Dong-E-E-Jiao Co.,Ltd.

符号: 000423.SZ

SHZ

58.6

CNY

今天的市场价格

35.8892
市盈率
1.1621
PEG比率
37.74B
MRK市值
0.02%
DIV收益率

Dong-E-E-Jiao Co.,Ltd. (000423-SZ) 财务报表

Q: 什么是 Dong-E-E-Jiao Co.,Ltd. (000423.SZ) 总资产是多少？

Dong-E-E-Jiao Co.,Ltd. (000423.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 Dong-E-E-Jiao Co.,Ltd. (000423.SZ). 的默认数据。公司收入显示 2517.03 M 的平均值，即 0.113 % 增长率。整个期间的平均毛利润为 1575.263 M，即 0.145 %. 平均毛利率为 0.585 %. 公司去年的净收入增长率为 0.475 %，等于 0.542 % % 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 Dong-E-E-Jiao 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 0.053. 在流动资产领域，000423.SZ 的报告货币为10536.889. 这些资产中的很大一部分，即 8336.771 是现金和短期投资。与去年的数据相比，该部分的变化率为0.153%. 公司的债务概况显示，以报告货币计算的长期债务总额为 31.023. 这一数字表明，-0.228% 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 10719.015. 这方面的年同比变化率为 0.038%. 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1168.047，存货估值为 1012.46，商誉估值为 0.91（如有. 无形资产总额（如果有）按 322.5 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	32282.67	8336.8	7230.8	5715.2	2888.1	2555.9	2135.9	1725.3	1414.7	1658.6	2549.8	2213.8	2687.6	1502.6	1133.1	1973.6	539.8	569.1	481.8	290.5	337.8	192.7	222.7	332.4	399.4	86.8	72.9	15	7.2	9.7	0	0
balance-sheet.row.short-term-investments	7951.12	2511.3	1860.8	2466.8	1435.8	633.8	-197.3	-68.5	-78.5	-58.9	-15.3	-12.7	0	0	0	0	0	0	0	0	0	0	0	0	19.5	0	10	0	0	0	0	0
balance-sheet.row.net-receivables	4429.02	1168	1298.2	1239.3	2380.7	2027.4	2545.2	1283.5	748.8	780.6	414.4	539.7	437.7	216.8	254.3	238.8	464.6	371.1	342.5	452.1	282.4	285.9	232.7	192.9	3.7	0	0	0	4.3	4	0	0
balance-sheet.row.inventory	4297.45	1012.5	1238.6	1645.9	2477.6	3521.7	3366.9	3606.9	3014.2	1725.5	1464.3	551	400.8	311.1	193.8	202.7	190.9	150.4	127.9	114.1	106.5	98.9	115.1	94.1	76.9	74.9	74.8	0	83.8	43.8	0	0
balance-sheet.row.other-current-assets	75.96	19.6	16.1	21.2	26.7	89.2	2720.1	3024.6	2405.2	2268.4	998.1	777.9	643.2	1250	920.4	30	-34	-26.6	-22.5	-89.3	-38.5	-67.2	-61.8	-48.4	93.9	153.3	102.6	168.4	91.2	55.1	81.2	95.3
balance-sheet.row.total-current-assets	41085.1	10536.9	9783.7	8621.5	7773.1	8194.2	10768.1	9640.3	7582.8	6433	5426.7	4082.5	4169.3	3280.5	2501.6	2445.1	1161.3	1063.9	929.8	767.4	688.1	510.3	508.6	570.9	574	315	250.2	183.4	186.5	112.6	81.2	95.3
balance-sheet.row.property-plant-equipment-net	7686.07	1886	2021.9	2129.9	2251.8	2253.9	1989.5	1927	1722.2	1539.1	1462.7	1203.9	809	581.6	484.2	388	347.7	331.8	288.7	277.7	278.7	320.5	288.1	217.6	194	158	144.2	139	109.8	88.1	0	0
balance-sheet.row.goodwill	3.66	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	1	1	0.8	0.8	0.8	0.8	0.8	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1288.81	322.5	332.1	409	442	433.1	429.7	334.3	189.2	203.7	233.5	184.4	151.7	146.3	128	124.9	80.9	84.9	86.1	93.8	72.2	74.1	73.1	76.7	76.9	46	48.1	12.5	12.8	13.5	0	0
