Myhome Real Estate Development Group Co., Ltd.

Symbol: 000667.SZ

SHZ

0.58

CNY

Markedspris i dag

-1.0658
P/E-forhold
-0.0196
PEG Ratio
1.43B
MRK Cap
0.00%
DIV Udbytte

Myhome Real Estate Development Group Co., Ltd. (000667-SZ) Årsregnskaber

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Myhome Real Estate Development Group Co., Ltd. (000667.SZ). Virksomhedens omsætning viser gennemsnittet af NaN M, som er NaN % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er NaN M, som er NaN %. Den gennemsnitlige bruttofortjeneste er NaN %. Væksten i nettoindkomst for virksomheden sidste år er NaN %, hvilket svarer til NaN % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Myhome Real Estate Development Group Co., Ltd., ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til . Et kig tilbage på det seneste år afslører en samlet aktivændring på NaN. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til NaN i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er NaN%.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
balance-sheet.row.cash-and-short-term-investments	2301.94	481.7	1523.6	2552.7	2536.2	2205.8	2065.8	3925.4	812	1272.3	1484.6	1491	2167	1912.6	2503.3	1045.7	57.5	363.7	140.8	60.2	114	63.5	91.7	169.5	84.3	133.3	144.9	47.9	91.3	61.8	76.6
balance-sheet.row.short-term-investments	362.12	85.4	135.2	138.1	-1459.1	-1064.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0	0	38.6	101.3	6.6	0.6	0	8.5	43.5	18	4
balance-sheet.row.net-receivables	8600.8	2005	2592.7	3792.4	3169.6	3497.7	2334.2	2397.1	2401.9	1457.9	1294.3	1245.9	1803	1952	1008.5	1148.3	503.4	293.2	205.4	269.2	339.4	251.3	251.5	151.3	139.2	141.3	63.8	79.1	4.1	3.4	1.8
balance-sheet.row.inventory	40586.77	10215.3	13025.6	14190.3	13769.8	11589.3	11082.2	10331.1	12872.2	11961.7	11001.7	9092.8	5844.3	4725.7	4470.9	3731	1724.5	851.4	706.2	863.3	485.7	335.1	72.9	117.9	117.7	70.7	59.5	44.5	76.4	71.8	111
balance-sheet.row.other-current-assets	4040.7	1036	1169.1	1110	1142.5	605	248.4	202.7	127.3	258.5	182	122	80.1	60	0.2	0.8	0.6	-7.7	-11.7	-33.6	-2.4	-2.5	-45.2	29.1	32.9	45.9	116.3	136.7	65.2	43	81.3
balance-sheet.row.total-current-assets	55530.21	13737.9	18311	21645.4	20618.1	17897.9	15730.5	16856.3	16213.3	14950.4	13962.6	11951.9	9894.3	8650.3	7982.9	5925.7	2286	1500.6	1040.6	1159.1	936.6	647.4	370.8	467.7	374.2	391.1	384.4	308.1	237.1	180	270.7
balance-sheet.row.property-plant-equipment-net	11279.49	2648.2	3533.2	3810.7	3904.8	2591.3	433.8	349.6	367.5	386.4	401.6	410.6	330.9	312.2	272.6	79.6	84.9	45.2	21	22.7	22.4	20.3	110.5	66.6	66.6	73.2	94.8	75.8	100.7	106.9	125.6
balance-sheet.row.goodwill	0	0	0	2.8	15.8	15.8	2.8	2.8	3.7	3.7	11.8	11.8	15.1	15.1	15.1	15.1	15.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1351.45	338.1	414.5	487.4	529	417.3	48	8.7	6.9	8.1	5.3	4.5	3.3	1.9	1.9	1.3	0.3	0	0	0	0	0	6.7	7	7.3	7.6	7.9	8.2	19.6	20.6	28.7
