Changchai Company, Limited

符号: 000570.SZ

SHZ

5.07

CNY

今天的市场价格

30.5867
市盈率
-0.5137
PEG比率
3.09B
MRK市值
0.00%
DIV收益率

Changchai Company, Limited (000570-SZ) 财务报表

Q: 什么是 Changchai Company, Limited (000570.SZ) 总资产是多少？

Changchai Company, Limited (000570.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 Changchai Company, Limited (000570.SZ). 的默认数据。公司收入显示 2227.854 M 的平均值，即 0.050 % 增长率。整个期间的平均毛利润为 313.736 M，即 0.113 %. 平均毛利率为 0.139 %. 公司去年的净收入增长率为 0.415 %，等于 -0.026 % % 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 Changchai Company, Limited 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0. 回顾过去一年，总资产变化为 -0.011. 在流动资产领域，000570.SZ 的报告货币为2896.498. 这些资产中的很大一部分，即 1309.509 是现金和短期投资。与去年的数据相比，该部分的变化率为0.007%. 公司的长期投资虽然不是其重点，但以报告货币计算的1156.761（如果有的话）为1156.761。这表明与上一报告期相比，15.877% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 0. 这一数字表明，4.060% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 3398.947. 这方面的年同比变化率为 0.035%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为736.085，存货估值为 789.22，商誉估值为 0（如有. 无形资产总额（如果有）按 148.46 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	4848	1309.5	1300.1	1112	772.2	651.6	805.1	433.8	670.7	601.3	534.1	688.3	744.5	553.7	763.4	770.7	424.4	502.3	452.7	393.7	419.9	376.4	371.5	368.6	253	309.5	606	550.9	747.3	185.9	108.7
balance-sheet.row.short-term-investments	1262.03	225.6	370.1	404.1	11.5	13.1	498.9	0	0	0	2.1	0	0	0	0.3	0	21.6	59	0	0	0	0	0.1	44.8	0	40	50	100	318.9	144	99.4
balance-sheet.row.net-receivables	4650.36	736.1	949.5	1234.6	1012.9	1048.3	894.4	1131.8	880	825.6	712.3	615.2	546	607.5	602.8	378.7	297.1	374.3	335.9	484.7	409	551	669.6	16	63	88.9	158.5	200.8	117.8	30.5	3.4
balance-sheet.row.inventory	2582.75	789.2	572	651.1	606.7	473.4	558	508.3	494	397.3	497.6	473.2	452.3	471.1	421.6	370.4	323.8	304.6	290.5	338	308.6	245.5	287.7	452.2	699.2	670	692.1	511.2	412.2	242.6	141
balance-sheet.row.other-current-assets	121.97	61.7	49.3	44.1	27.3	6.4	34.4	42.6	39.7	60.3	31.7	-12.7	-12.9	-11.1	-26.2	0.1	-28.1	-33.7	0.4	-90.4	0.1	0.1	0.1	1080.7	1439.6	1304.6	1218.4	969.1	744.7	171.9	103.5
balance-sheet.row.total-current-assets	12222.35	2896.5	2870.9	3041.8	2419.1	2179.7	2291.9	2116.4	2084.4	1884.5	1775.7	1764.1	1729.8	1621.3	1761.7	1519.9	1017.3	1147.5	1079.5	1126	1137.5	1172.9	1328.8	1917.7	2454.8	2373	2674.9	2232	2022	631	356.6
balance-sheet.row.property-plant-equipment-net	2757.99	679.9	750.3	673.2	520.7	549.1	600.5	654.9	643.5	662.8	707.7	697.7	685.6	609.6	552.7	496.4	433.8	410.8	431.9	434.6	512.4	579.4	659.4	727.2	843.2	829.3	687.5	615.8	522.6	303.1	227.8
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	0
balance-sheet.row.intangible-assets	592.82	148.5	157.4	155.2	158.9	99.7	103.1	107.8	99.9	103.1	104.4	84.2	86.1	88.3	98.5	103.4	106.1	109	139.1	124.8	60.3	63.2	81.4	88.6	82.2	85.2	35.3	23.4	24.8	23.3	24.3
