Wasu Media Holding Co.,Ltd

符号: 000156.SZ

SHZ

7.52

CNY

今天的市场价格

21.6214
市盈率
-1.7297
PEG比率
13.93B
MRK市值
0.03%
DIV收益率

Wasu Media Holding Co.,Ltd (000156-SZ) 财务报表

Q: 什么是 Wasu Media Holding Co.,Ltd (000156.SZ) 总资产是多少？

Wasu Media Holding Co.,Ltd (000156.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 Wasu Media Holding Co.,Ltd (000156.SZ). 的默认数据。公司收入显示 2325.778 M 的平均值，即 0.201 % 增长率。整个期间的平均毛利润为 772.097 M，即 0.262 %. 平均毛利率为 0.269 %. 公司去年的净收入增长率为 -0.131 %，等于 -1.016 % % 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 Wasu Media Holding 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 0.080. 在流动资产领域，000156.SZ 的报告货币为12061.42. 这些资产中的很大一部分，即 7159.964 是现金和短期投资。与去年的数据相比，该部分的变化率为0.330%. 公司的长期投资虽然不是其重点，但以报告货币计算的3353.304（如果有的话）为3353.304。这表明与上一报告期相比，9.778% 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 137.45. 这一数字表明，0.596% 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 14822.222. 这方面的年同比变化率为 0.019%. 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3542.718，存货估值为 1261，商誉估值为 535.91（如有. 无形资产总额（如果有）按 584.58 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	24491.29	7160	5382.6	7043.2	5830	5612.6	4122	3728.1	7354.1	6893.9	890	829.8	414.9	59.2	76.5	52.8	17.8	9.3	5.4	4.5	6.5	374	154.3	225.5	332.2	8.7	4	4.6
balance-sheet.row.short-term-investments	751.9	631.8	27.3	19.7	188.6	275.9	1086	0	-1015.9	0	0	0	0	0	0	0	0	18.1	0	0.1	0.3	0.5	2	3.1	7.5	0	0	0
balance-sheet.row.net-receivables	14210.91	3542.7	2902	2536.3	2220.4	948.3	795.1	748.3	647.1	634.8	430.3	447.2	264.1	147.6	188.2	149.7	203.2	376.3	181.7	596.5	1377.5	1275.2	206.6	275.4	31.1	1.5	2.1	1.9
balance-sheet.row.inventory	4572.2	1261	1348.5	1284.8	1090.3	55.9	70	73.1	68.3	43.5	45.8	51.3	37.7	45.9	26	28.1	16.1	25.8	25.5	37.7	40.2	69.8	53.1	52	37.6	26.4	25.7	20.7
balance-sheet.row.other-current-assets	1103.08	97.7	753.8	839.1	1347.2	2979.9	3694.4	3839.6	39.2	30.4	125	16	7.4	-26.4	-66	-55.9	-87.4	-168.6	-74.4	-267.6	-662	-560.5	-56.5	-97.9	105.1	105.7	114.4	51.4
balance-sheet.row.total-current-assets	44377.48	12061.4	10386.9	11703.4	10487.9	9596.7	8681.5	8389	8108.7	7602.7	1491	1344.3	724.1	226.4	224.7	174.8	149.7	242.8	138.3	371.1	762.2	1158.7	357.4	455	506	142.3	146.2	78.6
balance-sheet.row.property-plant-equipment-net	43245.73	10882.8	10512.3	10129.5	9163.8	3792.2	3432.9	3222	3006.9	2681.7	2530.2	2415.4	1736.9	38	41.3	107.1	118	178.8	210.1	293.1	371.9	432.2	304.2	175.7	91.9	88	84.6	86.4
