China World Trade Center Co., Ltd.

Symboli: 600007.SS

SHH

23.85

CNY

Markkinahinta tänään

18.8004
P/E-suhde
0.9776
PEG-suhde
24.02B
MRK Cap
0.03%
DIV Tuotto

China World Trade Center Co., Ltd. (600007-SS) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot China World Trade Center Co., Ltd. (600007.SS). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

China World Trade Center Co., Ltd. verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	4088.7	3495.1	2962.1	1856	1212.2	542.7	941.4	423.7	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	205.1	584.8	170.9	203.1	457.1	351.8	342.1	481.5	80.9	265.1	161.6
balance-sheet.row.short-term-investments	-6363	0	-7022.3	-7325.7	-7619.3	-7551.5	-7600.5	0	0	-5787	-5624.6	0	0	0	0	0	0	0	0	0	0	0	28.2	0	30.4	0	0	0
balance-sheet.row.net-receivables	302.9	409.2	405.6	476.7	456.2	366.6	360.4	197.2	178.4	176.1	177.8	190.9	192.5	129.7	75.7	37.1	41.8	21.1	20.5	30.5	21.2	20.9	37.5	9.2	8.9	620.6	189.7	428.8
balance-sheet.row.inventory	32.3	32.1	32.7	34	32.8	29.4	25.2	22.6	23.4	26	26.1	32.2	29	25.9	12.7	8.8	7	8	7.5	9.2	8.2	7.7	7.8	9.9	17.2	27	36.1	33
balance-sheet.row.other-current-assets	0.3	0.5	2.8	16.6	17.3	15.6	8.3	5.4	-7.9	-4.8	-3.9	-3.4	-8	-7.8	-14.7	-9.7	-10.5	-4.6	-2.8	-7.7	-6.6	-6.2	-14.2	52.9	20.7	-302.4	-87.7	-201.9
balance-sheet.row.total-current-assets	4424.2	3937	3403.2	2383.3	1718.5	954.4	1335.5	649	666.9	987.7	624	663.6	634.6	389.4	257.6	229	360.8	229.7	610	202.9	225.8	479.6	382.9	414.1	528.4	426.2	403.2	421.5
balance-sheet.row.property-plant-equipment-net	1512.5	1606	1706	1776	1847.5	1971.6	2095.7	2114.5	1830.5	1603.6	1579.3	1875.8	1783.5	1752.7	4287.1	3338.1	2129.5	5605.1	4887.2	4081.3	3943.4	3030.5	3040.2	3027.5	3035.8	2294.7	2388.7	1711.9
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
balance-sheet.row.intangible-assets	448.3	463.8	479.2	494.7	510.3	525.7	541.2	856.1	1176.1	1208	1239.9	1270.7	1302.5	1317.9	2247.2	2299	2160.8	2201.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	448.3	463.8	479.2	494.7	510.3	525.7	541.2	856.1	1176.1	1208	1239.9	1270.7	1302.5	1317.9	2247.2	2299	2160.8	2201.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	6392.4	26.6	7045.9	7345.4	7634.7	7564.5	7608.9	0	0	5792.6	5629.8	0	0	0	0	0	0	0	0	0	0	0	18.6	0	11.3	0	0	0
balance-sheet.row.tax-assets	66.7	68.8	61.5	63.5	66.5	63.6	56.8	57.1	53.1	65.8	68.1	26.5	24.7	22.1	13.5	6.4	6.7	9.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	37	6725.2	30.1	27.2	24.9	12.9	27.9	7531.8	6492.6	47.8	179.6	5534.2	5679.7	5926.5	2160.8	2257.1	2478.8	-2026	199	212	223.5	292.3	273.3	222.7	48.5	41.7	3.8	0.1
balance-sheet.row.total-non-current-assets	8457	8890.3	9322.7	9706.9	10083.9	10138.3	10330.6	10559.5	9552.3	8717.9	8696.7	8707.2	8790.4	9019.2	8708.6	7900.6	6775.8	5789.8	5086.2	4293.3	4166.9	3322.9	3332.1	3250.2	3095.6	2336.5	2392.5	1712
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
balance-sheet.row.total-assets	12881.1	12827.3	12725.9	12090.1	11802.4	11092.7	11666	11208.5	10219.2	9705.5	9320.8	9370.8	9425	9408.6	8966.2	8129.6	7136.6	6019.5	5696.2	4496.2	4392.8	3802.5	3715	3664.3	3624	2762.6	2795.7	2133.5
balance-sheet.row.account-payables	97	84.2	67.1	72.7	31.9	23	31.5	23.9	15.3	19.7	22.4	15.5	19.1	24.3	20.8	245.5	149.1	4.6	2.4	1.6	5.1	1.5	5.5	8.7	4.2	6.1	11.5	7.3
