Copart Inc
CPRT45.510USD
+0.180+0.40%
收盘 08/01, 16:00（美东）报价延迟15分钟
45.490USD+45.490盘后交易 08/01, 20:00 (美东)
44.00B总市值
29.76市盈率 TTM
单季报
单季报+年报
单季报
年报
YOY
隐藏空白行
FY2025Q3
FY2025Q2
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
流动资产
现金及现金等价物和短期投资
41.87%4.38B
42.33%3.80B
40.58%3.70B
44.76%3.42B
46.17%3.09B
60.63%2.67B
70.88%2.63B
70.78%2.36B
25.87%2.11B
23.35%1.66B
18.56%1.54B
32.05%1.38B
84.20%1.68B
118.45%1.35B
114.35%1.30B
119.43%1.05B
197.63%911.89M
559.18%616.40M
234.47%605.73M
156.40%477.72M
197.97%306.39M
-13.56%93.51M
-43.46%181.10M
-32.13%186.32M
-49.66%102.83M
-44.61%108.17M
42.84%320.31M
30.66%274.52M
7.73%204.28M
11.63%195.30M
33.15%224.25M
34.81%210.10M
37.75%189.62M
10.12%174.95M
-65.96%168.42M
-65.82%155.85M
-79.72%137.65M
-73.09%158.88M
149.29%494.81M
187.40%456.01M
410.98%678.74M
1177.88%590.37M
157.60%198.48M
149.36%158.67M
-4.66%132.83M
-6.69%46.20M
-41.37%77.05M
-54.59%63.63M
-32.73%139.33M
-61.21%49.51M
-38.20%131.43M
--140.11M
--207.13M
--127.64M
--212.68M
—现金和现金等价物
117.11%2.37B
165.64%3.34B
43.25%3.70B
58.15%1.51B
-48.44%1.09B
-24.32%1.26B
67.70%2.58B
-30.84%957.39M
45.32%2.11B
70.94%1.66B
18.56%1.54B
32.05%1.38B
59.54%1.45B
57.63%971.65M
114.35%1.30B
119.43%1.05B
197.63%911.89M
559.18%616.40M
234.47%605.73M
156.40%477.72M
197.97%306.39M
-13.56%93.51M
-43.46%181.10M
-32.13%186.32M
-49.66%102.83M
-44.61%108.17M
42.84%320.31M
30.66%274.52M
7.73%204.28M
11.63%195.30M
33.15%224.25M
34.81%210.10M
37.75%189.62M
23.71%174.95M
-64.39%168.42M
-65.82%155.85M
-79.72%137.65M
-76.05%141.42M
138.26%472.92M
187.40%456.01M
410.98%678.74M
1177.88%590.37M
157.60%198.48M
149.36%158.67M
-4.66%132.83M
-6.69%46.20M
-41.37%77.05M
-54.59%63.63M
-32.73%139.33M
-61.21%49.51M
-38.20%131.43M
--140.11M
--207.13M
--127.64M
--212.68M
-短期投资
0.88%2.02B
-67.51%458.54M
-100.00%0.00
35.65%1.91B
--2.00B
--1.41B
--48.98M
--1.41B
----
----
----
----
--224.89M
--374.87M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--17.46M
--21.89M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
应收款项
-10.43%757.84M
7.83%930.99M
6.06%801.84M
10.90%785.88M
21.86%846.05M
12.77%863.39M
19.21%756.05M
12.75%708.61M
18.17%694.26M
18.51%765.63M
12.62%634.23M
25.53%628.46M
31.88%587.50M
37.78%646.05M
37.76%563.17M
32.81%500.64M
17.90%445.46M
-8.84%468.90M
-7.65%408.81M
-2.55%376.95M
-4.46%377.82M
30.69%514.38M
31.74%442.68M
5.42%386.79M
10.62%395.47M
-2.29%393.59M
-8.38%336.03M
15.29%366.91M
3.70%357.49M
-4.99%402.81M
-9.50%366.78M
11.66%318.26M
29.57%344.73M
46.72%423.96M
74.42%405.28M
28.51%285.02M
21.16%266.06M
18.78%288.96M
13.22%232.35M
11.30%221.79M
12.05%219.59M
6.83%243.28M
8.31%205.21M
3.72%199.27M
16.27%195.97M
7.79%227.73M
25.66%189.46M
37.03%192.13M
26.44%168.54M
36.41%211.27M
10.00%150.77M
--140.21M
--133.30M
--154.88M
--137.07M
-应收账款及应收票据
-8.90%726.38M
3.24%859.17M
5.71%785.80M
