Besttone Holding Co.,Ltd

Sümbol: 600640.SS

SHH

13.54

CNY

Turuhind täna

-707.1493
P/E suhe
16.2644
PEG suhe
10.77B
MRK Cap
0.00%
DIV tootlus

Besttone Holding Co.,Ltd (600640-SS) Finantsaruanded

Q: Mis on Besttone Holding Co.,Ltd (600640.SS) koguvara?

Besttone Holding Co.,Ltd (600640.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Besttone Holding Co.,Ltd (600640.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 Besttone Holding 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	1994	1992
balance-sheet.row.cash-and-short-term-investments	1801.1	1039.9	1542.3	1566.8	3409.6	3843.7	3362.9	2256.1	2066.5	963.2	1864.2	1718.1	820.4	806.2	860.7	743.7	817.3	733.3	631.8	497.4	873.8	423.3	709.5	746.2	456.7	140.7	227	203.6	99.5	222.1	308.2	110.5
balance-sheet.row.short-term-investments	453.1	91.2	136.2	-432.9	1700.5	17.3	0	0	0	0	0	0	41.5	0	0	0.3	20	66.8	83	126	161.6	173.2	203.6	331.5	170	0	0	1.3	1.3	16.6	16.5	20
balance-sheet.row.net-receivables	748.6	760	976	1322.3	1167.1	1373.8	1653.1	472.9	473.7	528.5	412.3	445.1	15.2	16.7	54.4	53.6	76.5	119.4	70.1	70.8	203.4	155.4	43.4	3.3	13.1	25.5	64	31.2	34.7	0.5	11.2	89.4
balance-sheet.row.inventory	10.6	11	14.6	17	14.9	19	27.4	33	20.2	39.8	18.1	20.1	8.7	10.1	51	40.7	71.9	24	84.2	153.1	48.9	168.2	36.3	48.2	75.5	100.7	106.9	109.2	153.4	266.4	116	23.3
balance-sheet.row.other-current-assets	52.2	1224.5	530.6	877.9	545.3	31.4	29.7	4.8	12.7	1012.5	11.6	11.8	-1.2	-1.7	-2.3	-5.2	-7.7	-48.9	-13.2	-3	-4	-4.8	-17.6	24.2	264	26.5	221	236.2	200.8	91.5	93.6	0
balance-sheet.row.total-current-assets	2612.5	3035.4	3063.4	3784	5136.9	5267.9	5073.1	2766.8	2573	2544.1	2306.2	2195.1	843.2	831.3	963.8	832.8	958	827.7	772.9	718.3	1122.1	742.1	771.7	821.9	809.4	293.4	618.9	580.2	488.3	580.4	528.9	223.2
balance-sheet.row.property-plant-equipment-net	544.3	633.4	695.3	787.8	824	836.7	830.2	658.4	719.7	809.6	1085	1135.5	158.5	174.4	186.7	214.1	240.6	303.1	318.5	334.3	385.7	396.3	369.9	411.3	449.1	480.7	431.5	357.4	326.2	195.2	99.7	33.2
balance-sheet.row.goodwill	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	2	0.1	0.1	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	165	178.7	211.3	286.4	317.6	200.7	187.7	125.9	132.7	116.1	114.8	110.2	0.1	0.3	0.6	0.7	0.8	1.1	1.6	3.8	6.1	5.3	1.4	1.6	24.3	24.2	22.4	16.5	12.2	0	4.2	0
balance-sheet.row.goodwill-and-intangible-assets	165.1	178.8	211.4	286.5	317.7	200.8	187.8	126	134.7	116.2	114.9	110.3	0.1	0.3	0.6	0.7	0.8	1.1	1.6	3.8	6.1	5.3	1.4	1.6	24.3	24.2	22.4	16.5	12.2	0	4.2	0