balance-sheet.row.goodwill	2143.64	535.9	535.9	535.9	535.9	264.2	264.2	264.2	264.4	264.4	264.4	264.2	0	0	0	0	2.9	97	270.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2280.79	584.6	574.2	551.3	504.5	375.1	346.3	314.8	260.5	229	225.4	211.2	167.3	17.4	18.6	49.4	51.5	58.6	61.4	68.7	66.1	68.5	62.8	52	34.7	35.8	37	38
balance-sheet.row.goodwill-and-intangible-assets	4424.43	1120.5	1110.2	1087.2	1040.5	639.3	610.5	579	524.9	493.4	489.8	475.4	167.3	17.4	18.6	49.4	54.4	155.6	61.4	68.7	66.1	68.5	62.8	52	34.7	35.8	37	38
balance-sheet.row.long-term-investments	14133.37	3353.3	3054.6	803.3	667.8	417.2	-32.1	0	2370.9	0	0	0	0	0	0	0	0	0	195.7	26.4	-1.1	-3.8	-7.6	-16.4	0	0	0	0
balance-sheet.row.tax-assets	95.1	22.7	25.4	18.6	15.1	11.9	12	11.7	9.9	9.2	8.2	7.6	4.3	3.6	3.2	5	6.1	5.1	7.7	0	1.1	1.3	2.4	0	0	0	0	0
balance-sheet.row.other-non-current-assets	8286.88	1839.5	2021.3	1858.5	2065.5	1266.3	2036.3	2218.6	11.6	1888.1	1039	841.8	750.9	1	9.7	15.8	24.5	30.7	-7.7	0.6	-0.1	10	10	5	8.8	3.8	1.8	1.7
balance-sheet.row.total-non-current-assets	70185.52	17218.8	16723.9	13897.1	12952.6	6126.9	6059.6	6031.3	5924.1	5072.3	4067.1	3740.2	2659.5	60	72.8	177.3	203	370.2	467.2	388.9	437.9	508.2	371.8	216.3	135.3	127.7	123.4	126.1
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
balance-sheet.row.total-assets	114563	29280.2	27110.8	25600.5	23440.5	15723.6	14741.1	14420.3	14032.8	12675	5558.2	5084.5	3383.6	286.5	297.5	352.1	352.6	613	605.5	759.9	1200.2	1666.8	729.3	671.3	641.3	270	269.6	204.7
balance-sheet.row.account-payables	14689.53	3705.8	3710.1	3609.4	2905.5	1348.3	975	995.1	932.9	795.8	734.7	614.3	487.1	11.9	16	19.8	18.6	29.6	22.8	41.3	39.1	449.1	22.8	10	11.3	11	22	25.5
balance-sheet.row.short-term-debt	6418.41	1841.4	1036.3	166.7	148.1	119.3	0	0	0	0	254.5	658.5	475	181.4	232.9	340.2	437.1	532.9	579.5	606.4	670	617.1	170.5	81.1	63	93.1	97.5	40
balance-sheet.row.tax-payables	193.07	0.8	35.2	55.5	34.5	15.9	14.3	12.9	21.4	15.8	5.2	8	11.5	71.8	71.3	65.4	63.6	38.8	18.4	12.8	11.1	11.6	0.3	1.2	3.3	2.3	4.6	0.8
balance-sheet.row.long-term-debt-total	781.75	137.4	203.3	256.1	4.2	0	0	0	0	0	0	0	160	0	0	0	34.3	34.3	34.4	23.9	49	0.1	25	71	61.5	10.7	4.3	3.2
Deferred Revenue Non Current	326.45	98.5	78.9	98.3	108.8	1401.5	1404.4	1394.1	1319.3	1210.6	1091.4	0	0	0	0	0	0	0	0	0	-84.8	0	-24.9	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-89.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	4182.95	2166.3	1200.1	3.2	1014.8	-564.9	1692.6	1607.2	1560.5	1406.1	1022.3	845.9	473.6	27.5	31.4	126.4	4.6	9.2	392.5	395.3	111	30.8	1.8	0.3	0.2	0.5	2.6	2.2
balance-sheet.row.total-non-current-liabilities	13679.8	3292.3	3388.4	3323.9	2906.2	1436.1	1427.7	1441.1	1425.6	1215.1	1095.9	957.5	949.6	0	50.1	49.9	192.9	401.7	34.4	23.9	49	1	26.6	71	61.2	11	4.6	3.4
