Sinopec Oilfield Service Corporation

シンボルマーク: 600871.SS

SHH

1.89

CNY

今日の市場価格

60.2751
PER（株価収益率
-16.0733
PEGレシオ
27.99B
MRK キャップ
0.00%
DIV利回り

Sinopec Oilfield Service Corporation (600871-SS) 財務諸表

Q: Sinopec Oilfield Service Corporation600871.SS 総資産とは何ですか？

Sinopec Oilfield Service Corporation (600871.SS) 総資産は .

Q: 企業のフリーキャッシュフローとは？

フリーキャッシュフローは .

Download

年次四半期

リニア対数

チャート上ではのダイナミクスにおけるデフォルトの数値を見ることができる。Sinopec Oilfield Service Corporation (600871.SS). 会社の収益は NaN M の平均を示し、これは NaN % の成長率です。全期間の平均売上総利益は NaN M であり、NaN % である。平均売上総利益率は NaN % である。昨年度の純利益成長率はNaN % で, NaN % % に等しい。に等しい.,

年次四半期

10Y 20Y 30Y 40Y

貸借対照表

Sinopec Oilfield Service Corporationの財政の軌跡に飛び込むと、平均的な資産の伸びが観察される。この率は、興味深いことに、であり、会社の最高と最低の両方を反映している。前期比で比較すると、この数字はに調整される。過去1年間を振り返ってみると、総資産の変動は NaN となる. 総株主資本によって示される株主価値は、報告通貨でのNaN で評価される。この面の前年比変化はNaN% である.

