多股对比 DCF折现器 讨论 自主建模 说明书 注册 登录
当前状态为游客,仅提供演示数据,请点击这里 登录 ,或者点击这里 注册 朕知道了
显示最近10年  
  小于 %收进饼图标签
显示所有科目   
  
  
资产负债表 %   |   利润表 %   |   现金流量表 %   |   饼图分析 
隐藏
评分
看财报评分:
23|238
序号
_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
_40
_41
_42
_43
_44
_45
_46
_47
_48
_49
_50
_51
_52
_53
_54
_55
_56
_57
_58
_59
_60
_61
_62
_63
_64
_65
_66
_67
_68
_69
_70
_71
_72
_73
_74
_75
_76
_77
_78
_79
_80
_81
_82
_83
_84
_85
_86
_87
_88
_89
_90
_91
_92
_93
_94
_95
_96
_97
_98
_99
_100
_101
_102
_103
_104
_105
_106
_107
_108
_109
_110
_111
_112
_113
_114
_115
_116
_117
_118
_119
_120
_121
_122
_123
_124
_125
_126
_127
_128
_129
_130
_131
_132
_133
_134
_135
_136
_137
_138
_139
_140
_141
_142
_143
_144
_145
_146
_147
_148
_149
_150
_151
_152
_153
_154
_155
_156
_157
_158
_159
_160
_161
_162
_163
_164
_165
_166
_167
_168
_169
_170
_171
_172
_173
_174
_175
_176
_177
_178
_179
_180
_181
_182
_183
_184
_185
_186
_187
_188
_189
_190
_191
_192
_193
_194
_195
_196
_197
_198
_199
_200
_201
_202
_203
_204
_205
_206
_207
_208
_209
_210
_211
_212
_213
_214
_215
_216
_217
_218
_219
_220
_221
_222
_223
_224
_225
_226
_227
_228
_229
_230
_231
_232
_233
_234
_235
_236
_237
a_00_会计条目
证券代码
会计期间
货币资金
其中:客户资金存款
结算备付金
其中:客户备付金
现金及存放中央银行款项
存放同业款项
贵金属
拆出资金
交易性金融资产
衍生金融资产
短期投资
应收票据
应收账款
预付款项
应收保费
应收分保账款
应收代位追偿款
应收分保合同准备金
其中:应收分保未到期责任准备金
其中:应收分保未决赔款准备金
其中:应收分保寿险责任准备金
其中:应收分保长期健康险责任准备金
应收利息
应收股利
其他应收款
买入返售金融资产
存货
一年内到期的非流动资产
存出保证金
其他流动资产
流动资产合计
保户质押贷款
定期存款
发放贷款及垫款
可供出售金融资产
持有至到期投资
长期应收款
长期股权投资
长期债权投资
长期投资
存出资本保证金
独立账户资产
投资性房地产
固定资产
在建工程
工程物资
固定资产清理
生产性生物资产
油气资产
无形资产
其中:交易席位费
开发支出
商誉
长期待摊费用
递延所得税资产
其他非流动资产
非流动资产合计
其他资产
资产总计
短期借款
其中:质押借款
向中央银行借款
吸收存款及同业存放
其中:同业及其他金融机构存放款项
其中:吸收存款
拆入资金
交易性金融负债
衍生金融负债
应付票据
应付账款
预收款项
卖出回购金融资产款
应付手续费及佣金
应付职工薪酬
应交税费
应付利息
应付股利
应付赔付款
应付保单红利
保户储金及投资款
保险合同准备金
其中:未到期责任准备金
其中:未决赔款准备金
其中:寿险责任准备金
其中:长期健康险责任准备金
其他应付款
应付分保账款
代理买卖证券款
代理承销证券款
预收保费
一年内到期的非流动负债
其他流动负债
递延收益-流动负债
流动负债合计
长期借款
独立账户负债
应付债券
长期应付款
专项应付款
长期负债合计
预计负债
递延所得税负债
其他非流动负债
递延收益-非流动负债
非流动负债合计
其他负债
负债合计
实收资本(或股本)
其他权益工具
其中:优先股
其中:永续债
其中:其他
资本公积
其中:库存股
盈余公积
一般风险准备
未分配利润
外币报表折算差额
未确认投资损失
交易风险准备
专项储备
其他综合收益
归属于母公司所有者权益合计
少数股东权益
所有者权益合计
负债与所有者权益总计
营业总收入
营业收入
利息净收入
利息收入
利息支出
已赚保费
保险业务收入
其中:分保费收入
减:分出保费
减:提取未到期责任准备金
手续费及佣金净收入
其中:代理买卖证券业务净收入
其中:证券承销业务净收入
其中:受托客户资产管理业务净收入
手续费及佣金收入
手续费及佣金支出
其他业务收入
营业总成本
营业成本
退保金
赔付支出净额
赔付支出
减:摊回赔付支出
提取保险责任准备金净额
提取保险责任准备金
减:摊回保险责任准备金
保单红利支出
分保费用
营业税金及附加
业务及管理费
减:摊回分保费用
销售费用
管理费用
财务费用
资产减值损失
其他业务成本
公允价值变动收益
投资收益
其中:对联营企业和合营企业的投资收益
汇兑收益
其他业务利润
营业利润
营业外收入
其中:非流动资产处置利得
营业外支出
其中:非流动资产处置净损益
其中:非流动资产处置损失
利润总额
所得税费用
未确认的投资损失
影响净利润的其他项目
净利润
归属于母公司所有者的净利润
少数股东损益
基本每股收益
稀释每股收益
其他综合收益(损失)
综合收益总额
归属于母公司所有者的综合收益
归属少数股东的综合收益
销售商品、提供劳务收到的现金
客户存款和同业存放款项净增加额
向中央银行借款净增加额
向其他金融机构拆入资金净增加额
收到原保险合同保费取得的现金
收到再保险业务现金净额
保户储金及投资款净增加额
处置交易性金融资产净增加额
收取利息、手续费及佣金的现金
拆入资金净增加额
回购业务资金净增加额
收到的税费返还
收到的其他与经营活动有关的现金
购买商品、接受劳务支付的现金
客户贷款及垫款净增加额
存放中央银行和同业款项净增加额
支付原保险合同赔付款项的现金
支付利息、手续费及佣金的现金
支付保单红利的现金
支付给职工以及为职工支付的现金
支付的各项税费
支付其他与经营活动有关的现金
经营活动产生的现金流量净额
收回投资收到的现金
取得投资收益收到的现金
处置固定资产、无形资产和其他长期资产收回的现金净额
处置子公司及其他营业单位收到的现金净额
收到的其他与投资活动有关的现金
购建固定资产、无形资产和其他长期资产支付的现金
投资支付的现金
质押贷款净增加额
取得子公司及其他营业单位支付的现金净额
支付其他与投资活动有关的现金
投资活动产生的现金流量净额
吸收投资收到的现金
吸收权益性投资收到的现金
其中:子公司吸收少数股东投资收到的现金
发行债券收到的现金
取得借款收到的现金
收到其他与筹资活动有关的现金
偿还债务支付的现金
分配股利、利润或偿付利息支付的现金
其中:子公司支付给少数股东的股利、利润
支付其他与筹资活动有关的现金
筹资活动产生的现金流量净额
汇率变动对现金及现金等价物的影响
其他对现金的影响
现金及现金等价物净增加额
期初现金及现金等价物余额
期末现金及现金等价物余额
a_0
000428
2018-12-31
331392916.7
0
0
0
0
0
0
0
0
0
0
0
40566275.2
112208096.82
0
0
0
0
0
0
0
0
0
0
445727271.15
0
892340546.58
0
0
4557081.18
1826792187.63
0
0
0
26382631.58
0
0
459628601.05
0
0
0
0
229120740.32
3290017374
575053003.08
0
0
0
0
543776916.78
0
0
0
200651645.34
6845185.9
38177684.43
5369653782.48
0
7196445970.11
1349460000
0
0
0
0
0
0
0
0
320137884.1
0
83193697.79
0
0
9475422.26
30808296.01
0
0
0
0
0
0
0
0
0
0
758472894.98
0
0
0
0
355749952.54
0
0
2907298147.68
1405674556.95
0
100000000
200192316.77
0
1705866873.72
5610000
122654441.52
0
840000
1834971315.24
0
4742269462.92
1018926000
0
0
0
0
1453067151.3
0
70892652.14
0
-10287241.34
0
0
0
0
0
2532598562.1
-78422054.91
2454176507.19
7196445970.11
958129548.02
958129548.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1433480837.49
442259285.68
0
0
0
0
0
0
0
0
0
58310591.09
0
0
27236781.64
577452982.78
261130010.53
67091185.77
0
0
-10801674.03
-10801674.03
0
13848587.86
-472304375.64
3827293.38
0
234154008.66
0
0
-702631090.92
-4341856.67
0
0
-698289234.25
-477613683.55
-220675550.7
-.469
-.469
0
-698289234.25
-477613683.55
-220675550.7
950179944.89
0
0
0
0
0
0
0
0
0
0
13297486.27
72376497.72
211704380.79
0
0
0
0
0
310843755.85
103353248.84
272809719.06
137142824.34
0
0
511218.27
264600000
18000000
232982905.89
0
0
0
150685.38
49977627
100000000
0
0
100000000
2728460000
39220000
3080202897.23
225239325.1
0
254944868.56
-692707090.89
0
0
-505586639.55
759372758.41
253786118.86
a_1
000428
2017-12-31
804040449.74
0
0
0
0
0
0
0
0
0
0
0
44089178.17
118883463.16
0
0
0
0
0
0
0
0
0
0
317266383.79
0
1796674933.37
0
0
22428386.28
3103382794.51
0
0
0
26382631.58
0
0
470430275.08
0
0
0
0
97306988.28
3470723189.42
1000127313.34
0
0
0
0
559094409.5
0
0
0
263213638.03
7249133.64
29661463.78
5924189042.65
0
9027571837.16
1761581500
0
0
0
0
0
0
0
0
137795635.46
389888982.83
102348824.94
0
0
11713500.57
54761673.75
2946807.78
0
0
0
0
0
0
0
0
0
1419380456
0
0
0
0
722138786.26
0
0
4602556167.59
947460000
0
0
433232473.52
0
1380692473.52
0
127324917.97
0
960000
1508977391.49
0
6111533559.08
1018926000
0
0
0
0
1453067151.3
0
65797864.13
0
472421230.22
0
0
0
0
0
3010212245.65
-94173967.57
2916038278.08
9027571837.16
1063094355.46
1063094355.46
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1878911474.86
476236987.69
0
0
0
0
0
0
0
0
0
56191833.12
0
0
33255672.47
606964402.05
275055630.49
431206949.04
0
0
859541217.8
-5692192.69
0
18621666.73
62345765.13
613830.33
0
3851603
0
0
59107992.46
129803394.73
0
0
-70695402.27
108962100.88
-179657503.15
.107
.107
0
-70695402.27
108962100.88
-179657503.15
1057273844.6
0
0
0
0
0
0
0
0
0
0
9946045.04
16167880.05
222476372.2
0
0
0
0
0
297498199.09
93557709.3
283268489.53
186586999.57
0
0
82794807.06
273324346.27
0
124161414.75
0
0
0
18000000
213957738.58
16318900
16318900
16318900
0
2552944600
485452952.4
2265791168.67
251658230.73
0
633875560.18
-96608507.18
0
0
303936230.97
455436527.44
759372758.41
a_2
000428
2016-12-31
471252242.08
0
0
0
0
0
0
0
0
0
0
0
49137514.82
154624363.2
0
0
0
0
0
0
0
0
0
0
201009084.45
0
2134437707.63
5282322.72
0
118675891.02
3134419125.92
0
0
0
29382631.58
0
0
17428665.77
0
0
0
0
0
3712259015.66
1130860765.19
0
0
0
0
574959410.37
0
0
0
295178955.74
7881799.74
6458731.54
5774409975.59
0
8908829101.51
1497000000
0
0
0
0
0
0
0
0
0
555384400.57
165199200.94
0
0
15461642.58
30883467.17
41958011.1
0
0
0
0
0
0
0
0
0
1242240925.63
0
0
0
0
852461321.49
0
0
4400588969.48
1265368643.27
0
0
239740615.27
0
1505109258.54
0
31636093.14
0
1080000
1537825351.68
0
5938414321.16
