Shanghai Chinafortune Co., Ltd.

符号: 600621.SS

SHH

14.06

CNY

今天的市场价格

40.3831
市盈率
-1.3865
PEG比率
14.92B
MRK市值
0.01%
DIV收益率

Shanghai Chinafortune Co., Ltd. (600621-SS) 财务报表

Q: 什么是 Shanghai Chinafortune Co., Ltd. (600621.SS) 总资产是多少？

Shanghai Chinafortune Co., Ltd. (600621.SS) 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 Shanghai Chinafortune Co., Ltd. (600621.SS). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 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 Shanghai Chinafortune 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. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992
balance-sheet.row.cash-and-short-term-investments	7745.1	22902.1	24543.6	19758.7	17419.8	14479.4	10699.9	656.4	574.7	1080.5	1221.8	629.2	462.9	267.3	157.3	140.9	294.4	346.2	183.5	208.3	185.7	234.7	235.1	464.2	251.8	62.6	85.6	42.4	71.8	44.5	23.6	20.1
balance-sheet.row.short-term-investments	51.9	14200.3	16198.7	11220.6	9606.2	9026.2	4035.3	425.9	0	0	0	0	0	0	1	2.3	5.2	3.3	57.2	58.3	6.1	21.2	31.1	136.6	92.1	0	0	11.7	0	0	0	0.2
balance-sheet.row.net-receivables	4864.7	9488.1	7849	5820.8	6131	0	3315.7	72.2	31.1	84	354.3	268.7	168.1	402.3	243.7	285.5	452.7	387.2	313.7	269.9	266.9	535.5	307.8	27.8	20.6	21.8	15.4	30.9	30.7	49.1	24.2	19.8
balance-sheet.row.inventory	0.6	1	3.3	-387.1	-2461.7	0	0	2067.7	1363.6	1349.1	733	609.9	343.7	523.3	95	65.4	100.9	90.8	98.8	83.5	72.6	68.9	75.5	84.7	74.2	65	61	62.9	56.6	47.6	42.5	33.2
balance-sheet.row.other-current-assets	-12610.4	289	341.3	417.9	354.4	915.1	591.3	39.1	17.1	60	60	-18.6	-13.6	-15.5	-23.1	-63.9	-92.4	-100.2	2	1.6	17.2	-189.9	0	430.7	295.2	272.1	198.6	135.6	124	82.4	66.9	59.6
balance-sheet.row.total-current-assets	32334.8	32680.2	32737.2	25610.4	21443.4	18448.1	14606.9	2835.4	1986.5	2573.6	2369.1	1489.1	961	1177.3	472.9	427.9	755.6	724	598	563.3	542.4	649.2	618.5	1007.3	641.9	421.5	360.7	271.8	283.1	223.6	157.1	132.7
balance-sheet.row.property-plant-equipment-net	238.9	326	313.6	104.1	94.3	113.4	97.8	142.3	141.1	143.4	159.5	180.5	190.9	363.2	469.4	501.2	503	527	864.8	816.3	711.4	303.8	270.8	283.2	244.8	202.4	125.2	148	101.4	46	72.4	35.2
balance-sheet.row.goodwill	58.5	58.5	58.5	58.5	58.5	58.5	58.5	58.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	190.2	166.2	122.7	92.9	80.2	50.8	50.5	92.7	92.4	92.5	92.7	93.5	93.9	130.5	178.1	200	197.6	31.5	37	38.6	52.7	52.8	73.2	80.5	85.2	52.9	20	16.7	0.2	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	248.7	224.7	181.1	151.4	138.7	109.2	109	92.7	92.4	92.5	92.7	93.5	93.9	130.5	178.1	200	197.6	31.5	37	38.6	52.7	52.8	73.2	80.5	85.2	52.9	20	16.7	0.2	0	0	0
