Heidrick & Struggles International, Inc.

Symbol: HSII

NASDAQ

32.85

USD

Markedspris i dag

11.0318
P/E-forhold
-0.0720
PEG Ratio
661.03M
MRK Cap
0.02%
DIV Udbytte

Heidrick & Struggles International, Inc. (HSII) Årsregnskaber

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Heidrick & Struggles International, Inc. (HSII). Virksomhedens omsætning viser gennemsnittet af 570.766 M, som er 0.138 % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er 279.081 M, som er 0.310 %. Den gennemsnitlige bruttofortjeneste er 0.542 %. Væksten i nettoindkomst for virksomheden sidste år er -0.315 %, hvilket svarer til -0.124 % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Heidrick & Struggles International, Inc., ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til 0. Et kig tilbage på det seneste år afslører en samlet aktivændring på -0.029. Når det gælder omsætningsaktiver, er HSII på 693.214 i rapporteringsvalutaen. En betydelig del af disse aktiver, helt præcist 478.156, ligger i kontanter og kortfristede investeringer. Dette segment viser en ændring på -0.231%, når det sammenlignes med sidste års data. Virksomhedens langsigtede investeringer, som ikke er dens fokus, ligger på 47.287, hvis nogen, i rapporteringsvalutaen. Dette indikerer en forskel på 37.646% fra den sidste rapporteringsperiode, hvilket afspejler virksomhedens strategiske skift. Virksomhedens gældsprofil viser en samlet langfristet gæld på 78.204 i rapporteringsvalutaen. Dette tal betyder en ændring fra år til år på 0.203%. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til 462.278 i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er 0.126%. Et dybere dyk ned i virksomhedens økonomi afslører yderligere detaljer. Nettotilgodehavenderne er vurderet til 175.63, med en værdiansættelse af varelageret på 0 og goodwill vurderet til 202.25, hvis der er nogen. De samlede immaterielle aktiver, hvis de findes, værdiansættes til 20.84.

