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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Aktywa | 12 752.7 | 12 355.7 | 13 059.2 | 13 363.5 | 13 467.9 | 13 272.4 | 13 787.5 | 12 662.0 | 13 449.1 | 13 210.5 | 13 845.2 | 12 573.0 | 14 283.3 | 14 102.8 | 13 954.4 | 13 672.4 | 14 152.2 | 13 140.7 | 13 958.0 | 13 015.3 | 11 787.2 | 11 629.0 | 11 675.5 | 11 954.7 | 12 915.6 | 12 342.6 | 12 856.0 | 12 387.2 | 13 426.6 | 12 339.6 | 14 443.0 | 13 921.1 | 13 689.6 | 12 986.1 | 14 170.1 | 14 205.3 | 14 742.7 | 13 817.3 | 15 357.5 | 14 781.3 | 15 800.1 | 14 691.3 |
| Aktywa trwałe | 5 263.0 | 6 158.5 | 6 269.5 | 6 645.0 | 6 897.2 | 6 816.3 | 7 400.1 | 6 821.1 | 5 954.3 | 5 598.9 | 5 701.2 | 5 619.0 | 5 671.4 | 5 685.6 | 5 704.9 | 5 777.6 | 5 776.7 | 5 608.3 | 5 436.2 | 5 351.7 | 5 133.2 | 5 213.8 | 5 091.9 | 5 042.8 | 5 001.1 | 4 899.6 | 4 787.9 | 4 772.2 | 4 649.4 | 4 643.7 | 4 844.1 | 4 069.9 | 4 293.9 | 5 103.9 | 5 785.3 | 7 073.1 | 7 085.9 | 7 329.6 | 7 582.8 | 7 675.8 | 7 909.9 | 7 266.3 |
| Rzeczowe aktywa trwałe netto | 3 381.1 | 3 381.7 | 3 447.2 | 3 474.9 | 3 492.8 | 3 480.2 | 3 428.9 | 3 397.3 | 3 359.2 | 3 347.7 | 3 312.6 | 3 353.8 | 3 362.6 | 3 321.0 | 3 307.0 | 3 303.2 | 3 250.8 | 3 175.7 | 3 118.2 | 3 102.5 | 3 115.3 | 2 962.8 | 2 890.5 | 2 845.9 | 2 799.3 | 2 742.6 | 2 684.2 | 2 643.0 | 2 596.5 | 2 560.3 | 2 504.7 | 2 478.2 | 2 471.7 | 2 472.5 | 2 416.5 | 2 423.8 | 2 419.1 | 2 430.7 | 2 419.9 | 2 384.9 | 2 369.4 | 2 447.0 |
| 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 | 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 | 937.0 | 947.2 | 938.3 | 930.4 | 924.8 | 922.4 | 914.7 | 906.6 | 902.1 | 896.6 | 889.6 | 883.5 | 861.9 | 859.7 | 852.7 | 846.8 | 850.6 | 842.3 | 830.0 | 822.6 | 819.5 | 791.7 | 784.6 | 777.1 | 770.0 | 766.9 | 761.7 | 755.2 | 749.8 | 750.9 | 733.6 | 726.9 | 722.7 | 713.2 | 709.9 | 706.9 | 702.8 | 710.9 | 692.1 | 693.0 | 677.9 | 676.3 |
| Wartość firmy i wartości niematerialne i prawne | 937.0 | 947.2 | 938.3 | 930.4 | 924.8 | 922.4 | 914.7 | 906.6 | 902.1 | 896.6 | 889.6 | 883.5 | 861.9 | 859.7 | 852.7 | 846.8 | 850.6 | 842.3 | 830.0 | 822.6 | 819.5 | 791.7 | 784.6 | 777.1 | 770.0 | 766.9 | 761.7 | 755.2 | 749.8 | 750.9 | 733.6 | 726.9 | 722.7 | 713.2 | 709.9 | 706.9 | 702.8 | 710.9 | 692.1 | 693.0 | 677.9 | 676.3 |
