Lushang Health Industry Development Co.,Ltd.

Symboli: 600223.SS

SHH

9.5

CNY

Markkinahinta tänään

38.3354
P/E-suhde
0.0000
PEG-suhde
9.66B
MRK Cap
0.00%
DIV Tuotto

Lushang Health Industry Development Co.,Ltd. (600223-SS) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Lushang Health Industry Development Co.,Ltd. (600223.SS). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

Lushang Health Industry Development Co.,Ltd. verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	1733.6	4318	5138.5	5073.9	3634.6	3830	2555.8	4240.4	2029.3	2191.7	3885.6	2385.9	1251.6	1482.8	831.4	822.7	38.3	33.4	332.1	353.5	786.9	566.9	416.1	268	730.2	14.1	9.2	0.6
balance-sheet.row.short-term-investments	0	-7.1	-36.6	-44.2	-49.3	3	14.8	0	0	0	0	0	0	0	0	0.1	0.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	3670.5	3550.7	3531.3	5991	5029.9	5449.8	6085.9	4041.8	3235.2	2770.3	2572	1750.3	1887.3	2815.4	1406.6	327.4	268.9	174.5	722.9	647.4	556	209.6	132.9	84.5	33.1	101.2	42.3	58.6
balance-sheet.row.inventory	525.4	46047	48203.8	46664.9	44438.4	36703.5	32855.9	32559.3	27842.1	25570.1	20442.4	16911.7	14510.2	6873	4941	3631.8	198.7	273.4	270.1	337.9	338.9	169.6	172.6	166.4	115.2	78	71.8	39.6
balance-sheet.row.other-current-assets	54.9	1713	1796.5	1386.9	1290.3	1403.9	1096.5	860.7	868.7	-439.3	-389.2	-256	-138	-124.4	-24.2	-69.4	-8.4	-5.3	-132.6	0.2	4.1	0.1	6.2	28.2	123.8	-24.5	-10.8	-11.8
balance-sheet.row.total-current-assets	5984.4	55628.7	58670.1	59116.8	54393.3	47387.1	42594	41702.1	33975.3	30092.8	26510.8	20792	17511.1	11046.8	7154.8	4712.5	497.5	476	1192.4	1338.9	1685.9	946.2	727.7	547.1	1002.2	168.7	112.5	87
balance-sheet.row.property-plant-equipment-net	1215.3	1382.4	1345.1	1201.2	864	854.5	412.8	450.4	453.1	471.7	573.4	589.4	25.8	9.5	8.4	40.2	3127	3346	3089.7	2769.1	2263.3	1925.7	1771.2	1590.5	769.3	718.5	239.6	241.9
balance-sheet.row.goodwill	153.7	155.6	160.3	164.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	182.2	225.5	222.7	217.7	178.4	180.7	58.2	61.6	64	59.7	68.8	70.4	2.4	2.6	0	0	289.2	297.6	189.1	28.3	29.7	30.2	31.4	32.5	0.1	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	336	381.1	383	382	178.4	180.7	58.2	61.6	64	59.7	68.8	70.4	2.4	2.6	0	0	289.2	297.6	189.1	28.3	29.7	30.2	31.4	32.5	0.1	0	0	0
balance-sheet.row.long-term-investments	238.1	934	910.7	677.7	496	260.6	184.3	0	0	0	0	0	0	0	0	13.1	58.6	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	23.7	105	101.2	105.4	82.5	114.1	91.1	112.3	114.5	107	82.6	50.7	53.3	44.9	38.7	32.8	31.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	20.4	42.5	5.3	15.5	5.2	81.3	54.5	199	154	86.4	63.3	56	41.8	34.1	34	6.9	-71.2	103.9	118.5	62.8	15.1	0	0.7	0	0	0	114.7	95.1
balance-sheet.row.total-non-current-assets	1833.4	2845.1	2745.3	2381.8	1626.2	1491.2	800.9	823.2	785.6	724.8	788.1	766.5	123.3	91	81.1	92.9	3434.9	3747.5	3397.3	2860.3	2308.1	1955.8	1803.3	1622.9	769.4	718.5	354.3	337
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
balance-sheet.row.total-assets	7817.8	58473.8	61415.5	61498.6	56019.4	48878.3	43394.9	42525.4	34760.9	30817.6	27298.9	21558.5	17634.4	11137.8	7235.8	4805.4	3932.3	4223.6	4589.7	4199.2	3994	2902.1	2531.1	2170	1771.7	887.2	466.9	424
balance-sheet.row.account-payables	448	9266.4	8693.8	8387.7	6265.7	5902	4747.6	4706.1	4509.6	4503.6	3104.1	2980.2	1957.9	784	666.6	340.1	105.7	177.1	848.1	1010.5	802.9	216.4	219.6	100.4	50.5	53.4	38.1	43.9
balance-sheet.row.short-term-debt	1505	5498	5528.6	7040.8	6894.3	3719	4014.4	1508.6	2748.3	1687.1	1428.6	1136.2	1487.8	871.1	722	590	2877.1	2762.4	1801.1	829.3	753.1	512.8	355.1	70.3	41.6	17.6	12.6	10
