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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 |
| Kwartał | 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 |
| Aktywa | 106 214.2 | 112 459.3 | 113 143.6 | 116 171.7 | 120 893.9 | 134 998.9 | 129 916.3 | 132 668.2 | 141 640.9 | 141 198.3 | 144 670.3 | 146 028.4 | 143 962.2 | 137 876.4 | 120 709.4 | 124 214.7 | 129 350.7 | 139 875.7 | 140 742.6 | 147 159.4 | 141 202.1 | 145 654.4 | 165 432.4 | 165 268.1 | 150 634.9 | 155 552.0 | 165 902.1 | 176 587.6 | 168 763.4 | 179 244.0 | 179 724.8 | 181 163.4 | 180 953.6 | 183 993.4 | 186 187.2 | 189 057.8 | 200 958.3 | 208 466.6 | 205 507.8 | 199 694.3 |
| Aktywa trwałe | 23 988.7 | 24 420.2 | 24 966.5 | 24 955.0 | 25 601.5 | 25 610.8 | 25 839.5 | 26 641.7 | 28 788.8 | 29 166.6 | 29 650.0 | 35 389.1 | 35 731.6 | 37 081.4 | 32 705.6 | 36 036.8 | 36 503.1 | 37 988.5 | 38 759.8 | 39 213.2 | 38 635.0 | 38 519.7 | 40 179.1 | 41 823.4 | 43 657.6 | 42 922.4 | 42 292.2 | 41 743.8 | 40 892.3 | 40 655.7 | 41 241.7 | 41 865.1 | 43 079.7 | 42 459.6 | 41 188.0 | 41 291.6 | 42 453.8 | 42 389.8 | 53 886.3 | 59 691.4 |
| Rzeczowe aktywa trwałe netto | 7 611.2 | 7 623.7 | 7 742.4 | 7 964.2 | 8 336.0 | 8 414.2 | 8 592.0 | 8 808.7 | 9 245.7 | 9 221.0 | 9 414.9 | 10 024.1 | 10 167.4 | 10 307.2 | 10 304.7 | 10 377.8 | 10 194.1 | 11 482.1 | 12 276.0 | 12 127.0 | 11 619.0 | 11 686.6 | 12 146.0 | 13 839.4 | 14 001.1 | 13 805.2 | 13 670.8 | 13 650.3 | 13 625.2 | 13 700.4 | 13 814.7 | 14 318.7 | 14 956.8 | 14 948.6 | 14 871.4 | 14 927.2 | 15 917.5 | 15 913.6 | 15 839.9 | 16 509.4 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 186.2 | 186.2 | 219.7 | 462.8 | 308.8 | 304.6 | 311.1 | 311.4 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 186.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.4 |
| Wartości niematerialne i prawne | 4 848.2 | 4 834.3 | 5 225.0 | 5 254.4 | 5 014.3 | 5 039.3 | 4 945.3 | 5 087.1 | 5 720.0 | 5 922.4 | 5 955.2 | 6 570.9 | 6 643.7 | 6 841.8 | 7 225.9 | 7 507.3 | 11 290.8 | 11 365.6 | 11 558.8 | 9 444.6 | 9 595.2 | 9 648.3 | 10 086.8 | 10 091.7 | 11 440.1 | 11 373.8 | 11 425.9 | 11 085.0 | 10 547.8 | 10 547.3 | 10 340.5 | 10 200.7 | 9 926.4 | 9 779.1 | 9 523.6 | 9 238.9 | 8 999.0 | 8 914.8 | 8 713.6 | 8 655.2 |
