多股对比 折现器 金融建模 股债比 排雷 性价比 相关性 说明书 建议反馈
请用微信扫码
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:
24|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
600118
2020-12-31
2119352291.62
0
0
0
0
0
0
0
0
0
0
649578438.99
3020399389.93
682349888
0
0
0
0
0
0
0
0
0
1179878.14
41985882.78
0
2100701115.95
0
0
102049189.39
8717596074.8
0
0
0
55394500
0
0
62817510.82
0
0
0
0
322841171.77
1069905374.21
101363137.76
0
0
0
0
659625081.86
0
486262618.49
0
25137955.34
31692816.86
57809152.9
2872849320.01
0
11590445394.81
177813049.08
0
0
0
0
0
0
0
0
805045117.66
2017387171.15
497978243.07
0
0
21579891.72
33217551.1
0
240100
0
0
0
0
0
0
0
0
70012040.91
0
0
0
0
0
48924335.25
0
3672197499.94
0
0
0
0
0
0
0
9717199.83
0
165699880.62
175417080.45
0
3847614580.39
1182489135
0
0
0
0
1732536537.96
0
166789693.72
0
2808467444.61
0
0
0
10432418.46
4394500
5905109729.75
1837721084.67
7742830814.42
11590445394.81
7007404413.07
7007404413.07
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6579569282.47
6040302890.53
0
0
0
0
0
0
0
0
0
17241049.26
0
0
86062141.67
478273875.79
-42310674.78
-4290545.01
0
0
-8146534.86
-1169493.2
0
53152201.43
477131342.18
986329.18
0
1103983.78
0
0
477013687.58
50550114.01
0
0
426463573.57
353538313.06
72925260.51
.3
.3
2832200
429295773.57
356370513.06
72925260.51
6543983476.54
0
0
0
0
0
0
0
0
0
0
18145299.28
182038119.53
5334846410.09
0
0
0
0
0
991124770.31
102677622.01
387367854.19
-71849761.25
0
1388061.41
5803
0
0
292525045.03
0
0
0
0
-291131180.62
176090000
176090000
176090000
0
488812935.2
8043925.32
1031250018.94
192527109.95
65568157.92
4553620.55
-555383888.92
0
0
-918364830.79
3017417011.05
2099052180.26
a_1
600118
2019-12-31
3031078059.31
0
0
0
0
0
0
0
0
0
0
431141399.41
2645976600.47
507070081.64
0
0
0
0
0
0
0
0
0
1558269.54
38812726.44
0
1955874441.88
0
0
288592613.45
8900104192.14
0
0
0
52562300
0
0
63570086.85
0
0
0
0
331960781.78
1155666537.01
66075913.74
0
0
0
0
638142774.25
0
303337132.9
0
36232391.96
30973089.5
51754337.33
2730275345.32
0
11630379537.46
727302220.49
0
0
0
0
0
0
0
0
637864209.28
2058668371.92
288932990.04
0
0
19156508.9
31366017.64
0
52624028.01
0
0
0
0
0
0
0
0
66175208.56
0
0
0
0
0
216687420.11
0
4098776974.95
0
0
0
0
0
0
0
7782769.54
0
180886206.95
188668976.49
0
4287445951.44
1182489135
0
0
0
0
1716697959.1
0
151055363.42
0
2665419069.64
0
0
0
10137407.09
1562300
5727361234.25
1615572351.77
7342933586.02
11630379537.46
6463262389.74
6463262389.74
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6040645201.24
5527052689.85
0
0
0
0
0
0
0
0
0
23963875.08
0
0
88550172.42
432949771.6
-31871307.71
26795050.24
0
0
-11125299.33
-2916079.77
0
28991032.02
413687870.95
2761784.86
0
1384300.33
0
0
415065355.48
31909554.16
0
0
383155801.32
335622785.14
47533016.18
.28
.28
1341258.58
384497059.9
336964043.72
47533016.18
6092234363.06
0
0
0
0
0
0
0
0
0
0
38725454.77
264573780.31
5437852935.39
0
0
0
0
0
962536457.97
133055796.78
467855214.7
-605766806.7
0
357152.48
7960
0
1474600
290851120.4
0
0
0
0
-289011407.92
500000000
500000000
500000000
0
990158163.05
9650202.36
470610000
154645428.92
4125000
11536148.13
863016788.36
0
0
-31761426.26
3049178437.31
3017417011.05
a_2
600118
2018-12-31
3056960523.14
0
0
0
0
0
0
0
0
0
0
182601383.72
2512911327.3
777289560.84
0
0
0
0
0
0
0
0
0
0
47394920.26
0
1297340045.36
0
0
28915811.66
7903413572.28
0
0
0
63000000
0
0
53403783.76
0
0
0
0
341081083.79
1158537947.96
35194682.59
0
0
0
0
605619347.13
0
156151828.22
0
37992573.4
24096738.58
53343717.56
2528421702.99
0
10431835275.27
207000000
0
0
0
0
0
0
0
0
629439600.9
2262314100.82
342488126.59
0
0
21004096.21
44855243.78
0
0
0
0
0
0
0
0
0
0
119369562.08
0
0
0
0
0
0
0
3626470730.38
0
0
0
0
0
0
0
3366919.26
0
167306235.02
170673154.28
0
3797143884.66
1182489135
0
0
0
0
1640230367.82
0
131516491.75
0
2507863462.4
0
0
0
10226552.6
0
5472326009.57
1162365381.04
6634691390.61
10431835275.27
7583017858.94
7583017858.94
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7087645180.74
6549581706.13
0
0
0
0
0
0
0
0
0
25012882.21
0
0
87192252.27
425381673.92
-7327841.21
7804507.42
0
0
9174672.32
727786.76
0
25680220.67
530227571.19
1985326.89
0
283589.74
0
0
531929308.34
62847726.72
0
0
469081581.62
417640056.09
51441525.53
.35
.35
0
469081581.62
417640056.09
51441525.53
7421935678.37
0
0
0
0
0
0
0
0
0
0
39982967.91
99583635.41
5274795018.61
0
0
0
0
0
930169006.32
194452430.83
294430419.72
867655406.21
0
309270.28
28200
0
0
173143173.17
0
0
0
426487.27
-173232190.16
5000000
5000000
0
0
1028000000
4526340.63
1103000000
168963360.74
20768270.32
10677214.8
-245114234.91
0
0
449308981.14
2599869456.17
3049178437.31
a_3
600118
2017-12-31
2601667277.67
0
0
0
0
0
0
0
0
0
0
253211664.6
2413442033.49
694437106.08
0
0
0
0
0
0
0
0
7964541.84
0
45681458.22
0
1104514530.05
4232800.45
0
62492508.09
7187643920.49
0
0
0
63000000
0
0
38434709.33
0
0
0
0
350166627.05
1252094629.85
21758626.56
0
0
0
0
617992968
0
102488877.62
0
48505427.67
19430672.27
41865530.04
2555738068.39
0
9743381988.88
282000000
0
0
0
0
0
0
0
0
260163320.37
1890077984.83
533373059.34
0
0
20882038.29
106753808.33
456315
35282400.29
0
0
0
0
0
0
0
0
91638366.37
0
0
0
0
0
0
0
3220627292.82
0
0
0
0
0
0
0
99211.93
0
200334087.76
200433299.69
0
3421060592.51
1182489135
0
0
0
0
1639959809.87
0
116421637.63
0
2235392065.28
0
0
0
10281521.54
0
5184544169.32
1137777227.05
6322321396.37
9743381988.88
7385233096.12
7385233096.12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6853263441.84
6428786943.92
0
0
0
0
0
0
0
0
0
22836334.18
0
0
76271123.37
348716304.03
-27027727
3680463.34
0
0
5055516.83
4373098.83
0
20875650.09
557900821.2
4276683.19
0
139610.71
20916959.47
0
562037893.68
68905349.74
0
0
493132543.94
409600533.83
83532010.11
.35
.35
0
493132543.94
409600533.83
83532010.11
7718420803.52
0
0
0
0
0
0
0
0
0
0
10908326.81
106456748.82
6997820004.59
0
0
0
0
0
849944274.16
171459503.35
188016012.59
-371453915.54
0
290486.44
95208
0
0
282569437.89
6124480
0
0
4394220.07
