Jiuzhitang Co., Ltd.

符号: 000989.SZ

SHZ

CNY

今天的市场价格

24.8689
市盈率
0.0000
PEG比率
6.85B
MRK市值
0.05%
DIV收益率

Jiuzhitang Co., Ltd. (000989-SZ) 财务报表

Q: 什么是 Jiuzhitang Co., Ltd. (000989.SZ) 总资产是多少？

Jiuzhitang Co., Ltd. (000989.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 Jiuzhitang Co., Ltd. (000989.SZ). 的默认数据。公司收入显示 1597.962 M 的平均值，即 0.119 % 增长率。整个期间的平均毛利润为 906.445 M，即 0.122 %. 平均毛利率为 0.519 %. 公司去年的净收入增长率为 -0.169 %，等于 0.274 % % 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 Jiuzhitang 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 0.017. 在流动资产领域，000989.SZ 的报告货币为2919.348. 这些资产中的很大一部分，即 903.916 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.170%. 公司的长期投资虽然不是其重点，但以报告货币计算的686.706（如果有的话）为686.706。这表明与上一报告期相比，6.284% 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 8.992. 这一数字表明，1.146% 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 3952.272. 这方面的年同比变化率为 -0.008%. 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1023.82，存货估值为 961.92，商誉估值为 135.27（如有. 无形资产总额（如果有）按 268.59 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	3575.44	903.9	1089.3	808.1	1096.2	851	546.1	839.7	1557.8	1268.5	465.4	498.1	610.3	747.9	827.5	788.6	714.7	496.6	618.1	524.1	517.4	521.8	231.5	232.2	411.7	57.5	35.4	23.7
balance-sheet.row.short-term-investments	1516.98	231.2	-36.4	-68.2	301.4	553.6	-49.1	-42.9	-20.9	-16.1	0	0	0	0	1	0.9	132.3	10.1	12.6	77.6	7.6	11.5	4	0	0	0	0	0
balance-sheet.row.net-receivables	5275.22	1023.8	944.7	1135.5	992.2	1071.5	1566.5	1941.8	649.8	565.3	469.2	394.9	346.9	376	301.9	265.7	324.4	240.1	220.8	225.8	206.1	167.7	175.2	131.9	35.1	11.4	2.7	4.6
balance-sheet.row.inventory	3312.38	961.9	749.2	810	657.5	590.6	556.6	609.1	574.3	542.1	213.9	196.8	185.4	156.2	146	113.4	114.3	134.3	129.7	201.9	202.6	237.6	183.6	166.2	147.8	118.3	109.1	104.4
balance-sheet.row.other-current-assets	129.89	29.7	14.7	8.9	19.9	13.9	215.5	110.3	7.7	4.6	6.6	-19.6	-20.5	-19	-24.6	-21	-22	-12.1	-27.8	-36	-38.2	-28.9	-34.3	-28.3	46.6	46.1	56.7	38.7
balance-sheet.row.total-current-assets	12292.93	2919.3	2797.9	2762.4	2765.7	2527	2884.6	3500.9	2789.6	2380.5	1155.1	1070.2	1122	1261.1	1250.8	1146.7	1131.4	858.9	940.9	915.9	887.9	898.3	555.9	502	641.3	233.3	204	171.3
balance-sheet.row.property-plant-equipment-net	4731.7	1188.6	1233.7	1300.6	1107.5	1142.2	1182.5	1200.4	1252.7	1315	825.9	629.6	420.4	275.2	225.3	232.3	242.1	282	320.4	351.6	414.6	404.5	422.8	303.5	154	142.3	121	112
