Wingtech Technology Co.,Ltd

符号: 600745.SS

SHH

36.78

CNY

今天的市场价格

45.8993
市盈率
18.9105
PEG比率
45.71B
MRK市值
0.00%
DIV收益率

Wingtech Technology Co.,Ltd (600745-SS) 财务报表

Q: 什么是 Wingtech Technology Co.,Ltd (600745.SS) 总资产是多少？

Wingtech Technology Co.,Ltd (600745.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 Wingtech Technology Co.,Ltd (600745.SS). 的默认数据。公司收入显示 11125.787 M 的平均值，即 43.682 % 增长率。整个期间的平均毛利润为 1604.674 M，即 54.385 %. 平均毛利率为 0.177 %. 公司去年的净收入增长率为 -0.190 %，等于 -5.699 % % 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 Wingtech Technology 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 0.004. 在流动资产领域，600745.SS 的报告货币为29748.276. 这些资产中的很大一部分，即 7353.639 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.229%. 公司的长期投资虽然不是其重点，但以报告货币计算的868.692（如果有的话）为868.692。这表明与上一报告期相比，285.947% 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 8221.049. 这一数字表明，0.042% 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 37166.17. 这方面的年同比变化率为 0.035%. 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10431.084，存货估值为 10596.39，商誉估值为 21696.75（如有. 无形资产总额（如果有）按 7276.19 估值. 应付账款和短期债务分别为 12734.38 和 11590.2. 债务总额为20248.14，债务净额为 14039.14. 其他流动负债为 3307.33，加上总负债 38758.29. 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	29483.39	7353.6	9535.9	13195.3	10079.4	9213.7	1903.2	936	477.8	403.8	710.6	135.9	195.4	270.9	210.1	194.8	107.1	0	0.8	2.2	1.3	3.1	11.6	0.9	2.4	19	42	7.5	27	23.7
balance-sheet.row.short-term-investments	4531.31	1144.6	708.2	2690.3	4328	1499.5	-40.4	-19.1	-769.9	-775.4	-755.1	-732.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	39401.99	10431.1	8963.7	9965.5	8128.3	15701.9	8033	3235.5	2906	1237.2	78.1	357.9	611.3	799.5	770.7	620.9	320	0	7.1	8.3	267.8	366.9	450.9	374.5	28.4	48.9	34.7	37.4	29.9	11.6
balance-sheet.row.inventory	39857.62	10596.4	10132.2	6298.9	6133.9	5677.8	1625.3	3186	4543.3	4001.2	3298.3	2919.4	3173.3	2829.2	2370.1	1536.5	1208	0	0.2	0.3	6	13.6	7	17.7	23	22	31.2	37	53.7	28.6
balance-sheet.row.other-current-assets	5120.93	1367.2	1197.2	985.8	587.1	230.1	262.5	193.5	578.3	359.9	48.6	86.5	-36.8	-20.5	-14.4	-12.8	-9.3	-1.2	-2.7	-3	-128.7	-166.6	-218	-181.3	267.5	365.7	524.3	195.4	156.4	113.9
balance-sheet.row.total-current-assets	113863.93	29748.3	29828.9	30445.6	24928.6	30823.5	11824	7551	8505.4	6002.1	4135.6	3499.8	3943.2	3879.1	3336.5	2339.3	1625.7	1.6	5.4	7.8	146.3	216.9	251.4	211.9	321.3	455.6	632.3	277.3	267	177.8
balance-sheet.row.property-plant-equipment-net	64309.73	15482.7	15405	11349.5	6156.1	5605.2	577	1047.9	1429.6	1411.8	983.8	783.7	353.5	28.4	5.4	5.4	6.1	10.5	19.5	18.1	56.2	70.2	101.6	119.3	73.6	180.7	198.5	183.2	103.5	56.8
