Genimous Technology Co., Ltd.

符号: 000676.SZ

SHZ

6.68

CNY

今天的市场价格

26.4081
市盈率
51.4297
PEG比率
8.36B
MRK市值
0.00%
DIV收益率

Genimous Technology Co., Ltd. (000676-SZ) 财务报表

Q: 什么是 Genimous Technology Co., Ltd. (000676.SZ) 总资产是多少？

Genimous Technology Co., Ltd. (000676.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 Genimous Technology Co., Ltd. (000676.SZ). 的默认数据。公司收入显示 2022.749 M 的平均值，即 0.404 % 增长率。整个期间的平均毛利润为 306.96 M，即 0.257 %. 平均毛利率为 0.300 %. 公司去年的净收入增长率为 -1.767 %，等于 2.429 % % 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 Genimous Technology 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 0.075. 在流动资产领域，000676.SZ 的报告货币为2967.248. 这些资产中的很大一部分，即 1437.98 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.041%. 公司的长期投资虽然不是其重点，但以报告货币计算的1110.041（如果有的话）为1110.041。这表明与上一报告期相比，125.343% 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 24.245. 这一数字表明，2.062% 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 3889.7. 这方面的年同比变化率为 0.091%. 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955.265，存货估值为 37.9，商誉估值为 343.38（如有. 无形资产总额（如果有）按 91.14 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	5597.87	1438	1499.4	998.3	1174.5	1521.5	1067.5	721.1	528.7	97.7	94.2	161.7	109.3	120.9	115.1	176.9	113.3	463.7	441.6	359.2	398.3	321.2	200.8	268.1	68.2	48.8	40.9	4.3	32.3	2	0.2	0.4
balance-sheet.row.short-term-investments	1912.88	472.3	580.7	0.7	70.2	791.3	-13.6	-12.6	-165.6	0	0	0	0	0	0	0	0	0	0	2	3.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	3358.18	955.3	856	1306	2293.6	3033.3	2311.9	0	0	60.6	165.4	157.8	225.8	296.2	455	389.1	529.9	587.8	448.1	500.1	415.6	317	397.6	234.3	8.8	13.6	31.4	32	13.1	1.8	1.4	0.5
balance-sheet.row.inventory	149.77	37.9	34.1	43.9	1.4	0.4	0	0	0	36.4	103.7	122.6	151.8	187.9	236.8	331.9	351.5	270.6	257.5	214.4	202.2	104.7	95.7	47.9	48.8	40.9	26.7	12	10.9	7.9	4.8	5.4
balance-sheet.row.other-current-assets	2660.21	536.1	309.9	697.8	621	448.8	985.1	1444	1793.8	2.4	0.3	4.6	-10.2	0.1	0.1	0.2	-99	-93.7	3.7	-66.2	0.1	0.1	-89.9	-45.4	118.6	95.3	81.5	55.3	49.7	16.7	9.1	4.5
balance-sheet.row.total-current-assets	11766.03	2967.2	2699.3	3046	4090.4	5004	4364.5	3980.6	3307	197	363.6	446.8	476.8	605	807	898.1	895.7	1228.3	1150.8	1007.6	1016.2	742.9	604.2	504.9	244.4	198.7	180.4	103.6	105.9	28.4	15.5	10.8
balance-sheet.row.property-plant-equipment-net	158.53	45.4	27.9	49.3	7	9.5	9.8	8.9	9.5	97.2	153.6	167.7	237.8	246.4	254.6	242.6	235.6	223.1	247.8	263.3	234.7	178.1	160.1	102.7	104.1	106.9	75.6	66.9	41.1	16.8	6.9	6.6