balance-sheet.row.goodwill-and-intangible-assets	1351.45	338.1	414.5	490.2	544.8	433.1	50.8	11.5	10.6	11.9	17	16.3	18.4	17	17	16.5	15.5	0	0	0	0	0	6.7	7	7.3	7.6	7.9	8.2	19.6	20.6	28.7
balance-sheet.row.long-term-investments	278.14	48.6	111.6	212	2020.1	1094.3	742.2	0	0	0	0	0	0	0	0	0	0	0	0	14	0	0	81.2	-2.2	89.6	88.4	0	0	0	0	0
balance-sheet.row.tax-assets	237.24	74.2	54.5	95.4	145.1	70.9	37.7	29.8	33.7	51.9	52.7	67.1	64.5	50.4	25.7	14.2	9	0	0	0	0	0	46	11.8	-79.5	11.4	0	0	0	0	0
balance-sheet.row.other-non-current-assets	9075.68	2232.7	2357.9	2060.6	288.4	1011.1	992	748.3	829.5	517.3	646.6	597.4	581.4	593.1	214.7	180.9	98	21.4	13.7	0.1	127.6	147.8	46	126.7	41	45.4	108.8	96.8	165.3	148.3	24.1
balance-sheet.row.total-non-current-assets	22222.01	5341.7	6471.6	6668.8	6903.1	5200.5	1514.3	1139.3	1241.3	967.4	1117.9	1091.4	995.3	972.7	530	291.2	207.5	66.7	34.7	36.7	150.1	168.1	244.3	198.1	204.5	214.7	211.5	180.8	285.6	275.7	178.3
balance-sheet.row.other-assets	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
balance-sheet.row.total-assets	77752.22	19079.7	24782.5	28314.2	27521.3	23098.4	17244.9	17995.5	17454.7	15917.8	15080.5	13043.3	10889.6	9623	8512.9	6216.9	2493.5	1567.3	1075.3	1195.9	1086.7	815.5	615.2	665.8	578.7	605.8	596	488.9	522.6	455.7	449
balance-sheet.row.account-payables	13386.53	3551.5	3302.9	3159.9	2529.7	1876	1425.7	1430.5	1854.4	945.2	1558.4	837.2	605	471.1	141	297.7	73.2	33.5	22.5	158.5	184.3	51.1	19.5	77.3	16.4	14	16.1	16.4	20.4	40.9	64.1
balance-sheet.row.short-term-debt	7349.03	1958.3	1786.8	3787.2	1831.8	1367	3092.5	1111.1	1414.9	2271.6	3519.2	1634.5	1016.5	423	480	262	86	115.5	163	188.5	259	146	59	69.1	28.6	20.5	24	33.5	31	3.2	7.1
balance-sheet.row.tax-payables	2764.46	779.9	493.3	575.8	617.9	915.3	845.3	455.9	154.1	74.4	60.5	110	113.8	111.8	26.3	20.9	100.5	78.6	112.2	95.3	51.9	39.9	7.3	6.1	-0.7	14.2	20.4	7.4	6	10.9	6
balance-sheet.row.long-term-debt-total	4066.54	858.1	1850	2787	5664.9	3742	2340	4270	3737	3565.6	1443.7	3001.6	2457.9	2374.7	2099.4	328.5	190	90	16	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	173.97	42.4	43.5	40.6	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
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	41273.92	10655.2	979.1	634.9	9100.5	6864.7	2861.4	4497	4367.6	3479.8	1778.1	1696.3	1387.1	1297	473.8	381.3	692.5	168.3	317.4	250.4	108.1	154	51.3	29.2	41.3	71.5	68	35.5	125.5	77.4	68.4
balance-sheet.row.total-non-current-liabilities	7208.56	1316.4	3871.8	7313.3	5690.2	3765.6	2361.4	4289.4	3745.6	3573.9	2651.1	3274.3	2461.5	2378.1	2360.8	588.5	190	90	16	0	0	0	1.9	0	0	0	0	0	0	0	0
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.9	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	23.03	9.8	2.8	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
