Nanjing Xinjiekou Department Store Co., Ltd.

Sümbol: 600682.SS

SHH

5.63

CNY

Turuhind täna

25.1853
P/E suhe
-0.3387
PEG suhe
7.46B
MRK Cap
0.00%
DIV tootlus

Nanjing Xinjiekou Department Store Co., Ltd. (600682-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Nanjing Xinjiekou Department Store Co., Ltd. (600682.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 Nanjing Xinjiekou Department Store 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	5705.3	5773.1	6891.4	7205.3	5309.5	4287.6	4411.9	4156.5	4258.1	1826.7	882.3	478.9	376.4	286.9	292	324.8	213.9	224	402.5	365	280	224.6	211.7	322.7	154.9	170	201.7	337.3	334.7	373.1	100.4
balance-sheet.row.short-term-investments	704.6	838.5	936.8	4.7	1128.1	-570.5	-610.4	3.2	5.3	10.7	0	0	0	0	0	0	0	0	2.6	7.2	6.7	14	27.8	45.8	60.4	108.8	129.5	234.1	154.5	158.1	0
balance-sheet.row.net-receivables	1540.9	2044.9	2360.2	2277.8	2656.5	2435.7	1391.6	353.3	500.9	393.5	58.7	77.7	176.1	216.2	130.4	269.4	274	298.1	542.6	532.6	363.9	365.6	197.7	40.2	27.8	9.3	7.3	11.9	16.5	0	20.9
balance-sheet.row.inventory	456.7	287.5	453.6	502.2	613.5	1439.6	2733.1	3396	3016.2	2502.6	891.2	871.6	743.4	637.6	598.4	351.8	150.3	66.3	361.5	314	315.1	110.2	100	108.9	132.7	58	68.8	82.1	86.4	66	103.8
balance-sheet.row.other-current-assets	823.4	58.5	112.9	25.4	34.2	22.7	160.5	286.3	183	11.9	303.1	2.8	0.5	0.6	0.6	0.6	0.6	1.3	0.6	2	6.5	6.8	5.1	101.3	2.4	40	36.5	33.1	34.6	20.5	15.5
balance-sheet.row.total-current-assets	8526.3	8164	9818.1	10010.8	8613.7	8185.6	8697	8192.1	7958.2	4734.7	2135.2	1430.9	1296.3	1141.4	1021.4	946.7	638.9	589.7	1307.3	1213.6	965.6	707.1	514.4	573.1	317.8	277.3	314.3	464.4	472.1	459.6	240.6
balance-sheet.row.property-plant-equipment-net	3552.2	3503.3	2445.2	2404.8	2096	2119	3418.8	3048.7	2909.6	3150.4	1596.3	1355	823.4	758.5	972.3	1156.5	1079.3	965.5	1108.6	1011.9	999.4	1061.1	1039.1	668.5	717.8	690.6	617.9	399.3	403.3	190.4	133
balance-sheet.row.goodwill	6048.6	6102.9	5945.7	5986	6129.8	6023.2	7169.2	3284	3711	3528.5	2	2	2	2	1.3	13.3	13.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	3170.7	3016.6	2600.7	2605.8	2774.9	2738.8	1984.2	1688.9	1819.7	1705.4	36.9	37.9	37.3	38.1	61.9	64.2	66.2	3.5	3.8	4.4	5	5.1	5.1	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	9219.2	9119.5	8546.4	8591.8	8904.7	8762	9153.4	4972.9	5530.7	5233.9	38.9	40	39.3	40.1	63.2	77.6	79.5	3.5	3.8	4.4	5	5.1	5.1	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	2783.8	1332.1	691.8	1319.5	84.1	2084	1905.8	1343.6	320.2	174.5	0	0	0	0	0	0	0	0	60.1	48.8	67.3	33.1	10.1	81.8	-12.1	-58	0	0	-138.5	0	0
