Shandong Jinling Mining Co., Ltd.

符号: 000655.SZ

SHZ

6.32

CNY

今天的市场价格

15.6198
市盈率
-0.7636
PEG比率
3.76B
MRK市值
0.01%
DIV收益率

Shandong Jinling Mining Co., Ltd. (000655-SZ) 财务报表

Q: 什么是 Shandong Jinling Mining Co., Ltd. (000655.SZ) 总资产是多少？

Shandong Jinling Mining Co., Ltd. (000655.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 Shandong Jinling Mining Co., Ltd. (000655.SZ). 的默认数据。公司收入显示 829.627 M 的平均值，即 0.163 % 增长率。整个期间的平均毛利润为 280.346 M，即 0.440 %. 平均毛利率为 0.328 %. 公司去年的净收入增长率为 0.158 %，等于 -2.351 % % 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 Shandong Jinling Mining 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0. 回顾过去一年，总资产变化为 0.066. 在流动资产领域，000655.SZ 的报告货币为2295.748. 这些资产中的很大一部分，即 2127.823 是现金和短期投资。与去年的数据相比，该部分的变化率为0.201%. 公司的长期投资虽然不是其重点，但以报告货币计算的887.684（如果有的话）为887.684。这表明与上一报告期相比，-3.225% 的差异反映了公司的战略转变. 股东权益总额所体现的股东价值是以报告货币计算的 3267.003. 这方面的年同比变化率为 0.065%. 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88.081，存货估值为 63.06，商誉估值为 0（如有. 无形资产总额（如果有）按 238.06 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	7834.13	2127.8	1771	1393.5	988.9	758.7	365.6	116	69.2	80.8	81	253.3	321.1	907.1	586.5	548.2	438.2	21	7.3	46.8	75.6	285.2	427.6	242.7	91.3	23	21.8	17.3	10.4	3.3	0	0
balance-sheet.row.short-term-investments	-0.66	0	-0.3	-0.5	-0.5	-2.1	-5.7	-5	-31.4	-48.1	-50.7	-45.8	-52.9	100	0	0	0	0	0	0	0	0	0	0	20	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	742.27	88.1	216.2	376.8	545.4	476.3	585.2	703.5	715.5	687.2	840	928.8	742.4	849.7	744.7	494.6	320.7	500.7	172.1	538.5	550.1	471.9	487.7	454.6	53.7	53.4	27.1	29.6	1.1	0	0	0
balance-sheet.row.inventory	262.92	63.1	59.6	60.2	65.9	81.5	111.6	150.7	124.6	200.9	200.3	187.3	94.5	90.7	71.8	58.1	39.7	35.3	28.8	313.7	330.6	397.3	334.2	251.8	239.4	198.9	145.4	120.5	102.2	86.2	0	0
balance-sheet.row.other-current-assets	35.94	16.8	6	8.9	3.9	0.8	7.3	8.9	6.5	7.6	9.1	-9.8	-2.9	-6.5	-5.1	-2.5	-0.6	-9	-0.4	1.1	0	1.4	-117.2	-118.5	413.2	359.6	216.3	184.7	138.6	92.7	103.4	70
balance-sheet.row.total-current-assets	8875.26	2295.7	2052.8	1839.3	1604	1317.2	1069.6	979.1	915.8	976.6	1130.3	1359.6	1155.1	1841	1398	1098.4	798	548	207.9	900.1	956.3	1155.8	1132.2	830.6	797.6	634.9	410.6	352	252.3	182.2	103.4	70
balance-sheet.row.property-plant-equipment-net	1245.59	316.5	282.5	279.8	274.4	288.8	296.9	306.5	517.6	671.5	670	651.4	580.5	496	424.4	386.6	273.7	260.8	256.3	367.8	407	456.9	467.8	416.8	343.3	233.3	153.9	107.1	97.6	86.1	70.3	47.6
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	14.8	14.8	14.8	14.8	14.8	9.2	9.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	956.13	238.1	246.3	254.8	266.6	276.8	281.6	289.8	411.2	490.4	510.5	353.2	375.3	400.8	397	413.3	302.1	309.1	317	21.9	22.6	19.5	10.7	11.3	15.1	16.4	14.4	15.1	14	13.6	0	0
