Zhejiang Jianfeng Group Co., Ltd.

Sümbol: 600668.SS

SHH

9.14

CNY

Turuhind täna

43.0162
P/E suhe
0.5019
PEG suhe
3.14B
MRK Cap
0.02%
DIV tootlus

Zhejiang Jianfeng Group Co., Ltd. (600668-SS) Finantsaruanded

Q: Mis on Zhejiang Jianfeng Group Co., Ltd. (600668.SS) koguvara?

Zhejiang Jianfeng Group Co., Ltd. (600668.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Zhejiang Jianfeng Group Co., Ltd. (600668.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 Zhejiang Jianfeng Group 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
balance-sheet.row.cash-and-short-term-investments	211.3	373.2	296.7	230	274.5	308.3	236	183.2	149.4	398.8	127.9	107.4	139.6	160.7	298.3	122	145	200.1	190.9	222.4	230.7	160.4	152.7	151.3	106.5	88	89	37.9	33.5	15.3	4.8
balance-sheet.row.short-term-investments	0	-113.8	0.8	0.3	-107.6	-105.7	-23.2	-20.3	-25	-14.6	-25.7	-8	0	0	0	0.5	0	0.1	0	0	0	0	0	1	1	1	1	10	0.1	0	0
balance-sheet.row.net-receivables	458.2	525.6	648.7	535.9	560.9	569.8	420.3	321.6	357.8	337.1	336.9	290.5	438	342.3	166	200.7	506.6	303.9	349	345.6	230	315.3	250.8	60.9	25.5	13.5	14.8	9.3	7.1	0	13.3
balance-sheet.row.inventory	394.6	429.3	432.5	344.6	299.5	274.2	261	266.7	241.3	214.1	188.9	172.1	165.2	156.6	115.1	150.2	92	146.6	142.2	135.1	123.2	166.3	193	175.1	140.3	174.1	164.7	144.1	34.2	31.1	22.7
balance-sheet.row.other-current-assets	36.4	64.2	47	467.9	242.2	238.1	13.3	8	24	1.8	17.1	28.2	-63.4	-76.2	0.6	0.7	-154.3	0.1	0.3	0.4	0.6	0.1	0.2	249.1	227.2	257.9	211.3	102.4	91.5	96.4	29
balance-sheet.row.total-current-assets	1100.4	1392.3	1424.9	1578.4	1377.1	1390.4	930.5	779.5	772.4	951.8	670.8	598.2	679.4	583.3	579.8	473.6	589.4	650.7	682.4	703.5	584.5	642.1	596.7	636.4	499.5	533.4	479.9	293.7	166.2	142.7	69.8
balance-sheet.row.property-plant-equipment-net	2613	2520.2	2365.2	2210.5	1830.8	1355.9	1346.1	1368.6	1405.3	1374.1	1311.5	1162.7	995.9	746.7	757.1	713.4	641.5	1153.6	1228.7	1213.2	943	623.6	560.1	546.6	502.2	407.4	394.9	294.3	211.4	140.2	95.9
balance-sheet.row.goodwill	38.2	38.2	57.2	95.6	95.6	81.1	16.3	16.3	16.3	16.3	16.3	17	17	17	17	17	17	0	2.2	3.2	5.9	7.1	8.3	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	778	793.6	407.6	395.7	301.8	236.5	210.9	191	194.4	212.2	197	176.6	161.4	127	131.4	106.6	107.5	148.2	163.7	196.5	156.7	91.2	204	71.3	64.6	58.2	50.3	22.7	14.7	0	7.6
balance-sheet.row.goodwill-and-intangible-assets	816.2	831.8	464.8	491.2	397.3	317.6	227.2	207.3	210.7	228.5	213.3	193.7	178.4	144.1	148.5	123.6	124.5	148.2	165.9	199.6	162.7	98.3	212.3	71.3	64.6	58.2	50.3	22.7	14.7	0	7.6
