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 | 7 766.4 | 7 973.6 | 7 901.5 | 7 971.1 | 7 833.0 | 7 839.2 | 7 750.6 | 7 903.9 | 7 976.5 | 7 994.5 | 8 589.2 | 8 783.9 | 8 667.8 | 9 060.3 | 9 631.8 | 9 852.4 | 10 153.5 | 10 106.6 | 10 717.4 | 10 800.1 | 11 013.7 | 10 894.1 | 11 485.3 | 11 876.4 | 11 280.2 | 12 456.9 | 13 340.4 | 14 069.6 | 15 858.1 | 17 199.3 | 18 590.4 | 19 699.5 | 19 890.9 | 19 245.3 | 20 748.6 | 20 096.3 | 20 647.7 | 21 818.5 | 24 066.4 | 23 083.2 | 22 056.6 | 22 611.9 | 22 495.3 |
| Aktywa trwałe | 4 913.1 | 5 029.0 | 4 988.6 | 4 964.8 | 4 863.2 | 4 972.3 | 4 869.3 | 4 920.4 | 4 894.8 | 4 642.8 | 4 796.8 | 4 994.4 | 5 172.4 | 5 234.2 | 5 370.2 | 5 359.8 | 5 377.8 | 5 444.0 | 5 537.3 | 5 621.0 | 5 871.4 | 5 989.9 | 6 008.5 | 6 119.8 | 6 233.0 | 6 597.5 | 6 608.8 | 6 809.8 | 7 539.4 | 8 241.3 | 8 645.5 | 9 067.4 | 9 298.0 | 10 109.4 | 10 803.3 | 11 311.6 | 11 641.1 | 12 272.3 | 12 625.3 | 12 716.0 | 12 907.3 | 14 201.1 | 14 200.1 |
| Rzeczowe aktywa trwałe netto | 3 884.0 | 3 913.3 | 3 832.2 | 3 802.4 | 3 805.1 | 3 824.3 | 3 715.8 | 3 789.9 | 3 757.5 | 3 495.6 | 3 658.7 | 3 900.5 | 4 087.0 | 4 126.8 | 4 261.6 | 4 243.4 | 4 221.6 | 4 272.2 | 4 269.6 | 4 302.1 | 4 474.7 | 4 843.6 | 4 767.7 | 4 871.7 | 4 961.0 | 5 297.0 | 5 260.9 | 5 228.7 | 5 348.8 | 5 519.0 | 5 901.2 | 6 101.5 | 6 343.1 | 7 186.7 | 7 641.0 | 8 201.1 | 8 446.3 | 9 243.0 | 9 629.3 | 9 992.4 | 10 084.4 | 11 379.3 | 11 390.7 |
| Wartość firmy | 83.1 | 89.4 | 89.7 | 89.4 | 89.4 | 90.7 | 90.7 | 90.7 | 90.7 | 96.4 | 96.4 | 96.4 | 96.4 | 96.4 | 96.4 | 106.5 | 106.5 | 101.3 | 101.3 | 101.3 | 101.3 | 93.6 | 93.6 | 93.6 | 93.6 | 85.5 | 133.4 | 133.4 | 133.3 | 105.8 | 105.8 | 105.4 | 105.3 | 96.8 | 211.1 | 210.8 | 205.2 | 202.0 | 201.7 | 201.3 | 201.0 | 187.9 | 187.9 |
| Wartości niematerialne i prawne | 486.6 | 484.8 | 475.6 | 479.9 | 493.3 | 550.0 | 544.2 | 552.3 | 559.8 | 599.2 | 591.5 | 587.1 | 587.0 | 578.5 | 574.5 | 567.0 | 561.5 | 585.7 | 572.1 | 566.1 | 562.7 | 548.3 | 549.2 | 557.6 | 570.6 | 614.4 | 655.4 | 735.8 | 730.4 | 771.5 | 828.3 | 902.7 | 892.7 | 900.8 | 934.3 | 969.7 | 974.7 | 1 051.8 | 1 038.4 | 1 023.1 | 1 014.6 | 1 064.1 | 1 054.2 |
