Millicom International Cellular SA
TIGO40.350USD
+0.200+0.50%
收盘 08/01, 16:00（美东）报价延迟15分钟
USD0.000盘后交易 (美东)
6.94B总市值
19.62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
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
-14.15%534.00M
-9.81%699.00M
5.80%803.00M
13.63%792.00M
-31.12%622.00M
-25.41%775.00M
-14.14%759.00M
-10.18%697.00M
29.93%903.00M
16.09%1.04B
22.27%884.00M
-3.36%776.00M
-10.90%695.00M
-13.53%895.00M
-48.50%723.00M
-43.57%803.00M
-57.54%780.00M
-32.57%1.03B
108.93%1.40B
47.00%1.42B
225.13%1.84B
190.72%1.53B
-11.35%672.00M
31.70%968.00M
-1.91%565.00M
-14.70%528.00M
-14.64%758.00M
1.94%735.00M
-6.95%576.00M
-4.18%619.00M
8.82%888.00M
5.41%721.00M
-2.37%619.00M
-15.99%646.00M
12.64%816.00M
0.44%684.00M
-43.94%634.00M
10.81%769.00M
--724.40M
37.30%681.00M
15.76%1.13B
-26.25%694.00M
----
-45.73%496.00M
-14.07%977.00M
-19.85%941.00M
1.39%1.02B
1.56%914.00M
4.31%1.14B
--1.17B
--1.01B
--900.00M
--1.09B
—现金和现金等价物
-14.15%534.00M
-9.81%699.00M
5.80%803.00M
13.63%792.00M
-31.12%622.00M
-25.41%775.00M
-14.14%759.00M
-10.18%697.00M
29.93%903.00M
16.09%1.04B
22.27%884.00M
-3.36%776.00M
15.45%695.00M
2.29%895.00M
-36.80%723.00M
-32.29%803.00M
-61.04%602.00M
-24.83%875.00M
80.73%1.14B
41.19%1.19B
212.12%1.54B
120.45%1.16B
-16.49%633.00M
14.29%840.00M
-14.06%495.00M
-14.70%528.00M
-14.64%758.00M
1.94%735.00M
-6.95%576.00M
-4.18%619.00M
8.82%888.00M
5.41%721.00M
-2.37%619.00M
-15.99%646.00M
12.64%816.00M
0.44%684.00M
-43.94%634.00M
10.81%769.00M
--724.40M
37.30%681.00M
15.76%1.13B
-26.25%694.00M
----
-45.73%496.00M
-14.07%977.00M
-19.85%941.00M
1.39%1.02B
1.56%914.00M
4.31%1.14B
--1.17B
--1.01B
--900.00M
--1.09B
-短期投资
----
----
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
-100.00%0.00
-100.00%0.00
-39.04%178.00M
-56.87%160.00M
566.67%260.00M
85.16%237.00M
317.14%292.00M
--371.00M
--39.00M
--128.00M
--70.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
应收款项
2.82%656.00M
-9.77%591.00M
-6.06%589.00M
-12.81%599.00M
8.14%638.00M
12.54%655.00M
5.20%627.00M
18.86%687.00M
-0.84%590.00M
-6.13%582.00M
12.03%596.00M
13.78%578.00M
10.80%595.00M
-9.36%620.00M
9.69%532.00M
-3.05%508.00M
-2.54%537.00M
22.14%684.00M
-9.85%485.00M
0.19%524.00M
8.46%551.00M
7.28%560.00M
15.20%538.00M
10.11%523.00M
-2.31%508.00M
0.00%522.00M
-5.08%467.00M
4.40%475.00M
-0.38%520.00M
3.37%522.00M
-14.88%492.00M
-13.33%455.00M
1.36%522.00M
-6.31%505.00M
-40.75%578.00M
-42.93%525.00M
-38.84%515.00M
-44.26%539.00M
--975.60M
10.18%920.00M
12.42%842.00M
231.16%967.00M
----
80.35%835.00M
62.83%749.00M
-33.94%292.00M
12.82%537.00M
2.21%463.00M
16.75%460.00M
--442.00M
--476.00M
--453.00M
--394.00M
-应收账款及应收票据
-15.55%364.00M
-11.96%390.00M
-3.09%408.00M
-14.52%418.00M
12.53%431.00M
16.89%443.00M
8.79%421.00M
26.36%489.00M
-2.54%383.00M
-6.42%379.00M
9.94%387.00M
11.85%387.00M
16.27%393.00M
15.38%405.00M
4.14%352.00M
-2.26%346.00M
-5.59%338.00M
-5.39%351.00M
-9.87%338.00M
-3.54%354.00M
2.29%358.00M
8.16%371.00M
25.42%375.00M
10.21%367.00M
