Hunan Haili Chemical Industry Co., Ltd.

Sümbol: 600731.SS

SHH

6.04

CNY

Turuhind täna

16.6328
P/E suhe
0.0000
PEG suhe
3.37B
MRK Cap
0.00%
DIV tootlus

Hunan Haili Chemical Industry Co., Ltd. (600731-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Hunan Haili Chemical Industry Co., Ltd. (600731.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 Hunan Haili Chemical Industry 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	1061.6	769.3	471.2	889.2	503.9	453.6	269.5	136.8	206.6	168.6	364.2	144.9	173.4	157.7	223.4	129.8	87.6	132.7	93.1	170.2	234.8	104.3	182.7	246.8	41.3	59.5	27.2	22.5	8.7	0
balance-sheet.row.short-term-investments	0	20	0	90.3	0	0	-2.5	-2.5	-2.5	0	0	0.5	-5.3	-18.1	-18.4	0.1	0	0	4.1	9.9	5.2	5.4	6.1	42.7	0	0	0	0.6	0	0
balance-sheet.row.net-receivables	808.2	904.9	823.5	494.1	476.4	360.1	273.3	315	277.3	206.6	191.8	201.8	165.9	162.4	150.6	210.7	189.9	284.2	278.1	553.9	356.7	264.3	258.2	82.4	61.8	177.7	143.8	92.9	62.5	0
balance-sheet.row.inventory	426.1	423.3	317.8	223.5	328.8	268.2	229.8	275.1	347.6	327.8	371.1	265.9	262.1	216.6	210.5	251.1	264.3	294.6	266.5	243.8	235.3	235.7	195.6	151	90.5	71.7	42.2	23.3	19.9	0
balance-sheet.row.other-current-assets	46.3	47.7	36	31.9	52.3	54.1	33.8	78.3	54	44.4	-12.7	-11.3	-15.4	-13.5	-18.2	-45.8	-45	0.6	0.3	-122.8	-61	-46.8	-46.6	147.9	118.2	0	0	0	-17.7	58.3
balance-sheet.row.total-current-assets	2342.2	2145.3	1648.5	1638.7	1361.5	1136.1	806.5	805.2	885.6	747.4	914.4	601.3	586.1	523.3	566.2	545.8	496.7	712.1	638	845.2	765.8	557.6	589.9	628.1	311.8	308.9	213.1	138.6	73.3	58.3
balance-sheet.row.property-plant-equipment-net	1770.7	1263.5	1165.5	961.1	689.6	738.1	739.9	831.2	791.6	783.9	728.8	700.9	663.3	581.5	551.5	571.9	583.6	566.8	549.8	501.3	425	327.9	301	265.8	210.5	158.6	91.2	67.4	52.8	34.9
balance-sheet.row.goodwill	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.intangible-assets	215.7	189.2	195	139.4	144	151.1	158.3	137.9	126.9	119.6	110.4	114.2	125.3	137	133.7	123.1	107.8	99.5	104.8	25.6	26.6	26.6	20.1	20.9	2.2	2.7	3.2	3.7	4.2	3.8
balance-sheet.row.goodwill-and-intangible-assets	215.7	189.2	195	139.4	144	151.1	158.3	137.9	126.9	119.6	110.4	114.2	125.3	137	133.7	123.1	107.8	99.5	104.8	25.6	26.6	26.6	20.1	20.9	2.2	2.7	3.2	3.7	4.2	3.8
