Hunan Zhenghong Science and Technology Develop Co.,Ltd.

符号: 000702.SZ

SHZ

4.55

CNY

今天的市场价格

-12.3245
市盈率
0.0000
PEG比率
1.58B
MRK市值
0.00%
DIV收益率

Hunan Zhenghong Science and Technology Develop Co.,Ltd. (000702-SZ) 财务报表

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 Hunan Zhenghong Science and Technology Develop Co.,Ltd. (000702.SZ). 的默认数据。公司收入显示 1251.62 M 的平均值，即 0.064 % 增长率。整个期间的平均毛利润为 129.189 M，即 0.042 %. 平均毛利率为 0.117 %. 公司去年的净收入增长率为 -0.102 %，等于 -0.656 % % 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 Hunan Zhenghong Science and Technology Develop 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 -0.099. 在流动资产领域，000702.SZ 的报告货币为354.166. 这些资产中的很大一部分，即 248.538 是现金和短期投资。与去年的数据相比，该部分的变化率为2.234%. 公司的长期投资虽然不是其重点，但以报告货币计算的149.494（如果有的话）为149.494。这表明与上一报告期相比，59.531% 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 11.142. 这一数字表明，-0.414% 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 427.565. 这方面的年同比变化率为 0.875%. 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36.453，存货估值为 68.76，商誉估值为 0（如有. 无形资产总额（如果有）按 8.21 估值. 应付账款和短期债务分别为 37.14 和 272.92. 债务总额为284.06，债务净额为 35.52. 其他流动负债为 1.41，加上总负债 387.19. 最后，如果存在推荐股票，则其估值为 0.

