Huludao Zinc Industry Co.,Ltd.

符号: 000751.SZ

SHZ

3.07

CNY

今天的市场价格

73.9161
市盈率
-16.0305
PEG比率
4.96B
MRK市值
0.00%
DIV收益率

Huludao Zinc Industry Co.,Ltd. (000751-SZ) 财务报表

Q: 什么是 Huludao Zinc Industry Co.,Ltd. (000751.SZ) 总资产是多少？

Huludao Zinc Industry Co.,Ltd. (000751.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 Huludao Zinc Industry Co.,Ltd. (000751.SZ). 的默认数据。公司收入显示 5984.107 M 的平均值，即 0.157 % 增长率。整个期间的平均毛利润为 400.395 M，即 -0.137 %. 平均毛利率为 0.097 %. 公司去年的净收入增长率为 0.353 %，等于 1.176 % % 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 Huludao Zinc Industry 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 0.076. 在流动资产领域，000751.SZ 的报告货币为6040.368. 这些资产中的很大一部分，即 2028.75 是现金和短期投资。与去年的数据相比，该部分的变化率为0.246%. 公司的长期投资虽然不是其重点，但以报告货币计算的7.576（如果有的话）为7.576。这表明与上一报告期相比，-23.854% 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 150. 这一数字表明，0.954% 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 3580.379. 这方面的年同比变化率为 0.195%. 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413.836，存货估值为 3380.35，商誉估值为 0（如有. 无形资产总额（如果有）按 852.97 估值. 应付账款和短期债务分别为 185.37 和 4062.81. 债务总额为4212.81，债务净额为 2184.73. 其他流动负债为 801.85，加上总负债 5235.59. 最后，如果存在推荐股票，则其估值为 0.