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	2816.1	1838.2	2508.2	1551.5	1668.8	2203.4	2537.9	2449.9	2011.6	1213.9	105.8	162	1541.8	3169.1	1334.4	1203.8	1034.7	1059.3	398.5	359	1228.7	1205.4	1233.8	1959.8	1576.6	1585.9	2366.6	3057.7	3494
balance-sheet.row.short-term-investments	0	0	-6628.8	-5877.5	-5393.4	-3683.2	-3315	-3073.9	-3451.8	-3993.1	0	0	0	699.7	0	0	0	0	0	0	0	0	0	0	0	0	420	30.2	0
balance-sheet.row.net-receivables	33385	31222.6	25884.7	25198.7	25932.6	27140.2	20595.9	27934.6	30155.1	31159.8	2735.3	2290.6	2412.2	1526.1	1162.8	1612.5	2067.7	1514.1	1251.2	653.8	612.1	674	648.3	240.9	372	419.5	290.3	198.7	374.2
balance-sheet.row.inventory	1204.3	1116.3	1088.3	1033.7	1185.5	1411.6	7803.1	9318.4	14769.3	11932.1	1320.6	1735.7	1756.7	1318.8	1308	831.5	1257.2	1383.6	1287.9	1626.6	990.7	1186.8	998.2	1116.8	1006.8	796.9	1137.7	902.9	1207.2
balance-sheet.row.other-current-assets	1920	2362.9	2238	1995.8	1742.3	1258.5	885.5	1427.7	2575.1	1518.8	158.5	390.1	419.9	62.4	242.8	195.2	-91.3	-80.9	-111.9	-39.8	-30.7	-42.3	-61.5	290	455.8	543.4	731	645.1	448.7
balance-sheet.row.total-current-assets	39325.4	36540.1	31719.3	29779.7	30529.3	32013.8	31822.4	41130.6	49511	45824.7	4320.2	4578.5	6130.7	6076.4	4047.9	3843	4268.3	3876	2825.8	2599.5	2800.8	3023.9	2818.8	3607.5	3411.2	3345.6	4525.7	4804.4	5524.2
balance-sheet.row.property-plant-equipment-net	26288.9	26376.3	24851.1	24489.7	25278.1	24208.2	25821.8	29676.2	31722.4	31083.6	5243.8	5366.4	4568	3911.2	4021.6	4142.7	4921.2	5997	6765.5	8460.1	8941.5	9077.3	8288.9	7329.4	7642.6	8228.8	7878.9	8216.6	8138.9
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	0
balance-sheet.row.intangible-assets	442.8	481.5	506.6	505	392.9	237.3	281.5	185.3	182.2	92.4	271.1	296.4	325.3	346.8	376.3	405.8	436.1	168.9	247.7	261	303.1	41.2	55.3	383.9	405.3	416.6	435.2	455.6	521.3
balance-sheet.row.goodwill-and-intangible-assets	442.8	481.5	506.6	505	392.9	237.3	281.5	185.3	182.2	92.4	271.1	296.4	325.3	346.8	376.3	405.8	436.1	168.9	247.7	261	303.1	41.2	55.3	383.9	405.3	416.6	435.2	455.6	521.3
balance-sheet.row.long-term-investments	689.3	184.7	6697.6	5943.4	5465.9	3955	3546.4	3319.6	3708.7	4141.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-44.6
balance-sheet.row.tax-assets	400.7	362.5	310.8	395.8	417	492.4	472.2	183.5	187.4	156.7	73.8	312	122.5	196.9	0	0	95.4	73.6	83.4	28.5	0	0	0	0	0	7.2	1.8	11.1	17
balance-sheet.row.other-non-current-assets	8015.9	7255.4	-32.8	-22.4	-13.9	-2	-1.6	-2.1	-4	-3.2	720.4	584.8	303.1	0	700	25.8	156.2	0	62.5	33.4	33.5	36.5	38.5	40.3	43.5	-18.3	47.6	70.7	170.2
balance-sheet.row.total-non-current-assets	35837.6	34660.4	32333.2	31311.5	31540.1	28890.9	30120.3	33362.6	35796.7	35471	6309.1	6559.7	5318.9	4454.8	5097.9	4574.3	5609	6239.6	7159.1	8783	9278.1	9155.1	8382.7	7753.5	8091.4	8634.2	8363.5	8753.8	8802.8
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
balance-sheet.row.total-assets	75163	71200.5	64052.4	61091.2	62069.4	60904.7	61942.6	74493.2	85307.8	81295.7	10629.3	11138.2	11449.6	10531.2	9145.8	8417.3	9877.2	10115.6	9984.9	11382.5	12079	12179	11201.5	11361.1	11502.6	11979.9	12889.2	13558.2	14327
balance-sheet.row.account-payables	26373.9	33591.5	29890.3	26802.7	24802.2	27059.5	29487.9	30310.2	30193.8	30913.6	1200.8	1535.2	1605.4	1343.8	1421.7	1119	1279.5	1144	513.2	453.8	803.1	1032.9	266.1	498.7	234.8	359.8	245.3	161.4	298.4
balance-sheet.row.short-term-debt	29165.3	19440.4	17816.1	19727.3	20938.5	17762.6	17539.7	17254.6	12157.7	12015.6	1602.9	405	0	0	240	115	0	88.6	180	509.7	818.8	1085.8	730	430	1359.6	2600.9	3107.8	2691.1	2013
