Inner Mongolia Xingye Mining Co., Ltd.

符号: 000426.SZ

SHZ

13.04

CNY

今天的市场价格

51.3071
市盈率
-20.5549
PEG比率
23.64B
MRK市值
0.00%
DIV收益率

Inner Mongolia Xingye Mining Co., Ltd. (000426-SZ) 财务报表

Q: 什么是 Inner Mongolia Xingye Mining Co., Ltd. (000426.SZ) 总资产是多少？

Inner Mongolia Xingye Mining Co., Ltd. (000426.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 Inner Mongolia Xingye Mining Co., Ltd. (000426.SZ). 的默认数据。公司收入显示 703.801 M 的平均值，即 0.170 % 增长率。整个期间的平均毛利润为 290.726 M，即 2.873 %. 平均毛利率为 0.313 %. 公司去年的净收入增长率为 -0.294 %，等于 -0.164 % % 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 Inner Mongolia Xingye Mining 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 0.063. 在流动资产领域，000426.SZ 的报告货币为780.25. 这些资产中的很大一部分，即 293.841 是现金和短期投资。与去年的数据相比，该部分的变化率为1.162%. 公司的长期投资虽然不是其重点，但以报告货币计算的667.26（如果有的话）为667.26。这表明与上一报告期相比，-5.109% 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 273.095. 这一数字表明，-0.035% 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 5550.725. 这方面的年同比变化率为 0.035%. 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46.165，存货估值为 413.34，商誉估值为 193.43（如有. 无形资产总额（如果有）按 2996.75 估值. 应付账款和短期债务分别为 1121.79 和 1647.66. 债务总额为1920.76，债务净额为 1626.92. 其他流动负债为 416.55，加上总负债 4067.65. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
balance-sheet.row.cash-and-short-term-investments	900.16	293.8	135.9	134	227.6	70	537.5	1181.4	95.1	97.4	812.6	28.3	263.3	113	122.1	46.4	49.3	79.4	216.1	239	330.2	222.1	226.6	124.3	52.3	12.8	10.3	28.4	3.3	3.3	1.2
balance-sheet.row.short-term-investments	-29.01	0	-34.1	-34.2	-34.2	-30.9	-32	-5.9	-6.5	0.1	-6	0	0	0	90.3	0	0	6.5	0	0	0	1.4	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	198.93	46.2	48.3	127.5	334.5	295.5	135.1	85.6	221.7	150.7	46.4	92.9	73.4	480.9	470.8	356.4	407.4	426.7	466.1	480.6	359.3	517.8	361.5	17.5	9	9.5	1.9	4.4	0.8	3.4	0
balance-sheet.row.inventory	1432.69	413.3	324.4	409.4	140.9	262.2	198.4	238.6	217.5	279.9	264.3	256.7	182.7	30.6	29.6	32.1	62.2	174.4	120.8	596	1183.3	11.7	14.1	18.9	22.8	22.9	13.2	9.4	6.5	3	1.3
balance-sheet.row.other-current-assets	38.68	26.9	65.5	92.1	75.5	79.8	50.2	79	49.2	42.3	0.3	0.3	-5.7	-118	-113.9	-59.7	-40.1	-49.4	-129.4	0.8	0.8	-138.3	-90.8	140.9	206.1	206.1	110.3	78.1	61	45	24.6
balance-sheet.row.total-current-assets	2570.47	780.2	574	763.1	778.5	707.6	921.1	1584.7	583.5	570.3	1123.7	378.3	513.7	506.6	508.6	375.3	478.8	631.1	673.6	1316.4	1873.6	613.3	511.3	301.6	290.2	251.2	135.7	120.3	71.6	54.7	27.2
balance-sheet.row.property-plant-equipment-net	18547.12	4539.7	4035.6	3949.2	3792	3820.7	4081.1	3910.8	1648.7	1612.3	1605.7	1415.1	1022	640.5	666.3	1454.9	1487.4	1610.6	1583	1486.2	1362	1316.7	857.8	697.9	627.3	312.1	76.7	59.2	59.5	58.2	44.1