balance-sheet.row.long-term-investments	13806.6	-12523.3	-15444.1	-10354.9	-9212.4	-7829.3	-1074.2	16.4	0	0	0	0	0	0	398.5	440.1	410.4	407.2	269.5	227.1	234.9	297.7	364.2	258.2	164.1	0	0	0	0	0	0	52.8
balance-sheet.row.tax-assets	145.3	104.2	100.8	104.3	257.2	214.6	157.1	47.8	42	42	53.9	45.1	31	0.1	1	0.4	0.4	0	0	0	74.1	0	83.6	190.7	146	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	-9579	14223.7	16353.7	11651.7	9961.6	8798.1	3483	1241	1337.5	806.2	701.3	1011.3	794.4	611.8	250.5	138.9	123.2	86.3	138.5	144.1	59	88.2	0.2	0.4	0.5	226	200.2	124	115.2	105.2	54.2	0.2
balance-sheet.row.total-non-current-assets	4860.4	2355.3	1505.1	1656.5	1239.3	1406.1	2772.6	1540.1	1613.1	1084.1	1007.5	1330.4	1110.2	1105.6	1297.5	1280.7	1234.5	1052	1309.8	1226.1	1132.1	742.4	792.1	812.8	640.6	481.3	345.4	288.7	216.8	151.2	126.6	88.2
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	0	0
balance-sheet.row.total-assets	37195.2	35035.5	34242.3	27266.9	22682.7	19854.2	17379.5	4375.5	3599.6	3657.7	3376.6	2819.5	2071.2	2282.9	1770.4	1708.5	1990.1	1776	1907.8	1789.3	1674.5	1391.7	1410.6	1820.2	1282.5	902.8	706	560.5	500	374.8	283.8	221
balance-sheet.row.account-payables	72.8	56.6	60.3	84	31.9	32.1	45.3	45	22	69.4	198	243.3	109.3	332.7	142.7	105.6	216.2	167.4	165.3	157.8	154.2	131.5	100.7	138.3	131.7	78.2	59.8	91.9	83.4	59.5	64.5	46.6
balance-sheet.row.short-term-debt	11628.6	8019.2	9560.7	5889.6	5018.8	5066.9	1882.2	730	389	750	510	700	365	451.6	328.1	340	441.2	356	235	291.9	165.7	139.8	276.7	509.2	209.8	159.1	104.3	76.5	83.7	67.8	45.4	44.5
balance-sheet.row.tax-payables	48.2	29.3	33.1	55.3	85.1	90.5	460.6	80.5	76.9	79.2	118.1	142.4	76.5	33.2	6.2	1.2	5.9	8.1	1.6	3.8	2.2	4.1	-9	13.3	-3.5	6.5	4.6	1	-0.3	2.9	2.1	-0.3
balance-sheet.row.long-term-debt-total	3997	3695.1	3007.1	2939.1	1946.9	753.3	883.6	993.7	698	480	660	150	100	0	0	0	0	0	210	60	120	25.8	45.4	48.7	32.3	37.7	21.4	15.3	22.7	23.6	3.8	5.2
Deferred Revenue Non Current	4.3	7.8	12.8	2206	2272	1400	1.8	2.3	-698	-480	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	13477.5	14663	820.5	358.2	41.4	5867.5	51.6	202	211.9	127.3	55.9	10	9.6	9	7.1	8.4	6.7	26.4	38.2	34	17.6	26.2	17.8	23.4	36.6	19	17.5	14.4	15.2	1.7	2.7	2.1
balance-sheet.row.total-non-current-liabilities	4140.7	4754.1	3567	2970.8	2358.5	2168.6	1503.7	1007.2	705.4	484.5	660	150	100	1.5	1.5	3.1	19.9	0	210	78.4	138.4	62.1	45.4	48.7	33.1	38.3	25	18.7	27.2	28.1	5.2	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	0	0