balance-sheet.row.long-term-investments	2404.3	2511	2570.7	1925.9	1860.4	1817.2	1651.5	1594.2	1205.1	1188.1	980.5	782.8	0	0	0	505	486.3	343.7	0	0	0	0	0	309.9	287.2	275.9	0	0	31	0	0
balance-sheet.row.tax-assets	58.8	44.7	4.2	5.3	6.2	8.1	8.3	9.4	2.2	1.3	0.9	1.4	1.3	1.3	1.1	1.3	1.1	9.2	0	0	0	0	0	-304.9	-280.4	7.8	0	0	0.1	0	0
balance-sheet.row.other-non-current-assets	54.5	20.6	194.6	132	3.3	12.2	12.2	35.8	35.8	18.3	28	39.6	783.8	680.5	538.5	12.3	8.1	4.3	328	354.1	354.6	328.5	189.9	327.4	309.8	26.2	49.6	47.4	12.6	47.7	40.9
balance-sheet.row.total-non-current-assets	5946.8	5928.3	5599.6	4765	4098.1	3511	3245.2	3215.3	2859.1	2810.2	2534.1	2180.2	1959.4	1572.5	1445.2	1355.6	1261.5	1659	1722.6	1766.9	1460.2	1050.4	962.3	950.4	883.3	775.4	494.7	364.5	269.8	187.8	144.5
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
balance-sheet.row.total-assets	7047.3	7320.6	7024.4	6343.4	5475.2	4901.4	4175.7	3994.8	3631.5	3761.9	3204.9	2778.4	2638.9	2155.9	2025.1	1829.2	1850.9	2309.7	2405	2470.4	2044.7	1692.5	1558.9	1586.8	1382.8	1308.8	974.6	658.2	436.1	330.6	214.3
balance-sheet.row.account-payables	563	647.9	623	491.7	410.5	300.1	257.8	317.9	301.1	336.5	304.9	267.3	232.8	200	293.9	282	234	375.2	347	270.6	139.5	174.6	152.8	246.7	99.5	115	80.9	39.6	9.5	14.5	5.3
balance-sheet.row.short-term-debt	206	467.8	57.5	400.7	155.4	429.2	365.3	209	125	239	412.2	333.5	429.7	389.7	410	285.7	422	529.5	380.1	468.1	473.4	582.9	512.2	324.2	424.2	352.9	261.1	109.6	64.3	30.1	3
balance-sheet.row.tax-payables	9.5	78.3	88.9	103.4	121.1	114.4	70.4	69.4	55.8	64	50.8	37.4	55.4	30.7	11.4	12.8	11.4	17.1	25.5	20.2	17.7	8.1	2.8	10.4	11.7	14.4	15.1	5.1	4.1	3.9	6.9
balance-sheet.row.long-term-debt-total	350	25	65.9	90.1	200.3	100	252.7	574.1	596.3	681.1	382.8	9	38	156	175.5	130	135	275	474.6	506.8	236.5	41	152.7	294.1	213.7	137.3	30	3.7	3.8	0	4.2
Deferred Revenue Non Current	51.8	42.3	41.8	45.4	57.8	60.7	69.3	72.6	73.7	11.6	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	295.7	380.7	61.8	6.8	75.1	374.5	87.6	64.3	47.3	51.7	46.8	238.1	54.1	37.6	26	46.1	23.3	20.5	20.6	15.5	15.6	41.4	13.3	15.5	11.6	10	13.5	28.2	7.2	3.2	11.5
balance-sheet.row.total-non-current-liabilities	412.1	167.6	341.7	299.5	367.5	233.2	359.8	670.7	683.3	742	393.6	118.2	189.9	164.9	183.7	132.2	135.4	354.4	571.3	610.2	280.2	46	157.7	290.1	210.1	133.5	25.2	-1.7	-1.7	-72.2	4.2
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	330.6	0
