Beijing Yanjing Brewery Co.,Ltd.

符号: 000729.SZ

SHZ

9.91

CNY

今天的市场价格

41.8607
市盈率
-0.8688
PEG比率
27.93B
MRK市值
0.01%
DIV收益率

Beijing Yanjing Brewery Co.,Ltd. (000729-SZ) 财务报表

Q: 什么是 Beijing Yanjing Brewery Co.,Ltd. (000729.SZ) 总资产是多少？

Beijing Yanjing Brewery Co.,Ltd. (000729.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 Beijing Yanjing Brewery Co.,Ltd. (000729.SZ). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 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 Beijing Yanjing Brewery 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. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	7211.7	6110.2	5079.6	3855.3	2769.6	1938.8	1944.8	1678	1743.9	1732.1	1609.2	1387.3	1437.7	1516.4	1042.3	871.3	1244.5	443.2	468.7	586.1	878	893.8	545.3	909	187.8	512	203.2	13.8	3.2	0.3
balance-sheet.row.short-term-investments	5347.2	4545.8	20.2	-1.8	0	0	0	0	0	0	0	0	108.8	0	0	0	0	0	0	0.3	0.3	0.8	0.2	152.7	100	0	0	0	0	0
balance-sheet.row.net-receivables	300.9	493.2	365.9	347.6	422.6	428.7	388.7	404.7	299.9	373	462.9	508.5	630.3	648.8	509	732.2	1143.8	806.2	700.8	1020.8	883	524.2	478.2	108.2	90.9	37.1	55.6	20.9	140.6	13.1
balance-sheet.row.inventory	3863.6	4141	3911.3	3827.6	3924.4	3859.8	3797.8	3890.1	3854.4	4081.3	4050.2	4300.7	3972	2983	2430	2505.2	1891.4	1397.2	1160.4	969.7	697.6	689.1	666	468.8	353.8	325.9	301	109.6	114.1	70.5
balance-sheet.row.other-current-assets	178.6	61.7	61.3	52.1	63.3	83	149.6	78.2	110.4	158.6	197.2	193.4	3.7	-70.1	-70.8	-71.9	-81.3	-195	-147.7	-226.8	-248.9	-67.3	-38.9	139.6	73.5	62.9	56.9	75.4	94.9	16.6
balance-sheet.row.total-current-assets	11554.8	10806.1	9418.1	8082.6	7179.9	6310.3	6280.8	6051	6008.6	6345	6319.4	6389.9	6043.8	5078.1	3910.5	4036.8	4198.5	2451.6	2182.2	2349.8	2209.7	2039.8	1650.5	1625.6	706	937.8	616.8	219.7	352.8	100.6
balance-sheet.row.property-plant-equipment-net	7899.2	8132.1	8528.6	8928	9514.7	9840.5	10187.7	10592.8	10634.9	11046.4	11104.3	10532.1	9427.5	8484	7204	6893.7	6186.4	5973	5444.4	4687.5	3501.1	3191.1	2547.8	2285.1	1772.5	1420.8	912.9	552.1	374.1	209.3
balance-sheet.row.goodwill	81	81	123.4	164.7	164.7	202	273.1	273.1	273.1	273.1	273.1	273.1	273.1	187.4	50.5	50.5	50.5	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1002.2	894.2	878	905.9	929.7	949	955.5	931.4	949.9	904.4	852.3	734	688	711.3	612.8	550.6	364.5	217.8	179.4	190.5	151.4	132	83.7	55.4	2.3	0.4	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1083.2	975.2	1001.4	1070.6	1094.4	1151.1	1228.6	1204.5	1223	1177.5	1125.4	1007.2	961.1	898.7	663.2	601.1	414.9	217.8	179.4	190.5	151.4	132	83.7	55.4	2.3	0.4	0	0	0	0