balance-sheet.row.goodwill-and-intangible-assets	956.13	238.1	246.3	254.8	266.6	276.8	281.6	289.8	411.2	505.2	525.3	368	390.1	415.6	406.3	422.5	302.1	309.1	317	21.9	22.6	19.5	10.7	11.3	15.1	16.4	14.4	15.1	14	13.6	0	0
balance-sheet.row.long-term-investments	3696.01	887.7	917.3	988.1	936.1	976.3	1031.7	1019.1	1078.7	1224.5	1291.8	1132.8	1158	0	0	0	0	0	0	0	0	0	0	0	12	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	93.18	19.3	29.9	25.1	24.1	28	33.4	63.6	79.4	40.2	42.5	54.2	41.9	31.1	21.1	10.7	1.7	0.4	48.2	0	0	0	0	0	21.4	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	3.2	2.8	0.2	0.6	0.5	1.5	2.5	0.4	0	12.1	7.4	28.9	10.5	149.9	189.7	0	0	0	-48.2	2.5	2.3	36.2	36.1	34	2.4	6.3	5.1	2.2	2.5	2.1	15.8	7.6
balance-sheet.row.total-non-current-assets	5994.12	1464.4	1476.2	1548.4	1501.7	1571.4	1646.1	1679.3	2086.9	2453.5	2536.9	2235.2	2180.9	1092.6	1041.4	819.8	577.5	570.2	573.3	392.2	431.8	512.6	514.6	462.1	394.2	256	173.4	124.3	114.1	101.8	86.1	55.2
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	0	0
balance-sheet.row.total-assets	14869.39	3760.2	3529	3387.7	3105.7	2888.7	2715.8	2658.4	3002.7	3430.1	3667.2	3594.8	3336	2933.6	2439.4	1918.2	1375.5	1118.2	781.2	1292.3	1388.1	1668.4	1646.9	1292.7	1191.8	890.9	584.1	476.4	366.4	284	189.5	125.2
balance-sheet.row.account-payables	300.83	82.5	59.5	61.6	87.6	89.2	145.6	97.2	154.5	111.6	196.3	147.4	76.8	87.7	56.8	38.9	49.6	16.7	6.9	82.6	123.2	274	277.5	246.6	220.1	172.6	92.3	66.9	81.9	49.7	0	0
balance-sheet.row.short-term-debt	-33.04	1.3	0.1	16.8	7.5	9.2	0	100	150	55	24.1	95.8	101.6	1.6	0	0	20	179.2	135.7	621.2	548.5	462.5	322.5	200.8	224.9	115.6	120.1	40.5	73	42.5	0	0
balance-sheet.row.tax-payables	73.67	7.9	9	15.1	7	13	5.7	7.2	10.4	2.7	99.5	245.2	173	143	134	71.6	34.9	34.9	6.5	55.9	52.1	49	41	36.4	40.7	48.1	18	13	10.6	7.3	0	0
balance-sheet.row.long-term-debt-total	342.23	-1.5	0	198.2	0	0	0	0	0	0	89.9	-3.9	48.8	19	1.6	1.6	1.6	1.6	0	38	107	211	338.3	257	140.5	134.3	67.9	93.8	27.4	15.6	0	0
Deferred Revenue Non Current	5.98	1.5	1.6	1.8	1.9	2.1	2.3	1.9	2	0	0	3.9	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	20.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	589.3	126.8	131.6	4.3	106.7	119.2	119.3	38.4	10.2	11.6	11.8	14.5	58.7	33.9	204	190.9	9.1	12.1	2.5	61.4	58.6	59.6	54.3	51.4	48.9	36.7	21.6	24.6	0.2	11.9	68.5	33.6
balance-sheet.row.total-non-current-liabilities	820.35	204.3	219	234.8	30.4	34.3	43.6	57	2.4	0.4	91.6	9.4	62.1	36.2	16.8	15.4	1.6	8.6	0	38	107	211	339.3	266.9	141.7	139.5	71.8	97.7	33.3	21.6	18.1	14.5