| Należności netto | 3 171.8 | 2 340.8 | 3 344.7 | 2 801.4 | 2 664.8 | 2 506.2 | 2 432.6 | 1 907.2 | 2 566.3 | 1 859.6 | 2 321.3 | 2 284.8 | 2 646.5 | 2 221.3 | 3 275.7 | 2 246.9 | 2 153.6 | 1 453.6 | 2 179.4 | 1 563.2 | 2 483.4 | 1 714.4 | 2 300.8 | 2 477.6 | 3 354.4 | 2 557.4 | 3 017.0 | 2 466.1 | 2 454.0 | 1 231.8 | 2 925.4 | 1 432.7 | 1 723.3 | 915.9 | 2 013.9 | 1 674.9 | 1 698.2 | 706.4 | 2 219.1 | 1 776.0 | 1 740.9 | 574.2 |
| Inwestycje długoterminowe | (129.5) | (2.6) | (55.8) | 64.6 | (71.5) | (4.8) | 255.3 | 338.7 | 92.3 | 380.5 | 374.4 | 364.3 | 331.0 | 347.5 | 296.9 | (691.0) | (778.2) | (1 116.2) | (1 255.1) | (905.8) | (1 687.4) | (1 598.4) | (1 664.5) | (1 948.0) | (2 625.8) | (2 780.9) | (2 586.8) | (2 517.2) | (2 435.8) | (907.2) | (1 096.9) | 160.3 | (375.6) | 476.4 | 832.7 | 2 245.9 | 2 367.1 | 4 005.5 | 4 281.7 | 4 422.9 | 4 681.7 | 3 952.9 |
| Aktywa obrotowe | 7 489.7 | 6 197.1 | 6 789.7 | 6 718.5 | 6 570.7 | 6 456.2 | 6 387.4 | 5 840.9 | 7 494.8 | 7 611.7 | 8 144.0 | 6 954.0 | 8 611.8 | 8 417.1 | 8 249.5 | 7 894.8 | 8 375.5 | 7 532.4 | 8 521.8 | 7 663.6 | 6 654.0 | 6 415.2 | 6 583.6 | 6 911.8 | 7 914.5 | 7 443.0 | 8 068.0 | 7 615.0 | 8 777.2 | 7 695.9 | 9 598.9 | 9 851.2 | 9 395.7 | 7 882.2 | 8 384.8 | 7 132.2 | 7 656.8 | 6 487.7 | 7 774.7 | 7 105.5 | 7 890.2 | 7 425.0 |
| Środki pieniężne i Inwestycje | 1 774.9 | 2 352.5 | 1 934.3 | 1 995.4 | 2 162.4 | 2 312.7 | 2 051.4 | 1 925.2 | 2 792.1 | 3 324.4 | 2 605.8 | 2 509.2 | 2 851.3 | 3 333.5 | 2 695.9 | 3 275.9 | 2 948.8 | 2 447.1 | 2 660.0 | 2 683.1 | 1 873.0 | 2 381.4 | 2 220.5 | 2 024.5 | 2 341.0 | 3 009.0 | 3 485.9 | 3 775.7 | 4 908.6 | 4 282.4 | 4 857.6 | 7 306.3 | 6 501.5 | 5 613.4 | 4 958.3 | 4 161.2 | 4 800.8 | 3 632.5 | 3 527.4 | 3 678.4 | 4 597.9 | 4 880.6 |
