NetScout Systems, Inc.

Sümbol: NTCT

NASDAQ

19.78

USD

Turuhind täna

-11.8606
P/E suhe
0.0587
PEG suhe
1.41B
MRK Cap
0.00%
DIV tootlus

NetScout Systems, Inc. (NTCT) Finantsaruanded

Q: Mis on NetScout Systems, Inc. (NTCT) koguvara?

NetScout Systems, Inc. (NTCT) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete NetScout Systems, Inc. (NTCT) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 431.087 M, mis on 0.135 % gowth. Kogu perioodi keskmine brutokasum on 317.578 M, mis on 0.131 %. Keskmine brutokasumi suhtarv on 0.751 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.663 %, mis on võrdne 0.973 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes NetScout Systems, Inc. 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus -0.117. Käibevara valdkonnas on NTCT aruandlusvaluutas 617.36. Märkimisväärne osa neist varadest, täpsemalt 418.998, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.404%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 8.94, kui neid on, aruandlusvaluutas. See näitab erinevust 0.000% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 148.819 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.614%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 2029.649 aruandlusvaluutas. Selle aspekti aastane muutus on -0.015%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 143.855, varude hind on 17.96 ja firmaväärtus 1724.4, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 366.59.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	1461.31	419	703.2	476.5	386.5	486	447.8	442.8	338.7	206.3	177.3	137.3	179.3	200.6	133.2	106.4	67.2	88.1	81.5	83.9	69.4	71.3	64.2	61.4	70.3	25.5
balance-sheet.row.short-term-investments	164.2	32.2	67	9.3	48	76.3	77.9	137.9	128	101.4	75.2	37.3	79.6	133.4	69.9	24.2	10.5	69.2	19.8	26.8	50.4	27.4	44.8	0	21.8	0
balance-sheet.row.net-receivables	626.32	143.9	148.2	197.7	213.5	235.3	213.4	294.4	247.2	82.2	60.5	73.9	69.8	62.8	68.3	48.2	37.1	19	17.8	13.3	13	11.9	12.9	11.8	10.4	6.6
balance-sheet.row.inventory	67.14	18	28.2	22.8	22.2	26.3	34.8	40	58	12.1	12.6	7.6	8	8.9	9.2	6.8	12.1	4.6	2.8	3.1	3.4	3	3.7	8.7	3.1	3.2
balance-sheet.row.other-current-assets	146.63	36.6	49.3	25.5	37.5	53.7	56.4	77.3	96.5	36.6	28.4	18.6	15	11.4	10.8	7.7	19.6	5.9	7.4	5.4	3.8	1.2	4.2	2.4	6.6	2.1
balance-sheet.row.total-current-assets	2316.87	617.4	921.9	722.5	659.7	801.2	752.4	854.5	740.5	337.3	278.8	237.3	272.1	283.7	218.8	169.2	135.9	117.6	109.4	105.6	89.6	91.2	85	88.7	90.5	37.4
