Playmates Holdings Limited

Symbol: PYHOF

PNK

0.070096

USD

Markedspris i dag

113.9227
P/E-forhold
-0.4664
PEG Ratio
145.10M
MRK Cap
0.01%
DIV Udbytte

Playmates Holdings Limited (PYHOF) Årsregnskaber

Q: Hvad er Playmates Holdings Limited (PYHOF) samlede aktiver?

Playmates Holdings Limited (PYHOF) samlede aktiver er .

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Playmates Holdings Limited (PYHOF). Virksomhedens omsætning viser gennemsnittet af 970.711 M, som er 0.146 % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er 567.957 M, som er 0.145 %. Den gennemsnitlige bruttofortjeneste er 0.582 %. Væksten i nettoindkomst for virksomheden sidste år er -1.049 %, hvilket svarer til 3.036 % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Playmates Holdings Limited, 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 -0.117. Når det gælder omsætningsaktiver, er PYHOF på 1637.677 i rapporteringsvalutaen. En betydelig del af disse aktiver, helt præcist 1190.257, ligger i kontanter og kortfristede investeringer. Dette segment viser en ændring på -0.021%, når det sammenlignes med sidste års data. Virksomhedens langsigtede investeringer, som ikke er dens fokus, ligger på 4933.614, hvis nogen, i rapporteringsvalutaen. Dette indikerer en forskel på -3.201% fra den sidste rapporteringsperiode, hvilket afspejler virksomhedens strategiske skift. Virksomhedens gældsprofil viser en samlet langfristet gæld på 10.4 i rapporteringsvalutaen. Dette tal betyder en ændring fra år til år på -0.563%. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til 5493.641 i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er -0.015%. Et dybere dyk ned i virksomhedens økonomi afslører yderligere detaljer. Nettotilgodehavenderne er vurderet til 342.861, med en værdiansættelse af varelageret på 58.89 og goodwill vurderet til 5.98, hvis der er nogen. De samlede immaterielle aktiver, hvis de findes, værdiansættes til 0.