balance-sheet.row.goodwill-and-intangible-assets	1292.47	323.4	333	409.9	442.9	434	430.6	335.3	190.1	204.6	234.5	185.4	152.4	147.1	128.7	125.6	81.6	85.6	86.1	93.8	72.2	74.1	73.1	76.7	76.9	46	48.1	12.5	12.8	13.5	0	0
balance-sheet.row.long-term-investments	-7592.22	-2425.6	-1735.4	-2335	-1269.1	-387.7	444.7	226.2	203.1	202.9	160.3	134.3	0	0	0	0	0	0	0	0	0	0	0	0	6.6	0	10.2	0	0	0	0	0
balance-sheet.row.tax-assets	1129.3	275.5	266.9	189.8	149	244	144.6	139.4	112.8	99.6	67.6	45.6	62.7	50.7	54.2	34	17.1	9.5	0	0	0	0	0	0	0	0	10	0	0	0	0	0
balance-sheet.row.other-non-current-assets	8557.16	2710.1	1961.3	2612	1602.3	915.3	92.5	107.9	138.5	129.8	108.2	328	132.3	166.4	429	124	285.5	116	113.4	112.8	114.1	114.5	112.5	120.7	19.5	16.1	0.1	8.1	5	0.3	73.7	60
balance-sheet.row.total-non-current-assets	11072.77	2769.4	2847.6	3006.5	3176.9	3459.5	3101.8	2735.7	2366.7	2176	2033.3	1897.2	1156.3	945.8	1096.1	671.6	731.9	543	488.2	484.3	465.1	509.2	473.7	415	297.1	220.2	212.5	159.6	127.7	101.9	73.7	60
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	78.3	0
balance-sheet.row.total-assets	52157.87	13306.3	12631.4	11628	10950	11653.7	13870	12376	9949.6	8609	7459.9	5979.7	5325.7	4226.3	3597.7	3116.7	1893.2	1606.9	1418	1251.7	1153.2	1019.4	982.3	985.9	871	535.2	462.7	342.9	314.1	214.5	233.3	155.3
balance-sheet.row.account-payables	975.84	275.1	238.1	258.3	191.6	599.9	476.7	860.3	392.6	168	235.3	88.6	170.9	112	193.6	168.3	102.4	83.2	64.6	73.8	59.4	37.4	31.3	22.2	9.6	9.1	34.4	11	24.9	12.7	0	0
balance-sheet.row.short-term-debt	65.22	20.3	24	18.2	4.1	312.3	0	0	0	80	0	0	0	0	0	0	1	4	0	0	0	0	5	42.5	13.8	59.8	11.9	36.4	36.4	38	0	0
balance-sheet.row.tax-payables	642.36	113.4	168.1	191.7	48.8	49.9	770.6	370.7	158.3	97.9	85.7	47.3	168.6	126.2	102.1	121.2	69.3	64.4	53.2	36.8	21.4	11.7	15.9	2.6	15.4	16.8	14.4	9	4.6	5.1	0	0
balance-sheet.row.long-term-debt-total	131.19	31	42.4	47.6	37.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	34.9	0	14.3	7.7	19	34.3	22.6	0	0
Deferred Revenue Non Current	265.19	65.7	75.8	89.6	67.7	56.1	75	63	72.2	69.7	75.5	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	18.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	140.65	51.4	1242.8	25.5	547.1	268.2	1989.3	1581.2	1098	389.2	1121.6	709.7	761.8	573.2	525.2	444.6	92.9	55	230.9	128.8	72	84.4	8.7	9.8	5.7	75.7	41.8	35.4	21.1	27.4	44.3	47.5
balance-sheet.row.total-non-current-liabilities	644.82	159	179.9	199.5	131.3	56.5	75	63	72.9	71	75.5	97.1	81.7	66.1	61.6	44.7	8.7	0	0	0	0	0	0	34.9	0	13.3	7.7	23.9	39.2	22.6	-44.3	-47.5