balance-sheet.row.capital-lease-obligations	2	1	1.8	2.3	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
balance-sheet.row.total-liab	1531.5	1735.3	1513.3	1622.5	1394.9	1451.5	1351.5	1442.7	1307.6	1525.2	1309.1	1131.9	1082.9	898.2	986.2	846.8	907.4	1439.8	1466.5	1533.6	1089	1010.2	1026.3	1054.4	892.4	775.4	534.4	240.7	164	330.6	46.9
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
balance-sheet.row.common-stock	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	344.1	300.5	300.5	300.5	300.5	300.5	280.2	186.8	149.5	124.5	85.7
balance-sheet.row.retained-earnings	4159.1	4122.7	4007	3061.6	2622.6	2027.8	1517.1	1274	1071.2	970.4	770.8	624.9	517.6	259.8	154	90.4	60.4	3.4	79.1	75	89.4	47.7	15.2	22.1	-16.8	2.5	5.4	38.2	4	36.5	31.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	404	503.4	640.4	814.3	606.9	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
balance-sheet.row.other-total-stockholders-equity	202.2	215.4	215.5	215.5	215.5	790.8	766.1	767.5	751	746.2	622.1	546	558.4	554.1	458.4	468.1	464.8	492.8	479.8	479.5	470.8	301.7	193.2	194.6	194.2	196.5	122.4	172.2	114.5	99.1	49.7
balance-sheet.row.total-stockholders-equity	5109.5	5185.6	5207	4435.5	3789.1	3162.7	2627.3	2385.7	2166.3	2060.7	1737	1515	1420.1	1157.9	956.5	902.6	869.3	840.3	902.9	898.5	904.3	649.8	508.9	517.2	477.9	499.5	408.1	397.2	267.9	260.2	167.1
balance-sheet.row.total-liabilities-and-stockholders-equity	7047.3	7320.6	7024.4	6343.4	5475.2	4901.4	4175.7	3994.8	3631.5	3761.9	3204.9	2778.4	2638.9	2155.9	2025.1	1829.2	1850.9	2309.7	2405	2470.4	2044.7	1692.5	1558.9	1586.8	1382.8	1308.8	974.6	658.2	436.1	330.6	214.3
balance-sheet.row.minority-interest	359	399.7	304.1	285.4	291.2	287.2	197	166.4	157.6	176	158.8	131.4	135.8	99.7	82.3	79.8	74.2	29.7	35.7	38.3	51.5	32.5	23.7	15.2	12.5	34	32.1	20.3	4.2	4	0.3
balance-sheet.row.total-equity	5468.5	5585.3	5511.1	4720.9	4080.3	3449.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2404.3	2397.2	2571.5	1926.2	1752.9	1711.4	1628.3	1573.8	1180.1	1173.4	954.8	774.9	776.2	672.5	530.2	505.5	486.3	343.8	318.1	344.6	338.6	317	176.9	310.9	288.2	276.9	1	10	31.1	0	34.8
balance-sheet.row.total-debt	558.1	492.8	123.4	490.8	355.7	529.2	618.1	783.1	721.3	920.1	794.9	342.5	467.7	545.7	585.5	415.7	557	804.5	854.7	974.9	709.9	623.9	665	618.3	637.9	490.2	291.1	109.6	64.3	30.1	7.2
balance-sheet.row.net-debt	346.8	119.6	-172.5	261.1	81.2	220.9	382.1	599.9	571.9	521.4	667.1	235.1	328.1	385	287.3	294.2	412	604.5	663.8	752.5	479.2	463.5	512.2	467.9	532.4	403.3	203.1	81.6	30.9	14.8	2.4