balance-sheet.row.long-term-investments	25.2	18.4	12.4	-78.9	10.4	9.4	8.5	8.4	6.6	3.4	0	1.2	7	18.2	19.7	1.8	0	0	0.6	-5.3	-0.6	6.3	-2.1	-41.7	0	0	0	0	0	0
balance-sheet.row.tax-assets	33.8	22.7	20	16.4	19.6	18.8	18.8	15.2	10.3	7.7	6.7	6.5	6.6	6.3	9.1	10.6	6.6	0	0	0	0	0	0	44.1	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	14.7	286.3	203.7	293.5	185.8	193.4	151	21.9	34	13.3	1.7	0.5	15	16.5	18	13.6	15.9	4.8	4.1	9.9	5.3	6	8.4	0.3	1	1	0.3	1.1	0.4	1
balance-sheet.row.total-non-current-assets	2060.2	1780.2	1596.5	1331.5	1049.5	1110.8	1076.4	1014.6	969.4	927.9	847.6	823.3	817.3	759.6	732.1	721	713.9	671.1	659.3	531.5	456.2	366.8	327.4	289.3	213.8	162.3	94.8	72.2	57.3	39.7
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	0	0	0
balance-sheet.row.total-assets	4402.3	3925.4	3245	2970.2	2410.9	2246.9	1882.9	1819.8	1855	1675.3	1761.9	1424.6	1403.3	1282.9	1298.3	1266.8	1210.6	1383.2	1297.3	1376.7	1222.1	924.5	917.3	917.5	525.6	471.2	307.9	210.8	130.6	98
balance-sheet.row.account-payables	353.3	190.5	465.8	274	212.9	176.4	152.3	195.3	316	282.4	310.7	314.2	259.1	243.8	247.5	232.5	190.5	235.3	235.8	219.7	177.4	89.5	66.2	68.1	18.5	28.1	36	8.1	14.3	0
balance-sheet.row.short-term-debt	5.2	157.3	69	279	399.5	422.9	423	443.5	483.5	446.1	504.9	530.8	431.3	491.7	529	594	500.1	382.3	329.5	435.5	318.1	260	300	240.5	105.9	85.9	58	40.7	30.6	0
balance-sheet.row.tax-payables	47.6	66.8	47.9	41.4	37	34.8	30.8	29	17.9	17.6	-22.9	-13.3	-12.3	-12.1	2	-10.7	-5.4	-7.4	-11.1	-12.8	-10.5	-16.4	-19	-13.4	-1.2	5.3	2.1	-0.5	0.1	0
balance-sheet.row.long-term-debt-total	446.5	560.5	270	323.6	28	30	32	34	37	0.8	0	48	90	50	40	0	55	55	55	66	89.5	79.5	84.5	100.4	65.6	35.6	17	5	14.5	0
Deferred Revenue Non Current	83	279.5	280.4	278.6	247.7	231	113.2	72.5	47.2	11.5	0	0	8.5	14.7	20.4	0	-54.7	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	115.5	460.9	13.3	7	84	155	54.3	54.8	53.9	47.7	62.3	54.5	145.6	30.9	20.4	25.8	28.2	32.9	38.7	28.9	13.7	7.6	12.3	10.3	5.7	7.1	8	7	0.7	40.3
balance-sheet.row.total-non-current-liabilities	553.9	870.7	556.4	639.6	288	286.9	238.7	176.2	126.6	43.1	13.3	62.4	108.7	74.5	69.9	1.4	56.3	55.3	55.3	66	89.5	79.5	84.5	103.9	68.9	35.9	17	5.1	14.5	16.7
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	0	0	0