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	155	155.3
balance-sheet.row.capital-lease-obligations	131.19	31	42.4	47.6	37.1	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	0
balance-sheet.row.total-liab	9899.99	2565.7	2280.6	1632.7	1173	1630.6	2541	2504.5	1563.4	1526	1432.3	895.4	1014.5	751.2	780.3	657.6	443.3	344.3	295.6	202.6	131.4	121.8	188.9	217.5	144	158	95.8	121.3	126.6	106	155	155.3
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	2575.91	644	654	654	654	654	654	654	654	654	654	654	654	654	654	654	523.8	523.8	408.7	408.7	408.7	272.5	272.5	272.5	209.6	139.7	139.7	121	81.1	51.5	0	0
balance-sheet.row.retained-earnings	36200.7	9208.6	8816.4	8461.5	8219.3	8391.9	9473.9	7977.7	6522	5192.7	4090.9	3183.2	2438.1	1699.7	1124.1	826.2	574.7	423.4	305.2	248.4	250.4	206.5	124.1	118.2	92.2	77.6	73	40.9	33.6	13.8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	2754.5	508.5	510.9	509.6	510.2	509.7	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
balance-sheet.row.other-total-stockholders-equity	640.13	358	348	348	348	419.3	1174.1	1212.6	1183.2	1167.1	1177.5	1165.2	1154.4	1070.1	965.3	909.3	306.8	275.3	375.7	360.4	341.4	403.4	389	376.2	425.3	159.8	154.1	59.7	72.9	43.2	0	0
balance-sheet.row.total-stockholders-equity	42171.24	10719	10329.2	9973	9731.4	9974.9	11302.1	9844.3	8359.2	7013.8	5922.4	5002.4	4246.6	3423.8	2743.4	2389.5	1405.3	1222.5	1089.7	1017.5	1000.5	882.4	785.6	766.9	727	377.2	366.9	221.7	187.6	108.4	78.3	70.3
balance-sheet.row.total-liabilities-and-stockholders-equity	52157.87	13306.3	12631.4	11628	10950	11653.7	13870	12376	9949.6	8609	7459.9	5979.7	5325.7	4226.3	3597.7	3116.7	1893.2	1606.9	1418	1251.7	1153.2	1019.4	982.3	985.9	871	535.2	462.7	342.9	314.1	214.5	233.3	155.3
balance-sheet.row.minority-interest	86.64	21.5	21.5	22.3	45.6	48.1	26.9	27.2	27	69.2	105.2	81.9	64.6	51.3	74	69.6	44.6	40.1	32.8	31.6	21.2	15.2	7.8	1.5	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	42257.88	10740.6	10350.8	9995.4	9777	10023.1	11329	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	52157.87	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	358.89	85.7	125.3	131.8	166.7	246	247.3	157.7	124.6	144.1	145	121.6	118.8	159	423.2	120.3	282	112.3	113.1	112.3	111	111	111.1	120.6	26.1	16.1	20.1	0	0	0	0	0
balance-sheet.row.total-debt	196.41	51.3	66.5	65.8	4.1	312.3	0	0	0	80	0	0	0	0	0	0	1	4	0	0	0	0	5	77.4	13.8	59.8	11.9	55.5	70.7	60.6	0	0
balance-sheet.row.net-debt	-24135.15	-5774.2	-5303.6	-3182.6	-1448.2	-1609.9	-2135.9	-1725.3	-1414.7	-1578.6	-2549.8	-2213.8	-2687.6	-1502.6	-1133.1	-1973.6	-538.8	-565.1	-481.8	-290.5	-337.8	-192.7	-217.7	-255	-366.1	-27	-51	40.5	63.5	50.9	0	0