balance-sheet.row.goodwill	541.09	135.3	135.3	141	141	141	141	141	141	141	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1084.05	268.6	284.3	318.1	328.4	284.5	298.6	319	289	310.6	123.3	132.7	136.8	140.1	108	109.7	113.9	111	86.2	11.6	12.3	13.9	15.3	15.5	3	0.3	0.5	0.3
balance-sheet.row.goodwill-and-intangible-assets	1625.14	403.9	419.6	459.2	469.4	425.6	439.6	460.1	430	451.7	123.3	132.7	136.8	140.1	108	109.7	113.9	111	86.2	11.6	12.3	13.9	15.3	15.5	3	0.3	0.5	0.3
balance-sheet.row.long-term-investments	1734.14	686.7	646.1	590.5	239.8	17.2	645.2	656.4	271.3	270.8	0	0	0	0	111	19.1	-112.3	164.3	8.2	-60.8	9.9	-1.2	8.3	0	0	0	0	0
balance-sheet.row.tax-assets	464.23	123	110.2	97.5	84.7	80.1	79.3	50.7	44.6	52.1	29.1	42.6	27.1	16.6	35.8	33.9	31.9	9.6	0	0	0	0	4.9	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1098.53	8.3	30.9	55.3	404.4	712.6	16.8	5.3	9.6	0.7	15.9	15.9	134.3	105.3	7.7	5.8	139.2	15.7	17.6	85.1	14.9	22	12	51	13.3	0.5	0.4	0.3
balance-sheet.row.total-non-current-assets	9653.74	2410.5	2440.5	2503.1	2305.8	2377.7	2363.3	2372.9	2008.2	2090.3	994.2	820.9	718.6	537.2	487.8	400.8	414.8	582.8	432.4	387.4	451.7	439.1	463.2	370	170.3	143.1	121.9	112.6
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
balance-sheet.row.total-assets	21946.66	5329.8	5238.4	5265.5	5071.5	4904.7	5247.9	5873.7	4797.8	4470.8	2149.3	1891.1	1840.7	1798.3	1738.5	1547.5	1546.2	1441.7	1373.3	1303.3	1339.5	1337.4	1019.1	872	811.6	376.4	325.8	283.9
balance-sheet.row.account-payables	331.48	93.8	145.7	191.5	156	142.6	139.9	173.6	176.2	240.3	252.5	68.1	59	55.2	71.6	53.6	55.7	61.8	64.4	92.1	102.1	123.5	79.6	69.7	59.6	32.3	35.5	35.7
balance-sheet.row.short-term-debt	783.14	176.9	77.4	47.1	101.9	-39.7	0	0	0	0	0	0	0	0	0	0	0	0	150	0	6	27	235.4	161.3	154.9	119.1	92.5	47.2
balance-sheet.row.tax-payables	207.14	19.2	62.7	56.5	63.4	58.3	45	106.5	62.8	38.8	25.5	17.5	44.5	70.6	42.6	30.6	48.9	16.2	23.5	12.1	18.5	8.9	13.5	12.1	8.1	7.5	2.8	3.6
balance-sheet.row.long-term-debt-total	33	9	9.2	59	81.8	0	0	0	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.5	20.9	20.9	0	0	22.1	49.9	58.9
Deferred Revenue Non Current	158.16	40.3	40	48.3	51	45.4	58.1	55.4	48.9	52	39.4	42.6	0	0	0	0	0	-0.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	166.39	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2417.7	977	858	10.8	8.9	700.1	711.7	1115.9	410.6	357.3	247.6	237.4	272.6	288.2	268.9	232.8	259.1	188.2	15	113.7	15.2	13.5	36.6	15.2	12.7	19.9	9.3	7.8
balance-sheet.row.total-non-current-liabilities	335.1	53.2	96.8	129.5	70.3	70.3	85.7	81.3	73.6	85.4	40	43.2	41.9	4.6	18.4	0.6	0.6	13.4	0.6	0.6	0.5	20.9	20.9	0	0	22.1	49.9	58.9