balance-sheet.row.total-liab	69218.04	17481.3	21218	21471.7	20278	15304.4	9741.1	11328	11382.6	10270.5	9506.8	7442.3	5470.1	4569.2	3455.5	1529.5	1041.7	407.3	518.9	597.3	551.4	351.1	129.8	175.5	86.4	106.1	108.2	85.4	176.8	121.4	139.6
balance-sheet.row.preferred-stock	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
balance-sheet.row.common-stock	9867.95	2467	2467	2467	2467	2559.6	2559.6	2559.6	2559.6	2559.6	2559.6	2579.9	2559.6	2559.6	1347.2	1347.2	765.3	382.6	245	245	245	245	245	245	245	175	175	87.5	87.5	87.5	87.5
balance-sheet.row.retained-earnings	-4001	-1534.2	32.7	2963.9	2816	2805.4	2722.4	2122.4	1521.5	1093.3	1018.6	1064.4	935.3	774.9	648.6	416.8	413.4	177	64.5	84.6	62.2	21.8	57.2	59.8	60.3	100.4	85.2	46.7	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	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
balance-sheet.row.other-total-stockholders-equity	6711.96	2006.5	2003.2	1790.7	1796.6	1831.3	1790	1797.7	1797.7	1797.7	1798.3	1758.9	1725.4	1719.3	2926.7	2919	261	595.8	229.9	242.4	215	197.6	183.9	185.2	185.5	221.6	219	263	256	244.5	219.7
balance-sheet.row.total-stockholders-equity	12578.92	2939.3	4502.8	7221.7	7079.6	7196.3	7072	6479.7	5878.8	5450.6	5376.5	5403.2	5220.3	5053.8	4922.4	4682.9	1439.7	1155.4	539.4	572	522.2	464.4	486.1	490.1	490.8	497	479.2	397.3	343.5	332	307.2
balance-sheet.row.total-liabilities-and-stockholders-equity	77752.22	19079.7	24782.5	28314.2	27521.3	23098.4	17244.9	17995.5	17454.7	15917.8	15080.5	13043.3	10889.6	9623	8512.9	6216.9	2493.5	1567.3	1075.3	1195.9	1086.7	815.5	615.2	665.8	578.7	605.8	596	488.9	522.6	455.7	449
balance-sheet.row.minority-interest	-4044.74	-1341	-938.3	-379.2	163.6	597.6	431.8	187.9	193.3	196.7	197.1	197.8	199.2	0	135	4.4	12.1	4.6	17	26.6	13.1	0	-0.7	0.2	1.5	2.7	8.5	6.3	2.3	2.3	2.3
balance-sheet.row.total-equity	8534.18	1598.3	3564.5	6842.5	7243.2	7794	7503.8	6667.5	6072.1	5647.3	5573.7	5601	5419.5	5053.8	5057.4	4687.4	1451.9	1160	556.4	598.5	535.3	464.4	485.3	490.3	492.3	499.7	487.8	403.6	345.8	334.3	309.5
balance-sheet.row.total-liabilities-and-total-equity	77752.22	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	640.25	134	246.8	350.1	561	29.6	21.1	17.4	1.5	37.5	138.1	119.4	132	180	143.2	144.4	79.4	21.1	13.4	14	117.4	136.4	119.8	99.1	96.1	89	0	8.5	43.5	18	4
balance-sheet.row.total-debt	11415.57	2816.3	3636.8	6574.2	7496.7	5109	5432.5	5381.1	5151.9	5837.1	4962.9	4636	3474.4	2797.7	2579.4	590.5	276	205.5	179	188.5	259	146	59	69.1	28.6	20.5	24	33.5	31	3.2	7.1
balance-sheet.row.net-debt	9475.75	2420	2248.4	4159.6	4960.5	2903.2	3366.7	1455.7	4339.9	4564.8	3478.4	3145	1307.4	885.1	76.1	-455.2	218.5	-158.2	38.2	128.4	145	82.5	5.9	0.9	-49.2	-112.2	-120.9	-5.9	-16.8	-40.7	-65.5

