Changjiang Securities Company Limited

符号: 000783.SZ

SHZ

5.67

CNY

今天的市场价格

27.2501
市盈率
1.7258
PEG比率
31.36B
MRK市值
0.02%
DIV收益率

Changjiang Securities Company Limited (000783-SZ) 财务报表

Q: 什么是 Changjiang Securities Company Limited (000783.SZ) 总资产是多少？

Changjiang Securities Company Limited (000783.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 Changjiang Securities Company Limited (000783.SZ). 的默认数据。公司收入显示 5300.117 M 的平均值，即 0.148 % 增长率。整个期间的平均毛利润为 5100.56 M，即 0.149 %. 平均毛利率为 0.972 %. 公司去年的净收入增长率为 0.026 %，等于 -1.755 % % 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 Changjiang Securities Company Limited 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 0.074. 公司的长期投资虽然不是其重点，但以报告货币计算的36783.144（如果有的话）为36783.144。这表明与上一报告期相比，-51.225% 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 22910.755. 这一数字表明，0.544% 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 32162.081. 这方面的年同比变化率为 0.046%. 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33710.211，存货估值为 9.96，商誉估值为 52.92（如有. 无形资产总额（如果有）按 99.81 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	213587.66	8585	77488.3	85695.4	72375.7	58548.3	46066.5	31729.2	33897.3	37784.2	27005.4	8624.5	14423.5	16634.4	26286.7	26142.8	13383.5	20191.9	14	172.6	824.4	572.9	292.2	176	38.9	228.4	338.7	261.7	50.5	31.5	43.1
balance-sheet.row.short-term-investments	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.net-receivables	35836.59	33710.2	1037.3	762.6	489.2	353.8	1468.5	1414.9	1019.7	1009.8	577.9	401.3	329.8	276	170.5	11.4	7.8	15.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	38064.01	10	39240.6	44692.3	40885.6	30495.1	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
balance-sheet.row.other-current-assets	-122391.4	-42305.1	-39240.6	-44692.3	-40885.6	-30495.1	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
balance-sheet.row.total-current-assets	207129.08	0	78525.7	86458	72864.8	58902.1	47107.5	33144.1	34917	38794	27583.3	9025.8	14753.3	16910.5	26457.2	26154.3	13391.2	20207.7	14	172.6	824.4	572.9	292.2	176	38.9	228.4	338.7	261.7	50.5	31.5	43.1
balance-sheet.row.property-plant-equipment-net	6079.55	1511.8	1523.7	1589	266	270.9	280.6	309.8	319.8	322.1	292.1	294.6	223.3	216.7	241.9	279.8	292.4	273.7	1325.5	1295.6	1102.2	1028.2	1020.6	1012.4	960.5	968	953	844.2	947.7	829.8	627.2
balance-sheet.row.goodwill	224.44	52.9	59.3	65.7	71.8	77.8	83.9	90.3	96.9	102.9	108.9	114.9	6.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	362.73	99.8	91.9	100.7	104.7	153.2	138.9	126.5	101.3	89.1	52.4	45.2	37	33.4	31.1	19.6	23.5	27.8	0.3	0.5	0.5	0.3	0.5	0.7	0.9	0.6	0.3	0.3	0.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	587.17	152.7	151.2	166.4	176.4	231	222.8	216.8	198.2	192	161.4	160.1	37	33.4	31.1	19.6	23.5	27.8	0.3	0.5	0.5	0.3	0.5	0.7	0.9	0.6	0.3	0.3	0.1	0	0
