Baida Group Co.,Ltd

Sembol: 600865.SS

SHH

7.17

CNY

Bugünkü piyasa fiyatı

61.0779
F/K Oranı
0.0000
PEG Oranı
2.70B
MRK Kapağı
0.06%
DIV Verimi

Baida Group Co.,Ltd (600865-SS) Finansal Tablolar

Q: Nedir Baida Group Co.,Ltd (600865.SS) toplam varlıklar?

Baida Group Co.,Ltd (600865.SS) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Baida Group Co.,Ltd (600865.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

Baida Group 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	1042.2	1051.4	853	832	812.2	250.1	218.8	238.3	225.1	275.1	327.3	376.3	509.8	266.9	149.2	390.4	616.3	529.3	456.6	373.3	321.1	255.7	247.8	324.1	301.1	293.3	80	49.9	66.7	0
balance-sheet.row.short-term-investments	848.3	962.7	714.9	629.2	498.4	11.3	0	-123.2	-133.5	0	0	0	0	-93.2	0.1	160.3	26.5	2.4	22.1	70.6	50	126	59.1	60	64.7	14.7	0	0.5	1.2	0
balance-sheet.row.net-receivables	26.1	32.2	24.6	24.1	13.8	18.3	14.6	67.2	25.3	199.8	1105.1	28.6	79.5	34.9	562.2	37.8	74.5	66	76.8	73.4	82.9	92.8	88.3	37.8	40.4	172.5	188.5	143.1	141.7	0
balance-sheet.row.inventory	0.3	0.7	0.9	0.9	0.4	0.8	1	1.1	1.5	1.8	9.2	3830.9	3243.9	2785.5	11.7	12.1	17.2	20.8	13.7	15.6	8.1	14.8	15.4	62.8	109.1	182.4	130.3	73.2	58.2	0
balance-sheet.row.other-current-assets	150.4	243.6	251.5	503.6	281.1	416	417.8	90.9	392.1	670.4	653.2	62.2	18	-2.2	290	200	-3.6	-3.6	-6.4	30	6.4	30	0.5	78.6	160.6	4.7	0	0	0.7	170.7
balance-sheet.row.total-current-assets	1219.1	1327.9	1130	1360.6	1107.5	685.2	652.1	397.4	643.9	1147.1	2094.8	4298	3851.2	3085.1	1013.1	640.3	704.4	612.5	540.7	492.3	418.6	393.2	352	503.4	611.2	652.8	398.8	266.2	267.3	170.7
balance-sheet.row.property-plant-equipment-net	62.2	79.5	83.7	89	105.6	99.2	146.6	154.3	164.8	178	185.4	203.1	229.4	231.3	229.2	234.7	248.9	336.2	348.9	361.7	366	377.6	823.4	771.2	729	511.5	383.9	408.8	319.4	253.4
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	43.7	47.5	51.4	55.1	58.7	62.7	73.8	78.3	82.7	86.6	90.5	94.8	99	78.7	22.1	23.8	24.9	38.5	39.2	40.7	42.3	43.8	45.4	45.7	47	47.1	48.4	43.2	44.4	0
balance-sheet.row.goodwill-and-intangible-assets	43.7	47.5	51.4	55.1	58.7	62.7	73.8	78.3	82.7	86.6	90.5	94.8	99	78.7	22.1	23.8	24.9	38.5	39.2	40.7	42.3	43.8	45.4	45.7	47	47.1	48.4	43.2	44.4	0
balance-sheet.row.long-term-investments	259.3	151.3	161.5	231.2	327.8	1069.8	0	1097.9	880	0	0	0	0	236.2	143	-147.2	-2.3	19.1	-0.7	-50.7	-26.5	-104.1	-42.7	-49.8	-57.4	-8.3	0	0	5.7	0
balance-sheet.row.tax-assets	7.7	5.4	10.7	2.2	2.6	2.2	2.4	2.8	3.4	3.8	4.2	10.7	8	7.6	7	7.9	8.2	13.9	35.2	87.6	70.8	156.9	108	71.5	68.2	21.6	0	0	1.2	0
balance-sheet.row.other-non-current-assets	943.6	1066.4	1186.3	868.7	652.9	160.1	1277.7	340	10	444.9	437	240.2	232.9	0.1	81.1	244.3	118.2	-1.6	0.1	0.1	30.1	0.2	30.2	35.6	1.7	3.5	23	29	6.4	57.6
balance-sheet.row.total-non-current-assets	1316.5	1350.1	1493.6	1246.2	1147.6	1394	1500.5	1673.2	1140.9	713.3	717	548.7	569.4	553.8	482.4	363.3	397.9	406.1	422.7	439.5	482.7	474.5	964.3	874.3	788.6	575.3	455.2	481.1	377.1	311
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	2535.5	2678	2623.6	2606.8	2255.1	2079.2	2152.6	2070.6	1784.8	1860.4	2811.8	4846.7	4420.6	3638.8	1495.5	1003.6	1102.3	1018.6	963.4	931.7	901.2	867.7	1316.3	1377.6	1399.8	1228.2	854.1	747.2	644.4	481.7
balance-sheet.row.account-payables	67.4	63.4	70.7	97.7	99.2	93.7	79.8	92.7	88.5	96.8	97.5	163.3	127.4	107.8	96.9	91.5	161.7	158.2	153.1	150.4	140.1	125.4	128.2	104	105.4	119.8	119	97.4	78.1	0
