Tianjin Jinbin Development Co., Ltd.

符号: 000897.SZ

SHZ

2.15

CNY

今天的市场价格

5.6263
市盈率
-0.0139
PEG比率
3.48B
MRK市值
0.00%
DIV收益率

Tianjin Jinbin Development Co., Ltd. (000897-SZ) 财务报表

Q: 什么是 Tianjin Jinbin Development Co., Ltd. (000897.SZ) 总资产是多少？

Tianjin Jinbin Development Co., Ltd. (000897.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 Tianjin Jinbin Development Co., Ltd. (000897.SZ). 的默认数据。公司收入显示 1218.058 M 的平均值，即 0.420 % 增长率。整个期间的平均毛利润为 351.047 M，即 1.002 %. 平均毛利率为 0.288 %. 公司去年的净收入增长率为 0.994 %，等于 -0.835 % % 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 Tianjin Jinbin Development 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 -0.243. 在流动资产领域，000897.SZ 的报告货币为5909.501. 这些资产中的很大一部分，即 1226.485 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.059%. 公司的长期投资虽然不是其重点，但以报告货币计算的64.574（如果有的话）为64.574。这表明与上一报告期相比，-90.115% 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 0.8. 这一数字表明，-0.990% 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 2699.506. 这方面的年同比变化率为 0.241%. 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518.984，存货估值为 4050.18，商誉估值为 0（如有. 无形资产总额（如果有）按 2.24 估值.