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	7761.79	2028.7	1628.8	1450.2	693.3	508.8	314.6	322.1	361.3	520.4	176.6	367.6	229	1120.1	1752.4	575.9	565.5	405.8	1299.7	1111.5	1033.5	1050.5	460.8	365.2	228.9	200.3	24.9	48.3	25.7	29.8	35.9
balance-sheet.row.short-term-investments	-0.13	0.7	-4.3	-1.4	-1.5	15.8	9.5	0	0	0	0	0	0	0	52.2	0	1	2	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	2801.66	413.8	946	773.6	677	506.4	586.4	484.7	273.5	333.2	210.8	238.4	202.1	300.1	952.8	652.7	933.6	1418.8	1220.6	2649.6	2152.6	1868.6	1753.6	1782.6	154.9	131.9	46.7	13.7	624	4.4	2.1
balance-sheet.row.inventory	12478.19	3380.4	2794.5	3106.7	1897.2	1475.6	1631.3	1432.1	1656.5	991.8	1122	706.5	799.4	1854.1	2537.8	2429	1111.9	2272.8	1719.6	870.7	655.6	635.8	613.8	650.3	672.1	506	359.9	606	4	183.2	173.4
balance-sheet.row.other-current-assets	949.97	217.4	20	70.2	4.1	9.4	59.3	16.1	11.5	0.1	12	-1.5	7.5	21.1	-53.7	-50.7	-52	-91.9	-37.1	-201.8	-203.7	-227.7	-228.6	-200.1	1289.5	982.4	1605.8	769.5	334.2	477.9	409.8
balance-sheet.row.total-current-assets	23991.61	6040.4	5389.3	5400.7	3271.6	2500.1	2591.6	2254.9	2302.8	1845.5	1521.4	1311.1	1238	3295.4	5189.3	3606.8	2558.9	4005.5	4202.8	4430	3637.9	3327.2	2599.6	2598	2345.3	1820.5	2037.3	1437.5	987.9	695.3	621.2
balance-sheet.row.property-plant-equipment-net	7666.54	1939	1912.2	1903.5	1264.8	1249.5	1216.7	1093.1	1008.8	955.4	945.7	971.2	986.8	2580.3	2754.5	2644.8	2776.9	2832.9	2348.7	1868.4	1734.1	1436.3	1537.7	1675.6	1691.9	1400.9	1447.5	1428.4	1139.6	1208.1	1131
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.4	0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	3425.54	853	880.3	907.6	795.5	818.4	833.2	802.2	823.3	831.9	851.5	872.3	1035.9	1353.7	1383.9	1414.1	1444.4	1474.6	997.7	0	1.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	3425.54	853	880.3	907.6	795.5	818.4	833.2	802.2	823.3	831.9	851.5	872.3	1035.9	1354	1384.3	1414.5	1444.4	1474.6	997.7	0	1.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	27.72	7.6	9.9	11.9	7.9	0.5	0	0	0	0	0	0	0	0	0	0	44.6	248.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	37.06	7.7	13.3	8.1	1	0.4	0.2	0	0	0	0	0	0	78.9	86	429.1	456.8	130.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	19.52	0.1	16.5	17.9	0	16.3	28.2	10	10	10	10	525.1	-41.8	48.1	52.2	51	1	2	100.3	32.8	12.9	12.9	12.9	16.3	13.3	0	0	0.5	0.9	1.2	2
balance-sheet.row.total-non-current-assets	11176.37	2807.4	2832.3	2849	2069.1	2085.2	2078.4	1905.3	1842.1	1797.4	1807.3	2368.6	1980.9	4061.4	4276.9	4539.4	4723.6	4689.2	3446.8	1901.2	1748.7	1449.2	1550.6	1691.9	1705.2	1400.9	1447.5	1428.9	1140.5	1209.3	1133
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0.5	17.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	35167.98	8847.7	8221.6	8249.7	5340.7	4585.3	4669.9	4160.2	4144.9	3642.9	3328.7	3680.2	3236.7	7356.8	9466.2	8146.3	7282.5	8694.6	7649.6	6331.2	5386.5	4776.4	4150.2	4289.9	4050.4	3221.4	3484.8	2866.4	2128.4	1904.7	1754.2
balance-sheet.row.account-payables	3357.18	185.4	1363.6	1443.3	1265.2	1064.5	459.8	203.5	380	159.7	391.6	192.7	820.4	2111.1	3158.3	1139.4	1738.5	1719.2	1142.3	756.7	324.5	262.7	303.3	367.3	502.7	423.6	228	291.6	404.1	418	654
balance-sheet.row.short-term-debt	12559.88	4062.8	2155.1	2067.5	805.2	527.3	1128.3	905.8	597.5	727.7	87.8	0	3553.9	3102.2	4308.8	3404.3	2646.9	2839.4	2489.5	1994.5	1605.7	1080.9	1158.3	960.7	655.4	629.5	1059.4	813.7	793.3	633.8	326.3
balance-sheet.row.tax-payables	60.86	2.4	35.4	31.8	11.9	33.7	16	54.3	55.3	47.5	31.4	49.5	63	42	5.4	-29.9	-23.4	65.6	57.6	71.3	38	-21.2	-10.3	93.7	114.8	226.5	205.4	125.8	19.5	11.7	2.5