balance-sheet.row.short-term-debt	497.5	18	519.8	17.2	-125.8	500	398.9	499	432.8	1000	0	0	0	0	250	50	170	890	650	450	450	0	0	0	0	120	130	50
balance-sheet.row.tax-payables	104.9	108.1	30.8	31.7	35.2	25.5	17.5	20.7	33.3	25.7	28.2	28.8	35.9	16.3	16.5	42.1	41.1	36.5	32.6	28.5	30.1	16.5	24	24.6	34.2	51.3	28.1	37.3
balance-sheet.row.long-term-debt-total	1122.8	2115.9	2178.9	2644	2663	2180	2740	2501.4	2894	2596	3600	3826	4176	4276	3670	3260	2460	1000	1000	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	93.4	129.3	129.7	125.2	125.8	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	35.7	1330.9	40	41.8	1534.5	1442	619.2	559.5	62.9	51.2	838.3	833.2	785.5	767.4	24.7	40.4	41	31.6	42.1	45.1	43.6	320.5	324.7	365.5	390.3	13.1	21	25.2
balance-sheet.row.total-non-current-liabilities	1122.8	2115.9	2178.9	2644	2663	2180	2740	2501.4	2894	2596	3600	3826	4176	4276	3670	3260	2460	1000	2210.5	1241.5	1241.5	1241.6	1241.5	1241.7	1241.9	1241.8	1242	519.7
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
balance-sheet.row.capital-lease-obligations	37.8	40.9	43.9	46.7	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	3177.2	3678.3	4088.9	4074.3	4229.4	4170.4	5196.3	5071.7	4567.4	4480.1	4460.7	4674.7	4980.6	5067.8	4605.2	3907.1	3117.6	2172.9	3133.9	1960.1	1944	1563.6	1571.7	1615.9	1636.4	1628.9	1919	1586.8
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
balance-sheet.row.common-stock	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	800	800	800	800	800	800	800	640	640	0
balance-sheet.row.retained-earnings	6315.6	5761.5	5250	4629.2	4186.5	3536.4	3084.1	2751.5	2266.6	1840.4	1489.2	1358	1144.4	1060.2	1092.4	982.9	814.7	670.9	628.8	562.8	507.1	327.5	261.9	202.3	168.7	205.8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	457.4	456.8	456.8	456.8	456.8	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	1919.8	1919.8	1919.8	1919.8	1919.8	2376.2	2376.2	2376.2	2376.2	2376.2	2362.1	2329.3	2291.2	2271.9	2260	2231	2195.8	2168.4	1133.5	1173.3	1141.7	1111.4	1081.4	1046.1	1018.9	288	236.7	0
balance-sheet.row.total-stockholders-equity	9700.2	9145.5	8634	8013.1	7570.4	6919.8	6467.5	6134.9	5650	5223.9	4858.6	4694.6	4442.9	4339.4	4359.7	4221.2	4017.8	3846.6	2562.3	2536.1	2448.7	2238.9	2143.3	2048.4	1987.6	1133.7	876.7	546.6
balance-sheet.row.total-liabilities-and-stockholders-equity	12881.1	12827.3	12725.9	12090.1	11802.4	11092.7	11666	11208.5	10219.2	9705.5	9320.8	9370.8	9425	9408.6	8966.2	8129.6	7136.6	6019.5	5696.2	4496.2	4392.8	3802.5	3715	3664.3	3624	2762.6	2795.7	2133.5
balance-sheet.row.minority-interest	3.8	3.5	3	2.7	2.6	2.5	2.1	1.8	1.8	1.5	1.4	1.5	1.4	1.3	1.2	1.3	1.1	1.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	9704	9149	8637	8015.8	7573.1	6922.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	29.4	26.6	23.5	19.7	15.5	12.9	8.5	7.2	6.2	5.6	5.2	4.8	4.5	4.2	4	3.7	3.1	21.7	23	17.1	13.8	45.5	46.8	50.7	41.7	38.1	0	0
balance-sheet.row.total-debt	1620.3	2133.9	2698.7	2661.1	2663	2680	3138.9	3000.4	3326.8	3596	3600	3826	4176	4276	3920	3310	2630	1890	1650	450	450	0	0	0	0	120	130	50
balance-sheet.row.net-debt	-2468.3	-1361.2	-263.4	805.2	1450.8	2137.2	2197.4	2576.7	2853.9	2805.6	3176.1	3382.1	3755	4034.4	3736.1	3117.2	2307.5	1684.9	1065.2	279.1	246.9	-457.1	-323.6	-342.1	-451.2	39.1	-135.1	-111.6

