Shanghai International Airport Co., Ltd.

Sümbol: 600009.SS

SHH

36.59

CNY

Turuhind täna

65.2122
P/E suhe
-1.3346
PEG suhe
91.05B
MRK Cap
0.00%
DIV tootlus

Shanghai International Airport Co., Ltd. (600009-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shanghai International Airport Co., Ltd. (600009.SS) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Shanghai International Airport 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 . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	15022.3	13876.7	9940.9	7655.7	10359.8	8765.5	8764	9966.3	10413.6	8959.9	6675.7	4795.7	3415.1	1409.1	377	377.1	287.2	328.3	502.4	1101.4	2227.9	1573.7	1147.7	2054.8	674.9	895.3	176.7	99.3	106.1	96.2
balance-sheet.row.short-term-investments	406.9	0.1	-6	-16.1	-19.6	3246.7	-5.5	-7.8	-7	-3.1	0	0	0	0	0	-3.8	-2.6	7.8	4.5	28.3	108.4	162.2	15.5	270	0	300	0	0	0	0
balance-sheet.row.net-receivables	2639.7	2286.7	1244.1	1762.9	1736.2	1387.7	1296.5	1233	1211.1	1011.9	929	925.4	1047.2	1163.3	1503.5	1214.6	1006.6	1038.3	723.2	577.5	271	266	265.9	10.7	9.3	6.9	0.8	2	1.4	1.5
balance-sheet.row.inventory	47.5	48.3	25.2	17.2	14.3	20	18.7	20.5	19.7	19.4	18.4	18.7	18.6	18.4	15.9	18.7	15	15.5	14.2	14.5	16.9	32.5	51.6	29.1	30.3	43.2	47.6	49.3	37.3	46.4
balance-sheet.row.other-current-assets	16.9	119.6	382.5	388.4	357.5	463.5	0.4	4.5	-10.7	-10.5	-15.1	-28	-11.1	-7.8	-10	-8	-9.8	-17.4	-17	-15.7	-17.9	-18.7	-39.6	179.7	209.7	130.1	119.9	160	139.7	147
balance-sheet.row.total-current-assets	17726.4	16331.3	11592.7	9824.2	12467.8	10636.7	10079.6	11224.3	11633.6	9980.7	7608.1	5711.7	4469.9	2582.9	1886.5	1602.4	1299	1364.7	1222.9	1677.7	2497.9	1853.6	1425.6	2274.3	924.1	1075.5	345	310.6	284.5	291.1
balance-sheet.row.property-plant-equipment-net	44633.2	45970.9	35229.4	19492.8	20233.9	16667.4	14369.1	12990.1	11309.9	10662.4	11084.4	11490.7	12340.6	13033.8	13614	14139	13303.9	9693.8	7363.4	5548.2	4118.3	4393.6	4678.3	4887	1693	910.8	579.5	425	288.2	75.8
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
balance-sheet.row.intangible-assets	471.1	437.4	451.7	494.3	499.4	347.9	347.4	342.7	335.8	341.4	348.8	358.9	369.4	379.7	388.8	397	403.9	327.2	333.1	346	449.8	466.1	486.1	460.3	122.1	126.5	130.5	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	471.1	437.4	451.7	494.3	499.4	347.9	347.4	342.7	335.8	341.4	348.8	358.9	369.4	379.7	388.8	397	403.9	327.2	333.1	346	449.8	466.1	486.1	460.3	122.1	126.5	130.5	0	0	0