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
balance-sheet.row.capital-lease-obligations	33	9	9.2	59	81.8	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	6029.43	1342.2	1256.3	1295.3	1146.1	913	937.3	1370.8	660.4	683	540.1	348.8	373.5	348	358.9	287	315.4	263.5	361.2	206.3	185.4	230.8	479.2	327.7	315.1	218.4	225.4	191
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
balance-sheet.row.common-stock	3423.77	855.9	855.9	869.4	869.4	869.4	869.4	869.4	869.4	756	297.6	297.6	297.6	297.6	297.6	297.6	297.6	248	248	261.8	261.8	218.2	167.2	128.6	128.6	88.6	0	0
balance-sheet.row.retained-earnings	4483.91	1099.3	1146.9	1129.9	1201.6	1292.4	1481.4	1600.3	1289.4	967.7	553.4	486.2	357.7	372.3	302	269.1	261	142	29.2	46.5	107.6	66.8	2.6	4.7	5.3	17.9	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	4891.2	448.5	460.4	485	445.7	464.8	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	3097.01	1548.5	1522.5	1485	1405.9	1359.8	1947.1	2031.8	1977.7	2063.5	757.2	757.2	810.6	779.3	779.1	690.7	669.6	785.7	732.2	780.2	773.5	796.6	340.2	368.4	362.2	50.9	0	0
balance-sheet.row.total-stockholders-equity	15895.89	3952.3	3985.7	3969.2	3922.5	3986.5	4297.9	4501.4	4136.5	3787.1	1608.2	1541	1465.9	1449.2	1378.6	1257.5	1228.2	1175.7	1009.4	1088.6	1142.9	1081.5	510	501.8	496.1	157.5	100	92.5
balance-sheet.row.total-liabilities-and-stockholders-equity	21946.66	5329.8	5238.4	5265.5	5071.5	4904.7	5247.9	5873.7	4797.8	4470.8	2149.3	1891.1	1840.7	1798.3	1738.5	1547.5	1546.2	1441.7	1373.3	1303.3	1339.5	1337.4	1019.1	872	811.6	376.4	325.8	283.9
balance-sheet.row.minority-interest	-18.97	-5	-3.6	1	2.9	5.3	12.8	1.5	0.9	0.8	1	1.3	1.3	1.1	1	3.1	2.6	2.5	2.7	8.4	11.1	25.1	29.9	42.5	0.4	0.4	0.5	0.4
balance-sheet.row.total-equity	15876.92	3947.3	3982.2	3970.2	3925.4	3991.8	4310.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	21946.66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3251.12	917.9	609.7	522.3	541.2	570.8	596	613.5	250.4	254.7	0	0	126	97.7	112	20	20	174.4	20.7	16.8	17.5	10.3	12.2	34.7	12	0	0	0
balance-sheet.row.total-debt	816.14	185.9	86.6	106	101.9	0	0	0	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	150.6	0.6	6.5	47.9	256.3	161.3	154.9	141.2	142.5	106.1
balance-sheet.row.net-debt	-1242.32	-486.9	-1002.7	-702	-692.9	-297.4	-546.1	-839.7	-1557.2	-1267.9	-464.8	-497.5	-609.7	-747.3	-825.9	-787.1	-581.9	-486	-455	-445.9	-503.2	-462.4	28.8	-70.9	-256.8	83.7	107.1	82.5

