China Spacesat Co.,Ltd.

Sembol: 600118.SS

SHH

25.82

CNY

Bugünkü piyasa fiyatı

317.5913
F/K Oranı
-47.1094
PEG Oranı
30.53B
MRK Kapağı
0.00%
DIV Verimi

China Spacesat Co.,Ltd. (600118-SS) Finansal Tablolar

Q: Nedir China Spacesat Co.,Ltd. (600118.SS) toplam varlıklar?

China Spacesat Co.,Ltd. (600118.SS) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz China Spacesat Co.,Ltd. (600118.SS). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

China Spacesat Co.,Ltd.'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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	2443.6	4045.4	3613	2119.4	3031.1	3057	2601.7	3789.2	3337.9	3644.1	3850.3	2686.2	2181.6	1979.8	1920.6	1555.8	1664.3	599.1	558.1	520.1	484.4	365.2	129.5	111.9	96	113	108.4	15.9	15.5	12.6
balance-sheet.row.short-term-investments	-305.1	-305.6	-340	-348	-368.2	-379.1	-398.7	-342.8	-385.8	-259.2	0	0	0	0	0	0	0	0.6	0.4	0.6	1.5	30.1	30.8	38.5	30	0	30	0	0	0
balance-sheet.row.net-receivables	5486.9	4112	3426.4	4395.5	3624.6	3520.2	3414.7	3546.1	3333.2	2838.5	2442	1481	1300.8	1084.1	901.6	676.4	661.5	208.8	163.9	208.3	133.1	88.9	57.9	42.9	61.7	7.5	52.4	0	0	0
balance-sheet.row.inventory	1881	2005.4	2576.1	2100.7	1955.9	1297.3	1104.5	887.8	660.7	571.1	519.6	539.6	555.3	441.6	337.9	306	342.1	274.6	190.1	226.7	84.7	15.3	19.6	32.9	37.4	34.3	47.7	47.7	55.1	81.8
balance-sheet.row.other-current-assets	108.8	118.6	64.9	102	288.6	28.9	66.7	76.4	45.9	25.3	8.3	8	-35	-25.4	-85.5	0	0.1	-2.1	-6.5	-11.4	-11.4	-8.8	-3	14.3	13.5	21.7	0	0	0	0
balance-sheet.row.total-current-assets	9920.3	10281.5	9680.4	8717.6	8900.1	7903.4	7187.6	8299.6	7377.6	7078.9	6820.2	4714.8	4002.8	3480.1	3074.6	2538.3	2668	1080.4	905.7	943.8	690.8	460.7	203.9	201.9	208.6	176.5	208.6	95.9	111.8	143.9
balance-sheet.row.property-plant-equipment-net	1288.3	1294.5	1441.6	1171.3	1221.7	1193.7	1273.9	1276.8	1062.9	798	756.3	545.6	348.1	263.8	199.9	150.8	50.6	65.6	70	77.4	50.1	46.9	62.8	74.5	65	34.9	20.7	21.3	7.4	5.5
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0.6	0.6	0	0	0	0	1.1	1.1	1.1	1.1	2.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1578	1478	1304.7	1145.9	941.5	761.8	720.5	658.9	506.1	352.8	248.9	266.9	183.2	201.3	187.1	170.7	7.1	15.5	17.2	24.1	13.6	8.2	8.8	9	4.9	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1578	1478	1304.7	1145.9	941.5	761.8	720.5	659.5	506.6	352.8	248.9	266.9	183.2	202.4	188.2	171.8	8.2	15.5	17.2	24.1	13.6	8.2	8.8	9	4.9	0	0	0	0	0