-2.78%350.00M
-11.14%343.00M
-21.73%299.00M
-8.52%333.00M
-6.74%360.00M
-0.26%386.00M
-5.21%382.00M
-6.67%364.00M
-1.28%386.00M
-2.76%387.00M
-15.07%403.00M
-21.84%390.00M
-22.88%391.00M
-19.11%398.00M
--474.50M
38.23%499.00M
-26.73%507.00M
--492.00M
----
18.75%361.00M
101.75%692.00M
----
-2.47%316.00M
2.36%304.00M
17.06%343.00M
--322.00M
--324.00M
--297.00M
--293.00M
-其他应收款
98.94%187.00M
-2.13%92.00M
-5.10%93.00M
-5.94%95.00M
-2.08%94.00M
2.17%94.00M
4.26%98.00M
-8.18%101.00M
-15.04%96.00M
-17.12%92.00M
11.90%94.00M
39.24%110.00M
-9.60%113.00M
-53.16%111.00M
50.00%84.00M
5.33%79.00M
98.41%125.00M
238.57%237.00M
-16.42%56.00M
8.70%75.00M
-10.00%63.00M
-1.41%70.00M
-10.67%67.00M
11.29%69.00M
6.06%70.00M
91.89%71.00M
476.92%75.00M
416.67%62.00M
78.38%66.00M
117.65%37.00M
-18.75%13.00M
0.00%12.00M
208.33%37.00M
6.25%17.00M
-95.65%16.00M
-95.54%12.00M
-93.55%12.00M
-95.08%16.00M
--367.40M
-35.18%269.00M
--186.00M
38.89%325.00M
----
267.26%415.00M
----
188.89%234.00M
43.70%171.00M
-7.38%113.00M
18.03%72.00M
--81.00M
--119.00M
--122.00M
--61.00M
存货
-3.70%78.00M
-9.09%60.00M
-17.24%72.00M
-4.82%79.00M
-1.22%81.00M
-10.81%66.00M
-1.14%87.00M
-32.52%83.00M
-24.77%82.00M
-24.49%74.00M
17.33%88.00M
51.85%123.00M
65.15%109.00M
68.97%98.00M
5.63%75.00M
30.65%81.00M
-7.04%66.00M
7.41%58.00M
-6.58%71.00M
-23.46%62.00M
-10.13%71.00M
-15.63%54.00M
0.00%76.00M
3.85%81.00M
16.18%79.00M
1.59%64.00M
5.56%76.00M
-15.22%78.00M
7.94%68.00M
-25.88%63.00M
-28.00%72.00M
-10.68%92.00M
-42.73%63.00M
-28.57%85.00M
-48.13%100.00M
-58.96%103.00M
-55.28%110.00M
-43.87%119.00M
--192.80M
11.56%251.00M
10.31%246.00M
4.43%212.00M
----
14.80%225.00M
34.34%223.00M
48.18%203.00M
84.68%205.00M
125.29%196.00M
127.40%166.00M
--137.00M
--111.00M
--87.00M
--73.00M
预付费用
-41.60%139.00M
7.74%181.00M
36.71%216.00M
37.14%240.00M
26.60%238.00M
43.59%168.00M
-3.66%158.00M
-6.91%175.00M
-9.18%188.00M
-30.36%117.00M
-12.30%164.00M
-3.59%188.00M
-0.96%207.00M
12.75%168.00M
3.89%187.00M
4.28%195.00M
8.29%209.00M
-4.49%149.00M
-1.10%180.00M
0.54%187.00M
0.52%193.00M
20.93%156.00M
5.81%182.00M
4.49%186.00M
0.52%192.00M
-11.03%129.00M
-1.15%172.00M
-5.82%178.00M
31.72%191.00M
-15.20%145.00M
-15.53%174.00M
-15.63%189.00M
-37.77%145.00M
-11.40%171.00M
-22.93%206.00M
-25.83%224.00M
-24.10%233.00M
-29.56%193.00M
--267.30M
33.63%302.00M
40.83%307.00M
68.10%274.00M
----
18.32%226.00M
10.10%218.00M
16.43%163.00M
--203.00M
--191.00M
--198.00M
--140.00M
----
----
----
其他流动资产
9.63%239.00M
-9.39%222.00M
-19.77%207.00M
16.67%217.00M
32.93%218.00M
-3.16%245.00M
4.45%258.00M
-28.19%186.00M
-45.33%164.00M
-49.90%253.00M
-33.60%247.00M
-30.56%259.00M
-20.00%300.00M
32.55%505.00M
3.91%372.00M
10.36%373.00M
20.97%375.00M
12.06%381.00M
7.51%358.00M
10.10%338.00M
-61.87%310.00M
18.88%340.00M
22.88%333.00M
16.29%307.00M
216.34%813.00M
21.19%286.00M
8.84%271.00M
0.00%264.00M
8.90%257.00M
-7.09%236.00M
0.81%249.00M
7.76%264.00M
-10.94%236.00M
1.20%254.00M
-4.52%247.00M
14.49%245.00M