10.82%759.92M
15.79%797.33M
13.61%832.18M
21.68%743.38M
20.02%685.70M
18.33%688.62M
16.82%732.49M
9.48%610.92M
19.87%571.32M
34.71%581.96M
36.36%627.00M
37.64%558.04M
36.10%476.62M
24.77%432.02M
3.11%459.82M
2.82%405.44M
-4.64%350.21M
-8.05%346.24M
13.31%445.96M
17.35%394.31M
4.46%367.26M
5.74%376.56M
-1.36%393.56M
-8.36%336.00M
12.75%351.60M
17.89%356.13M
17.19%398.97M
24.56%366.64M
17.12%311.85M
14.73%302.07M
21.05%340.44M
27.21%294.36M
23.45%266.27M
21.33%263.29M
19.43%281.23M
12.98%231.40M
9.50%215.70M
12.66%217.00M
6.02%235.48M
9.17%204.81M
7.81%196.99M
17.33%192.61M
11.72%222.10M
25.45%187.62M
32.50%182.71M
26.92%164.16M
30.88%198.81M
9.74%149.55M
--137.90M
--129.34M
--151.90M
--136.28M
-其他应收款
24.26%31.47M
66.27%23.57M
30.90%16.04M
58.89%25.95M
385.41%25.32M
-56.65%14.18M
-32.10%12.25M
125.08%16.33M
31.78%5.22M
801.18%32.70M
292.65%18.05M
80.84%7.26M
38.67%3.96M
40.28%3.63M
87.21%4.60M
--4.01M
--2.85M
--2.59M
--2.46M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
存货
-4.82%44.51M
37.98%59.07M
22.92%52.40M
9.17%43.64M
3.92%46.76M
-17.78%42.81M
-20.86%42.63M
-32.01%39.97M
-21.04%45.00M
-1.71%52.07M
11.77%53.87M
30.74%58.79M
45.27%56.99M
75.41%52.98M
70.63%48.19M
123.94%44.97M
98.04%39.23M
63.13%30.20M
44.97%28.24M
-4.11%20.08M
-11.21%19.81M
-34.61%18.52M
-1.28%19.48M
25.14%20.94M
30.97%22.31M
117.39%28.32M
94.65%19.73M
64.66%16.73M
84.37%17.03M
42.57%13.03M
13.68%10.14M
-2.17%10.16M
-19.23%9.24M
-3.40%9.14M
-1.73%8.92M
20.61%10.39M
41.10%11.44M
18.00%9.46M
19.53%9.07M
18.65%8.61M
-17.49%8.11M
-18.63%8.02M
-17.52%7.59M
-32.39%7.26M
-6.63%9.83M
-10.80%9.85M
21.33%9.21M
26.40%10.74M
41.11%10.52M
52.38%11.04M
17.94%7.59M
--8.49M
--7.46M
--7.25M
--6.43M
预付费用
33.09%54.55M
0.41%36.46M
17.13%32.97M
28.74%33.87M
47.09%40.98M
36.85%36.31M
36.65%28.14M
40.46%26.31M
45.05%27.86M
33.15%26.53M
46.65%20.60M
31.04%18.73M
19.26%19.21M
17.01%19.93M
24.73%14.04M
-6.76%14.29M
8.99%16.11M
13.81%17.03M
-23.81%11.26M
-7.47%15.33M
-16.49%14.78M
-15.84%14.96M
-10.72%14.78M
-0.58%16.57M
6.49%17.70M
2.34%17.78M
6.60%16.55M
-5.40%16.66M
-7.70%16.62M
3.67%17.37M
-3.53%15.53M
-2.16%17.62M
-4.80%18.00M
-12.62%16.76M
-22.36%16.10M
-9.18%18.00M
3.27%18.91M
7.12%19.18M
12.14%20.73M
1.64%19.82M
-0.71%18.31M
-10.79%17.90M
-4.46%18.49M
27.12%19.50M
70.86%18.44M
72.52%20.07M
32.04%19.35M
67.60%15.34M
21.31%10.79M
61.39%11.63M
30.78%14.65M
--9.15M
--8.90M
--7.21M
--11.21M
其他流动资产
-5.67%117.92M
3.56%142.81M
15.90%147.79M
7.20%132.64M
4.41%125.00M
3.23%137.91M
9.43%127.51M
10.23%123.72M
5.00%119.72M
7.83%133.60M
0.46%116.53M
18.84%112.24M
31.54%114.03M
33.32%123.90M
37.88%115.99M
28.18%94.45M
15.03%86.69M
2.58%92.93M
-2.22%84.13M
-3.74%73.68M
0.09%75.36M
12.39%90.59M
21.87%86.03M
123.28%76.55M
112.15%75.29M
112.30%80.61M
87.37%70.60M
10.17%34.28M
10.86%35.49M
10.24%37.97M
17.77%37.68M
3.58%31.12M
5.17%32.01M
