Sichuan Mingxing Electric Power Co., Ltd.

Sembol: 600101.SS

SHH

7.37

CNY

Bugünkü piyasa fiyatı

20.2824
F/K Oranı
-0.4944
PEG Oranı
3.11B
MRK Kapağı
0.01%
DIV Verimi

Sichuan Mingxing Electric Power Co., Ltd. (600101-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Sichuan Mingxing Electric Power Co., Ltd. (600101.SS). 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

Sichuan Mingxing Electric Power 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	861.9	863.9	884.3	814.7	709.7	494.1	492.1	247.5	213.4	248.9	285.3	189.3	135.6	138.1	110.3	59.9	124.8	152.4	205.2	278.8	293.6	231.8	247.6	127.5	136.8	52.5	33.1	25.1	11.1	3.8
balance-sheet.row.short-term-investments	-10.1	-20.5	-9.8	-10.1	-7.8	205.3	202.9	0	0	0	0	0	0	0	0	0	-11.4	0	0	0	0	0	0	20	0	0	0	0	0	0
balance-sheet.row.net-receivables	159.8	245.8	104.5	58.3	34.4	162.6	41.4	33	84.1	84.7	92.9	103.1	114.5	225.2	107.1	70.4	123.9	175.9	373.2	490.7	537.5	110.8	80.3	3.7	6.7	6.4	5.9	5	10.1	3.2
balance-sheet.row.inventory	21	26.9	26.2	35.3	51.1	40.8	31.6	80	94.8	114.3	97.2	66.6	52.6	50.1	82.7	56	29.3	34.2	59.6	42.1	51.6	23.8	12.7	14.2	11	4	4.9	5.3	5	4.7
balance-sheet.row.other-current-assets	17.1	32.5	11.1	13.6	11.3	1.4	7.1	1.4	-31.5	-35.3	-34.3	-30.9	-39.5	-79.9	-35.3	-29.5	-52	-62.5	0.6	7.6	-233.6	-23.1	-20.8	47.1	120.2	68.6	49.1	36.4	38.7	45.4
balance-sheet.row.total-current-assets	1059.9	1169.1	1026.1	921.9	806.6	699	572.2	361.9	360.8	412.5	441	328.1	263.1	333.6	264.9	156.7	226	300	638.6	819.2	649.1	343.3	319.7	192.5	274.7	131.5	93.1	71.8	64.9	57.1
balance-sheet.row.property-plant-equipment-net	2345.1	2176.4	2111	2050.2	2069.8	2059	2027.1	2046.7	2032.1	1922	1742.8	1768.5	1740.6	1624.6	1576.6	1462.8	1498.5	1510.7	1422.9	1235.7	1133.8	969.6	815.2	677.4	208	146.1	147.5	140.9	126.8	106.1
balance-sheet.row.goodwill	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.6	4.6	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	226.9	208.9	184.5	176.1	176.5	166.3	169.7	171.9	167.8	143.5	175.1	208.3	210.1	206.2	76.9	82.5	83.6	68.5	62.9	65.2	131.5	54.6	34.1	35.8	36.6	8	8.2	8.3	8.5	8.7
balance-sheet.row.goodwill-and-intangible-assets	231.4	213.4	189.1	180.6	181	170.8	174.2	176.4	172.3	148	179.6	212.8	214.6	210.7	81.4	87.1	88.3	68.5	62.9	65.2	131.5	54.6	34.1	35.8	36.6	8	8.2	8.3	8.5	8.7
balance-sheet.row.long-term-investments	230.1	236.9	227.8	225.7	218.4	0	0	0	0	0	0	0	0	0	0	0	228.4	0	0	0	0	0	0	41.5	0	0	0	0	0	0
balance-sheet.row.tax-assets	28.1	26.4	17.1	17	16.6	18.4	25.4	23	20.8	18.6	17.7	20.1	20.7	22.7	26.9	27.9	59.8	0	0	0	0	0	0	-36.8	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	-11	11	6	0	213.4	211.2	211.3	196.7	190.9	184	221.1	243.7	234.5	216.4	213.3	0	103.4	79.8	466.9	379.9	57.7	193.3	60	143.7	59.4	27.3	6.2	5.4	16.4
balance-sheet.row.total-non-current-assets	2834.8	2642.2	2556	2479.5	2485.9	2461.6	2437.9	2457.4	2421.8	2279.6	2124.1	2222.6	2219.6	2092.6	1901.2	1791.1	1875	1682.7	1565.7	1767.8	1645.3	1082	1042.5	777.9	388.3	213.5	183	155.5	140.7	131.2
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	3894.6	3811.3	3582.1	3401.4	3292.4	3160.6	3010.1	2819.3	2782.6	2692.1	2565.1	2550.8	2482.7	2426.1	2166.1	1947.8	2101	1982.7	2204.3	2587	2294.3	1425.4	1362.3	970.4	663	345	276.1	227.3	205.6	188.3
balance-sheet.row.account-payables	360.4	351.4	265.1	238.5	226.5	208.1	181.8	136.9	143.7	134.3	125.2	75.8	54.3	50.9	29.9	18	14.9	24.5	22.6	53.6	30.9	14.3	44.7	20.6	1	2.6	1.1	2.4	0	1.2