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	812.25	248.5	76.9	102.3	70.3	129.6	71.5	62.7	81.7	56.7	62.4	64.3	215.5	89.9	195.7	85.1	106.2	152.1	121.9	108.8	213.2	167.6	227.2	493	496.7	139.2	205.6	147	38.6	33.1	28.3	30.1
balance-sheet.row.short-term-investments	-120.86	-124.3	-70.1	-75.7	7.7	30	0	0	0.2	0	10	6.7	0	0	0	0	0	0	0	0	32.8	0	13.4	149.2	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	197.39	36.5	38.5	16.1	44.3	8.2	58.8	29.8	23.1	18	26.9	21.7	38.1	47.9	68.7	122.3	132.2	177.5	275.3	430.2	398.3	393	265.3	325.3	118.9	153.1	55.7	126.4	25.6	44.8	0	0
balance-sheet.row.inventory	390.84	68.8	220.1	227.8	308.1	119.2	173.8	199.4	132.9	146.9	167.6	187.9	171.3	190.4	216.1	149.8	124.4	219.5	218.9	297.9	284.9	248.6	154.7	137.4	134.6	79.6	75.5	48.6	50.3	35.8	39.8	33.8
balance-sheet.row.other-current-assets	21.28	0.4	0.8	3.6	3.7	4.1	24.1	7.9	1.7	1	1.1	4.1	17.8	17.8	-13.2	-18.5	-41.7	-57	-71	-106.9	-98.7	-88.3	0	-97.3	143.9	111.8	139.8	136	35.5	16.7	17.9	23.7
balance-sheet.row.total-current-assets	1421.76	354.2	336.2	349.8	426.4	261	328.1	299.8	239.4	222.6	258.1	278	442.7	346	467.3	338.6	321.1	492.1	545.1	730	797.6	721	647.1	858.4	894.1	483.6	476.6	458	150	130.5	86	87.6
balance-sheet.row.property-plant-equipment-net	965.77	201	305.1	368.7	275.3	263	266.6	259.4	294.9	295	304.7	335.2	361.1	381.4	392.6	411.4	426.5	431.3	490.6	479.2	431.1	431.7	263.6	211.8	230.6	136.4	101.6	91.6	32.6	19.8	10.5	5.9
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	0
balance-sheet.row.intangible-assets	66.02	8.2	26.2	27	30.6	31.3	20.6	29.2	43.6	45	46.3	48.1	50.4	56.8	58.8	60.6	64.5	66.9	74	65.9	62.6	64.7	57.2	54.7	78.9	59.2	41.6	15.2	12.2	8.4	0	0
balance-sheet.row.goodwill-and-intangible-assets	66.02	8.2	26.2	27	30.6	31.3	20.6	29.2	43.6	45	46.3	48.1	50.4	56.8	58.8	60.6	64.5	66.9	74	65.9	62.6	64.7	57.2	54.7	78.9	59.2	41.6	15.2	12.2	8.4	0	0
balance-sheet.row.long-term-investments	346.25	149.5	93.7	109	31.9	8	0	0	30.4	0	61.4	42.4	0	0	0	0	0	0	0	15	23.5	0	314.2	127.6	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	-157.32	-149.5	-93.7	-109	161.1	114.8	0	0	31.2	0	0	0	0	0	0	0	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	330.22	154.8	129.2	155.6	0.1	0.7	103.9	117.6	0.6	65.9	40.8	25	57.8	47.8	13	15.9	13.7	17.6	11	0.1	33.1	261.6	14	149.6	62.3	61.2	100.9	16.3	16.1	7.3	3.7	2.5
balance-sheet.row.total-non-current-assets	1550.94	364	460.4	551.3	498.9	417.7	391.1	406.2	400.8	405.9	453.2	450.7	469.3	485.9	464.4	487.8	504.9	516	575.6	560.2	550.3	758.1	648.9	543.7	371.8	256.9	244.2	123.1	60.9	35.5	14.1	8.5
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	5.8	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	2972.7	718.2	796.6	901.1	925.3	678.7	719.2	706	646	628.5	711.2	728.7	912	831.9	931.7	826.4	826	1008.1	1120.7	1290.2	1348	1479	1296	1402.1	1265.9	740.5	720.8	581.1	210.9	166.1	100.1	96.1
balance-sheet.row.account-payables	207.54	37.1	94.4	81.3	69.8	29.7	72.6	89.4	65.7	42.7	73.3	118.2	189.3	77.8	196.3	124.2	154	251.7	225.9	221.4	93.7	178.8	32.5	39.8	32.7	13.5	51.5	18.3	20.8	30.1	9.8	13.3
balance-sheet.row.short-term-debt	1255.68	272.9	450.2	386.4	135	25	45	60	50	60	70	90	170	215	230.5	191.6	179.4	260	232.3	285.8	379.7	251.8	301.3	367.5	241.4	67.9	45.2	16.4	18.6	22.4	13.3	32.8
