Xinjiang Joinworld Co.,Ltd.

符号: 600888.SS

SHH

8.28

CNY

今天的市场价格

7.6295
市盈率
-0.2543
PEG比率
11.32B
MRK市值
0.04%
DIV收益率

Xinjiang Joinworld Co.,Ltd. (600888-SS) 财务报表

Q: 什么是 Xinjiang Joinworld Co.,Ltd. (600888.SS) 总资产是多少？

Xinjiang Joinworld Co.,Ltd. (600888.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 Xinjiang Joinworld Co.,Ltd. (600888.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 Xinjiang Joinworld 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	3061.9	1904.3	2041.2	1494.9	2068.4	1982.5	1324.5	1591.6	1403	1495.9	559.5	509.4	2104	672.1	790	948.9	78.2	45.2	46.2	54.3	41.5	57.7	161.8	42.4	44.7	59.5	29.2	22.3	11.9	5.8	0	0
balance-sheet.row.short-term-investments	70.1	0.6	-135.9	-67.4	-77.2	1004.5	-60.8	1.6	-11.1	-11.5	-11.3	-11.3	0	0	0	0	0	0	0	0	1	4.9	0.6	3.9	2.6	2.2	3.2	0.2	0	0	0	0
balance-sheet.row.net-receivables	1629.5	1671.2	2807	1887.7	1841.2	1579.4	1923.9	1987.1	1236.2	1255.5	1081.2	867.7	746.9	677.6	547.4	228.8	314.4	266	208.8	259.8	328.6	317.7	257.4	21.8	22.8	67.1	57.8	52	17.5	31.7	0	0
balance-sheet.row.inventory	1855.6	1722.3	1493.4	1364.5	1096.7	892.4	1067.4	851.1	1049.6	1171.1	1184.6	823.4	581.9	319.8	305.5	179.4	145.7	133.8	176.1	132.6	104.3	109.6	114.5	146.5	156.2	137.6	92.7	110.5	103.8	61.6	0	0
balance-sheet.row.other-current-assets	255.3	61.1	109.6	105.1	110.2	34.9	244.4	22.4	74	19.6	110.9	-2.7	-7.1	-5.7	-5.9	-12.1	-4.1	-16.9	-24.4	-54.2	-69.4	-71.1	-62.3	126.1	152	139.3	118	63.5	38.9	37.2	122	123.9
balance-sheet.row.total-current-assets	6802.2	5359	6451.2	4852.2	5116.5	4489.3	4560.3	4452.2	3762.7	3942.1	2936.3	2197.7	3425.7	1663.9	1637	1345	534.1	428.1	406.7	392.7	405.1	413.8	471.5	336.8	375.7	403.5	297.7	248.3	172.2	136.3	122	123.9
balance-sheet.row.property-plant-equipment-net	6023.7	5433.7	5060.6	5005.6	4970.4	4529.8	4454.7	4572.6	4601	4440.8	4834.2	4740.5	3362.9	1978	914.3	933.1	808.4	806.2	846.6	917.7	906.2	735.9	649.4	481.6	253.8	298.4	290.8	271.9	176.7	116.6	91.4	78.5
balance-sheet.row.goodwill	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.intangible-assets	271.7	271.9	278.9	273.9	273.9	241.4	224.4	158.7	160.7	164.7	130.2	132.8	134.5	61.6	62.8	62.1	9.9	9.5	6.9	7.2	7.3	7.6	7.9	8.2	8.7	8.8	9.1	9.4	7.1	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	271.7	271.9	278.9	273.9	273.9	241.4	224.4	158.7	160.7	164.7	130.2	132.8	134.5	61.6	62.8	62.1	9.9	9.5	6.9	7.2	7.3	7.6	7.9	8.2	8.7	8.8	9.1	9.4	7.1	0	0	0