1018926000
0
0
0
0
1453067151.3
0
64408863.94
0
364848129.53
0
0
0
0
0
2901250144.77
69164635.58
2970414780.35
8908829101.51
1003776514.41
1003776514.41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1420301731.49
436127335.27
0
0
0
0
0
0
0
0
0
51570059.63
0
0
22848088.43
595044646.15
276644795.05
38066806.96
0
0
-1586084.69
-1586084.69
0
0
-418111301.77
13501465.7
226891.63
22515087.42
15632.77
242524.4
-427124923.49
10681074.63
0
0
-437805998.12
-288548838.91
-149257159.21
-.28
-.28
0
-437805998.12
-288548838.91
-149257159.21
1090413472.92
0
0
0
0
0
0
0
0
0
0
12719524.8
11624149.23
259522046.91
0
0
0
0
0
266087125.9
188376452.34
297919467.1
102852054.7
32234727.73
0
523344.01
0
1200000
286960764.59
37000000
0
0
0
-290002692.85
0
0
0
0
1913000000
72535149.86
1811192597.56
249365992.55
0
8421285.89
-83444726.14
0
0
-270595364.29
726031891.73
455436527.44
a_3
000428
2015-12-31
734254382.8
0
0
0
0
0
0
0
0
0
0
200000
101030375.43
177515279.74
0
0
0
0
0
0
0
0
0
0
234399641.16
0
2207459405.63
457579.76
0
13083242.18
3468399906.7
0
0
0
4382631.58
0
0
7014750.46
0
0
0
0
0
3431906721.94
1827241218.92
0
0
0
0
484543407.46
0
0
0
287018772.43
10778028.78
2146211
6055031742.57
0
9523431649.27
690000000
0
0
0
0
0
0
0
0
0
709037262.15
159046923.02
0
0
16392445.42
117612121.69
48669452.94
0
0
0
0
0
0
0
0
0
1270326648.28
0
0
0
0
1170606252.28
0
0
4181691105.78
1151661240.83
0
0
248916970.37
0
1400578211.2
0
32941824.07
500000000
0
1933520035.27
0
6115211141.05
1018926000
0
0
0
0
1453066881.05
0
64408863.94
0
653396968.44
0
0
0
0
0
3189798713.43
218421794.79
3408220508.22
9523431649.27
1194594744.62
1194594744.62
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1419971145.57
546417171.1
0
0
0
0
0
0
0
0
0
72419504.69
0
0
24022677.84
624338894.33
134502530.15
18270367.46
0
0
240127911.84
-360081.06
0
0
14751510.89
28766035.08
114357.12
37368896.41
-22557.04
91800.08
6148649.56
41140949.26
0
0
-34992299.7
12826060.55
-47818360.25
.02
.02
0
-34992299.7
12826060.55
-47818360.25
1110623697
0
0
0
0
0
0
0
0
0
0
2964588
41798039.57
266290156.78
0
0
0
0
0
300968364.37
147408764.25
257444465.3
183274573.87
6650000
9218.76
1971966.7
137683882.72
0
433878739.71
6850000
0
0
0
-294413671.53
1637829000
1637829000
0
0
1747000000
210000000
2682199759.35
275551662.26
2350000
98672077.18
538405501.21
0
0
427266403.55
298765488.18
726031891.73
a_4
000428
2014-12-31
305913871.04
0
0
0
0
0
0
0
0
0
0
0
79050424.93
199017861.98
0
0
0
0
0
0
0
0
0
0
206425934.86
0
2251155712.99
1492485.42
0
13290252.65
3056346543.87
0
0
0
3000000
0
0
7374831.52
0
0
0
0
0
3697356818.44
1560974666.92
0
0
0
0
506601535.72
0
0
0
363687046.1
33284330.87
2146211
6174425440.57
0
9230771984.44
1324000000
0
0
0
0
0
0
0
0
0
804730847.02
211869906.25
0
0
19777566.28
134224539.82
33373128.42
8600000
0
0
0
0
0
0
0
0
1488145197.65
0
0
0
0
380575000
0
0
4405296185.44
1987761000.18
0
0
251468108.33
0
2239229108.51
34000000
34247555
700000000
0
3007476663.51
0
7412772848.95
718926000
0
0
0
0
116717958.5
0
55937900.14
0
649041871.69
0
0
0
0
0
1540623730.33
277375405.16
1817999135.49
9230771984.44
1514374503.44
1514374503.44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1628740703.23
739575474.73
0
0
0
0
0
0
0
0
0
86535702.03
0
0
29524290.63
633473955.24
127435447.78
12195832.82
0
0
-42797.82
-46026.45
0
0
-114408997.61
72848312.25
0
49074907.24
13096896.67
0
-90635592.6
5330241.67
0
0
-95965834.27
-98841500.44
2875666.17
-.14
-.14
0
-95965834.27
-98841500.44
2875666.17
1319907829.24
0
0
0
0
0
0
0
0
0
0
6553853.95
23693524.08
472790786.84
0
0
0
0
0
321227044.78
144549071.71
295937607.31
115650696.63
700000
3228.63
611648.4
0
50000000
789888987.69
1700000
0
35010000
4320000
-779604110.66
0
0
0
0
2722000000
755371712.13
2243517585.6
302283463.3
4700000
198243600
733327063.23
0
0
69373649.2
229391838.98
298765488.18
a_5
000428
2013-12-31
233025640.17
0
0
0
0
0
0
0
0
0
0
0
76313386.08
254518407.88
0
0
0
0
0
0
0
0
0
0
107258916.2
0
1994176984.97
0
0
14611651.01
2679904986.31
0
0
0
0
0
0
10420857.97
0
0
0
0
0
3277339259.33
1190997132.84
0
0
0
0
435280531.32
0
0
0
421964588.24
19955413.11
4581738
5360539520.81
0
8040444507.12
1140000000
0
0
0
0
0
0
0
0
0
688376677.5
348662259.46
0
0
25020017.55
149568457.39
6636666.67
8600000
0
0
0
0
0
0
0
0
1114121218.19
0
0
0
0
667875000
150000000
0
4298860296.76
1405978585.78
0
0
100014100
0
1505992685.78
0
35553285.93
300000000
0
1841545971.71
0
6140406268.47
718926000
0
0
0
0
116701746.09
0
55937900.14
0
762557130.48
0
0
0
0
0
1654122776.71
245915461.94
1900038238.65
8040444507.12
1780991430.26
1780991430.26
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1594356862.14
646022020.26
0
0
0
0
0
0
0
0
0
130730662.28
0
0
33816877.05
667433896.52
108003073.32
8350332.71
0
0
556596.46
2951.3
0
0
187191164.58
5295100.31
0
2612385.56
143462.9
0
189873879.33
78541481.78
0
0
111332397.55
119257630.63
-7925233.08
.17
.17
0
111332397.55
119257630.63
-7925233.08
1977743798.31
0
0
0
0
0
0
0
0
0
0
3184825.46
14834410.88
904644493.28
0
0
0
0
0
335471103.41
179446318.04
362042629.12
214158490.8
0
553645.16
223743.76
0
4896772.08
711434069.79
0
0
0
25050000
-730809908.79
13894700
13894700
13894700
0
1964660000
511894800
1298296414.22
258587016.48
4700000
432904000
500662069.3
0
0
-15989348.69
245289110.92
229299762.23
a_6
000428
2012-12-31
247075516.86
0
0
0
0
0
0
0
0
0
0
1600000
84662122.55
143717854.55
0
0
0
0
0
0
0
0
0
0
67031663.28
0
779661308.1
0
0
5733406.61
1329481871.95
0
0
0
0
0
0
10417906.67
0
0
0
0
0
3376760133.93
1145688845.03
0
0
0
0
411340530.03
0
0
0
416166491.91
22137121.29
0
5382511028.86
0
6711992900.81
565000000
0
0
0
0
0
0
0
0
0
914359496.22
97500479.64
0
0
25598732.23
79217402.23
4704657.53
0
0
0
0
0
0
0
0
0
666165036.01
0
0
0
0
339560000
401540000
0
3093645803.86
1642930000
0
0
137918100
0
1780848100
0
36859016.86
920755.11
0
1818627871.97
0
4912273675.83
718926000
0
0
0
0
116701746.09
0
34387603.98
0
686417576.01
0
0
0
0
0
1556432926.08
243286298.9
1799719224.98
6711992900.81
1645126913.59
1645126913.59
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1530726812.11
662926543.89
0
0
0
0
0
0
0
0
0
92546219.64
0
0
33701815.24
620038440.43
111688069.63
9825723.28
0
0
369966.27
-82093.33
0
0
114770067.75
61725085.47
0
1927013.31
899839.73
0
174568139.91
58143860.37
0
0
116424279.54
102091234.68
14333044.86
.14
.14
0
116424279.54
102091234.68
14333044.86
1608627130.88
0
0
0
0
0
0
0
0
0
0
0
44403538.22
478149688.43
0
0
0
0
0
341973767.17
189627145.81
240958752.47
402321315.22
0
0
108593755.19
0
0
812593857.08
10500000
0
32000000
56764744.17
-803264846.06
12000000
12000000
12000000
0
1330000000
961123011.8
965410000
215363913.5
4700000
852663035.59
269686062.71
0
0
-131257468.13
376546579.05
245289110.92
a_7
000428
2011-12-31
359854134.53
0
0
0
0
0
0
0
0
0
0
0
64888350.1
248307054.52
0
0
0
0
0
0
0
0
0
0
72341911.71
0
643323154.67
0
0
3300618.73
1392015224.26
0
0
0
0
0
0
