Sichuan Xinjinlu Group Co., Ltd.

符号: 000510.SZ

SHZ

4.42

CNY

今天的市场价格

-11.2837
市盈率
-0.6545
PEG比率
2.69B
MRK市值
0.00%
DIV收益率

Sichuan Xinjinlu Group Co., Ltd. (000510-SZ) 财务报表

Q: 什么是 Sichuan Xinjinlu Group Co., Ltd. (000510.SZ) 总资产是多少？

Sichuan Xinjinlu Group Co., Ltd. (000510.SZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Sichuan Xinjinlu Group Co., Ltd. (000510.SZ). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Sichuan Xinjinlu Group Co., Ltd. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992	1990
balance-sheet.row.cash-and-short-term-investments	324.4	408.1	523.1	179	106.4	124.1	130	45.7	173	220.4	82.5	338.9	324.4	775.3	523	289.3	300.7	451	626.4	680.2	662.6	513.2	299.3	127	138.1	89.4	180	40	52.4	54.7	54.4	4.6	0.9	0.6
balance-sheet.row.short-term-investments	-95.2	0	-3.2	-4.6	-37.8	0	0	0	0	0	0	-3.1	0	0	0	-3.9	0	0	0	0	0	0	0	0	0	0.2	12.9	17.3	37.1	38	25	0	0	0
balance-sheet.row.net-receivables	179.6	168.5	130.6	287.5	232.1	266.9	240.5	100.2	126.9	174.9	205.7	249.3	303.9	175.1	171.3	186.4	264.5	318.7	479.2	466.1	499.8	318.8	250.4	21.9	9.2	9.4	14.3	19.3	15.3	19	11	23.4	55.6	26
balance-sheet.row.inventory	318.7	229	193.8	192.5	108.5	102.5	92.4	91.1	94.7	136.2	153.5	193.5	167	104.7	502.2	540.1	410.2	362.3	529.8	435	375.4	362.8	312.8	32	45.8	55.8	92.5	66.1	61.2	51.4	67	34.1	31	23.3
balance-sheet.row.other-current-assets	16.5	10.9	9.3	19.5	15.9	7.6	5.6	4.5	0.3	2.2	-4.2	-4.4	0.2	-9.8	-18.5	-27.6	-32.7	-47.6	-102.5	-96.7	-129.1	0	-62.9	150.1	130.3	147.5	186.2	129.1	74.5	77.8	67.5	59.1	-18.3	-10.6
balance-sheet.row.total-current-assets	839.2	816.5	856.8	678.5	462.9	501.1	468.5	241.4	394.9	533.6	437.4	777.3	795.5	1045.4	1178	988.2	942.6	1084.5	1532.9	1484.7	1408.6	1194.8	799.7	331	323.4	302.1	473	254.5	203.4	203	200	121.2	69.2	39.3
balance-sheet.row.property-plant-equipment-net	1162.3	1134.1	1060.2	937.6	864.6	889.2	934.7	957.7	1019.5	1131.4	1279.4	1388.3	1414.3	1215.7	1463.6	1472	1582.8	1442.3	1467.8	1311.3	1077.3	894.9	681.1	560.9	525.4	590.3	655.5	551	373.2	279.6	236.2	101	67.6	66.2
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	1.9	1.9	0	0.4	1.7	1.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	180.1	69.6	56.3	58.4	61.3	64	60.9	62.5	64.4	70.8	72.9	77.3	101.9	87.4	110.8	81.5	93.5	92.3	124.3	150	134.9	136.8	103.2	68.7	69.4	71.6	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	180.1	69.6	56.3	58.4	61.3	64	60.9	62.5	64.4	70.8	72.9	79.2	103.8	87.4	111.2	83.2	95.2	92.3	124.3	150	134.9	136.8	103.2	68.7	69.4	71.6	