13.38%34.44M
11.53%32.00M
5.99%30.04M
2.46%30.44M
5.26%30.38M
4.60%28.69M
8.02%28.34M
8.66%29.71M
4.66%28.86M
14.47%27.43M
15.69%26.24M
24.02%27.34M
13.64%27.58M
22.25%23.96M
17.35%22.68M
37.10%22.05M
46.21%24.27M
16.05%19.60M
--19.33M
--16.08M
--16.60M
--16.89M
流动资产合计
29.16%5.36B
32.50%4.97B
32.03%4.73B
35.42%4.42B
38.26%4.15B
42.05%3.75B
51.61%3.58B
48.13%3.26B
22.12%3.00B
20.53%2.64B
15.92%2.36B
29.36%2.20B
63.90%2.46B
78.66%2.19B
79.21%2.04B
76.66%1.70B
88.80%1.50B
67.42%1.23B
52.97%1.14B
40.25%963.76M
29.43%794.15M
16.47%731.96M
-2.51%744.08M
-3.10%687.17M
-2.74%613.59M
-5.70%628.47M
16.63%763.22M
20.75%709.12M
6.28%630.90M
1.10%666.48M
3.75%654.37M
17.62%587.26M
27.79%593.61M
30.07%659.25M
-19.72%630.71M
-32.03%499.31M
-51.33%464.50M
-42.95%506.86M
71.63%785.66M
78.17%734.58M
147.43%954.46M
166.85%888.42M
42.63%457.77M
34.54%412.29M
9.23%385.75M
6.74%332.93M
-1.87%320.95M
-4.60%306.45M
-7.88%353.16M
-4.97%311.90M
-14.89%327.07M
--321.23M
--383.38M
--328.21M
--384.27M
非流动资产
固定资产净额
15.24%3.67B
13.38%3.58B
13.42%3.48B
11.50%3.29B
12.99%3.18B
14.21%3.16B
13.74%3.07B
13.47%2.95B
11.58%2.82B
10.68%2.76B
10.36%2.70B
7.70%2.60B
7.25%2.52B
9.35%2.50B
11.79%2.44B
17.28%2.42B
20.99%2.35B
20.56%2.28B
29.86%2.18B
44.30%2.06B
45.07%1.94B
53.07%1.89B
41.58%1.68B
22.72%1.43B
23.24%1.34B
20.75%1.24B
23.80%1.19B
23.24%1.16B
19.12%1.09B
16.13%1.02B
14.17%959.72M
15.58%944.06M
13.18%913.30M
18.55%882.26M
19.13%840.59M
16.62%816.79M
17.99%806.97M
8.13%744.22M
1.97%705.59M
1.16%700.40M
-0.23%683.96M
-2.71%688.24M
-0.06%691.98M
2.19%692.38M
1.31%685.56M
7.60%707.38M
10.78%692.40M
15.39%677.52M
17.74%676.70M
15.58%657.42M
5.08%625.04M
--587.16M
--574.73M
--568.82M
--594.85M
-固定资产
15.32%4.93B
14.34%4.81B
14.55%4.67B
12.81%4.43B
13.82%4.28B
14.61%4.21B
14.24%4.07B
14.12%3.93B
12.61%3.76B
11.89%3.67B
11.49%3.57B
9.46%3.44B
8.96%3.34B
10.75%3.28B
12.93%3.20B
17.21%3.15B
20.42%3.06B
19.83%2.96B
--2.83B
--2.68B
--2.54B
--2.47B
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
3.54%1.12B
----
----
----
2.67%1.08B
----
----
----
--1.05B
----
----
----
----
----
----
----
-累计折旧
15.55%1.27B
17.24%1.24B
17.97%1.19B
16.77%1.14B
16.30%1.10B
15.83%1.05B
15.81%1.01B
16.13%978.22M
15.81%942.81M
15.74%909.87M
15.12%871.82M
15.27%842.36M
14.64%814.12M
15.47%786.17M
16.77%757.29M
17.01%730.77M
18.55%710.18M
17.46%680.84M
--648.52M
--624.54M
--599.03M
--579.66M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
7.82%415.35M
----
----
----
3.53%385.23M
----
----
----
--372.11M
----
----
----
----
----
----
----
商誉及其他无形资产
-0.53%585.02M
-2.84%577.75M
0.73%587.00M
28.67%588.00M
28.89%588.16M
30.62%594.61M
30.46%582.76M
0.08%456.99M
17.35%456.32M
15.06%455.23M
12.24%446.69M
13.71%456.63M
-0.31%388.85M
1.13%395.64M
2.45%397.98M
2.61%401.59M
0.86%390.05M
0.69%391.24M
-0.35%388.44M
0.75%391.39M
