Pembina Pipeline Corp
PBA36.440USD
+0.780+2.19%
收盘 08/13, 16:00（美东）报价延迟15分钟
36.340USD+36.340盘后交易 08/14, 20:00 (美东)
21.17B总市值
11.89市盈率 TTM
单季报
单季报+年报
单季报
年报
YOY
隐藏空白行
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
-17.97%210.00M
-90.90%155.00M
2.92%141.00M
20.93%104.00M
349.12%256.00M
1732.26%1.70B
45.74%137.00M
-70.75%86.00M
-19.72%57.00M
232.14%93.00M
118.60%94.00M
162.50%294.00M
24.56%71.00M
-37.78%28.00M
-46.91%43.00M
261.29%112.00M
-21.92%57.00M
-65.91%45.00M
-37.21%81.00M
-95.00%31.00M
-77.74%73.00M
-23.26%132.00M
-17.83%129.00M
380.62%620.00M
304.94%328.00M
-52.09%172.00M
-51.09%157.00M
316.13%129.00M
52.83%81.00M
897.22%359.00M
817.14%321.00M
-22.50%31.00M
165.00%53.00M
-85.37%36.00M
25.00%35.00M
-9.09%40.00M
-90.20%20.00M
485.71%246.00M
-47.17%28.00M
-86.63%44.00M
-28.92%204.00M
-72.55%42.00M
3.92%53.00M
2022.58%329.00M
2828.57%287.00M
229.74%153.00M
88.89%51.00M
-38.95%15.50M
228.75%9.80M
1964.98%46.40M
--27.00M
--25.39M
--2.98M
--2.25M
—现金和现金等价物
-17.97%210.00M
-90.90%155.00M
2.92%141.00M
20.93%104.00M
349.12%256.00M
1732.26%1.70B
45.74%137.00M
-70.75%86.00M
-19.72%57.00M
232.14%93.00M
118.60%94.00M
162.50%294.00M
24.56%71.00M
-37.78%28.00M
-46.91%43.00M
261.29%112.00M
-21.92%57.00M
-65.91%45.00M
-37.21%81.00M
-95.00%31.00M
-77.74%73.00M
-23.26%132.00M
-17.83%129.00M
380.62%620.00M
304.94%328.00M
-52.09%172.00M
-51.09%157.00M
316.13%129.00M
52.83%81.00M
897.22%359.00M
817.14%321.00M
-22.50%31.00M
165.00%53.00M
-85.37%36.00M
25.00%35.00M
-9.09%40.00M
-90.20%20.00M
485.71%246.00M
-47.17%28.00M
-86.63%44.00M
-28.92%204.00M
-72.55%42.00M
3.92%53.00M
2022.58%329.00M
2828.57%287.00M
229.74%153.00M
88.89%51.00M
-38.95%15.50M
228.75%9.80M
1964.98%46.40M
--27.00M
--25.39M
--2.98M
--2.25M
应收款项
-15.63%869.00M
-4.31%978.00M
31.22%1.12B
21.71%1.03B
44.06%1.03B
41.16%1.02B
-6.58%852.00M
-5.49%843.00M
-27.78%715.00M
-29.16%724.00M
12.32%912.00M
7.99%892.00M
31.82%990.00M
32.21%1.02B
22.66%812.00M
29.67%826.00M
40.11%751.00M
45.03%773.00M
-4.61%662.00M
9.83%637.00M
0.37%536.00M
-7.79%533.00M
14.90%694.00M
-1.69%580.00M
4.30%534.00M
9.68%578.00M
14.18%604.00M
35.01%590.00M
32.64%512.00M
13.82%527.00M
17.29%529.00M
10.08%437.00M
-1.53%386.00M
0.87%463.00M
-6.04%451.00M
-17.63%397.00M
-13.47%392.00M
3.61%459.00M
8.84%480.00M
14.49%482.00M
7.35%453.00M
2.55%443.00M
1.61%441.00M
6.45%421.00M
12.35%422.00M
17.26%432.00M
29.55%434.00M
34.45%395.50M
29.87%375.60M
144.35%368.40M
--335.00M
--294.17M
--289.20M
--150.77M
-应收账款及应收票据
-15.63%869.00M
-8.22%938.00M
17.96%1.00B
21.71%1.03B
44.06%1.03B
41.16%1.02B
-6.58%852.00M
-5.49%843.00M
-27.78%715.00M
-29.16%724.00M
12.32%912.00M
7.99%892.00M
31.82%990.00M
32.21%1.02B
22.66%812.00M
29.67%826.00M
40.11%751.00M
45.03%773.00M
-4.61%662.00M
9.83%637.00M
0.37%536.00M
-7.79%533.00M
14.90%694.00M
-1.69%580.00M
4.30%534.00M
9.68%578.00M
14.18%604.00M