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	261.1	168.6	169.6	131	205	0	0	0	0	0	0	15.1	0	0	0	129.1	0	0	0	0	0	136.6	0	0	0	95.2	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	79.2	21.2	17.4	9.4	10.6	0	0	0	0	0	0	0.1	0.1	0.5	0.4	4.3	2	0	0	0	0	0	0	0	0	8.3	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	63	87.4	16.1	1.5	6.2	30.1	36.6	60.1	63.7	67.9	52.5	41.3	40.4	70.4	53.8	-5.9	119.9	106.8	90.2	146	150.9	0.4	143.3	40.8	33.6	0.2	45.8	48.7	40.9	34.3	26	8.1	0.4	0.2
balance-sheet.row.total-non-current-assets	1745.7	1481	1319.5	1137.9	1147.6	983.3	1032.3	1080.3	1147.6	1270.2	1404.8	1524	1558.6	1374	1629.1	1682.7	1799.9	1641.4	1682.3	1607.3	1363	1168.7	927.6	670.4	628.4	765.6	701.2	599.7	414.1	313.8	262.2	109.1	68	66.4
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	0	0	0	0
balance-sheet.row.total-assets	2584.8	2297.5	2176.4	1816.4	1610.5	1484.5	1500.8	1321.7	1542.5	1803.8	1842.1	2301.3	2354.1	2419.3	2807	2670.9	2742.5	2725.9	3215.2	3092	2771.6	2363.5	1727.3	1001.5	951.8	1067.7	1174.2	854.2	617.5	516.8	462.1	230.3	137.1	105.7
balance-sheet.row.account-payables	463	235.9	258.6	280.4	164.8	279.3	206.8	208.9	212.5	394.3	299.5	351.7	277.4	198.1	346.2	343.9	252.1	306.6	577.5	306.2	336.4	271.1	148.4	103.7	113.2	119.7	80.4	66.8	48.2	36.7	40.8	29.5	23.6	17.5
balance-sheet.row.short-term-debt	391.8	265	217.6	213.7	219.7	73.7	230.8	58.5	285.1	434.6	351.1	517.8	727	846.2	915.4	866.4	780.3	702.2	800.8	1020.8	1096.4	887.2	659.9	191.8	209.2	182.5	112.5	61.1	68.8	72.8	57	54.1	19.9	11.2
balance-sheet.row.tax-payables	3.2	29.7	45.5	21.7	13.2	24.3	23.2	26.6	22	17.3	1.9	-1.5	29	55.6	9.7	-16.1	45.1	57.4	81.1	77.5	61.8	36.9	39.2	23.5	12.9	13.1	17.3	18.2	12.2	3.4	4.9	3.1	3.8	3
balance-sheet.row.long-term-debt-total	29.2	4.2	4	2.8	1.4	2.3	1.2	1.5	6.4	33.2	29	64	35	4.8	28	106	213.6	225.6	317.9	289.9	84	70.8	39.3	51.5	45.7	62.7	156.3	205.4	74	85.6	67.4	18	0	0
Deferred Revenue Non Current	34.4	30.5	34.5	26.2	23.4	22.7	26.1	29.6	34.8	38.2	0	0	0	0	0	0	0	0	0	-263.8	-62.8	-56.4	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	7.4	131.9	7.6	5.2	35.7	126.5	38.1	42.2	41.2	33.4	66.8	67.3	73.3	80.6	271.4	189.4	173.2	184.5	171.6	105.2	58.7	21.6	12.1	17.6	6.5	8.5	13.8	9.2	11.1	8.4	5.4	6.2	3.4	0.9
balance-sheet.row.total-non-current-liabilities	227	147.8	92.7	53.9	34.7	25	28.5	33	43.6	73.9	128.8	184.6	70.7	22.3	52.8	122.2	220.9	237.6	331.9	329.2	118.8	99.4	45.5	42.7	43.4	64.4	167.3	220.6	86.3	87.7	71.2	24.7	44.6	27.4
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	0	0	0	0