0.00%265.00M
13.57%251.00M
-89.03%258.70M
-79.18%214.00M
-73.61%265.00M
28.49%221.00M
1421.29%2.36B
461.75%1.03B
412.24%1.00B
-7.03%172.00M
-66.08%155.00M
-42.45%183.00M
-38.94%196.00M
--185.00M
--457.00M
--318.00M
--321.00M
流动资产合计
-8.60%1.65B
-8.46%1.75B
0.26%1.89B
5.85%1.94B
-6.49%1.80B
-7.26%1.92B
-4.55%1.89B
-4.99%1.83B
1.10%1.93B
-9.67%2.06B
4.76%1.98B
-1.84%1.92B
-3.10%1.91B
-0.91%2.29B
-24.38%1.89B
-22.65%1.96B
-33.59%1.97B
-12.78%2.31B
38.70%2.50B
22.71%2.53B
37.32%2.96B
72.99%2.65B
3.27%1.80B
19.36%2.06B
33.81%2.16B
-3.53%1.53B
-6.99%1.74B
0.52%1.73B
1.70%1.61B
-4.58%1.58B
-3.70%1.88B
-3.37%1.72B
-9.79%1.58B
-11.22%1.66B
-20.01%1.95B
-25.95%1.78B
-37.05%1.76B
-23.38%1.87B
3.23%2.43B
-14.41%2.40B
-11.98%2.79B
-16.02%2.44B
11.02%2.36B
44.32%2.81B
47.01%3.17B
39.94%2.91B
3.41%2.12B
10.75%1.95B
14.86%2.16B
--2.08B
--2.05B
--1.76B
--1.88B
非流动资产
固定资产净额
-0.18%3.82B
-9.09%3.64B
-7.44%3.61B
-7.11%3.65B
-1.77%3.83B
3.36%4.00B
-0.46%3.90B
-2.24%3.93B
-6.03%3.89B
-7.92%3.87B
16.70%3.91B
17.87%4.02B
19.15%4.14B
15.23%4.21B
-2.30%3.35B
-2.82%3.41B
-0.20%3.48B
-6.29%3.65B
-5.35%3.43B
-1.30%3.51B
-0.06%3.48B
28.08%3.90B
33.05%3.63B
28.74%3.55B
22.22%3.49B
5.59%3.04B
-2.29%2.73B
-3.46%2.76B
-0.94%2.85B
-5.79%2.88B
-8.88%2.79B
-6.91%2.86B
-6.46%2.88B
-4.41%3.06B
-25.54%3.06B
-28.37%3.07B
-29.28%3.08B
-32.69%3.20B
--4.11B
25.80%4.29B
30.20%4.35B
50.25%4.75B
----
16.60%3.41B
10.73%3.34B
43.08%3.16B
4.53%2.98B
2.38%2.92B
4.86%3.02B
--2.21B
--2.85B
--2.85B
--2.88B
商誉及其他无形资产
-1.58%6.84B
-11.27%6.91B
-11.35%6.82B
-10.70%6.88B
-8.88%6.95B
5.76%7.79B
3.78%7.69B
2.87%7.70B
1.11%7.63B
-4.66%7.36B
131.58%7.41B
133.85%7.49B
130.09%7.55B
126.89%7.72B
-5.16%3.20B
-7.91%3.20B
5.64%3.28B
5.88%3.40B
6.20%3.38B
29.40%3.48B
31.51%3.10B
35.38%3.21B
157.75%3.18B
113.25%2.69B
81.06%2.36B
87.67%2.37B
-2.91%1.23B
-1.10%1.26B
3.08%1.30B
-6.92%1.26B
-8.04%1.27B
-9.84%1.27B
-10.09%1.26B
-4.90%1.36B
-73.32%1.38B
-73.29%1.41B
-73.65%1.41B
-74.09%1.43B
--5.18B
-0.88%5.29B
1.99%5.34B
116.87%5.51B
----
113.43%5.34B
112.89%5.24B
-7.39%2.54B
15.07%2.55B
14.04%2.50B
13.42%2.46B
--2.75B
--2.22B
--2.19B
--2.17B
其他非流动资产
-9.61%207.00M
5.33%237.00M
-40.90%224.00M
-39.73%223.00M
-35.85%229.00M
-19.64%225.00M
59.24%379.00M
50.41%370.00M
38.91%357.00M
9.80%280.00M
-14.70%238.00M
-8.21%246.00M
-3.38%257.00M
-6.59%255.00M
-15.71%279.00M
-15.99%268.00M
-2.92%266.00M
-10.20%273.00M
13.75%331.00M
3.57%319.00M
-12.74%274.00M
-7.60%304.00M
-13.65%291.00M
-8.88%308.00M
-2.79%314.00M
11.90%329.00M
45.89%337.00M
49.56%338.00M
9.86%323.00M
24.05%294.00M
-17.50%231.00M
-18.12%226.00M
14.84%294.00M
-9.89%237.00M
-15.02%280.00M
-31.85%276.00M
-41.69%256.00M
-31.69%263.00M
-97.14%329.50M
-7.95%405.00M
4.77%439.00M
-3.27%385.00M
3564.01%11.51B
15.79%440.00M
9.40%419.00M
1.53%398.00M
-28.96%314.00M
-9.09%380.00M
-9.46%383.00M
--392.00M
--442.00M
--418.00M
--423.00M
非流动资产合计
-4.27%12.02B
-4.90%11.98B
-3.14%12.17B
-2.92%12.26B
0.41%12.55B
3.86%12.60B
3.22%12.57B
1.78%12.62B
