Lushang Health Industry Development Co.,Ltd.

Sümbol: 600223.SS

SHH

9.5

CNY

Turuhind täna

38.3354
P/E suhe
0.0000
PEG suhe
9.66B
MRK Cap
0.00%
DIV tootlus

Lushang Health Industry Development Co.,Ltd. (600223-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Lushang Health Industry Development Co.,Ltd. (600223.SS) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Lushang Health Industry Development Co.,Ltd. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	1733.6	4318	5138.5	5073.9	3634.6	3830	2555.8	4240.4	2029.3	2191.7	3885.6	2385.9	1251.6	1482.8	831.4	822.7	38.3	33.4	332.1	353.5	786.9	566.9	416.1	268	730.2	14.1	9.2	0.6
balance-sheet.row.short-term-investments	0	-7.1	-36.6	-44.2	-49.3	3	14.8	0	0	0	0	0	0	0	0	0.1	0.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	3670.5	3550.7	3531.3	5991	5029.9	5449.8	6085.9	4041.8	3235.2	2770.3	2572	1750.3	1887.3	2815.4	1406.6	327.4	268.9	174.5	722.9	647.4	556	209.6	132.9	84.5	33.1	101.2	42.3	58.6
balance-sheet.row.inventory	525.4	46047	48203.8	46664.9	44438.4	36703.5	32855.9	32559.3	27842.1	25570.1	20442.4	16911.7	14510.2	6873	4941	3631.8	198.7	273.4	270.1	337.9	338.9	169.6	172.6	166.4	115.2	78	71.8	39.6
balance-sheet.row.other-current-assets	54.9	1713	1796.5	1386.9	1290.3	1403.9	1096.5	860.7	868.7	-439.3	-389.2	-256	-138	-124.4	-24.2	-69.4	-8.4	-5.3	-132.6	0.2	4.1	0.1	6.2	28.2	123.8	-24.5	-10.8	-11.8
balance-sheet.row.total-current-assets	5984.4	55628.7	58670.1	59116.8	54393.3	47387.1	42594	41702.1	33975.3	30092.8	26510.8	20792	17511.1	11046.8	7154.8	4712.5	497.5	476	1192.4	1338.9	1685.9	946.2	727.7	547.1	1002.2	168.7	112.5	87
balance-sheet.row.property-plant-equipment-net	1215.3	1382.4	1345.1	1201.2	864	854.5	412.8	450.4	453.1	471.7	573.4	589.4	25.8	9.5	8.4	40.2	3127	3346	3089.7	2769.1	2263.3	1925.7	1771.2	1590.5	769.3	718.5	239.6	241.9
balance-sheet.row.goodwill	153.7	155.6	160.3	164.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	182.2	225.5	222.7	217.7	178.4	180.7	58.2	61.6	64	59.7	68.8	70.4	2.4	2.6	0	0	289.2	297.6	189.1	28.3	29.7	30.2	31.4	32.5	0.1	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	336	381.1	383	382	178.4	180.7	58.2	61.6	64	59.7	68.8	70.4	2.4	2.6	0	0	289.2	297.6	189.1	28.3	29.7	30.2	31.4	32.5	0.1	0	0	0
balance-sheet.row.long-term-investments	238.1	934	910.7	677.7	496	260.6	184.3	0	0	0	0	0	0	0	0	13.1	58.6	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	23.7	105	101.2	105.4	82.5	114.1	91.1	112.3	114.5	107	82.6	50.7	53.3	44.9	38.7	32.8	31.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	20.4	42.5	5.3	15.5	5.2	81.3	54.5	199	154	86.4	63.3	56	41.8	34.1	34	6.9	-71.2	103.9	118.5	62.8	15.1	0	0.7	0	0	0	114.7	95.1
balance-sheet.row.total-non-current-assets	1833.4	2845.1	2745.3	2381.8	1626.2	1491.2	800.9	823.2	785.6	724.8	788.1	766.5	123.3	91	81.1	92.9	3434.9	3747.5	3397.3	2860.3	2308.1	1955.8	1803.3	1622.9	769.4	718.5	354.3	337
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
balance-sheet.row.total-assets	7817.8	58473.8	61415.5	61498.6	56019.4	48878.3	43394.9	42525.4	34760.9	30817.6	27298.9	21558.5	17634.4	11137.8	7235.8	4805.4	3932.3	4223.6	4589.7	4199.2	3994	2902.1	2531.1	2170	1771.7	887.2	466.9	424
balance-sheet.row.account-payables	448	9266.4	8693.8	8387.7	6265.7	5902	4747.6	4706.1	4509.6	4503.6	3104.1	2980.2	1957.9	784	666.6	340.1	105.7	177.1	848.1	1010.5	802.9	216.4	219.6	100.4	50.5	53.4	38.1	43.9
balance-sheet.row.short-term-debt	1505	5498	5528.6	7040.8	6894.3	3719	4014.4	1508.6	2748.3	1687.1	1428.6	1136.2	1487.8	871.1	722	590	2877.1	2762.4	1801.1	829.3	753.1	512.8	355.1	70.3	41.6	17.6	12.6	10