balance-sheet.row.goodwill	773.73	193.4	193.4	193.4	193.4	206.1	206.1	206.1	0	0	0	0	0	0.2	0.2	0.2	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	14247.17	2996.7	3109.6	3228.4	3364.5	3507.7	3640.8	3640.8	1540.3	1501.2	1317.2	1368.2	1462.6	388.2	399.1	459.2	471.9	404.7	135.9	17.4	18.7	47.9	36.5	45.3	44.7	30.5	2.1	1.7	1.1	1.1	0
balance-sheet.row.goodwill-and-intangible-assets	15020.9	3190.2	3303	3421.9	3557.9	3713.8	3846.9	3846.9	1540.3	1501.3	1317.2	1368.2	1462.6	388.3	399.3	459.3	472.1	404.7	135.9	17.4	18.7	47.9	36.5	45.3	44.7	30.5	2.1	1.7	1.1	1.1	0
balance-sheet.row.long-term-investments	2658.63	667.3	703.2	742.3	795.6	398	106.1	80	80.6	74	80.1	0	0	0	0	0	0	69.2	0	0	0	162.7	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	1373.36	331.8	316.3	325.9	244.1	184.5	260	234.6	195.8	144.8	121.2	90	68.5	0	1.3	1.4	0.5	0.3	0	0	0	-156.8	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	465.08	114.8	121.6	113	101.2	108.9	116.1	105.8	25.4	30.2	10	74.1	74.1	90.4	90.3	90.1	89.8	7	207	378.6	182.5	160.1	221.8	23.1	22	196.8	86.4	59.1	1.7	2.1	8.9
balance-sheet.row.total-non-current-assets	38065.09	8843.7	8479.6	8552.3	8490.8	8225.9	8410.2	8178.1	3490.8	3362.6	3134.2	2947.3	2627.1	1119.3	1157.2	2005.7	2049.8	2091.8	1925.9	1882.3	1563.2	1530.4	1116.1	766.3	694	539.4	165.2	120.1	62.3	61.3	53
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
balance-sheet.row.total-assets	40635.56	9624	9053.6	9315.3	9269.4	8933.5	9331.4	9762.8	4074.2	3932.9	4257.8	3325.6	3140.8	1625.8	1665.9	2381	2528.6	2722.9	2599.5	3198.7	3436.8	2143.8	1627.4	1067.9	984.2	790.6	300.9	240.4	133.8	116	80.2
balance-sheet.row.account-payables	4025.35	1121.8	673.4	704.6	671.1	808.6	643.4	832.5	227.1	292.7	363.1	277.7	122.3	38.4	94.7	67.8	96.3	116.3	114.8	141.5	211.1	158.9	50.5	24	12.5	13.7	21.5	13.2	12.5	12.6	9.1
balance-sheet.row.short-term-debt	4201.23	1647.7	1147.3	717.4	1729.1	760.8	747.5	575	575	470	655	413.9	611	93.9	114.9	9	184.5	247.5	273.5	473.6	623.1	201.9	340.5	60.9	70.2	44.8	26.5	20.1	16.1	2.1	0
balance-sheet.row.tax-payables	726.12	177.2	97.2	286.1	255.7	221.6	253.9	67.9	31.8	28.6	39.7	138.7	141.7	4.6	4.5	5.3	13.5	20.6	11.5	42.2	31.9	35.7	31	34.8	24.8	20	12	8	4	3.9	0.5
balance-sheet.row.long-term-debt-total	3044.33	273.1	842.5	1429	504.9	1484.2	1700	2500	300	105	-5.6	385	267.9	97	115	635	705.5	726.5	683.1	679.1	788	503.6	150	172.5	146.7	7.3	0.5	1	1	4	0
Deferred Revenue Non Current	20.35	2.9	3.2	3.5	3.8	4.1	4.4	4.7	5	5.3	5.6	0	0	0	0	0	0	-724.2	-678.8	-677	-691.4	-418.6	-150	-172.5	0	0	0	-1	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	1452.39	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	959.87	416.6	27.2	37.4	145.2	158.9	67.9	36.5	2	24.2	69.5	67	63.1	114.4	107.8	86.6	105.7	152.6	62.4	311.6	304.8	23	11.7	12.4	9.6	31.3	1.9	2.7	26.9	3.5	14