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	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	0
balance-sheet.row.total-liab	1802.04	452.3	426.8	466.7	281.7	298.1	308.5	351.9	377.2	235.4	474.7	560.2	522.8	333.4	277.7	245.1	131.3	263.4	191.1	1014.8	963.3	1119.6	1094.3	898.5	777.4	602.2	360.2	300	229.8	166.4	86.6	48.2
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
balance-sheet.row.common-stock	2381.36	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	595.3	321.3	321.3	321.3	259.3	259.3	259.3	162	125.9	125.9	116.4	93.1	93.1	51.7	51.7	51.7	51.7
balance-sheet.row.retained-earnings	7187.92	1838.3	1632.8	1459.4	1391	1160.6	995.9	904.9	1221.2	1783.8	1777.8	1652.1	1475.3	1285.3	897.6	467.7	458.5	108	-144.7	-201.5	-101.3	45.5	77.2	89.7	94.3	94.4	72.6	34.9	37	22.1	11.6	1.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	2412.61	369.5	375.9	373.1	358.5	358	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	927.73	463.9	463.9	463.9	463.9	463.9	804.5	794.2	792.9	792.6	791.1	764.9	734.4	711.1	660	610.1	464.5	425.5	413.5	185.8	233	234.3	298.8	164	160.4	56.5	41.3	31.8	33.7	31.4	28.8	14.8
balance-sheet.row.total-stockholders-equity	12909.62	3267	3067.8	2891.8	2808.7	2577.8	2395.7	2294.4	2609.4	3171.7	3164.3	3012.3	2805.1	2591.7	2153	1673.1	1244.3	854.8	590.1	243.5	391	539.1	538	379.6	380.6	267.3	207	159.9	122.4	105.3	92.1	68.5
balance-sheet.row.total-liabilities-and-stockholders-equity	14869.39	3760.2	3529	3387.7	3105.7	2888.7	2715.8	2658.4	3002.7	3430.1	3667.2	3594.8	3336	2933.6	2439.4	1918.2	1375.5	1118.2	781.2	1292.3	1388.1	1668.4	1646.9	1292.7	1191.8	890.9	584.1	476.4	366.4	284	189.5	125.2
balance-sheet.row.minority-interest	156.26	39.4	34.3	29.2	15.3	12.8	11.6	12.1	16.1	23	28.2	22.3	8.1	8.5	8.8	0	0	0	0	34	33.8	9.8	14.6	14.6	33.8	21.4	16.8	16.5	14.2	12.3	10.8	8.6
balance-sheet.row.total-equity	13065.89	3306.4	3102.2	2921	2824	2590.6	2407.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	14869.39	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3695.35	887.7	916.9	987.5	935.5	974.2	1026	1014.2	1047.2	1176.4	1241.1	1086.9	1105.1	100	160	0	0	0	0	2.5	2.3	36.2	36.1	34	32	1	1	0	0	0	0	0
balance-sheet.row.total-debt	2.33	1.3	0.1	16.8	7.5	9.2	0	100	150	55	24.1	95.8	150.4	20.6	1.6	1.6	21.6	180.8	135.7	659.2	655.5	673.5	660.8	457.7	365.4	249.9	188	134.3	100.4	58.1	0	0
balance-sheet.row.net-debt	-7831.8	-2126.5	-1770.9	-1376.6	-981.3	-749.5	-365.6	-16	80.8	-25.8	-56.9	-157.5	-170.7	-886.5	-584.9	-546.6	-416.6	159.8	128.4	612.5	579.9	388.4	233.2	215	294.1	226.9	166.3	117.1	89.9	54.8	0	0