balance-sheet.row.short-term-debt	51.9	30.3	0.3	81	-194.5	3	3	2.8	93.1	2.7	0	33.2	90.4	224.1	190.4	225.4	411.4	523.7	502.7	667.7	522.7	22.7	5.1	12.3	14.6	0	0	0.6	8.5	2
balance-sheet.row.tax-payables	18.3	20.8	15.9	16.2	15	21.5	15.3	17.3	21.1	40.4	40.5	32.4	30.9	32.8	30.2	19.1	19.5	21.3	17.9	17.8	12.6	1.9	0.9	3.5	2.8	0.6	0.6	5.6	2.7	22.3
balance-sheet.row.long-term-debt-total	31.6	51	81.3	30	81	81	81	90.3	140.9	100	100	140.9	161.6	219.8	223.5	144.4	150.8	190.5	225.9	144.6	142.3	98.2	173.2	140	0	2.2	0	0	0	1.6
Deferred Revenue Non Current	60.3	51.7	44.5	14.4	10.6	10.6	13.6	13.5	16.3	17.1	0	0	0	0	0	0	217.9	155.6	37.4	-67.6	-93.5	-50.4	-149.1	-136.6	2.9	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	19	186.1	23.4	1.1	383.5	367.3	184.1	164.1	167.7	152.7	362.3	114	107	111.5	95.1	47.1	36.3	101.8	177.7	53.8	68.9	26.5	12.9	7.7	11.3	33.1	40.9	6.2	8.6	5.5
balance-sheet.row.total-non-current-liabilities	290.9	306.5	313.7	248.9	327	324.9	305.8	290.5	203	303.8	309.5	351.9	382.7	434.7	477.7	479.5	485.9	400	366.9	224.3	194.5	150.1	202.1	148.8	13	12.2	9.4	7.8	3.7	5.2
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	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	1.6	1	1.3	1.5	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	1075.8	1145.3	1043.2	970	937	924.7	920.6	833.1	866.1	853.9	797	917.6	936.2	1074.5	984.2	955.9	1171.2	1261.2	1270.6	1191	983.7	335.9	364	264.8	82.5	47.9	51.4	48.2	52.8	56.7
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	421.4	421.4	421.4	421.4	421.4	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	264.9	264.9	203.8	169.8	169.8	169.8	146.4	146.4	129.8	86.6	61.8	61.8	61.8
balance-sheet.row.retained-earnings	1658.6	1527.4	1415.1	1328.2	1282	1205	1128.9	1055.7	992.1	928.9	859.6	727.1	649.3	463	336.2	185.3	129.7	-205.8	-91.9	244.2	215.8	153.8	149.1	157.7	137.4	74.7	53.9	43.2	22.2	5.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	449.9	428.4	403.5	383.8	360.1	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	288.8	288.8	288.8	288.8	288.8	702.6	626.8	598	582.4	569.7	552.8	534.9	516.7	505.2	496	475	468.7	651.8	731.4	772.7	756.1	706.8	672.8	329.4	296.7	92.6	84.3	74.1	68.9	64.6
balance-sheet.row.total-stockholders-equity	2818.8	2666	2528.9	2422.2	2352.3	2231.8	2080	1977.9	1898.7	1822.8	1736.6	1586.2	1490.2	1292.4	1156.3	984.5	922.6	710.9	904.4	1220.7	1141.6	1030.4	991.7	633.6	580.5	297.1	224.7	179.2	152.9	131.6
balance-sheet.row.total-liabilities-and-stockholders-equity	3894.6	3811.3	3582.1	3401.4	3292.4	3160.6	3010.1	2819.3	2782.6	2692.1	2565.1	2550.8	2482.7	2426.1	2166.1	1947.8	2101	1982.7	2204.3	2587	2294.3	1425.4	1362.3	970.4	663	345	276.1	227.3	205.6	188.3
balance-sheet.row.minority-interest	0	0	10	9.2	3.1	4.1	9.5	8.3	17.8	15.4	31.6	47	56.3	59.3	25.6	7.4	7.3	10.6	29.3	175.3	169	59	6.6	72	0	0	0	0	0	0
balance-sheet.row.total-equity	2818.8	2666	2538.9	2431.4	2355.4	2235.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	220	216.5	218	215.5	210.6	205.3	202.9	201.5	196.7	190.9	184	220.2	243	234.4	211	201.9	217	100.4	76.6	465.3	369	42.1	189.8	61.5	144.3	59.3	0	0	0	0
balance-sheet.row.total-debt	83.5	81.3	81.6	111	81	84	84	93.1	93.1	102.7	100	33.2	252	443.8	414	369.8	562.3	714.3	728.6	812.3	665.1	120.9	178.3	152.3	14.6	2.2	0	0.6	8.5	3.6
balance-sheet.row.net-debt	-778.4	-782.6	-802.7	-703.7	-628.7	-410.2	-408.1	-154.4	-120.3	-146.2	-185.3	-156.1	116.4	305.8	303.7	310	437.5	561.9	523.5	533.5	371.5	-110.9	-69.3	44.8	-122.2	-50.3	-33.1	-24.5	-2.6	-0.1

