Baida Group Co.,Ltd

Sümbol: 600865.SS

SHH

7.17

CNY

Turuhind täna

61.0779
P/E suhe
0.0000
PEG suhe
2.70B
MRK Cap
0.06%
DIV tootlus

Baida Group Co.,Ltd (600865-SS) Finantsaruanded

Q: Mis on Baida Group Co.,Ltd (600865.SS) koguvara?

Baida Group Co.,Ltd (600865.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Baida Group Co.,Ltd (600865.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 Baida 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	1042.2	1051.4	853	832	812.2	250.1	218.8	238.3	225.1	275.1	327.3	376.3	509.8	266.9	149.2	390.4	616.3	529.3	456.6	373.3	321.1	255.7	247.8	324.1	301.1	293.3	80	49.9	66.7	0
balance-sheet.row.short-term-investments	848.3	962.7	714.9	629.2	498.4	11.3	0	-123.2	-133.5	0	0	0	0	-93.2	0.1	160.3	26.5	2.4	22.1	70.6	50	126	59.1	60	64.7	14.7	0	0.5	1.2	0
balance-sheet.row.net-receivables	26.1	32.2	24.6	24.1	13.8	18.3	14.6	67.2	25.3	199.8	1105.1	28.6	79.5	34.9	562.2	37.8	74.5	66	76.8	73.4	82.9	92.8	88.3	37.8	40.4	172.5	188.5	143.1	141.7	0
balance-sheet.row.inventory	0.3	0.7	0.9	0.9	0.4	0.8	1	1.1	1.5	1.8	9.2	3830.9	3243.9	2785.5	11.7	12.1	17.2	20.8	13.7	15.6	8.1	14.8	15.4	62.8	109.1	182.4	130.3	73.2	58.2	0
balance-sheet.row.other-current-assets	150.4	243.6	251.5	503.6	281.1	416	417.8	90.9	392.1	670.4	653.2	62.2	18	-2.2	290	200	-3.6	-3.6	-6.4	30	6.4	30	0.5	78.6	160.6	4.7	0	0	0.7	170.7
balance-sheet.row.total-current-assets	1219.1	1327.9	1130	1360.6	1107.5	685.2	652.1	397.4	643.9	1147.1	2094.8	4298	3851.2	3085.1	1013.1	640.3	704.4	612.5	540.7	492.3	418.6	393.2	352	503.4	611.2	652.8	398.8	266.2	267.3	170.7
balance-sheet.row.property-plant-equipment-net	62.2	79.5	83.7	89	105.6	99.2	146.6	154.3	164.8	178	185.4	203.1	229.4	231.3	229.2	234.7	248.9	336.2	348.9	361.7	366	377.6	823.4	771.2	729	511.5	383.9	408.8	319.4	253.4
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	43.7	47.5	51.4	55.1	58.7	62.7	73.8	78.3	82.7	86.6	90.5	94.8	99	78.7	22.1	23.8	24.9	38.5	39.2	40.7	42.3	43.8	45.4	45.7	47	47.1	48.4	43.2	44.4	0
balance-sheet.row.goodwill-and-intangible-assets	43.7	47.5	51.4	55.1	58.7	62.7	73.8	78.3	82.7	86.6	90.5	94.8	99	78.7	22.1	23.8	24.9	38.5	39.2	40.7	42.3	43.8	45.4	45.7	47	47.1	48.4	43.2	44.4	0
balance-sheet.row.long-term-investments	259.3	151.3	161.5	231.2	327.8	1069.8	0	1097.9	880	0	0	0	0	236.2	143	-147.2	-2.3	19.1	-0.7	-50.7	-26.5	-104.1	-42.7	-49.8	-57.4	-8.3	0	0	5.7	0
balance-sheet.row.tax-assets	7.7	5.4	10.7	2.2	2.6	2.2	2.4	2.8	3.4	3.8	4.2	10.7	8	7.6	7	7.9	8.2	13.9	35.2	87.6	70.8	156.9	108	71.5	68.2	21.6	0	0	1.2	0
balance-sheet.row.other-non-current-assets	943.6	1066.4	1186.3	868.7	652.9	160.1	1277.7	340	10	444.9	437	240.2	232.9	0.1	81.1	244.3	118.2	-1.6	0.1	0.1	30.1	0.2	30.2	35.6	1.7	3.5	23	29	6.4	57.6
balance-sheet.row.total-non-current-assets	1316.5	1350.1	1493.6	1246.2	1147.6	1394	1500.5	1673.2	1140.9	713.3	717	548.7	569.4	553.8	482.4	363.3	397.9	406.1	422.7	439.5	482.7	474.5	964.3	874.3	788.6	575.3	455.2	481.1	377.1	311
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	2535.5	2678	2623.6	2606.8	2255.1	2079.2	2152.6	2070.6	1784.8	1860.4	2811.8	4846.7	4420.6	3638.8	1495.5	1003.6	1102.3	1018.6	963.4	931.7	901.2	867.7	1316.3	1377.6	1399.8	1228.2	854.1	747.2	644.4	481.7
balance-sheet.row.account-payables	67.4	63.4	70.7	97.7	99.2	93.7	79.8	92.7	88.5	96.8	97.5	163.3	127.4	107.8	96.9	91.5	161.7	158.2	153.1	150.4	140.1	125.4	128.2	104	105.4	119.8	119	97.4	78.1	0
