Luxi Chemical Group Co., Ltd.

符号: 000830.SZ

SHZ

11.57

CNY

今天的市场价格

20.8317
市盈率
0.4907
PEG比率
22.17B
MRK市值
0.06%
DIV收益率

Luxi Chemical Group Co., Ltd. (000830-SZ) 财务报表

Q: 什么是 Luxi Chemical Group Co., Ltd. (000830.SZ) 总资产是多少？

Luxi Chemical Group Co., Ltd. (000830.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 Luxi Chemical Group Co., Ltd. (000830.SZ). 的默认数据。公司收入显示 9352.384 M 的平均值，即 0.205 % 增长率。整个期间的平均毛利润为 1742.231 M，即 0.223 %. 平均毛利率为 0.179 %. 公司去年的净收入增长率为 -0.741 %，等于 0.372 % % 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 Luxi Chemical Group 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 0.025. 在流动资产领域，000830.SZ 的报告货币为2478.512. 这些资产中的很大一部分，即 393.805 是现金和短期投资。与去年的数据相比，该部分的变化率为0.335%. 公司的长期投资虽然不是其重点，但以报告货币计算的672.28（如果有的话）为672.28。这表明与上一报告期相比，-10.076% 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 3272. 这一数字表明，0.352% 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 16896.002. 这方面的年同比变化率为 -0.025%. 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235.667，存货估值为 1596.63，商誉估值为 0（如有. 无形资产总额（如果有）按 2322.18 估值. 应付账款和短期债务分别为 1447.15 和 11100.33. 债务总额为14373.12，债务净额为 13979.31. 其他流动负债为 755.45，加上总负债 17818.26. 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
balance-sheet.row.cash-and-short-term-investments	1807.96	393.8	294.9	378.7	363.9	519.2	579.4	771.6	945.4	972.9	544.4	530.4	926.9	730.1	932.6	766.8	670.6	598.4	145.1	199.6	192.5	205.2	66.4	212.6	143.5	18.3	135.8	19.1	28.3	35.9
balance-sheet.row.short-term-investments	-2275.47	0	-697.3	-902.8	-734.4	-734.4	0	0	0	0	0	0	0	0	49	184.6	0	3.6	0	0.6	0.4	0.4	0.4	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1061.82	235.7	343.9	427.9	1143	1131.8	323.9	362.8	449.5	282.2	737.1	284.8	397.4	401.9	466.7	561.1	311.1	648.3	239.8	231.9	219	454.3	278	353.5	47.6	56.6	149.2	85.2	95.6	95.4
balance-sheet.row.inventory	6309.22	1596.6	1676.2	1771.4	1891.3	1170	1052.6	1511.9	1547.4	1484.7	1495.1	1742.7	1444.8	1641.3	1449.8	778	1214.2	796.8	611.2	672.6	307.8	200.7	167.3	100.4	103.8	130.7	99.7	49.9	30.6	20.8
balance-sheet.row.other-current-assets	1218.77	252.4	500	238.7	299.2	278.5	354.2	759.7	712.8	671.6	324.7	225.2	6.5	4.8	-22.9	-11.8	-13	-19.4	-13	-22.2	-15.9	-49.6	-59.4	-70.5	246.3	122.7	-45.5	-12	-27.7	-30.6
balance-sheet.row.total-current-assets	10397.77	2478.5	2815	2816.6	3697.3	3099.5	2310	3406	3655.1	3411.4	3101.2	2783	2775.6	2778.1	2826.3	2094.1	2182.9	2024.1	983.1	1082	703.4	810.6	452.2	596	541.3	328.2	339.2	142.2	126.8	121.6
balance-sheet.row.property-plant-equipment-net	109427.41	27466.8	26499.8	24790.6	24682.8	24069.5	23410.2	22250.6	19335.6	17284	15256	13621.2	12561.7	9863.2	7946.7	6064.6	4581.1	3821	3362.3	2591.3	2169.4	2044.8	1619.2	1307	1330.3	1105.5	767.1	491.6	321.2	155.3