balance-sheet.row.capital-lease-obligations	3.2	4.2	4	2.8	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	1258	837.9	814	721.4	560.3	528.9	624.5	474.3	746.7	1008.6	900.3	1171.4	1235.7	1242.1	1654.1	1545.9	1515.6	1554.5	2115	1969.4	1785.7	1488.5	1008.5	416.1	440.6	457.5	419.4	402.5	276.1	227.3	211.3	123.6	106.1	71
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	0	0	0	0
balance-sheet.row.common-stock	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	609.2	468.6	468.6	292.9	292.9	292.9	292.9	239.6	142.6	103.1	79.3	52.8	31	34.7
balance-sheet.row.retained-earnings	450	626.9	617	317.5	241.8	179.8	104.1	36.6	-21.5	-28.4	118.8	292.6	281.7	397.5	321.2	322.6	413	345.6	282.7	240	136.1	93.2	19.8	-24.5	-94.3	-9.6	127.1	68.6	8.5	44.9	31.6	5.9	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	34.4	197.1	109.9	136.9	140.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	176.7	0	0	0	0	142.4	139.8	157.8	159.5	153.8	154	155.7	144.9	144.1	181.9	162.3	172.5	180.3	178.2	161.3	139.3	212.5	198.7	316.1	311.9	318.3	322.5	127.1	184.1	135.2	133.7	47.9	0	0
balance-sheet.row.total-stockholders-equity	1270.3	1433.2	1336.1	1063.6	991.3	931.4	853.1	803.5	747.1	734.5	882	1057.4	1035.8	1150.8	1112.3	1094.1	1194.7	1135.1	1070.1	1010.4	884.6	774.3	687.2	584.5	510.5	601.6	742.5	435.4	335.3	283.2	244.6	106.7	31	34.7
balance-sheet.row.total-liabilities-and-stockholders-equity	2584.8	2297.5	2176.4	1816.4	1610.5	1484.5	1500.8	1321.7	1542.5	1803.8	1842.1	2301.3	2354.1	2419.3	2807	2670.9	2742.5	2725.9	3215.2	3092	2771.6	2363.5	1727.3	1001.5	951.8	1067.7	1174.2	854.2	617.5	516.8	462.1	230.3	137.1	105.7
balance-sheet.row.minority-interest	56.6	26.3	26.2	31.4	58.9	24.2	23.2	43.9	48.7	60.6	59.9	72.5	82.7	26.4	40.6	30.9	32.3	36.3	30.1	112.2	101.4	100.6	31.6	0.8	0.8	8.6	12.3	16.3	6.1	6.3	6.2	0	0	0
balance-sheet.row.total-equity	1326.9	1459.6	1362.4	1095	1050.2	955.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	165.9	168.6	166.4	126.4	167.1	25.4	27.7	29.2	31	32	12	12	37.5	70	53.7	125.2	115.4	106.2	88.2	141.7	148.7	136.6	142.7	45.6	39.4	95.4	12.9	17.3	37.1	38	25	0	0	0
balance-sheet.row.total-debt	421	269.2	221.6	213.7	219.7	73.7	230.8	58.5	285.1	434.6	380.1	581.8	762	846.2	943.4	972.4	993.9	927.8	1118.7	1310.6	1180.3	958	699.1	243.3	254.8	245.2	268.8	266.5	142.9	158.4	124.4	72.2	19.9	11.2
balance-sheet.row.net-debt	96.6	-138.9	-301.4	34.6	113.3	-50.4	100.8	12.9	112.2	214.3	297.6	242.9	437.6	70.8	420.4	683.1	693.2	476.8	492.3	630.4	517.7	444.8	399.8	116.3	116.8	155.9	101.8	243.8	127.6	141.7	94.9	67.6	19	10.6