balance-sheet.row.tax-payables	10.46	1.9	3.3	5.4	10.7	2.9	13.5	2.5	2.2	1.6	4.9	3.8	-5.2	-3.8	-23.3	-25.7	-28.1	-36.5	-33.7	-19.8	-6.7	-1.7	7.3	12.8	20.9	6.3	8	1.8	0.4	0.3	0	0
balance-sheet.row.long-term-debt-total	73.39	11.1	34.2	90	40.2	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0.1	0.1	0.1	1.5	0.7	1	2.5	0	0	0	0	5	0	0
Deferred Revenue Non Current	37.51	9.2	10.3	11.4	12.1	13.1	14.3	16	17.8	19.7	20.3	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	-17.67	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	33.98	1.4	84.2	0.5	0.5	12	51.2	16.4	19	12.3	14.2	18.8	43.2	28.2	23.5	40.8	38.5	37.2	78.3	100.5	135.8	31.1	10	5.7	8.7	3	12.9	17	0.3	10.5	11.8	3.6
balance-sheet.row.total-non-current-liabilities	110.89	20.4	44.5	101.4	12.1	13.1	14.3	16	17.8	19.7	20.3	21.8	24.9	23.7	22.8	19.2	11.6	6.9	0.1	0.1	0.1	1.6	0.7	1	2.5	0	0	4.9	0	5	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	73.39	11.1	34.2	90	40.2	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	1904.47	387.2	679.4	622.7	303.6	119.9	196.6	232.1	184.9	167.7	219.1	287.3	452.8	374	491.5	395	402.1	593.6	584.5	732.3	775.4	597.6	450.3	552.4	403.3	164.9	184.1	56.6	101.8	76.7	35	49.6
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	1306.51	346.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	266.6	282.8	282.8	282.8	282.8	282.8	157.1	130.2	130.2	130.2	80.2	34.3	34.3	14.3
balance-sheet.row.retained-earnings	-1479.23	-408.7	-275.5	-159.5	65.1	33.3	25.6	-28.9	-44.6	-52	-56.9	-82.9	-56.7	-60.2	-63.1	-70.1	-79.4	-84.4	4.5	-24.8	-226.7	74.6	75.6	92.4	122	82.6	52.6	52.8	0	0	9.8	5.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	1091.13	54.4	53.5	58.9	67.9	60.1	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
balance-sheet.row.other-total-stockholders-equity	618.75	435.3	183.4	184.6	180.5	179.4	227.8	233.5	235.6	242.6	278	252.8	244.4	239.6	204.9	204.9	204.9	204.9	212.3	240.7	456.9	458.6	457	450.5	564.8	347	337.5	328.3	28.9	55	21	26.9
balance-sheet.row.total-stockholders-equity	1537.15	427.6	228.1	350.6	580.2	539.4	520.1	471.2	457.7	457.3	487.8	436.5	454.4	446	408.5	401.4	392.2	387.1	483.4	498.8	513.1	816	815.4	825.6	844	559.7	520.3	511.3	109.1	89.4	65.2	46.5
balance-sheet.row.total-liabilities-and-stockholders-equity	2972.7	718.2	796.6	901.1	925.3	678.7	719.2	706	646	628.5	711.2	728.7	912	831.9	931.7	826.4	826	1008.1	1120.7	1290.2	1348	1479	1296	1402.1	1265.9	740.5	720.8	581.1	210.9	166.1	100.1	96.1
balance-sheet.row.minority-interest	-468.92	-96.6	-110.8	-72.2	41.6	19.4	2.6	2.7	3.3	3.5	4.4	4.9	4.8	11.9	31.7	30	31.7	27.5	52.8	59.1	59.5	65.4	30.3	24.1	18.7	15.8	16.5	13.2	0	0	0	0
balance-sheet.row.total-equity	1068.23	331	117.3	278.4	621.7	558.8	522.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	2972.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	225.39	25.2	23.6	33.3	39.6	38	23.1	29.9	30.7	37.2	71.4	49.1	42.7	41.1	7	8.9	8.8	11.5	11	15	56.3	257.4	327.6	276.8	56.5	55.5	99.3	0	15.4	0	0	0
balance-sheet.row.total-debt	1329.07	284.1	484.4	476.4	135	25	45	60	50	60	70	90	170	215	230.5	191.6	179.4	260	232.3	285.8	379.7	253.3	301.3	367.5	241.4	67.9	45.2	16.4	18.6	27.4	13.3	32.8
balance-sheet.row.net-debt	520.27	35.5	407.6	374.1	72.4	-74.6	-26.5	-2.7	-31.4	3.3	17.6	32.4	-45.5	125.1	34.8	106.5	73.2	107.9	110.4	177	199.3	85.6	87.5	23.7	-255.3	-71.3	-160.4	-130.5	-20	-5.7	-15	2.7

