China Fangda Group Co., Ltd.

符号: 000055.SZ

SHZ

4.02

CNY

今天的市场价格

17.0359
市盈率
-0.2555
PEG比率
3.37B
MRK市值
0.00%
DIV收益率

China Fangda Group Co., Ltd. (000055-SZ) 财务报表

Q: 什么是 China Fangda Group Co., Ltd. (000055.SZ) 总资产是多少？

China Fangda Group Co., Ltd. (000055.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 Fangda Group Co., Ltd. (000055.SZ). 的默认数据。公司收入显示 1581.85 M 的平均值，即 0.154 % 增长率。整个期间的平均毛利润为 369.075 M，即 0.194 %. 平均毛利率为 0.226 %. 公司去年的净收入增长率为 -0.036 %，等于 -0.281 % % 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 Fangda Group Co., Ltd. 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 0.050. 在流动资产领域，000055.SZ 的报告货币为6389.83. 这些资产中的很大一部分，即 1425.151 是现金和短期投资。与去年的数据相比，该部分的变化率为0.150%. 公司的长期投资虽然不是其重点，但以报告货币计算的5825.771（如果有的话）为5825.771。这表明与上一报告期相比，-6.808% 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 666.676. 这一数字表明，0.100% 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 5960.141. 这方面的年同比变化率为 0.037%. 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3633.533，存货估值为 755.62，商誉估值为 0（如有. 无形资产总额（如果有）按 140.07 估值. 应付账款和短期债务分别为 2841.18 和 2272.19. 债务总额为2938.87，债务净额为 1513.71. 其他流动负债为 54.96，加上总负债 7341.56. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	5214.16	1425.2	1238.8	1312.7	1463.9	1220.1	1389.1	1180.4	1095.2	415.5	225.8	333.9	278.3	324.8	506.3	225.6	211.6	171.6	123.9	117.2	193.6	298	260.9	416.2	274.8	303.9	237.7	315	145.7	36.1
balance-sheet.row.short-term-investments	-17299.97	-5763.6	-6176.9	25.1	4.1	10.3	-5258.6	-2255.8	-337.5	14.5	13.4	-199	0	0	-274.9	-260	0	0	0.2	0	0	0	0.4	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	14359.29	3633.5	3299.7	2699.2	2452.1	2425.5	2246.7	2075.6	2453.3	1586.1	1266.8	1081.7	919.3	803.1	512	384.4	374.1	362.4	410.9	483.8	471.3	526.1	421.5	428.2	172.9	191.1	197.3	110.5	43.4	7.9
balance-sheet.row.inventory	2903.24	755.6	710.5	733.3	837.8	733.7	651.4	819.6	1990.6	1346.6	982.4	428.5	269.1	254.4	280.3	199	146.2	95.7	101.5	98.7	114.1	131.2	120.1	90.2	83.3	59.1	55.9	34.8	19.4	12.2
balance-sheet.row.other-current-assets	2323.44	575.5	201	264.8	374.9	323.8	51.7	439.9	62.2	11.4	235	-66.3	-57.3	-53.4	-39.2	3.3	5	-36.1	-25.7	-24.6	-25	-26.8	-23.2	-30.1	328.3	191.1	123.9	108.2	51.5	35.4
balance-sheet.row.total-current-assets	24800.13	6389.8	5450	5010	5128.7	4703.1	4338.8	4515.5	5601.3	3359.6	2710	1777.8	1409.4	1328.9	1259.3	812.3	736.9	593.7	610.6	675.1	754.1	928.4	779.2	904.5	859.3	745.2	614.8	568.4	260	91.7
balance-sheet.row.property-plant-equipment-net	2938.71	751	666.3	706.5	651.8	607.3	513.5	470.8	509.4	477.8	490.1	464	516.7	398.6	297.9	278	283.2	291.4	467	475.9	442.2	435.7	411.9	377.5	345.7	291.7	272.3	257.4	170.5	130.8