balance-sheet.row.long-term-investments	1979	1125.6	1543.8	558	410.2	0	0	0	0	0	0	0	0.1	0	0	54.1	56.3	-43.8	-12.8	-31.6	-45.2	-63.8	-77.2	-212	-62.2	0	0	23.2	23.2	12	-6.5	0
balance-sheet.row.tax-assets	32.3	68.5	66.1	70.3	36.5	24	28.5	13.9	11.1	8.9	9.4	9	17	17.1	16.3	21.2	22.7	0	0	133.7	0	0	0	219.7	71.2	0	0	1.3	1.3	0	16.5	0
balance-sheet.row.other-non-current-assets	97.1	440.1	409.2	1128.3	97.4	363.5	388.3	252.7	250.1	254.1	85.1	82.8	51.7	53.7	54.9	4.2	24.1	71.3	90	-0.4	169.6	178.5	210.1	117.6	117	614.3	333.8	71.3	54.9	54.1	9.2	13.5
balance-sheet.row.total-non-current-assets	2817.9	2446.3	2925.8	2830.9	1685.8	1425	1434.8	1051	1115.6	1188.8	1294.4	1337.6	227.4	245.5	258.4	294.3	344.5	331.7	397.3	439.7	516.2	516.4	504.1	538.2	599.4	1119.1	787.7	469.8	417.8	261.3	123	46.7
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	486.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	5430.3	5481.7	5989.2	6614.9	6822.8	6692.9	6507.9	3817.8	3688.6	3732.9	3600.6	3532.8	1557.1	1076.8	1222.2	1127.1	1302.6	1159.4	1170.2	1158	1638.4	1258.5	1275.9	1360.1	1408.8	1412.5	1406.6	1049.9	906.2	841.7	651.9	269.9
balance-sheet.row.account-payables	610.2	671.6	790.4	987.6	843.3	985.7	1147.4	442.2	295	251.9	224.7	254.8	19.6	22.7	137.3	21.1	24.2	16.8	47.1	13.2	392.4	19.7	6.4	6.2	5.2	14.2	5.9	13.5	12.2	99.1	4.7	0
balance-sheet.row.short-term-debt	6.8	50.6	6.9	207.9	266.8	4.3	4.2	0.2	0.3	0.3	0.2	0.2	0	0	0	0	0	0	0	2.9	2.9	2.9	3.2	2.6	0.3	0.3	0.3	10	50	50	34.2	0
balance-sheet.row.tax-payables	12	32.5	26	25.2	83.9	80.4	80.6	36.9	41.2	36.5	32.1	25.1	5.1	3.7	2.4	1.2	-2.3	7.1	-1.4	-0.8	20.4	0.5	-4.3	-5.5	-2.6	-4.3	-6.1	-0.4	-3.6	8	3.7	1.7
balance-sheet.row.long-term-debt-total	10.6	18.8	15.4	20.5	30.9	0.1	0	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.7	2.3	1.2	0	0	0	17.4	0.5
Deferred Revenue Non Current	16.1	15	19.4	22	25.4	15.7	17.2	3	1.5	1.8	2.5	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	215.7	184.9	21.1	23.2	24.9	634.2	229.9	129.1	152.4	208.2	251.4	239.4	25.8	32.1	48.4	59.4	67.9	59.7	41.5	11	22.1	47.6	72.7	96.5	108.7	115.7	125.4	140	136.4	7.5	44.6	45.8
balance-sheet.row.total-non-current-liabilities	10.6	33.8	35	63.2	238.1	16.8	18	3.7	2.6	3.3	3	2.2	0.9	0	0	6.4	15	2.6	2.6	2.7	2.7	2.6	1.4	-41.1	-9.6	-7.2	-2.1	3	3.5	31.1	17.4	0.5
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	-0.9	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	10.6	18.8	15.4	20.5	30.9	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	0