-5.73%12.50B
-5.60%12.13B
28.02%12.18B
29.93%12.40B
35.02%13.26B
27.07%12.85B
-3.26%9.51B
-4.71%9.55B
0.88%9.82B
-1.27%10.12B
-3.05%9.83B
4.23%10.02B
5.83%9.73B
16.59%10.24B
38.14%10.14B
29.93%9.61B
15.15%9.20B
11.51%8.79B
-6.38%7.34B
-4.85%7.40B
1.38%7.99B
-1.08%7.88B
-3.16%7.84B
-6.25%7.77B
-9.04%7.88B
-6.55%7.97B
-18.07%8.10B
-19.21%8.29B
-16.83%8.66B
-22.34%8.52B
-14.41%9.88B
7.35%10.26B
11.95%10.42B
--10.98B
95.28%11.55B
62.57%9.56B
53.56%9.30B
----
2.98%5.91B
4.98%5.88B
7.98%6.06B
--5.56B
--5.74B
--5.60B
--5.61B
总资产
-4.81%13.66B
-5.37%13.74B
-2.70%14.07B
-1.81%14.19B
-0.51%14.35B
2.24%14.52B
2.13%14.46B
0.87%14.45B
-4.87%14.43B
-6.22%14.20B
24.17%14.15B
24.52%14.33B
28.66%15.17B
21.87%15.14B
-7.54%11.40B
-8.33%11.51B
-7.16%11.79B
-3.63%12.42B
3.25%12.33B
7.50%12.55B
11.81%12.70B
24.95%12.89B
31.45%11.94B
27.93%11.68B
18.28%11.36B
8.99%10.32B
-6.49%9.09B
-3.88%9.13B
1.44%9.60B
-1.68%9.46B
-3.27%9.72B
-5.74%9.49B
-9.17%9.46B
-7.39%9.63B
-18.46%10.04B
-20.49%10.07B
-21.10%10.42B
-22.53%10.39B
-11.42%12.32B
2.41%12.67B
5.87%13.21B
46.69%13.42B
73.01%13.90B
58.04%12.37B
51.84%12.47B
11.40%9.15B
3.09%8.04B
6.36%7.83B
9.71%8.22B
--8.21B
--7.80B
--7.36B
--7.49B
负债
流动负债
-应付股利
--114.00M
--172.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
0.75%134.00M
----
----
--133.00M
--133.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
-其他应付款
1.35%526.00M
3.75%525.00M
11.65%594.00M
2.72%566.00M
5.27%519.00M
7.89%506.00M
13.43%532.00M
1.10%551.00M
-7.68%493.00M
-23.62%469.00M
-24.72%469.00M
-11.24%545.00M
-30.56%534.00M
-19.00%614.00M
10.85%623.00M
3.19%614.00M
39.31%769.00M
28.04%758.00M
-38.44%562.00M
-26.09%595.00M
-29.59%552.00M
-19.02%592.00M
25.07%913.00M
15.83%805.00M
14.96%784.00M
12.46%731.00M
3.40%730.00M
0.58%695.00M
4.92%682.00M
0.00%650.00M
15.55%706.00M
-7.37%691.00M
-37.50%650.00M
-35.39%650.00M
9.24%611.00M
36.38%746.00M
92.24%1.04B
91.25%1.01B
-86.79%559.30M
-16.23%547.00M
10.63%541.00M
9.58%526.00M
840.67%4.23B
66.58%653.00M
30.05%489.00M
33.33%480.00M
8.70%450.00M
13.95%392.00M
34.77%376.00M
--360.00M
--414.00M
--344.00M
--279.00M
现行拨备
24.24%410.00M
12.57%421.00M
-12.32%313.00M
2.45%335.00M
7.14%330.00M
22.62%374.00M
21.02%357.00M
4.81%327.00M
-4.64%308.00M
-44.14%305.00M
-36.01%295.00M
-38.70%312.00M
-36.29%323.00M
6.85%546.00M
-1.50%461.00M
4.73%509.00M
12.17%507.00M
7.81%511.00M
3.31%468.00M
6.35%486.00M
-3.83%452.00M
-4.05%474.00M
9.95%453.00M
13.68%457.00M
18.69%470.00M
16.24%494.00M
-0.48%412.00M
-12.80%402.00M
-6.82%396.00M
-10.90%425.00M
-8.81%414.00M
-2.54%461.00M
-11.46%425.00M
-2.05%477.00M
-2.83%454.00M
-3.27%473.00M
-9.26%480.00M
-6.53%487.00M
--467.20M
6.30%489.00M
19.68%529.00M
37.83%521.00M
----
31.05%460.00M
27.38%442.00M
-0.26%378.00M
-57.41%345.00M
-57.61%351.00M
-58.34%347.00M
--379.00M
--810.00M
--828.00M
--833.00M
短期借款与租赁负债
-37.27%409.00M
6.83%438.00M
5.62%432.00M
5.97%408.00M
88.44%652.00M
19.53%410.00M
44.52%409.00M
39.49%385.00M
-50.29%346.00M
-82.94%343.00M
25.78%283.00M