balance-sheet.row.long-term-investments	3462.9	2955.8	1995.9	1441.7	1227.1	0	819.7	392.5	302.9	171.7	113.1	113.5	0	0	0	0	0	0	0	0	84.6	76.3	86.8	74.3	74	3.9	3.3	2.4	0	0	0	0
balance-sheet.row.tax-assets	54.9	50.7	36	34.5	33	43.4	48.4	48.8	45.7	48.5	49.2	43.8	42.1	28.3	14.5	21	13.8	0	0	0	0	0	0	-68.8	-72	5.9	3.2	0.2	0	0	0	0
balance-sheet.row.other-non-current-assets	103.6	270.5	124.6	105.9	107.8	1121.1	28.1	73	83.3	36.2	18.1	18.1	65.2	65.7	53.7	59.4	103.5	102	101.6	88	1	4.9	3.7	78	76.5	0	5.3	5.6	2.7	3.5	6.1	6.5
balance-sheet.row.total-non-current-assets	9916.8	8982.5	7496	6861.7	6612.2	5935.6	5575.2	5245.6	5193.7	4861.8	5144.8	5048.6	3604.8	2133.6	1045.3	1075.5	935.6	917.7	955.2	1013	999.1	824.6	747.7	573.2	341.1	316.9	311.6	289.5	186.5	120.2	97.5	85
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	16719	14341.5	13947.1	11713.9	11728.7	10424.9	10135.5	9697.8	8956.4	8803.9	8081.1	7246.4	7030.5	3797.5	2682.3	2420.5	1469.7	1345.8	1361.9	1405.7	1404.2	1238.4	1219.2	910.1	716.8	720.4	609.3	537.8	358.7	256.4	219.5	208.8
balance-sheet.row.account-payables	849.9	1767.3	1568.8	1434.6	1467.3	1009.8	1869	1620.1	1661.8	1458.8	1169.4	1099.9	596.8	332.5	200.3	109.4	109.3	99	108.4	136.2	199.6	151.9	266	98.1	13.2	33.2	23.6	62.4	43.9	20.3	0	0
balance-sheet.row.short-term-debt	2636.8	942.6	1650.1	1509.9	2932.1	2886.5	1565	1363.5	886.8	1472.4	647.5	334.6	233.3	100	115	130	110	145	344.8	376	385	656.7	565.4	518.7	384.4	377.8	252.6	158.5	150	85.5	0	0
balance-sheet.row.tax-payables	16.8	18.7	49.4	15.5	4.2	4.6	3.1	7	42.4	8.1	-5.1	-206	-123.2	-20.8	24.2	32.2	32.2	16.3	9.7	7.1	8.4	9.5	14.4	1.5	-8.6	0.9	11.6	-6.3	3.4	7.9	0	0
balance-sheet.row.long-term-debt-total	2842.1	2313.6	2498.9	3263.9	2150.9	2238.7	2702.4	2700.6	2645.2	2208.9	2146.6	1975.8	2052	615	242	247	432	457.4	396.7	425.8	431.6	65.1	59	0.9	40	44.6	72.7	95	26	54.2	0	0
Deferred Revenue Non Current	1.7	267.7	278.3	281.9	280.8	264.9	277.8	280.7	274.2	263.9	1.3	1.5	1.7	1.9	1.9	0	0	0	0	0	1.7	-64.6	-59	0	-36.9	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	184.3	481.6	548.4	20.2	106.1	284.3	81.3	275.4	76.2	110.6	56.8	35.9	382.6	378.3	45.1	12.4	42.4	60.8	12.6	17.4	17.6	10.9	21.8	24.7	52.5	1.6	1.9	1.1	6.2	3.7	88.5	96
balance-sheet.row.total-non-current-liabilities	2881.8	2602.3	2780.1	3551.3	2474	2590.7	3079.9	3081.3	2969.4	2474.1	2413	2225.4	2305.6	792.8	371.5	360.4	487.1	482.4	431	440.4	442.1	65.8	59.2	1.2	43.3	47.7	75.8	100.2	33.2	54.2	71.4	73.6