balance-sheet.row.goodwill	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.intangible-assets	9349.64	2322.2	2321.7	1989.1	1921.6	1448.3	1457.9	1400.9	1118.4	959.2	837.8	818.7	473.9	483	470.7	366.8	223.8	218.2	205	241.4	195.3	198.2	11.5	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	9349.64	2322.2	2321.7	1989.1	1921.6	1448.3	1457.9	1400.9	1118.4	959.2	837.8	818.7	473.9	483	470.7	366.8	223.8	218.2	205	241.4	195.3	198.2	11.5	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	3700.25	672.3	747.6	954.5	786.9	961.6	193	202.8	201.5	185.8	158.8	96.3	0	0	-19.9	-154.5	0	-3	0	25.1	16.4	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	2519.03	644.7	561.7	273.4	256.4	251.6	132	118.3	89.3	81.8	76.2	64.3	32.7	19.2	9.6	9	36.6	4.1	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	5802.08	1697.7	1461.6	1291.4	529.1	379.8	283.5	396.1	664.6	444.7	431.8	497.5	80.1	30.1	49	184.6	1.9	4.2	5.7	1.3	0.4	0.2	0.3	0.5	0.6	0	0	0	0	0
balance-sheet.row.total-non-current-assets	130798.41	32803.7	31592.4	29298.9	28176.7	27110.9	25476.5	24368.7	21409.4	18955.5	16760.7	15098.1	13148.5	10395.5	8456.2	6470.5	4843.4	4044.5	3572.9	2859.2	2381.6	2243.1	1631.1	1307.5	1331	1105.5	767.1	491.6	321.2	155.3
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	141196.18	35282.2	34407.4	32115.5	31874	30210.3	27786.5	27774.7	25064.5	22366.8	19861.9	17881	15924.1	13173.7	11282.5	8564.6	7026.3	6068.6	4556	3941.2	3085.1	3053.7	2083.3	1903.5	1872.2	1433.7	1106.4	633.8	448	276.9
balance-sheet.row.account-payables	6417.98	1447.1	1555.2	939.4	956.1	1171.7	1440.4	2973.5	2350.4	2181.1	2176.1	2102	2679.5	1390.4	2122.8	1025.6	1173.1	711.3	342.5	911.3	524.5	504.4	305.6	298.5	359.1	267.1	118	57.4	13.6	16.4
balance-sheet.row.short-term-debt	42903.71	11100.3	6911.1	3659.3	9552.4	8941.9	7180.7	8708.3	7176.8	5255.6	5883.7	5712.4	4541	3485.4	3070.4	1317.4	867	709.5	183	189.6	99.5	74.1	253.1	465.8	333.6	274.8	209.2	18.8	15.4	11.7
balance-sheet.row.tax-payables	867.75	193.5	471.2	1240	390.2	221.6	578.5	515.4	91.1	105.9	116	97.9	-460.5	-255.7	-170.6	-58.6	96	96.9	32.2	48.4	34.6	14.4	16.5	12.9	8.4	13.3	-0.5	1.9	9.1	21
balance-sheet.row.long-term-debt-total	13005.55	3272	3720.5	3784.3	2088.7	2983.2	2329.6	955	3335	2794.3	2855	2970.7	2573.7	2655.6	2193	2383	1892	2020	1507.6	1179.5	965.6	1114	392.4	59.8	95.3	0	108.6	319.3	192.1	86.8
Deferred Revenue Non Current	1801.79	441.3	512.9	584.6	654.6	714.3	110.5	130	143.4	127.9	126.5	145.4	0	0	19.6	22.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	1856.09	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1708.61	755.4	3001.9	2087.6	666.8	3385.6	4489.1	2527.5	1754.7	2881.8	2024.2	451.5	503.4	502.8	1248.6	1320	457	152.3	273.7	113.6	97.1	57.3	103	61.1	105.6	100.7	47.2	25.2	28.7	19.9