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	19.8	26.3	0	0	8.2	8.2	8.2	8.2	8.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	466.02	140.1	72.7	75.2	77.2	78.3	80.3	58.9	60.2	95.1	98.9	91.5	102.4	111.5	115.7	79.7	68.6	61.6	37.1	39.1	35.1	79.2	82	92.1	54.8	58.9	56.7	26.3	27.3	29.9
balance-sheet.row.goodwill-and-intangible-assets	466.02	140.1	72.7	75.2	77.2	78.3	80.3	58.9	60.2	114.9	125.2	91.5	102.4	119.7	123.9	87.9	76.8	69.8	37.1	39.1	35.1	79.2	82	92.1	54.8	58.9	56.7	26.3	27.3	29.9
balance-sheet.row.long-term-investments	23226.85	5825.8	6251.4	51.8	74.5	72.6	5350.3	2318.5	378.2	-4.1	-2.4	209	0	0	279.2	270.5	0	0	10.1	0	0	0	12.3	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	816.15	182.9	220.1	214.1	186.6	343.3	356.5	230.6	176.8	65.9	52.6	41.2	36.2	33.6	31.4	34.6	18.3	10.4	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	536.99	86.8	84.8	6203.7	5748	5565.3	19.4	31.1	61.2	450	287.1	16	263.1	282.5	-0.6	-0.5	280.3	351.6	0.2	11.2	10.6	14.1	1.1	19.9	21.1	24.7	11.9	5.4	3.1	2
balance-sheet.row.total-non-current-assets	27984.72	6986.5	7295.2	7251.3	6738.2	6666.9	6320	3109.9	1185.7	1104.5	952.7	821.8	918.5	834.4	731.9	670.5	658.7	723.2	514.4	526.1	487.8	529	507.3	489.5	421.6	375.3	341	289.2	200.9	162.6
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	52784.86	13376.4	12745.2	12261.3	11866.9	11370	10658.9	7625.4	6787.1	4464.1	3662.7	2599.6	2327.8	2163.3	1991.2	1482.8	1395.6	1316.9	1125	1201.3	1241.9	1457.4	1286.5	1393.9	1280.9	1120.5	955.8	857.6	460.9	254.3
balance-sheet.row.account-payables	9553.35	2841.2	2452.9	2192.6	2145.7	1769.6	1547.5	1479.3	1832.6	1171.2	912.4	677.8	572.6	363.4	356.8	224.3	192.4	172	171.7	217.3	183.2	161.7	189.3	63.2	66.7	35.4	26.3	25.5	4	7.9
balance-sheet.row.short-term-debt	9390.46	2272.2	1402	1365.9	1151.6	1647	408	816	591	1148	1106	369	182	387	397	370	229.4	165	421.4	439.2	459.9	395	202.5	221.5	100.5	68	44	18.5	18.5	2.3
balance-sheet.row.tax-payables	217.51	42.4	85.8	67.3	358.7	17.8	107.7	137	192.2	67.5	58.7	44.8	33.7	41	21.5	30	31.2	18.8	15.8	14.1	13.9	10.3	8.8	4.2	3.2	-0.5	0	12.7	9.7	1.5
balance-sheet.row.long-term-debt-total	3344.78	666.7	1270.4	1352.7	1099.4	546.5	1194	894	922.2	300.4	6	-10.3	0	0	0	0	179	198	0	0	0	0	10	0	9	0	0	0	0	0
Deferred Revenue Non Current	35.09	9	9	9.6	9.2	10.8	10.4	10.5	11.6	12.3	10	10.3	0	0	0	0	0	-198	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	4151.87	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	385.84	55	314.8	49.4	109.2	318	1147.2	184.9	321.1	229	122.3	168.4	277.7	125	48.3	83	103	69.6	52.6	82.9	77.3	30.2	6.8	7.6	9.8	1.8	1.7	7.6	0.9	0.9
