Sichuan Meifeng Chemical Industry Co., Ltd.

符号: 000731.SZ

SHZ

6.9

CNY

今天的市场价格

14.3286
市盈率
0.0326
PEG比率
3.91B
MRK市值
0.02%
DIV收益率

Sichuan Meifeng Chemical Industry Co., Ltd. (000731-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 Sichuan Meifeng Chemical Industry Co., Ltd. (000731.SZ). 的默认数据。公司收入显示 2390.496 M 的平均值，即 0.206 % 增长率。整个期间的平均毛利润为 379.555 M，即 0.300 %. 平均毛利率为 0.224 %. 公司去年的净收入增长率为 -0.385 %，等于 0.302 % % 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 Meifeng Chemical Industry 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 0.104. 在流动资产领域，000731.SZ 的报告货币为3380.139. 这些资产中的很大一部分，即 2323.977 是现金和短期投资。与去年的数据相比，该部分的变化率为0.099%. 公司的长期投资虽然不是其重点，但以报告货币计算的83.527（如果有的话）为83.527。这表明与上一报告期相比，-108.597% 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 227.429. 这一数字表明，0.432% 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 4169.276. 这方面的年同比变化率为 0.045%. 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152.17，存货估值为 605.94，商誉估值为 0（如有. 无形资产总额（如果有）按 180.72 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	9215.82	2324	2114.5	1462.3	1094	808.4	857.1	878.8	731.6	787.8	616.3	1093.1	803.3	795.1	986.2	405.9	628.7	448.7	426.5	104.7	165.3	176.1	232.3	105	76.3	154.5	58.8	195.6	26.7	19.7	8.1
balance-sheet.row.short-term-investments	5300	1500	1100	800	500	-15.7	45	0	0	0	0	0	0	0	0	0	-5.5	4.2	4	19	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1213.47	152.2	437.3	406.4	297.1	182.4	216.8	266.6	305.3	654.3	690.7	461.8	706.3	478.2	307.9	302.3	163.6	124.4	113.4	70.1	117.2	81	33.7	11.8	21.5	63.3	44.6	44.6	40	24.5	40.4
balance-sheet.row.inventory	2367.22	605.9	367.7	337	182.9	243	285.8	198.4	376.5	374.3	257	345.6	302.4	332.2	230.3	164.7	285.8	69.7	150.6	82.7	57.7	40.1	39.9	33.2	26.3	17.1	12	13.9	10.5	5.5	2.8
balance-sheet.row.other-current-assets	364.79	77.9	24.2	47.4	48.8	21.9	49.7	62	119.4	141.1	-10.8	-13.9	-48.8	0.2	0.1	0.1	0.1	0.1	-7.5	-5.8	-1.7	6.7	-0.9	-0.7	2.2	3	-1.7	-3.3	-8.1	-7.5	-17.3
balance-sheet.row.total-current-assets	13381.46	3380.1	2943.8	2253	1622.9	1255.7	1409.4	1405.9	1532.7	1957.5	1553.2	1886.6	1763.2	1605.7	1524.4	873	1078.2	642.9	683	251.6	338.4	303.9	304.9	149.2	126.4	237.9	113.7	250.8	69	42.2	33.9
balance-sheet.row.property-plant-equipment-net	7687.45	2012	1866.3	1848.1	2014	2204.1	2368.6	2588.8	2779.4	2719.4	2567.9	2608	1920.8	1511.7	1527.4	1413.4	2108	1384.4	1230.6	1297.1	1039.5	911.8	947.6	582	595.1	416.9	330.3	195.1	144.1	112.1	82.2
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4.8	58.7	9.5	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	720.89	180.7	187.1	199.6	276.2	287.1	296.1	306	315.6	278.3	283.1	213.7	229.1	218.8	227.3	220.3	312.8	135.7	82.6	69.4	71.8	74.6	30.5	32.5	25.9	28	18.7	20.1	21.5	11.5	12.4