balance-sheet.row.goodwill	87778.14	21696.8	22188.4	22697.2	22697.2	22697.2	1300.2	1300.2	1300.2	1300.2	0	0	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	28530.41	7276.2	6233	5508.6	4502.2	4570.8	673	502.9	387.2	1567.9	1258.4	1262	2.4	0	0	0	6.4	1.1	1.2	1.2	79.8	81.4	9.9	0	2.6	17	18.1	18.5	2.8	9.1
balance-sheet.row.goodwill-and-intangible-assets	116308.55	28972.9	28421.5	28205.8	27199.3	27268	1973.1	1803	1687.4	2868	1258.4	1262	7.4	0	0	0	6.4	1.1	1.2	1.2	79.8	81.4	9.9	0	2.6	17	18.1	18.5	2.8	9.1
balance-sheet.row.long-term-investments	1263.71	868.7	225.1	-1907.7	-3872.7	-1065.3	1267.2	414.4	1158.6	776.1	758.9	736.3	712.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	5199.3	1219	1284.9	1027	664.4	509.2	83	81.1	68.9	83.6	38.3	34.1	17.9	14.5	16.4	6	5.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	4876.98	676.3	1524.5	3455.7	4814.8	1991.2	1217.9	17.9	29.9	41.6	0.2	20.6	180.5	667.1	0	0	0	1.5	0.2	0.2	0.2	0.6	2	2.1	3.1	12.6	12.1	13.5	14	8.1
balance-sheet.row.total-non-current-assets	191958.28	47219.7	46860.9	42130.3	34961.9	34308.3	5118.2	3364.3	4374.4	5181.2	3039.7	2836.7	1272.1	710	21.8	11.4	18.4	13.2	20.8	19.4	136.2	152.3	113.5	121.4	79.2	210.2	228.8	215.2	120.3	74
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	305822.21	76968	76689.8	72575.9	59890.5	65131.8	16942.2	10915.4	12879.8	11183.3	7175.3	6336.5	5215.3	4589.2	3358.3	2350.8	1644.1	14.8	26.2	27.3	282.4	369.2	364.9	333.3	400.6	665.8	861	492.5	387.4	251.8
balance-sheet.row.account-payables	51542.89	12734.4	14036.8	15381.4	17484.5	21693.2	8088	4210.9	4554.4	2668	689.7	738.2	701.4	593.5	413.1	347.3	331	4.9	5.3	4.9	11.8	12.7	10	2.7	68.2	138.1	132.8	77.8	53.2	12
balance-sheet.row.short-term-debt	38163.25	11590.2	8640.7	4367.6	1325	4726.6	2123.1	1037.5	561	265.6	823.7	680	503	917.9	82	0	95	2.4	67	67	103.6	94.7	94.7	64.7	121.4	179.1	150.1	86.3	107.2	65.9
balance-sheet.row.tax-payables	1226.75	105.4	381.2	411.2	569.1	778.2	18.9	107.5	49.2	46.8	26.7	43.3	-74.6	-78.2	-39	14.4	69.9	7.6	5	4.7	6.4	8.2	10.2	10.4	25.3	18.6	27.3	30.9	12	6.6
balance-sheet.row.long-term-debt-total	37691.66	8221	10794.2	12091.4	7804.7	11306	48.3	0	849.3	735	775	917	1167	481	544.9	526.5	350	0	0	0	0	20	0	0	12.9	36.7	35.6	27.6	27.9	31.5
Deferred Revenue Non Current	2143.68	544.1	476.6	422.6	119.4	52.1	11.8	14.8	21.5	20.9	-775	-917	-1066.5	0	0	0	0	0	0	0	0	-35.9	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	7566.33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	6720.12	3307.3	3927.8	187.3	85.4	457.7	2901.1	780.4	646.5	376.3	452.4	1163.5	1364.2	1118.5	814.2	977.4	104.4	0.2	64.6	71.4	68.6	36	38.5	32.9	35.7	3.8	3.7	2.3	-0.3	17.1
balance-sheet.row.total-non-current-liabilities	50212.99	11109	13402.1	14332.5	9338.3	12640.9	80.3	42.3	955.9	836.9	799.5	929.1	1275.5	481	545.1	526.5	379	29	19.3	19.3	19.3	39.3	19.3	19.3	12.9	36.7	35.6	27.6	27.9	31.5