17.45%276.00M
192.44%696.00M
752.12%2.01B
-2.17%225.00M
6.33%235.00M
32.22%238.00M
-19.45%236.00M
-35.39%230.00M
-38.61%221.00M
-72.73%180.00M
-36.03%293.00M
156.12%356.00M
2.56%360.00M
432.26%660.00M
147.57%458.00M
-79.71%139.00M
-22.52%351.00M
-32.97%124.00M
131.25%185.00M
170.75%685.00M
70.30%453.00M
-24.80%185.00M
-63.80%80.00M
32.18%253.00M
-20.83%266.00M
-65.21%246.00M
-38.27%221.00M
-57.18%191.40M
20.00%336.00M
99.15%707.00M
--358.00M
-37.92%447.00M
-45.53%280.00M
-53.29%355.00M
----
-10.56%720.00M
-18.28%514.00M
34.04%760.00M
--693.00M
--805.00M
--629.00M
--567.00M
-短期租赁负债
-23.65%155.00M
-17.46%156.00M
7.39%189.00M
18.24%188.00M
21.56%203.00M
15.95%189.00M
14.29%176.00M
8.16%159.00M
8.44%167.00M
-4.68%163.00M
18.46%154.00M
13.95%147.00M
19.38%154.00M
39.02%171.00M
12.07%130.00M
9.32%129.00M
32.99%129.00M
14.95%123.00M
16.00%116.00M
20.41%118.00M
14.12%97.00M
--107.00M
--100.00M
--98.00M
--85.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
递延负债
-4.59%104.00M
-22.44%121.00M
-23.95%127.00M
-26.74%126.00M
23.86%109.00M
77.27%156.00M
87.64%167.00M
91.11%172.00M
-4.35%88.00M
-9.28%88.00M
1.14%89.00M
2.27%90.00M
0.00%92.00M
7.78%97.00M
-5.38%88.00M
14.29%88.00M
17.95%92.00M
9.76%90.00M
27.40%93.00M
-3.75%77.00M
-7.14%78.00M
-5.75%82.00M
21.67%73.00M
35.59%80.00M
23.53%84.00M
--87.00M
--60.00M
--59.00M
--68.00M
----
----
----
--0.00
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
其他流动负债
8.56%1.04B
2.99%1.07B
-2.08%1.03B
-2.19%1.03B
7.76%958.00M
20.19%1.04B
23.80%1.06B
10.88%1.05B
-6.32%889.00M
-31.42%862.00M
-27.22%853.00M
-21.80%947.00M
-30.63%949.00M
-7.51%1.26B
4.36%1.17B
4.58%1.21B
26.43%1.37B
18.38%1.36B
-21.96%1.12B
-13.71%1.16B
-19.13%1.08B
-12.50%1.15B
19.72%1.44B
16.09%1.34B
16.75%1.34B
22.05%1.31B
7.32%1.20B
0.35%1.16B
6.60%1.15B
-4.61%1.07B
5.16%1.12B
-5.50%1.15B
-29.28%1.07B
-24.51%1.13B
3.75%1.06B
17.66%1.22B
42.06%1.52B
42.60%1.49B
-75.75%1.03B
-6.92%1.04B
14.93%1.07B
22.03%1.05B
432.45%4.23B
49.80%1.11B
28.77%931.00M
16.10%858.00M
-35.05%795.00M
-36.60%743.00M
-34.98%723.00M
--739.00M
--1.22B
--1.17B
--1.11B
流动负债总额
-1.92%2.29B
3.22%2.40B
-6.00%2.04B
-3.72%2.10B
13.11%2.34B
9.91%2.33B
12.68%2.17B
7.82%2.18B
-25.70%2.07B
-52.75%2.12B
-16.31%1.92B
-11.75%2.02B
15.63%2.78B
71.97%4.49B
4.50%2.30B
1.78%2.29B
14.68%2.41B
7.90%2.61B
-15.90%2.20B
-14.49%2.25B
-24.75%2.10B
-9.95%2.42B
30.34%2.62B
20.98%2.63B
49.65%2.79B
34.94%2.68B
-16.31%2.01B
-1.09%2.17B
-6.33%1.86B
4.79%1.99B
29.90%2.40B
8.70%2.20B
-13.37%1.99B
-22.75%1.90B
-55.14%1.85B
-54.36%2.02B
-52.41%2.30B
-46.18%2.46B
-12.07%4.12B
-3.15%4.43B
4.55%4.83B
51.96%4.57B
61.71%4.68B
83.77%4.57B
58.10%4.62B
0.37%3.00B
0.66%2.89B
-4.85%2.49B
9.70%2.92B
--2.99B
--2.88B
--2.62B
--2.66B
非流动负债
长期拨备
-15.72%268.00M
-14.24%283.00M
-3.29%294.00M
-1.97%298.00M
4.61%318.00M
11.86%330.00M
-9.25%304.00M
-12.14%304.00M
-16.48%304.00M
-18.96%295.00M
9.48%335.00M
13.44%346.00M
17.42%364.00M
10.98%364.00M
1.32%306.00M
5.17%305.00M
-8.01%310.00M
1.86%328.00M