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	0.3	0.3	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	0	0
balance-sheet.row.total-liab	6666.3	5871.3	7009.2	6810.3	7163.3	6771.3	6691.2	6415.2	5701.9	5604.6	4346.5	3550.1	3473.9	1633.1	788.2	682.5	852	845	941.6	1040.7	1096	959.7	983.4	684.1	520.8	473.7	373.6	326.1	262.2	178.5	159.9	169.6
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	1349.7	1350	1347.4	1024.7	1035.5	861.8	833.6	641.2	641.2	641.2	641.2	534.4	411	352.1	352.1	352.1	298.1	165.6	103.4	103.4	103.4	103.4	103.4	103.4	103.4	103.4	103.4	79.5	57	31.9	0	0
balance-sheet.row.retained-earnings	3955.6	2845.5	1695.4	1036	770.1	689	549.3	448	421.5	396.8	959.8	934.6	861.7	648.4	402.9	268.4	180.5	180.5	156.5	111.8	65.9	47	17.1	8	-15.1	31.4	22.6	27.2	7	3.7	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	1081.2	882.5	494.5	385.8	285.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	3255.7	3290	3303.3	2360.7	2379.2	2027.8	2016	2166.8	2163.7	2154.7	2118.7	2217.3	2283.9	1163.9	1139.7	1117.9	140.7	154.9	160.2	148.4	136.7	125.5	115.4	109.5	107.7	111.9	109.7	104.9	32.5	42.3	0	0
balance-sheet.row.total-stockholders-equity	9642.3	8368	6840.7	4807.1	4470.4	3578.6	3399	3256	3226.4	3192.8	3719.6	3686.3	3556.6	2164.4	1894.6	1738.4	619.3	501	420.1	363.6	306	275.8	235.9	220.9	195.9	246.7	235.7	211.7	96.5	77.9	59.7	39.3
balance-sheet.row.total-liabilities-and-stockholders-equity	16719	14341.5	13947.1	11713.9	11728.7	10424.9	10135.5	9697.8	8956.4	8803.9	8081.1	7246.4	7030.5	3797.5	2682.3	2420.5	1469.7	1345.8	1361.9	1405.7	1404.2	1238.4	1219.2	910.1	716.8	720.4	609.3	537.8	358.7	256.4	219.5	208.8
balance-sheet.row.minority-interest	94.3	102.2	97.2	96.4	95.1	75	45.4	26.6	28	6.5	14.9	10	0	0	-0.5	-0.4	-1.6	-0.2	0.2	1.4	2.2	2.9	0	5	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	9736.6	8470.2	6937.9	4903.6	4565.4	3653.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3462.9	2878.9	1859.9	1374.3	1149.9	1004.5	758.8	394.1	291.8	160.2	101.8	102.1	54.2	54.3	41.5	47.3	91.1	102	101.6	88	85.6	81.2	87.5	78.1	76.6	6	6.5	2.6	2.6	3	0	0
balance-sheet.row.total-debt	5479.2	3256.1	4149	4773.8	5083	5125.2	4267.5	4064.1	3531.9	3681.4	2794.1	2310.4	2285.2	715	357	377	542	602.4	741.5	801.8	816.6	721.8	624.4	518.7	424.4	422.4	325.3	253.5	176	139.8	0	0
balance-sheet.row.net-debt	2417.3	1351.8	2107.8	3278.9	3014.6	3142.7	2943	2474.2	2128.9	2185.5	2234.6	1801	181.3	42.9	-433	-571.9	463.8	557.2	695.3	747.4	776.1	669	463.2	480.2	382.3	365.1	299.3	231.4	164.2	134	0	0