-2.19%386.71M
-2.45%388.55M
-2.07%389.80M
-3.39%388.48M
-4.00%395.35M
-3.89%398.31M
-3.47%398.02M
29.81%402.13M
54.68%411.84M
55.92%414.43M
55.39%412.31M
13.90%309.77M
-5.16%266.26M
-4.57%265.81M
-7.50%265.33M
-6.13%271.96M
-3.59%280.76M
-4.58%278.54M
-4.75%286.85M
-6.25%289.71M
-7.20%291.20M
-6.12%291.92M
1.28%301.15M
8.36%309.02M
41.55%313.79M
38.12%310.94M
44.63%297.35M
39.50%285.17M
7.00%221.68M
9.74%225.11M
-1.40%205.60M
--204.42M
--207.18M
--205.14M
--208.53M
其他非流动资产
-33.14%61.11M
-34.71%65.20M
-27.99%72.66M
96.71%129.44M
19.84%91.40M
32.34%99.87M
15.50%100.91M
37.93%65.81M
3.37%76.27M
35.68%75.47M
123.22%87.37M
14.05%47.71M
87.80%73.78M
59.89%55.62M
29.44%39.14M
4.75%41.83M
9.77%39.28M
1.12%34.79M
-24.38%30.24M
-9.75%39.93M
-15.06%35.79M
4.21%34.40M
23.18%39.98M
33.96%44.25M
21.99%42.13M
-13.28%33.01M
-10.51%32.46M
-5.64%33.03M
-10.32%34.54M
12.20%38.07M
7.43%36.27M
-43.33%35.00M
-46.43%38.52M
-54.61%33.93M
-56.53%33.76M
-17.93%61.76M
-1.99%71.90M
-10.47%74.75M
-9.36%77.67M
-19.17%75.26M
-19.88%73.36M
-4.31%83.48M
-1.14%85.69M
42.49%93.11M
94.24%91.57M
46.63%87.25M
52.57%86.68M
58.65%65.34M
19.43%47.14M
58.71%59.50M
48.60%56.81M
--41.19M
--39.47M
--37.49M
--38.23M
非流动资产合计
11.69%4.31B
9.62%4.22B
10.34%4.14B
15.37%4.01B
15.31%3.86B
16.89%3.85B
16.10%3.75B
11.87%3.48B
12.13%3.35B
11.74%3.29B
12.16%3.23B
8.63%3.11B
7.33%2.99B
8.81%2.95B
10.61%2.88B
14.77%2.86B
17.54%2.78B
16.94%2.71B
23.26%2.60B
33.92%2.49B
33.14%2.37B
38.85%2.32B
30.48%2.11B
16.38%1.86B
15.90%1.78B
12.96%1.67B
14.93%1.62B
24.03%1.60B
25.96%1.53B
24.96%1.48B
23.57%1.41B
12.02%1.29B
5.04%1.22B
7.70%1.18B
6.50%1.14B
7.99%1.15B
10.60%1.16B
3.18%1.10B
-0.81%1.07B
-2.66%1.07B
-3.89%1.05B
-3.79%1.06B
0.22%1.08B
6.47%1.09B
15.38%1.09B
17.36%1.11B
21.29%1.08B
23.45%1.03B
15.11%945.52M
16.09%942.04M
5.45%887.46M
--832.77M
--821.39M
--811.45M
--841.61M
总资产
20.74%9.67B
20.91%9.19B
20.94%8.87B
25.08%8.43B
26.16%8.01B
28.08%7.60B
31.11%7.33B
26.92%6.74B
16.64%6.35B
15.48%5.93B
13.72%5.59B
16.37%5.31B
27.14%5.44B
30.56%5.14B
31.48%4.92B
32.03%4.56B
35.44%4.28B
29.06%3.93B
31.00%3.74B
35.63%3.46B
32.19%3.16B
32.73%3.05B
19.91%2.86B
10.40%2.55B
10.46%2.39B
7.15%2.30B
15.47%2.38B
16.40%2.31B
19.51%2.17B
16.42%2.14B
16.51%2.06B
20.16%1.98B
11.55%1.81B
14.76%1.84B
-4.60%1.77B
-8.34%1.65B
-18.91%1.62B
-17.81%1.60B
20.77%1.86B
19.45%1.80B
35.64%2.00B
35.70%1.95B
9.96%1.54B
12.91%1.51B
13.71%1.48B
14.72%1.44B
15.06%1.40B
15.64%1.33B
7.80%1.30B
10.03%1.25B
-0.93%1.21B
--1.15B
--1.20B
--1.14B
--1.23B
负债
流动负债
-其他应付款
--0.00
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
----
2061.68%17.03M
-100.00%0.00
--16.29M
--0.00
0.38%788.00K
-83.43%802.00K
--0.00
--0.00
--785.00K
--4.84M
应计费用
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-9.32%56.06M
----
----
----
51.90%61.83M
----
----
----
--40.70M
----
----
----
----
----