balance-sheet.row.long-term-debt-total	450.01	150	0.9	0.7	150	150	0	0	0	0	0	-94.4	0	0	0	161	553	492	501	501	501	632	9	59.5	102	7.5	189.1	49.4	61.3	61.3	61.3
Deferred Revenue Non Current	131.45	31.8	40	48.5	57	65.7	65.7	79.4	83.1	86.8	90.4	94.4	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	0.28	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1768.24	801.8	1469.7	11.6	13.4	41.7	555.9	140	227.6	36.2	20.5	1277.7	60.6	83	108.7	135.3	57.3	184	215.2	77.3	36.7	11.5	19.4	44.3	41.1	66.6	143.1	181.7	227	103.1	98.1
balance-sheet.row.total-non-current-liabilities	704.74	151.1	200.5	213.8	221.7	232.6	81	306	311	315.9	321.9	380.2	209.8	194.9	179.8	208.4	593.2	577.8	506.3	546.2	548.8	703.6	9	59.5	102	7.5	189.1	49.4	61.3	61.3	61.3
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	0.89	0.9	0.9	0.7	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
balance-sheet.row.total-liab	21408.34	5235.6	5225.4	5319.3	2475.2	1953.5	2241.1	1784.4	2003.5	1635.9	1412.4	1850.6	6617.9	7206.6	8227.9	6324.9	5524.5	5803.8	4617.9	3571.5	2622.6	2075.5	1505.7	1635.2	1471.1	1393.7	1782	1336.3	1485.5	1216.2	1139.7
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	0
balance-sheet.row.common-stock	6256.76	1615.6	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1110.1	1110.1	1110.1	1110.1	1110.1	1110.1	1110.1	881.1	881.1	881.1	881.1	881.1	881.1	615	615	410	320	320	320
balance-sheet.row.retained-earnings	608.48	176.8	87.6	21.8	-231.9	-465.7	-668.6	-721.6	-937.9	-1072.3	-1163	-1251.1	-5393.6	-1943.9	-858.7	-275.6	-338.8	642	966.4	749.7	753.3	699.6	664.7	673.4	616.9	329.1	222.9	199	0	104.3	67.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	5857.35	1140.7	1140.7	1140.7	1140.7	1140.7	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
balance-sheet.row.other-total-stockholders-equity	1005.28	647.3	358	358	546.9	546.9	1687.6	1687.6	1687.6	1687.6	1687.6	1689.8	924.3	955.8	958.9	958.8	954.7	1107	955.2	1128.9	1129.6	1120.1	1098.8	1100.3	1081.3	883.7	865	921	322.9	264.3	227.3
balance-sheet.row.total-stockholders-equity	13727.87	3580.4	2996.2	2930.4	2865.6	2631.7	2428.9	2375.8	2159.6	2025.2	1934.4	1848.5	-3359.2	122.1	1210.3	1793.3	1726	2859.1	3031.7	2759.7	2764	2700.8	2644.5	2654.8	2579.3	1827.7	1702.9	1530.1	642.9	688.5	614.5
balance-sheet.row.total-liabilities-and-stockholders-equity	35167.98	8847.7	8221.6	8249.7	5340.7	4585.3	4669.9	4160.2	4144.9	3642.9	3328.7	3680.2	3236.7	7356.8	9466.2	8146.3	7282.5	8694.6	7649.6	6331.2	5386.5	4776.4	4150.2	4289.9	4050.4	3221.4	3484.8	2866.4	2128.4	1904.7	1754.2
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	-18.2	-18.2	-18.2	-18.9	-22	28.1	28.1	28	32	31.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	13727.87	3580.4	2996.2	2930.4	2865.6	2631.7	2428.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	35167.98	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	27.59	8.2	5.7	10.5	6.4	16.3	9.5	9.5	9.5	9.5	9.5	524.6	8.7	47.6	52.2	51	45.6	250.8	100.3	22.9	12.9	12.9	12.9	12.9	10	0	0	0	0	0	0
balance-sheet.row.total-debt	12859.89	4212.8	2156	2068.2	805.2	527.3	1128.3	905.8	597.5	727.7	87.8	0	3553.9	3102.2	4308.8	3565.3	3199.9	3331.4	2990.5	2495.5	2106.7	1712.9	1167.3	1020.2	757.4	637	1248.6	863	854.5	695.1	387.6
balance-sheet.row.net-debt	5102.2	2184.7	527.1	618	111.9	18.6	813.7	583.8	236.3	207.3	-88.8	-367.6	3324.8	1982	2556.4	2989.4	2635.5	2927.6	1690.8	1384.1	1073.2	662.4	706.5	655	528.5	436.7	1223.7	814.7	828.8	665.2	351.6