balance-sheet.row.capital-lease-obligations	0.2	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-liab	1262.7	1732	1360.6	1397.3	1138.8	1076	988.7	981.6	1045.3	878.3	918.3	996.4	986.3	871.1	887.9	864.5	815.7	748.5	673.2	755.8	609.4	443.7	466	447.5	210.8	173	132.9	68.8	72.3	57
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
balance-sheet.row.common-stock	558.7	461.8	461.8	355.2	355.2	355.2	327.3	327.3	327.3	327.3	327.3	256.3	256.3	256.3	256.3	256.3	256.3	256.3	256.3	256.3	256.3	233.9	233.9	233.9	140.7	140.7	99.5	66.3	40	40
balance-sheet.row.retained-earnings	1090.1	856	540.6	357.2	111.7	9.6	-41.9	-83.6	-97.7	-111.5	-131	-130.3	-138.9	-143.3	-136.1	-140	-143.2	79.3	72.2	74.5	71.3	58.2	39.8	57.8	39	24.9	25.9	22.8	2.9	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	169.9	130.9	100.8	92.2	44.7	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	1186.1	597.2	606	659.4	659.4	704.9	524.1	522.1	521.4	521.2	593.5	251.6	250.9	256	250	250	250	261	262.1	259.2	256.8	162.8	159.4	160.9	118.5	116.1	43.8	52.9	15.5	1
balance-sheet.row.total-stockholders-equity	3004.9	2045.9	1709.2	1464.1	1171.1	1069.7	809.5	765.9	750.9	737	789.9	377.7	368.2	369.1	370.2	366.3	363.1	596.6	590.6	590	584.4	455	433.1	452.6	298.2	281.7	169.1	142	58.4	41
balance-sheet.row.total-liabilities-and-stockholders-equity	4402.3	3925.4	3245	2970.2	2410.9	2246.9	1882.9	1819.8	1855	1675.3	1761.9	1424.6	1403.3	1282.9	1298.3	1266.8	1210.6	1383.2	1297.3	1376.7	1222.1	924.5	917.3	917.5	525.6	471.2	307.9	210.8	130.6	98
balance-sheet.row.minority-interest	134.7	147.5	175.2	108.8	101	101.2	84.7	72.4	58.8	60	53.8	50.5	48.8	42.8	40.2	35.9	31.8	38.1	33.4	30.8	28.2	25.8	18.2	17.3	16.6	16.6	5.9	0	0	0
balance-sheet.row.total-equity	3139.6	2193.4	1884.5	1572.9	1272.1	1170.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	25.2	18.4	12.4	11.4	10.4	9.4	6	5.9	4.1	3.4	1.7	1.7	1.7	0.2	1.3	1.9	2	4.8	4.7	4.6	4.5	11.7	4	1	0.9	0.8	0	0.6	0	0
balance-sheet.row.total-debt	451.7	717.8	339	602.6	427.5	452.9	455	477.5	520.5	446.1	504.9	578.8	521.3	541.7	569	594	555.1	437.3	384.5	501.5	407.6	339.5	384.5	340.9	171.5	121.5	75	45.7	45.1	0
balance-sheet.row.net-debt	-609.8	-51.5	-132.2	-196.3	-76.4	-0.7	185.4	340.6	313.8	277.5	140.7	434.4	347.9	384	345.7	464.3	467.5	304.6	295.6	341.1	177.9	240.5	207.9	136.8	130.2	62	47.8	23.8	36.5	0