----
----
短期借款与租赁负债
----
----
----
-100.00%0.00
----
----
----
-43.48%13.00K
----
----
----
-95.66%23.00K
----
----
----
-29.43%530.00K
----
-91.21%1.25M
170.00%1.59M
-34.01%751.00K
-53.11%3.54M
-84.90%14.21M
-40.94%590.00K
-1.13%1.14M
556.47%7.56M
-15.85%94.12M
-96.99%999.00K
-98.60%1.15M
-92.87%1.15M
-23.47%111.85M
-80.63%33.15M
7.88%82.16M
-46.82%16.15M
47.37%146.15M
303.46%171.15M
41.88%76.15M
-53.22%30.37M
30.20%99.17M
-44.31%42.42M
-32.64%53.67M
-14.77%64.92M
-1.11%76.17M
-1.47%76.17M
4.77%79.67M
0.31%76.17M
2.46%77.03M
2.83%77.31M
1.17%76.05M
1.01%75.94M
-0.00%75.18M
-0.28%75.18M
--75.17M
--75.17M
--75.18M
--75.39M
-短期租赁负债
----
----
----
-100.00%0.00
----
----
----
-43.48%13.00K
----
----
----
-95.66%23.00K
----
----
----
-29.43%530.00K
----
103.25%1.25M
170.00%1.59M
--751.00K
--3.54M
--615.00K
--590.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
递延负债
5.32%30.29M
2.63%26.89M
-5.88%25.58M
7.67%28.12M
12.07%28.76M
10.12%26.20M
40.66%27.17M
30.19%26.12M
21.71%25.66M
15.64%23.80M
-3.17%19.32M
-4.35%20.06M
2.07%21.09M
42.59%20.58M
110.54%19.95M
154.74%20.97M
162.05%20.66M
89.81%14.43M
85.33%9.48M
27.33%8.23M
-1.30%7.88M
3.53%7.60M
3.63%5.11M
44.07%6.47M
35.25%7.99M
8.05%7.34M
-4.91%4.93M
-10.58%4.49M
-3.92%5.91M
14.47%6.80M
30.54%5.19M
8.45%5.02M
7.00%6.15M
8.40%5.94M
6.88%3.98M
-87.69%4.63M
24.57%5.75M
21.33%5.48M
-2.52%3.72M
16.44%37.59M
-10.38%4.61M
-12.82%4.51M
-8.71%3.81M
6.85%32.29M
-4.79%5.15M
-3.43%5.18M
-19.91%4.18M
460.59%30.22M
-15.11%5.41M
-15.29%5.36M
15.29%5.22M
--5.39M
--6.37M
--6.33M
--4.53M
其他流动负债
5.32%30.29M
2.63%26.89M
-5.88%25.58M
7.67%28.12M
12.07%28.76M
10.12%26.20M
40.66%27.17M
30.19%26.12M
21.71%25.66M
15.64%23.80M
-3.17%19.32M
-4.35%20.06M
2.07%21.09M
42.59%20.58M
110.54%19.95M
154.74%20.97M
162.05%20.66M
89.81%14.43M
85.33%9.48M
27.33%8.23M
-1.30%7.88M
3.53%7.60M
3.63%5.11M
44.07%6.47M
35.25%7.99M
8.05%7.34M
-4.91%4.93M
-12.19%4.49M
-3.92%5.91M
-5.65%6.80M
30.54%5.19M
10.44%5.11M
7.00%6.15M
31.51%7.20M
6.88%3.98M
-87.69%4.63M
24.57%5.75M
21.33%5.48M
-2.52%3.72M
16.44%37.59M
-10.38%4.61M
-79.67%4.51M
-8.71%3.81M
-30.58%32.29M
-4.79%5.15M
261.13%22.21M
-30.58%4.18M
762.84%46.51M
-15.11%5.41M
-14.70%6.15M
-36.61%6.02M
--5.39M
--6.37M
--7.21M
--9.50M
流动负债总额
16.63%657.13M
19.70%629.64M
14.48%714.86M
27.56%628.57M
11.22%563.42M
7.87%526.02M
23.78%624.42M
11.77%492.77M
12.80%506.56M
16.70%487.62M
2.55%504.48M
4.72%440.89M
8.73%449.10M
12.63%417.86M
20.70%491.91M
18.25%421.03M
44.14%413.05M
8.22%371.01M
26.05%407.54M
26.25%356.04M
-3.48%286.57M
-7.85%342.84M
26.89%323.32M
1.71%282.00M
9.73%296.91M
-0.80%372.03M
-11.88%254.81M
-8.24%277.26M
22.16%270.58M
8.41%375.05M
-19.15%289.17M
8.38%302.15M
8.80%221.49M
30.49%345.95M
59.73%357.68M
30.81%278.78M
-11.27%203.58M
12.95%265.12M
-13.77%223.93M
-12.75%213.13M
-10.63%229.45M
-9.60%234.72M