balance-sheet.row.tax-payables	9.5	846.4	769	689.4	665.3	562.5	393.6	341.3	292.1	-484.9	-224	-61.9	-173.8	137.7	232.6	103.1	-63.1	-35.5	-7.7	-22.8	8.8	3.9	5.1	15.6	5.2	4.6	-2	44.8
balance-sheet.row.long-term-debt-total	664.1	2236.6	3758.5	4427.4	3780.1	5885.7	6098	10283.6	4451.5	3408.8	2340	1322.5	1672.9	1101.1	1257.2	1278	111.4	178.8	120	418.6	418.6	83	4.2	22.8	27.4	26	0	0
Deferred Revenue Non Current	55.2	55.6	59.2	53.5	63.5	82.9	87.5	-10283.6	-4401.5	-3258.8	-2040	-1022.5	-1372.9	300	-957.2	-1278	-1172.6	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	340.4	17973.2	727.6	594.8	16400.9	29837.1	12176.9	9254	7392.5	7123.2	6997.2	5531.4	4488	3374.3	1866.2	300.1	68.1	77.1	60.4	61	71	28.1	28	36.3	16.3	10	7.9	2.6
balance-sheet.row.total-non-current-liabilities	680.8	2300.8	3822.9	4495.4	3843.7	5969	6099.2	10284.9	4502.7	3560.1	2641.7	1624.3	1975	1423.1	1561.1	1281.9	111.4	178.8	120	418.6	418.6	83	4.2	22.8	27.4	26	0	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
balance-sheet.row.capital-lease-obligations	13	21.4	7.7	4.4	0.1	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	3082.5	52906.9	54915.7	54981.2	51323.8	45989.5	40774.3	39976	32350.1	28565.3	25274.6	19827	16231.1	9987.3	6542.9	4347.1	3250.4	3321	2865.8	2340.4	2093.4	1139.7	723.1	511.9	168.7	149.1	103.4	107
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
balance-sheet.row.common-stock	1016.6	1016.6	1009.2	1009.2	1001	1001	1001	1001	1001	1001	1001	1001	1001	1001	1001	1001	536.3	536.3	536.3	536.3	536.3	536.3	536.3	536.3	412.5	302.5	180	180
balance-sheet.row.retained-earnings	2137	1894.3	2013.9	1977.7	1504.5	1225.8	933.1	827.7	735.3	622.9	406	142	-104.6	-339.3	-780.3	-1213.2	-816.9	-669.5	3.4	124.5	187.7	110.2	291.5	174.1	334.3	234.9	59.9	23.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	236.7	176	174.8	134.9	102.9	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	624.5	629.8	1529.3	958.3	133.8	210.4	397.5	397.5	399.9	399.9	419.3	419.3	419.3	419.3	419.3	594.7	839.3	942.9	942.8	942.8	939.7	914.3	898.9	878.2	856.2	200.8	123.6	113.2
balance-sheet.row.total-stockholders-equity	4014.8	3716.7	4727.1	4080.1	2742.1	2437.2	2331.5	2226.2	2136.2	2023.7	1826.3	1562.3	1315.7	1081	640	382.4	558.6	809.6	1482.4	1603.5	1663.7	1560.7	1726.6	1588.6	1603	738.1	363.5	317.1
balance-sheet.row.total-liabilities-and-stockholders-equity	7817.8	58473.8	61415.5	61498.6	56019.4	48878.3	43394.9	42525.4	34760.9	30817.6	27298.9	21558.5	17634.4	11137.8	7235.8	4805.4	3932.3	4223.6	4589.7	4199.2	3994	2902.1	2531.1	2170	1771.7	887.2	466.9	424
balance-sheet.row.minority-interest	665.4	1850.2	1772.7	2437.4	1953.5	451.7	289.1	323.2	274.6	228.6	198	169.3	87.6	69.5	52.9	75.9	123.3	92.9	241.4	255.3	236.9	201.6	81.3	69.5	0	0	0	0
balance-sheet.row.total-equity	4680.1	5566.9	6499.8	6517.4	4695.6	2888.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	238.1	927	874.1	633.5	446.6	263.6	199.1	196.8	148.3	76.1	52.6	49.1	39.8	25.8	24.7	13.1	58.7	103.6	116.8	61.2	15.1	0	0	0	0	0	114.7	95.1
balance-sheet.row.total-debt	2182.1	7734.6	9287.1	11468.3	10674.3	9604.7	10112.4	11792.2	7199.7	5095.9	3768.6	2458.7	3160.7	1972.1	1979.2	1868	2988.5	2941.2	1921.1	1247.8	1171.7	595.8	359.2	93.1	68.9	43.6	12.6	10
balance-sheet.row.net-debt	448.5	3416.7	4148.6	6394.3	7039.7	5777.7	7556.7	7551.8	5170.4	2904.2	-117	72.8	1909.2	489.3	1147.8	1045.3	2950.2	2907.8	1589.1	894.3	384.8	28.9	-56.8	-174.9	-661.2	29.5	3.4	9.4

