Smurfit WestRock PLC
SW47.810USD
+1.570+3.40%
收盘 07/23, 16:00（美东）报价延迟15分钟
47.810USD+47.810盘后交易 07/23, 20:00 (美东)
24.96B总市值
48.74市盈率 TTM
单季报
单季报+年报
单季报
年报
YOY
隐藏空白行
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023H2
FY2023H1
FY2022H2
FY2022H1
FY2021H2
FY2021H1
FY2020H2
FY2020H1
FY2019H2
FY2019H1
FY2018H2
FY2018H1
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
-1.73%797.00M
--855.00M
--951.00M
--3.33B
--811.00M
18.12%982.20M
32.80%670.97M
-14.45%831.55M
-31.37%505.23M
-10.68%971.97M
2.58%736.19M
413.61%1.09B
169.79%717.66M
-54.61%211.87M
-78.34%266.01M
--466.79M
--1.23B
38.71%635.79M
29.24%695.72M
60.54%515.18M
50.33%603.80M
56.32%458.37M
83.14%538.30M
82.40%320.90M
32.74%401.64M
-37.37%293.22M
-58.07%293.93M
-85.67%175.93M
-48.30%302.58M
-23.80%468.15M
-24.22%701.02M
104.35%1.23B
-9.05%585.22M
4.18%614.40M
-40.98%925.04M
-5.42%600.97M
-40.54%643.47M
--589.77M
--1.57B
--635.43M
--1.08B
—现金和现金等价物
-1.73%797.00M
--855.00M
--951.00M
--3.33B
--811.00M
18.12%982.20M
32.80%670.97M
-14.45%831.55M
-31.37%505.23M
-10.68%971.97M
2.58%736.19M
413.61%1.09B
169.79%717.66M
-54.61%211.87M
-78.34%266.01M
--466.79M
--1.23B
38.71%635.79M
29.24%695.72M
60.54%515.18M
50.33%603.80M
56.32%458.37M
83.14%538.30M
82.40%320.90M
32.74%401.64M
-37.37%293.22M
-58.07%293.93M
-85.67%175.93M
-48.30%302.58M
-23.80%468.15M
-24.22%701.02M
104.35%1.23B
-9.05%585.22M
4.18%614.40M
-40.98%925.04M
-5.42%600.97M
-40.54%643.47M
--589.77M
--1.57B
--635.43M
--1.08B
应收款项
130.63%4.55B
--4.12B
--4.61B
--1.98B
--1.97B
-13.94%2.21B
-8.33%2.69B
5.68%2.57B
30.28%2.94B
29.59%2.43B
26.60%2.25B
2.35%1.87B
-15.13%1.78B
-4.19%1.83B
0.35%2.10B
--1.91B
--2.09B
20.39%1.79B
12.72%1.92B
4.03%1.85B
-1.57%1.71B
-5.46%1.49B
0.69%1.71B
0.10%1.78B
7.88%1.74B
-8.39%1.58B
-10.63%1.69B
-13.53%1.78B
-18.49%1.61B
-6.88%1.72B
-6.35%1.90B
2.19%2.06B
1.15%1.98B
-1.54%1.85B
6.97%2.02B
7.49%2.01B
2.38%1.95B
--1.88B
--1.89B
--1.87B
--1.91B
-应收账款及应收票据
130.63%4.55B
--4.12B
--4.61B
--1.98B
--1.97B
-29.68%1.81B
-8.33%2.69B
5.68%2.57B
30.28%2.94B
29.59%2.43B
26.60%2.25B
2.35%1.87B
-15.13%1.78B
-4.19%1.83B
0.35%2.10B
--1.91B
--2.09B
19.34%1.64B
12.72%1.92B
4.03%1.85B
-1.57%1.71B
-12.80%1.37B
0.69%1.71B
0.10%1.78B
7.88%1.74B
-8.39%1.58B
-10.63%1.69B
-13.53%1.78B
-18.49%1.61B
-6.88%1.72B
-6.35%1.90B
2.19%2.06B
1.15%1.98B
-1.54%1.85B
6.97%2.02B
7.49%2.01B
2.38%1.95B
--1.88B
--1.89B
--1.87B
--1.91B
-其他应收款
----
----
----
----
----
--360.88M
----
----
----
----
----
----