35.01%590.00M
32.64%512.00M
13.82%527.00M
17.29%529.00M
10.08%437.00M
-1.53%386.00M
0.87%463.00M
-6.04%451.00M
-17.63%397.00M
-13.47%392.00M
3.61%459.00M
8.84%480.00M
14.49%482.00M
7.35%453.00M
2.55%443.00M
1.61%441.00M
6.45%421.00M
12.35%422.00M
17.26%432.00M
29.55%434.00M
34.45%395.50M
29.87%375.60M
144.35%368.40M
--335.00M
--294.17M
--289.20M
--150.77M
存货
-12.14%275.00M
-13.06%253.00M
-9.61%301.00M
-2.13%322.00M
103.25%313.00M
81.88%291.00M
23.79%333.00M
19.20%329.00M
-45.96%154.00M
-29.52%160.00M
-28.46%269.00M
-10.97%276.00M
3.26%285.00M
23.37%227.00M
70.14%376.00M
42.86%310.00M
57.71%276.00M
26.03%184.00M
75.40%221.00M
64.39%217.00M
82.29%175.00M
-2.67%146.00M
-36.36%126.00M
-52.69%132.00M
-61.13%96.00M
11.94%150.00M
17.86%198.00M
91.10%279.00M
147.00%247.00M
8.94%134.00M
-7.18%168.00M
-7.01%146.00M
-11.50%100.00M
44.71%123.00M
50.83%181.00M
49.52%157.00M
25.56%113.00M
-20.56%85.00M
-12.41%120.00M
-48.02%105.00M
-53.37%90.00M
-20.74%107.00M
-13.84%137.00M
40.38%202.00M
80.04%193.00M
41.81%135.00M
47.22%159.00M
2.26%143.90M
4.86%107.20M
3784.13%95.20M
--108.00M
--140.72M
--102.23M
--2.45M
其他流动资产
----
----
----
----
----
----
--1.26B
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
流动资产合计
-15.22%1.38B
-53.81%1.41B
-40.26%1.57B
15.09%1.49B
59.74%1.62B
195.06%3.05B
93.32%2.63B
-21.55%1.29B
-77.49%1.02B
-21.92%1.03B
9.40%1.36B
28.87%1.65B
306.94%4.51B
29.45%1.32B
25.88%1.25B
39.52%1.28B
34.75%1.11B
10.61%1.02B
0.00%989.00M
-33.62%916.00M
-15.85%823.00M
1.43%924.00M
-2.37%989.00M
37.59%1.38B
15.88%978.00M
-11.72%911.00M
-0.88%1.01B
61.77%1.00B
54.01%844.00M
64.33%1.03B
51.18%1.02B
2.14%620.00M
1.48%548.00M
-21.79%628.00M
5.30%676.00M
-5.45%607.00M
-29.60%540.00M
27.46%803.00M
-6.00%642.00M
-32.92%642.00M
-15.62%767.00M
-13.58%630.00M
5.40%683.00M
70.86%957.00M
82.71%909.00M
42.52%729.00M
35.56%648.00M
16.16%560.10M
15.11%497.50M
222.11%511.50M
--478.00M
--482.16M
--432.18M
--158.80M
非流动资产
固定资产净额
0.79%23.01B
41.83%23.26B
42.56%23.27B
42.90%22.88B
42.33%22.83B
2.18%16.40B
1.78%16.32B
-0.09%16.01B
-0.06%16.04B
-13.90%16.05B
-14.58%16.04B
-16.37%16.03B
-15.87%16.05B
-2.76%18.64B
-2.22%18.77B
-5.07%19.16B
-4.39%19.08B
-3.98%19.17B
0.77%19.20B
25.35%20.19B
26.06%19.95B
28.97%19.96B
29.35%19.05B
11.94%16.11B
11.57%15.83B
12.27%15.48B
8.74%14.73B
13.55%14.39B
14.40%14.19B
14.87%13.79B
19.55%13.55B
15.44%12.67B
17.97%12.40B
24.83%12.00B
22.44%11.33B
24.23%10.98B
25.33%10.51B
18.73%9.62B
22.41%9.25B
34.05%8.84B
-33.20%8.39B
34.05%8.10B
31.48%7.56B
20.21%6.59B
137.94%12.56B
18.22%6.04B
14.68%5.75B
11.56%5.48B
9.31%5.28B
84.15%5.11B
--5.01B
--4.91B
--4.83B
--2.77B
-固定资产
3.07%27.86B
36.57%27.95B
37.06%27.79B
35.53%27.25B
34.85%27.03B
2.64%20.47B
2.30%20.28B
1.95%20.11B
1.99%20.05B
-11.97%19.94B
-12.67%19.82B
-12.79%19.72B
-12.26%19.65B
1.21%22.66B
1.81%22.70B
-2.66%22.61B
