Hunan Haili Chemical Industry Co., Ltd.

Symboli: 600731.SS

SHH

6.04

CNY

Markkinahinta tänään

16.6328
P/E-suhde
0.0000
PEG-suhde
3.37B
MRK Cap
0.00%
DIV Tuotto

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

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Hunan Haili Chemical Industry Co., Ltd. (600731.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

Hunan Haili Chemical Industry 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	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

Kassavirtalaskelma

Hunan Haili Chemical Industry 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	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

Tuloslaskelmarivi

Hunan Haili Chemical Industry Co., Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600731.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	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