Rahavoogude aruanne

Lushang Health Industry Development Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	303.4	65.1	393.8	638.9	394.1	234.9	116	117.6	141	244	365.7	326.3	230.4	442.6	440	-313.8	10.1	-821.5	-142.3	19.2	116.4	105.3	147.8	153.4	135.9	60.3
cash-flows.row.depreciation-and-amortization	157.8	121.6	94	86	64.2	66.9	31.1	31	29.3	33.3	32.8	15.2	6	4.6	4.7	245.8	249.6	243.4	211.8	176.5	159.3	120.6	115.7	63.7	51.8	18.8
cash-flows.row.deferred-income-tax	-11.4	-0.5	2.5	-24.2	30.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-280.9	1	-2.5	24.2	-30.4	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	34.6	184.2	6139.1	3759.7	-3715.2	1747.2	1373.8	-2616.8	-1985.4	-2655.2	-1534.2	-253.9	-3828.5	-1939.6	-387.1	-652.6	-18.6	-55.1	-28.7	56.2	1	-81.3	60	-59.7	-127.1	-15.6
cash-flows.row.account-receivables	1861.3	523.1	2031.8	-1284.7	411	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	-598.9	1899.2	344.7	108.9	-6772.3	-2886.1	-293.9	-4717.2	-2285.1	-5045	-3530.7	-2446.2	-7211.2	-1751.3	-814.3	-224	72.6	26.7	110.2	1.1	63.6	3	-1.2	-58.7	-37.2	-1.9
cash-flows.row.account-payables	-1227.9	-2237.6	3760.1	4959.7	2615.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-0.5	2.5	-24.2	30.4	4633.3	1667.7	2100.3	299.7	2389.9	1996.5	2192.3	3382.7	-188.3	427.1	-428.6	-91.2	-81.9	-139	55	-62.6	-84.2	61.1	-1	-89.9	-13.7
cash-flows.row.other-non-cash-items	333.4	626.7	221.3	-36.6	-50.3	46.3	34.2	0.2	17.7	14.7	47.9	15.9	-41.7	27.7	-9.1	211.2	-168.8	608.1	171.9	85.7	63.4	20.6	8.2	9	-1	-21
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	-211.4	-166.1	-281.5	-157.1	-60.2	-33.7	-23	-25.4	-14.9	-5.1	-14.2	-192.6	-20.7	-7.3	-3.4	-54.9	-47	-30.4	-323.4	-492.9	-363.6	-268.7	-278.4	-703.3	-101.4	-7.7
cash-flows.row.acquisitions-net	2642.7	0	33	-235.4	3.5	0	0	25.4	0	0	0	0	0	0	-182.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-1.6	-92.9	-125.1	-57.7	-118	-77	0	-25.8	-5.3	-23.2	0	0	0	0	3.7	0	-33	-132.7	-198.1	-159.6	-101.1	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	48	132.7	89	84.3	43.7	62.1	53	5.2	0	0	0	0	0	0	0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	131.2	127.6	-167.2	461.2	679.1	47.6	-52.2	-25.4	0.2	0.2	0	0.1	1.5	1.7	-3.4	-5.8	36.5	35.7	0	0	0.5	0	0	56.5	0	-36.2