----
----
----
----
----
32.78%153.55M
----
----
----
--115.64M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
存货
212.34%3.67B
--3.55B
--3.58B
--1.18B
--1.18B
-13.91%1.14B
-10.65%1.22B
10.63%1.33B
33.14%1.37B
25.37%1.20B
8.81%1.03B
2.91%957.50M
-4.05%945.65M
-5.45%930.43M
1.52%985.61M
--984.04M
--970.86M
22.78%1.02B
10.33%948.50M
6.99%889.85M
2.83%865.76M
2.80%829.48M
4.80%859.71M
3.16%831.69M
13.72%841.97M
-6.05%806.90M
-11.52%820.32M
-18.44%806.17M
-24.91%740.37M
-13.45%858.89M
-5.57%927.12M
2.41%988.49M
4.37%985.93M
1.78%992.39M
7.70%981.84M
6.05%965.19M
-0.70%944.69M
--975.04M
--911.63M
--910.12M
--951.35M
预付费用
----
----
----
----
----
--133.53M
----
----
----
----
----
----
----
----
----
----
----
35.64%75.57M
----
----
----
--55.72M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
其他流动资产
190.47%1.61B
--1.53B
--1.40B
--586.00M
--556.00M
40.62%16.55M
----
-26.03%11.77M
-50.26%9.43M
30.31%15.92M
141.27%18.97M
-22.18%12.21M
-46.80%7.86M
36.84%15.69M
-15.67%14.78M
--11.47M
--17.52M
46.71%10.80M
5.11%9.45M
-17.70%9.14M
-6.41%8.52M
35.53%7.36M
0.55%8.99M
24.65%11.10M
6.04%9.10M
-62.59%5.43M
-35.65%8.94M
-63.85%8.91M
-58.44%8.58M
32.02%14.52M
2.74%13.89M
110.50%24.64M
101.42%20.65M
-44.44%11.00M
-4.38%13.52M
-15.92%11.71M
-14.61%10.25M
--19.79M
--14.14M
--13.92M
--12.01M
流动资产合计
135.49%10.63B
--10.05B
--10.54B
--7.08B
--4.51B
-6.67%4.50B
-5.26%4.59B
4.30%4.83B
19.85%4.85B
16.28%4.63B
16.10%4.04B
32.44%3.98B
3.19%3.48B
-11.35%3.00B
-21.81%3.38B
--3.39B
--4.32B
24.62%3.55B
15.12%3.60B
10.71%3.28B
6.25%3.19B
5.14%2.85B
10.70%3.13B
6.73%2.96B
12.61%3.00B
-11.54%2.71B
-20.23%2.82B
-35.53%2.77B
-25.26%2.67B
-11.68%3.07B
-10.50%3.54B
19.43%4.30B
0.13%3.57B
-0.10%3.47B
-10.07%3.95B
4.58%3.60B
-9.96%3.56B
--3.47B
--4.40B
--3.44B
--3.96B
非流动资产
固定资产净额
300.49%22.79B
--23.66B
--24.19B
--5.58B
--5.69B
14.54%6.22B
12.37%5.80B
1.37%5.43B
3.73%5.16B
3.07%5.36B
5.61%4.98B
6.08%5.20B
-0.30%4.71B
15.09%4.90B
23.46%4.73B
--4.26B
--3.83B
13.33%4.02B
7.26%3.89B
6.33%3.76B
0.19%3.62B
2.07%3.55B
6.50%3.62B
3.97%3.53B
12.14%3.62B
-9.15%3.48B
-12.86%3.40B
-18.72%3.40B
-21.84%3.23B
-11.03%3.83B
-6.09%3.90B
4.16%4.18B
1.89%4.13B
0.89%4.30B
4.94%4.16B
1.91%4.01B
-1.92%4.05B
--4.26B
--3.96B
--3.94B
--4.13B
-固定资产
--30.77B
--30.82B
--31.36B
----
----
--12.78B
----
----
----
----
----
----
----
----
----
----
----
16.94%8.35B
----
----
----
--7.14B
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-累计折旧
--7.98B
--7.16B