balance-sheet.row.total-non-current-liabilities	4975.92	740	1334.9	1957.8	958	1871.6	2102.1	2920.1	493.6	318.7	218.3	622.2	520.3	97.5	115.5	841.6	706	728.8	687.3	681.1	884.6	588.7	150	172.5	147.1	8.1	0.5	6.1	1	4	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	0
balance-sheet.row.capital-lease-obligations	0.37	0.1	14.6	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	17526.88	4067.6	3683.3	4159	3894.5	3821.5	3956	4895.9	1373.9	1177.7	1527.3	1620.5	1529	491	479.7	1164.2	1178	1352.9	1250.4	1867.7	2201.3	1045.7	614.1	326.3	304.2	174.5	99.2	68.2	56.4	43	23.1
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	0
balance-sheet.row.common-stock	7348.77	1837.2	1837.2	1837.2	1837.2	1868.5	1868.5	1868.5	1193.9	596.9	596.9	437.9	398.1	380.7	380.7	380.7	380.7	346.1	266.2	266.2	266.2	266.2	221.8	184.5	184.5	153.7	60.8	55.3	41.6	41.6	57.1
balance-sheet.row.retained-earnings	5350.22	1180.8	1006.9	779.6	965.2	885.7	1093.6	568.6	526	580	460.7	459.4	403.8	216.4	267.2	188.4	322.2	279.3	269.9	257.8	248.6	208.9	175.4	154.8	105.5	83.3	33.3	19	2.8	2.1	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	5719.46	314.5	303.8	317.1	351	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	4436.57	2218.3	2216.8	2216.8	2215.8	2366.8	2422.3	2427.4	978.1	1575.9	1672.2	789.1	767.5	520.8	520.8	614.4	611.1	682.6	757	742.5	640.8	606.8	612.6	397.8	385.2	369.8	99.3	94.4	29.1	26.1	0
balance-sheet.row.total-stockholders-equity	22855.02	5550.7	5364.7	5150.7	5369.2	5121	5384.4	4864.5	2697.9	2752.8	2729.9	1686.5	1569.5	1117.9	1168.7	1183.5	1313.9	1308	1293.1	1266.5	1155.6	1081.9	1009.8	737.1	675.2	606.8	193.4	168.6	73.5	69.7	57.1
balance-sheet.row.total-liabilities-and-stockholders-equity	40635.56	9624	9053.6	9315.3	9269.4	8933.5	9331.4	9762.8	4074.2	3932.9	4257.8	3325.6	3140.8	1625.8	1665.9	2381	2528.6	2722.9	2599.5	3198.7	3436.8	2143.8	1627.4	1067.9	984.2	790.6	300.9	240.4	133.8	116	80.2
balance-sheet.row.minority-interest	253.66	5.6	5.6	5.6	5.6	-9.1	-9.1	2.4	2.4	2.4	0.6	18.6	42.4	16.9	17.6	33.3	36.7	61.9	56.1	64.5	79.8	16.1	3.5	4.4	4.8	9.3	8.2	3.5	3.9	3.2	0
balance-sheet.row.total-equity	23108.68	5556.3	5370.4	5156.3	5374.9	5112	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	40635.56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2629.62	667.3	669.1	708.1	761.3	367.1	74.1	74.1	74.1	74.1	74.1	74.1	74.1	90.2	90.3	90.1	89.7	75.7	204.3	374	160.7	164.1	217.5	21.5	19.2	195.2	0	0	0	0	0
balance-sheet.row.total-debt	7245.56	1920.8	1989.9	2146.4	2234	2245	2447.5	3075	875	575	655	798.9	878.9	190.9	229.9	644	890	974	956.5	1152.7	1411.1	705.5	490.5	233.4	217	52.1	27	21.1	17.1	6.1	0
balance-sheet.row.net-debt	6348.41	1626.9	1854	2012.4	2006.4	2175	1910	1893.6	779.9	477.7	-157.6	770.5	615.6	77.9	107.8	597.5	840.7	894.6	740.4	913.7	1080.9	484.8	264	109.1	164.6	39.3	16.7	-7.3	13.8	2.8	-1.2