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
balance-sheet.row.capital-lease-obligations	781.75	137.4	203.3	256.1	392.6	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	53616.21	13973.9	12169.7	11096.4	9552.2	4720.9	4095.3	4043.4	3919.1	3417	3351.1	3271	2533.4	485.8	595.9	835.7	926.4	1206.6	1213.6	1284.8	1013.6	1162.7	247.2	188.7	172.7	134.2	152.6	96.7
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
balance-sheet.row.common-stock	7846.04	1961.5	1961.5	1961.5	1961.5	1541.9	1541.9	1541.9	1541.9	1541.9	541.9	541.9	386.7	118.9	118.9	118.9	118.9	118.9	96.5	96.5	96.5	96.5	96.5	96.5	96.5	60.5	60.5	55
balance-sheet.row.retained-earnings	13910.37	3447.8	3209.3	2838.5	2287.5	2908.7	2584	2311.3	1891.4	1357.8	906.2	549	300.7	-649.6	-754.1	-938.5	-1022.9	-1042.2	-942.6	-957.4	-290.1	3.9	40.4	39.7	40.3	24.6	13.5	12.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	19748.37	509.6	473.9	424	389.3	373.4	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	17806.6	8903.3	8903.3	8903.1	8903	6178.6	6520	6523.6	6673.3	6349.6	749.3	722.6	154.9	327.6	333.8	333.2	327.6	327.6	237.1	334.9	351.2	347.9	341.3	342.3	328.1	47	43	40.5
balance-sheet.row.total-stockholders-equity	59311.38	14822.2	14548.1	14127.2	13541.4	11002.7	10645.8	10376.9	10106.6	9249.3	2197.4	1813.6	842.3	-203.1	-301.4	-486.4	-576.3	-595.6	-609	-526	157.6	448.3	478.2	478.5	464.9	132.2	117	107.9
balance-sheet.row.total-liabilities-and-stockholders-equity	114563	29280.2	27110.8	25600.5	23440.5	15723.6	14741.1	14420.3	14032.8	12675	5558.2	5084.5	3383.6	286.5	297.5	352.1	352.6	613	605.5	759.9	1200.2	1666.8	729.3	671.3	641.3	270	269.6	204.7
balance-sheet.row.minority-interest	1536.88	385.5	393	376.9	346.9	2625.6	0	0	7.1	8.7	9.7	0	7.8	3.8	3	2.8	2.6	2	0.9	1.1	28.9	55.8	3.9	4.1	3.7	3.7	0	0
balance-sheet.row.total-equity	60848.26	15207.8	14941.1	14504.1	13888.3	13628.3	10645.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	114563	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	14885.28	3985.1	3081.9	823	856.4	693.1	1054	1213.2	1355	964.5	211.7	118.8	36.1	1	9.7	15.8	8.3	18.1	195.7	26.5	-0.8	-3.3	-5.6	-13.3	7.5	0	0	0
balance-sheet.row.total-debt	7200.16	1978.9	1239.6	422.9	540.7	119.3	0	0	0	0	254.5	658.5	635	181.4	232.9	340.2	471.4	567.2	613.9	630.3	719	617.1	195.5	152.1	124.5	103.8	101.8	43.2
balance-sheet.row.net-debt	-16539.22	-4549.2	-4115.7	-6600.7	-5100.7	-5217.4	-4122	-3728.1	-7354.1	-6893.9	-635.5	-171.3	220.1	122.2	156.3	287.3	453.7	557.9	608.5	625.9	712.8	243.5	43.1	-70.2	-200.2	95.2	97.8	38.6