63133978.24
0
0
0
0
0
2501474598.56
967385352.81
0
0
0
0
199826948.58
0
0
0
370294171.23
22731742.2
0
4124846791.62
0
5516862015.88
455000000
0
0
0
0
0
0
0
0
0
327509080.98
98428400.74
0
0
22193186.37
77084154.42
9597808.22
0
0
0
0
0
0
0
0
0
290405039.43
0
0
0
0
330410000
500000000
0
2110627670.16
1397490000
0
0
229413399.25
0
1626903399.25
0
38164747.79
8374596.52
0
1673442743.56
0
3784070413.72
718926000
0
0
0
0
196572154.89
0
34129947.83
0
561510245.4
0
0
0
0
0
1511138348.12
221653254.04
1732791602.16
5516862015.88
1565024277.58
1565024277.58
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1444714006.63
709594588.8
0
0
0
0
0
0
0
0
0
89313625.39
0
0
31952296.06
479884225.38
111291971.09
22677299.91
0
0
56059672.31
2077533.6
0
0
176369943.26
3684527.3
0
8440332.26
0
0
171614138.3
38119609.4
0
0
133494528.9
117861652.17
15632876.73
.16
.16
0
133494528.9
117861652.17
15632876.73
1435158445.48
0
0
0
0
0
0
0
0
0
0
0
110557082.96
448668813.57
0
0
0
0
0
235981733.82
164595096.25
196343186.85
500126697.95
0
0
24763.31
109850000
0
1007735942.2
0
0
0
0
-897861178.89
48000000
48000000
48000000
0
1083000000
346480000
754100000
169702105.28
1316000
22265148.51
531412746.21
0
0
133678265.27
219791758.45
353470023.72
a_8
000428
2010-12-31
365294243.26
0
0
0
0
0
0
0
0
0
0
100000
39314896.36
339044034.77
0
0
0
0
0
0
0
0
0
0
111299152.04
0
287737109.37
0
0
3285403.53
1146074839.33
0
0
0
0
0
0
96056444.64
0
0
0
0
0
2212204870.38
594051742.88
0
0
0
0
213542255.29
0
0
0
276092547.29
21827982.17
0
3413775842.65
0
4559850681.98
309000000
0
0
0
0
0
0
0
0
0
82162490.87
178092554.08
0
0
17255483.41
70509624.1
1990000
0
0
0
0
0
0
0
0
0
186618718.24
0
0
0
0
250738975.16
301131172.36
0
1397499018.22
1305000000
0
0
233939572.6
0
1538939572.6
0
42370490.91
27271818.76
0
1608581882.27
0
3006080900.49
553020000
0
0
0
0
362478154.89
0
31157417.65
0
446621123.41
0
0
0
0
0
1393276695.95
160493085.54
1553769781.49
4559850681.98
1373663642.57
1373663642.57
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1257880216.23
633709200.52
0
0
0
0
0
0
0
0
0
76317168.65
0
0
24489478.64
419235648.53
100851961.95
3276757.94
0
0
738342.61
738342.61
0
0
116521768.95
60563363.5
0
5309998.6
0
0
171775133.85
28277389.57
0
0
143497744.28
136017915.96
7479828.32
.25
.25
0
143497744.28
136017915.96
7479828.32
1395866637.43
0
0
0
0
0
0
0
0
0
0
0
49025419.09
462730192.91
0
0
0
0
0
218571790.92
138083297.96
194487247.93
431019526.8
0
0
0
0
0
531820005.26
78200000
0
84256546.76
0
-694276552.02
900000
900000
900000
0
1214000000
402000000
961200000
146460753.37
0
246792324.76
262446921.87
0
0
-810103.35
220601861.8
219791758.45
a_9
000428
2009-12-31
225014383.16
0
0
0
0
0
0
0
0
0
0
0
65531733.38
360338944.83
0
0
0
0
0
0
0
0
0
0
124646189.09
0
219252656.69
0
0
0
994783907.15
0
0
0
0
0
0
60318102.03
0
0
0
0
0
2301105744.32
112692451.67
0
0
0
0
177519397.88
0
0
0
242490476.54
23370671.58
0
2917496844.02
0
3912280751.17
610000000
0
0
0
0
0
0
0
0
0
93787511.15
162039017.79
0
0
15835331.03
65333108.39
0
27508850.53
0
0
0
0
0
0
0
0
169630689.74
0
0
0
0
199697053.87
0
0
1343831562.5
806200000
0
0
232659880.89
0
1038859880.89
0
23829944.14
46169041
0
1108858866.03
0
2452690428.53
553020000
0
0
0
0
389538356.64
0
29353861.19
0
322309049.34
0
0
0
0
0
1294221267.17
165369055.47
1459590322.64
3912280751.17
1270558477.82
1270558477.82
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1183563691.93
612985764.46
0
0
0
0
0
0
0
0
0
73011818.12
0
0
23720546.29
370871054.67
94388999.73
8585508.66
0
0
-893088.95
-893088.95
0
0
86101696.94
94715941.65
0
1817859.84
0
0
178999778.75
24567027.14
0
0
154432751.61
142907234.43
11525517.18
.26
.26
0
154432751.61
142907234.43
11525517.18
1347075395.11
0
0
0
0
0
0
0
0
0
0
0
108541005.04
414870466.17
0
0
0
0
0
172627617.42
115381810.95
172837923.23
579898582.38
0
0
588041.66
0
0
419486517.77
196627352.77
0
307789729.34
0
-923315558.22
41450000
41450000
41450000
0
1310000000
45000000
831144064.96
145094687.06
0
77683370.99
342527876.99
0
0
-889098.85
225903482.01
225014383.16
a_10
000428
2008-12-31
213754618.17
0
0
0
0
0
0
0
0
0
0
0
79849295.12
333721169.26
0
0
0
0
0
0
0
0
0
0
91895999.88
0
241063682.33
0
0
391559.22
960676323.98
0
0
0
0
0
0
61211190.98
0
0
0
0
0
1649174335.54
61484739.89
1356785.78
0
0
0
154786469.15
0
0
0
223890063.55
23072873.06
0
2174976457.95
0
3135652781.93
702000000
0
0
0
0
0
0
0
0
20000000
63361314.07
80892578.28
0
0
10427932.62
50282212.3
0
0
0
0
0
0
0
0
0
0
313797347.51
0
0
0
0
67732433.28
36910.06
0
1308530728.12
337844064.96
0
0
127128030.79
0
464972095.75
0
10808434.66
64766263.24
0
540546793.65
0
1849077521.77
368680000
0
0
0
0
490021842.12
0
12904117.2
0
337103144.95
0
0
0
0
0
1208709104.27
77866155.89
1286575260.16
3135652781.93
901369735.04
901369735.04
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
842081362.57
424059828.71
0
0
0
0
0
0
0
0
0
49380170.56
0
0
17358130.67
275862447.2
66382394.58
9038390.85
0
0
-531663.9
1002464.78
0
0
58756708.57
89567458.55
0
1341425.85
0
0
146982741.27
14362141.12
0
0
132620600.15
133116179.59
-495579.44
.37
.37
0
0
0
0
892868193.42
0
0
0
0
0
0
0
0
0
0
0
79805181.44
273534480.6
0
0
0
0
0
173919507.44
94389277.26
175122937.87
255707171.69
0
0
4149351.34
0
0
446646955.97
0
0
140330309.57
120000000
-702827914.2
367990000
367990000
7350000
0
762000000
52600000
659800000
77935232.5
0
10570000
434284767.5
0
0
-12835975.01
226590593.18
213754618.17
a_11
000428
2007-12-31
226590593.18
0
0
0
0
0
0
0
0
0
0
9000000
49239206.7
152368919.25
0
0
0
0
0
0
0
0
0
0
109538493.16
0
456715627.48
0
0
0
1003452839.77
0
0
0
0
0
0
61742854.88
0
0
0
0
0
936844226.04
93368922.46
0
0
0
0
89579272.4
0
0
0
104747177.35
5337288.38
0
1291619741.51
0
2295072581.28
502000000
0
0
0
0
0
0
0
0
0
42990618.62
51013960.14
0
0
10954235.84
65938835.19
0
691076.08
0
0
0
0
0
0
0
0
151344481.16
0
0
0
0
65000000
0
0
889933207.03
415644064.96
0
0
102881600
26350000
544875664.96
0
0
83675985.46
0
628551650.42
0
1518484857.45
345680000
0
0
0
0
147932342.12
0
11586783.71
0
211365065.99
0
0
0
0
0
716564191.82
60023532.01
776587723.83
2295072581.28
611823849.63
611823849.63
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
528223514.75
233847506.64
0
0
0
0
0
0
0
0
0
30557707.89
0
0
10974882.63
213545580.99
37358970.25
1938866.35
0
0
549282.14
816278
0
0
84149617.02
115255315.96
0
1667169.86
0
0
197737763.12
23363456.07
0
0
174374307.04
161266216.33
13108090.71
.47
.47
0
0
0
0
591167374.44
0
0
0
0
0
0
0
0
0
0
0
282237643.46
162771302.86
0
0
0
0
0
116797364.42
68065192.31
188673581.25
337097577.06
5191108.92
1438007.58
3123567.48
0
0
629817914.9
0
0
0
0
-620065230.92
12200000
12200000
0
0
839000000
0
437500000
36873403.35
0
0
376826596.65
0
0
93858942.79
132731650.39
226590593.18
a_12
000428
2006-12-31
132731650.39
0
0
0
0
0
0
0
0
0
240642.77
150000
181082989.85
284715421.8
0
0
0
0
0
0
0
0
0
0
154532130.64
0
32051217.08
0
0
981820.34
631953742.23
0
0