balance-sheet.row.goodwill	1389.68	343.4	338.2	613.9	620.4	2534.1	2507.4	2432.2	2524.3	0	0	0	0	0.5	5	10.1	10.1	10.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	359.45	91.1	95.7	158.8	106.8	334.1	374	401.8	467.2	11.6	47	48.7	51.6	62.8	65.9	69.6	73.2	36.5	43.5	46.2	27.3	44.7	20	16	12.4	12.2	12.4	6.3	1.1	0.6	0.6	0.6
balance-sheet.row.goodwill-and-intangible-assets	1749.13	434.5	433.9	772.7	727.1	2868.3	2881.4	2834	2991.5	11.6	47.1	48.8	51.7	63.3	70.9	79.7	83.4	46.6	43.5	46.2	27.3	44.7	20	16	12.4	12.2	12.4	6.3	1.1	0.6	0.6	0.6
balance-sheet.row.long-term-investments	2844.62	1110	492.6	1147.5	1044.6	201.1	551.9	159	167	0	0	54.4	92.8	0	0	0	0	0	0	58.1	60	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	239.27	54.8	55.9	64.6	40.8	102.4	82	44.5	13.3	1.6	1.5	4.6	4.9	2.9	2.2	7.3	11	4.9	0	4.5	4.7	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1607.52	1.5	582.6	3.7	109.4	1073.5	0	0.2	3	5.1	63.1	0	-48.8	9	24.6	227.9	232	14.7	67	7.2	8.2	64	88.2	7.6	6.4	6.8	8	7	2.8	1.2	1.4	1.3
balance-sheet.row.total-non-current-assets	6599.07	1646.3	1592.9	2037.6	1929	4254.7	3525.2	3046.7	3184.2	115.5	265.3	275.5	338.3	321.6	352.3	557.5	562	289.3	358.3	379.4	334.9	286.7	268.2	126.3	122.9	125.8	96	80.2	45	18.7	9	8.5
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	18365.1	4613.5	4292.2	5083.7	6019.4	9258.8	7889.7	7027.3	6491.3	312.6	628.9	722.4	815.2	926.6	1159.3	1455.6	1457.7	1517.7	1509.2	1387	1351.1	1029.7	872.5	631.1	367.2	324.5	276.4	183.8	150.9	47.1	24.5	19.3
balance-sheet.row.account-payables	1009.92	203.7	349.3	270.9	759.7	1062.6	544.2	510.5	410.5	36.6	116.4	129	162.4	174.1	254.8	263.3	233.4	284.9	297.9	280.8	235.8	145.8	117.8	33.4	25.5	17.4	9.2	5.8	10.3	2.9	1.3	1.1
balance-sheet.row.short-term-debt	910.92	272.2	87.7	551	503.9	370.1	630.2	354.8	223.3	82	179.3	297	322.4	327.3	245.5	296.6	481.6	590.3	535.3	513	520	340	296	192.6	66.6	78.5	59.8	37	20.9	8.7	0	0
balance-sheet.row.tax-payables	129.73	3	56.5	88.6	79	188.1	160.8	122.4	75.3	5.9	5.4	6.1	7.6	-3.1	24.1	-1.4	2.1	8.1	3.9	-2.8	3.6	1.3	-4	0.1	4.1	4.8	2.5	0.8	0.8	0.8	0.5	0.6
balance-sheet.row.long-term-debt-total	93.43	24.2	9.2	27.1	200	0	0.2	98.4	0.5	1.1	15.1	16.3	1.6	1.6	12	42	21.9	2	33	32	30	50	0	0	16	0	0	0	0	0	0	0
Deferred Revenue Non Current	-53.94	-24.2	0	0	0	0	0.6	0.6	0.9	12.1	10.5	0	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	62.76	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	324.82	137.7	243.2	64.5	82.3	246.5	677.8	196.9	71.7	4.2	10.1	9	38.1	36	51.9	56.7	145.7	30.2	21	10.3	12.3	4.4	3.5	4.1	3.7	3.5	4.1	2.3	1.4	1.6	1.2	3.3
balance-sheet.row.total-non-current-liabilities	157.48	25.8	33.2	42.4	216.3	55.1	11.6	412.2	734.1	13.2	25.6	22.1	44	10.1	17.3	47.9	27.3	7.2	36.1	33.5	31	51.3	0.5	0	16	0.2	0.4	0.6	0.8	0	0	0