-15.64%302.00M
-21.20%290.00M
-2.03%337.00M
-8.26%322.00M
1.99%358.00M
9.85%368.00M
-3.64%344.00M
4.78%351.00M
18.18%351.00M
23.16%335.00M
6.57%357.00M
17.13%335.00M
3.85%297.00M
1.49%272.00M
52.27%335.00M
17.70%286.00M
8.25%286.00M
8.50%268.00M
-12.35%220.00M
-9.33%243.00M
--264.20M
28.65%247.00M
49.40%251.00M
65.43%268.00M
----
53.60%192.00M
34.40%168.00M
27.56%162.00M
0.79%127.00M
-2.34%125.00M
-9.42%125.00M
--127.00M
--126.00M
--128.00M
--138.00M
长期借款与租赁负债
-9.47%5.52B
-14.56%5.53B
-8.63%5.93B
-5.12%6.18B
-8.59%6.09B
-2.23%6.48B
-3.67%6.49B
-3.34%6.51B
-3.10%6.67B
12.20%6.62B
30.24%6.74B
27.30%6.73B
29.74%6.88B
5.84%5.90B
-10.69%5.17B
-9.68%5.29B
-16.18%5.30B
-3.59%5.58B
12.91%5.79B
22.61%5.86B
50.57%6.33B
40.33%5.79B
46.33%5.13B
36.68%4.78B
13.66%4.20B
14.53%4.12B
-1.54%3.50B
-6.95%3.50B
2.69%3.70B
-5.78%3.60B
-13.99%3.56B
-7.17%3.76B
-5.04%3.60B
0.84%3.82B
-16.06%4.14B
-14.82%4.05B
-16.13%3.79B
-17.00%3.79B
8.32%4.93B
12.99%4.75B
8.50%4.52B
869.21%4.57B
71.45%4.55B
48.81%4.20B
64.34%4.17B
-81.64%471.00M
31.31%2.65B
39.44%2.83B
32.65%2.54B
--2.57B
--2.02B
--2.03B
--1.91B
-长期借款
-9.47%5.52B
-14.56%5.53B
-8.63%5.93B
-5.12%6.18B
-8.59%6.09B
-2.23%6.48B
-3.67%6.49B
-3.34%6.51B
-3.10%6.67B
12.20%6.62B
30.24%6.74B
27.30%6.73B
29.74%6.88B
5.84%5.90B
-10.69%5.17B
-9.68%5.29B
-16.18%5.30B
-3.59%5.58B
12.91%5.79B
22.61%5.86B
50.57%6.33B
40.33%5.79B
46.33%5.13B
36.68%4.78B
13.66%4.20B
14.53%4.12B
-1.54%3.50B
-6.95%3.50B
2.69%3.70B
-5.78%3.60B
-13.99%3.56B
-7.17%3.76B
-5.04%3.60B
0.84%3.82B
-16.06%4.14B
-14.82%4.05B
-16.13%3.79B
-17.00%3.79B
8.32%4.93B
12.99%4.75B
8.50%4.52B
869.21%4.57B
71.45%4.55B
48.81%4.20B
64.34%4.17B
-81.64%471.00M
31.31%2.65B
39.44%2.83B
32.65%2.54B
--2.57B
--2.02B
--2.03B
--1.91B
递延负债
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--30.00M
----
----
----
----
----
----
----
----
----
----
----
员工福利
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--69.00M
----
----
----
----
----
----
----
----
----
----
----
衍生品负债
-47.46%31.00M
28.26%59.00M
-31.75%43.00M
-13.11%53.00M
3.51%59.00M
-13.21%46.00M
-21.25%63.00M
27.08%61.00M
256.25%57.00M
5200.00%53.00M
7900.00%80.00M
4700.00%48.00M
166.67%16.00M
-92.86%1.00M
-90.91%1.00M
-96.15%1.00M
-86.36%6.00M
-17.65%14.00M
-59.26%11.00M
136.36%26.00M
--44.00M
--17.00M
--27.00M
--11.00M
----
----
----
----
--1.00M
-100.00%0.00
-100.00%0.00
-100.00%0.00
-100.00%0.00
29.23%84.00M
3.66%68.00M
11.48%68.00M
96.43%55.00M
51.16%65.00M
--65.60M
154.17%61.00M
16.67%28.00M
86.96%43.00M
----
700.00%24.00M
500.00%24.00M
475.00%23.00M
--3.00M
--3.00M
--4.00M
--4.00M
----
----
----
其他非流动负债
22.91%515.00M
-58.32%511.00M
-61.14%450.00M
-61.36%422.00M
-57.97%419.00M
59.84%1.23B
42.44%1.16B
29.08%1.09B
13.04%997.00M
-4.01%767.00M
7.26%813.00M
13.56%846.00M
12.50%882.00M
-5.11%799.00M
-21.29%758.00M
-21.74%745.00M
13.79%784.00M
16.62%842.00M
47.70%963.00M
60.27%952.00M
31.24%689.00M
48.56%722.00M
51.63%652.00M
76.79%594.00M
6.06%525.00M
5.88%486.00M
15.28%430.00M