| Wartość firmy i wartości niematerialne i prawne | 569.7 | 574.2 | 565.3 | 569.2 | 582.7 | 640.8 | 635.0 | 643.0 | 650.5 | 695.7 | 688.0 | 683.6 | 683.5 | 674.9 | 671.0 | 673.4 | 668.0 | 686.9 | 673.3 | 667.4 | 664.0 | 641.9 | 642.8 | 651.2 | 664.2 | 699.9 | 788.7 | 869.2 | 863.7 | 877.3 | 934.1 | 1 008.1 | 997.9 | 997.6 | 1 145.3 | 1 180.5 | 1 179.9 | 1 253.8 | 1 240.1 | 1 224.4 | 1 215.6 | 1 252.1 | 1 242.1 |
| Należności netto | 967.9 | 949.0 | 1 096.8 | 1 141.0 | 1 063.5 | 1 021.6 | 1 204.7 | 1 278.7 | 1 250.3 | 1 488.9 | 1 745.2 | 1 512.7 | 1 421.8 | 1 336.3 | 1 964.8 | 1 986.1 | 1 968.1 | 1 717.4 | 2 327.9 | 2 347.7 | 2 384.2 | 1 771.3 | 2 334.4 | 2 345.0 | 2 473.9 | 2 609.8 | 3 408.8 | 3 685.0 | 4 105.8 | 3 503.7 | 4 482.8 | 4 485.0 | 3 838.2 | 2 679.4 | 3 470.2 | 3 659.1 | 3 584.4 | 2 393.9 | 3 435.7 | 3 208.5 | 2 454.8 | 2 300.6 | 2 741.9 |
| Inwestycje długoterminowe | 336.1 | 394.3 | 427.6 | 411.2 | 308.4 | 417.9 | 416.4 | 413.2 | 405.1 | 374.2 | 386.2 | 332.5 | 342.6 | 378.7 | 365.2 | 377.2 | 385.3 | 418.3 | 242.8 | 254.0 | 284.7 | (112.6) | (159.4) | 131.2 | 175.0 | 105.3 | 219.4 | 312.2 | 827.5 | 1 078.6 | 1 238.6 | 1 070.6 | 1 326.7 | 1 292.6 | 1 299.1 | 1 307.1 | 1 305.4 | 1 237.9 | 1 169.5 | 1 416.1 | 1 368.1 | 1 214.8 | 1 214.7 |
| Aktywa obrotowe | 2 853.3 | 2 944.5 | 2 912.9 | 3 006.3 | 2 969.8 | 2 866.9 | 2 881.3 | 2 983.5 | 3 081.6 | 3 351.7 | 3 792.4 | 3 789.5 | 3 495.4 | 3 826.1 | 4 261.6 | 4 492.6 | 4 775.6 | 4 662.7 | 5 180.1 | 5 179.1 | 5 142.3 | 4 904.2 | 5 476.9 | 5 756.5 | 5 047.2 | 5 859.4 | 6 731.7 | 7 259.7 | 8 318.7 | 8 958.0 | 9 944.9 | 10 632.2 | 10 592.9 | 9 135.8 | 9 945.3 | 8 784.7 | 9 006.7 | 9 546.3 | 11 441.1 | 10 367.2 | 9 149.3 | 8 410.8 | 8 295.2 |
| Środki pieniężne i Inwestycje | 432.5 | 587.7 | 400.9 | 529.7 | 467.7 | 477.1 | 446.6 | 549.0 | 720.1 | 645.5 | 625.9 | 994.8 | 581.2 | 787.1 | 593.3 | 1 008.4 | 1 204.8 | 1 070.1 | 972.0 | 1 193.2 | 1 188.8 | 1 483.6 | 1 479.5 | 2 010.6 | 1 251.1 | 1 598.0 | 1 328.4 | 1 861.3 | 2 068.9 | 2 364.7 | 2 690.7 | 3 640.0 | 4 193.2 | 3 589.1 | 3 439.5 | 2 859.2 | 3 272.0 | 4 282.9 | 5 035.8 | 4 256.7 | 3 552.6 | 2 538.0 | 1 949.1 |