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	93.43	24.2	9.2	27.1	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	0	0	0
balance-sheet.row.total-liab	3020.15	670.2	754.9	1271	2337.9	2603.4	2024.6	1972.1	1881.5	167	478.9	490.2	614.4	566.5	681.2	1025.6	916	952.1	972.5	873.8	864.7	573.6	456.1	261.9	123.1	111.4	80.7	48	35.5	14.7	2.6	4.5
balance-sheet.row.preferred-stock	0	0	0	0	122.4	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	5106.03	1276.5	1276.5	1276.5	1325.7	1326	965.7	965.7	965.7	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	314.6	177.5	88.8	88.8	50	50	12	12	12
balance-sheet.row.retained-earnings	-5046.85	-1188.8	-1487.3	-1082.5	-1216.4	1713.3	1238.2	572.3	48.3	-267.8	-271.3	-202.7	-223.7	-86.2	-6.7	-18.6	80.9	109	66	57.6	50.9	50.5	24.3	10.7	37.5	39.9	25.6	31.1	10.3	17.3	8.4	2.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	8245.44	296.5	197.9	83.9	-122.4	140.5	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.other-total-stockholders-equity	6868.36	3505.6	3577	3573	3609.1	3487	3659.3	3514.7	3593.8	97.8	98.7	98.7	81.8	80.9	80.9	52.8	52.8	45.3	66.2	64.3	58.6	52.1	46.3	39.1	27.7	84.5	81.3	54.7	55.1	3.1	1.5	0.4
balance-sheet.row.total-stockholders-equity	15172.98	3889.7	3564	3850.9	3718.4	6666.8	5863.1	5052.7	4607.9	144.6	142	210.6	172.6	309.3	388.7	348.8	448.2	468.9	446.8	436.5	424.1	417.2	385.2	364.5	242.7	213.1	195.6	135.8	115.3	32.4	21.9	14.9
balance-sheet.row.total-liabilities-and-stockholders-equity	18365.1	4613.5	4292.2	5083.7	6019.4	9258.8	7889.7	7027.3	6491.3	312.6	628.9	722.4	815.2	926.6	1159.3	1455.6	1457.7	1517.7	1509.2	1387	1351.1	1029.7	872.5	631.1	367.2	324.5	276.4	183.8	150.9	47.1	24.5	19.3
balance-sheet.row.minority-interest	171.98	53.7	-26.8	-38.3	-36.9	-11.4	1.9	2.4	1.9	1	8	21.6	28.1	50.8	89.4	81.3	93.5	96.7	89.8	76.8	62.3	38.9	31.1	4.8	1.4	0	0	0	0	0	0	0
balance-sheet.row.total-equity	15344.96	3943.4	3537.3	3812.6	3681.5	6655.4	5865	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	18365.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4757.5	1582.3	1073.3	1148.1	1114.8	992.4	538.3	146.4	1.4	0	0	54.4	92.8	0	0	210.6	214	13.7	66.5	60.1	63.1	56.1	81.4	6.3	4.3	4.1	5.1	0	0	0	0	0
balance-sheet.row.total-debt	1004.34	296.5	96.8	578.1	703.9	370.1	630.4	453.2	223.8	83.1	194.4	313.3	324.1	329	257.5	338.6	503.5	592.3	568.3	545	550	390	296	192.6	82.6	78.5	59.8	37	20.9	8.7	0	0
balance-sheet.row.net-debt	-2680.65	-669.3	-821.8	-419.6	-400.4	-360.1	-437	-267.9	-304.9	-14.6	100.2	151.5	214.8	208.1	142.5	161.7	390.2	128.7	126.7	187.8	154.8	68.8	95.2	-75.4	14.4	29.8	18.9	32.7	-11.3	6.7	-0.2	-0.4