现金流量表

在 Jiuzhitang 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 -0.879 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 232.84. 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83967471.000. 与上一年相比， 0.339 发生了变化. 在同一时期，公司记录了 147.78, 0.33 和 -24.05，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-342.38 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 63.68，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
cash-flows.row.net-income	280.16	355.9	268	269.7	186.7	332.6	712.2	652	471	245.9	225.1	111.7	201.9	163	148.7	200	127.8	39.8	23.2	108.2	90.2	63.6	52.4	45.9
cash-flows.row.depreciation-and-amortization	2.11	147.8	163.1	107.9	98.5	106	93.6	97.8	42.8	30.9	23.1	23.5	25.7	36.3	33	25.2	26	24.3	24	22.4	21.3	17.5	11.3	8.6
cash-flows.row.deferred-income-tax	-0.84	7.1	-14.3	-5.9	-1.7	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	0.6	14.2	36.2	5.9	1.7	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	-345.19	146.7	-176.5	124.2	474.5	-47.6	-601.5	-112.9	-173.8	-66	-87.9	-32.2	-78.2	-11.6	28.6	-24.3	2.6	72.9	7.2	-2.2	-28.3	-13.8	1.7	-10.3
cash-flows.row.account-receivables	-132.67	1.3	-152.9	72	534	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-212.51	-94.5	-152.4	-66.7	-27.2	45	-34.8	-32.2	-84.6	-18.1	-11.9	-29.4	-10.3	-32.5	-0.7	19.9	-4.6	72	0.3	35.5	-54.3	3.8	2.8	-29.7
cash-flows.row.account-payables	-0.6	232.8	143.2	124.8	-30.6	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	0.6	7.1	-14.3	-5.9	-1.7	-92.6	-566.7	-80.7	-89.1	-48	-76	-2.8	-67.9	20.9	29.2	-44.2	7.2	0.9	6.9	-37.6	26	-17.6	-1.1	19.4
cash-flows.row.other-non-cash-items	-268.83	-172.6	89.4	107.7	91.6	34.9	-52.3	-24.5	-1.1	-92.2	-131.8	-15.3	-9.7	-1.8	10.6	-69.7	-75.1	-1	3.7	-27.9	-1.4	27.3	15.7	10.7
cash-flows.row.net-cash-provided-by-operating-activities	-53.45	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	-81.84	-96.8	-207.3	-80.9	-151.1	-141.9	-123.6	-72.8	-48.3	-94.5	-249	-165.4	-114.4	-29.6	-33.3	-50.6	-33.7	-75.8	-20.7	-32.8	-28.6	-149.3	-177.8	-36.1
cash-flows.row.acquisitions-net	1	184.3	0.4	0.5	-3.6	165.8	140.7	94.9	514.3	93.8	4.9	0.2	119.4	30.8	33.6	5	1.9	75.8	0.1	21.6	49.1	0	0	0
cash-flows.row.purchases-of-investments	-2329	-2593.5	-3977	-5243.4	-3410.6	-2582.6	-3001.9	-1701.5	0	-2150	-1871	-1637	-1222.4	-13.6	-11	-226.2	-292.7	-56.4	-102	-32	-20.6	-18.9	-16.8	-12