balance-sheet.row.goodwill-and-intangible-assets	592.82	148.5	157.4	155.2	158.9	99.7	103.1	107.8	99.9	103.1	104.4	84.2	86.1	88.3	98.5	103.4	106.1	109	139.1	124.8	60.3	63.2	81.4	88.6	82.2	85.2	35.3	23.4	24.8	23.3	24.3
balance-sheet.row.long-term-investments	4879.09	1156.8	998.3	526.2	772.4	597.8	0	0	0	0	516.2	0	0	0	940.2	0	245.6	508.4	0	0	0	0	114.5	112.4	0	64.2	33.2	-10.9	-282.2	0	0
balance-sheet.row.tax-assets	12.27	1.5	26.2	10.7	4.2	1	1	1	0.9	1	1.1	1.2	0.8	0.9	0.9	0.6	0.6	0.7	0	0	0	0	0.1	-112.4	0	54.6	66.2	100	318.9	0	0
balance-sheet.row.other-non-current-assets	1059.59	276.3	416.2	453.3	77.7	61.6	549.6	846.5	896.2	581	61.6	495.2	614.2	549.9	68.6	819.8	94.4	134.2	147.7	145.3	144.4	129	0.1	193	194.4	7.8	5.8	2.8	2.5	51.4	23.9
balance-sheet.row.total-non-current-assets	9301.76	2262.9	2348.4	1818.6	1533.9	1309.1	1254.2	1610.2	1640.4	1347.9	1391.1	1278.3	1386.7	1248.8	1660.9	1420.1	880.5	1163	718.7	704.8	717	771.6	855.6	1008.9	1119.8	1041	828	731.1	586.5	377.8	276
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
balance-sheet.row.total-assets	21524.11	5159.4	5219.4	4860.4	3953	3488.8	3546.1	3726.7	3724.9	3232.4	3166.8	3042.3	3116.5	2870.1	3422.5	2940.1	1897.8	2310.5	1798.2	1830.8	1854.6	1944.5	2184.4	2926.5	3574.5	3414	3502.9	2963.1	2608.5	1008.8	632.5
balance-sheet.row.account-payables	4947.09	1169.6	1218.9	1217	1208.1	928.7	1030.1	963.3	881.5	774.2	769.2	823.6	945.5	773.1	842.7	783	497.5	484.4	434.7	491.7	450.8	488.9	586.9	703.2	788.7	878.9	1031.5	688.3	589.8	187.7	110.8
balance-sheet.row.short-term-debt	1361.93	584.1	115.4	74	22	22	45.5	24.9	10	17	20	30	20	67	26	41.5	51.2	38.2	172	276	342	432.9	590.5	465.9	689.8	659.8	466.8	322.7	302.6	146.3	66.1
balance-sheet.row.tax-payables	50.22	6.2	8.6	5.3	2.9	9.1	7.1	4	9.6	10.8	14.5	-23.8	-57.7	-61.3	-18.8	-6.9	-29.2	-10.3	-3.4	-17.3	-11.2	-5.6	-21.4	-30.8	-26.9	-6.7	-24.9	16.6	46	-27.8	6.6
balance-sheet.row.long-term-debt-total	0	0	0	0	0	0	2	21.5	0	0	0	-61.9	0	0	30	0	42	0	29.3	9.3	9.3	38.3	60.8	293.5	153	39.5	64.5	107.7	68.7	35	23.8
Deferred Revenue Non Current	133.74	32.8	36.2	39.6	56.9	58.9	59.9	61	61.1	53.1	54.2	61.9	0	0	0	0	-41.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	706.64	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	-322.93	-304.1	296.6	89.6	5.9	33	296	39.4	43.3	29.1	32.4	40	34.1	65.6	98.4	38.2	29.3	49.3	41.7	41.6	38.3	29.7	34	21.9	9.4	12.8	40.5	10.4	19.7	11.9	32.7
balance-sheet.row.total-non-current-liabilities	840.38	204.6	197.6	157	137.6	115.9	109.9	174.9	171	115.5	115.8	110.9	129.3	91.7	191.5	103.1	79.8	121.7	45.3	25.2	25.2	54.2	76.7	318.3	150.4	48	65.4	125.5	76.4	83.9	73.3
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