--7.17B
----
----
--6.55B
----
----
----
----
----
----
----
----
----
----
----
20.52%4.33B
----
----
----
--3.59B
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
商誉及其他无形资产
171.06%8.11B
--7.94B
--8.31B
--2.96B
--2.99B
3.04%2.95B
0.35%2.90B
-7.59%2.86B
-4.52%2.89B
-0.72%3.09B
4.90%3.03B
6.28%3.12B
-4.90%2.89B
-1.28%2.93B
9.15%3.04B
--2.97B
--2.78B
11.76%2.91B
2.81%2.85B
0.31%2.77B
-5.92%2.66B
-4.35%2.61B
5.47%2.77B
2.19%2.76B
12.42%2.83B
-6.46%2.72B
-10.61%2.63B
-14.03%2.70B
-19.68%2.51B
-8.92%2.91B
-5.83%2.94B
4.57%3.14B
5.20%3.13B
3.29%3.20B
7.84%3.12B
5.64%3.01B
-0.06%2.98B
--3.10B
--2.90B
--2.85B
--2.98B
其他非流动资产
401.13%3.12B
--2.10B
--1.98B
--616.00M
--622.00M
3.77%175.47M
-4.01%181.11M
-0.17%169.09M
-0.53%188.68M
-19.37%169.38M
-23.23%189.68M
1.29%210.06M
45.87%247.08M
18.19%207.39M
13.27%169.38M
--175.47M
--149.54M
20.11%239.92M
0.38%225.61M
1.81%218.18M
-8.40%195.94M
-8.04%199.75M
-1.42%224.76M
-12.52%214.31M
-16.24%213.91M
-24.24%217.20M
-11.08%227.99M
-6.32%244.97M
-5.86%255.37M
2.75%286.70M
5.92%256.41M
0.01%261.50M
22.33%271.27M
9.57%279.02M
16.22%242.08M
27.50%261.46M
1.34%221.75M
--254.64M
--208.30M
--205.06M
--218.82M
非流动资产合计
265.60%34.02B
--33.70B
--34.48B
--9.16B
--9.30B
10.54%9.43B
7.94%8.97B
-1.72%8.53B
0.70%8.31B
1.09%8.68B
4.42%8.25B
5.74%8.59B
-1.43%7.91B
8.31%8.12B
17.03%8.02B
--7.50B
--6.85B
12.08%7.25B
4.49%7.04B
3.29%6.84B
-2.65%6.59B
-0.99%6.47B
5.67%6.73B
2.52%6.62B
9.08%6.77B
-9.26%6.53B
-11.15%6.37B
-15.61%6.46B
-18.31%6.21B
-8.23%7.20B
-5.59%7.17B
4.06%7.65B
3.76%7.60B
2.08%7.84B
6.35%7.60B
3.98%7.35B
-1.04%7.32B
--7.68B
--7.14B
--7.07B
--7.40B
总资产
223.10%44.65B
--43.76B
--45.03B
--16.23B
--13.82B
4.33%13.94B
3.08%13.57B
0.37%13.36B
7.00%13.16B
5.90%13.31B
7.99%12.30B
12.95%12.57B
-0.06%11.39B
2.19%11.13B
2.02%11.40B
--10.89B
--11.17B
15.92%10.80B
7.86%10.63B
5.58%10.11B
0.09%9.78B
0.81%9.32B
7.21%9.86B
3.79%9.58B
10.14%9.77B
-9.94%9.24B
-14.15%9.20B
-22.78%9.23B
-20.53%8.87B
-9.28%10.26B
-7.27%10.71B
9.11%11.95B
2.57%11.16B
1.40%11.31B
0.09%11.55B
4.17%10.95B
-4.15%10.89B
--11.16B
--11.54B
--10.51B
--11.36B
负债
流动负债
-其他应付款
188.84%2.17B
--1.08B
--951.00M
--756.00M
--753.00M
--309.01M
----
----
----
----
----
----
----
----
----
----
----
-8.72%119.96M
----
----
----
--131.41M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
应计费用
99.75%799.00M
--1.60B
--1.77B
--387.00M
--400.00M
--1.04B
----
----
----
----
----
----
----
----
----
----
----
25.25%741.35M
----
----
