Eastern Communications Co., Ltd.

符号: 600776.SS

SHH

10.75

CNY

今天的市场价格

71.5101
市盈率
5.8341
PEG比率
10.28B
MRK市值
0.01%
DIV收益率

Eastern Communications Co., Ltd. (600776-SS) 财务报表

Q: 什么是 Eastern Communications Co., Ltd. (600776.SS) 总资产是多少？

Eastern Communications Co., Ltd. (600776.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 Eastern Communications Co., Ltd. (600776.SS). 的默认数据。公司收入显示 5078.107 M 的平均值，即 0.090 % 增长率。整个期间的平均毛利润为 506.859 M，即 0.093 %. 平均毛利率为 0.124 %. 公司去年的净收入增长率为 0.161 %，等于 -0.220 % % 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 Eastern Communications 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 0.033. 在流动资产领域，600776.SS 的报告货币为3426.843. 这些资产中的很大一部分，即 1654.115 是现金和短期投资。与去年的数据相比，该部分的变化率为0.178%. 公司的长期投资虽然不是其重点，但以报告货币计算的395.803（如果有的话）为395.803。这表明与上一报告期相比，-891.552% 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. 这一数字表明，-0.196% 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 3357.439. 这方面的年同比变化率为 0.022%. 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1118.698，存货估值为 643.51，商誉估值为 12.69（如有. 无形资产总额（如果有）按 141.02 估值.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
balance-sheet.row.cash-and-short-term-investments	6425.19	1654.1	1404.2	1171.8	1160.6	1170.6	743.5	691.5	637.2	1271.5	956.9	1225.1	1177.9	1161.3	1389.1	1508.4	1421.3	1713.3	1622.9	1562.5	1619.4	1466	2590.6	2067.6	1079.7	908.6	938.7	674	25.8	96	72.4
balance-sheet.row.short-term-investments	-776.8	-266.7	200.1	600.6	100	110	0	0	0	0	0	510.4	-153.2	50	41.3	63.1	45.2	15.2	294.3	226.8	169.9	447.4	644.5	627.6	0.1	0	8.1	0	0	0.4	0
balance-sheet.row.net-receivables	4453.43	1118.7	1150.7	1185.9	1127.6	1019.3	859	893.7	784.3	663.1	618.8	540.3	482.1	528.1	467.7	980.4	1115.8	1119.7	732.5	991.1	1515.7	2230.4	2323.9	370.7	230.2	352.2	261.8	118	61.5	35.5	4.3
balance-sheet.row.inventory	2494.45	643.5	708	826.1	818.3	758.2	765.9	727.9	635.3	631.6	518.4	361.7	260.6	176.5	229.1	304.8	255.1	553.9	1080.7	682.6	908	1663.5	1362.9	1543.1	1254.2	1934.3	1614.8	1252.3	373.7	213.6	77.2
balance-sheet.row.other-current-assets	103.95	10.5	0.3	2.3	1	9	411	678.6	890.8	436.2	627.6	272.9	-13.2	-61.9	1.1	-49	-20.9	1.7	0.5	5.9	-98.8	-154.6	-113.9	2473.5	1672.9	1521.4	1334.7	786.8	387.3	273.1	292.9
balance-sheet.row.total-current-assets	13477.02	3426.8	3263.2	3186.1	3107.5	2957.1	2779.4	2991.7	2947.6	3002.4	2721.8	2400	1907.4	1804	2086.9	2744.6	2771.3	3388.6	3436.5	3242.1	3944.3	5205.2	6163.6	6454.8	4237.1	4716.6	4150.1	2831	848.2	618.2	446.8
balance-sheet.row.property-plant-equipment-net	1142.53	253.2	147.6	165.4	203.9	202	230.5	340.5	291	279.2	248.5	306.8	338.4	368.9	483.4	670.7	674.5	808.4	812.3	811.2	1010.4	1067.4	1001.7	936.1	483.4	273.9	235.8	176.3	102	92.2	52.5