9.80%336.00M
7.61%495.00M
15.04%459.00M
29.51%373.00M
12.92%306.00M
59.17%460.00M
30.39%399.00M
9.01%288.00M
9.27%271.00M
11.58%289.00M
-6.99%306.00M
-47.79%264.20M
3.33%248.00M
54.17%259.00M
103.09%329.00M
298.43%506.00M
92.00%240.00M
34.40%168.00M
27.56%162.00M
0.79%127.00M
-2.34%125.00M
-9.42%125.00M
--127.00M
--126.00M
--128.00M
--138.00M
非流动负债总额
-5.76%8.02B
-11.24%7.76B
-4.53%8.30B
-2.03%8.50B
-2.54%8.51B
3.52%8.74B
0.52%8.70B
0.15%8.68B
-9.02%8.73B
6.71%8.45B
24.37%8.65B
22.91%8.66B
34.43%9.59B
4.96%7.91B
-11.55%6.96B
-11.64%7.05B
-12.95%7.14B
-3.25%7.54B
13.53%7.86B
23.67%7.98B
42.65%8.20B
60.95%7.79B
74.05%6.93B
65.37%6.45B
32.27%5.75B
15.45%4.84B
-4.94%3.98B
-7.21%3.90B
3.58%4.34B
-3.83%4.19B
-8.24%4.19B
-5.66%4.20B
-2.96%4.20B
3.59%4.36B
-15.47%4.56B
-14.46%4.46B
-12.79%4.32B
-17.82%4.21B
6.68%5.40B
12.34%5.21B
9.21%4.96B
--5.12B
71.47%5.06B
48.57%4.64B
60.11%4.54B
----
26.49%2.95B
33.09%3.12B
25.83%2.83B
--2.88B
--2.33B
--2.35B
--2.25B
总负债
-4.93%10.31B
-8.20%10.16B
-4.82%10.34B
-2.37%10.60B
0.45%10.84B
4.80%11.07B
2.73%10.86B
1.60%10.86B
-12.77%10.79B
-14.80%10.56B
14.26%10.57B
14.41%10.68B
29.69%12.38B
22.18%12.40B
-8.04%9.26B
-8.69%9.34B
-7.32%9.54B
-0.61%10.15B
5.46%10.06B
12.62%10.23B
20.63%10.30B
35.66%10.21B
59.40%9.54B
49.48%9.08B
37.48%8.54B
21.72%7.53B
-9.08%5.99B
-5.11%6.08B
0.39%6.21B
-1.21%6.18B
2.75%6.58B
-1.17%6.40B
-6.57%6.18B
-6.12%6.26B
-32.63%6.41B
-32.79%6.48B
-32.33%6.62B
-31.18%6.67B
-2.33%9.51B
4.65%9.64B
6.86%9.78B
37.11%9.69B
66.64%9.74B
64.19%9.21B
59.09%9.15B
20.27%7.07B
12.23%5.84B
13.08%5.61B
17.09%5.75B
--5.88B
--5.21B
--4.96B
--4.91B
所有者权益
普通股权益
-0.68%1.32B
-0.90%1.32B
-1.12%1.32B
-1.19%1.32B
-1.34%1.32B
-0.67%1.33B
-0.52%1.34B
-0.30%1.34B
114.19%1.34B
113.85%1.34B
114.01%1.34B
114.01%1.34B
-0.32%627.00M
-0.32%628.00M
-0.32%628.00M
-0.48%628.00M
-0.32%629.00M
-0.47%630.00M
-0.47%630.00M
-0.32%631.00M
-0.32%631.00M
-0.31%633.00M
-0.31%633.00M
-0.31%633.00M
-0.31%633.00M
-0.31%635.00M
-0.31%635.00M
-0.31%635.00M
-0.31%635.00M
-0.16%637.00M
-0.16%637.00M
-0.16%637.00M
-0.16%637.00M
-0.16%638.00M
-0.13%638.00M
-0.16%638.00M
-0.16%638.00M
0.00%639.00M
--638.80M
-0.16%639.00M
-0.16%639.00M
-0.16%639.00M
----
0.00%640.00M
-0.16%640.00M
-0.31%640.00M
-0.31%640.00M
-0.31%640.00M
-3.03%641.00M
--642.00M
--642.00M
--642.00M
--661.00M
留存收益
4.86%2.95B
6.59%2.88B
6.04%3.02B
1.44%2.89B
-1.88%2.82B
-5.75%2.70B
1.35%2.85B
0.18%2.85B
8.87%2.87B
9.93%2.87B
42.69%2.81B
44.61%2.84B
27.64%2.64B
29.09%2.61B
-5.15%1.97B
-7.57%1.97B
-7.97%2.07B
-14.76%2.02B
-4.68%2.08B
-7.92%2.13B
-11.33%2.25B
-6.10%2.37B
-23.81%2.18B
-17.26%2.31B
-17.47%2.53B
-16.80%2.52B
-3.57%2.86B
-5.23%2.79B
1.09%3.07B
-5.60%3.04B
-11.73%2.97B
-11.69%2.95B
-14.63%3.04B
-8.46%3.21B
-22.16%3.36B
-22.63%3.34B
-24.01%3.56B
-26.23%3.51B
--4.32B
-5.23%4.31B
1.08%4.68B
99.79%4.76B
----
90.14%4.55B
77.25%4.63B
-2.73%2.38B
-11.43%2.36B
-6.01%2.39B
-10.00%2.61B
--2.45B
--2.66B
--2.55B
--2.90B
资本公积
-0.84%1.06B
-1.12%1.06B
-1.39%1.06B
