Fujian Zhangzhou Development Co.,LTD.

Sembol: 000753.SZ

SHZ

3.33

CNY

Bugünkü piyasa fiyatı

41.4502
F/K Oranı
4.9740
PEG Oranı
3.30B
MRK Kapağı
0.01%
DIV Verimi

Fujian Zhangzhou Development Co.,LTD. (000753-SZ) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Fujian Zhangzhou Development Co.,LTD. (000753.SZ). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Fujian Zhangzhou Development Co.,LTD.'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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	430.1	474.9	505.8	941.9	1300.9	1070.8	1264.1	1458	551.8	1017.2	679.1	390.5	369.5	181.8	204.2	204	115.4	133.3	86.4	228.8	198.7	219.1	347.7	176.2	79.6	30.4	56.5	38	13.7	12.5
balance-sheet.row.short-term-investments	0	-3511.5	-208.6	-232.3	-132.2	263.1	0	-274.6	-194.1	-116.9	0	0	0	0	0	0	0	1	1	0.9	2.4	29.7	0	68.5	52.6	10	45.2	0	0	0
balance-sheet.row.net-receivables	1893.1	1463.5	1063.2	719.1	304.9	736.3	401.1	252.4	549.4	753.1	782.8	639.4	363.4	302.3	254.8	196.3	160.9	311.1	899.7	730.2	231.1	219.6	0	8.9	225.8	8.9	11.2	6.7	4.4	1.2
balance-sheet.row.inventory	242	298.7	1480.2	1220.5	1440	1437	1601	2232.6	1808.7	1498.9	1324.1	1176.6	775.8	496.1	169.2	69.4	45	26.2	74.5	72.8	0.1	0	0	55.3	50.5	35.5	32.9	20.6	14.5	11.8
balance-sheet.row.other-current-assets	105.4	75.9	101.1	161.3	129	188.6	131.4	84.5	58.1	72.2	15.5	25.4	9.7	5.7	7.6	1.7	0.2	-140.7	-409.1	-211.6	0	-95	125.3	116.6	-10.9	138.4	61.3	61.8	55	17.1
balance-sheet.row.total-current-assets	2670.6	2312.9	3150.3	3042.9	3174.8	3432.6	3397.7	4027.5	2968	3341.4	2801.5	2231.9	1518.5	985.9	635.8	471.3	321.5	329.9	651.5	820.2	429.9	343.7	473.5	357	345	213.2	161.9	127.1	87.5	42.5
balance-sheet.row.property-plant-equipment-net	1355.9	1168.2	1089.2	2132.5	858	637.2	601.7	354.7	419.2	306	274.9	265.7	259.6	257.4	188.4	186.9	181.5	181.1	242	602.4	637.8	675	495.3	295.4	307	320.2	385.3	177.3	133.5	121.9
balance-sheet.row.goodwill	1.9	1.9	1.9	1.9	1.9	6.2	6.2	1.9	1.9	1.9	1.9	1.9	1.9	0	22.6	14.6	18.6	0	3.6	3.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	646.3	663	682.5	847.1	540	407.5	461.1	427.4	166.1	172.8	179.5	186.8	236.5	245.9	231	275	334.2	350.6	262.2	292.2	243.1	91.5	102.2	35.9	36.7	1.8	0.2	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	648.2	664.9	684.4	849	541.9	413.7	467.3	429.3	168	174.7	181.4	188.7	238.4	245.9	253.5	289.6	352.8	350.6	265.8	296	243.1	91.5	102.2	35.9	36.7	1.8	0.2	0	0	0