balance-sheet.row.long-term-investments	570.9	568.5	468.2	466.2	484.3	495.5	500.1	425.2	399.8	277.4	0	0	0	0	0	0	0	84	120	81.5	85.5	74.2	44.4	35	18.9	0	0	0	0	0
balance-sheet.row.tax-assets	114.6	52.1	45.8	31.7	31	24.1	19.4	21.7	21.6	19.1	16.3	3.9	5.5	2.9	2.3	1	0	2.8	0	0	0	0	0	39	30	0	0	0	0	0
balance-sheet.row.other-non-current-assets	35.2	73.3	158.4	57.8	51.8	53.3	41.9	174.9	256.7	250.3	72.9	104.3	69.1	73.5	83.8	1.8	1.8	-0.9	2.9	2.7	7	32.7	31.3	1.4	1.3	53.3	44.8	12.8	12.3	11.6
balance-sheet.row.total-non-current-assets	3587.2	3466.4	3418.7	2872.8	2730.3	2528.4	2555.7	2558.1	2247.7	1697.5	1094.3	920.7	605.9	542.6	474.2	325.4	60.7	167	210.2	185.7	156.1	162.1	147.3	158.9	120.2	88.3	65.5	34	19.7	17.1
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	13507.5	13747.9	13099.1	11590.4	11630.4	10431.8	9743.4	10857.6	9625.3	8776.5	7914.5	5635.5	4608.7	4022.7	3548.7	2863.7	2728.7	1247.4	1115.9	1129.5	847	622.8	351.2	360.8	328.7	264.7	274.1	129.9	131.5	161
balance-sheet.row.account-payables	3301	3465.8	3266	2822.4	2696.5	2891.8	2150.2	3208.9	2802.1	2576.7	2315	1588.6	1581.2	1570.5	1129.4	694.6	269.9	82.1	23.8	19	48.8	61.6	40.6	10.8	20.1	13.6	50.7	51.2	57	89.9
balance-sheet.row.short-term-debt	355.5	386.4	299.8	177.8	727.3	207	282	663	438.8	284.9	255	160.2	120	64.5	54	0	0	0	80	95	78	83	0	42	25	5.3	0	0	0	0
balance-sheet.row.tax-payables	64.2	104.8	79.3	33.2	31.4	44.9	106.8	89.8	50.8	48.6	14.1	51.5	43.8	40.4	24.8	2	9.6	8	2.4	5.2	3.4	5.7	4.9	-3.8	-3.2	-5.4	1.4	1.6	-0.6	-6.6
balance-sheet.row.long-term-debt-total	217.1	217.7	145.1	281.1	0	0	0	185	0	10.8	0	89.9	0	0.7	1.1	1.4	0	0	1.1	1.6	1.6	1.6	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	114.3	118.1	154.9	165.7	180.9	167.3	200.3	250.6	235.3	198.5	181.8	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	98.3	310.2	20.4	52.1	505.6	482.9	533.4	563.8	590.7	640.9	513.4	644.7	489.2	252.6	553.3	625.8	837	730.5	581.9	529.1	272.8	80.1	14.1	9.5	7.4	0.8	8.6	24.1	38.6	38.2
balance-sheet.row.total-non-current-liabilities	401.7	350.5	320.3	175.4	188.7	170.7	200.4	435.8	235.5	209.3	181.8	258.6	63	68.8	18.7	26.3	7.3	17.1	18.1	18.6	17.2	10.1	0	0	0	0	0	0	0	0
