Xinjiang Joinworld Co.,Ltd.

シンボルマーク: 600888.SS

SHH

8.28

CNY

今日の市場価格

7.6295
PER（株価収益率
-0.2543
PEGレシオ
11.32B
MRK キャップ
0.04%
DIV利回り

Xinjiang Joinworld Co.,Ltd. (600888-SS) 財務諸表

Q: Xinjiang Joinworld Co.,Ltd.600888.SS 総資産とは何ですか？

Xinjiang Joinworld Co.,Ltd. (600888.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。Xinjiang Joinworld Co.,Ltd. (600888.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

Xinjiang Joinworld Co.,Ltd.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	1994	1992
balance-sheet.row.cash-and-short-term-investments	3061.9	1904.3	2041.2	1494.9	2068.4	1982.5	1324.5	1591.6	1403	1495.9	559.5	509.4	2104	672.1	790	948.9	78.2	45.2	46.2	54.3	41.5	57.7	161.8	42.4	44.7	59.5	29.2	22.3	11.9	5.8	0	0
balance-sheet.row.short-term-investments	70.1	0.6	-135.9	-67.4	-77.2	1004.5	-60.8	1.6	-11.1	-11.5	-11.3	-11.3	0	0	0	0	0	0	0	0	1	4.9	0.6	3.9	2.6	2.2	3.2	0.2	0	0	0	0
balance-sheet.row.net-receivables	1629.5	1671.2	2807	1887.7	1841.2	1579.4	1923.9	1987.1	1236.2	1255.5	1081.2	867.7	746.9	677.6	547.4	228.8	314.4	266	208.8	259.8	328.6	317.7	257.4	21.8	22.8	67.1	57.8	52	17.5	31.7	0	0
balance-sheet.row.inventory	1855.6	1722.3	1493.4	1364.5	1096.7	892.4	1067.4	851.1	1049.6	1171.1	1184.6	823.4	581.9	319.8	305.5	179.4	145.7	133.8	176.1	132.6	104.3	109.6	114.5	146.5	156.2	137.6	92.7	110.5	103.8	61.6	0	0
balance-sheet.row.other-current-assets	255.3	61.1	109.6	105.1	110.2	34.9	244.4	22.4	74	19.6	110.9	-2.7	-7.1	-5.7	-5.9	-12.1	-4.1	-16.9	-24.4	-54.2	-69.4	-71.1	-62.3	126.1	152	139.3	118	63.5	38.9	37.2	122	123.9
balance-sheet.row.total-current-assets	6802.2	5359	6451.2	4852.2	5116.5	4489.3	4560.3	4452.2	3762.7	3942.1	2936.3	2197.7	3425.7	1663.9	1637	1345	534.1	428.1	406.7	392.7	405.1	413.8	471.5	336.8	375.7	403.5	297.7	248.3	172.2	136.3	122	123.9
balance-sheet.row.property-plant-equipment-net	6023.7	5433.7	5060.6	5005.6	4970.4	4529.8	4454.7	4572.6	4601	4440.8	4834.2	4740.5	3362.9	1978	914.3	933.1	808.4	806.2	846.6	917.7	906.2	735.9	649.4	481.6	253.8	298.4	290.8	271.9	176.7	116.6	91.4	78.5
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	0	0
balance-sheet.row.intangible-assets	271.7	271.9	278.9	273.9	273.9	241.4	224.4	158.7	160.7	164.7	130.2	132.8	134.5	61.6	62.8	62.1	9.9	9.5	6.9	7.2	7.3	7.6	7.9	8.2	8.7	8.8	9.1	9.4	7.1	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	271.7	271.9	278.9	273.9	273.9	241.4	224.4	158.7	160.7	164.7	130.2	132.8	134.5	61.6	62.8	62.1	9.9	9.5	6.9	7.2	7.3	7.6	7.9	8.2	8.7	8.8	9.1	9.4	7.1	0	0	0