| Zapasy | 1 028.4 | 1 027.2 | 1 038.6 | 932.7 | 903.9 | 933.0 | 839.8 | 768.4 | 766.2 | 858.0 | 953.3 | 928.1 | 875.8 | 1 278.0 | 1 302.3 | 1 202.6 | 1 361.9 | 1 462.9 | 1 453.4 | 1 380.7 | 1 255.8 | 1 434.8 | 1 456.1 | 1 207.9 | 1 129.0 | 1 464.3 | 1 756.3 | 1 632.2 | 2 063.4 | 2 940.4 | 2 693.1 | 2 465.1 | 2 492.6 | 2 663.3 | 2 861.9 | 2 143.0 | 2 023.3 | 2 582.1 | 2 694.7 | 2 399.2 | 2 412.5 | 2 915.9 | 2 914.0 |
| Inwestycje krótkoterminowe | 7.4 | (2.5) | (1.9) | (1.8) | (2.3) | (36.7) | (36.4) | (36.0) | (36.6) | (36.3) | (38.6) | (35.8) | (41.4) | (146.4) | (142.2) | (139.3) | (145.2) | (170.3) | 7.3 | 1.1 | 3.1 | 372.8 | 439.9 | 144.9 | 149.0 | 279.4 | 102.0 | 111.0 | 100.7 | 189.8 | 85.1 | 385.9 | 87.1 | 17.6 | 18.1 | 16.2 | 12.6 | 16.5 | 10.6 | 46.6 | 42.6 | 16.6 | 17.1 |
| Środki pieniężne i inne aktywa pieniężne | 425.1 | 587.7 | 400.9 | 529.7 | 467.7 | 477.1 | 446.6 | 549.0 | 720.1 | 645.5 | 625.9 | 994.8 | 581.2 | 787.1 | 593.3 | 1 008.4 | 1 204.8 | 1 070.1 | 964.7 | 1 192.0 | 1 185.7 | 1 110.8 | 1 039.6 | 1 865.7 | 1 102.2 | 1 318.6 | 1 226.3 | 1 750.2 | 1 968.2 | 2 174.9 | 2 605.7 | 3 254.0 | 4 106.1 | 3 571.5 | 3 421.4 | 2 843.0 | 3 259.4 | 4 266.4 | 5 025.2 | 4 210.1 | 3 509.9 | 2 521.4 | 1 931.9 |
| Należności krótkoterminowe | 1 405.5 | 1 264.7 | 1 385.8 | 1 612.9 | 1 667.2 | 1 613.4 | 1 499.3 | 1 597.6 | 1 560.0 | 1 565.1 | 1 900.8 | 1 842.9 | 1 679.7 | 1 818.4 | 1 843.7 | 1 689.3 | 1 590.4 | 1 642.2 | 1 992.4 | 2 018.0 | 2 127.6 | 1 856.6 | 2 193.0 | 2 201.8 | 2 090.3 | 2 457.1 | 2 763.3 | 3 134.3 | 3 340.3 | 3 421.6 | 3 773.7 | 4 044.5 | 3 596.9 | 3 279.3 | 3 612.8 | 3 911.2 | 3 950.0 | 3 391.4 | 4 361.2 | 3 007.1 | 2 025.0 | 4 324.8 | 4 454.4 |
| Dług krótkoterminowy | 893.8 | 1 131.0 | 1 081.8 | 1 103.9 | 1 094.3 | 1 130.5 | 1 146.4 | 1 241.5 | 1 359.5 | 1 202.3 | 1 356.3 | 1 397.4 | 1 365.9 | 1 289.9 | 1 275.5 | 1 461.6 | 1 318.8 | 1 023.4 | 1 058.7 | 1 239.7 | 1 132.3 | 1 087.1 | 1 110.0 | 1 668.8 | 1 271.0 | 1 109.0 | 1 022.0 | 892.5 | 899.1 | 649.9 | 622.0 | 758.4 | 1 073.7 | 632.3 | 1 135.1 | 1 583.3 | 1 892.5 | 1 003.8 | 2 042.6 | 2 733.1 | 808.8 | 517.8 | 213.7 |