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	217.1	217.7	145.1	281.1	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	5315.2	5603.6	5162.7	3847.6	4287.4	3797.1	3421.1	5106.3	4215.3	3827.9	3343.2	2770.3	2361.5	2038.9	1877.8	1346.7	1114.3	829.7	724.7	684.4	437.4	253.6	54.7	62.3	53.7	19.7	59.3	75.3	95.6	128.1
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	0
balance-sheet.row.common-stock	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	916.6	705.1	705.1	352.5	293.8	293.8	227.4	227.4	227.4	227.4	189.5	189.5	189.5	118.4	118.4	65.8	35.5	30	30
balance-sheet.row.retained-earnings	3205.9	3149.4	2912.5	2808.5	2665.4	2507.9	2235.4	1969.2	1707.3	1431.8	1185.7	975.1	820.6	642	447.9	353.7	102.6	70.4	20.9	21.4	24.1	58	36.2	41.3	29.2	19.3	22.2	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	364.5	206.5	204.8	327.1	1879.5	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
balance-sheet.row.other-total-stockholders-equity	1583.8	1718.1	1731.9	1587.1	0	1782	1766.7	1724.8	1703.9	1687.9	1681.6	508.8	491.2	467.6	822.4	810.7	1201.2	91.5	81.7	72.6	66.5	55.6	52.1	49.4	114.5	105.8	126.2	19.1	5.9	2.9
balance-sheet.row.total-stockholders-equity	6336.6	6256.6	6031.6	5905.1	5727.4	5472.3	5184.5	4876.6	4593.7	4302.2	4049.8	2400.4	2016.8	1814.7	1622.9	1458.2	1597.6	389.4	329.9	321.4	318	303	277.8	280.2	262.2	243.5	214.2	54.6	35.9	32.9
balance-sheet.row.total-liabilities-and-stockholders-equity	13507.5	13747.9	13099.1	11590.4	11630.4	10431.8	9743.4	10857.6	9625.3	8776.5	7914.5	5635.5	4608.7	4022.7	3548.7	2863.7	2728.7	1247.4	1115.9	1129.5	847	622.8	351.2	360.8	328.7	264.7	274.1	129.9	131.5	161
balance-sheet.row.minority-interest	1855.7	1887.7	1904.9	1837.7	1615.6	1162.4	1137.8	874.7	816.3	646.3	521.5	464.8	230.3	169.2	48.1	58.8	16.8	28.4	61.3	123.7	91.6	66.1	18.7	18.3	12.8	1.6	0.7	0	0	0
balance-sheet.row.total-equity	8192.3	8144.3	7936.5	7742.8	7342.9	6634.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	265.8	262.9	128.2	118.2	116.1	116.4	101.4	82.4	14	18.2	14	14	12	0	0	0.6	1.8	84.5	120.4	82.1	87	104.3	75.2	73.5	48.9	53	30	0	0	0
balance-sheet.row.total-debt	572.6	604.1	444.9	177.8	727.3	207	282	848	438.8	295.6	255	250.1	120	65.2	55.1	1.4	0	0	80	95	78	83	0	42	25	5.3	0	0	0	0
balance-sheet.row.net-debt	-1871	-3441.3	-3168.1	-1941.5	-2303.8	-2850	-2319.7	-2941.2	-2899.1	-3348.5	-3595.3	-2436.1	-2061.6	-1914.6	-1865.5	-1554.4	-1664.3	-598.6	-477.7	-424.5	-404.9	-252.1	-98.7	-31.4	-41	-107.6	-78.4	-15.9	-15.5	-12.6