Nakit Akış Tablosu

Sichuan Mingxing Electric Power 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	179.3	158.2	124.1	76.1	100.7	96.4	99.3	76.4	81.8	81.4	149.3	101	217.6	148.1	171.7	90.6	89	-201.3	-337.8	88.6	108.9	76.2	78.6	81.7	83.1	79.3
cash-flows.row.depreciation-and-amortization	163.1	148.3	163.6	175.6	183.7	159.8	109.4	110.2	104.4	84.1	89	75.9	60.6	61.7	62.9	63.1	53.3	62.4	59.4	54.4	43.4	39.3	24.8	13.7	0	0
cash-flows.row.deferred-income-tax	-1.7	-9.3	-0.4	-0.1	2.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	1.7	9.3	0.4	0.1	-2.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-18.9	16.9	-36.8	-54.2	115.2	-158.2	119.4	-11.6	29.8	1.1	13.2	28.8	22.8	-19.1	-58.8	-27.4	62.8	-65.6	-4.6	46.5	43.5	4.1	-11.5	14.3	0	0
cash-flows.row.account-receivables	108.1	-28	-51.9	-21.5	145.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	5.8	-1	9.1	18.5	-9.7	-9.7	48.4	14.8	19.5	-14.4	-32.3	-14	-2.5	33.4	-26.7	-28.5	-5.4	25.3	-19.8	9.6	-27.8	-11.1	3.3	-3.2	0	0
cash-flows.row.account-payables	-130.9	55.2	6.4	-51.1	-23.6	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	-1.7	-9.3	-0.4	-0.1	2.7	-148.5	71	-26.4	10.3	15.5	45.5	42.9	25.2	-52.5	-32.2	1.1	68.2	-90.9	15.1	36.9	71.3	15.2	-14.9	17.5	0	0
cash-flows.row.other-non-cash-items	-11.3	8.6	-33.6	-32.3	-18	-18.4	-21.6	-6.4	-10	15.5	-91	-7	-130.7	-37.4	29.6	51.5	21.3	258.8	435.1	40	-14.8	12	5.2	1	-83.1	-79.3
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	-307.5	-338.1	-216.8	-97.7	-173.3	-91.8	-78.4	-136.4	-238.5	-215.5	-205.5	-110.8	-85.1	-112.8	-42.8	-52.1	-103.5	-147.5	-175.8	-158	-255.8	-139.4	-68.8	-170.7	-22.2	-15.3
cash-flows.row.acquisitions-net	2.9	0.3	0.3	0.1	173.7	11.4	9.1	0	0	0	0	0	119.7	27.5	-21.9	0	0.4	1.9	3.8	0.1	0.3	0	0.1	0.1	0.2	0
cash-flows.row.purchases-of-investments	-2.9	-0.3	-0.3	-0.1	0	0	78.4	0	0	0	0	0	87.5	-0.1	-21.1	0	0.9	-0.1	-50.9	-99.7	-320.7	-11.1	-156.3	-45	-94	-47.4
cash-flows.row.sales-maturities-of-investments	27.6	30.2	27.5	24	22.1	21.3	24.3	21.9	19.2	20.3	186.2	44	13.2	44.5	12.3	24.8	7.6	48.6	167.7	3.9	62.9	0	49.2	2.2	12.7	16.8
cash-flows.row.other-investing-activites	2.9	-2	12.2	9.9	-173.3	0.6	-78.4	0.2	0.9	1	7.6	0.5	-85.1	5.3	-0.2	5.1	-25.5	34.2	-143.9	-99.4	-154.8	96.2	-72	14.2	-50.9	2.3