现金流量表

在 Hunan Zhenghong Science and Technology Develop 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 1.238 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30.000 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30431661.000. 与上一年相比， -6.048 发生了变化. 在同一时期，公司记录了 52.51, 0.08 和 -480，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-17.89 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 286.67，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	-119.25	-124.5	-155.7	-332.6	33.1	15.3	52.8	14.8	1.3	4.6	26.6	-25.1	4.7	6.5	10.8	14.7	19.4	-103.5	30.9	8.9	-265.7	11.7	33.6	65.7	83.9	59.2	61.1
cash-flows.row.depreciation-and-amortization	-1.56	52.5	70.6	84.7	38	28.3	26.8	28	27	26.9	29.5	29.9	31.8	32	32.6	29.8	31.2	31.5	29.9	27.1	31.4	17.6	12.9	13.1	12.3	9.3	4.6
cash-flows.row.deferred-income-tax	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.stock-based-compensation	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.change-in-working-capital	119.64	80.9	-52.1	-121.5	-142.2	51.1	-13.2	-42.9	37.9	-23.5	-35.7	-6.4	49.5	-77.6	12.8	-46.1	1.4	35.6	122.1	75.9	-79.4	77.7	-40.5	-1	-51.4	41.4	60.2
cash-flows.row.account-receivables	-0.82	-0.8	-18.9	29.3	-26	46.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	120.46	120.5	-25.3	-120.2	-190.1	52.7	23.1	-66.7	13.9	6.9	18.5	-20.4	19.7	25.6	-66.3	-25.3	90	-2	79.2	10.3	-39.8	-93.2	-17.2	-2.5	-54.1	-5.7	-27
cash-flows.row.account-payables	0	-38.7	-7.9	-30.5	73.9	-48.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	0	0	0	0	-36.3	23.8	23.9	-30.4	-54.2	14	29.8	-103.2	79.2	-20.7	-88.6	37.6	42.9	65.6	-39.6	171	-23.2	1.5	2.7	47.1	87.2
cash-flows.row.other-non-cash-items	4.05	52	56.4	240.5	-41.2	-2.7	-55.5	-5.7	-2.7	-0.6	-14.8	36.6	15.2	26	13.8	12.7	23.7	81.3	-44.6	32.4	292.7	10.3	2.8	-4.5	9.5	-1	0
cash-flows.row.net-cash-provided-by-operating-activities	2.89	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	-31.62	-31.9	-41	-115.9	-161.5	-50	-43.4	-36.7	-29.8	-13.6	-12.2	-11.5	-20.1	-24.4	-11.4	-22.7	-26.6	-18.4	-54.7	-101.7	-44.8	-104.4	-66.2	-29.7	-13.7	-96.2	-14.5
cash-flows.row.acquisitions-net	50.66	57.3	31.7	6	101.3	13.9	0	15.8	2.3	2	6	4.3	0	4.2	2.6	-0.3	2.6	14.2	0	0	5	-2.3	66.2	0	14.4	0	0
cash-flows.row.purchases-of-investments	-3.5	-2	-31.7	-3.5	-110	-90.1	-1.3	-3.1	-0.4	-169.5	-87.9	-11.2	0	-26.3	-25	-7.4	-23.1	-15.8	0	0	-106.8	-45.5	-120.9	-319.8	-66	-47.7	-90