balance-sheet.row.total-non-current-liabilities	8024.19	1741	2545.6	2618.8	2180.1	1628.9	2253.3	1225.2	1137.1	387.6	71.6	50.9	36.2	36.9	33.2	26.9	186	210.1	8.4	2.6	2.3	0.1	10	0	9	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	-0.1	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	33.24	6.7	6.9	19.2	5.8	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
balance-sheet.row.total-liab	28665.74	7341.6	6924.8	6670.1	6419.5	6138.8	5463.7	4386.5	4484.7	3130.1	2362.2	1383.5	1169.5	1011.3	896.8	768.4	768.3	663.3	695.5	779.1	762.2	615.2	437.6	341.2	247.8	118.3	133.3	130	67.5	32.8
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	0	0
balance-sheet.row.common-stock	4295.5	1073.9	1073.9	1073.9	1088.3	1123.4	1155.5	1183.6	789.1	756.9	756.9	756.9	756.9	756.9	504.6	426.8	426.8	388	352.7	296.4	296.4	296.4	296.4	296.4	296.4	296.4	288	240	210	130
balance-sheet.row.retained-earnings	19043.98	4772.4	4553.3	4324.1	4215	3898.6	3921.2	1863.2	1016.8	432.3	350	278.1	230.9	211.8	153.1	102.5	65.4	42.2	-97.8	-104.9	-371.4	23.8	23.1	228.5	227.5	204.1	147.6	79	29.5	14.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	461.5	103.9	112.8	116.1	110.3	160.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	20.01	10	10	10	-32.7	0	118.5	192.1	558.3	130.3	128	125.6	110.8	105.2	352.3	94	67.5	151.7	170.2	225.5	549.4	514.9	504.1	504.1	498.6	488.2	373.8	399.5	152.8	76.7
balance-sheet.row.total-stockholders-equity	23821	5960.1	5749.9	5524	5380.9	5182.8	5195.2	3238.9	2364.3	1319.5	1234.9	1160.6	1098.6	1073.8	1010	623.3	559.7	581.9	425.1	417.1	474.5	835.2	823.6	1029	1022.5	988.8	809.4	718.5	392.3	221.5
balance-sheet.row.total-liabilities-and-stockholders-equity	52784.86	13376.4	12745.2	12261.3	11866.9	11370	10658.9	7625.4	6787.1	4464.1	3662.7	2599.6	2327.8	2163.3	1991.2	1482.8	1395.6	1316.9	1125	1201.3	1241.9	1457.4	1265.7	1393.9	1280.9	1120.5	955.8	857.6	460.9	254.3
balance-sheet.row.minority-interest	298.12	74.7	70.4	67.2	66.5	48.4	0	0	-61.9	14.5	65.6	55.4	59.7	78.2	84.3	91.1	67.6	71.6	4.3	5.1	5.2	7.1	4.5	23.7	10.6	13.5	13.1	9.1	1.1	0
balance-sheet.row.total-equity	24119.12	6034.8	5820.4	5591.2	5447.4	5231.2	5195.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	52784.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5926.88	62.2	74.4	76.9	78.6	82.9	91.8	62.7	40.7	10.5	11	10	0	2.2	4.3	10.5	18.6	86.2	10.3	11.1	9.9	12.5	12.7	15.4	17.7	11.6	0	0	0	0
balance-sheet.row.total-debt	12746.7	2938.9	2672.4	2718.5	2251	2193.5	1602	1710	1513.2	1448.4	1106	369	182	387	397	370	408.4	363	421.4	439.2	459.9	395	212.5	221.5	109.5	68	44	18.5	18.5	2.3
balance-sheet.row.net-debt	7532.53	1513.7	1433.7	1431	791.2	983.7	212.9	529.6	417.9	1047.4	893.6	35.1	-96.3	62.2	-109.3	144.4	196.7	191.4	297.6	322	266.2	97	-48	-194.7	-165.3	-235.9	-193.7	-296.5	-127.2	-33.9