Rahavoogude aruanne

Zhejiang Jianfeng Group 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	333.2	1010.8	646.1	803.9	672.6	387.1	308.9	223.1	319.6	236.8	187.9	312.7	150.1	81.2	32.7	43.5	-81.7	-2.9	16	43.9	46.8	50	41.1	27.3	52.4
cash-flows.row.depreciation-and-amortization	201.3	179.1	144.1	128	116.7	109.7	106.6	98.7	86.8	81.3	61.1	65.7	54.9	48.1	39.6	93.8	110.2	100.9	70.5	60	46.9	49.9	44.6	38.4	32.9
cash-flows.row.deferred-income-tax	-71.2	73.2	1	1.8	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	71.2	-73.2	-1	-1.8	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	-64.5	-58.2	-19.8	-170	1.1	-25.9	66.3	-118.3	15.9	-91.2	-40.9	-54.3	-106.7	-46.4	83.5	-33.6	35	21.7	76.4	49	-46.7	2.6	31.3	26.1	-25.2
cash-flows.row.account-receivables	66.5	-133.7	-61.4	-155.1	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	-11.2	-99.9	-61.3	-42.4	-11.5	-0.3	-27.6	-32.5	-26.1	-18	-10.9	-13.3	-40.9	33.4	-61	10.8	-5.5	-7.5	-56.9	42.9	-22.5	-12	25.3	3.6	-9.2
cash-flows.row.account-payables	-48.6	102.2	102	25.6	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	-71.2	73.2	1	1.8	12.6	-25.6	93.9	-85.8	41.9	-73.2	-30.1	-41.1	-65.8	-79.8	144.5	-44.4	40.5	29.2	133.3	6.2	-24.2	14.5	6	22.5	-16.1
cash-flows.row.other-non-cash-items	-86.7	-656.4	-156.4	-241.9	-137.9	-38.9	-83.3	-40	-103.4	-76.3	-96.1	-140.1	-66.4	-29.5	-4.3	-4.7	72.7	-20.4	33.4	-33.9	5.9	-11.4	-61.3	-4.6	6.5
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	-456.4	-304.2	-558.7	-347	-115	-113.8	-66.6	-188.5	-157.2	-211.8	-200.9	-266	-37.6	-110.7	-158.2	-273.6	-63.8	-99.8	-424.3	-454.9	-114.3	-78.9	-53.5	-137.2	-49.6
cash-flows.row.acquisitions-net	198.8	-3	0.7	-37.5	-101.6	4.3	1.1	22.2	0	0.7	0.8	2.3	-3.3	43.1	94.7	111.9	1	9.7	0	36.7	150.8	13.5	1.2	1.9	49.8
cash-flows.row.purchases-of-investments	-206.3	-177.2	-1420	-1760.8	-917.5	-380	-321.8	-40	0	-35.4	-13.6	-33.9	-50	-32.6	-12.5	-84	-21.5	-3.5	0	-39.5	-19.6	-23.7	-18.8	-42.2	-269.3
cash-flows.row.sales-maturities-of-investments	107.1	669.6	1428.7	1929.4	777.4	403.5	69.7	102.9	42.5	65.4	119.7	109.5	11.4	9.2	6.1	22.4	33.6	62.6	19.4	60.3	32.6	61.5	74.4	53.2	53.6
cash-flows.row.other-investing-activites	14.1	-5	-22.4	18	40.1	6.1	5.5	58.5	73.1	1	0.9	5.4	17.3	30	20	64.4	12.1	2.6	6.2	-5.8	4.9	3.7	12.6	2.2	-49.6