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	4286.27	1226.5	1303.1	996.3	595.5	186.9	711.1	961.5	1318.8	739.6	1108.9	1134.3	3103.6	1753.3	1484.2	1549.2	408.4	605.4	1125	434.1	355.1	370.2	425	390.2	243.2	240.5	332.2	37.9	23.5	2.7
balance-sheet.row.short-term-investments	0	0	0	40	0	0	131.1	0	0	0	0	0	0	0	20	0	0	0	0	0.4	0	0	49.9	5.1	1.4	2.8	0	0	0	0
balance-sheet.row.net-receivables	1226.43	519	326.8	894.6	580	568.9	91.5	113.4	107.7	310	337.7	1041.9	2398.5	853.2	1071.4	1589.7	1247.5	628.5	106.9	557.5	357.5	462.1	684	715.5	220.6	197.6	243.8	201.6	169.7	63.3
balance-sheet.row.inventory	16840.99	4050.2	5333	4517	5053	5603.6	5312	4653.4	4865.9	4806.4	5006.9	5728.9	5411.8	5333.6	4156.4	4792.2	4392.5	4010.3	2793.2	2336.6	2038.5	1704	742.2	734.3	410.6	262.8	50.6	99.6	133.9	199.4
balance-sheet.row.other-current-assets	627.8	113.8	199	173	254.3	271.9	603.5	155.8	79	44.9	43.4	13.5	-822.2	-82	-192.1	-690.2	-546.9	-171.1	-24.5	-53.4	-58.3	-124.8	-156.6	-261.9	219.9	225.5	-40.1	-20.6	-14.7	-12.3
balance-sheet.row.total-current-assets	22981.49	5909.5	7161.9	6580.9	6482.7	6631.4	6718	5884.1	6371.4	5900.9	6496.8	7918.6	10091.8	7858.1	6519.9	7240.9	5501.5	5073	4000.6	3274.8	2692.8	2411.4	1694.7	1578.1	1094.2	926.3	586.5	318.5	312.5	253.1
balance-sheet.row.property-plant-equipment-net	19.19	4.7	6.5	11.2	6.9	7.7	8.3	9.1	9.8	8.3	9.5	11.5	13.4	55.1	58.6	57.5	71	82.5	65.2	83.2	113.7	191	180.1	173.3	200.1	192.3	288.7	269.9	55.6	17.9
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	19.3	19.3	19.3	64.6	86.7	107.7	107.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	9.21	2.2	2.7	3.1	1	0.9	0.5	0.6	0.7	0.2	1.4	2.4	3.4	4.2	4.6	1.2	1.3	1.5	1.4	1.3	1.9	5.7	6.2	10.4	15.4	11.7	121.6	67.7	35.6	27.8
balance-sheet.row.goodwill-and-intangible-assets	9.21	2.2	2.7	3.1	1	0.9	0.5	0.6	0.7	0.2	1.4	21.7	22.7	23.5	69.2	87.9	109	109.3	1.4	1.3	1.9	5.7	6.2	10.4	15.4	11.7	121.6	67.7	35.6	27.8
balance-sheet.row.long-term-investments	1418.58	64.6	653.3	22.5	85	142.1	0	0	0	0	0	0	0	0	162.7	0	0	0	0	408.8	0	0	337.3	256.4	103.3	68.3	0	0	0	0
balance-sheet.row.tax-assets	842.7	255.9	417.5	285.1	360.9	123.1	59	54.5	48.8	40.2	37.9	38.4	134.8	129.6	44.5	27.6	32	32	0	0	0	0	0	16.8	11	5.4	0	0	0	0
balance-sheet.row.other-non-current-assets	0.24	0.1	0.1	40.2	0.3	0.4	131.6	131.7	269.2	341.3	355.7	143.7	325.4	782.6	786.1	947.2	1428.4	1429.1	1217.1	1	370.5	521.8	60	55.6	61.2	3.5	21.6	12	8.8	8.7
balance-sheet.row.total-non-current-assets	2289.92	327.4	1080.1	362.1	454.1	274.2	199.5	195.9	328.5	390.1	404.5	215.4	496.4	990.8	1121.2	1120.2	1640.3	1652.9	1283.8	494.3	486.1	718.5	583.5	512.5	390.9	281.2	432	349.7	100	54.3
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	25271.41	6236.9	8242	6943.1	6936.8	6905.6	6917.5	6080	6699.8	6290.9	6901.3	8134.1	10588.2	8848.9	7641.1	8361.2	7141.8	6726	5284.3	3769.1	3178.9	3130	2278.2	2090.6	1485.2	1207.5	1018.5	668.2	412.4	307.4
balance-sheet.row.account-payables	2116.37	540	596.9	269.7	442.1	629.1	460.3	403.4	493.3	392	438.4	459.2	437.6	404.9	124.3	310.1	212.8	191.2	197.3	147.1	104.6	145.8	124.9	195.3	139.5	120.8	68.1	87.5	67.1	67.5
balance-sheet.row.short-term-debt	-2687.23	0.1	97.9	105	100	1048	1192.5	1129	1524.5	1372	2488.5	2555.5	3437	2918	2930.1	2517.8	1445.1	1597.4	1373.2	1131.7	935.5	912.6	998.9	676	386.5	297.9	174.2	162.1	107.6	72.7
balance-sheet.row.tax-payables	2513.51	633.1	755.6	740.1	509.5	386.3	32.1	109.7	107.6	72.5	126.4	-26.1	89.7	76.9	116.8	55.6	112.2	101.6	-20.9	15.9	-21.2	-14.4	-10.6	0.3	7.7	8.6	18	1.9	5.4	1