| Zobowiązania krótkoterminowe | 2 611.2 | 2 877.4 | 2 809.0 | 3 080.1 | 3 165.5 | 3 154.0 | 3 039.5 | 3 220.0 | 3 294.3 | 3 226.9 | 3 656.3 | 3 613.9 | 3 563.8 | 3 815.3 | 3 930.4 | 3 871.3 | 3 747.8 | 3 384.9 | 3 782.8 | 3 913.1 | 3 970.2 | 3 555.9 | 3 938.6 | 4 518.1 | 4 010.8 | 4 376.2 | 4 652.2 | 4 911.1 | 5 446.2 | 5 756.1 | 5 800.9 | 6 005.1 | 5 712.8 | 5 080.3 | 5 838.9 | 6 142.7 | 6 561.9 | 5 435.5 | 7 340.8 | 6 650.0 | 5 779.8 | 6 371.1 | 5 927.7 |
| Rozliczenia międzyokresowe | 210.8 | 220.6 | 139.1 | 195.3 | 269.8 | 256.5 | 170.1 | 231.1 | 243.6 | 240.4 | 225.9 | 220.9 | 356.2 | 427.9 | 491.7 | 509.7 | 577.1 | 485.9 | 438.2 | 416.7 | 511.1 | 390.7 | 378.4 | 535.9 | 516.4 | 785.3 | 773.4 | 760.2 | 1 058.4 | 1 639.1 | 0.0 | 278.4 | 229.4 | 450.1 | 607.7 | 633.7 | 694.9 | 1 010.5 | 874.9 | 256.1 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 444.5 | 426.2 | 440.7 | 393.5 | 279.7 | 336.9 | 400.8 | 350.9 | 348.8 | 331.3 | 431.0 | 447.9 | 367.4 | 338.8 | 501.7 | 404.7 | 402.2 | 451.8 | 519.6 | 646.0 | 618.2 | 942.4 | 1 140.6 | 1 013.5 | 795.5 | 844.0 | 1 053.2 | 1 115.1 | 1 613.8 | 1 608.1 | 1 683.2 | 1 807.6 | 1 704.3 | 1 631.5 | 2 122.2 | 1 972.6 | 2 012.6 | 2 470.7 | 2 677.5 | 2 484.8 | 2 416.3 | 2 630.7 | 2 932.3 |
| Rezerwy z tytułu odroczonego podatku | 3.2 | 1.0 | 4.7 | 1.5 | 2.3 | 1.1 | 1.7 | 1.5 | 1.8 | 0.6 | 0.6 | 0.7 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.4 | 0.4 | 0.4 | 1.0 | 0.7 | 1.6 | 1.1 | 10.6 | 7.9 | 9.1 | 6.7 | 13.0 | 31.1 | 12.0 | 11.3 | 22.6 | 27.1 | 27.9 | 27.5 | 31.1 | 35.1 | 35.5 | 35.6 | 26.9 | 29.0 |
| Zobowiązania długoterminowe | 444.5 | 426.2 | 440.7 | 393.5 | 279.7 | 336.9 | 400.8 | 350.9 | 348.8 | 331.3 | 431.0 | 447.9 | 367.4 | 338.8 | 501.7 | 404.7 | 402.2 | 451.8 | 519.6 | 646.0 | 618.2 | 942.4 | 1 140.6 | 1 013.5 | 795.5 | 844.0 | 1 053.2 | 1 115.1 | 1 613.8 | 1 608.1 | 1 683.2 | 1 807.6 | 1 704.3 | 1 631.5 | 2 122.2 | 1 972.6 | 2 012.6 | 2 470.7 | 2 677.5 | 2 484.8 | 2 416.3 | 2 630.7 | 2 932.3 |
| 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 | 9.6 | 0.0 | 2.8 | 0.0 | 18.6 | 16.7 | 14.6 | 17.6 | 16.0 | 21.7 | 18.8 | 17.7 | 10.4 | 13.3 | 10.6 | 10.3 | 9.4 | 10.9 |