balance-sheet.row.short-term-debt	-55	-58	-58.4	50.1	-74.1	0	150	0	0	17.5	388.7	1259.2	934	1320	300	0	0	0	0	0	0	0	400.2	215	253.5	236.5	119.5	129.5	69.5	0
balance-sheet.row.tax-payables	22.4	37.2	59.8	32.7	20	16.6	35.9	32.4	24.6	14.8	11.5	17.6	22.3	17.6	18	14	34.9	17.3	8.3	10.2	16.6	3.4	6.1	3.2	5.4	16.8	6.3	4.5	1.1	0
balance-sheet.row.long-term-debt-total	0	0	0	0	0	0	0	0	0	175	412.6	1219.3	1390	960	80	0	0	0	0	1.2	0	0	40.1	260.4	260.4	0	10	0	3.6	0
Deferred Revenue Non Current	23.3	28	31.2	35.6	40	44.4	48.9	53.3	57.8	62.2	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	150.5	168.6	198.9	34.5	168.3	138.5	59.7	155.6	159.8	72.4	560.3	545.5	173.6	71.1	51	124.5	171	150.4	108.5	86.9	78.2	77.2	10.3	41.7	61.7	100	6.7	3.6	5	126.1
balance-sheet.row.total-non-current-liabilities	24.4	70.5	83.2	125.5	87.4	76.6	87.9	114.7	57.8	237.2	479.2	1286.2	1393.1	965.3	85.5	1.9	4.6	1.9	1.6	1.2	0	0	40.1	260.4	259.3	-0.9	9.5	-0.2	3.3	18.7
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	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	242.3	302.4	352.8	448.6	354.9	308.9	461.5	363	306.1	522.3	1591.7	3391	2744.6	2542.9	606.2	217.9	337.3	310.5	263.2	238.6	218.2	202.6	651.8	712.2	743.5	573.9	355.2	270.5	224.6	144.8
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	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	376.2	269.7	269.7	269.7	269.7	269.7	269.7	269.7	269.7	269.7	269.7	227.8	182.2	140.2	98.3
balance-sheet.row.retained-earnings	1490.3	1570.8	1466.2	1353.5	1095.9	871.5	772.8	734.9	697.3	569.6	466.5	347.3	300.2	229.8	159.8	96.7	76.6	32.2	27.1	24.4	18.2	0.1	0.7	3.1	1.7	1.3	2.5	48.5	0	48.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	262.7	264.7	264.5	264.5	264.5	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
balance-sheet.row.other-total-stockholders-equity	163.7	163.7	163.5	163.5	163.5	522.6	542	596.5	405.2	392.3	377.4	374.6	495.4	331.6	323.3	312.7	418.5	406.1	403.4	399.1	395.1	391.9	385.2	382	376.6	371.6	261.5	246	279.5	190.4
balance-sheet.row.total-stockholders-equity	2292.9	2375.4	2270.5	2157.8	1900.2	1770.3	1691.1	1707.6	1478.7	1338.1	1220.1	1098.2	1171.9	937.6	859.3	785.7	764.8	708.1	700.2	693.2	683	661.7	655.6	654.8	648	642.6	491.8	476.7	419.7	336.9
balance-sheet.row.total-liabilities-and-stockholders-equity	2535.5	2678	2623.6	2606.8	2255.1	2079.2	2152.6	2070.6	1784.8	1860.4	2811.8	4846.7	4420.6	3638.8	1495.5	1003.6	1102.3	1018.6	963.4	931.7	901.2	867.7	1316.3	1377.6	1399.8	1228.2	854.1	747.2	644.4	481.7
balance-sheet.row.minority-interest	0.3	0.2	0.2	0.5	0	0	0	0	0	0	0	357.5	504.1	158.3	30	0	0.2	0	0	0	0	3.4	8.9	10.6	8.2	11.6	7	0	0	0
balance-sheet.row.total-equity	2293.2	2375.6	2270.7	2158.3	1900.2	1770.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1107.6	1114	876.4	860.4	826.2	1081.1	1123	974.7	746.5	327.5	344	137	143	143	143	13	24.2	21.4	21.4	19.9	23.5	21.9	16.4	10.2	7.3	6.5	0	0.5	6.9	0
balance-sheet.row.total-debt	0	0	0	50.1	0	0	150	0	0	192.5	801.3	2478.5	2324	2280	380	0	0	0	0	1.2	0	0	440.3	475.4	513.9	236.5	129.5	129.5	73.1	0
balance-sheet.row.net-debt	-194	-88.7	-138.1	-152.8	-313.8	-238.8	-68.8	-238.3	-225.1	-82.6	474	2102.3	1814.2	2013.1	230.9	-230.2	-589.8	-526.9	-434.5	-301.5	-271.1	-129.7	251.6	211.3	277.6	-42.1	49.5	80.2	7.6	0

