Grand Industrial Holding Co., Ltd.

符号: 000626.SZ

SHZ

4.8

CNY

今天的市场价格

-227.9361
市盈率
1.5977
PEG比率
2.43B
MRK市值
0.00%
DIV收益率

Grand Industrial Holding Co., Ltd. (000626-SZ) 财务报表

Q: 什么是 Grand Industrial Holding Co., Ltd. (000626.SZ) 总资产是多少？

Grand Industrial Holding Co., Ltd. (000626.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 Grand Industrial Holding Co., Ltd. (000626.SZ). 的默认数据。公司收入显示 32575.272 M 的平均值，即 0.865 % 增长率。整个期间的平均毛利润为 463.167 M，即 0.290 %. 平均毛利率为 0.058 %. 公司去年的净收入增长率为 -3.184 %，等于 2.611 % % 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 Grand Industrial 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 -0.085. 在流动资产领域，000626.SZ 的报告货币为6129.988. 这些资产中的很大一部分，即 2899.135 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.265%. 公司的长期投资虽然不是其重点，但以报告货币计算的353.299（如果有的话）为353.299。这表明与上一报告期相比，-144.933% 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 366.705. 这一数字表明，0.717% 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 3016.755. 这方面的年同比变化率为 0.047%. 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2084.135，存货估值为 991.82，商誉估值为 423.98（如有. 无形资产总额（如果有）按 184.48 估值.