balance-sheet.row.total-non-current-liabilities	17111.38	3938.7	4962.4	4948.5	3456.9	4456.5	3112.8	1934.6	4328	3140.3	3145.9	3591.9	2760.2	2777.4	2298.3	2452.6	1944	2045.8	1533.9	1208.2	992.5	1206.2	392.6	59.8	95.3	0	108.6	319.3	192.1	86.8
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	2.33	0.8	1.5	2.1	2.7	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.total-liab	72929.05	17818.3	16952.1	14045.4	17488	18893.8	16801.4	17282.7	16423.1	14403.7	13886.6	12269.6	10620.5	8066.7	8692.4	6190.8	4618.8	3800.9	2434.4	2559.6	1820.3	1908.9	1103.7	995.5	962	753.3	506.8	429.2	259.5	156.3
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	7672.01	1916.5	1919.7	1904.3	1904.3	1464.9	1464.9	1464.9	1464.9	1464.9	1464.9	1464.9	1464.9	1464.9	1046.2	1046.2	1046.2	1046.2	1046.2	405.6	312	260	249.1	249.1	249.1	200	200	150	0	0
balance-sheet.row.retained-earnings	36074.33	9121.2	9524.2	10207.8	6752.2	6838.3	6065.2	3704.2	1941.3	1819.7	2053.3	1695.6	1432	1256.3	863.8	660.7	625.1	514.2	344.9	381.1	321	241.6	183.5	126.6	140.2	103.1	38.3	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	14286.2	1037.7	1035.2	1111.6	883.9	779.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	9284.09	4820.6	4850.7	4720.3	4720.3	2109.1	3217.5	5084.9	5035	4528.3	2457.2	2451	2406.8	2383.4	678.1	664.6	651.7	637.7	683.8	569.9	617.7	630.3	547	532.3	520.9	377.4	361.2	54.6	0	0
balance-sheet.row.total-stockholders-equity	67316.63	16896	17329.8	17944	14260.8	11191.5	10747.5	10253.9	8441.2	7812.9	5975.3	5611.5	5303.6	5104.5	2588.1	2371.5	2323	2198.2	2075	1356.7	1250.7	1131.9	979.6	908	910.3	680.5	599.5	204.6	188.5	120.6
balance-sheet.row.total-liabilities-and-stockholders-equity	141196.18	35282.2	34407.4	32115.5	31874	30210.3	27786.5	27774.7	25064.5	22366.8	19861.9	17881	15924.1	13173.7	11282.5	8564.6	7026.3	6068.6	4556	3941.2	3085.1	3053.7	2083.3	1903.5	1872.2	1433.7	1106.4	633.8	448	276.9
balance-sheet.row.minority-interest	509.18	126.6	125.5	126.1	125.1	125	237.6	238.1	200.3	150.3	0	0	0	2.4	2	2.4	84.5	69.5	46.6	24.9	14.1	12.9	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	67825.81	17022.6	17455.3	18070.1	14386	11316.5	10985.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	141196.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1424.78	672.3	50.3	51.7	52.6	227.3	193	202.8	201.5	185.8	158.8	96.3	80.1	30.1	29.2	30.1	1.2	0.6	5	25.7	16.9	0.4	0.4	0	0	0	0	0	0	0
balance-sheet.row.total-debt	55910.04	14373.1	10631.7	7443.7	11641	11925.1	9510.3	9663.3	10511.8	8049.9	8738.8	8683.1	7114.7	6141.1	5263.4	3700.4	2759	2729.5	1690.6	1369.1	1065.2	1188.1	645.5	525.5	428.8	274.8	317.8	338.1	207.5	98.4
balance-sheet.row.net-debt	54102.08	13979.3	10336.8	7065	11277.2	11405.9	8931	8891.7	9566.4	7076.9	8194.4	8152.7	6187.8	5411	4379.8	3118.2	2088.3	2134.6	1545.5	1170.1	873.1	983.3	579.6	312.9	285.3	256.4	182	319	179.2	62.5