balance-sheet.row.long-term-investments	576	573.5	290.4	297.3	306.2	309.8	301.4	241.9	235.6	254.1	247.3	212.6	117.5	0	0	0	0	0	0	130.8	129.7	131.4	96.7	-94.5	-75.9	0	0	0	0	0
balance-sheet.row.tax-assets	75.3	33.6	25.8	23.4	16.4	20	19.1	36.5	34.8	31.8	32.6	33.8	20.4	11.3	11.6	12.2	9.3	0	0	0	0	0	18.1	172	120.2	0	0	0	0	0
balance-sheet.row.other-non-current-assets	42.4	174.1	155.6	90	50	57	80.1	128.5	105.9	75.8	76.4	48.2	108.8	198.5	66.5	73.4	76.3	132	158.2	15.7	18.2	18.5	0	0	0.1	41.6	42.7	17.4	7.5	0
balance-sheet.row.total-non-current-assets	9676.1	9888.4	10001.8	10409.2	10981.6	11378.5	11817	12204.2	12234.2	12585.6	12585.9	11833.9	10635.3	9592.6	7945.5	7580.5	6687	6322.8	5781.9	5024.5	3800.4	3473	2746.3	2418	1819.3	1462.8	955.6	569.6	381.5	209.3
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	21230.9	20694.5	19419.9	18491.9	18161.5	17688.7	18097.8	18255.2	18242.8	18930.7	18905.4	18223.7	16679.1	14670.7	11855.9	11617.3	10885.5	8774.4	7964.1	7374.3	6010	5512.7	4396.9	4043.6	2525.3	2400.6	1572.3	789.3	734.4	309.8
balance-sheet.row.account-payables	1239.3	1657.7	1393.8	1016	1043.2	1060.1	1099.2	1053.2	1024.9	1002.4	1085.1	1052.6	1022.1	842.1	577.1	677.6	673.9	394.4	283.2	186.9	149.3	83.3	84	9.6	16.1	15.2	24.7	0.9	1.4	0.1
balance-sheet.row.short-term-debt	541.3	321.2	21.2	5.2	50	50	460	851	950	1657.1	1473.8	3619.8	2521.8	1630.6	1295	1903	1750.3	845.6	840.8	761	252.1	286.2	127.7	35.9	0.5	5	67.2	13	193.1	30
balance-sheet.row.tax-payables	71.1	281.7	159	174.6	164.5	239.7	163.4	149.9	157.1	141	175.6	162.5	23	63.1	92	52	139.4	93.5	84.7	103.3	154.6	100.1	71.5	66.2	52.8	148.4	209.4	142.2	67.2	24.6
balance-sheet.row.long-term-debt-total	3.2	4.2	20.3	9.7	0	0	0	0	0	99	69.2	232.6	1082.7	1032.7	8.8	90	690	420	772.2	625.1	701.7	701.8	8.2	45.8	0	0	0	289.9	216	108
Deferred Revenue Non Current	150	40.2	45.9	57.8	58.7	56	16.4	18	12.6	11.7	12.5	0	0	0	0	0	0	-399	-754.4	14.3	16.4	22.1	-5.5	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3096.2	3035.1	305.2	2528.5	919.6	2526.3	676.4	599.5	643.6	618.8	836.6	433.6	412.4	288.4	277.8	132.8	382.7	73.9	45.1	42.4	46.9	18.3	8.2	17	3.1	14.1	0.2	163	181	58.6
balance-sheet.row.total-non-current-liabilities	155.9	196.9	71.4	62.7	64.1	58.5	18.3	22.1	17.1	116.7	84.4	265.2	1109.1	1052	25.4	90	693.1	441.8	791.5	642.5	722.2	728.5	15.6	52.1	7.7	6.9	0	289.9	219	108
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