balance-sheet.row.short-term-debt	-55	-58	-58.4	50.1	-74.1	0	150	0	0	17.5	388.7	1259.2	934	1320	300	0	0	0	0	0	0	0	400.2	215	253.5	236.5	119.5	129.5	69.5	0
balance-sheet.row.tax-payables	22.4	37.2	59.8	32.7	20	16.6	35.9	32.4	24.6	14.8	11.5	17.6	22.3	17.6	18	14	34.9	17.3	8.3	10.2	16.6	3.4	6.1	3.2	5.4	16.8	6.3	4.5	1.1	0
balance-sheet.row.long-term-debt-total	0	0	0	0	0	0	0	0	0	175	412.6	1219.3	1390	960	80	0	0	0	0	1.2	0	0	40.1	260.4	260.4	0	10	0	3.6	0
Deferred Revenue Non Current	23.3	28	31.2	35.6	40	44.4	48.9	53.3	57.8	62.2	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	150.5	168.6	198.9	34.5	168.3	138.5	59.7	155.6	159.8	72.4	560.3	545.5	173.6	71.1	51	124.5	171	150.4	108.5	86.9	78.2	77.2	10.3	41.7	61.7	100	6.7	3.6	5	126.1
balance-sheet.row.total-non-current-liabilities	24.4	70.5	83.2	125.5	87.4	76.6	87.9	114.7	57.8	237.2	479.2	1286.2	1393.1	965.3	85.5	1.9	4.6	1.9	1.6	1.2	0	0	40.1	260.4	259.3	-0.9	9.5	-0.2	3.3	18.7
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	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	242.3	302.4	352.8	448.6	354.9	308.9	461.5	363	306.1	522.3	1591.7	3391	2744.6	2542.9	606.2	217.9	337.3	310.5	263.2	238.6	218.2	202.6	651.8	712.2	743.5	573.9	355.2	270.5	224.6	144.8
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	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	269.7	269.7	269.7	269.7	269.7	269.7	269.7	269.7	269.7	269.7	227.8	182.2	140.2	98.3
balance-sheet.row.retained-earnings	1490.3	1570.8	1466.2	1353.5	1095.9	871.5	772.8	734.9	697.3	569.6	466.5	347.3	300.2	229.8	159.8	96.7	76.6	32.2	27.1	24.4	18.2	0.1	0.7	3.1	1.7	1.3	2.5	48.5	0	48.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	262.7	264.7	264.5	264.5	264.5	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
balance-sheet.row.other-total-stockholders-equity	163.7	163.7	163.5	163.5	163.5	522.6	542	596.5	405.2	392.3	377.4	374.6	495.4	331.6	323.3	312.7	418.5	406.1	403.4	399.1	395.1	391.9	385.2	382	376.6	371.6	261.5	246	279.5	190.4
balance-sheet.row.total-stockholders-equity	2292.9	2375.4	2270.5	2157.8	1900.2	1770.3	1691.1	1707.6	1478.7	1338.1	1220.1	1098.2	1171.9	937.6	859.3	785.7	764.8	708.1	700.2	693.2	683	661.7	655.6	654.8	648	642.6	491.8	476.7	419.7	336.9
balance-sheet.row.total-liabilities-and-stockholders-equity	2535.5	2678	2623.6	2606.8	2255.1	2079.2	2152.6	2070.6	1784.8	1860.4	2811.8	4846.7	4420.6	3638.8	1495.5	1003.6	1102.3	1018.6	963.4	931.7	901.2	867.7	1316.3	1377.6	1399.8	1228.2	854.1	747.2	644.4	481.7
balance-sheet.row.minority-interest	0.3	0.2	0.2	0.5	0	0	0	0	0	0	0	357.5	504.1	158.3	30	0	0.2	0	0	0	0	3.4	8.9	10.6	8.2	11.6	7	0	0	0
balance-sheet.row.total-equity	2293.2	2375.6	2270.7	2158.3	1900.2	1770.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1107.6	1114	876.4	860.4	826.2	1081.1	1123	974.7	746.5	327.5	344	137	143	143	143	13	24.2	21.4	21.4	19.9	23.5	21.9	16.4	10.2	7.3	6.5	0	0.5	6.9	0
balance-sheet.row.total-debt	0	0	0	50.1	0	0	150	0	0	192.5	801.3	2478.5	2324	2280	380	0	0	0	0	1.2	0	0	440.3	475.4	513.9	236.5	129.5	129.5	73.1	0
balance-sheet.row.net-debt	-194	-88.7	-138.1	-152.8	-313.8	-238.8	-68.8	-238.3	-225.1	-82.6	474	2102.3	1814.2	2013.1	230.9	-230.2	-589.8	-526.9	-434.5	-301.5	-271.1	-129.7	251.6	211.3	277.6	-42.1	49.5	80.2	7.6	0