Rahavoogude aruanne

Hunan Haili Chemical Industry 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	283.9	374.5	289.1	300.7	110.7	77.7	63.8	30.1	21.8	19	13.9	17.2	10.8	7.8	8.2	8.9	-235.6	11.6	11.3	9.4	16.9	28.9	23.6	37.3	29.3	29
cash-flows.row.depreciation-and-amortization	92.5	83	60.4	48.1	166.1	54.8	57.7	67	61.9	59.2	47.4	46.8	40.5	37.4	35.2	31.7	28.5	33.5	26.9	21.2	20.1	16.9	12.8	8	9.1	8.8
cash-flows.row.deferred-income-tax	-11.1	-2.6	-3.4	3.5	-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.stock-based-compensation	11.1	2.6	3.4	-3.5	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.change-in-working-capital	76.8	-239.9	-261.9	53	-104.4	-104.2	7.1	7.9	-14.5	-47.7	-85.9	-20	-9.2	20.6	-3.9	-21.6	-33.8	-25.5	5.7	-56.3	11.5	-47	-45.6	-47.5	-40	-43.4
cash-flows.row.account-receivables	157.7	-53.4	-380.8	-83.6	-121.9	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	-15.4	-124.7	-73.4	105.3	-68.4	-38.4	39.8	68.1	-27.2	43.4	-106.5	-3.6	-44.5	29.3	36.2	10	-46.3	-28.2	-22.6	-7.7	1.2	-40.1	-44.9	-60.5	-20.7	-29.5
cash-flows.row.account-payables	-54.4	-59.2	195.3	-12.2	87	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	-11.1	-2.6	-2.9	43.5	-1	-65.8	-32.7	-60.2	12.7	-91	20.6	-16.5	35.2	-8.7	-40.1	-31.6	12.5	2.7	28.3	-48.6	10.3	-6.9	-0.7	12.9	-19.3	-13.9
cash-flows.row.other-non-cash-items	-43.3	31.5	34.3	57.4	28.1	87.7	31.9	31.2	35.4	44.3	47.7	82	21.7	39	41.1	41.6	252.8	30.6	24.1	27.2	25.6	29.1	11.4	9.2	4.6	7.7
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	-383.2	-321.1	-184.6	-263.1	-98.2	-87.1	-70.5	-85.7	-228.6	-65.7	-54.8	-75.1	-81.2	-77.7	-35.2	-50	-67.9	-41.2	-34.6	-61.9	-97.8	-24.4	-84.1	-58.8	-60.4	-38
cash-flows.row.acquisitions-net	-0.5	9.3	5.9	273.6	28.6	0	0	85.9	230.7	-131.8	0	4.1	19.7	0	0	-0.1	69.4	0	0.7	0	97.9	24.6	84.1	0	0	0
cash-flows.row.purchases-of-investments	5.7	-2	-5.9	-90	-28.6	0	0	-35.6	-15.6	65.9	0	-0.5	0	0	0	0	-2.4	0	-0.1	-10	-4.8	-9.7	-4.3	-0.5	0	-1.1
cash-flows.row.sales-maturities-of-investments	0.2	0.2	92.9	2.4	1.9	2	2.1	0.8	0.4	0.2	0.6	0.1	0	17.9	0.5	0	0.2	4.7	5.2	3.7	5.3	2.1	4.5	0	0	0
cash-flows.row.other-investing-activites	-4.3	0	5.9	-263.1	28.6	38.4	73.3	-85.7	-228.6	-65.7	0.1	0.6	0	-1.4	18.9	1.2	-67.9	0	0.3	-135.2	-97.8	-24.4	-84.1	0.2	-4	-14.8