balance-sheet.row.goodwill-and-intangible-assets	720.89	180.7	187.1	199.6	276.2	287.1	296.1	306	315.6	278.3	283.1	213.7	229.1	218.8	227.3	225	371.5	145.2	82.6	69.4	71.8	74.6	30.5	32.5	25.9	28	18.7	20.1	21.5	11.5	12.4
balance-sheet.row.long-term-investments	-1938.39	83.5	-971.5	-734.6	-447.1	64.9	0	0	0	0	0	0	0	0	0	0	324.4	310.9	260.1	-16.3	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	75.17	17	25.3	22.1	8.4	9.7	11	8.3	8.6	11.6	8.4	4.5	7.8	8.4	8.1	15.4	2.8	3	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	2399.11	40.5	1123.1	823.4	529.8	0	63.9	64.5	105.7	115.8	112.5	110.3	532.8	505.7	360.4	369.6	-5.1	4.2	4	19.1	2.3	2.1	28	28.4	29.5	0.3	0.2	0.2	0.2	0.2	0.5
balance-sheet.row.total-non-current-assets	8944.22	2333.8	2230.2	2158.8	2381.3	2565.8	2739.7	2967.6	3209.3	3125.1	2972	2936.5	2690.5	2244.6	2123.2	2023.4	2801.6	1847.8	1577.4	1369.2	1113.6	988.5	1006	643	650.4	445.2	349.2	215.3	165.8	123.9	95.1
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	22325.68	5714	5173.9	4411.8	4004.2	3821.6	4149.1	4373.5	4742	5082.5	4525.1	4823.1	4453.7	3850.3	3647.6	2896.4	3879.8	2490.7	2260.4	1620.8	1452.1	1292.4	1310.9	792.2	776.8	683.1	462.9	466.1	234.8	166.1	129
balance-sheet.row.account-payables	713.43	257.1	185.4	151.3	162	144.5	148.7	181.3	211	366.7	293	369	187	117.2	149.8	109.9	174.9	66.9	52.2	102.4	46.5	13.5	19.4	14.7	14.2	4.7	6.6	15.6	11.2	9	3.5
balance-sheet.row.short-term-debt	88.07	0.4	20	200	260.1	246.2	392.3	643.5	916.7	1099	840	930	507.5	556.5	617.5	377.5	295.5	735	100	310	170	190	400	74.7	40	0	0	56.6	32.6	4.3	2.7
balance-sheet.row.tax-payables	111.14	28.5	81.9	58	18.4	19.8	43.3	45.8	17.2	13	-110.6	-93.1	-21.7	29.7	22.3	29.8	21.6	26.4	5.7	4.8	13.9	9.1	5.1	3.7	0.7	0.2	0.2	0.6	5.2	1.2	0.4
balance-sheet.row.long-term-debt-total	900.13	227.4	139.1	90	260.6	249.8	396	488.3	526.3	356.8	442	281.5	1043.7	676.6	669.6	80	662.6	44.7	295	0	100	100	0	0	55.1	55.1	32.5	21.1	25.5	36.5	40.4
Deferred Revenue Non Current	57.02	13.1	16.2	19.8	23.2	26.4	26.3	25.8	21.4	29.6	17.9	0	0	0	0	0	14.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	11.92	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	573.84	43	263.1	13.8	15.8	121.5	245.7	168.6	379.2	290.6	144.4	168.4	256	154.1	163.2	450.8	766	47	489.8	19.4	61.7	11.9	32.1	19.4	7.6	31.9	6.7	0.5	1.7	8.9	0.3
balance-sheet.row.total-non-current-liabilities	972.31	244.6	158.4	112.1	285.9	277.5	422.3	514.2	547.7	386.4	459.9	296.8	1065.4	706.1	697.9	111.2	723.3	77.1	301.4	6	106	100	0	0	55.1	55.1	32.6	21.2	29.5	38.8	42.4
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