现金流量表

在 Inner Mongolia Xingye Mining 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 -0.034 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 99.81. 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-466722475.220. 与上一年相比， 0.420 发生了变化. 在同一时期，公司记录了 351.92, -0.45 和 -742，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-140.07 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 540.69，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	486.99	173.9	246.5	-183.9	102.2	-170.6	553.6	89.2	-24.8	158.7	50	105.9	185.8	-51.4	78.1	-137.3	9	22	24.9	21.9	52	69.7	62.2	63.3	68.5	62.3
cash-flows.row.depreciation-and-amortization	93.19	351.9	314.5	307.4	195.6	300.3	333.6	151.1	192.9	215	237.6	178.4	64.1	58.9	66.6	72.6	83.7	58.9	49.4	36.8	41.6	27.7	18.8	15.7	13.6	11.4
cash-flows.row.deferred-income-tax	0	-48.9	-22.1	-75.5	-25.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	48.9	22.1	75.5	25.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	0.4	-5.7	19.5	232.8	21.3	88.6	-44.2	-297.3	-499.8	-323.9	-220.7	88.6	34.6	4.9	7.5	-32.5	148.4	16	21.5	-45.4	6.3	95.1	106.9	13.4	-85.3
cash-flows.row.account-receivables	0	39.2	108.8	-7.5	28	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	-89.8	84.9	-268.3	105.9	-64.2	69.2	34.5	41.2	-70.2	-30.5	-107.4	-9.8	-1	1.6	17.3	50.9	-58.3	-13.6	-9	41.7	2.5	-0.8	-2.9	4	-6.5
cash-flows.row.account-payables	0	99.8	-177.2	370.8	124.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-48.9	-22.1	-75.5	-25.6	85.5	19.4	-78.6	-338.4	-429.6	-293.4	-113.3	98.4	35.6	3.3	-9.8	-83.5	206.7	29.6	30.5	-87.1	3.8	95.9	109.9	9.3	-78.8
cash-flows.row.other-non-cash-items	451.7	250.5	132.7	274.4	-87.9	996.5	191.2	0.3	82.3	-68.4	69.5	86.9	-238	26.3	-110.3	85.9	74.8	62.8	54.7	66.4	34.6	73.8	-158	-63.3	-88.9	-39
cash-flows.row.net-cash-provided-by-operating-activities	1031.88	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	-532.72	-469	-369.6	-343.4	-202.4	-560.7	-741.9	-367.3	-100.9	-102.1	-135.1	-286.3	-46.1	-22.1	-45.9	-28.9	-42.5	-501.4	-262.3	-187.1	-154.3	-462.5	-180.6	-56.7	-139.7	-9.7
cash-flows.row.acquisitions-net	-278.35	0.4	0.1	106	107	0	0	-229.9	-36.7	-0.3	0	0	0	0	-3.1	49.4	-4	0	0	0	156.2	462.5	186.5	0	0	9.8
cash-flows.row.purchases-of-investments	-0.08	-10	-0.1	4.1	1.5	-294.3	0	-32	0.1	0.1	0	0	0	0	73.7	-0.5	-35.5	0	0	-67.5	17.5	-5.3	-203	0	-0.5	-329.3
cash-flows.row.sales-maturities-of-investments	10	12.3	3.5	2.4	12.1	3.7	0	32.4	6.4	8.7	15.7	6	10	8	6	8.4	30	137	220.5	0	1.4	0.1	0.1	0	0	1.6