现金流量表

在 Shandong Jinling Mining 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 0.583 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. 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-60289784.000. 与上一年相比， -1.467 发生了变化. 在同一时期，公司记录了 41.9, 7.26 和 0，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-29.77 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 0，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	240.88	235.3	207.6	141.8	232.3	180.8	100	-320.2	-569.5	5.2	215.1	263.9	211.1	497.5	491.3	217	384.3	216.5	68.7	-100.6	-152.6	6.9	18	24.9	21.7	20	47.4
cash-flows.row.depreciation-and-amortization	0.55	41.9	40	40.8	37.8	36.1	33.2	42.9	53.1	64.1	98	72.6	66.5	70	61	48	36.9	38.1	38.8	41.4	42.4	39.9	29.4	23.3	16	18.1	9.7
cash-flows.row.deferred-income-tax	0	10.6	-4.8	4.2	4	5.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	75.3	4.8	-4.2	-4	-5.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	184.62	159.1	139.1	368.4	-83.7	265.6	236	35.2	-54.5	-23.4	-47.9	-251.3	171	-138.8	-233.3	-30.3	162.6	-280.2	-61.7	78.2	-149.9	-154.6	-106.7	133.1	-57.6	-29.9	-68.7
cash-flows.row.account-receivables	188.04	188	201.6	149.5	-84.5	175.1	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	-3.42	-3.4	-0.5	5.7	15.7	26.1	38.9	-38.6	39.9	-23	-33.2	-92.8	-3.8	-18.9	-13.7	6.9	-6.5	-6.4	-11.8	-7.5	48.3	-68.1	-82.4	-83.4	-40.5	-23.2	-26
cash-flows.row.account-payables	0	-25.5	-57.2	209.1	-18.8	59	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	0	-4.8	4.2	4	5.4	197.1	73.8	-94.3	-0.4	-14.6	-158.6	174.8	-119.9	-219.6	-37.2	169.1	-273.8	-49.9	85.8	-198.2	-86.6	-24.3	216.5	-17.1	-6.7	-42.7
cash-flows.row.other-non-cash-items	-56.02	-60.3	-103.3	-131.3	-63.3	-51.8	-52.4	363.3	475.1	-10.5	-20.2	15.7	-14.4	32.9	-3.3	-9.8	16.7	10.6	-34.2	-16.6	89.8	37.5	34.1	6.3	22.4	36.2	11.5
cash-flows.row.net-cash-provided-by-operating-activities	370.03	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	-75.91	-71.2	-36.8	-27.6	-13.4	-27.8	-15.8	-21.9	-13.1	-184.1	-145.7	-126.3	-122.6	-140.1	-93.1	-23.5	-12	-7.2	-3	-4.8	-12.6	-39	-80.3	-97.1	-123.1	-9.6	-43.3
cash-flows.row.acquisitions-net	3.4	3.7	0	0	0.2	0.6	0	0	0	0	0.2	0	122.6	147	93.3	0	0	0	0	5.3	0	0	81.4	0.2	123.1	9.6	0
cash-flows.row.purchases-of-investments	-100	-120.5	0	0	-0.2	-0.6	0	0	0	0	-115.3	0	-1061.5	-125.9	-163	-28.2	0	0	0	-0.2	0	0	-2	-3.4	-51	0	0
cash-flows.row.sales-maturities-of-investments	100	120.5	164.1	36	105.9	40.6	3.1	5.5	3.8	95.5	21.4	67.2	37.6	162.4	6.5	0	0	0	0	0.2	34.9	1	0.1	36.3	0.1	0.1	0.1