balance-sheet.row.capital-lease-obligations	5.27	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	0	0
balance-sheet.row.total-liab	4338.77	1219.4	878.5	805.6	1034.4	921.7	1252.3	1658.3	2175.4	2255.2	1761.2	1786.4	2171.9	1729.8	1752.2	1165.5	2065.2	1016.9	988.5	483.7	443.6	389.6	520.3	163.9	146.6	91.8	45.9	103.8	104.4	96	74.6
balance-sheet.row.preferred-stock	413.14	413.1	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	0
balance-sheet.row.common-stock	2318.92	573.7	585.7	585.7	591.5	591.5	591.5	591.5	591.5	591.5	591.5	591.5	502.3	502.3	499.8	499.8	499.8	312.4	245.7	245.7	245.7	245.7	245.7	222.3	222.3	111.2	97.8	75.2	52.2	52.2	52.2
balance-sheet.row.retained-earnings	10504.65	2630.2	2308.2	1785.7	1216.7	1142.6	1146.3	971.7	818	1068.4	1012.9	1292.9	1268	1086.4	867.1	811.8	755.7	569.2	429.3	327.2	243.5	174.6	79.4	65.2	74	55.4	57.6	33.7	63.3	12.1	0.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	2507.23	20.5	493.8	442.9	437.3	437.4	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
balance-sheet.row.other-total-stockholders-equity	983.62	531.7	603.5	603.5	629.8	629.8	1061.5	1059.7	1057.2	1055.5	1057.9	1054	543.7	523.9	502.1	387.4	379.1	545.4	581.2	551.8	511.1	482.4	465.6	340.7	333.9	424.7	261.6	253.4	14.9	5.8	1.9
balance-sheet.row.total-stockholders-equity	16727.56	4169.3	3991.2	3417.8	2875.3	2801.3	2799.3	2622.9	2466.7	2715.4	2662.3	2938.4	2314	2112.6	1869	1699.1	1634.6	1427	1256.2	1124.7	1000.3	902.7	790.7	628.2	630.2	591.3	416.9	362.3	130.3	70.1	54.4
balance-sheet.row.total-liabilities-and-stockholders-equity	22325.68	5714	5173.9	4411.8	4004.2	3821.6	4149.1	4373.5	4742	5082.5	4525.1	4823.1	4453.7	3850.3	3647.6	2896.4	3879.8	2490.7	2260.4	1620.8	1452.1	1292.4	1310.9	792.2	776.8	683.1	462.9	466.1	234.8	166.1	129
balance-sheet.row.minority-interest	1259.34	325.3	304.2	188.5	94.5	98.5	97.5	92.3	100	111.9	101.6	98.4	-32.2	7.8	26.4	31.9	180	46.9	15.7	12.4	8.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	17986.91	4494.6	4295.4	3606.3	2969.8	2899.9	2896.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	22325.68	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1861.61	83.5	128.5	65.4	52.9	49.2	45	42.3	84	99.5	106.5	110.3	532.8	505.1	360.4	369.6	318.9	315.1	264.1	2.7	2.2	2	27.9	28.3	29.4	0.1	0.1	0.1	0	0	0
balance-sheet.row.total-debt	938.42	227.8	159.1	290	520.7	496	788.3	1131.8	1443	1455.9	1282	1211.5	1551.2	1233.1	1287.1	457.5	958.1	779.7	395	310	270	290	400	74.7	95.1	55.1	32.5	77.8	58.1	40.8	43.1
balance-sheet.row.net-debt	-2977.4	-596.2	-855.4	-372.3	-73.3	-312.4	-68.8	253	711.3	668.1	665.7	118.4	747.9	437.9	300.9	51.6	329.4	335.2	-27.5	224.3	104.7	113.9	167.7	-30.3	18.8	-99.4	-26.3	-117.8	31.5	21.1	35.1