-2.12%22.40B
-1.65%22.39B
2.82%22.30B
23.98%23.23B
24.71%22.88B
27.12%22.76B
26.96%21.68B
12.55%18.74B
12.10%18.35B
12.75%17.91B
9.66%17.08B
14.05%16.65B
14.90%16.37B
15.26%15.88B
19.46%15.58B
15.68%14.60B
17.75%14.25B
23.66%13.78B
21.54%13.04B
23.02%12.62B
23.99%12.10B
18.17%11.14B
21.23%10.73B
30.93%10.26B
-34.82%9.76B
30.56%9.43B
28.40%8.85B
18.79%7.83B
135.84%14.97B
17.53%7.22B
14.64%6.89B
12.31%6.60B
10.47%6.35B
68.20%6.14B
--6.01B
--5.87B
--5.75B
--3.65B
-累计折旧
15.43%4.85B
15.37%4.70B
14.35%4.53B
6.70%4.37B
4.90%4.20B
4.54%4.07B
4.49%3.96B
10.80%4.09B
11.16%4.00B
-3.04%3.90B
-3.49%3.79B
7.11%3.69B
8.53%3.60B
24.87%4.02B
26.82%3.92B
13.31%3.45B
13.35%3.32B
15.02%3.22B
17.64%3.10B
15.62%3.04B
16.24%2.93B
15.29%2.80B
11.96%2.63B
16.41%2.63B
15.55%2.52B
15.91%2.43B
15.76%2.35B
17.33%2.26B
18.22%2.18B
17.85%2.09B
18.85%2.03B
17.29%1.93B
16.27%1.84B
16.31%1.78B
15.88%1.71B
15.46%1.64B
15.77%1.59B
14.73%1.53B
14.35%1.47B
14.39%1.42B
-43.25%1.37B
12.70%1.33B
12.87%1.29B
11.78%1.24B
125.48%2.41B
14.11%1.18B
14.43%1.14B
16.17%1.11B
16.57%1.07B
17.81%1.03B
--998.00M
--958.02M
--918.43M
--878.50M
商誉及其他无形资产
-1.54%6.40B
7.23%6.50B
7.63%6.53B
5.97%6.46B
6.75%6.50B
-0.88%6.06B
-1.08%6.07B
0.54%6.10B
1.03%6.09B
-1.59%6.12B
-1.72%6.13B
-3.50%6.06B
-4.03%6.03B
-1.47%6.21B
-1.61%6.24B
-2.04%6.28B
-2.89%6.28B
-3.01%6.31B
-1.61%6.34B
46.49%6.42B
47.50%6.46B
47.96%6.50B
46.16%6.44B
-1.08%4.38B
-1.02%4.38B
-6.61%4.39B
-6.47%4.41B
57.94%4.43B
57.30%4.43B
66.53%4.71B
66.34%4.71B
-1.41%2.80B
-1.19%2.81B
0.50%2.83B
0.43%2.83B
0.28%2.84B
0.60%2.85B
-0.95%2.81B
-0.67%2.82B
12.54%2.83B
11.85%2.83B
11.29%2.84B
10.80%2.84B
-2.25%2.52B
-2.25%2.53B
-2.13%2.55B
-2.25%2.56B
-2.54%2.58B
-2.53%2.59B
947.92%2.61B
--2.62B
--2.64B
--2.66B
--248.73M
长期贷款
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
-100.00%0.00
----
--3.98M
--5.58M
--8.07M
长期预付费用
----
----
----
----
----
----
----
-52.38%30.00M
-62.50%36.00M
-79.01%38.00M
-61.47%42.00M
-45.22%63.00M
45.45%96.00M
229.09%181.00M
118.00%109.00M
-47.96%115.00M
-68.57%66.00M
-75.11%55.00M
-66.67%50.00M
26.29%221.00M
33.76%210.00M
76.80%221.00M
11.11%150.00M
82.29%175.00M
80.46%157.00M
89.39%125.00M
221.43%135.00M
1500.00%96.00M
--87.00M
--66.00M
--42.00M
--6.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
其他非流动资产
-22.15%116.00M
-73.37%110.00M
-69.75%108.00M
-72.46%92.00M
-52.09%149.00M
21.47%413.00M
0.00%357.00M
-3.19%334.00M
-7.16%311.00M
-20.37%340.00M
-2.46%357.00M
-17.86%345.00M
-9.21%335.00M
16.03%427.00M
-1.61%366.00M
90.05%420.00M
75.71%369.00M
66.52%368.00M
148.00%372.00M
26.29%221.00M
33.76%210.00M
76.80%221.00M
4.17%150.00M
63.55%175.00M
60.20%157.00M
62.34%125.00M
161.82%144.00M
137.78%107.00M
164.86%98.00M
102.63%77.00M
30.95%55.00M
4.65%45.00M
-63.73%37.00M
-48.65%38.00M
7.69%42.00M
16.22%43.00M
240.00%102.00M
289.47%74.00M
56.00%39.00M
208.33%37.00M