现金流量表

在 Sichuan Xinjinlu Group Co., Ltd. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为NaN，同比差异为NaN. 此外，公司还将NaN 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 NaN，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	13.3	303.5	75.4	64.7	102.9	42.3	54.3	6.5	-146.3	-191.2	4.3	-115.9	83.1	7.5	-63.9	80.9	70.1	84.6	133.1	111	103.6	94.3	82.1	2.1	-119.9
cash-flows.row.depreciation-and-amortization	90	83.6	100.3	108.2	114.4	122.2	123.1	137.6	139.6	144.5	148.1	127.9	126	125.4	120.6	84.7	103.6	103.6	82	62.1	52.4	45.1	23.6	31.9	42.4
cash-flows.row.deferred-income-tax	6.6	10.7	18.5	-0.7	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	78.4	15.7	-18.5	0.7	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	-232.8	-77.1	16	-127	-37.3	-138.5	62.5	18.2	62.4	129.6	49.1	-76.8	199.3	134.8	-83.7	-100.9	-130.5	-135.6	-106.8	33.3	-109.6	-96.7	-34.4	-8.9	115.3
cash-flows.row.account-receivables	-39.9	29.2	-156.6	-31.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-59.1	-6.7	-83	-5	-11.2	-0.8	8.1	43.6	15.3	45.2	-33.8	-66.1	185	41	-131.5	7.9	28.7	-107.7	-58.6	-12.6	-43.8	-281.7	14.9	-15	36.7
cash-flows.row.account-payables	-140.3	-110.3	238.8	-90.3	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	6.6	10.7	16.9	-0.7	-26.2	-137.8	54.4	-25.4	47.1	84.4	82.9	-10.7	14.3	93.7	47.8	-108.8	-159.1	-27.9	-48.3	45.9	-65.8	185	-49.3	6.1	78.6
cash-flows.row.other-non-cash-items	25.2	24.1	3.5	22.7	28.6	19.3	20.4	-117.7	70	38.3	-110.7	58.9	12.2	69.8	104.9	71.6	99.2	78.6	102.1	74.5	36.2	15.1	-0.4	-21.7	-24.6
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	-82.6	-60.4	-117	-115.8	-66.1	-78.3	-80.7	-66.1	-50.2	-73	-191.6	-190.3	-71.6	-44.7	-89	-255.1	-147.9	-254.6	-304.4	-272.7	-212.5	-115.3	-54.2	-15	-58.3
cash-flows.row.acquisitions-net	0.3	-11.9	-22.6	15.8	0	-1.9	0	122.2	0	0	0	0	193.3	0	0.3	15	4	7.1	1.9	1.9	0.1	115.7	54.2	0	59.7
cash-flows.row.purchases-of-investments	-20.4	-76.6	-55.7	-103	-4	82.1	0	120.1	-1.5	0	0	0	-18	0	-0.3	-18.6	-9.8	-15.5	-5.4	-17	-38	-132.9	-6.7	0	-21.2
cash-flows.row.sales-maturities-of-investments	43.5	146.3	94.7	60	4.6	0.2	0.5	1.6	0	0	115.9	3	3.6	0.9	1	0.7	183.9	67.6	7.7	8	0.2	24.5	0.1	60.9	0.1
cash-flows.row.other-investing-activites	-79	16	0.3	-45	-59.2	-78.3	3.7	-66.1	7.4	0.1	122.7	0.8	0.7	18.7	5.3	6.3	-158.7	0.9	-23.7	0.7	176.9	-115.3	-54.2	0	-58.3