Kassavirtalaskelma

China World Trade Center Co., Ltd. taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	1260.1	1116.9	1024.6	826.1	973.1	775.5	635.6	686.9	628.3	537.1	325.8	383.3	194.8	121.3	290	355	289.7	241.2	246.7	211.4	211.3	175	178.5	146	182.7	257.2
cash-flows.row.depreciation-and-amortization	117.3	127.5	147.5	159.1	156.2	154.5	128.9	79.4	102	116.9	115.5	114	111.2	48.8	113.1	14.1	12.4	116.1	122.5	128.5	121.8	117.9	119.2	142.1	137.8	114
cash-flows.row.deferred-income-tax	2	-7.3	2	3	-2.8	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	-2	7.3	-2	-3	2.8	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	125.8	123.6	124.1	-20.8	-42.1	2.7	17.2	58.6	97.3	50.2	94.5	24.1	76.2	31.3	-58.8	4.8	23	7.5	10.1	11.6	29	9.3	-0.4	51.7	27.6	-200.8
cash-flows.row.account-receivables	91.7	-38.9	75.2	-19	-111.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.2	0.6	1.2	-1.1	-3.4	-4.2	-2.6	0.8	2.5	0.2	6	-3.1	-3.1	-13.2	-3.9	-1.8	1	-0.5	1.5	-1	-0.5	0.2	2	7.4	9.8	9.1
cash-flows.row.account-payables	32.2	169.2	45.7	-3.6	75.5	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	2	-7.3	2	3	-2.8	6.9	19.8	57.8	94.8	50	88.5	27.2	79.3	44.6	-54.9	6.6	22	8	8.7	12.5	29.5	9.2	-2.4	44.3	17.8	-209.8
cash-flows.row.other-non-cash-items	415.4	456.4	483.9	442.1	450	511.9	423.8	290.2	317	384.6	561.6	458.4	466.5	237.8	9.5	55.9	120	79.5	34.3	33.7	10.8	70.4	27	-25.3	-63.7	6.7
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	-66	-70.3	-145	-274.6	-407.5	-387.4	-381.1	-978	-811.1	-371.2	-528.7	-248.3	-245.6	-381.5	-630.4	-897.1	-878.7	-766.4	-1029	-282.8	-1026.7	-183.2	-235.5	-286.9	-590.9	-24.1
cash-flows.row.acquisitions-net	0.3	0.1	0.1	0	0.1	0.9	0.1	0.3	0.3	3.4	0.4	0.2	0.1	0	0	0	0	0	0	0	1026.9	185.9	235.8	0.1	591	0
cash-flows.row.purchases-of-investments	-0.3	0	-460	-851.5	-1240.6	-1605.9	-1996	-155	-1666	-2578.5	-1706	-2110	-480	0	0	0	0	0	0	0	-1.5	-5	-150.9	-165.1	-500	-324.5
cash-flows.row.sales-maturities-of-investments	0.9	0	460	850	1240	1605	1996	155	1666	2578.5	1706	2110	480	0	0	0	0	9.5	3.5	2.6	34.1	29.7	125	332.2	522	0
cash-flows.row.other-investing-activites	0.3	0	2.4	5.2	5.8	7.6	7.4	0.4	12.3	16.1	8.3	11.3	2.5	0.2	0.1	0.2	0.8	0	0.1	0	-1026.7	-183.2	-235.5	-204	-590.9	0.8