172.73%30.00M
58.33%19.00M
66.67%25.00M
-29.41%12.00M
-25.68%11.00M
--12.00M
87.50%15.00M
--17.00M
--14.80M
----
--8.00M
----
----
----
非流动资产合计
0.16%34.05B
13.67%34.30B
14.70%34.39B
14.32%33.92B
14.08%33.99B
0.57%30.18B
-0.46%29.98B
-1.59%29.68B
9.67%29.80B
-0.16%30.00B
-0.28%30.13B
-1.01%30.15B
-10.29%27.17B
-0.82%30.05B
-0.71%30.21B
-7.91%30.46B
-8.13%30.29B
-8.69%30.30B
-4.22%30.43B
22.98%33.08B
23.98%32.97B
26.15%33.19B
23.84%31.77B
7.02%26.90B
6.18%26.59B
5.62%26.31B
4.51%25.65B
60.64%25.13B
62.80%25.04B
66.07%24.91B
71.15%24.54B
11.76%15.64B
13.07%15.38B
18.60%15.00B
16.97%14.34B
18.09%14.00B
19.34%13.61B
13.84%12.64B
15.89%12.26B
28.05%11.86B
-25.30%11.40B
26.67%11.11B
24.55%10.58B
12.32%9.26B
89.64%15.26B
11.28%8.77B
8.81%8.49B
6.74%8.24B
5.20%8.05B
146.78%7.88B
--7.81B
--7.72B
--7.65B
--3.19B
总资产
-0.54%35.42B
7.48%35.71B
10.27%35.97B
14.35%35.41B
15.59%35.62B
7.04%33.22B
3.59%32.62B
-2.62%30.97B
-2.75%30.81B
-1.08%31.04B
0.10%31.49B
0.19%31.80B
0.92%31.68B
0.17%31.38B
0.13%31.46B
-6.64%31.74B
-7.09%31.40B
-8.17%31.32B
-4.09%31.42B
20.22%33.99B
22.56%33.79B
25.33%34.11B
22.84%32.76B
8.20%28.28B
6.50%27.57B
4.93%27.22B
4.29%26.66B
60.68%26.14B
62.50%25.89B
66.00%25.94B
70.25%25.57B
11.36%16.27B
12.63%15.93B
16.19%15.63B
16.39%15.02B
16.88%14.61B
16.26%14.14B
14.57%13.45B
14.56%12.90B
22.34%12.50B
23.00%12.17B
23.58%11.74B
23.19%11.26B
16.05%10.21B
15.76%9.89B
13.18%9.50B
10.36%9.14B
7.30%8.80B
5.73%8.54B
150.35%8.39B
--8.28B
--8.20B
--8.08B
--3.35B
负债
流动负债
-应付股利
----
----
----
----
----
----
----
----
----
----
----
3.45%120.00M
0.86%117.00M
0.87%116.00M
0.00%115.00M
0.87%116.00M
0.87%116.00M
0.00%115.00M
4.55%115.00M
12.75%115.00M
5.50%115.00M
10.58%115.00M
13.40%110.00M
-0.97%102.00M
13.54%109.00M
14.29%104.00M
6.59%97.00M
49.28%103.00M
41.18%96.00M
42.19%91.00M
42.19%91.00M
9.52%69.00M
9.68%68.00M
10.34%64.00M
12.28%64.00M
18.87%63.00M
19.23%62.00M
18.37%58.00M
16.33%57.00M
10.42%53.00M
10.64%52.00M
8.89%49.00M
11.36%49.00M
9.84%48.00M
12.44%47.00M
8.70%45.00M
12.82%44.00M
11.43%43.70M
7.59%41.80M
88.40%41.40M
--39.00M
--39.22M
--38.85M
--21.97M
-其他应付款
----
----
----
----
----
--1.28B
--1.28B
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
现行拨备
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--2.00M
--2.00M
--2.00M
--2.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
短期借款与租赁负债
-42.75%679.00M
68.62%1.06B
122.01%1.61B
42.68%1.03B
63.59%1.19B
-52.45%631.00M
7.07%727.00M
-35.76%724.00M
-53.35%725.00M
28.34%1.33B
-37.59%679.00M
13.84%1.13B
216.50%1.55B
108.05%1.03B
55.65%1.09B
185.30%990.00M
-12.32%491.00M
18.90%497.00M
275.81%699.00M
-14.32%347.00M
38.27%560.00M
-21.87%418.00M
-61.25%186.00M
-3.11%405.00M
-10.60%405.00M
110.63%535.00M
87.50%480.00M
6866.67%418.00M
7450.00%453.00M
4133.33%254.00M
4166.67%256.00M
0.00%6.00M
0.00%6.00M
0.00%6.00M