Pengestrømsopgørelse

Det økonomiske landskab for Myhome Real Estate Development Group Co., Ltd. har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på NaN. Virksomheden udvidede for nylig sin aktiekapital ved at udstede NaN, hvilket markerer en forskel på NaN i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på NaN i rapporteringsvalutaen. Dette er en forskydning på NaN fra året før. I samme periode har virksomheden registreret NaN, NaN og NaN, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på NaN, med en forskel fra år til år på NaN. Desuden afsatte virksomheden NaN til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet NaN, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	-1685.42	-1969.9	-3208.8	-447.4	-207.9	149.1	646.9	659.4	424.8	74.8	51	163.6	165.7	200.1	280	315.2	295.6	118.9	94.8	87.8	57.6	49.7	2.4	1.9	8.8	52.9
cash-flows.row.depreciation-and-amortization	0	210.6	234.6	205.3	115.6	45.8	37.3	40	37.5	32.5	33.9	24.6	25.6	17.1	13.6	9	6.4	2.1	1.7	1.6	1.3	5.5	4.6	6.4	7	7.1
cash-flows.row.deferred-income-tax	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
cash-flows.row.stock-based-compensation	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
cash-flows.row.change-in-working-capital	0	-32.8	1869	305	225.3	1149.5	-1803.3	2420.6	-131.4	696.7	-610.3	-1993.8	-647.9	-472.7	-654	-1426.9	-125.6	-300.2	28.5	-72.3	-106.3	92.9	-32	27.7	-52.6	-71.7
cash-flows.row.account-receivables	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
cash-flows.row.inventory	0	2496.4	-846.1	-350.5	-1839.9	-2419.8	-367.2	1054.7	-910.5	-121.4	-1192	-2816.2	-862.8	-445	-370.6	-497.6	-328.6	-193.9	157.1	-237.1	-138.6	-261.2	16.3	-2.6	-48.4	-11.2
cash-flows.row.account-payables	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
cash-flows.row.other-working-capital	0	-2529.2	2715	655.5	2065.1	3569.3	-1436	1365.9	779	818.1	581.6	822.4	214.9	-27.7	-283.4	-929.3	202.9	-106.3	-128.6	164.9	32.3	354.1	-48.3	30.3	-4.2	-60.5
cash-flows.row.other-non-cash-items	0	1253.4	2649.9	10.9	241.2	-634.3	86.5	293.4	147.6	68.7	39.8	-78.9	4.7	18.2	-36.7	-13.7	16.4	9.5	10.4	16.2	4.3	-13.5	2.6	-7.3	-1.6	-5.8
cash-flows.row.net-cash-provided-by-operating-activities	-1685.42	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
cash-flows.row.investments-in-property-plant-an-equipment	-2.71	-5.3	-69.2	-290.2	-1450.3	-2315.3	-407	-10.2	-4.4	-3.3	-28.9	-44.7	-42	-74.1	-9	-23.5	-23.9	-3.7	-1.1	-1.7	-1.3	-7	-18.9	-7.3	-0.6	-1.8
cash-flows.row.acquisitions-net	-52.3	102.7	361	643.2	10	1678.1	55.4	0	42.3	-2	0	246.9	8.8	41.4	-139	-482.7	-526.2	3.7	2	1.8	0	0.5	19.5	3	2.4	2.8
cash-flows.row.purchases-of-investments	0	0	-42.4	-125.8	-16.5	-882.5	-2	0	-10.8	-1.5	0	55	-11.5	-234.3	-124.5	-291.1	24	-19.2	-3.3	-0.1	0	-77.9	-296.2	-27.7	-88.6	-70.4