cash-flows.row.net-cash-used-for-investing-activites	-64.8	-70.2	-142.5	-270.9	-402.2	-379.8	-373.5	-977.2	-798.5	-351.7	-519.9	-236.9	-242.9	-381.3	-630.3	-896.9	-877.9	-756.9	-1025.4	-280.2	-993.8	-155.8	-261.1	-323.7	-568.8	-347.8
cash-flows.row.debt-repayment	-510	-560	-10	-2160	-525	-960	-695.1	-1132.8	-1100	-500	-226	-350	-190	-250	-250	-270	-440	0	-50	0	0	0	0	0	-120	-110
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	-775.2	-700.1	-516	-500	-451.2	-487.6	-459.7	-356.1	-392.2	-365.5	-371	-369.2	-325.6	-355.7	-341.6	-342.7	-236.4	-300.3	-171	-136.9	-83.2	-83.2	-83.2	-100	-84	-3.5
cash-flows.row.other-financing-activites	-4.7	-5.2	-5.2	2154.4	502.8	-0.5	829.3	1301.7	828.8	495	-0.7	-0.6	89.5	605.6	859.5	949.6	1179.7	232.5	1250	0	450	0	0	0	858.6	100
cash-flows.row.net-cash-used-provided-by-financing-activities	-1289.8	-1265.3	-531.2	-505.6	-473.4	-1448.1	-325.5	-187.1	-663.4	-370.5	-597.7	-719.8	-426.2	-0.1	267.9	336.9	503.3	-67.7	1029	-136.9	366.8	-83.2	-83.2	-100	654.7	-13.5
cash-flows.row.effect-of-forex-changes-on-cash	-0.4	0	0.1	-0.1	0	0.2	-0.1	0.1	-0.1	0	0.2	-0.1	-0.2	-0.1	-0.2	0.5	-0.1	0.8	-3.3	-0.2	0	0	1.4	0.3	0	0
cash-flows.row.net-change-in-cash	563.6	488.9	1106.6	629.9	661.6	-383.2	506.3	-49.1	-317.5	366.5	-20.1	23	179.4	57.7	-8.8	-129.7	70.4	-379.7	413.9	-32.2	-254.1	133.6	-18.6	-109	370.2	-184.2
cash-flows.row.cash-at-end-of-period	3890.2	3326.6	2837.7	1731.1	1101.2	439.7	822.9	423.7	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	205.1	584.8	170.9	203.1	457.1	323.6	342.1	451.2	80.9
cash-flows.row.cash-at-beginning-of-period	3326.6	2837.7	1731.1	1101.2	439.7	822.9	316.6	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	252.1	584.8	170.9	203.1	457.1	323.6	342.1	451.2	80.9	265.1
cash-flows.row.operating-cash-flow	1918.7	1824.3	1780.2	1406.5	1537.2	1444.5	1205.5	1115.1	1144.6	1088.8	1097.4	979.7	848.7	439.3	353.8	429.8	445.1	444.2	413.6	385.1	372.9	372.6	324.3	314.4	284.4	177.1
cash-flows.row.capital-expenditure	-66	-70.3	-145	-274.6	-407.5	-387.4	-381.1	-978	-811.1	-371.2	-528.7	-248.3	-245.6	-381.5	-630.4	-897.1	-878.7	-766.4	-1029	-282.8	-1026.7	-183.2	-235.5	-286.9	-590.9	-24.1
cash-flows.row.free-cash-flow	1852.6	1754	1635.1	1131.9	1129.6	1057.1	824.4	137.1	333.5	717.5	568.7	731.4	603.1	57.8	-276.6	-467.3	-433.6	-322.2	-615.4	102.3	-653.8	189.4	88.8	27.5	-306.5	153