| Zapasy | 1 343.6 | 1 447.4 | 1 455.4 | 1 302.0 | 1 206.8 | 1 168.9 | 1 420.5 | 1 145.4 | 1 276.3 | 1 014.7 | 1 540.7 | 1 103.0 | 1 236.8 | 1 167.7 | 1 380.2 | 1 354.6 | 1 582.1 | 1 430.3 | 1 397.8 | 1 115.8 | 992.1 | 1 001.8 | 958.9 | 928.5 | 911.6 | 1 356.3 | 1 178.4 | 951.7 | 992.8 | 1 674.0 | 1 412.0 | 851.6 | 957.2 | 1 191.3 | 1 336.9 | 1 190.6 | 1 099.3 | 1 514.2 | 1 426.8 | 1 107.6 | 1 226.2 | 1 374.8 |
| Inwestycje krótkoterminowe | 353.0 | 354.4 | 482.9 | 387.4 | 494.3 | 414.9 | 245.2 | 146.9 | 395.8 | 62.7 | 76.4 | 75.3 | 69.2 | 40.5 | 92.0 | 888.9 | 913.1 | 897.2 | 894.0 | 938.0 | 936.6 | 980.4 | 1 078.4 | 1 001.3 | 1 001.1 | 1 306.4 | 1 724.4 | 1 736.8 | 1 686.3 | 1 039.0 | 1 230.3 | 1 372.4 | 1 919.2 | 1 249.6 | 1 636.0 | 1 506.2 | 1 405.4 | 862.9 | 1 114.4 | 1 628.0 | 2 280.0 | 2 535.6 |
| Środki pieniężne i inne aktywa pieniężne | 1 421.9 | 1 998.2 | 1 451.4 | 1 607.9 | 1 668.1 | 1 897.8 | 1 806.2 | 1 778.3 | 2 396.3 | 3 261.7 | 2 529.4 | 2 434.0 | 2 782.1 | 3 293.0 | 2 603.9 | 2 387.0 | 2 035.7 | 1 549.8 | 1 766.0 | 1 745.1 | 936.4 | 1 401.0 | 1 142.0 | 1 023.2 | 1 339.8 | 1 702.6 | 1 761.5 | 2 038.9 | 3 222.4 | 3 243.4 | 3 627.4 | 5 933.9 | 4 582.3 | 4 363.7 | 3 322.3 | 2 655.0 | 3 395.4 | 2 769.6 | 2 412.9 | 2 050.4 | 2 317.9 | 2 345.0 |
| Należności krótkoterminowe | 3 220.0 | 2 267.0 | 3 067.8 | 3 022.6 | 3 585.9 | 2 826.6 | 3 738.8 | 2 983.3 | 3 660.1 | 2 801.3 | 3 652.4 | 2 504.7 | 2 973.5 | 2 285.8 | 3 075.5 | 2 619.6 | 2 973.5 | 2 153.4 | 2 726.5 | 2 301.2 | 2 563.6 | 2 256.5 | 2 447.4 | 2 779.2 | 3 517.8 | 3 335.5 | 3 689.5 | 3 184.3 | 3 780.8 | 3 435.3 | 4 178.3 | 3 660.6 | 4 937.4 | 4 116.4 | 5 163.0 | 4 909.1 | 5 225.8 | 2 315.3 | 3 729.8 | 2 924.8 | 3 057.6 | 2 157.2 |
| Dług krótkoterminowy | 1 500.4 | 2 024.6 | 1 859.4 | 1 780.4 | 1 808.2 | 2 321.4 | 1 980.5 | 1 700.3 | 1 733.2 | 1 863.9 | 2 432.4 | 3 063.0 | 3 375.4 | 3 855.9 | 3 231.4 | 2 382.8 | 3 035.4 | 2 854.2 | 3 062.0 | 2 762.2 | 2 025.6 | 2 068.6 | 1 883.9 | 1 633.3 | 1 457.4 | 1 148.5 | 500.6 | 311.2 | 472.0 | 495.3 | 441.2 | 587.1 | 382.5 | 288.0 | 289.4 | 515.4 | 513.8 | 2 229.3 | 1 699.1 | 2 127.5 | 2 661.8 | 2 858.8 |