| Wartość firmy i wartości niematerialne i prawne | 4 848.2 | 4 834.3 | 5 225.0 | 5 254.4 | 5 014.3 | 5 039.3 | 4 945.3 | 5 087.1 | 5 906.2 | 6 108.6 | 6 174.9 | 7 033.8 | 6 952.5 | 7 146.3 | 7 536.9 | 7 818.8 | 11 477.0 | 11 551.8 | 11 745.0 | 9 630.8 | 9 781.4 | 9 834.5 | 10 273.0 | 10 277.9 | 11 626.3 | 11 560.0 | 11 612.1 | 11 271.2 | 10 547.8 | 10 547.3 | 10 340.5 | 10 200.7 | 9 926.4 | 9 779.1 | 9 523.6 | 9 238.9 | 8 999.0 | 8 914.8 | 8 713.6 | 8 669.6 |
| Należności netto | 41 433.9 | 42 178.9 | 44 777.5 | 46 344.3 | 43 915.2 | 45 700.6 | 44 061.1 | 43 184.4 | 39 589.1 | 41 513.1 | 45 478.2 | 42 795.9 | 36 491.6 | 34 201.2 | 28 927.5 | 28 289.0 | 33 372.8 | 32 291.3 | 34 933.6 | 31 467.1 | 32 055.2 | 32 110.2 | 31 341.4 | 29 689.5 | 26 987.9 | 28 279.3 | 28 820.0 | 32 394.7 | 29 491.8 | 26 231.5 | 31 413.0 | 31 214.4 | 26 396.1 | 22 282.0 | 24 750.7 | 23 728.0 | 29 744.1 | 27 748.1 | 26 878.2 | 0.0 |
| Inwestycje długoterminowe | 1 960.0 | 2 407.5 | 2 602.3 | 2 468.2 | 5 315.6 | 5 305.6 | 5 929.7 | 6 336.8 | 6 718.6 | 6 614.8 | 6 893.0 | 10 901.1 | 10 410.8 | 10 185.9 | 3 766.7 | 3 217.1 | 3 041.0 | 3 662.1 | 3 772.2 | 3 499.4 | 3 360.9 | 3 351.4 | 2 756.2 | 3 103.9 | 2 213.6 | 2 757.2 | 1 884.0 | 2 023.0 | 1 499.5 | 1 690.3 | 1 874.9 | 2 271.2 | 2 268.5 | 2 297.9 | 2 312.0 | 2 405.4 | 2 836.2 | 2 839.9 | 12 079.2 | 7 315.6 |
| Aktywa obrotowe | 82 225.5 | 88 039.1 | 88 177.1 | 91 216.7 | 95 292.4 | 109 388.1 | 104 076.8 | 106 026.6 | 112 852.1 | 112 031.7 | 115 020.3 | 110 639.3 | 108 230.6 | 100 795.0 | 88 003.7 | 88 178.0 | 92 847.7 | 101 887.2 | 101 982.9 | 107 946.2 | 102 567.2 | 107 134.8 | 125 253.2 | 123 444.7 | 106 977.3 | 112 629.5 | 123 609.9 | 134 843.8 | 127 871.1 | 138 588.3 | 138 483.1 | 139 298.3 | 137 873.8 | 141 533.8 | 144 999.2 | 147 766.2 | 158 504.6 | 166 076.9 | 151 621.5 | 140 002.9 |
| Środki pieniężne i Inwestycje | 18 356.8 | 18 912.9 | 18 528.0 | 20 486.6 | 28 025.0 | 37 336.6 | 30 373.2 | 26 913.2 | 32 349.9 | 29 249.3 | 27 570.0 | 26 182.1 | 33 407.9 | 26 512.3 | 20 527.9 | 17 147.4 | 25 766.6 | 30 667.1 | 30 129.0 | 33 475.3 | 33 870.0 | 38 381.4 | 46 934.5 | 44 161.7 | 36 696.7 | 41 002.4 | 51 296.6 | 55 670.8 | 52 074.0 | 60 359.5 | 55 823.7 | 52 674.5 | 56 860.2 | 63 820.5 | 63 757.9 | 67 249.6 | 78 696.5 | 86 979.8 | 73 982.7 | 60 935.7 |