balance-sheet.row.long-term-investments	3462.9	2955.8	1995.9	1441.7	1227.1	0	819.7	392.5	302.9	171.7	113.1	113.5	0	0	0	0	0	0	0	0	84.6	76.3	86.8	74.3	74	3.9	3.3	2.4	0	0	0	0
balance-sheet.row.tax-assets	54.9	50.7	36	34.5	33	43.4	48.4	48.8	45.7	48.5	49.2	43.8	42.1	28.3	14.5	21	13.8	0	0	0	0	0	0	-68.8	-72	5.9	3.2	0.2	0	0	0	0
balance-sheet.row.other-non-current-assets	103.6	270.5	124.6	105.9	107.8	1121.1	28.1	73	83.3	36.2	18.1	18.1	65.2	65.7	53.7	59.4	103.5	102	101.6	88	1	4.9	3.7	78	76.5	0	5.3	5.6	2.7	3.5	6.1	6.5
balance-sheet.row.total-non-current-assets	9916.8	8982.5	7496	6861.7	6612.2	5935.6	5575.2	5245.6	5193.7	4861.8	5144.8	5048.6	3604.8	2133.6	1045.3	1075.5	935.6	917.7	955.2	1013	999.1	824.6	747.7	573.2	341.1	316.9	311.6	289.5	186.5	120.2	97.5	85
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	0
balance-sheet.row.total-assets	16719	14341.5	13947.1	11713.9	11728.7	10424.9	10135.5	9697.8	8956.4	8803.9	8081.1	7246.4	7030.5	3797.5	2682.3	2420.5	1469.7	1345.8	1361.9	1405.7	1404.2	1238.4	1219.2	910.1	716.8	720.4	609.3	537.8	358.7	256.4	219.5	208.8
balance-sheet.row.account-payables	849.9	1767.3	1568.8	1434.6	1467.3	1009.8	1869	1620.1	1661.8	1458.8	1169.4	1099.9	596.8	332.5	200.3	109.4	109.3	99	108.4	136.2	199.6	151.9	266	98.1	13.2	33.2	23.6	62.4	43.9	20.3	0	0
balance-sheet.row.short-term-debt	2636.8	942.6	1650.1	1509.9	2932.1	2886.5	1565	1363.5	886.8	1472.4	647.5	334.6	233.3	100	115	130	110	145	344.8	376	385	656.7	565.4	518.7	384.4	377.8	252.6	158.5	150	85.5	0	0
balance-sheet.row.tax-payables	16.8	18.7	49.4	15.5	4.2	4.6	3.1	7	42.4	8.1	-5.1	-206	-123.2	-20.8	24.2	32.2	32.2	16.3	9.7	7.1	8.4	9.5	14.4	1.5	-8.6	0.9	11.6	-6.3	3.4	7.9	0	0
balance-sheet.row.long-term-debt-total	2842.1	2313.6	2498.9	3263.9	2150.9	2238.7	2702.4	2700.6	2645.2	2208.9	2146.6	1975.8	2052	615	242	247	432	457.4	396.7	425.8	431.6	65.1	59	0.9	40	44.6	72.7	95	26	54.2	0	0
Deferred Revenue Non Current	1.7	267.7	278.3	281.9	280.8	264.9	277.8	280.7	274.2	263.9	1.3	1.5	1.7	1.9	1.9	0	0	0	0	0	1.7	-64.6	-59	0	-36.9	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	184.3	481.6	548.4	20.2	106.1	284.3	81.3	275.4	76.2	110.6	56.8	35.9	382.6	378.3	45.1	12.4	42.4	60.8	12.6	17.4	17.6	10.9	21.8	24.7	52.5	1.6	1.9	1.1	6.2	3.7	88.5	96
balance-sheet.row.total-non-current-liabilities	2881.8	2602.3	2780.1	3551.3	2474	2590.7	3079.9	3081.3	2969.4	2474.1	2413	2225.4	2305.6	792.8	371.5	360.4	487.1	482.4	431	440.4	442.1	65.8	59.2	1.2	43.3	47.7	75.8	100.2	33.2	54.2	71.4	73.6
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	0	0	0