balance-sheet.row.total-liab	969.2	1047.2	1352	1623	1777.5	1721.4	1673.5	743.6	618	695.8	645.7	653.1	45.4	54.7	185.7	86.9	107	79.2	91.2	81.5	498	130	154.8	144.5	214.4	253.6	297.1	289.5	281.4	208.3	134.3	46.3
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	795.7	795.7	795.7	795.7	795.7	795.7	795.7	535.4	535.4	535.4	535.4	535.4	401.4	401.4	401.4	401.4	401.4	401.4	401.4	401.4	401.4	364.9	364.9	364.9	364.9	364.9	364.9	306.2	196.3	196.3	109	70
balance-sheet.row.retained-earnings	454.6	449.4	649	1013.5	1102.7	1051	886.7	427.8	423.9	406.2	347.5	228.7	-81.2	-84.4	-69.9	-73.5	65.3	-33.9	-36.7	-42.4	35.2	16.2	10	26.1	19.2	3.1	7.3	7.1	11.8	142.7	109.1	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	344.8	347.2	343.8	337.1	280.5	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	2361	2361	2361	2361	2361	2630.2	2623.5	1587.5	1587.5	1585.6	1581.2	1618.8	705	705	705	712.3	728.8	712.8	714.3	716.8	704.7	748	746.4	818.6	800.2	776.3	724.1	440.5	408.5	279.1	291.8	153.6
balance-sheet.row.total-stockholders-equity	3956	3953.2	4149.5	4507.2	4539.9	4476.9	4305.9	2550.6	2546.7	2527.2	2464.1	2382.9	1025.2	1022	1036.5	1040.2	1195.5	1080.2	1079	1075.8	1141.2	1129.1	1121.3	1209.6	1184.3	1144.3	1096.3	753.8	616.6	618	510	223.6
balance-sheet.row.total-liabilities-and-stockholders-equity	5430.3	5481.7	5989.2	6614.9	6822.8	6692.9	6507.9	3817.8	3688.6	3732.9	3600.6	3532.8	1557.1	1076.8	1222.2	1127.1	1302.6	1159.4	1170.2	1158	1638.4	1258.5	1275.9	1360.1	1408.8	1412.5	1406.6	1049.9	906.2	841.7	651.9	269.9
balance-sheet.row.minority-interest	489	481.4	487.7	484.6	505.4	494.5	528.5	523.6	524	509.8	490.8	496.7	486.5	0	0	0	0	0	0	0.8	-0.8	-0.6	-0.3	6	10	14.6	13.2	6.6	8.2	15.4	7.6	0
balance-sheet.row.total-equity	4445	4434.6	4637.2	4991.9	5045.3	4971.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2432.1	1216.8	1680	125.1	17.6	17.3	12.1	2.3	2.3	0	41.6	41.6	41.6	41.6	41.6	54.3	76.4	23	70.2	94.4	116.3	109.5	126.4	119.5	107.8	113.5	24.5	24.5	24.5	28.6	10	20
balance-sheet.row.total-debt	17.4	69.4	22.3	228.4	297.7	4.3	4.2	0.2	0.3	0.3	0.2	0.2	0	0	0	0	0	0	0	2.9	2.9	2.9	3.2	2.6	0.3	2.6	0.3	10	50	50	34.2	0.5
balance-sheet.row.net-debt	-1330.6	-879.3	-1383.7	-1338.3	-3111.9	-3839.3	-3358.6	-2255.9	-2066.2	-963	-1863.9	-1717.9	-820.4	-806.2	-860.7	-743.5	-797.3	-666.4	-548.8	-368.5	-709.3	-247.1	-502.7	-412.1	-286.4	-138.1	-226.7	-192.3	-48.2	-155.4	-257.5	-90