balance-sheet.row.long-term-investments	4430.3	2773	3086.5	2982.5	3949.5	0	2744.5	2371.9	2349.1	1836.5	0	0	0	0	0	1117.9	1007.5	661.5	645.9	582.1	-86	-141.6	5.6	-246.9	0	1100	0	0	0	0
balance-sheet.row.tax-assets	2065.2	2098.6	1063.6	407.8	10.4	6.4	6.6	5.9	7.1	104.8	76.4	62.5	76.8	54	32.1	25.1	28.8	9.9	0	0	0	0	22.3	275.4	0	300.3	0	0	0	0
balance-sheet.row.other-non-current-assets	154.3	177	2.1	0.6	10.3	3270.3	0.1	8.9	3.8	89.3	1800.7	1785	1663.4	1451.3	1038.5	-0.2	0	0	7.4	30.9	109.4	165.3	0.1	0	1403.2	-0.2	1.2	0	0	0
balance-sheet.row.total-non-current-assets	51754.1	51456.9	39833.4	23378	24703.4	20292	17467.8	15719.4	14005.8	13034.3	13310.2	13697.1	14450.1	14918.9	15073.3	15678.7	14744.1	10692.4	8349.8	6507.2	4591.6	4883.5	5192.4	5375.8	3218.3	2437.4	711.2	425	288.2	75.8
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
balance-sheet.row.total-assets	69480.5	67788.2	51426.1	33202.2	37171.2	30928.7	27547.4	26943.6	25639.4	23015.1	20918.3	19408.8	18920	17501.8	16959.9	17281.1	16043.1	12057.1	9572.7	8184.9	7089.5	6737	6618	7650.1	4142.4	3512.9	1056.2	735.5	572.8	366.9
balance-sheet.row.account-payables	955.1	1134.3	715.6	618.1	574.8	454	286.7	149.2	121.3	183.3	152.2	83.6	65.4	77.5	86.8	177	221.6	181.8	147.8	28.7	189	161.8	80.5	95.6	83.6	73.8	44.5	60.7	43.1	61.5
balance-sheet.row.short-term-debt	4887.7	2080.9	800.5	-132.3	-13.4	0	0	2497.7	0	0	0	0	0	0	599.1	1141	456.9	1370.5	3.6	2	2	1.9	1.9	1.9	1.9	2	9.3	11	10.6	10.6
balance-sheet.row.tax-payables	50.4	135.4	11.5	82.1	688.9	709.8	658.1	476.3	607.7	467.6	273.6	90.9	127.5	100.5	59.4	61.4	36.6	47.3	37	140.3	49	16.2	19	22.9	31.7	15.2	10.7	7.8	6.5	5.8
balance-sheet.row.long-term-debt-total	17782.8	18220	15659.9	16701.5	0	0	0	0	2496.9	2494.1	2491.5	2488.9	2486.5	2484.2	2482.1	2480	2478.1	0.2	2.2	4.3	610.7	760.9	750.3	1050.2	13.6	15.9	21.7	31.6	38.4	49
Deferred Revenue Non Current	19.1	22.7	9.5	5.6	6.6	7.5	8.6	2.2	3.2	4.3	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3517.4	5362.3	4178.7	3001.9	4140.2	1832.7	1771.4	4.6	2317.6	1508	1022	778.1	877.3	734.6	8.8	4.4	0.6	0.8	1.9	6.2	10.3	9.5	12.2	27.2	22.7	3.6	2.1	5.5	0.2	15.3
balance-sheet.row.total-non-current-liabilities	17782.8	18242.7	15752.8	23.4	6.6	7.5	8.6	2.2	2502.8	2498.5	2496.9	2494.3	2486.5	2484.2	2482.1	2480	2478.1	0.2	2.2	4.3	610.7	760.9	750.3	1050.2	13.6	15.9	21.7	31.6	38.4	49
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	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	17782.8	18220	15659.9	16701.5	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	0