balance-sheet.row.long-term-investments	195722.13	36783.1	75413.9	67786.5	53921.8	41810.3	39064.9	33105.4	24982	22786.4	15986.2	10762.7	12769.5	10394.1	8458.6	8591.2	4297.4	4149.3	1.8	0	0	7	8.8	201.3	578	697.6	557	0	0	0	0
balance-sheet.row.tax-assets	2649.57	1020.6	804.7	796.9	740.8	484.6	39568.4	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-non-current-assets	147682.71	39752.8	-804.7	-796.9	-740.8	-484.6	-39568.4	-33632	-25499.9	-23300.4	-16439.6	-11217.3	-13029.8	-10644.2	-8731.6	-8890.6	-4613.3	-4450.9	-1327.6	-1296	-1102.7	-1035.6	-1029.9	-1214.4	-1539.4	-1666.2	-1510.3	-844.5	-947.8	-829.8	-627.2
balance-sheet.row.total-non-current-assets	352721.14	79221.1	77088.8	69542	54364.2	42312.2	39568.4	33632	25499.9	23300.4	16439.6	11217.3	13029.8	10644.2	8731.6	8890.6	4613.3	4450.9	1327.6	1296	1102.7	1035.6	1029.9	1214.4	1539.4	1666.2	1510.3	844.5	947.8	829.8	627.2
balance-sheet.row.other-assets	95877.78	91508.4	3370.9	3665.5	7180.6	8128.8	12818.8	46376.1	46678.1	37530.6	23899.9	11333.1	3486.3	1107.4	583.8	333.2	186.4	562.6	1450.7	1732.4	1079.5	956	1223.7	1553.8	1532.7	703.3	994.5	1371.5	500.1	706.1	718.8
balance-sheet.row.total-assets	655728	170729.4	158985.4	159665.5	134409.6	109343	99494.7	113152.2	107095	99625	67922.8	31576.2	31269.4	28662.1	35772.6	35378	18191	25221.2	2792.3	3201	3006.6	2564.5	2545.8	2944.2	3111	2597.8	2843.5	2477.6	1498.5	1567.4	1389.1
balance-sheet.row.account-payables	12734.16	4133.5	3803.6	1821.5	462.7	375.1	1216.9	1402.6	1271.2	765.9	635.6	185.5	7.5	2.7	1.2	0.6	0.1	4.6	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.short-term-debt	139234.51	64931.2	46374.7	50499.7	29987.6	34541.7	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.tax-payables	579.41	206	259	490.8	709.3	622.4	210.9	260.6	417.7	322.7	417.3	239.2	148.9	199.9	383.4	229.6	96.2	1075.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	591671.52	22910.8	57011.7	53464.2	47462	37170.7	30283.9	36094.5	24242.3	19325.7	5946.8	2729.4	100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	252.86	56.7	39.2	41.3	36.1	18.2	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.deferred-tax-liabilities-non-current	604.75	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	-78689.65	-4190.2	-46413.9	-50541	-30023.7	-34559.9	0	-1402.6	-1271.2	-765.9	-635.6	-185.5	-7.5	-2.7	-1.2	-0.6	-0.1	-4.6	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-non-current-liabilities	246520.7	73356.4	3803.6	53464.2	47462	37170.7	30283.9	36094.5	24242.3	19325.7	5946.8	2729.4	100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-liabilities	154077.5	171.1	120517.6	73405.2	57231.6	43644.8	41195.3	48887.5	55839.8	62509.8	47383.4	15969.1	19045.8	17159.3	26244	26253.7	13587.6	19317.5	3452.4	2252.4	1327.4	929.1	965.2	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	913.21	171.1	241	286	430.1	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