Nakit Akış Tablosu

China Spacesat Co.,Ltd.'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	169.5	359.1	320.3	426.5	383.2	469.1	493.1	460.7	444.2	410.1	366.9	306.1	257.3	228.9	203.2	180.7	88.9	58.4	7.2	6.7	37.3	38.4	11.1	19.6	23.3	29.5
cash-flows.row.depreciation-and-amortization	311.9	353.5	377.7	247.9	254.1	223.5	175.1	142.3	114	94.1	80.8	64.3	48.7	51.2	36.5	31.1	8.5	9.6	8.3	8.5	6.9	5	5.2	4.9	2.7	1.8
cash-flows.row.deferred-income-tax	-7	-14.1	-3.6	0.5	1.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	7	14.1	3.6	-0.5	-1.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1662.9	-416.2	1312.9	-763.3	-1307.9	141	-1084.2	-18.9	-507.7	-301.3	-422	-22.4	6.8	-312.9	223.8	205.6	-243.3	59.6	63.5	-3.8	84.3	-47.8	7.7	58.3	-34.6	2.7
cash-flows.row.account-receivables	-1452.7	-596.4	609.5	-1046.3	-479.5	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	112	447.9	-503.4	-9.7	-658.3	-219.6	-222.2	-227.4	-50.1	-95.8	20	24.6	-125.3	-101.2	-30.2	188.7	-67.5	-108.8	-3.2	-140.8	-63.1	22.1	14.9	4.8	-5.2	13.4
cash-flows.row.account-payables	-315.2	596.4	1210.4	292.1	-172	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	-7	-864.1	-3.6	0.5	1.9	360.6	-862.1	208.4	-457.6	-205.6	-442	-47	132.1	-211.7	254	16.9	-175.8	168.4	66.7	137	147.4	-70	-7.2	53.4	-29.4	-10.8
cash-flows.row.other-non-cash-items	120.8	-11.2	53.9	17.2	64.8	34.1	44.5	46.6	65.7	29.9	53.2	32.3	62.7	36.8	33.5	6.3	-17	15.3	17.8	17.1	7.9	4.6	-10.7	-5.2	-8.2	-23
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	-218.9	-172.4	-269.2	-292.5	-290.9	-173.1	-282.6	-442.3	-594.1	-453.6	-274.2	-320.5	-220.2	-152.4	-77.1	-189.5	-9.2	-13	-11.8	-25.2	-21.4	-11.5	-5.9	-17.4	-41.2	-16
cash-flows.row.acquisitions-net	0.3	0	0.2	176.1	500	0	0.1	442.6	-11.3	0	5.1	1.2	7.2	-12.7	-0.7	-562.8	60.1	0	0.4	25.3	21.7	20.5	6.4	0	0	0
cash-flows.row.purchases-of-investments	-0.3	0	-82.4	-176.1	-500	0	-6.1	-60	0.1	0	0	-2	-17.3	-2.5	-80.3	0	-0.4	-2.7	-1.5	-4.6	-8.9	-19.8	-140.2	-188.2	-113.8	-57.8
cash-flows.row.sales-maturities-of-investments	4.6	87.2	0.8	1.4	0.4	0.3	0.3	0.2	0.1	0	0	320.6	0.4	152.6	77.2	0	61.7	14.9	1.8	2.7	75.4	50.7	157.6	161.8	47	96.4
cash-flows.row.other-investing-activites	0	-3.1	0	0	1.5	-0.4	-4.4	-442.3	0.1	-2.8	10.3	-320.5	-20.7	-152.4	-77.1	-0.9	-59.7	-14.6	-39.1	-25.2	-21.4	114.9	-5.9	-0.2	-3.6	1