balance-sheet.row.capital-lease-obligations	68.3	96	123.8	118.3	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-liab	29324	27500.7	26882.4	20242.7	16094	13225.7	10481.7	2324.2	1677.1	1814.8	1703.7	1378.9	761.8	1043	650.8	648.8	842.4	710.1	778.4	695.5	648	495.6	538.9	828.3	502.3	375.2	271.8	287.4	272.6	195.1	136	111
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	0
balance-sheet.row.common-stock	1060.9	1060.9	1060.9	1060.9	1060.9	1060.9	1060.9	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	524.1	403.1	403.1	233.8	179.8	117	90	74	57	51
balance-sheet.row.retained-earnings	4492.4	4228.8	4056.2	3732	3049.1	3025.1	3238.4	980.5	884.4	813.4	751.7	528.8	410.9	337.1	223.7	153.5	125.1	85.8	68.8	55.2	79	10.2	-6	237.7	78.3	75.1	31.1	23.5	0.5	19.5	20.1	6.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	356.9	287.2	285	275.9	260.1	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	0
balance-sheet.row.other-total-stockholders-equity	1838	1838	1838	1838	1838	2113.2	2230.6	464	442	415.8	397.1	381.2	366.3	362.4	349.3	349.8	391.6	355.3	354.2	344.4	326.7	323.5	320.1	325.9	283.3	197.9	202	116.1	113.9	78.1	70.7	52.5
balance-sheet.row.total-stockholders-equity	7748.3	7414.9	7240.2	6906.8	6208.1	6199.2	6529.9	1968.5	1850.5	1753.2	1672.9	1434.1	1301.3	1223.5	1097	1027.4	1040.8	965.2	947.1	923.8	929.8	857.8	838.2	966.8	764.8	506.7	413	256.5	204.4	171.6	147.7	109.7
balance-sheet.row.total-liabilities-and-stockholders-equity	37195.2	35035.5	34242.3	27266.9	22682.7	19854.2	17379.5	4375.5	3599.6	3657.7	3376.6	2819.5	2071.2	2282.9	1770.4	1708.5	1990.1	1776	1907.8	1789.3	1674.5	1391.7	1410.6	1820.2	1282.5	902.8	706	560.5	500	374.8	283.8	221
balance-sheet.row.minority-interest	122.9	119.9	119.7	117.4	380.5	429.3	367.9	82.7	72	89.6	0	6.5	8.2	16.3	22.6	32.4	106.9	100.7	182.3	170.1	96.7	38.3	33.5	25.1	15.4	20.8	21.3	16.6	22.9	8.1	0	0.3
balance-sheet.row.total-equity	7871.2	7534.8	7359.9	7024.2	6588.7	6628.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	13858.5	1677	754.6	865.7	393.8	694.6	1548.1	442.2	421.6	357.2	364.6	354.5	327.7	342.4	399.5	442.4	415.6	410.5	326.7	285.4	241	318.9	395.3	394.8	256.3	202.5	0	11.7	113.2	103.8	54.2	53
balance-sheet.row.total-debt	15693.9	11714.3	12567.8	8828.7	6965.8	5820.1	2765.8	1723.7	1087	1230	1170	850	465	451.6	328.1	340	441.2	356	445	351.9	285.7	165.6	322.1	557.9	242.1	196.7	125.7	91.8	106.4	91.5	49.2	49.7
balance-sheet.row.net-debt	8000.7	3012.5	4222.9	290.6	-847.8	366.9	-3898.7	1067.3	512.3	149.5	-51.9	220.8	2.1	184.4	171.7	201.4	152.1	13.1	318.7	202	106.2	-47.9	118.1	230.3	82.4	134.1	40.1	61.2	34.5	47	25.6	29.8