Nakit Akış Tablosu

Baida Group 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	13.5	179.5	112.5	302.7	205.1	116.4	48.4	92.4	140.6	155.6	113.9	79.1	76.8	77.6	103.7	76.4	75.1	35.7	28.6	26.4	21.2	42	40.7	55.1	50	64.2
cash-flows.row.depreciation-and-amortization	21.8	22.3	22.1	21.7	21.8	21.8	22.2	21.9	22.4	22.8	24.8	26	24	19.5	19.1	20.1	20	22.6	21.4	22.6	22.2	21.9	21.6	26	23.1	23.4
cash-flows.row.deferred-income-tax	0	0	-46.3	42.9	14.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	46.3	-42.9	-14.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-43.8	-46.8	-54.2	46.9	45.7	-10.2	-23.5	19.6	-54.9	30.3	623.4	127.2	-286.6	-2142.5	-511.6	-75	23.2	39.1	34.7	29.9	60.2	239.7	42.7	59.2	-44.4	71.1
cash-flows.row.account-receivables	8	-8.3	-2.2	-4.9	-1.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0.4	0.1	0	-0.5	0.5	0.1	0.1	0.4	0.3	7.4	-240.2	-326.3	-285.7	-2698	-0.1	5.2	3.6	-6.5	1.9	-7.4	8.1	4.7	20.1	46.3	19.8	43.1
cash-flows.row.account-payables	-8.6	-34.4	-5.7	9.4	31.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-43.7	-4.3	-46.3	42.9	14.9	-10.4	-23.6	19.3	-55.2	22.9	863.6	453.6	-0.9	555.6	-511.5	-80.2	19.7	45.6	32.8	37.4	52.1	235	22.5	12.8	-64.1	28
cash-flows.row.other-non-cash-items	122.2	-80.1	7.7	-252.5	-114.3	-23.6	52.4	8.6	-25.6	-81	-62.3	-3.3	0.2	-12.4	-41.3	-13.4	-28.4	-14.8	-9.7	-6.1	0.4	10.5	2.2	-1.3	6.4	-7.3
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	-7	-23.2	-9.7	-20.3	-51	-17	-14.4	-18.2	-39.6	-42.9	-13.7	-39.7	-38.3	-91.8	-15.5	-3.4	-8.9	-11.3	-9.7	-14.4	-16	-22.6	-98	-47.9	-249.2	-147.8
cash-flows.row.acquisitions-net	0	0.4	0	20.4	0.1	17	14.4	0	0.1	0	0.2	0.4	0	3.7	0.1	0.1	8.6	0.1	0.1	0.3	1.5	1.1	0.9	0	1.8	4.7
cash-flows.row.purchases-of-investments	-1302.7	-2546.8	-2789.8	-2265.9	-2113.6	-1640.8	-1522.8	-1396.5	-2430.2	-1955.7	-775	-543.2	0	-2	-644	-423.1	-32.3	-24.4	-15.5	-95.6	-152.7	-197.2	-207.5	-203.9	-383.4	-691.2
cash-flows.row.sales-maturities-of-investments	1395.1	2520.6	2698.5	2212	1850.4	1904.7	1268.5	1378.5	2357.2	1964.2	651.5	270.8	3.6	438.3	533.2	229.6	31.4	56.5	99.2	79.8	233.6	111.5	211.8	239.2	349.7	684.6