-292702443.52
186459183.67
186459183.67
186459183.67
0
737500000
49050477.57
1303500000
155746384.55
3090000
5129808.96
-491366532.27
0
0
-1155522891.33
3755392347.5
2599869456.17
a_4
600118
2016-12-31
3789223789.77
0
0
0
0
0
0
0
0
0
0
190656440.46
2695624577.25
607708546.11
0
0
0
0
0
0
0
0
11461191.17
0
40618894.15
0
887833311.49
7943328.97
0
68482291.42
8299552370.79
0
0
0
65000000
0
4232800.87
17403947.36
0
0
0
0
272004245.42
646443284.11
630386782.62
0
0
0
0
356408340.78
0
302505490.05
583880.68
66606843.46
21653712.55
174855357.84
2558084685.74
0
10857637056.53
663000000
0
0
0
0
0
0
0
0
159126825.92
3049800554.74
563822461.14
0
0
21047478.76
89761315.68
885315.69
17323433.32
0
0
0
0
0
0
0
0
105764696.43
0
0
0
0
0
0
0
4670532081.68
185000000
0
0
0
0
185000000
0
175690.66
0
250640755.89
435816446.55
0
5106348528.23
1182489135
0
0
0
0
1612876168.46
0
103049808.4
0
1969237165.53
0
0
0
8922986.45
0
4876575263.84
874713264.46
5751288528.3
10857637056.53
6337264554.55
6337264554.55
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5868665015.72
5480953219.59
0
0
0
0
0
0
0
0
0
20219197.27
0
0
61771864.1
322968242.99
-15823021.47
-1424486.76
0
0
-1276312.03
-1494300.16
0
0
467323226.8
57954928.99
9448695.72
1102087.46
-9052368.56
396327.16
524176068.33
63486454.18
0
0
460689614.15
397664261.81
63025352.34
.34
.34
0
460689614.15
397664261.81
63025352.34
6293940478.84
0
0
0
0
0
0
0
0
0
0
10403734.46
115983101.9
4728664679.38
0
0
0
0
0
794504523.23
117194815.91
149309438.97
630653857.71
0
217988.13
318900
0
0
442315241.81
60008247.52
0
0
0
-501786601.2
63086344
63086344
63086344
0
989170178.74
20779232.3
579970178.74
159734665.33
18561530.68
11489604.88
321841306.09
0
0
450708562.6
3304683784.9
3755392347.5
a_5
600118
2015-12-31
3337853398.65
0
0
0
0
0
0
0
0
0
0
83574600
2704682482.83
492322719.31
0
0
0
0
0
0
0
0
21565351.44
0
31004889.6
0
660662790.07
9290036.05
0
36606866.25
7377563134.2
0
0
0
14000000
0
12176129.4
0
0
0
0
0
278837410.34
634726738.23
428166014.63
0
0
0
0
321623387.27
0
184431308.2
583880.68
94760224.7
21645661.73
256736685.57
2247687440.75
0
9625250574.95
428000000
0
0
0
0
0
0
0
0
65472471.15
2736616436
590681552.17
0
0
19730452.94
50772433.08
0
16483314.53
0
0
0
0
0
0
0
0
61213846.73
0
0
0
0
10800000
0
0
3979770506.6
0
0
0
0
0
0
0
232473.76
0
235304693.44
235537167.2
0
4215307673.8
1182489135
0
0
0
0
1612329505.46
0
85577935.93
0
1707293689.69
0
0
0
5983029.95
0
4593673296.03
816269605.12
5409942901.15
9625250574.95
5448380920.72
5448380920.72
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5000858750.76
4677072970.03
0
0
0
0
0
0
0
0
0
6390196.51
0
0
54630014.81
308284922.3
-61723993.98
16204641.09
0
0
1049509.94
716120.06
0
0
448571679.9
48805214.19
73564.22
143536.98
-42270.53
31293.69
497233357.11
53061275
0
0
444172082.11
383497724.46
60674357.65
.32
.32
0
444172082.11
383497724.46
60674357.65
5263441700.66
0
0
0
0
0
0
0
0
0
0
13735834.48
130857978.94
4364760103.38
0
0
0
0
0
706448101.26
98218567.33
122454779.93
116153962.18
0
146160.07
149235.6
0
139512
594080127.27
0
0
11321310.23
0
-604966529.83
128471407.2
128471407.2
128471407.2
0
600000000
41471130.4
456850000
113921905.02
3671696.07
6325508.86
192845123.72
-7.83
0
-295967451.76
3600651236.66
3304683784.9
a_6
600118
2014-12-31
3644114879.06
0
0
0
0
0
0
0
0
0
0
117690427.5
2387289780.96
276677185.38
0
0
0
0
0
0
0
0
8037782.46
0
48755842.59
0
571110703.48
8775623.79
0
16487762.65
7078939987.87
0
0
0
14000000
0
21466165.45
4200072.66
0
0
0
0
139196281.48
582205028.53
215804668.62
0
0
0
0
293600540.68
0
59150108.87
0
98514873.66
19095724.53
250294459.26
1697527923.74
0
8776467911.61
284850000
0
0
0
0
0
0
0
0
91191851.35
2485499742.93
640870414.75
0
0
31378904.38
48643295
0
0
0
0
0
0
0
0
0
0
36150668.29
0
0
0
0
0
0
0
3618584876.7
10800000
0
0
0
0
10800000
0
0
198543233.21
0
209343233.21
0
3827928109.91
1182489135
0
0
0
0
1612697181.79
0
72196729.06
0
1431776302.9
0
0
0
3045931.58
0
4302205280.33
646334521.37
4948539801.7
8776467911.61
4664103788.27
4664103788.27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4253540845.64
3976025239.23
0
0
0
0
0
0
0
0
0
5919446.6
0
0
42247667.99
294455006.68
-81233813.58
16127298.72
0
0
-299856
-299856
0
0
410263086.63
56101847.05
0
96079.51
-17638.01
0
466268854.17
56121187.46
0
0
410147666.71
356350411.45
53797255.26
.3
.3
0
410147666.71
356350411.45
53797255.26
4463181265.11
0
0
0
0
0
0
0
0
0
0
196007.39
155986786.16
3594186559.88
0
0
0
0
0
591647151.27
78814341.62
121927292.81
232788713.08
0
0
32171.53
0
0
453560705.58
0
0
0
2822794.27
-456351328.32
88685705.53
88685705.53
88685705.53
0
399850000
21317600
359200000
131105766.68
23423258.99
43861909.6
-24314370.75
82.06
0
-247876903.93
3848528140.59
3600651236.66
a_7
600118
2013-12-31
3850260840.59
0
0
0
0
0
0
0
0
0
0
105690422.52
1969983401.89
331664294.3
0
0
0
0
0
0
0
0
8520155.85
0
26121382.53
0
519631828.92
8289695.81
0
0
6820162022.41
0
0
0
0
0
30241789.12
14000000
0
0
0
0
0
390501490.62
365760163
0
0
0
0
228965554.25
0
19938523.02
0
28619750.86
16304899.03
0
1094332169.9
0
7914494192.31
255000000
0
0
0
0
0
0
0
0
18872604.22
2296154453.87
513353379.29
0
0
47232303.87
14141589.12
0
0
0
0
0
0
0
0
0
0
16645628.27
0
0
0
0
0
0
0
3161399958.64
0
0
0
0
0
0
0
0
181798241.77
0
181798241.77
0
3343198200.41
1182489135
0
0
0
0
1623725528.51
0
56492764.55
0
1185728986.76
0
0
0
1351087.93
0
4049787502.75
521508489.15
4571295991.9
7914494192.31
4803526979.66
4803526979.66
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4500821202.4
4249507087.03
0
0
0
0
0
0
0
0
0
-9875981.64
0
0
31937864.29
256555545.32
-51269213.85
23965901.25
0
0
9205624.62
0
0
0
311911401.88
72716606.49
0
715568.72
70365.71
0
383912439.65
17029364.27
0
0
366883075.38
305795259.97
61087815.41
.28
.28
0
366883075.38
305795259.97
61087815.41
3763424088.2
0
0
0
0
0
0
0
0
0
0
25925069.8
114711039.91
3152135600.94
0
0
0
0
0
471992316.75
83859152.07
117132976.12
78940152.03
0
0
252226.98
5128481.96
10035000