balance-sheet.row.total-liab	27434.9	27071.6	23720.2	3643.3	4721.5	2294.2	2066.6	4319.5	4941.7	4189.8	3671.1	3356	3429.3	3296.4	4001.3	4975.4	4433.5	1913.2	461.6	270.3	944.9	1389	1596.8	3293.9	230.1	195	158.8	221.7	226.5	162
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
balance-sheet.row.common-stock	2488.5	2488.5	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1927	1856.3	1412.6	1412.3	1381.3	1350	1350	600	80	80	80
balance-sheet.row.retained-earnings	20045.2	19124.3	21692.3	23403.2	26192.2	22433.8	19320	16484.4	14507.4	12650.4	11132.9	9973	9548.1	8241.2	7026.9	6416.9	5749.9	4339.2	3307.5	2388.8	1444.4	1357.2	1154.5	912.9	891.2	415.6	0	278.4	171	80.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	1504	1504	1504	1309.8	1309.8	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
balance-sheet.row.other-total-stockholders-equity	16503.9	16503.9	2381.3	2575.5	2575.5	3885.3	3885.3	3885.3	3885.3	3885.3	3885.3	3885.3	3885.3	3885.3	3878.9	3877.8	3877.8	3877.8	3876.6	3598.8	2843.9	2578.3	2454.3	2062	1671.2	1552.3	297.3	155.4	95.3	44.7
balance-sheet.row.total-stockholders-equity	40541.6	39620.7	27504.5	29215.5	32004.4	28246	25132.2	22296.7	20319.6	18462.6	16945.2	15785.3	15360.4	14053.5	12832.7	12221.6	11554.6	10143.9	9111.1	7914.6	6144.6	5348	5021.1	4356.2	3912.4	3317.9	897.3	513.8	346.2	204.9
balance-sheet.row.total-liabilities-and-stockholders-equity	69480.5	67788.2	51426.1	33202.2	37171.2	30928.7	27547.4	26943.6	25639.4	23015.1	20918.3	19408.8	18920	17501.8	16959.9	17281.1	16043.1	12057.1	9572.7	8184.9	7089.5	6737	6618	7650.1	4142.4	3512.9	1056.2	735.5	572.8	366.9
balance-sheet.row.minority-interest	1484.9	1095.9	201.4	343.4	445.3	388.5	348.6	327.5	378.1	362.7	302.1	267.5	130.3	151.9	125.8	84.1	55	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	42026.6	40716.6	27705.9	29558.9	32449.7	28634.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4837.2	2773.1	3080.5	2966.4	3930	3246.7	2739.1	2364.1	2342.1	1833.4	1796	1779.5	1663.4	1446.3	1034.2	1114	1004.9	669.3	650.4	610.4	22.4	20.6	21.1	23.1	1400.4	1400	0	0	0	0
balance-sheet.row.total-debt	22670.5	20300.9	16460.4	16701.5	0	0	0	2497.7	2496.9	2494.1	2491.5	2488.9	2486.5	2484.2	3081.2	3621	2934.9	1370.7	5.8	6.3	612.7	762.8	752.2	1052.1	15.5	17.9	31	42.6	49	59.6
balance-sheet.row.net-debt	8055.1	6424.3	6519.5	9045.8	-10359.8	-8765.5	-8764	-7468.6	-7916.6	-6465.8	-4184.3	-2306.8	-928.5	1075.2	2704.1	3244	2647.7	1050.1	-492.2	-1066.8	-1506.9	-648.7	-380	-732.7	-659.3	-577.4	-145.6	-56.7	-57.1	-36.6