balance-sheet.row.total-liab	517499.03	138458.6	128124.8	128690.8	105156.2	81190.7	72696.1	86384.6	81353.2	82601.4	53965.8	18884	19153.3	17159.3	26244	26253.7	13587.6	19317.5	3452.4	2252.4	1327.4	929.1	965.2	0	0	0	0	0	0	0	0
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	22119.95	5530	5530	5530	5529.6	5529.6	5529.5	5529.5	5529.5	4742.5	4742.5	2371.2	2371.2	2371.2	2171.2	2171.2	1674.8	1674.8	1154.4	1154.4	1154.4	1154.4	1154.4	1154.4	1154.4	1154.4	1080	720	600	600	600
balance-sheet.row.retained-earnings	34065.96	6410.6	5992.8	6627.2	5645.9	5056.3	4404.8	5103.8	4813	4894.1	3129.6	2559.8	2329.8	2105	2507.7	2469.1	1656.7	1999.6	-2188.3	-586.8	-408.2	-417.1	-465.6	-160.3	-167.2	300.2	354.2	248.3	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	47075.72	9858.8	8848.4	8340.7	7454.5	6926.1	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
balance-sheet.row.other-total-stockholders-equity	34515.39	10362.8	10365.2	10365.1	10453.4	10452.6	16613	15877.6	15171.8	7180.5	6068.3	7748.9	7415.1	7026.6	4849.6	4484	1271.9	2229.3	326.3	325.5	873.7	855.3	851	840.4	840	824.8	711.2	877.6	256.6	154	93.6
balance-sheet.row.total-stockholders-equity	137777.02	32162.1	30736.4	30862.9	29083.4	27964.6	26547.2	26510.9	25514.2	16817	13940.4	12680	12116.1	11502.8	9528.6	9124.3	4603.4	5903.7	-707.6	893.2	1619.9	1592.6	1539.9	1834.5	1827.3	2279.4	2145.4	1846	856.6	754	693.6
balance-sheet.row.total-liabilities-and-stockholders-equity	655728	170729.4	158985.4	159665.5	134409.6	109343	99494.7	113152.2	107095	99625	67922.8	31576.2	31269.4	28662.1	35772.6	35378	18191	25221.2	2792.3	3201	3006.6	2564.5	2545.8	2944.2	3111	2597.8	2843.5	2477.6	1498.5	1567.4	1389.1
balance-sheet.row.minority-interest	451.95	108.7	124.2	111.7	170	187.7	251.4	256.7	227.5	206.6	16.6	12.3	0	0	0	0	0	0	47.5	55.4	59.4	42.8	40.7	40.1	39.4	38.2	37.2	35.6	33.2	27.9	24.9
balance-sheet.row.total-equity	138228.97	32270.8	30860.6	30974.7	29253.4	28152.3	26798.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	655728	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	195722.13	36783.1	75413.9	67786.5	53921.8	41810.3	39064.9	33105.4	24982	22786.4	15986.2	10762.7	12769.5	10394.1	8458.6	8591.2	4297.4	4149.3	1.8	0	0	7	8.8	201.3	578	697.6	557	0	0	0	0
balance-sheet.row.total-debt	656773.77	88013	57011.7	53464.2	47462	37170.7	30283.9	36094.5	24242.3	19325.7	5946.8	2729.4	100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	443186.11	79428	-20476.6	-32231.2	-24913.7	-21377.5	-15782.6	4365.3	-9655	-18458.5	-21058.6	-5895.2	-14323.5	-16634.4	-26286.7	-26142.8	-13383.5	-20191.9	-14	-172.6	-824.4	-572.9	-292.2	-176	-38.9	-228.4	-338.7	-261.7	-50.5	-31.5	-43.1