balance-sheet.row.property-plant-equipment-net	319.4	86.2	96.3	110	126.3	59	52.5	61.4	62	23.9	23.1	19.7	16.5	13.5	12.8	13.8	16.7	8.3	7.6	6	5.4	6.9	8.6	6.9	5.7	4.2
balance-sheet.row.goodwill	6721.48	1724.4	1723.2	1717.6	1725.7	1715.5	1712.8	1718.2	1709.4	197.4	203.4	202.5	170.4	128.2	128.2	128.2	131.8	36.6	36.6	28.8	28.8	28.8	0	0	0	0
balance-sheet.row.intangible-assets	1379.43	366.6	433.4	511.9	582.2	669.1	831.4	931.3	1054	50.2	58.5	63.8	54.7	47.7	53.6	59.6	65.6	0.6	1.3	28.8	28.8	29.1	30.2	41.5	0	0
balance-sheet.row.goodwill-and-intangible-assets	8100.92	2091	2156.6	2229.4	2307.9	2384.6	2544.1	2649.4	2763.4	247.6	262	266.3	225.1	175.9	181.8	187.8	197.4	37.2	37.9	28.8	28.8	29.1	30.2	41.5	0	0
balance-sheet.row.long-term-investments	19.79	8.9	0	-8.1	2.6	1	-6.7	21.9	13.4	58.6	41.5	16.8	32.3	27.9	37.4	29.5	33.8	12	6	0	6	-5.9	0	0	0	0
balance-sheet.row.tax-assets	33.13	4.5	6.9	8.1	6.2	7.2	6.7	6.6	6.2	21.8	15.8	9.2	18.6	25.2	30.1	34.9	34.9	5.4	4.9	7.6	8.4	7.7	7.6	4.9	0	0
balance-sheet.row.other-non-current-assets	48.56	12.5	13	23.2	17.8	17	19.6	7.7	7.4	-20.1	-13.4	2.9	2	1.5	1.9	1.4	2.2	0	0	0.2	0.9	5.9	5.9	0	0.6	2.4
balance-sheet.row.total-non-current-assets	8521.8	2203.2	2272.8	2362.6	2460.8	2468.8	2616.2	2747	2852.4	331.8	329	314.9	294.5	243.8	263.8	267.5	285	62.8	56.3	42.7	49.6	43.7	52.3	53.4	6.3	6.6
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
balance-sheet.row.total-assets	10838.67	2820.6	3194.7	3085	3120.5	3270	3368.6	3601.5	3592.8	669	607.8	552.2	566.6	527.6	482.6	436.7	420.9	180.4	165.8	148.3	139.2	134.9	137.3	142.1	96.7	44
balance-sheet.row.account-payables	61.57	16.5	22	18	20	24.6	30.1	37.4	44	13.1	11.5	10.2	7.5	9.7	7.3	6.4	9.2	3	2.7	2.5	2	1.4	2.5	4.2	2.8	3.9
balance-sheet.row.short-term-debt	47.03	11.7	11.4	12.4	10.3	0	0	0	0	0	0	41.3	29.3	15	11.3	10	6.3	10.9	11	0	6.6	0	8.5	0	0	0
balance-sheet.row.tax-payables	28.29	2.2	4.4	7	0.9	1.3	1.5	5.1	2.1	0.1	0.8	0.1	4.6	3.2	2.7	1.7	5	0.7	1	1.4	2.1	1.2	0	0	0	0
balance-sheet.row.long-term-debt-total	579.77	148.8	403.9	411.3	520.7	550	600	300	300	1.6	1.6	1.8	62	53.1	68.1	82.5	92.5	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	496.12	129.8	133.1	103.3	104.2	94.6	91.4	86.6	68.1	27	24.6	25.9	18.7	14.7	17.8	8.9	6.8	1.8	1.6	1.3	1	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	46.29	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	306.85	114	111.1	111.2	98.4	82.8	81.2	112.2	116.4	51.1	42.1	1.2	3.8	26.6	24.9	30.3	33.2	0.2	1.3	9.4	0.5	5.5	0.5	6.8	12.8	9