balance-sheet.row.long-term-debt-total	2.6	0.8	0	0	500	0	613	1299	840	1092	350	309.8	1270	1702.1	1471.4	1800.3	2280.5	1453.3	668.3	847	874	883	10	175	180	50	13	20	20	4.7
Deferred Revenue Non Current	-12.07	-6.5	0	0	500	-7.3	-613	-1298.9	-839.9	-1091.9	-350	300	250	-1152.1	-1351.4	-1800.3	-2280.5	-1452.9	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	24.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	4257.86	89.6	1262.9	185.4	192.1	3335.7	3413.6	1658	1959.6	1653.3	1450.9	1665.5	2032.2	539.8	261	842.2	184.8	244.9	571.9	428	238.3	29.3	38.6	10.2	36.6	13.6	39.5	112.6	33.3	-4.9
balance-sheet.row.total-non-current-liabilities	27.37	7.3	5.9	5.9	507.3	7.3	620.3	1306.4	847.3	1099.4	364.1	921.2	1689.7	2308	1635.1	1833.9	2304.4	1488.3	668.9	849.6	874.5	883.5	10	175.1	180.4	50.6	14	21	20.8	5.2
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	0	0	0	5	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
balance-sheet.row.total-liab	14074.39	3446.7	6010.2	4973.1	5411.7	5609.5	5718.8	4731.9	5126.4	4725.9	5019.7	5894.6	7822.1	6546.5	5225.7	5697.5	4365	3908.7	3034.1	2654.5	2212.3	2140.6	1308	1119.7	813.6	546.7	337.5	436.9	251.2	154.2
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	6469.09	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1617.3	1155.2	1155.2	822.2	679.5	453	453	453	270	270	270	182.9	145.7	138.4
balance-sheet.row.retained-earnings	2939.9	708	183.2	-80	-568.5	-769.7	-941.7	-812.3	-692.9	-740	-553.4	-569.8	-31.9	-101	229.4	159.3	163.9	132.6	60.5	32.3	26	24.2	17.9	27.9	9.3	12.6	37.5	25.5	8.9	1.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	1481.59	366.6	366.6	366.6	367	367	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	15.14	7.6	7.6	7.6	7.6	7.6	374.6	374.6	374.6	374.6	367	252.5	252.5	253.5	323.1	376.1	426.8	877.1	866.8	106.7	234.1	456.1	454.5	446.4	356	346.5	344.3	11.2	5.5	10.7
balance-sheet.row.total-stockholders-equity	10905.73	2699.5	2174.6	1911.5	1423.4	1222.1	1050.1	1179.6	1299	1251.9	1430.9	1300	1837.9	1769.8	2169.8	2152.7	2207.9	2164.9	2082.5	961.1	939.6	933.3	925.5	927.3	635.3	629.1	651.7	219.6	160.1	150.6
balance-sheet.row.total-liabilities-and-stockholders-equity	25271.41	6236.9	8242	6943.1	6936.8	6905.6	6917.5	6080	6699.8	6290.9	6901.3	8134.1	10588.2	8848.9	7641.1	8361.2	7141.8	6726	5284.3	3781.4	3178.9	3130	2278.2	2090.6	1485.2	1207.5	1018.5	668.2	412.4	307.4
balance-sheet.row.minority-interest	291.3	90.7	57.2	58.5	101.7	73.9	148.6	168.5	274.5	313.1	450.7	939.4	928.1	532.6	245.7	510.9	568.8	652.4	167.8	165.8	27	56.1	44.7	43.6	36.3	31.7	29.2	11.7	1.1	2.6
balance-sheet.row.total-equity	11197.03	2790.2	2231.9	1970	1525.1	1296	1198.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	25271.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1418.58	64.6	653.3	62.5	85	142.1	131.1	131.1	268.5	340.6	354.6	142.7	144.2	46.1	182.7	126.1	217.7	160.4	1217.1	409.2	364.7	515.7	387.2	261.5	104.7	71.1	17.9	8.2	7.6	7.6
balance-sheet.row.total-debt	2.9	0.9	97.9	105	600	1048	1805.5	2428	2364.5	2464	2838.5	2865.3	4707	4620.1	4401.5	4318.1	3725.6	3050.7	2041.5	1978.7	1809.5	1795.6	1008.9	851	566.5	347.9	187.2	182.1	127.6	77.4
balance-sheet.row.net-debt	-4283.37	-1225.5	-1205.2	-851.3	4.5	861.1	1094.4	1466.5	1045.6	1724.4	1729.6	1730.9	1603.4	2866.8	2937.3	2768.9	3317.3	2445.3	916.6	1545.1	1454.3	1425.4	633.8	465.9	324.7	110.2	-145	144.3	104	74.7