20.00%6.00M
-95.97%6.00M
20.00%6.00M
50.00%6.00M
25.00%5.00M
3625.00%149.00M
25.00%5.00M
-98.47%4.00M
-98.47%4.00M
-98.47%4.00M
-98.47%4.00M
2065.29%262.00M
2083.33%262.00M
2212.93%261.80M
2523.71%261.40M
-79.16%12.10M
--12.00M
--11.32M
--9.96M
--58.07M
-短期租赁负债
-3.53%82.00M
9.88%89.00M
15.58%89.00M
17.57%87.00M
13.33%85.00M
5.19%81.00M
-2.53%77.00M
-3.90%74.00M
-5.06%75.00M
-8.33%77.00M
-10.23%79.00M
-14.44%77.00M
-14.13%79.00M
-13.40%84.00M
-11.11%88.00M
-7.22%90.00M
-6.12%92.00M
2.11%97.00M
-11.61%99.00M
49.23%97.00M
50.77%98.00M
48.44%95.00M
-76.67%112.00M
-82.14%65.00M
-82.09%65.00M
-60.49%64.00M
194.48%480.00M
--364.00M
--363.00M
--162.00M
--163.00M
----
----
----
----
----
----
----
----
--5.00M
----
----
----
----
----
----
----
----
----
----
----
--11.32M
--9.96M
--58.07M
递延负债
-17.24%48.00M
2.17%47.00M
30.30%43.00M
8.62%63.00M
-29.27%58.00M
-19.30%46.00M
-41.07%33.00M
-17.14%58.00M
-12.77%82.00M
-29.63%57.00M
-21.13%56.00M
-10.26%70.00M
17.50%94.00M
17.39%81.00M
14.52%71.00M
-15.22%78.00M
-14.89%80.00M
4.55%69.00M
58.97%62.00M
142.11%92.00M
118.60%94.00M
60.98%66.00M
5.41%39.00M
22.58%38.00M
-18.87%43.00M
-24.07%41.00M
-15.91%37.00M
--31.00M
--53.00M
--54.00M
--44.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
其他流动负债
-17.24%48.00M
-96.46%47.00M
-96.73%43.00M
8.62%63.00M
-29.27%58.00M
2228.07%1.33B
2246.43%1.31B
-17.14%58.00M
-12.77%82.00M
-29.63%57.00M
-21.13%56.00M
-10.26%70.00M
17.50%94.00M
17.39%81.00M
10.94%71.00M
-17.02%78.00M
-16.67%80.00M
1.47%69.00M
64.10%64.00M
147.37%94.00M
123.26%96.00M
65.85%68.00M
5.41%39.00M
22.58%38.00M
-18.87%43.00M
-24.07%41.00M
-15.91%37.00M
--31.00M
--53.00M
--54.00M
--44.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
流动负债总额
-24.94%1.78B
-25.01%2.21B
-9.72%2.91B
20.17%2.30B
43.99%2.37B
31.33%2.95B
56.51%3.22B
-19.85%1.91B
-53.34%1.65B
-6.65%2.25B
-13.89%2.06B
1.40%2.39B
119.27%3.53B
58.25%2.41B
34.19%2.39B
83.13%2.35B
0.50%1.61B
-0.26%1.52B
22.91%1.78B
-15.73%1.29B
12.11%1.60B
0.59%1.52B
-2.75%1.45B
6.49%1.53B
-1.52%1.43B
39.34%1.52B
29.57%1.49B
80.93%1.43B
87.82%1.45B
26.81%1.09B
46.50%1.15B
4.90%792.00M
26.35%772.00M
43.24%858.00M
29.75%785.00M
-1.95%755.00M
5.53%611.00M
-3.23%599.00M
-14.18%605.00M
34.62%770.00M
7.62%579.00M
-23.49%619.00M
-13.81%705.00M
-23.83%572.00M
-25.45%538.00M
72.61%809.00M
98.54%818.00M
97.37%751.00M
118.55%721.70M
133.40%468.70M
--412.00M
--380.50M
--330.22M
--200.81M
非流动负债
长期拨备
41.99%514.00M
41.80%441.00M
26.79%426.00M
59.92%411.00M
19.47%362.00M
19.16%311.00M
29.73%336.00M
9.36%257.00M
30.04%303.00M
-5.78%261.00M
-37.14%259.00M
-39.43%235.00M
-39.16%233.00M
-23.27%277.00M
18.39%412.00M
-63.84%388.00M
-54.94%383.00M
-58.27%361.00M
3.26%348.00M
66.87%1.07B
23.37%850.00M
30.08%865.00M
-47.59%337.00M
13.60%643.00M
24.59%689.00M
13.68%665.00M
5.07%643.00M
2.54%566.00M
2.22%553.00M
7.73%585.00M