现金流量表

在 Changjiang Securities Company Limited 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 4.821 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 0. 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0.000. 与上一年相比， 0.000 发生了变化. 在同一时期，公司记录了 0, 0 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0 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 0，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	1302.57	1502.8	1530.4	2414.9	2086.3	1582.7	227	1543.3	2216.9	3495.9	1705.8	1006.2	683	435	1283	1372	701.6	2365.8	-1580.4	-711.4	36.9	59.5	-182.4	6.9	-198.2	103.7	273.5
cash-flows.row.depreciation-and-amortization	46.84	0	306	281.1	140.3	102.9	105.7	95.1	81.9	61.8	54	48.4	51.1	50.1	69.2	52.7	48.7	37.8	132.1	136.5	135.3	127.4	116.8	84.1	106.6	71.9	67.4
cash-flows.row.deferred-income-tax	0	0	-198	95.1	-208.4	55.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	198	-95.1	208.4	-55.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	0	-1748.4	5090.7	3410.1	240.1	15972.3	-20278	-15838.8	2949	13634.1	-5629.3	-2404.1	-11742.3	-511.1	8230.1	-5152.9	8436.6	-276.5	2.5	185.4	156.7	-48.3	31.4	32.5	-307.7	-221
cash-flows.row.account-receivables	0	0	6331.1	-753.3	-10384.8	-1226.4	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	0	-0.8	-5172.2	-208.4	6.8	67.6	-74.4	0	0	0	0	0	0	0	0	0	0	-10.8	-554.5	-174.5	-29.2	0	200.9	-392.4	27.5	72.3
cash-flows.row.account-payables	0	0	-2445.4	10966.2	14003.3	4055.6	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	0	-5633.3	50	0	-2596	15904.7	-20203.6	0	0	0	0	0	0	0	0	0	0	-265.7	557	360	186	0	-169.5	424.9	-335.2	-293.2
cash-flows.row.other-non-cash-items	11523.04	-1502.8	2233.7	1214.2	-10135.7	796.1	-4756.2	1001.7	-187.4	-5199.7	-4470	2248.6	-124.7	73.9	206.4	-337.5	-116.1	158.5	76.7	67.7	-22.6	41.8	278	113.1	148.1	-3.2	178.8
cash-flows.row.net-cash-provided-by-operating-activities	12690.78	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	-297.65	0	-241	-1143.3	-167	-179.4	-157.8	-265.6	-181.1	-193.2	-105	-127.7	-101	-123.4	-129.5	-87.9	-81.4	-60.5	-61.3	-111.3	-84.1	-104.3	-86.8	-79.4	-97.7	-34.1	-12.8
cash-flows.row.acquisitions-net	1.92	0	0.4	0.9	0.5	0.7	0	0	2.7	0	-2	-131.1	0	0	0	0	0	0	-19.5	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-474.17	0	-1493	-475.6	-439	-112	-296.5	-1523	-3044	-1632.1	-416.1	-427.1	-218.2	-302.1	-201.7	-51.8	-29.3	-229.7	-15	0	0	0	0	0	0	-166	-197
cash-flows.row.sales-maturities-of-investments	320.22	0	222.3	954.6	312.9	591	1792	3708	1494.3	1171.5	493.8	370	61.3	69.6	50.1	62.3	93.5	5.7	42.8	0	12.1	0	130	136.3	1	41	0.1
