Sieyuan Electric Co., Ltd.

Sümbol: 002028.SZ

SHZ

67.85

CNY

Turuhind täna

31.0570
P/E suhe
1.1144
PEG suhe
52.51B
MRK Cap
0.00%
DIV tootlus

Sieyuan Electric Co., Ltd. (002028-SZ) Finantsaruanded

Q: Mis on Sieyuan Electric Co., Ltd. (002028.SZ) koguvara?

Sieyuan Electric Co., Ltd. (002028.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Sieyuan Electric Co., Ltd. (002028.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 3623.989 M, mis on 0.275 % gowth. Kogu perioodi keskmine brutokasum on 1180.934 M, mis on 0.307 %. Keskmine brutokasumi suhtarv on 0.403 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.277 %, mis on võrdne 0.281 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Sieyuan Electric Co., Ltd. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.192. Käibevara valdkonnas on 002028.SZ aruandlusvaluutas 14708.646. Märkimisväärne osa neist varadest, täpsemalt 4939.799, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.366%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 353.487, kui neid on, aruandlusvaluutas. See näitab erinevust 33.162% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 30 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 10.308%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 10384.239 aruandlusvaluutas. Selle aspekti aastane muutus on 0.132%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 6564.175, varude hind on 2860.76 ja firmaväärtus 648.48, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 482.34.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	15343.71	4939.8	3616.8	2038.8	2336.5	1952.2	1297.8	1447.7	1433.7	1288.7	782.9	1135.4	1102.7	1146.4	1637.7	1531.3	511.9	635.5	181	250.6	276.7	39.8	28.2	34.3
balance-sheet.row.short-term-investments	6157.37	1611.9	1154.7	161.2	120.8	283.7	-11.2	0	0.3	139.6	105.5	92.3	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	25895.82	6564.2	5932.7	4786.7	3764.8	3298.4	3182.2	2770.6	2710.5	2305.1	2222.1	1796.6	1331.4	901.3	876	780.3	804.5	566.7	639.1	277.6	210.8	51.7	40.4	47.9
balance-sheet.row.inventory	11271.82	2860.8	2458.7	2606.8	1910.8	1541.5	1060.8	800.1	826.1	917.2	730.4	654.8	724.3	631.3	450.9	385.9	346.4	306.7	196.9	131.9	84.8	24.5	15.6	9.6
balance-sheet.row.other-current-assets	1013.38	343.9	65.4	66.8	47.5	39	60.1	715.2	519.6	717	696.2	420	355	314.1	345	-60.1	-58.7	-62.4	-96.7	-16.5	-8	-3.5	-2.2	-5.2
balance-sheet.row.total-current-assets	53524.71	14708.6	12073.6	9499.1	8059.7	6831.1	5600.8	5733.6	5489.9	5228	4431.7	4006.8	3513.3	2993.2	3309.6	2637.4	1604.1	1446.6	920.4	643.5	564.3	112.5	82	86.6
balance-sheet.row.property-plant-equipment-net	6931.65	2126.4	1397	1082.4	666.9	533.2	535.5	541.6	567.8	613.5	621.2	542.7	405.4	398.7	377.4	375.6	251.1	224.9	196.9	170.1	68.7	20.5	20.8	11.6
balance-sheet.row.goodwill	2911.05	648.5	51.3	51.3	51.3	51.3	51.3	36.8	37.8	36.8	36.8	36.8	36.8	39.1	36.8	61.2	61.2	35.5	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1839.09	482.3	393.8	289.4	256.1	249.5	171.9	188.6	200.9	188.8	191.1	176.3	182.7	139.1	82.7	81.2	21	22.6	16.1	5.3	5.5	0	0	4
balance-sheet.row.goodwill-and-intangible-assets	4750.14	1130.8	445.1	340.7	307.4	300.8	223.2	225.4	238.7	225.6	227.9	213.1	219.5	178.2	119.4	142.4	82.2	58.2	16.1	5.3	5.5	0	0	4
balance-sheet.row.long-term-investments	468.87	353.5	265.5	2534.8	1714	768	1091.2	131.7	49.1	-123.4	-49.4	74.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	1187.86	302.3	241.4	189.5	131.1	111.6	124.1	127.8	100.8	99.8	84.2	63.4	49.5	49	37.9	15.7	10.7	10	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	3482.63	111.7	1288.1	267.9	196.1	300.5	4.3	161.3	13.9	149.2	118.9	92.3	154.9	172.9	261.7	689.7	1070	1133.5	73	0.8	2.4	24.7	19.6	0