现金流量表

在 Luxi Chemical Group 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 -0.420 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-0.167 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-4349518095.580. 与上一年相比， 0.184 发生了变化. 在同一时期，公司记录了 2162.26, 104.63 和 -13071.52，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-4179 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 16405.11，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	1064.42	3155.8	4619.6	825	1691.9	3066.6	1949.9	252.6	289.3	361.1	305.9	338.5	423.4	211.8	142.8	259.8	238.2	150.5	147.1	119	80.1	71.2	59.6	55.5	93	80
cash-flows.row.depreciation-and-amortization	1732.76	2162.3	2084.1	1934.5	1832	1685.8	1356	1301.8	1212.5	1015	880.3	747.8	651.5	526.2	458.1	407.3	317.9	272.8	229.5	206.7	144.8	102	81.8	67.7	0	32.4
cash-flows.row.deferred-income-tax	-49.46	-176.4	-25.1	81.6	123.5	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	28.4	25.1	-81.6	-123.5	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	674.24	-787.7	1680.1	-332.7	-698.6	11.6	252.3	-935.2	-285	-577.1	-1045.2	138.1	-627.8	-375.7	-207.2	63.9	78.8	137.6	-67.8	-25.8	-88.4	-71	-30.7	-71	20.5	14.8
cash-flows.row.account-receivables	699.25	26.1	690.3	301.5	56.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-10.85	104.3	119.9	-641.2	-124.7	459.2	29.7	-62.8	8.6	262.2	-302.8	189.6	-192.7	-671.8	475.2	-570.6	-169.7	54.1	-302.4	-114	-33.4	-42.1	3.4	26.8	-31.1	-48.7
cash-flows.row.account-payables	0	-741.7	895	-74.6	-729.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-14.16	-176.4	-25.1	81.6	98.7	-447.6	222.6	-872.4	-293.6	-839.3	-742.4	-51.6	-435.1	296.1	-682.4	634.5	248.5	83.5	234.6	88.2	-55.1	-28.9	-34.1	-97.8	51.6	63.6
cash-flows.row.other-non-cash-items	5154.49	733.9	1080.4	583.8	270.4	501.1	448.5	463.4	526.5	521.1	456.9	302.8	326.1	189.1	77.4	297.7	64	91.1	93.4	73.7	65.9	41.2	37.1	34.7	85.3	12.1
cash-flows.row.net-cash-provided-by-operating-activities	5010.51	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	-2767.92	-4462	-3760.6	-2900.9	-3272.1	-3114.1	-3531.7	-2490.4	-2986.6	-2151.5	-2120.2	-2475.4	-2222.1	-1986.2	-1935.4	-795.1	-1126.1	-995.6	-558.5	-218.8	-314	-116.4	-149.6	-180	-326.7	-256.4
cash-flows.row.acquisitions-net	68.85	104.6	76.9	2.9	121.4	8.6	0	-22.1	1.8	0	0	0.6	0	1.5	-53.5	795.6	1129.4	995.6	558.7	218.8	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	-104.6	-76.9	-2.9	-45.8	3114.1	0	2495	-50	-50	-35.8	-52.3	0	-4.6	-144	-0.6	-4	-2.9	-32.9	-16.8	-12.8	-0.4	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	7.9	11.7	266.5	16.7	22.1	5.5	-0.1	30.1	0	0	1.7	48.1	138.5	1.1	7.8	67.3	25	5.1	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	55.55	104.6	76.9	45	2.7	-3114.1	83.5	-2490.4	19	69.3	33.5	75.9	9.9	67	1.6	-795.1	-1126.1	-995.6	-558.5	-218.8	0	0	0	-1.9	0	0.2