0.69%259.69M
2.40%244.28M
17.57%256.74M
22.01%259.65M
18.73%257.91M
28.04%238.56M
9.86%218.38M
14.30%212.81M
4.11%217.22M
--186.32M
--198.77M
--186.18M
--208.63M
非流动负债
长期借款与租赁负债
-11.24%81.27M
2.51%96.70M
-13.97%95.44M
-1.57%97.43M
-15.52%91.56M
5.58%94.33M
18.46%110.93M
1.35%98.98M
-78.42%108.38M
-82.21%89.34M
-81.63%93.64M
-80.29%97.67M
-0.75%502.34M
2.93%502.29M
1.90%509.86M
0.72%495.60M
4.39%506.12M
1.47%488.01M
-2.33%500.33M
22.99%492.05M
21.57%484.86M
20.62%480.95M
28.50%512.26M
0.34%400.09M
-0.02%398.83M
-0.48%398.74M
-27.61%398.64M
-27.62%398.75M
-27.57%398.91M
-29.21%400.65M
-3.90%550.70M
-2.38%550.88M
-17.86%550.75M
-1.83%565.93M
-1.93%573.03M
-4.69%564.34M
11.76%670.51M
-5.22%576.50M
186.61%584.30M
165.26%592.13M
147.81%599.95M
132.88%608.24M
-27.22%203.87M
-24.69%223.23M
-22.95%242.11M
-21.58%261.18M
-20.00%280.12M
-19.66%296.41M
-18.96%314.23M
-18.07%333.07M
-17.67%350.16M
--368.95M
--387.75M
--406.54M
--425.34M
-长期借款
----
----
----
-100.00%0.00
-98.09%427.00K
-76.72%453.00K
380.55%9.46M
446.24%10.90M
-94.45%22.37M
-99.52%1.95M
-99.52%1.97M
-99.50%2.00M
1.28%402.73M
0.28%403.83M
-0.71%408.94M
0.29%397.64M
-0.38%397.63M
0.92%402.70M
3.22%411.85M
-0.91%396.47M
0.08%399.16M
0.08%399.05M
0.09%399.00M
0.34%400.09M
-0.02%398.83M
-0.48%398.74M
-27.61%398.64M
-27.62%398.75M
-27.57%398.91M
-29.21%400.65M
-3.90%550.70M
-2.38%550.88M
-17.86%550.75M
-1.83%565.93M
-1.93%573.03M
-4.69%564.34M
11.76%670.51M
-5.22%576.50M
186.61%584.30M
165.26%592.13M
147.81%599.95M
132.88%608.24M
-27.22%203.87M
-24.69%223.23M
-22.95%242.11M
-21.58%261.18M
-20.00%280.12M
-19.66%296.41M
-18.96%314.23M
-18.07%333.07M
-17.67%350.16M
--368.95M
--387.75M
--406.54M
--425.34M
-长期租赁负债
-10.82%81.27M
3.01%96.70M
-5.94%95.44M
10.61%97.43M
5.95%91.13M
7.42%93.88M
10.69%101.47M
-7.93%88.08M
-13.65%86.02M
-11.24%87.39M
-9.17%91.67M
-2.34%95.67M
-8.18%99.61M
15.42%98.46M
14.05%100.92M
2.49%97.96M
26.59%108.49M
4.15%85.31M
-21.87%88.49M
--95.58M
--85.70M
--81.91M
--113.26M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
其他非流动负债
-45.78%36.57M
-38.17%44.09M
-37.43%43.79M
-13.92%59.56M
2.60%67.45M
9.17%71.31M
7.21%69.98M
7.05%69.19M
7.15%65.75M
14.21%65.32M
27.75%65.28M
23.48%64.64M
10.28%61.36M
11.04%57.19M
14.41%51.09M
15.31%52.34M
18.56%55.64M
17.62%51.51M
14.21%44.66M
18.04%45.40M
26.82%46.93M
29.30%43.79M
19.35%39.10M
24.61%38.46M
19.52%37.01M
9.74%33.87M
12.66%32.76M
11.53%30.86M
5.52%30.96M
2.12%30.86M
0.62%29.08M
-2.64%27.67M
2.88%29.34M
14.13%30.22M
12.03%28.90M
14.13%28.42M
-8.82%28.52M
-10.40%26.48M
-10.25%25.80M
-12.37%24.91M
2.31%31.28M
0.25%29.55M
-1.70%28.74M
-2.13%28.42M
-7.49%30.57M
-6.16%29.48M
-6.24%29.24M
-4.56%29.04M
8.77%33.04M
2.97%31.41M
13.47%31.18M
--30.43M
--30.38M
--30.50M
--27.48M
非流动负债总额
-15.39%212.39M
-10.05%233.68M
-13.95%234.69M
-2.73%250.64M
0.08%251.03M
12.40%259.78M