Rahavoogude aruanne

Shanghai International Airport Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	934	-2790	-1622.3	-1168.6	5260.9	4431.4	3857.3	2965.7	2684.2	2250.2	2023	1718.3	1615.2	1406.2	748.1	902.1	1725.3	1513.4	1389.2	1291.6	643.8	605.7	566.8	545.2	594.5	519.5
cash-flows.row.depreciation-and-amortization	2815.2	2734.4	2085.2	1320.1	883.5	783.8	833	828.1	784.5	878.2	930.7	914.7	919.2	822.1	821.8	694.7	318.8	324.5	365.3	358	349	341	337.2	194.6	49.7	48.2
cash-flows.row.deferred-income-tax	37.9	-1161.7	0	-379.7	-4	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	-5743.8	1161.7	0	379.7	4	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	-113.4	-734.2	-40.3	-787.6	-135.4	139.9	303	-625.7	210.8	306.2	296.4	50	212.1	368.3	-301.4	-75.8	-350.1	-140.7	-26	-328.9	-25.1	60.4	-1.4	57.7	28.9	141.6
cash-flows.row.account-receivables	-267.4	-194.8	696.4	-46	-286.5	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	0.8	-9.1	-8	-2.8	5.6	-1.3	1.8	-0.8	-0.2	-1	0.3	0.5	-0.3	-2.4	1.5	0.6	0.4	-1.2	0.7	-0.1	4.5	19.3	-30.6	1.3	12.9	12.8
cash-flows.row.account-payables	153.3	631.5	76.2	-359	149.5	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	-1161.7	-804.9	-379.7	-4	141.2	301.3	-624.8	211	307.2	296.2	49.4	212.4	370.7	-302.9	-76.4	-350.5	-139.5	-26.7	-328.9	-29.5	41.1	29.2	56.4	16	128.8
cash-flows.row.other-non-cash-items	6640.1	672.8	-111.7	-581.6	-1123.9	-887.6	-879.3	-593.3	-472.2	-453.6	-401.3	-500.6	-424.8	-349.1	-84	-26.2	-373.8	-230.2	-244.3	-312.8	-10.4	-5.6	-41	-56.1	-34.5	-83.8
cash-flows.row.net-cash-provided-by-operating-activities	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.investments-in-property-plant-an-equipment	-1244	-1241.4	-1502.9	-1325.4	-2302.1	-3569.5	-2291.4	-2583.5	-911	-450.1	-530.4	-107.9	-207	-521.3	-595.9	-1770.6	-2951.5	-2732.9	-2089.8	-1383.6	-61	-394.2	-1417.9	-771.5	-832.1	-380.3
cash-flows.row.acquisitions-net	375.9	0.1	3.4	1325.5	2303.2	3569.6	0.1	0	911.1	0	531.4	0	0	0	0	0	0	0	0	2.6	0.3	3.7	4	0.4	0	0
cash-flows.row.purchases-of-investments	-2834.2	-0.1	-81.9	-61.9	-60	-566.8	-120	0	-502.4	0	-46	0	0	0	0	0	0	0	0	-30.2	-300	-450	-552.1	-700.1	-20.4	-1400
cash-flows.row.sales-maturities-of-investments	884.9	559.3	726.2	1602.8	551.4	933.7	713.8	722.9	586.9	555.1	565.2	567.2	351.3	82.5	345.9	81	70.9	202.8	208.9	101.7	359.9	308.1	809.1	2062.2	306.3	900
cash-flows.row.other-investing-activites	0	378.2	-3.2	-1325.4	-2302.1	-3569.5	7.5	0	-911	0.4	-530.4	25.1	0	0.1	0.6	0	3.5	4.6	14.9	-397.2	-38.2	-9.4	66.8	-1552.3	17.6	71.1
