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 | 8 384.5 | 8 342.1 | 8 649.2 | 8 832.7 | 8 569.6 | 8 767.6 | 9 762.5 | 9 476.3 | 10 135.6 | 12 070.0 | 11 920.5 | 11 945.9 | 12 045.3 | 12 020.2 | 11 787.8 | 11 656.8 | 11 940.8 | 11 975.1 | 11 831.4 | 11 814.7 | 11 820.6 | 8 297.7 | 8 369.3 | 8 292.0 | 8 237.9 | 8 273.6 | 8 381.0 | 8 459.1 | 8 334.1 | 8 572.0 | 9 214.9 | 9 515.8 | 9 656.3 | 10 031.6 | 10 032.7 | 10 085.8 | 10 024.8 | 10 183.6 | 10 152.3 | 10 364.8 | 10 305.4 | 10 536.2 | 10 432.7 |
| Aktywa trwałe | 6 428.4 | 6 814.0 | 6 781.8 | 6 703.6 | 6 603.4 | 6 692.9 | 7 290.3 | 7 390.6 | 7 687.5 | 7 857.2 | 7 768.3 | 7 961.4 | 8 224.9 | 8 677.9 | 8 779.2 | 9 008.4 | 9 063.5 | 9 452.6 | 9 440.3 | 9 478.7 | 9 530.1 | 6 171.7 | 6 056.0 | 6 011.0 | 6 025.4 | 6 192.0 | 6 172.8 | 6 116.8 | 6 090.8 | 6 395.1 | 6 375.7 | 6 383.8 | 6 408.1 | 6 607.5 | 6 529.5 | 6 783.1 | 6 745.6 | 6 853.8 | 6 804.3 | 6 805.0 | 6 658.9 | 6 749.8 | 6 703.4 |
| Rzeczowe aktywa trwałe netto | 6 103.2 | 6 453.4 | 6 430.9 | 6 349.8 | 6 254.2 | 6 306.0 | 6 897.0 | 6 932.1 | 7 183.7 | 7 081.2 | 6 988.8 | 7 162.6 | 7 442.3 | 7 854.7 | 7 950.2 | 8 189.7 | 8 219.1 | 8 579.2 | 8 557.4 | 8 604.5 | 8 647.5 | 5 189.2 | 5 067.7 | 5 025.4 | 5 029.0 | 5 179.8 | 5 131.7 | 5 046.6 | 4 999.4 | 5 119.3 | 5 033.4 | 4 982.2 | 4 921.5 | 4 987.2 | 4 855.8 | 5 046.6 | 4 923.1 | 4 888.1 | 4 800.4 | 4 672.9 | 4 610.2 | 4 639.5 | 4 536.3 |
| Wartość firmy | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 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 | 140.9 | 144.3 | 139.8 | 138.8 | 136.9 | 163.9 | 161.4 | 159.5 | 160.1 | 185.5 | 228.7 | 226.6 | 225.3 | 259.5 | 260.1 | 257.4 | 255.9 | 260.9 | 258.1 | 255.1 | 256.7 | 136.8 | 134.3 | 133.8 | 132.5 | 133.1 | 131.3 | 127.8 | 125.7 | 126.8 | 125.1 | 123.6 | 121.2 | 138.3 | 137.5 | 135.6 | 138.3 | 146.5 | 144.6 | 142.8 | 143.9 | 144.6 | 143.8 |
| Wartość firmy i wartości niematerialne i prawne | 152.5 | 155.9 | 151.4 | 150.5 | 148.5 | 175.6 | 173.1 | 171.2 | 171.7 | 185.5 | 228.7 | 226.6 | 225.3 | 259.5 | 260.1 | 257.4 | 255.9 | 260.9 | 258.1 | 255.1 | 256.7 | 136.8 | 134.3 | 133.8 | 132.5 | 133.1 | 131.3 | 127.8 | 125.7 | 126.8 | 125.1 | 123.6 | 121.2 | 138.3 | 137.5 | 135.6 | 138.3 | 146.5 | 144.6 | 142.8 | 143.9 | 144.6 | 143.8 |