Tuloslaskelmarivi

China World Trade Center Co., Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600007.SS:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	3953.8	3442.3	3586	3097.8	3530.1	3170.8	2766.5	2349.4	2271.3	2234.3	2050.1	1980	1678.3	1035.9	871.2	897.1	886.4	817.3	778.2	711.4	646.8	652	597.1	542.8	478.7	737	928.8	962
income-statement-row.row.cost-of-revenue	1660.1	1496.3	1588.4	1439.8	1644.6	1536	1339.6	1048.8	1105.5	1124.5	1061.6	1048.1	999.5	580.1	335.8	355.7	335.9	291.7	289.4	285.2	257	264.8	255.7	269.7	192.2	257	270	222.4
income-statement-row.row.gross-profit	2293.7	1946	1997.6	1657.9	1885.5	1634.8	1426.9	1300.6	1165.7	1109.7	988.5	931.9	678.7	455.9	535.4	541.3	550.6	525.7	488.8	426.3	389.8	387.1	341.4	273.1	286.4	480	658.8	739.5
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
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	-2281.3	424.2	433	362.5	376.3	-25.6	21.8	2.9	16.2	3.5	-246.4	15.4	-0.1	1.8	9.4	36.2	0.5	-4	-5.1	-8.4	2.6	-31.3	-3.8	-6.2	-1.3	-2.1	-14.2	7
income-statement-row.row.operating-expenses	2281.3	522.3	555	483.6	496	440	466.8	305.2	246.4	255.4	231.2	229.6	201	212.9	153.4	110.9	106	105.1	97.5	93.4	83.9	89.4	80	82.3	67.3	104.8	99.8	104.4
income-statement-row.row.cost-and-expenses	2281.3	2018.6	2143.4	1923.4	2140.6	1976	1806.4	1354	1351.9	1380	1292.8	1277.7	1200.5	793	489.2	466.6	441.8	396.8	386.9	378.6	340.9	354.2	335.6	352	259.5	361.9	369.8	326.8
income-statement-row.row.interest-income	31.7	52.2	33.9	19.2	4.3	4.9	4.3	3.6	6.1	3.6	2.3	2.1	3.9	1.7	190.3	3.8	2.8	2.8	1.3	1.2	2.2	6.3	6.3	2.6	0	0	0	0
income-statement-row.row.interest-expense	71.2	95.6	115.9	105.8	112.8	145	142.1	78.9	110.4	150.9	174	217.4	214.1	81.1	188.6	0	7.5	12.7	16.4	12.9	0	0	0	0	-9.6	-10.6	-13.1	0.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	7.8	111.7	1.5	11.1	18.2	-159	-111.1	-76.8	-80.4	-138.4	-322.7	-190.4	-216.9	-80.8	5.2	43.5	-8	-62.6	-20.7	-14.8	9.2	-30.5	5.3	25.8	50	8.5	-1.1	6.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2281.3	424.2	433	362.5	376.3	-25.6	21.8	2.9	16.2	3.5	-246.4	15.4	-0.1	1.8	9.4	36.2	0.5	-4	-5.1	-8.4	2.6	-31.3	-3.8	-6.2	-1.3	-2.1	-14.2	7
income-statement-row.row.total-operating-expenses	7.8	111.7	1.5	11.1	18.2	-159	-111.1	-76.8	-80.4	-138.4	-322.7	-190.4	-216.9	-80.8	5.2	43.5	-8	-62.6	-20.7	-14.8	9.2	-30.5	5.3	25.8	50	8.5	-1.1	6.6
income-statement-row.row.interest-expense	71.2	95.6	115.9	105.8	112.8	145	142.1	78.9	110.4	150.9	174	217.4	214.1	81.1	188.6	0	7.5	12.7	16.4	12.9	0	0	0	0	-9.6	-10.6	-13.1	0.4
income-statement-row.row.depreciation-and-amortization	117.3	335	265	276.1	288.1	154.5	128.9	79.4	102	116.9	115.5	114	111.2	48.8	113.1	14.1	12.4	116.1	122.5	128.5	121.8	117.9	119.2	142.1	137.8	114	-13.1	0.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1672.5	1382	1365	1094	1283.2	1061.4	827.2	918.4	824.5	720.1	564.1	493.5	265	162.2	383.4	434.8	440.8	362	375.6	326.4	312.5	298.5	270.5	222.8	275.9	385.8	572.2	634.8
income-statement-row.row.income-before-tax	1680.3	1493.7	1366.5	1105.1	1301.4	1035.8	849	918.6	838.9	715.9	434.7	511.9	260.9	162.2	387.2	474	436.6	358	370.5	318	315.1	267.2	266.7	216.6	271.9	383.7	558	641.8
income-statement-row.row.income-tax-expense	421.1	376.9	341.9	278.9	328.3	260.3	213.4	231.7	210.7	178.8	108.9	128.6	66.1	40.9	97.2	119	147	116.8	123.9	106.6	103.8	92.2	88.2	70.6	89.2	126.5	98.6	102.1
income-statement-row.row.net-income	1259.2	1115.9	1023.8	825.4	972.4	774.7	634.8	686.3	627.6	536.5	325.2	382.6	194.2	120.8	289.6	354.5	289.3	241.2	246.7	211.4	211.3	175	178.5	146	182.7	257.2	459.4	539.6