0
0
0
0
73245654.13
0
73245654.13
0
0
0
597491788.01
3837647.85
0
0
0
0
99115146.91
0
0
0
79670231.52
0
0
853360468.42
0
1485314210.65
479500000
0
0
0
0
0
0
0
0
0
30020291.42
45962454.93
0
0
4853022.97
42381152.66
0
691076.08
0
0
0
0
0
0
0
0
172474641.7
0
0
0
0
0
0
0
775882639.76
100000000
0
0
0
24350000
124350000
0
0
0
0
124350000
0
900232639.76
172840000
0
0
0
0
333303064.12
0
35684704.5
0
8660602.35
0
0
0
0
0
550488370.97
34593199.92
585081570.89
1485314210.65
523633338.43
523633338.43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
429136238.45
208598576.19
0
0
0
0
0
0
0
0
0
28451340.98
0
0
3307747.79
159531670.8
29246902.69
0
0
0
19745111.6
0
0
1427811.67
115670023.25
3856643.36
0
478843.72
0
0
119047822.89
30507645.27
0
0
88540177.62
81744852.25
6795325.37
0
0
0
0
0
0
553650040.59
0
0
0
0
0
0
0
0
0
0
0
22119559.17
144704647.08
0
0
0
0
0
81669422.66
66756511.36
97810710.58
184828308.08
48700000
3458082.17
6000
0
0
62613937.57
258700001
0
0
15697107.53
-284846963.93
2250000
2250000
0
0
575000000
22692.74
461150000
28467503.63
0
4033984.08
83621205.03
0
0
-16397450.82
0
0
a_13
000428
2005-12-31
149129101.21
0
0
0
0
0
0
0
0
0
20151685.97
0
141075454.71
10587090.51
0
0
0
0
0
0
0
0
0
0
119643108.57
0
19828970.79
0
0
1104355.94
341876659.13
0
0
0
0
0
0
80568386.45
0
80568386.45
0
0
0
601064314.07
9610093.51
0
0
0
0
56779185.07
0
0
0
72713750.7
0
0
820735729.8
0
1162612388.93
278150000
0
0
0
0
0
0
0
0
0
32212366.3
10511103.49
0
0
9048262.42
39866833.5
0
691076.08
0
0
0
0
0
0
0
0
129524485.74
0
0
0
0
20000000
131262.5
0
520135390.03
139500000
0
0
0
4400000
143900000
0
0
0
0
143900000
0
664035390.03
172840000
0
0
0
0
337515782.5
0
58917661.13
0
-96244319.28
0
0
0
0
0
473029124.35
25547874.55
498576998.9
1162612388.93
460737994.18
460737994.18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
417426581.71
201201297.18
0
0
0
0
0
0
0
0
0
27512904.25
0
0
4726165.43
158485259.9
25500954.95
0
0
0
-10784598.64
0
0
679116.7
33205930.53
647846.12
0
501750.52
0
0
33352026.13
20206758.22
0
0
13145267.91
10173883.91
2971384
0
0
0
0
0
0
454516338.13
0
0
0
0
0
0
0
0
0
0
200000
21089249.45
138495527.15
0
0
0
0
0
83267334.55
59198678.82
94385062.81
100458984.25
6347702.5
1404159.69
300000
0
8870.81
52784886.82
5000000
0
0
1324511.81
-51048665.63
0
0
0
0
308150000
0
341000000
42864227.34
0
0
-75714227.34
0
0
-26303908.72
0
0
a_14
000428
2004-12-31
171928605.66
0
0
0
0
0
0
0
0
0
76000000
0
95779700.4
5189440.36
0
0
0
0
0
0
0
0
0
0
74103747.21
0
18132793.24
0
0
1138013.51
368168553.17
0
0
0
0
0
0
108351949.26
0
108351949.26
0
0
0
587796679.28
5782989.15
0
0
0
0
57953991.16
0
0
0
68121589.4
0
0
828007198.25
0
1196175751.42
141000000
0
0
0
0
0
0
0
0
0
19771064.33
7990246.27
0
0
12712545.69
40131263.93
0
691076.08
0
0
0
0
0
0
0
0
65803355.58
0
0
0
0
0
626440.83
0
288725992.71
234500000
0
0
0
300000
234800000
0
0
0
0
234800000
0
523525992.71
172840000
0
0
0
0
337515782.5
0
75807161.48
0
64186226.34
0
0
0
0
0
650349170.32
22300588.39
672649758.71
1196175751.42
460788131.21
460788131.21
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
397502473.91
196654222.51
0
0
0
0
0
0
0
0
0
28063984.74
0
0
3531600.08
148806703.78
20445962.8
0
0
0
-7207790.46
0
0
1928017.32
58005884.16
1761546.2
0
1728825.25
0
0
58038605.11
23108325.82
0
0
34930279.29
30512710.06
4417569.23
0
0
0
0
0
0
459825990.03
0
0
0
0
0
0
0
0
0
0
146000
3378459.52
119597551.99
0
0
0
0
0
72434797.29
66654045.76
119852333.72
84811720.79
1844659.05
989109.1
2100700
0
0
58820243.71
91179578.52
0
0
66280.83
-145131634.91
0
0
0
0
196000000
0
165000000
37732454.46
0
0
-6732454.46
0
0
-67052368.58
0
0
a_15
000428
2003-12-31
238980974.24
0
0
0
0
0
0
0
0
0
0
0
49712505.41
11014918.51
0
0
0
0
0
0
0
0
0
0
33318204.59
0
16569285.77
0
0
3440483.39
319718167.32
0
0
0
0
0
0
64562976.41
0
64562976.41
0
0
0
600868671.66
49251398.51
0
0
0
0
70205916.64
0
0
0
53921853.65
0
0
838810816.87
0
1158528984.19
165000000
0
0
0
0
0
0
0
0
0
16202381.89
6684499.18
0
0
10235599.4
44136681.04
0
691076.08
0
0
0
0
0
0
0
0
57693807.6
0
0
0
0
0
0
0
300644045.19
179500000
0
0
0
0
179500000
0
0
0
0
179500000
0
480144045.19
172840000
0
0
0
0
337515782.5
0
67056407.43
0
67638512.49
0
0
0
0
0
645050702.42
33334236.58
678384939
1158528984.19
394962801.4
394962801.4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
337735733.88
165565457
0
0
0
0
0
0
0
0
0
25147797.52
0
0
2864328.49
124904911.36
19253239.51
0
0
0
-4475417.74
0
0
1860616.56
54612266.34
644190.47
0
5027264.95
0
0
50229191.86
24477082.7
0
0
25752109.16
25870338.95
-118229.79
0
0
0
0
0
0
391193167.9
0
0
0
0
0
0
0
0
0
0
0
33767528.09
161715981.92
0
0
0
0
0
57437312.59
70808712.81
60998317.37
74000371.3
0
1104272.83
69000
0
0
71766527.43
0
0
0
0
-70593254.6
0
0
0
0
345000000
0
235500000
26770761.06
0
0
82729238.94
0
0
86136355.64
0
0
a_16
000428
2002-12-31
152844618.6
0
0
0
0
0
0
0
0
0
0
0
12719561.51
10973743.97
0
0
0
0
0
0
0
0
0
0
38819555.73
0
12490928.62
0
0
1579535.5
229427943.93
0
0
0
0
0
0
70142666.98
0
70142666.98
0
0
0
532348881.76
73090898.13
0
0
0
0
73656812.11
0
0
0
49809428.1
0
0
799048687.08
0
1028476631.01
160000000
0
0
0
0
0
0
0
0
0
14432385.08
4002024.97
0
0
9633303.32
33580786.79
0
25926000
0
0
0
0
0
0
0
0
34539569.76
0
0
0
0
0
0
0
282114069.92
75000000
0
0
0
0
75000000
0
0
0
0
75000000
0
357114069.92
172840000
0
0
0
0
337483270.23
0
63400508.5
0
63087567.38
0
0
0
0
0
636811346.11
34551214.98
671362561.09
1028476631.01
327635262.85
327635262.85
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269286456.72
140566144.82
0
0
0
0
0
0
0
0
0
20813702.42
0
0
3131478.77
95092005.43
9683125.28
0
0
0
-3544376.88
0
0
2573511.1
57377940.35
1506303.25
0
562877.82
0
0
58321365.78
21179858.35
0
0
37141507.43
35550114.39
1591393.04
0
0
0
0
0
0
305368223.46
0
0
0
0
0
0
0
0
0
0
317741.99
173922306.48
119552160.31
0
0
0
0
0
45254680.8
59228159.96
181116179.96
74457090.9
0
2040008.63
384850
0
0
168537343.49
0
0
0
0
-166112484.86
0
0
0
0
235000000
0
170000000
78819125.28
0
0
-13819125.28
-2023.43
0
-105476542.67
0
0
a_17
000428
2001-12-31
258321161.27
0
0
0
0
0
0
0
0
0
0
0
63966091.94
2416991.92
0
0
0
0
0
0
0
0
0
0
59808473.47
0
12150508.16
0
0
540908.4
337395661.69
0
0
0
0
0
0
73312036.81
0
73312036.81
0
0
0
259404252.14
263838722.49
0
0
0
0
76092196.74
0
0
0
26483616.06
0
0
699130824.24
0
1036526485.93
160000000
0
0
0
0
0
0
0
0
0
55250997.14
5162762.57
0
0
8812381.76
38546919.56
0
69136000
0
0
0
0
0
0
0
0
31645908.6
0
0
0
0
0
0
0
368554969.63
10000000
0
0
0
0
10000000
0
0
0
0
10000000
0
378554969.63
172840000
0
0
0
0
337483270.23
0
55687168.23
0
67619212.78
0
0
0
0
0
633629651.24
24341865.06
657971516.3
1036526485.93
225606106.87
225606106.87
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
175596658.31
94064828.87
0
0
0
0
0
0
0
0
0
14649303.91
0
0
2208474.23
59050325.66
5623725.64
0
0
0
5757306.62
0
0
2363432.92
58130188.1
4091773.73
0
709974.92
0
0
61511986.91
9328463.99