balance-sheet.row.tax-payables	9.5	846.4	769	689.4	665.3	562.5	393.6	341.3	292.1	-484.9	-224	-61.9	-173.8	137.7	232.6	103.1	-63.1	-35.5	-7.7	-22.8	8.8	3.9	5.1	15.6	5.2	4.6	-2	44.8
balance-sheet.row.long-term-debt-total	664.1	2236.6	3758.5	4427.4	3780.1	5885.7	6098	10283.6	4451.5	3408.8	2340	1322.5	1672.9	1101.1	1257.2	1278	111.4	178.8	120	418.6	418.6	83	4.2	22.8	27.4	26	0	0
Deferred Revenue Non Current	55.2	55.6	59.2	53.5	63.5	82.9	87.5	-10283.6	-4401.5	-3258.8	-2040	-1022.5	-1372.9	300	-957.2	-1278	-1172.6	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	340.4	17973.2	727.6	594.8	16400.9	29837.1	12176.9	9254	7392.5	7123.2	6997.2	5531.4	4488	3374.3	1866.2	300.1	68.1	77.1	60.4	61	71	28.1	28	36.3	16.3	10	7.9	2.6
balance-sheet.row.total-non-current-liabilities	680.8	2300.8	3822.9	4495.4	3843.7	5969	6099.2	10284.9	4502.7	3560.1	2641.7	1624.3	1975	1423.1	1561.1	1281.9	111.4	178.8	120	418.6	418.6	83	4.2	22.8	27.4	26	0	0
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
balance-sheet.row.capital-lease-obligations	13	21.4	7.7	4.4	0.1	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	3082.5	52906.9	54915.7	54981.2	51323.8	45989.5	40774.3	39976	32350.1	28565.3	25274.6	19827	16231.1	9987.3	6542.9	4347.1	3250.4	3321	2865.8	2340.4	2093.4	1139.7	723.1	511.9	168.7	149.1	103.4	107
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
balance-sheet.row.common-stock	1016.6	1016.6	1009.2	1009.2	1001	1001	1001	1001	1001	1001	1001	1001	1001	1001	1001	1001	536.3	536.3	536.3	536.3	536.3	536.3	536.3	536.3	412.5	302.5	180	180
balance-sheet.row.retained-earnings	2137	1894.3	2013.9	1977.7	1504.5	1225.8	933.1	827.7	735.3	622.9	406	142	-104.6	-339.3	-780.3	-1213.2	-816.9	-669.5	3.4	124.5	187.7	110.2	291.5	174.1	334.3	234.9	59.9	23.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	236.7	176	174.8	134.9	102.9	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	624.5	629.8	1529.3	958.3	133.8	210.4	397.5	397.5	399.9	399.9	419.3	419.3	419.3	419.3	419.3	594.7	839.3	942.9	942.8	942.8	939.7	914.3	898.9	878.2	856.2	200.8	123.6	113.2
balance-sheet.row.total-stockholders-equity	4014.8	3716.7	4727.1	4080.1	2742.1	2437.2	2331.5	2226.2	2136.2	2023.7	1826.3	1562.3	1315.7	1081	640	382.4	558.6	809.6	1482.4	1603.5	1663.7	1560.7	1726.6	1588.6	1603	738.1	363.5	317.1
balance-sheet.row.total-liabilities-and-stockholders-equity	7817.8	58473.8	61415.5	61498.6	56019.4	48878.3	43394.9	42525.4	34760.9	30817.6	27298.9	21558.5	17634.4	11137.8	7235.8	4805.4	3932.3	4223.6	4589.7	4199.2	3994	2902.1	2531.1	2170	1771.7	887.2	466.9	424
balance-sheet.row.minority-interest	665.4	1850.2	1772.7	2437.4	1953.5	451.7	289.1	323.2	274.6	228.6	198	169.3	87.6	69.5	52.9	75.9	123.3	92.9	241.4	255.3	236.9	201.6	81.3	69.5	0	0	0	0
balance-sheet.row.total-equity	4680.1	5566.9	6499.8	6517.4	4695.6	2888.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	238.1	927	874.1	633.5	446.6	263.6	199.1	196.8	148.3	76.1	52.6	49.1	39.8	25.8	24.7	13.1	58.7	103.6	116.8	61.2	15.1	0	0	0	0	0	114.7	95.1
balance-sheet.row.total-debt	2182.1	7734.6	9287.1	11468.3	10674.3	9604.7	10112.4	11792.2	7199.7	5095.9	3768.6	2458.7	3160.7	1972.1	1979.2	1868	2988.5	2941.2	1921.1	1247.8	1171.7	595.8	359.2	93.1	68.9	43.6	12.6	10
balance-sheet.row.net-debt	448.5	3416.7	4148.6	6394.3	7039.7	5777.7	7556.7	7551.8	5170.4	2904.2	-117	72.8	1909.2	489.3	1147.8	1045.3	2950.2	2907.8	1589.1	894.3	384.8	28.9	-56.8	-174.9	-661.2	29.5	3.4	9.4