balance-sheet.row.capital-lease-obligations	3.2	4.2	20.3	9.7	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.total-liab	6418.7	6428.6	5447.5	4611.5	4346.4	3934.5	4422	4574.8	4549.3	5552	5964.6	7196.3	6540.3	5161.7	3213.6	3528.2	4318.8	2515.1	2516.7	2122.4	1602.5	1463.4	558.3	438.5	111.4	198.8	464.3	466.7	594.5	196.7
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	0	0
balance-sheet.row.common-stock	2818.5	2818.5	2818.5	2818.5	2818.5	2818.5	2818.5	2818.5	2818.5	2809.7	2808.5	2522.6	1210.3	1210.3	1210.3	1210.3	1100.3	1100.2	1019.4	674.6	667.4	667.4	667.4	667.4	554.2	554.2	309.5	210	81.1	51
balance-sheet.row.retained-earnings	4340.7	3974.5	3796.3	3698.7	3653.9	3548.6	3510	3545	3587.1	3390.2	3064.2	2803.7	2612.9	2189.9	1731.3	1372.1	1142.6	770.3	702.8	703.5	645.5	467.1	403.4	331	374.7	268.4	149.6	0	30.8	52
balance-sheet.row.accumulated-other-comprehensive-income-loss	2424.7	2371.5	2310.1	2240.1	2170.2	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	4261.2	4261.2	4483.9	4486.2	4483.9	6608.3	6521.4	6426.5	6271.3	6051.7	5868.3	4426.2	4929.5	4774.6	4413.8	4340.8	3260.6	3358.8	2786.6	2833	2640.5	2575.4	2517	2445.7	1451.5	1378.4	649	112.6	28	10.1
balance-sheet.row.total-stockholders-equity	13845.2	13425.8	13408.9	13243.6	13126.5	12975.5	12849.9	12790	12676.9	12251.6	11740.9	9752.5	8752.7	8174.8	7355.3	6923.2	5503.4	5229.3	4508.8	4211.1	3953.5	3709.9	3587.8	3444.2	2380.5	2201	1108.1	322.6	139.9	113.1
balance-sheet.row.total-liabilities-and-stockholders-equity	21230.9	20694.5	19419.9	18491.9	18161.5	17688.7	18097.8	18255.2	18242.8	18930.7	18905.4	18223.7	16679.1	14670.7	11855.9	11617.3	10885.5	8774.4	7964.1	7374.3	6010	5512.7	4396.9	4043.6	2525.3	2400.6	1572.3	789.3	734.4	309.8
balance-sheet.row.minority-interest	931.9	840.2	563.5	636.7	688.6	778.7	825.9	890.4	1016.6	1127.1	1199.9	1274.9	1386.1	1334.2	1287	1165.9	1063.3	1030	938.6	1040.8	454.1	339.5	250.8	160.9	33.4	0.8	0	0	0	0
balance-sheet.row.total-equity	14777.1	14265.9	13972.4	13880.3	13815.1	13754.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5923.2	573.5	310.6	295.5	306.2	309.8	301.4	241.9	235.6	254.1	247.3	212.6	226.3	198.5	66.5	73.4	72.3	76.4	132.5	131.1	130	132.2	96.9	58.2	24.1	20.1	0	0	0	0
balance-sheet.row.total-debt	544.4	325.4	41.5	14.9	50	50	460	851	950	1756.1	1543	3852.4	3604.5	2663.3	1303.8	1993	2440.3	1265.6	1613	1386.1	953.8	987.9	135.9	81.6	0.5	5	67.2	302.9	409.1	138
balance-sheet.row.net-debt	-1320	-5784.8	-5017.9	-3840.4	-2719.6	-1888.8	-1484.8	-827	-793.9	24	-66.1	2465.1	2166.8	1146.9	261.5	1121.7	1195.8	822.3	1144.2	800.3	76.1	94.9	-409.1	-674.6	-87.3	-507	-136	289.1	405.9	137.7