现金流量表

在 Wasu Media Holding 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 7.996 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 660.66. 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-4227476466.000. 与上一年相比， 3.864 发生了变化. 在同一时期，公司记录了 1690.47, 0 和 -1183.87，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-407.65 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 -48.16，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
cash-flows.row.net-income	646.06	689	807.2	926.8	951.7	645.5	644.2	641.2	600.6	532.6	383.9	255.4	173.8	105.3	184.6	85.1	19.9	7.1	13.6	-678.7	-294	-37.2	28.4	14.3	22.2	15.2
cash-flows.row.depreciation-and-amortization	504.24	1690.5	953.4	898.3	756.7	384.5	364.7	344.3	316.7	304.2	283.4	194.3	177.2	8.6	10	12.4	20.3	22.6	33.8	37.3	36.5	26.2	15.5	6.4	7	8.3
cash-flows.row.deferred-income-tax	-0.55	2.7	-6.8	-11	-25.8	11.3	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	-3860.8	6.8	11	25.8	-11.3	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	-1140.56	-479.9	-929.2	404.3	-282.7	389.2	-12.4	46.3	263.1	67.5	379.9	96.7	52.2	-61.4	-57.7	-20.8	18.6	-28.7	78	0.6	16.3	-373.5	-20.7	-4.1	-34.6	-10.9
cash-flows.row.account-receivables	-1065.15	-1065.1	-514.3	-398.2	-588.5	-1034.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-75.41	-75.4	-282.8	-258.6	-411.9	-2.7	3.1	-4.8	-37.9	0.9	4.9	-82.4	-58.4	-19.9	2.1	-12	10	-0.3	5.7	7.6	21.1	35.9	-24.5	-14.6	-11.3	-0.7
cash-flows.row.account-payables	0	660.7	-125.3	1072	743.4	1034.9	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	0	-6.8	-11	-25.8	391.9	-15.4	51.1	300.9	66.6	375	179.1	110.5	-41.5	-59.9	-8.8	8.6	-28.4	72.3	-7	-4.7	-409.4	3.8	10.5	-23.3	-10.2
cash-flows.row.other-non-cash-items	126.7	3985.9	704.8	577.1	496.4	223.1	198.3	231.8	304.9	302.6	298.4	326.3	278.1	-73.5	-138.5	-81	-46.3	16.5	-92.5	653.8	157.5	36.1	4.1	3.4	7.5	7.9
cash-flows.row.net-cash-provided-by-operating-activities	1895.17	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	-1614.55	-1641.4	-1493.2	-1982.7	-1571.7	-1172.6	-932.3	-948.8	-1043.4	-795	-773.2	-467.1	-543.7	-4.6	-1.6	-2.1	-1.4	-0.9	-22.6	-3.5	-3.6	-8.5	-159.9	-90.9	-22.8	-13
cash-flows.row.acquisitions-net	-2.72	-2.4	5.7	26.5	-11.7	19.5	0	2.5	0.5	0.7	4.7	-42.2	0	0	0	0	0	2.2	0.1	0	4	0.1	0	0	0	0
cash-flows.row.purchases-of-investments	-4668.79	-4705.2	-23.4	-23.6	-545.4	-18	0	-60	-29.5	-713.4	-228.6	-703.6	0	0	0	0	0	-3.5	-4.7	0	-32.9	-119.4	-27.9	0	-11.4	0
cash-flows.row.sales-maturities-of-investments	2076.15	2121.6	61.6	201.3	228.4	117.6	140.5	9.7	11.6	19.8	28.1	6.8	0	26.7	77.7	0	0	209.4	3	0.6	8.4	1.5	2.3	2.7	0	0