| Należności netto | 822.7 | 503.2 | 624.8 | 666.9 | 648.3 | 637.5 | 588.9 | 520.6 | 655.1 | 574.9 | 521.6 | 418.9 | 559.2 | 588.5 | 627.3 | 576.5 | 693.9 | 516.6 | 514.1 | 579.2 | 452.0 | 504.2 | 507.1 | 532.4 | 474.6 | 513.3 | 520.0 | 490.0 | 538.6 | 403.6 | 972.8 | 1 088.8 | 1 186.6 | 1 248.7 | 1 110.4 | 935.7 | 813.1 | 946.1 | 864.4 | 925.7 | 992.7 | 1 108.6 | 981.6 |
| Inwestycje długoterminowe | 83.5 | 90.1 | 82.9 | 78.9 | 78.9 | 81.2 | 81.7 | 78.7 | 80.2 | 84.1 | 84.4 | 89.4 | 92.7 | 98.8 | 104.1 | 109.1 | 110.9 | 121.6 | 116.5 | 121.5 | 125.2 | 673.7 | 681.7 | 680.5 | 693.3 | 712.7 | 742.9 | 776.6 | 800.6 | 973.3 | 1 039.9 | 1 100.8 | 1 187.9 | 1 304.9 | 1 356.9 | 1 427.7 | 1 511.1 | 1 596.9 | 1 637.0 | 1 783.2 | 1 691.0 | 1 745.4 | 1 796.0 |
| Aktywa obrotowe | 1 956.1 | 1 528.1 | 1 867.3 | 2 129.1 | 1 966.2 | 2 074.7 | 2 472.2 | 2 085.8 | 2 448.1 | 4 212.8 | 4 152.2 | 3 984.5 | 3 820.4 | 3 342.3 | 3 008.6 | 2 648.4 | 2 877.3 | 2 522.5 | 2 391.1 | 2 336.0 | 2 290.5 | 2 126.0 | 2 313.3 | 2 280.9 | 2 212.5 | 2 081.6 | 2 208.2 | 2 342.2 | 2 243.2 | 2 176.9 | 2 839.2 | 3 132.1 | 3 248.1 | 3 424.1 | 3 503.2 | 3 302.8 | 3 279.2 | 3 329.7 | 3 348.0 | 3 559.7 | 3 646.5 | 3 786.4 | 3 729.3 |
| Środki pieniężne i Inwestycje | 1 044.0 | 934.8 | 1 154.5 | 1 369.6 | 1 234.2 | 1 343.3 | 1 791.1 | 1 468.0 | 1 703.8 | 3 517.4 | 3 534.7 | 3 439.9 | 3 165.4 | 2 662.5 | 2 297.9 | 1 989.0 | 2 058.9 | 1 883.9 | 1 749.0 | 1 637.8 | 1 706.1 | 1 506.5 | 1 679.8 | 1 635.3 | 1 626.1 | 1 436.7 | 1 580.3 | 1 748.2 | 1 593.5 | 1 655.3 | 1 713.2 | 1 828.3 | 1 896.0 | 2 016.0 | 2 230.4 | 2 200.9 | 2 319.7 | 2 219.8 | 2 267.6 | 2 464.5 | 2 430.9 | 2 475.6 | 2 513.6 |
| Zapasy | 79.7 | 79.1 | 78.7 | 76.3 | 82.5 | 86.4 | 84.9 | 85.0 | 80.6 | 85.5 | 81.1 | 82.5 | 81.0 | 77.6 | 77.0 | 79.9 | 109.4 | 112.5 | 124.3 | 115.2 | 117.8 | 104.1 | 120.9 | 107.1 | 106.0 | 112.2 | 98.1 | 95.0 | 90.5 | 97.4 | 140.9 | 206.4 | 165.3 | 117.3 | 133.1 | 164.3 | 112.5 | 103.5 | 100.5 | 108.6 | 170.5 | 158.9 | 161.1 |
| Inwestycje krótkoterminowe | 0.0 | (5.1) | (5.8) | (5.6) | (5.2) | (10.3) | (9.9) | (9.2) | (8.7) | (6.2) | (6.1) | (6.0) | (5.9) | (5.8) | (5.7) | (5.6) | (5.5) | (5.4) | 4.3 | 4.3 | 3.8 | 3.9 | 3.6 | 3.6 | 3.2 | 3.1 | 3.4 | 3.4 | 3.1 | 3.2 | 3.6 | 3.5 | 3.2 | 3.3 | 3.6 | 4.0 | 4.0 | 4.0 | 4.4 | 5.2 | 5.2 | 5.4 | 5.2 |
| Środki pieniężne i inne aktywa pieniężne | 1 044.0 | 934.8 | 1 154.5 | 1 369.6 | 1 234.2 | 1 343.3 | 1 791.1 | 1 468.0 | 1 703.8 | 3 517.4 | 3 534.7 | 3 439.9 | 3 165.4 | 2 662.5 | 2 297.9 | 1 989.0 | 2 058.9 | 1 883.9 | 1 744.6 | 1 633.6 | 1 702.3 | 1 502.6 | 1 676.2 | 1 631.7 | 1 623.0 | 1 433.5 | 1 576.9 | 1 744.8 | 1 590.4 | 1 652.1 | 1 709.7 | 1 824.8 | 1 892.8 | 2 012.7 | 2 226.9 | 2 196.8 | 2 315.7 | 2 215.8 | 2 263.2 | 2 459.3 | 2 425.7 | 2 470.2 | 2 508.4 |
