Gansu Engineering Consulting Group Co., Ltd.

Symbol: 000779.SZ

SHZ

8.4

CNY

Markedspris i dag

16.4037
P/E-forhold
3.4038
PEG Ratio
3.79B
MRK Cap
0.00%
DIV Udbytte

Gansu Engineering Consulting Group Co., Ltd. (000779-SZ) Årsregnskaber

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Gansu Engineering Consulting Group Co., Ltd. (000779.SZ). Virksomhedens omsætning viser gennemsnittet af 663.938 M, som er 0.317 % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er 181.187 M, som er 0.678 %. Den gennemsnitlige bruttofortjeneste er 0.235 %. Væksten i nettoindkomst for virksomheden sidste år er 0.124 %, hvilket svarer til -0.256 % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Gansu Engineering Consulting 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 0. Et kig tilbage på det seneste år afslører en samlet aktivændring på 0.208. Når det gælder omsætningsaktiver, er 000779.SZ på 3620.597 i rapporteringsvalutaen. En betydelig del af disse aktiver, helt præcist 1921.917, ligger i kontanter og kortfristede investeringer. Dette segment viser en ændring på 0.655%, når det sammenlignes med sidste års data. Virksomhedens langsigtede investeringer, som ikke er dens fokus, ligger på 252.935, hvis nogen, i rapporteringsvalutaen. Dette indikerer en forskel på -33.849% fra den sidste rapporteringsperiode, hvilket afspejler virksomhedens strategiske skift. Virksomhedens gældsprofil viser en samlet langfristet gæld på 70.436 i rapporteringsvalutaen. Dette tal betyder en ændring fra år til år på -0.168%. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til 3637.734 i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er 0.383%. Et dybere dyk ned i virksomhedens økonomi afslører yderligere detaljer. Nettotilgodehavenderne er vurderet til 1498.348, med en værdiansættelse af varelageret på 30.61 og goodwill vurderet til 0, hvis der er nogen. De samlede immaterielle aktiver, hvis de findes, værdiansættes til 202.68.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	5505.44	1921.9	1161	1184.1	1513.6	1366.8	1753.2	17.7	44.4	72.1	82.6	73.8	49.5	52	55.3	31.8	85	70.1	39.2	30.4	44.1	130.8	181.5	156.9	277.3	87.1	32.6	23.8	1.1	1.1	0.5
balance-sheet.row.short-term-investments	-348.6	0	-144	-171.3	-166.5	-183.7	-183.7	30.2	0	0	0	0	0	0	0	0	0	0	0	0	0	47	94.7	0	98.9	40.8	28	20	0	0	0
balance-sheet.row.net-receivables	6680.77	1498.3	1620.8	1248.2	874.2	751	741.1	64.4	52.9	63.2	68.5	78.7	51.9	58.6	96.1	158.6	166.7	170.9	308	299.6	347.2	193.6	202.3	201.3	11.8	6.7	55.4	50.9	0	0	0
balance-sheet.row.inventory	130.49	30.6	44.3	239.6	215.2	23.6	145.7	107.5	105.1	93.1	97.5	108.5	119	121	119	98	109.4	110.5	120.4	144.1	182.3	278	293.3	278.2	254.9	234.3	265.3	166.1	68.6	48.7	27.9