Rahavoogude aruanne

Besttone Holding 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	-206.3	-354.4	14.5	157.6	275.2	270	20.7	54.5	94.8	90.4	155.7	3.2	-14.5	3.6	-78.6	68.2	2.8	2.9	-54.2	14.9	20.5	38.2	60.3	123.2	130.7
cash-flows.row.depreciation-and-amortization	144.9	170.3	179.5	191.3	150	154.7	98.1	102.9	98.8	97.8	98.6	18.2	19	31.7	36.4	41.9	39.3	44.2	57.3	57.2	52.2	48.7	66.1	70.9	82.8
cash-flows.row.deferred-income-tax	-2.5	4.2	-34.5	-12.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	3.6	-4.2	34.5	12.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-12	224.2	-185.8	-531.3	218.9	-531.4	74.4	-0.7	-92.5	21.7	-122.5	-7.2	58.9	-19.1	41.6	-29.6	65	90	-349.2	418.6	-275.5	-31.1	22.2	-5.5	15.8
cash-flows.row.account-receivables	292	492.6	-22.5	-564.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	2.9	2.1	-2.1	4.2	2.3	12.2	-12.8	19.7	-21.7	2	9.1	0.9	39.6	-7.9	31.2	-32.1	60.2	50.2	-97.1	108.3	-114.3	8.2	27.3	7.5	13.5
cash-flows.row.account-payables	-304.4	-274.7	-126.7	41.6	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	-2.5	4.2	-34.5	-12.2	216.6	-543.5	87.2	-20.4	-70.8	19.7	-131.6	-8.1	19.3	-11.2	10.4	2.4	4.8	39.8	-252.1	310.3	-161.1	-39.3	-5.1	-13	2.4
cash-flows.row.other-non-cash-items	39.2	33.6	-88.6	-14.2	28.1	43.5	4.7	-37.4	-50.1	-13.7	-15.8	-23.9	-5	-22.1	39.9	-172.1	-62.3	-21.8	29.2	-20.1	-1.1	-37.3	-73.1	-42.2	-56.9
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
cash-flows.row.investments-in-property-plant-an-equipment	-70.4	-90	-146.8	-194.5	-135.7	-116.8	-37.9	-41.6	-47.2	-70.8	-59.8	-2.5	-6.6	-13.8	-11.8	-8.3	-32	-30.8	-6.8	-52.5	-88.5	-39.3	-26.3	-17.9	-90.3
cash-flows.row.acquisitions-net	0.7	1.9	17.2	0.7	-2.3	-426.9	0.2	-1.9	1	73.4	-19.6	2.5	0.3	13.9	0.7	8.6	24.3	36.3	6.8	1.5	0.6	45.7	0.4	0.2	0.5
cash-flows.row.purchases-of-investments	-651.3	-352	-1522.5	-1517	-2446.1	-3360	-3280	-1207.3	-2280	-1200	-1200	-1200	-590	-189.5	-559.5	-785.7	-514.9	-74.5	-5.4	-88	-14.4	-134.6	-2.4	-211.3	-360.2
cash-flows.row.sales-maturities-of-investments	275.5	467.3	1081	1578.9	2507.2	3455.8	3321.3	2268.4	1389	1226.8	1230.3	1226.5	599.5	210.7	537.7	1015.8	597.2	161.8	7	145.2	77.6	279.6	412.9	343	284.7