现金流量表

在 Huludao Zinc Industry 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 -2.314 的转变。该公司最近通过发行 110 扩大了股本，与上一年相比出现了14.594 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-91563906.480. 与上一年相比， -0.287 发生了变化. 在同一时期，公司记录了 169.6, 0 和 -3323.64，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-192.21 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 3267.75，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	67.98	65.8	229.8	233.8	202.9	53.1	216.2	134.4	90.8	88.9	4194.8	-3550.7	-1085.1	-583.2	63.2	-980.5	-287.7	240.8	6.3	63.1	64.5	28.5	135.9	418.4	268.3	172.8
cash-flows.row.depreciation-and-amortization	1.76	169.6	169.7	96.9	96.6	83.2	73	74.3	74.1	74	75.5	210.6	214	220.2	231.5	229.3	221.2	152.3	134.6	134	134.4	138.6	104.5	112.9	105.8	99.1
cash-flows.row.deferred-income-tax	0	-5.4	-3.7	-4.1	-1.9	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	5.4	3.7	4.1	1.9	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	-264.27	-21.1	-346.6	-372.9	463.1	-385.9	-267.2	-363.3	-294.6	-413.1	-4793	-945.7	-178.2	2078.7	-2420	592.4	-945.4	-113.8	-163.9	-148.7	-175.3	-144.9	-282.2	-696.4	-314	-514.7
cash-flows.row.account-receivables	321.61	-316.8	-95.4	-82.4	172.1	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	-585.88	312.2	-556.3	-426.5	154.2	-143.8	253.7	-657.8	120.8	-415.1	101.6	623.7	429	-108.9	-1311.8	774.5	-986.5	-827.5	-214.4	-22.4	-21	15.7	10	-117.5	-167.9	246.1
cash-flows.row.account-payables	0	-11	308.8	294.1	138.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-5.4	-3.7	-158.1	-1.9	-242.1	-520.9	294.5	-415.4	2	-4894.6	-1569.4	-607.2	2187.6	-1108.1	-182	41	713.8	50.5	-126.3	-154.3	-160.7	-292.2	-578.9	-146	-760.8
cash-flows.row.other-non-cash-items	-352.66	237.3	185.7	126.1	99.5	122.2	32.9	162.6	138.9	86.5	229.4	3451.1	1287.5	-884.6	288.7	653.1	304.3	-7.1	173.5	75.1	70.5	74.5	72.9	81.4	12.3	6.3
cash-flows.row.net-cash-provided-by-operating-activities	-282.92	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	-185.87	-90.8	-131.4	-77.9	-35	-160.2	-102.8	-113.5	-26.9	-9.3	-38.8	-0.9	-1.5	-316.7	-108.7	-147.5	-682	-354.5	-329	-431.8	-34.3	-24.8	-102.6	-46.2	-41.2	-110.2
cash-flows.row.acquisitions-net	0	0	2.1	0	11.8	0	-0.1	0	0	0	0	0	0	2.7	0	147.8	682.4	357.9	330.2	0	0	0	102.6	0	0	0
cash-flows.row.purchases-of-investments	-0.25	-0.8	-2.1	-29.2	0	0	0	0	0	-9.5	0	0	0	-1	-1	-1.5	-4	-78	-10	0	0	0	-2.9	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	2.3	0	0	0	0	0	0	0	0	0	0	3.1	5.2	122.3	2.9	1.1	0.3	0.3	0.4	0.1	0.3	0	0	0