Rahavoogude aruanne

Baida 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	13.5	179.5	112.5	302.7	205.1	116.4	48.4	92.4	140.6	155.6	113.9	79.1	76.8	77.6	103.7	76.4	75.1	35.7	28.6	26.4	21.2	42	40.7	55.1	50	64.2
cash-flows.row.depreciation-and-amortization	21.8	22.3	22.1	21.7	21.8	21.8	22.2	21.9	22.4	22.8	24.8	26	24	19.5	19.1	20.1	20	22.6	21.4	22.6	22.2	21.9	21.6	26	23.1	23.4
cash-flows.row.deferred-income-tax	0	0	-46.3	42.9	14.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	46.3	-42.9	-14.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-43.8	-46.8	-54.2	46.9	45.7	-10.2	-23.5	19.6	-54.9	30.3	623.4	127.2	-286.6	-2142.5	-511.6	-75	23.2	39.1	34.7	29.9	60.2	239.7	42.7	59.2	-44.4	71.1
cash-flows.row.account-receivables	8	-8.3	-2.2	-4.9	-1.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0.4	0.1	0	-0.5	0.5	0.1	0.1	0.4	0.3	7.4	-240.2	-326.3	-285.7	-2698	-0.1	5.2	3.6	-6.5	1.9	-7.4	8.1	4.7	20.1	46.3	19.8	43.1
cash-flows.row.account-payables	-8.6	-34.4	-5.7	9.4	31.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-43.7	-4.3	-46.3	42.9	14.9	-10.4	-23.6	19.3	-55.2	22.9	863.6	453.6	-0.9	555.6	-511.5	-80.2	19.7	45.6	32.8	37.4	52.1	235	22.5	12.8	-64.1	28
cash-flows.row.other-non-cash-items	122.2	-80.1	7.7	-252.5	-114.3	-23.6	52.4	8.6	-25.6	-81	-62.3	-3.3	0.2	-12.4	-41.3	-13.4	-28.4	-14.8	-9.7	-6.1	0.4	10.5	2.2	-1.3	6.4	-7.3
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	-7	-23.2	-9.7	-20.3	-51	-17	-14.4	-18.2	-39.6	-42.9	-13.7	-39.7	-38.3	-91.8	-15.5	-3.4	-8.9	-11.3	-9.7	-14.4	-16	-22.6	-98	-47.9	-249.2	-147.8
cash-flows.row.acquisitions-net	0	0.4	0	20.4	0.1	17	14.4	0	0.1	0	0.2	0.4	0	3.7	0.1	0.1	8.6	0.1	0.1	0.3	1.5	1.1	0.9	0	1.8	4.7
cash-flows.row.purchases-of-investments	-1302.7	-2546.8	-2789.8	-2265.9	-2113.6	-1640.8	-1522.8	-1396.5	-2430.2	-1955.7	-775	-543.2	0	-2	-644	-423.1	-32.3	-24.4	-15.5	-95.6	-152.7	-197.2	-207.5	-203.9	-383.4	-691.2
cash-flows.row.sales-maturities-of-investments	1395.1	2520.6	2698.5	2212	1850.4	1904.7	1268.5	1378.5	2357.2	1964.2	651.5	270.8	3.6	438.3	533.2	229.6	31.4	56.5	99.2	79.8	233.6	111.5	211.8	239.2	349.7	684.6
cash-flows.row.other-investing-activites	-9.4	-0.4	0	-20.3	-16.5	-17	-14.4	-48	213.7	976.3	349.9	84.1	-11.2	0.1	2.8	9.7	7.1	8.2	5.1	4.5	6.8	-4	1.1	-9	-3.7	8.8