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	5201.14	1190.3	1215.5	1625.6	1560.7	1613.4	1576.9	1561.6	1503	1303.9	1291.3	768.5	498.7	634.6	629.3	306.8	488.3	943.2	501.2	670.3	195.8	471.5	206.5	230.2	376.1	336.3	249.7
balance-sheet.row.short-term-investments	481.95	95.3	132.2	161	85.2	72.1	97.7	138	114.3	143.1	57.7	29.4	33	156.3	198.5	0	185	567.9	331.2	226.3	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	754.94	342.9	117.3	186.5	46.5	99.4	172.2	222	238.7	412.9	0	0	0	0	22.8	100.9	191.7	263.1	421.5	371.7	337.9	269.9	121.6	45.8	233.6	497.5	251.3
balance-sheet.row.inventory	212.14	58.9	23.7	58	10.4	19.7	24.4	22.9	15.4	28.4	44.3	37.4	22.3	2.7	6	10.8	19.6	33.4	49.5	57.8	36.7	29.1	22	14.6	19.2	5.7	68.3
balance-sheet.row.other-current-assets	111.81	45.7	0.7	16.5	37.2	51.1	66.1	12.5	47	38.7	0	0	0	0	2.4	266.4	0	0	0	72.6	219.8	145.6	100.3	48.7	98.1	47.8	78.2
balance-sheet.row.total-current-assets	6280.28	1637.7	1357.2	1886.6	1668.2	1783.7	1839.6	1818.9	1804.1	1783.9	1941	1262.5	714.1	646	660.6	684.9	699.7	1239.7	972.2	1172.3	790.3	916	450.4	339.3	727	887.2	647.5
balance-sheet.row.property-plant-equipment-net	639.01	148.1	158.7	180.2	255.7	255	248.3	268.2	264.5	207.3	211	192.7	140	144.7	2268.6	140.4	48.8	38.1	37.1	1480.1	670	551.6	601.7	554.4	49.4	35	23.6
balance-sheet.row.goodwill	23.9	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6.9	0	0	0	0	0
balance-sheet.row.intangible-assets	17.93	0	6	6	6	6	6	6	6	6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	23.9	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6.9	0	0	0	0	0
balance-sheet.row.long-term-investments	20435.67	4933.6	5096.7	5432.1	5504.7	6119.4	-91.7	-132	-108.2	-137.1	-52.6	-18.6	-21.3	-139.1	1.2	1814.6	34.1	25.1	34.8	-156.2	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	172.05	52.1	34.1	33.2	18.6	24	34.1	29.2	29	35.1	49.3	44.9	0.9	1.1	0.4	0.7	46.2	92	80.2	69.7	65.9	0	0	0	0	0.1	1
balance-sheet.row.other-non-current-assets	0.09	0.1	0	0	0	0	5941.7	5640.6	5492.7	5897.7	5387.3	4919.1	4132	3128.6	19.2	19.4	1625404.8	1588.4	1246.8	-468.4	70.8	39.6	57.6	81.2	92.2	291.1	370.1
balance-sheet.row.total-non-current-assets	21270.72	5139.9	5295.5	5651.5	5785	6404.5	6138.4	5811.9	5684	6009	5600.9	5144	4257.6	3141.3	2295.4	1981	1625540	1749.6	1404.9	931.3	812.8	598.2	659.3	635.6	141.6	326.2	394.7
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	27551	6777.6	6652.8	7538.1	7453.2	8188.1	7978	7630.9	7488.1	7792.9	7542	6406.6	4971.7	3787.3	2956	2665.9	1626239.7	2989.3	2377.1	2103.7	1603.1	1514.2	1109.7	974.9	868.6	1213.4	1042.2
balance-sheet.row.account-payables	201.69	91.4	12.5	28.6	10.9	35.5	38.6	26.1	18.6	50.3	80.6	61.5	47.9	8.6	9.7	22.4	97.7	76	92.6	92.9	61.9	89.3	50.7	27.4	49.3	61.9	23.4
balance-sheet.row.short-term-debt	1248.42	221.2	154.9	584.9	527.2	535.2	480.3	484	503.1	500.5	363.8	363.8	363.8	345.6	355	335	201.7	160.3	107.5	20	22.5	158	177.6	120.8	84.1	0	0
balance-sheet.row.tax-payables	128.11	53.8	15.1	17	13.4	48.7	19.5	19.3	8.9	26.4	99.6	16.9	3.7	1.2	0.8	2.6	3.7	5.9	1.3	0	1.2	2.4	0.3	0.3	2.7	4	5.3