14.18%612.00M
-4.00%552.00M
-3.91%541.00M
5.03%543.00M
10.29%536.00M
23.13%575.00M
26.23%563.00M
2.58%517.00M
7.05%486.00M
26.90%467.00M
33.93%446.00M
39.61%504.00M
37.99%454.00M
14.53%368.00M
-0.83%333.00M
-3.04%361.00M
-19.76%329.00M
-35.50%321.30M
-34.98%335.80M
-12.45%372.30M
--410.00M
--498.11M
--516.47M
--425.26M
长期借款与租赁负债
3.71%12.14B
8.15%11.52B
13.02%11.13B
18.68%11.78B
17.64%11.71B
12.68%10.65B
-1.51%9.85B
3.69%9.92B
2.95%9.95B
-6.91%9.45B
-2.33%10.00B
-6.42%9.57B
-12.12%9.67B
-5.25%10.15B
-0.36%10.24B
-4.74%10.23B
6.66%11.00B
3.63%10.71B
1.96%10.28B
34.55%10.74B
38.08%10.31B
45.85%10.34B
42.81%10.08B
11.80%7.98B
6.46%7.47B
-5.63%7.09B
-3.33%7.06B
38.93%7.14B
45.87%7.01B
67.79%7.51B
76.46%7.30B
34.86%5.14B
33.32%4.81B
36.24%4.48B
24.95%4.14B
9.14%3.81B
2.21%3.61B
0.70%3.29B
16.13%3.31B
48.11%3.49B
46.49%3.53B
74.31%3.26B
42.27%2.85B
18.31%2.36B
16.18%2.41B
-15.61%1.87B
-21.01%2.00B
-18.12%1.99B
-11.88%2.07B
36.11%2.22B
--2.54B
--2.43B
--2.35B
--1.63B
-长期借款
3.71%12.14B
8.15%11.52B
13.02%11.13B
18.68%11.78B
17.64%11.71B
12.68%10.65B
-1.51%9.85B
3.69%9.92B
2.95%9.95B
-6.91%9.45B
-2.33%10.00B
-6.42%9.57B
-12.12%9.67B
-5.25%10.15B
-0.36%10.24B
-4.74%10.23B
6.66%11.00B
3.63%10.71B
1.96%10.28B
34.55%10.74B
38.08%10.31B
45.85%10.34B
42.81%10.08B
11.80%7.98B
6.46%7.47B
-5.63%7.09B
-3.33%7.06B
38.93%7.14B
45.87%7.01B
67.79%7.51B
76.46%7.30B
34.86%5.14B
33.32%4.81B
36.24%4.48B
24.95%4.14B
9.14%3.81B
2.21%3.61B
0.70%3.29B
16.13%3.31B
48.11%3.49B
46.49%3.53B
74.31%3.26B
42.27%2.85B
18.31%2.36B
16.18%2.41B
-15.61%1.87B
-21.01%2.00B
-18.12%1.99B
-11.88%2.07B
36.11%2.22B
--2.54B
--2.43B
--2.35B
--1.63B
递延负债
-10.04%251.00M
89.78%260.00M
102.38%255.00M
107.46%278.00M
109.77%279.00M
2.24%137.00M
-8.70%126.00M
-5.63%134.00M
0.76%133.00M
-36.79%134.00M
-37.27%138.00M
-35.45%142.00M
-41.59%132.00M
-6.19%212.00M
-4.35%220.00M
-6.78%220.00M
-6.22%226.00M
-7.38%226.00M
19.79%230.00M
101.71%236.00M
102.52%241.00M
87.69%244.00M
46.56%192.00M
-6.40%117.00M
-4.03%119.00M
6.56%130.00M
15.93%131.00M
-8.09%125.00M
10.71%124.00M
38.64%122.00M
31.40%113.00M
61.90%136.00M
33.33%112.00M
3.53%88.00M
2.38%86.00M
64.71%84.00M
78.72%84.00M
88.89%85.00M
90.91%84.00M
70.00%51.00M
51.61%47.00M
--45.00M
780.00%44.00M
581.82%30.00M
620.93%31.00M
----
--5.00M
49.51%4.40M
78.35%4.30M
73.22%4.10M
----
--2.94M
--2.41M
--2.37M
员工福利
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
12.12%74.00M
1.64%62.00M
3.70%56.00M
2.56%40.00M
37.50%66.00M
41.86%61.00M
45.95%54.00M
21.88%39.00M
33.33%48.00M
26.47%43.00M
5.71%37.00M
3.23%32.00M
-18.18%36.00M
13.33%34.00M
84.21%35.00M
34.78%31.00M
120.00%44.00M
7.14%30.00M
-32.62%19.00M
-19.01%23.00M
-59.18%20.00M
90.46%28.00M
84.54%28.20M
78.82%28.40M
--49.00M
--14.70M
--15.28M
--15.88M
衍生品负债
37.18%107.00M
--109.00M
--110.00M
--120.00M
--78.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-87.80%5.00M