-1.48%1.07B
-1.66%1.07B
-0.83%1.08B
-0.64%1.08B
-0.37%1.08B
128.90%1.08B
128.42%1.08B
128.63%1.09B
128.63%1.09B
-0.42%474.00M
-0.42%475.00M
-0.42%475.00M
-0.63%475.00M
-0.42%476.00M
-0.63%477.00M
-0.63%477.00M
-0.42%478.00M
-0.42%478.00M
-0.41%480.00M
-0.41%480.00M
-0.41%480.00M
-0.41%480.00M
--482.00M
--482.00M
--482.00M
--482.00M
----
----
----
----
-0.21%485.00M
--485.00M
-0.29%485.00M
--485.00M
--486.00M
----
--486.39M
----
----
----
----
----
----
----
----
----
----
----
----
----
减：库存股
914.29%142.00M
437.50%43.00M
-20.00%12.00M
-43.33%17.00M
-69.57%14.00M
-82.98%8.00M
-68.09%15.00M
-37.50%30.00M
-8.00%46.00M
-21.67%47.00M
23.68%47.00M
380.00%48.00M
316.67%50.00M
100.00%60.00M
26.67%38.00M
-68.75%10.00M
-68.42%12.00M
-41.18%30.00M
-43.40%30.00M
-40.74%32.00M
-33.33%38.00M
-37.04%51.00M
-34.57%53.00M
-34.15%54.00M
-33.72%57.00M
-23.58%81.00M
-22.86%81.00M
-21.90%82.00M
-18.87%86.00M
-13.82%106.00M
-16.67%105.00M
-16.67%105.00M
-15.20%106.00M
-13.99%123.00M
-12.13%126.00M
-11.89%126.00M
-15.54%125.00M
-10.63%143.00M
--143.40M
-10.63%143.00M
-7.50%148.00M
-6.98%160.00M
----
-7.51%160.00M
-13.98%160.00M
-13.13%172.00M
-13.13%172.00M
51.75%173.00M
-47.31%186.00M
--198.00M
--198.00M
--114.00M
--353.00M
不影响留存收益的损益
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
---2.51B
-0.04%-2.51B
-0.04%-2.51B
-240.71%-2.51B
----
-240.84%-2.51B
-240.84%-2.51B
0.00%-737.00M
0.14%-737.00M
0.14%-737.00M
0.14%-737.00M
---737.00M
---738.00M
---738.00M
---738.00M
非控制性权益
64.89%-33.00M
35.71%-54.00M
-61.22%-79.00M
-214.81%-85.00M
-2450.00%-94.00M
-389.66%-84.00M
-213.95%-49.00M
-145.00%-27.00M
-97.47%4.00M
-81.53%29.00M
-75.98%43.00M
-66.85%60.00M
-15.96%158.00M
-26.98%157.00M
-13.53%179.00M
-17.35%181.00M
-12.96%188.00M
-20.66%215.00M
-8.41%207.00M
-13.10%219.00M
-17.56%216.00M
8.84%271.00M
24.18%226.00M
39.23%252.00M
32.99%262.00M
34.59%249.00M
4.00%182.00M
2.26%181.00M
6.49%197.00M
-7.96%185.00M
-34.70%175.00M
-31.92%177.00M
-27.45%185.00M
-19.92%201.00M
-77.85%268.00M
-79.67%260.00M
-79.65%255.00M
-81.96%251.00M
--1.21B
48.89%1.28B
34.15%1.25B
815.13%1.39B
----
216.97%859.00M
255.13%934.00M
-51.28%152.00M
-23.90%277.00M
38.27%271.00M
28.92%263.00M
--312.00M
--364.00M
--196.00M
--204.00M
总权益
-4.45%3.35B
3.74%3.57B
3.73%3.73B
-0.14%3.59B
-3.39%3.51B
-5.20%3.44B
0.36%3.59B
-1.26%3.60B
30.13%3.63B
32.63%3.63B
66.90%3.58B
68.04%3.64B
24.27%2.79B
20.49%2.74B
-5.34%2.15B
-6.75%2.17B
-6.46%2.25B
-15.15%2.27B
-5.54%2.27B
-10.40%2.33B
-14.89%2.40B
-3.94%2.68B
-22.56%2.40B
-14.97%2.60B
-16.86%2.82B
-14.99%2.79B
-1.05%3.10B
-1.33%3.05B
3.41%3.39B
-2.55%3.28B
-13.87%3.13B
-13.96%3.09B
-13.68%3.28B
-9.66%3.37B
29.62%3.63B
18.65%3.60B
10.98%3.80B
-0.05%3.73B
-32.67%2.80B
-4.11%3.03B
3.13%3.42B
79.24%3.73B
90.01%4.17B
42.47%3.16B
34.89%3.32B
-10.92%2.08B
-15.30%2.19B
-7.54%2.22B
-4.39%2.46B
--2.34B
--2.59B
--2.40B
--2.58B
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
审计意见
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