balance-sheet.row.total-non-current-liabilities	1256.07	337.3	658.2	668	783.6	824.6	886.5	705.1	692.4	45.7	35.6	32.6	91.3	71.4	88.1	93.5	100.7	3.9	2.8	1.3	1	1	0	0	0	44.2
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	-1	0	0	0	0
balance-sheet.row.capital-lease-obligations	226.8	60.5	65.3	73.6	81	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	2834.24	790.9	1133.2	1079.3	1182.6	1204.6	1299.8	1165.3	1149.5	233.3	198.6	180.3	225.4	208	215.8	211	223.6	42	39.2	30.8	26.1	23.1	24.6	21	15.6	57.1
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0.1	0.5	0	0	0.2	0.3	0	0	0	0.5	0	0	0	0	0	0	0	0	0	6
balance-sheet.row.common-stock	0.52	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	1778.6	470.2	411.7	374.7	355.3	358.1	396.5	316.7	283.4	311.8	250.6	201.5	160.9	128.4	91.2	63.2	43.2	45.3	37.5	31.7	28.9	29.4	32	43.4	39.7	24.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	22.79	5.7	0.1	-1.9	-3.2	-2.6	2.9	-3.5	-1.5	-4.6	2.8	0.7	-1	-0.7	-1.8	-1.5	0.2	0	-4.6	-0.1	0	-0.1	-1.1	-3.4	-0.6	-4.3
balance-sheet.row.other-total-stockholders-equity	6202.52	1553.6	1649.6	1632.9	1585.6	1709.9	1669.2	2122.5	2161.4	128.6	155.5	169.4	181.3	191.8	177.5	163.4	153.8	93.1	93.6	85.8	84.2	82.5	81.8	81	42.1	-39.3
balance-sheet.row.total-stockholders-equity	8004.43	2029.6	2061.5	2005.8	1937.9	2065.4	2068.8	2436.3	2443.4	435.8	409.2	371.9	341.2	319.6	266.8	225.7	197.3	138.4	126.6	117.4	113.1	111.8	112.7	121	81.1	-13.1
balance-sheet.row.total-liabilities-and-stockholders-equity	10838.67	2820.6	3194.7	3085	3120.5	3270	3368.6	3601.5	3592.8	669	607.8	552.2	566.6	527.6	482.6	436.7	420.9	180.4	165.8	148.3	139.2	134.9	137.3	142.1	96.7	44
balance-sheet.row.minority-interest	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-equity	8004.43	2029.6	2061.5	2005.8	1937.9	2065.4	2068.8	2436.3	2443.4	435.8	409.2	371.9	341.2	319.6	266.8	225.7	197.3	138.4	126.6	117.4	113.1	111.8	112.7	121	81.1	-13.1
balance-sheet.row.total-liabilities-and-total-equity	10838.67	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	487.44	8.9	67	9.3	50.6	77.4	77.9	159.8	141.4	160	116.7	54.2	96.3	161.3	107.2	53.7	44.2	81.2	25.8	26.8	56.4	27.4	44.8	0	21.8	0
balance-sheet.row.total-debt	626.8	160.5	415.3	423.6	531	550	600	300	300	0	0	0	62	68.1	79.4	92.5	98.8	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	-670.31	-226.3	-220.8	-43.6	192.5	140.4	230.2	-4.9	89.3	-104.9	-102.1	-99.9	-55.3	0.9	16	10.3	42	-18.9	-61.7	-57.1	-19	-43.8	-19.3	-61.4	-48.5	-25.5