现金流量表

在 Tianjin Jinbin Development 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 -1.358 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. 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505759415.000. 与上一年相比， -2.066 发生了变化. 在同一时期，公司记录了 2.32, 241.63 和 -97.94，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-1.57 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 -166.51，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	713.19	558.3	261.9	485.3	229.1	163.4	-149.4	-132.4	8.4	-186.6	196.9	-511.6	61.9	-301.1	96.2	18	70.1	88.6	65.4	43.3	16.6	16.2	67	64.5	61.3	63.4	51.4
cash-flows.row.depreciation-and-amortization	0.82	2.3	5.7	6.1	1.8	1.7	1.7	1.9	2.2	2.5	3.3	3.8	5	6.4	6.7	6.6	7.7	9.6	11.4	6.8	10	25.3	10.3	8.3	12.8	10.5	7.7
cash-flows.row.deferred-income-tax	0	162.3	-131.1	74.4	-237.8	-63.6	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	-162.3	131.1	-74.4	237.8	63.6	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	1179.28	-859.4	608.4	791.6	660.7	256.4	940.4	-238.1	727.4	380.2	962.8	501	735.5	-625.8	383	866.4	-586.1	-1662.8	312.6	23.8	12	-768.4	-176.4	-292.9	-223.6	-96	-157.2
cash-flows.row.account-receivables	-101.71	-101.7	36.5	54.1	-84.6	-41.2	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	1282.85	1282.9	-150.6	615.7	640.9	-289.6	-567.9	275.2	53.4	303.3	400.3	-137.2	-46.3	-1063.5	507.3	-93.2	-383.8	-309	-451.8	0	-331.6	-964.6	-4.3	-311.9	-142.6	-28	-43.1
cash-flows.row.account-payables	0	-2202.8	853.7	47.4	342.2	650.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-1.86	162.3	-131.1	74.4	-237.8	-63.6	1508.3	-513.3	674	76.8	562.5	638.2	781.8	437.6	-124.3	959.6	-202.4	-1353.8	764.4	0	343.6	196.2	-172.1	19	-81	-68	-114.1
cash-flows.row.other-non-cash-items	-2065.79	-20.5	16.9	-13.3	-116.2	74.6	67.6	86.2	84.5	137.9	-109.2	534.8	624.9	399.2	263.3	102.9	97.9	62.4	94.2	-168.6	63.7	595	37.8	-2.7	-4	3.2	106
cash-flows.row.net-cash-provided-by-operating-activities	-172.51	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	0
cash-flows.row.investments-in-property-plant-an-equipment	-0.12	-0.1	-0.3	-2.1	-1.1	-1.5	-0.8	-1.1	-1.9	-0.6	-1	-1	-3	-2.5	-6.3	-13.6	-3.3	-54.3	-39.6	-12.7	-65.7	-14.3	-21.4	-27.6	-10.2	-25.5	-16.6
cash-flows.row.acquisitions-net	0.29	0.3	0	4450.6	75	0	0	0	0	0	8.6	0	159.5	1.1	29.8	16.9	0.2	0.5	39.6	6.9	0	0.3	0.4	0	0	0	0
cash-flows.row.purchases-of-investments	-0.28	-0.3	-583.2	-4450.6	0	-14.7	0	0	0	0	0	0	-103.1	-229.1	-753.5	-110	-25	-97	-870	-62.7	0	-61.9	-115	-498.9	-35	-61.5	0
cash-flows.row.sales-maturities-of-investments	258.2	264.2	4.6	18.5	4.6	4.6	7.2	102.6	79.4	26.1	226.3	0.5	0.5	18.8	0.6	121.5	211.2	242.9	2	123.2	99.1	89	101.7	341.1	12.9	4.7	0