现金流量表

在 Genimous Technology 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 -1.351 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-535806028.020. 与上一年相比， -19.863 发生了变化. 在同一时期，公司记录了 36.67, -561.73 和 -470，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-9.29 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 320.4，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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	305.06	-389	127.5	-2943.8	607.1	713.9	528.5	316.3	-4.2	-82.2	14.5	-153.5	-83.3	24.4	-111.6	-20.4	43	83	38.9	46.2	38.2	47.1	37.4	29.6	21.5	23.8
cash-flows.row.depreciation-and-amortization	2.1	36.7	48	55.8	57.6	58.4	66.6	33.5	16.3	20.1	20.3	25.5	20.8	22.6	25.5	23.3	25.2	5.8	19.6	17.9	15.7	11.4	5.6	5.7	3.9	4.1
cash-flows.row.deferred-income-tax	0	17.3	-26.9	22.9	24.4	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	-17.3	26.9	76.4	159.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1173.22	569.3	-117.3	-158.8	-548.1	-514.1	-739.4	-165.7	48.1	76.7	-20.3	25.9	-15.3	-99.1	-1.8	-2.4	-45	-37.3	-29	-44.9	21.9	-47.9	-42.4	-21.6	-15.5	-30.2
cash-flows.row.account-receivables	-1168.26	694.7	916.6	351.7	-1050.1	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	-4.96	3.8	-66.8	-0.9	-0.4	0	0	-24	12.8	11	27.4	27	-26	2.5	2.2	-80.9	-19.4	0.3	-14	-8.2	9.3	-21.2	5.9	-7.8	-14.3	-14.7
cash-flows.row.account-payables	0	-146.5	-940.1	-351.7	478	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	17.3	-26.9	-157.8	24.4	-514.1	0	-141.7	35.3	65.7	-47.7	-1.2	10.7	-101.6	-4	78.5	-25.5	-37.7	-15	-36.7	12.6	-26.7	-48.3	-13.8	-1.2	-15.5
cash-flows.row.other-non-cash-items	-332.13	568.9	123.1	2726.3	-171.3	43	133.2	-16.5	-28.9	55.2	14	108.2	86.4	32.6	80.9	80.8	48	17.3	43.7	35.5	26.6	19.3	4.9	7	6.1	4.5
cash-flows.row.net-cash-provided-by-operating-activities	-40.23	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	-11.63	-18	-101.3	-10.1	-13.7	-27.2	-45.4	-160.4	-3.4	-7.2	-6.6	-46.7	-25.4	-43.4	-21.7	-65.8	-13.3	-6.1	-73.5	-57.1	-49.5	-80.1	-12.5	-2.4	-23.4	-19.1
cash-flows.row.acquisitions-net	-249.39	3.7	0.1	26.7	0.1	0	0.2	-652.6	31.6	7.2	0.2	0	0.8	0	24.3	66.5	18	0.2	80.2	57.7	2.2	81.8	0	0	23.4	0
cash-flows.row.purchases-of-investments	-1695.78	-2.1	1.7	-252.2	-679.4	-691.6	-337.9	2.8	-83.9	-235.1	-187	-3.8	0	0	-3.5	-214	0	-1.2	-2	-16.6	-19.8	-93	-8	-0.4	-0.5	0
cash-flows.row.sales-maturities-of-investments	1689.88	42.3	127.9	53.4	58.3	36.5	49.2	19.2	84	235.3	187.3	0	21.9	316	4.9	6.2	0	7.3	11.6	7	20.7	3	0	0	2	0