| Zapasy | 19 592.3 | 23 244.6 | 21 618.2 | 21 648.0 | 19 731.7 | 21 788.0 | 25 767.7 | 29 106.0 | 26 810.6 | 26 575.6 | 25 880.0 | 27 773.6 | 26 234.1 | 26 917.8 | 26 316.9 | 27 771.0 | 25 011.4 | 26 673.0 | 27 257.3 | 29 757.8 | 27 688.5 | 27 620.4 | 37 179.1 | 39 353.3 | 33 689.3 | 34 084.5 | 34 618.9 | 37 424.6 | 36 316.8 | 41 270.3 | 41 848.3 | 45 647.7 | 45 235.0 | 45 934.1 | 45 822.2 | 45 162.5 | 41 131.3 | 41 681.0 | 40 960.4 | 40 626.6 |
| Inwestycje krótkoterminowe | 241.0 | 206.0 | 79.6 | 32.3 | (2 373.2) | (2 378.0) | (3 188.5) | (3 167.3) | (3 393.0) | (3 158.8) | (3 322.6) | (3 487.0) | (3 268.6) | (3 267.2) | 1 555.6 | 1 675.6 | 1 476.8 | 810.4 | 620.2 | 728.3 | 560.7 | 468.9 | 1 066.5 | 614.0 | 1 036.9 | 383.9 | 1 246.3 | 1 122.5 | 1 360.7 | 1 143.9 | 897.4 | 478.5 | 513.8 | 384.9 | 424.5 | 291.2 | 153.3 | 100.6 | 3 039.2 | 14 151.3 |
| Środki pieniężne i inne aktywa pieniężne | 18 115.9 | 18 706.9 | 18 448.4 | 20 454.4 | 28 025.0 | 37 336.6 | 30 373.2 | 26 913.2 | 32 349.9 | 29 249.3 | 27 570.0 | 26 182.1 | 33 407.9 | 26 512.3 | 18 972.3 | 15 471.8 | 24 289.8 | 29 856.7 | 29 508.8 | 32 747.0 | 33 309.3 | 37 912.5 | 45 868.0 | 43 547.6 | 35 659.8 | 40 618.5 | 50 050.2 | 54 548.3 | 50 713.3 | 59 215.6 | 54 926.3 | 52 196.0 | 56 346.4 | 63 435.6 | 63 333.4 | 66 958.3 | 78 543.2 | 86 879.2 | 70 943.5 | 46 784.4 |
| Należności krótkoterminowe | 29 626.1 | 27 774.7 | 32 746.6 | 29 993.7 | 32 818.0 | 32 909.0 | 35 421.8 | 38 479.1 | 36 933.8 | 35 678.6 | 34 809.6 | 33 530.4 | 34 463.1 | 34 455.1 | 22 410.4 | 22 912.6 | 27 443.1 | 29 453.1 | 26 798.6 | 27 398.4 | 27 728.6 | 26 115.0 | 35 567.4 | 34 337.0 | 28 515.8 | 27 792.5 | 28 699.0 | 33 151.1 | 33 274.6 | 33 778.0 | 32 425.1 | 32 438.5 | 29 704.6 | 28 480.3 | 28 707.0 | 27 304.8 | 28 374.2 | 30 881.1 | 29 547.6 | 27 593.1 |
| Dług krótkoterminowy | 12 274.6 | 8 979.7 | 5 304.4 | 10 532.9 | 6 077.5 | 9 510.9 | 8 926.0 | 9 842.1 | (1 302.6) | (3 415.3) | 6 475.8 | 8 751.1 | 3 386.9 | (9 046.1) | 11 026.8 | 19 179.7 | 25 575.3 | 32 989.9 | 35 982.5 | 31 439.9 | 27 568.3 | 22 115.6 | 25 592.3 | 24 715.0 | 12 865.3 | 11 966.0 | 20 306.6 | 11 079.2 | 8 946.9 | 10 229.9 | 13 920.9 | 10 331.2 | 9 962.3 | 10 409.6 | 11 711.8 | 13 259.7 | 14 776.4 | 14 986.4 | 11 838.6 | 8 716.1 |