balance-sheet.row.goodwill	50.76	12.7	12.7	12.7	12.7	12.7	12.7	12.7	12.7	12.7	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	548.77	141	155.1	165.4	115.8	114.1	118	95.3	72.7	43.3	33.5	38.6	39.4	40.3	44.2	48.9	49.8	62	58.8	64.8	111.9	121.7	119.2	143.7	56.2	56.4	15.9	6	1	4.6	8.2
balance-sheet.row.goodwill-and-intangible-assets	599.53	153.7	167.7	178.1	128.5	126.8	130.7	108	85.4	55.9	33.5	38.6	39.4	40.3	44.2	48.9	49.8	62	58.8	64.8	111.9	121.7	119.2	143.7	56.2	56.4	15.9	6	1	4.6	8.2
balance-sheet.row.long-term-investments	1266.84	395.8	-50	-479.8	14.7	5.1	0	0	0	0	0	0	614	883.4	468.7	422.8	378.4	381.6	55.5	147	272.6	-3	-230.8	-236.1	118.4	0	0	0	0	0	0
balance-sheet.row.tax-assets	14.3	3.6	3.4	2.5	1.7	1.5	1.2	1.8	10.6	9.5	1.3	1.1	0.6	0.4	20.4	26.2	15.9	0	0	0	0	0	0	251.2	5.9	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	298.64	10.2	575.8	984.5	491.1	510.5	629.9	404.6	382.8	281.8	434.8	670.6	428.7	204.6	205.6	197.5	174.2	15.3	303.8	239.5	189.1	464.9	667.6	396	1.2	82.6	100.5	62.7	1.8	1	0.6
balance-sheet.row.total-non-current-assets	3321.84	816.5	844.6	850.7	839.9	845.9	992.4	854.9	769.7	626.4	718	1017.1	1421.1	1497.6	1222.2	1366.1	1292.9	1267.4	1230.4	1262.4	1583.9	1651	1557.7	1490.9	665.1	412.9	352.2	245	104.7	97.8	61.2
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
balance-sheet.row.total-assets	16798.86	4243.4	4107.9	4036.8	3947.4	3803	3771.7	3846.5	3717.3	3628.8	3439.8	3417.1	3328.5	3301.6	3309.2	4110.7	4064.2	4656	4666.9	4504.5	5528.1	6856.2	7721.3	7945.7	4902.2	5129.5	4502.3	3076	953	716	508
balance-sheet.row.account-payables	1418.45	333.3	332.7	390.1	399.1	311.7	312.4	396.6	287	257.2	254.1	282.6	205.2	205.6	310.3	1114.2	1171.5	1924.4	1920.2	1358.7	1333.1	1652.9	2507.2	2245	1108.2	1826.6	2168.5	983.9	148	297.1	167.7
balance-sheet.row.short-term-debt	32.2	10.3	12.8	39	25.3	0	0	0	0	0	18.2	0	0	0	1.9	0	3.5	22.4	164.7	149	812.2	313.8	299.9	247.9	1088.4	869.9	0	0	369.3	0	0
balance-sheet.row.tax-payables	68.84	28.9	45.6	38.3	33.1	38.8	34.3	29.5	40.3	66.1	29.2	21.5	24.2	47.5	74.7	103	71.6	82.5	9.4	-7.8	-59.7	-89.1	-4.8	157.9	92.9	-10	92.1	27.6	11.1	24.3	12.3
balance-sheet.row.long-term-debt-total	0	0	0	0	0.1	0.1	0	15	0	0	0	0	0	0	0	0	0	0	0	0	0	50	77.8	255	7	7	0	0	0.7	0.5	0
Deferred Revenue Non Current	5.23	1.5	2	2.4	1.2	0.4	0.4	0.4	5.6	8.1	10.7	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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1519.73	441.8	381.2	322.5	276.1	370.4	390.6	409.3	415.1	449.1	102.9	347	419.9	402.1	104.1	343.8	59.6	41.6	69.8	87	174.7	314.8	84.7	60.9	57.8	70.4	587.5	530.2	144.5	180.4	170