balance-sheet.row.long-term-debt-total	430.97	10.4	194.2	214	214.9	231.1	200.9	103.3	5.8	34.6	66.4	107.2	163	219	45	60	0	0	0.3	1.3	28.9	172.8	188.9	166.5	0	0	0
Deferred Revenue Non Current	-118.28	6.3	-42.1	-40.6	-35.5	-30.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	166.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	565.95	316.1	26.6	34.6	37.5	37.4	228.2	102.3	175.4	197	245.5	239.5	159.8	103.4	63.8	115.5	84.3	160.4	163.9	207.3	219.3	170.2	109.2	128.2	217.3	750.8	408.8
balance-sheet.row.total-non-current-liabilities	605.95	60.9	236.3	254.6	250.3	261.3	231.8	134.3	36.4	65	89.3	130.2	186.3	245.3	267.6	227.9	1624043.2	154.1	94.4	46.6	44.6	187	188.9	166.5	0	0	4.5
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
balance-sheet.row.capital-lease-obligations	47.76	6.3	13.9	17.2	0	2.9	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	3064.42	711.5	592.9	1127.7	952.3	1058.2	978.9	901	778.2	865.3	913.1	847.2	774.8	702.8	696.1	700.9	1624460.2	592.5	509	423.6	417.4	625.8	543	460.4	371.4	812.7	436.7
balance-sheet.row.preferred-stock	175.92	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	0
balance-sheet.row.common-stock	82.94	20.7	20.7	20.9	20.9	21.2	21	20.3	21.6	22	22.8	23.2	23.7	24.7	25.8	22.5	21.9	222.5	187.1	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	21547.58	5270.8	5351.7	5657.3	5862.7	6463.7	6175.3	5648	5358.4	5461.5	5048.1	4053.8	2900.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-135.75	98.9	97.2	125.6	31.4	21.8	180.4	532.7	761.2	870.5	0	0	0	0	0	0	1709.4	1987.8	1587.4	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	765.35	103.2	105.2	117.4	119.7	140.5	122.7	-1.5	-1.3	1.9	1033.2	1162.3	1194	3013	2143.5	1939.4	4.4	184.5	93.6	0	0	0	0	0	0	0	0
balance-sheet.row.total-stockholders-equity	22436.04	5493.6	5574.9	5921.2	6034.7	6647.2	6499.3	6199.5	6139.8	6355.9	6104.1	5239.3	4117.8	3037.8	2169.3	1961.9	1735.7	2394.8	1868.1	1680.1	1185.7	888.4	566.7	514.5	497.2	400.7	605.5
balance-sheet.row.total-liabilities-and-stockholders-equity	27551	6777.6	6652.8	7538.1	7453.2	8188.1	7978	7630.9	7488.1	7792.9	7542	6406.6	4971.7	3787.3	2956	2665.9	1626239.7	2989.3	2377.1	2103.7	1603.1	1514.2	1109.7	974.9	868.6	1213.4	1042.2
balance-sheet.row.minority-interest	2050.54	572.4	485	489.2	466.2	482.8	499.8	530.4	570	571.7	524.7	320	79.2	46.8	90.6	3.2	43.9	2	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	24486.58	6066.1	6059.9	6410.4	6500.9	7130	6999.1	6729.9	6709.8	6927.6	6628.9	5559.3	4197	3084.5	2259.9	1965	1779.5	2396.8	1868.1	1680.1	1185.7	888.4	566.7	514.5	497.2	400.7	605.5
balance-sheet.row.total-liabilities-and-total-equity	27551	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5415.56	5028.9	132.2	161	85.2	72.1	5.9	5.9	6.1	6.1	5.1	10.8	11.7	17.2	198.5	1814.6	34.1	25.1	34.8	70.2	70.8	39.6	40.8	81.2	92.2	263.5	344.1
balance-sheet.row.total-debt	1685.64	237.8	349.1	798.9	742.1	766.2	681.1	587.2	508.9	535.1	430.2	471	526.8	564.6	400	395	201.7	160.3	107.8	21.3	51.3	330.8	366.5	287.3	84.1	0	0
balance-sheet.row.net-debt	-3033.55	-857.1	-734.2	-665.8	-733.4	-775.1	-798.1	-836.4	-879.8	-625.6	-803.4	-268.1	61	86.2	-30.9	88.2	-101.6	-214.9	-62.2	-422.7	-144.5	-140.6	160.1	57	-292	-336.3	-249.7