cash-flows.row.net-cash-used-for-investing-activites	-382.1	-313.5	-85.7	-340.2	-67.6	-46.7	4.9	-120.2	-241.6	-197.2	-54.2	-70.9	-61.4	-61.2	-15.8	-48.9	-68.7	-36.5	-28.5	-203.4	-97.3	-31.7	-84	-59	-64.4	-53.9
cash-flows.row.debt-repayment	-264.5	-412.3	-647.6	-644.9	-616.5	-427.5	-504.2	-533.9	-488.7	-757.1	-1039.3	-862.8	-720.3	-800.4	-651.3	-631.3	-566	-406.6	-552.3	-350.8	-265.9	-300	-357.2	-109.1	-128.5	-84.5
cash-flows.row.common-stock-issued	0	105.7	27.9	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	-105.7	-27.9	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	-21.3	-26.5	-43.6	-24.2	-38.1	-27.8	-33.6	-30.6	-30.6	-32.6	-48	-55.6	-37.9	-31.8	-38.3	-48.7	-48.4	-36.4	-27.8	-22.8	-26.9	-29.2	-31.4	-15.6	-10.3	-9.2
cash-flows.row.other-financing-activites	587.2	788.2	251.4	900.8	550.9	557.2	495.9	523.9	698.2	711.8	1342.2	796.6	770.6	720.7	718.6	710.5	626.7	472.9	468.6	503	447.3	255	400.7	381.8	182	177.9
cash-flows.row.net-cash-used-provided-by-financing-activities	291.6	349.4	-439.8	231.6	-103.8	101.9	-41.9	-40.5	178.9	-77.8	254.9	-121.8	12.4	-111.5	28.9	30.5	12.3	29.9	-111.5	129.4	154.5	-74.2	12.1	257.1	43.2	84.2
cash-flows.row.effect-of-forex-changes-on-cash	0	0.2	0	0	0	0	0	0	7.9	-0.3	7.6	1.9	2.1	2.3	-0.1	-0.1	-0.5	0.1	0.6	0.2	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	319.3	285.1	-403.6	350.5	29	171.2	123.6	-24.7	49.7	-200.5	231.4	-64.9	16.9	-65.6	93.7	42.1	-45.2	43.7	-71.4	-72.3	131.3	-78	-69.7	205	-18.2	32.3
cash-flows.row.cash-at-end-of-period	1057	737.7	426.5	792.6	442.1	413.1	241.9	118.3	143	93.3	281	49.6	114.4	157.7	223.4	129.7	87.6	132.7	89	160.4	232.7	101.4	176.6	246.3	41.3	59.5
cash-flows.row.cash-at-beginning-of-period	737.7	452.6	830.1	442.1	413.1	241.9	118.3	143	93.3	293.8	49.6	114.4	97.5	223.4	129.7	87.6	132.7	89	160.4	232.7	101.4	179.3	246.3	41.3	59.5	27.2
cash-flows.row.operating-cash-flow	409.9	249.1	121.9	459.1	200.4	116	160.6	136.1	104.6	74.8	23.1	125.9	63.8	104.8	80.6	60.6	11.8	50.2	68	1.5	74.1	27.9	2.2	7	3	2
cash-flows.row.capital-expenditure	-383.2	-321.1	-184.6	-263.1	-98.2	-87.1	-70.5	-85.7	-228.6	-65.7	-54.8	-75.1	-81.2	-77.7	-35.2	-50	-67.9	-41.2	-34.6	-61.9	-97.8	-24.4	-84.1	-58.8	-60.4	-38
cash-flows.row.free-cash-flow	26.6	-72	-62.7	195.9	102.2	28.9	90.1	50.4	-124	9.1	-31.7	50.9	-17.4	27.1	45.4	10.5	-56.1	9	33.4	-60.4	-23.7	3.6	-81.9	-51.8	-57.5	-36