现金流量表

在 Xinjiang Joinworld 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	1561.4	1562.7	858.7	351.3	142	184.6	119.6	37.8	25	-529.2	87.1	154.2	276.2	291.9	182.3	100	118.9	75.8	57.4	56.4	34.7	48.5	31.2	24.2	4.6	11
cash-flows.row.depreciation-and-amortization	503.2	475.4	434.8	391.4	344.4	336.5	306	293.6	255.9	298.6	271.6	180.1	109.1	94.3	89.4	74.7	77.7	76	70.2	57.7	48.6	38.7	21.7	20.6	15.6	17
cash-flows.row.deferred-income-tax	18.9	3.8	-1.6	-1	11	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	-1611.3	47.6	13.1	4.7	6.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-569.7	-310.9	-491.1	-488.6	-487.4	-181.3	-446	-505.2	-51	20.6	-382.5	-394.3	-216.5	-175.6	-236.6	175.7	-92.5	-35.7	-94.3	-55.3	-147.8	-80.3	90	-21.4	-7.5	-74.4
cash-flows.row.account-receivables	-719.8	165.5	-816.6	-395	-631.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-161.1	-345	-296.3	-263.4	-295	172.9	-264.3	134.4	61.3	-97.5	-434.7	-241	-262.1	-66.6	-100.9	90.7	-60.8	42.8	-43.2	-20.2	5.1	-0.7	32.1	5.7	-2.6	-44.9
cash-flows.row.account-payables	276.1	-135.2	623.4	170.9	427.9	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	35.1	3.8	-1.6	-1	11	-354.2	-181.7	-639.5	-112.4	118	52.1	-153.3	45.6	-109	-135.7	85.1	-31.7	-78.4	-51.1	-35	-152.8	-79.6	57.8	-27.1	-4.9	-29.5
cash-flows.row.other-non-cash-items	1810.1	-706.1	-125.5	49.1	186.9	205.4	212.7	229.4	194.2	596.1	211.7	135.4	41.5	25.5	-17.4	-119.3	120.4	97.1	67.2	97.6	82.2	58	25.3	25.6	31.2	24.1
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	-272.2	-189.6	-199.3	-250.3	-392.3	-266.6	-156.5	-139.3	-130.9	-119	-405.2	-1128.1	-1414.9	-1002.5	-138.8	-218	-74.4	-29.1	-11.7	-81.3	-91.9	-226.6	-121.8	-124.7	-6.5	-13.9
cash-flows.row.acquisitions-net	11.5	0	2.8	6.1	67.5	10.3	158	-82.9	-93.6	-14.3	0	0	0	1.3	0	0	0	0	0	-0.1	0	226.6	121.8	124.7	0	13.9
cash-flows.row.purchases-of-investments	-284.4	-75.2	-9	-1.6	-13.4	-170.4	-296.6	-4	0.3	0	0	-47.8	0	-14.2	0	0	0	0	0	-0.3	0	-4.5	-8	-20	-10	-3.9
cash-flows.row.sales-maturities-of-investments	761	198.6	72.6	31.5	18	11.1	6.5	3.6	4	2.5	1.6	1.6	2	2.9	0.1	0	0	0	0	1.1	4	0	2	1.3	0.3	3.2
cash-flows.row.other-investing-activites	-705.2	101.6	-367	-43.5	-1.1	0	-156.5	0.3	-7.1	4.6	0	1.3	0	-1.7	6.2	66.3	29.1	5.5	20	4	15.1	-226.6	-121.8	-124.7	-50.2	-13.9