cash-flows.row.other-investing-activites	-0.37	-0.5	37.5	-9.5	-34.2	-40	6.8	34.4	-26.4	-2.4	2.5	0.2	155.6	4.1	-45.9	-28.9	0.3	-4.7	-15.2	-2.6	-154.3	-462.5	-180.6	0.3	0.7	-9.7
cash-flows.row.net-cash-used-for-investing-activites	-801.52	-466.7	-328.6	-240.4	-116	-891.2	-735.1	-562.4	-157.5	-96.1	-116.8	-280.1	119.5	-10	-15.2	-0.5	-51.8	-369.1	-57	-257.2	-133.4	-467.8	-377.7	-56.4	-139.5	-337.4
cash-flows.row.debt-repayment	-1242.4	-742	-1293.9	-1750.7	-31.8	-995.1	-4171.9	-1243.1	-644.1	-1873.7	-599.8	-689.2	-190.9	-132.9	-121	-255.2	-258.9	-123	-317.9	-417.1	-270.2	-316.3	-93.2	-91.6	-71.5	-50.7
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	-143.67	-140.1	-147	-162.9	-161.5	-193	-253.2	-263.6	-57.6	-52.7	-72.4	-88.4	-22.9	-19.1	-24.4	-73	-76.4	-71.3	-73.4	-67.4	-29.9	-48.2	-9.8	-7.9	-5.6	-4.8
cash-flows.row.other-financing-activites	743.9	540.7	1091	1651	34.5	438	3386.7	2857.1	945.7	1456.7	1540.2	672.2	143.9	114.6	167	297	222	134.7	280.4	504	451.3	644.5	564.9	105.7	249.6	442.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-642.18	-341.4	-349.9	-262.6	-158.8	-750	-1038.3	1350.5	244	-469.7	868	-105.4	-69.9	-37.5	21.6	-31.1	-113.3	-59.6	-110.9	19.5	151.1	280	461.9	6.2	172.5	387.3
cash-flows.row.effect-of-forex-changes-on-cash	276.03	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.net-change-in-cash	-135.79	-31.4	9.6	-85.6	167.8	-493.7	-606.5	984.4	39.6	-760.4	784.3	-234.9	150.3	20.9	45.7	-2.9	-30.1	-136.7	-22.9	-91.2	100.6	-10.3	102.2	72.4	39.6	-0.5
cash-flows.row.cash-at-end-of-period	376.77	98	129.3	119.8	205.4	37.6	531.3	1137.8	92.2	52.4	812.6	28.3	263.3	113	92.1	46.4	49.3	79.4	216.1	239	330.2	220.7	226.6	124.3	52.3	12.9
cash-flows.row.cash-at-beginning-of-period	512.56	129.3	119.8	205.4	37.6	531.3	1137.8	153.3	52.6	812.8	28.3	263.3	113	92.1	46.4	49.3	79.4	216.1	239	330.2	229.6	231.1	124.3	51.9	12.7	13.4
cash-flows.row.operating-cash-flow	1031.88	776.7	688	417.4	442.6	1147.6	1166.9	196.4	-46.9	-194.5	33.2	150.5	100.6	68.4	39.4	28.7	135	292	145	146.5	82.8	177.5	18.1	122.6	6.6	-50.5
cash-flows.row.capital-expenditure	-532.72	-469	-369.6	-343.4	-202.4	-560.7	-741.9	-367.3	-100.9	-102.1	-135.1	-286.3	-46.1	-22.1	-45.9	-28.9	-42.5	-501.4	-262.3	-187.1	-154.3	-462.5	-180.6	-56.7	-139.7	-9.7
cash-flows.row.free-cash-flow	499.17	307.7	318.4	74	240.2	586.9	425	-170.9	-147.8	-296.7	-102	-135.8	54.5	46.3	-6.5	-0.2	92.4	-209.4	-117.3	-40.6	-71.4	-285.1	-162.6	65.9	-133.1	-60.2