现金流量表

在 Shanghai Chinafortune 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 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 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NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，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NaN，同比差异为NaN. 此外，公司还将NaN 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 NaN，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	397.3	353.3	498	692.6	15.4	-23.4	744.6	130.8	112.8	152.2	296	181.3	137.4	106.4	94.2	93.2	103.6	99.6	102.3	92.4	79.7	77.7	-123.1	203.4	109.2	95.7
cash-flows.row.depreciation-and-amortization	196.2	154.2	105.2	46.7	48.9	42.4	59.5	39.2	28.7	30	41.5	45.2	53.6	62.8	69	70.8	63.9	56.1	81.4	76.3	55.9	41.4	49.2	48.9	34.2	27.5
cash-flows.row.deferred-income-tax	-44.3	0	35.2	65	-35.6	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	-731.6	0	-35.2	-65	35.6	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	-339.2	1978	-3380.7	403.7	3204	-4977.7	-3092.1	-637	-142.3	-226.1	64.7	-304.3	-93.8	-251.4	28.6	-40.1	-37	17.5	-61.9	-18.1	82.9	-23.8	79.2	-121.2	-34.4	-71.6
cash-flows.row.account-receivables	976.4	2005.8	-2746.1	124.5	-2683.5	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	0.4	2.3	-3.3	-2103.5	0	0	491.3	-704.1	-14.5	-12.6	161.6	-433.5	60	-399.8	-27	2	-21.4	4.5	-14.6	-1.8	-1.5	7.5	-0.2	-3.6	-6.5	22.2
cash-flows.row.account-payables	-1316	1002.8	2835	2111.9	2780.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-1032.8	-3466.3	270.7	3107	-4977.7	-3583.4	67.1	-127.9	-213.5	-96.9	129.2	-153.8	148.5	55.6	-42.1	-15.6	12.9	-47.3	-16.3	84.4	-31.4	79.5	-117.6	-27.9	-93.8
cash-flows.row.other-non-cash-items	866	-885	2056.5	-627.4	-2340.4	3526.6	972.3	27	-15.6	26.9	43.2	-6.1	70.8	12.7	-34.8	-38.1	-128	-66.4	-28.3	-15.4	-1.8	-8.8	192.7	-124.3	-46.9	-109.9
cash-flows.row.net-cash-provided-by-operating-activities	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	-136.5	-134.5	-122.1	-77.3	-68.6	-56.2	-69.9	-45.8	-11.6	-9	-9.7	-54.2	-25.9	-57.7	-183.7	-117.3	-224.6	-143.6	-161.3	-204.7	-98.4	-57.9	-49	-70.3	-69.2	-76.7
cash-flows.row.acquisitions-net	96.2	31.8	0.1	0	0.2	102.5	60	46.8	-245.4	-75.9	2.4	0	24.4	50.4	9.8	86.3	11.9	6.2	193.7	51.9	116.9	93.8	55.5	25.8	10.7	20.6
cash-flows.row.purchases-of-investments	-7865.2	-2533.4	-253.7	-502.2	-935.1	-269.6	-47.1	-21.2	13.8	-60	-60.5	0	-2	-33.1	-4.1	-66.9	-59.9	-105.1	-43.4	-136.3	-141.7	-9.3	-238	-327.5	-53.9	-6.9
cash-flows.row.sales-maturities-of-investments	-1143.5	270.7	1196	353.7	667.3	181.5	25.2	21.3	88.4	103.8	15.4	13.7	35.2	130.1	94.2	55.4	294.7	195.7	45.6	95.2	108.2	123.3	195.6	242.8	51.8	13.2