cash-flows.row.net-cash-used-for-investing-activites	-489.4	35.4	-499.9	-257.7	-321.3	-415.6	-445.2	-222.3	-227.2	-126.2	-403.6	-1173	-1412.9	-1014.2	-132.4	-151.7	-45.3	-23.6	8.2	-76.6	-72.9	-231.1	-127.7	-143.4	-66.4	-14.6
cash-flows.row.debt-repayment	-424.1	-2263.6	-1764.9	-4002.1	-4415.6	-3884.5	-2130	-1369.3	-1852.4	-900.1	-755.9	-596.6	-535.6	-295	-190.2	-415.2	-235	-469.8	-488.1	-434.5	-770.8	-428.8	-420.2	-240.5	-257.8	-260.1
cash-flows.row.common-stock-issued	0	0.2	0.6	44.6	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	-1.4	-0.2	-0.6	-44.6	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	-472.5	-418	-303.1	-281.3	-332	-248.9	-239.4	-215.1	-210.1	-218.2	-221.7	-191	-98.9	-55.6	-37.1	-48.7	-48.5	-49.9	-48.8	-50.4	-51.9	-48.2	-23.1	-26.6	-23.8	-31
cash-flows.row.other-financing-activites	729	1392.4	2392	3600.4	4893.4	4694.1	2350.1	1888.4	1753.6	1795.4	1243.7	291.5	3270.5	1010.8	183.2	1255.2	137.2	329.1	420.1	419	865.6	534.8	525.9	356.8	288.9	359.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-167.7	-1289.1	324	-683	145.8	560.7	-19.3	304.1	-308.9	677	266.1	-496.2	2636.1	660.2	-44.1	791.3	-146.3	-190.6	-116.9	-65.9	42.9	57.7	82.6	89.6	7.3	68.2
cash-flows.row.effect-of-forex-changes-on-cash	1.7	14	-1	-2.8	-7.1	-0.7	-3.4	-3.9	-10.9	0.7	-1.9	-0.9	-1.6	0	0	0	0	0	0	0	-0.1	0	0	0	0	0
cash-flows.row.net-change-in-cash	1157.5	-167.1	511.5	-636.5	20.9	689.6	-275.7	133.6	-123	937.6	48.4	-1594.6	1431.8	-117.8	-158.9	870.6	33.1	-1.1	-8.1	13.9	-12.3	-108.4	123	-4.8	-15.2	31.3
cash-flows.row.cash-at-end-of-period	3061.9	1648.7	1815.8	1304.2	1940.8	1919.9	1230.3	1506	1372.3	1495.3	557.8	509.4	2104	672.1	790	948.9	78.2	45.2	46.2	54.3	40.5	52.8	161.2	38.5	42.2	57.3
cash-flows.row.cash-at-beginning-of-period	1904.3	1815.8	1304.2	1940.8	1919.9	1230.3	1506	1372.3	1495.3	557.8	509.4	2104	672.1	790	948.9	78.2	45.2	46.2	54.3	40.5	52.8	161.2	38.2	43.3	57.3	26.1
cash-flows.row.operating-cash-flow	1712.7	1072.6	688.4	307	203.4	545.2	192.2	55.7	424.1	386.1	187.8	75.5	210.3	236.1	17.6	231.1	224.6	213.2	100.5	156.4	17.7	64.9	168.2	49	43.9	-22.3
cash-flows.row.capital-expenditure	-272.2	-189.6	-199.3	-250.3	-392.3	-266.6	-156.5	-139.3	-130.9	-119	-405.2	-1128.1	-1414.9	-1002.5	-138.8	-218	-74.4	-29.1	-11.7	-81.3	-91.9	-226.6	-121.8	-124.7	-6.5	-13.9
cash-flows.row.free-cash-flow	1440.4	883	489.1	56.7	-188.9	278.7	35.7	-83.6	293.1	267.1	-217.4	-1052.6	-1204.6	-766.4	-121.1	13.1	150.2	184.1	88.8	75.1	-74.3	-161.7	46.4	-75.7	37.4	-36.2