cash-flows.row.net-cash-used-for-investing-activites	-2678.78	-4349.5	-3672.1	-2589.4	-3177	-3083.5	-3442.7	-2508	-2985.7	-2132.2	-2122.5	-2449.6	-2164.2	-1783.7	-2130.1	-787.3	-1059.4	-973.5	-586.2	-235.6	-326.8	-116.8	-149.6	-181.9	-326.7	-256.2
cash-flows.row.debt-repayment	-10582.34	-13071.5	-20697	-26330.9	-14000.8	-16655.3	-9327.8	-10672.6	-10709	-7145.6	-5831.3	-4984	-7995.6	-4215.8	-2929	-2070.5	-1337.6	-2159.4	-1119.6	-590	-1170	-766.6	-824	-512.7	-208.1	-164
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	-46.52	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	-1654.74	-4179	-1433.8	-1447.3	-1388	-1228.6	-678.8	-671.2	-1041.5	-597.3	-507.9	-592.5	-337.3	-207.3	-246.6	-308.7	-213.1	-125	-113	-73.4	-60.7	-90.2	-35.8	-28.5	-28.6	-39.3
cash-flows.row.other-financing-activites	11379.37	16405.1	16405.4	27212.2	15350	15702.4	9252	13058	13191.6	8496.9	7578.2	6494.4	9985.9	5575.5	4640.3	2103.2	2360.6	2551.9	1423.5	512.7	1485.4	684.4	920.7	761.3	247.2	436.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-1951.16	-845.4	-5725.5	-566	-38.8	-2181.5	-754.7	1714.2	1441.2	754.1	1239	918	1652.9	1152.4	1464.8	-276	809.9	267.5	190.9	-150.7	254.6	-172.3	60.9	220.1	10.5	233.6
cash-flows.row.effect-of-forex-changes-on-cash	9.69	9.5	-0.3	-0.1	2	0	-3.9	3.9	-0.2	0.1	0	-3	-2.4	8	0	0	0	0	0	0	8.5	0	0	0	0	0
cash-flows.row.net-change-in-cash	394.91	-69.2	66.4	-145	-118	0.2	-194.5	292.8	198.5	-57.9	-285.6	-7.4	259.5	-71.8	-194.2	-34.5	449.5	-53.9	6.9	-12.7	138.8	-145.7	59.1	125.2	-117.5	116.7
cash-flows.row.cash-at-end-of-period	1782	274.5	343.7	277.2	382.7	500.7	500.5	695	402.2	203.6	261.6	546.4	553.8	294.3	366.1	560.3	594.9	145.1	199	192.1	204.8	57	202.6	143.5	18.3	135.8
cash-flows.row.cash-at-beginning-of-period	1387.1	343.7	277.2	422.2	500.7	500.5	695	402.2	203.6	261.6	547.2	553.8	294.3	366.1	560.3	594.9	145.3	199	192.1	204.8	66	202.6	143.5	18.3	135.8	19.1
cash-flows.row.operating-cash-flow	5010.51	5116.2	9464.3	3010.6	3095.8	5265.1	4006.8	1082.6	1743.3	1320.1	597.9	1527.1	773.1	551.4	471.1	1028.8	699	652	402.2	373.6	202.4	143.4	147.8	87	198.7	139.4
cash-flows.row.capital-expenditure	-2767.92	-4462	-3760.6	-2900.9	-3272.1	-3114.1	-3531.7	-2490.4	-2986.6	-2151.5	-2120.2	-2475.4	-2222.1	-1986.2	-1935.4	-795.1	-1126.1	-995.6	-558.5	-218.8	-314	-116.4	-149.6	-180	-326.7	-256.4
cash-flows.row.free-cash-flow	2242.59	654.2	5703.7	109.7	-176.3	2151	475.1	-1407.8	-1243.3	-831.4	-1522.3	-948.3	-1449	-1434.8	-1464.3	233.7	-427.1	-343.5	-156.3	154.9	-111.6	27	-1.8	-93	-127.9	-117