cash-flows.row.sales-maturities-of-investments	36.63	51.4	165.3	0.1	10	435.3	30.1	0	12.3	194.2	2.6	31.1	4.4	81.4	103.2	0	0	-14.8	2.9	23.1	27.8	40.6	336.1	41.1	87.7	81.4
cash-flows.row.other-investing-activites	92.43	90.1	8.7	747.2	-140.3	56.1	31.2	-17.4	8	1.8	0.1	10.3	8.8	0.2	0.2	0	0.2	0.1	0.9	0.1	0	-70.7	0.6	-66.4	1.9	2.7
cash-flows.row.net-cash-used-for-investing-activites	74.05	239	423.5	974.5	-1587.2	-1028.2	-292.4	-27.6	35	189.2	-26.2	243.7	-40.3	-185.4	-169.2	-797.2	-549.9	-37.6	-0.7	21.3	26.5	-115	21.6	-60.3	0.4	11.9
cash-flows.row.debt-repayment	-473.81	-552.8	-4044.1	-3058.9	-2384.6	-3519.5	-1752.5	-5116.3	-4087.3	-4299.6	-2252.5	-2597.8	-894.2	-1169.3	-356.5	-365.5	-198.4	-177.8	-172.5	-288.5	-97	-238	-157	-59.5	-11.5	-18.7
cash-flows.row.common-stock-issued	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
cash-flows.row.common-stock-repurchased	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
cash-flows.row.dividends-paid	-164.16	-187	-435.3	-651	-600.6	-459.9	-487.1	-632	-622	-863.5	-717.9	-463.7	-284.4	-265.5	-97.6	-96.6	-17.8	-106.3	-41.5	-36	-48	-5.2	-4.2	-18.6	-24.8	-3.1
cash-flows.row.other-financing-activites	127.63	102.3	1510.9	2402.2	4665.3	4263.3	1701.8	5474.3	3735.4	4037	3427.2	3975.6	1858	1266.7	2478.1	3363.8	267	714.4	160	215.9	212	234	146.9	100	19.6	15.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-510.33	-637.4	-2968.4	-1307.7	1680.1	283.9	-537.8	-274	-973.9	-1126	456.8	914.1	679.4	-168.2	2024.1	2901.7	50.8	430.3	-54	-108.6	67	-9.2	-14.3	21.9	-16.8	-6.6
cash-flows.row.effect-of-forex-changes-on-cash	1432.52	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-689.19	-937.1	-1000.3	-259.3	467.2	-34.2	-1862.8	3111.9	-460.3	-64.1	-55.1	-726.8	187.3	-590.7	1457.7	988.1	-306.4	222.9	80.7	-53.9	50.5	10.3	-15	-9.6	-54.9	-12.2
cash-flows.row.cash-at-end-of-period	1480.51	281.5	1218.7	2218.9	2478.3	2011.1	2045.3	3905.6	793.7	1254	1318.1	1373.1	2099.9	1912.6	2503.3	1045.7	57.5	363.7	140.8	60.1	114	63.5	53.1	68.2	77.8	132.7
cash-flows.row.cash-at-beginning-of-period	2169.7	1218.7	2218.9	2478.3	2011.1	2045.3	3908.1	793.7	1254	1318.1	1373.1	2099.9	1912.6	2503.3	1045.7	57.5	363.9	140.8	60.1	114	63.5	53.1	68.2	77.8	132.7	144.9
cash-flows.row.operating-cash-flow	-1685.42	-538.7	1544.7	73.8	374.3	710.1	-1032.6	3413.4	478.5	872.8	-485.6	-1884.6	-451.8	-237.2	-397.1	-1116.4	192.7	-169.7	135.4	33.4	-43	134.6	-22.3	28.7	-38.5	-17.5
cash-flows.row.capital-expenditure	-2.71	-5.3	-69.2	-290.2	-1450.3	-2315.3	-407	-10.2	-4.4	-3.3	-28.9	-44.7	-42	-74.1	-9	-23.5	-23.9	-3.7	-1.1	-1.7	-1.3	-7	-18.9	-7.3	-0.6	-1.8
cash-flows.row.free-cash-flow	-1688.13	-544	1475.5	-216.4	-1076.1	-1605.2	-1439.7	3403.3	474.1	869.5	-514.5	-1929.3	-493.9	-311.2	-406.1	-1139.8	168.9	-173.4	134.3	31.7	-44.3	127.6	-41.2	21.4	-39.1	-19.3