Rahavoogude aruanne

NetScout Systems, Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.489 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 1.587 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 15304000.000. See on -1.224 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 85.92, 0, -250, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte 0 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -19.39, 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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	-118.54	59.6	35.9	19.4	-2.8	-73.3	79.8	33.3	-28.4	61.2	49.1	40.6	32.4	37.3	27.9	20	-2.1	7.7	5.8	2.9	-0.5	-2.5	-11.4	3.7	15.2	10.3
cash-flows.row.depreciation-and-amortization	78.54	85.9	95.8	105.8	116.1	137.9	153.5	160.9	140.1	19.7	18.3	17.5	16.6	13.9	14.4	13.8	9.1	3.7	3.6	3.4	3.9	4.9	14.9	12	2.9	2.1
cash-flows.row.deferred-income-tax	-51.13	-54	-12.7	-23.8	-9.8	-33.4	-127.8	-11	-42.1	2.7	5.2	3.9	5.4	3.5	5.2	8.2	-1.8	-0.1	2.4	0.2	-0.3	-0.2	-1.7	0	-0.1	0.1
cash-flows.row.stock-based-compensation	69.41	62	56.1	51.9	50.9	56.3	47.3	39.2	28.4	16.6	12.9	9.6	8.7	6.4	5.5	5.1	2.1	1.5	0.8	0	0.1	0	0	0	0	-24.4
cash-flows.row.change-in-working-capital	-73.81	-8.9	110.9	50.6	59.5	17.2	69	5.2	-9.2	6.1	25.6	23	4.4	7.4	-6.3	-3.1	28.7	0.8	2.4	3.9	2.6	-1	9.5	-0.2	-3.3	24.4
cash-flows.row.account-receivables	-106.14	4.9	49.3	16.9	21.5	-22.2	85	-48.1	-23.3	-21.8	13.5	0.1	-4	2.8	-25.7	-7.8	7.2	-1.6	-4.9	0	1.1	0	0	0	0	0
cash-flows.row.inventory	0.05	9	-8	-2	1.5	5.3	1	12.5	5.5	-0.5	-6.8	1.4	-0.9	0.3	-2.2	4.9	-3.1	-1.9	0	0.3	-0.4	0.7	5	-5.5	0	-0.1
cash-flows.row.account-payables	0.6	-5.5	4.2	-1.7	-4.3	-3.9	-8.9	0.4	2.3	1.4	1.5	-2.3	-2.2	2.6	-0.2	-2.8	-2	0.3	0.2	0	0.6	0	0	0	0	0
cash-flows.row.other-working-capital	31.68	-17.3	65.4	37.5	40.8	37.9	-8.1	40.4	6.2	27.1	17.5	23.8	11.5	1.8	21.9	2.6	26.7	3.9	7.1	3.6	1.3	-1.7	4.5	5.3	-3.3	0.1
cash-flows.row.other-non-cash-items	173.48	12	10	10	11.1	45.2	0.7	0.3	6.6	0.6	-0.2	0.8	0.8	0.1	0.6	0.3	0.3	0.9	0.6	0.1	0.1	1.9	2.4	2.2	0.5	0.3
cash-flows.row.net-cash-provided-by-operating-activities	77.96	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	-6.85	-10.6	-10.4	-16.5	-19.9	-23.5	-16.6	-32.1	-30.4	-13	-14.2	-11.9	-11.3	-8.8	-7.2	-5	-5.4	-3.7	-4.9	-3.4	-1.7	-2.1	-6.2	-4.9	-4.4	-2.5
cash-flows.row.acquisitions-net	7.77	0	0	-4.5	-11.3	-3.3	-8.3	8.3	37	-0.2	-1.1	-51.3	-46.7	0.4	0.4	0	-30.9	1.5	-9.5	0	0	0	0	-23.2	0	0
cash-flows.row.purchases-of-investments	-57.41	-114.5	-78.4	-15.7	-117.4	-229.8	-114.2	-199.8	-100.3	-133.2	-128.1	-121.1	-117.7	-153.9	-92.9	-30.3	-32.5	-104.2	-73.3	-68.6	-129.2	-96.2	-88	-18.6	-23.8	0