15.38%272.73M
6.31%257.67M
-60.91%250.82M
-63.27%231.13M
-62.67%236.37M
-60.39%242.38M
3.58%641.73M
1.35%629.24M
1.65%633.12M
0.36%611.91M
4.30%619.52M
6.85%620.83M
2.77%622.82M
25.14%609.70M
24.79%594.00M
24.98%581.04M
33.13%606.02M
8.43%487.23M
9.73%476.00M
6.46%464.92M
-22.13%455.22M
-22.76%449.34M
-25.70%433.80M
-27.17%436.70M
-3.42%584.59M
-2.49%581.75M
-17.07%583.87M
-1.36%599.59M
-1.62%605.31M
-4.14%596.58M
10.43%704.03M
-5.63%607.85M
156.95%615.29M
140.27%622.36M
127.56%637.56M
116.06%644.11M
-24.42%239.46M
-22.34%259.02M
-21.28%280.17M
-20.21%298.12M
-18.43%316.83M
-17.97%333.52M
-16.70%355.91M
-16.25%373.63M
-16.00%388.44M
--406.56M
--427.26M
--446.10M
--462.40M
总负债
6.76%869.52M
9.86%863.32M
5.84%949.54M
17.16%879.21M
7.53%814.45M
9.33%785.81M
21.10%897.15M
9.83%750.44M
-30.57%757.38M
-31.36%718.76M
-34.15%740.84M
-33.85%683.26M
5.64%1.09B
5.57%1.05B
9.19%1.13B
6.96%1.03B
17.26%1.03B
7.36%991.85M
10.87%1.03B
25.55%965.75M
13.93%880.57M
10.39%923.88M
30.89%929.34M
5.87%769.24M
9.73%772.91M
3.10%836.95M
-18.74%710.03M
-17.80%726.60M
-12.54%704.38M
-14.15%811.75M
-9.27%873.76M
0.98%883.90M
-11.27%805.36M
8.31%945.54M
14.75%962.99M
4.77%875.36M
4.68%907.61M
-0.67%872.96M
68.13%839.22M
66.00%835.49M
61.48%867.01M
57.56%878.83M
-13.15%499.15M
-12.02%503.31M
-6.51%536.91M
-4.89%557.77M
-5.10%574.74M
-3.51%572.08M
-8.27%574.29M
-7.25%586.44M
-9.74%605.65M
--592.88M
--626.03M
--632.29M
--671.04M
所有者权益
普通股权益
8.44%1.20B
8.50%1.18B
6.21%1.13B
19.39%1.12B
22.32%1.10B
24.27%1.09B
25.62%1.07B
11.98%939.01M
11.04%901.54M
9.66%875.06M
9.39%849.81M
10.07%838.56M
10.68%811.92M
11.06%797.98M
10.72%776.88M
13.25%761.86M
13.50%733.61M
16.32%718.52M
19.40%701.68M
17.49%672.75M
18.40%646.35M
16.53%617.74M
10.02%587.67M
8.67%572.58M
9.84%545.92M
9.55%530.13M
14.15%534.13M
16.21%526.88M
11.75%497.03M
12.55%483.92M
12.45%467.93M
15.52%453.37M
13.07%444.77M
9.13%429.97M
0.65%416.14M
-3.77%392.46M
-6.83%393.36M
-5.51%394.01M
0.68%413.44M
0.81%407.82M
7.37%422.21M
8.32%416.97M
10.04%410.64M
9.70%404.56M
8.75%393.24M
9.02%384.96M
12.40%373.19M
13.05%368.78M
10.72%361.60M
11.13%353.12M
5.26%332.03M
--326.20M
--326.59M
--317.77M
--315.43M
优先股权益
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
----
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
----
--0.00
----
--0.00
----
--0.00
----
--0.00
--0.00
--0.00
----
--0.00
----
----
----
留存收益
23.67%7.70B
24.76%7.29B
25.10%6.91B
26.14%6.55B
28.53%6.23B
30.04%5.85B
31.40%5.52B
31.17%5.19B
31.12%4.84B
31.61%4.50B
34.32%4.20B
37.94%3.96B
41.12%3.69B
46.53%3.42B
46.34%3.13B
48.01%2.87B
47.58%2.62B
43.27%2.33B
46.59%2.14B
44.80%1.94B
49.53%1.77B
56.87%1.63B
16.35%1.46B
15.16%1.34B
12.59%1.19B
11.97%1.04B
52.36%1.25B
55.92%1.16B
55.88%1.05B
58.24%926.16M
58.42%822.55M
51.75%745.37M
66.07%675.83M
32.88%585.28M
-23.40%519.24M
-21.46%491.19M