balance-sheet.row.other-current-assets	114.95	25.8	20.7	21.3	26.1	16	21.7	5.1	4.5	12.4	15.4	0.4	0.4	0.4	0.4	0.4	0.4	0.2	-93.6	-98.4	-125.3	-46.9	-63.4	-66.8	55.2	45.1	-3	-5.8	0	0	0
balance-sheet.row.total-current-assets	12709.53	3620.6	2846.8	2693.1	2629.1	2157.5	2661.6	194.6	206.9	240.8	264	261.3	220.8	232	270.7	288.8	361.6	351.7	373.9	375.7	448.4	555.5	613.8	569.6	599.2	373.1	350.3	235.1	70.2	50.2	28.9
balance-sheet.row.property-plant-equipment-net	3678.44	936.8	879.1	847.4	762.9	709	1090.5	390.1	387.9	424.4	380.6	71.7	81.8	88.7	103.3	115.9	122.1	139	171.8	191.4	218	246.5	272	287.8	253.7	256	249.2	210.8	127.3	91.4	70.1
balance-sheet.row.goodwill	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.intangible-assets	806.07	202.7	204.7	208.4	186.5	263.2	302.3	34.7	107.3	45.9	47.5	49	50.6	52.1	53.7	55.2	56.6	12.9	13.4	13.9	14.4	14.6	15.1	15.5	16	16.4	16.8	15.1	15.4	10.1	0
balance-sheet.row.goodwill-and-intangible-assets	806.07	202.7	204.7	208.4	186.5	263.2	302.3	34.7	107.3	45.9	47.5	49	50.6	52.1	53.7	55.2	56.6	12.9	13.4	13.9	14.4	14.6	15.1	15.5	16	16.4	16.8	15.1	15.4	10.1	0
balance-sheet.row.long-term-investments	1352.13	252.9	382.4	377	267.1	244.9	257.6	-14.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-92.7	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	369.19	96.5	71.8	57.2	39.8	31.9	28	29.7	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-non-current-assets	523.29	241.7	44.9	15	15	0.6	0.6	0.6	15.4	14.7	14.3	4.8	55.2	55.6	56	57.9	70.5	71.4	50	50.8	51	47	94.7	0	0	0	0	0	0	0	0
balance-sheet.row.total-non-current-assets	6729.11	1730.6	1582.9	1505	1271.3	1249.7	1679	440.4	510.6	484.9	442.4	125.5	187.6	196.4	213	229.1	249.2	223.3	235.2	256	283.4	308.1	289.1	303.3	269.6	272.4	266.1	225.8	142.7	101.5	70.1
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	19438.65	5351.2	4429.7	4198.1	3900.4	3407.1	4340.6	635.1	717.5	725.8	706.4	386.9	408.4	428.5	483.7	517.9	610.8	575	609.1	631.8	731.8	863.6	902.9	872.9	868.9	645.5	616.4	460.9	212.9	151.7	99.1
balance-sheet.row.account-payables	2487.95	635.6	650	404.8	261	191.5	169	55.3	61.9	21.4	40.6	36.5	33.4	37.2	40.6	31.1	25.2	13.5	21.6	22.3	52.8	8.6	18.8	21.9	20.8	23	36.5	16.4	18.2	16.1	1.4
balance-sheet.row.short-term-debt	76.87	18.3	20.3	17.3	1.1	1.1	247	77	300.1	186	115	10	0	0	0	0	0	0	0	0	14	0	32	19	19	14	15	0	34.9	41.8	37.8
balance-sheet.row.tax-payables	275.77	67.6	67.2	82	74.4	60.7	101.8	0.3	42.4	0.2	0.1	-0.1	-1.7	-1.7	-1.5	-2.3	-1.6	0.3	0	-0.9	4.4	3.5	16.6	2.6	34.8	9.4	1.2	0	0	0	0
balance-sheet.row.long-term-debt-total	300.96	70.4	86.3	42.9	6.8	6.9	28	100	0	192.5	200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	40.2	67.6	45	25.8
Deferred Revenue Non Current	1.52	0.4	0	0.2	0.2	0.2	7.8	8.3	8.8	11.3	11.9	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	260.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	29.09	6.9	794.1	9.6	12.7	278.1	1946.3	14.6	9.5	13.7	9.4	8.8	54.1	63.1	59.7	82.4	78.3	79.9	265.9	298.5	187.5	75.4	11.6	18	8.5	30.6	20.1	24.7	6.3	2.2	1.5