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	2075.36	436.9	621.3	683.1	658.3	172.6	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	152884.49	38758.3	40075.9	38059.9	30816	43709.8	13211.3	7249.5	7773.1	5307.8	3469.4	4422	4303.6	3800.7	2760.8	1851.2	1307.2	180.8	255.4	264.6	274	250.8	219.4	206.6	310.5	443.1	377	247.1	214.9	146.6
balance-sheet.row.preferred-stock	0	0	0	0	389.8	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
balance-sheet.row.common-stock	4971.24	1242.8	1246.3	1246.2	1244.9	1124	637.3	637.3	637.3	637.3	483.3	327.4	327.4	327.4	327.4	327.4	327.4	121.7	121.7	121.7	121.7	121.7	121.7	121.7	121.7	121.7	121.7	105.6	52.8	52.8
balance-sheet.row.retained-earnings	34854.68	8417.3	7282.9	6082.2	3931	1684.3	526.6	478.3	151.9	103.9	250.3	233.4	179.6	74.1	-103.9	-215.3	-295.9	-611.5	-656.8	-665	-426.1	-226.7	-228.1	-265.6	-259.9	-141.6	82.8	51.6	44.8	10.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	62096.22	3148.7	2902.1	1920.7	-389.8	241.2	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	48032.17	24357.3	24468.1	24449.6	23883.7	18139.9	2430.7	2423.2	3536.5	3536.1	1870	294.4	294.2	294.2	294.2	294.9	244.9	323.7	305.9	305.9	305.9	237	253.9	272.8	236.2	236	250.3	57	58.9	29.7
balance-sheet.row.total-stockholders-equity	149954.31	37166.2	35899.4	33698.7	29059.6	21189.4	3594.6	3538.8	4325.6	4277.2	2603.7	855.2	801.2	695.8	517.7	406.9	276.4	-166	-229.2	-237.4	1.5	132	147.5	128.9	98	216.1	454.8	214.2	156.6	93.4
balance-sheet.row.total-liabilities-and-stockholders-equity	305822.21	76968	76689.8	72575.9	59890.5	65131.8	16942.2	10915.4	12879.8	11183.3	7175.3	6336.5	5215.3	4589.2	3358.3	2350.8	1644.1	14.8	26.2	27.3	282.4	369.2	364.9	333.3	400.6	665.8	861	492.5	387.4	251.8
balance-sheet.row.minority-interest	2439.35	499.4	714.5	817.3	14.9	232.6	136.3	127	781.1	1598.3	1102.2	1059.3	110.5	92.7	79.8	92.7	60.6	0	0	0	6.9	-13.7	-2.1	-2.3	-7.9	6.6	29.3	31.2	15.9	11.9
balance-sheet.row.total-equity	152393.66	37665.6	36613.9	34516	29074.5	21422	3730.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	305822.21	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5795.02	2013.3	933.3	782.5	455.3	434.2	1226.7	395.3	388.7	0.8	3.8	3.8	712.8	0	0	0	0	0.1	0.2	0.2	0.2	0.6	1.4	1.4	2.7	9.4	8.4	0	0	0
balance-sheet.row.total-debt	76695.81	20248.1	19434.9	16459	9129.7	16032.5	2123.1	1037.5	1410.3	1000.6	1598.7	1597	1670	1398.8	626.9	526.5	445	2.4	67	67	103.6	114.7	94.7	64.7	134.3	215.8	185.7	114	135.1	97.4
balance-sheet.row.net-debt	51743.72	14039.1	10607.2	5953.9	3378.3	8318.3	219.9	101.4	932.5	596.8	888.1	1461.1	1474.6	1128	416.7	331.7	337.9	2.4	66.2	64.8	102.4	111.6	83.2	63.9	131.9	196.9	143.7	106.4	108.1	73.6