-47.85%406.96M
-39.06%440.46M
1.06%677.85M
1.04%625.44M
37.30%780.36M
37.03%722.79M
39.12%670.73M
40.43%619.00M
42.13%568.35M
52.17%527.48M
56.77%482.14M
61.48%440.78M
43.24%399.87M
53.72%346.65M
15.29%307.54M
--272.96M
--279.15M
--225.51M
--266.76M
资本公积
8.44%1.20B
8.50%1.18B
6.21%1.13B
19.39%1.12B
22.32%1.10B
24.27%1.09B
25.61%1.07B
11.97%938.91M
11.04%901.50M
9.66%875.01M
9.38%849.76M
10.07%838.53M
10.68%811.90M
11.06%797.96M
10.72%776.86M
13.25%761.83M
13.50%733.58M
16.32%718.50M
19.40%701.65M
17.49%672.73M
18.40%646.33M
16.53%617.71M
10.02%587.64M
8.67%572.56M
9.84%545.89M
9.55%530.10M
14.15%534.11M
16.21%526.86M
11.75%497.01M
12.54%483.89M
12.44%467.91M
15.52%453.35M
13.07%444.75M
9.13%429.96M
0.65%416.13M
-3.77%392.44M
-6.83%393.35M
-5.51%394.00M
0.68%413.42M
0.81%407.81M
7.37%422.19M
8.32%416.96M
10.04%410.63M
9.70%404.54M
8.75%393.23M
9.02%384.95M
12.40%373.18M
13.05%368.77M
10.72%361.58M
11.12%353.11M
--332.02M
--326.19M
--326.57M
--317.76M
----
不影响留存收益的损益
27.75%-113.30M
-18.09%-171.56M
18.39%-144.74M
-1.39%-142.97M
-2.85%-156.81M
7.17%-145.28M
10.85%-177.36M
16.74%-141.01M
0.09%-152.46M
-26.72%-156.51M
-78.61%-198.94M
-67.92%-169.37M
-50.10%-152.60M
-15.73%-123.50M
13.32%-111.38M
16.71%-100.86M
26.82%-101.66M
10.97%-106.72M
-7.72%-128.49M
8.63%-121.09M
-22.73%-138.92M
-11.80%-119.87M
-3.15%-119.29M
-22.79%-132.53M
-25.19%-113.19M
-35.87%-107.22M
-13.21%-115.65M
-7.20%-107.93M
20.88%-90.41M
33.99%-78.91M
20.17%-102.16M
7.80%-100.68M
-36.37%-114.27M
-15.99%-119.55M
-71.22%-127.97M
-58.73%-109.19M
-25.82%-83.79M
-54.94%-103.07M
-70.11%-74.74M
-242.94%-68.79M
-205.07%-66.59M
-109.74%-66.53M
-34.44%-43.94M
57.46%-20.06M
41.13%-21.83M
1.71%-31.72M
-6.43%-32.68M
-23.97%-47.16M
-37.27%-37.08M
10.14%-32.27M
-12.31%-30.70M
---38.04M
---27.01M
---35.91M
---27.34M
非控制性权益
-13.75%21.50M
-9.31%22.77M
-6.30%23.63M
--24.54M
--24.93M
--25.11M
--25.22M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
--681.00K
--623.00K
--578.00K
--534.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
总权益
22.32%8.80B
22.18%8.32B
23.04%7.92B
26.07%7.55B
28.68%7.20B
30.67%6.81B
32.64%6.44B
29.44%5.99B
28.47%5.59B
27.48%5.21B
27.91%4.85B
31.07%4.63B
33.97%4.35B
38.99%4.09B
39.95%3.79B
41.76%3.53B
42.45%3.25B
38.49%2.94B
40.71%2.71B
39.99%2.49B
40.90%2.28B
45.53%2.12B
15.24%1.93B
12.48%1.78B
10.82%1.62B
9.62%1.46B
40.61%1.67B
43.92%1.58B
45.16%1.46B
48.69%1.33B
47.25%1.19B
41.85%1.10B
40.45%1.01B
22.46%895.70M
-20.57%807.41M
-19.70%774.46M
-36.92%716.53M
-31.85%731.40M
-2.01%1.02B
-3.89%964.46M
20.88%1.14B
21.86%1.07B
26.11%1.04B
31.62%1.00B
29.73%939.76M
31.94%880.72M
35.11%822.65M
35.87%762.40M
25.17%724.39M
31.56%667.50M
9.74%608.87M
--561.12M
--578.73M
--507.37M
--554.85M
货币单位
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
审计意见
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