cash-flows.row.sales-maturities-of-investments	2094.16	2589.7	4246.5	5445.9	2990.1	2359.7	2578	1721.5	0	2166.6	2010.6	1656.7	1233.1	16.5	147.4	225.2	300.4	130.3	84.1	28.1	9.4	29.9	0	0
cash-flows.row.other-investing-activites	345.21	0.3	0.1	0.8	1.6	3	-123.6	-72.8	0	12	23.6	39.1	-114.4	-29.6	-33.3	85.7	6.6	-75.8	-0.1	0	-28.6	14.1	0.1	0
cash-flows.row.net-cash-used-for-investing-activites	-315.68	84	62.7	123	-573.5	-196	-530.5	-30.6	466.1	27.8	-80.9	-106.3	-98.6	-25.6	103.3	39.1	-17.5	-2	-38.7	-15.1	-19.2	-124.3	-194.5	-48
cash-flows.row.debt-repayment	-401.68	-24	-101.9	-101.9	0	0	0	0	0	-45	0	0	0	0	0	0	-1630	-590	-6	-49.6	-231.4	-76.1	-37.4	-213.3
cash-flows.row.common-stock-issued	0	0	80	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	-80	0	-164	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-0.13	-342.4	-343.2	-336.6	-336	-347.7	-347.7	-302.4	-100	-178.6	-59.5	-119	-119	-119	-119	-74.4	-33	-52.9	-79.1	-47.8	-62.1	-42.2	-59.2	-10.7
cash-flows.row.other-financing-activites	1288.31	63.7	30	203.8	0.8	-186	1.1	-0.1	0	44.5	-0.2	0	0	-3	0	0	1480	668	2.4	11.4	513.6	143.3	30.4	571.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-149.14	-302.7	-415.1	-234.7	-499.1	-533.8	-346.7	-302.4	-100	-179.1	-59.8	-119	-119	-122	-119	-74.4	-183	25.1	-82.7	-86	220.1	25	-66.2	347.4
cash-flows.row.effect-of-forex-changes-on-cash	-1.67	0.9	-0.2	-0.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-523.27	281.3	13.3	497.4	-221.3	-303.9	-725.2	279.3	705.1	-32.7	-112.2	-137.6	-77.9	38.2	205.2	95.9	-119	159.1	-63.2	-0.6	282.8	-4.7	-179.6	354.3
cash-flows.row.cash-at-end-of-period	2058.45	1089.3	808.1	794.8	297.4	518.8	822.6	1547.8	1268.5	465.4	498.1	610.3	747.9	825.8	787.7	582.4	486.5	605.6	446.5	509.7	510.3	227.5	232.2	411.7
cash-flows.row.cash-at-beginning-of-period	2581.73	808.1	794.8	297.4	518.8	822.6	1547.8	1268.5	563.3	498.1	610.3	747.9	825.8	787.7	582.4	486.5	605.6	446.5	509.7	510.3	227.5	232.2	411.7	57.5
cash-flows.row.operating-cash-flow	-53.45	499.1	365.9	609.6	851.3	425.9	152	612.4	339	118.6	28.5	87.8	139.7	185.8	220.9	131.2	81.4	136	58.1	100.5	81.9	94.5	81.1	54.9
cash-flows.row.capital-expenditure	-81.84	-96.8	-207.3	-80.9	-151.1	-141.9	-123.6	-72.8	-48.3	-94.5	-249	-165.4	-114.4	-29.6	-33.3	-50.6	-33.7	-75.8	-20.7	-32.8	-28.6	-149.3	-177.8	-36.1
cash-flows.row.free-cash-flow	-135.29	402.3	158.6	528.6	700.2	283.9	28.4	539.6	290.8	24.1	-220.6	-77.6	25.4	156.2	187.6	80.6	47.8	60.1	37.4	67.7	53.3	-54.8	-96.7	18.8