现金流量表

在 Beijing Yanjing Brewery 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 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 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NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，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NaN，同比差异为NaN. 此外，公司还将NaN 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 NaN，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	644.7	549.1	292.8	284.9	263.5	224	172.5	318.8	627.4	791.6	781.3	653.7	917.3	868.3	752.3	540.8	493.3	370.8	330.8	339.1	268	199.9	284.2	269.5	292.9	282.3
cash-flows.row.depreciation-and-amortization	719.2	740.5	766.6	807.9	823.5	853.3	871.1	878.1	897	866.7	820	775.1	720.1	651.5	631.9	572.9	550	517.2	457.6	393.3	294.9	244.1	203.7	146.6	84.5	68.3
cash-flows.row.deferred-income-tax	-41.2	-9.9	-2.6	-7.5	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.stock-based-compensation	-1440.3	9.9	2.6	7.5	-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.change-in-working-capital	-1.8	388	524.9	438.3	442.2	-35.1	476.8	39.4	212.9	-577.9	1463.9	-218.9	-865.4	-50.8	577.8	-314.3	-229.3	-97.6	-48.7	-259.3	162.2	-56.7	-328	-65.5	-188	-275.8
cash-flows.row.account-receivables	-36.3	-136.9	-22	32	7.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	219.8	-271.8	-100	71.5	-83.8	-62.3	90.8	-35.7	226.2	-31.3	204.8	-335	-854.8	-521.5	63.1	-613.7	-494.2	-236.8	-190.6	-168.1	-8.5	-23.1	-197.5	-115	-20.7	-199
cash-flows.row.account-payables	-185.3	806.7	649.6	342.3	511.5	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	-9.9	-2.6	-7.5	7	27.2	386	75.1	-13.3	-546.6	1259.1	116.1	-10.6	470.7	514.6	299.5	264.9	139.2	141.9	-91.2	170.7	-33.6	-130.4	49.4	-167.4	-76.8
cash-flows.row.other-non-cash-items	1651.9	40.3	40.7	38.5	45	33.1	-133	8.9	-114.4	122.3	28.3	123.2	52	79.3	97.3	193.7	63.6	38.6	40.8	53.1	30.6	43.8	-27	-37.6	-4.9	-2.3
cash-flows.row.net-cash-provided-by-operating-activities	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	-533.1	-508.7	-396.5	-316	-593.5	-636.5	-670.4	-919.3	-759.2	-889.6	-1600.9	-1743.7	-1397	-1842.2	-904.1	-1564.8	-957.7	-1064.2	-1102.3	-789.8	-443.9	-447.1	-503.3	-712.9	-386.3	-276.3
cash-flows.row.acquisitions-net	69.1	93.7	5.1	18.5	8.6	0	282.3	37.3	0	0	2.7	0	-71.9	-195.5	0	5.2	19.9	1070.6	1118.2	2.2	445.3	1	503.3	713.4	386.3	0
cash-flows.row.purchases-of-investments	-6459.2	-249.3	-4077	-3868.6	-1800	0	-70	-1.7	0	0	-160	0	1551.2	-283.5	0	-76.3	-29.1	-0.6	-65.5	-357.2	-203	-108	-35.4	-196.8	-104.2	0
cash-flows.row.sales-maturities-of-investments	5902.6	28.3	21.2	32	26	37.8	15.3	15.3	45.9	6.3	152.5	107.7	6.7	0.6	4.7	18.7	23.7	65.1	1.2	1.6	5.5	1.4	187	133.5	6	0