cash-flows.row.other-investing-activites	116.44	241.6	104.2	-393.6	106.5	-122	-345	-44.8	0.1	11.2	-44.6	0.1	85.6	187.3	1.1	-13.6	-2.1	45.6	-39.6	-3.4	-37.2	-87.4	-0.2	3.7	0	-142.5	0.1
cash-flows.row.net-cash-used-for-investing-activites	374.54	505.8	-474.7	-377.2	185	-133.5	-338.7	56.7	77.6	36.7	189.3	-0.5	139.5	-24.5	-728.3	1.2	181	137.6	-907.5	51.3	-3.7	-74.3	-34.5	-181.7	-32.4	-224.9	-16.5
cash-flows.row.debt-repayment	-2.89	-97.9	-301.1	-600	-1048	-1372.5	-1483	-1726.5	-1486	-2829.5	-2710	-3551.2	-5043.9	-3907.8	-3600.3	-2585.3	-1769.1	-1760.3	-1936.1	-1445	-876.2	-178.3	-815.1	-400.7	-366.5	-305.3	-58.7
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	-0.06	-1.6	-13.9	-58.8	-76.4	-85.2	-122.3	-161.6	-182.1	-209.9	-245.1	-354.9	-394.8	-382.3	-355.3	-252.1	-248	-193.1	-105.6	-117.1	-108	-106.9	-72.3	-54.6	-31.5	-15	-13.5
cash-flows.row.other-financing-activites	1.76	-166.5	253.9	115.1	572.7	571	835.6	1756.5	1355.8	2302.8	1658.9	1796.1	4872.4	5141	4003	2813.2	2051.6	2773.1	3172.9	1668.2	870.6	486.7	989.9	985.7	588	469.5	375
cash-flows.row.net-cash-used-provided-by-financing-activities	-1.18	-265	-61	-543.7	-551.7	-886.7	-769.7	-131.6	-312.3	-736.6	-1296.3	-2110	-566.3	850.8	47.5	-24.2	34.5	819.6	1131.2	106.1	-113.6	201.5	102.5	530.3	190	149.2	302.8
cash-flows.row.effect-of-forex-changes-on-cash	-14.64	0	0	0	0	0	0	0	0	0	0	0	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0.2
cash-flows.row.net-change-in-cash	186.21	-78.5	357.1	348.8	408.6	-524.2	-248.1	-357.3	587.8	-366	-53.2	-1582.5	1000.2	305	68.4	970.8	-195	-544.8	707.2	62.6	-15	-4.9	-10	125.9	4.1	-94.5	294.3
cash-flows.row.cash-at-end-of-period	4271.81	1223	1301.4	944.3	595.5	186.9	711.1	959.2	1316.5	728.7	1094.6	1147.8	2730.3	1730.2	1425.2	1356.8	386	581	1125	417.8	355.1	370.2	375.1	364.5	241.8	237.7	332.2
cash-flows.row.cash-at-beginning-of-period	4085.61	1301.4	944.3	595.5	186.9	711.1	959.2	1316.5	728.7	1094.6	1147.8	2730.3	1730.2	1425.2	1356.8	386	581	1125.8	417.8	355.1	370.2	375.1	385.1	238.6	237.7	332.2	37.9
cash-flows.row.operating-cash-flow	-172.51	-319.2	892.8	1269.7	775.3	496.1	860.3	-282.4	822.5	333.9	1053.7	528	1427.3	-521.4	749.2	993.8	-410.5	-1502.1	483.5	-94.8	102.3	-132	-61.2	-222.7	-153.5	-18.8	7.9
cash-flows.row.capital-expenditure	-0.12	-0.1	-0.3	-2.1	-1.1	-1.5	-0.8	-1.1	-1.9	-0.6	-1	-1	-3	-2.5	-6.3	-13.6	-3.3	-54.3	-39.6	-12.7	-65.7	-14.3	-21.4	-27.6	-10.2	-25.5	-16.6
cash-flows.row.free-cash-flow	-172.63	-319.3	892.6	1267.6	774.2	494.6	859.5	-283.5	820.6	333.3	1052.8	527	1424.3	-523.9	742.9	980.2	-413.8	-1556.4	443.9	-107.5	36.6	-146.4	-82.6	-250.3	-163.8	-44.3	-8.7