balance-sheet.row.total-non-current-assets	16821.15	4024.7	3637	4415.3	3015.6	2014	1978.3	1056.2	970.3	964.7	1002.9	986.1	829.4	798.7	796.5	1223.3	1413.9	1426.6	286	176.3	76.7	45.2	40.4	15.6
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
balance-sheet.row.total-assets	70345.86	18733.3	15710.5	13914.4	11075.2	8845.1	7579.2	6789.8	6460.2	6192.7	5434.6	4992.9	4342.7	3791.9	4106.1	3860.8	3018	2873.1	1206.3	819.8	641	157.8	122.4	102.2
balance-sheet.row.account-payables	15034.58	3967.6	4054.9	3329	2632.4	2386	1802.2	1491.4	1285.8	1392.6	1063.8	847.2	774.2	593	495.3	441.9	303.5	284.3	229.2	194	143.5	23.7	13.2	14.2
balance-sheet.row.short-term-debt	2868.3	1501.5	122.8	55.4	52.9	25	105.4	0	0	0	0	20	30	0	0	0	130	270	275	5.1	8.9	0	10	10
balance-sheet.row.tax-payables	726.59	119.3	144.7	104.8	72.6	64.5	110.9	145.6	199.2	94	83.2	124.7	58.4	33	213.3	207.2	19.9	54.9	61.1	38.9	16.6	11.7	11.9	10.4
balance-sheet.row.long-term-debt-total	92.5	30	13.8	15.5	6.3	6.3	0	0	0	0	0	-32.1	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	103.23	25.7	11.3	12	12.9	17	20.5	27.7	30.7	31.4	32	32.1	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	395.29	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2228.56	898.5	58.9	58	52	590.6	528	750	779.3	648.9	564.4	643.3	468.5	335.8	463.3	436.3	240.4	248.1	199.2	141.8	89.1	23.5	22	12.8
balance-sheet.row.total-non-current-liabilities	811.21	191.2	258.2	306.6	160.2	50.8	30.2	38.1	42.4	38.2	38.7	44.4	37.5	40.2	54.5	70.1	89.5	190.2	0	0	0	0	1.5	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	0	0
balance-sheet.row.capital-lease-obligations	58.23	12.7	13.8	15.5	24.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	28314.78	8041.7	6274.6	5316.2	4364.3	3646.9	2872.3	2279.5	2107.5	2079.7	1667	1554.9	1310.2	969	1013.1	948.3	763.4	992.5	703.4	340.9	241.5	47.2	46.7	37
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
balance-sheet.row.common-stock	3091.42	773.9	769.9	766	763	760.2	760.2	760.2	759	626.4	621	439.7	439.7	439.7	439.7	439.7	274.8	171.8	106	106	53	39.6	36	36
balance-sheet.row.retained-earnings	35122.91	9057.3	7254.2	5768.2	4723.2	3877.3	3387.5	3204.4	3054	2860.3	2568.3	2223.8	1942.7	1756.9	1970.8	1575.6	801.5	505.8	229.9	135.7	96.8	56.6	32	24.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	2472.82	528.3	938.1	1679.2	916.7	320.9	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	237.27	24.8	208.8	157	118.3	83.8	422.2	399.7	384	436.1	377.2	550.3	481.6	466.1	593.5	847.2	1073.3	1103.8	121	197.8	223.1	14	7.6	4.4
balance-sheet.row.total-stockholders-equity	40924.41	10384.2	9171	8370.5	6521.3	5042.2	4569.9	4364.3	4197	3922.8	3566.5	3213.8	2864.1	2662.7	3004	2862.5	2149.6	1781.4	456.9	439.5	372.9	110.2	75.6	65.1
balance-sheet.row.total-liabilities-and-stockholders-equity	70345.86	18733.3	15710.5	13914.4	11075.2	8845.1	7579.2	6789.8	6460.2	6192.7	5434.6	4992.9	4342.7	3791.9	4195	3949.7	3018	2873.1	1206.3	819.8	641	157.8	122.4	102.2
balance-sheet.row.minority-interest	1055.05	281.7	265	227.7	189.6	156	137	146	155.8	190.2	201.1	224.2	168.4	160.3	178	138.9	105	99.2	46	39.4	26.6	0.4	0	0.1
balance-sheet.row.total-equity	41979.47	10665.9	9436	8598.2	6710.9	5198.2	4706.9	4510.3	4352.8	4113	3767.5	3438	3032.4	2823	3181.9	3001.4	2254.6	1880.6	502.9	478.9	399.4	110.6	75.6	65.2
balance-sheet.row.total-liabilities-and-total-equity	70345.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	6626.24	1965.4	1420.2	2695.9	1834.8	1051.7	1080	124.6	49.4	16.3	56.1	167	154.9	172.9	261.7	689.7	1069.6	1133.4	72.8	0.8	2.4	24.7	19.6	0
balance-sheet.row.total-debt	2986.54	1544.2	136.6	70.9	52.9	25	105.4	0	0	0	0	20	30	0	0	0	130	270	275	5.1	8.9	0	10	10
balance-sheet.row.net-debt	-6199.8	-1783.7	-2325.5	-1806.7	-2162.8	-1643.6	-1192.4	-1447.7	-1433.4	-1149	-677.5	-1023.1	-1072.7	-1146.4	-1637.7	-1531.3	-381.9	-365.5	94	-245.5	-267.7	-39.8	-18.2	-24.3