balance-sheet.row.tax-payables	206.7	998.9	737.7	724.4	843.7	1053.5	1033.2	1050.3	2612.2	2955.8	11.6	13.1	12.3	125.8	17.7	18	-187.8	-149.1	35.7	216.4	244.6	152.9	266.6	303.5	387.2	50.8	-39.2	31.6	150.2
balance-sheet.row.long-term-debt-total	318.7	977.6	1945.6	1479.2	1609.1	536.3	455.8	763.1	619	498.7	0	0	0	0	0	0	0	0	50	190	340	300	500	450	350	655.9	1097.3	1909.7	2473.4
Deferred Revenue Non Current	18.2	11.6	9.3	14.2	92.2	139.6	136.3	112.2	59	44	0	0	0	20.2	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	5226.7	4297.3	3737.6	2897.6	535.5	7087.7	8550.7	10689.2	9264	8417.2	310.1	311	797.2	854.8	264.1	244.4	284.6	320.5	343.8	205.2	231.4	153.2	113.4	140.8	124.5	112.5	104.1	121	112.8
balance-sheet.row.total-non-current-liabilities	994.4	1328.2	2198.9	1916.3	2952.8	2163	683.5	960.2	767.4	661.7	28.3	19.2	16.3	20.2	21.3	20.2	4.5	6.8	62.8	190	340	300	500	344.9	244	548.7	989	1925	2516.6
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
balance-sheet.row.capital-lease-obligations	317.1	497	390.9	898.5	1134.7	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	67121.6	63773.2	57190.9	54368.3	55305.5	55126.3	64046.6	66051.6	60670.8	62599.6	3532.8	2588.9	2419	2218.9	2100.4	1753.9	1568.5	1793.7	1709.2	2061.8	2899.7	3239.8	2345.7	2483.8	3105.9	3904.6	4592	5262.4	5962.1
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
balance-sheet.row.common-stock	18984.3	18984.3	18984.3	18984.3	18984.3	18984.3	14142.7	14142.7	14142.7	12809.3	6000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000
balance-sheet.row.retained-earnings	-23215.8	-23807.4	-24256.3	-24436.1	-24515.1	-25429.4	-25556	-14973.5	1141.3	1116.8	-252.1	1202.1	1683.4	1047.9	-61.8	-1899.8	-254.5	-298.6	-336	718.3	633.6	442.1	388.8	451	145	-6.5	118.4	127.6	281.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	604.8	600.6	504.4	545.5	665.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	11649.8	11649.8	11629.1	11629.1	11629.1	12223.4	9310.7	9273.7	9354.1	4771	1348.6	3347.3	3347.2	3264.4	3107.2	4563.2	4563.2	4572.8	4559.5	4549.8	4492.2	4439.6	4413.1	4370.1	4195.9	4032.6	4138.7	4124.9	4083.1
balance-sheet.row.total-stockholders-equity	8023.2	7427.3	6861.5	6722.9	6763.9	5778.4	-2102.6	8442.9	24638.1	18697.1	7096.5	8549.3	9030.6	8312.3	7045.4	6663.4	8308.7	8274.3	8223.6	9268.2	9125.8	8881.7	8801.9	8821.1	8340.9	8026.2	8257.1	8252.5	8364.8
balance-sheet.row.total-liabilities-and-stockholders-equity	75163	71200.5	64052.4	61091.2	62069.4	60904.7	61942.6	74493.2	85307.8	81295.7	10629.3	11138.2	11449.6	10531.2	9145.8	8417.3	9877.2	10115.6	9984.9	11382.5	12079	12179	11201.5	11361.1	11502.6	11979.9	12889.2	13514.9	14327
balance-sheet.row.minority-interest	0	0	0	0	0	0	-1.4	-1.3	-1.1	-1	0	0	0	0	0	0	0	47.7	52.1	52.5	53.5	57.5	53.9	56.3	55.8	49.1	40.1	0	0
balance-sheet.row.total-equity	8023.2	7427.3	6861.5	6722.9	6763.9	5778.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	689.3	184.7	68.8	65.9	72.6	271.8	231.4	245.7	256.9	148.5	584.9	584.8	303.1	699.7	700	25.8	156.2	0	62.5	33.2	33.2	33.2	30.1	27.1	24	-41.5	420	30.2	-44.6
balance-sheet.row.total-debt	29801.2	20418	19761.7	21206.5	22547.7	18298.9	17995.5	18017.7	12776.6	12514.3	1602.9	405	0	0	240	115	0	88.6	230	699.7	1158.8	1385.8	1230	880	1709.6	3256.8	4205.1	4600.8	4486.4
balance-sheet.row.net-debt	26985	18579.8	17253.5	19655	20878.8	16095.5	15457.6	15567.8	10765.1	11300.4	1497.1	243	-1541.8	-2469.4	-1094.4	-1088.8	-1034.7	-970.7	-168.5	340.7	-69.9	180.4	-3.8	-1079.8	132.9	1670.8	2258.4	1573.3	992.4