cash-flows.row.net-cash-used-for-investing-activites	-213.9	-88.3	-350.7	-291.1	-289	-173.2	-292.7	-501.8	-605	-456.4	-258.8	-321.2	-250.7	-167.3	-158	-753.2	52.6	-15.4	-50.2	-27	45.5	154.8	12	-44	-111.7	23.6
cash-flows.row.debt-repayment	-497	-276.8	-287.8	-1031.3	-470.6	-1103	-1303.5	-580	-456.9	-359.2	-567.5	-121.5	-82.7	-64.4	-0.4	-9.3	-2	-195.5	-152	-188	-123	0	0	-109.4	0	0
cash-flows.row.common-stock-issued	0	60	96.6	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	-60	-96.6	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	-96.5	-78.2	-126.1	-127	-150.5	-148.2	-152.7	-141.2	-110.3	-107.7	-108.7	-45.6	-40.2	-19.5	-31.2	-19.8	-11.5	-3.5	-3.3	-4.3	-14.3	-1.7	-1.9	-1.9	-3.8	0
cash-flows.row.other-financing-activites	-135.6	318.1	191.1	602.8	1484.1	1006.1	964.8	1043	759.9	442.6	2026.6	612.7	192	294.2	52.4	1.2	1184.5	112.3	147	228	112.9	83.1	1.2	85.4	85.2	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-289.9	-37	-222.8	-555.4	863	-245.1	-491.4	321.8	192.8	-24.3	1350.3	445.5	69.1	210.3	20.9	-27.9	1171	-86.7	-8.3	35.7	-24.4	81.4	-0.7	-26	81.4	0
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.1	0	-0.1	0	0	0	0.1	1.2	0	-0.1	0	0	0
cash-flows.row.net-change-in-cash	-1571.6	159.9	1491.4	-918.4	-31.8	449.3	-1155.5	450.7	-296	-247.9	1170.5	504.7	193.9	46.8	359.8	-357.5	1060.8	40.8	38.2	37.4	158.7	236.4	24.5	7.5	-47	34.5
cash-flows.row.cash-at-end-of-period	2422.2	3993.8	3590.4	2099.1	3017.4	3049.2	2599.9	3755.4	3304.7	3600.7	3848.5	2678	2173.3	1979.5	1916.5	1555.8	1664.3	598.6	557.7	519.5	482.9	335.1	98.7	73.4	66	113
cash-flows.row.cash-at-beginning-of-period	3993.8	3833.9	2099.1	3017.4	3049.2	2599.9	3755.4	3304.7	3600.7	3848.5	2678	2173.3	1979.5	1932.7	1556.7	1913.3	603.5	557.7	519.5	482.1	324.2	98.7	74.2	66	113	78.4
cash-flows.row.operating-cash-flow	-1067.7	285.1	2064.9	-71.8	-605.8	867.7	-371.5	630.7	116.2	232.8	78.9	380.3	375.5	3.9	496.9	423.8	-162.9	142.9	96.6	28.5	136.4	0.2	13.3	77.5	-16.8	10.9
cash-flows.row.capital-expenditure	-218.9	-172.4	-269.2	-292.5	-290.9	-173.1	-282.6	-442.3	-594.1	-453.6	-274.2	-320.5	-220.2	-152.4	-77.1	-189.5	-9.2	-13	-11.8	-25.2	-21.4	-11.5	-5.9	-17.4	-41.2	-16
cash-flows.row.free-cash-flow	-1286.6	112.8	1795.6	-364.4	-896.6	694.5	-654	188.3	-477.9	-220.8	-195.2	59.8	155.3	-148.4	419.8	234.3	-172.1	129.9	84.8	3.3	115.1	-11.3	7.4	60.1	-58	-5.1