利润表行

Luxi Chemical Group Co., Ltd. 的收入与上期相比变化了 -0.171%。据报告, 000830.SZ 的毛利润为 3091.15。该公司的营业费用为 1515.97，与上年相比变化了 -12.836%. 折旧和摊销费用为 2162.26，与上一会计期间相比变化了 -0.140%. 营业费用报告为 1515.97，显示-12.836% 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-0.587%. 营业收入为 1575.18，与上年相比变化了-0.587%. 净利润的变化率为 -0.741%。去年的净收入为818.71.

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	25428.29	25165.3	30356.7	31794.3	17592.5	18081.6	21284.8	15761.8	10948.6	12870.9	13029.4	11056.4	10240.8	9316.4	7685.8	6469.3	6925.4	4954.9	3926.8	3310	2855.3	2009.2	1246.6	973.9	958.8	850.5	537.3	498.8	317.9	199.1
income-statement-row.row.cost-of-revenue	21755.57	22074.2	24279.6	22122.8	14810.6	14706	15254.2	11654	9231.7	10965.5	11082.9	9573.3	8984.9	7964.6	6839.6	5912.2	5870.2	4287.2	3439.7	2865.3	2505.6	1730.1	1059	843.7	829.9	686.7	412.7	374.7	208.1	125.3
income-statement-row.row.gross-profit	3672.73	3091.2	6077.1	9671.5	2781.8	3375.5	6030.7	4107.8	1716.9	1905.3	1946.5	1483.2	1255.9	1351.9	846.1	557.1	1055.2	667.7	487.2	444.7	349.7	279	187.6	130.2	128.9	163.8	124.6	124.1	109.8	73.8
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	967.88	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	64.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	47.26	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-388.42	-71.3	587.3	528.3	388.4	338.8	-121.1	11.1	65.2	79.8	48.5	35.6	70.6	53.8	112.9	72.3	15.5	-9.2	32.4	31.8	27.5	72.4	52.2	49.4	21.5	4.9	4.3	4.9	5.1	4.2
income-statement-row.row.operating-expenses	1874.1	1516	1739.2	1686	1100.1	1582.8	1643.1	1184.5	1003.2	1040.2	968.8	682.6	591.4	508.9	466.3	348.5	439.2	264.2	206	152.2	123.1	103.3	57.6	40	35.1	40.9	22.4	26.7	13.8	9.3
income-statement-row.row.cost-and-expenses	23629.67	23590.1	26018.9	23808.8	15910.8	16288.8	16897.3	12838.6	10234.9	12005.8	12051.7	10255.9	9576.3	8473.4	7305.9	6260.7	6309.4	4551.3	3645.7	3017.5	2628.6	1833.4	1116.6	883.8	865	727.6	435.1	401.4	221.9	134.7
income-statement-row.row.interest-income	7.36	8.6	14	4.1	5.2	4.2	6.1	5.3	16.1	19.9	18.4	10.6	15.4	29.4	8.9	13.4	4.1	3.8	8.9	3.7	3	1.2	2.4	0.9	0.5	0	0	0	0	0
income-statement-row.row.interest-expense	233.12	259.2	252.1	453.8	525.7	573	452.2	368.9	419.6	536.4	540.1	441.8	304.9	283.8	165.6	112.7	170.5	114.1	91.5	86.6	76.9	63.9	40.3	35.7	27.1	26.7	12.2	12.5	8.6	7.5
income-statement-row.row.selling-and-marketing-expenses	47.26	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-71.24	-525.1	-22.8	-884.6	-597.8	-274	-558.2	-447.5	-396.3	-471	-484.8	-417.5	-229.9	-258.8	-81.5	4.7	-284.9	-56.9	-75.5	-72.2	-53.7	-55.3	-25.6	-17.2	-26.6	-16.3	-7.7	-12.2	-9	-6.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-388.42	-71.3	587.3	528.3	388.4	338.8	-121.1	11.1	65.2	79.8	48.5	35.6	70.6	53.8	112.9	72.3	15.5	-9.2	32.4	31.8	27.5	72.4	52.2	49.4	21.5	4.9	4.3	4.9	5.1	4.2
income-statement-row.row.total-operating-expenses	-71.24	-525.1	-22.8	-884.6	-597.8	-274	-558.2	-447.5	-396.3	-471	-484.8	-417.5	-229.9	-258.8	-81.5	4.7	-284.9	-56.9	-75.5	-72.2	-53.7	-55.3	-25.6	-17.2	-26.6	-16.3	-7.7	-12.2	-9	-6.9
income-statement-row.row.interest-expense	233.12	259.2	252.1	453.8	525.7	573	452.2	368.9	419.6	536.4	540.1	441.8	304.9	283.8	165.6	112.7	170.5	114.1	91.5	86.6	76.9	63.9	40.3	35.7	27.1	26.7	12.2	12.5	8.6	7.5
income-statement-row.row.depreciation-and-amortization	1346.82	2308.5	2685.3	2257.8	1934.5	1832	1685.8	1356	1301.8	1212.5	1015	880.3	747.8	651.5	526.2	458.1	407.3	317.9	272.8	229.5	206.7	144.8	102	81.8	67.7	15.8	32.4	8	3.2	3.9
income-statement-row.row.ebitda-caps	2367.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1466.97	1575.2	3811.3	6931.6	1691.8	2289.4	3950.4	2464.6	252.4	314.4	445.9	347.9	364	531	216	160.6	316.8	355.8	223.9	229.2	159.2	114.5	93.9	57.9	69.3	101.6	89.8	89.5	92.7	60.6
income-statement-row.row.income-before-tax	1395.73	1050.1	3788.5	6047	1094	2015.4	3829.3	2475.7	317.4	394.1	492.9	383.1	434.6	584.2	298.3	213.3	331.2	346.6	231	240.6	179.8	122.2	106.3	73.7	67	106.5	94.3	89.8	92.4	61.2
income-statement-row.row.income-tax-expense	331.69	233.3	632.7	1427.4	269	323.5	762.8	525.8	64.8	104.8	131.8	77.1	96	160.8	86.5	70.6	71.3	108.4	81.3	91.1	60.8	42.1	35.1	14.1	25.3	35.7	31.4	10.6	24.5	11.4
income-statement-row.row.net-income	1064.42	818.7	3155.4	4618.7	824.8	1691.6	3067	1949.9	252.6	289.3	361.1	305.9	338.6	423.4	212	140.2	229.5	224.6	148.3	142.3	117.8	79.7	71.2	59.6	55.5	90.3	80	79.2	67.9	49.8