cash-flows.row.other-investing-activites	27.79	7.3	1.7	1.3	0.7	0.6	0	0.5	1.7	-1.1	-11	1	-122.6	-140.1	-93.1	1.4	0.3	0	-33.5	-4.8	2.1	1.8	-80.3	-0.2	-123.1	-9.6	0
cash-flows.row.net-cash-used-for-investing-activites	-44.72	-60.3	129	9.8	93.2	13.4	-12.7	-15.8	-7.7	-89.7	-250.4	-58.1	-1146.5	-96.8	-249.4	-50.3	-11.7	-7.2	-36.5	-4.4	24.4	-36.2	-81.2	-64.3	-174.1	-9.5	-43.2
cash-flows.row.debt-repayment	0	0	0	0	-4	0	-100	-270	-55	0	-94.2	-101	-100	0	-27	-20	-179.2	-134.1	-81.9	-22.1	-38.2	0	-74.9	-28.6	-11.4	-19.8	-82.3
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	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	0
cash-flows.row.dividends-paid	0	-29.8	-29.8	-59.5	-0.6	-1.1	-1.1	-5.7	-6.1	-1.2	-64.6	-65	-4	-59.6	-14.4	-74.5	-12.4	-9.1	-2.5	-10.9	-47.8	-54.1	-18.9	-18.9	-18.5	-30.1	-3.1
cash-flows.row.other-financing-activites	0	0	0	0	4	-1.1	0	220	180.4	25	0	46.4	229.8	19	9	28.5	20	179.2	70	5.7	22.2	18.1	385	95.5	249.7	14.7	133.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-29.77	-29.8	-29.8	-59.5	-0.6	-1.1	-101.1	-55.7	119.3	23.8	-158.8	-119.6	125.8	-40.6	-32.4	-66	-171.6	36	-14.4	-27.3	-63.8	-36	291.2	48	219.8	-35.1	47.9
cash-flows.row.effect-of-forex-changes-on-cash	-20.53	-14.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	0.4	0	0.1	0	0	0	0	-0.2
cash-flows.row.net-change-in-cash	286.47	356.8	382.7	369.9	215.8	443.1	203	49.7	15.8	-30.5	-164.2	-76.7	-586.4	324.2	33.9	108.6	417.2	13.7	-39.4	-28.8	-209.6	-142.4	184.9	171.5	48.2	-0.3	4.5
cash-flows.row.cash-at-end-of-period	7791.46	2127.8	1727.1	1344.5	974.5	758.7	315.6	112.5	62.9	47	77.6	241.7	318.4	904.9	580.7	546.8	438.2	21	7.3	46.8	75.6	285.2	427.6	242.7	71.3	23	21.8
cash-flows.row.cash-at-beginning-of-period	7504.98	1771	1344.5	974.5	758.7	315.6	112.5	62.9	47	77.6	241.7	318.4	904.9	580.7	546.8	438.2	21	7.3	46.8	75.6	285.2	427.6	242.7	71.3	23	23.3	17.3
cash-flows.row.operating-cash-flow	370.03	461.7	283.4	419.7	123.2	430.8	316.8	121.2	-95.9	35.4	245	101	434.3	461.5	315.7	224.9	600.5	-15.1	11.6	2.4	-170.2	-70.3	-25.2	187.7	2.4	44.4	0
cash-flows.row.capital-expenditure	-75.91	-71.2	-36.8	-27.6	-13.4	-27.8	-15.8	-21.9	-13.1	-184.1	-145.7	-126.3	-122.6	-140.1	-93.1	-23.5	-12	-7.2	-3	-4.8	-12.6	-39	-80.3	-97.1	-123.1	-9.6	-43.3
cash-flows.row.free-cash-flow	294.12	390.5	246.6	392.2	109.8	403	301	99.3	-109	-148.7	99.3	-25.3	311.7	321.4	222.6	201.4	588.5	-22.3	8.6	-2.4	-182.8	-109.4	-105.5	90.6	-120.7	34.8	-43.3