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	1255.85	478.2	621.6	545.2	336.5	332.9	279.9	207.5	165	190.5	211.4	181.6	117.6	185.4	181.1	123	234.5	282.9	220.8	203.7	222.8	119.3	110.2	108.7	184.8	76.8	15.7
balance-sheet.row.short-term-investments	134.34	65.5	266.2	0	20	61.2	0	0	0	0	0	0.2	0	0	0	0	0	22.3	73.4	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	822.16	175.6	137.4	137	94	113.6	118.6	102.6	98	80.9	84.3	84.3	85	98.4	103	72.2	84.5	88.1	88.2	57.8	56.3	50	45.3	60.1	113.7	87.4	24.1
balance-sheet.row.inventory	87.26	0	24.1	21.8	19	20.2	22.8	22	21.6	26.4	33.1	23	22.3	25.2	26.5	18.3	33.4	30.3	0	16.8	0	0	36.8	0	0	0	0
balance-sheet.row.other-current-assets	110.78	39.4	40.7	41.4	23.3	27.8	29.6	11.6	13.8	11.3	1.6	1.8	1.4	1.4	1.9	27.9	1.8	1.4	24.7	3.5	11.1	9	6.1	71	37.9	27.5	9.3
balance-sheet.row.total-current-assets	2276.05	693.2	823.8	745.4	472.7	494.5	450.9	343.8	298.4	309	330.3	290.8	226.3	310.3	312.5	241.5	354.3	402.7	333.7	281.8	290.2	178.3	198.5	239.9	336.4	191.7	49.1
balance-sheet.row.property-plant-equipment-net	426.39	121.8	101.7	99.4	116.2	128	33.9	39.5	35.1	36.5	30.4	35	42.4	44.8	34.4	26.1	28.2	18.7	18.6	21.1	27.7	33.5	38.2	54.4	52.7	52.4	14.9
balance-sheet.row.goodwill	796.84	202.3	138.4	138.5	91.6	126.8	122.1	118.9	151.8	131.1	122.2	123.3	120.9	90.7	109.9	109	101.2	84.2	76	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	95.52	20.8	6.3	9.2	1.1	1.9	2.2	2.2	20.7	18.7	20.9	26.6	32	2.6	6.5	8.6	13.5	15.4	17.9	52.9	55.7	56.4	60.5	63.7	66.2	45.8	2.5
balance-sheet.row.goodwill-and-intangible-assets	892.36	223.1	144.7	147.7	92.8	128.8	124.3	121	172.5	149.8	143.1	149.9	153	93.3	116.4	117.6	114.8	99.6	93.8	52.9	55.7	56.4	60.5	63.7	66.2	45.8	2.5
balance-sheet.row.long-term-investments	177.34	47.3	34.4	36.1	31.4	25.4	19.4	21.3	17.3	14.1	14	13.8	11.9	9.9	11	10.4	12.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	130.93	28	34	42.2	36	33.1	34.8	35.4	33.1	35.3	23.4	27.5	25.5	26.5	36.9	44.6	35.3	45.9	24.6	21.4	7.8	0	32.2	7.1	0	0	0
balance-sheet.row.other-non-current-assets	135.68	28.2	37.1	36.1	38.9	34.4	37.3	26.1	25	28	27.4	36.3	36	30.8	33.8	34.6	41.8	50	49	33.8	40	35.8	33.7	46.1	68.4	44.8	28.5
balance-sheet.row.total-non-current-assets	1762.7	448.4	351.8	361.4	315.1	349.7	249.8	243.4	283.1	263.8	238.4	262.4	268.7	205.2	232.6	233.4	232.7	214.2	186.1	129.1	131.1	125.7	164.6	171.3	187.3	143	45.9
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
balance-sheet.row.total-assets	4038.76	1141.6	1175.6	1106.8	787.8	844.2	700.6	587.2	581.5	572.7	568.7	553.2	495	515.6	545	474.8	587	616.9	519.8	410.9	421.3	304	363.1	411.1	523.6	334.7	95
balance-sheet.row.account-payables	72.25	20.8	14.6	20.4	8.8	8.6	9.2	9.8	8	6.2	5.5	7.8	8.7	9.2	8.4	5.9	12	8.7	7.2	6	11	7.2	8.9	13.4	10.1	8.1	7.3
balance-sheet.row.short-term-debt	84.3	21.5	19.6	19.3	29	31	235.9	184.3	160.1	162.3	6	6	80.1	0	113.3	0	147.9	0	166.6	0	0	0.6	1.2	2.5	1.1	3	14
balance-sheet.row.tax-payables	32.78	6.1	4.1	10	1.2	3.9	8.2	6.9	4.6	3.4	6.7	5.4	0.7	4.9	3.2	3.1	87.1	1	0	0	7.5	4.3	0	0	0	0	0