| Zobowiązania krótkoterminowe | 5 709.0 | 5 276.3 | 5 905.6 | 6 172.1 | 6 246.1 | 6 128.5 | 6 563.0 | 5 460.4 | 6 162.5 | 5 990.2 | 7 348.0 | 6 885.5 | 7 897.3 | 7 747.7 | 7 585.8 | 6 645.8 | 7 376.0 | 7 183.2 | 7 970.9 | 7 047.9 | 6 555.0 | 6 307.6 | 6 229.2 | 6 451.8 | 7 268.4 | 6 874.7 | 6 312.8 | 5 815.7 | 6 594.2 | 5 891.1 | 7 505.2 | 7 074.2 | 6 746.7 | 6 127.9 | 6 824.0 | 6 916.0 | 7 115.3 | 6 044.6 | 6 976.1 | 6 494.8 | 7 301.7 | 6 498.1 |
| Rozliczenia międzyokresowe | 687.3 | 664.6 | 722.8 | 1 113.9 | 573.5 | 579.5 | 463.5 | 469.2 | 495.0 | 1 032.0 | 1 028.2 | 1 096.3 | 1 333.6 | 1 271.9 | 1 048.3 | 1 404.2 | 1 159.6 | 1 979.4 | 1 947.2 | 1 694.2 | 1 688.8 | 1 757.1 | 1 564.8 | 1 724.3 | 1 860.4 | 2 135.6 | 1 587.0 | 1 867.5 | 1 904.4 | 1 697.5 | 0.0 | 0.0 | 258.4 | 846.7 | 261.4 | 838.2 | 757.4 | 500.3 | 217.8 | 214.9 | 199.0 | 555.3 |
| Zobowiązania długoterminowe | 1 776.6 | 1 758.5 | 1 748.0 | 1 758.7 | 1 743.9 | 1 745.3 | 1 741.0 | 1 726.6 | 1 731.6 | 1 716.7 | 926.3 | 218.2 | 893.0 | 916.1 | 903.7 | 1 211.7 | 1 215.0 | 1 301.5 | 1 295.2 | 1 298.1 | 500.0 | 537.6 | 482.7 | 477.0 | 469.6 | 492.4 | 483.8 | 461.7 | 563.6 | 466.2 | 473.4 | 428.0 | 310.8 | 361.1 | 351.2 | 286.0 | 296.3 | 371.4 | 553.5 | 351.2 | 529.6 | 240.1 |
| Rezerwy z tytułu odroczonego podatku | 48.7 | 45.3 | 44.0 | 47.3 | 40.6 | 39.5 | 37.1 | 37.1 | 36.1 | 34.2 | 34.4 | 33.9 | 30.5 | 28.7 | 28.3 | 130.6 | 133.9 | 131.0 | 130.5 | 136.7 | 136.2 | 143.1 | 142.1 | 144.9 | 144.6 | 144.7 | 144.1 | 145.8 | 145.3 | 148.3 | 147.8 | 134.0 | 110.5 | 114.9 | 114.4 | 121.6 | 116.7 | 120.9 | 119.7 | 120.3 | 117.7 | 123.7 |
| Zobowiązania długoterminowe | 1 776.6 | 1 758.5 | 1 748.0 | 1 758.7 | 1 743.9 | 1 745.3 | 1 741.0 | 1 726.6 | 1 731.6 | 1 716.7 | 926.3 | 218.2 | 893.0 | 916.1 | 903.7 | 1 211.7 | 1 215.0 | 1 301.5 | 1 295.2 | 1 298.1 | 500.0 | 537.6 | 482.7 | 477.0 | 469.6 | 492.4 | 483.8 | 461.7 | 563.6 | 466.2 | 473.4 | 428.0 | 310.8 | 361.1 | 351.2 | 286.0 | 296.3 | 371.4 | 553.5 | 351.2 | 529.6 | 240.1 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.2 | 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 | 8.4 | 8.4 | 0.1 | 0.0 | 0.0 | 0.0 | 14.9 | 11.3 | 7.3 | 7.3 | 1.9 | 1.7 | 1.1 | 1.1 | 16.5 | 14.0 | 13.1 | 9.7 | 2.1 | 1.7 | 0.7 | 0.4 | 13.8 |