balance-sheet.row.tax-assets	337.8	286.4	410.6	493	495.4	405.5	504.8	373.8	312.3	284.3	29	29.3	34.4	30.4	27.1	24.7	21.3	0	4.8	7.2	9.4	18.5	30.5	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1300.1	2810.1	3418	1808.2	2860.8	459.9	848.1	579.2	563.6	464.9	619.8	889.9	899.1	924.3	548.3	300.4	204.5	247.8	53.1	53.1	53.1	53.1	53.1	86.4	106.4	185	119.1	112.9	164.5	87.9	39.5
balance-sheet.row.total-non-current-assets	17193.2	17051.4	15512	14617.2	14441	13830.4	15831.1	10318.1	9636.3	9308	2284	2314.2	1796.2	1753.4	1610.9	1559.2	1384.6	1216.9	1230.4	1125.4	1134.1	1170.9	1137.8	836.8	812.1	817.7	737	512.2	429.3	278.3	172.5
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	25719.5	25215.4	25330.1	24628.1	23054.7	22016	24528.1	18510.3	17594.6	14042.6	4419.3	3745.1	3092.5	2894.7	2632.4	2506	2023.5	1806.6	2537.7	2339	2099.7	1877.9	1652.3	1409.9	1129.9	1095	1051.3	976.6	901.4	737.9	413.2
balance-sheet.row.account-payables	848.6	894.4	553.4	576.4	677.4	1028.8	2896.3	2794.7	2678.7	2568.9	346.9	272.3	161.2	132.3	133.3	162.2	172.9	149.2	439.2	470.3	395	291.9	196.7	137.9	148.6	86.9	75.3	64.5	87	54.2	71.6
balance-sheet.row.short-term-debt	595.2	703.5	634.8	1619.4	1514.3	2186.6	2459.6	2664.7	2921.9	2662.7	1530.3	1187	1273	1225	1115	1045	596	454	710	558.6	502.8	313.2	205.7	279.3	337.9	337.7	351	259.3	194.5	180.6	20.8
balance-sheet.row.tax-payables	117.6	143.5	744.1	910	866.4	506	359	314.4	294.2	243.8	-26.1	-45.2	-9.9	-3.6	1.1	10.1	19.7	88.6	14	25.6	14	14.9	13.2	25.5	25	23.1	6.8	-0.6	6	0	6.4
balance-sheet.row.long-term-debt-total	171.4	573	454.9	36.5	49.6	126.2	3050.3	2720.8	3361.9	3229.1	132.2	21.2	2.4	2.5	2.6	2.6	3.5	3.5	26	3.3	3.2	109.9	115	7.4	0	0	0	13	56.1	17	10
Deferred Revenue Non Current	15.4	14.1	17	19.2	19.2	13.6	13.4	1149.4	1539.8	1577	-112.8	0	0	0	0	0	0	-9.9	-16.4	0	0	-57.4	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1195.1	1276.4	38.9	33.5	1680.6	4004.8	4065.4	4724.9	2912	586.9	628.3	632.2	222.9	198.6	184.7	188.9	143.5	104.6	109.3	68.2	49.9	31	34	23.3	13.3	2	4.5	14.7	139.7	24.2	47.1
balance-sheet.row.total-non-current-liabilities	1035.4	1098.1	960.2	897.1	563.1	611.4	4789.7	4271.1	5481.3	5398.1	207.6	76.7	3.9	5	7.1	5.4	11.4	3.5	29.5	3.4	3.3	162.4	172.2	-30	3.9	2.5	0	20.5	60.4	-306.7	11.1
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	737.9	0