现金流量表

在 Dong-E-E-Jiao 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 -0.095 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-1.536 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 303.43. 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-718144353.720. 与上一年相比， -2.218 发生了变化. 在同一时期，公司记录了 161.79, 5.02 和 0，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-758.66 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 -20.32，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	1273.95	1151.8	779.2	438.9	41	-445.4	2086.6	2044	1855.1	1637.8	1372.3	1219.7	1053.6	870.3	594.1	407.1	296.1	210.6	158.6	114	134.6	96.8	86.8	109.7	84.4	45.1	37.8
cash-flows.row.depreciation-and-amortization	4.38	161.8	167.2	161.9	153	137.8	113.8	106.3	102.9	94.1	73.9	56	54.8	46.5	47.6	44.4	34.3	33	37.6	32.8	24.6	20.4	23.7	20.5	16.5	10.9	8.7
cash-flows.row.deferred-income-tax	0	-7.3	-73.6	-41.1	95	-98.9	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	0	7.3	73.6	41.1	-95	98.9	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	378.02	674.2	1170.9	1889.7	219.6	-918.7	-1135	-331.7	-1235.6	-615.9	-705.6	-365.3	-150.6	-161.6	26.1	367.9	-34.8	-2.7	120.7	-90.1	-21.5	-22.5	-9.2	-78.4	68.3	-82	-1.1
cash-flows.row.account-receivables	140.16	140.2	862.1	1048.4	-434.7	418.2	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	237.85	237.9	404.2	646.2	850.1	-150	216.9	-592.7	-1308.8	-258.3	-912.5	-152.1	-89.7	-117	-20.5	-11.7	-40.9	-22.4	-13.9	-7.5	-7.7	17.4	-21	-17.2	-2.1	-1.3	-1.8
cash-flows.row.account-payables	0	303.4	-21.7	236.3	-290.8	-1079.8	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	-7.3	-73.6	-41.1	95	-107.2	-1351.9	261	73.2	-357.6	206.9	-213.3	-60.9	-44.5	46.7	379.6	6.1	19.7	134.6	-82.6	-13.8	-39.9	11.8	-61.2	70.4	-80.7	0.6
cash-flows.row.other-non-cash-items	317.77	-34.4	27.5	310.4	387.3	106.4	-56.4	-61.2	-97.8	-138.3	-83.5	-31.4	-99.7	-45.5	-32.1	-6.7	1.2	-0.6	-5	10.7	-0.6	7.5	-3.5	-6.9	6.7	6.8	3
cash-flows.row.net-cash-provided-by-operating-activities	1974.11	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	-62.04	-54.5	-45.6	-24.7	-102.8	-336.1	-249.3	-313.9	-350.6	-284.3	-275.7	-481.1	-280.8	-224.3	-136.5	-122.5	-51.4	-78.3	-36.4	-45.6	-26.7	-48.4	-83.8	-65.2	-47.3	-21.9	-14.5
cash-flows.row.acquisitions-net	7.75	7.9	0.1	8.9	1.2	-1	0	1.8	63.1	5.3	-0.1	12.5	282.9	12.2	3.8	2.5	52.2	78.4	0	0	0	49.1	0	65.4	52.5	0	0.7
cash-flows.row.purchases-of-investments	-5411.43	-5311.4	-4688	-6560	-2830	-2970	-3817	-3722.8	-2749.5	-4762.4	-1906	-2820	-1984.7	-2615.6	-1478.6	-39.4	-207.1	-4.6	-1.6	0	0	-6.5	0	-87.6	-30.4	0	-44.7
cash-flows.row.sales-maturities-of-investments	5164.29	4634.8	5319.9	5606.5	1945.2	5122	4139.8	3187.1	2694.8	3625.5	2580.4	2088.4	2808.6	2633.8	343.2	26.2	190.8	6.7	0	4.2	6.3	1.7	2.3	25.1	0.3	14	1