| Zobowiązania krótkoterminowe | 65 924.7 | 63 505.2 | 63 706.2 | 68 956.5 | 67 638.1 | 81 528.6 | 75 801.1 | 78 193.6 | 91 747.1 | 90 634.1 | 93 051.1 | 94 575.1 | 87 594.9 | 89 952.9 | 78 991.0 | 80 604.2 | 89 376.8 | 98 150.7 | 96 975.5 | 92 791.4 | 86 370.5 | 78 040.0 | 91 984.9 | 89 699.6 | 74 395.0 | 76 197.8 | 83 815.6 | 86 457.1 | 78 685.3 | 81 149.5 | 84 661.7 | 83 338.0 | 78 423.5 | 76 327.5 | 74 101.7 | 74 017.5 | 83 030.4 | 84 944.3 | 79 579.7 | 73 501.7 |
| Rozliczenia międzyokresowe | 8 078.9 | 9 080.2 | 7 731.7 | 9 192.6 | 7 786.1 | 12 684.2 | 7 606.4 | 7 342.0 | 20 629.8 | 21 764.5 | 17 871.0 | 18 205.2 | 16 229.4 | 24 294.6 | 39 159.8 | 36 967.6 | 34 190.8 | 34 245.0 | 32 526.3 | 32 008.4 | 29 107.3 | 27 685.1 | 28 816.5 | 29 060.5 | 30 928.6 | 30 618.1 | 32 362.7 | 32 918.9 | 32 542.6 | 31 398.4 | 35 311.0 | 35 727.0 | 35 460.8 | 30 872.3 | 31 767.7 | 31 926.2 | 36 508.9 | 32 131.6 | 35 623.5 | 0.0 |
| Zobowiązania długoterminowe | 13 997.0 | 14 349.2 | 13 281.7 | 11 183.9 | 9 907.2 | 10 124.4 | 10 182.3 | 8 897.0 | 9 008.7 | 8 857.2 | 8 441.1 | 6 446.7 | 10 987.1 | 11 017.9 | 8 010.1 | 9 234.6 | 7 013.3 | 8 725.4 | 9 950.5 | 17 140.6 | 16 877.3 | 23 609.5 | 29 170.7 | 30 811.7 | 30 117.4 | 30 852.5 | 31 920.3 | 37 474.6 | 36 790.5 | 42 778.6 | 38 350.5 | 39 356.4 | 42 986.9 | 45 742.5 | 47 989.7 | 48 244.8 | 49 596.5 | 52 272.9 | 55 167.4 | 53 557.0 |
| Rezerwy z tytułu odroczonego podatku | 159.3 | 171.8 | 173.2 | 175.0 | 52.8 | 52.4 | 76.7 | 56.3 | 98.4 | 101.1 | 105.9 | 146.0 | 338.1 | 281.5 | 354.6 | 354.4 | 155.0 | 160.9 | 180.2 | 180.9 | 172.1 | 122.1 | 139.9 | 132.0 | 134.3 | 131.5 | 129.4 | 121.5 | 150.3 | 160.8 | 108.3 | 102.5 | 87.1 | 82.2 | 84.7 | 79.5 | 77.9 | 78.8 | 75.6 | 82.3 |
| Zobowiązania długoterminowe | 13 997.0 | 14 349.2 | 13 281.7 | 11 183.9 | 9 907.2 | 10 124.4 | 10 182.3 | 8 897.0 | 9 008.7 | 8 857.2 | 8 441.1 | 6 446.7 | 10 987.1 | 11 017.9 | 8 010.1 | 9 234.6 | 7 013.3 | 8 725.4 | 9 950.5 | 17 140.6 | 16 877.3 | 23 609.5 | 29 170.7 | 30 811.7 | 30 117.4 | 30 852.5 | 31 920.3 | 37 474.6 | 36 790.5 | 42 778.6 | 38 350.5 | 39 356.4 | 42 986.9 | 45 742.5 | 47 989.7 | 48 244.8 | 49 596.5 | 52 272.9 | 55 167.4 | 53 557.0 |
| Zobowiązania z tytułu leasingu | (8 078.9) | (9 080.2) | (7 731.7) | 1 607.6 | (1 830.1) | (6 784.9) | (2 455.5) | (3 065.2) | (16 434.7) | (17 640.1) | (11 397.4) | (9 156.9) | (11 332.1) | (19 602.5) | 0.0 | 0.0 | 0.0 | 1 031.7 | 1 114.2 | 628.7 | 1 165.5 | 530.0 | 1 093.0 | 561.1 | 1 171.3 | 657.1 | 637.8 | 563.6 | 532.0 | 503.8 | 465.8 | 842.3 | 788.6 | 774.1 | 730.0 | 797.1 | 1 483.4 | 963.6 | 1 502.4 | 1 053.5 |