balance-sheet.row.capital-lease-obligations	365.7	393.1	420.6	482	53	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	7001.8	7042.7	7183.4	7678.5	6829.5	8337.6	16383	16067.7	15427.4	12468.9	3007.5	2450.7	1976.5	1820.9	1590.2	1547.7	1102	932.5	1516.2	1300.4	1120.1	968.6	758.5	556	614.2	559.6	542.1	483.5	481.5	737.9	150.6
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	1346.1	1346.1	1346.1	1346.1	1346.1	1292.7	1112	828	828	358.3	358.3	358.3	358.3	358.3	358.3	358.3	230.2	230.2	230.2	230.2	230.2	230.2	230.2	230.2	191.2	191.2	191.2	191.2	154.9	154.9	79.5
balance-sheet.row.retained-earnings	6277.9	5875.4	5343.8	4254	3278.7	1456.2	1668.7	1086.8	897.3	764	415	317	186.8	158.3	137.9	69.4	35	8.1	19.5	35.1	45.3	4.8	1.2	6.3	0.2	1.8	1.4	4.4	6.8	49.4	29.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	846	888.3	312.7	362.6	788.4	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	8846.5	8846.5	10181.1	10181.2	10181.2	10488.5	5228.5	699.7	654	645.1	618	593.4	570.9	557.2	546	530.6	654.8	634.2	669.3	653.9	628	608.6	593.2	615.6	322.9	342.5	316.7	297.5	226	207.6	153.7
balance-sheet.row.total-stockholders-equity	17316.6	16956.3	17183.7	16143.9	15594.4	13237.4	8009.2	2614.5	2379.4	1767.5	1391.3	1268.8	1116	1073.8	1042.2	958.3	920	872.6	919.1	919.3	903.6	843.6	824.6	852.1	514.4	535.4	509.2	493.1	387.8	411.9	262.6
balance-sheet.row.total-liabilities-and-stockholders-equity	25719.5	25215.4	25330.1	24628.1	23054.7	22016	24528.1	18510.3	17594.6	14042.6	4419.3	3745.1	3092.5	2894.7	2632.4	2506	2023.5	1806.6	2537.7	2339	2099.7	1877.9	1652.3	1409.9	1129.9	1095	1051.3	976.6	901.4	737.9	413.2
balance-sheet.row.minority-interest	1385.8	1216.3	963	805.7	630.8	440.9	135.9	-171.9	-212.2	-193.8	20.5	25.7	0	0	0	0	1.5	1.5	102.4	119.3	76	65.7	69.2	1.7	1.3	0	0	0	32.2	0	0
balance-sheet.row.total-equity	18702.3	18172.6	18146.7	16949.6	16225.2	13678.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3488.4	2170.6	1628.6	1324.2	1212.2	1513.6	1295.4	1346.8	325.4	185.2	166.6	442.1	408.8	418.5	502.6	230.4	147.8	174.5	62.8	56	74	47.1	37.9	127.6	48.3	50.8	129.5	234.1	16	158.1	38.4
balance-sheet.row.total-debt	1132.2	1276.5	1089.7	1656	1563.9	2312.8	5509.9	5385.6	6283.7	5891.8	1662.5	1187	1273	1225	1115	1045	596	454	736	558.6	502.8	423	320.7	279.3	337.9	337.7	351	272.3	250.6	197.6	30.8
balance-sheet.row.net-debt	-3868.5	-3658.1	-4864.9	-5544.7	-2617.5	-1974.7	1098	1232.3	2030.9	4075.8	780.3	708.1	896.6	938.1	823	720.2	382.1	230	336.1	200.8	229.4	212.4	136.8	2.4	243.4	276.5	278.8	169	70.5	-17.3	-69.6