balance-sheet.row.capital-lease-obligations	0.3	0.3	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-liab	6666.3	5871.3	7009.2	6810.3	7163.3	6771.3	6691.2	6415.2	5701.9	5604.6	4346.5	3550.1	3473.9	1633.1	788.2	682.5	852	845	941.6	1040.7	1096	959.7	983.4	684.1	520.8	473.7	373.6	326.1	262.2	178.5	159.9	169.6
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	0
balance-sheet.row.common-stock	1349.7	1350	1347.4	1024.7	1035.5	861.8	833.6	641.2	641.2	641.2	641.2	534.4	411	352.1	352.1	352.1	298.1	165.6	103.4	103.4	103.4	103.4	103.4	103.4	103.4	103.4	103.4	79.5	57	31.9	0	0
balance-sheet.row.retained-earnings	3955.6	2845.5	1695.4	1036	770.1	689	549.3	448	421.5	396.8	959.8	934.6	861.7	648.4	402.9	268.4	180.5	180.5	156.5	111.8	65.9	47	17.1	8	-15.1	31.4	22.6	27.2	7	3.7	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	1081.2	882.5	494.5	385.8	285.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	3255.7	3290	3303.3	2360.7	2379.2	2027.8	2016	2166.8	2163.7	2154.7	2118.7	2217.3	2283.9	1163.9	1139.7	1117.9	140.7	154.9	160.2	148.4	136.7	125.5	115.4	109.5	107.7	111.9	109.7	104.9	32.5	42.3	0	0
balance-sheet.row.total-stockholders-equity	9642.3	8368	6840.7	4807.1	4470.4	3578.6	3399	3256	3226.4	3192.8	3719.6	3686.3	3556.6	2164.4	1894.6	1738.4	619.3	501	420.1	363.6	306	275.8	235.9	220.9	195.9	246.7	235.7	211.7	96.5	77.9	59.7	39.3
balance-sheet.row.total-liabilities-and-stockholders-equity	16719	14341.5	13947.1	11713.9	11728.7	10424.9	10135.5	9697.8	8956.4	8803.9	8081.1	7246.4	7030.5	3797.5	2682.3	2420.5	1469.7	1345.8	1361.9	1405.7	1404.2	1238.4	1219.2	910.1	716.8	720.4	609.3	537.8	358.7	256.4	219.5	208.8
balance-sheet.row.minority-interest	94.3	102.2	97.2	96.4	95.1	75	45.4	26.6	28	6.5	14.9	10	0	0	-0.5	-0.4	-1.6	-0.2	0.2	1.4	2.2	2.9	0	5	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	9736.6	8470.2	6937.9	4903.6	4565.4	3653.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3462.9	2878.9	1859.9	1374.3	1149.9	1004.5	758.8	394.1	291.8	160.2	101.8	102.1	54.2	54.3	41.5	47.3	91.1	102	101.6	88	85.6	81.2	87.5	78.1	76.6	6	6.5	2.6	2.6	3	0	0
balance-sheet.row.total-debt	5479.2	3256.1	4149	4773.8	5083	5125.2	4267.5	4064.1	3531.9	3681.4	2794.1	2310.4	2285.2	715	357	377	542	602.4	741.5	801.8	816.6	721.8	624.4	518.7	424.4	422.4	325.3	253.5	176	139.8	0	0
balance-sheet.row.net-debt	2417.3	1351.8	2107.8	3278.9	3014.6	3142.7	2943	2474.2	2128.9	2185.5	2234.6	1801	181.3	42.9	-433	-571.9	463.8	557.2	695.3	747.4	776.1	669	463.2	480.2	382.3	365.1	299.3	231.4	164.2	134	0	0