----
--591.88M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
现行拨备
----
----
----
----
----
27.87%136.85M
47.15%89.46M
62.31%107.02M
-70.36%60.80M
-75.57%65.93M
30.44%205.09M
63.79%269.91M
412.27%157.23M
187.36%164.79M
54.54%30.69M
--57.34M
--19.86M
38.13%27.59M
20.87%27.17M
29.94%27.42M
-19.32%26.62M
-45.90%19.97M
-39.06%22.48M
-61.33%21.10M
-41.98%33.00M
-46.45%36.92M
108.56%36.88M
232.10%54.56M
275.45%56.87M
258.33%68.95M
-6.60%17.68M
-39.86%16.43M
-26.14%15.15M
-23.24%19.24M
22.71%18.93M
43.87%27.32M
-3.93%20.51M
--25.07M
--15.43M
--18.99M
--21.35M
短期借款与租赁负债
280.12%1.30B
--1.05B
--745.00M
--387.00M
--342.00M
0.26%193.13M
9.68%213.84M
2.70%192.64M
7.49%194.96M
-0.27%187.57M
-7.18%181.38M
-9.31%188.08M
-71.59%195.42M
8.28%207.39M
213.13%687.77M
--191.53M
--219.64M
460.54%807.33M
386.39%792.58M
95.07%229.60M
135.02%240.67M
56.03%144.03M
69.54%162.95M
13.66%117.70M
34.42%102.40M
17.40%92.31M
58.53%96.11M
-86.47%103.56M
-13.55%76.18M
-14.62%78.63M
-49.63%60.63M
664.09%765.32M
-58.83%88.13M
5.75%92.09M
-86.17%120.36M
13.04%100.16M
-13.28%214.06M
--87.08M
--870.48M
--88.61M
--246.84M
-短期租赁负债
----
--33.00M
--32.00M
----
----
17.53%116.98M
----
-3.79%99.53M
----
2.05%103.45M
----
15.93%101.37M
----
--87.44M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
其他流动负债
188.84%2.17B
--1.08B
--951.00M
--756.00M
--753.00M
316.60%445.85M
47.15%89.46M
62.31%107.02M
-70.36%60.80M
-75.57%65.93M
30.44%205.09M
63.79%269.91M
412.27%157.23M
187.36%164.79M
54.54%30.69M
--57.34M
--19.86M
-2.53%147.55M
20.87%27.17M
29.94%27.42M
-19.32%26.62M
310.00%151.39M
-39.06%22.48M
-61.33%21.10M
-41.98%33.00M
-46.45%36.92M
108.56%36.88M
232.10%54.56M
275.45%56.87M
258.33%68.95M
-6.60%17.68M
-39.86%16.43M
-26.14%15.15M
-23.24%19.24M
22.71%18.93M
43.87%27.32M
-3.93%20.51M
--25.07M
--15.43M
--18.99M
--21.35M
流动负债总额
147.26%7.45B
--7.33B
--7.13B
--3.08B
--3.01B
-8.22%2.97B
-11.43%2.92B
0.80%3.24B
18.15%3.30B
18.00%3.21B
17.92%2.79B
9.69%2.72B
-17.26%2.37B
2.03%2.48B
15.85%2.86B
--2.43B
--2.47B
50.75%3.03B
40.85%2.97B
10.68%2.28B
4.14%2.19B
0.93%2.01B
2.08%2.11B
-0.76%2.06B
6.33%2.10B
-7.50%1.99B
-7.47%2.07B
-31.32%2.08B
-16.25%1.97B
-5.22%2.15B
-5.91%2.24B
34.44%3.03B
2.12%2.36B
3.05%2.27B
-18.34%2.38B
4.33%2.25B
-4.41%2.31B
--2.20B
--2.91B
--2.16B
--2.42B
非流动负债
长期拨备
40.12%716.00M
--706.00M
--788.00M
--491.00M
--511.00M
3.48%632.36M
16.54%602.23M
-19.17%611.09M
-42.34%516.76M
-31.45%755.97M
-18.24%896.23M
0.70%1.10B
0.13%1.10B