balance-sheet.row.total-non-current-liabilities	11.13	3	3.9	5	4.3	4.3	5.2	21.3	16.9	16.8	10.8	10.2	17.8	31.9	32.7	32.3	27.5	37.9	21.8	48	102.8	141.7	169.6	321.8	7.5	7	0	0	0.7	0.5	0
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
balance-sheet.row.capital-lease-obligations	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-liab	3141.27	842.6	777.4	806.8	772.6	686.5	708.3	827.2	719	723.1	550.1	639.8	642.8	639.6	723.2	1490.3	1489.4	2287.7	2373.8	1885.5	2769.5	2971.5	3588.4	3982	2853.5	3280.1	2756.1	1514.1	662.4	477.9	337.7
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
balance-sheet.row.common-stock	5024	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	1256	628	628	628	628	628	628	570	570	570	380	100	100	65.4
balance-sheet.row.retained-earnings	4156.87	1023.8	948	889.1	841.8	795.2	753.4	722.7	712.8	628.5	546	458.6	373.4	348.8	219.3	55.5	3.5	-161.4	-191.6	114.6	-832.6	328	533.9	494.9	384.9	273.7	245.9	148.8	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	2414.95	259.7	263.1	222.9	215.9	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	1892.95	818	818	818	818	1022.7	1012.1	999.9	989.4	980.7	940.8	930.5	923.5	911	895.6	1048.8	1061.8	1049.3	1672.5	1660.5	2514.8	2490.3	2490.3	2442.4	1005.3	951.5	906.5	1028.6	190.6	138.1	104.9
balance-sheet.row.total-stockholders-equity	13488.78	3357.4	3285.1	3186	3131.7	3073.9	3021.4	2978.6	2958.2	2865.2	2742.8	2645	2552.9	2515.8	2370.9	2360.3	2321.3	2143.9	2109	2403.2	2310.2	3446.3	3652.3	3565.3	1960.1	1795.2	1722.4	1557.4	290.6	238.1	170.3
balance-sheet.row.total-liabilities-and-stockholders-equity	16798.86	4243.4	4107.9	4036.8	3947.4	3803	3771.7	3846.5	3717.3	3628.8	3439.8	3417.1	3328.5	3301.6	3309.2	4110.7	4064.2	4656	4666.9	4504.5	5528.1	6856.2	7721.3	7945.7	4902.2	5129.5	4502.3	3076	953	716	508
balance-sheet.row.minority-interest	168.81	43.3	45.3	44	43.1	42.6	42	40.7	40.1	40.6	146.9	132.3	132.7	146.1	215.1	260.2	253.5	224.4	184.1	215.8	448.4	438.4	480.7	398.3	88.6	54.1	23.9	4.5	0	0	0
balance-sheet.row.total-equity	13657.59	3400.8	3330.5	3230	3174.8	3116.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	16798.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	490.04	129.1	150.1	120.8	114.7	115.1	243.6	192.1	173	170.5	294.2	510.4	460.8	933.4	510	485.9	423.6	396.9	349.8	373.8	442.5	444.4	413.8	391.5	118.4	75.6	8.1	0	0	0.4	0
balance-sheet.row.total-debt	32.2	10.3	12.8	39	0.1	0.1	0	15	0	0	18.2	0	0	0	1.9	0	3.5	22.4	164.7	149	812.2	363.8	377.8	502.9	1095.4	876.9	0	0	369.3	0.5	0
balance-sheet.row.net-debt	-6392.99	-1643.9	-1191.3	-532.2	-1060.5	-1060.5	-743.5	-676.5	-637.2	-1271.5	-938.8	-1225.1	-1177.9	-1111.3	-1345.8	-1445.4	-1372.6	-1675.7	-1163.9	-1186.7	-637.2	-654.8	-1568.3	-937.1	15.7	-31.8	-930.6	-674	343.5	-95.2	-72.4