キャッシュフロー計算書

Xinjiang Joinworld Co.,Ltd. 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	1561.4	1562.7	858.7	351.3	142	184.6	119.6	37.8	25	-529.2	87.1	154.2	276.2	291.9	182.3	100	118.9	75.8	57.4	56.4	34.7	48.5	31.2	24.2	4.6	11
cash-flows.row.depreciation-and-amortization	503.2	475.4	434.8	391.4	344.4	336.5	306	293.6	255.9	298.6	271.6	180.1	109.1	94.3	89.4	74.7	77.7	76	70.2	57.7	48.6	38.7	21.7	20.6	15.6	17
cash-flows.row.deferred-income-tax	18.9	3.8	-1.6	-1	11	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	-1611.3	47.6	13.1	4.7	6.4	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	-569.7	-310.9	-491.1	-488.6	-487.4	-181.3	-446	-505.2	-51	20.6	-382.5	-394.3	-216.5	-175.6	-236.6	175.7	-92.5	-35.7	-94.3	-55.3	-147.8	-80.3	90	-21.4	-7.5	-74.4
cash-flows.row.account-receivables	-719.8	165.5	-816.6	-395	-631.3	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	-161.1	-345	-296.3	-263.4	-295	172.9	-264.3	134.4	61.3	-97.5	-434.7	-241	-262.1	-66.6	-100.9	90.7	-60.8	42.8	-43.2	-20.2	5.1	-0.7	32.1	5.7	-2.6	-44.9
cash-flows.row.account-payables	276.1	-135.2	623.4	170.9	427.9	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	35.1	3.8	-1.6	-1	11	-354.2	-181.7	-639.5	-112.4	118	52.1	-153.3	45.6	-109	-135.7	85.1	-31.7	-78.4	-51.1	-35	-152.8	-79.6	57.8	-27.1	-4.9	-29.5
cash-flows.row.other-non-cash-items	1810.1	-706.1	-125.5	49.1	186.9	205.4	212.7	229.4	194.2	596.1	211.7	135.4	41.5	25.5	-17.4	-119.3	120.4	97.1	67.2	97.6	82.2	58	25.3	25.6	31.2	24.1
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	-272.2	-189.6	-199.3	-250.3	-392.3	-266.6	-156.5	-139.3	-130.9	-119	-405.2	-1128.1	-1414.9	-1002.5	-138.8	-218	-74.4	-29.1	-11.7	-81.3	-91.9	-226.6	-121.8	-124.7	-6.5	-13.9
cash-flows.row.acquisitions-net	11.5	0	2.8	6.1	67.5	10.3	158	-82.9	-93.6	-14.3	0	0	0	1.3	0	0	0	0	0	-0.1	0	226.6	121.8	124.7	0	13.9
cash-flows.row.purchases-of-investments	-284.4	-75.2	-9	-1.6	-13.4	-170.4	-296.6	-4	0.3	0	0	-47.8	0	-14.2	0	0	0	0	0	-0.3	0	-4.5	-8	-20	-10	-3.9
cash-flows.row.sales-maturities-of-investments	761	198.6	72.6	31.5	18	11.1	6.5	3.6	4	2.5	1.6	1.6	2	2.9	0.1	0	0	0	0	1.1	4	0	2	1.3	0.3	3.2
cash-flows.row.other-investing-activites	-705.2	101.6	-367	-43.5	-1.1	0	-156.5	0.3	-7.1	4.6	0	1.3	0	-1.7	6.2	66.3	29.1	5.5	20	4	15.1	-226.6	-121.8	-124.7	-50.2	-13.9
