China Tianying Inc.

符号: 000035.SZ

SHZ

4.68

CNY

今天的市场价格

35.2765
市盈率
3.0573
PEG比率
11.81B
MRK市值
0.00%
DIV收益率

China Tianying Inc. (000035-SZ) 财务报表

Q: 什么是 China Tianying Inc. (000035.SZ) 总资产是多少？

China Tianying Inc. (000035.SZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 China Tianying Inc. (000035.SZ). 的默认数据。公司收入显示 2757.692 M 的平均值，即 1.280 % 增长率。整个期间的平均毛利润为 454.137 M，即 3.040 %. 平均毛利率为 0.279 %. 公司去年的净收入增长率为 -0.831 %，等于 -1.119 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 China Tianying Inc. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 0.062. 在流动资产领域，000035.SZ 的报告货币为5960.088. 这些资产中的很大一部分，即 1957.921 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.495%. 公司的长期投资虽然不是其重点，但以报告货币计算的675.349（如果有的话）为675.349。这表明与上一报告期相比，7.045% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 3225.198. 这一数字表明，0.079% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 10291.182. 这方面的年同比变化率为 -0.059%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为2833.587，存货估值为 422.18，商誉估值为 146.34（如有. 无形资产总额（如果有）按 13443.53 估值. 应付账款和短期债务分别为 2988.56 和 4305.51. 债务总额为7530.7，债务净额为 5572.78. 其他流动负债为 1090.92，加上总负债 16029.68. 最后，如果存在推荐股票，则其估值为 506.78.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993	1991
balance-sheet.row.cash-and-short-term-investments	7297.54	1957.9	3876.4	3395.9	3811.3	532.5	1262.6	259.3	283.9	368.8	10.3	0.8	0.3	0.6	0.6	0.6	0.7	0.9	2.5	10.7	84	199.6	192.9	258.2	69	26.7	11.9	41.3	24.4	22.7	85	31.8	0
balance-sheet.row.short-term-investments	-628.47	344.4	-335.1	-383.9	16.8	-370.6	-409	-419.9	-368.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.4	4.9	1.7	1.6	0	0
balance-sheet.row.net-receivables	12064.6	2833.6	1783.3	6950.5	6275.9	704.7	456.5	245.7	197.1	203.7	0	0	0	0	0	0	17.5	153.5	166.1	157.9	884.2	726.6	505.9	135.6	23.5	7.7	15.8	6.9	10.2	12.6	13.5	6.9	0
balance-sheet.row.inventory	1444.73	422.2	495.7	760.2	634.1	114.2	128.5	104.3	70	45	0	0	0	0	0	0	1.1	4.6	10.5	26.1	519.5	300.1	294.2	108.7	65.1	53.8	61.2	71.2	56.1	49.2	55.9	57	0
balance-sheet.row.other-current-assets	2413.43	746.4	621.9	1505	1310.1	441	335.4	179.8	131.7	246.8	-0.2	171.7	63.6	63.6	63.6	14.8	14.8	-6.5	-11.1	-10.7	-53.2	-38.5	-18.8	149.6	156.3	277.2	226.2	141.5	190	162.1	122.3	88.3	0
balance-sheet.row.total-current-assets	23220.31	5960.1	6777.3	12611.6	12031.5	1792.4	2183.1	789.1	682.7	864.2	10.4	172.6	427	77.8	80.4	33.2	34.1	152.4	167.9	184	1434.5	1187.9	974.2	652	313.9	365.4	315.1	260.8	280.6	246.5	276.7	184	0
balance-sheet.row.property-plant-equipment-net	15934.81	3034.9	2471.4	14708.9	12282.5	3659.5	3263.9	2141	1510.6	1639.5	0	0	1.1	1.2	1.2	1.3	6.2	95.9	105.3	122.7	183.7	189.4	150.7	99.2	62.1	85.5	85.1	92.4	68.6	82.3	73.5	54.3	0
balance-sheet.row.goodwill	585.37	146.3	65.7	5605.7	5234.6	30.5	30.5	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	0