Pengestrømsopgørelse

Det økonomiske landskab for Playmates Holdings Limited har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på 0.508. Virksomheden udvidede for nylig sin aktiekapital ved at udstede 0.58, hvilket markerer en forskel på -0.169 i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på -588075000.000 i rapporteringsvalutaen. Dette er en forskydning på 24.338 fra året før. I samme periode har virksomheden registreret 13.02, -615.42 og -107.6, 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 -93.19 til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet -23.21, 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	-202.44	10.3	-176.9	-4.8	-481.8	446.8	552.6	372.1	43.2	702.1	1182.9	1433.4	1195.7	695.2	290.6	0	-514.6	346.6	314.7	0	0	0	0	0	0	0	0
cash-flows.row.depreciation-and-amortization	26.32	13	13.3	14.8	15.1	19.5	17.9	18.6	13.2	13.8	12.8	11.4	9	10.1	11.2	0	8.2	8.2	7.6	5	5.5	30	30.1	35.6	12.9	28.8	23.1
cash-flows.row.deferred-income-tax	0	0	0	178.1	565.8	-303	-364.3	0	239.9	-428.6	-509.3	-834.6	-1095	-747.4	8.5	0	400.1	-374.6	-355.7	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0.4	1.8	4.2	4.3	0	0.5	2.3	5.8	11.2	5.8	5.1	11.9	0	2.9	4.5	10.8	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-170.47	-108.4	36.3	-39.2	-10.3	104.5	-16.7	74.7	101.4	78.4	-144.8	-164.4	49.5	41.6	83	0	53.4	143.7	16.7	-54.6	-59.2	-47.5	-80.5	90.7	284.5	-188.6	225.1
cash-flows.row.account-receivables	-171.44	-260	88.6	-90.6	36.2	86.9	-17.7	46.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.88	-35.2	34.3	-47.7	9.3	4.7	-1.5	-7.5	13	15.9	-6.9	-15.1	-19.6	3.3	4.8	0	13.7	16.1	8.3	-21.1	-7.6	-7.1	-7.4	4.6	-13.5	62.6	-18.3
cash-flows.row.account-payables	0	185	-86.6	115.1	-55.2	-29.4	-16.1	34.6	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	1.85	1.8	0	-16	-0.5	42.2	18.6	1.5	88.3	62.5	-137.9	-149.3	69	38.3	78.3	0	39.6	127.6	8.4	-33.5	-51.5	-40.5	-73	86.1	298	-251.2	243.4
cash-flows.row.other-non-cash-items	661.92	294.8	338.4	10.5	6.8	-8	-4.1	-175	5.9	7.5	5.1	7.1	6.8	4.1	-326.3	0	1.7	-7.6	-9.8	97.3	172.4	102.4	-1.3	-98	-37.9	159.8	-248.2
cash-flows.row.net-cash-provided-by-operating-activities	433.16	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	-5.55	-2.3	-18.8	-32.4	-20.5	-28.3	-17.5	-38.9	-5.2	-42.4	-48.5	-50.1	-56.3	-51.6	-20.4	0	-9.6	-6.9	-2.1	-11.3	-4	-28.3	-25	-42.2	-28.6	-40.2	-17.9
cash-flows.row.acquisitions-net	-41.45	0.1	0.1	59.9	0	-0.1	0.2	0.2	0.5	-235.4	0	0	0	0	0	-0.4	-7	6	-228.4	0	37.6	0	-14.2	-231.6	-38.3	0	0
cash-flows.row.purchases-of-investments	-667.37	-19.5	-16.9	-73	-3.9	-5.7	-42.1	-23	-3.8	-53.5	0	-34	0	0	0	-207.1	-725.6	-807.7	-168	-154.2	-126	-42.9	-113.1	0	-106.9	-85.5	-52.2
cash-flows.row.sales-maturities-of-investments	53.07	49.1	-0.1	0.2	0	11.4	65.4	32	15.4	17.4	0	0	0	0	0	0	775.3	626.7	134.4	72.8	24.3	28.9	84.4	0	409.9	0	0