现金流量表

在 Wingtech Technology 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 1.187 的转变。该公司最近通过发行 5.78 扩大了股本，与上一年相比出现了-0.284 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-7148612181.430. 与上一年相比， 0.203 发生了变化. 在同一时期，公司记录了 2489.39, -3.57 和 -7876.43，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-447.66 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 10332.48，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	871.18	1360.1	2512.9	2459.6	1379.3	72.1	334.8	191.7	-143.8	50.6	104.2	117.5	190.9	113.1	87.6	157.5	46	-11.2	-238.8	-201.8	-17	3.1	6.5	-106.3	-71.2	37.3
cash-flows.row.depreciation-and-amortization	106.03	2489.4	1798.8	1480.8	567.8	282.6	229.5	185.7	53.2	44.1	21.8	5.2	6.5	1.9	1.8	2.4	0.9	1.4	2.8	5.7	5.7	10.9	3.2	13.8	17.8	21.2
cash-flows.row.deferred-income-tax	-231.11	81.4	220.2	-211	-62.5	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	220.39	637.8	433.6	314	62.5	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	-1278.45	-4550.3	-3719.6	1035.8	3344.5	2756.2	1100.7	-138	-283.3	-1043.1	342.5	115.2	-447	-168.8	-57.9	-309.6	-60.5	4.5	12.1	57.8	-26.8	3.6	-19.5	31.9	10.5	-260.8
cash-flows.row.account-receivables	-826.3	861.7	-2574.8	5804.9	-26787.7	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	-569.81	-4149.1	-207.5	-541.9	-2432.4	-596.4	613	-576	20.2	-269.2	108.7	-505.1	-1003.1	-803.9	-275.9	-346.1	0.2	0.6	-0.1	18.3	-1.8	12	4.5	-13.8	-0.3	5.8
cash-flows.row.account-payables	0	-1344.3	-1157.5	-4016.1	32627.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	117.66	81.4	220.2	-211	-62.5	3352.6	487.7	438	-303.4	-773.9	233.7	620.3	556.1	635.1	218	36.5	-60.7	3.9	12.2	39.5	-25	-8.3	-24	45.7	10.9	-266.6
cash-flows.row.other-non-cash-items	4969.64	1645.6	503.3	1535.3	-671.6	161.1	-271.2	51.2	40.7	20.2	64.2	2.1	-14.4	-20.3	-3.2	23	12.8	6.7	228.5	146.9	19.7	-1.4	4.2	54.3	44	3.8
cash-flows.row.net-cash-provided-by-operating-activities	4312.13	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	-4467.08	-6927.4	-5091.7	-2222.2	-965.4	-179.6	-189.5	-285.5	-44.3	-130.3	-198.4	-35.6	-39.2	-2	-1.2	-3.9	-0.1	-2.8	-3.4	-0.1	-4.5	-1.3	-16.8	-3.2	-1.6	-1.6
cash-flows.row.acquisitions-net	762.13	-379.8	-1217.7	-1047	-12186.1	613.3	2	2.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.2	0	0
cash-flows.row.purchases-of-investments	-515	-271	-537	-903.8	-487.1	-1912.1	-1181.5	-769.3	0	0	-4	0	0	-25	0	0	0	0	0	0	0	0	0	-0.3	0	-2
cash-flows.row.sales-maturities-of-investments	148.83	433.2	979.5	1329.3	795.9	92.6	475.4	522.4	4	0	0	0	0	0	0	0	0	0	0	0	0.2	0	0	-9.2	0	0