现金流量表

在 Eastern Communications 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 1.264 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 128.73. 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228867159.000. 与上一年相比， -0.530 发生了变化. 在同一时期，公司记录了 54.6, 200.5 和 0，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-50.24 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 -0.87，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	182.49	133.8	118.4	105.9	133.6	130.3	119.8	92.3	169.3	177.3	208.4	192.5	193.9	168.1	104.9	103.6	201.3	69.1	-270.5	51.6	-1195.6	-184.2	220.8	330	295.2	237.2
cash-flows.row.depreciation-and-amortization	7.51	54.6	54.2	55.5	52.1	45.8	47.8	45.2	45.4	45.8	46.5	53	53.7	114.3	174.5	160.2	181.2	167.5	124.7	132.7	136.6	118.2	138.6	106.6	84.8	73.8
cash-flows.row.deferred-income-tax	0	-0.2	-0.9	-0.7	-0.3	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	0.2	0.9	0.7	0.3	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	-49.27	163.9	3.2	-71.3	-89.9	-132.7	-181.3	-146.7	-182.3	-91.8	-346	-189.7	-133.4	79.9	-339.4	134.6	-369.7	223.7	383.9	688.9	520.5	-731.4	642.6	460.3	-125.1	-1022.7
cash-flows.row.account-receivables	-49.27	-49.3	51.8	-87.2	-86.2	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	0	84.6	118.5	-12.8	-56.7	7.8	-38	-92.9	-3.7	-110.5	-158.2	-102.5	-85	37.2	22	-43.7	377.9	605	-347.2	563.8	469.7	-318.8	71.3	-55	617.5	-371.3
cash-flows.row.account-payables	0	128.7	-166.2	29.4	53.4	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	-0.2	-0.9	-0.7	-0.3	-140.5	-143.3	-53.7	-178.5	18.6	-187.8	-87.2	-48.4	42.7	-361.4	178.3	-747.6	-381.3	731.1	125.1	50.8	-412.6	571.3	515.3	-742.6	-651.4
cash-flows.row.other-non-cash-items	57.29	-81.5	-66.6	-58.9	-56.7	-77.4	-54.9	-49.4	-43.3	-56.9	-98.5	-108.7	-109.3	-117.3	-82.2	-79	-283	-105.1	-125.7	-342	301.8	34	64.5	-34.8	136.7	139.5
cash-flows.row.net-cash-provided-by-operating-activities	261.92	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	-136.17	-92	-30.2	-59.2	-43.1	-40.2	-44.5	-91.7	-83.9	-42.4	-15.8	-18	-20.8	-16.6	-34.5	-186.7	-179.4	-169	-135.5	-188.4	-153.1	-227.9	-304.3	-343	-219.2	-156.3
cash-flows.row.acquisitions-net	0.19	0.5	0.3	0.6	0.5	0	0.3	5.1	0.3	0.8	84.4	0.2	52	39.3	-3.7	5.7	-8.7	1.5	18.4	25.7	18.9	21.9	25.4	86.9	0.3	0
cash-flows.row.purchases-of-investments	-0.1	-0.5	-0.3	-0.6	-200	0	-37.4	-592	-740.5	-388.1	-722.6	-432.9	-454.3	-579.8	-251.8	-1152.4	-132.8	-500	-659.3	-934.6	-167.3	-34.6	-125.9	-867.3	-17.4	0
cash-flows.row.sales-maturities-of-investments	134.9	120.4	116.8	86.2	55.7	206.4	183.5	1017.2	677.1	749.3	662.8	641.3	653.3	211.7	301.4	1066.6	252.2	809.1	727	849.6	214	223.1	159.1	10.4	0.2	6.4