balance-sheet.row.long-term-investments	5048.8	4632.1	991.1	960.3	793.4	0	0	510.6	256.7	179.8	0	0	0	0	0	0	0	539.7	549.2	150.1	130.8	116.6	0	-28.7	-49.3	25.8	0	0	0	0
balance-sheet.row.tax-assets	86.6	38.7	28.6	14	7.7	10.7	12.2	8.8	9.4	7.1	6.4	5	2.1	1	1.2	0.9	1	0	0	0	4.7	0	0	81.1	52.6	10	0	0	0	0
balance-sheet.row.other-non-current-assets	171	130.8	2167.8	98.2	123.6	562.3	492.7	79.2	0.9	6.8	162.3	200.8	193.4	184.7	176.8	203.3	421.5	1.7	2.7	3	0	31	151.1	2.9	5	4.9	3.9	5.5	2.7	3.6
balance-sheet.row.total-non-current-assets	7310.4	6634.8	4961.1	4054	2324.7	1624	1573.9	1382.6	854.2	674.4	625.1	660.2	693.5	689.1	620	680.7	956.7	1073	1059.7	1051.6	1016.4	914.2	748.5	386.6	352	362.7	389.4	182.8	136.2	125.5
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	9981	8947.7	8111.5	7096.9	5499.4	5056.7	4971.5	5410.1	3822.2	4015.9	3426.6	2892	2212	1675	1255.8	1152	1278.3	1402.8	1711.2	1871.8	1446.3	1257.9	1222.1	743.6	697	575.9	551.3	309.9	223.7	168
balance-sheet.row.account-payables	2008.7	1495.1	1483.7	1099.2	453.2	476.6	449.5	468	201.8	199.8	348.9	354.9	402.3	212.7	173.2	114.4	80.4	71.1	149.6	137.1	4.1	25.7	0.2	17.2	15.4	8	5.5	12.4	6.3	6.9
balance-sheet.row.short-term-debt	1529.4	1338.1	1156.4	739.6	628.8	760.1	738.9	1001	1119.5	791.7	933	1102.9	561.1	394.8	123	86.1	133.8	74	76	532	381	171	165.6	102.4	76.9	30.9	35.8	59.7	38	27.7
balance-sheet.row.tax-payables	48.9	80.5	58.1	96.1	67.3	49.4	46.6	36.5	25.6	40.9	4.9	28.5	-1	4.6	9.2	0	14.9	9.3	45.2	11.8	12.2	25.6	25	6.5	26.7	10	5.7	12	5.4	6.3
balance-sheet.row.long-term-debt-total	2389.1	1955.4	1398.5	1020.9	330.8	69.7	363.7	740.4	468.8	503.5	243.9	128	192.5	299.3	320.4	407.1	527.2	576.3	617.3	31	3.5	3.1	25	0.4	0.4	0.4	28.4	30.9	31.8	30.3
Deferred Revenue Non Current	18.9	21.6	23.7	27.4	68.2	39.1	30.5	25.4	27	27.4	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	442	708.2	45	80.9	806.7	1138.5	1139.8	565.6	204.6	514.4	584.8	300.2	309.6	36.9	26.7	26.3	25.2	7.9	15.6	6.7	7.8	9.9	99.7	7	3.8	7.1	2.9	2.1	1.5	1.4
balance-sheet.row.total-non-current-liabilities	2880.1	2455.8	1794.7	1479.4	831.7	291	426.4	794.5	495.8	531	261.9	132.4	193.3	300.1	320.4	407.1	527.2	576.4	617.3	31	3.5	3.1	25	6	5.3	1	28.7	32.5	33.4	30.5
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	93.1	97.3	106.2	85.5	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	0