-97.44%1.00M
----
----
-16.33%41.00M
-17.02%39.00M
62.86%57.00M
190.00%58.00M
96.00%49.00M
-24.19%47.00M
-46.15%35.00M
-72.60%20.00M
-74.75%25.00M
-38.00%62.00M
-39.25%65.00M
-31.78%73.00M
18.99%99.00M
39.66%100.00M
52.42%107.00M
105.77%107.00M
55.21%83.20M
83.85%71.60M
469.81%70.20M
--52.00M
--53.61M
--38.95M
--12.32M
其他非流动负债
16.75%920.00M
68.36%862.00M
58.53%864.00M
91.87%850.00M
44.32%788.00M
3.23%512.00M
1.49%545.00M
-18.11%443.00M
4.40%546.00M
-25.19%496.00M
-34.35%537.00M
-35.44%541.00M
-37.44%523.00M
-11.60%663.00M
9.95%818.00M
-42.64%838.00M
-32.96%836.00M
-41.18%750.00M
5.08%744.00M
58.12%1.46B
25.83%1.25B
31.99%1.27B
-24.60%708.00M
7.94%924.00M
16.45%991.00M
10.02%966.00M
4.45%939.00M
24.42%856.00M
30.32%851.00M
39.14%878.00M
44.53%899.00M
4.40%688.00M
0.93%653.00M
4.82%631.00M
9.12%622.00M
27.22%659.00M
31.24%647.00M
9.65%602.00M
14.46%570.00M
30.15%518.00M
35.44%493.00M
52.08%549.00M
49.10%498.00M
17.51%398.00M
4.06%364.00M
-5.87%361.00M
-18.54%334.00M
-34.28%338.70M
-33.97%349.80M
-11.48%383.50M
--410.00M
--515.38M
--529.72M
--433.26M
非流动负债总额
4.66%16.61B
10.97%15.93B
14.47%15.55B
19.88%16.09B
16.89%15.87B
10.11%14.35B
-0.41%13.58B
2.69%13.42B
1.55%13.57B
-9.87%13.04B
-7.23%13.64B
-11.35%13.07B
-13.65%13.37B
-4.03%14.46B
0.57%14.70B
-7.52%14.74B
1.45%15.48B
-1.64%15.07B
1.26%14.62B
33.51%15.94B
33.46%15.26B
35.82%15.32B
34.06%14.44B
12.24%11.94B
9.96%11.43B
3.87%11.28B
1.84%10.77B
48.96%10.64B
54.81%10.40B
71.29%10.86B
78.15%10.57B
27.65%7.14B
26.38%6.72B
29.15%6.34B
21.81%5.94B
12.76%5.59B
6.56%5.31B
4.11%4.91B
15.45%4.87B
37.81%4.96B
37.42%4.99B
53.78%4.71B
33.87%4.22B
16.23%3.60B
15.73%3.63B
-6.49%3.07B
-12.34%3.15B
-13.26%3.10B
-9.92%3.14B
49.50%3.28B
--3.60B
--3.57B
--3.48B
--2.19B
总负债
0.81%18.39B
4.83%18.14B
9.83%18.46B
19.92%18.39B
19.82%18.24B
13.23%17.30B
7.05%16.80B
-0.79%15.34B
-9.91%15.22B
-9.41%15.28B
-8.16%15.70B
-9.59%15.46B
-1.14%16.89B
1.68%16.87B
4.22%17.09B
-0.75%17.10B
1.36%17.09B
-1.51%16.59B
3.24%16.40B
27.93%17.23B
31.09%16.86B
31.65%16.85B
29.58%15.89B
11.56%13.46B
8.56%12.86B
7.10%12.80B
4.56%12.26B
52.15%12.07B
58.21%11.85B
65.99%11.95B
74.45%11.72B
24.95%7.93B
26.38%7.49B
30.68%7.20B
22.69%6.72B
10.78%6.35B
6.45%5.92B
3.26%5.51B
11.21%5.48B
37.37%5.73B
33.57%5.57B
37.65%5.33B
24.05%4.93B
8.41%4.17B
8.02%4.17B
3.40%3.88B
-0.95%3.97B
-2.61%3.85B
1.21%3.86B
56.54%3.75B
--4.01B
--3.95B
--3.81B
--2.39B
所有者权益
普通股权益
0.04%17.01B
7.90%17.01B
7.88%17.01B
7.88%17.01B
7.88%17.00B
-0.18%15.77B
-0.18%15.77B
-0.49%15.76B
-1.04%15.76B
0.21%15.79B
0.73%15.79B
1.10%15.84B
1.71%15.93B
0.70%15.76B
0.22%15.68B
0.20%15.67B
0.20%15.66B
0.17%15.65B
0.68%15.64B
13.20%15.64B
13.39%15.63B
13.64%15.63B
13.74%15.54B
1.80%13.81B
2.13%13.78B
2.16%13.75B
1.60%13.66B
49.66%13.57B
49.03%13.50B
50.64%13.46B
52.67%13.45B
4.37%9.07B
5.76%9.06B