キャッシュフロー計算書

Sinopec Oilfield Service Corporation の財務状況は、直近の期間においてフリー・キャッシュ・フローに顕著な変化が見られ、NaN の推移を示している。同社は最近、NaN を発行して株式資本を拡大し、前年度と比較してNaN の差を示した. 当社の投資活動は、報告通貨で NaN に相当する正味現金使用量をもたらしました。これは、NaN の前年からのシフトです. 同時期に、同社は NaN, NaN、および NaN を記録しており、同社の投資および返済戦略を理解する上で重要です. 財務活動によるキャッシュ・フローはNaN となり、前年同期との差はNaN となった。また、NaN を株主への配当に充当した。同時に、NaN と呼ばれるその他の財務操作も行っており、これらもこの期間のキャッシュフローに大きな影響を与えた. これらの要素を総合すると、会社の財務状況とキャッシュフロー管理に対する戦略的アプローチの包括的な絵が描かれる。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	589.2	463.8	179.8	79	914.2	142.1	-10582.6	-16114.9	24.3	1232	-1454.2	-361.4	839	1226.5	382	-1645.3	18.8	37.8	-954.8	233.8	245.8	145.1	173.3	846.1	769.9	-224.2
cash-flows.row.depreciation-and-amortization	5718.7	3791.8	3588.7	3602.5	3500.6	3143.7	3368.1	3346.8	3941.4	4382.3	461.6	436.5	397.5	493.5	543.7	616.9	651.8	695.3	857.1	952.4	827.5	782	807.6	698.1	637.2	561.8
cash-flows.row.deferred-income-tax	-12.5	0.5	81	-10.4	68.4	0	2947.8	713.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-13135.6	-0.5	-81	3.2	3.8	0	10.6	3	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	-1711.4	-3030.4	-393.9	-2617.7	-5990.3	-8440.6	2033.2	5504.1	-4534.2	-2092.2	-179.4	-971.2	-1406	-316.6	283.1	393.6	-746.7	149.8	-10.6	-1114.2	200.9	506.7	-191	484.9	136.8	468.4
cash-flows.row.account-receivables	-4409.5	-5522.4	-147.7	404.3	558	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	-88	-30.4	-40.4	147	235.4	6582.6	1197.8	5439.2	-2833	812.9	408.2	39.7	-440	-28.5	-384.5	387.3	65.5	-144.6	326.3	-662	212.5	-188.7	118.7	-110.1	-209.9	342.4
cash-flows.row.account-payables	2799.2	2521.8	-286.9	-3187.3	-6855.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-13.1	0.5	81	18.3	71.6	-15023.2	835.4	64.9	-1701.2	-2905.1	-587.7	-1010.9	-966	-288.2	667.6	6.3	-812.3	294.4	-336.9	-452.2	-11.6	695.4	-309.7	595	346.7	126
cash-flows.row.other-non-cash-items	14134.8	2972.7	2832.3	3415.2	2880.3	2215	2642.3	2640.1	3144.4	3224	98.7	-71.6	-100.8	197.4	100	586.7	14.1	-90.4	754.5	218.2	58.6	34.2	-47.5	83.4	455.7	412.3
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	-4153.6	-3893	-3340.7	-1742.7	-3209	-1272.4	-1175.4	-1228.2	-3853.9	-4183.4	-149.4	-688.9	-836.2	-557.7	-192.5	-129.7	-102.7	-87.2	-213.7	-530.6	-931.3	-1531.2	-1424.2	-438.6	-223.7	-899.8
cash-flows.row.acquisitions-net	87.9	62	83.5	1883.3	-139.5	-7.4	0	1245.3	3880.5	64.3	0	-278.3	-303.1	419.1	-18.4	0	97	9.6	135	0	0.9	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	-125	-83.5	0	3376.3	1376.4	0	-4	-1217.4	-851.3	0	-200	-700	-401.6	0	0	0	11.2	-16.3	0	-3.2	0	0	-191	-64.2	0
cash-flows.row.sales-maturities-of-investments	6.3	4.8	3.7	2.1	2.4	1.3	1.2	979.1	3	1031.9	0	406.8	918.1	700.9	0	0	0	93.2	64.3	3	3.5	3.3	3	1.4	0	783.6