balance-sheet.row.long-term-debt-total	255.21	78.2	63.3	65.6	86.8	79.4	0	0	0	0	23.5	29.5	0	0	0	0	0	0	0	0	0	0	0.3	2	0.6	0	0.1
Deferred Revenue Non Current	213.34	0	0	0	0	0	0	0	0	0	0	38.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	28.92	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1078.39	350.6	511.3	443.6	242.4	264.5	33.2	40.3	24.1	31.2	164	134.3	40.4	175.9	34.1	117	51.7	245	8.7	103.1	118.6	4.3	108.9	131.3	204.9	126.6	41.6
balance-sheet.row.total-non-current-liabilities	878.28	240.6	176.5	236.1	202	189.7	114.5	108.7	102.3	88.5	118.1	129.6	94.2	79.2	78	61.1	53.3	53.4	53.5	51.6	65.2	64.7	44.4	34.3	19.9	29.1	18.7
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
balance-sheet.row.capital-lease-obligations	318.01	78.2	82.9	85	115.8	110.3	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	2287.9	679.3	765	770.8	520.2	535.1	433.5	374.5	322.9	317.9	324	305.4	246.6	264.3	250.5	184	280.7	307.1	256.1	173.4	205.2	178.2	163.4	181.5	236	166.8	81.6
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
balance-sheet.row.common-stock	0.8	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0
balance-sheet.row.retained-earnings	775.64	210.1	168.2	101.2	41	91.1	56	-0.7	58	52.6	45.4	48.5	51.7	55	99.1	101.1	131.1	100.6	48.9	14.6	-24.6	-106.9	-26.2	13.9	56.9	37.4	1.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	-15.26	0.1	-4.2	1.7	3.4	3.8	4.1	13.3	3.3	9.3	11.2	15	15	16.2	18.2	15.7	12.2	24.6	12.8	-12.4	6.3	4.3	-7.3	-15.8	-4	5.9	0
balance-sheet.row.other-total-stockholders-equity	989.67	251.9	246.4	233	223	214	206.8	199.9	197	192.8	187.8	184.2	181.5	179.8	177.1	173.8	162.9	184.4	201.9	235.1	234.2	228.2	233	231.2	234.6	124.4	12.2
balance-sheet.row.total-stockholders-equity	1750.86	462.3	410.6	336	267.6	309.1	267.2	212.7	258.6	254.8	244.7	247.9	248.3	251.3	294.5	290.9	306.3	309.8	263.7	237.5	216.1	125.8	199.7	229.6	287.7	167.9	13.4
balance-sheet.row.total-liabilities-and-stockholders-equity	4038.76	1141.6	1175.6	1106.8	787.8	844.2	700.6	587.2	581.5	572.7	568.7	553.2	495	515.6	545	474.8	587	616.9	519.8	410.9	421.3	304	363.1	411.1	523.6	334.7	95
balance-sheet.row.minority-interest	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-equity	1750.86	462.3	410.6	336	267.6	309.1	267.2	212.7	258.6	254.8	244.7	247.9	248.3	251.3	294.5	290.9	306.3	309.8	263.7	237.5	216.1	125.8	199.7	229.6	287.7	167.9	13.4
balance-sheet.row.total-liabilities-and-total-equity	4038.76	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	311.68	112.8	300.5	36.1	51.4	86.6	19.4	21.3	17.3	14.1	14	13.8	11.9	9.9	11	10.4	12.6	22.3	73.4	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	339.51	99.7	82.9	85	115.8	110.3	0	0	0	0	29.5	35.5	0	0	0	0	0	0	0	0	0	0.6	1.5	4.4	1.7	3	14.1
balance-sheet.row.net-debt	-782	-312.9	-272.6	-460.3	-200.7	-161.4	-279.9	-207.5	-165	-190.5	-181.9	-146.1	-117.6	-185.4	-181.1	-123	-234.5	-260.6	-147.4	-203.7	-222.7	-118.7	-108.8	-104.3	-183.1	-73.8	-1.6