cash-flows.row.other-investing-activites	736.51	-3.6	-77.9	-370.8	538.1	-253.3	-77	-10.2	108	0.4	-30.9	3.7	0.8	0.1	0.2	0	0	0	0	1.2	0	0	0	-3.2	0	-1.4
cash-flows.row.net-cash-used-for-investing-activites	-4044.88	-7148.6	-5944.8	-3214.5	-12304.4	-1639.2	-970.8	-540.5	67.7	-129.9	-233.3	-31.9	-38.4	-26.9	-1.1	-3.9	-0.1	-2.8	-3.4	1.1	-4.2	-1.3	-16.8	-12.8	-1.6	-5
cash-flows.row.debt-repayment	-5265.28	-7876.4	-4327.4	-8919.5	-5030.8	-3860	-1673.1	-336.8	-1244.7	-944	-1143.5	-1172.8	-254	-186.7	-156.5	-86	0	0	0	-22	-76	-41	-14	-34	-135.5	-143.9
cash-flows.row.common-stock-issued	187.72	5.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-387.72	-5.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-294.69	-447.7	-480.3	-694.5	-403.2	-180.5	-40.7	-68.3	-134.8	-147.1	-192.9	-178.6	-120.9	-32.3	-46.1	-31.7	0	0	-0.3	-0.8	-5.9	-5.4	-3.7	-4.5	-6.6	-15.4
cash-flows.row.other-financing-activites	3270.21	10332.5	12717.7	7613.5	19156.3	2616.4	1314.6	706.9	1138.6	2730	974	1089.3	747	296.8	263	187.4	0	0	0	11.2	96	42.2	39	41	119.5	397.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-2630.34	2008.4	7910.1	-2000.6	13722.4	-1424.1	-399.2	301.8	-240.9	1638.9	-362.5	-262.2	372.1	77.9	60.4	69.8	0	0	-0.3	-11.6	14.1	-4.2	21.3	2.5	-22.6	238.2
cash-flows.row.effect-of-forex-changes-on-cash	22.58	99.5	-123.4	-177.6	-17.4	-45.8	3.5	-24.8	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	0	0	0	0	0
cash-flows.row.net-change-in-cash	-1162.2	-3376.7	3591.1	1221.9	6020.6	162.9	27.3	27.2	-506.4	580.7	-63	-54.1	69.7	-23	87.7	-60.7	-0.8	-1.4	1	-1.9	-8.4	10.7	-1.2	-16.6	-23	34.8
cash-flows.row.cash-at-end-of-period	25059.25	7872.9	11249.6	7658.6	6436.7	416.1	253.1	225.8	198.6	705	124.3	187.3	241.4	171.7	194.8	107.1	0	0.8	2.2	1.3	3.1	11.6	0.9	2.4	19	42
cash-flows.row.cash-at-beginning-of-period	26221.45	11249.6	7658.6	6436.7	416.1	253.1	225.8	198.6	705	124.3	187.3	241.4	171.7	194.8	107.1	167.8	0.8	2.2	1.3	3.1	11.6	0.9	2.1	19	42	7.2
cash-flows.row.operating-cash-flow	4312.13	1664	1749.2	6614.5	4620	3272	1393.9	290.6	-333.2	-928.2	532.8	240	-264	-74	28.4	-126.6	-0.7	1.4	4.6	8.6	-18.3	16.2	-5.7	-6.3	1.2	-198.5
cash-flows.row.capital-expenditure	-4467.08	-6927.4	-5091.7	-2222.2	-965.4	-179.6	-189.5	-285.5	-44.3	-130.3	-198.4	-35.6	-39.2	-2	-1.2	-3.9	-0.1	-2.8	-3.4	-0.1	-4.5	-1.3	-16.8	-3.2	-1.6	-1.6
cash-flows.row.free-cash-flow	-154.95	-5263.4	-3342.5	4392.3	3654.7	3092.3	1204.4	5.1	-377.5	-1058.5	334.3	204.4	-303.2	-76.1	27.1	-130.5	-0.8	-1.4	1.2	8.5	-22.7	14.9	-22.5	-9.5	-0.4	-200.1