cash-flows.row.other-investing-activites	93.45	200.5	400.3	250.5	269.5	-45.3	-305.9	-138.8	-265.7	-211.8	8.1	10.5	1.9	7.3	119.2	18.1	30.8	28.9	-54.3	35.3	100.8	22.6	-15	274	-2.3	2.1
cash-flows.row.net-cash-used-for-investing-activites	92.27	228.9	486.9	277.4	82.5	120.9	-204.1	199.8	-412.7	107.8	16.9	201.1	232.1	-338	130.7	-248.8	-38	170.5	-103.8	-212.4	13.3	5.1	-260.7	-839	-238.4	-147.7
cash-flows.row.debt-repayment	0	0	0	0	0	0	-15	-30	0	-18.2	-24.7	0	0	-63.2	0	0	-214.4	-372.5	-276.4	-1082.3	-2169.4	-367.8	-387.9	-1251.1	-919.8	-878.1
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	-70.1	-50.2	-50.2	-50.2	-75.2	-75.2	-76	-75.7	-77.4	-78.4	-101.1	-100.5	-150.7	-143.6	-86	0	-8.1	-45	-45.8	-15.1	-117.9	-163.4	-234.7	-154.2	-178.2	-251.2
cash-flows.row.other-financing-activites	-0.58	-0.9	-1	-1.4	-1.4	-2.3	0	45	0	-2.3	24.7	-0.3	-19.5	63.8	-0.1	0	195.4	251.3	327.3	642.9	2647.1	353.8	323.8	1742.7	1118.4	1819.4
cash-flows.row.net-cash-used-provided-by-financing-activities	-245.7	-51.1	-51.2	-51.6	-76.6	-77.5	-91	-60.7	-77.4	-98.9	-101.1	-100.8	-170.2	-143	-86.1	0	-27.1	-166.1	5.1	-454.4	359.8	-177.3	-298.7	337.3	20.3	690.1
cash-flows.row.effect-of-forex-changes-on-cash	-0.62	1.5	-0.7	-0.9	-0.3	-1.9	-0.4	0.4	0	0	0.8	-0.1	-0.2	-0.5	0	-1.4	11.6	14.2	-0.9	-3	-2.6	-1	-0.9	0	-2.5	-0.2
cash-flows.row.net-change-in-cash	255.91	450	544.2	256.1	44.8	7.5	-364	81	-500.9	83.3	-273	47.2	66.6	-236.4	-97.7	69.3	-323.6	373.7	12.9	-138.6	133.9	-936.5	506.1	360.3	171.1	-30.1
cash-flows.row.cash-at-end-of-period	6024.79	1554	1104	559.8	303.7	258.9	251.4	615.4	534.5	1035.3	952	1225.1	1177.9	1111.3	1347.7	1445.4	1376.1	1696.9	1323.2	1310.3	1448.9	1009.6	1946.1	1440	1079.7	908.6
cash-flows.row.cash-at-beginning-of-period	5768.88	1104	559.8	303.7	258.9	251.4	615.4	534.5	1035.3	952	1225.1	1177.9	1111.3	1347.7	1445.4	1376.1	1699.7	1323.2	1310.3	1448.9	1315.1	1946.1	1440	1079.7	908.6	938.7
cash-flows.row.operating-cash-flow	261.92	270.8	109.2	31.2	39.1	-34	-68.6	-58.6	-10.8	74.4	-189.6	-53	4.9	245.1	-142.3	319.5	-270.1	355.2	112.4	531.2	-236.7	-763.3	1066.4	862.1	391.6	-572.2
cash-flows.row.capital-expenditure	-136.17	-92	-30.2	-59.2	-43.1	-40.2	-44.5	-91.7	-83.9	-42.4	-15.8	-18	-20.8	-16.6	-34.5	-186.7	-179.4	-169	-135.5	-188.4	-153.1	-227.9	-304.3	-343	-219.2	-156.3
cash-flows.row.free-cash-flow	125.75	178.8	79	-28	-4	-74.2	-113.2	-150.2	-94.7	31.9	-205.4	-71	-15.9	228.5	-176.7	132.8	-449.6	186.2	-23.1	342.8	-389.7	-991.1	762.1	519	172.4	-728.5