cash-flows.row.other-investing-activites	32.87	0	0	0	0	0	0.8	-86.2	0.7	2	0.9	1.8	75.2	44.7	67.8	0.8	0.8	0.1	1.7	8.1	0.1	6.3	1.6	0	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-416.81	0	-1511.3	-663.5	-292.7	300.3	1338.4	1833.2	-1727.4	-651.8	-28.4	-314.1	-182.7	-311.2	-213.3	-76.7	-16.4	-284.4	-51.4	-103.2	-71.9	-98	44.8	56.9	-96.7	-159.1	-209.7
cash-flows.row.debt-repayment	-22803.49	0	-22749.2	-32422.8	-24705.6	-15155	-34187.2	-21474.6	-19054.7	-13478.8	-6653.8	-2000	0	0	0	0	0	0	-3819.3	-4100.6	-91.4	-1.6	-89.4	-341.4	-690.9	-426	0
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	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	0
cash-flows.row.dividends-paid	-2264.07	0	-3140.6	-2343.2	-2103.9	-1030.6	-2592.6	-2046.9	-2676.2	-1149.9	-687.7	-501.4	-237.1	-711.4	-868.5	-167.5	-837.9	-0.6	-39.9	-22.6	-11.7	-5.7	-4	-15.3	-63.5	-25	-11.9
cash-flows.row.other-financing-activites	12169.98	0	22568.9	35417.8	34540.1	20391.8	27306.3	31481.1	32263.6	27339.5	10095.1	4029.4	0	2481.4	0	3212.3	0	0	5400.1	4079.3	91.4	0.6	0.7	201.4	572.6	635.2	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-7601.45	0	-3320.9	651.9	7730.7	4206.3	-9473.4	7959.6	10532.6	12710.8	2753.6	1527.9	-237.1	1770	-868.5	3044.8	-837.9	-0.6	1540.9	-43.9	-11.7	-6.7	-92.7	-155.3	-181.8	184.1	-11.9
cash-flows.row.effect-of-forex-changes-on-cash	13.5	0	49.7	-35	-84.7	9.2	33.1	-41	39.1	18.1	1.6	-6.9	-0.1	-6.8	-1.6	0	-14.4	-19.5	-8.1	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-4991.18	0	-2460.9	8954.3	2854.3	7237.7	3446.9	-7886	-4883	13384.1	13650.7	-1119.2	-2214.6	-9731.4	-35.8	12285.4	-5387.5	10694.2	-158.6	-651.8	251.4	280.7	116.2	137.1	-189.5	-110.2	77
cash-flows.row.cash-at-end-of-period	155132.35	7251.5	46614.7	49075.6	40121.3	37266.9	30029.3	26582.4	34468.4	39351.4	25967.3	12316.6	13435.8	15650.3	25381.7	25417.5	13132.1	18519.6	14	172.6	824.4	572.9	292.2	176	38.9	228.4	338.7
cash-flows.row.cash-at-beginning-of-period	160123.52	7251.5	49075.6	40121.3	37266.9	30029.3	26582.4	34468.4	39351.4	25967.3	12316.6	13435.8	15650.3	25381.7	25417.5	13132.1	18519.6	7825.5	172.6	824.4	572.9	292.2	176	38.9	228.4	338.7	261.7
cash-flows.row.operating-cash-flow	12690.78	0	2321.6	9000.9	-4499	2721.8	11548.8	-17637.8	-13727.4	1307	10923.9	-2326.1	-1794.7	-11183.4	1047.5	9317.3	-4518.7	10998.7	-1648.1	-504.8	335	385.5	164.1	235.5	89	-135.3	298.7
cash-flows.row.capital-expenditure	-297.65	0	-241	-1143.3	-167	-179.4	-157.8	-265.6	-181.1	-193.2	-105	-127.7	-101	-123.4	-129.5	-87.9	-81.4	-60.5	-61.3	-111.3	-84.1	-104.3	-86.8	-79.4	-97.7	-34.1	-12.8
cash-flows.row.free-cash-flow	12393.13	0	2080.7	7857.6	-4666	2542.4	11391	-17903.4	-13908.5	1113.8	10818.9	-2453.8	-1895.7	-11306.8	918.1	9229.4	-4600.2	10938.2	-1709.4	-616.1	250.9	281.1	77.3	156.2	-8.7	-169.4	285.8