Rahavoogude aruanne

Nanjing Xinjiekou Department Store 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	874.6	1248.2	901.7	1859.8	-800.1	846	403.5	359.1	433.9	130	188.4	83.4	72.5	88.7	74.1	61.4	62.4	43	55	79.6	60.9	61.5	72.3	57.4	64.4
cash-flows.row.depreciation-and-amortization	276.4	280	251	230.7	386.8	477.7	435.1	445.1	198.3	95	84.9	41.2	31.6	34.1	45.5	44	43.8	43.5	45.4	38.2	36.4	33.5	20.9	2.9	9.9
cash-flows.row.deferred-income-tax	-5.2	112.5	18.5	-126	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	5.2	-112.5	-18.5	126	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	322.2	241.3	589.9	-541.5	-540.3	-941.5	1238.3	1626.6	470.1	41.5	59.8	-2	10.9	-16.5	-153.7	-148.9	205	-121.2	-34.6	26.1	-35.1	-67	41.3	-14.6	56.1
cash-flows.row.account-receivables	-371.8	-257.5	159.7	-455	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	2.5	49.3	111.4	825.8	871.3	702.3	-479.7	-529.6	-275.9	-10.9	-108.6	-105.6	-39.2	-255.8	-200.9	-84.1	-52.1	-47.4	8.2	-69.2	-12.8	6.3	24.5	-75.8	10.8
cash-flows.row.account-payables	696.8	373.7	300.3	-883.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-5.2	75.9	18.5	-28.7	-1411.6	-1643.9	1718	2156.2	746	52.3	168.3	103.6	50	239.4	47.2	-64.9	257.1	-73.8	-42.8	95.3	-22.4	-73.2	16.7	61.2	45.3
cash-flows.row.other-non-cash-items	63.1	227.6	312.4	44.8	2439.6	387.5	481.8	10.2	234.6	70	-47.2	16.8	17	11.2	0.7	16.7	-22.6	34.3	31.4	5.3	23.6	16.9	20.9	50.3	23.4
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
cash-flows.row.investments-in-property-plant-an-equipment	-452.4	-388.2	-321.1	-519.5	-660.5	-1016.1	-549.5	-488.9	-125.8	-100.2	-132.2	-92.2	-126.7	-104.8	-185.7	-232.5	-52.8	-53.6	-36.6	-149.5	-56.5	-44.6	-8.9	-31.6	-73.8
cash-flows.row.acquisitions-net	-1968.8	-0.2	0.3	148.8	0.7	-53.4	-184.8	552.7	-1319.4	133.4	109	0	0	0	45.4	-0.1	53.3	54	36.6	5	2.4	53.7	0	0	0.5
cash-flows.row.purchases-of-investments	-665.9	-1105.8	-153.8	-1128.1	-0.1	-26.1	-1028.3	-140.7	-136.4	-415	-38.9	0	0	0	-102.9	-20	-39.7	-63.9	-35	-79.2	-95.2	-25.6	-74	-8.6	-13.2
cash-flows.row.sales-maturities-of-investments	137.2	62.3	1447.7	350.2	2.2	6.1	7.3	5.8	432.4	135.1	30.2	38	25	6.6	13.6	50.2	8.6	17.4	24.3	114.7	16.5	48.1	4.4	21.4	13.6
cash-flows.row.other-investing-activites	545.2	-571.9	55.1	-159.3	-847.9	536.3	147.7	-40.4	-39.3	0.1	0.2	0	64.2	-49.5	-0.2	0.3	-52.8	-53.6	-36.6	0.5	2.6	-44.6	-89.7	0.9	-13.1