cash-flows.row.other-investing-activites	-568.89	-615.4	12.5	1	6.4	15.1	16	10.8	4.3	10.9	3.2	2.4	1.6	-20.1	6.3	26.9	-20	7.5	2.5	20.2	58.7	57.1	-32.7	30.2	1.3	171.3	54.1
cash-flows.row.net-cash-used-for-investing-activites	-623.63	-588.1	-23.2	-44.2	-18	-7.4	22.1	-18.9	10.8	-303.1	-45.2	-81.6	-54.7	-71.7	-14.1	-180.5	13.1	-174.4	-261.7	-72.5	-9.4	14.9	-100.5	-243.5	237.4	45.7	-15.9
cash-flows.row.debt-repayment	-554.2	-107.6	-481.6	-20.3	-37.3	-17	-18.1	-35.5	-31.8	-105.2	-55.8	-55.8	-55.8	-45.4	-15	-41.7	-50.5	-67.5	-1	-32.6	-279.5	-35.7	-12.2	-238.2	0	0	0
cash-flows.row.common-stock-issued	-1.56	0.6	0	0	0	0.1	0.4	1	5.7	4.8	305.9	16.1	18	0.1	82.4	0	4	360.4	1.4	428.9	5.6	270.5	52.5	107.6	0	0	0
cash-flows.row.common-stock-repurchased	-14.37	-2	-12.3	-2.3	-21	-80.4	-66.4	-164.5	-41.6	-78.2	-35.4	-46	-74.5	-31.1	-1.2	-5.1	-3.8	0	87.5	-5.3	279.5	0	0	178.2	0	0	0
cash-flows.row.dividends-paid	-186.81	-93.2	-93.6	-156.8	-95.1	-197.9	-160.7	-110	-60.5	-79.5	-120.1	-23.5	-24.1	-33.6	-25.1	0	-78.3	-154.1	-84.1	-120.1	-62.4	-13.1	0	-10.1	-222.6	-19.8	-59.5
cash-flows.row.other-financing-activites	-445.79	-23.2	19.2	56.7	12.1	101.4	92.6	61.5	-58	113.1	-106.1	0	18	210	18.8	225.3	92	120	-0.4	2	-279.5	-4.3	51.4	7.6	228.7	19.8	59.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-798.01	-229.8	-568.3	-122.7	-141.3	-193.9	-152.2	-247.5	-186.2	-145	-11.5	-109.2	-118.3	99.9	59.9	178.6	-36.7	258.8	3.4	273	-336.3	217.5	91.6	45.1	6.1	16.1	-26.1
cash-flows.row.effect-of-forex-changes-on-cash	3.3	4.3	-1	-3.8	-4	-0.6	-4.1	10.8	-0.7	-0.3	-1.3	0.1	0.6	-1.3	-0.7	-0.1	0	0	0	0	0	0	0	0.5	1.2	-4.7	-2.6
cash-flows.row.net-change-in-cash	-369.76	11.6	-381.4	-10.8	-65.8	62.1	55.6	34.9	228	-72.8	494.5	273.3	-0.7	35.6	124.1	3.4	-71.9	205.2	-273.9	248.1	-227	317.2	-60.6	-171	289.9	-102.8	180.5
cash-flows.row.cash-at-end-of-period	4719.19	1094.9	1083.3	1464.7	1475.5	1541.3	1479.2	1423.6	1388.7	1160.7	1233.6	739.1	465.8	466.5	430.9	306.8	303.3	375.2	170	444	195.8	422.9	105.7	120.9	292	2.1	104.9
cash-flows.row.cash-at-beginning-of-period	5088.95	1083.3	1464.7	1475.5	1541.3	1479.2	1423.6	1388.7	1160.7	1233.6	739.1	465.8	466.5	430.9	306.8	303.3	375.2	170	444	195.8	422.9	105.7	166.3	292	2.1	104.9	-75.6
cash-flows.row.operating-cash-flow	433.16	209.7	211.1	159.9	97.5	264.1	189.7	290.4	404.1	375.5	552.6	464.1	171.7	8.8	79	5.5	-48.4	120.8	-15.7	47.6	118.7	84.9	-51.7	28.3	259.4	-159.8	225.1
cash-flows.row.capital-expenditure	-5.55	-2.3	-18.8	-32.4	-20.5	-28.3	-17.5	-38.9	-5.2	-42.4	-48.5	-50.1	-56.3	-51.6	-20.4	0	-9.6	-6.9	-2.1	-11.3	-4	-28.3	-25	-42.2	-28.6	-40.2	-17.9
cash-flows.row.free-cash-flow	427.62	207.4	192.3	127.5	77	235.8	172.3	251.5	398.9	333.1	504.1	414	115.4	-42.9	58.5	5.5	-58	113.9	-17.8	36.3	114.7	56.6	-76.6	-13.9	230.8	-200	207.2