cash-flows.row.other-investing-activites	7189.2	2507.3	1.4	-0.2	0	-56.2	-114.2	-45.8	-11.6	11	9	3.5	-3.8	-51.4	0.2	30.6	-62.7	76.9	-161.3	9.4	-98.4	-57.9	-49	4.5	-72.1	76.2
cash-flows.row.net-cash-used-for-investing-activites	-1859.8	142	821.6	-226	-336.2	-98	-146	-44.7	-166.3	-30.1	-43.5	-37	28	38.3	-83.6	-11.8	-40.7	30.2	-126.7	-184.4	-113.4	92	-84.9	-124.7	-132.6	26.4
cash-flows.row.debt-repayment	-2207.9	-4178.2	-3822.8	-577.1	-503.1	-1117.5	-2129.5	-679.9	-829.4	-810	-910	-620	-420	-455.2	-500	-663	-614.4	-474	-415.9	-166.1	-195.6	-279.5	-722.4	-210.2	-158.5	-215.1
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	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	-106.1	-502.1	-447.1	-226.5	-145.6	-420.2	-212	-104.4	-108.1	-158.4	-126.7	-97.8	-74.2	-23.2	-44.2	-90.9	-101.2	-77.4	-93.7	-101.8	-64.4	-13.7	-25.3	-26.4	-14.4	-1.7
cash-flows.row.other-financing-activites	-1708.7	4019.9	5883	1897.9	2430.3	1424.8	2313.5	1350.7	614.5	874.2	1227.9	1005	495	622.5	488.1	547	691.5	631.5	520.2	287.5	122.8	124.1	505.1	522.5	340.5	225.3
cash-flows.row.net-cash-used-provided-by-financing-activities	288.2	-660.3	1613.1	1094.3	1781.5	-112.9	-28	566.4	-323	-94.2	191.2	287.2	0.8	144.1	-56.1	-206.9	-24.1	80.1	10.6	19.6	-137.2	-169	-242.6	285.8	167.6	8.5
cash-flows.row.effect-of-forex-changes-on-cash	0.8	2.3	-0.5	-1.3	0.5	1.1	-1.2	0	0	0	-0.4	0	-1.2	-2.1	0.4	-6.4	-2.7	-0.4	-1.1	0	0	0	0	0	0	0.3
cash-flows.row.net-change-in-cash	-1008.6	1084.5	1713.1	1382.7	2373.7	-1642	-1491	81.7	-505.8	-141.4	592.7	166.3	195.6	110.9	17.8	-139.3	-65	216.6	-23.7	-29.6	-33.9	9.5	-129.5	168	97.1	-23
cash-flows.row.cash-at-end-of-period	7693.2	13752.5	12668	10954.8	9572.2	7198.4	8638.5	656.4	574.7	1080.5	1221.8	629.2	462.9	267.3	156.4	138.6	277.9	342.9	126.3	149.9	179.5	213.5	204	327.6	159.7	62.6
cash-flows.row.cash-at-beginning-of-period	8701.8	12668	10954.8	9572.2	7198.4	8840.4	10129.5	574.7	1080.5	1221.8	629.2	462.9	267.3	156.4	138.6	277.9	342.9	126.3	149.9	179.5	213.5	204	333.5	159.7	62.6	85.6
cash-flows.row.operating-cash-flow	344.4	1600.5	-721	515.6	928	-1432.1	-1315.7	-440	-16.4	-17	445.4	-83.9	168	-69.4	157.1	85.8	2.6	106.8	93.5	135.2	216.7	86.5	198	6.8	62.1	-58.2
cash-flows.row.capital-expenditure	-136.5	-134.5	-122.1	-77.3	-68.6	-56.2	-69.9	-45.8	-11.6	-9	-9.7	-54.2	-25.9	-57.7	-183.7	-117.3	-224.6	-143.6	-161.3	-204.7	-98.4	-57.9	-49	-70.3	-69.2	-76.7
cash-flows.row.free-cash-flow	208	1466.1	-843.2	438.3	859.3	-1488.3	-1385.6	-485.8	-28	-26	435.7	-138.1	142.1	-127.1	-26.6	-31.5	-222	-36.8	-67.8	-69.4	118.3	28.6	149.1	-63.5	-7.1	-134.9