Resultatopgørelse række

Myhome Real Estate Development Group Co., Ltd.s omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for 000667.SZ rapporteres til at være NaN. Virksomhedens driftsomkostninger er NaN og viser en ændring på NaN% fra sidste år. Udgifterne til afskrivninger er NaN, hvilket er en ændring på NaN% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være NaN, hvilket viser en NaN% ændring fra år til år. Salgs- og marketingomkostninger er NaN, hvilket er en ændring på NaN% sammenlignet med året før. EBITDA baseret på de seneste tal er NaN, hvilket repræsenterer en NaN% vækst i forhold til året før. Driftsindtægterne er NaN, som viser en ændring på NaN% sammenlignet med året før. Ændringen i nettoindkomsten er NaN%. Nettoindkomsten for det sidste år var NaN.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
income-statement-row.row.total-revenue	5417.22	5291.7	3560	4206.7	3659.5	2520.4	4438.5	5204.6	4678.8	2105.4	3465.3	1772.4	1813.3	1955.1	888.4	1029.7	1287	611.2	576.5	490.4	307.2	308.5	130.8	116	130.5	144.1	197.7	278.2	210.9	420.3	719.3
income-statement-row.row.cost-of-revenue	4843.53	5089	3008.4	3363.9	2552.7	1893.3	2806	3327.8	3331.6	1462.1	2751.8	1228.8	1206.4	1374	380.8	487.4	734	366.7	353.7	289.2	163.6	202.6	118.3	102.9	113.3	115.9	134.6	214.3	179.7	351.9	609.4
income-statement-row.row.gross-profit	573.69	202.8	551.5	842.8	1106.8	627.1	1632.5	1876.8	1347.2	643.3	713.4	543.6	606.9	581.1	507.6	542.3	553	244.4	222.8	201.1	143.6	105.9	12.4	13.1	17.2	28.2	63.1	64	31.2	68.4	109.8
income-statement-row.row.gross-profit-ratio	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
income-statement-row.row.research-development	9.36	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-25.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	163.97	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	639.69	482.7	679.8	941.9	741.4	-27.9	-9.1	2.4	85.4	0.2	-1.2	-0.1	-3.9	-0.5	-0.2	0.6	-1.3	13	2	2.6	0.8	10.8	12.7	-2	9.8	26.5	19.4	20.3	4.1	15.1	6
income-statement-row.row.operating-expenses	788	683.7	900.9	1190.8	1047.1	855.1	627.6	607.7	611.9	433.1	553.2	382.5	362.9	301.6	183.7	148.2	89.2	74.6	68	68.8	53.8	50.2	20.3	19.6	19.9	22.7	29.8	26.1	20.2	30.6	53.6
income-statement-row.row.cost-and-expenses	5631.53	5772.7	3909.4	4554.7	3599.8	2748.4	3433.5	3935.5	3943.4	1895.1	3305	1611.3	1569.3	1675.7	564.4	635.6	823.2	441.3	421.7	358.1	217.4	252.7	138.7	122.5	133.2	138.6	164.4	240.4	199.9	382.4	663
income-statement-row.row.interest-income	4.65	4.1	11.4	53.1	40.7	41.3	9.5	5.3	3.3	7.2	6.1	6.8	9.9	7.3	4.4	9.8	2.2	1	0.7	0.5	0.2	0.4	1.4	0.5	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	253.28	242	175.9	271.2	95.1	107.1	108.3	147.7	84.5	83.2	49	43.4	25.3	75.1	29	9.1	14.2	14	13.6	12.7	8.8	5.2	4.4	2.6	-0.8	-17	2.9	0.8	-1.4	-0.6	0
income-statement-row.row.selling-and-marketing-expenses	163.97	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-900.32	-1441.2	-2705.1	-943.7	-153.4	638.2	-9.1	2.4	-4.3	-0.5	-2.4	-0.7	-4.2	-0.6	-0.2	0.6	-1.4	-0.9	1.6	0	0.1	0.4	0.8	-5.1	6.5	21.5	16.3	14.8	3.3	14.4	5.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	639.69	482.7	679.8	941.9	741.4	-27.9	-9.1	2.4	85.4	0.2	-1.2	-0.1	-3.9	-0.5	-0.2	0.6	-1.3	13	2	2.6	0.8	10.8	12.7	-2	9.8	26.5	19.4	20.3	4.1	15.1	6
income-statement-row.row.total-operating-expenses	-900.32	-1441.2	-2705.1	-943.7	-153.4	638.2	-9.1	2.4	-4.3	-0.5	-2.4	-0.7	-4.2	-0.6	-0.2	0.6	-1.4	-0.9	1.6	0	0.1	0.4	0.8	-5.1	6.5	21.5	16.3	14.8	3.3	14.4	5.9
income-statement-row.row.interest-expense	253.28	242	175.9	271.2	95.1	107.1	108.3	147.7	84.5	83.2	49	43.4	25.3	75.1	29	9.1	14.2	14	13.6	12.7	8.8	5.2	4.4	2.6	-0.8	-17	2.9	0.8	-1.4	-0.6	0
income-statement-row.row.depreciation-and-amortization	328.18	4	66.9	205.3	115.6	45.8	37.3	40	37.5	32.5	33.9	24.6	25.6	17.1	13.6	9	6.4	2.1	1.7	1.6	1.3	5.5	4.6	6.4	7	7.1	-47.1	-16.1	-36.6	-25.5	-37.1
income-statement-row.row.ebitda-caps	-393.64	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-721.82	-481	-349.4	767.6	82.3	438.1	926.9	977	588.2	146	131.8	248	246.9	268.3	364.9	418.6	450.2	176.3	141	121.4	87.9	67.4	3.3	13.3	4.2	39.6	80.3	53.9	47.6	63.3	93.4
income-statement-row.row.income-before-tax	-1622.14	-1922.1	-3054.5	-176.1	-71.1	410.2	917.7	979.4	583.9	145.6	129.4	247.3	242.7	267.7	364.7	419.2	448.8	175.4	142.6	121.4	87.9	67.7	4	8.2	10.7	61	96.6	68.7	50.9	77.7	99.3
income-statement-row.row.income-tax-expense	61.12	47.8	154.3	271.2	136.8	261.1	270.9	319.9	159.1	70.7	78.4	83.7	77	67.6	84.6	104	153.1	56.5	47.9	33.7	30.3	18.4	2.5	6.3	1.9	7.5	15.1	10.3	11.3	21.9	32.8
income-statement-row.row.net-income	-1685.42	-1969.9	-3208.8	-447.4	-207.9	248.8	664.4	664.9	428.2	75.3	51.7	165	166.5	200.5	280.2	315.3	295.8	116.9	87.5	74.3	57.8	50.1	2.7	3	8.9	52.9	81	58.4	39.1	48.3	51.4