Resultatopgørelse række

Playmates Holdings Limiteds omsætning oplevede en ændring på -0.164% sammenlignet med den foregående periode. Bruttofortjenesten for PYHOF rapporteres til at være 784.08. Virksomhedens driftsomkostninger er 464.3 og viser en ændring på 76.182% fra sidste år. Udgifterne til afskrivninger er 13.02, hvilket er en ændring på -0.022% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være 464.3, hvilket viser en 76.182% 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 -14.605% vækst i forhold til året før. Driftsindtægterne er 319.78, som viser en ændring på -3.506% sammenlignet med året før. Ændringen i nettoindkomsten er -1.049%. Nettoindkomsten for det sidste år var 10.34.

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	1991.22	1271.6	719.6	860.8	536.3	622.6	733.6	1009.3	1250.7	1791.2	2397.5	1880.8	490.4	163.1	263.7	740.6	801.7	996	1171.9	1310.3	1312.3	977.8	485.3	514.6	971	1081.8	884
income-statement-row.row.cost-of-revenue	769.08	487.5	281.6	336.9	165.6	196	244.7	367.2	418	616.6	845.8	637.6	168	52	103.8	359.4	450.7	519.9	586.8	637.3	584	425.3	238	276	508.8	553.4	410.5
income-statement-row.row.gross-profit	1222.14	784.1	438.1	523.9	370.7	426.5	488.8	642	832.7	1174.6	1551.7	1243.2	322.4	111.1	159.9	381.2	351	476.2	585	673	728.2	552.5	247.2	238.6	462.2	528.4	473.5
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	49.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	285.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	438.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0.2	0.7	-0.4	22.6	9	46.7	5	-2	-0.2	-24.1	17.7	1.6	1.5	0.2	-3.7	12.5	15.9	13.1	26.4	-3	7.4	-10.7	5.3	155.3	0	0.7
income-statement-row.row.operating-expenses	721.33	464.3	263.5	300	223.2	262.8	306	378.1	471.3	613.6	760.1	572	211.5	146.7	-139.8	79.9	442.5	504.4	555.1	500.6	469.6	423.8	234.3	335.9	499	504.6	504.8
income-statement-row.row.cost-and-expenses	1490.41	951.8	545.1	636.9	388.9	458.8	550.7	745.3	889.3	1230.2	1606	1209.6	379.5	198.7	-36	439.4	893.2	1024.3	1141.9	1137.9	1053.6	849.2	472.3	611.9	1007.8	1058	915.3
income-statement-row.row.interest-income	47.31	36.1	11.2	0.8	6.4	20.4	15.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	37.85	17.9	15.3	11.8	16.1	21.6	17.2	12.3	10.5	10.1	8.8	9.5	9.9	8.5	0	9.3	11.3	10.4	7.3	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	438.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-508.17	-150.3	-49.3	-14.2	0.8	5.1	44.9	-2.7	-12.6	-16.8	-49	-1.3	-17.7	-10.2	-9.1	-13	-411.7	385.3	292.1	26.4	-3	7.4	-10.7	5.3	155.3	15.8	0.7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0.2	0.7	-0.4	22.6	9	46.7	5	-2	-0.2	-24.1	17.7	1.6	1.5	0.2	-3.7	12.5	15.9	13.1	26.4	-3	7.4	-10.7	5.3	155.3	0	0.7
income-statement-row.row.total-operating-expenses	-508.17	-150.3	-49.3	-14.2	0.8	5.1	44.9	-2.7	-12.6	-16.8	-49	-1.3	-17.7	-10.2	-9.1	-13	-411.7	385.3	292.1	26.4	-3	7.4	-10.7	5.3	155.3	15.8	0.7
income-statement-row.row.interest-expense	37.85	17.9	15.3	11.8	16.1	21.6	17.2	12.3	10.5	10.1	8.8	9.5	9.9	8.5	0	9.3	11.3	10.4	7.3	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	26.32	13	13.3	14.8	15.1	19.5	17.9	18.6	13.2	13.8	12.8	11.4	9	10.1	11.2	-3.7	8.2	8.2	7.6	5	5.5	30	30.1	35.6	12.9	28.8	23.1
income-statement-row.row.ebitda-caps	527.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	500.81	319.8	-127.6	9.4	-482.6	441.7	507.7	374.9	55.8	718.9	1231.9	1434.6	1213.4	705.4	299.7	301.3	-209.2	282.4	268.4	172.4	258.6	79.3	12.9	-97.3	-36.8	23.8	-31.3
income-statement-row.row.income-before-tax	-7.36	169.5	-176.9	-4.8	-481.8	446.8	552.6	372.1	43.2	702.1	1182.9	1433.4	1195.7	695.2	290.6	288.3	-514.6	346.6	314.7	198.8	255.6	86.8	2.2	-92	118.5	39.6	-30.5
income-statement-row.row.income-tax-expense	80.26	49.1	31.1	21.8	40.7	49.4	32	61.9	95.7	147.8	169.1	26.3	6.3	7.2	63	88	27.5	30.3	54.4	2.8	-4.8	15.1	1	-5.2	4.4	33.6	-12.8
income-statement-row.row.net-income	-202.44	10.3	-212.8	-49.4	-507.6	416.7	520.6	282.2	-110.1	413.7	757.7	1177.7	1170.1	732.5	275	239.4	-454.8	315.9	260.4	196	260.4	71.6	1.3	-86.8	114	6	-17.8