274174522.96
0
0
0
0
-258758814.02
1456102467.45
1456102467.45
7000000
0
572438282.45
21200000
567543415.29
110024728.37
1350000
21827356.2
1350345250.04
-58.32
0
1170526529.73
2678001610.86
3848528140.59
a_8
600118
2012-12-31
2686214617.86
0
0
0
0
0
0
0
0
0
0
114952833.33
1101475530.23
235691997.37
0
0
0
0
0
0
0
0
384333.32
0
28451463.29
0
539614947.44
7350377.06
0
651809.43
4714787909.33
0
0
0
0
0
35997020.63
14000000
0
0
0
0
0
324571241.63
221005312.53
0
0
0
0
248057660.91
0
18809401.01
0
54351901.4
3942114.69
0
920734652.8
0
5635522562.13
158039000
0
0
0
0
0
0
0
0
16404287.7
1572239931.78
644726227.48
0
0
50258103.24
51538158.57
40027.78
0
0
0
0
0
0
0
0
0
16259325.59
0
0
0
0
2145550.98
0
0
2511650613.12
89920581.86
0
0
0
0
89920581.86
0
0
168690504.63
0
258611086.49
0
2770261699.61
916598774
0
0
0
0
454442245.49
0
53014100.57
0
975072268.17
0
0
0
1311514.46
0
2400438902.69
464821959.83
2865260862.52
5635522562.13
4260890415.48
4260890415.48
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3967414851.65
3688818000.84
0
0
0
0
0
0
0
0
0
8628499.52
0
0
42906512.73
261659405.47
-33283083.71
-1314483.2
0
0
-17768.34
0
0
0
293457795.49
56822266.34
0
1196142.11
544118.73
0
349083919.72
42948641.49
0
0
306135278.23
270530435.71
35604842.52
.3
.3
0
306135278.23
270530435.71
35604842.52
4204061570.06
0
0
0
0
0
0
0
0
0
0
17683254.89
176799341.29
3380903205.88
0
0
0
0
0
411061656.87
70684655.12
155582771.53
380311876.84
0
0
154195
1153089.43
0
320464878.77
2000000
0
0
0
-321157594.34
350250000
350250000
350250000
0
251616166.35
16400000
121511033.51
50548522.42
4900000
698849.95
445507760.47
-506.19
0
504661536.78
2173340074.08
2678001610.86
a_9
600118
2011-12-31
2181648174.08
0
0
0
0
0
0
0
0
0
0
43937352.64
901753797.53
283026604.75
0
0
0
0
0
0
0
0
2107520.9
0
34980397.73
0
555298287.77
0
0
0
4002752135.4
0
0
0
0
0
0
12000000
0
0
0
0
0
148898229.22
199234747.06
0
0
0
0
171696892.97
0
11507634.91
0
57107238.73
5498479.02
0
605943221.91
0
4608695357.31
120000000
0
0
0
0
0
0
0
0
9301901.1
1571946849.78
489169381.85
0
0
39492069.78
43821205.79
0
0
0
0
0
0
0
0
0
0
24818262.5
0
0
0
0
0
0
0
2298549670.8
0
0
0
0
0
0
0
0
62994677
0
62994677
0
2361544347.8
705075980
0
0
0
0
448447542.53
0
42713044.08
0
820604285.95
0
0
0
0
0
2016840852.56
230310156.95
2247151009.51
4608695357.31
3611261072.42
3611261072.42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3352571226.81
3106829676.38
0
0
0
0
0
0
0
0
0
10624247.15
0
0
41014150.34
184348186.29
-23534231.13
33289197.78
0
0
-1194904.38
0
0
0
257494941.23
25806880.19
0
471701.28
68972.93
0
282830120.14
25561665.77
0
0
257268454.37
232561608.99
24706845.38
.33
.33
0
257268454.37
232561608.99
24706845.38
3864091341.04
0
0
0
0
0
0
0
0
0
0
22207121.88
52816633.89
3061547396.45
0
0
0
0
0
324535455.82
66965916.02
110553320.68
375513007.84
0
0
370445.02
7200000
0
220190548.88
17325100
0
0
20731020.15
-250676224.01
52920000
52920000
52920000
0
138000000
3000000
82699286.98
42068253.56
1869250
46955.9
69105503.56
-56313.75
0
193885973.64
1979454100.44
2173340074.08
a_10
600118
2010-12-31
1979762200.44
0
0
0
0
0
0
0
0
0
0
4440010
873761696.24
155204894.28
0
0
0
0
0
0
0
0
0
0
25356378.79
0
441620783.76
0
0
0
3480145963.51
0
0
0
0
0
0
0
0
0
0
0
0
132761679.84
131001436.94
0
0
0
0
167730100.84
0
33571632.85
1132926.37
73466681.38
2937890.01
0
542602348.23
0
4022748311.74
64500000
0
0
0
0
0
0
0
0
200000
1570305228.61
252620503.61
0
0
24999585.13
40409691.89
0
1686250
0
0
0
0
0
0
0
0
15412515.6
0
0
0
0
0
0
0
1970133774.84
687173.16
0
0
0
0
687173.16
0
0
68090000
0
68777173.16
0
2038910948
705075980
0
0
0
0
443583352.19
0
23971770.99
0
642037749.05
0
0
0
0
0
1814668852.23
169168511.51
1983837363.74
4022748311.74
3031185443.99
3031185443.99
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2792425927.73
2593223650.54
0
0
0
0
0
0
0
0
0
14134942.79
0
0
31643919.87
164106112.13
-22474051.18
11791353.58
0
0
0
0
0
0
238759516.26
9978894.28
0
590816.78
369286.46
0
248147593.76
19272115.76
0
0
228875478
209561787.83
19313690.17
.3
.3
0
228875478
209561787.83
19313690.17
2587293154.28
0
0
0
0
0
0
0
0
0
0
11025439.41
39709905.4
2191135854.12
0
0
0
0
0
278829896.09
48322470.78
115829128.1
3911150
0
0
211263.64
0
0
152352927.56
2534715.2
0
12662418.18
0
-167338797.3
172000000
172000000
102000000
0
74500000
49000000
64381774.01
20411119.6
893000
376007.79
210331098.6
-102842.68
0
46800608.62
1932653491.82
1979454100.44
a_11
600118
2009-12-31
1920571224.6
0
0
0
0
0
0
0
0
0
0
4618068.94
608934671.03
116895583.71
0
0
0
0
0
0
0
0
83600
0
85544324.88
0
337919180.69
0
0
0
3074566653.85
0
0
0
0
0
0
0
0
0
0
0
0
126165637.29
73748541.94
0
0
0
0
166219676.33
0
20842214.6
1132926.37
83768381.42
2303018.57
0
474180396.52
0
3548747050.37
54000000
0
0
0
0
0
0
0
0
0
1129390382.37
553303621.26
0
0
22733653.75
24791941.12
0
1686250
0
0
0
0
0
0
0
0
73259680.52
0
0
0
0
0
0
0
1859165529.02
1068974.17
0
0
0
0
1068974.17
0
0
17600000
0
18668974.17
0
1877834503.19
352537990
0
0
0
0
798675367.22
0
23765906.35
0
447879157.5
0
0
0
0
0
1622858421.07
48054126.11
1670912547.18
3548747050.37
2406766698.23
2406766698.23
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2191095417.04
2047913234.15
0
0
0
0
0
0
0
0
0
6410900.16
0
0
22610970.34
118186989.15
-14597924.12
10571247.36
0
0
0
0
0
0
215671281.19
5128720.22
0
377414.64
120464.29
0
220422586.77
17265460.18
0
0
203157126.59
195888590.82
7268535.77
.56
.56
0
203157126.59
195888590.82
7268535.77
2248137856.33
0
0
0
0
0
0
0
0
0
0
24843689.37
19906105.83
1471278046.3
0
0
0
0
0
203783927.37
37854403.15
83033824.89
496937449.82
0
0
113910.75
0
0
77124597.5
80346169.6
0
656300
0
-158013156.35
0
0
0
0
54000000
0
351825.41
32773508.01
1604021.16
0
20874666.58
19840.45
0
359818800.5
1556711304.1
1916530104.6
a_12
600118
2008-12-31
1555805016.77
0
0
0
0
0
0
0
0
0
0
17182500
486633580.81
161929486.33
0
0
0
0
0
0
0
0
544560
0
10129868.36
0
306049650.13
0
0
6872.38
2538281534.78
0
0
0
0
0
0
618588.27
0
0
0
0
0