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	11127.35	2899.1	3943.4	3142.1	3141.8	2779	3238.3	4938.8	4576.4	3779.6	1890.1	1512.9	1553.6	797.4	662.3	511	268.8	232.8	374.7	466.7	341.7	123.9	68.5	39.8	23.6	4.1	9.4	18.7	4.7	2.4	10.3
balance-sheet.row.short-term-investments	498.39	145.2	810.5	1323.6	683.9	0.2	-32.9	405	14.3	154.3	57.5	10.8	4.7	9.3	0	1.8	0	5	70	0	0	0	20	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	8470.58	2084.1	1748.8	1868.1	1308.7	1402.5	1776.2	2986.7	1632.3	1607.2	1403.5	1528.9	1441.7	1590.5	1175.6	1006.2	1590.8	828.2	701.2	724	472.1	376.3	299.6	161.5	34.3	0.9	1.9	1.3	0.3	1.2	0.5
balance-sheet.row.inventory	6657.58	991.8	852.4	929.9	799.6	1035.7	1086.4	2449	1398.4	1900.3	1778.6	1558.1	1629.7	1254	526.5	320.8	923.5	621.6	488.3	485.2	313.8	172.2	55.3	33.9	20	13.2	18.2	39.5	28.5	28.1	12.9
balance-sheet.row.other-current-assets	939.67	154.9	61.2	130.3	1033.1	1350.5	2516.6	1423.3	394.9	187.7	115.1	47.6	60.6	0.8	26.7	10.1	-212.4	130.9	0	44.6	413.6	489.5	265	318.7	151.6	116.5	106.6	105.3	60.6	41.1	6.3
balance-sheet.row.total-current-assets	27195.18	6130	6605.7	6070.4	6283.2	6567.6	8617.4	11797.9	8002	7474.8	5187.3	4647.5	4685.7	3642.7	2391	1848.1	2570.7	1813.5	1564.3	1720.6	1541.1	1162	688.4	554.1	229.5	134.6	136.1	164.9	94.1	72.8	30
balance-sheet.row.property-plant-equipment-net	2679.99	478.2	353.4	115.6	124.6	44.3	55.1	66.7	67.5	69.3	76.6	85	80.3	75.4	64	67.7	88.3	54.8	111.2	119.9	103.1	106.8	101	52.9	54.5	31	35.8	50.3	48.8	39.3	19.7
balance-sheet.row.goodwill	3757.92	424	308.7	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.intangible-assets	872.8	184.5	98.5	55.6	58.8	16	18	45	45.5	47.5	49.4	51.6	52.3	52.5	18.1	18.6	31.9	39.4	58	59.4	60.7	41.2	23.7	26.6	27.2	25.4	26	28.9	29.3	6.2	0.3
balance-sheet.row.goodwill-and-intangible-assets	4630.72	608.5	407.2	55.6	58.8	16	18	45	45.5	47.5	49.4	51.6	52.3	52.5	18.1	18.6	31.9	39.4	58	59.4	60.7	41.2	23.7	26.6	27.2	25.4	26	28.9	29.3	6.2	0.3
balance-sheet.row.long-term-investments	54.54	353.3	-786.3	-1188.9	-520	109.9	132.5	-306.6	122.2	-9.3	42.1	87.6	31.4	8.4	0	42.5	0	18.4	-12.3	0	0	0	14	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	820.56	202.1	186.6	140.9	138.2	194.3	179.3	271.2	322.7	246.6	126.4	124.3	63.9	30.7	4.7	25.4	7	0	0	0	0	0	21.4	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	520.75	20.7	862.2	1420.5	768.3	24.3	2.7	458.9	57.9	192.1	100	55.3	50.1	46.9	43.5	2.5	53.5	5.8	70.5	55.1	45.1	37.8	0	20.5	20.4	17.2	17.2	14.7	3.2	3	0.1
balance-sheet.row.total-non-current-assets	8693.05	1662.8	1023.1	543.7	569.8	388.8	387.6	535.2	615.8	546.2	394.5	403.7	278.1	213.9	130.3	156.6	180.7	118.4	227.4	234.4	209	185.8	160.1	99.9	102.1	73.6	78.9	93.9	81.4	48.4	20.1
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
balance-sheet.row.total-assets	35888.23	7792.8	7628.9	6614.1	6853	6956.4	9005	12333.1	8617.8	8021	5581.8	5051.2	4963.7	3856.6	2521.3	2004.7	2751.4	1932	1791.7	1955	1750.1	1347.7	848.6	654	331.7	208.3	215.1	258.8	175.5	121.2	50.1
balance-sheet.row.account-payables	10650.4	2703.9	2382.6	2237.1	2385	2441.7	3718.3	4694.9	3248.9	3011.3	2070.6	1959.5	1661.6	1342	997.3	862.9	1201.9	834.4	668.6	746.5	490.7	187.2	116.6	107.7	36.8	13.9	22.5	18.4	9.3	11.1	6.4
balance-sheet.row.short-term-debt	3843.63	484.6	454.4	328.6	175.5	309.3	1073.1	2534.3	1415.1	1738.7	1346.7	1090.1	1256.2	1315.5	572.3	322.4	769.4	464.7	329.4	389.1	573.2	488.7	200.4	114.6	54.1	38.8	40.8	87.6	53.7	48.3	18.7