| Zobowiązania ogółem | 3 055.7 | 3 303.5 | 3 249.7 | 3 473.7 | 3 445.1 | 3 490.9 | 3 440.3 | 3 570.9 | 3 643.1 | 3 558.2 | 4 087.3 | 4 061.9 | 3 931.3 | 4 154.1 | 4 432.1 | 4 276.0 | 4 150.0 | 3 836.6 | 4 302.4 | 4 559.1 | 4 588.4 | 4 498.3 | 5 079.2 | 5 531.5 | 4 806.3 | 5 220.2 | 5 705.3 | 6 026.2 | 7 060.0 | 7 364.2 | 7 484.1 | 7 812.7 | 7 417.0 | 6 711.9 | 7 961.0 | 8 115.2 | 8 574.4 | 7 906.2 | 10 018.3 | 9 134.8 | 8 196.1 | 9 001.7 | 8 860.0 |
| Kapitał (fundusz) podstawowy | 679.2 | 679.2 | 679.2 | 679.2 | 679.2 | 679.2 | 679.2 | 679.2 | 679.2 | 679.2 | 679.2 | 705.4 | 705.4 | 705.4 | 706.0 | 705.9 | 705.9 | 705.9 | 705.9 | 705.3 | 705.3 | 705.3 | 705.3 | 704.9 | 704.9 | 818.4 | 818.4 | 818.4 | 818.2 | 818.4 | 818.4 | 1 145.7 | 1 145.7 | 1 145.7 | 1 145.7 | 1 145.7 | 1 145.7 | 1 349.6 | 1 349.6 | 1 349.6 | 1 349.6 | 1 349.6 | 1 349.6 |
| Zyski zatrzymane | 2 475.8 | 2 414.7 | 2 418.6 | 2 312.8 | 2 195.1 | 2 077.4 | 2 030.2 | 2 026.1 | 2 030.9 | 2 112.9 | 2 175.3 | 2 256.0 | 2 276.7 | 2 550.8 | 2 810.1 | 3 121.1 | 3 575.3 | 3 580.1 | 3 699.6 | 3 464.2 | 3 614.1 | 3 565.4 | 3 574.3 | 3 475.3 | 3 577.3 | 4 105.2 | 4 383.5 | 4 742.9 | 5 494.0 | 6 554.5 | 7 779.9 | 8 478.8 | 9 012.6 | 9 086.5 | 9 192.7 | 8 340.8 | 8 403.2 | 8 340.5 | 8 451.1 | 8 336.8 | 8 342.6 | 8 138.2 | 8 171.4 |
| Kapitał własny | 4 710.6 | 4 670.0 | 4 651.7 | 4 497.4 | 4 387.9 | 4 348.3 | 4 310.3 | 4 333.0 | 4 333.4 | 4 436.3 | 4 501.9 | 4 722.0 | 4 736.5 | 4 906.2 | 5 199.7 | 5 576.4 | 6 003.5 | 6 270.0 | 6 415.1 | 6 241.0 | 6 425.3 | 6 395.8 | 6 406.2 | 6 344.8 | 6 473.9 | 7 236.7 | 7 635.1 | 8 043.4 | 8 798.1 | 9 835.1 | 11 106.4 | 11 886.8 | 12 473.9 | 12 533.4 | 12 787.5 | 11 981.0 | 12 073.3 | 13 912.4 | 14 048.1 | 13 875.7 | 13 860.5 | 13 610.2 | 13 635.3 |
| Udziały mniejszościowe | 375.3 | 370.2 | 364.0 | 302.3 | 305.6 | 381.9 | 383.7 | 408.1 | 406.7 | 415.0 | 412.0 | 416.5 | 417.0 | 410.0 | 441.6 | 459.4 | 429.4 | 621.6 | 639.5 | 660.9 | 697.9 | 699.7 | 702.3 | 731.1 | 734.1 | 735.1 | 852.2 | 877.3 | 882.2 | 891.7 | 931.5 | 969.0 | 985.7 | 988.2 | 1 124.6 | 1 142.9 | 1 167.8 | 1 293.3 | 1 297.7 | 1 195.6 | 1 193.4 | 1 164.4 | 1 158.6 |