116657545.93
34116383.59
0
0
0
0
141643960.42
0
29068741.48
1132926.37
1146264.16
1023734.38
0
325408144.6
0
2863689679.38
0
0
0
0
0
0
0
0
0
500000
694086624.96
580435981.04
0
0
14474754.68
1954684.55
0
3336250
0
0
0
0
0
0
0
0
25569541.89
0
0
0
0
0
0
0
1320357837.12
1420799.58
0
0
0
0
1420799.58
0
0
24900000
0
26320799.58
0
1346678636.7
293781658
0
0
0
0
790948916.24
0
19764006.89
0
353708763.75
0
0
0
0
0
1458203344.88
58807697.8
1517011042.68
2863689679.38
1994311373.51
1994311373.51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1786790840.95
1684942879.23
0
0
0
0
0
0
0
0
0
8880631.52
0
0
12222819.31
100342994.74
-23368237.27
3769753.42
0
0
-1097798.73
-1156143.87
0
0
206422733.83
328026.6
0
1576986.16
371415.52
0
205173774.27
24426815.74
0
0
180746958.53
175578615.42
5168343.11
.6
.6
0
0
0
0
1636939006.91
0
0
0
0
0
0
0
0
0
0
1926475.31
37903311.83
955170985.81
0
0
0
0
0
149313131.79
55396083.98
93132559.49
423756032.98
0
0
103845.27
7324597.28
0
189499920.33
0
0
570150680
979800
-753201957.78
10000000
10000000
10000000
0
0
0
9325443.11
27047817.74
7243010
1516700
-27889960.85
-129004.22
0
-357464889.87
1913269906.64
1555805016.77
a_13
600118
2007-12-31
1664258022.72
0
0
0
0
0
0
0
0
0
0
0
405922837.76
246751013.21
0
0
0
0
0
0
0
0
0
0
8855314.96
0
342111184.5
0
0
148758.31
2668047131.46
0
0
0
0
0
0
1774732.14
0
0
0
0
0
38351673.12
12271170.61
0
0
0
0
7095192
0
0
1132926.37
0
26961.84
0
60652656.08
0
2728699787.54
0
0
0
0
0
0
0
0
0
0
269923762.2
820008434.96
0
0
1868959.22
9596637.35
0
0
0
0
0
0
0
0
0
0
5573108.98
0
0
0
0
0
0
0
1106970902.71
0
0
0
0
0
0
0
0
7300000
0
7300000
0
1114270902.71
293781658
0
0
0
0
1140702633.3
0
60487221.48
0
102622884.5
0
0
0
0
0
1597594397.28
16834487.55
1614428884.83
2728699787.54
1012167494.25
1012167494.25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
930720400.53
895813689.74
0
0
0
0
0
0
0
0
0
723325.77
0
0
5482728.17
30474870.81
-9946441.1
8172227.14
0
0
26530098.77
-1369067.17
0
0
107977192.49
576035.71
0
332348.54
31035.53
0
108220879.66
19311437.07
0
0
88909442.59
87802819.99
1106622.6
.39
.39
0
0
0
0
833576547.53
0
0
0
0
0
0
0
0
0
0
86762.5
27237850.26
934553968.1
0
0
0
0
0
48946613.81
15430888.73
24858397.79
-162888708.14
61076699.91
669164.87
45300
0
0
9189432.2
0
0
0
0
52601732.58
1207395047.02
1207395047.02
0
0
2000000
0
2000000
11500755
0
24854929.76
1171039362.26
22737.63
0
1060775124.33
603482898.39
1664258022.72
a_14
600118
2006-12-31
598558602.17
0
0
0
0
0
0
0
0
0
559711
0
105816007.97
100580958.86
0
0
0
0
0
0
0
0
0
137953.87
3131425.83
0
274604755.49
0
0
133968.52
1080391957.88
0
0
0
0
0
0
84524548.33
0
84524548.33
0
0
0
63127863.62
2475738.24
0
0
0
0
15519349.46
0
0
0
1353722.89
0
0
167001222.54
0
1247393180.42
0
0
0
0
0
0
0
0
0
0
82104293.42
697624512.44
0
0
1766443.21
8038047.62
0
0
0
0
0
0
0
0
0
0
10121105.05
0
0
0
0
0
12976492.31
0
812630894.05
0
0
0
0
17050768.08
17050768.08
0
0
0
0
17050768.08
0
829681662.13
227404800
0
0
0
0
26128813.32
0
65402257.63
0
70425629.89
0
0
0
0
0
389361500.84
28350017.45
417711518.29
1247393180.42
894428999.58
894428999.58
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
817673272.5
775412215.24
0
0
0
0
0
0
0
0
0
1506650.64
0
0
14601884.29
30418918.61
-4266396.28
0
0
0
-9407148.05
0
0
100649.5
67449228.53
1285887.56
0
555416.38
0
0
68179699.71
9765134.5
0
0
58414565.21
55153651.14
3260914.07
0
0
0
0
0
0
962052404.64
0
0
0
0
0
0
0
0
0
0
1284687.56
18085852.38
770751778.75
0
0
0
0
0
45304794.43
8438797.16
14040996.79
142886577.45
13232882.73
1697854.07
0
0
0
12970424.4
2690000
0
0
14635263.19
-15364950.79
0
0
0
0
115740000
0
195500000
3461759.04
0
3450595.14
-86672354.18
0
0
40849272.48
0
0
a_15
600118
2005-12-31
557709329.69
0
0
0
0
0
0
0
0
0
389985
0
29019365.08
127765559.03
0
0
0
0
0
0
0
0
0
137953.87
7053728.21
0
190103840.2
0
0
528495.09
905654527.96
0
0
0
0
0
0
120421361.04
0
120421361.04
0
0
0
55872016.42
14167740
0
0
0
0
17232657.15
0
0
0
2501974.05
0
0
210195748.66
0
1115850276.62
80000000
0
0
0
0
0
0
0
0
0
23837193.27
581888513.4
0
0
6543185.1
2398033.32
0
0
0
0
0
0
0
0
0
0
10817970.93
0
0
0
0
0
1086508.24
0
706571404.26
0
0
0
1055414.75
17025000
18080414.75
0
0
0
0
18080414.75
0
724651819.01
227404800
0
0
0
0
21867210.53
0
59807208.07
0
20867028.31
0
0
0
0
0
329946246.91
61252210.7
391198457.61
1115850276.62
441179410.01
441179410.01
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
418759637.91
374693125.05
0
0
0
0
0
0
0
0
0
1016118.08
0
0
14795225.82
32298651.6
-4043482.64
0
0
0
-11813775.87
0
0
406366.75
11012362.98
1165456.65
0
406354.32
0
0
11771465.31
4595646.5
0
0
7175818.81
6442121.13
733697.68
0
0
0
0
0
0
518577506.96
0
0
0
0
0
0
0
0
0
0
1222499.46
15837122.7
369047747.5
0
0
0
0
0
36340317.1
9292992.73
24310452.83
96645618.96
1105268.34
700260
424517.12
0
0
11817932.5
1503550
0
0
39088554.61
-50179991.65
0
0
0
0
147000000
0
152000000
3295545.67
0
194
-8295739.67
0
0
38169887.64
0
0
a_16
600118
2004-12-31
519539442.05
0
0
0
0
0
0
0
0
0
610220
0
71222365.35
123606035.71
0
0
0
0
0
0
0
0
0
0
13167349.59
0
226720257.96
0
0
2097400.09
943795721.16
0
0
0
0
0
0
82105627.13
0
82105627.13
0
0
0
67833953.55
9603245.3
0
0
0
0
24060214.62
0
0
0
2061195.5
0
0
185664236.1
0
1129459957.26
95000000
0
0
0
0
0
0
0
0
0
19047160.69
529076259.84
0
0
7154600.4
5227067.94
0
0
0
0
0
0
0
0
0
0
9852747.34
0
0
0
0
0
452846.47
0
665810682.68
0
0
0
1600000
17000000
18600000
0
0
0
0
18600000
0
684410682.68
227404800
0
0
0
0
19730715.41
0
52872616.25
0
21359499
0
0
0
0
0
321367630.66
123681643.92
445049274.58
1129459957.26
343209013.74
343209013.74
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
326708117.13
255184912.88
0
0
0
0
0
0
0
0
0
1275259.56
0
0
18156250.39
55822873.39
-3731179.09
0
0
0
-6868306.46
0
0
923751.8
10556341.95
1091336.22
0
237388.33
0
0
11410289.84
4752305.6
0
0
6657984.24
3359623.05
3298361.19
0
0
0
0
0
0
612552925.53
0
0
0
0
0
0
0
0
0
0
1081404.13
9783903.05
497051087.35
0
0
0
0
0
38943250.54
8844149.31
50085533.59