| Należności krótkoterminowe | 1 050.1 | 1 095.7 | 871.5 | 877.2 | 867.8 | 891.3 | 875.2 | 897.1 | 1 109.8 | 934.4 | 709.6 | 756.0 | 948.5 | 876.4 | 815.5 | 850.3 | 776.9 | 950.6 | 869.2 | 917.2 | 918.8 | 486.4 | 492.8 | 507.2 | 511.2 | 532.6 | 440.2 | 502.6 | 634.2 | 656.4 | 1 252.1 | 1 308.9 | 1 396.5 | 1 510.1 | 1 312.4 | 1 007.4 | 927.8 | 1 076.3 | 964.5 | 1 008.5 | 1 016.7 | 1 220.4 | 1 161.4 |
| Dług krótkoterminowy | 790.7 | 634.5 | 580.5 | 112.6 | 11.7 | 352.3 | 438.7 | 345.0 | 343.8 | 121.4 | 113.4 | 665.7 | 465.1 | 815.9 | 314.7 | 474.2 | 471.1 | 920.3 | 686.2 | 518.1 | 527.9 | 487.3 | 340.3 | 289.8 | 189.8 | 203.4 | 202.3 | 204.2 | 303.7 | 428.2 | 362.0 | 358.9 | 276.8 | 528.1 | 139.9 | 125.5 | 78.5 | 234.5 | 205.6 | 137.4 | 0.0 | 0.0 | 0.0 |
| Zobowiązania krótkoterminowe | 2 566.1 | 2 409.5 | 2 083.7 | 1 794.3 | 1 489.4 | 1 902.6 | 2 167.0 | 2 060.0 | 2 319.3 | 1 962.2 | 1 740.8 | 2 430.9 | 2 503.8 | 2 811.5 | 2 349.1 | 2 588.3 | 2 521.5 | 3 165.3 | 2 867.3 | 2 733.2 | 2 722.3 | 1 987.7 | 1 862.4 | 1 866.1 | 1 729.9 | 1 756.8 | 1 718.3 | 1 843.8 | 1 982.7 | 2 134.3 | 2 530.1 | 2 764.6 | 2 679.8 | 2 940.0 | 2 568.9 | 2 184.9 | 2 002.9 | 2 216.2 | 2 043.6 | 2 343.4 | 2 125.2 | 2 473.9 | 2 176.1 |
| Rozliczenia międzyokresowe | 423.7 | 354.8 | 365.3 | 520.8 | 306.2 | 343.2 | 567.0 | 526.2 | 543.6 | 552.5 | 576.5 | 622.7 | 644.3 | 658.0 | 767.1 | 793.2 | 764.8 | 732.5 | 776.7 | 756.5 | 704.2 | 379.2 | 939.0 | 979.4 | 956.7 | 941.9 | 1 000.5 | 1 060.0 | 965.9 | 964.4 | 0.0 | 0.0 | 414.9 | 405.3 | 374.3 | 993.3 | 938.0 | 437.3 | 401.2 | 418.5 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 1 552.9 | 1 524.9 | 2 018.9 | 2 592.5 | 2 544.1 | 2 228.8 | 2 909.7 | 2 703.1 | 3 057.2 | 5 417.6 | 5 499.1 | 4 800.5 | 4 806.6 | 4 410.5 | 4 558.1 | 4 147.5 | 4 393.5 | 3 731.3 | 3 792.4 | 3 830.4 | 3 783.0 | 954.8 | 1 041.2 | 1 028.7 | 1 047.3 | 898.1 | 924.2 | 992.1 | 825.1 | 719.4 | 694.5 | 573.8 | 541.4 | 504.5 | 609.2 | 872.8 | 841.1 | 522.7 | 649.3 | 507.3 | 658.5 | 407.0 | 415.7 |
| Rezerwy z tytułu odroczonego podatku | 0.5 | 0.9 | 0.9 | 1.2 | 0.8 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 11.6 | 11.7 | 11.7 | 11.6 | 13.0 | 13.0 | 12.9 | 12.8 | 16.8 | 16.9 | 16.9 | 16.8 | 25.6 | 25.7 | 25.7 | 25.6 | 34.5 | 34.6 | 34.7 | 34.7 | 102.1 | 102.2 | 87.0 | 87.0 | 78.1 | 78.0 |