cash-flows.row.other-investing-activites	214.71	-561.7	-0.1	719.7	-171.6	649.1	601	-1777.4	25.7	-7.2	62.8	35.6	10.1	28.2	-21.7	-65.8	2.2	46	-73.5	-57.1	0.1	-80.1	0	0	-23.4	0
cash-flows.row.net-cash-used-for-investing-activites	69.26	-535.8	28.4	537.5	-806.3	-33.2	267	-2568.4	53.9	-7	56.7	-14.8	7.3	300.8	-17.8	-272.9	7	46.2	-57.2	-66	-46.3	-168.4	-20.5	-2.8	-21.9	-19.1
cash-flows.row.debt-repayment	-181.41	-470	-500	-420.2	-316.2	-429.5	-173.8	-133.4	-241.8	-436.8	-432.2	-487.3	-520.4	-904.1	-588.9	-1159.2	-1109.2	-749.7	-1218	-1040.2	-571	-36	-5	-88.5	-71	-42.2
cash-flows.row.common-stock-issued	62.4	0	0	0	1.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-71.39	0	0	0	-1.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-6.31	-9.3	-23	-65.2	-42	-46.7	-15	-4	-11.7	-20.7	-21	-25	-24.2	-17.9	-42.1	-45.1	-58	-58.9	-56.6	-57.8	-45.1	-35.6	-7.2	-4.5	-4.9	-5.3
cash-flows.row.other-financing-activites	129.23	320.4	-33.8	593.7	657	722.2	-47.2	2952.1	194.6	307.5	438.6	489.3	534.7	644.1	663.1	1100	1114.2	768.7	1221.6	1170.8	670.8	129.6	218.3	93.6	89.8	101.1
cash-flows.row.net-cash-used-provided-by-financing-activities	32.39	-158.9	-556.9	108.3	298.8	245.9	-236	2814.8	-59	-150	-14.7	-23.1	-9.9	-277.9	32.2	-104.3	-53	-39.9	-52.9	72.9	54.7	58	206.1	0.6	13.9	53.5
cash-flows.row.effect-of-forex-changes-on-cash	10.86	34.4	9.5	-34.8	6.8	24.7	-7.7	10.8	2.6	0.9	-2	0	-2.7	-0.5	0	-5.3	-3.1	-1.8	-1.2	-0.5	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	79.02	125.6	-337.5	389.9	-371.4	538.6	12.2	424.6	28.9	-86.4	68.5	-31.9	3.4	2.7	7.3	-301.2	-33.9	73.2	-38.1	74	120.4	-80.6	191	18.4	7.9	36.6
cash-flows.row.cash-at-end-of-period	3072.03	869.9	744.3	1081.8	691.9	1063.3	524.6	512.5	87.8	59	145.4	76.9	108.7	105.4	102.6	95.3	396.5	430.4	357.2	395.2	321.2	200.8	268.1	68.2	48.8	40.9
cash-flows.row.cash-at-beginning-of-period	2993.01	744.3	1081.8	691.9	1063.3	524.6	512.5	87.8	59	145.4	76.9	108.7	105.4	102.6	95.3	396.5	430.4	357.2	395.2	321.2	200.8	281.4	77	49.8	40.9	4.3
cash-flows.row.operating-cash-flow	-40.23	786	181.4	-221.1	129.3	301.2	-11.1	167.5	31.3	69.8	28.5	6	8.6	-19.6	-7.1	81.3	71.2	68.7	73.3	54.6	102.3	29.9	5.5	20.7	15.9	2.2
cash-flows.row.capital-expenditure	-11.63	-18	-101.3	-10.1	-13.7	-27.2	-45.4	-160.4	-3.4	-7.2	-6.6	-46.7	-25.4	-43.4	-21.7	-65.8	-13.3	-6.1	-73.5	-57.1	-49.5	-80.1	-12.5	-2.4	-23.4	-19.1
cash-flows.row.free-cash-flow	-51.86	768	80.1	-231.2	115.6	274	-56.6	7.2	27.9	62.6	21.9	-40.7	-16.8	-63	-28.8	15.5	57.9	62.7	-0.2	-2.5	52.8	-50.2	-7.1	18.2	-7.5	-17