利润表行

Xinjiang Joinworld Co.,Ltd. 的收入与上期相比变化了 NaN%。据报告, 600888.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	6484.3	7735.4	8225.5	5717.1	4747.8	4871	6006.1	5546.9	7627.4	5328.8	3721.7	2249.8	2002.6	1605.9	1059.4	973.8	1057.7	775	593.7	585.3	480.8	400.2	419	417.8	318	278.8	349.7	316.7	323	242.8	215.6	130.6
income-statement-row.row.cost-of-revenue	5530.5	6420.7	7128.6	4943.8	4078.8	4169.8	5280.6	5066.9	7177.8	4992.4	3213.9	1842.6	1518.6	1148.5	773.9	675.1	715.3	497.8	388.6	369.4	299.9	247.2	329.5	345.9	256.7	232.8	281.4	241.8	234.9	180.9	0	0
income-statement-row.row.gross-profit	953.8	1314.7	1097	773.3	669	701.2	725.5	480	449.6	336.3	507.8	407.2	484	457.4	285.5	298.7	342.4	277.2	205.1	215.9	180.9	153	89.4	71.9	61.3	46	68.4	74.8	88.1	61.9	215.6	130.6
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	-35.5	175.8	169.8	120.3	98.6	69.9	4.3	66.5	98	38.8	55.7	69.9	24.1	52.3	20.4	4.5	-11.7	-36.1	3.2	4.5	-15.2	2	1.4	-0.4	-0.5	5	0.7	0.8	1.9	-0.2	-2.1	-2.1
income-statement-row.row.operating-expenses	436.4	412.6	354.1	347.5	328.3	298.2	369.7	264.7	293.8	300.6	258.6	173.8	163.7	147.6	103	103	86	109.9	92.8	108.7	80.9	53.2	28.2	26.7	30.1	13.4	20.9	22.9	28.6	18.5	-2.1	-2.1
income-statement-row.row.cost-and-expenses	5966.9	6833.3	7482.7	5291.3	4407.1	4467.9	5650.3	5331.6	7471.6	5293	3472.4	2016.4	1682.3	1296.1	877	778.2	801.3	607.7	481.4	478	380.8	300.4	357.8	372.6	286.8	246.3	302.3	264.8	263.5	199.4	-2.1	-2.1
income-statement-row.row.interest-income	17	17.3	14.2	7.9	11.6	9.9	-0.9	5.7	13.7	9.8	4.3	23.4	15.8	9.4	0	0	0	0.3	0.3	0.3	0.5	2.7	0.2	0.2	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	132.3	124.9	200.4	220.4	254	287.1	231.8	213.1	212.3	198	178.3	150.1	53.6	23.1	8	24	38.3	43	50.2	50.6	48.1	45.8	27.6	21.6	24.7	22.5	19.1	22.7	21.3	14.8	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	124	8.5	-34.5	-224.9	-238.8	-273.7	-231.4	-170.9	-112.3	-557.9	-159.8	-68.9	-21.5	9.2	28.8	-70.4	-119.8	-83.2	-51.1	-55.8	-61.2	-46.4	-27.2	-22.4	-26.1	-20.1	-19.3	-22.4	-21.9	-15	-200.3	-123.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-35.5	175.8	169.8	120.3	98.6	69.9	4.3	66.5	98	38.8	55.7	69.9	24.1	52.3	20.4	4.5	-11.7	-36.1	3.2	4.5	-15.2	2	1.4	-0.4	-0.5	5	0.7	0.8	1.9	-0.2	-2.1	-2.1
income-statement-row.row.total-operating-expenses	124	8.5	-34.5	-224.9	-238.8	-273.7	-231.4	-170.9	-112.3	-557.9	-159.8	-68.9	-21.5	9.2	28.8	-70.4	-119.8	-83.2	-51.1	-55.8	-61.2	-46.4	-27.2	-22.4	-26.1	-20.1	-19.3	-22.4	-21.9	-15	-200.3	-123.8
income-statement-row.row.interest-expense	132.3	124.9	200.4	220.4	254	287.1	231.8	213.1	212.3	198	178.3	150.1	53.6	23.1	8	24	38.3	43	50.2	50.6	48.1	45.8	27.6	21.6	24.7	22.5	19.1	22.7	21.3	14.8	0	0
income-statement-row.row.depreciation-and-amortization	503.2	770.5	621.2	391.4	344.4	336.5	306	293.6	255.9	298.6	271.6	180.1	109.1	94.3	89.4	74.7	77.7	76	70.2	57.7	48.6	38.7	21.7	20.6	15.6	17	18.4	21.7	18.8	14.6	198.1	121.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	517.4	1628.8	901.9	584.3	396.7	470.3	120	-19.5	-54.2	-556.6	35.3	97.9	276.9	278.9	193	120.7	148.2	126.9	66.3	71.4	59.6	60.2	37.1	27.9	6.3	8.4	29	30.2	40.6	28.8	17.4	8.9
income-statement-row.row.income-before-tax	641.5	1637.3	867.4	359.3	157.9	196.6	124.4	44.4	43.6	-522.1	89.4	164.5	298.8	319	211.2	125.2	136.6	87.5	65.4	63.6	41.6	57.8	36.2	25.2	5.5	12.9	28.9	30.3	40	28.5	15.3	6.8
income-statement-row.row.income-tax-expense	73.7	74.6	8.7	8.1	15.9	12	4.8	6.6	18.6	7	2.4	10.2	22.6	27.1	29	25.2	17.6	11.7	8.4	7.4	7.5	9.3	5	0.2	0.8	1.9	4.9	4.9	14.8	10.3	5.1	2.2
income-statement-row.row.net-income	1561.4	1547.8	853	351.1	140.5	181.4	120.6	39.3	24.7	-530.9	87	154.2	276.2	291.7	182.3	100.2	120.3	76.2	58.5	57.2	35.4	48.2	31.2	25	4.6	11	24	25.3	25.2	18.1	10.3	4.5