Kassavirtalaskelma

Lushang Health Industry Development Co.,Ltd. taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	303.4	65.1	393.8	638.9	394.1	234.9	116	117.6	141	244	365.7	326.3	230.4	442.6	440	-313.8	10.1	-821.5	-142.3	19.2	116.4	105.3	147.8	153.4	135.9	60.3
cash-flows.row.depreciation-and-amortization	157.8	121.6	94	86	64.2	66.9	31.1	31	29.3	33.3	32.8	15.2	6	4.6	4.7	245.8	249.6	243.4	211.8	176.5	159.3	120.6	115.7	63.7	51.8	18.8
cash-flows.row.deferred-income-tax	-11.4	-0.5	2.5	-24.2	30.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-280.9	1	-2.5	24.2	-30.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	34.6	184.2	6139.1	3759.7	-3715.2	1747.2	1373.8	-2616.8	-1985.4	-2655.2	-1534.2	-253.9	-3828.5	-1939.6	-387.1	-652.6	-18.6	-55.1	-28.7	56.2	1	-81.3	60	-59.7	-127.1	-15.6
cash-flows.row.account-receivables	1861.3	523.1	2031.8	-1284.7	411	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	-598.9	1899.2	344.7	108.9	-6772.3	-2886.1	-293.9	-4717.2	-2285.1	-5045	-3530.7	-2446.2	-7211.2	-1751.3	-814.3	-224	72.6	26.7	110.2	1.1	63.6	3	-1.2	-58.7	-37.2	-1.9
cash-flows.row.account-payables	-1227.9	-2237.6	3760.1	4959.7	2615.7	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	0	-0.5	2.5	-24.2	30.4	4633.3	1667.7	2100.3	299.7	2389.9	1996.5	2192.3	3382.7	-188.3	427.1	-428.6	-91.2	-81.9	-139	55	-62.6	-84.2	61.1	-1	-89.9	-13.7
cash-flows.row.other-non-cash-items	333.4	626.7	221.3	-36.6	-50.3	46.3	34.2	0.2	17.7	14.7	47.9	15.9	-41.7	27.7	-9.1	211.2	-168.8	608.1	171.9	85.7	63.4	20.6	8.2	9	-1	-21
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	-211.4	-166.1	-281.5	-157.1	-60.2	-33.7	-23	-25.4	-14.9	-5.1	-14.2	-192.6	-20.7	-7.3	-3.4	-54.9	-47	-30.4	-323.4	-492.9	-363.6	-268.7	-278.4	-703.3	-101.4	-7.7
cash-flows.row.acquisitions-net	2642.7	0	33	-235.4	3.5	0	0	25.4	0	0	0	0	0	0	-182.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-1.6	-92.9	-125.1	-57.7	-118	-77	0	-25.8	-5.3	-23.2	0	0	0	0	3.7	0	-33	-132.7	-198.1	-159.6	-101.1	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	48	132.7	89	84.3	43.7	62.1	53	5.2	0	0	0	0	0	0	0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	131.2	127.6	-167.2	461.2	679.1	47.6	-52.2	-25.4	0.2	0.2	0	0.1	1.5	1.7	-3.4	-5.8	36.5	35.7	0	0	0.5	0	0	56.5	0	-36.2