0
0
52183522.92
49409296.47
2774226.45
0
0
0
0
0
0
228994030.74
0
0
0
0
0
0
0
0
0
0
11409500
91597210.15
92521127.7
0
0
0
0
0
50738151.24
33535219.24
86548696.17
68657546.54
43681972
1897941.74
300000
0
119574.73
0
23700000
0
0
0
-175705794.25
0
0
0
0
20000000
0
92000000
2890908.69
0
0
232281837.35
-305.29
0
125233284.35
0
0
a_18
000428
2000-12-31
133087876.92
0
0
0
0
0
0
0
0
0
68437637
0
17178394.57
16344659.8
0
0
0
0
0
0
0
0
0
0
9225273.96
0
10316791.55
0
0
589221.68
245954581.52
0
0
0
0
0
0
62628294.17
0
62164794.17
0
0
0
272737904.97
10355205.91
0
0
0
0
85903865.03
0
0
0
25440016.13
0
1881800.44
458483586.65
0
704438168.17
70000000
0
0
0
0
0
0
0
0
0
7652340.67
1083916.1
0
0
7543005.33
37502276.52
0
0
0
0
0
0
0
0
0
0
41243803.53
0
0
0
0
10000000
0
0
175025342.15
0
0
0
0
0
0
0
0
0
0
0
0
175025342.15
158800000
0
0
0
0
201106900.77
0
46674017.05
0
98036688.84
0
0
0
0
0
504617606.66
24795219.36
529412826.02
704438168.17
192800759.56
192800759.56
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
159124222.03
84772807.03
0
0
0
0
0
0
0
0
0
11398950.1
0
0
6758403.15
51611252.53
4716039.87
-133230.65
0
0
2674087.18
0
0
2540792.47
38891417.18
8513847.25
0
66563
0
0
47338701.43
8202010.08
0
0
39136691.35
36293240.68
2843450.67
0
0
0
0
0
0
193111122.82
0
0
0
0
0
0
0
0
0
0
2473400
185379981.15
100823161
0
0
0
0
0
24462796.16
20812523.32
70461746.45
164404277.04
26105055.12
0
339288.51
0
2898216.88
74030286.27
58455665
0
0
0
-103143390.76
0
0
0
0
70000000
379954.59
41000000
12248084.04
0
1141420.71
15990449.84
-16390.89
0
77234945.23
0
0
a_19
000428
1999-12-31
65834903.69
0
0
0
0
0
0
0
0
0
0
0
154774816.4
275345.75
0
0
0
0
0
0
0
0
0
0
149089904.24
0
7596075.67
0
0
489718.8
228970860.31
0
0
0
0
0
0
13580520.39
0
13117020.39
0
0
0
345132785.07
22561012.97
0
0
0
0
13680000
0
0
0
1827496.55
0
1859744.75
398178059.73
0
627148920.04
41200000
0
0
0
0
0
0
0
0
0
4972115.36
1805516.01
0
0
3977761.76
32208189.93
0
0
0
0
0
0
0
0
0
0
31512107.46
0
0
0
0
10000000
0
0
125675690.52
0
0
0
0
0
0
0
0
195977.99
0
195977.99
0
125871668.51
158800000
0
0
0
0
201662832.74
0
43087826.32
0
66886012.37
0
0
0
0
0
470436671.43
30840580.1
501277251.53
627148920.04
142737006.63
142737006.63
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114544816.51
63885474.26
0
0
0
0
0
0
0
0
0
8597654.5
0
0
4034231.23
34629780.31
3354209.53
43466.68
0
0
-1080912.33
0
0
9057626.65
36168904.44
6107920.21
0
344908.66
0
0
41931915.99
6140732.29
0
0
35791183.7
34524875.73
1266307.97
0
0
0
0
0
0
157327349.65
0
0
0
0
0
0
0
0
0
0
2300250.8
1657794.66
34603031.48
0
0
0
0
0
20118086.92
15912282.77
81991700.2
8660293.74
0
647280.26
585435.88
0
0
63581214.46
0
0
0
0
-62348498.32
0
0
0
0
41000000
736165.35
36000000
26402913.75
0
978123.69
-21644872.09
-113459.06
0
-75446535.73
0
0
a_20
000428
1998-12-31
141281440.42
0
0
0
0
0
0
0
0
0
0
0
126766081.99
223389.31
0
0
0
0
0
0
0
0
0
0
117954736.04
0
8233209.81
0
0
79333.34
276583454.87
0
0
0
0
0
0
25530558.44
0
25530558.44
0
0
0
322773593.67
13292052.05
0
0
0
0
0
0
0
0
3128956.79
0
0
364725160.95
0
641308615.82
26200000
0
0
0
0
0
0
0
0
0
6096105.26
2732181.21
0
0
4466394.31
55542334.79
0
79400000
0
0
0
0
0
0
0
0
1072414.82
0
0
0
0
0
0
0
175509430.39
10000000
0
0
0
0
10000000
0
0
0
0
10000000
0
185509430.39
158800000
0
0
0
0
201662832.74
0
31773545.99
0
48415547.33
0
0
0
0
0
440651926.06
15147259.37
455799185.43
641308615.82
159610363.46
159610363.46
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112590370.68
56724786.02
0
0
0
0
0
0
0
0
0
9376439.8
0
0
6859716.11
33179431.56
6449997.19
0
0
0
-1254927.89
0
0
10318813.18
56083878.07
6152026.45
0
1326480.98
0
0
60909423.54
7477954.04
0
0
53431469.5
52292149.01
1139320.49
0
0
0
0
0
0
158760352.59
0
0
0
0
0
0
0
0
0
0
0
70169686.34
48420437
0
0
0
0
0
15139262.14
14307079.02
145263815.09
5799445.68
0
0
0
0
2182277.25
9236141.17
10990000
0
0
0
-18043863.92
142253083
142253083
0
0
25200000
170225.8
25000000
14620752
0
860886.07
127141670.73
-18137.1
0
114879115.39
0
0
a_21
000428
1997-12-31
26402325.03
0
0
0
0
0
0
0
0
0
0
0
112654520.5
0
0
0
0
0
0
0
0
0
0
0
88883474.14
0
8842607.02
0
0
0
147899452.55
0
0
0
0
0
0
0
0
4822491.18
0
0
0
207314775.21
125645437.26
0
0
0
0
11277649.66
0
0
0
3320335.28
0
0
352380688.59
0
500280141.14
26150000
0
0
0
0
0
0
0
0
0
7201036.9
0
0
0
2785962.52
25577407.2
0
28800000
0
0
0
0
0
0
0
0
22161861.72
0
0
0
0
0
50130
0
112726398.34
45990767.07
0
0
0
0
45990767.07
0
0
0
0
45990767.07
0
158717165.41
144000000
0
0
0
0
76258092.53
0
23929723.64
0
83367220.67
0
0
0
0
0
327555036.84
14007938.89
341562975.73
500280141.14
204355424.84
204355424.84
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122629661.77
60773687.46
0
0
0
0
0
0
0
0
0
11969458.64
0
0
1656406.15
36418961.37
11811148.15
0
0
0
-1487.05
0
0
0
81724276.02
6330720.33
0
46000
0
0
88008996.35
8728600.94
0
-2868.46
79283263.87
74407179.91
4876083.96
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
a_22
000428
1996-12-31
21408336.56
0
0
0
0
0
0
0
0
0
0
0
94063979.83
2957648.15
0
0
0
0
0
0
0
0
0
0
75815337.86
0
7072597.02
0
0
478861.71
125981423.27
0
0
0
0
0
0
0
0
12658117.65
0
0
0
152759804.03
181671546.18
0
0
0
0
0
0
0
0
3584258.99
0
0
350673726.85
0
476655150.12
44088124.93
0
0
0
0
0
0
0
0
0
10495958.92
1603413.26
0
0
3854216.27
11918337.04
0
0
0
0
0
0
0
0
0
0
75646474.11
0
0
0
0
1200000
0
0
148806524.53
42360767.07
0
0
0
0
42360767.07
0
0
0
0
42360767.07
0
191167291.6
144000000
0
0
0
0
76258092.53
0
9046603.52
0
47350125.27
0
0
0
0
0
276654821.32
8833037.2
285487858.52
476655150.12
175185633.22
175185633.22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114579314.87
34137505.1
0
0
0
0
0
0
0
0
0
10413143.8
0
0
13402523.67
38678323.58
17947818.72
0
0
0
2392789
0
0
2875367.75
65874475.1
3806447.6
0
2079678
0
0
67601244.7
6310914.59
0
-21664.49
61311994.6
56366565.72
4945428.88
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23|76
序号
_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
_40
_41
_42
_43
_44
_45
_46
_47
_48
_49
_50
_51
_52
_53
_54
_55
_56
_57
_58
_59
_60
_61
_62
_63
_64
_65
_66
_67
_68
_69
_70
_71
_72
_73
_74
_75
a_00_会计条目
证券代码
会计期间
1000
1001
1002
1003
1004
1005
1006
1140
1141
1142
1143
1144
1145
1146
1147
1149
1150
1152
1153
1154
1200
1201
1202
1203
1204
1206
1207
1208
1209
1210
1211
1212
1213
1214
1216
1217
1218
1219
1220
1223
1229
1230
1231
1232
1240
1241
1250
1251
1252
1253
1500
1501
1300
1301
1302
1303
1304
1305
1306
1307
1308
1309
1310
1311
1312
1313
1314
1315
1316
1317
1318
1503
1504
1319
a_0
000428
2018-12-31
-408260103.7
1035853928.88
898711104.54
283111218.27
233133591.27
2867680000
3560387090.89
-.2845
-.097
2.9323
.659
.6771
.0935
-.4261
.9037
-.7288
.1331
-227279801.45
.6283
.3214
245674515.67
1376507835.3
3865070377.08
715131972.95
1239735784.78
840000
128264441.52
3210884509.49
566269741.68
965115211.75
.8476
-.1964
1125.7574
1041.1206
.2834
.3289
22.636
.4476
.5384
.3069
-.0277