cash-flows.row.net-cash-used-for-investing-activites	75.9	-49.5	-101.1	-74.1	-330.6	246.9	-268.7	-84.2	101.2	942	213	-227.7	-45.9	348.3	-123.4	-187.1	5.9	29	79.2	-25.5	73.2	-111.2	-91.7	-21.6	-284.8	-140.9
cash-flows.row.debt-repayment	0	0	-148	-50	-21	-378.6	-95	-127.4	-192.5	-608.8	-1561.2	-1932.5	-1431	-830	0	0	0	0	0	0	0	-925	-685	-839.3	-473.6	-370.9
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	-94.1	-75.2	-1.8	-46.1	-75.3	-18.9	-0.2	-45.2	-8.2	-70.1	-143.6	-250.9	-137.5	-72.9	-32.9	-49.9	-29.1	-25.1	-22.4	-15.7	-30.8	-26.8	-55	-51.6	-57.6	-62.3
cash-flows.row.other-financing-activites	0.2	0.4	98	100.5	21	228.6	245	127.4	0	-422.7	707	2041.3	2032.8	2730	380	-1.9	-0.5	-0.8	0	0	0	685	649.2	801.3	741.7	621.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-93.8	-74.8	-51.8	4.4	-75.3	-168.9	149.8	-45.2	-200.7	-1101.6	-997.8	-142	464.3	1827.1	347.1	-51.8	-29.7	-25.9	-22.4	-15.7	-30.8	-266.8	-90.8	-89.7	210.5	188.2
cash-flows.row.effect-of-forex-changes-on-cash	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.net-change-in-cash	95.9	-49.4	-64.7	49.2	-247.5	182.4	-19.5	13.2	-17	-31.9	-85	-140.7	232.8	117.8	-206.5	-230.9	66.3	85.8	131.8	31.7	146.4	-64	-75.4	27.7	-39.1	198.6
cash-flows.row.cash-at-end-of-period	184.5	88.7	138.1	202.8	153.7	401.2	218.8	238.3	225.1	242.1	274	359	499.7	266.9	149.1	355.6	586.5	520.3	434.5	302.7	271.1	124.7	188.7	264.1	236.4	278.6
cash-flows.row.cash-at-beginning-of-period	88.7	138.1	202.8	153.7	401.2	218.8	238.3	225.1	242.1	274	359	499.7	266.9	149.1	355.6	586.5	520.3	434.5	302.7	271.1	124.7	188.7	264.1	236.4	275.5	80
cash-flows.row.operating-cash-flow	113.8	74.9	88.1	118.8	158.4	104.4	99.4	142.5	82.5	127.7	699.7	229.1	-185.5	-2057.6	-430.2	8	90	82.7	75	72.8	104	314	107.1	139	35.1	151.4
cash-flows.row.capital-expenditure	-7	-23.2	-9.7	-20.3	-51	-17	-14.4	-18.2	-39.6	-42.9	-13.7	-39.7	-38.3	-91.8	-15.5	-3.4	-8.9	-11.3	-9.7	-14.4	-16	-22.6	-98	-47.9	-249.2	-147.8
cash-flows.row.free-cash-flow	106.7	51.7	78.4	98.5	107.4	87.4	85	124.3	43	84.8	686.1	189.4	-223.8	-2149.4	-445.7	4.6	81.1	71.4	65.2	58.4	88	291.4	9.1	91.1	-214	3.6