cash-flows.row.net-cash-used-for-investing-activites	2608.8	1.2	-451.8	95.2	548	-1	-22.2	-45.8	-20	-28.1	-14.2	-192.5	-19.2	-5.6	-186	-60.7	-43.5	-127.4	-521.5	-652.5	-464.1	-268.7	-278.4	-646.8	-101.4	-43.9
cash-flows.row.debt-repayment	-1672.4	-6040.2	-7765.4	-8208.4	-7200.4	-5966	-4539.7	-3766.9	-1944.8	-1577.7	-1765.1	-1777.3	-1118	-1213.2	-1222.8	-227	-441.6	-1626.2	-1117.5	-887.3	-721.2	-436.8	-100.3	-6	0	0
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	-488	-1175.1	-2015.4	-2266.6	-1731.4	-738.3	-635.5	-630.6	-437.1	-363.7	-737.6	-540.5	-426	-188.9	-189.3	-144.3	-7.8	-86.7	-121.3	-166.6	-321.6	-26.4	-178	0	-2.7	-1.8
cash-flows.row.other-financing-activites	-935.3	5597.5	2991.5	6924.1	11475.7	4834.5	1663.3	8761	4079.2	2875.7	5523.5	2578.5	4992.9	3434.7	1450.1	1296	416.7	1884.8	1476.8	837.7	1226	717.6	373	24.7	760.6	8.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-3095.7	-1617.8	-6789.2	-3550.8	2543.9	-1869.7	-3511.9	4363.5	1697.2	934.4	3020.9	260.7	3448.8	2032.6	38	924.7	-32.7	172	237.9	-216.2	183.2	254.4	94.7	18.7	757.8	6.3
cash-flows.row.effect-of-forex-changes-on-cash	-1	9.8	-0.4	-1.5	0.1	-0.4	0	0	0	0	0	0	0	0	0	0	9.2	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-2584.4	-608.6	-393.2	990.9	-215.2	224.2	-1978.9	1849.6	-120.3	-1456.9	1918.8	171.7	-204.3	562.2	-99.6	354.7	4.9	19.4	-71	-531.1	59.2	150.9	148.1	-461.7	716.1	4.8
cash-flows.row.cash-at-end-of-period	1733.6	1638.2	2246.8	2640.1	1649.2	1864.4	1472.6	3451.5	1601.9	1722.2	3179.1	1260.2	1088.5	1292.8	730.5	818.7	38.3	33.4	14	85	616.1	566.9	416.1	268	730.2	14.1
cash-flows.row.cash-at-beginning-of-period	4318	2246.8	2640.1	1649.2	1864.4	1640.2	3451.5	1601.9	1722.2	3179.1	1260.2	1088.5	1292.8	730.5	830.2	464	33.4	14	85	616.1	556.9	416.1	268	729.7	14.1	9.2
cash-flows.row.operating-cash-flow	536.8	998.1	6848.2	4448	-3307.2	2095.3	1555.1	-2468.1	-1797.5	-2363.1	-1087.9	103.6	-3633.9	-1464.8	48.4	-509.3	72.2	-25.2	212.6	337.7	340.1	165.2	331.7	166.4	59.7	42.4
cash-flows.row.capital-expenditure	-211.4	-166.1	-281.5	-157.1	-60.2	-33.7	-23	-25.4	-14.9	-5.1	-14.2	-192.6	-20.7	-7.3	-3.4	-54.9	-47	-30.4	-323.4	-492.9	-363.6	-268.7	-278.4	-703.3	-101.4	-7.7
cash-flows.row.free-cash-flow	325.5	832	6566.7	4291	-3367.4	2061.6	1532.1	-2493.5	-1812.4	-2368.2	-1102	-89	-3654.6	-1472.1	45	-564.2	25.2	-55.6	-110.8	-155.3	-23.5	-103.5	53.4	-536.9	-41.7	34.7