cash-flows.row.net-cash-used-for-investing-activites	2608.8	1.2	-451.8	95.2	548	-1	-22.2	-45.8	-20	-28.1	-14.2	-192.5	-19.2	-5.6	-186	-60.7	-43.5	-127.4	-521.5	-652.5	-464.1	-268.7	-278.4	-646.8	-101.4	-43.9
cash-flows.row.debt-repayment	-1672.4	-6040.2	-7765.4	-8208.4	-7200.4	-5966	-4539.7	-3766.9	-1944.8	-1577.7	-1765.1	-1777.3	-1118	-1213.2	-1222.8	-227	-441.6	-1626.2	-1117.5	-887.3	-721.2	-436.8	-100.3	-6	0	0
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	-488	-1175.1	-2015.4	-2266.6	-1731.4	-738.3	-635.5	-630.6	-437.1	-363.7	-737.6	-540.5	-426	-188.9	-189.3	-144.3	-7.8	-86.7	-121.3	-166.6	-321.6	-26.4	-178	0	-2.7	-1.8
cash-flows.row.other-financing-activites	-935.3	5597.5	2991.5	6924.1	11475.7	4834.5	1663.3	8761	4079.2	2875.7	5523.5	2578.5	4992.9	3434.7	1450.1	1296	416.7	1884.8	1476.8	837.7	1226	717.6	373	24.7	760.6	8.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-3095.7	-1617.8	-6789.2	-3550.8	2543.9	-1869.7	-3511.9	4363.5	1697.2	934.4	3020.9	260.7	3448.8	2032.6	38	924.7	-32.7	172	237.9	-216.2	183.2	254.4	94.7	18.7	757.8	6.3
cash-flows.row.effect-of-forex-changes-on-cash	-1	9.8	-0.4	-1.5	0.1	-0.4	0	0	0	0	0	0	0	0	0	0	9.2	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-2584.4	-608.6	-393.2	990.9	-215.2	224.2	-1978.9	1849.6	-120.3	-1456.9	1918.8	171.7	-204.3	562.2	-99.6	354.7	4.9	19.4	-71	-531.1	59.2	150.9	148.1	-461.7	716.1	4.8
cash-flows.row.cash-at-end-of-period	1733.6	1638.2	2246.8	2640.1	1649.2	1864.4	1472.6	3451.5	1601.9	1722.2	3179.1	1260.2	1088.5	1292.8	730.5	818.7	38.3	33.4	14	85	616.1	566.9	416.1	268	730.2	14.1
cash-flows.row.cash-at-beginning-of-period	4318	2246.8	2640.1	1649.2	1864.4	1640.2	3451.5	1601.9	1722.2	3179.1	1260.2	1088.5	1292.8	730.5	830.2	464	33.4	14	85	616.1	556.9	416.1	268	729.7	14.1	9.2
cash-flows.row.operating-cash-flow	536.8	998.1	6848.2	4448	-3307.2	2095.3	1555.1	-2468.1	-1797.5	-2363.1	-1087.9	103.6	-3633.9	-1464.8	48.4	-509.3	72.2	-25.2	212.6	337.7	340.1	165.2	331.7	166.4	59.7	42.4
cash-flows.row.capital-expenditure	-211.4	-166.1	-281.5	-157.1	-60.2	-33.7	-23	-25.4	-14.9	-5.1	-14.2	-192.6	-20.7	-7.3	-3.4	-54.9	-47	-30.4	-323.4	-492.9	-363.6	-268.7	-278.4	-703.3	-101.4	-7.7
cash-flows.row.free-cash-flow	325.5	832	6566.7	4291	-3367.4	2061.6	1532.1	-2493.5	-1812.4	-2368.2	-1102	-89	-3654.6	-1472.1	45	-564.2	25.2	-55.6	-110.8	-155.3	-23.5	-103.5	53.4	-536.9	-41.7	34.7