cash-flows.row.other-investing-activites	-0.1	20	319.4	72.2	-535	-262.1	-65	-187.9	-64.3	-70.8	0.8	-2.5	0	-13.8	0	-8.3	-0.2	-30.8	-6.8	-10.1	-0.8	-39.3	-261.7	-21.7	53.8
cash-flows.row.net-cash-used-for-investing-activites	-445.6	47.2	-251.8	-59.6	-612.1	-710.1	-61.4	829.8	-1001.4	-41.3	-48.4	24	3.2	7.5	-33	222	74.4	62.1	-5.1	-3.8	-25.5	112.1	122.9	92.2	-111.4
cash-flows.row.debt-repayment	-41.9	-7.5	-17	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.5	-0.3	-0.3	-0.3	-10.1
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
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
cash-flows.row.dividends-paid	-0.5	-9.7	-43.4	-80.4	-79.6	-5.3	-13.9	-26.8	-24.6	0	0	0	0	-0.4	-60.2	-0.2	-0.2	-0.1	-18.8	-4.6	-26	-39	-70.1	-91	-145.7
cash-flows.row.other-financing-activites	70.5	-16.3	-1.9	-25	-36.6	-3.2	-0.1	-3.3	3.2	-8.3	-24.2	0	0	0	0	0	-1.3	0	0	0	0	0	0	-1.2	7.8
cash-flows.row.net-cash-used-provided-by-financing-activities	28	-33.5	-62.3	-105.4	-116.2	-8.5	-14	-30.1	-21.4	-8.3	-24.2	0	0	-0.4	-60.2	-0.2	-1.5	-0.1	-18.8	-4.5	-26.5	-39.3	-70.4	-92.5	-147.9
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0.8	-0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-450.6	87.3	-394.5	-361.7	-56	-781.8	122.5	919.8	-972.2	146.6	43.4	14.2	61.6	1.2	-53.8	130.2	117.6	177.3	-340.8	462.2	-255.9	91.3	127.9	146	-87
cash-flows.row.cash-at-end-of-period	947.8	1398.4	1311.1	1705.6	2067.3	2123.3	1933.1	1810.6	890.8	1863	1716.4	820.4	806.2	744.6	743.5	797.3	666.4	548.8	371.5	712.3	250	505.9	414.6	286.7	140.7
cash-flows.row.cash-at-beginning-of-period	1398.4	1311.1	1705.6	2067.3	2123.3	2905	1810.6	890.8	1863	1716.4	1673	806.2	744.6	743.5	797.3	667.1	548.8	371.5	712.3	250	505.9	414.6	286.7	140.7	227.7
cash-flows.row.operating-cash-flow	-33	73.6	-80.4	-196.6	672.3	-63.1	197.9	119.4	51	196.2	116	-9.8	58.4	-6	39.4	-91.6	44.7	115.3	-316.9	470.5	-203.9	18.5	75.4	146.3	172.4
cash-flows.row.capital-expenditure	-70.4	-90	-146.8	-194.5	-135.7	-116.8	-37.9	-41.6	-47.2	-70.8	-59.8	-2.5	-6.6	-13.8	-11.8	-8.3	-32	-30.8	-6.8	-52.5	-88.5	-39.3	-26.3	-17.9	-90.3
cash-flows.row.free-cash-flow	-103.4	-16.4	-227.2	-391.1	536.5	-179.9	160	77.8	3.9	125.4	56.2	-12.3	51.8	-19.7	27.6	-100	12.7	84.6	-323.7	418	-292.4	-20.8	49.1	128.4	82.1