balance-sheet.row.total-liab	6964.6	6082.3	5378.3	4526	3073	2666.1	2754.6	3142.1	2353	2336.5	2436.1	2004.1	1561.3	1088.4	731.8	680.9	842.9	780.5	954	770.4	408.7	235.3	290.6	145.4	135.2	59.2	88.7	129.2	106.8	83.4
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	991.5	991.5	991.5	991.5	991.5	991.5	991.5	991.5	884.1	520.1	411.2	316.3	316.3	316.3	316.3	316.3	316.3	316.3	360.8	360.8	360.8	360.8	225.5	204.1	204.1	120	100	100.8	78.7	78.7
balance-sheet.row.retained-earnings	970.4	909.7	865	744.4	616.1	544.9	462	418.9	218.5	305.3	264.8	165.2	87	36	-24.9	-71.5	-110.1	-50.7	-62.9	200.1	183.8	148.9	105.7	135.8	105.9	128.9	95.5	57.6	30.1	3.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	101	101.4	111.8	94.5	136.1	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	632.2	632.2	632.2	632.2	632.2	719.9	710.4	698.4	212.7	636.8	146.6	235.2	229.7	219.8	217.7	217.7	217.7	311.6	380.8	389.5	383	371.5	491.1	255.2	248.1	264	264.4	20.7	6.7	0.9
balance-sheet.row.total-stockholders-equity	2695.1	2634.7	2600.5	2462.6	2375.8	2256.3	2163.9	2108.8	1315.4	1462.2	822.6	716.7	633	572	509	462.4	423.9	577.2	678.7	950.4	927.6	881.1	822.3	595	558	512.9	459.9	179.1	115.5	83.4
balance-sheet.row.total-liabilities-and-stockholders-equity	9981	8947.7	8111.5	7096.9	5499.4	5056.7	4971.5	5410.1	3822.2	4015.9	3426.6	2892	2212	1675	1255.8	1152	1278.3	1402.8	1711.2	1871.8	1446.3	1257.9	1222.1	743.6	697	575.9	551.3	309.9	223.7	168
balance-sheet.row.minority-interest	302.4	230.7	132.8	108.3	50.6	134.3	53	159.2	153.8	217.3	167.9	171.2	17.7	14.6	15	8.7	11.5	45.2	78.5	151.1	110.1	141.4	109.2	3.2	3.8	3.8	2.7	1.6	1.4	1.1
balance-sheet.row.total-equity	2997.5	2865.4	2733.2	2570.9	2426.4	2390.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5048.8	1120.7	782.6	727.9	661.2	263.1	279.1	236	62.6	62.9	66.2	195.5	186.4	176.5	166.2	196	413.4	540.7	550.2	151	133.2	146.3	150.7	39.9	3.3	35.8	45.2	0	0	0
balance-sheet.row.total-debt	4011.5	3293.5	2554.9	1760.6	959.6	829.8	1102.6	1741.3	1588.4	1295.2	1176.9	1230.9	753.6	694.1	443.4	493.2	661	650.3	693.3	563	384.5	174.1	190.6	102.4	76.9	30.9	64.2	90.6	69.8	58
balance-sheet.row.net-debt	3581.5	2818.6	2049	818.6	-341.2	-241	-161.5	283.3	1036.6	278	497.8	840.4	384	512.3	239.2	289.2	545.6	518	607.9	335.1	188.3	-15.3	-157.1	-5.3	49.9	10.5	52.9	52.6	56.2	45.5