cash-flows.row.net-cash-used-for-investing-activites	-2404.6	-2003.7	1028.1	-1307.9	-1505.5	-553.2	-1607.6	-111.6	-1188.5	-246.7	-31.7	-54.1	-37.5	-147.6	-229.9	-202.2	-83.4	-99.7	-47.3	-108.4	-130.1	-13.1	-168.1	-18	-86
cash-flows.row.debt-repayment	-916.7	-1650.2	-1874.3	-2329	-4338.6	-2959.7	-3496.1	-6225.1	-2820.1	-1497	-2361.5	-1565	-1290	-1583	-1031	-527	-771	-626.4	-830.4	-1048.1	-521.8	-786.2	-733.2	-820	-995.8
cash-flows.row.common-stock-issued	69.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-69.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-92	-104.3	-91.8	-103.8	-371.3	-401.6	-370.4	-502.7	-187.5	-139.8	-121.7	-133.3	-92.8	-96.9	-75.3	-37.3	-59	-68.2	-62.1	-63.5	-54.2	-52.6	-36.3	-56.4	-64
cash-flows.row.other-financing-activites	653.7	566.5	1919.2	2128.2	4478.3	2920.3	2947.1	6821.3	3823.5	1950.4	2331.5	1702.7	1283.2	1677.1	1480.6	783.6	448.9	836.8	927.1	1133.6	647.1	688.7	964.7	831.7	981
cash-flows.row.net-cash-used-provided-by-financing-activities	-355	-1188	-46.9	-304.6	-231.6	-441	-919.5	93.6	815.8	313.6	-151.7	4.3	-99.6	-2.8	374.2	219.3	-381.1	142.3	34.6	22	71	-150	195.1	-44.7	-78.8
cash-flows.row.effect-of-forex-changes-on-cash	143.1	-28.7	-31.5	12.6	3.1	11.2	-131.3	3.9	-30.6	0	0	0	0	0	0	-0.3	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-1080.1	-1223.4	3004.7	-6.1	-248	-213.3	-99.6	2426.8	933.7	403.4	102.5	89.5	-5.1	-32.9	110.9	-10.2	-176	42.1	84.5	62.8	26.7	-118.2	182.4	33.3	-10.9
cash-flows.row.cash-at-end-of-period	4872.5	5945.8	7169.1	4164.5	4169.8	4200.4	4153.3	4252.9	1815.9	882.3	478.9	376.4	286.9	292	324.8	213.9	224	399.9	357.8	273.3	210.6	183.9	276.9	94.5	61.3
cash-flows.row.cash-at-beginning-of-period	5952.6	7169.1	4164.5	4170.6	4417.8	4413.7	4252.9	1826.1	882.3	478.9	376.4	286.9	292	324.8	213.9	224.1	399.9	357.8	273.3	210.6	183.9	302.1	94.5	61.3	72.2
cash-flows.row.operating-cash-flow	1536.4	1997	2055	1593.8	1485.9	769.8	2558.8	2440.9	1336.9	336.4	285.9	139.3	132	117.5	-33.5	-26.9	288.5	-0.5	97.2	149.2	85.8	44.9	155.3	96	153.8
cash-flows.row.capital-expenditure	-452.4	-388.2	-321.1	-519.5	-660.5	-1016.1	-549.5	-488.9	-125.8	-100.2	-132.2	-92.2	-126.7	-104.8	-185.7	-232.5	-52.8	-53.6	-36.6	-149.5	-56.5	-44.6	-8.9	-31.6	-73.8
cash-flows.row.free-cash-flow	1084	1608.8	1733.9	1074.3	825.5	-246.4	2009.3	1952.1	1211.1	236.2	153.7	47.1	5.4	12.8	-219.1	-259.5	235.7	-54.1	60.6	-0.3	29.3	0.3	146.5	64.4	80