Gelir Tablosu Satırı

China Spacesat Co.,Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600118.SS brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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	6881.2	8242.3	7058.9	7007.4	6463.3	7583	7385.2	6337.3	5448.4	4664.1	4803.5	4260.9	3611.3	3031.2	2406.8	1994.3	1012.2	894.4	441.2	343.2	414.6	346.2	280.7	293.9	164.7	157.2	190.2	121.3	175.8	124.3
income-statement-row.row.cost-of-revenue	6063	7366.5	6150.7	6040.3	5527.1	6549.6	6428.8	5481	4677.1	3976	4249.5	3688.8	3106.8	2593.2	2047.9	1684.9	895.8	775.4	374.7	255.2	328.2	270.1	253.7	267	149.3	141.4	169.7	107.9	157.7	112.1
income-statement-row.row.gross-profit	818.1	875.8	908.3	967.1	936.2	1033.4	956.4	856.3	771.3	688.1	554	572.1	504.4	438	358.9	309.4	116.4	119	66.5	88	86.4	76	27	26.9	15.5	15.8	20.5	13.4	18.1	12.3
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	-1.3	303.3	246	239.9	292.5	1.7	4.1	57.2	48.7	56	72.1	56.2	25.4	9.8	4.9	-0.9	0.3	0.8	1.2	1.8	-0.5	-2.9	8.3	17.3	16.3	9.4	13.9	9.5	4.8	3.6
income-statement-row.row.operating-expenses	598.4	613.3	561	528.4	516.5	511.9	426.9	405	369.3	342.6	278.6	313.2	236	209.9	147.2	121.4	36.7	46.5	48.1	75.3	43.2	33.4	28.3	28.1	12.2	12.7	8.6	6.4	6	4.9
income-statement-row.row.cost-and-expenses	6661.5	7979.8	6711.7	6568.7	6043.5	7061.5	6855.7	5885.9	5046.4	4318.6	4528.1	4002	3342.8	2803.1	2195.1	1806.4	932.5	821.9	422.8	330.4	371.4	303.5	282	295.2	161.4	154.1	178.3	114.3	163.8	116.9
income-statement-row.row.interest-income	53.4	57.3	35.4	51.1	49.5	33.3	44.5	40.5	76.8	86.1	61.1	41.6	29	25.1	16.3	24.1	10.1	0	7	6.3	4.8	1.5	0.7	3	0	0	0	0	0	0
income-statement-row.row.interest-expense	21.6	12.2	21.6	7.6	16.7	9	15.1	24.2	14.8	4.6	9.4	7.8	4.9	2.6	1.7	0.4	0.1	-4.3	2.9	2.9	2.8	0.3	0	1.9	-1.1	-1.8	-1.1	-2.2	-3	-3.1
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1.3	-1.3	-1.1	-0.1	1.4	10.4	32.5	72.8	95.2	120.8	108.5	90.2	14.4	20.1	8.8	17.3	28.5	-4.4	-7	-2.3	-3.5	-1.6	8.4	9.6	12.9	19.9	18	4.9	4.5	4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1.3	303.3	246	239.9	292.5	1.7	4.1	57.2	48.7	56	72.1	56.2	25.4	9.8	4.9	-0.9	0.3	0.8	1.2	1.8	-0.5	-2.9	8.3	17.3	16.3	9.4	13.9	9.5	4.8	3.6
income-statement-row.row.total-operating-expenses	-1.3	-1.3	-1.1	-0.1	1.4	10.4	32.5	72.8	95.2	120.8	108.5	90.2	14.4	20.1	8.8	17.3	28.5	-4.4	-7	-2.3	-3.5	-1.6	8.4	9.6	12.9	19.9	18	4.9	4.5	4
income-statement-row.row.interest-expense	21.6	12.2	21.6	7.6	16.7	9	15.1	24.2	14.8	4.6	9.4	7.8	4.9	2.6	1.7	0.4	0.1	-4.3	2.9	2.9	2.8	0.3	0	1.9	-1.1	-1.8	-1.1	-2.2	-3	-3.1
income-statement-row.row.depreciation-and-amortization	311.9	416.1	418.1	258	307.3	223.5	175.1	142.3	114	94.1	80.8	64.3	48.7	51.2	36.5	31.1	8.5	9.6	8.3	8.5	6.9	5	5.2	4.9	2.7	1.8	-17.8	-10.1	-9.6	-5.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	167	338.7	342.3	477.1	413.7	530.2	557.9	467.3	448.6	410.3	311.9	293.5	257.5	238.8	215.7	206.4	108	67.4	11	10.6	40.5	47.1	18.1	26.1	25.5	29.9	29.7	17.1	21.7	13.2
income-statement-row.row.income-before-tax	165.7	337.4	341.2	477	415.1	531.9	562	524.2	497.2	466.3	383.9	349.1	282.8	248.1	220.4	205.2	108.2	68.2	11.8	11.4	39.9	42.7	16.8	25.9	29	31.1	36.8	19.3	21.5	14.1
income-statement-row.row.income-tax-expense	-3.8	-21.6	20.9	50.6	31.9	62.8	68.9	63.5	53.1	56.1	17	42.9	25.6	19.3	17.3	24.4	19.3	9.8	4.6	4.8	2.5	4.2	5.6	6.3	5.7	1.7	8.5	6.2	6.6	4.7
income-statement-row.row.net-income	157.5	285.2	320.3	353.5	335.6	417.6	409.6	397.7	383.5	356.4	305.8	270.5	232.6	209.6	195.9	175.6	87.8	55.2	6.4	3.4	23.4	25.1	10.3	17.2	22	29.3	27.7	13.1	14.9	9.5