| Zobowiązania długoterminowe | 1 552.9 | 1 524.9 | 2 018.9 | 2 592.5 | 2 544.1 | 2 228.8 | 2 909.7 | 2 703.1 | 3 057.2 | 5 417.6 | 5 499.1 | 4 800.5 | 4 806.6 | 4 410.5 | 4 558.1 | 4 147.5 | 4 393.5 | 3 731.3 | 3 792.4 | 3 830.4 | 3 783.0 | 954.8 | 1 041.2 | 1 028.7 | 1 047.3 | 898.1 | 924.2 | 992.1 | 825.1 | 719.4 | 694.5 | 573.8 | 541.4 | 504.5 | 609.2 | 872.8 | 841.1 | 522.7 | 649.3 | 507.3 | 658.5 | 407.0 | 415.7 |
| 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 | 33.9 | 10.3 | 8.1 | 8.2 | 26.0 | 26.0 | 26.0 | 26.0 | 17.7 | 17.7 | 266.7 | 266.7 | 126.7 | 126.7 | 127.1 | 127.1 | 0.0 | 0.0 |
| Zobowiązania ogółem | 4 119.0 | 3 934.4 | 4 102.6 | 4 386.8 | 4 033.5 | 4 131.4 | 5 076.7 | 4 763.0 | 5 376.5 | 7 379.8 | 7 239.9 | 7 231.4 | 7 310.4 | 7 222.1 | 6 907.2 | 6 735.8 | 6 915.0 | 6 896.6 | 6 659.7 | 6 563.6 | 6 505.3 | 2 942.5 | 2 903.6 | 2 894.9 | 2 777.2 | 2 654.9 | 2 642.5 | 2 835.9 | 2 807.7 | 2 853.8 | 3 224.6 | 3 338.4 | 3 221.3 | 3 444.5 | 3 178.1 | 3 057.7 | 2 844.0 | 2 738.9 | 2 692.9 | 2 850.6 | 2 783.7 | 2 880.9 | 2 591.8 |
| Kapitał (fundusz) podstawowy | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 | 1 146.5 |
| Zyski zatrzymane | 1 709.3 | 1 836.0 | 1 975.9 | 1 874.8 | 1 942.8 | 2 033.9 | 2 085.7 | 2 118.0 | 2 144.8 | 2 135.9 | 2 126.5 | 2 161.6 | 2 152.8 | 2 217.8 | 2 299.9 | 2 340.4 | 2 381.5 | 2 441.7 | 2 535.7 | 2 614.6 | 2 678.7 | 2 713.4 | 2 792.2 | 2 725.2 | 2 788.3 | 2 908.1 | 3 025.0 | 2 913.0 | 2 813.5 | 2 965.8 | 3 233.7 | 3 422.7 | 3 678.0 | 3 787.4 | 4 024.9 | 4 183.6 | 4 326.8 | 4 441.4 | 4 574.8 | 4 486.6 | 4 619.4 | 4 671.9 | 4 840.3 |
| Kapitał własny | 4 265.5 | 4 407.7 | 4 546.5 | 4 445.8 | 4 536.1 | 4 636.2 | 4 685.8 | 4 713.3 | 4 759.1 | 4 690.2 | 4 680.6 | 4 714.5 | 4 734.9 | 4 798.1 | 4 880.6 | 4 921.0 | 5 025.8 | 5 078.4 | 5 171.6 | 5 251.0 | 5 315.3 | 5 355.2 | 5 465.7 | 5 397.1 | 5 460.7 | 5 618.7 | 5 738.5 | 5 623.2 | 5 526.3 | 5 718.2 | 5 990.3 | 6 177.4 | 6 435.0 | 6 587.1 | 6 854.5 | 7 028.1 | 7 180.7 | 7 313.9 | 7 459.3 | 7 384.9 | 7 521.7 | 7 655.2 | 7 840.9 |
| Udziały mniejszościowe | 65.6 | 66.2 | 65.0 | 61.6 | 62.7 | 56.5 | 52.2 | 46.0 | 38.5 | (15.3) | (16.2) | (17.1) | (18.3) | (19.4) | (20.3) | (21.2) | (22.3) | (23.4) | (24.3) | (25.1) | (25.6) | (26.6) | (27.1) | (27.7) | (28.3) | (29.3) | (29.8) | (30.3) | (30.8) | (31.9) | (32.3) | (32.6) | (32.9) | (33.8) | (34.1) | (34.4) | (34.7) | (35.0) | (35.4) | (35.7) | (36.0) | (36.3) | (36.6) |