.0284
.6027
.2725
-216478127.42
-471009432.8
1.032
-.032
.684
.316
0
272809719.06
1109.6326
.124
16.1248
.0423
.0155
.6745
.31
.1913
.5371
.0994
.1723
.2035
.6131
.5689
0
.0813
.0756
113.2078
.2063
211704380.79
310843755.85
.4378
a_1
000428
2017-12-31
-384610170.36
1083387769.69
896800770.12
356119153.33
142161414.75
3054716452.4
3151324959.58
-.0242
-.0078
3.0958
.677
.5614
.114
-.3618
.861
-.0665
.1178
874925111.86
.6743
.2839
300124235.45
2763688024.44
4470850502.76
594119894.94
1198913415.02
960000
130271725.75
3431180286.26
823833535.52
1856519737.3
.85
-2.6393
1522.4559
1407.9014
.296
.2423
22.8067
.5255
.552
.3904
.0217
.0313
.5709
.2587
15383894.06
-945620514.13
1.0323
-.0323
-1.5413
2.5413
0
283268489.53
1506.4518
.199
16.0041
.0415
-12.1584
13.376
-.2176
.3061
.4952
.0658
.1328
.3038
.7531
.9045
0
.0802
.0619
137.6489
.1624
222476372.2
297498199.09
.2761
a_2
000428
2016-12-31
-378458410.12
1114757146.95
1011905092.25
33958071.74
323960764.59
1985535149.86
2068979876
-.1474
-.0491
2.9992
.6666
.6087
.1291
-.377
.8912
-.4362
.1127
-10599706.41
.7123
.2272
314801809.74
2809451827.73
4843119780.85
46811297.35
1209446195.58
1080000
73594104.24
3614829964.76
798564804.4
1525019552
.9285
-.2349
1844.2308
1681.1696
.281
.2009
13.3509
.502
.5655
.485
-.0161
.0228
.5928
.2756
-9013621.72
-427206291.71
.9767
.0233
.6591
.3409
0
297919467.1
1816.8919
.2396
27.3389
.049
.0036
.9758
.0206
.3154
.5436
.0053
.1358
.2568
.741
.8671
0
.0765
.0645
202.7978
.2293
259522046.91
266087125.9
.35
a_3
000428
2015-12-31
-207106033.49
1155386324.57
972111750.7
146315068.18
440728739.71
3594829000
3056423498.79
-.0103
-.0037
2.7943
.6421
.4926
.1639
-.1734
.6553
-.0293
.1254
231525050.51
.8294
.3015
300400591.97
3220459443.6
5259147940.86
11397382.04
1032426882.77
0
581611277.01
3012267493.11
1035030576.35
2067913071.59
.7946
-5.2376
1516.692
1331.4699
.3351
.2451
13.2526
.698
.5426
.5279
.0647
.0201
.5226
.1126
-8602861.33
-266517350.21
.9359
.0641
-.3665
1.3665
1637829000
257444465.3
1489.1502
.2318
27.5418
.0846
-6.8623
7.6165
.2459
.3382
.5522
.0012
.1084
.3382
.6838
1.1514
0
.0447
.0509
230.8519
.1832
266290156.78
300968364.37
.3823
a_4
000428
2014-12-31
-102170366.97
1350155207.27
1234504510.64
51314877.03
830918987.69
3477371712.13
2744044648.9
-.0528
-.0104
5.0774
.8031
.4981
.1579
-.0675
.522
-.0634
.1641
23730607.19
.6938
.1828
400610073.39
2835137870.94
5258331485.36
10374831.52
1126927796.62
0
810220683.42
3692336000.18
1204850414.37
2515586434.4
.7449
-1.2051
1066.315
879.5094
.4342
.3484
19.4946
.3435
.5116
.511
.0048
.0195
.4183
.0842
23773405.01
-119696441.46
.8474
.1526
1.03
-.03
0
295937607.31
1047.5918
.2439
18.7232
.0522
.0004
1.2473
-.2477
.3071
.5697
.0011
.1221
.3394
.5943
.8278
0
.0345
.0549
231.4054
.2084
472790786.84
321227044.78
.5383
a_5
000428
2013-12-31
194984900.83
1995763034.65
1781604543.85
5674161
736484069.79
2490449500
1989787430.7
.0586
.0138
4.2317
.7637
.5234
.1973
.1095
.4544
.0625
.2215
3239311.21
.6234
.1595
446501739.35
2558034419.1
4468336392.17
10420857.97
1003652837.88
0
350789952.6
3213853585.78
1247180697.83
1679371984.86
.9491
1.9236
800.2634
629.4836
.5353
.4658
21.9097
.4684
.6373
.4639
.0347
.019
.3748
.0606
2682714.75
108093086.34
.8706
.1294
1.0712
-.0712
0
362042629.12
783.6041
.248
16.6593
.0428
.005
.9709
.0241
.3181
.5557
.0013
.1248
.2735
.7001
.8339
0
.0336
.0541
229.0473
.3362
904644493.28
335471103.41
.4375
a_6
000428
2012-12-31
124225824.76
1653030669.1
1250709353.88
108593755.19
911858601.25
2303123011.8
2033436949.09
.0647
.0173
3.7295
.7319
.5186
.2273
.0755
.4653
.0708
.2451
60168038.43
.4297
.1777
438303613.2
1256716802.06
4522448978.96
10417906.67
922409213.12
0
42484429.5
2547490000
1153535127.18
1211248548.65
.8357
3.4556
408.5074
203.1166
.5597
.9317
21.7681
.4987
.597
.252
.0362
.0205
.3769
.0679
59798072.16
56256241.11
.8648
.1352
.8769
.1231
0
240958752.47
391.7397
.1162
16.7677
.0515
.0032
.4832
.5136
.1872
.6738
.0016
.1374
.2466
.6298
.5219
0
.0438
.0613
239.6601
.0964
478149688.43
341973767.17
.6449
a_7
000428
2011-12-31
142987570.86
1545715528.44
1045588830.49
109874763.31
1007735942.2
1477480000
946067253.79
.077
.0242
3.1838
.6859
.5769
.1388
.0914
.3982
.0853
.2837
51303867.35
.6595
.3547
393025913.43
1316372693.82
3468859951.37
63133978.24
668495392.45
0
56137152.53
2182900000
563379570.3
1037790843.42
.7838
3.7464
251.6215
208.6557
.664
1.5243
30.0091
.7706
.5466
.3048
.0509
.0204
.3066
.0711
-4755804.96
82190661.55
.8721
.1279
.8829
.1171
0
196343186.85
239.4586
.1166
12.163
.0415
.4199
.6157
-.0356
.2386
.6288
.0114
.1212
.2743
.5578
.6377
0
.051
.0362
105.6994
.2311
448668813.57
235981733.82
.6402
a_8
000428
2010-12-31
119060184.28
1444892056.52
1013872529.72
0
694276552.02
1616900000
1354453078.13
.0924
.0315
2.9347
.6592
.6203
.1158
.0867
.3964
.1045
.3013
55991707.51
.8201
.6142
297920529.46
1031490283.76
2806256613.26
96056444.64
626047340.32
0
71632309.67
1864738975.16
390390643.37
750951281.96
.8685
3.0037
159.9493
187.1673
.6087
2.4999
26.1783
.9276
.5387
.2059
.0539
.0178
.3052
.0734
55253364.9
87506036.77
.8967
.1033
.9479
.0521
0
194487247.93
146.0065
.0631
13.9428
.0286
.0051
.6098
.385
.2262
.6154
.0211
.1373
.2498
.4649
.6146
0
.0541
.0468
71.1626
.6843
462730192.91
218571790.92
.6998
a_9
000428
2009-12-31
95580294.55
1455616400.15
875717817.77
588041.66
923903599.88
1396450000
1053922123.01
.1058
.0395
2.6804
.6269
.6588
.1374
.0752
.3849
.1215
.3248
92004992.86
.7403
.5771
265861148.12
870137718.06
2413798195.99
60318102.03
568026735.09
0
97507835.67
1615897053.87
360824912.5
475968462.16
.9062
3.755
157.929
193.5812
.6433
2.6633
17.479
.9904
.5175
.1632
.053
.0187
.2919
.0743
92898081.81
62427758.75
.8867
.1133
.9254
.0746
0
172837923.23
137.0468
.056
20.8822
.0516
-.0058
.4042
.6015
.2224
.617
.0154
.1452
.1941
.5479
.6156
0
.0584
.0454
75.473
.6334
414870466.17
172627617.42
.4989
a_10
000428
2008-12-31
68326763.32
972673374.86
716966203.17
4149351.34
706977265.54
1182590000
748305232.5
.1031
.0423
2.4372
.5897
.599
.1217
.0758
.399
.1471
.2875
87694368.8
.7342
.5499
248319722.39
868388764.88
1712015861.21
61211190.98
494036964.86
0
75574697.9
1107576498.24
235772471.93
505728551.6
.8466
1.9281
328.2577
404.0195
.6971
1.2155
13.055
1.052
.5295
.1842
.0511
.0193
.306
.0736
88226032.7
44926231.35
.9395
.0605
1.0037
-.0037
360640000
175122937.87
300.299
.0769
27.9587
.0886
-.004
.3388
.6653
.2769
.546
.0195
.1576
.2735
.7077
.8674
0
.0599
.0494
68.8895
.4925
273534480.6
173919507.44
.305
a_11
000428
2007-12-31
85539201.23
873405017.9
536307440.84
9752683.98
629817914.9
851200000
474373403.35
.2245
.076
2.9553
.6616
.6471
.1125
.1398
.428
.285
.2666
114137428.24
1.1276
.6144
110084465.73
893914346.61
1030213148.5
61742854.88
309202231.29
26350000
84367061.54
982644064.96
170897649.79
364943142.7
.8258
1.9332
452.8767
498.0229
.7975
.9569
5.1098
1.027
.6178
.5132