cash-flows.row.other-investing-activites	0	-1365	3041	1808	1800	90.9	-70	8.2	265.2	8.6	3.1	27.7	-1397	8.4	8.3	3.8	5.1	-1064.2	-1102.3	207	-443.9	5	-503.3	-712.9	-386.3	0
cash-flows.row.net-cash-used-for-investing-activites	-1020.6	-2001	-1406.1	-2326	-558.9	-507.7	-512.8	-860.1	-448.1	-874.7	-1602.6	-1608.3	-1307.9	-2312.3	-891.2	-1613.4	-938.1	-993.3	-1150.7	-936.3	-639.9	-547.8	-351.8	-775.7	-484.5	-276.3
cash-flows.row.debt-repayment	-240	-900	-22.3	-50	-55	-460	-851	-1000	-2729.5	-2013	-3817	-6088.3	-1997.8	-2895	-4063.2	-4520.4	0	0	0	-513.6	-325.7	-392	-173.4	-236.6	-129.4	-294.8
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	-225.5	-133.7	-62	-62.1	-64.2	-69.5	-125.4	-231.9	-285.5	-293.8	-422	-500.3	-375.5	-283.3	-259.9	-299.7	-389.2	-184.5	-119.8	-157.2	-111	-153.7	-140.5	-114.8	-113	-18.5
cash-flows.row.other-financing-activites	-177	1035.3	-142.8	-146.7	-65.4	-44.1	368.5	782.8	1850	2106	2986.3	6804.6	2803	4407.2	3319.1	5126.5	1214.4	305.3	351.3	789	305.5	1010.3	322.1	1482.5	114.1	825.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-184.1	1.6	-227.1	-258.8	-184.6	-573.6	-607.9	-449.1	-1165	-200.9	-1252.7	216.1	429.7	1228.9	-1004	306.4	825.2	120.7	231.5	118.2	-131.1	464.7	8.1	1131.2	-128.3	512.6
cash-flows.row.effect-of-forex-changes-on-cash	-27.8	0	0	0	0	0	0	0	0	-0.2	0	-0.3	-0.8	-1.4	-0.3	0	0	0	-0.1	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	300.1	-281.5	-8.1	-1015.3	830.7	-5.9	266.7	-63.9	9.8	127	238.2	-59.5	-55	463.4	163.7	-313.9	764.7	-43.6	-138.7	-291.9	-15.3	347.9	-210.7	668.5	-428.3	308.7
cash-flows.row.cash-at-end-of-period	1864.5	1464.7	1746.2	1754.3	2769.6	1938.8	1944.8	1678	1741.9	1732.1	1605.2	1367	1426.5	1481.5	1018.1	854.4	1168.3	403.5	447.1	585.8	877.7	893	545	756.2	87.8	512
cash-flows.row.cash-at-beginning-of-period	1564.4	1746.2	1754.3	2769.6	1938.8	1944.8	1678	1741.9	1732.1	1605.2	1367	1426.5	1481.5	1018.1	854.4	1168.3	403.5	447.1	585.8	877.7	893	545	755.7	87.8	516.1	203.2
cash-flows.row.operating-cash-flow	1532.6	1717.9	1625.1	1569.6	1574.3	1075.4	1387.5	1245.3	1622.9	1202.7	3093.5	1333.1	824.1	1548.2	2059.3	993.2	877.6	829	780.5	526.2	755.7	431.1	132.9	313	184.5	72.5
cash-flows.row.capital-expenditure	-533.1	-508.7	-396.5	-316	-593.5	-636.5	-670.4	-919.3	-759.2	-889.6	-1600.9	-1743.7	-1397	-1842.2	-904.1	-1564.8	-957.7	-1064.2	-1102.3	-789.8	-443.9	-447.1	-503.3	-712.9	-386.3	-276.3
cash-flows.row.free-cash-flow	999.5	1209.2	1228.6	1253.6	980.8	438.9	717.1	326	863.7	313.1	1492.6	-410.7	-572.9	-294.1	1155.1	-571.6	-80	-235.3	-321.7	-263.6	311.8	-16.1	-370.4	-399.9	-201.8	-203.8