12.21%1.10B
4.93%1.09B
--976.01M
--1.04B
8.96%1.09B
-2.75%1.08B
-2.71%1.03B
-3.02%1.01B
6.04%1.00B
14.82%1.11B
13.73%1.06B
0.84%1.04B
-16.91%944.82M
-6.90%968.96M
-12.86%935.34M
-1.28%1.03B
9.58%1.14B
-1.96%1.04B
7.44%1.07B
12.17%1.04B
-1.07%1.04B
-0.88%1.06B
2.63%999.01M
-5.88%929.31M
--1.05B
--1.07B
--973.41M
--987.38M
长期借款与租赁负债
284.72%12.92B
--12.75B
--13.37B
--6.04B
--3.36B
2.41%3.64B
3.51%3.92B
-5.32%3.55B
5.36%3.79B
7.44%3.75B
-14.15%3.60B
-2.72%3.49B
8.58%4.19B
-7.19%3.59B
-11.94%3.86B
--3.87B
--4.38B
-6.14%3.20B
-11.80%3.27B
0.67%3.70B
-6.97%3.49B
-2.93%3.41B
5.58%3.70B
4.15%3.68B
11.12%3.75B
-6.02%3.52B
-10.32%3.51B
-14.89%3.53B
-18.64%3.38B
-9.53%3.74B
-10.62%3.91B
-0.62%4.15B
0.81%4.15B
-1.67%4.14B
6.56%4.37B
2.22%4.18B
-9.46%4.12B
--4.21B
--4.11B
--4.09B
--4.55B
-长期借款
284.72%12.92B
--12.04B
--12.66B
--6.04B
--3.36B
2.41%3.64B
3.51%3.92B
-5.32%3.55B
5.36%3.79B
7.44%3.75B
-14.15%3.60B
-2.72%3.49B
8.58%4.19B
-7.19%3.59B
-11.94%3.86B
--3.87B
--4.38B
-6.14%3.20B
-11.80%3.27B
0.67%3.70B
-6.97%3.49B
-2.93%3.41B
5.58%3.70B
4.15%3.68B
11.12%3.75B
-6.02%3.52B
-10.32%3.51B
-14.89%3.53B
-18.64%3.38B
-9.53%3.74B
-10.62%3.91B
-0.62%4.15B
0.81%4.15B
-1.67%4.14B
6.56%4.37B
2.22%4.18B
-9.46%4.12B
--4.21B
--4.11B
--4.09B
--4.55B
-长期租赁负债
----
--710.00M
--706.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
员工福利
40.12%716.00M
--706.00M
--788.00M
--491.00M
--511.00M
2.73%587.11M
17.12%558.59M
-20.20%571.49M
-43.10%476.93M
-31.25%716.19M
-17.08%838.14M
3.37%1.04B
2.79%1.01B
9.29%1.01B
0.08%983.33M
--922.10M
--982.55M
9.46%1.02B
-4.16%1.01B
-4.05%965.24M
-4.33%931.78M
4.62%929.35M
15.25%1.06B
13.79%1.01B
-0.47%973.96M
-17.77%888.35M
-6.15%917.55M
-13.09%884.12M
-0.75%978.57M
10.23%1.08B
-1.78%977.64M
8.01%1.02B
12.95%985.93M
0.65%980.01M
-0.24%995.36M
4.64%941.78M
-3.79%872.91M
--973.72M
--997.78M
--899.99M
--907.32M
衍生品负债
----
----
----
----
----
-74.22%1.10M
-58.37%2.18M
-46.20%4.28M
-65.99%5.24M
-61.67%7.96M
357.41%15.41M
105.79%20.76M
-77.20%3.37M
-48.25%10.09M
-51.35%14.78M
--19.50M
--30.38M
147.23%31.19M
-6.57%28.35M
-34.85%21.70M
-42.80%11.71M
-22.56%12.62M
59.70%30.34M
86.98%33.31M
6.04%20.48M
-41.45%16.29M
-62.40%19.00M
-81.14%17.82M
-78.42%19.31M
-65.69%27.82M
-45.06%50.52M
34.49%94.47M
58.70%89.50M
-5.44%81.10M
2.17%91.96M
26.12%70.24M
-23.15%56.40M
--85.76M
--90.01M
--55.70M
--73.39M
其他非流动负债
132.14%2.79B
--2.19B
--2.35B
--1.17B
--1.20B
0.87%644.50M
11.63%629.51M
-18.90%638.91M
-38.78%563.93M