.062
.0179
.349
.0611
113588146.1
60236878.8
.9227
.0773
.9248
.0752
12200000
188673581.25
381.4449
.199
71.4318
.0805
.0032
.3454
.6514
.3895
.4489
.0269
.1347
.2403
.5861
1.0212
0
.038
.039
60.1401
.5427
162771302.86
116797364.42
.423
a_12
000428
2006-12-31
94497099.98
575769599.76
390941291.68
52164082.17
337011046.1
577272692.74
493651487.71
.1513
.0596
2.5386
.6061
.6437
.1369
.1805
.3668
.1691
.3525
24550722.91
.8145
.7732
-74621256.35
630731279.12
601329435.86
73245654.13
180007841.54
24350000
691076.08
579500000
123216921.98
197515717.78
.9037
2.0875
157.7222
342.3138
.8738
8.0416
3.2493
1.0353
.6016
.0413
.079
.0063
.3047
.0559
4805611.31
63989454.71
.9409
.0591
.9233
.0767
2250000
97810710.58
45.3893
.0216
112.333
.3458
.223
.7227
.0543
.4246
.4048
.0493
.1212
.2194
.8619
1.0905
0
.0505
.0667
57.5719
.6049
144704647.08
81669422.66
.1726
a_13
000428
2005-12-31
43311412.47
475805587.58
375346603.33
8060733
59109398.63
308150000
383864227.34
.0264
.0113
2.3319
.5712
.6591
.138
.094
.4096
.0285
.3963
-9959386.34
.6573
.6192
-26777671.9
320620617.22
610674407.58
80568386.45
150748977.68
4400000
691076.08
437650000
91638565.71
134746824.32
.8432
7.6422
128.2525
101.0162
.7751
10.6002
3.8905
1.0123
.5633
.0381
.029
.0103
.344
.0553
825212.3
23104654.25
.9488
.0512
.774
.226
0
94385062.81
34.4333
.0171
93.8192
.3062
-.8204
1.7576
.0628
.2758
.5253
.0693
.1297
.2029
.7833
.7812
0
.0583
.0488
36.4936
.246
138495527.15
83267334.55
.3187
a_14
000428
2004-12-31
63285657.3
463350449.55
378538728.76
4934468.15
150066103.06
196000000
202732454.46
.0519
.0292
1.7783
.4377
.7173
.154
.1373
.375
.0758
.3852
-5247052.19
1.2751
1.2123
70017842.19
291030539.66
593579668.43
108351949.26
203213594.07
300000
691076.08
375500000
80605120.22
67420872.49
.8529
2.428
89.8281
70.1095
.7753
11.3339
6.3342
1.9191
.5732
.0628
.0481
.0077
.3229
.0444
1960738.27
40177331.48
.9668
.0332
.8735
.1265
0
119852333.72
32.2044
.0152
57.6237
.2079
-.2063
1.1502
.0561
.2433
.4962
.0906
.1699
.1288
.5515
.9805
0
.0544
.0484
24.4837
.2878
119597551.99
72434797.29
.6245
a_15
000428
2003-12-31
57227067.52
424960695.99
350960324.69
1173272.83
71766527.43
345000000
262270761.06
.038
.0222
1.7078
.4144
.7175
.1609
.1449
.3722
.0652
.3409
-6997875.66
1.0634
1.0083
20603649.06
316277683.93
650120070.17
64562976.41
127568253.68
0
691076.08
344500000
77259161.51
58384883.68
.8465
2.8736
60.8805
49.0969
.6971
11.3946
12.6526
1.9465
.5808
.0551
.0383
.0073
.3162
.0487
-2522457.92
32749984.82
.9509
.0491
1.0046
-.0046
0
60998317.37
32.0326
.0143
28.8479
.1259
-.1738
1.2717
-.098
.273
.5612
.0557
.1101
.1216
.6262
.9281
0
.0559
.0606
23.6877
.2921
161715981.92
57437312.59
.521
a_16
000428
2002-12-31
58348806.13
479608271.93
405151181.03
2424858.63
168537343.49
235000000
248819125.28
.0553
.0361
1.5319
.3472
.6581
.1726
.1781
.3293
.1134
.3186
-27440.35
.8132
.769
49809428.1
189028852.7
605439779.89
70142666.98
163865331.44
0
25926000
235000000
61648500.16
60465569.76
.7966
2.0047
74.7081
65.5617
.8276
11.4089
8.5449
2.3364
.571
.0443
.0478
.0096
.2902
.0296
3516936.53
37168947.78
.9485
.0515
.9572
.0428
0
181116179.96
31.9925
.0121
42.7156
.0388
-.0954
1.0007
.0947
.1838
.5887
.0682
.1593
.1693
.79
.9763
0
.0412
.0716
24.0206
.2171
119552160.31
45254680.8
.3191
a_17
000428
2001-12-31
50009448.56
332000740.89
263343194.35
45999488.47
23700000
20000000
94890908.69
.0793
.0503
1.5753
.3652
.4491
.2847
.2217
.2965
.2313
.2177
11502538.35
.9155
.8825
-33324857.41
336854753.29
523242974.63
73312036.81
103116721.2
0
69136000
170000000
107773061.03
100781908.6
.8675
1.3157
109.2303
-8.9445
.8479
8.3735
5.5606
2.1094
.5831
.033
.057
.0098
.2617
.0249
5745231.73
40680984.57
.963
.037
.9468
.0532
0
86548696.17
43.59
.0117
65.6404
.2835
.1103
.7796
.1101
.325
.5048
.0707
.0995
.2662
.9736
1.9847
0
.0331
.0734
123.1989
.0855
92521127.7
50738151.24
.0588
a_18
000428
2000-12-31
33543306.88
380964503.97
216560226.93
29342560.51
132485951.27
70379954.59
54389504.75
.0739
.0556
1.3306
.2485
.4571
.3073
.174
.3272
.203
.2737
13662163.9
1.4053
1.3463
86070679.61
176927722.84
283093110.88
62628294.17
181789040.28
0
0
80000000
53781538.62
41243803.53
.8561
4.2008
201.3293
219.2158
.6241
9.465
2.2425
3.6785
.5603
.0589
.0519
.0351
.2677
.0245
11121307.37
25341296.8
.9532
.0468
.9273
.0727
0
70461746.45
38.5631
.0146
162.7663
.0891
.0683
.6475
.2842
.2512
.4019
.0889
.2581
.2356
1
3.0744
0
.059
.1219
19.605
.1241
100823161
24462796.16
0
a_19
000428
1999-12-31
28235656.8
161285395.11
152625101.37
1232716.14
63581214.46
41736165.35
63381037.44
.0714
.0571
1.2511
.2007
.4068
.3413
.1978
.2944
.2507
.2276
13739725.87
1.8219
1.7615
-145866162.94
228481141.51
367693798.04
13580520.39
17393460.1
0
195977.99
51200000
42963583.06
31708085.45
.9421
.242
405.1903
385.607
.4274
8.0718
1.014
4.6223
.5524
.0604
.0488
.0283
.2426
.0235
14820638.2
22051457.83
.9385
.0615
.9646
.0354
0
81991700.2
45.2191
.0121
359.9712
1.0843
-.0302
.6161
.4141
.3643
.5863
.0217
.0277
.2519
.9984
4.4721
0
.0655
.0218
20.4607
.2664
34603031.48
20118086.92
0
a_20
000428
1998-12-31
47019992.78
228930038.93
223130593.25
2182277.25
20226141.17
167623308.8
40481638.07
.1172
.0833
1.407
.2893
.1951
.3711
.2946
.2913
.3348
.2489
13889430.76
1.5759
1.529
-114825779.25
276504121.53
336065645.72
25530558.44
3208290.13
0
79400000
36200000
68837015.57
80472414.82
.8501
.1085
328.6936
303.4072
.6022
6.6439
1.3333
3.0936
.6446
.0469
.0953
.043
.2079
.0404
15144358.65
39542038.74
.9668
.0332
.9787
.0213
142253083
145263815.09
54.9378
.0128
273.7558
.7942
-.0235
.7401
.2834
.4312
.524
.0398
.005
.4338
.9461
7.6404
0
.1782
0
26.0106
.3095
48420437
15139262.14
.2762
a_21
000428
1997-12-31
81725763.07
0
0
0
0
0
0
.2321
.1585
1.4647
.3173
.4545
.2241
.3999
.2441
.388
.4085
6283233.28
1.312
1.2336
-80740647.68
147899452.55
332960212.47
0
19420476.12
0
28800000
72140767.07
35564406.62
51011991.72
0
0
232.4028
0
1.1351
7.6372
1.9771
3.0448
.7026
.0784
.2037
.0081
.1782
.0578
6284720.33
73000030.59
.959
.041
.9385
.0615
0
0
47.7925
.0177
184.6103
.5513
0
.9207
.0793
.2956
.6655
0
.0388
.3214
.7102
2.0502
0
.1637
.0225
0
0
0
0
.6375
a_22
000428
1996-12-31
60606318.35
0
0
0
0
0
0
.2148
.1286
1.6696
.4011
.4585
.1458
.346
.3997
.35
.3675
6994926.35
.8466
.7991
-59572961.22
125502561.56
334431350.21
0
16721238.35
0
0
87648892
27871925.49
75646474.11
0
0
271.6033
244.2488
1.1468
4.8267
1.8624
2.1109
.8051
.0475
.1909
.0765
.2208
.1025
4602137.35
54317068.25
.9691
.0309
.9193
.0807
0
0
75.6206
.0148
195.9827
.5369
.039
.8859
.0751
.2633
.7016
0
.0351
.3957
.7784
1.4373
0
.2048
0
36.7763
.1325
0
0
.4833
sz000428华天酒店
损益表分解
资产分解
负债表分解
经营现金支出项
负债和所有者权益
流动资产和非流动资产
流动负债和非流动负债
资产负债表构成
总股本与新发行
利润表分解对比
三项费用分解 三费
ROE 收益指标对比
毛利率和净利率 利润率
含金量 现金流量表验证
营收和赊销
运营周期和营业周期 天数
总资产和固定资产周转率 次数
应收类(应收款+应收票据)与存货周转率 周转
购买固定资产
收付款方式
资产负债表和利润表比例
科目归母公司所有者少数股东权益
资产负债表--
利润表--
Z值
流动和速动比率
现金流企业肖像
报表时间
-
 