| Pasywa | 8 384.5 | 8 342.1 | 8 649.2 | 8 832.7 | 8 569.6 | 8 767.6 | 9 762.5 | 9 476.3 | 10 135.6 | 12 070.0 | 11 920.5 | 11 945.9 | 12 045.3 | 12 020.2 | 11 787.8 | 11 656.8 | 11 940.8 | 11 975.1 | 11 831.4 | 11 814.7 | 11 820.6 | 8 297.7 | 8 369.3 | 8 292.0 | 8 237.9 | 8 273.6 | 8 381.0 | 8 459.1 | 8 334.1 | 8 572.0 | 9 214.9 | 9 515.8 | 9 656.3 | 10 031.6 | 10 032.7 | 10 085.8 | 10 024.8 | 10 183.6 | 10 152.3 | 10 364.8 | 10 305.4 | 10 536.2 | 10 432.7 |
| Inwestycje | 83.5 | 85.0 | 77.1 | 73.2 | 73.7 | 70.9 | 71.8 | 69.5 | 71.5 | 77.9 | 78.3 | 83.4 | 86.8 | 93.0 | 98.4 | 103.5 | 105.5 | 116.2 | 120.8 | 125.7 | 129.0 | 677.6 | 685.3 | 684.1 | 696.5 | 715.9 | 746.3 | 780.0 | 803.8 | 976.5 | 1 043.5 | 1 104.2 | 1 191.1 | 1 308.2 | 1 360.5 | 1 431.8 | 1 515.1 | 1 600.9 | 1 641.4 | 1 788.4 | 1 696.1 | 1 750.8 | 1 801.2 |
| Dług | 1 238.1 | 1 078.2 | 1 413.2 | 1 557.6 | 1 455.7 | 1 591.3 | 2 334.7 | 2 123.4 | 2 429.5 | 4 634.9 | 4 770.8 | 4 578.3 | 4 445.8 | 4 376.3 | 4 075.1 | 3 895.6 | 3 891.5 | 3 769.3 | 3 635.2 | 3 567.1 | 3 577.0 | 784.8 | 637.8 | 587.3 | 537.3 | 448.9 | 508.1 | 507.8 | 509.4 | 552.7 | 486.5 | 483.5 | 401.3 | 665.8 | 427.6 | 662.2 | 615.2 | 635.8 | 606.9 | 539.0 | 347.1 | 125.0 | 138.1 |
| Środki pieniężne i inne aktywa pieniężne | 1 044.0 | 934.8 | 1 154.5 | 1 369.6 | 1 234.2 | 1 343.3 | 1 791.1 | 1 468.0 | 1 703.8 | 3 517.4 | 3 534.7 | 3 439.9 | 3 165.4 | 2 662.5 | 2 297.9 | 1 989.0 | 2 058.9 | 1 883.9 | 1 744.6 | 1 633.6 | 1 702.3 | 1 502.6 | 1 676.2 | 1 631.7 | 1 623.0 | 1 433.5 | 1 576.9 | 1 744.8 | 1 590.4 | 1 652.1 | 1 709.7 | 1 824.8 | 1 892.8 | 2 012.7 | 2 226.9 | 2 196.8 | 2 315.7 | 2 215.8 | 2 263.2 | 2 459.3 | 2 425.7 | 2 470.2 | 2 508.4 |
| Dług netto | 194.1 | 143.4 | 258.7 | 188.0 | 221.5 | 248.0 | 543.6 | 655.3 | 725.7 | 1 117.4 | 1 236.2 | 1 138.5 | 1 280.4 | 1 713.8 | 1 777.2 | 1 906.7 | 1 832.6 | 1 885.4 | 1 890.6 | 1 933.6 | 1 874.7 | (717.8) | (1 038.4) | (1 044.4) | (1 085.7) | (984.6) | (1 068.7) | (1 237.0) | (1 081.0) | (1 099.4) | (1 223.1) | (1 341.4) | (1 491.5) | (1 346.9) | (1 799.3) | (1 534.6) | (1 700.5) | (1 580.0) | (1 656.3) | (1 920.3) | (2 078.6) | (2 345.2) | (2 370.3) |
| Ticker | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.SS | 600780.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 |