28494211.92
1067916.46
1609668.4
136710
0
0
25175529.07
4618677.09
0
0
0
-26979911.3
21601521.84
21601521.84
0
0
205000000
1400000
188000000
4256546.93
0
0
35744974.91
149004.87
0
37408280.4
0
0
a_17
600118
2003-12-31
482924916.62
0
0
0
0
0
0
0
0
0
1516881.48
0
63783702.45
56244409.87
0
0
0
0
0
0
0
0
0
0
12845858.51
0
84745374.41
0
0
1622637.77
690837922.6
0
0
0
0
0
0
87011485.51
0
87011485.51
0
0
0
49558925.7
530055.45
0
0
0
0
13577283.64
0
0
0
5457339.99
0
0
156135090.29
0
846973012.89
78000000
0
0
0
0
0
0
0
0
3400000
45408240.58
272832478.02
0
0
4601129.04
3393973.68
0
0
0
0
0
0
0
0
0
0
12076460.17
0
0
0
0
0
520715.31
0
420232996.8
0
0
0
1600000
15600000
17200000
0
0
0
0
17200000
0
437432996.8
227404800
0
0
0
0
19702339.27
0
46765715.45
0
24106776.75
0
0
0
0
0
317979631.47
91560384.62
409540016.09
846973012.89
414606247.01
414606247.01
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
369448953.48
328222523.23
0
0
0
0
0
0
0
0
0
1300293.58
0
0
8457601.19
33447691.72
-1979156.24
0
0
0
-4839524.11
0
0
165209.56
40482978.98
153255.22
0
773492.97
0
0
39862741.23
2515674.73
0
0
37347066.5
23430907.02
13916159.48
0
0
0
0
0
0
604657126.36
0
0
0
0
0
0
0
0
0
0
0
7687797.74
420098727.94
0
0
0
0
0
25492472.07
7320145.6
22987964.33
136445614.16
74169544.04
1252228.19
343922.19
0
0
21355048.95
8879268.32
0
0
0
45531377.15
10845339.52
10845339.52
0
0
95000000
7100000
123000000
14340786.96
0
0
-24395447.44
1161571.16
0
158743115.03
0
0
a_18
600118
2002-12-31
335080995.63
0
0
0
0
0
0
0
0
0
30076720
0
45723303.86
23209127.34
0
0
0
0
0
0
0
0
0
300233.05
8771019.56
0
15328270.3
0
0
2170268.99
460659938.73
0
0
0
0
0
0
104282882.55
0
104282882.55
0
0
0
46796541.24
94922.4
0
0
0
0
8245727.3
0
0
0
2670133.47
0
0
162090206.96
0
622750145.69
83000000
0
0
0
0
0
0
0
0
0
61588128.93
80085847.76
0
0
2746301.7
5663932.03
0
0
0
0
0
0
0
0
0
0
10271986.16
0
0
0
0
0
170789.26
0
243526985.84
0
0
0
1600000
8500000
10100000
0
0
0
0
10100000
0
253626985.84
189504000
0
0
0
0
18717517.24
0
36846551.6
0
57971033.58
0
0
0
0
0
303039102.42
66084057.43
369123159.85
622750145.69
346190720.97
346190720.97
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
302286865.34
270147345.87
0
0
0
0
0
0
0
0
0
2053287.87
0
0
8339400.27
22972179.01
-1225347.68
0
0
0
1681986.72
0
0
1555550.8
47141393.15
139988.43
0
4614807.65
0
0
42666573.93
4225308.11
0
0
38441265.82
25080050.1
13361215.72
0
0
0
0
0
0
244191184.96
0
0
0
0
0
0
0
0
0
0
0
11781573.32
210534092.51
0
0
0
0
0
14266237.22
11834810.74
19151028.26
186589.55
20615748.28
30125503.07
20466159.82
0
114929859.62
11524429.08
19845402.49
0
0
0
154767439.22
100000
100000
0
0
83000000
0
0
1651077.5
0
0
81448922.5
-23524.85
0
236379426.42
0
0
a_19
600118
2001-12-31
98701569.21
0
0
0
0
0
0
0
0
0
30768520
0
9721443.53
40590987.86
0
0
0
0
0
0
0
0
0
574393.38
3043136.25
0
19573704.9
0
0
3951040
203881658.88
0
0
0
0
0
0
75205386.97
0
75205386.97
0
0
0
62663600.78
117523.1
0
0
0
0
8771017.46
0
0
0
541755.75
0
0
147299284.06
0
351180942.94
0
0
0
0
0
0
0
0
0
30000000
10577230.18
1635857.25
0
0
2427302.33
4943389.1
0
0
0
0
0
0
0
0
0
0
5046979.57
0
0
0
0
0
31780.76
0
54662539.19
0
0
0
0
0
0
0
0
0
0
0
0
54662539.19
189504000
0
0
0
0
18586860.28
0
33517882.55
0
36219652.53
0
0
0
0
0
277828395.36
18690008.39
296518403.75
351180942.94
280738271.62
280738271.62
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
281446099.52
253727652.71
0
0
0
0
0
0
0
0
0
899825.78
0
0
13193809.6
14170374.3
-545562.87
0
0
0
9207643.69
0
0
9601102.53
18100918.32
125344.4
0
1474276.53
0
0
16751986.19
5614012.12
0
0
11137974.07
10312489.17
825484.9
0
0
0
0
0
0
332057587.55
0
0
0
0
0
0
0
0
0
0
176000
8816638.48
286865757.89
0
0
0
0
0
12268044.87
8361051.44
20283178.56
13272193.27
151031935.75
6604573.12
538132.04
0
0
5903459.78
140238520
0
0
0
12032661.13
1197169.81
1197169.81
0
0
0
19969.97
0
1938487.05
0
4315.64
-725662.91
-94927.77
0
24484263.72
0
0
a_20
600118
2000-12-31
73422887.53
0
0
0
0
0
0
0
0
0
38455320
0
14296659.54
40837820.49
0
0
0
0
0
0
0
0
0
1560112.07
3306827.04
0
32884610.15
0
0
477381.48
201934791.26
0
0
0
0
0
0
73465243.36
0
73465243.36
0
0
0
73061776.65
1482027.45
0
0
0
0
8950436.66
0
0
0
510457.37
0
1405516.95
158875458.44
0
360810249.7
0
0
0
0
0
0
0
0
0
42000000
6138933.98
4667186.02
0
0
2214443.49
-3819004.2
0
251584.81
0
0
0
0
0
0
0
0
10764928.94
0
0
0
0
0
82898.91
0
62300971.95
0
0
0
0
0
0
0
0
0
0
0
0
62300971.95
189504000
0
0
0
0
17502621.48
0
31859593.68
0
41330690.18
0
0
0
0
0
280196905.34
18312372.41
298509277.75
360810249.7
293921950.78
293921950.78
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
293852908.43
267045828.82
0
0
0
0
0
0
0
0
0
1057447.15
0
0
10857806.96
16225359.99
-964954.25
-368580.24
0
0
8459237.26
0
0
17564081.06
26092360.67
44705.19
0
280832.79
0
0
25856233.07
6279881.9
0
0
19576351.17
17190824.82
2385526.35
0
0
0
0
0
0
349897855.05
0
0
0
0
0
0
0
0
0
0
1880500.92
51413995.96
256153231.6
0
0
0
0
0
8076288.59
10700441.04
50766980.81
77495409.89
160656517.44
1126968.52
600
0
0
17430056.29
188171200.91
0
0
211797.14
-44028968.38
4646792.45
4646792.45
4646792.45
0
81136474.47
3050.98
109401023.41
2346306.24
430059.24
0
-25961011.75
-47064.3
0
7458365.46
0
0
a_21
600118
1999-12-31
65964522.07
0
0
0
0
0
0
0
0
0
30000000
0
11619158.97
61408411.63
0
0
0
0
0
0
0
0
0
0
1131324.84
0
37377769.28
0
0
2215521.23
208585383.18
0
0
0
0
0
0
48855169.68
0
48855169.68
0
0
0
55263172.47
9785656.78
0
0
0
0
4906662.36
0
0
0
43500
0
1302567.07
120156728.36
0
328742111.54
25000000
0
0
0
0
0
0
0
0
5000000
15124181.82
7398980.6
0
0
2667824.08
-3152526.77
0
0
0
0
0
0
0
0
0
0
1616834.72
0
0
0
0
0
10800
0
53666094.45
0
0
0
0
0
0
0
0
0
0
0
0
53666094.45
118440000
0
0
0
0
87788067.94
0
26756568.1
0
29242890.94
0
0
0
0
0
262227526.98
12848490.11
275076017.09
328742111.54
164738258.3
164738258.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
160522329.78
149253060.17
0
0
0
0
0
0
0
0
0
305304.72
0
0
5383386.57
6500846.58
-1082174.95
161906.69