balance-sheet.row.intangible-assets	55712.46	13443.5	10947.6	11191.5	10700.9	2913.9	2218.3	1777.7	1819.7	655.2	0	4.9	5	7.4	7.6	7.8	8	2.7	6.7	7.3	13.8	14.9	14.4	0	0	0	1.6	1.8	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	56297.83	13589.9	11013.3	16797.1	15935.5	2944.4	2248.8	1777.7	1819.7	655.2	0	4.9	5	7.4	7.6	7.8	8	2.7	6.7	7.3	13.8	14.9	14.4	0	0	0	1.6	1.8	0	0	0	0	0
balance-sheet.row.long-term-investments	2644.11	675.3	630.9	1746.6	1328.2	374.7	414	1275	373.2	88.1	0	0	0	0	0	0	0	218.2	161.5	163.8	176.3	138.3	124.5	77.1	102.3	48.2	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	296.62	69.9	52.2	207.5	263.8	18.2	17.2	12.4	12.4	7.3	0	0	0	0	0	0	0	0	0	0	0	0	6.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	14707.48	3137.7	3554.3	4306	5455.5	19.7	3.3	3.3	0.4	18	0	130.4	203.4	508.8	460.2	494	426.9	0	0	0	0	0	73.5	16.2	10.7	42.5	84.7	87.2	118.3	103.5	87.2	35.9	0
balance-sheet.row.total-non-current-assets	88591.91	20507.7	17722.2	37766.2	35265.4	7016.5	5947.2	5209.4	3716.3	2408.1	0	135.3	209.5	517.4	469.1	503.1	441.1	316.8	273.6	293.8	373.8	342.6	369.3	192.5	175	176.3	171.4	181.4	187	185.8	160.7	90.2	190.1
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	0	0	0
balance-sheet.row.total-assets	111812.22	26467.8	24499.4	50377.9	47296.9	8808.9	8130.3	5998.5	4399	3272.3	10.4	307.9	636.5	595.2	549.5	536.3	475.2	469.2	441.5	477.8	1808.3	1530.5	1343.5	844.5	488.9	541.7	486.5	442.2	467.6	432.3	437.4	274.2	190.1
balance-sheet.row.account-payables	10625.66	2988.6	2560.5	6335.2	5687.7	1995.8	1117.6	552.2	473.4	361.8	0	331.1	362.7	370.4	376.7	392	411.9	533.7	600.5	576.1	1032.9	625.8	680.5	307.2	6.8	34.1	46.8	14.1	12.6	8.2	4	1.1	0
balance-sheet.row.short-term-debt	15615.73	4305.5	2358.3	5960.8	4716.7	1814.7	1270.7	1127.1	440	491.3	0	541.2	639.5	650.2	657.3	658	673.4	691	687.4	712.4	329.4	507.6	450.5	229.1	220.7	163.2	129.7	154.6	134.9	134.1	124.6	49.8	0
balance-sheet.row.tax-payables	366.37	160.7	164.6	970.2	787.1	139.7	109.5	72.8	46.6	52.8	-2.3	-2.1	8.1	6.2	5.6	4.9	4.1	4.8	1.1	-5.2	5.7	13.7	-17.7	63.7	7.2	12	9.4	6.8	7.6	13.2	11.4	12.1	0
balance-sheet.row.long-term-debt-total	18253.27	3225.2	3831.1	15515.7	14653	811.8	1184.8	1042.2	1289	675	0	0	0	0	0	0	0	0	12.5	25	37.5	50	0	0	0	3	19	16	12	13	16	16.6	0
Deferred Revenue Non Current	1099.38	217.5	208.4	625.7	695.1	134.8	140.9	142.4	137.5	48.7	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	381.37	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3715.61	1090.9	306.8	256.4	414.8	224.1	324.3	319.2	0.1	328.1	-2	12.7	12.7	12.7	12.7	28.4	13.1	293.4	279.6	265.3	24.9	13.2	0	0.3	0.6	40.5	5.5	12.3	9.8	13.4	30.5	27.5	0
balance-sheet.row.total-non-current-liabilities	36885.87	7598.2	7697.2	22748.2	22347.9	1340.2	2202.6	1782.7	1567.7	723.7	0	543.2	227.9	232.8	224.1	224.4	211.8	280.7	12.5	25	37.5	50	0	0	0	3	19.6	17	13.7	15.4	18.8	20.4	0