cash-flows.row.sales-maturities-of-investments	6.9	6.9	3.7	1.7	9.6	1.5	0.8	2.8	1.1	192	109.1	9.3	4.6	20.7	13	4.1	20.9	0.6	2.4	36.6	17.8	5.5	167.9	0	62.1	0	6.9
cash-flows.row.other-investing-activites	0.03	0.1	31.2	80	109.3	71.6	57.8	0	0.4	0.4	3.2	0.5	6.8	3.8	9.9	0.9	0.7	-0.1	1.8	-34.6	71.1	54.9	-66.2	0.1	-13.7	7.2	7.4
cash-flows.row.net-cash-used-for-investing-activites	22.47	30.4	-6	-31.7	-51.3	-53.1	14	-21.2	-26.4	11.3	18.2	-8.6	-8.8	-22	-10.8	-25.3	-25.4	-19.5	-50.5	-99.7	-57.6	-91.7	-19.1	-349.4	-17	-136.8	-90.2
cash-flows.row.debt-repayment	-398.25	-480	-481.1	-155	-115	-90	-75	-70	-104	-110	-170	-235	-280	-262.5	-226.6	-231.4	-259.5	-245.3	-284.5	-379.7	-421.1	-121.4	-361.6	-9	0	-230.8	-16
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	-14.72	-17.9	-17.9	-15.1	-2	-2	-2.6	-2.4	-2.4	-4.4	-6.3	-7.5	-15	-19.5	-16.1	-15	-23.2	-17.8	-22.6	-26.6	-36.6	-44.7	-42.4	-9.6	-30.5	-61.1	-5.8
cash-flows.row.other-financing-activites	399.71	286.7	535.5	368.3	244.8	79.2	61.3	80.6	94.6	99.5	149	155	231.6	236.1	267.6	239.5	186.9	268.1	232.3	290.3	549.1	94.3	284.2	140.9	350.8	253.5	44.8
cash-flows.row.net-cash-used-provided-by-financing-activities	44.01	103.8	36.5	198.3	127.8	-12.8	-16.3	8.2	-11.9	-15	-27.3	-87.5	-63.4	-45.8	24.9	-6.9	-95.9	5	-74.8	-116.1	91.5	-71.7	-119.8	122.3	320.2	-38.4	22.9
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.2	-0.1	0	-0.3	-0.2	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	69.12	195.1	-50.4	37.7	-35.7	26.2	8.6	-18.7	25.1	3.7	-3.5	-61.2	29.1	-81.1	84	-21	-45.9	30.2	13.1	-71.6	12.7	-46.1	-130	-153.9	357.5	-66.4	58.6
cash-flows.row.cash-at-end-of-period	767.69	244	48.9	99.3	61.6	97.3	71.1	62.5	81.2	56.1	52.4	55.9	117.1	88	169.2	85.1	106.2	152.1	121.9	108.8	180.4	167.6	213.8	343.8	496.7	139.2	205.6
cash-flows.row.cash-at-beginning-of-period	698.57	48.9	99.3	61.6	97.3	71.1	62.5	81.2	56.1	52.4	55.9	117.1	88	169.2	85.1	106.2	152.1	121.9	108.8	180.4	167.6	213.8	343.8	497.7	139.2	205.6	147
cash-flows.row.operating-cash-flow	2.89	60.9	-80.9	-128.9	-112.2	92.1	10.9	-5.7	63.4	7.3	5.7	34.9	101.2	-13.1	70	11.1	75.7	44.9	138.4	144.2	-21.1	117.3	8.9	73.3	54.3	108.8	125.8
cash-flows.row.capital-expenditure	-31.62	-31.9	-41	-115.9	-161.5	-50	-43.4	-36.7	-29.8	-13.6	-12.2	-11.5	-20.1	-24.4	-11.4	-22.7	-26.6	-18.4	-54.7	-101.7	-44.8	-104.4	-66.2	-29.7	-13.7	-96.2	-14.5
cash-flows.row.free-cash-flow	-28.74	29	-121.8	-244.8	-273.8	42.1	-32.5	-42.5	33.6	-6.3	-6.6	23.4	81.1	-37.5	58.6	-11.6	49	26.6	83.7	42.5	-65.9	12.9	-57.3	43.6	40.5	12.5	111.3