cash-flows.row.other-investing-activites	14.58	5	3.1	6.6	16.9	21.7	-9.3	13.9	12.7	15.5	2.6	0.2	-280.8	7.4	9.3	-1.2	-51.4	-78.3	1.4	2.4	35.3	-48.4	0.1	-65.2	-47.3	1.5	-3.5
cash-flows.row.net-cash-used-for-investing-activites	-286.84	-718.1	589.5	-962.6	-969.5	1836.6	64.1	-834	-329.5	-1400.4	401.2	-1199.9	545.3	-186.5	-1258.9	-134.4	-66.9	-76	-36.6	-39	14.9	-52.4	-81.5	-127.5	-72.2	-6.4	-61
cash-flows.row.debt-repayment	0	0	-18.4	-16.8	-42.2	-11	-46.1	0	0	0	-14.1	-101.6	0	-55	0	-4	-9.7	-8	0	0	0	-35	-119.4	-76.5	-75.9	-23.6	-71.3
cash-flows.row.common-stock-issued	0	0	0	0	122.6	19.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	-122.6	-227.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	-758.7	-419.4	-197.4	-147.4	-715.3	-620.8	-613.4	-528.3	-523.9	-460.5	-457.9	-217.4	-196.5	-212.6	-104.7	-104.8	-82	-84	-81.7	-9.2	-69.7	-59.7	-41.9	-32.3	-2.5	-2.2
cash-flows.row.other-financing-activites	-97.75	-20.3	0	-12.1	-115.3	4	4.4	0.6	-10.8	55.3	52.6	106.7	-0.8	97.8	-3.6	705.4	4.8	12	0	6.1	2.2	24.8	53	153.5	297.6	75.6	134.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-856.41	-779	-437.7	-226.4	-304.9	-930.3	-662.5	-612.8	-539.1	-468.6	-422	-452.9	-218.3	-153.7	-216.2	596.8	-109.6	-78	-84	-75.7	-7	-79.8	-126.1	35.1	189.3	49.5	60.5
cash-flows.row.effect-of-forex-changes-on-cash	-48.66	0	0	0	0	0	0	0.1	0.2	0.1	-0.3	0	0	-0.1	-0.3	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	770.26	456.3	2296.6	1611.9	-473.5	-213.7	410.6	310.6	-243.9	-891.3	636	-773.8	1185	369.5	-839.6	1275.1	120.3	86.3	191.3	-47.2	145.1	-30	-109.7	-47.5	293.1	23.9	47.9
cash-flows.row.cash-at-end-of-period	24218.18	5797.1	5340.8	3044.2	1432.3	1902.1	2135.9	1725.3	1414.6	1658.6	2549.8	1913.8	2687.6	1502.6	1133.1	1964.5	689.5	569.1	481.8	290.5	337.8	192.7	222.7	332.4	379.9	86.8	62.9
cash-flows.row.cash-at-beginning-of-period	23447.92	5340.8	3044.2	1432.3	1905.8	2115.9	1725.3	1414.6	1658.6	2549.8	1913.8	2687.6	1502.6	1133.1	1972.7	689.5	569.1	482.8	290.5	337.8	192.7	222.7	332.4	379.9	86.8	62.9	15
cash-flows.row.operating-cash-flow	1974.11	1953.4	2144.9	2800.9	800.8	-1120	1009	1757.4	624.6	977.6	657.1	879.1	858	709.7	635.8	812.7	296.8	240.3	311.9	67.4	137.2	102.2	97.9	44.9	175.9	-19.2	48.4
cash-flows.row.capital-expenditure	-62.04	-54.5	-45.6	-24.7	-102.8	-336.1	-249.3	-313.9	-350.6	-284.3	-275.7	-481.1	-280.8	-224.3	-136.5	-122.5	-51.4	-78.3	-36.4	-45.6	-26.7	-48.4	-83.8	-65.2	-47.3	-21.9	-14.5
cash-flows.row.free-cash-flow	1912.07	1899	2099.3	2776.2	698	-1456.1	759.7	1443.5	274	693.4	381.4	398	577.3	485.4	499.2	690.2	245.5	162	275.5	21.8	110.4	53.8	14	-20.3	128.7	-41.1	33.8