利润表行

Beijing Yanjing Brewery Co.,Ltd. 的收入与上期相比变化了 NaN%。据报告, 000729.SZ 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	12991.9	13202.1	11961	10928.4	11468.5	11343.8	11195.6	11573.2	12538.3	13503.8	13748.4	13033.3	12136.8	10298.4	9490.1	8246.5	7436.2	6122.4	5314.2	4671.2	3427.7	2767.4	2287.9	1745.9	1516.3	1328.5	1172	939.2	512	293.9
income-statement-row.row.cost-of-revenue	9102.8	8259.5	7362.9	6645.7	6988.6	6973	7129.4	6978.1	7532.2	8012.9	8338	8024.9	7176.4	6041.7	5713	5221.4	4629.2	3738.1	3267.8	2847.3	2006.5	1690.2	1356.8	989.8	841.8	708.4	687.5	591.2	250.7	144.1
income-statement-row.row.gross-profit	3889.2	4942.6	4598.1	4282.7	4479.9	4370.8	4066.2	4595	5006.1	5490.8	5410.4	5008.5	4960.5	4256.7	3777.2	3025.1	2807	2384.4	2046.4	1823.9	1421.2	1077.2	931	756	674.5	620.1	484.5	348	261.3	149.8
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-23.2	2147.7	2111.6	1903.2	1981.9	2025.8	1866.7	168.7	273.2	142.2	127.5	165.1	292.5	111.1	119.4	151.3	56.5	80.1	57	33.1	18.8	32	20.8	11.5	10.7	10.8	14	17.1	17.8	10
income-statement-row.row.operating-expenses	3224.6	4387.3	4247.9	3850.5	4043.4	3978.8	3852.5	4229.2	4394.6	4480	4524.6	4200.1	3940.5	3219.4	2877	2416.8	2208.9	2005	1688.4	1443.8	1099.1	854.1	664.7	473.4	359.1	299	266.8	200.5	116.2	72.2
income-statement-row.row.cost-and-expenses	12327.4	12646.8	11610.8	10496.1	11032	10951.8	10981.9	11207.4	11926.7	12493	12862.6	12224.9	11116.9	9261.2	8589.9	7638.2	6838.1	5743.1	4956.2	4291.2	3105.6	2544.3	2021.6	1463.3	1201	1007.4	954.4	791.7	366.9	216.3
income-statement-row.row.interest-income	215.1	177.6	123.9	82.6	31.1	27.5	22.2	14.3	16.7	18.5	18	0	22	9.3	19.1	15.7	0	14.6	15.3	12.1	12.6	8	5.5	5.8	0	0	0	0	0	0
income-statement-row.row.interest-expense	44.6	22.4	2.3	0.1	2.2	13.1	23.5	30.5	63.4	72.7	93.6	148.9	140.3	50.7	84.6	140.5	64.3	44.2	51.3	28.7	19	18.9	8.7	5.9	-11.4	-0.8	10.9	8.2	34.6	13.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	354.8	3.1	9.9	-16.7	1.2	-2.5	98.1	148.2	228.7	38	129.9	47.1	168	50.7	28.2	33.6	-19.7	13	-14.1	-19.7	-5.8	-12.8	43.6	28.3	24.9	8.5	-1.9	8.8	-19.5	-13.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-23.2	2147.7	2111.6	1903.2	1981.9	2025.8	1866.7	168.7	273.2	142.2	127.5	165.1	292.5	111.1	119.4	151.3	56.5	80.1	57	33.1	18.8	32	20.8	11.5	10.7	10.8	14	17.1	17.8	10
income-statement-row.row.total-operating-expenses	354.8	3.1	9.9	-16.7	1.2	-2.5	98.1	148.2	228.7	38	129.9	47.1	168	50.7	28.2	33.6	-19.7	13	-14.1	-19.7	-5.8	-12.8	43.6	28.3	24.9	8.5	-1.9	8.8	-19.5	-13.4
income-statement-row.row.interest-expense	44.6	22.4	2.3	0.1	2.2	13.1	23.5	30.5	63.4	72.7	93.6	148.9	140.3	50.7	84.6	140.5	64.3	44.2	51.3	28.7	19	18.9	8.7	5.9	-11.4	-0.8	10.9	8.2	34.6	13.9
income-statement-row.row.depreciation-and-amortization	719.2	824.7	849.7	866.5	908.6	927.8	871.1	878.1	897	866.7	820	775.1	720.1	651.5	631.9	572.9	550	517.2	457.6	393.3	294.9	244.1	203.7	146.6	84.5	68.3	5.9	8.1	31.9	4.3
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	664.6	691.5	434.6	477.1	420.6	383.6	260	357.5	591.3	909.1	893.5	693.1	899.6	984.1	818.7	493.4	529.8	400.3	355.1	388.5	339.8	228.5	305.4	308.2	336	324.9	211.8	139.5	113.2	73.3
income-statement-row.row.income-before-tax	1019.4	694.6	444.6	460.3	421.7	381.1	358.2	514	840.2	1048.8	1015.7	855.5	1188	1087.9	928.3	641.9	578.4	436.4	378	391	337.5	235.4	318	315.3	343.5	332.6	220.8	156.5	128.3	73.8
income-statement-row.row.income-tax-expense	184.2	145.5	151.7	175.5	158.2	157.1	185.7	195.1	212.8	257.2	234.5	201.8	270.7	219.6	176	101	85.1	65.6	47.2	51.8	69.4	35.5	33.8	45.8	113.3	50.3	33.8	13	9	6.5
income-statement-row.row.net-income	644.7	549.1	228	284.9	229.8	179.9	161.3	312.1	587.7	726.1	680.6	616.2	817.2	769.9	627.5	461.3	409.7	306.9	276.8	270.5	241.9	201.2	285.7	268.3	291.5	282.3	186.9	143.5	119.3	67.3