cash-flows.row.net-cash-used-for-investing-activites	-489.4	35.4	-499.9	-257.7	-321.3	-415.6	-445.2	-222.3	-227.2	-126.2	-403.6	-1173	-1412.9	-1014.2	-132.4	-151.7	-45.3	-23.6	8.2	-76.6	-72.9	-231.1	-127.7	-143.4	-66.4	-14.6
cash-flows.row.debt-repayment	-424.1	-2263.6	-1764.9	-4002.1	-4415.6	-3884.5	-2130	-1369.3	-1852.4	-900.1	-755.9	-596.6	-535.6	-295	-190.2	-415.2	-235	-469.8	-488.1	-434.5	-770.8	-428.8	-420.2	-240.5	-257.8	-260.1
cash-flows.row.common-stock-issued	0	0.2	0.6	44.6	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	-1.4	-0.2	-0.6	-44.6	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	-472.5	-418	-303.1	-281.3	-332	-248.9	-239.4	-215.1	-210.1	-218.2	-221.7	-191	-98.9	-55.6	-37.1	-48.7	-48.5	-49.9	-48.8	-50.4	-51.9	-48.2	-23.1	-26.6	-23.8	-31
cash-flows.row.other-financing-activites	729	1392.4	2392	3600.4	4893.4	4694.1	2350.1	1888.4	1753.6	1795.4	1243.7	291.5	3270.5	1010.8	183.2	1255.2	137.2	329.1	420.1	419	865.6	534.8	525.9	356.8	288.9	359.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-167.7	-1289.1	324	-683	145.8	560.7	-19.3	304.1	-308.9	677	266.1	-496.2	2636.1	660.2	-44.1	791.3	-146.3	-190.6	-116.9	-65.9	42.9	57.7	82.6	89.6	7.3	68.2
cash-flows.row.effect-of-forex-changes-on-cash	1.7	14	-1	-2.8	-7.1	-0.7	-3.4	-3.9	-10.9	0.7	-1.9	-0.9	-1.6	0	0	0	0	0	0	0	-0.1	0	0	0	0	0
cash-flows.row.net-change-in-cash	1157.5	-167.1	511.5	-636.5	20.9	689.6	-275.7	133.6	-123	937.6	48.4	-1594.6	1431.8	-117.8	-158.9	870.6	33.1	-1.1	-8.1	13.9	-12.3	-108.4	123	-4.8	-15.2	31.3
cash-flows.row.cash-at-end-of-period	3061.9	1648.7	1815.8	1304.2	1940.8	1919.9	1230.3	1506	1372.3	1495.3	557.8	509.4	2104	672.1	790	948.9	78.2	45.2	46.2	54.3	40.5	52.8	161.2	38.5	42.2	57.3
cash-flows.row.cash-at-beginning-of-period	1904.3	1815.8	1304.2	1940.8	1919.9	1230.3	1506	1372.3	1495.3	557.8	509.4	2104	672.1	790	948.9	78.2	45.2	46.2	54.3	40.5	52.8	161.2	38.2	43.3	57.3	26.1
cash-flows.row.operating-cash-flow	1712.7	1072.6	688.4	307	203.4	545.2	192.2	55.7	424.1	386.1	187.8	75.5	210.3	236.1	17.6	231.1	224.6	213.2	100.5	156.4	17.7	64.9	168.2	49	43.9	-22.3
cash-flows.row.capital-expenditure	-272.2	-189.6	-199.3	-250.3	-392.3	-266.6	-156.5	-139.3	-130.9	-119	-405.2	-1128.1	-1414.9	-1002.5	-138.8	-218	-74.4	-29.1	-11.7	-81.3	-91.9	-226.6	-121.8	-124.7	-6.5	-13.9
cash-flows.row.free-cash-flow	1440.4	883	489.1	56.7	-188.9	278.7	35.7	-83.6	293.1	267.1	-217.4	-1052.6	-1204.6	-766.4	-121.1	13.1	150.2	184.1	88.8	75.1	-74.3	-161.7	46.4	-75.7	37.4	-36.2