balance-sheet.row.tax-payables	144.83	50.6	127.5	21.5	47.7	102.1	91.8	210.6	192.1	238.4	66.1	80.9	72.2	40	23	34.1	26.4	17.3	50.6	39.7	26.3	21.5	27.4	8.4	-16.8	5.1	6.3	4.9	-0.2	1.6	0
balance-sheet.row.long-term-debt-total	2756.48	366.7	269.5	106.4	0.6	0	34.6	220.4	304.3	152.9	0	0	0	0	0	0	0	0	0	0	0	0	2.9	3.6	1	0	2.9	0	1.9	5	0.3
Deferred Revenue Non Current	242.65	4.4	4.6	4.4	4.5	4.6	4.8	321.5	321.6	321.7	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	112.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1245.58	429.3	26.2	32.1	438.7	739.8	370.1	544.3	602.5	726.4	741.5	637	874.7	449.8	437.5	399.4	314.7	311.8	242.1	271.9	204.3	273.3	180.2	214.7	63.6	0.4	0.5	0.5	16.1	0	0.1
balance-sheet.row.total-non-current-liabilities	3397.72	505.6	445.6	149	615	667.5	620.7	610.3	633.5	488.9	332	328.4	190.4	38.9	3.6	3.6	10.2	2.7	1.9	0	0	0	3.2	4.2	2.6	1.2	3.5	0	3.1	6	0.7
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	203.25	53.4	43.6	66	0.6	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
balance-sheet.row.total-liab	23323.34	4515.5	4529.4	3796.2	3990.2	4260.5	6344.1	9136.7	6610	6570	4646.5	4151.5	4125.1	3247.5	2064.5	1631.8	2358	1640.2	1355.2	1524.7	1372.3	1036.2	593.3	473.2	165.5	76.9	84.2	132.9	106.8	73.9	37.4
balance-sheet.row.preferred-stock	0	0	36	1.3	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
balance-sheet.row.common-stock	2035.76	508.9	508.9	542.9	542.9	550.1	598.6	598.6	202.5	202.5	202.5	202.5	202.5	202.5	202.5	202.5	202.5	202.5	202.5	202.5	202.5	135	135	135	90	60	60	50	38.5	38.5	8.8
balance-sheet.row.retained-earnings	4340.25	1186.1	1093.1	837.3	950.5	781.3	715.5	1003.9	719.5	415.9	192	162.4	146.7	116.3	57.6	16.2	9.1	-64.7	21.7	22.6	9.5	30.6	7.4	-14.1	17.2	14.3	11.2	10.5	2.1	1.9	1.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	2760.81	36.8	-36	-1.3	28.5	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.other-total-stockholders-equity	2558.21	1284.9	1278.8	1260	1263.1	1253.9	1239.1	1231.6	39.6	30.3	28.2	32.9	33	34	30	30.1	26.5	56.5	60.9	49.6	37.5	45.1	35.2	34	41.3	55	54.7	53.7	20.2	0.4	0
balance-sheet.row.total-stockholders-equity	11695.03	3016.8	2880.8	2640.2	2785	2585.3	2553.2	2834.1	961.6	648.6	422.7	397.8	382.2	352.8	290.1	248.8	238	194.3	285.1	274.7	249.5	210.7	177.5	154.9	148.5	129.3	125.9	114.2	60.8	40.8	10
balance-sheet.row.total-liabilities-and-stockholders-equity	35888.23	7792.8	7628.9	6614.1	6853	6956.4	9005	12333.1	8617.8	8021	5581.8	5051.2	4963.7	3856.6	2521.3	2004.7	2751.4	1932	1791.7	1955	1750.1	1347.7	848.6	654	331.7	208.3	215.1	258.8	175.5	121.2	50.1
balance-sheet.row.minority-interest	869.86	260.5	218.6	177.8	77.9	110.5	107.7	362.2	1046.2	802.4	512.6	501.9	456.4	256.2	166.7	124.2	155.3	97.5	151.4	155.6	128.3	100.8	77.8	26	17.6	2.1	5	11.7	7.9	6.5	2.6
balance-sheet.row.total-equity	12564.89	3277.3	3099.5	2817.9	2862.8	2695.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	35888.23	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	498.39	145.2	24.2	134.7	163.9	110.1	99.6	98.3	136.5	145	99.6	98.4	36.1	17.7	42.8	44.2	39.3	23.4	57.7	54.4	44.2	36.9	34	15.3	14.2	14.5	0	0	0	0	0
balance-sheet.row.total-debt	6600.11	851.3	723.9	328.6	175.5	309.3	1073.1	2534.3	1415.1	1738.7	1346.7	1090.1	1256.2	1315.5	572.3	322.4	769.4	464.7	329.4	389.1	573.2	488.7	203.2	118.2	55	38.8	43.7	87.6	55.6	53.3	19
balance-sheet.row.net-debt	-4028.84	-1902.6	-2409	-1489.9	-2282.4	-2469.4	-2165.1	-1999.6	-3147	-1886.6	-485.8	-412	-292.7	527.5	-90	-186.9	500.6	236.9	24.7	-77.6	231.6	364.8	154.7	78.4	31.4	34.7	34.2	68.9	50.8	50.9	8.7