利润表行

Inner Mongolia Xingye Mining Co., Ltd. 的收入与上期相比变化了 0.038%。据报告, 000426.SZ 的毛利润为 927.53。该公司的营业费用为 471.53，与上年相比变化了 -1.042%. 折旧和摊销费用为 351.92，与上一会计期间相比变化了 -0.129%. 营业费用报告为 471.53，显示-1.042% 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0.065%. 营业收入为 412.87，与上年相比变化了0.065%. 净利润的变化率为 -0.294%。去年的净收入为173.9.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995
income-statement-row.row.total-revenue	2862.58	2085.9	2008.8	940.2	873.7	2439	2111.4	865.7	829.7	1159.4	826.9	884.5	382	397.8	324.2	324.8	542.3	495	379.3	306.9	283.5	237.8	198.6	172.7	147.7	166.4	118.5	113.8	90
income-statement-row.row.cost-of-revenue	1510.56	1158.4	1019.6	481.2	447	924.6	769.9	478.8	566	899.5	469.9	457.6	366.3	385.9	324.3	330	479.8	401.3	332.2	224.3	230.1	178.5	137.7	107.7	77.8	97.8	77.4	76.6	65.9
income-statement-row.row.gross-profit	1352.02	927.5	989.2	459	426.7	1514.4	1341.6	386.9	263.7	259.9	357	426.9	15.7	12	-0.1	-5.1	62.5	93.7	47.1	82.6	53.3	59.3	60.9	65	69.9	68.6	41.1	37.2	24.1
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
income-statement-row.row.research-development	83.66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	126.97	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	182.27	278.2	314.3	215.8	228.3	-6.5	-11.1	0.5	-0.3	1.3	-0.3	0.1	309.7	23.9	2.9	32.4	107.3	54.7	76.4	60.8	69.2	62.4	45.2	38.4	29.6	27	3.7	0.8	1.5
income-statement-row.row.operating-expenses	531	471.5	476.5	334.5	332.3	417	377.3	237.7	186	166.7	200.5	182.6	78.2	54.8	56.4	67.9	76.2	56.2	46.1	51.2	38.8	33.9	34.1	25.9	22.3	27.3	12.8	10.6	5.8
income-statement-row.row.cost-and-expenses	2041.56	1629.9	1496.1	815.6	779.3	1341.6	1147.2	716.6	752	1066.2	670.4	640.2	444.5	440.6	380.8	397.9	556	457.5	378.3	275.6	269	212.3	171.8	133.7	100.1	125	90.2	87.2	71.7
income-statement-row.row.interest-income	-1.4	1.1	0.6	0.3	0.4	3.6	2.8	4.7	0.5	13	0.8	2	1.1	0.4	0.3	0.3	1.5	0.6	0.9	0.8	0.5	0.4	0.8	0.2	0	0	0	0	0
income-statement-row.row.interest-expense	136.22	146.3	156	157.2	164.4	168.3	184.5	58.1	41.3	40.9	57.3	64.9	19.8	32.5	50.7	94.2	78.3	71.1	71.2	52.3	30.4	14.3	10.9	8	5.1	4.2	2.6	3.2	0.9
income-statement-row.row.selling-and-marketing-expenses	2.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-42.87	-230.5	-31	-251.5	-202.6	-966.4	-208.2	0.9	-103.7	71.9	-71	-84.8	250.9	-7.2	135.6	-63.5	32.3	-10.3	22.1	-17.2	33.8	42.8	34.2	33.8	29.8	24.7	0.2	-3	0.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	182.27	278.2	314.3	215.8	228.3	-6.5	-11.1	0.5	-0.3	1.3	-0.3	0.1	309.7	23.9	2.9	32.4	107.3	54.7	76.4	60.8	69.2	62.4	45.2	38.4	29.6	27	3.7	0.8	1.5
income-statement-row.row.total-operating-expenses	-42.87	-230.5	-31	-251.5	-202.6	-966.4	-208.2	0.9	-103.7	71.9	-71	-84.8	250.9	-7.2	135.6	-63.5	32.3	-10.3	22.1	-17.2	33.8	42.8	34.2	33.8	29.8	24.7	0.2	-3	0.2
income-statement-row.row.interest-expense	136.22	146.3	156	157.2	164.4	168.3	184.5	58.1	41.3	40.9	57.3	64.9	19.8	32.5	50.7	94.2	78.3	71.1	71.2	52.3	30.4	14.3	10.9	8	5.1	4.2	2.6	3.2	0.9
income-statement-row.row.depreciation-and-amortization	178.15	351.9	404.2	307.4	195.6	300.3	333.6	151.1	192.9	215	237.6	178.4	64.1	58.9	66.6	72.6	83.7	58.9	49.4	36.8	41.6	27.7	18.8	15.7	13.6	11.4	1.6	2.6	0.5
income-statement-row.row.ebitda-caps	761.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	583.35	412.9	387.6	51.4	337.7	137.5	767.2	149.6	-25.6	163.9	86.4	161.5	-72.9	-73.8	76.1	-169	-88.7	-18.8	-46.6	-24.2	-13.5	8.3	19.3	36.5	51.1	47.1	26.8	24	17.7
income-statement-row.row.income-before-tax	540.47	182.3	356.6	-200.1	135	131	756.1	150	-26.1	165.1	85.5	159.5	188.4	-50	79	-136.5	18.5	31.6	26.4	25.3	52	69.5	62.8	73.9	79.1	70.1	29.5	24.2	18.8
income-statement-row.row.income-tax-expense	61.18	8.5	110.1	-16.2	32.8	301.6	202.5	60.8	-1.2	6.4	35.5	53.6	2.6	1.4	0.9	0.8	9.5	9.6	1.5	3.5	0.1	56.8	0.6	10.6	10.6	10.2	4.5	3.7	3.1
income-statement-row.row.net-income	486.99	173.9	246.5	-183.9	102.2	-170.6	565	89.5	-24.8	161.8	69.4	129.6	187.4	-50.7	78.7	-133.7	5.8	16.3	23.8	18.9	53.2	69.7	62.2	63.2	68.5	62.3	24.8	20.2	15.2