cash-flows.row.other-investing-activites	5.5	0	0.8	22	-1.9	-5.1	-0.5	-0.9	0	0	3.6	0	0	0	0	-147.5	-682	-354.5	-329	0	0.5	0.1	-102.6	0.4	0	0.5
cash-flows.row.net-cash-used-for-investing-activites	-180.62	-91.6	-128.4	-85.1	-25.2	-165.3	-103.4	-114.4	-26.9	-18.8	-35.2	-0.9	-1.5	-312	-104.4	-26.5	-682.6	-428	-337.6	-431.5	-33.3	-24.6	-105.2	-45.8	-41.2	-109.7
cash-flows.row.debt-repayment	-1822.31	-3323.6	-2693	-1619.4	-2165.9	-1957.2	-1398.5	-943.7	-1056.3	-250.9	-910.8	-3481.1	-6058.3	-5657.1	-3218.1	-3434.3	-3333.9	-2815.4	-1264	-1883.8	-2298.2	-1676.2	-1397.4	-1332.5	-1137.8	-1230.7
cash-flows.row.common-stock-issued	0	110	650	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	-110	-650	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	-368.09	-192.2	-143.6	-87.9	-87.6	-61.7	-48.8	-38.9	-36.2	-15.3	0	-128.2	-218.4	-315.7	-256	-291.3	-213.5	-136.8	-96.1	-73.4	-68.1	-119.5	-52.2	-84.9	-83.3	-62.8
cash-flows.row.other-financing-activites	2428.02	3267.8	2558.3	1796.1	1498.3	2148.9	1471.5	1052.3	1326.2	246.4	1567	4302.3	6045.2	5446.2	5500.7	3302.8	3653.3	3296.5	1602.8	2048.3	2895.3	1823.3	1660.2	1575.5	1365.4	1616.2
cash-flows.row.net-cash-used-provided-by-financing-activities	453.92	-248.1	-278.4	88.8	-755.1	130	24.1	69.7	233.7	-19.8	656.2	693	-231.5	-526.6	2026.5	-422.8	105.9	344.2	242.7	91	529	27.6	210.6	158.1	144.3	322.8
cash-flows.row.effect-of-forex-changes-on-cash	0.96	0.8	-0.2	-0.4	0	-2.1	0	0	0	0	0	-2.3	2.9	4.8	1	-0.4	-0.7	-0.2	0.7	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	145.52	112.9	-168.3	87	81.8	-164.9	-24.4	-36.6	216	-202.4	327.8	-144.8	8.1	-2.5	86.6	44.7	-1285.1	188.3	56.3	-217	589.7	99.6	136.3	28.6	175.4	-23.4
cash-flows.row.cash-at-end-of-period	5290.1	577.9	465	291.2	204.2	122.4	287.3	311.7	348.2	132.3	334.7	6.9	151.6	143.5	146.1	59.5	14.8	1299.7	889.8	833.5	1050.5	460.8	365.2	228.9	200.3	24.9
cash-flows.row.cash-at-beginning-of-period	5144.58	465	633.3	204.2	122.4	287.3	311.7	348.2	132.3	334.7	6.9	151.6	143.5	146.1	59.5	14.8	1299.9	1111.5	833.5	1050.5	460.8	361.2	228.9	200.3	24.9	48.3
cash-flows.row.operating-cash-flow	-282.92	451.7	238.6	83.8	862.1	-127.5	54.9	8.1	9.2	-163.8	-293.2	-834.6	238.2	831.2	-1836.5	494.4	-707.7	272.3	150.5	123.5	94	96.6	31	-83.7	72.4	-236.5
cash-flows.row.capital-expenditure	-185.87	-90.8	-131.4	-77.9	-35	-160.2	-102.8	-113.5	-26.9	-9.3	-38.8	-0.9	-1.5	-316.7	-108.7	-147.5	-682	-354.5	-329	-431.8	-34.3	-24.8	-102.6	-46.2	-41.2	-110.2
cash-flows.row.free-cash-flow	-468.79	360.9	107.2	5.9	827	-287.7	-48	-105.4	-17.8	-173.1	-332	-835.5	236.7	514.5	-1945.2	346.8	-1389.6	-82.2	-178.5	-308.3	59.8	71.8	-71.7	-130	31.2	-346.7