净资产收益率
-
-
 
资产负债率
-
-
核心利润率
-
-
 
总资产收益率
-
-
X
权益乘数
-
-
 
经营负债
-
-
毛利率
-
-
 
净利率
-
-
X
总资产周转率
-
-
 
有息负债
-
-
净利润
-
-
/
主营业务收入
-
-
主营业务收入
-
-
/
资产总额
-
-
主要业务收入
-
-
三费占比
-
-
-
营业总成本
-
-
主营业务成本
-
-
销售费用
-
-
管理费用
-
-
财务费用
-
-
+
其他利润
-
-
营业外收入
-
-
营业外支出
-
-
投资收益
-
-
-
所得税
-
-
资产负债表
项目 占比 会计期间 会计期间 同比上期 周转天数
流动资产:
货币资金
其中客户资金存款
结算备付金
其中客户备付金
现金及存放中央银行款项
存放同业款项
贵金属
拆出资金
交易性金融资产
衍生金融资产
短期投资
关键应收票据
关键应收账款
关键预付款项
应收保费
应收分保账款
应收代位追偿款
应收分保合同准备金
其中应收分保未到期责任准备金
其中应收分保未决赔款准备金
其中应收分保寿险责任准备金
其中应收分保长期健康险责任准备金
应收利息
应收股利
其他应收款
买入返售金融资产
关键存货
一年内到期的非流动资产
存出保证金
其他流动资产
流动资产合计
保户质押贷款
定期存款
非流动资产:
发放贷款及垫款
可供出售金融资产
持有至到期投资
长期应收款
长期股权投资
长期债权投资
长期投资
存出资本保证金
独立账户资产
投资性房地产
关键固定资产
在建工程
工程物资
固定资产清理
生产性生物资产
油气资产
无形资产
其中交易席位费
开发支出
商誉
长期待摊费用
递延所得税资产
其他非流动资产
非流动资产合计
其他资产
资产总计
流动负债:
短期借款
其中质押借款
向中央银行借款
吸收存款及同业存放
其中同业及其他金融机构存放款项
其中吸收存款
拆入资金
交易性金融负债
衍生金融负债
关键应付票据
关键应付账款
关键预收款项
卖出回购金融资产款
应付手续费及佣金
应付职工薪酬
应交税费
应付利息
应付股利
应付赔付款
应付保单红利
保户储金及投资款
保险合同准备金
其中未到期责任准备金
其中未决赔款准备金
其中寿险责任准备金
其中长期健康险责任准备金
其他应付款
应付分保账款
代理买卖证券款
代理承销证券款
预收保费
一年内到期的非流动负债
其他流动负债
递延收益-流动负债
流动负债合计
非流动负债:
长期借款
独立账户负债
应付债券
长期应付款
专项应付款
长期负债合计
预计负债
递延所得税负债
其他非流动负债
递延收益-非流动负债
非流动负债合计
其他负债
负债合计
所有者权益:
实收资本(或股本)
其他权益工具
其中优先股
其中永续债
其中其他
资本公积
其中库存股
盈余公积
一般风险准备
未分配利润
外币报表折算差额
未确认的投资损失
交易风险准备
专项储备
其他综合收益
关键归属于母公司所有者权益合计
少数股东权益
所有者权益合计
负债与所有者权益总计
利润表
项目 占比 会计期间 会计期间 同比上期
营业总收入
营业收入
利息净收入
其中利息收入
其中利息支出
已赚保费
保险业务收入
其中分保费收入
减:分出保费
减:提取未到期责任准备金
手续费及佣金净收入
其中代理买卖证券业务净收入
其中证券承销业务净收入
其中受托客户资产管理业务净收入
其中手续费及佣金收入
其中手续费及佣金支出
其他业务收入
营业总成本
营业成本
退保金
赔付支出净额
赔付支出
减:摊回赔付支出
提取保险责任准备金净额
提取保险责任准备金
减:摊回保险责任准备金
保单红利支出
分保费用
营业税金及附加
业务及管理费
减:摊回分保费用
关键销售费用
关键管理费用
关键财务费用
加:其他收益
其他业务成本
关键投资收益
其中对联营企业和合营企业的投资收益
公允价值变动收益
资产减值损失
汇兑收益
核心利润
营业利润
营业外收入
其中非流动资产处置利得
营业外支出
其中非流动资产处置净损益
其中非流动资产处置损失
利润总额
所得税费用
未确认的投资损失
影响净利润的其他项目
净利润
关键归属于母公司所有者的净利润
少数股东损益
基本每股收益
稀释每股收益
其他综合收益(损失)
综合收益总额
归属于母公司所有者的综合收益
归属少数股东的综合收益
现金流量表
项目 占比 会计期间 会计期间 同比上期
经营活动:
关键销售商品、提供劳务收到的现金
客户存款和同业存放款项净增加额
向中央银行借款净增加额
向其他金融机构拆入资金净增加额
收到原保险合同保费取得的现金
收到再保险业务现金净额
保户储金及投资款净增加额
处置交易性金融资产净增加额
收取利息、手续费及佣金的现金
拆入资金净增加额
回购业务资金净增加额
收到的税费返还
收到的其他与经营活动有关的现金
经营现金流入小结
关键购买商品、接受劳务支付的现金
客户贷款及垫款净增加额
存放中央银行和同业款项净增加额
支付原保险合同赔付款项的现金
支付利息、手续费及佣金的现金
支付保单红利的现金
关键支付给职工以及为职工支付的现金
支付的各项税费
支付其他与经营活动有关的现金
经营现金流出小结
经营活动产生的现金流量净额
投资活动:
收回投资收到的现金
取得投资收益收到的现金
关键处置固定资产、无形资产和其他长期资产收回的现金净额
处置子公司及其他营业单位收到的现金净额
收到的其他与投资活动有关的现金
投资现金流入小计
关键购建固定资产、无形资产和其他长期资产支付的现金
投资支付的现金
质押贷款净增加额
取得子公司及其他营业单位支付的现金净额
支付其他与投资活动有关的现金
投资现金流出小计
投资活动产生的现金流量净额
筹资活动:
吸收投资收到的现金
吸收权益性投资收到的现金
其中子公司吸收少数股东投资收到的现金
发行债券收到的现金
关键取得借款收到的现金
收到其他与筹资活动有关的现金
筹资活动流入小计
偿还债务支付的现金
分配股利、利润或偿付利息支付的现金
其中子公司支付给少数股东的股利、利润
支付其他与筹资活动有关的现金
筹资活动流出小计
筹资活动产生的现金流量净额
汇率变动对现金及现金等价物的影响
其他对现金的影响
现金及现金等价物净增加额
期初现金及现金等价物余额
期末现金及现金等价物余额
综合评价(本期评分:   所有评价

规则说明:

  1. 60分及格、满分为100分,或有加分项共78分(合计满分178)或有扣分项-178分;
  2. 扣除负数后,全a股实际中位数为50分,平均分仅为24分;
  3. 季报评分不具参考作用,仅有同比上期的作用,实际评分以年报为准;
  4. 若评语区配色扎眼,则表明企业很糟糕。同理标签越多公司的问题也就越多。
概要分析
  年份1 年份2 增长
营业收入      
营业成本      
净利润      
净资产      
总资产      
详细分析
    第一年 第二年 第三年 第四年 第五年 平均值
概要 ROE            
净利率            
毛利率            
总资产周转率            
资产负债率            
货好不好卖 存货周转天数            
存货占资产比率            
款好不好收 应收类周转天数            
应收款占营收            
赚不赚钱?

利润高不高?

毛利率            
核心利润率 注释            
净利率            
利润来源是?

钱是赚来的还是大风刮来的?

偶生利润占比            
投资收益占比            
纯净利润            
三费比率 注释            
回报率如何?

用多少钱赚了多少利润?

Roe净资产收益率            
Roic 注释            
Roa总资产收益率            
总资产周转率            
有没有骗我?

验证一下真实性

营业周期天数 注释            
运营周期天数 注释            
现金流验证营收            
现金流验证净利 注释            
资产端

钱去了哪里?

经营性资产            
投资性资产            
生产性资产            
其它资产            
负债端

钱从哪里来的?

总负债率            
有息负债占比            
经营性负债占比            
其它负债占比            
流动负债占比            
流动资产/有息负债            
看了「华天酒店」的人还看过:
华天酒店 | 岭南控股 | 西安旅游 | 甘咨询 | 峨眉山A | 桂林旅游 | 云南旅游 | ST云网 | 中设股份 | 广电计量 | 广电计量 | 宋城演艺 | 山鼎设计 | 达安股份 |
页面加载中,请稍后