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-280.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	322.79	94.9	34.7	3767.6	1930.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	68472.85	16029.7	13347.5	37883.3	35593.4	5514.4	5081.9	3936	2548.6	1650.1	-2	2165.9	1860.3	1797.2	1798.3	1767.1	1696.1	1823.6	1887.9	1731.9	1534.1	1292.4	1141.4	625.8	243.9	285	250.2	225.1	195.9	211.9	216.7	151.5	0
balance-sheet.row.preferred-stock	276.08	506.8	34.3	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.common-stock	1424.72	356.2	356.2	356.2	356.2	356.2	356.2	356.2	356.2	356.2	189	189	150	150	150	150	150	115.9	115.9	115.9	115.9	115.9	115.9	115.9	115.9	115.9	115.9	115.9	115.9	81	81	40.3	0
balance-sheet.row.retained-earnings	13003.04	2917.1	3054.7	2364.9	1757.1	1077.1	896.1	704.3	510.5	305.4	-979.7	-2111.3	-1475.2	-1453.4	-1502.1	-1484.1	-1474.2	-1603.8	-1657.1	-1492.1	27.6	-3.3	-31.8	-18.4	11	-17.3	-40.2	-59.6	-11.6	18.1	23.3	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	7417.15	-506.8	-34.3	569.5	286.8	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.other-total-stockholders-equity	20498.24	7017.9	7524.1	8402.8	8402.8	1805.9	1767.9	1001.9	983.7	960.6	803.2	64.3	103.3	103.3	103.3	103.3	103.3	133.5	94.8	122.2	122	117.3	115.4	115.4	118.1	115.4	115.4	115.4	114.9	74.5	74	46.4	0
balance-sheet.row.total-stockholders-equity	42619.23	10291.2	10935.1	11693.4	10802.9	3239.2	3020.2	2062.5	1850.4	1622.2	12.5	-1858	-1221.9	-1200.1	-1248.8	-1230.9	-1220.9	-1354.4	-1446.4	-1254.1	265.5	229.9	199.5	212.8	245	213.9	191.1	171.6	219.2	173.7	178.4	86.7	84.2
balance-sheet.row.total-liabilities-and-stockholders-equity	111812.22	26467.8	24499.4	50377.9	47296.9	8808.9	8130.3	5998.5	4399	3272.3	10.4	307.9	636.5	595.2	549.5	536.3	475.2	469.2	441.5	477.8	1808.3	1530.5	1343.5	844.5	488.9	541.7	486.5	442.2	467.6	432.3	437.4	274.2	274.4
balance-sheet.row.minority-interest	720.14	146.9	216.8	801.1	900.6	55.3	28.2	0	0	0	0	0	-1.9	-1.9	0	0	0	0	0	0	8.7	8.1	2.6	6	0	42.8	45.3	45.5	52.5	46.8	42.4	36.1	0
balance-sheet.row.total-equity	43339.37	10438.1	11151.9	12494.5	11703.5	3294.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	111812.22	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1333.41	355.3	295.8	1362.7	1345	4.1	5	855.1	5.1	88.1	0	96	145.6	448.3	396.7	419.6	348.7	218.2	161.5	163.8	176.3	138.3	124.6	77.2	102.3	48.2	0	1.4	4.9	1.7	1.6	0	0
balance-sheet.row.total-debt	33869	7530.7	6189.3	21476.6	19369.7	2626.6	2455.5	2169.3	1729	1166.3	0	541.2	639.5	650.2	657.3	658	673.4	691	699.9	737.4	366.9	557.6	450.5	229.1	220.7	166.2	148.7	170.6	146.9	147.1	140.6	66.4	0
balance-sheet.row.net-debt	26571.46	5572.8	2313	18080.7	15575.2	2094.1	1192.8	1910	1445.1	797.6	-10.3	540.4	639.2	649.6	656.7	657.4	672.7	690.1	697.4	726.7	282.9	358.1	257.7	-29.1	151.7	139.6	136.9	130.7	127.4	126.2	57.2	34.6	0