cash-flows.row.other-investing-activites	-9.4	-0.4	0	-20.3	-16.5	-17	-14.4	-48	213.7	976.3	349.9	84.1	-11.2	0.1	2.8	9.7	7.1	8.2	5.1	4.5	6.8	-4	1.1	-9	-3.7	8.8
cash-flows.row.net-cash-used-for-investing-activites	75.9	-49.5	-101.1	-74.1	-330.6	246.9	-268.7	-84.2	101.2	942	213	-227.7	-45.9	348.3	-123.4	-187.1	5.9	29	79.2	-25.5	73.2	-111.2	-91.7	-21.6	-284.8	-140.9
cash-flows.row.debt-repayment	0	0	-148	-50	-21	-378.6	-95	-127.4	-192.5	-608.8	-1561.2	-1932.5	-1431	-830	0	0	0	0	0	0	0	-925	-685	-839.3	-473.6	-370.9
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	-94.1	-75.2	-1.8	-46.1	-75.3	-18.9	-0.2	-45.2	-8.2	-70.1	-143.6	-250.9	-137.5	-72.9	-32.9	-49.9	-29.1	-25.1	-22.4	-15.7	-30.8	-26.8	-55	-51.6	-57.6	-62.3
cash-flows.row.other-financing-activites	0.2	0.4	98	100.5	21	228.6	245	127.4	0	-422.7	707	2041.3	2032.8	2730	380	-1.9	-0.5	-0.8	0	0	0	685	649.2	801.3	741.7	621.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-93.8	-74.8	-51.8	4.4	-75.3	-168.9	149.8	-45.2	-200.7	-1101.6	-997.8	-142	464.3	1827.1	347.1	-51.8	-29.7	-25.9	-22.4	-15.7	-30.8	-266.8	-90.8	-89.7	210.5	188.2
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	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	95.9	-49.4	-64.7	49.2	-247.5	182.4	-19.5	13.2	-17	-31.9	-85	-140.7	232.8	117.8	-206.5	-230.9	66.3	85.8	131.8	31.7	146.4	-64	-75.4	27.7	-39.1	198.6
cash-flows.row.cash-at-end-of-period	184.5	88.7	138.1	202.8	153.7	401.2	218.8	238.3	225.1	242.1	274	359	499.7	266.9	149.1	355.6	586.5	520.3	434.5	302.7	271.1	124.7	188.7	264.1	236.4	278.6
cash-flows.row.cash-at-beginning-of-period	88.7	138.1	202.8	153.7	401.2	218.8	238.3	225.1	242.1	274	359	499.7	266.9	149.1	355.6	586.5	520.3	434.5	302.7	271.1	124.7	188.7	264.1	236.4	275.5	80
cash-flows.row.operating-cash-flow	113.8	74.9	88.1	118.8	158.4	104.4	99.4	142.5	82.5	127.7	699.7	229.1	-185.5	-2057.6	-430.2	8	90	82.7	75	72.8	104	314	107.1	139	35.1	151.4
cash-flows.row.capital-expenditure	-7	-23.2	-9.7	-20.3	-51	-17	-14.4	-18.2	-39.6	-42.9	-13.7	-39.7	-38.3	-91.8	-15.5	-3.4	-8.9	-11.3	-9.7	-14.4	-16	-22.6	-98	-47.9	-249.2	-147.8
cash-flows.row.free-cash-flow	106.7	51.7	78.4	98.5	107.4	87.4	85	124.3	43	84.8	686.1	189.4	-223.8	-2149.4	-445.7	4.6	81.1	71.4	65.2	58.4	88	291.4	9.1	91.1	-214	3.6

