82.0 | 84.5 | 76.8 | 74.4 | 71.3 | 66.6 | 64.3 |
| Zobowiązania długoterminowe | 2 863.3 | 2 799.8 | 2 829.0 | 2 783.9 | 2 659.5 | 2 572.1 | 2 484.9 | 2 355.1 | 2 279.1 | 2 151.5 | 2 026.1 | 1 864.1 | 2 136.3 | 1 474.1 | 1 312.0 | 1 292.3 | 3 393.9 | 3 611.0 | 3 582.5 | 3 679.5 | 3 158.2 | 3 025.3 | 3 001.9 | 2 960.3 | 2 935.8 | 2 939.2 | 3 566.7 | 3 764.8 | 3 590.0 | 3 767.4 | 3 716.8 | 3 857.7 | 3 622.2 | 4 041.1 | 3 777.3 | 3 822.7 | 3 618.5 | 1 379.0 | 1 001.5 | 892.9 | 903.1 | 888.1 | 972.7 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 581.3 | 778.9 | 668.9 | 701.4 | 610.4 | 717.4 | 489.8 | 879.9 | 666.7 | 564.8 | 486.3 | 653.3 | 747.8 | 649.7 | 679.9 | 691.3 | 780.7 |
| Zobowiązania ogółem | 11 909.8 | 11 426.0 | 12 909.1 | 11 702.5 | 12 962.6 | 15 088.0 | 15 105.7 | 13 338.2 | 13 217.1 | 14 267.8 | 14 226.7 | 13 040.3 | 12 741.8 | 13 921.0 | 15 213.4 | 13 583.2 | 16 207.3 | 16 496.5 | 16 741.3 | 16 056.0 | 13 920.5 | 15 054.4 | 15 459.5 | 14 560.5 | 12 972.7 | 13 774.5 | 15 537.2 | 15 756.8 | 16 481.0 | 16 417.1 | 17 143.8 | 17 477.6 | 16 612.7 | 18 226.6 | 16 573.3 | 16 433.3 | 15 264.3 | 18 147.3 | 14 353.4 | 14 562.5 | 15 403.2 | 16 144.1 | 14 860.6 |
| Kapitał (fundusz) podstawowy | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 168.1 | 1 095.4 | 1 095.4 | 1 095.4 | 1 095.4 | 1 095.4 | 994.9 | 995.0 | 995.0 | 995.0 | 995.0 | 995.0 | 995.0 | 995.0 | 995.0 | 995.0 | 995.0 | 995.0 | 995.1 | 1 056.4 | 1 477.6 | 1 478.1 | 1 478.1 | 1 478.1 | 1 478.1 |
| Zyski zatrzymane | 2 772.3 | 3 288.6 | 4 156.6 | 3 247.3 | 3 871.0 | 4 316.7 | 5 274.3 | 4 606.9 | 5 248.5 | 5 775.3 | 6 785.3 | 5 449.0 | 6 086.5 | 6 606.8 | 7 737.8 | 6 516.3 | 7 078.5 | 7 666.9 | 8 933.3 | 8 155.1 | 8 646.3 | 9 006.9 | 9 302.2 | 8 739.7 | 9 082.5 | 9 146.5 | 9 988.9 | 9 690.9 | 10 088.2 | 10 277.5 | 11 000.7 | 9 350.4 | 9 824.0 | 10 229.8 | 11 033.0 | 10 051.4 | 10 683.2 | 11 283.7 | 12 170.5 | 10 230.5 | 9 397.2 | 9 458.9 | 10 393.9 |
| Kapitał własny | 6 342.6 | 7 104.4 | 7 972.4 | 7 063.5 | 7 687.3 | 8 353.7 | 9 311.2 | 8 645.0 | 9 403.9 | 10 109.0 | 11 105.0 | 9 759.1 | 10 371.2 | 11 177.3 | 12 318.3 | 11 077.3 | 12 491.3 | 13 094.9 | 14 174.4 | 13 046.0 | 13 472.7 | 13 861.3 | 13 999.8 | 13 245.1 | 13 453.5 | 13 893.7 | 14 726.3 | 14 424.7 | 14 823.4 | 15 088.8 | 15 801.1 | 14 145.8 | 14 612.7 | 14 522.1 | 15 309.5 | 14 331.6 | 15 188.5 | 15 565.6 | 19 471.5 | 17 821.6 | 17 051.4 | 17 286.9 | 18 222.8 |