利润表行

Shandong Jinling Mining Co., Ltd. 的收入与上期相比变化了 0.041%。据报告, 000655.SZ 的毛利润为 278.17。该公司的营业费用为 140.32，与上年相比变化了 -26.969%. 折旧和摊销费用为 41.9，与上一会计期间相比变化了 0.048%. 营业费用报告为 140.32，显示-26.969% 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0.469%. 营业收入为 137.85，与上年相比变化了0.469%. 净利润的变化率为 0.158%。去年的净收入为235.25.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	1460.43	1429.3	1372.8	1822.7	1434.8	1335.9	1041.3	1043.8	625.9	786.4	1539.8	1637.2	1317.5	1784	1540.4	933	1036	718.1	266.6	97.8	148.2	281.6	305.8	300.3	324.8	259.6	234.6	206.4	139	95.4
income-statement-row.row.cost-of-revenue	1158.71	1151.2	1082.8	1268.3	1028.7	997.1	790.2	684.3	584	702.1	1033	1015.3	828.8	880.2	729	546.4	447.9	346.7	130.1	69.6	128.2	204.4	212.8	229	242.9	175.4	144.5	136	92.3	47.7
income-statement-row.row.gross-profit	301.73	278.2	290	554.4	406.2	338.8	251.1	359.5	41.9	84.3	506.7	622	488.7	903.8	811.4	386.5	588	371.4	136.6	28.1	20	77.2	93	71.3	81.8	84.2	90.2	70.4	46.6	47.7
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	24.45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	5.75	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-0.24	0.1	129.2	184.3	170.1	135.1	-1.2	-56.5	2.6	97.9	95.9	-0.7	-1.6	-1.4	-1.6	2.6	5.7	-2.4	-3.7	-3.6	-14.4	3.1	1.1	6.8	10.2	11.7	5.5	3.6	1.6	-0.5
income-statement-row.row.operating-expenses	161.8	140.3	192.1	483.4	201.8	182.2	175.9	245.2	177.6	188.1	356.1	261.4	237.7	211.4	166.5	111.3	61.9	37.4	68.1	124	115	43.9	42.2	34.4	47	53.3	31.2	18.6	17.3	25.6
income-statement-row.row.cost-and-expenses	1320.5	1291.5	1274.9	1751.7	1230.5	1179.3	966.1	929.5	761.7	890.2	1389.2	1276.7	1066.5	1091.6	895.5	657.7	509.8	384.1	198.2	193.6	243.2	248.3	255	263.4	289.9	228.7	175.7	154.7	109.6	73.3
income-statement-row.row.interest-income	-22.57	41.1	35.8	23.7	19.5	13.4	4.5	0.8	1.5	1.6	3.8	7.5	14.2	14.9	8.7	0	4.9	0.1	0	4.2	5.8	16.7	16.5	11.8	2.9	0	0	0	0	0
income-statement-row.row.interest-expense	0	1.6	-139.2	0.3	0.6	1.1	2.2	5.6	7.9	3	12	4	2.6	0	2.5	-6.6	11.1	8.3	35.5	59.7	51.9	43.8	39.5	28.3	21.7	18.5	7	7.7	6	3.4
income-statement-row.row.selling-and-marketing-expenses	2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	22.91	68.5	143.7	1.7	-1.5	0.3	54.9	-419	-473	109.6	119.1	-10.6	26.7	-19.6	10.9	15.7	-12.1	-10.1	-39.7	-58.2	-61.2	-25.8	-23.2	-9.7	-13.2	-10.7	-7	-8.2	-5.9	-3.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.24	0.1	129.2	184.3	170.1	135.1	-1.2	-56.5	2.6	97.9	95.9	-0.7	-1.6	-1.4	-1.6	2.6	5.7	-2.4	-3.7	-3.6	-14.4	3.1	1.1	6.8	10.2	11.7	5.5	3.6	1.6	-0.5
income-statement-row.row.total-operating-expenses	22.91	68.5	143.7	1.7	-1.5	0.3	54.9	-419	-473	109.6	119.1	-10.6	26.7	-19.6	10.9	15.7	-12.1	-10.1	-39.7	-58.2	-61.2	-25.8	-23.2	-9.7	-13.2	-10.7	-7	-8.2	-5.9	-3.3
income-statement-row.row.interest-expense	0	1.6	-139.2	0.3	0.6	1.1	2.2	5.6	7.9	3	12	4	2.6	0	2.5	-6.6	11.1	8.3	35.5	59.7	51.9	43.8	39.5	28.3	21.7	18.5	7	7.7	6	3.4
income-statement-row.row.depreciation-and-amortization	-78.88	41.9	40	33.8	39	35.3	33.2	42.9	53.1	64.1	98	72.6	66.5	70	61	48	36.9	38.1	38.8	41.4	42.4	39.9	29.4	23.3	16	18.1	9.7	3.4	4	3.1
income-statement-row.row.ebitda-caps	146.34	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	235.6	137.9	93.9	225.6	288.3	222.3	131.2	-248.3	-609.6	-91.9	174.3	352	280.4	674.7	657.5	288.3	514.6	326.2	33.3	-151.1	-139.7	9.5	28.6	29.3	19.5	15.5	57.7	48.4	25.3	19
income-statement-row.row.income-before-tax	258.51	206.3	237.5	227.3	286.8	222.7	130.1	-304.8	-608.7	5.8	269.7	349.9	277.7	672.8	655.9	290.9	514.1	323.9	29.1	-154.4	-155.1	10	28.7	31.7	25.6	23.7	57.6	47.7	25.2	18.6
income-statement-row.row.income-tax-expense	46.59	45.6	30	85.6	54.5	41.8	30.1	15.5	-39.2	0.5	54.6	86	66.5	175.3	164.6	73.9	129.8	107.4	-43.8	-52.6	-17.6	4.6	10.7	6.8	3.9	3.7	10.1	9.1	4.4	3.6
income-statement-row.row.net-income	240.88	235.3	203.1	128	230.5	179.6	100.5	-316.3	-562.6	10.4	209.1	261.7	211.5	497.8	491.5	217	384.3	216.5	68.7	-100.2	-146.8	7.6	18.1	24.8	23.4	19.4	47.1	37.5	18.6	13.1