Rahavoogude aruanne

Sieyuan Electric Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 1.566 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.517 erinevust võrreldes eelmise aastaga. Huvitav on see, et osa ettevõtte aktsiatest, täpsemalt 0, ostis ettevõte ise tagasi. Selle tegevuse tulemusena muutus 0.000 võrreldes eelmise aastaga. Vahepeal on ettevõtte võlgnevused praegu 0 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 0.000. See on 0.000 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 0, 0, 0, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte 0 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 0, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	1704.03	1545	1287.5	1272.3	993.8	575.8	294	277.3	401.8	428.6	503.9	405.9	288.8	169.3	587.8	982.3	365.2	301.6	160.2	93.4	50.5	34.1	21.4	21.7
cash-flows.row.depreciation-and-amortization	159.73	0	135.1	100.3	83.7	83.7	85.6	86.4	91.3	84.2	74.7	63.6	59.8	52.3	49.1	38.5	28.3	24	16.9	8.6	2.2	1.9	1.6	0.8
cash-flows.row.deferred-income-tax	0	0	-67.9	-21.2	-10.3	16.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	64.68	0	67.9	21.2	10.3	-16.5	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	-1130.95	0	-501.8	-1063.5	-317.4	190.7	-280.9	57.6	-344.2	82.5	-506.8	-167.9	-231.5	-305.3	-106.8	94.8	-150	-172.1	-73.1	1.6	-20.3	-3.1	-2	-3.4
cash-flows.row.account-receivables	-857.22	0	-1235.4	-1106.4	-505.6	-194.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-337.7	0	154.7	-695.5	-351.2	-487.4	-179.6	22	91.1	-186	-79.5	69.8	-92.2	-181.5	-65	-39.5	-41.1	-104.3	-65	-47.1	-16.8	-8.9	-6	0
cash-flows.row.account-payables	0	0	646.8	759.6	549.8	856.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	63.97	0	-67.9	-21.2	-10.3	16.5	-101.3	35.6	-435.3	268.5	-427.3	-237.7	-139.3	-123.7	-41.8	134.3	-108.9	-67.8	-8.1	48.8	-3.5	5.8	4	0
cash-flows.row.other-non-cash-items	1041.23	-1545	134.1	74.3	57.4	-18.9	75.7	64.2	21	-60.3	-88	24.5	20	-12.6	-360.8	-694.9	-52.9	-51.9	8.8	4.6	-4.7	-3.5	3.2	7.6
cash-flows.row.net-cash-provided-by-operating-activities	1774.04	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	-850.15	0	-445.4	-539.7	-317.5	-147.4	-59.3	-52.4	-66.2	-78.8	-133.9	-230.5	-115.3	-80.3	-113.2	-80.9	-187.7	-48.8	-97.9	-118.1	-38.4	-1.6	-7.4	-14.4
cash-flows.row.acquisitions-net	2.38	0	2.2	10.8	-11.2	0.9	-12.5	5.1	-5	86.4	2.2	0.3	0	-1.8	2.6	83	-25.5	-14.1	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-4464.18	0	-0.6	-9.4	-912	-1985	-3789.2	-2355.1	-1356	-2000.8	-1432	-220	0	-2.5	-18.5	-5	-2.5	-22.3	-186.8	4	31.7	0	-19.6	0