cash-flows.row.other-investing-activites	-6.3	0	83.5	-1742.7	-3209	-1272.4	162.6	-1228.2	-3853.9	-40.8	-2.6	63.4	86.1	-368.2	-660.8	52.9	58	-1.2	15.5	8.8	66.6	113.2	612.2	90.4	-534.2	593.3
cash-flows.row.net-cash-used-for-investing-activites	-4065.7	-3951.2	-3253.4	-1599.9	-3178.8	-1174.5	-1011.6	-236	-5041.8	-3979.3	-152	-697	-835.2	-207.5	-871.8	-76.8	52.2	25.6	-15.2	-518.8	-863.5	-1414.7	-809	-537.8	-822.1	477.1
cash-flows.row.debt-repayment	-783.4	-44491.7	-61667	-54391	-35715.9	-35608.9	-36256.2	-47074.9	-56227.8	-81851.3	-2687.7	0	0	0	-0.3	-741	-329	-294.7	-4991.1	-5308.7	-6183.9	-3322.5	-2854.8	-440	-4451.1	-6473.3
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	-712.6	-604.3	-611.4	-827.4	-855.4	-613.9	-709.6	-431.8	-333.1	-668.1	-56.3	-120.1	-120	0	-8.7	-3.6	-6.2	-14.4	-164	-193.1	-169.4	-161.8	-434.4	-7808.2	-193.7	-334.6
cash-flows.row.other-financing-activites	937.8	44044.7	60330.2	52338.3	37820.9	39841.6	37713.9	51968.3	59754.6	79287.7	3889.3	405	0	39.6	0	741	328.8	151.7	4574.6	4849.6	5957	3476.6	3200	6866.8	2881.6	5513.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-558.2	-1051.2	-1948.2	-2880.1	1249.6	3618.8	748	4461.5	3193.7	-3231.7	1145.3	284.9	-120	39.6	-9	-3.6	-6.5	-157.5	-580.5	-652.2	-396.4	-7.7	-89.2	-1381.4	-1763.2	-1294
cash-flows.row.effect-of-forex-changes-on-cash	28.3	130.4	-53.3	-119.2	29.2	135.6	-79.5	135.5	63.6	-27.5	3.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	977.9	-674.2	952	-127.4	-522.8	-359.9	76.4	453.7	791.5	-492.3	-76.2	-1379.8	-1225.4	1432.9	428.1	-128.5	-16.4	660.7	50.6	-880.8	73	45.6	-155.8	193.4	-585.8	401.5
cash-flows.row.cash-at-end-of-period	2816.1	1801.2	2475.3	1523.4	1650.7	2173.6	2523.4	2446.9	1993.2	1201.8	85.8	162	1541.8	2767.3	1334.4	906.3	1034.7	1059.3	398.5	348	563.8	490.8	445.2	601	407.7	993.4
cash-flows.row.cash-at-beginning-of-period	1838.2	2475.3	1523.4	1650.7	2173.6	2533.4	2446.9	1993.2	1201.8	1694.1	162	1541.8	2767.3	1334.4	906.3	1034.7	1051.2	398.5	348	1228.7	490.8	445.2	601	407.7	993.4	592
cash-flows.row.operating-cash-flow	5583.2	4197.9	6206.9	4471.8	1377.1	-2939.8	419.5	-3907.3	2575.9	6746.1	-1073.3	-967.7	-270.2	1600.8	1308.9	-48	-62.1	792.6	646.3	290.2	1332.8	1468	742.3	2112.5	1999.5	1218.4
cash-flows.row.capital-expenditure	-4153.6	-3893	-3340.7	-1742.7	-3209	-1272.4	-1175.4	-1228.2	-3853.9	-4183.4	-149.4	-688.9	-836.2	-557.7	-192.5	-129.7	-102.7	-87.2	-213.7	-530.6	-931.3	-1531.2	-1424.2	-438.6	-223.7	-899.8
cash-flows.row.free-cash-flow	1429.6	304.9	2866.2	2729.2	-1831.9	-4212.2	-755.9	-5135.5	-1278	2562.8	-1222.7	-1656.6	-1106.5	1043.1	1116.3	-177.8	-164.8	705.4	432.6	-240.5	401.5	-63.1	-681.9	1673.9	1775.8	318.5