Pengestrømsopgørelse

Det økonomiske landskab for Heidrick & Struggles International, Inc. har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på -1.372. Virksomheden udvidede for nylig sin aktiekapital ved at udstede 0, hvilket markerer en forskel på 1.005 i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på 133598999.000 i rapporteringsvalutaen. Dette er en forskydning på -1.478 fra året før. I samme periode har virksomheden registreret 18.51, 0 og 0, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på 0.000, med en forskel fra år til år på 0.000. Desuden afsatte virksomheden -12.54 til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet -40.09, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	54.41	54.4	79.5	72.6	-37.7	46.9	49.3	-48.6	15.4	17.1	6.8	6.3	6.2	-33.7	7.5	-20.9	39.1	56.5	34.2	39.2	82.3	-80.7	-40.2	-42.9	19.4	5.8	-17.4
cash-flows.row.depreciation-and-amortization	18.51	18.5	10.6	19.6	26.7	10.4	12.5	14.8	16.4	13.7	15.3	16.3	10.8	10.3	11.6	11.3	10.5	11.3	10.4	11.2	13.2	14.1	15.3	22.2	19.1	10.6	4.6
cash-flows.row.deferred-income-tax	11.9	11.9	7.1	-7.5	-1.7	1.6	-3.5	-1.7	2.4	-1.2	0.2	-3.7	2.3	10.6	7.1	-10.1	12	-22	-9.6	-13.1	-10.6	59.3	-12	-12.4	-12.7	2	-7.4
cash-flows.row.stock-based-compensation	10.83	10.8	16.7	12.8	10.2	10.3	8.9	4.9	6.4	5.1	3.6	3.7	4.2	5.5	7.8	19	24.8	30.7	24.8	13.6	2.1	2	4.3	0	0	15.4	8.9
cash-flows.row.change-in-working-capital	-128.53	-128.5	6.6	173.4	-7.2	9.4	34.3	45.8	-16.4	21.6	29.1	20.3	-2.8	16.7	51	-78.4	-32.2	32.3	47.2	-4.9	9	6.1	8.9	-37.9	52.5	21.1	18.9
cash-flows.row.account-receivables	6.91	6.9	4.5	-36.8	22.6	6.9	-16.8	-1.9	-14.4	-8.7	-4.1	0.2	6.3	13.6	-17.2	7.8	2.9	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	131.64	0	0	222.3	-22.4	3.9	59	32.2	-3.2	32.8	29.8	15	-18.9	-2.1	69.6	-87.2	-13.5	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	-0.13	-0.1	-5.7	-0.3	0.5	-1	-0.5	1.5	0.9	0.8	-2.1	-0.5	-0.5	-0.7	2.2	-0.6	-0.3	-0.3	0.6	-4.6	3.5	-2.3	-5.2	0	0	0	0
cash-flows.row.other-working-capital	-266.95	-135.3	7.8	-11.8	-7.9	-0.5	-7.4	14.1	0.3	-3.4	5.6	5.6	10.3	5.9	-3.6	1.5	-21.2	32.6	46.6	-0.3	5.5	8.4	14.1	-37.9	52.5	0	0
cash-flows.row.other-non-cash-items	6.09	6.1	-1.2	0.6	33.1	0.1	1.3	51.8	0.6	1.3	1.7	1.1	-8.3	35.5	-1.4	6.4	-2.8	-2.9	-7.2	-12.6	-70.3	9.6	29.8	50.6	11.1	-0.1	-0.1
cash-flows.row.net-cash-provided-by-operating-activities	-26.79	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	-13.43	-13.4	-11.1	-6.2	-7.3	-3.4	-6	-14	-5.4	-16.4	-3.4	-3.7	-7.5	-18	-17.6	-12.3	-13.4	-8	-5.5	-6.1	-6	-5.8	-5.2	-24.1	-17.9	-23	-10.2
cash-flows.row.acquisitions-net	-49.86	-49.9	268.5	-33.5	7.3	-3.5	-3.1	-0.4	-27.7	-10.3	0	-1	-52.7	-3.9	-0.6	-15.5	-13.2	-1.3	-36	0	0	0	0	-2.4	-15.6	0	0