cash-flows.row.sales-maturities-of-investments	6221.6	0	1008.7	16.5	1010.4	1819.8	2997.4	2071.1	1468.9	1978.3	1577.1	177.5	20.8	32.1	494.4	887.6	98.5	106	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-1457.96	0	-1014.5	-31	42.3	-70	484.2	-4.9	201.7	-22.3	-247.8	-53.7	-39.8	41.5	-342.4	2.1	3.3	0.3	53.9	0	0.2	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-754.54	0	-449.5	-552.8	-188	-381.6	-379.4	-341.3	243.4	-37.2	-236.6	-326.7	-134.2	-11	20.3	803.8	-114	21.1	-230.8	-114.1	-6.5	-1.5	-27	-14.4
cash-flows.row.debt-repayment	-165.63	0	-50	-52.9	-13.9	-105.4	-87.1	0	0	0	-20	-30	0	0	0	-310	-645	-290	-59.9	-14.9	0	-10	-10	-2
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
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
cash-flows.row.dividends-paid	-234.9	0	-155.8	-154.3	-77.6	-77.3	-78.1	-76	-125.4	-62.2	-88.9	-45.6	-44.2	-351.7	-87.9	-59.9	-54.5	-50.2	-25.2	-21.3	0	-6.3	-3.4	0
cash-flows.row.other-financing-activites	-73.84	0	118.3	36.3	73.9	13.6	107.7	-21.8	-43.1	28.8	-4.1	18.3	-2.1	-32.1	5.4	165.2	499.4	672.1	133.5	16.1	215.6	0	10	10.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-593.01	0	-87.5	-171	-17.6	-169.1	-57.4	-97.9	-168.5	-33.3	-113	-57.3	-46.3	-383.8	-82.5	-204.7	-200.2	331.9	48.5	-20.1	215.6	-16.3	-3.4	8.1
cash-flows.row.effect-of-forex-changes-on-cash	-14.55	0	28.7	-6.3	-31.4	-2.7	30.3	-36.6	21.4	7.2	0.2	-1.6	-0.3	-0.1	-0.7	-0.3	-0.2	-0.1	-0.1	0	0	0	0	0
cash-flows.row.net-change-in-cash	434.49	0	546.5	-346.7	580.7	277.9	-232.2	9.7	266.3	471.6	-365.6	-59.6	-43.8	-491.3	106.4	1019.5	-123.7	454.6	-69.6	-26.1	236.9	11.6	-6.1	20.3
cash-flows.row.cash-at-end-of-period	8816.75	2462	2251.2	1704.7	2051.4	1470.8	1192.9	1425.1	1415.3	1149	677.5	1043.1	1102.7	1146.4	1637.7	1531.3	511.9	635.5	181	250.6	276.7	39.8	28.2	34.3
cash-flows.row.cash-at-beginning-of-period	8382.26	2462	1704.7	2051.4	1470.8	1192.9	1425.1	1415.3	1149	677.5	1043.1	1102.7	1146.4	1637.7	1531.3	511.9	635.5	181	250.6	276.7	39.8	28.2	34.3	14
cash-flows.row.operating-cash-flow	1774.04	0	1054.9	383.4	817.6	831.4	174.3	485.5	169.9	535	-16.2	326	137.1	-96.3	169.3	420.6	190.6	101.6	112.7	108.2	27.7	29.4	24.2	26.7
cash-flows.row.capital-expenditure	-850.15	0	-445.4	-539.7	-317.5	-147.4	-59.3	-52.4	-66.2	-78.8	-133.9	-230.5	-115.3	-80.3	-113.2	-80.9	-187.7	-48.8	-97.9	-118.1	-38.4	-1.6	-7.4	-14.4
cash-flows.row.free-cash-flow	923.89	0	609.5	-156.3	500.1	684	115.1	433.1	103.8	456.1	-150.1	95.6	21.8	-176.6	56.1	339.8	2.9	52.8	14.8	-9.9	-10.6	27.8	16.9	12.3