balance-sheet.row.total-non-current-liabilities	810.97	198.4	218.4	181.6	153.4	181.5	215.1	108.3	8.8	203.8	211.9	12.8	13	7.3	70.1	101	209.2	212.5	196.2	216.4	172.3	0	0	0	0	0	0	59.9	67.6	45	25.8
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-196.2	-216.4	-172.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	116.9	26.1	34.8	37.4	38	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	6488.79	1703.3	1787.7	1745.7	1743.6	1582.3	2679.2	337	498.7	520.1	421.6	112.2	100.4	107.7	170.4	214.5	312.6	305.9	287.5	320.8	318.5	84	147.7	134.2	137.3	98.3	115.3	101	127	105	66.5
balance-sheet.row.preferred-stock	142.15	71.1	0	0	9.7	57.5	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	1697.54	468.7	380.1	380.2	380.3	380.3	380.3	186.4	186.4	186.4	186.4	186.4	186.4	186.4	186.4	186.4	186.4	186.4	183.2	183.2	183.2	183.2	183.2	183.2	183.2	141	117.5	100.8	55.8	25.7	25.7
balance-sheet.row.retained-earnings	5433.31	1391.8	1142.3	979.6	734.8	446.1	145.4	-245	-324.3	-337.4	-258.3	-268.4	-235.1	-222.3	-229.8	-239.7	-244.9	-271.1	-287.4	-299.3	-195.6	168.2	147.6	134.3	130.2	92.8	54.7	31.1	0	3.3	2.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	1226.71	4.8	59.8	31.9	-9.7	-57.5	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	4407.15	1701.4	1048.9	1049.4	1030.9	986.1	1125.4	356.7	356.7	356.7	356.7	356.6	356.6	356.6	356.6	356.6	356.6	353.7	425.8	427.1	425.7	428.3	424.4	421.2	418.2	313.5	329	228	30	17.7	4.2
balance-sheet.row.total-stockholders-equity	12906.86	3637.7	2631.1	2441.1	2146.1	1812.5	1651.2	298.1	218.8	205.7	284.8	274.7	307.9	320.8	313.3	303.4	298.2	269.1	321.6	311	413.2	779.7	755.1	738.7	731.6	547.3	501.1	359.9	85.9	46.7	32.6
balance-sheet.row.total-liabilities-and-stockholders-equity	19438.65	5351.2	4429.7	4198.1	3900.4	3407.1	4340.6	635.1	717.5	725.8	706.4	386.9	408.4	428.5	483.7	517.9	610.8	575	609.1	631.8	731.8	863.6	902.9	872.9	868.9	645.5	616.4	460.9	212.9	151.7	99.1
balance-sheet.row.minority-interest	43	10.2	10.9	11.3	10.7	12.3	10.3	11.1	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-equity	12949.86	3647.9	2642	2452.4	2156.8	1824.8	1661.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	19438.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1003.53	252.9	238.4	205.7	100.6	61.3	73.9	15.5	15.1	14.2	13.7	0	50	50	50	50	50	50	50	50.8	51	47	2	0	98.9	40.8	28	20	0	0	0
balance-sheet.row.total-debt	377.83	88.7	106.6	60.3	7.9	8	275	177	300.1	378.5	315	10	0	0	0	0	0	0	0	0	14	0	32	19	19	14	15	40.2	102.5	86.7	63.6
balance-sheet.row.net-debt	-5127.61	-1833.2	-1054.4	-1123.8	-1505.7	-1358.8	-1478.2	159.3	255.7	306.4	232.4	-63.8	-49.5	-52	-55.3	-31.8	-85	-70.1	-39.2	-30.4	-30.1	-83.8	-54.8	-137.9	-159.4	-32.3	10.4	36.3	101.4	85.7	63.1