cash-flows.row.other-investing-activites	2218.6	0	580.3	-942.6	572.2	1345.6	384.4	-499.5	-507.5	-4321.4	105	48.3	76.2	3.7	49.4	132.7	1.4	0.4	17.6	-0.1	-3.6	0.9	57.4	-56.6	0.3	0
cash-flows.row.net-cash-used-for-investing-activites	-1991.31	-4227.5	-869.1	-2721.1	-1328.2	292.1	-407.4	-1496.1	-1568.2	-5809.2	-863.9	-1157.8	-467.5	25.8	125.5	130.6	0	207.7	-6.6	-3	-27.7	-125.4	-128.2	-144.8	-33.9	-13
cash-flows.row.debt-repayment	-1760.86	-1183.9	-1501.9	-83.7	0	-13.9	0	0	0	-254.5	-668.5	-505	-588.2	-41.2	-116.2	-72.6	-3.8	-183.4	-24.5	-8.7	-596.3	-164	-43.5	-89.4	-6.8	-26.9
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	-440.87	-407.6	-387.9	-315	-903	-315.3	-286.7	-200.7	-50.2	-4.6	-20.5	-41.8	-47.8	-0.7	0	0	-0.2	-26.2	-1.1	-3.5	-16.9	-18	-17.2	-11.6	-8	-7.4
cash-flows.row.other-financing-activites	2492.8	-48.2	2042.6	18.9	-1659.9	13.9	0	0	0	6506.6	264.5	1227.8	400	20.1	15.7	-18.6	0	-34.6	0.3	0.4	357.2	876.9	91.7	123.5	362.6	31.5
cash-flows.row.net-cash-used-provided-by-financing-activities	406.9	618.1	152.8	-379.8	-2562.9	-315.3	-286.7	-200.7	-50.2	6247.5	-424.5	681	-236	-21.8	-100.5	-91.2	-4	-244.2	-25.3	-11.8	-256	694.9	30.9	22.5	347.8	-2.8
cash-flows.row.effect-of-forex-changes-on-cash	1934.41	2754.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	22.9	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	2245.17	1172.8	819.9	-294.5	-1969.1	1619.1	500.8	-433.2	-133	1645.1	57.2	396	-22.2	-17	23.3	35.1	8.5	3.8	1	-1.8	-367.4	221.2	-70	-102.4	316	4.7
cash-flows.row.cash-at-end-of-period	13860.26	6528.1	3348.2	2528.4	2822.8	4079.2	2460.2	1959.3	2392.5	2525.6	880.5	823.3	403.1	59.1	76.1	52.8	17.8	9.3	5.4	4.4	6.2	373.6	152.4	222.3	324.7	8.7
cash-flows.row.cash-at-beginning-of-period	11615.08	5355.3	2528.4	2822.8	4791.9	2460.2	1959.3	2392.5	2525.6	880.5	823.3	427.3	425.4	76.1	52.8	17.8	9.3	5.5	4.4	6.2	373.6	152.4	222.3	324.7	8.7	3.9
cash-flows.row.operating-cash-flow	1895.17	2027.4	1536.2	2806.4	1922.1	1642.3	1194.9	1263.6	1485.3	1206.8	1345.6	872.8	681.3	-21	-1.7	-4.3	12.5	17.5	32.9	13	-83.6	-348.4	27.3	19.9	2.1	20.6
cash-flows.row.capital-expenditure	-1614.55	-1641.4	-1493.2	-1982.7	-1571.7	-1172.6	-932.3	-948.8	-1043.4	-795	-773.2	-467.1	-543.7	-4.6	-1.6	-2.1	-1.4	-0.9	-22.6	-3.5	-3.6	-8.5	-159.9	-90.9	-22.8	-13
cash-flows.row.free-cash-flow	280.62	386	42.9	823.8	350.3	469.7	262.6	314.8	441.9	411.8	572.4	405.6	137.7	-25.6	-3.3	-6.4	11	16.6	10.3	9.5	-87.2	-356.8	-132.7	-71	-20.7	7.5