利润表行

Hunan Zhenghong Science and Technology Develop Co.,Ltd. 的收入与上期相比变化了 0.069%。据报告, 000702.SZ 的毛利润为 50.23。该公司的营业费用为 105.43，与上年相比变化了 -2.543%. 折旧和摊销费用为 52.51，与上一会计期间相比变化了 -0.033%. 营业费用报告为 105.43，显示-2.543% 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-0.232%. 营业收入为 -112.52，与上年相比变化了0.232%. 净利润的变化率为 -0.102%。去年的净收入为-139.85.

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	1099.9	1241.2	1161.1	1431.6	1068.3	1123	1341.9	1348.4	1230	1316.9	1801.3	2024.1	1966	1911.9	1705.6	1658.8	1593.2	1390.8	1620.1	1978.6	1841.7	1361.6	1091.8	1115	1001.9	679.8	693.3	624.2	442.6	430.5	351.1	253.8
income-statement-row.row.cost-of-revenue	1036.73	1190.9	1144.2	1393.9	941.6	984.6	1229.9	1206	1109.6	1191	1657.2	1881	1811.6	1753	1559.7	1501.6	1438.5	1280.3	1472.1	1783	1655.8	1194.5	918.9	887.8	750.8	534.1	563.6	519.1	368.4	368.4	298.4	205.8
income-statement-row.row.gross-profit	63.18	50.2	16.9	37.7	126.6	138.4	112	142.4	120.4	125.9	144.1	143.1	154.4	159	145.9	157.3	154.7	110.4	148	195.7	185.8	167.1	172.9	227.2	251.1	145.7	129.8	105.1	74.2	62.1	52.8	48
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	9.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	12.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	18.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-10.72	-12.1	48.6	54.6	47.4	46	8.8	-0.4	5.9	4.6	13.6	7.6	5	10.5	5	3	-0.5	-2.3	9.8	6.6	-4.4	-2.5	6.7	-0.6	-1.5	0.2	1.2	1.7	2.2	-1.1	-1.1	-1
income-statement-row.row.operating-expenses	103.42	105.4	108.2	116.8	106.8	107.2	104.6	126.6	122.5	121.3	130.4	129.5	134.6	128.6	118.1	122	100.1	116	154.4	148.8	151.9	130.9	129.4	160.2	143.6	82.1	61.3	54.2	33.7	20.3	22.6	18.6
income-statement-row.row.cost-and-expenses	1140.15	1296.4	1252.4	1510.7	1048.4	1091.8	1334.5	1332.6	1232	1312.3	1787.6	2010.5	1946.2	1881.6	1677.8	1623.6	1538.5	1396.3	1626.5	1931.8	1807.8	1325.4	1048.3	1048	894.4	616.2	624.9	573.3	402.2	388.7	321	224.4
income-statement-row.row.interest-income	1.53	1.8	0.5	1.1	0.4	0.3	1.1	0.2	0.5	0.3	0.3	0.8	1	1.7	1.4	0	1.8	2.5	3.6	1.3	2.1	3.4	6.3	18.3	7.7	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	15.95	18.6	19.4	19.1	1	2	2.6	2.4	2.4	4.4	6.3	7.5	15.4	19.5	16.1	15	24.6	26.8	21.9	24.7	17.6	10.6	17.4	24.4	14.2	1.3	-1.8	-6.6	2.5	2.4	1.2	2
income-statement-row.row.selling-and-marketing-expenses	18.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-11.09	-11.8	-63.9	-250.6	38	-3	62.2	2.6	5.5	2.5	22.1	-31.7	-11.6	-18	-9.9	-10.7	-24.1	-91.5	39.6	-24.6	-285	-15.7	-1.2	7.6	-7	-2.1	4.5	13.3	-0.6	-1.7	-2.2	-2.7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-10.72	-12.1	48.6	54.6	47.4	46	8.8	-0.4	5.9	4.6	13.6	7.6	5	10.5	5	3	-0.5	-2.3	9.8	6.6	-4.4	-2.5	6.7	-0.6	-1.5	0.2	1.2	1.7	2.2	-1.1	-1.1	-1
income-statement-row.row.total-operating-expenses	-11.09	-11.8	-63.9	-250.6	38	-3	62.2	2.6	5.5	2.5	22.1	-31.7	-11.6	-18	-9.9	-10.7	-24.1	-91.5	39.6	-24.6	-285	-15.7	-1.2	7.6	-7	-2.1	4.5	13.3	-0.6	-1.7	-2.2	-2.7
income-statement-row.row.interest-expense	15.95	18.6	19.4	19.1	1	2	2.6	2.4	2.4	4.4	6.3	7.5	15.4	19.5	16.1	15	24.6	26.8	21.9	24.7	17.6	10.6	17.4	24.4	14.2	1.3	-1.8	-6.6	2.5	2.4	1.2	2
income-statement-row.row.depreciation-and-amortization	28.6	52.5	54.3	73.6	38	28.3	26.8	28	27	26.9	29.5	29.9	31.8	32	32.6	29.8	31.2	31.5	29.9	27.1	31.4	17.6	12.9	13.1	12.3	9.3	4.6	-11.5	-4.8	0.6	1.1	1.8
income-statement-row.row.ebitda-caps	-47.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-78.2	-112.5	-91.3	-79.1	4.3	20.3	60.8	18.8	-2.4	2.6	22.8	-25.1	4.2	3.2	14.5	23.1	31.1	-93.5	36.4	31.6	-233	34.3	39.2	76.7	104.1	61.5	72.4	62.5	45.3	41.3	29.1	27.6
income-statement-row.row.income-before-tax	-89.29	-124.3	-155.2	-329.7	42.3	17.3	69.6	18.4	3.4	7	35.8	-18.1	8.3	12.4	17.9	24.5	30.5	-97.1	39.7	30.3	-244.3	26.2	44.1	75.4	101.6	61.6	73.3	64.2	43.7	40.1	28	26.7
income-statement-row.row.income-tax-expense	0.77	0.2	0.5	2.9	9.2	1.9	16.8	3.6	2.1	2.4	9.2	7.1	3.6	5.8	7.2	9.8	11.2	6.4	8.8	21.4	21.5	14.5	10.5	9.7	17.7	8.5	10.5	0.2	1	-0.6	-1.1	-1.8
income-statement-row.row.net-income	-119.25	-139.9	-155.7	-332.6	33.5	15.3	55.8	16.1	2	4.9	26	-26.2	3.8	5	7	9.3	11.4	-96.2	30.4	5.4	-264.5	9.9	29.1	60.4	80.3	50	61.1	62.1	43.7	40.1	28	26.7