cash-flows.row.net-cash-used-for-investing-activites	-138.2	13.5	-100.3	-188	-124.7	-76.2	-76.5	111.8	-44.2	-72.9	47	-186.5	108	-25.1	-82.6	-251.8	-128.4	-194.3	-323.9	-279.2	-73.3	-223.3	-60.7	45.9	-78
cash-flows.row.debt-repayment	-209.7	-209.7	-245.7	-107.7	-245.8	-54	-312.1	-454.6	-377.1	-497.8	-944.6	-895.6	-1207.2	-1045.4	-887.3	-792.2	-1643.4	-1149.4	-1320.5	-1242.9	-521.2	-104.2	-197.3	-3.2	-37.5
cash-flows.row.common-stock-issued	0	36	16	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	-90	-16	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	-7.5	-7.7	-14.5	-14.7	-45.6	-10.9	-19	-39.2	-43.2	-42.4	-58	-55.9	-61	-67.5	-121.1	-90.5	-78.3	-118.9	-77	-79.2	-54.3	-15.2	-14.9	-12.3	-26.6
cash-flows.row.other-financing-activites	293.3	190	223.1	280.2	131	180.3	20	360.1	406.6	274.6	842.4	811.4	1059	1020.3	918.7	873	1570.8	1123	1528.7	1469.8	780.1	457.4	191.1	15.3	51.1
cash-flows.row.net-cash-used-provided-by-financing-activities	76.1	-81.4	-37.1	157.8	-160.4	115.3	-311.1	-133.7	-13.6	-265.6	-160.2	-140.1	-209.2	-92.6	-89.7	-9.7	-150.8	-145.3	131.2	147.7	204.6	338.1	-21.2	-0.1	-13
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	-39.2	36.8	-118.4	-67	13.9	83.1	-25.2	-38.6	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-81.5	292.7	58	38.4	-76.6	84.3	-127.3	22.6	67.9	-256.4	14.4	-450.9	252.4	233.7	-11.4	-150.3	-175.4	-208.5	17.7	149.4	213.9	172.5	-11.1	49.1	-77.8
cash-flows.row.cash-at-end-of-period	360.9	442.4	149.7	91.8	53.4	130	45.7	173	150.4	82.5	338.9	324.4	775.3	523	289.3	300.7	451	626.4	680.2	662.6	513.2	299.3	127	138.1	89.3
cash-flows.row.cash-at-beginning-of-period	442.4	149.7	91.8	53.4	130	45.7	173	150.4	82.5	338.9	324.4	775.3	523	289.3	300.7	451	626.4	834.8	662.6	513.2	299.3	126.8	138.1	89	167
cash-flows.row.operating-cash-flow	-19.4	360.6	195.3	68.6	208.5	45.2	260.4	44.5	125.8	121.3	90.8	-5.9	420.5	337.5	77.8	136.3	142.5	131.2	210.3	280.9	82.6	57.7	70.8	3.4	13.2
cash-flows.row.capital-expenditure	-82.6	-60.4	-117	-115.8	-66.1	-78.3	-80.7	-66.1	-50.2	-73	-191.6	-190.3	-71.6	-44.7	-89	-255.1	-147.9	-254.6	-304.4	-272.7	-212.5	-115.3	-54.2	-15	-58.3
cash-flows.row.free-cash-flow	-102	300.2	78.3	-47.2	142.5	-33.1	179.6	-21.5	75.6	48.3	-100.8	-196.2	348.9	292.8	-11.1	-118.7	-5.4	-123.4	-94.1	8.1	-129.8	-57.6	16.7	-11.7	-45.1