利润表行

Shanghai Chinafortune Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 600621.SS 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992
income-statement-row.row.total-revenue	2590.3	2443.2	2312.4	1791.6	1281	1183.5	3639.6	609.3	365.3	597.4	1116.8	945.3	887.4	1406.7	1006.9	1307.4	1505.8	1090.4	1055.8	1036.1	944.4	835.4	904.4	869.7	562.8	378.4	331.9	267.2	236.4	206.5	154.7	75.1
income-statement-row.row.cost-of-revenue	693.8	1048.9	998.9	743.2	516.9	406.5	1353.2	222	207	305.4	546.5	562.6	521	1102.9	837.6	1185.4	1379.4	936.2	843.4	812.5	739.1	633.9	708.2	669	447.8	307.7	266.4	214.4	191.5	0	127.8	59.8
income-statement-row.row.gross-profit	1896.4	1394.3	1313.6	1048.4	764	777	2286.4	387.3	158.3	292	570.4	382.7	366.4	303.8	169.4	121.9	126.3	154.1	212.4	223.6	205.2	201.5	196.3	200.7	114.9	70.7	65.5	52.9	44.9	206.5	26.8	15.4
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	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-1277.3	47.4	66.4	71.1	78.2	34.7	18.6	20.1	8.9	-4.5	-6.6	-7.6	11.1	7.9	29.8	76.1	13	18.6	43.1	40	19.3	20	13.3	32.7	37.9	36.6	35.3	26	22.7	2.4	10.4	0
income-statement-row.row.operating-expenses	1277.3	1372.6	1352.3	1132.7	1056.1	977.5	1304.9	214.1	82.9	115.4	194.8	180.3	156.8	162.4	139.4	113.3	142.4	122	151.9	154.8	136.1	136.6	151	138.7	83.9	53.7	47.3	40	32.2	2.4	14.9	6.1
income-statement-row.row.cost-and-expenses	1957.7	2421.5	2351.1	1875.9	1573	1383.9	2658.2	436.2	289.9	420.8	741.3	742.9	677.8	1265.3	977	1298.7	1521.8	1058.2	995.3	967.3	875.2	770.4	859.1	807.7	531.8	361.4	313.7	254.4	223.6	2.4	142.7	65.9
income-statement-row.row.interest-income	-5	3.6	3.6	9.5	-27.9	58.4	9.9	7.9	23.5	44.1	25.4	11.1	10.6	1.8	1	1.9	2.4	1.5	1.3	1.5	1.7	1.4	3.8	1.8	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	9	9.6	14.2	16.6	18.5	12.3	26.6	67.8	51	69.4	64	33.5	18.2	18.2	12	12.7	12.1	8.8	22.4	21	14.4	10.8	25.8	24.1	10.2	12.6	8.5	7.6	7.3	0	3.5	1.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-135.5	-5.3	9.6	16.4	25.7	695.8	857.7	2.9	48.4	6.2	-23.1	13.6	-48.2	1.4	72.8	91.5	135.7	75.4	37	24.2	7.8	20.5	-171.2	137.3	59.8	69.7	14.8	13.1	7	-179.6	5.7	-1.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1277.3	47.4	66.4	71.1	78.2	34.7	18.6	20.1	8.9	-4.5	-6.6	-7.6	11.1	7.9	29.8	76.1	13	18.6	43.1	40	19.3	20	13.3	32.7	37.9	36.6	35.3	26	22.7	2.4	10.4	0
income-statement-row.row.total-operating-expenses	-135.5	-5.3	9.6	16.4	25.7	695.8	857.7	2.9	48.4	6.2	-23.1	13.6	-48.2	1.4	72.8	91.5	135.7	75.4	37	24.2	7.8	20.5	-171.2	137.3	59.8	69.7	14.8	13.1	7	-179.6	5.7	-1.4
income-statement-row.row.interest-expense	9	9.6	14.2	16.6	18.5	12.3	26.6	67.8	51	69.4	64	33.5	18.2	18.2	12	12.7	12.1	8.8	22.4	21	14.4	10.8	25.8	24.1	10.2	12.6	8.5	7.6	7.3	0	3.5	1.3
income-statement-row.row.depreciation-and-amortization	196.2	176.1	65.5	34.4	48.9	42.4	59.5	39.2	28.7	30	41.5	45.2	53.6	62.8	69	70.8	63.9	56.1	81.4	76.3	55.9	41.4	49.2	48.9	34.2	27.5	-12.1	0.2	-10.7	183.9	-0.4	1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	619.1	418.6	646.1	925.1	4.8	-66.8	1018.4	156	115.1	188.7	360.5	224.1	151.9	135.1	74.5	25.8	120.1	91.7	77.9	74	82.1	70.7	-125	211.7	103.7	84.1	30.4	12.7	23.5	22.6	12.4	8.2
income-statement-row.row.income-before-tax	483.7	413.3	655.7	941.5	30.5	-32.2	1037	176.1	123.8	182.8	352.4	216	161.4	142.9	102.8	100.2	119.6	108.9	109.2	103.5	89.2	88.1	-118.8	221.8	116.2	103.7	49.4	32.3	32.9	27	20.2	8
income-statement-row.row.income-tax-expense	105.2	60	157.7	248.9	15.1	-8.7	292.4	45.3	11	30.6	56.4	34.7	24	36.4	8.6	7	16	9.3	6.9	11.1	9.5	10.3	4.3	18.4	7.1	8	6.1	4.1	4.3	3	3	0.2
income-statement-row.row.net-income	397.3	352.2	494.7	708.3	15.4	21.8	774.6	154.2	130.4	154.7	296	183	136.4	112.7	101.4	96.7	95.3	80.3	75.8	72.7	72.1	72	-126.2	202	108.7	96.7	41.6	29.8	29.1	23.8	17.2	7.8