现金流量表

在 China Tianying Inc. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 0.403 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.000 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 222.63. 公司的投资活动产生了现金使用净额，按报告货币计算达到-4234535128.940. 与上一年相比， -1.900 发生了变化. 在同一时期，公司记录了 581.19, -0.48 和 -2557.11，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-384.46 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 4090.55，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	279.66	121.6	868	828.5	769.6	222.3	224.9	211.7	228.2	175	1131.5	-636.1	-21.8	46.8	-18	-10	118	21.4	-137.3	-1528.4	40.6	62.7	50.3	45.5	47	24.2
cash-flows.row.depreciation-and-amortization	-178.33	581.2	2101.4	2104.8	1968	209.7	144.7	125.8	105	54	0	2	3	3.3	3.3	4.9	7.9	8.5	12.5	24.8	25	19.6	12.1	4.5	2.8	4.8
cash-flows.row.deferred-income-tax	0	-16.8	-33.8	11.6	35.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	16.8	33.8	-11.6	-35.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-777.1	-982.9	-772.8	-986.2	-377	-518.4	-235.4	-255.8	-204.1	-101.8	307.2	16	12	0.7	17.8	864.1	18.6	167.5	-211.6	41.1	62.8	-295.4	180.9	-134	-19.2
cash-flows.row.account-receivables	0	-852.2	-859.4	-1446.7	-675	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	-130.7	-84.4	-126.7	-28.9	13.8	-16.9	-34.4	-21.6	13.7	-10	0	0	0	0	1	219.6	2.7	109.1	175.8	-221.3	-11.2	-185.3	-43.6	-44.4	2.7
cash-flows.row.account-payables	0	222.6	-5.3	788.9	-317.6	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	0	-16.8	-33.8	11.6	35.3	-390.8	-501.5	-201	-234.2	-217.7	-91.8	0	0	0	0	16.9	644.4	15.9	58.5	-387.4	262.5	74	-110	224.4	-89.7	-21.9
cash-flows.row.other-non-cash-items	145.39	668.2	538.2	846.1	648.8	154.7	184	123.4	80.3	48.5	-1136.5	-68.2	2.5	-62.1	13.9	-13.5	-990.3	-48.6	-43.3	1434.7	-12.3	46.4	29.8	4.5	33.7	28.2
cash-flows.row.net-cash-provided-by-operating-activities	246.72	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	-2658.69	-3823.4	-2748.3	-3522	-3552.5	-603.9	-837.5	-620.1	-356	-636.6	0	0	0	0	0	0	-0.8	-0.1	0	-5.7	-26.6	-40.3	-49.1	-41.5	-3.5	-23.2
cash-flows.row.acquisitions-net	27.37	-48.6	7328.4	-400.7	-641.9	0.6	-16.5	0	-643.9	0	0	0	0	0	0	0	0	0	0	0	0	40.3	0	41.5	0	0.8
cash-flows.row.purchases-of-investments	-51.16	-392.1	-399.3	-389.9	-1400.5	-90.1	-28	-850	-5.1	-160	0	0	0	0	0	0	0	0	-43.5	-27.5	0	-8.7	-73.5	-10.5	-0.2	-0.1
cash-flows.row.sales-maturities-of-investments	302.41	30	518.2	507.4	562.8	92.8	880.7	2.8	160	0	93.2	395.6	0	0	0	0	1.2	0	41.5	0	36	89.2	0	1.8	0	0.6