现金流量表

在 Grand Industrial 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 0.458 的转变。该公司最近通过发行 30.01 扩大了股本，与上一年相比出现了0.000 的差异. 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168710729.000. 与上一年相比， -0.333 发生了变化. 在同一时期，公司记录了 78.45, -328.65 和 -1954.63，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-112.28 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 2142.24，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	-24.49	172.7	283.8	54.3	196.5	93.2	-372.2	553.3	627.8	576.8	135.4	50.4	59.2	122.8	90.6	12.4	94.3	40.6	53.4	64.6	64.4	62	52.7	14.3	30.4	3.4
cash-flows.row.depreciation-and-amortization	3.08	78.5	63.6	16.2	11.9	12.4	13.2	14.5	15.7	14.9	15.1	14.7	13	11.2	10.5	10.6	10	7.7	17.9	15.1	12.4	11.5	4.5	3.9	5.3	2.7
cash-flows.row.deferred-income-tax	0	-15.6	-74.1	30.3	41.6	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	15.6	74.1	-30.3	-41.6	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	-777.8	358.1	-519.3	192	-913.3	308.1	-506.8	576.6	895.7	56	-89.5	620.6	-782.6	-193.1	572.2	-319.4	-184.6	-117.1	244.2	93.9	-278.8	-135.9	-73.9	11.7	-10.8
cash-flows.row.account-receivables	0	-467.8	756.8	-429.3	129.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	-107.1	83.7	-140.7	247.2	4.2	451.6	-1067.4	482.7	-240.4	-247.6	97.7	-387.1	-733.3	-207.6	506.6	-306.4	-153	-3.2	-175.2	-142	-116.9	-16.4	-15.2	-6.8	-5.2
cash-flows.row.account-payables	0	-187.4	-408.3	20.4	-226.6	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	-15.6	-74.1	30.3	41.6	-917.5	-143.5	560.7	93.8	1136.1	303.6	-187.1	1007.7	-49.2	14.5	65.7	-13	-31.6	-113.9	419.4	235.8	-161.9	-119.5	-58.7	18.5	-5.5
cash-flows.row.other-non-cash-items	237.45	-315.3	62	108.5	-55.8	-273.4	-387.4	-39.4	-1916.9	-1668.9	-368.3	28.6	-395.2	-82.9	42.9	-23.6	36.6	67.3	88.1	59.4	29	18.7	9.4	14.3	3.1	-7.1
cash-flows.row.net-cash-provided-by-operating-activities	216.04	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	-55.61	-87.8	-26.2	-24.6	-76.7	-9.6	-23.2	-29.7	-25.2	-15.6	-10.2	-18.4	-28.7	-16.7	-9.8	-14.9	-29.2	-18.7	-21.7	-40.1	-30.5	-22.2	-16.7	-2.3	-27.4	-1.9
cash-flows.row.acquisitions-net	-357.29	-258.9	-442.3	-6.5	-41.5	0	78.6	17.4	1.6	11.1	3.1	0.7	0.7	-9.2	11.7	25.4	-21	19.5	23.6	40.3	30.9	23.4	16.7	2.5	0	0
cash-flows.row.purchases-of-investments	-358.79	-416.3	-787.8	-1146.2	-817.9	-1306.8	-734.5	-2115	-182.3	-355.4	-80.8	-84.7	-19.4	0.9	-7.3	-38.7	-489.8	-215.9	-84.7	-17.7	-6.9	-2.7	20.5	-0.5	-19.9	0
cash-flows.row.sales-maturities-of-investments	588.48	1260.3	1781.8	1128.7	765.6	2425.9	2318.2	847.1	2171	1849.5	602.2	198	115.8	141.1	27.9	201.2	499	309.8	11.6	7.3	1.5	23.1	-1.1	0.8	1.3	6.9