cash-flows.row.sales-maturities-of-investments	90.88	140.5	20.6	56.8	144.3	230.4	196	181.3	118.9	90	65.6	163.4	184.9	101.4	39.1	17.4	69.3	48.9	74.3	98.1	100.2	118.7	43.1	40.4	2	8.8
cash-flows.row.other-investing-activites	-0.01	0	-0.2	4.6	0	-0.1	0.2	0.1	-0.1	0.2	1.2	-0.8	0	-0.4	-0.4	0	0	-1.5	0	0	-1.3	0	0	0	2	0
cash-flows.row.net-cash-used-for-investing-activites	34.38	15.3	-68.4	24.7	-4.3	-26.3	57.1	-42.3	25.1	-56.2	-76.6	-21.7	9.2	-61.3	-61.1	-17.8	0.5	-59	-13.3	26.1	-32	20.4	-51.1	-6.3	-24.2	6.3
cash-flows.row.debt-repayment	-100	-250	-350	-100	-100	-50	0	0	0	0	0	-62	-68.1	-11.3	-13.1	-6.3	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	0	0.1	0.8	0.6	0.5	-0.4	3	0	2.7	3.9	2.3	1.5	1.5	1	0.9	2.7	32	44.4
cash-flows.row.common-stock-repurchased	-49.05	-150	-35.7	-3.3	-175	-14.5	-501.3	-89.6	-311.9	-51.7	-34.3	-27.4	-20.6	0	0	0	0	-2.4	0	0	-0.1	0	-0.4	0	0	-44.4
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	0	0	0	0	-60.7	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-33.71	-19.4	331.5	-15	-11.9	-14.8	280.4	-1	296.5	2.8	1.5	-2.1	121.5	8.2	5.1	4.9	-2.3	0.4	0	0	0	0	0	-1.2	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-169.35	-419.4	-54.2	-118.3	-286.9	-79.3	-221	-90.6	-15.3	-48.8	-32	-91	-27.4	-3.4	-5	-1.3	0.5	1.8	2.3	1.5	1.4	1	0.4	1.5	32	0
cash-flows.row.effect-of-forex-changes-on-cash	2.63	-1.9	-4.5	6.6	-3.4	-5.2	6.4	-0.8	0.7	0.8	-0.3	0	0	0	0	0.3	0.5	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-54.39	-249.4	169	126.9	-69.6	39.1	65	94.2	105.8	2.8	2.1	-17.3	50.1	3.8	-18.9	25.5	37.8	-42.8	4.6	38.1	-24.8	24.5	-37	12.9	23	19.1
cash-flows.row.cash-at-end-of-period	1297.11	386.8	636.2	467.2	340.2	409.8	370.7	304.9	210.7	104.9	102.1	99.9	117.3	67.2	63.3	82.2	56.7	18.9	61.7	57.1	19	43.8	19.3	61.4	48.5	25.4
cash-flows.row.cash-at-beginning-of-period	1351.5	636.2	467.2	340.2	409.8	370.7	305.7	210.7	104.9	102.1	99.9	117.3	67.2	63.3	82.2	56.7	18.9	61.7	57.1	19	43.8	19.3	56.4	48.5	25.5	6.3
cash-flows.row.operating-cash-flow	77.96	156.7	296	213.9	225	149.8	222.5	227.8	95.3	106.9	110.9	95.4	68.3	68.5	47.2	44.4	36.3	14.4	15.6	10.5	5.9	3.1	13.7	17.7	15.3	12.8
cash-flows.row.capital-expenditure	-6.85	-10.6	-10.4	-16.5	-19.9	-23.5	-16.6	-32.1	-30.4	-13	-14.2	-11.9	-11.3	-8.8	-7.2	-5	-5.4	-3.7	-4.9	-3.4	-1.7	-2.1	-6.2	-4.9	-4.4	-2.5
cash-flows.row.free-cash-flow	71.11	146	285.6	197.4	205.1	126.3	205.9	195.7	64.9	94	96.8	83.5	57	59.7	40	39.4	31	10.7	10.7	7	4.1	1	7.5	12.8	10.9	10.3