利润表行

Huludao Zinc Industry Co.,Ltd. 的收入与上期相比变化了 -0.165%。据报告, 000751.SZ 的毛利润为 521.64。该公司的营业费用为 214.31，与上年相比变化了 -10.556%. 折旧和摊销费用为 169.6，与上一会计期间相比变化了 0.119%. 营业费用报告为 214.31，显示-10.556% 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-0.015%. 营业收入为 307.33，与上年相比变化了-0.015%. 净利润的变化率为 0.353%。去年的净收入为89.11.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1991
income-statement-row.row.total-revenue	14288.85	15586	18657	22843.9	6808.6	8016.3	8357.6	6699.5	4713.3	4127.1	4358.9	4186.8	4442.4	6899.2	7828.1	4856.1	6129.1	9388.1	6701.8	3438.6	2625.6	1918.8	1749.7	2423.4	2936.4	2528.1	2535.3	2774.8	2131.1	2259.8	1601.7
income-statement-row.row.cost-of-revenue	13769.19	15064.4	18112.3	22048.3	6149.4	7389.7	7883.2	6092.8	4122.4	3540.5	3900.6	3797.4	4822.4	6840.1	7497.8	4278.7	6335	8982.5	6160.7	3145.1	2269	1645.3	1587.9	2184.4	2308.6	2015.4	2173.7	2237.3	1749	1906.9	1270.5
income-statement-row.row.gross-profit	519.66	521.6	544.7	795.6	659.2	626.6	474.4	606.8	590.9	586.6	458.3	389.4	-379.9	59.1	330.3	577.4	-205.9	405.6	541.1	293.5	356.5	273.5	161.8	239.1	627.8	512.7	361.5	537.5	382.1	352.9	331.2
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	0
income-statement-row.row.research-development	16.88	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	24.64	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	5.66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-24.01	-30.4	189	315.6	267.5	261.5	14.8	-5.4	23.5	12.5	46.2	4059.2	3.1	-8.7	68.5	41	3.2	-3.6	-7.7	-15	-15.9	-0.7	4.1	5.5	-2.2	5.3	16.1	-1.3	4.1	2.7	0.3
income-statement-row.row.operating-expenses	242.72	214.3	239.6	369.9	297.9	325	324	359.1	299.2	368.5	317.8	214.2	309.1	283.3	277.4	219.7	419.3	402.5	65.4	173.3	143.7	132.7	129.6	109.6	153.8	55	62.5	96.4	67.4	67.2	62.2
income-statement-row.row.cost-and-expenses	14011.9	15278.7	18351.9	22418.2	6447.3	7714.8	8207.2	6451.9	4421.6	3909	4218.4	4011.7	5131.5	7123.4	7775.2	4498.4	6754.3	9385	6226.1	3318.4	2412.7	1778.1	1717.5	2294	2462.4	2070.4	2236.2	2333.7	1816.4	1974.2	1332.7
income-statement-row.row.interest-income	14.78	14	10.1	11.1	4.4	6	1	1.1	2.3	0.7	1	1.9	18.7	18.6	7.3	9.4	11.4	9.7	10.6	6.4	12.6	22.9	16.9	51	2.3	0	0	0	0	0	0
income-statement-row.row.interest-expense	203.47	199.7	200	162.4	93.2	94.8	83.6	50.6	38.9	41.4	16.5	23	430.1	466.6	315.7	273.8	322.9	192.9	134.9	97.2	74.4	68.7	75	61.9	54.7	60.9	56.9	89.7	100	67.3	43.7
income-statement-row.row.selling-and-marketing-expenses	5.66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-82.7	-191.6	-230.5	-197.9	-108.6	-100.4	-97.1	-31.4	-157.3	-127.4	-51.6	3970.3	-2622.9	-855.4	-292.9	-266.8	-691	-367.4	-209.2	-69.6	-91	-64.8	-62.2	-11.7	-15.7	-61.4	-50.3	-88.1	-96.5	-67.4	-43.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-24.01	-30.4	189	315.6	267.5	261.5	14.8	-5.4	23.5	12.5	46.2	4059.2	3.1	-8.7	68.5	41	3.2	-3.6	-7.7	-15	-15.9	-0.7	4.1	5.5	-2.2	5.3	16.1	-1.3	4.1	2.7	0.3
income-statement-row.row.total-operating-expenses	-82.7	-191.6	-230.5	-197.9	-108.6	-100.4	-97.1	-31.4	-157.3	-127.4	-51.6	3970.3	-2622.9	-855.4	-292.9	-266.8	-691	-367.4	-209.2	-69.6	-91	-64.8	-62.2	-11.7	-15.7	-61.4	-50.3	-88.1	-96.5	-67.4	-43.4
income-statement-row.row.interest-expense	203.47	199.7	200	162.4	93.2	94.8	83.6	50.6	38.9	41.4	16.5	23	430.1	466.6	315.7	273.8	322.9	192.9	134.9	97.2	74.4	68.7	75	61.9	54.7	60.9	56.9	89.7	100	67.3	43.7
income-statement-row.row.depreciation-and-amortization	152.45	189.8	169.6	169.7	96.9	96.6	83.2	73	74.3	74.1	74	75.5	210.6	214	220.2	231.5	229.3	221.2	152.3	134.6	134	134.4	138.6	104.5	112.9	105.8	99.1	92.7	99.5	64.5	43.7
income-statement-row.row.ebitda-caps	330.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	178.15	307.3	312.1	445.2	340.3	304.8	38.6	221.7	152.8	85.4	45.2	92.4	-2985.3	-1049.8	-303.4	49.9	-1315	-360	264.5	39.7	105.8	77.1	-26.1	122.6	457.8	399.7	251.8	348.4	215.3	221.1	225.3
income-statement-row.row.income-before-tax	95.46	115.8	81.6	247.3	231.7	204.4	53.3	216.2	134.4	90.8	88.9	4145.5	-3311.9	-1079.6	-240	90.9	-1316.2	-364.3	261.7	37.6	105.9	76.2	-26	122.9	456.9	400.6	258.3	350	218.8	221	225.6
income-statement-row.row.income-tax-expense	27.48	26.7	15.8	17.5	-2.1	1.5	0.3	0	26.3	11.5	53.6	4083.5	80.6	5.5	343.1	27.7	-335.7	-76.6	20.9	31.3	42.8	11.8	-54.5	-12.9	38.6	132.3	85.5	115.9	72.2	73	74.5
income-statement-row.row.net-income	67.98	89.1	65.9	229.8	274.1	202.9	53.1	216.2	134.4	90.8	88.1	4125.2	-3482.8	-1085.2	-583.2	63.2	-980.8	-287.7	240.8	6.3	63.1	64.5	28.5	135.9	418.4	268.3	172.8	234.1	146.6	148	151.2