| Zobowiązania ogółem | 7 485.6 | 7 034.9 | 7 653.6 | 7 930.8 | 7 990.0 | 7 873.9 | 8 304.0 | 7 187.0 | 7 894.1 | 7 706.9 | 8 274.2 | 7 103.7 | 8 790.3 | 8 663.8 | 8 489.5 | 7 857.5 | 8 591.0 | 8 484.7 | 9 266.1 | 8 346.0 | 7 055.1 | 6 845.2 | 6 711.9 | 6 928.8 | 7 738.0 | 7 367.1 | 6 796.6 | 6 277.4 | 7 157.7 | 6 357.4 | 7 978.6 | 7 502.2 | 7 057.5 | 6 489.0 | 7 175.2 | 7 202.0 | 7 411.6 | 6 416.0 | 7 529.6 | 6 846.0 | 7 831.3 | 6 738.1 |
| Kapitał (fundusz) podstawowy | 995.9 | 995.9 | 995.9 | 995.9 | 995.9 | 995.9 | 995.9 | 995.9 | 995.9 | 995.9 | 995.9 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 985.8 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 | 1 123.6 |
| Zyski zatrzymane | 1 087.7 | 1 080.4 | 1 171.1 | 1 178.2 | 1 243.1 | 1 143.0 | 1 235.5 | 1 260.5 | 1 354.0 | 1 289.4 | 1 353.5 | 1 265.5 | 1 306.6 | 1 273.2 | 1 321.2 | 1 581.1 | 1 331.8 | 493.1 | 538.0 | 487.6 | 538.2 | 529.5 | 727.9 | 852.8 | 1 007.2 | 795.1 | 1 183.3 | 1 222.2 | 1 380.1 | 1 086.1 | 1 566.7 | 1 534.5 | 1 748.9 | 1 540.2 | 2 026.0 | 2 080.3 | 2 411.4 | 2 218.7 | 2 818.1 | 2 763.7 | 2 959.2 | 2 696.0 |
| Kapitał własny | 5 267.1 | 5 320.8 | 5 405.6 | 5 432.8 | 5 477.9 | 5 398.6 | 5 483.6 | 5 475.0 | 5 554.9 | 5 503.6 | 5 570.9 | 5 469.3 | 5 492.9 | 5 439.0 | 5 464.9 | 5 814.9 | 5 561.2 | 4 656.1 | 4 691.9 | 4 669.2 | 4 732.1 | 4 783.9 | 4 963.6 | 5 025.9 | 5 177.6 | 4 975.5 | 6 059.4 | 6 109.7 | 6 268.9 | 5 982.2 | 6 464.4 | 6 418.9 | 6 632.1 | 6 497.2 | 6 994.9 | 7 003.3 | 7 331.1 | 7 219.3 | 7 827.9 | 7 767.4 | 7 968.8 | 7 778.3 |
| Udziały mniejszościowe | 733.2 | 727.4 | 728.1 | 727.7 | 729.3 | 724.7 | 724.8 | 686.3 | 681.5 | 674.3 | 677.6 | 677.2 | 672.3 | 641.7 | 623.7 | 706.6 | 697.6 | 649.0 | 645.2 | 639.7 | 654.5 | 713.9 | 701.7 | 635.4 | 639.5 | 637.3 | 639.0 | 633.9 | 633.7 | 580.1 | 586.4 | 577.4 | 560.2 | 539.1 | 550.2 | 543.0 | 539.6 | 527.6 | 534.9 | 528.6 | 528.5 | 522.6 |