損益計算書の行

Sinopec Oilfield Service Corporation の売上は前期比 NaN% の変化。600871.SS の売上総利益は NaN と報告されている。同社の営業費用は NaN で、前期比NaN% の変化を示している. 減価償却費は NaN であり、前期からの増減率は NaN% である。営業費用は NaN と報告されており、前年比NaN% の変化を示している。販売・マーケティング費用は NaN で、前年度比 NaN% の変化である。直近の数字に基づくEBITDAは NaN で、前年比NaN% の伸びを示す。営業利益は NaN で、前年度比NaN% の変化を示している。当期純利益の増減率は NaN%。前年度の当期純利益は NaN であった。

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	79651.1	73772.7	69533.1	68073.4	69870.1	58409.1	48485.8	42923.5	60349.3	94481	17677.2	16987.9	20179.8	16348.4	13225	15224.5	17175.7	17027.8	15798.7	13348.5	10343.6	8009.7	7808.7	9014.5	7075.6	5633.5	6254.7	6999.1	9302.4	6216.8
income-statement-row.row.cost-of-revenue	74377.1	68003.5	64520.9	62605	63695.2	53320.3	50976.3	53516.7	54569	85261.1	17765.5	16572.8	18206.2	13949.9	11801.3	15294.1	16275.3	16450.7	15246.2	12150.1	9276.2	7263.4	7050.1	7132.3	5222.8	4945.5	5507.4	6088.4	7401.2	4634.9
income-statement-row.row.gross-profit	5273.9	5769.2	5012.1	5468.4	6174.9	5088.8	-2490.5	-10593.2	5780.4	9219.9	-88.4	415.1	1973.5	2398.5	1423.7	-69.6	900.4	577.1	552.5	1198.4	1067.4	746.2	758.6	1882.2	1852.7	688	747.3	910.7	1901.2	1581.9
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	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	297.8	1939.4	1616.3	1636.3	1959.8	-336.6	-147.7	294.9	408.8	1623.3	-62.8	29.2	65.2	10.3	21.7	-45.9	5.2	-1.2	-886.2	-167.7	-46.4	-4.1	-75.5	-109.5	-162.5	7.4	1.4	-20.7	-15	-16.5
income-statement-row.row.operating-expenses	3670.3	4437.7	3907.6	3945.2	4139.1	3785.3	4106.8	4216.1	4817.6	6660.9	1075.3	1039.5	1068.3	1030.1	919.9	877.9	875.6	533	643.4	691.8	663.7	562.6	446.9	719.3	593.7	683.5	580.9	473.6	527.6	410
income-statement-row.row.cost-and-expenses	78047.4	72441.2	68428.6	66550.2	67834.3	57105.6	55083.1	57732.9	59386.5	91922	18840.8	17612.3	19274.5	14979.9	12721.2	16172	17150.8	16983.7	15889.6	12841.9	9939.9	7826	7497	7851.6	5816.5	5629	6088.4	6562.1	7928.9	5044.9
income-statement-row.row.interest-income	23.6	15.4	38.2	59.6	103.5	87.9	19.3	34.3	38.3	63.6	47.1	26.7	53.7	33.3	21.9	26.1	0	0	4.5	11.5	17	22.6	34.7	51.5	0	0	0	0	0	0