利润表行

Dong-E-E-Jiao Co.,Ltd. 的收入与上期相比变化了 0.167%。据报告, 000423.SZ 的毛利润为 3312.15。该公司的营业费用为 2082.96，与上年相比变化了 10.084%. 折旧和摊销费用为 161.79，与上一会计期间相比变化了 -0.285%. 营业费用报告为 2082.96，显示10.084% 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0.487%. 营业收入为 1360.29，与上年相比变化了0.487%. 净利润的变化率为 0.475%。去年的净收入为1150.88.

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	5099.61	4715.3	4041.8	3849	3409.4	2958.6	7338.3	7372.3	6317.1	5449.7	4009	4016.3	3056.1	2758.8	2463.8	2079.1	1686	1381.4	1069.4	938.2	881.3	747.7	569.9	452	405.4	280.3	223.9	189.6	157	177.1
income-statement-row.row.cost-of-revenue	1500.8	1403.1	1281.2	1450.9	1534.2	1548.8	2495.7	2577	2087.5	1928.7	1381.4	1466.6	805.3	933.4	1108.9	1062.3	849.4	646.8	472.2	446.1	427.5	381.4	226.3	167.9	146.1	110.9	99.2	77.6	86	108.9
income-statement-row.row.gross-profit	3598.8	3312.2	2760.6	2398.1	1875.3	1409.8	4842.6	4795.4	4229.6	3520.9	2627.6	2549.7	2250.8	1825.4	1354.9	1016.8	836.5	734.6	597.2	492.1	453.8	366.3	343.7	284.1	259.3	169.4	124.7	112	71.1	68.2
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	190.34	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	68.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	1625.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	4.97	2.5	377.6	320.7	304.1	221.5	3.3	-1.6	35.8	18.3	27.8	19.5	13.1	14.7	4.5	2.7	-1.2	0	-6.1	0.6	3.1	-0.5	-2.1	1.8	-0.7	9.4	0.8	2.3	0.7	-0.3
income-statement-row.row.operating-expenses	2237.26	2083	1892.2	1562.6	1361.7	1834.4	2473.1	2458.5	2180.3	1764.5	1171.6	1219.7	1149.7	872.7	712.1	569.1	503.5	443.8	371.9	330.5	267.8	224.9	206.2	177.8	150.5	115.6	83.9	71.1	37.9	42.4
income-statement-row.row.cost-and-expenses	3738.06	3486.1	3173.4	3013.6	2895.8	3383.2	4968.8	5035.5	4267.8	3693.3	2553	2686.2	1955	1806.1	1820.9	1631.4	1352.9	1090.6	844.1	776.6	695.3	606.3	432.4	345.7	296.6	226.5	183.1	148.7	123.9	151.3
income-statement-row.row.interest-income	90.43	96.8	72.6	39.7	31	24.9	18.7	15.1	22.4	21.1	42.2	52.9	22.2	25.2	22.3	17.7	12.5	8.2	5.2	4.1	3.6	5	6	9	1.6	0	0	0	0	0
income-statement-row.row.interest-expense	3.82	4	5.2	5.7	14.6	61.3	31.7	25.2	5.1	2.8	0.6	3.7	0.2	0.3	0	0	0.3	0.3	0.1	0.3	0	3.2	5.1	3.8	5.3	2.1	1.9	5.8	6.5	5.3
income-statement-row.row.selling-and-marketing-expenses	1625.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	4.97	2.5	-2.9	-362.3	-405.4	-80.7	74.4	71.3	146.9	170.8	157.3	107	143.5	83.5	58.2	25.7	8.2	9.2	0.5	6.2	5.2	1.1	0.3	11.8	-6.2	8.5	2.3	-2.8	-5.9	-5.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	4.97	2.5	377.6	320.7	304.1	221.5	3.3	-1.6	35.8	18.3	27.8	19.5	13.1	14.7	4.5	2.7	-1.2	0	-6.1	0.6	3.1	-0.5	-2.1	1.8	-0.7	9.4	0.8	2.3	0.7	-0.3
income-statement-row.row.total-operating-expenses	4.97	2.5	-2.9	-362.3	-405.4	-80.7	74.4	71.3	146.9	170.8	157.3	107	143.5	83.5	58.2	25.7	8.2	9.2	0.5	6.2	5.2	1.1	0.3	11.8	-6.2	8.5	2.3	-2.8	-5.9	-5.6
income-statement-row.row.interest-expense	3.82	4	5.2	5.7	14.6	61.3	31.7	25.2	5.1	2.8	0.6	3.7	0.2	0.3	0	0	0.3	0.3	0.1	0.3	0	3.2	5.1	3.8	5.3	2.1	1.9	5.8	6.5	5.3
income-statement-row.row.depreciation-and-amortization	27.32	161.8	226.4	161.9	153	237.4	113.8	106.3	102.9	94.1	73.9	56	54.8	46.5	47.6	44.4	34.3	33	37.6	32.8	24.6	20.4	23.7	20.5	16.5	10.9	8.7	5.1	6.5	5.3
income-statement-row.row.ebitda-caps	1518.52	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1491.2	1360.3	914.9	933.3	571.1	-424.5	2440.6	2409.7	2163.1	1920.3	1592.2	1418	1233	1030.5	697	470.8	343	299.3	233.9	171.9	191.3	144.4	141.3	117.7	105.3	53.2	43.7	35.7	26.7	20.6
income-statement-row.row.income-before-tax	1496.16	1362.8	912	571.1	165.7	-505.2	2443.9	2408.1	2196.2	1927.2	1613.3	1437.1	1244.6	1036.3	701	473.4	341.3	299.9	229.3	170.2	192.9	143.2	138.5	118.8	103.6	62.4	43.8	38.1	27.3	20.3
income-statement-row.row.income-tax-expense	221.26	210.9	132.8	132.2	124.7	-59.8	357.3	364.1	341	289.4	241.1	217.3	191	166	106.9	66.4	45.2	89.4	70.6	56.7	58.2	44.6	51.1	8.6	19.1	17.4	6	5.6	4	3
income-statement-row.row.net-income	1273.95	1150.9	780	440.4	43.3	-445.4	2084.9	2044.4	1852.5	1625	1365.5	1202.9	1040.2	856.2	582.2	392.1	287	205.8	153.9	109.7	131.4	96.8	86.8	109.7	84.4	45.1	37.8	32.4	23.3	17.2