| Pasywa | 12 752.7 | 12 355.7 | 13 059.2 | 13 363.5 | 13 467.9 | 13 272.4 | 13 787.5 | 12 662.0 | 13 449.1 | 13 210.5 | 13 845.2 | 12 573.0 | 14 283.3 | 14 102.8 | 13 954.4 | 13 672.4 | 14 152.2 | 13 140.7 | 13 958.0 | 13 015.3 | 11 787.2 | 11 629.0 | 11 675.5 | 11 954.7 | 12 915.6 | 12 342.6 | 12 856.0 | 12 387.2 | 13 426.6 | 12 339.6 | 14 443.0 | 13 921.1 | 13 689.6 | 12 986.1 | 14 170.1 | 14 205.3 | 14 742.7 | 13 817.3 | 15 357.5 | 14 781.3 | 15 800.1 | 14 691.3 |
| Inwestycje | 223.6 | 351.8 | 427.1 | 452.0 | 422.8 | 410.1 | 500.5 | 485.6 | 488.1 | 443.2 | 450.8 | 439.6 | 400.2 | 387.9 | 388.9 | 197.9 | 192.8 | 131.2 | 129.0 | 129.2 | 127.0 | 123.6 | 124.0 | 124.3 | 126.8 | 127.2 | 129.6 | 131.1 | 131.8 | 131.8 | 133.4 | 154.1 | 714.3 | 1 726.1 | 2 468.7 | 3 752.1 | 3 772.5 | 4 868.5 | 5 396.2 | 6 050.9 | 6 961.8 | 6 488.4 |
| Dług | 3 054.9 | 3 563.2 | 3 393.5 | 3 307.8 | 3 337.6 | 3 842.2 | 3 502.9 | 3 214.2 | 3 248.0 | 3 369.7 | 3 140.0 | 3 063.0 | 4 025.4 | 4 544.9 | 3 920.0 | 3 279.5 | 3 932.1 | 3 722.7 | 3 930.5 | 3 638.8 | 2 112.1 | 2 207.7 | 1 983.8 | 1 733.2 | 1 557.2 | 1 263.1 | 611.5 | 418.0 | 678.8 | 607.2 | 563.2 | 698.3 | 404.3 | 353.8 | 350.8 | 528.5 | 523.5 | 2 439.7 | 1 908.9 | 2 335.9 | 2 869.3 | 2 945.8 |
| Środki pieniężne i inne aktywa pieniężne | 1 421.9 | 1 998.2 | 1 451.4 | 1 607.9 | 1 668.1 | 1 897.8 | 1 806.2 | 1 778.3 | 2 396.3 | 3 261.7 | 2 529.4 | 2 434.0 | 2 782.1 | 3 293.0 | 2 603.9 | 2 387.0 | 2 035.7 | 1 549.8 | 1 766.0 | 1 745.1 | 936.4 | 1 401.0 | 1 142.0 | 1 023.2 | 1 339.8 | 1 702.6 | 1 761.5 | 2 038.9 | 3 222.4 | 3 243.4 | 3 627.4 | 5 933.9 | 4 582.3 | 4 363.7 | 3 322.3 | 2 655.0 | 3 395.4 | 2 769.6 | 2 412.9 | 2 050.4 | 2 317.9 | 2 345.0 |
| Dług netto | 1 633.1 | 1 565.0 | 1 942.2 | 1 699.9 | 1 669.5 | 1 944.4 | 1 696.7 | 1 435.9 | 851.7 | 108.0 | 610.6 | 629.1 | 1 243.3 | 1 251.9 | 1 316.2 | 892.5 | 1 896.4 | 2 172.8 | 2 164.5 | 1 893.7 | 1 175.8 | 806.7 | 841.7 | 710.1 | 217.4 | (439.5) | (1 150.0) | (1 620.9) | (2 543.6) | (2 636.2) | (3 064.2) | (5 235.7) | (4 178.0) | (4 009.9) | (2 971.4) | (2 126.5) | (2 871.9) | (329.9) | (504.0) | 285.5 | 551.4 | 600.7 |
| Ticker | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.SS | 601038.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 |