income-statement-row.row.interest-expense	805	704.3	726.8	906.7	980.5	662.4	634.7	475.1	308.4	628.6	60	0.5	0	0.6	8.7	3.6	-28.1	-2.7	60.1	85.8	87.1	53	59.2	103.2	144.4	294.6	172.2	233.6	109.1	139.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-696.1	-702.8	-657.7	-955.9	-870.1	-787.8	-3746.8	-994.3	-457.1	-352.3	-52	84.9	136.8	-228.9	-121.8	-607.1	-20.2	17.9	-908.6	-248.5	-122.4	-30.5	-92.2	-166.1	-337.9	-233.4	-133.9	-239.2	-114.7	-157.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	297.8	1939.4	1616.3	1636.3	1959.8	-336.6	-147.7	294.9	408.8	1623.3	-62.8	29.2	65.2	10.3	21.7	-45.9	5.2	-1.2	-886.2	-167.7	-46.4	-4.1	-75.5	-109.5	-162.5	7.4	1.4	-20.7	-15	-16.5
income-statement-row.row.total-operating-expenses	-696.1	-702.8	-657.7	-955.9	-870.1	-787.8	-3746.8	-994.3	-457.1	-352.3	-52	84.9	136.8	-228.9	-121.8	-607.1	-20.2	17.9	-908.6	-248.5	-122.4	-30.5	-92.2	-166.1	-337.9	-233.4	-133.9	-239.2	-114.7	-157.5
income-statement-row.row.interest-expense	805	704.3	726.8	906.7	980.5	662.4	634.7	475.1	308.4	628.6	60	0.5	0	0.6	8.7	3.6	-28.1	-2.7	60.1	85.8	87.1	53	59.2	103.2	144.4	294.6	172.2	233.6	109.1	139.6
income-statement-row.row.depreciation-and-amortization	5718.7	3791.8	3588.7	3602.5	3500.6	3143.7	3368.1	3346.8	3941.4	4382.3	461.6	436.5	397.5	493.5	543.7	616.9	651.8	695.3	857.1	952.4	827.5	782	807.6	698.1	637.2	561.8	134.4	243.9	118.4	138.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1603.6	1432.1	1148.2	1303.9	2225.9	852.3	-10196.4	-16012	125.4	615.4	-1175.6	-562	979.1	1131.1	362	-1507.8	27.2	60.6	-108.8	442.8	347.3	153.9	282.8	1083.7	1053.8	-235.3	32	193.2	1255.2	1033.7
income-statement-row.row.income-before-tax	907.5	729.4	490.5	348.1	1355.8	515.6	-10344.1	-15803.7	505.7	2206.7	-1215.7	-539.5	1042	1139.6	382	-1554.6	4.7	60.7	-997.2	266.6	291.1	151.5	213.4	985.5	906.2	-228.4	32.9	185.1	1249.5	1015.8
income-statement-row.row.income-tax-expense	339.1	265.5	310.7	269.1	441.5	373.6	238.6	311.2	481.4	974.7	238.6	-178.2	203	-87	47.3	90.7	-14.1	22.9	-42.5	32.8	45.3	6.4	40.1	139.4	136.4	-4.2	24.7	31.1	196.6	164.2
income-statement-row.row.net-income	589.2	475.9	179.8	79	914.2	142.1	-10582.5	-16114.8	24.5	1229.8	-1454.2	-361.4	839	1226.5	382	-1645.3	17.8	37.4	-954.3	231.2	240.2	139.8	170.8	840.2	754.7	-230.9	4.5	151.7	1053	851.7