0
0
8497072.54
0
0
12809061.35
25522062.41
4013668.03
0
560995.44
0
0
28974735
5681214.25
0
0
23293520.75
22019658.86
1273861.89
0
0
0
0
0
0
218733874.96
0
0
0
0
0
0
0
0
0
0
2351704.36
13495542.92
233948074.62
0
0
0
0
0
4223904.56
5770864.28
7409487.24
-16771208.46
37000000
9972671.76
48100
0
0
41219878.95
113825000
0
0
3643495.87
-111667603.06
60200000
60200000
9420000
0
25000000
0
0
3784195.1
0
0
81415804.9
10007.49
0
-47012999.13
0
0
a_22
600118
1998-12-31
112977521.2
0
0
0
0
0
0
0
0
0
0
0
20802779.14
6863909.35
0
0
0
0
0
0
0
0
0
0
2104626.6
0
34276382
0
0
1536133.82
176456725.51
0
0
0
0
0
0
53031005.48
0
53031005.48
0
0
0
28063945.63
6874863.71
0
0
0
0
0
0
0
0
308906.89
0
0
88278721.71
0
264735447.22
0
0
0
0
0
0
0
0
0
5328000
13608154.25
828201.73
0
0
2814948.93
-5400762.08
0
0
0
0
0
0
0
0
0
0
2477700.97
0
0
0
0
0
0
0
19656243.8
0
0
0
0
0
0
0
0
0
0
0
0
19656243.8
118440000
0
0
0
0
87788067.94
0
17988757.24
0
19286567.42
0
0
0
0
0
243503392.6
1575810.82
245079203.42
264735447.22
157215597.63
157215597.63
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
152352492.69
141374255.39
0
0
0
0
0
0
0
0
0
424562.08
0
0
6071560.17
6247869.96
-1765754.91
0
0
0
16905566.64
0
0
8111681.9
29880353.48
1329187.03
0
59856.85
0
0
31149683.66
1669797.79
0
0
29479885.87
29324791.79
155094.08
0
0
0
0
0
0
162190026.04
0
0
0
0
0
0
0
0
0
0
26251769.61
31219000.29
136532598.46
0
0
0
0
0
4293953.38
39869175.79
28024225.02
10940843.29
96409589.63
0
0
0
1029452
16033863.92
57800000
0
0
0
23605177.71
0
0
0
0
0
0
0
0
0
0
0
-2643.26
0
34543377.74
0
0
a_23
600118
1997-12-31
78434143.46
0
0
0
0
0
0
0
0
0
30000000
0
26327141.44
24865418.71
0
0
0
0
0
0
0
0
0
0
607513.14
0
47695382.36
0
0
1232282.77
208554368.74
0
0
0
0
0
0
0
0
44735028.47
0
0
0
20457423.96
249000
0
0
0
0
0
0
0
0
103500
0
0
65544952.43
0
274099321.17
0
0
0
0
0
0
0
0
0
0
50706655.92
2350461
0
0
2799926.66
1370592.03
0
0
0
0
0
0
0
0
0
0
2032368.01
0
0
0
0
0
0
0
59260003.62
0
0
0
0
0
0
0
0
0
0
0
0
59260003.62
65800000
0
0
0
0
120688067.94
0
5538106.57
0
22152426.3
0
0
0
0
0
214178600.81
660716.74
214839317.55
274099321.17
190205784.73
190205784.73
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
177214878.15
169703432.32
0
0
0
0
0
0
0
0
0
247629.07
0
0
4217860.84
4130400.81
-1084444.89
0
0
0
9887350.02
0
0
6839516.43
29717773.03
7067803.22
0
722.8
0
0
36784853.45
8458603.84
0
0
28326249.61
27690532.87
635716.74
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
24|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
600118
2020-12-31
427835130.6
6744166895.35
6816016656.6
1393864.41
292525045.03
672946860.52
1228330749.44
.0551
.0368
1.4969
.332
.0462
.8772
.0611
.0745
.0609
.6046
44888011.97
2.3739
1.8019
602082421.73
8572381124.49
1171268511.97
442233060.73
1404562697.62
165699880.62
9957299.83
177813049.08
3384925174.53
284876356.78
.7982
-.1685
298.2848
153.6257
6.2972
2.978
2.0772
3.3465
.138
.5721
.0434
.0123
.0683
-.006
57325091.84
377285016.59
.7627
.2373
.829
.171
0
387367854.19
122.5642
.1812
175.7206
.5237
-.0191
.8847
.1344
.7396
.1011
.0382
.1212
.074
.9544
49.0268
0
-.238
.0569
182.5123
.15
5334846410.09
991124770.31
0
a_1
600118
2019-12-31
422617188.5
6395533598.14
7001300404.84
1839712.48
290851120.4
1499808365.41
636791577.05
.0522
.0329
1.5839
.3686
.1696
.7081
.0654
.0758
.0593
.5557
19243217.22
2.1714
1.6942
423855221.23
8571140582.71
1221742450.75
449651438.17
1387845065.83
180886206.95
60406797.55
727302220.49
3043770867.32
516372863.63
.8056
-1.581
270.4182
121.8052
5.5857
3.3979
2.2393
2.9563
.1449
.4772
.0444
.0137
.067
-.0049
30368516.55
363912584.1
.78
.22
.8759
.1241
0
467855214.7
107.4192
.1682
162.999
.4761
-.029
.9498
.0793
.737
.105
.0387
.1193
.1204
.956
12.2371
0
-.0438
.0549
179.2522
.0968
5437852935.39
962536457.97
0
a_2
600118
2018-12-31
503177185.62
7561502281.69
6693846875.48
337470.28
173569660.44
1037526340.63
1282640575.54
.0707
.045
1.5723
.364
.0545
.8691
.0664
.0666
.0619
.7269
36556630.14
2.1794
1.8216
271584857.76
7827102840.36
1193732630.55
457484867.55
953514936.81
167306235.02
3366919.26
207000000
3303468087.56
286675797.1
.8365
1.8497
195.9771
70.601
6.2913
5.4538
2.8283
3.1875
.1363
.3577
.064
.0115
.0561
-.001
27381957.82
432524951.48
.8248
.1752
.8903
.1097
5000000
294430419.72
66.9262
.1244
129.0509
.3555
.0196
.9221
.0584
.7503
.1144
.0439
.0914
.0755
.9551
38.1807
0
-.0354
.0581
165.405
.1059
5274795018.61
930169006.32
0
a_3
600118
2017-12-31
535650117.62
7835785879.15
8207239794.69
385694.44
293088137.96
973009661.24
1464376193.51
.078
.0506
1.5411
.3511
.0824
.8217
.0725
.0539
.0668
.758
30068239.4
2.2318
1.8888
224487849.89
7075237153.73
1273853256.41
451601336.38
942690242.36
200334087.76
35837927.22
282000000
2811349423.09
327711169.42
.8933
-.7533
193.7799
89.8839
7.7799
6.4535
2.6599
3.3095
.1295
.343
.0682
.0103
.0472
-.0037
25012722.57
463064304.54
.82
.18
.8306
.1694
0
188016012.59
56.5586
.1134
137.2212
.3611
.0103
.939
.0507
.7262
.1307
.0463
.0968
.0958
.9414
25.4881
0
-.0958
.0634
140.8812
.1988
6997820004.59
849944274.16
0
a_4
600118
2016-12-31
467175052.07
6420327315.2
5789673457.49
536888.13
502323489.33
1073035755.04
751194448.95
.0801
.0424
1.8879
.4703
.1661
.7605
.0737
.0582
.0727
.5837
55576529.5
1.777
1.5869
585025924.04
8182507856.25
1276830066.73
354408192.78
1043890940.77
250640755.89
18384439.67
848000000
3883734326.9
374614201.33
.8489
1.3689
214.9753
20.7194
9.8929
7.0791
2.2336
2.2819
.1351
.1901
.0599
.0097
.051
-.0025
58277328.29
403688597.89
.8479
.1521
.8632
.1368
0
149309438.97
51.5605
.0818
163.4149
.4554
-.0028
.8763
.1265
.7536
.1176
.0326
.0961
.0734
.9147
9.7872
.0001
-.0187
.0328
232.0522
.1494
4728664679.38
794504523.23
.2182
a_5
600118
2015-12-31
463726811.05
5408035514.08
5291881551.9
434907.67
605401437.5
769942537.6
577097413.88
.0821
.0461
1.7792
.4379
.1041
.8216
.0851
.0553
.0815
.5661
49711187.15
1.8538
1.6878
588429267.69
7300661342.3
1062892752.86
292837410.34
968859069.45
235304693.44