損益計算書の行

Xinjiang Joinworld Co.,Ltd. の売上は前期比 NaN% の変化。600888.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	1992
income-statement-row.row.total-revenue	6484.3	7735.4	8225.5	5717.1	4747.8	4871	6006.1	5546.9	7627.4	5328.8	3721.7	2249.8	2002.6	1605.9	1059.4	973.8	1057.7	775	593.7	585.3	480.8	400.2	419	417.8	318	278.8	349.7	316.7	323	242.8	215.6	130.6
income-statement-row.row.cost-of-revenue	5530.5	6420.7	7128.6	4943.8	4078.8	4169.8	5280.6	5066.9	7177.8	4992.4	3213.9	1842.6	1518.6	1148.5	773.9	675.1	715.3	497.8	388.6	369.4	299.9	247.2	329.5	345.9	256.7	232.8	281.4	241.8	234.9	180.9	0	0
income-statement-row.row.gross-profit	953.8	1314.7	1097	773.3	669	701.2	725.5	480	449.6	336.3	507.8	407.2	484	457.4	285.5	298.7	342.4	277.2	205.1	215.9	180.9	153	89.4	71.9	61.3	46	68.4	74.8	88.1	61.9	215.6	130.6
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
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	-35.5	175.8	169.8	120.3	98.6	69.9	4.3	66.5	98	38.8	55.7	69.9	24.1	52.3	20.4	4.5	-11.7	-36.1	3.2	4.5	-15.2	2	1.4	-0.4	-0.5	5	0.7	0.8	1.9	-0.2	-2.1	-2.1
income-statement-row.row.operating-expenses	436.4	412.6	354.1	347.5	328.3	298.2	369.7	264.7	293.8	300.6	258.6	173.8	163.7	147.6	103	103	86	109.9	92.8	108.7	80.9	53.2	28.2	26.7	30.1	13.4	20.9	22.9	28.6	18.5	-2.1	-2.1
income-statement-row.row.cost-and-expenses	5966.9	6833.3	7482.7	5291.3	4407.1	4467.9	5650.3	5331.6	7471.6	5293	3472.4	2016.4	1682.3	1296.1	877	778.2	801.3	607.7	481.4	478	380.8	300.4	357.8	372.6	286.8	246.3	302.3	264.8	263.5	199.4	-2.1	-2.1
income-statement-row.row.interest-income	17	17.3	14.2	7.9	11.6	9.9	-0.9	5.7	13.7	9.8	4.3	23.4	15.8	9.4	0	0	0	0.3	0.3	0.3	0.5	2.7	0.2	0.2	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	132.3	124.9	200.4	220.4	254	287.1	231.8	213.1	212.3	198	178.3	150.1	53.6	23.1	8	24	38.3	43	50.2	50.6	48.1	45.8	27.6	21.6	24.7	22.5	19.1	22.7	21.3	14.8	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	124	8.5	-34.5	-224.9	-238.8	-273.7	-231.4	-170.9	-112.3	-557.9	-159.8	-68.9	-21.5	9.2	28.8	-70.4	-119.8	-83.2	-51.1	-55.8	-61.2	-46.4	-27.2	-22.4	-26.1	-20.1	-19.3	-22.4	-21.9	-15	-200.3	-123.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-35.5	175.8	169.8	120.3	98.6	69.9	4.3	66.5	98	38.8	55.7	69.9	24.1	52.3	20.4	4.5	-11.7	-36.1	3.2	4.5	-15.2	2	1.4	-0.4	-0.5	5	0.7	0.8	1.9	-0.2	-2.1	-2.1
income-statement-row.row.total-operating-expenses	124	8.5	-34.5	-224.9	-238.8	-273.7	-231.4	-170.9	-112.3	-557.9	-159.8	-68.9	-21.5	9.2	28.8	-70.4	-119.8	-83.2	-51.1	-55.8	-61.2	-46.4	-27.2	-22.4	-26.1	-20.1	-19.3	-22.4	-21.9	-15	-200.3	-123.8
income-statement-row.row.interest-expense	132.3	124.9	200.4	220.4	254	287.1	231.8	213.1	212.3	198	178.3	150.1	53.6	23.1	8	24	38.3	43	50.2	50.6	48.1	45.8	27.6	21.6	24.7	22.5	19.1	22.7	21.3	14.8	0	0
income-statement-row.row.depreciation-and-amortization	503.2	770.5	621.2	391.4	344.4	336.5	306	293.6	255.9	298.6	271.6	180.1	109.1	94.3	89.4	74.7	77.7	76	70.2	57.7	48.6	38.7	21.7	20.6	15.6	17	18.4	21.7	18.8	14.6	198.1	121.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	517.4	1628.8	901.9	584.3	396.7	470.3	120	-19.5	-54.2	-556.6	35.3	97.9	276.9	278.9	193	120.7	148.2	126.9	66.3	71.4	59.6	60.2	37.1	27.9	6.3	8.4	29	30.2	40.6	28.8	17.4	8.9
income-statement-row.row.income-before-tax	641.5	1637.3	867.4	359.3	157.9	196.6	124.4	44.4	43.6	-522.1	89.4	164.5	298.8	319	211.2	125.2	136.6	87.5	65.4	63.6	41.6	57.8	36.2	25.2	5.5	12.9	28.9	30.3	40	28.5	15.3	6.8
income-statement-row.row.income-tax-expense	73.7	74.6	8.7	8.1	15.9	12	4.8	6.6	18.6	7	2.4	10.2	22.6	27.1	29	25.2	17.6	11.7	8.4	7.4	7.5	9.3	5	0.2	0.8	1.9	4.9	4.9	14.8	10.3	5.1	2.2
income-statement-row.row.net-income	1561.4	1547.8	853	351.1	140.5	181.4	120.6	39.3	24.7	-530.9	87	154.2	276.2	291.7	182.3	100.2	120.3	76.2	58.5	57.2	35.4	48.2	31.2	25	4.6	11	24	25.3	25.2	18.1	10.3	4.5