Kasumiaruande rida

Nanjing Xinjiekou Department Store Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600682.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	1992	1990
income-statement-row.row.total-revenue	6506.5	6430.7	6176.7	5656.9	9501.8	14541.2	17960.4	16275.7	15852.9	7825.2	3353.4	2850.1	1837.7	1539.7	1409.1	1650.6	1587.9	2605.1	2989.1	3299	2992	2054.8	1448.7	1347.4	1275.1	1241	951.6	956.5	1001.7	1029.1	962.1	623.9	483.9	390.6
income-statement-row.row.cost-of-revenue	3763.1	3254.1	2628.2	2431.6	4743.6	8127.5	11180.8	10431.4	10304.1	5318.4	2576.8	2222	1439	1180.4	1032.7	1238.8	1213.6	2222.4	2669.1	2966.9	2679.7	1750.9	1180.9	1094.3	1054.6	1036	805.8	840.4	870.7	0	835.8	0	0	0
income-statement-row.row.gross-profit	2743.4	3176.6	3548.5	3225.3	4758.3	6413.7	6779.6	5844.3	5548.9	2506.8	776.5	628.2	398.7	359.2	376.3	411.8	374.3	382.7	320	332.1	312.3	303.9	267.8	253.1	220.5	205	145.9	116.2	131.1	1029.1	126.2	623.9	483.9	390.6
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	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	2.8	763	700.3	668.2	926.7	-12.3	-21.7	5.3	6.3	1.1	2.3	0.5	-2.2	-1.4	-0.2	-11.6	-1.3	-17.8	4.2	16.9	14.5	9.8	14.5	10.4	5.6	2.7	1.8	1.8	-5.5	-4.6	-1.4	-7.8	-5	-3.9
income-statement-row.row.operating-expenses	1968.5	2084.5	1974.9	1926.8	2388.6	4372.7	5347.9	5069.6	5066.3	1801	530.5	452.1	273.8	238.1	245.8	294.6	247.4	233.3	242.3	255.5	220.1	193.1	189.9	152.6	131.7	129.5	95.3	97.1	99.2	-4.6	86.9	-7.8	-5	-3.9
income-statement-row.row.cost-and-expenses	5731.6	5338.6	4603.1	4358.5	7132.2	12500.2	16528.7	15501	15370.4	7119.4	3107.4	2674.1	1712.8	1418.6	1278.5	1533.4	1460.9	2455.8	2911.4	3222.4	2899.8	1944	1370.8	1246.9	1186.2	1165.5	901.1	937.5	969.9	-4.6	922.7	-7.8	-5	-3.9
income-statement-row.row.interest-income	137.7	72.6	60.9	63.4	58.7	83.8	52.4	36.1	9.5	14.4	9.6	6.1	13.6	10.9	0	2	0	7.2	4.1	4.9	4.3	1.7	3.8	1.4	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	53.9	57.6	76.4	92.2	102.4	277.2	317.4	307.5	337.7	162.5	67.2	61.7	50.1	23.3	21.9	25.7	23.8	34	36.1	21.8	24.8	12.6	17	19.8	13.8	4.6	-7.8	-6.1	-14.5	0	0.2	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	41.2	-20.7	-2.1	-0.8	-3.8	-2320.2	-338	-274	24.7	-182.6	-70.6	46.5	-24.4	-25.9	-20.1	-17.1	-21.1	-68.8	-30.7	-12.6	-2.5	-30.3	-11.7	-22.9	-30.4	-7.2	22.2	16.7	18.4	-971	0.9	-598.4	-460.3	-370.9
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	2.8	763	700.3	668.2	926.7	-12.3	-21.7	5.3	6.3	1.1	2.3	0.5	-2.2	-1.4	-0.2	-11.6	-1.3	-17.8	4.2	16.9	14.5	9.8	14.5	10.4	5.6	2.7	1.8	1.8	-5.5	-4.6	-1.4	-7.8	-5	-3.9
income-statement-row.row.total-operating-expenses	41.2	-20.7	-2.1	-0.8	-3.8	-2320.2	-338	-274	24.7	-182.6	-70.6	46.5	-24.4	-25.9	-20.1	-17.1	-21.1	-68.8	-30.7	-12.6	-2.5	-30.3	-11.7	-22.9	-30.4	-7.2	22.2	16.7	18.4	-971	0.9	-598.4	-460.3	-370.9
income-statement-row.row.interest-expense	53.9	57.6	76.4	92.2	102.4	277.2	317.4	307.5	337.7	162.5	67.2	61.7	50.1	23.3	21.9	25.7	23.8	34	36.1	21.8	24.8	12.6	17	19.8	13.8	4.6	-7.8	-6.1	-14.5	0	0.2	0	0	0
income-statement-row.row.depreciation-and-amortization	511	391.5	439	575.4	386.3	386.8	477.7	435.1	445.1	198.3	95	84.9	41.2	31.6	34.1	45.5	44	43.8	43.5	45.4	38.2	36.4	33.5	20.9	2.9	9.9	-24.1	-18.6	-24.3	966.4	-2.6	590.6	455.3	367
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	775	1101.1	1480.6	1086.3	2348.6	-266.9	1115.4	499.9	563.6	523.9	173.7	222.2	102.8	100.2	110.9	111.9	107.2	155.5	87.7	79.1	98.6	96.2	76.3	86.9	70.1	79.9	74.6	37.7	56.1	62.7	41.9	33.2	28.6	23.7
income-statement-row.row.income-before-tax	816.1	1080.4	1478.5	1085.5	2344.7	-279.2	1093.7	500.6	507.3	523.2	175.3	222.6	100.5	95.2	110.4	100.1	105.9	109.1	69.4	80	101.4	93.3	78.5	87.5	67.1	75.5	74.6	37.6	50.4	58.1	40.4	25.4	23.6	19.8
income-statement-row.row.income-tax-expense	220.8	205.8	230.4	183.8	484.9	521	247.6	97.1	148.2	89.3	45.3	34.2	17.1	22.7	21.8	26	44.6	46.7	26.4	25	21.9	32.4	17	15.2	21.9	11.1	10.6	4.9	7.3	8.7	6	8.4	7.8	6.5
income-statement-row.row.net-income	426.8	723.4	1054.8	751.6	1687.2	-885.9	736.2	399.9	366.5	400.4	135.2	190.5	83.4	72.5	88.7	74.1	61.4	57.9	30.8	40.3	68.2	57.8	62.2	71.8	57.2	64.4	64	32.8	43.1	49.4	34.4	17	15.8	13.2