| Udziały mniejszościowe | 63.6 | 63.6 | 63.7 | 64.0 | 64.1 | 64.5 | 64.6 | 64.8 | 64.9 | 65.0 | 46.7 | 46.8 | 0.0 | 0.0 | 0.0 | 0.0 | 121.2 | 136.9 | 134.8 | 289.7 | 280.0 | 259.6 | 251.1 | 227.9 | 207.1 | 192.6 | 172.3 | 165.8 | 158.3 | 102.0 | 86.4 | 63.3 | 41.4 | (79.2) | (87.9) | (99.9) | (8.9) | (11.9) | (12.6) | 243.8 | 298.1 | 275.7 | 276.6 |
| Pasywa | 18 252.4 | 18 530.4 | 20 881.5 | 18 766.0 | 20 649.9 | 23 441.7 | 24 416.9 | 21 983.2 | 22 621.0 | 24 376.8 | 25 331.7 | 22 799.4 | 23 113.0 | 25 098.3 | 27 531.7 | 24 660.4 | 28 698.6 | 29 591.4 | 30 915.6 | 29 102.0 | 27 393.2 | 28 915.7 | 29 459.3 | 27 805.6 | 26 426.2 | 27 668.2 | 30 263.5 | 30 181.5 | 31 304.4 | 31 505.9 | 32 945.0 | 31 623.5 | 31 225.4 | 32 748.7 | 31 882.9 | 30 764.9 | 30 452.8 | 33 712.8 | 33 825.0 | 32 384.1 | 32 454.6 | 33 431.0 | 33 083.4 |
| Inwestycje | 10.0 | 90.0 | 75.0 | 78.0 | 63.0 | 63.0 | 13.0 | 13.0 | 168.9 | 162.7 | 398.9 | 641.1 | 851.0 | 1 786.1 | 2 003.8 | 1 975.7 | 1 765.9 | 1 318.6 | 1 030.8 | 315.6 | 389.0 | 337.8 | 336.9 | 336.9 | 336.9 | 331.9 | 259.2 | 259.2 | 409.2 | 245.0 | 348.1 | 348.1 | 383.1 | 393.5 | 599.2 | 609.8 | 667.0 | 3 368.2 | 2 087.6 | 3 274.6 | 536.6 | 545.2 | 544.2 |
| Dług | 2 821.9 | 2 763.1 | 2 792.7 | 2 748.0 | 2 624.0 | 2 537.0 | 2 450.1 | 2 322.1 | 2 207.1 | 2 081.7 | 1 955.2 | 1 796.5 | 500.0 | 947.5 | 1 010.7 | 924.1 | 3 183.9 | 3 148.9 | 3 126.8 | 3 155.5 | 2 579.1 | 2 634.1 | 2 683.2 | 2 760.4 | 2 804.3 | 2 848.6 | 3 936.8 | 4 180.1 | 3 862.6 | 3 933.2 | 3 937.2 | 4 200.5 | 4 073.6 | 4 311.6 | 4 063.8 | 4 199.8 | 4 024.3 | 3 163.5 | 3 075.5 | 2 845.4 | 679.9 | 691.3 | 780.7 |
| Środki pieniężne i inne aktywa pieniężne | 5 634.5 | 7 086.1 | 8 430.2 | 6 929.4 | 6 179.0 | 7 945.5 | 8 805.2 | 7 032.9 | 6 602.1 | 8 858.4 | 9 074.3 | 6 982.0 | 5 993.3 | 7 842.0 | 8 872.3 | 6 450.1 | 8 648.5 | 10 526.3 | 11 679.9 | 9 779.6 | 7 308.6 | 10 022.4 | 10 404.4 | 9 717.8 | 7 887.0 | 10 516.5 | 11 976.8 | 11 694.8 | 10 873.5 | 12 767.8 | 13 441.3 | 12 125.6 | 11 278.8 | 12 505.5 | 13 038.9 | 9 980.2 | 9 835.1 | 11 901.2 | 13 022.7 | 9 228.8 | 5 991.5 | 6 793.8 | 7 529.0 |
| Dług netto | (2 812.6) | (4 323.0) | (5 637.5) | (4 181.4) | (3 555.0) | (5 408.6) | (6 355.1) | (4 710.8) | (4 395.0) | (6 776.7) | (7 119.1) | (5 185.4) | (5 493.3) | (6 894.4) | (7 861.5) | (5 526.0) | (5 464.6) | (7 377.5) | (8 553.1) | (6 624.1) | (4 729.5) | (7 388.3) | (7 721.1) | (6 957.5) | (5 082.7) | (7 667.9) | (8 039.9) | (7 514.7) | (7 011.0) | (8 834.7) | (9 504.1) | (7 925.1) | (7 205.2) | (8 193.9) | (8 975.1) | (5 780.4) | (5 810.8) | (8 737.6) | (9 947.1) | (6 383.4) | (3 858.0) | (6 102.5) | (6 748.4) |
| Ticker | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.SS | 600398.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 |