现金流量表

在 China Fangda Group Co., Ltd. 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 0.945 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 306.55. 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-118565109.810. 与上一年相比， 0.303 发生了变化. 在同一时期，公司记录了 49.65, -0.05 和 -2647.6，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-141.88 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 -274.35，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	253.4	277	286.2	226.8	381.8	346.8	2246.2	1151	656	68.2	92.7	81.4	6.4	59.4	48.3	36.9	19.2	23.5	7.2	-58.5	5.1	9.9	-177.2	39.2	72.5	69.4	152.6
cash-flows.row.depreciation-and-amortization	2.19	49.6	47.7	38.1	27.9	26.9	27.9	31.6	32.3	33.9	29.8	27.8	26	21.6	20	23.4	26.4	25.8	33.1	28.2	27.6	27.7	29.1	23.9	27.1	24.9	15
cash-flows.row.deferred-income-tax	0	-12.8	-7.4	11.5	130.6	42	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	12.8	7.4	-11.5	-130.6	-42	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	-476.93	-124.2	-263.1	-505.2	10.9	-357.1	820.6	335.1	-331	-420.3	-643.7	14.2	-19	-179.8	-82.4	-40.7	-43.2	39.5	11.6	-10.3	3.4	-152.4	-38.3	56.9	-74.5	-59.3	-143.4
cash-flows.row.account-receivables	-372.91	-372.9	-578.8	-132.1	-243.3	-345.2	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	-45.09	-45.1	22.7	48.2	-102.6	-64.6	103.3	163.9	-627.5	-344.1	-523.1	-22.3	-16.6	26.1	-80.4	-49.6	-52.7	2.8	7.3	-8.3	10	-58.7	-13.6	-7.2	-24.2	-3.2	-21.1
cash-flows.row.account-payables	0	306.6	300.4	-432.8	225	10.7	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	-58.93	-12.8	-7.4	11.5	131.9	42	717.3	171.2	296.5	-76.2	-120.7	36.5	-2.4	-205.9	-2	8.9	9.4	36.7	4.3	-2	-6.6	-93.8	-24.7	64.2	-50.3	-56	-122.3
cash-flows.row.other-non-cash-items	369.35	97.4	150.5	176.9	128.2	-21.9	-2707.5	-960	108.4	-41.9	-36.6	33.1	45.8	41.8	-17.1	27.1	20.7	-6.9	29.5	13.7	-26.6	21.2	148.9	23.4	6.7	6.2	5.6
cash-flows.row.net-cash-provided-by-operating-activities	148.01	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	-146.12	-118.9	-128.2	-114	-124.9	-201.2	-199.6	-39.8	-97	-43.4	-33.9	-40.9	-105.6	-95.8	-88.2	-17.7	-26.6	-14.9	-20.9	-31.9	-90.3	-24.9	-69	-76.3	-87	-43.8	-84.5
cash-flows.row.acquisitions-net	0.38	0.4	3.1	3.7	0	-61.9	0	0.5	14.1	2.5	-15.7	0.2	0	5.9	0	0	-6.3	6.8	22	5.5	0	26	69.1	0	0	0	0
cash-flows.row.purchases-of-investments	20	0	-2872	-2581.4	-8893.6	-7292.1	-7271.4	-11563	-587	-169.5	-538.3	-130	0	-51	0	0	-37.1	-12.9	-0.2	-0.2	-0.7	-1.6	-85.7	0	-6.3	-13.5	0
cash-flows.row.sales-maturities-of-investments	-19.04	0	2906.2	2575.2	9143.8	7088.1	7660.8	11197.5	561.1	395.2	296.1	120.3	4.9	51.1	4	26.8	74.5	2.3	1	0.1	0	0.7	0	0.1	0	0	0