Pengestrømsopgørelse

Det økonomiske landskab for Gansu Engineering Consulting Group Co., Ltd. har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på 2.770. Virksomheden udvidede for nylig sin aktiekapital ved at udstede 0, hvilket markerer en forskel på 23.304 i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på -79092343.870 i rapporteringsvalutaen. Dette er en forskydning på -0.594 fra året før. I samme periode har virksomheden registreret 82.11, 0 og -5.07, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på 0.000, med en forskel fra år til år på 0.000. Desuden afsatte virksomheden -58.65 til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet 49.85, 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	261.37	225.7	327.3	308.7	302.6	238.7	79.3	13.1	-79.1	10.1	-33.2	-12.9	7.5	6.1	5.3	29.3	27	11.9	-103.7	-368.8	24.2	20.2	18.9	56.2	64.9	27.8
cash-flows.row.depreciation-and-amortization	61.65	82.1	81.8	70.7	76.9	103.8	18.9	21.1	14.6	11	13.7	13.4	16.3	18.6	20.8	21.2	20.9	22.2	22.7	24	25.8	25.5	21.1	21.9	18.6	17.2
cash-flows.row.deferred-income-tax	-8.4	-18.4	-23.9	-12.5	-8.2	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	0.09	-3.7	23.9	12.5	8.2	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	-126.08	-334.8	-570.2	-132.4	-183.9	-118.1	-27.5	-46.2	51.1	-55.3	-12.7	-0.4	-25.4	-1.3	-35.6	0.9	-56.8	0.7	51.9	118.4	-17.8	-11.4	-101.7	-55.1	-40.9	-64
cash-flows.row.account-receivables	-139.79	-482.1	-479.4	-173.7	-33.6	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	13.71	195.2	-24.3	-191.7	122.1	-31.5	-5.7	-12	4.4	7.8	10.5	5.4	-2.9	-20.9	11.4	-1.1	-5.9	27.1	5.1	20.2	19.2	-10.8	-23.3	-22.1	14.3	-99.2
cash-flows.row.account-payables	0	-29.6	-42.6	245.4	-264.2	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	-18.4	-23.9	-12.5	-8.2	-86.6	-21.8	-34.2	46.7	-63.1	-23.3	-5.8	-22.5	19.7	-47	2	-50.9	-26.5	46.8	98.2	-37.1	-0.7	-78.5	-33	-55.2	35.2
cash-flows.row.other-non-cash-items	-151.34	113.4	105.2	49.1	-24.1	-6.8	-57.7	40.9	28.1	-17.5	4.2	2.7	3.2	0.6	-29.9	-30.4	43.5	-1.8	41.7	161	-17.4	6.2	-5.8	-2	-6.3	-3.5
cash-flows.row.net-cash-provided-by-operating-activities	37.2	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	-102.18	-68.6	-95.6	-115.7	-58.7	-143.6	-58.3	-251.3	-66.8	-266.1	-7.2	-5.3	-1.7	-4.3	-14.3	-3.7	-9.1	-2.4	-0.6	-4.3	-2.1	-8	-64.1	-1.8	-4	-35.6
cash-flows.row.acquisitions-net	0.13	0.5	1.1	116.4	590	143.6	260.3	0	0	299.5	0	0	0	0	0	0	0	0	0	1	2.6	9.9	64.2	2.1	4	35.6