5.89%8.94B
10.22%8.81B
19.16%8.69B
21.05%8.56B
20.99%8.44B
16.22%7.99B
12.21%7.29B
11.51%7.07B
12.99%6.97B
15.14%6.88B
10.54%6.50B
9.42%6.34B
7.84%6.17B
12.17%5.97B
11.89%5.88B
11.83%5.80B
210.83%5.72B
--5.32B
--5.25B
--5.18B
--1.84B
留存收益
2.03%-2.27B
4.89%-2.24B
2.91%-2.30B
10.72%-2.44B
13.72%-2.31B
10.60%-2.35B
9.22%-2.37B
-12.33%-2.73B
29.75%-2.68B
31.27%-2.63B
33.34%-2.61B
32.73%-2.43B
0.24%-3.82B
-3.49%-3.83B
-7.78%-3.92B
-68.23%-3.62B
-83.64%-3.83B
-89.40%-3.70B
-103.75%-3.64B
-27.98%-2.15B
-21.73%-2.08B
4.45%-1.95B
13.27%-1.78B
20.23%-1.68B
19.32%-1.71B
0.54%-2.04B
1.20%-2.06B
5.22%-2.11B
-0.81%-2.12B
-2.49%-2.06B
-3.63%-2.08B
-15.01%-2.22B
-14.15%-2.10B
-14.31%-2.00B
-20.36%-2.01B
-19.33%-1.93B
-18.21%-1.84B
-21.97%-1.75B
-19.29%-1.67B
-21.91%-1.62B
-24.60%-1.56B
-21.66%-1.44B
-17.75%-1.40B
-15.81%-1.33B
-14.92%-1.25B
-11.68%-1.18B
-15.66%-1.19B
-15.75%-1.15B
-20.53%-1.09B
-21.92%-1.06B
---1.03B
---990.66M
---903.92M
---868.08M
不影响留存收益的损益
-4.01%335.00M
105.18%634.00M
190.05%641.00M
-22.06%265.00M
39.60%349.00M
-5.21%309.00M
-35.19%221.00M
-6.59%340.00M
135.85%250.00M
16400.00%326.00M
1117.86%341.00M
3540.00%364.00M
197.25%106.00M
96.23%-2.00M
1300.00%28.00M
-96.30%10.00M
-129.14%-109.00M
-109.19%-53.00M
-97.96%2.00M
36.36%270.00M
139.74%374.00M
148.71%577.00M
-69.09%98.00M
67.80%198.00M
-14.75%156.00M
125.24%232.00M
4628.57%317.00M
661.90%118.00M
1243.75%183.00M
958.33%103.00M
36.36%-7.00M
-162.50%-21.00M
-77.78%-16.00M
-20.00%-12.00M
-466.67%-11.00M
-60.00%-8.00M
30.77%-9.00M
9.09%-10.00M
115.00%3.00M
37.50%-5.00M
-62.50%-13.00M
-37.50%-11.00M
-150.00%-20.00M
69.35%-8.00M
69.35%-8.00M
69.35%-8.00M
69.23%-8.00M
-71.76%-26.10M
-71.76%-26.10M
-71.76%-26.10M
---26.00M
---15.20M
---15.20M
---15.20M
非控制性权益
----
----
--0.00
-100.00%0.00
143.33%146.00M
----
-100.00%0.00
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
0.00%60.00M
--60.00M
--60.00M
--60.00M
--60.00M
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
-5.66%5.00M
-7.41%5.00M
0.00%5.00M
-0.97%5.20M
3.78%5.30M
--5.40M
--5.00M
--5.25M
--5.11M
----
总权益
-1.96%17.04B
10.36%17.57B
10.73%17.51B
8.90%17.02B
11.45%17.38B
1.04%15.92B
0.15%15.81B
-4.35%15.63B
5.44%15.59B
8.62%15.76B
9.93%15.79B
11.62%16.34B
3.37%14.79B
-1.54%14.51B
-4.34%14.36B
-12.68%14.64B
-15.50%14.31B
-14.66%14.73B
-10.99%15.02B
13.21%16.77B
15.11%16.93B
19.71%17.26B
17.11%16.87B
5.31%14.81B
4.76%14.71B
3.08%14.42B
4.07%14.40B
68.81%14.06B
66.30%14.04B
66.01%13.99B
66.84%13.84B
0.91%8.33B
2.71%8.44B
6.13%8.43B
11.75%8.30B
22.04%8.26B
24.53%8.22B
23.99%7.94B
17.17%7.42B
11.96%6.77B
15.30%6.60B
13.89%6.40B
22.53%6.34B
21.97%6.04B
22.14%5.72B
21.08%5.62B
20.96%5.17B
16.50%4.95B
9.76%4.69B
384.79%4.64B
--4.28B
--4.25B
--4.27B
--957.96M
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
审计意见
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