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	0
balance-sheet.row.total-liab	7371.55	1689.3	1862.2	1763.4	1660.1	1358.3	1481.5	1459.1	1382.4	1211.9	1213.6	1216.3	1255.2	1113.7	1331.6	1131.6	742.6	819.3	817.8	933.1	1004.4	1177.9	1452.9	1641.1	1760.1	1828.5	1952.7	1545.7	1301.2	632.8	338.6
balance-sheet.row.preferred-stock	363.7	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	0	0	0	0	0
balance-sheet.row.common-stock	2822.77	705.7	705.7	705.7	561.4	561.4	561.4	561.4	561.4	561.4	561.4	561.4	561.4	561.4	561.4	561.4	374.2	374.2	374.2	374.2	374.2	374.2	374.2	374.2	374.2	352	352	352	352	132	120
balance-sheet.row.retained-earnings	4142.94	1002.4	915.5	872.2	777.9	728.3	719.5	680.4	651.4	607.9	555.6	502.8	448.4	409.4	360.6	251.1	260.8	372.8	250.8	179.6	138.5	97.1	-477.6	0	212.8	180.1	143.1	26.2	51.1	9.2	1
balance-sheet.row.accumulated-other-comprehensive-income-loss	4642.92	1070.5	1043.2	879.3	790.1	690.3	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
balance-sheet.row.other-total-stockholders-equity	1881.19	620.3	620.3	620.3	144	130.8	764.1	1006.4	1111	833.7	820	745.4	835.5	772	1156.7	985.1	512.9	736	362	348.4	340.1	313.2	842	865.2	1107.8	928.4	949.3	946.5	830.3	222	170.5
balance-sheet.row.total-stockholders-equity	13853.51	3398.9	3284.7	3077.6	2273.3	2110.9	2044.9	2248.1	2323.7	2002.9	1936.9	1809.6	1845.2	1742.7	2078.6	1797.5	1147.9	1483.1	987.1	902.2	852.8	784.6	738.7	1239.4	1694.9	1460.5	1444.3	1324.7	1233.4	363.2	291.5
balance-sheet.row.total-liabilities-and-stockholders-equity	21524.11	5159.4	5219.4	4860.4	3953	3488.8	3546.1	3726.7	3724.9	3232.4	3166.8	3042.3	3116.5	2870.1	3422.5	2940.1	1897.8	2310.5	1798.2	1830.8	1854.6	1944.5	2184.4	2926.5	3574.5	3414	3502.9	2963.1	2608.5	1008.8	632.5
balance-sheet.row.minority-interest	299.05	71.1	72.5	19.4	19.5	19.6	19.6	19.5	18.8	17.6	16.2	16.5	16.1	13.7	12.3	10.9	7.3	8	-6.7	-4.6	-2.7	-18	-7.1	46	119.6	125	105.8	92.7	73.9	12.8	2.5
balance-sheet.row.total-equity	14152.56	3470.1	3357.2	3097	2292.8	2130.5	2064.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	21524.11	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5749.05	1382.4	1368.4	930.3	783.9	610.8	498.9	793.5	841.1	523.7	518.3	433.5	550.3	483.8	940.5	749.2	267.2	567.4	147.2	144.7	143.5	127.4	114.7	157.2	193.6	104.2	83.2	89.1	36.7	144	99.4
balance-sheet.row.total-debt	1361.93	584.1	115.4	74	22	22	47.5	46.4	10	17	20	30	20	67	56	41.5	93.2	38.2	201.3	285.3	351.3	471.2	651.4	759.5	842.8	699.3	531.3	430.4	371.3	181.2	89.9
balance-sheet.row.net-debt	-2224.05	-499.7	-814.6	-634	-738.7	-616.6	-757.6	-387.4	-660.7	-584.3	-512	-658.3	-724.5	-486.7	-707.1	-729.2	-309.6	-405	-251.4	-108.4	-68.6	94.7	280	435.6	589.8	429.9	-24.7	-20.5	-57.1	139.3	80.5