| Pasywa | 7 766.4 | 7 973.6 | 7 901.5 | 7 971.1 | 7 833.0 | 7 839.2 | 7 750.6 | 7 903.9 | 7 976.5 | 7 994.5 | 8 589.2 | 8 783.9 | 8 667.8 | 9 060.3 | 9 631.8 | 9 852.4 | 10 153.5 | 10 106.6 | 10 717.4 | 10 800.1 | 11 013.7 | 10 894.1 | 11 485.3 | 11 876.4 | 11 280.2 | 12 456.9 | 13 340.4 | 14 069.6 | 15 858.1 | 17 199.3 | 18 590.4 | 19 699.5 | 19 890.9 | 19 245.3 | 20 748.6 | 20 096.3 | 20 647.7 | 21 818.5 | 24 066.4 | 23 083.2 | 22 056.6 | 22 611.9 | 22 495.3 |
| Inwestycje | 343.5 | 391.8 | 425.8 | 409.4 | 306.1 | 381.3 | 379.9 | 377.2 | 368.6 | 337.9 | 347.7 | 296.7 | 301.2 | 232.2 | 223.0 | 237.8 | 240.2 | 248.1 | 255.2 | 267.2 | 297.2 | 264.7 | 284.0 | 280.0 | 327.9 | 389.1 | 325.1 | 427.0 | 931.5 | 1 281.8 | 1 323.9 | 1 456.5 | 1 413.7 | 1 310.2 | 1 317.2 | 1 323.4 | 1 318.0 | 1 254.3 | 1 180.1 | 1 462.7 | 1 145.7 | 1 231.4 | 1 231.9 |
| Dług | 1 273.8 | 1 431.0 | 1 381.8 | 1 348.9 | 1 299.3 | 1 380.5 | 1 426.4 | 1 476.5 | 1 594.5 | 1 422.3 | 1 676.3 | 1 764.4 | 1 650.9 | 1 557.4 | 1 710.5 | 1 796.6 | 1 653.8 | 1 409.5 | 1 512.6 | 1 819.0 | 1 681.0 | 1 959.4 | 2 184.1 | 2 618.7 | 2 006.5 | 1 874.8 | 1 962.4 | 1 898.2 | 2 409.3 | 2 151.9 | 2 163.1 | 2 398.5 | 2 562.0 | 2 056.9 | 3 030.9 | 3 306.6 | 3 647.2 | 3 231.1 | 4 452.9 | 5 027.6 | 2 968.3 | 2 872.4 | 2 911.2 |
| Środki pieniężne i inne aktywa pieniężne | 425.1 | 587.7 | 400.9 | 529.7 | 467.7 | 477.1 | 446.6 | 549.0 | 720.1 | 645.5 | 625.9 | 994.8 | 581.2 | 787.1 | 593.3 | 1 008.4 | 1 204.8 | 1 070.1 | 964.7 | 1 192.0 | 1 185.7 | 1 110.8 | 1 039.6 | 1 865.7 | 1 102.2 | 1 318.6 | 1 226.3 | 1 750.2 | 1 968.2 | 2 174.9 | 2 605.7 | 3 254.0 | 4 106.1 | 3 571.5 | 3 421.4 | 2 843.0 | 3 259.4 | 4 266.4 | 5 025.2 | 4 210.1 | 3 509.9 | 2 521.4 | 1 931.9 |
| Dług netto | 848.7 | 843.2 | 980.9 | 819.2 | 831.6 | 903.5 | 979.8 | 927.5 | 874.4 | 776.8 | 1 050.4 | 769.6 | 1 069.7 | 770.3 | 1 117.2 | 788.3 | 449.0 | 339.4 | 547.9 | 626.9 | 495.3 | 848.6 | 1 144.5 | 753.0 | 904.4 | 556.2 | 736.1 | 147.9 | 441.1 | (22.9) | (442.6) | (855.5) | (1 544.1) | (1 514.6) | (390.5) | 463.6 | 387.8 | (1 035.3) | (572.3) | 817.5 | (541.7) | 351.0 | 979.3 |
| Ticker | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.SS | 600596.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 |