Kasumiaruande rida

NetScout Systems, Inc. tulud muutusid võrreldes eelmise perioodiga 0.069%. NTCT brutokasum on teatatud 691.43. Ettevõtte tegevuskulud on 611.99, mille muutus võrreldes eelmise aastaga on 3.436%. Kulud amortisatsioonikulud on 85.92, mis on -0.043% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 611.99, mis näitab 3.436% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 0.562% kasvu võrreldes eelmise aastaga. Tegevustulu on 77.66, mis näitab 0.562% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.663%. Eelmise aasta puhaskasum oli 59.65.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	834.11	914.5	855.6	831.3	891.8	909.9	986.8	1162.1	955.4	453.7	396.6	350.6	308.7	290.5	260.3	267.6	169	102.5	97.9	85.2	71.5	71.7	82.3	108	86.2	67.6
income-statement-row.row.cost-of-revenue	188.01	223.1	214.2	222.1	242.2	254.1	271.9	346.1	328.4	94.6	84.5	74	65.7	61.4	56.1	64.1	47.7	22.6	23.6	20.6	17.4	17.8	22.1	25.1	19.9	18.4
income-statement-row.row.gross-profit	646.09	691.4	641.4	609.2	649.6	655.8	714.9	816	627	359.1	312.1	276.5	243	229.2	204.3	203.5	121.3	79.9	74.3	64.6	54.2	53.8	60.2	82.9	66.2	49.2
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
income-statement-row.row.research-development	163.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	101.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	276.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	14.7	55.4	59.7	61.1	64.5	-0.4	-3.8	-1.7	-1.3	-1.5	0.3	0	-0.7	1.9	2.1	2	0.8	0.2	0.1	0	0.3	1.1	10.5	7.9	2.9	26.6
income-statement-row.row.operating-expenses	594.02	612	591.7	572	629.3	663.3	713.7	749.9	652.1	262.3	234.1	210.9	188.7	171.1	158.4	167.1	126.6	72.5	67.6	61.8	55.9	59	74.4	71.7	45	34.1
income-statement-row.row.cost-and-expenses	782.04	835.1	805.8	794.1	871.5	917.5	985.6	1096	980.5	356.9	318.6	285	254.4	232.5	214.4	231.2	174.3	95.1	91.2	82.4	73.2	76.9	96.5	96.8	65	52.5
income-statement-row.row.interest-income	9.35	4.9	0.3	0.6	4.5	5.2	1.8	1	0.7	0.4	0.3	0.5	0.4	0.7	0.6	2	3.8	4	0	0	0	1.2	0	0	0	0
income-statement-row.row.interest-expense	3.37	9.2	5.7	14.8	15.7	21.3	14.6	9.9	6.9	1.8	0.2	0.8	2.8	1.8	3.5	6.3	-4	-0.1	2.6	1	0.7	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	276.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-165.84	-9.2	-5.7	-14.8	-15.7	-64	-5.2	-4	-0.5	-1.5	0.3	-1.1	-0.6	0	-2.8	-1.1	-1	0	-0.1	1	0.7	1.1	1.9	-0.3	2.6	0.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	14.7	55.4	59.7	61.1	64.5	-0.4	-3.8	-1.7	-1.3	-1.5	0.3	0	-0.7	1.9	2.1	2	0.8	0.2	0.1	0	0.3	1.1	10.5	7.9	2.9	26.6
income-statement-row.row.total-operating-expenses	-165.84	-9.2	-5.7	-14.8	-15.7	-64	-5.2	-4	-0.5	-1.5	0.3	-1.1	-0.6	0	-2.8	-1.1	-1	0	-0.1	1	0.7	1.1	1.9	-0.3	2.6	0.9
income-statement-row.row.interest-expense	3.37	9.2	5.7	14.8	15.7	21.3	14.6	9.9	6.9	1.8	0.2	0.8	2.8	1.8	3.5	6.3	-4	-0.1	2.6	1	0.7	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	57.64	57.2	59.7	61.2	67.2	74.3	76.6	70.1	32.4	3.4	3.4	2.9	2.1	1.9	2.1	13.8	9.1	3.7	3.6	3.4	3.9	4.9	14.9	12	2.9	2.1
income-statement-row.row.ebitda-caps	108.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-111.21	77.7	49.7	37.1	17.6	-71.6	-4.1	62.1	-25.6	96.8	78	64.5	53.7	58.1	45.9	36.4	-5.3	7.4	6.5	2.8	-1.7	-5.2	-14.3	6.8	21.2	15.1
income-statement-row.row.income-before-tax	-112.64	68.4	44	22.3	1.9	-92.9	-18.7	52.2	-32.4	95	77.9	63.7	50.9	56.3	43.1	31	-6.5	11.3	9.2	3.8	-1	-4.1	-12.3	10.7	23.8	16
income-statement-row.row.income-tax-expense	5.9	8.8	7	3	4.7	-19.6	-98.5	18.9	-4.1	33.8	28.8	23.1	18.5	19	15.2	11	-4.5	3.6	3.4	0.9	-0.5	-1.5	-0.9	7	8.5	5.7
income-statement-row.row.net-income	-118.54	59.6	35.9	19.4	-2.8	-73.3	79.8	33.3	-28.4	61.2	49.1	40.6	32.4	37.3	27.9	20	-2.1	7.7	5.8	2.9	-0.5	-2.5	-11.4	3.7	15.2	10.3