| Zobowiązania ogółem | 79 921.7 | 77 854.4 | 76 987.9 | 80 140.4 | 77 545.3 | 91 652.9 | 85 983.4 | 87 090.6 | 100 755.8 | 99 491.3 | 101 492.3 | 101 021.8 | 98 582.1 | 100 970.8 | 87 001.2 | 89 838.8 | 96 390.1 | 106 876.1 | 106 926.0 | 109 932.0 | 103 247.8 | 101 649.5 | 121 155.6 | 120 511.3 | 104 512.4 | 107 050.3 | 115 735.9 | 123 931.6 | 115 475.8 | 123 928.2 | 123 012.2 | 122 694.4 | 121 410.4 | 122 069.9 | 122 091.4 | 122 262.3 | 132 626.9 | 137 217.3 | 134 747.1 | 127 058.8 |
| Kapitał (fundusz) podstawowy | 3 437.5 | 3 437.5 | 3 437.5 | 4 125.0 | 4 150.8 | 4 153.5 | 4 154.2 | 4 159.6 | 4 184.6 | 4 185.9 | 4 190.0 | 4 192.7 | 4 192.7 | 4 192.7 | 4 192.7 | 4 192.7 | 4 192.7 | 4 192.7 | 4 192.7 | 4 226.0 | 4 227.5 | 4 612.0 | 4 613.4 | 4 613.4 | 4 613.4 | 4 613.4 | 4 613.4 | 4 642.5 | 4 730.8 | 4 733.9 | 4 735.8 | 4 736.1 | 4 736.1 | 4 736.6 | 4 775.3 | 4 783.2 | 4 783.3 | 4 783.3 | 4 783.3 | 4 783.3 |
| Zyski zatrzymane | 10 724.0 | 11 607.0 | 12 339.6 | 13 328.2 | 13 678.2 | 14 627.7 | 15 444.6 | 15 498.6 | 10 282.2 | 11 495.8 | 12 575.1 | 14 186.9 | 14 667.7 | 8 707.9 | 6 325.1 | 6 889.6 | 6 983.3 | 7 845.9 | 8 454.0 | 11 111.1 | 11 680.4 | 12 460.4 | 12 615.0 | 13 469.7 | 14 824.5 | 17 006.1 | 17 980.4 | 19 754.7 | 20 651.2 | 22 867.9 | 23 796.8 | 26 049.9 | 27 308.6 | 29 950.9 | 30 884.9 | 33 253.9 | 34 715.0 | 37 455.9 | 37 180.4 | 39 354.4 |
| Kapitał własny | 26 292.5 | 34 605.0 | 28 559.4 | 28 325.7 | 43 348.6 | 43 346.0 | 43 932.9 | 45 577.6 | 40 885.1 | 41 707.0 | 43 178.1 | 45 006.6 | 45 380.1 | 36 905.6 | 33 708.2 | 34 375.9 | 32 960.7 | 32 999.6 | 33 816.6 | 37 227.3 | 37 954.3 | 44 004.9 | 44 276.8 | 44 756.8 | 46 122.5 | 48 501.6 | 50 166.2 | 52 656.0 | 53 287.7 | 55 315.8 | 56 712.6 | 58 469.0 | 59 543.2 | 61 923.5 | 64 095.8 | 66 795.4 | 68 331.4 | 71 249.4 | 70 760.7 | 72 635.6 |
| Udziały mniejszościowe | 1 413.9 | 1 560.6 | 1 830.2 | 1 676.1 | 4 367.2 | 4 321.7 | 3 824.1 | 4 632.5 | 5 162.6 | 5 109.6 | 5 050.7 | 4 878.5 | 4 411.9 | 4 542.4 | 4 056.8 | 3 944.2 | 3 810.7 | 3 288.4 | 3 219.7 | 3 296.7 | 2 875.1 | 2 738.9 | 3 120.7 | 2 850.9 | 2 825.7 | 2 674.7 | 3 218.1 | 3 034.9 | 1 805.6 | 1 579.0 | 1 757.6 | 1 158.0 | 902.0 | 757.3 | 528.5 | 523.2 | 323.1 | 382.3 | 365.4 | 319.7 |