Nakit Akış Tablosu

Fujian Zhangzhou Development Co.,LTD.'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	97.1	147.4	134.1	115	82.8	78.5	197.1	-91	63.5	106.4	80.2	78.5	61.9	50.5	32.8	-11.9	58.2	-291.8	40	71.4	90.7	57.6	36.2	58.6	53
cash-flows.row.depreciation-and-amortization	111.3	94.8	75.2	58.8	66.2	57	51.6	47.4	41.4	39.9	46.7	45.3	41	38	36.8	35.6	32.2	59.5	61.9	58.4	39.3	25.2	20.7	18.6	13.4
cash-flows.row.deferred-income-tax	43.8	10.1	-7.4	4.2	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	-43.8	-10.1	7.4	-4.2	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	125.3	-1268	-1.2	304.1	-184.8	664.2	135.7	-55.1	-612	-133.7	-520.4	-95.3	-254.5	-46.2	-50	-43.5	160.2	-37.4	-58.4	-21	23.4	-120.4	15.3	-87	-87.6
cash-flows.row.account-receivables	-541.5	-780.7	-460	343.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-159	-283	185	-12.6	162.6	71.1	-423.8	-328	-175.1	-147.7	-400.8	-279.7	-326.9	-99.8	-24.4	-15.5	-11.7	-1.8	-72.7	-0.1	0	-4.7	-6.4	-15.8	-8.6
cash-flows.row.account-payables	782.1	-214.4	281.3	-31.3	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	43.8	10.1	-7.4	4.2	-347.4	593.1	559.5	272.9	-436.9	14	-119.6	184.4	72.3	53.7	-25.6	-28	171.9	-35.5	14.4	-20.9	23.4	-115.7	21.6	-71.1	-79
cash-flows.row.other-non-cash-items	215.9	117.5	86.7	76.2	47.8	-12.3	-221.5	120.3	46.9	20.1	61.8	8.7	-21.5	-16.8	-35.4	29.5	0.7	318.2	26.9	8.7	41.2	-41	8.9	-16.6	3.2
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
cash-flows.row.investments-in-property-plant-an-equipment	-246.4	-299.5	-1418.3	-476.9	-254.3	-141.9	-312.6	-170.8	-84.6	-22.7	-47.3	-57.2	-29.2	-26.1	-25.2	-5.3	-164.5	-8.6	-73	-219.9	-232.4	-11.4	-3.4	-7.8	-6.9
cash-flows.row.acquisitions-net	-59.9	17.1	21.3	56.7	109.3	153.6	121.1	16.9	210.8	-2.5	89.8	30.3	154.2	38	248.4	0.2	13.4	0	0	5.9	232.4	15.9	0	0.2	0
cash-flows.row.purchases-of-investments	-404.4	-10	-112.9	-248.1	-20	-36	-15	8.3	-110	-17.5	-40	0	-182.2	-12.6	-55.1	-24.8	-1	0	-332.9	-155.7	-89.4	-298.2	-124.6	-52.3	0
cash-flows.row.sales-maturities-of-investments	7.6	11.4	47.5	48.8	31.2	37	15.1	0.2	5.7	234.9	42.1	0	0.5	75	68.8	38.3	80.3	15.3	134.9	89.6	41.2	222.5	115.5	50.5	54.3
cash-flows.row.other-investing-activites	39.5	0	-12.8	313.2	19.9	21.6	14.5	2.5	8.6	16.1	3.5	-5.7	2	8.1	10.1	-0.1	-48.5	-131.7	36.5	3.1	-232.4	-11.4	8.3	-4.2	-33.4