Kasumiaruande rida

Baida Group Co.,Ltd tulud muutusid võrreldes eelmise perioodiga NaN%. 600865.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	216.9	227.1	266.1	244	917.6	811.8	956.1	1070.6	1102.8	1051.8	1234	1225.3	1297.6	1179	1110.6	1312	1531.7	1354.4	1310.4	1194.9	1117.6	1132	1014.8	928.5	827.4	1037.2	914.3	882.1	935.6	816.3
income-statement-row.row.cost-of-revenue	23.6	32.6	45.5	44.8	682	571	699.7	790	795.9	766	938.8	944.4	1008.9	907.5	846.9	1036.6	1277.2	1161.5	1148.9	1042.8	972.8	958.9	846.8	762.6	674.4	855.6	753	727.5	788.3	0
income-statement-row.row.gross-profit	193.4	194.5	220.6	199.3	235.6	240.9	256.3	280.6	306.9	285.8	295.2	280.9	288.8	271.5	263.7	275.4	254.6	192.9	161.5	152.1	144.8	173.1	168	165.9	153	181.6	161.3	154.6	147.2	816.3
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	-168.9	14.7	26.1	30.4	47	-4.9	0.1	23.9	35.7	3.3	4.4	23.4	2.5	-2	2.8	2	-3.2	19.1	22.1	14.1	23.3	22.4	10.6	13.2	-0.2	14.8	12.4	16.7	10.9	-1
income-statement-row.row.operating-expenses	70.6	58	83.6	74.6	105.5	130.4	134.8	178.6	195.4	182.3	221	195	187	179.3	169.3	187.5	152.9	168.4	146.9	130.7	135	131.7	121.3	104.6	97.7	121.3	105.5	103.4	91.8	-1
income-statement-row.row.cost-and-expenses	94.2	90.6	129.1	119.3	787.5	701.3	834.6	968.6	991.2	948.3	1159.8	1139.4	1195.9	1086.8	1016.2	1224.1	1430.1	1329.9	1295.8	1173.5	1107.7	1090.5	968.1	867.2	772.1	976.9	858.5	831	880.2	-1
income-statement-row.row.interest-income	4.5	0.5	0.7	0.9	4.3	1.1	3.3	1.8	1	2.4	3.2	4.3	3.4	3.7	0	0	0	7.9	4.7	3.3	1.8	1	1.1	1.9	0	0	0	0	0	0
income-statement-row.row.interest-expense	0	-4.4	1.7	1	0	3.6	0.4	0	4.5	4.4	3.3	0	0	0	2.8	-1.5	3.8	1.3	0	0	0	0.8	2	6	11.3	11.4	5.6	6.4	6.6	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	1.5	2	-82.5	205.2	61.9	39.4	-36.7	28.1	70.9	91.2	74.6	15.7	2.5	11.3	44.7	13	21.7	8.1	2.2	-7	1.8	-0.9	-4.5	-1.3	-3.4	7.3	-1.3	2.5	-6.9	-759.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-168.9	14.7	26.1	30.4	47	-4.9	0.1	23.9	35.7	3.3	4.4	23.4	2.5	-2	2.8	2	-3.2	19.1	22.1	14.1	23.3	22.4	10.6	13.2	-0.2	14.8	12.4	16.7	10.9	-1
income-statement-row.row.total-operating-expenses	1.5	2	-82.5	205.2	61.9	39.4	-36.7	28.1	70.9	91.2	74.6	15.7	2.5	11.3	44.7	13	21.7	8.1	2.2	-7	1.8	-0.9	-4.5	-1.3	-3.4	7.3	-1.3	2.5	-6.9	-759.4
income-statement-row.row.interest-expense	0	-4.4	1.7	1	0	3.6	0.4	0	4.5	4.4	3.3	0	0	0	2.8	-1.5	3.8	1.3	0	0	0	0.8	2	6	11.3	11.4	5.6	6.4	6.6	0
income-statement-row.row.depreciation-and-amortization	21.8	1.8	22.1	21.7	21.8	21.8	22.2	21.9	22.4	22.8	24.8	26	24	19.5	19.1	20.1	20	22.6	21.4	22.6	22.2	21.9	21.6	26	23.1	23.4	-12.2	-19	-5.5	758.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	11.1	227.8	227.1	190.8	198	154.8	84.7	107	151	191.8	146.5	89.8	102	105.7	136.6	99.3	127.2	62.9	45.7	47.2	37.1	63.4	59.2	71.9	78.9	82	68	70.1	60.9	58.1
income-statement-row.row.income-before-tax	12.5	229.8	144.5	396	259.8	149.9	84.8	130.1	182.5	194.7	148.8	101.6	104.2	103.4	139	100.9	123.4	57.3	42.3	37.9	36	63.2	56	72.6	65.3	82.1	67.4	70.2	60.1	56.9
income-statement-row.row.income-tax-expense	-0.9	50.3	32.1	93.3	54.7	33.4	36.4	37.7	41.9	39.1	34.9	22.5	27.4	25.8	35.3	24.5	48.2	21.7	13.7	11.5	14.8	20.6	16	17.5	15.3	18	11.2	13.2	10.2	8.7
income-statement-row.row.net-income	13.6	179.8	112.7	302.8	205.1	116.4	48.4	92.4	140.6	155.6	122	87	78.8	78.3	103.7	76.3	75.2	35.7	28.6	26.4	21.3	41	40	54.4	49.1	65.2	56.7	57	49.9	48.2