cash-flows.row.net-cash-used-for-investing-activites	-2817.3	-303.9	-858.4	215.7	-1809.7	-3202.5	-1690	-1860.6	-826.3	105.4	-10.2	484.4	144.3	-438.7	-249.4	-1689.5	-2877.1	-2525.5	-1866	-1706.8	-39	-541.8	-1090.2	-961.3	-528.7	-809.2
cash-flows.row.debt-repayment	-450.7	-12000	-12000	0	0	0	-2500	0	0	0	0	0	0	-920	-2860	-4981.9	-5492	-1.9	-0.4	-29.3	-2	-1.9	-1.9	-1.9	-1.9	-13.3
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	-79.5	-71.1	-84.5	-1502.1	-1307.2	-1103.5	-973.5	-950.9	-790.2	-708.1	-843	-1286.2	-322.7	-237.4	-275.1	-375.2	-367.2	-482	-192.9	-188.7	-289.1	-218.8	-422.2	-0.6	-30.9	-10.9
cash-flows.row.other-financing-activites	-271	13730.2	14917.2	-199.9	-173.9	-160	-152.8	-210.6	-137.3	-94.1	-115.6	0	-137.2	380.6	2200	5641.7	7372.6	1368	0	0	0	0	0	1330.5	0	17.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-1011.6	1659.1	2832.8	-1702.1	-1481.1	-1263.5	-3626.3	-1161.6	-927.5	-802.1	-958.6	-1286.2	-459.9	-776.8	-935.1	284.6	1513.4	884.1	-193.2	-218	-291	-220.7	-424.1	1328	-32.8	-6.6
cash-flows.row.effect-of-forex-changes-on-cash	-2.4	6.7	0	-0.1	0	0.1	-0.1	0.1	0.1	0	0	0	0	0	0	-0.1	0	0	0	0	0	0	0	1.8	2.4	0.6
cash-flows.row.net-change-in-cash	738.8	1244.9	2285.2	-2704.1	1594.3	1.5	-1202.3	-447.3	1453.7	2284.2	1880	1380.6	2006	1032	0	89.8	-43.5	-174.5	-575.2	-916.9	627.4	239	-652.6	1109.9	79.6	-189.7
cash-flows.row.cash-at-end-of-period	14615.3	13876.6	9940.9	7655.7	10359.8	8765.5	8764	9966.3	10413.6	8959.9	6675.7	4795.7	3415.1	1409.1	377	377.1	287.2	320.5	495	1070.2	1987.1	1359.3	1132.2	1784.8	674.9	595.3
cash-flows.row.cash-at-beginning-of-period	13876.6	12631.6	7655.7	10359.8	8765.5	8764	9966.3	10413.6	8959.9	6675.7	4795.7	3415.1	1409.1	377	377.1	287.2	330.7	495	1070.2	1987.1	1359.7	1120.3	1784.8	674.9	595.3	785
cash-flows.row.operating-cash-flow	4570.1	-117	310.9	-1217.7	4885	4467.5	4114	2574.8	3207.4	2980.9	2848.8	2182.4	2321.6	2247.5	1184.5	1494.8	1320.2	1466.9	1484.1	1007.9	957.4	1001.5	861.6	741.5	638.7	625.5
cash-flows.row.capital-expenditure	-1244	-1241.4	-1502.9	-1325.4	-2302.1	-3569.5	-2291.4	-2583.5	-911	-450.1	-530.4	-107.9	-207	-521.3	-595.9	-1770.6	-2951.5	-2732.9	-2089.8	-1383.6	-61	-394.2	-1417.9	-771.5	-832.1	-380.3
cash-flows.row.free-cash-flow	3326.1	-1358.4	-1192	-2543	2582.9	898	1822.6	-8.7	2296.4	2530.8	2318.4	2074.5	2114.6	1726.2	588.6	-275.7	-1631.3	-1265.9	-605.7	-375.7	896.4	607.3	-556.3	-30.1	-193.5	245.2