cash-flows.row.other-investing-activites	20.49	0	0	0	-0.1	12.5	17.9	15.7	-2.7	-0.3	5.6	-1.2	13	11.4	30.1	1.5	6.3	-1.9	-20.9	1.2	0	-24.9	-69	0.8	7.1	0	-1
cash-flows.row.net-cash-used-for-investing-activites	-125.39	-118.6	-91	-116.5	125.2	-454.7	207.7	-389.1	-111.5	184.5	-286	-51.7	-87.6	-78.4	-54.1	10.6	10.8	-20.6	-19.1	-25.2	-91	-24.7	-154.6	-75.5	-86.2	-57.3	-85.5
cash-flows.row.debt-repayment	-2675.1	-2647.6	-1705.1	-1712.4	-2689.8	-418	-816	-790	-1626.4	-1286.8	-575	-540	-775.5	-407	-596	-725	-224.4	-831.4	-631	-709	-629.4	-355.5	-646	-268.4	-17	-5	-18.5
cash-flows.row.common-stock-issued	0	0	0	0	142.9	88.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	-142.9	-88.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-92.28	-141.9	-152.4	-127.2	-167.3	-320.1	-264.2	-359.2	-152.7	-103.1	-67.7	-48.4	-25.3	-23	-19.8	-21.2	-27.7	-28.2	-22.6	-19.7	-35.7	-30.7	-40.2	-35.6	-15.8	-54	-47.1
cash-flows.row.other-financing-activites	1228.14	-274.4	1610.5	1888.8	2483.9	966.5	508.6	978.5	2110.9	1710.4	1303.8	529	769.3	396.7	959.2	787.5	214.5	849	616.3	663.3	641.8	542.5	637	377.4	58.1	141.4	44
cash-flows.row.net-cash-used-provided-by-financing-activities	155.75	-187.6	-247	49.2	-373.2	228.3	-571.6	-170.7	331.7	320.5	661.1	-59.4	-31.6	-33.3	343.4	41.3	-37.6	-10.6	-37.4	-65.3	-23.3	156.3	-49.2	73.5	25.3	82.3	-21.6
cash-flows.row.effect-of-forex-changes-on-cash	3.81	2.4	8.2	-5.4	-1.8	0.7	1.7	-2.5	2.1	0.3	0.3	-0.5	-0.1	0.1	-0.1	-0.1	-0.5	-0.1	-0.8	-1.1	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	187.66	-4	-108.6	-136.1	299	-230.9	24.9	-4.5	688.1	145.1	-182.6	45.1	-60	-168.7	258.1	98.5	-4.1	50.6	24.1	-118.5	-104.8	38	-241.4	141.4	-29.1	66.2	-77.3
cash-flows.row.cash-at-end-of-period	3335.16	779.7	783.7	892.3	1024.3	725.3	956.2	931.3	935.8	247.7	102.6	285.2	240.2	300.2	468.9	210.8	112.3	116.5	65.8	72.1	193.6	298.4	174.8	416.2	274.8	303.9	237.7
cash-flows.row.cash-at-beginning-of-period	3147.5	783.7	892.3	1028.4	725.3	956.2	931.3	935.8	247.7	102.6	285.2	240.2	300.2	468.9	210.8	112.3	116.5	65.8	41.7	190.6	298.4	260.5	416.2	274.8	303.9	237.7	315
cash-flows.row.operating-cash-flow	148.01	299.7	221.2	-63.4	548.7	-5.3	387.1	557.8	465.7	-360.1	-557.9	156.5	59.3	-57	-31.2	46.7	23.1	81.9	81.3	-26.8	9.5	-93.6	-37.6	143.4	31.8	41.2	29.8
cash-flows.row.capital-expenditure	-146.12	-118.9	-128.2	-114	-124.9	-201.2	-199.6	-39.8	-97	-43.4	-33.9	-40.9	-105.6	-95.8	-88.2	-17.7	-26.6	-14.9	-20.9	-31.9	-90.3	-24.9	-69	-76.3	-87	-43.8	-84.5
cash-flows.row.free-cash-flow	1.89	180.9	93	-177.5	423.8	-206.5	187.5	518.1	368.7	-403.5	-591.8	115.6	-46.3	-152.9	-119.4	29	-3.5	67	60.4	-58.7	-80.8	-118.5	-106.6	67.1	-55.2	-2.6	-54.7