Kasumiaruande rida

Lushang Health Industry Development Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600223.SS brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	4542.3	12951.4	12363.3	13615.5	10289.2	8821.3	7548.8	7645.9	5864.4	5681.9	5293	3673.8	2381.7	3018.4	2500.1	2610.6	1297.2	1239.4	2170.3	2451.4	2119.5	1132.5	1002.7	762	569.3	277.5	214.2	139.2
income-statement-row.row.cost-of-revenue	2503.9	9759.2	9187.2	10847.1	8121.6	7033.6	6469.6	6529	4695.4	4412.1	3799.6	2574.2	1734.8	1996.4	1596.5	2221.3	1350.8	1404.1	2087.4	2279.8	1882.9	954.1	828.1	562.1	395.7	221.7	170.9	116.1
income-statement-row.row.gross-profit	2038.4	3192.3	3176	2768.4	2167.6	1787.7	1079.2	1116.9	1169	1269.8	1493.4	1099.6	646.9	1022	903.7	389.4	-53.5	-164.7	82.9	171.6	236.6	178.4	174.7	199.8	173.6	55.8	43.3	23.1
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
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	-5.4	770	832.1	962	840	-13.3	-46.9	8.1	-18.8	-14.8	4.1	-8.8	-6.7	-23.3	-2.4	-5.6	411.7	-303.3	16.3	15.1	8.9	11.2	14.9	20.4	12	0.5	1.1	0
income-statement-row.row.operating-expenses	1812.8	2310.7	2312.2	1969.8	1687.9	1292	751.6	904.3	885.3	882.8	923	606.2	374.6	386.2	327.9	311.6	98.6	197.9	118.2	84.2	58.4	49.2	31.3	25.2	22.6	9.6	7.5	5.8
income-statement-row.row.cost-and-expenses	4316.7	12069.8	11499.4	12816.9	9809.5	8325.7	7221.2	7433.3	5580.8	5294.9	4722.6	3180.4	2109.3	2382.6	1924.4	2532.9	1449.4	1602	2205.6	2364	1941.3	1003.4	859.3	587.4	418.4	231.3	178.4	121.9
income-statement-row.row.interest-income	45	-47.4	38.2	36.3	37.3	22.5	12.8	18.5	7.6	11	10.3	4.2	3.8	4.8	0	1.6	0.1	6.8	8.9	6.8	4.6	3.5	2.3	0.8	0	0	0	0
income-statement-row.row.interest-expense	103.3	401	112.3	91.2	80.4	72.9	33.4	48.6	75.1	27.9	5.2	4.1	0	8.2	0.9	285.5	268.5	158.3	118.4	77.8	53.5	19.7	11.2	5.5	2	2	2	0.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	115.4	-735.4	-409	-21.9	-5.2	-37.8	-74.9	19	-28.7	-17.1	-23	-18.2	37.2	-46.9	10.1	-282.3	162.7	-474.8	-118.6	-76.1	-55.7	-16.4	-8.5	5	14.1	20.2	17.6	13.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.4	770	832.1	962	840	-13.3	-46.9	8.1	-18.8	-14.8	4.1	-8.8	-6.7	-23.3	-2.4	-5.6	411.7	-303.3	16.3	15.1	8.9	11.2	14.9	20.4	12	0.5	1.1	0
income-statement-row.row.total-operating-expenses	115.4	-735.4	-409	-21.9	-5.2	-37.8	-74.9	19	-28.7	-17.1	-23	-18.2	37.2	-46.9	10.1	-282.3	162.7	-474.8	-118.6	-76.1	-55.7	-16.4	-8.5	5	14.1	20.2	17.6	13.6
income-statement-row.row.interest-expense	103.3	401	112.3	91.2	80.4	72.9	33.4	48.6	75.1	27.9	5.2	4.1	0	8.2	0.9	285.5	268.5	158.3	118.4	77.8	53.5	19.7	11.2	5.5	2	2	2	0.4
income-statement-row.row.depreciation-and-amortization	157.8	121.6	94	230.3	161.5	66.9	31.1	31	29.3	33.3	32.8	15.2	6	4.6	4.7	245.8	249.6	243.4	211.8	176.5	159.3	120.6	115.7	63.7	51.8	18.8	-18.7	-13.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	225.6	996.5	1052.7	875.4	574.2	471.1	299.5	223.6	273.7	384.6	543.4	484.1	316.3	612.1	588.2	-198.9	-401.2	-502.2	-147.1	26.2	133.1	122.4	148.6	175.6	144.8	67	54.5	30.8
income-statement-row.row.income-before-tax	341	261.1	643.7	853.5	569	457.8	252.6	231.7	254.9	369.9	547.4	475.2	309.6	588.9	585.8	-204.5	10.5	-821.5	-142.3	26.3	132.3	123.2	149.2	187.8	160.9	67	54.5	30.8
income-statement-row.row.income-tax-expense	46.8	196	249.9	214.6	174.8	222.9	136.7	114.1	113.9	125.8	181.7	148.9	79.2	146.3	145.8	109.2	0.4	-465	-21.4	7.1	15.9	17.9	1.4	34.4	25	6.7	8.1	4.3
income-statement-row.row.net-income	303.4	65.1	361.9	638.7	344.5	162.1	105.4	92.4	112.5	206.4	264	246.6	234.6	441	439.4	-297.4	22.8	-672.9	-121.1	21.5	101.2	102.2	139.7	147	135.9	60.3	46.4	26.6