现金流量表

在 Changchai Company, Limited 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 -0.873 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.000 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 263.36. 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152984721.000. 与上一年相比， -2.109 发生了变化. 在同一时期，公司记录了 96.06, 71.56 和 -7，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0.000，同比差异为0.000. 此外，公司还将-7.2 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 -117.17，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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	116.94	114.7	79.2	102.9	52.3	25	62.2	47.1	63.7	72.5	65.7	75.8	55.5	54.3	121.9	232.6	-85.4	169.6	103.9	47	45.7	44.2	-535	-429.9	29.4	107.9	154.5
cash-flows.row.depreciation-and-amortization	-0.44	96.1	85.8	80.8	85.7	90.3	92.1	96.2	86.8	89.4	80.9	74.7	66.8	57.1	52.6	47.7	46.9	41.3	41.5	44.6	45.4	49.6	67.6	71.1	73.5	63.9	50.4
cash-flows.row.deferred-income-tax	0	33.1	1.9	16	1.2	-0.2	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	0	-33.1	-1.9	-16	-1.2	0.2	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	-217.45	79	345.1	-402.8	152.7	-196.9	204.5	-256.5	-67.1	-66.5	-225.3	-176.9	192.2	-238.7	-94.1	230.2	-2	85.9	79.9	-57.2	57.5	76.9	121.5	263.1	-325.7	-413.7	-128.7
cash-flows.row.account-receivables	27.66	27.7	-33.1	-286.7	16.9	-138.9	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	-245.12	-245.1	89.8	-53.1	-144.5	42.2	-91.8	-16.2	-134.8	59	-49.7	-32	9.3	-49.5	-63.8	-38.4	-30.1	-5.3	54.8	-25.1	-73.9	28	91.7	220.2	-28.8	28.5	-180.9
cash-flows.row.account-payables	0	263.4	286.5	-79.1	279	-99.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	33.1	1.9	16	1.2	-0.3	296.3	-240.3	67.7	-125.5	-175.6	-145	182.9	-189.2	-30.4	268.6	28.1	91.1	25	-32.1	131.4	48.9	29.8	42.8	-296.9	-442.2	52.2
cash-flows.row.other-non-cash-items	313.26	-152.6	-145.2	-47.3	-38.9	61.1	-84.9	-8.5	16.1	32.5	27.3	57.8	-9.2	-71.9	-17	-165.5	33.2	-203.6	-44	35.9	2.5	17.1	458.8	261.9	47.1	49.5	11.4
cash-flows.row.net-cash-provided-by-operating-activities	212.3	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
cash-flows.row.investments-in-property-plant-an-equipment	14	-97.1	-48.4	-139.8	-133.7	-39.2	-18.5	-57.7	-59.3	-36	-60.6	-67.8	-92.1	-134.3	-139.6	-115.8	-75.1	-99.1	-17	-14.8	-16.3	-14.4	-19.3	-41.4	-90.2	-86	-114.3
cash-flows.row.acquisitions-net	58.58	0	0.7	0.6	0.3	39.6	19.5	-4.3	0.2	42.7	-22.6	0	0	0.7	32	0	0	0	0	0	0	0	22.2	37.5	11.1	6.7	0.6
cash-flows.row.purchases-of-investments	-887.72	-947.1	-1033.6	-709	-579.7	-65.9	-33.3	-114	-8	-32	-2	0	0	-380.8	-12.6	0	0	0	0	0	0	0	-0.4	-1.2	-94	-19.8	-156.8