利润表行

Eastern Communications Co., Ltd. 的收入与上期相比变化了 0.063%。据报告, 600776.SS 的毛利润为 357.55。该公司的营业费用为 338.39，与上年相比变化了 -2.855%. 折旧和摊销费用为 54.6，与上一会计期间相比变化了 0.812%. 营业费用报告为 338.39，显示-2.855% 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-0.237%. 营业收入为 135.08，与上年相比变化了-0.237%. 净利润的变化率为 0.161%。去年的净收入为134.89.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
income-statement-row.row.total-revenue	3036.1	3229.8	3037.4	2966.8	2683.2	2404.8	2437.3	1980.3	3565.9	3711.6	3437.2	3298.3	3116.5	2727.3	3688.7	8790.2	12774.7	19409.5	7397	5453.3	4226.1	8219.7	8398.6	7713.9	6910.3	5686.2	4725.8	4082.6	3315.6	1782.6	1172
income-statement-row.row.cost-of-revenue	2670.66	2872.2	2652.5	2626	2282.9	2009.8	2012	1575.9	3077.7	3218.8	3005.9	2860	2692.8	2359.2	3375.2	8507.1	12527.1	19080.5	7242.7	4823.1	3991.8	7107.4	7164.3	6598.6	5908.5	4873	3981	3478.6	2845.9	1435.9	951.1
income-statement-row.row.gross-profit	365.44	357.5	384.9	340.8	400.3	395	425.3	404.4	488.2	492.8	431.3	438.3	423.7	368.1	313.5	283.1	247.6	329	154.2	630.2	234.3	1112.3	1234.3	1115.3	1001.9	813.2	744.9	604	469.7	346.7	220.9
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
income-statement-row.row.research-development	198.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	26.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	47.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	77.57	63.7	69.3	65.7	75.5	11.3	11.4	42.6	56.7	79.7	92.7	42.9	34.2	162.9	33.1	34.6	33.5	-63.5	-87.3	-39.5	-67.3	-0.7	17.7	-2.7	-6.4	-41.5	2.6	10.7	-1	1.6	8.5
income-statement-row.row.operating-expenses	345.21	338.4	348.3	323	344.4	349.9	354.5	383	406.2	429.9	370.6	400.6	378.3	404.4	300.7	287	251	229.9	409.4	586.6	1401.2	1294.6	1062.8	792.5	543.5	392.3	325.5	272.6	199.8	91.1	63.1
income-statement-row.row.cost-and-expenses	3015.87	3210.6	3000.8	2949	2627.3	2359.8	2366.4	1958.9	3483.9	3648.8	3376.5	3260.6	3071.1	2763.6	3676	8794.1	12778.1	19310.4	7652.1	5409.7	5393	8402	8227.2	7391.1	6452	5265.2	4306.4	3751.2	3045.7	1527.1	1014.2
income-statement-row.row.interest-income	22.86	34.1	26	27.7	29.9	13.5	4	6.8	16.9	19	24.8	24.7	19.6	18.4	0	20.9	0	20	12.6	35.3	30.9	22.6	23.7	26.1	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	-12.43	0	1.2	0	0	0.8	0.5	0.5	0.6	0.5	0.7	0	0	1.1	-23.4	1.4	-21.4	44.5	23	17.2	49.7	27.1	23.7	59.7	72.1	59.9	31.3	21.7	6.4	8.7	15.8
income-statement-row.row.selling-and-marketing-expenses	47.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	16.59	18.4	-39.8	-19	11.2	97.9	62.3	100.5	109.8	140.1	178.3	163.2	154.6	228.8	96.1	104.8	213.5	33.1	90.2	64.3	16.4	-5.1	78.5	90.1	-115.5	-133.2	-32.6	-16.7	-7.8	-9.4	-8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	77.57	63.7	69.3	65.7	75.5	11.3	11.4	42.6	56.7	79.7	92.7	42.9	34.2	162.9	33.1	34.6	33.5	-63.5	-87.3	-39.5	-67.3	-0.7	17.7	-2.7	-6.4	-41.5	2.6	10.7	-1	1.6	8.5
income-statement-row.row.total-operating-expenses	16.59	18.4	-39.8	-19	11.2	97.9	62.3	100.5	109.8	140.1	178.3	163.2	154.6	228.8	96.1	104.8	213.5	33.1	90.2	64.3	16.4	-5.1	78.5	90.1	-115.5	-133.2	-32.6	-16.7	-7.8	-9.4	-8
income-statement-row.row.interest-expense	-12.43	0	1.2	0	0	0.8	0.5	0.5	0.6	0.5	0.7	0	0	1.1	-23.4	1.4	-21.4	44.5	23	17.2	49.7	27.1	23.7	59.7	72.1	59.9	31.3	21.7	6.4	8.7	15.8
income-statement-row.row.depreciation-and-amortization	46.37	98.2	54.2	55.5	56.6	45.8	47.8	45.2	45.4	45.8	46.5	53	53.7	114.3	174.5	160.2	181.2	167.5	124.7	132.7	136.6	118.2	138.6	106.6	84.8	73.8	26.6	15.7	6.1	6.7	15.6
income-statement-row.row.ebitda-caps	232.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	185.75	135.1	177	143.1	141.6	131.7	121.7	82.5	138.4	123.9	146.8	158	166.2	29.8	84.8	66.4	178.2	108.4	-287.1	57.3	-1157.5	-154.4	251.9	420.1	344.7	337.4	392.8	315.7	263.9	248.8	142.1
income-statement-row.row.income-before-tax	202.35	153.5	137.2	124.1	152.8	142.9	133.1	121.9	191.8	203	239	200.9	200	192.4	108.8	100.9	210.1	88.6	-269.7	62.9	-1187.6	-171.3	259.8	415.1	340.6	291.8	391.1	320.6	262.5	248.3	150.2
income-statement-row.row.income-tax-expense	21.71	19.7	18.8	18.3	19.2	12.6	13.4	29.6	22.5	25.7	30.6	8.4	6.1	24.3	3.9	-2.7	8.8	19.5	0.8	11.3	8	12.9	39	85.1	45.3	54.6	59.4	-23.2	-6.4	82.4	1.4
income-statement-row.row.net-income	182.49	134.9	116.2	103.5	131.7	127.4	118.2	91.6	169.8	179.4	193.7	192.6	187.8	144.9	98.5	96.9	173.3	30.2	-284.2	56.6	-1160.6	-205.9	207.3	378.6	287.8	222.1	335.1	322.2	262.5	165.9	148.8