Kasumiaruande rida

Hunan Haili Chemical Industry Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600731.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	2374.4	3130.1	2702.3	2026.3	2148.7	1627.8	1217.9	1130.8	1057.2	1136.4	1103.7	1189.1	872.2	851.9	694.5	705.9	626.6	572.2	489.5	456.7	388.2	345.2	300.4	333.2	300.1	285.2	234.4	178.2	131.2	82.6
income-statement-row.row.cost-of-revenue	1834.3	2343.4	2087.1	1401.4	1568.5	1233.1	905.7	862.1	803.1	915.9	843.9	905.7	715.2	684.8	542.9	558.7	511.7	445.4	370	353.3	298.1	242.9	227	251.1	235.9	217.6	192	148.5	102.4	66
income-statement-row.row.gross-profit	540	786.7	615.2	624.9	580.2	394.7	312.1	268.7	254.1	220.5	259.8	283.3	157.1	167.2	151.6	147.1	114.9	126.8	119.5	103.4	90.1	102.3	73.4	82.1	64.2	67.7	42.3	29.7	28.9	16.6
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	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	11.9	133.5	106.3	92.9	88.7	-16.4	7.4	4.7	5.8	10.9	5.1	5.5	10.7	0.7	9.8	4.8	1.2	11.3	2.3	2.9	4.8	2.7	3.7	4.1	1.6	1.1	9.1	8.9	-0.2	1.2
income-statement-row.row.operating-expenses	308.1	344	265.6	233.5	276.7	208.8	201.8	195.9	189.6	161.4	178.1	176.5	122.6	117.2	109.1	97.4	92.6	89.6	74.6	70.9	54.5	50.1	39.1	37.4	25.5	26	14.6	11.9	10.9	8.8
income-statement-row.row.cost-and-expenses	2142.5	2687.5	2352.7	1634.9	1845.2	1441.9	1107.5	1057.9	992.7	1077.3	1022	1082.2	837.8	802	652	656.2	604.3	535	444.6	424.2	352.5	293	266	288.5	261.4	243.6	206.6	160.4	113.2	74.9
income-statement-row.row.interest-income	16.8	8.8	18.1	9	6.8	4	0.8	1.9	1.9	1.7	3.2	2.6	1.3	1.5	0	2.1	3	2.9	2.9	4.8	4.7	3.8	8.3	7.1	0	0	0	0	0	0
income-statement-row.row.interest-expense	12	16.4	15.7	19.2	26.1	22.3	24.6	27.5	32.3	32.2	45.9	45.6	40.2	30.9	39.9	44.1	29.8	31.4	29.6	22.8	22	23.9	20.3	14.2	5.8	5.2	4	1.9	3.9	2.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	11.9	0	4.4	12.6	-139.5	-79	-29.4	-30.3	-34.1	-31.9	-57.2	-81.5	-17.9	-38.2	-28	-42.7	-250.5	-21.9	-30.5	-21.5	-18.6	-21.5	-10.4	-5.9	-6	-5.4	5.5	10.3	-3.9	-1.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	11.9	133.5	106.3	92.9	88.7	-16.4	7.4	4.7	5.8	10.9	5.1	5.5	10.7	0.7	9.8	4.8	1.2	11.3	2.3	2.9	4.8	2.7	3.7	4.1	1.6	1.1	9.1	8.9	-0.2	1.2
income-statement-row.row.total-operating-expenses	11.9	0	4.4	12.6	-139.5	-79	-29.4	-30.3	-34.1	-31.9	-57.2	-81.5	-17.9	-38.2	-28	-42.7	-250.5	-21.9	-30.5	-21.5	-18.6	-21.5	-10.4	-5.9	-6	-5.4	5.5	10.3	-3.9	-1.3
income-statement-row.row.interest-expense	12	16.4	15.7	19.2	26.1	22.3	24.6	27.5	32.3	32.2	45.9	45.6	40.2	30.9	39.9	44.1	29.8	31.4	29.6	22.8	22	23.9	20.3	14.2	5.8	5.2	4	1.9	3.9	2.6
income-statement-row.row.depreciation-and-amortization	92.5	115.5	105.1	112.5	166.1	54.8	57.7	67	61.9	59.2	47.4	46.8	40.5	37.4	35.2	31.7	28.5	33.5	26.9	21.2	20.1	16.9	12.8	8	9.1	8.8	3	-1.4	3.6	2.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	292.7	428	325.9	343.1	297.7	123.3	73.5	38.2	28.1	17.3	20.4	31.2	6	11.1	4.7	2.2	-229.3	13.1	20.3	15.5	22.7	34.9	28	40	34.3	37.8	24.7	19.2	14.4	5.2
income-statement-row.row.income-before-tax	304.6	427.9	330.3	355.7	158.2	106.9	81	42.6	30.4	27.2	24.5	25.3	16.5	11.7	14.5	6.9	-228.2	19.8	18.5	14.7	22.3	34.2	27.8	41.4	34.4	37.6	33.5	28.1	14.1	6.5
income-statement-row.row.income-tax-expense	20.6	53.5	41.2	55.1	47.5	29.2	17.1	12.5	8.6	8.2	10.5	8.2	5.6	3.9	6.3	-2	7.5	8.3	7.2	5.3	5.3	5.3	4.2	4.1	5.1	5.2	5.1	3.3	0	0
income-statement-row.row.net-income	273.8	352.3	266.7	296.4	101.1	51.5	41.7	14.2	13.8	11.2	7.8	8.6	4.3	4.2	3.9	3.5	-235.5	8.6	7.7	7.6	15	27.5	22	36.1	26.4	29	27.1	24.8	14.1	6.5