利润表行

Genimous Technology Co., Ltd. 的收入与上期相比变化了 0.072%。据报告, 000676.SZ 的毛利润为 584.92。该公司的营业费用为 370.4，与上年相比变化了 -12.313%. 折旧和摊销费用为 36.67，与上一会计期间相比变化了 -0.102%. 营业费用报告为 370.4，显示-12.313% 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-0.094%. 营业收入为 214.52，与上年相比变化了-0.094%. 净利润的变化率为 -1.767%。去年的净收入为298.33.

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	3031.63	2925.6	2728.5	5844.3	10778.5	10873.7	7674.8	6375.4	2364	317.6	373.1	440.4	482.8	720.4	784.1	778.1	772	880.3	801.7	817.5	689.2	381.7	299.7	148.3	130.3	101	70.7	51.7	34.2	20.1
income-statement-row.row.cost-of-revenue	2426.75	2340.7	2097.7	5111.5	10308.5	9580.2	6224.9	5458.8	1855.6	207.9	248	309	366.2	562.1	587.4	661.8	613.3	699.9	628.1	652.9	527.8	252.3	188.1	74.1	76.2	51.9	30.5	22.9	13.8	6.1
income-statement-row.row.gross-profit	604.88	584.9	630.8	732.8	470	1293.5	1449.9	916.6	508.4	109.7	125.1	131.4	116.6	158.3	196.6	116.3	158.7	180.5	173.6	164.6	161.4	129.5	111.6	74.2	54.1	49.2	40.2	28.8	20.4	14
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	121.96	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	46.24	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	118.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-19.66	5.6	107.1	103.5	108.9	194.1	-0.3	-0.2	12.3	16	7.8	42.6	4.4	7.4	5	0	8.9	4.8	13.6	9.5	3.6	9.3	3.1	0.6	12.7	1.2	0.6	0.6	0.7	0.3
income-statement-row.row.operating-expenses	409.18	370.4	422.4	474.7	599.8	786	648.8	395	215.8	145	151.9	111.5	169.4	159	136.2	144.8	116.5	96.8	106.9	95.7	86.2	75.1	50.4	30.6	28	23.3	16.7	6.4	4.8	3.2
income-statement-row.row.cost-and-expenses	2835.93	2711.1	2520.1	5586.2	10908.3	10366.3	6873.7	5853.8	2071.4	352.9	399.9	420.5	535.6	721	723.6	806.6	729.8	796.6	735	748.6	614	327.4	238.4	104.8	104.2	75.2	47.2	29.3	18.6	9.3
income-statement-row.row.interest-income	19.49	25.6	4.9	3.3	7.9	5.3	3.8	3.3	4.8	1.1	1.6	1.5	1.1	1.2	2.9	0.8	8.9	7.9	7.8	6.8	5	3.1	3.9	5	0.4	0	0	0	0	0
income-statement-row.row.interest-expense	8.28	10.2	12	25	32.9	15.1	16.2	18.5	6.7	11.7	21.4	21	25.6	21.5	18.6	40	45.1	38.3	41	37.1	32.4	25.3	17.3	8.5	5	2.3	1	0.9	-0.2	0.6
income-statement-row.row.selling-and-marketing-expenses	118.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	128.06	156.7	-589.5	-187.8	-2790.9	3.9	-26.7	27.5	69.4	33.1	-49.8	0	-100.2	-82.1	-28.1	-77	-64.8	-36.5	-34.4	-29.6	-28.5	-17.6	-11.2	-1.2	-3.6	-1.4	0	2.6	0.9	1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-19.66	5.6	107.1	103.5	108.9	194.1	-0.3	-0.2	12.3	16	7.8	42.6	4.4	7.4	5	0	8.9	4.8	13.6	9.5	3.6	9.3	3.1	0.6	12.7	1.2	0.6	0.6	0.7	0.3
income-statement-row.row.total-operating-expenses	128.06	156.7	-589.5	-187.8	-2790.9	3.9	-26.7	27.5	69.4	33.1	-49.8	0	-100.2	-82.1	-28.1	-77	-64.8	-36.5	-34.4	-29.6	-28.5	-17.6	-11.2	-1.2	-3.6	-1.4	0	2.6	0.9	1
income-statement-row.row.interest-expense	8.28	10.2	12	25	32.9	15.1	16.2	18.5	6.7	11.7	21.4	21	25.6	21.5	18.6	40	45.1	38.3	41	37.1	32.4	25.3	17.3	8.5	5	2.3	1	0.9	-0.2	0.6
income-statement-row.row.depreciation-and-amortization	-8.65	32.9	36.7	48	-571.1	130.4	58.4	66.6	33.5	16.3	20.1	20.3	25.5	20.8	22.6	25.5	23.3	25.2	5.8	19.6	17.9	15.7	11.4	5.6	5.7	3.9	4.1	-2.7	-1.3	-1.1
income-statement-row.row.ebitda-caps	286.56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	295.21	214.5	236.8	303	-129.8	659.8	775.7	549.3	350	-14.4	-83.2	-22.3	-157.4	-90.2	27.3	-105.6	-31.5	42.4	40.6	39	47.5	40.1	50	42.8	34.6	24.7	23.5	25.1	16.8	11.9
income-statement-row.row.income-before-tax	423.27	371.2	-352.7	115.1	-2920.7	663.7	775.4	549.1	362	-2.2	-76.6	19.9	-153	-82.8	32.3	-105.5	-22.6	47.2	43.3	43.9	48.9	43.1	51.6	42.9	34.9	25.2	23.8	25.4	17	12
income-statement-row.row.income-tax-expense	-1.69	3.1	36.3	-12.4	23.1	56.6	61.4	20.6	45.8	2	5.6	5.4	0.6	0.5	8	6.1	-2.2	4.3	5.3	5	2.8	4.9	4.5	5.5	5	3.7	-0.3	2.3	2.5	1.6
income-statement-row.row.net-income	305.06	298.3	-389	133.5	-2943.8	619.7	713.4	527.3	316.1	3.5	-68.6	21	-137.6	-79.4	11.9	-99.5	-28.1	32	30.3	31.2	31.1	32	40.3	35.8	29.6	21.5	23.8	25.4	14.5	10.5