cash-flows.row.sales-maturities-of-investments	886.26	1125.6	932	384.6	563.7	23.6	157	19.4	35.9	10.8	11.2	15	12.1	393.8	19.5	227.5	14.4	113.9	1	1.6	4.2	2.3	32.2	9.2	43.7	52	242.2
cash-flows.row.other-investing-activites	-165.82	71.6	11.4	-1.9	-3.8	-39.2	-18.5	1.8	9	-36	0.3	1.6	2.9	20	18.3	1.2	1.8	82.4	5.4	0.2	0.1	0.3	-19.3	-6.1	-3	6.9	19.2
cash-flows.row.net-cash-used-for-investing-activites	84.51	153	-138	-465.5	-153.3	-81.2	106.2	-154.7	-22.2	-50.5	-73.7	-51.2	-77.2	-100.7	-82.3	112.9	-58.9	97.3	-10.5	-13	-12	-11.9	15.4	-2.1	-132.3	-40.2	-9.1
cash-flows.row.debt-repayment	-7	-7	-12	-29	-22	-59.5	-39.6	-15.5	-22	-20	-30	-50	-107	-51	-54.5	-134.9	-50.7	-286.7	-429.5	-482.2	-478.4	-734.1	-534.3	-96.8	-110	-570.8	-554.4
cash-flows.row.common-stock-issued	0	0	0	633.9	-2.5	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	-633.9	2.5	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	-10.51	-7.2	-18.7	-1.7	-3.2	-19	-19.3	-18.2	-13.7	-12.4	-10.2	-16.1	-14.4	-3.9	-3.2	-35.7	-31.7	-36	-27.6	-17.5	-23.2	0	-1.8	-45.1	-40.6	-167.4	-58.8
cash-flows.row.other-financing-activites	-109.96	-117.2	51.8	697.2	19.5	34	40.7	51.9	15	17	19.3	59.9	60	62	69	83.2	105.7	122.7	345.5	416.2	406.3	565	469.2	77	453.6	725	639.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-131.3	-131.4	21.1	666.5	-5.7	-44.5	-18.2	18.2	-20.7	-15.4	-20.9	-6.3	-61.4	7.1	11.3	-87.4	23.3	-200	-111.6	-83.5	-95.3	-169.1	-66.9	-64.8	303	-13.2	26.7
cash-flows.row.effect-of-forex-changes-on-cash	-18.44	2.5	-0.2	-2.2	-8.8	0.7	0	0.2	0	0	0	-0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1
cash-flows.row.net-change-in-cash	147.08	161.3	247.9	-67.5	84	-142.5	361.8	-258	56.6	62	-146.1	-26.1	166.7	-292.8	-7.6	370.4	-43	-9.5	59	-26.2	43.8	6.8	61.4	99.2	-5.1	-245.8	105.1
cash-flows.row.cash-at-end-of-period	2990.07	971.6	810.4	562.4	629.9	544.6	687.1	325.3	583.3	526.7	464.8	610.9	637	470.3	763.1	770.7	400.3	443.2	452.7	393.7	419.9	376.4	371.4	309.9	253	269.5	556
cash-flows.row.cash-at-beginning-of-period	2842.99	810.4	562.4	629.9	546	687.1	325.3	583.3	526.7	464.8	610.9	637	470.3	763.1	770.7	400.3	443.2	452.7	393.7	419.9	376.2	369.6	309.9	210.7	258.1	515.2	450.9
cash-flows.row.operating-cash-flow	212.3	137.2	364.9	-266.3	251.8	-20.5	273.8	-121.7	99.5	127.9	-51.5	31.4	305.3	-199.2	63.4	345	-7.3	93.3	181.2	70.3	151.1	187.8	112.9	166.2	-175.8	-192.3	87.6
cash-flows.row.capital-expenditure	14	-97.1	-48.4	-139.8	-133.7	-39.2	-18.5	-57.7	-59.3	-36	-60.6	-67.8	-92.1	-134.3	-139.6	-115.8	-75.1	-99.1	-17	-14.8	-16.3	-14.4	-19.3	-41.4	-90.2	-86	-114.3
cash-flows.row.free-cash-flow	226.31	40.1	316.5	-406.1	118.1	-59.8	255.3	-179.3	40.2	91.9	-112.1	-36.4	213.2	-333.5	-76.2	229.2	-82.5	-5.9	164.2	55.5	134.8	173.4	93.5	124.7	-266	-278.3	-26.7