利润表行

Jiuzhitang Co., Ltd. 的收入与上期相比变化了 -0.038%。据报告, 000989.SZ 的毛利润为 1683.76。该公司的营业费用为 1404.33，与上年相比变化了 -6.914%. 折旧和摊销费用为 147.78，与上一会计期间相比变化了 -0.171%. 营业费用报告为 1404.33，显示-6.914% 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-0.388%. 营业收入为 279.43，与上年相比变化了-0.388%. 净利润的变化率为 -0.169%。去年的净收入为297.41.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	2928.51	2919.3	3033.3	3784.2	3559.5	3183.7	3162.1	3797.2	2673.8	871.5	1405.4	1211.8	1042.4	1149.8	1122.4	1109.2	1101.1	1024.1	946.5	1050.3	1022.4	1018.6	905.1	709.7	455.8	329.5	310.1	246
income-statement-row.row.cost-of-revenue	1210.67	1235.6	1251.8	1551.6	1406.9	1224	1189.4	1194.2	1072.8	181.6	636.8	537.4	474	533.6	477.3	448.6	485.3	506	534.2	646.2	623.9	618.2	567.1	458	296.5	192.7	194.4	132.8
income-statement-row.row.gross-profit	1717.84	1683.8	1781.4	2232.5	2152.7	1959.7	1972.7	2603	1601	689.9	768.6	674.5	568.5	616.2	645.1	660.6	615.8	518.1	412.3	404.1	398.5	400.4	338.1	251.7	159.3	136.8	115.7	113.3
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
income-statement-row.row.research-development	143.52	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	54.02	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	1106.57	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-0.01	0.5	174	182.7	189.4	163.5	11.5	18.6	47.5	9.9	96.7	23.3	8.5	10.4	8.3	9.2	99.8	26.8	-6.2	-16.8	15.8	10.1	4	6.5	6.5	-0.6	1.4	0.3
income-statement-row.row.operating-expenses	1450.82	1404.3	1508.6	1801	1710.4	1615.5	1568.7	1857.8	913	161.2	581.8	551	465.9	409.3	480.6	469.1	484.1	420.6	355.4	375	309.5	306.7	263.8	185.8	105.1	87.3	79.6	79
income-statement-row.row.cost-and-expenses	2661.49	2639.9	2760.5	3352.6	3117.3	2839.6	2758.1	3052	1985.9	342.8	1218.5	1088.4	939.9	942.9	958	917.7	969.4	926.6	889.6	1021.3	933.3	924.9	830.8	643.9	401.6	280	274	211.7
income-statement-row.row.interest-income	10.01	10.3	6.7	3.5	4.2	4.4	5.7	21.5	22.1	13.8	2.7	6.2	5.7	17.8	16.3	0	9.1	4.9	5.3	5.1	3.9	2.1	1.4	1.1	1.2	0	0	0
income-statement-row.row.interest-expense	4.31	3.6	3.8	7.1	0.6	2.2	3.8	0	0	0	0	0	0	0	0	13.6	0	8.2	0.6	0.1	1.1	5.4	8.6	8.8	11.5	11.5	10.9	12.2
income-statement-row.row.selling-and-marketing-expenses	1106.57	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	33.25	47.1	0.6	-9.8	-0.1	-3.1	-9.5	95.6	79.6	24.8	107.4	147	31.7	35.9	26	-12.8	75.2	55.5	-9.4	-11	30.3	7.3	-5.4	-2.3	-4.2	-12.7	-10.7	-12.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.01	0.5	174	182.7	189.4	163.5	11.5	18.6	47.5	9.9	96.7	23.3	8.5	10.4	8.3	9.2	99.8	26.8	-6.2	-16.8	15.8	10.1	4	6.5	6.5	-0.6	1.4	0.3
income-statement-row.row.total-operating-expenses	33.25	47.1	0.6	-9.8	-0.1	-3.1	-9.5	95.6	79.6	24.8	107.4	147	31.7	35.9	26	-12.8	75.2	55.5	-9.4	-11	30.3	7.3	-5.4	-2.3	-4.2	-12.7	-10.7	-12.2
income-statement-row.row.interest-expense	4.31	3.6	3.8	7.1	0.6	2.2	3.8	0	0	0	0	0	0	0	0	13.6	0	8.2	0.6	0.1	1.1	5.4	8.6	8.8	11.5	11.5	10.9	12.2
income-statement-row.row.depreciation-and-amortization	61.6	129.6	156.2	164.5	124.5	184.7	106	93.6	97.8	42.8	30.9	23.1	23.5	25.7	36.3	33	25.2	26	24.3	24	22.4	21.3	17.5	11.3	8.6	11.5	10.6	12.4
income-statement-row.row.ebitda-caps	338.06	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	276.46	279.4	456.4	366.5	351.5	268.6	383	822.2	720.4	543.6	204.2	247.3	126.3	233.3	182.2	171.9	107.7	132.7	54.1	36	105.1	91.3	67.4	57.1	43.5	38.2	25.7	22.1
income-statement-row.row.income-before-tax	309.71	326.6	457	356.7	351.4	265.5	394.5	840.8	767.6	553.5	294.2	270.5	134.2	242.8	190.4	178.7	206.9	153.1	47.7	18.6	120.1	101.2	70.1	63.6	50	37.2	26.3	22.2
income-statement-row.row.income-tax-expense	49.95	54.8	101.1	88.7	81.6	78.8	61.9	128.6	115.6	82.5	48.3	45.4	22.5	40.9	27.4	30	6.9	25.2	7.9	-4.6	12.8	10.9	6.6	9.4	4.2	5.6	4	3.3
income-statement-row.row.net-income	280.16	297.4	358	270.7	272.3	192.1	336.5	712.3	651.8	471	245.7	224.8	111.6	201.8	162.7	148.3	199.9	127.8	40.3	23.6	105.8	82.1	62.9	52.4	45.7	31.5	22.2	18.9