利润表行

China Fangda Group Co., Ltd. 的收入与上期相比变化了 0.116%。据报告, 000055.SZ 的毛利润为 887.56。该公司的营业费用为 436.48，与上年相比变化了 2.227%. 折旧和摊销费用为 49.65，与上一会计期间相比变化了 0.041%. 营业费用报告为 436.48，显示2.227% 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-0.399%. 营业收入为 316.51，与上年相比变化了-0.399%. 净利润的变化率为 -0.036%。去年的净收入为272.76.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	4383.68	4292.2	3847	3557.7	2979.3	3005.7	3048.7	2947.5	4203.9	2550.5	1938.3	1747.6	1397.9	1348.8	1161.9	913	784.7	640.2	671.4	606.5	623.6	514	437.5	407	431.5	453.9	500.7	404.9	327.1	130.7
income-statement-row.row.cost-of-revenue	3524.26	3404.6	2917.8	2761.3	2408.4	2169.2	2337.9	1998.2	2595.2	2171.5	1590.8	1425.4	1145.1	1088	955.7	749.1	645.6	536.3	591.1	551.1	502.2	421.7	380.2	292.4	303.7	334.1	303.7	260.5	241	88.7
income-statement-row.row.gross-profit	859.42	887.6	929.2	796.4	570.9	836.6	710.7	949.2	1608.7	378.9	347.5	322.3	252.8	260.8	206.3	163.9	139.1	104	80.3	55.4	121.3	92.3	57.2	114.5	127.8	119.8	197	144.5	86.2	42
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	185.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	47.73	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	58.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-10.37	1.3	181.9	182.7	-126.6	193.7	-2.9	2.7	14.4	12	7.4	6.9	8.4	10.7	18.8	2.7	-2.9	17.9	35.2	23	16	7.9	0.2	12.8	11.4	15.4	12.3	22.4	34.3	13.6
income-statement-row.row.operating-expenses	440.13	436.5	427	440.6	84.9	342.1	356.7	399.1	606	271.6	220.1	187.9	181.7	161.7	144.6	115.4	108.6	100.9	87.3	117.6	115.2	78.5	227	75.8	56.6	58.7	49	31.1	18.9	11.9
income-statement-row.row.cost-and-expenses	3964.39	3841.1	3344.7	3201.9	2493.4	2511.3	2694.6	2397.3	3201.2	2443.1	1811	1613.3	1326.8	1249.7	1100.3	864.5	754.2	637.2	678.3	668.8	617.4	500.2	607.2	368.2	360.3	392.8	352.7	291.6	259.8	100.6
income-statement-row.row.interest-income	29.23	29	24.2	6.9	4	3.1	-0.7	6.2	6.7	3.4	2.9	3.1	2.2	6.3	2.8	4.6	2.3	2.4	2.4	3.1	2.6	5.4	7.7	8.2	8.1	0	0	0	0	0
income-statement-row.row.interest-expense	96.8	105.4	123.6	101.7	84.5	84.3	75.9	68.7	36.7	52	31	24.5	25.2	23.2	19.9	21.1	27.8	28.9	22.7	16.9	19	13.4	10.8	8.8	9.6	2.4	-3.9	-5.4	-3.5	2
income-statement-row.row.selling-and-marketing-expenses	58.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-13.12	1.3	-199	-111.1	-35	-1.1	2615.8	874.7	-142.7	-3.9	-17.2	-33.7	-51.6	-19.9	6	-3.4	-14.2	20.8	-1.7	-10.3	-15.7	-7.2	-7.5	9.6	9.2	12.9	14.5	27.2	48.7	11.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-10.37	1.3	181.9	182.7	-126.6	193.7	-2.9	2.7	14.4	12	7.4	6.9	8.4	10.7	18.8	2.7	-2.9	17.9	35.2	23	16	7.9	0.2	12.8	11.4	15.4	12.3	22.4	34.3	13.6
income-statement-row.row.total-operating-expenses	-13.12	1.3	-199	-111.1	-35	-1.1	2615.8	874.7	-142.7	-3.9	-17.2	-33.7	-51.6	-19.9	6	-3.4	-14.2	20.8	-1.7	-10.3	-15.7	-7.2	-7.5	9.6	9.2	12.9	14.5	27.2	48.7	11.1
income-statement-row.row.interest-expense	96.8	105.4	123.6	101.7	84.5	84.3	75.9	68.7	36.7	52	31	24.5	25.2	23.2	19.9	21.1	27.8	28.9	22.7	16.9	19	13.4	10.8	8.8	9.6	2.4	-3.9	-5.4	-3.5	2
income-statement-row.row.depreciation-and-amortization	128.17	49.6	47.7	38.1	0.9	152.6	27.9	31.6	32.3	33.9	29.8	27.8	26	21.6	20	23.4	26.4	25.8	33.1	28.2	27.6	27.7	29.1	23.9	27.1	24.9	15	-5.9	-14.5	1.4
income-statement-row.row.ebitda-caps	427.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	304.6	316.5	526.2	379	501.9	418.1	2970	1424.5	848.6	92	104.5	94.4	11.4	70.9	49.6	43.2	19.5	6	-12.1	-67.4	3.8	11.4	-177.3	36.1	69.1	58.9	153.5	119.2	81.8	28.7
income-statement-row.row.income-before-tax	291.48	317.8	327.2	267.9	466.9	417	2969.8	1424.8	860	103.4	110.2	100.7	19.5	79.2	67.7	45.1	16.3	23.9	7.2	-58.5	5.1	13	-177.2	48.6	80.5	74.2	164.1	141.1	116	41.7
income-statement-row.row.income-tax-expense	35.41	40.8	41.1	41.1	85.1	70.3	723.7	273.8	204	35.2	17.5	19.2	13.1	19.8	19.4	8.2	-2.9	0.4	20.2	6.5	5.2	-0.1	0.1	9.4	7.9	4.8	11.5	10.7	8.7	-2
income-statement-row.row.net-income	253.4	272.8	282.9	222.2	389.3	347.8	2246.2	1144.4	698	107.3	97	85.7	24.9	65.5	55.1	44.1	23.3	24.4	8	-58.4	3.3	10.6	-173.4	36.1	69.3	66.5	148.6	128.9	107.3	41.7