cash-flows.row.net-cash-used-for-investing-activites	-277	-309.9	-177.1	-63.8	-150.9	-58.4	-44.9	-114.3	-218.5	-194.2	-11.6	-66.3	50.3	-35.6	-73.7	-22.2	-120.1	-62.8	-199	-353.2	-668.1	-54.3	-247.7	-199.3	-154.2	-43.6
cash-flows.row.debt-repayment	-30	-0.3	-50	-1.1	-1.8	-4.8	-9.3	-90.3	-9.7	0	-163.2	-129.8	-284.1	-300.6	-592.5	-630.5	-614.7	-605.3	-659.2	-652.2	-100	-219.4	-116.8	-7	-9	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	-36.8	-37.1	-23.2	-21.4	-16.2	-16.2	-17	-20.3	-22.7	-24.7	-19.8	-23.7	-48	-32.6	-10.4	-28.4	-35	-42.1	-33.7	-37.9	-43	-35.7	-38.9	-0.5	-0.3	-2.4
cash-flows.row.other-financing-activites	29.5	-2.6	100	30	-1.8	0	9.3	90.3	9.7	0	130	74.9	109	245	520	438.5	515.8	603.2	674	799	691.9	162	446.3	66.8	168.6	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-37.3	-40	26.8	7.5	-18	-21	-17	-20.3	-22.7	-24.7	-53	-78.6	-223	-88.2	-82.9	-220.5	-133.9	-44.2	-18.8	108.9	548.9	-93.1	290.6	59.3	159.3	-2.4
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	-0.7	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-2	-17.9	67	109	212.7	0.1	244.6	34.1	-35.1	-36.7	95.9	53.8	-2.5	29.5	48.7	-64.9	-27.6	-52.8	-66.5	-14.8	61.8	-15.8	140.1	-29.3	5.1	-46.1
cash-flows.row.cash-at-end-of-period	861	863	880.9	813.8	704.8	492.1	492.1	247.5	213.4	248.5	285.3	189.3	135.6	138.1	108.6	59.9	124.8	152.4	212.3	278.8	293.6	231.8	247.6	107.5	5.1	-46.1
cash-flows.row.cash-at-beginning-of-period	863	880.9	813.8	704.8	492.1	492.1	247.5	213.4	248.5	285.3	189.3	135.6	138.1	108.6	59.9	124.8	152.4	205.2	278.8	293.6	231.8	247.6	107.5	136.8	0	0
cash-flows.row.operating-cash-flow	312.2	332	217.3	165.3	381.6	79.5	306.6	168.6	206	182.1	160.5	198.7	170.2	153.3	205.2	177.8	226.4	54.3	152.1	229.5	181	131.6	97.1	110.7	0	0
cash-flows.row.capital-expenditure	-307.5	-338.1	-216.8	-97.7	-173.3	-91.8	-78.4	-136.4	-238.5	-215.5	-205.5	-110.8	-85.1	-112.8	-42.8	-52.1	-103.5	-147.5	-175.8	-158	-255.8	-139.4	-68.8	-170.7	-22.2	-15.3
cash-flows.row.free-cash-flow	4.7	-6.1	0.5	67.6	208.3	-12.2	228.2	32.2	-32.5	-33.4	-45	87.9	85.1	40.5	162.4	125.7	122.8	-93.2	-23.7	71.4	-74.8	-7.8	28.4	-60	-22.2	-15.3