利润表行

Changchai Company, Limited 的收入与上期相比变化了 -0.012%。据报告, 000570.SZ 的毛利润为 316.94。该公司的营业费用为 322.19，与上年相比变化了 2.881%. 折旧和摊销费用为 96.06，与上一会计期间相比变化了 0.120%. 营业费用报告为 322.19，显示2.881% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长0.079%. 营业收入为 152.59，与上年相比变化了0.079%. 净利润的变化率为 0.415%。去年的净收入为108.5.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	2289.08	2155.7	2182	2452.4	2296.5	2045.8	2139.3	2429.1	2283	2519.8	2489.8	2927.6	2955.5	3137.5	2846	2412.7	1908.3	2042	1842.6	1854.9	1664.7	1542.8	1580	1743.5	2240.8	3092.8	2762.2	2730.3	2758.6	2177	1060.8	789.5
income-statement-row.row.cost-of-revenue	1918.28	1838.8	1948.7	2084.7	1950.6	1714.5	1818.7	2078.6	1866.6	2110.2	2157.1	2530.6	2649.9	2850.1	2489.1	2063.5	1750.4	1810.4	1590.3	1617.1	1472.9	1319.8	1403.6	1577.5	1893.3	2586	2331.6	2293.9	2234.5	1698.6	906.2	700
income-statement-row.row.gross-profit	370.8	316.9	233.4	367.8	345.9	331.3	320.6	350.5	416.4	409.6	332.7	397	305.6	287.4	356.8	349.1	157.9	231.7	252.3	237.9	191.9	223	176.4	166	347.6	506.7	430.6	436.4	524.1	478.4	154.7	89.5
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
income-statement-row.row.research-development	95.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	46.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	101.34	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-0.27	-0.3	89.9	72.1	70.4	139.9	-0.4	12.8	5.1	5.6	2.3	0.7	17.3	9.8	9.7	1.2	-6.3	45.1	1.9	15.6	6.8	5.6	-35.2	6.3	31	4.8	10.4	1.4	6.8	-20.9	-10.9	-1.8
income-statement-row.row.operating-expenses	331	322.2	313.2	307	293.1	276	322.2	292.7	324.6	303.4	239	288.4	257.2	242.4	248.2	258.7	237.5	215	155.7	217.9	157	176.9	681.6	539.2	360.3	381.3	249.9	236.2	220.4	212.4	98.7	60.4
income-statement-row.row.cost-and-expenses	2249.28	2160.9	2261.8	2391.7	2243.7	1990.5	2140.9	2371.3	2191.2	2413.7	2396	2819	2907.1	3092.5	2737.3	2322.3	1987.9	2025.3	1746	1835	1629.9	1496.7	2085.2	2116.8	2253.6	2967.3	2581.5	2530.2	2454.9	1911	1004.9	760.4
income-statement-row.row.interest-income	9.3	9	12.8	7.9	5.5	13.5	9.3	15.2	5.4	7.4	7	9.4	6	12	6.1	0	13	3.4	3.9	2.9	2	1.4	3.4	4.9	6.9	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	-0.18	1.8	2	5.9	7.3	11.4	9.1	4.2	1.2	1.2	2.2	2.4	3.3	3.9	3.3	-8.8	3.6	8	14.7	17.8	23.6	29.4	39.5	42.6	36.9	5.8	34.1	29.3	19.7	17.9	6.8	9
income-statement-row.row.selling-and-marketing-expenses	101.34	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-21.44	-0.3	-59.7	2.4	-1.6	-52.7	77.7	-9	-16.9	-17	-8.5	-9.6	18.4	17.1	26.2	177.9	-14.7	217.2	-4.8	20.4	4.3	-21.1	-84.1	-67.1	30.6	-5.9	6.1	63.6	-19.3	-17.6	-2.6	-2.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.27	-0.3	89.9	72.1	70.4	139.9	-0.4	12.8	5.1	5.6	2.3	0.7	17.3	9.8	9.7	1.2	-6.3	45.1	1.9	15.6	6.8	5.6	-35.2	6.3	31	4.8	10.4	1.4	6.8	-20.9	-10.9	-1.8
income-statement-row.row.total-operating-expenses	-21.44	-0.3	-59.7	2.4	-1.6	-52.7	77.7	-9	-16.9	-17	-8.5	-9.6	18.4	17.1	26.2	177.9	-14.7	217.2	-4.8	20.4	4.3	-21.1	-84.1	-67.1	30.6	-5.9	6.1	63.6	-19.3	-17.6	-2.6	-2.8
income-statement-row.row.interest-expense	-0.18	1.8	2	5.9	7.3	11.4	9.1	4.2	1.2	1.2	2.2	2.4	3.3	3.9	3.3	-8.8	3.6	8	14.7	17.8	23.6	29.4	39.5	42.6	36.9	5.8	34.1	29.3	19.7	17.9	6.8	9
income-statement-row.row.depreciation-and-amortization	-87.08	96.1	85.8	78.9	99.8	90.3	92.1	96.2	86.8	89.4	80.9	74.7	66.8	57.1	52.6	47.7	46.9	41.3	41.5	44.6	45.4	49.6	67.6	71.1	73.5	63.9	50.4	-81.7	-2.3	10.3	6.4	17
income-statement-row.row.ebitda-caps	74.06	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	158.43	152.6	141.4	112.9	56	79.4	75.7	33.6	70	83.6	83.3	98.3	49.8	52.4	125.4	274.1	-88	188.9	108.9	35.5	50.6	40.8	-529.6	-437.1	21.1	135.1	195.4	281.8	305.9	255.6	49.5	12.1
income-statement-row.row.income-before-tax	158.16	152.3	81.7	115.3	54.4	26.7	76.1	48.7	74.9	89.2	85.3	99	66.8	62.1	134.8	268.2	-94.3	234	101.3	45.7	48.3	35.7	-577.1	-435.6	35	129.7	196.3	273.5	298.6	241.6	46	18.3
income-statement-row.row.income-tax-expense	35.24	37.6	2.5	12.4	2.1	1.7	13.6	1.7	11.2	16.7	19.6	23.2	11.3	7.9	12.9	35.6	-8.9	64.3	0	-0.2	0.2	0.4	-8.6	2.2	5.6	21.8	39.3	45.5	51.1	37.3	7	5.1
income-statement-row.row.net-income	116.94	108.5	76.7	103	52.4	25	62.4	46.3	62.5	71.1	64.2	75.7	55.4	52.9	120.5	229	-84	168.1	106	49.3	46	54.3	-477.5	-381.4	39.7	99	154.5	223.5	238.1	200.3	38.8	13.2