cash-flows.row.other-investing-activites	0.12	-0.5	4.9	236.7	210.6	-18.8	4.2	38.8	69.1	32.3	12.9	0	0	0	0	0.7	0	0.1	0.3	0	-0.4	-40.3	-73.5	-41.5	0.3	-0.6
cash-flows.row.net-cash-used-for-investing-activites	-2384.21	-4234.5	4703.9	-3568.5	-4821.5	-619.4	3	-1428.5	-775.8	-764.3	106.1	395.6	0	0	0	0.7	0.4	0	-1.7	-33.1	9	40.3	-196.1	-50.2	-3.4	-22.5
cash-flows.row.debt-repayment	-2784.58	-2557.1	-9572.2	-4628.3	-3628.8	-1155.3	-1803.8	-1392	-594.3	-367.5	-203	0	0	0	0	0	-0.2	0	-5.3	-768.7	-1709.3	-2150.2	-741	-387	-179.6	-57
cash-flows.row.common-stock-issued	2	0	755	59.6	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	-2	0	-755	-59.6	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	-320.6	-384.5	-762.9	-866.7	-749.9	-186.9	-197.7	-101.3	-125	-60.8	-56.6	0	0	0	0	0	0	0	-0.8	-31.6	-26.3	-43.6	-41.6	-19.4	-14.4	-17.8
cash-flows.row.other-financing-activites	1479.6	4090.6	4222.4	5634	9243.2	867.4	2960.7	2690.4	1241	1165.9	269.6	0	0	0	0	0	0	0	0	1036.1	1517.6	1968.7	1117.1	411.4	299.3	74.5
cash-flows.row.net-cash-used-provided-by-financing-activities	1208.74	1149	-6112.7	138.9	4864.4	-474.8	959.1	1197.1	521.6	737.7	10	0	0	0	0	0	-0.2	0	-6.1	235.8	-218	-225.1	334.5	5	105.3	-0.3
cash-flows.row.effect-of-forex-changes-on-cash	11.53	35.8	-278.9	-33.5	15	0.2	0.2	0	0	0	0	0	0	0	0	0	0	0	0	-2.6	-0.9	0	0	-1	-0.2	-0.5
cash-flows.row.net-change-in-cash	-123.3	-2455.8	837.1	-456.5	2458.1	-884.3	997.4	-5.9	-96.6	46.8	9.5	0.5	-0.3	0	-0.1	0	-0.2	-0.1	-8.2	-80.4	-115.6	6.7	-64.7	189.2	51.3	14.8
cash-flows.row.cash-at-end-of-period	2365.84	690.1	3145.9	2308.8	2765.4	307.3	1191.6	194.2	200.1	296.7	10.3	0.8	0.3	0.6	0.6	0.6	0.7	0.8	2.5	3.6	84	199.6	192.8	258.2	69	26.6
cash-flows.row.cash-at-beginning-of-period	2489.14	3145.9	2308.8	2765.4	307.3	1191.6	194.2	200.1	296.7	249.9	0.8	0.3	0.6	0.6	0.6	0.7	0.9	0.9	10.7	84	199.6	192.8	257.6	69	17.7	11.9
cash-flows.row.operating-cash-flow	246.72	593.9	2524.7	3006.6	2400.2	209.8	35.1	225.5	157.6	73.4	-106.7	-395	-0.3	0	-0.1	-0.7	-0.4	-0.1	-0.5	-280.5	94.4	191.5	-203.1	235.3	-50.5	38.1
cash-flows.row.capital-expenditure	-2658.69	-3823.4	-2748.3	-3522	-3552.5	-603.9	-837.5	-620.1	-356	-636.6	0	0	0	0	0	0	-0.8	-0.1	0	-5.7	-26.6	-40.3	-49.1	-41.5	-3.5	-23.2
cash-flows.row.free-cash-flow	-2411.98	-3229.5	-223.6	-515.4	-1152.3	-394.1	-802.4	-394.6	-198.4	-563.2	-106.7	-395	-0.3	0	-0.1	-0.7	-1.2	-0.2	-0.5	-286.1	67.8	151.3	-252.2	193.8	-54	14.9