cash-flows.row.purchases-of-investments	-140.98	-141	-269.8	-2.3	-118.9	-130.4	-2.2	-2.3	-2.5	-1.5	-1	-0.7	-1.1	-2	-0.7	-1.3	-3.1	-156	-191.6	-112.6	0	0	0	0	-23.4	0	0
cash-flows.row.sales-maturities-of-investments	337.87	337.9	1.4	20.8	158.9	68	3	1.4	0.5	0.8	1.1	0.3	0.1	0.1	0.7	0	23.1	207.5	118.7	238.9	129	0.7	1.5	2.1	7.2	0.8	0
cash-flows.row.other-investing-activites	196.89	0	-268.5	0	-7.3	0	0	0	7.2	0	-0.1	0	-6	0.2	2.6	5.1	0.1	-2	-7.8	-18.2	-54.6	0.4	-0.2	1.6	3.8	8.1	0.2
cash-flows.row.net-cash-used-for-investing-activites	133.6	133.6	-279.6	-21.3	32.6	-69.3	-8.2	-15.3	-27.8	-27.5	-3.3	-5.2	-67.3	-23.7	-15.5	-23.9	-6.6	40.2	-122.2	102	68.4	-4.7	-3.9	-22.8	-46	-14.1	-10
cash-flows.row.debt-repayment	0	0	0	0	-100	0	-20	-40	0	-29.5	-6	-4.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	1.6	0	0	0	0	0	0	0	0	0	0	0	0	19.4	10.1	9.6	8.6	1.7	0.9	0.7	79.7	61.2	4.9
cash-flows.row.common-stock-repurchased	-5.04	-0.9	-3.2	-3.1	-1.6	-4.6	0	0	0	0	0	0	-1.1	0	0	0	-48.1	-67.8	-51.7	-37.2	-2.5	-3.2	-0.1	-27.7	-13	0	0
cash-flows.row.dividends-paid	-12.54	-12.5	-12.5	-12.4	-12.1	-11.8	-10.2	-10.1	-10	-10	-9.9	-7.3	-12	-9.7	-9.7	-9.3	-8.8	-2.3	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-36.97	-40.1	-3.2	-3.1	95.7	-1.9	13.2	33.1	-10.1	-6.8	-3.8	38.9	-2	-2.9	-4.6	-2.1	-7.9	7.9	4.2	0	-0.6	-0.5	-2.6	-1	-1.8	-35.9	6
cash-flows.row.net-cash-used-provided-by-financing-activities	-53.53	-53.5	-15.7	-15.5	-16.4	-18.2	-17	-17.1	-20.1	-46.3	-19.7	27.2	-15.1	-12.6	-14.3	-11.5	-64.7	-42.8	-37.4	-27.6	5.5	-2	-1.8	-28.1	64.8	25.3	10.9
cash-flows.row.effect-of-forex-changes-on-cash	3.85	3.9	-13.8	-5.9	5.2	0.4	-5.6	7.9	-2.4	-4.6	-4.1	-1.9	2.1	-4.2	4.3	-3.4	-6.2	9.9	3.7	-2.5	4	5.4	1.2	-4.8	-0.2	-0.7	-0.7
cash-flows.row.net-change-in-cash	57.17	57.2	-189.8	228.8	44.8	-8.5	72.1	42.5	-25.4	-20.9	29.7	64	-67.8	4.3	58.1	-111.5	-26	113.1	-56.2	105.3	103.5	9.1	1.5	-76.1	108	65.3	7.7
cash-flows.row.cash-at-end-of-period	1121.64	412.6	355.5	545.3	316.5	271.7	280.3	207.5	165	190.5	211.4	181.6	117.6	185.4	181.1	123	234.5	260.6	147.4	203.7	222.8	119.3	110.2	108.7	184.8	76.8	15.8
cash-flows.row.cash-at-beginning-of-period	1064.47	355.4	545.3	316.5	271.7	280.3	208.2	165	190.5	211.4	181.6	117.6	185.4	181.1	123	234.5	260.6	147.4	203.7	98.4	119.3	110.2	108.7	184.8	76.8	11.5	8.1
cash-flows.row.operating-cash-flow	-26.79	-26.8	119.3	271.4	23.4	78.6	102.9	67	24.8	57.6	56.8	44	12.5	44.8	83.5	-72.7	51.4	105.8	99.8	33.4	25.7	10.4	6	-20.5	89.4	54.8	7.5
cash-flows.row.capital-expenditure	-13.43	-13.4	-11.1	-6.2	-7.3	-3.4	-6	-14	-5.4	-16.4	-3.4	-3.7	-7.5	-18	-17.6	-12.3	-13.4	-8	-5.5	-6.1	-6	-5.8	-5.2	-24.1	-17.9	-23	-10.2
cash-flows.row.free-cash-flow	-40.23	-40.2	108.2	265.2	16	75.3	96.9	52.9	19.5	41.2	53.4	40.3	5	26.8	66	-85	38	97.8	94.2	27.3	19.6	4.6	0.8	-44.6	71.5	31.8	-2.7