利润表行

Tianjin Jinbin Development Co., Ltd. 的收入与上期相比变化了 1.157%。据报告, 000897.SZ 的毛利润为 1346.5。该公司的营业费用为 653.6，与上年相比变化了 73.435%. 折旧和摊销费用为 2.32，与上一会计期间相比变化了 -0.932%. 营业费用报告为 653.6，显示73.435% 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0.984%. 营业收入为 723.38，与上年相比变化了0.984%. 净利润的变化率为 0.994%。去年的净收入为524.86.

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	4040	3063.7	1420.1	2254.4	1842	1282.3	154.8	976.2	893.3	740.5	1819.5	2542.5	2502.6	1474.2	3447.7	1813.4	1260.4	1680.4	1079	1233.4	554.8	480.5	476.7	313	378.4	431.9	354.6	373.4	228.4	251.7
income-statement-row.row.cost-of-revenue	2338.89	1717.2	684.6	1025.4	1492.8	519.8	115.7	866.7	556.2	476.1	1341.8	2158.8	2088.5	1252.6	2719.7	1468.4	907.7	1247.5	751.5	961.9	400.4	347.6	316.9	195	284.9	342.6	280.8	286	153	183.2
income-statement-row.row.gross-profit	1701.11	1346.5	735.6	1229	349.2	762.4	39.1	109.5	337.1	264.3	477.7	383.7	414.1	221.6	728	345	352.7	432.9	327.5	271.5	154.5	132.9	159.8	118	93.5	89.3	73.8	87.4	75.4	68.5
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-17.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	38.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-4.39	-4.2	324	508.8	135.5	337.1	55.6	-0.2	-4.4	-61	2.7	-104.8	50.4	0.1	-5.2	0.7	34.9	0.3	-8.8	-6	5.6	10.2	20.5	18.1	16.4	18.4	40.6	21.7	19.7	-0.4
income-statement-row.row.operating-expenses	758.65	653.6	376.9	566.6	197.1	417.7	128.4	171.3	209.8	241.6	312.9	293.2	273.4	188.5	313.7	175	174	201.2	139	118	66.5	81.5	74.3	42.9	41.9	31.3	27.7	29.5	20.5	22.4
income-statement-row.row.cost-and-expenses	3097.54	2370.8	1061.4	1592	1689.9	937.5	244	1037.9	766	717.7	1654.7	2452	2361.9	1441.1	3033.4	1643.5	1081.7	1448.7	890.5	1079.9	466.9	429.2	391.2	237.8	326.8	373.9	308.5	315.5	173.5	205.6
income-statement-row.row.interest-income	16.82	14.1	-27.2	15.8	19.2	7.5	6.1	8.3	5.7	24.2	4.3	11.4	17.1	19.6	54.9	48	36.7	22	5.1	0.3	4	6.5	7.6	5.9	1.7	0	0	0	0	0
income-statement-row.row.interest-expense	0.06	2.6	13.3	7.1	6.6	11.2	14	38.3	53	111.4	168.1	274.3	304.9	263.3	229.5	175.2	191	120.5	82.2	76.9	64.9	56.4	37.4	35.9	14.6	2.7	13.7	11.2	9.7	8
income-statement-row.row.selling-and-marketing-expenses	38.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-4.39	-4.2	-3.2	-3.3	-6.7	-10.1	-63.5	-78	-74.9	-172.9	109.2	-487.6	-44.8	-383	-251.8	-102	-63.6	-61.9	-89.2	-87.1	-54.3	-28.2	4.4	3.5	19.4	14.5	7.7	3.1	2.6	-7.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.39	-4.2	324	508.8	135.5	337.1	55.6	-0.2	-4.4	-61	2.7	-104.8	50.4	0.1	-5.2	0.7	34.9	0.3	-8.8	-6	5.6	10.2	20.5	18.1	16.4	18.4	40.6	21.7	19.7	-0.4
income-statement-row.row.total-operating-expenses	-4.39	-4.2	-3.2	-3.3	-6.7	-10.1	-63.5	-78	-74.9	-172.9	109.2	-487.6	-44.8	-383	-251.8	-102	-63.6	-61.9	-89.2	-87.1	-54.3	-28.2	4.4	3.5	19.4	14.5	7.7	3.1	2.6	-7.2
income-statement-row.row.interest-expense	0.06	2.6	13.3	7.1	6.6	11.2	14	38.3	53	111.4	168.1	274.3	304.9	263.3	229.5	175.2	191	120.5	82.2	76.9	64.9	56.4	37.4	35.9	14.6	2.7	13.7	11.2	9.7	8
income-statement-row.row.depreciation-and-amortization	3.71	2.3	34.1	11.5	-47.3	62.4	3.8	1.9	2.2	2.5	3.3	3.8	5	6.4	6.7	6.6	7.7	9.6	11.4	6.8	10	25.3	10.3	8.3	12.8	10.5	7.7	3.7	2.3	6.8
income-statement-row.row.ebitda-caps	976.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	972.75	723.4	364.5	671.5	284.6	277.6	-89.2	-139.6	57	-89	271.3	-292.2	45.6	-349.6	167.7	74.1	80.1	169.5	113	73.5	28.2	11.4	69.5	60.6	53.9	54.2	51.7	54.2	52.5	39.3
income-statement-row.row.income-before-tax	968.36	719.2	361.3	668.2	277.9	267.5	-152.7	-139.8	52.4	-150.1	274	-397.1	96	-349.9	162.5	67.9	115	169.8	101.8	66.9	33.8	22.4	90	78.7	70.6	72.6	73	68.4	64.9	38.9
income-statement-row.row.income-tax-expense	221.97	160.9	99.4	182.9	48.8	104.1	-3.3	-7.4	44.1	36.5	77.1	114.5	34	-48.8	66.3	50	45	81.1	36.4	23.6	17.2	13.4	23	14.2	9.3	9.4	17	18.1	20.1	11.8
income-statement-row.row.net-income	713.19	524.9	263.2	488.5	201.3	174.1	-149.4	-119.4	47.1	-187.1	10.2	-537.9	69.1	-298	95.8	16.5	60.4	74.3	45.1	19.4	18.1	12.6	66.3	66	61.7	63.3	51.4	48.6	44.4	27.2