-30.34%787.80M
-18.80%921.13M
-0.51%1.13B
-1.98%1.13B
10.00%1.14B
4.60%1.16B
--1.03B
--1.11B
9.98%1.15B
-2.51%1.13B
-2.47%1.09B
-2.66%1.05B
6.19%1.05B
16.28%1.16B
15.65%1.11B
2.48%1.08B
-16.65%986.09M
-7.70%1.00B
-13.67%962.06M
-2.30%1.05B
10.21%1.18B
-1.07%1.08B
8.45%1.11B
12.45%1.08B
-0.78%1.07B
-0.12%1.10B
2.89%1.03B
-5.32%960.07M
--1.08B
--1.10B
--998.72M
--1.01B
非流动负债总额
323.67%19.32B
--19.04B
--19.91B
--7.22B
--4.56B
1.59%4.77B
4.35%4.76B
-7.40%4.70B
-3.72%4.56B
-2.37%5.07B
-14.88%4.74B
-1.32%5.20B
6.68%5.56B
2.91%5.27B
-7.05%5.22B
--5.12B
--5.61B
-2.17%4.56B
-9.55%4.60B
-0.55%4.97B
-5.81%4.74B
-1.01%4.67B
8.75%5.08B
6.97%5.00B
9.28%5.03B
-8.90%4.71B
-11.50%4.67B
-16.81%4.67B
-17.42%4.60B
-7.35%5.17B
-9.96%5.28B
0.55%5.62B
2.90%5.57B
-1.75%5.58B
5.52%5.87B
3.34%5.59B
-8.46%5.42B
--5.68B
--5.56B
--5.41B
--5.92B
总负债
253.50%26.76B
--26.37B
--27.04B
--10.29B
--7.57B
-2.41%7.75B
-2.27%7.68B
-4.22%7.94B
4.39%7.86B
4.63%8.29B
-5.09%7.53B
2.20%7.92B
-1.80%7.93B
2.63%7.75B
-0.05%8.08B
--7.55B
--8.08B
13.75%7.59B
5.24%7.57B
2.73%7.26B
-2.88%6.92B
-0.43%6.67B
6.70%7.20B
4.59%7.06B
8.39%7.13B
-8.49%6.70B
-10.30%6.74B
-21.89%6.75B
-17.07%6.58B
-6.74%7.32B
-8.79%7.52B
10.28%8.65B
2.67%7.93B
-0.41%7.85B
-2.68%8.24B
3.62%7.84B
-7.29%7.72B
--7.88B
--8.47B
--7.57B
--8.33B
所有者权益
普通股权益
348.28%15.98B
--15.95B
--15.89B
--3.58B
--3.56B
4.61%3.34B
5.81%3.27B
-4.54%3.19B
-1.49%3.09B
-5.24%3.34B
26.78%3.14B
42.90%3.53B
-0.39%2.47B
-0.82%2.47B
-1.48%2.48B
--2.49B
--2.52B
14.74%2.59B
5.11%2.54B
2.92%2.45B
-6.36%2.28B
-3.33%2.26B
0.55%2.42B
-0.23%2.38B
6.34%2.44B
-9.64%2.34B
-10.48%2.40B
-17.63%2.39B
-21.41%2.29B
-10.86%2.59B
-5.54%2.68B
6.51%2.90B
9.07%2.92B
5.83%2.90B
12.86%2.84B
5.28%2.72B
-1.57%2.67B
--2.74B
--2.52B
--2.59B
--2.72B
留存收益
-18.37%3.03B
--2.95B
--3.18B
--3.51B
--3.71B
20.57%3.51B
19.03%3.22B
24.94%2.91B
102.36%2.70B
27.77%2.33B
-19.09%1.33B
36.60%1.82B
29.12%1.65B
16.90%1.33B
-43.24%1.28B
--1.14B
--2.25B
41.99%2.13B
30.93%1.96B
31.37%1.77B
18.74%1.68B
15.78%1.50B
23.47%1.50B
20.12%1.35B
47.60%1.41B
26.70%1.30B
8.38%1.21B
1.24%1.12B
-9.28%958.19M
6.98%1.02B
40.10%1.12B
64.06%1.11B
62.84%1.06B
74.29%956.65M
335.95%797.91M
90.48%675.11M
74.23%648.59M
--548.87M
---338.16M
--354.43M
--372.27M
资本公积
348.29%15.98B
--15.95B
--15.89B
--3.58B
--3.56B
4.61%3.34B
5.81%3.27B
-4.54%3.19B
-1.49%3.09B
-5.24%3.34B
26.78%3.14B
42.90%3.53B
-0.39%2.47B
-0.82%2.47B
-1.48%2.48B
--2.49B
--2.52B
14.74%2.59B
5.11%2.54B
2.92%2.45B