Gelir Tablosu Satırı

Sichuan Mingxing Electric Power Co., Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600101.SS 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	2666.3	2377.1	1928.1	1668.2	1607.7	1599.9	1513.2	1383.8	1268	1244.9	1080.7	908.3	808.4	841.4	772	569.6	519.3	637.8	547	547.6	408.9	325.4	248.2	243.5	206.8	195	146.5	85.4	58	43
income-statement-row.row.cost-of-revenue	2371.5	2101.3	1708.5	1520.1	1420.3	1374.3	1300.8	1166.7	1052.1	1001.9	864.2	670.8	562.1	608.8	534.8	339.7	336.9	403.3	321.3	333	212	154.6	113.2	125.3	104	103.8	82.8	49.7	34.4	20.7
income-statement-row.row.gross-profit	294.8	275.8	219.5	148.1	187.4	225.7	212.4	217.1	215.9	243	216.6	237.5	246.2	232.6	237.2	229.9	182.5	234.4	225.8	214.6	196.8	170.9	135	118.2	102.8	91.2	63.7	35.7	23.6	22.3
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	-4.3	83.7	87.6	78.9	83	-1.1	2.9	6.7	14.8	10.7	6.7	12.8	7.4	27.3	93.7	14.4	41.3	-65.4	-106.4	34.1	9.8	0.9	0.7	8.7	15.1	13.9	2.9	3.2	5.2	5.4
income-statement-row.row.operating-expenses	115.1	101	105.4	94.8	102.2	131	127.1	143	145.9	139.8	128.1	136	132.2	131.4	107	101.1	82.9	254.1	393.5	106.3	101.8	80.5	44.1	34.3	26	18.7	13.8	10	6.7	6.6
income-statement-row.row.cost-and-expenses	2486.6	2202.4	1813.9	1614.9	1522.5	1505.2	1427.8	1309.7	1198	1141.7	992.2	806.8	694.4	740.2	641.8	440.8	419.8	657.5	393.5	439.4	313.9	235	157.3	159.5	130.1	122.5	96.6	59.7	41.1	27.3
income-statement-row.row.interest-income	8.6	18.3	14.5	11.4	13.3	4.9	3	1.7	3.3	4.9	2.6	2.3	2	0.4	0.4	1.2	2.2	1.7	4.6	2.6	5.3	3.1	2.2	3.3	0	0	0	0	0	0
income-statement-row.row.interest-expense	3.3	3.6	2	0.5	0.2	0.3	0.8	4.9	6.4	6.9	7.6	12.2	8.1	14.2	11.4	25.1	24.9	31.5	30.6	32.8	5.9	2.5	11.2	0.6	-2.4	-3.5	0	-1.2	-3	-2.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-4.3	-1.4	-2	-2.2	-6.1	23.6	28.1	14.1	27.7	-0.6	95.9	21.2	140	64.4	64	-36.3	22.1	-175.9	-154.6	-27.3	29.1	-2.3	-6.1	3.1	10.6	14.8	2.5	1.7	2.8	2.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.3	83.7	87.6	78.9	83	-1.1	2.9	6.7	14.8	10.7	6.7	12.8	7.4	27.3	93.7	14.4	41.3	-65.4	-106.4	34.1	9.8	0.9	0.7	8.7	15.1	13.9	2.9	3.2	5.2	5.4
income-statement-row.row.total-operating-expenses	-4.3	-1.4	-2	-2.2	-6.1	23.6	28.1	14.1	27.7	-0.6	95.9	21.2	140	64.4	64	-36.3	22.1	-175.9	-154.6	-27.3	29.1	-2.3	-6.1	3.1	10.6	14.8	2.5	1.7	2.8	2.2
income-statement-row.row.interest-expense	3.3	3.6	2	0.5	0.2	0.3	0.8	4.9	6.4	6.9	7.6	12.2	8.1	14.2	11.4	25.1	24.9	31.5	30.6	32.8	5.9	2.5	11.2	0.6	-2.4	-3.5	0	-1.2	-3	-2.2
income-statement-row.row.depreciation-and-amortization	163.1	178	166.3	174.7	187.2	159.8	109.4	110.2	104.4	84.1	89	75.9	60.6	61.7	62.9	63.1	53.3	62.4	59.4	54.4	43.4	39.3	24.8	13.7	-15.5	-9.2	-5.8	-5.2	-8.2	-7.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	219.9	186.5	153.4	92	122.3	119.3	110.5	84.4	88.4	95.2	189.3	111.4	248.4	140.3	103.9	80	81.4	-123.7	-216.1	109.7	128.4	93.3	85.4	96.1	92.2	81.6	55.7	31	25.1	23.3
income-statement-row.row.income-before-tax	215.6	185.1	151.4	89.8	116.1	118.3	113.4	88.3	97.7	102.6	184.4	122.6	254	165.6	194.2	92.6	121.6	-192.3	-322.4	112.4	131.1	91.1	85.4	95.9	97.3	91.4	55.5	30.8	25	23.3
income-statement-row.row.income-tax-expense	36.3	26.9	27.2	13.7	15.4	21.9	14.1	11.8	15.9	21.2	35.1	21.6	36.4	17.5	22.6	1.9	32.7	9	18.2	23.8	22.2	15	6.8	14.3	14.2	12.2	4.8	4.5	3.8	3.5
income-statement-row.row.net-income	179.3	159.2	123.3	70	99.7	101.8	98.1	83.5	89.1	97.5	164.7	110.5	220.5	153.3	171.1	90.5	88.9	-201.6	-310.3	84.1	103.2	78.7	78.3	81.7	83.1	79.3	50.7	26.3	21.2	19.8