16715788.29
438800000
3463505819.1
313001854.7
.8257
.2615
225.3672
17.2121
8.9543
7.594
2.0586
2.434
.1416
.166
.0615
.01
.0566
-.0113
48661677.21
394460894.96
.8491
.1509
.8634
.1366
0
122454779.93
48.064
.0686
177.3033
.5118
.0024
.8881
.1096
.7585
.1104
.0304
.1007
.0743
.9441
16.813
.0001
-.1407
.0334
244.0885
.1741
4364760103.38
706448101.26
0
a_6
600118
2014-12-31
426690241.35
4619364058.66
4386575345.58
32171.53
456383499.85
509853305.53
534167676.28
.0829
.0467
1.7735
.4362
.0772
.8615
.0915
.0548
.0879
.5314
55705911.54
1.9563
1.7984
443868572.57
7004920758.84
798009697.15
157396354.14
816141101.48
0
198543233.21
295650000
3297584208.41
234693901.5
.8179
.5676
229.2999
-18.2191
9.59
7.2905
2.0364
2.4337
.1475
.1578
.0579
.0091
.0631
-.0174
56005767.54
354441755.17
.8694
.1306
.8688
.1312
0
121927292.81
50.0652
.0651
179.2347
.5371
-.0007
.8642
.1366
.7981
.0909
.0179
.093
.0613
.9453
23.9436
0
-.2748
.0335
271.2609
.1992
3594186559.88
591647151.27
.0365
a_7
600118
2013-12-31
326671678.51
3904060197.91
3825120045.88
15415708.94
274174522.96
2049740749.9
699395499.86
.0803
.0464
1.7313
.4224
.0763
.8644
.068
.0494
.0764
.6069
81206662.39
2.1573
1.993
81673024.57
6785750944.07
756261653.62
14000000
358481594.62
0
181798241.77
255000000
2889754330.37
198443870.04
.6696
.2152
170.5671
-29.2838
13.4351
8.0236
2.9182
2.6355
.1153
.1644
.0545
.0066
.0534
-.0107
72001037.77
285676412.99
.8859
.1141
.8335
.1665
1449102467.45
117132976.12
45.4906
.0657
125.0766
.4321
.0251
.7787
.1963
.8574
.0956
.0018
.0453
.0594
.9456
26.7457
0
-.2011
.0289
226.7477
.1815
3152135600.94
471992316.75
0
a_8
600118
2012-12-31
292161080.63
4398544166.24
4018232289.4
1307284.43
322464878.77
618266166.35
172758405.88
.1068
.0543
1.9668
.4916
.0903
.8429
.0686
.0637
.0718
.7561
55608355.89
1.8772
1.6623
84838127.48
4678334259.55
545576554.16
14000000
397611748.42
0
168730532.41
250105132.84
2335166708.77
184989858
.8433
1.2423
146.7762
-32.9237
17.9986
6.7381
3.9414
2.4198
.1343
.2148
.0729
.0101
.0614
-.0078
56940607.43
249212439.14
.8378
.1622
.8837
.1163
0
155582771.53
54.1696
.0958
92.6067
.2855
-.0001
.8141
.186
.8302
.0968
.0025
.0706
.0668
.9066
18.8512
0
-.1331
.044
201.3835
.2887
3380903205.88
411061656.87
.3595
a_9
600118
2011-12-31
291979043.39
3939115096.81
3563602088.97
7570445.02
258246669.03
193920000
124814496.44
.1145
.0558
2.0509
.5124
.0508
.912
.0809
.0559
.0712
.7836
24140274.53
1.7414
1.4998
76220873.56
3967771737.67
348132976.28
12000000
280790643.36
0
62994677
120000000
2153731408.3
87812939.5
.9145
1.4596
150.7335
-40.0478
25.6427
6.2329
3.9599
2.3485
.1397
.2416
.1032
.0114
.051
-.0065
25335178.91
233128179.84
.8975
.1025
.904
.096
0
110553320.68
58.5606
.1205
92.1729
.2619
-.0046
.9062
.0985
.8609
.0755
.0026
.0609
.0372
.9733
33.3563
0
-.1961
.0373
221.5949
.2363
3061547396.45
324535455.82
0
a_10
600118
2010-12-31
250550869.84
2638028499.09
2634117349.09
211263.64
167550060.94
295500000
85168901.4
.1154
.0569
2.0278
.5068
.032
.9262
.0827
.0572
.0755
.7535
9388077.5
1.7665
1.5423
109976204.24
3454789584.72
263763116.78
0
304195610.24
0
69776250
65187173.16
1888535009.24
85188765.6
.7295
.0171
144.6754
-70.7388
23.4134
6.6532
4.0639
2.3235
.1445
.2242
.1027
.0104
.0541
-.0074
9388077.5
219487400.5
.9147
.0853
.9156
.0844
70000000
115829128.1
54.8607
.1098
89.8148
.2897
0
.959
.041
.8588
.0656
0
.0756
.0418
.9663
53.387
.0003
-.3448
.0417
235.7011
.1386
2191135854.12
278829896.09
.0105
a_11
600118
2009-12-31
226242528.55
2292887651.53
1795950201.71
113910.75
158127067.1
54000000
33125333.42
.1216
.0572
2.1238
.5292
.0293
.9214
.094
.0524
.0844
.6782
4751305.58
1.6537
1.472
106997214.59
2989022328.97
199914179.23
0
359810542.17
0
19286250
55068974.17
1730219598.5
92545930.52
.7984
2.4461
142.1151
-110.4614
19.8232
6.3603
4.3079
2.1014
.1491
.1818
.113
.0094
.0491
-.0061
4751305.58
198405821.01
.9712
.0288
.9642
.0358
0
83033824.89
57.3873
.0952
84.7277
.2549
0
.9766
.0234
.8423
.0563
0
.1014
.0493
.9901
55.8312
.0003
-.2651
.0468
272.0493
.3288
1471278046.3
203783927.37
.0194
a_12
600118
2008-12-31
211290285.98
1676768794.05
1253012761.07
7428442.55
760630400.33
10000000
37889960.85
.1191
.0631
1.8877
.4703
.0011
.959
.1059
.0447
.0906
.6964
-2346758.29
1.9224
1.6906
31783300.02
2528144794.04
150773929.52
618588.27
184152367.55
0
28236250
1420799.58
1291452045.23
53805791.89
.7015
2.3445
153.4542
-61.587
25.7315
5.1992
4.3844
2.4421
.1551
.2318
.1084
.0061
.0503
-.0117
-1248959.56
183093716.82
.9612
.0388
.9714
.0286
0
93132559.49
70.2038
.1069
83.2505
.2526
-.0061
1.013
-.0069
.8828
.0527
.0002
.0643
.04
.9805
1786.5162
.0004
-16.4472
.0495
248.1197
.4552
955170985.81
149313131.79
1
a_13
600118
2007-12-31
89619320.86
860901160.29
1023789868.43
61791164.78
9189432.2
1209395047.02
38355684.76
.0551
.0326
1.6902
.4084
0
.9884
.0885
.0257
.0878
.3709
26773785.94
2.4102
2.1012
26961.84
2659043058.19
50622843.73
1774732.14
17259153.48
0
7300000
0
1101397793.73
12873108.98
.7039
-1.8321
217.9103
-86.8824
19.9482
2.9051
3.9558
2.4877
.115
.3091
.0398
.0054
.0301
-.0098
243687.17
62135656.65
.9896
.0104
.9876
.0124
1207395047.02
24858397.79
125.6407
.1254
92.2696
.401
.2984
.6989
.0027
.9745
.0186
.0007
.0063
.0116
.9934
0
.0004
0
.0026
401.5609
.7523
934553968.1
48946613.81
0
a_14
600118
2006-12-31
76755727.08
981422944.58
838536367.13
14930736.8
30295687.59
115740000
202412354.18
.1398
.0468
2.9863
.6651
0
.9516
.0858
.0456
.0653
.717
-8576027.37
1.3295
.9916
-1080038.07
1079560324.49
65603601.86
84662502.2
17566751.87
17050768.08
0
0
789533296.69
40148365.44
.9193
2.4461
136.8851
-139.5548
15.0324
3.3372
13.267
1.5953
.1331
.3379
.1487
.0163
.034
-.0048
831120.68
66990592.58
.9321
.0679
.9442
.0558
0
14040996.79
109.3732
.2201
27.5119
.1183
-.161
1.1468
.0142
.8655
.0526
.0679
.0141
.0484
.9794
0
0
0
.0124
321.3381
.8947
770751778.75
45304794.43
0
a_15
600118
2005-12-31
22419772.1
535637129.12
438991510.16
2230045.46
52410037.11