cash-flows.row.other-investing-activites	58.24	-328.7	-272.4	-347.2	-396.5	-125.5	234.8	-98.4	148.1	-1092.9	83.4	-142.8	-29	3.9	-43.6	-15.2	0.2	-18.7	-21.7	-40.1	-30.5	-22.2	-16.7	-2.3	3.1	5.8
cash-flows.row.net-cash-used-for-investing-activites	-124.1	168.7	253.1	-395.7	-567	984	1873.9	-1378.7	2113.3	396.8	597.7	-47.2	39.4	120	-21	157.8	-40.7	76.1	-92.8	-50.3	-35.4	-0.6	2.7	-1.9	-43	10.8
cash-flows.row.debt-repayment	-1533.86	-1954.6	-1684.2	-1379.6	-1772.7	-3856	-11943.1	-7287.9	-7978.8	-8705.3	-3681.1	-7389.6	-6791.5	-2930.4	-1537.7	-1373.8	-1865.7	-954.8	-648	-665.1	-1023.6	-1205	-427.1	-161.9	-26.9	-2
cash-flows.row.common-stock-issued	0	30	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	-30	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	-202.4	-112.3	-20	-24.4	-40.9	-62.3	-209.4	-251.3	-75.4	-130.5	-92	-108.3	-89.6	-37.4	-17.1	-65.4	-70.6	-72.1	-39.5	-27.4	-23.2	-17.1	-21.1	-4.7	-2.8	-3.3
cash-flows.row.other-financing-activites	2000.69	2142.2	2034	1565.9	1433	2953	10679.2	9557.4	7498.1	9037.4	3885	7250.9	6936	3693	1785	907.6	2212.3	1066.6	537.7	471.7	1101.4	1483.3	523.4	226.1	41.8	1
cash-flows.row.net-cash-used-provided-by-financing-activities	267.93	75.3	329.8	161.9	-380.6	-965.3	-1473.3	2018.1	-556.1	201.6	112	-247	54.9	725.2	230.2	-531.5	276	39.7	-149.7	-220.8	54.6	261.2	75.2	59.4	12.1	-4.2
cash-flows.row.effect-of-forex-changes-on-cash	3.57	67.1	-16.4	-28.3	44.5	33.5	-18.7	34.5	23.7	-1.5	-29.8	-0.9	-10.7	-1.7	12.7	-2.6	-0.5	37.4	-1.2	-3.6	-1.1	1.3	0.2	0.1	0	-0.1
cash-flows.row.net-change-in-cash	-395.07	-530.8	1334.1	-602.5	-558.5	-1028.9	-56.3	695.5	884	415.5	518.1	-290.8	381.2	112	172.8	195.4	56.4	84.1	-201.4	108.6	217.8	75.4	8.7	16.2	19.5	-5.3
cash-flows.row.cash-at-end-of-period	6884.29	1907.8	2438.6	1104.5	1706.9	2265.4	3294.3	3350.6	2655.1	1771.1	1355.5	837.4	1128.2	747.1	635	462.2	266.9	210.5	248.9	450.3	341.7	123.9	48.5	39.8	23.6	4.1
cash-flows.row.cash-at-beginning-of-period	7279.36	2438.6	1104.5	1706.9	2265.4	3294.3	3350.6	2655.1	1771.1	1355.5	837.4	1128.2	747.1	635	462.2	266.9	210.5	126.4	450.3	341.7	123.9	48.5	39.8	23.6	4.1	9.4
cash-flows.row.operating-cash-flow	216.04	-841.9	767.6	-340.3	344.6	-1081.1	-438.2	21.6	-696.8	-181.4	-161.7	4.3	297.6	-731.5	-49.1	571.7	-178.5	-69.1	42.3	383.3	199.7	-186.5	-69.4	-41.4	50.5	-11.8
cash-flows.row.capital-expenditure	-55.61	-87.8	-26.2	-24.6	-76.7	-9.6	-23.2	-29.7	-25.2	-15.6	-10.2	-18.4	-28.7	-16.7	-9.8	-14.9	-29.2	-18.7	-21.7	-40.1	-30.5	-22.2	-16.7	-2.3	-27.4	-1.9
cash-flows.row.free-cash-flow	160.43	-929.7	741.4	-364.9	267.9	-1090.7	-461.4	-8.1	-722	-196.9	-171.9	-14.1	268.9	-748.2	-58.9	556.8	-207.6	-87.8	20.6	343.2	169.2	-208.8	-86.1	-43.7	23.1	-13.8