cash-flows.row.purchases-of-investments	0	-18.2	-100	-34.7	-39	-0.2	-14.1	0	0	-13.5	0	0	0	0	0	0	0	0	-5	-127.1	-62	-173.4	-68	-80	-22.9	-48
cash-flows.row.sales-maturities-of-investments	0	7.2	10	0.3	39.1	3.9	2	0	0	3	50	0	0	0	0	0	3	0	0	60.5	81.4	34.4	182.9	28.2	34.7	44.4
cash-flows.row.other-investing-activites	-290.12	0	-10.4	-115.7	0	-143.6	-58.3	307.5	7	-266.1	0	0	0.7	0	0.8	0	0.1	0.9	6.8	48.4	-2.1	-8	-64.1	-1.8	-4	-35.6
cash-flows.row.net-cash-used-for-investing-activites	-391.23	-79.1	-195	-149.5	531.4	-139.9	131.6	56.2	-59.8	-243.2	42.8	-5.3	-1	-4.2	-13.5	-3.6	-6.1	-1.6	1.2	-21.4	17.8	-145.1	51	-53.2	7.7	-39.1
cash-flows.row.debt-repayment	-8.18	-5.1	-1.2	-1.1	-492	-118	-336.1	-469	-86.5	-10	0	0	0	0	0	0	0	0	-14	-25	-68	-38	-21	-29	-30	-44
cash-flows.row.common-stock-issued	0.46	0	0	3.7	66.1	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	-1	0	0	-3.7	-141.3	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	-3.86	-58.7	-76.5	-0.4	-8.7	-34.1	-14.5	-33.7	-22.4	-7.2	-0.3	0	0	0	0	0	0	0	-0.6	-2.9	-3.5	-8.6	-4.9	-2.5	-1.3	-0.2
cash-flows.row.other-financing-activites	748.3	49.8	-10.4	4.1	-522.5	196.4	178.9	389.9	148.7	315	10	0	0	0	0	-0.2	0	0	0	39	36	51	21	195.8	29	106.7
cash-flows.row.net-cash-used-provided-by-financing-activities	736.26	-13.9	-88	2.6	-1098.4	44.2	-171.7	-112.8	39.7	297.8	9.7	0	0	0	0	-0.2	0	0	-14.6	11.1	-35.5	4.4	-4.9	164.3	-2.3	62.5
cash-flows.row.effect-of-forex-changes-on-cash	0	0.1	-0.1	-0.2	0.3	1.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	382.24	-28.6	-338.9	149	-395.2	123.1	-27.1	-27.7	-5.3	2.8	24.3	-2.5	0.6	19.8	-52.9	17.1	28.5	31.4	-0.7	-75.7	-2.9	-100.2	-21.5	132.1	41.7	0.8
cash-flows.row.cash-at-end-of-period	4980.14	1113.3	1141.8	1480.7	1331.7	1726.9	16.5	43.6	71.3	76.6	73.8	49.5	52	51.4	31.6	84.5	67.4	38.9	7.5	8.2	83.8	56.8	156.9	178.4	46.3	4.6
cash-flows.row.cash-at-beginning-of-period	4597.9	1141.8	1480.7	1331.7	1726.9	1603.8	43.6	71.3	76.6	73.8	49.5	52	51.4	31.6	84.5	67.4	38.9	7.5	8.2	83.8	86.8	156.9	178.4	46.3	4.6	3.8
cash-flows.row.operating-cash-flow	37.2	64.3	-55.8	296.1	171.5	217.6	12.9	28.9	14.7	-51.7	-28.2	2.8	1.6	24	-39.4	21	34.6	32.9	12.7	-65.4	14.8	40.5	-67.5	21	36.3	-22.6
cash-flows.row.capital-expenditure	-102.18	-68.6	-95.6	-115.7	-58.7	-143.6	-58.3	-251.3	-66.8	-266.1	-7.2	-5.3	-1.7	-4.3	-14.3	-3.7	-9.1	-2.4	-0.6	-4.3	-2.1	-8	-64.1	-1.8	-4	-35.6
cash-flows.row.free-cash-flow	-64.98	-4.3	-151.5	180.3	112.8	74	-45.3	-222.4	-52.1	-317.9	-35.3	-2.5	-0.1	19.7	-53.7	17.3	25.5	30.5	12.1	-69.7	12.7	32.5	-131.6	19.2	32.3	-58.1