Tuloslaskelmarivi

Lushang Health Industry Development Co.,Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600223.SS:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	4542.3	12951.4	12363.3	13615.5	10289.2	8821.3	7548.8	7645.9	5864.4	5681.9	5293	3673.8	2381.7	3018.4	2500.1	2610.6	1297.2	1239.4	2170.3	2451.4	2119.5	1132.5	1002.7	762	569.3	277.5	214.2	139.2
income-statement-row.row.cost-of-revenue	2503.9	9759.2	9187.2	10847.1	8121.6	7033.6	6469.6	6529	4695.4	4412.1	3799.6	2574.2	1734.8	1996.4	1596.5	2221.3	1350.8	1404.1	2087.4	2279.8	1882.9	954.1	828.1	562.1	395.7	221.7	170.9	116.1
income-statement-row.row.gross-profit	2038.4	3192.3	3176	2768.4	2167.6	1787.7	1079.2	1116.9	1169	1269.8	1493.4	1099.6	646.9	1022	903.7	389.4	-53.5	-164.7	82.9	171.6	236.6	178.4	174.7	199.8	173.6	55.8	43.3	23.1
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
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	-5.4	770	832.1	962	840	-13.3	-46.9	8.1	-18.8	-14.8	4.1	-8.8	-6.7	-23.3	-2.4	-5.6	411.7	-303.3	16.3	15.1	8.9	11.2	14.9	20.4	12	0.5	1.1	0
income-statement-row.row.operating-expenses	1812.8	2310.7	2312.2	1969.8	1687.9	1292	751.6	904.3	885.3	882.8	923	606.2	374.6	386.2	327.9	311.6	98.6	197.9	118.2	84.2	58.4	49.2	31.3	25.2	22.6	9.6	7.5	5.8
income-statement-row.row.cost-and-expenses	4316.7	12069.8	11499.4	12816.9	9809.5	8325.7	7221.2	7433.3	5580.8	5294.9	4722.6	3180.4	2109.3	2382.6	1924.4	2532.9	1449.4	1602	2205.6	2364	1941.3	1003.4	859.3	587.4	418.4	231.3	178.4	121.9
income-statement-row.row.interest-income	45	-47.4	38.2	36.3	37.3	22.5	12.8	18.5	7.6	11	10.3	4.2	3.8	4.8	0	1.6	0.1	6.8	8.9	6.8	4.6	3.5	2.3	0.8	0	0	0	0
income-statement-row.row.interest-expense	103.3	401	112.3	91.2	80.4	72.9	33.4	48.6	75.1	27.9	5.2	4.1	0	8.2	0.9	285.5	268.5	158.3	118.4	77.8	53.5	19.7	11.2	5.5	2	2	2	0.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	115.4	-735.4	-409	-21.9	-5.2	-37.8	-74.9	19	-28.7	-17.1	-23	-18.2	37.2	-46.9	10.1	-282.3	162.7	-474.8	-118.6	-76.1	-55.7	-16.4	-8.5	5	14.1	20.2	17.6	13.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.4	770	832.1	962	840	-13.3	-46.9	8.1	-18.8	-14.8	4.1	-8.8	-6.7	-23.3	-2.4	-5.6	411.7	-303.3	16.3	15.1	8.9	11.2	14.9	20.4	12	0.5	1.1	0
income-statement-row.row.total-operating-expenses	115.4	-735.4	-409	-21.9	-5.2	-37.8	-74.9	19	-28.7	-17.1	-23	-18.2	37.2	-46.9	10.1	-282.3	162.7	-474.8	-118.6	-76.1	-55.7	-16.4	-8.5	5	14.1	20.2	17.6	13.6
income-statement-row.row.interest-expense	103.3	401	112.3	91.2	80.4	72.9	33.4	48.6	75.1	27.9	5.2	4.1	0	8.2	0.9	285.5	268.5	158.3	118.4	77.8	53.5	19.7	11.2	5.5	2	2	2	0.4
income-statement-row.row.depreciation-and-amortization	157.8	121.6	94	230.3	161.5	66.9	31.1	31	29.3	33.3	32.8	15.2	6	4.6	4.7	245.8	249.6	243.4	211.8	176.5	159.3	120.6	115.7	63.7	51.8	18.8	-18.7	-13.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	225.6	996.5	1052.7	875.4	574.2	471.1	299.5	223.6	273.7	384.6	543.4	484.1	316.3	612.1	588.2	-198.9	-401.2	-502.2	-147.1	26.2	133.1	122.4	148.6	175.6	144.8	67	54.5	30.8
income-statement-row.row.income-before-tax	341	261.1	643.7	853.5	569	457.8	252.6	231.7	254.9	369.9	547.4	475.2	309.6	588.9	585.8	-204.5	10.5	-821.5	-142.3	26.3	132.3	123.2	149.2	187.8	160.9	67	54.5	30.8
income-statement-row.row.income-tax-expense	46.8	196	249.9	214.6	174.8	222.9	136.7	114.1	113.9	125.8	181.7	148.9	79.2	146.3	145.8	109.2	0.4	-465	-21.4	7.1	15.9	17.9	1.4	34.4	25	6.7	8.1	4.3
income-statement-row.row.net-income	303.4	65.1	361.9	638.7	344.5	162.1	105.4	92.4	112.5	206.4	264	246.6	234.6	441	439.4	-297.4	22.8	-672.9	-121.1	21.5	101.2	102.2	139.7	147	135.9	60.3	46.4	26.6