Kasumiaruande rida

Sieyuan Electric Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.175%. 002028.SZ brutokasum on teatatud 3522.58. Ettevõtte tegevuskulud on 1817.18, mille muutus võrreldes eelmise aastaga on 38.647%. Kulud amortisatsioonikulud on 0, mis on 0.528% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1817.18, mis näitab 38.647% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 0.271% kasvu võrreldes eelmise aastaga. Tegevustulu on 1705.4, mis näitab 0.271% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.277%. Eelmise aasta puhaskasum oli 1559.17.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	12906.94	12382	10537.1	8695.3	7372.5	6380.1	4806.6	4494.8	4403.7	3997.4	3671.3	3385.6	2891.7	1969.9	1877.2	1888.6	1529.7	1197.9	787.4	555.6	199.6	134.9	101.6	91.2
income-statement-row.row.cost-of-revenue	9045.51	8859.4	7763.2	6045.2	5215.1	4510.2	3336.1	3038.8	2850.5	2651.4	2303.6	2026.2	1739.8	1247.6	1094.5	1047.1	882.9	643	407	302.6	88	54.5	42.4	41.3
income-statement-row.row.gross-profit	3861.43	3522.6	2773.9	2650.2	2157.5	1869.8	1470.5	1456	1553.3	1346	1367.7	1359.4	1152	722.3	782.7	841.5	646.8	554.8	380.4	253	111.6	80.4	59.1	49.9
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
income-statement-row.row.research-development	952.69	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	138.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	604.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-135.3	53.4	-26.3	-3.2	-0.3	7.6	42.1	22.8	49.2	55.3	49.9	56	67.2	30.1	54.3	34.6	31.5	25.5	31.2	14	2.3	0.9	0.4	0.6
income-statement-row.row.operating-expenses	2063.95	1817.2	1310.7	1180.7	1000.2	1268.5	1126.1	1118.4	1104.7	978	955.8	962.5	874.4	587.8	493.7	450.3	334	295.6	212.6	152.1	54.7	38.6	34	25
income-statement-row.row.cost-and-expenses	11109.46	10676.6	9073.8	7225.9	6215.3	5778.7	4462.2	4157.2	3955.2	3629.4	3259.3	2988.6	2614.2	1835.4	1588.2	1497.4	1216.9	938.6	619.6	454.7	142.6	93.1	76.4	66.3
income-statement-row.row.interest-income	31.44	37.3	15.8	11.8	12.3	10.4	16.8	8.9	5.8	5	7.3	19.6	10.5	17.6	16.7	6.2	6.4	4.6	2.1	3.7	1	0.2	0.2	0.1
income-statement-row.row.interest-expense	6.8	6.5	5	3.4	2	2	2.1	33	0	0	1	1.7	0.2	0	0	4.7	16.8	17.8	4.3	0.3	0	0.3	0.3	0
income-statement-row.row.selling-and-marketing-expenses	604.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	194.32	65.8	-10.9	-3.2	-0.3	3.9	42.1	22.9	47.2	53	49.2	55.5	66.1	29.9	53.8	34.3	31	25.2	27.4	12.6	1.4	0.2	-0.5	0.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-135.3	53.4	-26.3	-3.2	-0.3	7.6	42.1	22.8	49.2	55.3	49.9	56	67.2	30.1	54.3	34.6	31.5	25.5	31.2	14	2.3	0.9	0.4	0.6
income-statement-row.row.total-operating-expenses	194.32	65.8	-10.9	-3.2	-0.3	3.9	42.1	22.9	47.2	53	49.2	55.5	66.1	29.9	53.8	34.3	31	25.2	27.4	12.6	1.4	0.2	-0.5	0.5
income-statement-row.row.interest-expense	6.8	6.5	5	3.4	2	2	2.1	33	0	0	1	1.7	0.2	0	0	4.7	16.8	17.8	4.3	0.3	0	0.3	0.3	0
income-statement-row.row.depreciation-and-amortization	154.87	206.4	135.1	100.3	83.7	83.7	85.6	86.4	91.3	84.2	74.7	63.6	59.8	52.3	49.1	38.5	28.3	24	16.9	8.6	2.2	1.9	1.6	0.8
income-statement-row.row.ebitda-caps	1894.19	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1739.32	1705.4	1342	1406.9	1115.2	627.8	275.3	275.9	427.5	431.9	513.2	413.6	275.3	162.9	665.3	1092.2	372	315.8	168.1	105.5	65.2	46.7	26	25.1
income-statement-row.row.income-before-tax	1933.64	1771.2	1331.1	1403.7	1114.9	631.7	317.4	298.8	474.7	484.9	562.4	469	341.4	192.8	719.1	1126.5	403.1	341	195.5	118.2	66.6	46.8	25.5	25.6
income-statement-row.row.income-tax-expense	194.45	162.9	43.6	131.4	121.1	55.9	23.4	21.5	72.8	56.3	58.5	63.1	52.7	23.5	131.3	233.2	37.9	39.5	36.1	24.8	16.1	12.7	4.1	3.9
income-statement-row.row.net-income	1704.03	1559.2	1220.5	1197.7	933.3	557.6	294.6	249.2	351.4	382.1	456.3	346.7	248.3	153.8	554.4	950.2	346.4	272.4	143.3	84.2	49.2	33.7	21.5	21.7