利润表行

Wingtech Technology Co.,Ltd 的收入与上期相比变化了 0.051%。据报告, 600745.SS 的毛利润为 8098.33。该公司的营业费用为 4774.66，与上年相比变化了 -24.605%. 折旧和摊销费用为 2489.39，与上一会计期间相比变化了 0.213%. 营业费用报告为 4774.66，显示-24.605% 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-0.257%. 营业收入为 3323.67，与上年相比变化了-0.257%. 净利润的变化率为 -0.190%。去年的净收入为1181.25.

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	62948.26	61028.4	58078.7	52728.6	51706.6	41578.2	17335.1	16916.2	13416.9	716	1623.1	2367.8	1353.1	675	643.1	680.6	771.1	0.4	1.5	3.5	39.2	155.5	56.6	31.8	81.7	58.2	205.2	186.5	126.7	82.5
income-statement-row.row.cost-of-revenue	54634.54	52930.1	47533.9	44200.4	43842.8	37286.2	15764	15397.8	12340.6	593.4	1203.5	1454.8	833.4	455.7	438.3	481.5	601.9	0.3	2	4.5	48.8	139.6	38.5	16.3	72.6	70.9	152.1	93.2	59.6	55.7
income-statement-row.row.gross-profit	8313.72	8098.3	10544.8	8528.2	7863.8	4292	1571.1	1518.4	1076.4	122.6	419.6	913	519.7	219.3	204.8	199	169.2	0.1	-0.4	-1	-9.5	15.8	18.1	15.5	9.1	-12.7	53.1	93.3	67.1	26.8
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	2827.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	440.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	882.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-913.6	-100.2	1313.7	1021.5	647.8	417.4	-5.5	-1.7	65.6	-0.5	-10.5	62.3	14.9	139.2	74.8	4.7	109.7	69	1.3	-31.1	-36.6	-3	0.6	9.9	-34.8	1.7	30	15.6	15.1	10.9
income-statement-row.row.operating-expenses	6503.78	4774.7	6332.9	5203.6	4529.7	2428.5	1180.2	1018.9	824	235.9	297.4	738.8	365	136.4	113.6	83.5	68.1	6.7	3.4	134.1	148.3	80	21.1	4.7	63.2	31.1	22.3	18	21.7	10.4
income-statement-row.row.cost-and-expenses	61138.33	57704.7	53866.8	49404	48372.5	39714.7	16944.2	16416.7	13164.6	829.3	1500.9	2193.6	1198.3	592.2	551.9	565	670	7	5.3	138.6	197	219.7	59.6	21	135.9	102	174.4	111.2	81.3	66
income-statement-row.row.interest-income	162.79	161.9	168.9	104.1	64.9	40.6	12.2	16.4	4.2	8	8.3	0.8	1	1	0.7	0.7	1.2	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	785.76	776.6	766.5	564.9	626.8	574.6	167.2	134.6	36.3	46.4	56.2	62.2	19.1	6.6	2.6	0	0	3.8	9.4	10.2	7.3	7.2	6.1	9	18.6	27	13.2	19.9	15.3	10.8
income-statement-row.row.selling-and-marketing-expenses	882.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-182.71	-1328.1	-2366.4	24.3	-26.6	-910.3	-327.2	-120.6	-0.9	-28.1	-17.6	-16.6	12.8	136.9	55	8.8	101.1	52.6	-7.4	-103.8	-44	-10.1	-6	-8	-50.1	-24.7	16.8	-10.3	-1.9	-7.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-913.6	-100.2	1313.7	1021.5	647.8	417.4	-5.5	-1.7	65.6	-0.5	-10.5	62.3	14.9	139.2	74.8	4.7	109.7	69	1.3	-31.1	-36.6	-3	0.6	9.9	-34.8	1.7	30	15.6	15.1	10.9
income-statement-row.row.total-operating-expenses	-182.71	-1328.1	-2366.4	24.3	-26.6	-910.3	-327.2	-120.6	-0.9	-28.1	-17.6	-16.6	12.8	136.9	55	8.8	101.1	52.6	-7.4	-103.8	-44	-10.1	-6	-8	-50.1	-24.7	16.8	-10.3	-1.9	-7.5
income-statement-row.row.interest-expense	785.76	776.6	766.5	564.9	626.8	574.6	167.2	134.6	36.3	46.4	56.2	62.2	19.1	6.6	2.6	0	0	3.8	9.4	10.2	7.3	7.2	6.1	9	18.6	27	13.2	19.9	15.3	10.8
income-statement-row.row.depreciation-and-amortization	1543.8	3019.7	2489.4	2449.9	2101.8	567.8	282.6	229.5	185.7	53.2	44.1	21.8	5.2	6.5	1.9	1.8	2.4	0.9	1.4	2.8	5.7	5.7	10.9	3.2	13.8	17.8	21.2	14.1	0.9	2.9
income-statement-row.row.ebitda-caps	3231.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1687.97	3323.7	4473.6	2948.1	2678.2	2383.4	69.1	380.6	187.3	-140.8	115.8	95.3	152.6	86.6	73.5	119.1	91.4	-19.2	-12.6	-207.8	-165.1	-72	-8.7	1.7	-73.4	-74.7	16.3	61.3	44.5	13.6
income-statement-row.row.income-before-tax	1505.27	1995.6	2107.2	2972.4	2651.6	1473.1	63.6	378.9	251.5	-141.4	104.6	157.5	167.5	219.7	146.2	124.4	202.2	46	-11.2	-238.8	-201.8	-74.7	-8.6	2.7	-106.3	-70.8	46.9	71	51.6	16.7
income-statement-row.row.income-tax-expense	814.04	1013.6	747.1	459.5	192	93.8	-8.5	44.1	59.8	2.5	54	53.3	50	28.8	33.1	36.7	32.7	65.3	2	-93.6	-39	-79	-11.5	1.9	-49.1	0.4	10.1	7.9	3.3	-7.3
income-statement-row.row.net-income	864.29	1181.2	1458.3	2611.5	2415.3	1253.6	61	329.4	48	-146.5	16.9	53.8	100.7	178	111.5	80.5	157.5	46	-11.2	-238.8	-199.4	1.4	3.1	7.4	-91.4	-62	37.3	57.6	42.4	13.4