利润表行

Wasu Media Holding Co.,Ltd 的收入与上期相比变化了 0.032%。据报告, 000156.SZ 的毛利润为 2657.23。该公司的营业费用为 2224.89，与上年相比变化了 0.883%. 折旧和摊销费用为 1690.47，与上一会计期间相比变化了 0.532%. 营业费用报告为 2224.89，显示0.883% 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-0.459%. 营业收入为 432.33，与上年相比变化了-0.459%. 净利润的变化率为 -0.131%。去年的净收入为689.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	9616.06	9685.7	9386.1	8483.7	7577.6	3710.7	3436	3209.3	3081.2	2858.6	2411.6	1801.2	1508.6	1037.7	873.4	751.9	566.3	455.5	339.6	360.9	357.7	169.1	147.7	132.6	133.9	114.6	123.8	81.1
income-statement-row.row.cost-of-revenue	6740.79	7028.5	6455.5	5758	5107.8	2336.7	2037.7	1776.2	1698	1593.8	1395.4	1006	864.1	915.1	779.7	641.1	492.3	405.8	303.9	333.1	347.5	132.6	113.7	101	95.9	80.8	91.6	57.7
income-statement-row.row.gross-profit	2875.27	2657.2	2930.6	2725.7	2469.8	1374	1398.3	1433.1	1383.2	1264.8	1016.3	795.2	644.5	122.6	93.8	110.8	74	49.7	35.8	27.7	10.2	36.4	34	31.6	38	33.8	32.2	23.4
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
income-statement-row.row.research-development	587.06	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	238.25	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	894.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-55.12	29.4	538.1	450.2	457.1	180.3	-8.7	-6.2	45.1	54.8	63	71.4	66.4	79.7	90.8	124	208.7	58.9	-62.7	-306.6	-111.3	-0.3	-0.4	2.6	3.4	0.7	-0.5	1.7
income-statement-row.row.operating-expenses	2418.44	2224.9	2205.4	1936.5	1692.7	923.5	873.4	899.8	850.6	744.1	654.2	527.8	475.9	80.3	69.5	101.9	75.6	64.1	-10.2	375.6	190.6	55.3	24.5	14.5	9.8	11.5	15.5	5.7
income-statement-row.row.cost-and-expenses	9159.23	9253.4	8660.9	7694.5	6800.5	3260.2	2911.1	2675.9	2548.6	2337.9	2049.6	1533.8	1340	995.4	849.2	743	567.9	469.9	293.7	708.8	538	187.9	138.2	115.5	105.7	92.2	107.1	63.4
income-statement-row.row.interest-income	194.84	187.2	157.7	171.4	170.4	133.4	116.9	105.9	116.9	35.2	6.3	4.7	4.7	0.9	0.2	0	0	0.1	0.3	0.2	4.3	0	4.8	5.5	1.6	0	0	0
income-statement-row.row.interest-expense	64.95	57.4	33.9	19.3	10.7	128.9	108.7	102.2	0	4.1	19.9	41.7	47.6	14.9	15.2	22.5	35.4	47.3	46.7	43.8	30.9	17.5	9.5	7.3	7.3	7.5	6.1	3.8
income-statement-row.row.selling-and-marketing-expenses	894.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	136.18	287.9	6.9	-5.4	-8.7	188.5	129	108.6	79.8	26.2	24.9	-11.1	10.2	76.4	174.3	83.9	45.8	41.3	-124.9	-344.7	-140.7	-13.5	-2.8	-0.2	-3.7	-6.8	-6.5	-3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-55.12	29.4	538.1	450.2	457.1	180.3	-8.7	-6.2	45.1	54.8	63	71.4	66.4	79.7	90.8	124	208.7	58.9	-62.7	-306.6	-111.3	-0.3	-0.4	2.6	3.4	0.7	-0.5	1.7
income-statement-row.row.total-operating-expenses	136.18	287.9	6.9	-5.4	-8.7	188.5	129	108.6	79.8	26.2	24.9	-11.1	10.2	76.4	174.3	83.9	45.8	41.3	-124.9	-344.7	-140.7	-13.5	-2.8	-0.2	-3.7	-6.8	-6.5	-3
income-statement-row.row.interest-expense	64.95	57.4	33.9	19.3	10.7	128.9	108.7	102.2	0	4.1	19.9	41.7	47.6	14.9	15.2	22.5	35.4	47.3	46.7	43.8	30.9	17.5	9.5	7.3	7.3	7.5	6.1	3.8
income-statement-row.row.depreciation-and-amortization	569.81	1690.5	1103.2	997.1	862.5	384.5	364.7	344.3	316.7	304.2	283.4	194.3	177.2	8.6	10	12.4	20.3	22.6	33.8	37.3	36.5	26.2	15.5	6.4	7	8.3	6.3	3.8
income-statement-row.row.ebitda-caps	1164.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	594.59	432.3	799.8	934.9	951.1	476.4	662.6	648.2	572.1	509.1	337.2	191.1	116	39	108.8	-29.3	-161.2	-24.6	-19.5	-392.9	-209.1	-32.2	8	14.7	23.5	15.3	10.4	14.2
income-statement-row.row.income-before-tax	730.77	720.2	806.7	929.6	942.4	664.9	653.9	641.9	612.3	546.8	386.9	256.3	178.8	118.7	198.5	92.8	44.2	26.9	-80.5	-696	-320.7	-32.4	7.1	17.2	25.6	15.8	10.1	15.3
income-statement-row.row.income-tax-expense	26.9	15.3	-0.5	2.8	-9.4	19.4	9.7	0.7	11.7	14.3	3	0.9	5	13.4	14	7.6	24.3	19.9	4.1	-329.7	0.1	4.7	5.8	2.9	3.4	0.6	1	1.8
income-statement-row.row.net-income	646.06	689	792.6	906.8	843.7	645.5	644.2	641.3	602.2	533.6	383.8	253.9	174.6	104.5	184.4	84.4	19.2	6.9	14.1	-667.3	-294	-35.3	1.4	14.5	22.3	15.2	9	13.4