-6.36%2.28B
-3.33%2.26B
0.55%2.42B
-0.23%2.38B
6.34%2.44B
-9.64%2.34B
-10.48%2.40B
-17.63%2.39B
-21.41%2.29B
-10.86%2.59B
-5.54%2.68B
6.51%2.90B
9.07%2.92B
5.83%2.90B
12.86%2.84B
5.28%2.72B
-1.57%2.67B
--2.74B
--2.52B
--2.59B
--2.72B
减：库存股
-30.11%65.00M
--93.00M
--93.00M
--93.00M
--93.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
不影响留存收益的损益
-13.58%-1.08B
---1.45B
---1.01B
---1.07B
---950.00M
4.34%-622.43M
-21.23%-555.32M
-4.26%-650.68M
---458.06M
8.75%-624.10M
----
-53.68%-683.93M
-41.42%-644.66M
-2.93%-445.04M
75.23%-455.86M
---432.38M
---1.84B
-31.40%-1.68B
-12.72%-1.59B
-10.41%-1.51B
6.80%-1.26B
-4.00%-1.28B
-9.92%-1.41B
-16.28%-1.36B
-24.20%-1.35B
-40.70%-1.23B
-56.41%-1.28B
-26.81%-1.17B
-15.91%-1.09B
-35.01%-872.20M
-42.84%-821.02M
-78.32%-925.51M
-137.45%-940.49M
-1783.18%-646.01M
---574.77M
-100.99%-519.02M
-19.70%-396.08M
---34.30M
----
---258.22M
---330.90M
员工持股计划债务担保
----
----
----
----
----
22.16%84.98M
24.90%85.10M
3.72%69.56M
--68.13M
12.08%67.07M
----
27.11%59.84M
10.02%55.03M
46.61%47.08M
47.63%50.02M
--32.11M
--33.88M
7.19%37.19M
5.11%38.98M
5.99%38.84M
-6.41%36.21M
-15.93%34.69M
-14.92%37.09M
-19.74%36.64M
-14.16%38.69M
-14.71%41.27M
-13.73%43.59M
-16.64%45.65M
-18.18%45.07M
25.73%48.39M
33.43%50.52M
50.36%54.76M
53.47%55.08M
--38.49M
--37.87M
121.34%36.42M
106.91%35.89M
----
----
--16.46M
--17.35M
非控制性权益
56.25%25.00M
--27.00M
--27.00M
--16.00M
--16.00M
11.05%15.45M
4.08%14.18M
-5.86%13.91M
-11.58%13.63M
-6.92%14.78M
-1.98%15.41M
-65.46%15.88M
-63.60%15.72M
-69.41%45.96M
-74.85%43.20M
--150.24M
--171.74M
-0.98%181.14M
-5.79%173.64M
-3.76%165.63M
6.16%179.97M
11.55%182.93M
22.15%184.30M
1.02%172.11M
0.64%169.53M
-31.19%163.99M
-39.37%150.88M
-35.19%170.37M
-30.49%168.46M
-12.87%238.31M
-6.60%248.83M
3.10%262.87M
-4.99%242.35M
-2.21%273.52M
-0.86%266.42M
-4.54%254.96M
-4.41%255.08M
--279.71M
--268.73M
--267.09M
--266.86M
总权益
186.27%17.89B
--17.39B
--17.99B
--5.94B
--6.25B
14.20%6.19B
11.02%5.89B
7.96%5.42B
11.11%5.30B
8.06%5.02B
37.99%4.77B
37.64%4.65B
4.17%3.46B
1.20%3.38B
7.42%3.32B
--3.34B
--3.09B
21.40%3.21B
14.95%3.06B
13.59%2.86B
8.09%2.86B
4.08%2.65B
8.62%2.66B
1.61%2.52B
15.16%2.64B
-13.55%2.54B
-23.21%2.45B
-25.10%2.48B
-29.01%2.30B
-15.06%2.94B
-3.47%3.19B
6.17%3.30B
2.33%3.23B
5.77%3.46B
7.73%3.31B
5.59%3.11B
4.50%3.16B
--3.27B
--3.07B
--2.95B
--3.02B
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
审计意见
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