Resultatopgørelse række

Heidrick & Struggles International, Inc.s omsætning oplevede en ændring på -0.039% sammenlignet med den foregående periode. Bruttofortjenesten for HSII rapporteres til at være 261.8. Virksomhedens driftsomkostninger er 174.31 og viser en ændring på 6.796% fra sidste år. Udgifterne til afskrivninger er 18.51, hvilket er en ændring på 0.746% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være 174.31, hvilket viser en 6.796% ændring fra år til år. Salgs- og marketingomkostninger er 0, hvilket er en ændring på 0.000% sammenlignet med året før. EBITDA baseret på de seneste tal er 0, hvilket repræsenterer en -0.221% vækst i forhold til året før. Driftsindtægterne er 87.49, som viser en ændring på -0.221% sammenlignet med året før. Ændringen i nettoindkomsten er -0.315%. Nettoindkomsten for det sidste år var 54.41.

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	1041.18	1041.2	1083.6	1008.5	629.4	725.6	735.7	640.1	600.9	548.3	513.2	481	465.1	554	513.2	414.7	644.9	648.3	502	432.9	398.2	317.9	350.7	455.5	594.4	415.8	125
income-statement-row.row.cost-of-revenue	769.3	779.4	808.1	770.2	450.4	501.8	506.3	434.2	400.1	369.4	337.4	319.5	309.5	26.2	20.1	19.1	29	447.6	352.2	20.6	251.2	223.5	242.3	0	-19.1	-10.6	-4.6
income-statement-row.row.gross-profit	271.88	261.8	275.5	238.3	178.9	223.8	229.3	205.8	200.8	178.9	175.8	161.5	155.6	527.8	493.1	395.7	615.9	200.7	149.8	412.3	147	94.4	108.4	455.5	613.5	426.4	129.6
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
income-statement-row.row.research-development	22.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	156.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-1.31	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	2.69	1.7	-2.4	7.5	3.9	2.9	0.5	-3.3	2.3	-2.4	-2.1	-2	-0.5	68.9	24.9	44.1	29	28.6	23.9	43	21.8	52.1	74.7	53.2	19.1	10.6	4.6
income-statement-row.row.operating-expenses	187.97	174.3	163.2	136.2	129.1	156.2	160.4	166	165.6	144.9	149.1	145.9	135.1	496	473.9	395.6	560.4	121.2	99.4	368.3	369	310.8	349.2	513.4	584.4	392.3	145.2
income-statement-row.row.cost-and-expenses	957.26	953.7	971.3	906.4	579.6	658	666.8	600.2	565.7	514.2	486.6	465.4	444.6	522.2	494.1	414.7	589.3	568.8	451.5	388.9	369	310.8	349.2	513.4	565.3	381.7	140.6
income-statement-row.row.interest-income	11.62	11.6	5.3	0.3	0.2	2.9	0	0	0	0	0	0	0	0	0	0	0	8.1	6.3	6	2.6	1.7	2	0	0	0	0
income-statement-row.row.interest-expense	-5.06	0	5.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.1	-0.4	-0.2	-0.2	-0.2	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-1.31	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.34	1.2	3	7.8	-166.6	5.8	0.5	-69.7	2.3	-2.4	-2.1	-2	-1.3	-48	-3	-30.9	1.6	-0.4	-1.4	-21.1	55.5	-30.5	-54.9	-72.2	7.4	-15.2	-6.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	2.69	1.7	-2.4	7.5	3.9	2.9	0.5	-3.3	2.3	-2.4	-2.1	-2	-0.5	68.9	24.9	44.1	29	28.6	23.9	43	21.8	52.1	74.7	53.2	19.1	10.6	4.6
income-statement-row.row.total-operating-expenses	0.34	1.2	3	7.8	-166.6	5.8	0.5	-69.7	2.3	-2.4	-2.1	-2	-1.3	-48	-3	-30.9	1.6	-0.4	-1.4	-21.1	55.5	-30.5	-54.9	-72.2	7.4	-15.2	-6.1
income-statement-row.row.interest-expense	-5.06	0	5.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.1	-0.4	-0.2	-0.2	-0.2	0	0	0	0
income-statement-row.row.depreciation-and-amortization	18.51	18.5	10.6	27.1	26.7	18.6	12.5	14.8	16.4	13.7	15.3	16.3	10.8	10.3	11.6	11.3	10.5	11.3	10.4	11.2	13.2	14.1	15.3	22.2	19.1	10.6	4.6
income-statement-row.row.ebitda-caps	109.67	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	76.67	87.5	112.3	98.3	135.2	63.5	68.9	-26.5	35.2	34.1	26.7	15.6	19.6	-10.9	19.1	-26.7	55.5	79.5	50.5	44	-369	-310.8	-349.2	-513.4	29.1	34.1	-15.6
income-statement-row.row.income-before-tax	88.67	88.7	115.2	106	-31.4	69.3	70.5	-29.4	37.8	31.6	24.2	13.4	20.3	-14.8	16.9	-29.7	62.3	87.1	55.3	28.5	87.1	-21.8	-51.7	-71.5	45.2	20.9	-21.9
income-statement-row.row.income-tax-expense	34.26	34.3	35.8	33.5	6.3	22.4	21.2	19.2	22.4	14.4	17.4	7	14	18.9	9.5	-8.8	23.2	30.7	21	-10.7	4.8	58.8	-11.5	-24.1	25.7	15.1	-4.5
income-statement-row.row.net-income	54.41	54.4	79.5	72.6	-37.7	46.9	49.3	-48.6	15.4	17.1	6.8	6.3	6.2	-33.7	7.5	-20.9	39.1	56.5	34.2	39.2	82.3	-80.7	-40.2	-42.9	19.4	5.8	-17.4