cash-flows.row.net-cash-used-for-investing-activites	-663.6	-281	-1475.1	-306.2	-113.8	34.2	-176.8	-143	30.6	208.3	48.1	-32.6	-54.7	82.4	247.1	8.3	-120.2	-125	-234.6	-277.1	-280.6	-82.7	-4.3	-13.6	14
cash-flows.row.debt-repayment	-1897.3	-1062.6	-1133.1	-1081.3	-1441.5	-2476.3	-2571.1	-2594.7	-3445.4	-1875.7	-1168	-742.2	-199.1	-365.3	-221.1	-176.5	-146	-815.3	-849.6	-360.8	-23	-114.9	-64	-57	-67.7
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
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
cash-flows.row.dividends-paid	-169	-119.2	-56.7	-82.2	-53.2	-111.8	-104.1	-122.6	-136.7	-84.6	-103.5	-80.4	-41.6	-37.7	-56.1	-43.1	-40.5	-57.7	-27	-50.9	-59.8	-16.1	-5.6	-4.2	-3.6
cash-flows.row.other-financing-activites	2179.3	1961.7	1994.2	1121.3	1432.5	1578.3	3559.5	2342	4387.7	2007	1576.1	1005.9	446.1	295.3	134.5	184.8	102.2	807.2	1072.3	580.6	10.5	463.9	89.3	107.9	87.7
cash-flows.row.net-cash-used-provided-by-financing-activities	113	779.9	804.4	-42.2	-62.2	-1009.7	884.3	-375.3	805.5	46.8	304.7	183.2	205.4	-107.7	-142.7	-34.8	-84.3	-65.9	195.7	168.9	-72.3	332.9	19.7	46.7	16.4
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0.2	-0.2	0.3	0.6	1.3	0.8	-0.1	0	0	0	0	0	0	0	0	-2.4	0	0	0	0	0
cash-flows.row.net-change-in-cash	-1.1	-409.5	-375.9	205.8	-163.6	-188.4	870.5	-496	377.1	288.6	21	187.8	-22.4	0.2	88.6	-16.9	46.9	-142.5	31.6	6.8	-158.3	171.6	96.4	6.7	12.5
cash-flows.row.cash-at-end-of-period	465.4	466.4	875.9	1251.8	1022.8	1186.4	1374.9	504.4	1000.4	679.1	390.5	369.5	181.8	204.2	204	115.4	132.3	85.4	227.9	196.3	189.4	347.7	176.2	27.1	18.7
cash-flows.row.cash-at-beginning-of-period	466.4	875.9	1251.8	1046.1	1186.4	1374.9	504.4	1000.4	623.3	390.5	369.5	181.8	204.2	204	115.4	132.3	85.4	227.9	196.3	189.4	347.7	176.2	79.8	20.4	6.2
cash-flows.row.operating-cash-flow	549.6	-908.3	294.8	554.1	12.1	787.3	162.8	21.7	-460.3	32.7	-331.8	37.1	-173.2	25.5	-15.9	9.7	251.4	48.5	70.5	117.5	194.6	-78.6	81	-26.4	-17.9
cash-flows.row.capital-expenditure	-246.4	-299.5	-1418.3	-476.9	-254.3	-141.9	-312.6	-170.8	-84.6	-22.7	-47.3	-57.2	-29.2	-26.1	-25.2	-5.3	-164.5	-8.6	-73	-219.9	-232.4	-11.4	-3.4	-7.8	-6.9
cash-flows.row.free-cash-flow	303.2	-1207.8	-1123.5	77.3	-242.2	645.4	-149.8	-149.2	-544.9	10	-379.1	-20.1	-202.4	-0.7	-41	4.3	86.9	39.8	-2.5	-102.4	-37.8	-90.1	77.5	-34.2	-24.9