利润表行

Sichuan Xinjinlu Group Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 000510.SZ 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992
income-statement-row.row.total-revenue	2589.3	3038.8	2978.1	2207	2319.1	2069.4	1728.1	1534.2	1620.1	2052.2	2005.5	2172.7	2587.1	2702.6	2284	2018.1	2209.5	2522.7	2298.4	1971.4	1473.6	941.1	634	511	344.3	321.9	485.6	486.4	418.8	324.9	205.6	78.8	59.1
income-statement-row.row.cost-of-revenue	2408.8	2624.2	2187	1854.7	2009	1719.8	1432.2	1272.6	1530.5	1979.3	2002.4	2133.1	2505.5	2438.3	2078.2	1838.8	1867.4	2024.5	1837.6	1484.5	1055.6	650.3	483.8	373	299.5	323.6	395	380	336.8	261.1	147.6	56	40.1
income-statement-row.row.gross-profit	180.5	414.7	791.1	352.2	310	349.6	295.9	261.6	89.6	72.9	3.1	39.6	81.7	264.2	205.8	179.3	342.1	498.2	460.9	486.9	417.9	290.8	150.2	138	44.8	-1.7	90.6	106.4	81.9	63.9	57.9	22.8	19
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	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	-12	175.5	223.8	180.9	152.9	-4.3	-17.3	11.5	86.6	40.5	22.1	107.6	15.8	13.9	21.3	0.3	-18.5	-12.2	8.5	1.6	-5.6	4.6	12.1	0.3	0.7	-8.6	20.6	1	2.4	3	1.8	2.1	0.9
income-statement-row.row.operating-expenses	295.6	338.2	327.9	243.3	221.6	213.3	220.3	192.3	195.9	171.2	173.3	158	154.6	186.4	156	145	127.2	297	278.6	284.8	234	141.1	69.1	46.2	37.9	91.9	29.4	31.6	27.1	22.1	33.9	14.7	13.1
income-statement-row.row.cost-and-expenses	2704.4	2962.4	2514.9	2098.1	2230.6	1933.1	1652.5	1464.9	1726.4	2150.5	2175.7	2291.1	2660.1	2624.7	2234.2	1983.8	1994.6	2321.5	2116.2	1769.4	1289.6	791.4	552.9	419.2	337.3	415.5	424.5	411.6	364	283.2	181.5	70.7	53.3
income-statement-row.row.interest-income	2.5	4.7	2.7	1.8	0.5	0.3	0.3	0.3	1.6	2.4	2.3	2.5	4.5	5	7.7	5.2	3.2	7	11.5	8.3	3.4	5.9	5.3	4	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	23.1	10.4	11.5	12.6	14.3	18.4	11	18.7	39.2	45.9	41.2	57.4	56.3	61.1	67.3	83.5	53.3	85.7	95.2	71.4	58.1	54.3	16.6	14.8	10	21	9.6	8.2	6.7	6.5	6.8	2.1	1.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-12	-42.7	-3.3	-14.3	-4	-30.9	-33.1	-15	127.1	-47.9	-19.8	123.1	-39.5	6.1	-41.3	-100.5	-117.8	-100.8	-73.6	-62.8	-54.7	-36.3	3.9	-11	-5.7	-28.9	19	7.9	0	7.6	12.9	-0.3	-0.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-12	175.5	223.8	180.9	152.9	-4.3	-17.3	11.5	86.6	40.5	22.1	107.6	15.8	13.9	21.3	0.3	-18.5	-12.2	8.5	1.6	-5.6	4.6	12.1	0.3	0.7	-8.6	20.6	1	2.4	3	1.8	2.1	0.9
income-statement-row.row.total-operating-expenses	-12	-42.7	-3.3	-14.3	-4	-30.9	-33.1	-15	127.1	-47.9	-19.8	123.1	-39.5	6.1	-41.3	-100.5	-117.8	-100.8	-73.6	-62.8	-54.7	-36.3	3.9	-11	-5.7	-28.9	19	7.9	0	7.6	12.9	-0.3	-0.5
income-statement-row.row.interest-expense	23.1	10.4	11.5	12.6	14.3	18.4	11	18.7	39.2	45.9	41.2	57.4	56.3	61.1	67.3	83.5	53.3	85.7	95.2	71.4	58.1	54.3	16.6	14.8	10	21	9.6	8.2	6.7	6.5	6.8	2.1	1.3
income-statement-row.row.depreciation-and-amortization	99.6	90	116.9	101	117.1	114.4	122.2	123.1	137.6	139.6	144.5	148.1	127.9	126	125.4	120.6	84.7	103.6	103.6	82	62.1	52.4	45.1	23.6	31.9	42.4	-0.3	-7.8	1.5	-6.3	-12	1.8	0.9
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-159.5	93.5	435.9	121.4	70.5	109.6	59.8	47.3	-65.5	-183.8	-211.5	-102.1	-127.5	70.4	-9.1	-61.6	115.6	119.7	114.9	149.6	131.2	120.3	88.3	83.1	2.3	-111.9	61.4	82.5	53.3	48	36	6.3	5
income-statement-row.row.income-before-tax	-171.5	50.8	432.6	107	66.6	105.3	42.5	54.3	20.7	-146.2	-190	4.7	-112.5	84	8.4	-66.2	97.1	104	116	145.2	127.4	119.2	92.7	82.1	2.1	-121.5	81	83.1	55.3	50.2	37.4	8.1	5.6
income-statement-row.row.income-tax-expense	6.4	37.5	129.1	31.6	1.9	2.4	0.2	0	14.2	0	1.1	0.4	3.3	0.8	0.9	-1	15.1	33.9	31.3	12.1	16.5	15.5	-1.5	2.9	-0.9	-2.6	10.4	8.8	7.8	6.8	5.6	1.2	2
income-statement-row.row.net-income	-176.6	13	299.5	71.5	62	100.1	67.5	58.1	14.1	-147.3	-173.7	16	-115.9	81.4	5.7	-64	81.7	69.9	80.2	122.2	105.5	100.1	94.1	82.1	2.1	-119.9	74.7	74.3	46.3	41.8	31.6	6.9	3.6