Kasumiaruande rida

Besttone Holding Co.,Ltd tulud muutusid võrreldes eelmise perioodiga NaN%. 600640.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	1994
income-statement-row.row.total-revenue	2364.7	3511	4610.9	4449.2	4178.3	4546.7	5565.6	2558.9	3381	2381.3	1865.8	1939.3	237.6	333.2	505.6	255.6	335.9	316.5	368.1	446.5	1017.4	1680.9	264.4	385.8	502	526	632.8	677.5	578	570.5	454.8
income-statement-row.row.cost-of-revenue	2091.6	3246	4412.4	4067.3	3494.9	3504	4160.8	2194.9	3013.8	1980.8	1431.8	1363.7	205.2	294.3	461.8	233.9	341.1	331	338.5	411.8	935.2	1566.8	177.1	295.9	305.1	330.6	346.9	410.4	353.4	0	299.9
income-statement-row.row.gross-profit	273.2	265	198.6	381.9	683.4	1042.7	1404.8	364	367.2	400.5	434	575.6	32.4	38.9	43.8	21.6	-5.2	-14.5	29.7	34.8	82.2	114.1	87.3	89.8	196.9	195.4	285.9	267.1	224.6	570.5	154.9
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	4.7	238.5	253.4	226.1	260.8	-2.6	40.3	26.7	23.9	12.4	13.7	35.8	-2	-1.6	0.1	-0.7	0	26.4	17	10.8	3.9	-2.1	5.4	6.5	6.5	7.2	29.6	6.5	20.8	1.2	5.1
income-statement-row.row.operating-expenses	354.7	493.4	570.2	539.5	581.1	807.6	1185.6	368	382.3	367.1	381.8	459.2	54.5	66	71.7	68.1	97.9	72.1	70.7	72.1	111.3	88.2	82.3	108.5	102.4	105.1	91.5	79.3	69	1.2	46.6
income-statement-row.row.cost-and-expenses	2446.2	3739.4	4982.5	4606.8	4076	4311.5	5346.4	2562.9	3396.1	2347.9	1813.6	1822.8	259.7	360.3	533.5	302	439	403.1	409.1	483.9	1046.5	1655.1	259.4	404.4	407.4	435.6	438.4	489.7	422.4	1.2	346.5
income-statement-row.row.interest-income	98.4	90.9	91.1	86.5	87.5	65.5	45.4	12.2	12.6	17.4	31	31.1	1.9	6.6	0	0	0	6.5	6.2	6.5	4.1	4	4.1	2.8	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	1.4	1.1	0.9	1.4	2.2	63.4	43.1	0	0	0	28.1	0	0	0	-13.7	-9.8	-6.5	0	0.2	0	0	0	0	0	-5.5	-4	-8.4	-8	-8.5	0	-5.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	143.2	-72.7	26.2	-3.1	23.7	99	108.1	43.2	84.4	89	64.4	91.1	25.5	11.8	36.3	-30.7	178.9	74.9	31.2	-27.7	39.6	8.1	35.9	82.2	47.2	59.2	14.4	5.6	10.1	-416.1	6.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	4.7	238.5	253.4	226.1	260.8	-2.6	40.3	26.7	23.9	12.4	13.7	35.8	-2	-1.6	0.1	-0.7	0	26.4	17	10.8	3.9	-2.1	5.4	6.5	6.5	7.2	29.6	6.5	20.8	1.2	5.1
income-statement-row.row.total-operating-expenses	143.2	-72.7	26.2	-3.1	23.7	99	108.1	43.2	84.4	89	64.4	91.1	25.5	11.8	36.3	-30.7	178.9	74.9	31.2	-27.7	39.6	8.1	35.9	82.2	47.2	59.2	14.4	5.6	10.1	-416.1	6.6
income-statement-row.row.interest-expense	1.4	1.1	0.9	1.4	2.2	63.4	43.1	0	0	0	28.1	0	0	0	-13.7	-9.8	-6.5	0	0.2	0	0	0	0	0	-5.5	-4	-8.4	-8	-8.5	0	-5.3
income-statement-row.row.depreciation-and-amortization	136.7	144.9	270.2	179.5	222.6	150	154.7	98.1	102.9	98.8	97.8	98.6	18.2	19	31.7	36.4	41.9	39.3	44.2	57.3	57.2	52.2	48.7	66.1	70.9	82.8	-43.2	-29.7	-33.9	417.3	-13.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-81.5	-133.1	-371.6	-8.1	208.7	336.9	287	13.2	45.6	110.5	104.2	173.3	5.4	-13.8	8.6	-75.3	85.9	-9.1	-2.1	-54	15.8	48.3	39.8	74.3	148.5	156.8	237.6	217.5	189.5	153.2	121.6
income-statement-row.row.income-before-tax	61.7	-205.9	-345.4	-11.2	232.4	334.2	327.3	39.2	69.3	122.4	116.6	207.6	3.4	-15.3	8.5	-77.2	75.8	2.8	2.6	-54.1	15.1	40.1	43.1	72.1	148.4	156.8	238	208.7	188	154.4	120.8
income-statement-row.row.income-tax-expense	49.3	0.4	9.1	-25.7	74.8	59	57.4	18.5	14.8	27.6	26.2	51.9	0.2	-0.8	4.9	1.4	7.6	0	-0.3	0.1	2.8	20.4	11.7	12	26.6	26.1	37.7	37	31.2	24.1	17.3
income-statement-row.row.net-income	5.2	-206.3	-354.4	14.5	142.1	262.3	251.3	17.9	46.3	87.7	81.3	132.6	3.2	-14.5	3.6	-78.6	68.4	2.8	2.9	-54	14.7	20.9	38	61.7	123.5	129.3	198.4	169.8	155.8	129.2	100.7