Gelir Tablosu Satırı

Fujian Zhangzhou Development Co.,LTD.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 000753.SZ brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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	3592.8	2852.5	3060.9	3116.2	2843.7	3067.8	2738.2	3143.7	3122.6	3388.4	3060.4	2724.5	2209.2	1656.9	1239	747.6	564	445.2	658.6	346.8	143.5	214.4	119	149.9	134.6	120.1	98.3	72.1	80.9	61.7
income-statement-row.row.cost-of-revenue	3104.1	2328.2	2504.9	2583.5	2264.2	2608.9	2341.6	2826.8	2826.5	2957.2	2674.5	2369.9	1960.3	1480.5	1099	665.5	490	401.7	595.9	268.6	61.7	50.9	45.9	85.6	70.5	63.1	50.8	34.4	34.7	36.7
income-statement-row.row.gross-profit	488.7	524.3	556	532.7	579.5	458.9	396.6	316.9	296.1	431.2	385.9	354.6	248.8	176.3	140.1	82.1	74	43.5	62.7	78.2	81.8	163.5	73.2	64.3	64.1	57	47.5	37.7	46.2	25
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	-19.3	187.1	167	87.4	134.8	105.2	115.6	11.3	12.4	10.9	2.2	24.1	3.5	0.9	6.9	-0.9	0.5	24.8	-204.6	44.5	36	-14.3	10.6	15.1	28	16.5	12	5.4	3.2	1.6
income-statement-row.row.operating-expenses	484.9	362.4	364.3	294.6	350.2	344.1	341.1	340	282.5	285.3	247.5	212.6	162.3	135.4	99	72.6	46.2	29.4	86.9	59.1	33.7	36.9	33.7	33.9	26.4	20	10.2	4.2	4.2	6.7
income-statement-row.row.cost-and-expenses	3589	2690.6	2869.2	2878.1	2614.4	2953	2682.7	3166.8	3109	3242.5	2922	2582.4	2122.6	1616	1197.9	738.1	536.2	431.1	682.8	327.7	95.4	87.8	79.5	119.5	96.9	83.1	61	38.7	38.9	43.5
income-statement-row.row.interest-income	254.4	181.7	139.3	9.5	19.6	39.4	36.9	10	14.3	17.9	18.5	2.3	4.8	6.5	0	0	0	4	10.4	9.9	10.4	11.2	2.5	0.9	0	0	0	0	0	0
income-statement-row.row.interest-expense	147.7	139.1	91.5	50.3	54.7	62.7	80.5	110.5	94.4	110.1	88.4	74	64.9	44.7	26	51.4	42.2	41.7	28.8	26.7	12.3	22.5	6.2	6.7	3.2	3.9	2.5	2.5	2.7	2.7
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	146.2	-288.1	-159.7	-97	0.4	-74.5	-99.1	272.8	-89.2	-30	15.1	-34.8	1.1	29.7	18.4	38.2	-26.7	-13	-274.7	5.8	21.8	-34.6	10.1	-0.8	14.4	14.7	8.2	9.6	0.5	-2.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-19.3	187.1	167	87.4	134.8	105.2	115.6	11.3	12.4	10.9	2.2	24.1	3.5	0.9	6.9	-0.9	0.5	24.8	-204.6	44.5	36	-14.3	10.6	15.1	28	16.5	12	5.4	3.2	1.6
income-statement-row.row.total-operating-expenses	146.2	-288.1	-159.7	-97	0.4	-74.5	-99.1	272.8	-89.2	-30	15.1	-34.8	1.1	29.7	18.4	38.2	-26.7	-13	-274.7	5.8	21.8	-34.6	10.1	-0.8	14.4	14.7	8.2	9.6	0.5	-2.5
income-statement-row.row.interest-expense	147.7	139.1	91.5	50.3	54.7	62.7	80.5	110.5	94.4	110.1	88.4	74	64.9	44.7	26	51.4	42.2	41.7	28.8	26.7	12.3	22.5	6.2	6.7	3.2	3.9	2.5	2.5	2.7	2.7
income-statement-row.row.depreciation-and-amortization	141.7	111.3	94.8	75.2	94.1	66.2	57	51.6	47.4	41.4	39.9	46.7	45.3	41	38	36.8	35.6	32.2	59.5	61.9	58.4	39.3	25.2	20.7	18.6	13.4	-14.1	-6.8	2.3	1.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	3.8	427.5	379.1	290.6	204.3	199.7	216	238.6	-88	105.1	151.3	83.5	84.1	69.7	52.7	48.6	0.5	26.4	-69.7	16.4	51	110.3	62.3	40.8	58.5	56.5	51.4	40.3	39.7	17.2
income-statement-row.row.income-before-tax	150	139.4	219.4	193.6	204.7	125.2	116.9	249.7	-75.7	115.9	153.5	107.3	87.6	70.6	59.5	47.7	1	26.2	-286.6	42.8	78.4	94	61.2	42.8	69.4	62.3	54.5	44.4	42.7	17.2
income-statement-row.row.income-tax-expense	50.4	42.3	72.1	59.5	89.7	42.4	38.4	52.6	15.3	52.4	47.1	27.1	9.1	8.7	9.1	14.9	13	10	5.2	2.9	7.1	3.3	3.7	6.6	10.8	9.3	8.3	10.6	10.2	4.1
income-statement-row.row.net-income	78.4	76.5	135.6	133.4	103.6	92.1	85.1	204	-84	70.5	112.2	83.7	76.8	63	46.6	38.5	-13.7	13	-235.6	28.6	55.8	61.8	55.1	36.2	58.6	53	46.2	33.5	32.1	13