cash-flows.row.net-cash-used-for-investing-activites	-342.7	180.3	-571.8	-198	-316.6	-79.9	-312.1	-44.9	-41.6	-180.1	-93	-182.8	-62.2	-61	-50	-158.9	-38.7	-28.5	-398.7	-403.2	54.3	-23.9	15.8	-122.1	-265.1
cash-flows.row.debt-repayment	-246	-390	-302	-429.7	-370.7	-255.3	-158.3	-441	-461.5	-654.3	-576.8	-483	-454.5	-410.1	-425.5	-541.6	-457.1	-526.5	-524.2	-732.4	-800.7	-440.4	-454.4	-308.2	-269.1
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	-186.7	-149.5	-125.5	-127.1	-71.8	-123.2	-94.5	-133	-106.8	-94.8	-77.4	-47.1	-47.9	-45.3	-46.9	-55.1	-64.4	-60	-79.8	-38.8	-78.6	-44.9	-47.7	-91.5	-30.9
cash-flows.row.other-financing-activites	476.2	-50.4	362.4	176.8	173.5	75.9	201.2	215.2	549.7	807.8	646.2	457.9	517	544.9	335.5	667.5	420.7	457.5	798.7	1156.9	759	372.7	475.4	453.1	497.4
cash-flows.row.net-cash-used-provided-by-financing-activities	43.5	-589.9	-65.1	-379.9	-269	-302.6	-51.7	-358.8	-18.7	58.6	-8.1	-72.2	14.6	89.6	-136.8	70.8	-100.7	-129	194.7	385.8	-120.3	-112.6	-26.6	53.4	197.4
cash-flows.row.effect-of-forex-changes-on-cash	2.4	-1.1	-3.5	0.2	0.1	-1	-0.1	2.2	0.2	-1	-0.3	-0.3	-0.3	-0.1	0.2	-1.2	0	-0.1	-4.2	-0.2	-0.2	0	0	0	0
cash-flows.row.net-change-in-cash	86.6	64.6	-26.4	-57.8	67.1	48.5	34.6	-237.9	258.8	28	10.7	-71.2	-16	81.9	-35	9.6	-3.2	-58.3	-11.8	101.3	-13.2	-45.6	44.8	18.6	-1.1
cash-flows.row.cash-at-end-of-period	365.9	279.3	214.7	241.1	298.8	231.8	183.2	148.6	386.5	127.7	99.6	88.9	160.1	176.1	94.2	129.3	119.6	122.8	181.1	192.9	91.6	104.8	150.3	105.5	87
cash-flows.row.cash-at-beginning-of-period	279.3	214.7	241.1	298.8	231.8	183.2	148.6	386.5	127.7	99.6	88.9	160.1	176.1	94.2	129.3	119.6	122.8	181.1	192.9	91.6	104.8	150.3	105.5	87	88
cash-flows.row.operating-cash-flow	383.3	475.4	614	520	652.5	432	398.5	163.5	318.9	150.5	112	184	31.9	53.5	151.6	99	136.3	99.3	196.3	119	53	91	55.7	87.3	66.6
cash-flows.row.capital-expenditure	-456.4	-304.2	-558.7	-347	-115	-113.8	-66.6	-188.5	-157.2	-211.8	-200.9	-266	-37.6	-110.7	-158.2	-273.6	-63.8	-99.8	-424.3	-454.9	-114.3	-78.9	-53.5	-137.2	-49.6
cash-flows.row.free-cash-flow	-73	171.2	55.3	172.9	537.5	318.1	331.9	-25	161.7	-61.3	-88.9	-81.9	-5.8	-57.2	-6.6	-174.6	72.5	-0.6	-228	-335.9	-61.4	12.1	2.1	-49.9	17