Resultatopgørelse række

Gansu Engineering Consulting Group Co., Ltd.s omsætning oplevede en ændring på -0.052% sammenlignet med den foregående periode. Bruttofortjenesten for 000779.SZ rapporteres til at være 787.84. Virksomhedens driftsomkostninger er 430.41 og viser en ændring på 16.130% fra sidste år. Udgifterne til afskrivninger er 82.11, hvilket er en ændring på -0.069% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være 430.41, hvilket viser en 16.130% ændring fra år til år. Salgs- og marketingomkostninger er 0, hvilket er en ændring på 0.000% sammenlignet med året før. EBITDA baseret på de seneste tal er 0, hvilket repræsenterer en -0.214% vækst i forhold til året før. Driftsindtægterne er 286.64, som viser en ændring på -0.214% sammenlignet med året før. Ændringen i nettoindkomsten er 0.124%. Nettoindkomsten for det sidste år var 254.43.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	2294.92	2389.1	2520	2582	2480.6	2138.2	2114.6	279.6	248.9	206.9	276.4	229.2	262.6	258.1	216.6	227.9	269.3	309.8	289.6	281.3	370.9	197.8	214.2	155.8	287.5	270.4	145.4	196	188	172	139.4
income-statement-row.row.cost-of-revenue	1486.66	1601.3	1865.7	1760.9	1786.8	1482.2	1481.2	238.3	229.4	190.8	222	211.7	227.6	223.5	185.2	190.3	213.9	226.5	221.7	247.6	322.6	155.4	152.7	116.7	197.5	193.8	99.6	129.4	117.4	103.7	87.2
income-statement-row.row.gross-profit	808.26	787.8	654.3	821.2	693.7	656	633.5	41.3	19.5	16.1	54.3	17.5	35	34.6	31.4	37.7	55.4	83.3	67.9	33.7	48.3	42.4	61.5	39.1	90	76.6	45.8	66.5	70.6	68.3	52.1
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	89.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	77.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-89.47	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	3.79	1.2	248.4	262.3	216.7	223	6.2	37.5	86.3	3.2	18.8	3.6	0.8	38.8	29.2	22.9	-4.4	26.7	-4.7	-50.6	-183.7	-1.8	1	0.7	1.2	23.3	2.4	2.8	2.2	-0.7	0.3
income-statement-row.row.operating-expenses	431.05	430.4	370.6	362.3	299.4	327.7	353.9	57.7	53.9	85	59.5	50.9	47.4	58.6	50.5	50	50	50.7	51.7	77.9	235.4	31.4	26.3	33.2	25.2	20.2	19.2	21.5	28	26.4	20.9
income-statement-row.row.cost-and-expenses	1917.71	2031.7	2236.3	2123.2	2086.2	1809.9	1835.1	295.9	283.3	275.8	281.6	262.6	275	282.1	235.7	240.3	263.9	277.2	273.4	325.6	558	186.8	179	149.9	222.7	214	118.8	150.9	145.4	130.1	108.2
income-statement-row.row.interest-income	24.17	26.1	33.6	23.4	22	19.5	19.3	0.7	0.8	0.6	1.7	1.5	0	0	0	0	1.6	0.3	0.2	0.2	1.9	0.9	2	1.9	0.3	0	0	0	0	0	0
income-statement-row.row.interest-expense	0.9	2.3	2.8	2.7	0.9	11.8	11.4	14.5	32.4	7.3	1.2	0.3	-1.1	0.3	-0.4	-1.8	1	0	0	0.6	1.2	1.5	1.9	1.3	1.3	0.1	0.8	4.9	8.8	8.1	6.8
income-statement-row.row.selling-and-marketing-expenses	-89.47	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-113.91	-69.6	-101	4.1	0.4	-8.5	28.8	95.6	47.5	-10.2	15.2	0.2	-0.5	31.6	25.2	17.6	23.9	-5.5	-3	-56.3	-181.8	15.6	-11.5	16.5	3.1	27.7	3.4	-2.6	-8.8	-8.9	-7.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	3.79	1.2	248.4	262.3	216.7	223	6.2	37.5	86.3	3.2	18.8	3.6	0.8	38.8	29.2	22.9	-4.4	26.7	-4.7	-50.6	-183.7	-1.8	1	0.7	1.2	23.3	2.4	2.8	2.2	-0.7	0.3
income-statement-row.row.total-operating-expenses	-113.91	-69.6	-101	4.1	0.4	-8.5	28.8	95.6	47.5	-10.2	15.2	0.2	-0.5	31.6	25.2	17.6	23.9	-5.5	-3	-56.3	-181.8	15.6	-11.5	16.5	3.1	27.7	3.4	-2.6	-8.8	-8.9	-7.4
income-statement-row.row.interest-expense	0.9	2.3	2.8	2.7	0.9	11.8	11.4	14.5	32.4	7.3	1.2	0.3	-1.1	0.3	-0.4	-1.8	1	0	0	0.6	1.2	1.5	1.9	1.3	1.3	0.1	0.8	4.9	8.8	8.1	6.8
income-statement-row.row.depreciation-and-amortization	121.31	76.4	82.1	188.4	122.5	106.3	103.8	18.9	21.1	14.6	11	13.7	13.4	16.3	18.6	20.8	21.2	20.9	22.2	22.7	24	25.8	25.5	21.1	21.9	18.6	17.2	4.4	6.7	8	6
income-statement-row.row.ebitda-caps	423.52	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	290.78	286.6	364.5	381.2	366.9	373.5	302.2	41.7	-73.1	-82.3	-8.7	-36.9	-13.7	-31.3	-23.1	-17.6	33.7	0.3	12.7	-51.8	-189.3	25.6	23.7	23.5	69.9	65	32.9	40.7	35.9	33.9	25.3
income-statement-row.row.income-before-tax	294.56	287.8	263.5	385.3	367.3	365	308.4	79.3	13.1	-79.1	10.1	-33.2	-12.9	7.5	6.1	5.3	29.3	27	10.6	-101.5	-370.9	25.2	24.2	23.3	69.5	86.2	32.6	42.9	36	33.1	24.7
income-statement-row.row.income-tax-expense	32.31	32.8	37.9	57.9	58.6	62.4	69.7	47.4	85.8	4.5	22.3	4.3	0.5	6.9	4.5	7.1	-29.2	28	0	0.7	0.5	0.9	4	4.3	13.4	21.3	4.8	6.4	11.9	10.9	8.1
income-statement-row.row.net-income	261.37	254.4	226.4	326.9	307.3	300.7	237.3	79.3	13.1	-79.1	10.1	-33.2	-12.9	7.5	6.1	5.3	29.3	27	11.9	-103.7	-363.8	24.2	20.2	18.9	56.2	64.9	27.8	36.6	24.1	22.2	16.5