Gelir Tablosu Satırı

Baida Group Co.,Ltd'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600865.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	216.9	227.1	266.1	244	917.6	811.8	956.1	1070.6	1102.8	1051.8	1234	1225.3	1297.6	1179	1110.6	1312	1531.7	1354.4	1310.4	1194.9	1117.6	1132	1014.8	928.5	827.4	1037.2	914.3	882.1	935.6	816.3
income-statement-row.row.cost-of-revenue	23.6	32.6	45.5	44.8	682	571	699.7	790	795.9	766	938.8	944.4	1008.9	907.5	846.9	1036.6	1277.2	1161.5	1148.9	1042.8	972.8	958.9	846.8	762.6	674.4	855.6	753	727.5	788.3	0
income-statement-row.row.gross-profit	193.4	194.5	220.6	199.3	235.6	240.9	256.3	280.6	306.9	285.8	295.2	280.9	288.8	271.5	263.7	275.4	254.6	192.9	161.5	152.1	144.8	173.1	168	165.9	153	181.6	161.3	154.6	147.2	816.3
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	-168.9	14.7	26.1	30.4	47	-4.9	0.1	23.9	35.7	3.3	4.4	23.4	2.5	-2	2.8	2	-3.2	19.1	22.1	14.1	23.3	22.4	10.6	13.2	-0.2	14.8	12.4	16.7	10.9	-1
income-statement-row.row.operating-expenses	70.6	58	83.6	74.6	105.5	130.4	134.8	178.6	195.4	182.3	221	195	187	179.3	169.3	187.5	152.9	168.4	146.9	130.7	135	131.7	121.3	104.6	97.7	121.3	105.5	103.4	91.8	-1
income-statement-row.row.cost-and-expenses	94.2	90.6	129.1	119.3	787.5	701.3	834.6	968.6	991.2	948.3	1159.8	1139.4	1195.9	1086.8	1016.2	1224.1	1430.1	1329.9	1295.8	1173.5	1107.7	1090.5	968.1	867.2	772.1	976.9	858.5	831	880.2	-1
income-statement-row.row.interest-income	4.5	0.5	0.7	0.9	4.3	1.1	3.3	1.8	1	2.4	3.2	4.3	3.4	3.7	0	0	0	7.9	4.7	3.3	1.8	1	1.1	1.9	0	0	0	0	0	0
income-statement-row.row.interest-expense	0	-4.4	1.7	1	0	3.6	0.4	0	4.5	4.4	3.3	0	0	0	2.8	-1.5	3.8	1.3	0	0	0	0.8	2	6	11.3	11.4	5.6	6.4	6.6	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	1.5	2	-82.5	205.2	61.9	39.4	-36.7	28.1	70.9	91.2	74.6	15.7	2.5	11.3	44.7	13	21.7	8.1	2.2	-7	1.8	-0.9	-4.5	-1.3	-3.4	7.3	-1.3	2.5	-6.9	-759.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-168.9	14.7	26.1	30.4	47	-4.9	0.1	23.9	35.7	3.3	4.4	23.4	2.5	-2	2.8	2	-3.2	19.1	22.1	14.1	23.3	22.4	10.6	13.2	-0.2	14.8	12.4	16.7	10.9	-1
income-statement-row.row.total-operating-expenses	1.5	2	-82.5	205.2	61.9	39.4	-36.7	28.1	70.9	91.2	74.6	15.7	2.5	11.3	44.7	13	21.7	8.1	2.2	-7	1.8	-0.9	-4.5	-1.3	-3.4	7.3	-1.3	2.5	-6.9	-759.4
income-statement-row.row.interest-expense	0	-4.4	1.7	1	0	3.6	0.4	0	4.5	4.4	3.3	0	0	0	2.8	-1.5	3.8	1.3	0	0	0	0.8	2	6	11.3	11.4	5.6	6.4	6.6	0
income-statement-row.row.depreciation-and-amortization	21.8	1.8	22.1	21.7	21.8	21.8	22.2	21.9	22.4	22.8	24.8	26	24	19.5	19.1	20.1	20	22.6	21.4	22.6	22.2	21.9	21.6	26	23.1	23.4	-12.2	-19	-5.5	758.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	11.1	227.8	227.1	190.8	198	154.8	84.7	107	151	191.8	146.5	89.8	102	105.7	136.6	99.3	127.2	62.9	45.7	47.2	37.1	63.4	59.2	71.9	78.9	82	68	70.1	60.9	58.1
income-statement-row.row.income-before-tax	12.5	229.8	144.5	396	259.8	149.9	84.8	130.1	182.5	194.7	148.8	101.6	104.2	103.4	139	100.9	123.4	57.3	42.3	37.9	36	63.2	56	72.6	65.3	82.1	67.4	70.2	60.1	56.9
income-statement-row.row.income-tax-expense	-0.9	50.3	32.1	93.3	54.7	33.4	36.4	37.7	41.9	39.1	34.9	22.5	27.4	25.8	35.3	24.5	48.2	21.7	13.7	11.5	14.8	20.6	16	17.5	15.3	18	11.2	13.2	10.2	8.7
income-statement-row.row.net-income	13.6	179.8	112.7	302.8	205.1	116.4	48.4	92.4	140.6	155.6	122	87	78.8	78.3	103.7	76.3	75.2	35.7	28.6	26.4	21.3	41	40	54.4	49.1	65.2	56.7	57	49.9	48.2