Kasumiaruande rida

Zhejiang Jianfeng Group Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600668.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	2863.9	3560.4	3805	3247.5	3547.5	3362.2	2826.6	2379.1	2258.5	2257	2151.4	1649.1	1644.8	1324.5	1323.9	1193.1	1423.9	1382.2	1279	1026.8	1143.7	1119.5	1054.5	941	646.9	615.9	521.7	311.3	278.3	191.8	180.5
income-statement-row.row.cost-of-revenue	2284.6	2592.6	2565.3	2036	2101.5	1955.3	1863.4	1800	1789.1	1735.4	1709.3	1325.5	1237.1	1064.9	1121.8	1031.7	1232.8	1216.4	1126.5	818.2	930.2	928.8	848.7	748.2	497	466.8	394.6	246.6	212.8	0	104.5
income-statement-row.row.gross-profit	579.3	967.8	1239.7	1211.5	1446	1407	963.1	579.1	469.5	521.6	442.1	323.6	407.7	259.6	202.1	161.4	191.1	165.8	152.5	208.6	213.5	190.7	205.8	192.8	149.9	149.1	127	64.7	65.5	191.8	76
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	-34.4	140.1	163.4	139.2	155	7	-7.6	23.7	70.5	22.8	14.5	10.7	12.9	8.6	28.6	30.6	129.4	17.6	18.6	15.1	21.5	18.3	18.1	3.5	2.7	4.6	6.2	8	6.5	4.6	0.7
income-statement-row.row.operating-expenses	519.5	632	681.2	630.9	738.2	710.4	508.5	316.4	287.9	269.3	254.7	210.9	187	160.7	147.9	142.2	177.9	206.1	190	184.8	196.5	156.1	157	172.4	139.2	91.2	73.3	37.8	34.9	4.6	37.8
income-statement-row.row.cost-and-expenses	2804.1	3224.6	3246.5	2666.9	2839.7	2665.6	2371.9	2116.4	2077	2004.7	1964	1536.4	1424.1	1225.6	1269.7	1173.8	1410.7	1422.5	1316.5	1003	1126.8	1084.9	1005.7	920.6	636.2	558	467.9	284.4	247.8	4.6	142.3
income-statement-row.row.interest-income	5.6	8	5	2.8	2.9	1.7	1	1.7	3.3	2.1	4	1.7	3.8	2.6	0	0	0	5	3.3	4.3	4.9	4.9	3.7	8.1	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	19	16.6	12.7	18.2	25.3	30.3	38	33.2	42.3	48.1	46.6	49.4	38.3	30	32.7	33.4	57.9	64.2	52.2	37.6	34	38.8	46.3	49.2	36	42.6	15.3	3.2	-2.6	0	1.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	60.9	158.2	-0.4	4.7	-10	148.1	41.6	110.5	92.4	129.3	94.9	106.5	150.3	71.6	34.2	18.9	36.9	-42.7	37.7	-1.1	31	13.4	-13.4	19.7	15.2	-4	-8.9	15	10.6	-149.3	-1.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-34.4	140.1	163.4	139.2	155	7	-7.6	23.7	70.5	22.8	14.5	10.7	12.9	8.6	28.6	30.6	129.4	17.6	18.6	15.1	21.5	18.3	18.1	3.5	2.7	4.6	6.2	8	6.5	4.6	0.7
income-statement-row.row.total-operating-expenses	60.9	158.2	-0.4	4.7	-10	148.1	41.6	110.5	92.4	129.3	94.9	106.5	150.3	71.6	34.2	18.9	36.9	-42.7	37.7	-1.1	31	13.4	-13.4	19.7	15.2	-4	-8.9	15	10.6	-149.3	-1.1
income-statement-row.row.interest-expense	19	16.6	12.7	18.2	25.3	30.3	38	33.2	42.3	48.1	46.6	49.4	38.3	30	32.7	33.4	57.9	64.2	52.2	37.6	34	38.8	46.3	49.2	36	42.6	15.3	3.2	-2.6	0	1.4
income-statement-row.row.depreciation-and-amortization	226.6	201.3	249.4	185.9	58.3	116.7	109.7	106.6	98.7	86.8	81.3	61.1	65.7	54.9	48.1	39.6	93.8	110.2	100.9	70.5	60	46.9	49.9	44.6	38.4	32.9	10.9	-11.9	-8.5	155.3	1.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	59.8	279.6	1224.8	750.3	964.3	837.6	503.8	352.2	229.8	366	267.9	208.7	360.1	162	60.8	9.8	-70.8	-95.3	-12.9	8.4	33.7	35.5	55.9	42.7	28.9	54.2	42.9	38.8	39.1	36.5	37.2
income-statement-row.row.income-before-tax	120.7	437.8	1224.5	755	954.3	844.7	496.3	373.1	274	381.6	282.3	219.2	371	170.5	88.4	38.1	50.1	-80.3	3	23.1	51.5	50.9	54.7	43.1	28.8	56.3	47	44.3	43.3	42.5	37.5
income-statement-row.row.income-tax-expense	43.7	104.6	213.6	108.9	150.4	172.1	109.1	64.3	50.9	62	45.5	31.3	58.3	20.5	7.2	5.4	6.6	1.3	5.9	7.1	7.6	4.1	4.7	2.1	1.5	3.9	4.9	4	6.1	5.8	5.7
income-statement-row.row.net-income	93.8	287.7	924.1	584.4	724.7	588.5	348.5	285.2	200.9	283	201.6	163.5	268.8	132.8	73.9	30.2	42.1	-75.6	4.1	24.3	46	41.8	43.9	38.9	34.1	50.8	40.9	40.3	36.9	36.4	31.8