| Pasywa | 106 214.2 | 112 459.3 | 105 547.3 | 108 466.0 | 120 893.9 | 134 998.9 | 129 916.3 | 132 668.2 | 141 640.9 | 141 198.3 | 144 670.3 | 146 028.4 | 143 962.2 | 137 876.4 | 120 709.4 | 124 214.7 | 129 350.7 | 139 875.7 | 140 742.6 | 147 159.4 | 141 202.1 | 145 654.4 | 165 432.4 | 165 268.1 | 150 634.9 | 155 552.0 | 165 902.1 | 176 587.6 | 168 763.4 | 179 244.0 | 179 724.8 | 181 163.4 | 180 953.6 | 183 993.4 | 186 187.2 | 189 057.8 | 200 958.3 | 208 466.6 | 205 507.8 | 199 694.3 |
| Inwestycje | 2 201.0 | 2 613.5 | 2 681.9 | 2 500.5 | 2 942.4 | 2 927.7 | 2 741.2 | 3 169.5 | 3 325.5 | 3 455.9 | 3 570.3 | 7 414.1 | 7 142.3 | 6 918.8 | 5 322.3 | 4 892.7 | 4 517.8 | 4 472.5 | 4 392.4 | 4 227.7 | 3 921.5 | 3 820.3 | 3 822.7 | 3 717.9 | 3 250.5 | 3 141.0 | 3 130.4 | 3 145.5 | 2 860.2 | 2 834.2 | 2 772.3 | 2 749.7 | 2 782.3 | 2 682.7 | 2 736.4 | 2 696.6 | 2 989.5 | 2 940.6 | 15 118.5 | 21 466.8 |
| Dług | 27 212.0 | 25 558.1 | 20 365.7 | 20 889.6 | 22 541.4 | 27 162.1 | 21 072.9 | 20 200.1 | 22 082.4 | 21 232.4 | 23 711.0 | 23 884.9 | 21 538.0 | 17 799.0 | 17 565.9 | 21 044.2 | 27 349.9 | 35 940.0 | 39 355.8 | 40 034.2 | 37 948.6 | 38 679.4 | 47 833.2 | 46 520.3 | 35 996.3 | 39 264.9 | 45 462.6 | 46 106.4 | 40 364.7 | 49 049.7 | 45 280.3 | 44 698.0 | 46 538.7 | 50 342.0 | 52 714.9 | 53 968.9 | 59 111.4 | 65 754.1 | 61 177.7 | 55 713.1 |
| Środki pieniężne i inne aktywa pieniężne | 18 115.9 | 18 706.9 | 18 448.4 | 20 454.4 | 28 025.0 | 37 336.6 | 30 373.2 | 26 913.2 | 32 349.9 | 29 249.3 | 27 570.0 | 26 182.1 | 33 407.9 | 26 512.3 | 18 972.3 | 15 471.8 | 24 289.8 | 29 856.7 | 29 508.8 | 32 747.0 | 33 309.3 | 37 912.5 | 45 868.0 | 43 547.6 | 35 659.8 | 40 618.5 | 50 050.2 | 54 548.3 | 50 713.3 | 59 215.6 | 54 926.3 | 52 196.0 | 56 346.4 | 63 435.6 | 63 333.4 | 66 958.3 | 78 543.2 | 86 879.2 | 70 943.5 | 46 784.4 |
| Dług netto | 9 096.1 | 6 851.2 | 1 917.2 | 435.3 | (5 483.6) | (10 174.5) | (9 300.3) | (6 713.1) | (10 267.5) | (8 016.9) | (3 859.0) | (2 297.1) | (11 869.9) | (8 713.3) | (1 406.4) | 5 572.4 | 3 060.1 | 6 083.4 | 9 846.9 | 7 287.2 | 4 639.3 | 767.0 | 1 965.2 | 2 972.7 | 336.5 | (1 353.5) | (4 587.6) | (8 442.0) | (10 348.6) | (10 165.9) | (9 646.0) | (7 498.0) | (9 807.7) | (13 093.6) | (10 618.5) | (12 989.4) | (19 431.9) | (21 125.1) | (9 765.8) | 8 928.7 |
| Ticker | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI | FZM.VI |
| 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 |