147000000
155295739.67
.0183
.0064
2.8524
.6494
.1104
.8482
.0508
.0976
.0163
.3954
-10648306.79
1.2818
1.0127
-4023815.29
904598094
70039756.42
120559314.91
20653111.29
17025000
0
80000000
614666925.09
29984893.92
1.0046
13.4682
244.4869
-146.3394
7.1327
1.7978
8.8023
1.1929
.1507
.2691
.0238
.0335
.0732
-.0092
1165469.08
17824125.6
.8434
.1566
.8978
.1022
0
24310452.83
203.0205
.1704
41.4664
.0658
-1.6463
2.4839
.1624
.8107
.0628
.108
.0185
.0414
.975
11.3207
0
-.0505
.0154
502.1896
.9606
369047747.5
36340317.1
0
a_16
600118
2004-12-31
16500896.61
623418232.71
594924020.79
2814294.86
29794206.16
228001521.84
192256546.93
.015
.0059
2.5378
.606
.1388
.819
.0481
.2047
.0194
.3039
-5090606.77
1.4175
1.077
-10495934.09
941088101.07
77437198.85
82105627.13
28829030.21
17000000
0
95000000
560505088.87
28905593.81
1.5255
4.2797
294.5391
-151.3155
5.8472
1.6386
5.0843
1.2728
.2565
.3405
.0138
.0529
.1626
-.0109
1777699.69
11748591.01
.7221
.2779
.5046
.4954
21601521.84
50085533.59
222.7502
.2007
71.7889
.2075
-1.0316
1.7646
.267
.8332
.0686
.0727
.0255
.0422
.9728
9.9347
0
-.0393
.0213
583.9479
.9653
497051087.35
38943250.54
0
a_17
600118
2003-12-31
45157293.53
612344924.1
475899309.94
75765694.42
30234317.27
112945339.52
137340786.96
.0912
.0441
2.0681
.5165
.1783
.7536
.1089
.0963
.0901
.4895
-5294552.3
1.6439
1.4423
-5871637.04
687698403.35
50088981.15
87011485.51
22174142.88
15600000
0
78000000
329635821.32
29797175.48
1.2465
3.6534
103.8459
-128.9965
8.6058
6.5596
7.5722
1.8737
.2084
.2017
.083
.0204
.0807
-.0048
-455028.19
42641618.8
.7764
.2236
.6274
.3726
10845339.52
22987964.33
55.6435
.1001
48.2024
.1538
-.1296
1.1418
-.0122
.8119
.0591
.1027
.0262
.0681
.9607
8.8569
0
-.0254
.016
288.4095
.8483
420098727.94
25492472.07
0
a_18
600118
2002-12-31
43903855.63
255972758.28
255786168.73
186137270.79
31369831.57
83100000
1651077.5
.1041
.0617
1.6871
.4073
.3273
.5918
.1268
.0869
.111
.5559
-1237281.7
1.8916
1.8287
33047086.52
419341697.13
46891463.64
104583115.6
51933869.32
8500000
0
83000000
150084210.42
20542775.42
.6029
.0049
52.8069
-77.9714
6.3254
15.4803
12.4878
2.5788
.2197
.0629
.085
.0241
.0664
-.0035
-2919268.42
39678547.52
.821
.179
.6524
.3476
100000
19151028.26
23.5783
.0246
29.2286
.1321
.0438
1.0322
-.0759
.6734
.0753
.1679
.0834
.081
.9602
5.5501
0
-.0148
.0132
158.8024
.5653
210534092.51
14266237.22
0
a_19
600118
2001-12-31
-707827.9
341050226.03
327778032.76
158174640.91
146141979.78
1217139.78
1942802.69
.0376
.0317
1.1843
.1557
0
.9071
-.0025
.0955
.0397
.7994
17459814.09
3.7298
3.3717
28841532.88
168587705.5
62781123.88
75779780.35
44032333.21
0
0
0
49583778.86
5078760.33
1.0109
1.1916
53.3455
51.2364
4.1369
9.6735
23.3772
6.8936
.0962
.3581
-.0028
.047
.0505
-.0019
8252170.4
-6321840.02
.937
.063
.9259
.0741
1197169.81
20283178.56
37.732
.0557
15.6135
.0346
.8267
-.5676
.7409
.4801
.1788
.2158
.1254
.0929
1
0
0
0
.025
54.7504
.0388
286865757.89
12268044.87
0
a_20
600118
2000-12-31
-299537.89
403192351.93
325696942.04
161784085.96
205813054.34
85786317.9
111747329.65
.0656
.0543
1.2087
.1727
0
.8218
-.001
.0889
.0666
.8146
25787190.72
3.2413
2.7134
38624579.35
161441977.71
74543804.1
75025355.43
49799112.46
0
251584.81
0
51201559.29
11099412.66
1.0175
3.9586
64.109
49.2443
4.5809
7.6014
22.6828
6.2649
.0914
.5278
-.0032
.0369
.0552
-.0033
17696533.7
-6579419.79
.9387
.0613
.8781
.1219
0
50766980.81
48.0175
.0911
16.0915
.0486
.4321
-.3361
.904
.4474
.2066
.2079
.138
.1782
1
0
0
0
.0248
65.5901
.0884
256153231.6
8076288.59
0
a_21
600118
1999-12-31
4377835.21
234581122.24
251352330.7
47020771.76
158688374.82
85200000
3784195.1
.0847
.0709
1.1951
.1632
.4658
.5038
.0266
.0656
.1414
.5011
24758806.48
3.8867
3.1902
30214742.23
176369861.95
65048829.25
48855169.68
38468250.66
0
0
25000000
27038459.73
1627634.72
1.1348
-.72
123.5331
201.0129
3.954
4.1659
10.1621
6.3533
.094
.6965
.0088
.0327
.0395
-.0066
16261733.94
-1465285.73
.9533
.0467
.9453
.0547
50780000
7409487.24
87.6155
.1137
35.9176
.0705
.3648
-.0629
.6981
.5365
.1979
.1486
.117
.0303
1
8.3434
0
-.0433
.0149
62.1524
.2688
233948074.62
4223904.56
0
a_22
600118
1998-12-31
4863104.94
219660795.94
208719952.65
97439041.63
73833863.92
0
0
.1203
.1114
1.0802
.0742
0
.8739
.0309
.0671
.1875
.5939
26286578.72
8.9771
7.2333
-1795719.71
174920591.69
34938809.34
53031005.48
1845040.71
0
0
0
17178542.83
2477700.97
.8817
.3711
160.527
129.682
6.4803
3.4493
6.6716
13.9062
.1008
1.7438
.012
.0386
.0397
-.0112
9381012.08
3193307.15
.9936
.0064
.9947
.0053
0
28024225.02
105.8173
.1295
54.7097
.1323
.5735
.1083
.3182
.6607
.132
.2003
.007
.1261
1
0
0
0
0
47.2893
.0419
136532598.46
4293953.38
0
a_23
600118
1997-12-31
12990906.58
0
0
0
0
0
0
.1318
.1033
1.2758
.2162
0
.9657
.0683
.0382
.1489
.6939
23793946.87
3.5193
2.7145
74231015.33
177322085.97
20706423.96
0
76070811.24
0
0
0
57227635.61
2032368.01
0
0
153.1049
95.3706
9.2976
3.5581
7.2247
5.0952
.1078
.8048
.0427
.0222
.0217
-.0057
13906596.85
4532302.74
.9969
.0031
.9776
.0224
0
0
102.5838
.174
50.5211
.1384
.3491
.16
.4909
.6469
.0755
0
.2775
.0343
1
0
0
0
0
108.9483
.0443
0
0
0
sz600118中国卫星
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 收现比与净现比
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 按天数 按次数
应收类(应收款+应收票据)与存货周转 按天数 按次数
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
-
-
主营业务收入
-
-
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  (按季度)
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
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 (图)
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(收益以"-"表示)
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 (移步间接法) 
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            
应收类占营收            
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            
经营净利润            
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「中国卫星」的人还看过:
波导股份 | 大唐电信 | 南京熊猫 | 航天长峰 | 中国移动 | 多伦科技 | 苏州科达 | 新炬网络 | 新炬网络 | 新炬网络 | 有方科技 | 开普云 | 开普云 | 泽达易盛 |