利润表行

China Tianying Inc. 的收入与上期相比变化了 0.000%。据报告, 000035.SZ 的毛利润为 1314.62。该公司的营业费用为 524.97，与上年相比变化了 -66.283%. 折旧和摊销费用为 581.19，与上一会计期间相比变化了 -0.723%. 营业费用报告为 524.97，显示-66.283% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长0.000%. 营业收入为 575.03，与上年相比变化了-0.707%. 净利润的变化率为 -0.831%。去年的净收入为123.49.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
income-statement-row.row.total-revenue	5458.51	6706.7	20592.7	21867.5	18587.1	1846.9	1611.8	980.5	825.4	550.9	40.9	95.9	5.5	5.3	5.6	8.3	10.6	25.2	80.5	1727.4	2706	3129	1444.8	866.2	614.3	343.7	245.3	61.1	75.1	110.1	166.4	151.7
income-statement-row.row.cost-of-revenue	3794.05	5392.1	17683.3	18647.3	15753.6	1174.9	992.7	540.8	417	265.7	36.2	24.1	2.3	3	2.3	3.4	3.9	24.2	156.3	1698.3	2494.9	2829.3	1251.8	721.4	516.4	259.9	189.7	50.8	51.8	59.2	89.6	73.8
income-statement-row.row.gross-profit	1664.46	1314.6	2909.4	3220.2	2833.5	671.9	619.2	439.7	408.4	285.2	4.7	71.8	3.2	2.3	3.3	4.9	6.6	0.9	-75.8	29.1	211.1	299.7	193	144.8	97.9	83.9	55.6	10.3	23.3	50.9	76.8	77.9
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	0	0
income-statement-row.row.research-development	82.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	271.29	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	49.02	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	12.03	246.8	846.6	849.4	908.8	6.5	1.3	55.6	29.3	7	1136.1	-683.1	7.2	74.2	11.5	-13.9	0.6	-9.7	-9.4	-276.6	-7.2	8.8	6.1	11.5	8.7	8.7	16.9	-2.3	1.1	9.4	0	9.5
income-statement-row.row.operating-expenses	663.47	525	1557	1216.6	1226.7	258.3	163.3	128.3	91.9	54.6	9.4	27.1	29.4	8.6	9.8	14.4	19.5	35.1	-12.3	1191.4	178.4	208.8	126.6	87.1	39.3	44.9	34.2	47.3	26.1	32.8	38.9	42.1
income-statement-row.row.cost-and-expenses	4457.52	5917.1	19240.3	19864	16980.3	1433.2	1155.9	669.1	509	320.3	45.6	51.2	31.7	11.6	12.1	17.9	23.4	59.4	143.9	2889.7	2673.3	3038.1	1378.4	808.5	555.7	304.7	223.9	98.1	77.9	92	128.5	115.9
income-statement-row.row.interest-income	25.45	29.8	150.2	217.9	93.3	7.8	8.1	4.8	5.4	5.3	2.9	2.8	0	0	0	0	0	0	0	1.1	1.4	1.7	1.9	1.8	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	388.2	251	757	884.6	478.5	130.2	162.2	117.9	90.5	44.9	0	0	61.4	83.1	79.3	73.8	70.8	0.6	114.2	44	42.1	50.4	40.1	25.9	14.1	18.3	17.9	26.5	10.7	16.6	10.6	2.3
income-statement-row.row.selling-and-marketing-expenses	49.02	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	15.23	-324.6	-799.4	-951.2	-685.6	-120.5	-165	-61	-46.2	-37	1136.3	-680.7	4.4	53.1	-11.5	-0.4	132.5	49	-109	-378.6	8.2	-30.7	-18.7	-13.9	-9.7	-13.9	-13.1	-26.4	-11.7	7.9	-2.9	5.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	12.03	246.8	846.6	849.4	908.8	6.5	1.3	55.6	29.3	7	1136.1	-683.1	7.2	74.2	11.5	-13.9	0.6	-9.7	-9.4	-276.6	-7.2	8.8	6.1	11.5	8.7	8.7	16.9	-2.3	1.1	9.4	0	9.5
income-statement-row.row.total-operating-expenses	15.23	-324.6	-799.4	-951.2	-685.6	-120.5	-165	-61	-46.2	-37	1136.3	-680.7	4.4	53.1	-11.5	-0.4	132.5	49	-109	-378.6	8.2	-30.7	-18.7	-13.9	-9.7	-13.9	-13.1	-26.4	-11.7	7.9	-2.9	5.9
income-statement-row.row.interest-expense	388.2	251	757	884.6	478.5	130.2	162.2	117.9	90.5	44.9	0	0	61.4	83.1	79.3	73.8	70.8	0.6	114.2	44	42.1	50.4	40.1	25.9	14.1	18.3	17.9	26.5	10.7	16.6	10.6	2.3
income-statement-row.row.depreciation-and-amortization	443.88	581.2	2101.4	2104.8	1968	209.7	144.7	125.8	105	54	0	2	3	3.3	3.3	4.9	7.9	8.5	12.5	24.8	25	19.6	12.1	4.5	2.8	4.8	6.3	19.5	3.4	1.9	0.9	-7.8
income-statement-row.row.ebitda-caps	1012.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	568.89	575	1959.4	2212.2	1743.1	286.7	289.6	194.7	241.4	186.6	-4.6	48	-29	-27.4	-29.5	5.5	56.7	37.8	-150.5	-1255.8	55.4	56.7	46.9	34.5	41.8	19.5	15.1	-56.5	-6.1	16.2	37	43.5
income-statement-row.row.income-before-tax	584.12	250.5	1160	1261	1057.5	293.2	290.9	250.4	270.2	193.6	1131.5	-636.1	-21.8	46.8	-18	-10	119.6	21.4	-166.1	-1536.6	44.5	62.8	50.4	44.9	49.7	26.7	20.1	-61.1	-9.7	25.8	36.1	43
income-statement-row.row.income-tax-expense	38.81	128.9	292	432.5	287.9	70.9	66	38.6	42	18.6	0	-656.6	0	134	68.8	75.2	1.7	49.5	-23.7	3	3.9	0.1	0.1	0.1	2.6	0.2	0.1	0.1	0.4	2.5	3.3	5.5
income-statement-row.row.net-income	493.01	123.5	729	653.6	713	216.5	222.3	211.7	228.2	175	1131.5	-636.1	-21.8	46.8	-18	-10	118	21.4	-137.3	-1519.8	40.1	62.5	51.8	45.5	47	24.2	19.5	-48	-11.6	15.2	17.3	37.5