利润表行

Grand Industrial Holding Co., Ltd. 的收入与上期相比变化了 0.052%。据报告, 000626.SZ 的毛利润为 471.61。该公司的营业费用为 645.64，与上年相比变化了 21.281%. 折旧和摊销费用为 78.45，与上一会计期间相比变化了 0.275%. 营业费用报告为 645.64，显示21.281% 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-1.697%. 营业收入为 -239.6，与上年相比变化了-1.697%. 净利润的变化率为 -3.184%。去年的净收入为-377.31.

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	86295.01	86295	82007.9	81561.9	59041.5	67754.2	66026.9	101525.3	75752.1	55366.2	45638.5	45194.8	36307.7	31318.1	21187.2	12987.6	18188.2	13050.9	8512.4	10089.9	8662.1	6644.5	4568.1	3396.2	2659	607.2	33.4	68.7	140.2	97.2
income-statement-row.row.cost-of-revenue	85823.4	85823.4	81492.5	80578	58246.3	66804	65546.4	100853.1	74003.9	54883.5	45427.6	44816.1	35644.8	30601.9	20526.2	12454.9	17777.6	12546.5	8148.8	9601.3	8200.8	6292.5	4310.5	3264.4	2576.2	583.2	26.5	50.6	100.8	68.7
income-statement-row.row.gross-profit	471.61	471.6	515.4	983.9	795.1	950.2	480.5	672.2	1748.3	482.7	211	378.7	662.9	716.2	661	532.7	410.6	504.4	363.6	488.6	461.3	351.9	257.5	131.8	82.8	24	6.9	18.1	39.4	28.6
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	32.47	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	62.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	393.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-10.76	5.4	116.5	145.3	103	117.2	8.6	-515	186.4	117.1	58.5	56.2	40.8	39.2	-8.3	37.3	115.4	1.8	21.6	4.7	-1.5	9.5	28.2	14	8.3	28	2.2	4	3.3	1
income-statement-row.row.operating-expenses	645.64	645.6	532.4	644.4	591.2	739.3	622.4	833.8	1195.8	1347.8	945.5	656.2	632.4	760.3	552.5	399.7	528.8	375.5	300.8	360.8	325.4	250.8	175.4	69.8	63.9	17.7	11.8	15.3	18.5	16.1
income-statement-row.row.cost-and-expenses	86469.04	86469	82024.9	81222.5	58837.5	67543.3	66168.8	101686.9	75199.7	56231.3	46373.1	45472.4	36277.2	31362.2	21078.7	12854.6	18306.4	12921.9	8449.7	9962.1	8526.1	6543.3	4485.9	3334.2	2640	600.9	38.3	65.9	119.3	84.8
income-statement-row.row.interest-income	35.97	36	27.9	24.3	17.1	36.1	24.5	35.7	62.8	55.9	67.8	29.7	33.6	15.3	5.8	5.7	6.1	2.7	1.8	4.5	0	0	0.8	0.5	0.4	0	0	0	0	0
income-statement-row.row.interest-expense	101.43	101.4	50.9	39.9	27.1	39.4	62.4	108.5	106.5	71.1	110.2	73.7	94.2	93.3	40.1	17	69.4	72.1	43.9	38.7	0	0	16.8	9.8	7.4	2.8	-1.9	4	9.5	7.1
income-statement-row.row.selling-and-marketing-expenses	393.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	13.17	13.2	-83.8	11.1	-95.8	21.8	297.8	-69.1	305.6	1703.1	1503.7	480.6	43.3	131.3	64.6	-12.2	139.1	12.7	-2.3	-31.8	-27.5	-12.5	2.3	-1.1	-1.2	21.9	7.6	11	-6.7	-6.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-10.76	5.4	116.5	145.3	103	117.2	8.6	-515	186.4	117.1	58.5	56.2	40.8	39.2	-8.3	37.3	115.4	1.8	21.6	4.7	-1.5	9.5	28.2	14	8.3	28	2.2	4	3.3	1
income-statement-row.row.total-operating-expenses	13.17	13.2	-83.8	11.1	-95.8	21.8	297.8	-69.1	305.6	1703.1	1503.7	480.6	43.3	131.3	64.6	-12.2	139.1	12.7	-2.3	-31.8	-27.5	-12.5	2.3	-1.1	-1.2	21.9	7.6	11	-6.7	-6.1
income-statement-row.row.interest-expense	101.43	101.4	50.9	39.9	27.1	39.4	62.4	108.5	106.5	71.1	110.2	73.7	94.2	93.3	40.1	17	69.4	72.1	43.9	38.7	0	0	16.8	9.8	7.4	2.8	-1.9	4	9.5	7.1
income-statement-row.row.depreciation-and-amortization	363.31	100.1	78.5	140.7	16.2	70.3	12.4	13.2	14.5	15.7	14.9	15.1	14.7	13	11.2	10.5	10.6	10	7.7	17.9	15.1	12.4	11.5	4.5	3.9	5.3	2.7	-6.6	9	7.1
income-statement-row.row.ebitda-caps	123.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-239.6	-239.6	343.8	350.6	242.1	280.4	147.4	284.2	672.1	721.3	710.6	202.2	33	48.3	181.7	83.8	-94.1	139.8	65.7	106.4	106.2	74.5	64.3	53.1	12.7	10.2	0.7	9.4	11.8	5.3
income-statement-row.row.income-before-tax	-226.43	-226.4	260	361.7	146.3	302.2	155.9	-230.8	858	838.1	769.1	203	73.8	87.2	173.1	120.8	21	141.6	73.9	103.5	116.8	97.3	88.5	64	19.3	33.2	2.8	13.6	14.7	6.3
income-statement-row.row.income-tax-expense	116.36	116.4	87.3	77.8	92	105.7	62.7	141.4	304.8	210.2	192.3	67.6	23.3	28	50.3	30.2	8.6	47.3	35	50.2	52.2	32.9	26.5	11.4	5.1	2.8	0.9	2.4	1.4	0.3
income-statement-row.row.net-income	-368.93	-377.3	172.7	222.1	54.3	169.2	47.7	-192.6	390.9	308.1	232.6	36.6	15.8	30.3	58.8	41.4	3	40.9	1	6.6	21.5	33.3	30.8	26.4	3.8	24.4	3.4	11.7	11.5	7