利润表行

Changjiang Securities Company Limited 的收入与上期相比变化了 0.090%。据报告, 000783.SZ 的毛利润为 5699.05。该公司的营业费用为 5266.52，与上年相比变化了 9.028%. 折旧和摊销费用为 0，与上一会计期间相比变化了 -1.367%. 营业费用报告为 5266.52，显示9.028% 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-0.613%. 营业收入为 1629.68，与上年相比变化了-0.613%. 净利润的变化率为 0.026%。去年的净收入为1548.23.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	10591.83	6896.2	6326.3	8523.7	7712.7	6955.3	4330.8	5529.7	5737.3	8390.7	4513.2	3028.9	2268.8	1846	3175.7	3162.9	2021.4	4920.9	14948.2	11892.9	8689.2	6017.5	4774.1	5192.3	5766.4	2865.2	2619.8	3110.6	2922.5	2945.5	1918.7
income-statement-row.row.cost-of-revenue	2043.33	1197.2	1353.6	1414.1	1065	956.8	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.gross-profit	8548.5	5699	4972.7	7109.7	6647.7	5998.4	4330.8	5529.7	5737.3	8390.7	4513.2	3028.9	2268.8	1846	3175.7	3162.9	2021.4	4920.9	14948.2	11892.9	8689.2	6017.5	4774.1	5192.3	5766.4	2865.2	2619.8	3110.6	2922.5	2945.5	1918.7
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	3401.21	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-1171.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-4692.37	-5266.5	376.5	371.8	137.4	131	16.9	52.7	37.8	7.8	10.7	8.8	67.7	117.3	54.9	61.4	7.8	-29.5	-120.5	-12740.4	-8751.4	-6134.6	-5102.6	-5263.1	-6105.6	-2804.6	-2337.2	-2779.2	-2665.8	-2613	-1797.4
income-statement-row.row.operating-expenses	8247.7	5266.5	4830.4	5334.4	4471.2	4175.1	3825.4	3656.4	3069	4001.8	2352	1722.7	1501.1	1392.5	1576.9	1444.2	993.8	1547.3	551.4	-12591.1	-8633.1	-5949.5	-4947.7	-5175.7	-5956.5	-2739.3	-2258.4	-2654.7	-2548.7	-2492.3	-1701.5
income-statement-row.row.cost-and-expenses	8206.07	5266.5	4830.4	5334.4	4471.2	4175.1	3825.4	3656.4	3069	4001.8	2352	1722.7	1501.1	1392.5	1576.9	1444.2	993.8	1547.3	551.4	-12591.1	-8633.1	-5949.5	-4947.7	-5175.7	-5956.5	-2739.3	-2258.4	-2654.7	-2548.7	-2492.3	-1701.5
income-statement-row.row.interest-income	3505.32	4740.6	4923.7	4402.8	3508.4	2979.9	472.8	1130.9	1354.6	1205.5	776.6	788.7	558.7	445.3	322	170.1	131.8	109.8	16.6	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	1934.94	2601.1	2593.1	2813.3	2227.8	2188.7	2691.7	0	0	0	0	268.6	160.2	161.2	113.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-1171.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1272.95	-14.7	-2573	5.3	0.9	-83.1	-2721.9	-1.8	10.3	2.6	0.4	-268.3	-160.2	-161.2	-113.4	0	0	2.1	21.1	16	24.6	8.6	3.1	5.9	9.5	6.2	10.2	16.3	14.7	19.6	8.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4692.37	-5266.5	376.5	371.8	137.4	131	16.9	52.7	37.8	7.8	10.7	8.8	67.7	117.3	54.9	61.4	7.8	-29.5	-120.5	-12740.4	-8751.4	-6134.6	-5102.6	-5263.1	-6105.6	-2804.6	-2337.2	-2779.2	-2665.8	-2613	-1797.4
income-statement-row.row.total-operating-expenses	-1272.95	-14.7	-2573	5.3	0.9	-83.1	-2721.9	-1.8	10.3	2.6	0.4	-268.3	-160.2	-161.2	-113.4	0	0	2.1	21.1	16	24.6	8.6	3.1	5.9	9.5	6.2	10.2	16.3	14.7	19.6	8.2
income-statement-row.row.interest-expense	1934.94	2601.1	2593.1	2813.3	2227.8	2188.7	2691.7	0	0	0	0	268.6	160.2	161.2	113.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	-373.33	-112.2	306	281.1	140.3	102.9	105.7	95.1	81.9	61.8	54	48.4	51.1	50.1	69.2	52.7	48.7	37.8	132.1	136.5	135.3	127.4	116.8	84.1	106.6	71.9	67.4	0	0	0	0
income-statement-row.row.ebitda-caps	1940.82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2371.32	1629.7	4209.2	3181.8	2828.6	2422.7	2970.1	1962.5	2725.6	4401.8	2193.9	1544.5	1006.5	747.3	1789	1822.8	980.5	3367.7	-1560.7	-698.2	56.2	67.9	-173.6	16.6	-190.2	125.9	361.4	455.9	373.8	453.3	217.2
income-statement-row.row.income-before-tax	1098.37	1615	1636.3	3187.2	2829.5	2339.7	248.2	1960.7	2735.9	4404.4	2194.3	1276.2	846.2	586.1	1675.5	1822.8	980.5	3369.8	-1539.6	-682.2	80.7	76.5	-170.5	22.5	-180.7	132.1	371.6	472.2	388.5	472.8	225.4
income-statement-row.row.income-tax-expense	-42.8	112.2	105.9	772.3	743.3	756.9	21.2	417.3	519	908.5	488.4	270	163.2	151.1	392.5	450.8	278.9	1004	40.8	29.2	43.8	17.1	8.9	9.7	17.5	28.5	88	155.8	128.3	156.7	74.4
income-statement-row.row.net-income	1194.48	1548.2	1509.3	2409.5	2085.4	1665.8	257.2	1545.1	2206.6	3493.4	1705.4	1005.9	683	435	1283	1372	701.6	2363.7	-1601.5	-727.4	12.3	50.8	-182.4	6.9	-207.7	97.4	273.5	300.1	245.5	296.6	142.8