Kasumiaruande rida

Shanghai International Airport Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600009.SS brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	10798.7	5480.4	3727.8	4303.5	10944.7	9313.1	8062.4	6951.5	6285.4	5750.9	5215.1	4720.4	4611.2	4186.4	3338.3	3350.8	3144.3	2955.2	2680.8	2352	1777.3	1371	1156.5	867.9	748.2	635.4	533.9	467.1	362.5	314.8
income-statement-row.row.cost-of-revenue	9244.4	8901	6077.1	6600.7	5340.2	4499.3	4045.9	3814.1	3397.7	3234.1	2923.3	2929.9	2799.7	2559.6	2291.5	2051.1	1322.3	1131.3	1050.5	945	779.4	593.5	509.9	325	126.9	114	112	87.6	77.5	56.7
income-statement-row.row.gross-profit	1554.2	-3420.5	-2349.3	-2297.2	5604.4	4813.8	4016.5	3137.3	2887.7	2516.8	2291.8	1790.5	1811.5	1626.8	1046.8	1299.7	1821.9	1823.9	1630.3	1407.1	997.8	777.5	646.7	542.9	621.3	521.5	421.9	379.6	285	258
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
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	60.8	-306	183.9	31.9	218.2	-4.5	0	1.5	57.6	4.4	4.6	51.4	4.3	1.4	0.3	-0.7	-4.1	-0.7	0.1	0.2	22.6	115.9	131.1	144.6	138.8	106.1	74	84.7	81.5	70.4
income-statement-row.row.operating-expenses	484.3	177.9	250.5	82.1	271.6	263.3	267	296.4	356.3	391.2	322.5	289.7	344.2	315.5	262.5	257.8	247.3	320.8	267.7	241.8	291.5	189.8	174.2	123	110.1	71.3	113.7	104.4	65.4	69.1
income-statement-row.row.cost-and-expenses	9728.7	9078.9	6327.6	6682.8	5611.8	4762.7	4312.9	4110.5	3754.1	3625.3	3245.8	3219.5	3143.9	2875.1	2554.1	2308.9	1569.7	1452.1	1318.2	1186.8	1071	783.4	684.1	448	237	185.3	225.6	192	143	125.9
income-statement-row.row.interest-income	341.3	-347.1	203.3	276.5	209	194	210.4	280	318.2	221.2	139.5	98.1	46.4	5.6	2.9	3.5	3.1	4.4	14.3	32	20.4	15.7	16.1	16.1	0	0	0	0	0	0
income-statement-row.row.interest-expense	755.5	819.1	635.9	0.3	208.7	0	89	133.1	132.8	132.7	132.5	132.4	132.3	143.1	174.2	145.6	0.1	0.2	0.2	4.7	8.7	22.2	20.5	21.7	-12.4	-14.4	-3.4	-0.1	-1.2	-8.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-338.9	69.1	-653.7	-2.1	-7	1079.4	1092.2	876.7	849.1	680.5	545.6	605	476.4	357.7	87.6	27.1	371.6	234.8	244.8	307.6	58.3	6.8	62.1	75.7	47.1	107.4	9	5.6	6.2	12.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	60.8	-306	183.9	31.9	218.2	-4.5	0	1.5	57.6	4.4	4.6	51.4	4.3	1.4	0.3	-0.7	-4.1	-0.7	0.1	0.2	22.6	115.9	131.1	144.6	138.8	106.1	74	84.7	81.5	70.4
income-statement-row.row.total-operating-expenses	-338.9	69.1	-653.7	-2.1	-7	1079.4	1092.2	876.7	849.1	680.5	545.6	605	476.4	357.7	87.6	27.1	371.6	234.8	244.8	307.6	58.3	6.8	62.1	75.7	47.1	107.4	9	5.6	6.2	12.4
income-statement-row.row.interest-expense	755.5	819.1	635.9	0.3	208.7	0	89	133.1	132.8	132.7	132.5	132.4	132.3	143.1	174.2	145.6	0.1	0.2	0.2	4.7	8.7	22.2	20.5	21.7	-12.4	-14.4	-3.4	-0.1	-1.2	-8.6
income-statement-row.row.depreciation-and-amortization	2815.2	894	2085.2	454.2	-441.3	783.8	833	828.1	784.5	878.2	930.7	914.7	919.2	822.1	821.8	694.7	318.8	324.5	365.3	358	349	341	337.2	194.6	49.7	48.2	-83.3	-90.2	-87.7	-82.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1070	-3876.6	-1626.5	-1513.5	6674.6	5634.4	4841.6	3717.5	3324.9	2805.7	2510.6	2056.9	1944.5	1667.7	873.7	1073.4	1948.2	1738.5	1607.4	1472.6	742.1	720.1	668.7	643.2	698.9	630.2	391.5	365.3	307.3	271.6
income-statement-row.row.income-before-tax	731.1	-3807.5	-2280.2	-1515.6	6667.6	5629.9	4841.6	3717.7	3380.4	2806.1	2514.9	2105.9	1943.7	1669	871.9	1069.1	1946.2	1737.9	1607.4	1472.9	764.7	715.2	667.1	641.7	698	646.9	391.4	365.4	307.3	271.7
income-statement-row.row.income-tax-expense	198.9	-1030.6	-657.9	-347	1406.7	1198.5	984.4	752	696.2	555.9	491.9	387.5	328.6	262.8	123.9	166.9	220.9	224.4	218.2	181.2	120.9	109.5	100.4	96.5	103.5	97.3	69.4	64.8	54.4	48.2
income-statement-row.row.net-income	934	-2776.9	-1622.3	-1168.6	5030.2	4231.4	3683.4	2805.7	2531.4	2095.5	1872.9	1581.1	1499.6	1310.7	706.3	859.7	1695	1513.4	1389.2	1291.6	643.8	605.7	566.8	545.2	594.5	549.7	322	300.6	252.9	223.5