现金流量表

在 Sichuan Meifeng Chemical Industry 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 -0.736 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-2.046 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 161.44. 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-415237480.750. 与上一年相比， 0.241 发生了变化. 在同一时期，公司记录了 202.09, -1.15 和 -253.5，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-107.65 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 116.76，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	291.1	735.2	658.8	98.7	86.6	222.9	147.8	-261.8	56.9	-245.4	169.2	267.3	267.6	90.4	66	162.2	323.5	254.7	239.5	184	112.1	80	59	61.1	61.2	54.6
cash-flows.row.depreciation-and-amortization	166.66	202.1	205.1	209.1	217.1	227.8	225.3	191.8	196.8	173.4	124.4	132.2	135	145.2	221.2	207.9	124.7	122.5	97.5	86.2	84.2	59.9	43.6	30	23.3	13.9
cash-flows.row.deferred-income-tax	0	-3.1	-13.5	1.7	2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	3.1	13.5	-1.7	-2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-132.31	96.6	-223.4	0.1	44.3	-81	68	226.6	-33.9	-124.1	-80.9	-153.3	-169.1	-118.1	-118.3	-84.1	3.9	-39.7	-96.6	53.2	-30.7	-12.5	6.9	-43.2	8.5	-20.1
cash-flows.row.account-receivables	107.83	-31.1	-478.6	-117.8	1076.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-240.14	-30.7	-157.6	64	42.8	-87.4	200.5	-16.4	-122.3	85.7	-46.1	29.8	-100.4	-65.7	121.1	-164	143.7	-67.9	-25.3	-18.9	-7.1	-1.2	-6.9	-9.5	-4.6	1.9
cash-flows.row.account-payables	0	161.4	426.3	52.2	-1078.2	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	-3.1	-13.5	1.7	2.9	6.4	-132.6	243	88.3	-209.9	-34.9	-183.1	-68.7	-52.4	-239.4	79.9	-139.7	28.2	-71.2	72.1	-23.6	-11.3	13.9	-33.7	13.1	-22
cash-flows.row.other-non-cash-items	76.8	-24.1	36.9	9.7	26	74.6	112.6	145.9	93	167.2	-45.5	89.3	89.7	55.7	41.2	110.2	5.9	17.4	16.8	22.5	12.3	3	7.6	0.7	-3.1	-0.1
cash-flows.row.net-cash-provided-by-operating-activities	402.26	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	-115.86	-184.9	-69	-20.4	-14.8	-35.5	-46.3	-248.8	-250	-431.7	-592.8	-485	-328.2	-165.7	-220.8	-277.5	-149.3	-131.6	-233.3	-254.6	-92.1	-59.4	-41.1	-131.9	-120.6	-139.7
cash-flows.row.acquisitions-net	33.97	38.1	10.6	23.3	0.3	0	0	0.2	0	0.1	0	0	0.5	0.7	0	0.3	0	0	0.4	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-6300	-4200	-2500	-1658	-0.3	0	0	-4	0	-0.8	-38.1	0	-66.9	-22.5	0	-215.5	-87.6	-253.3	-19	0	0	0	0	-30	0	0
cash-flows.row.sales-maturities-of-investments	5780.48	3932.7	2227.6	1173.3	4.5	7.3	2.4	2.7	1.6	3.3	542.7	4.1	1	38.6	31.5	4.4	0	16.6	0	0	30.3	0	0	0	0	0
cash-flows.row.other-investing-activites	-244.27	-1.1	-3.7	-20.4	0.3	0.5	8.1	-26.1	20.3	6.6	10.4	-38.7	42	13.6	-13.1	241.3	9.4	3.2	1.8	9.5	3.2	-174.7	1.2	3.3	-3.6	1.6
cash-flows.row.net-cash-used-for-investing-activites	-601.41	-415.2	-334.5	-502.2	-10.1	-27.8	-35.8	-275.9	-228.1	-422.5	-77.8	-519.7	-351.7	-135.3	-202.4	-247.1	-227.5	-365	-250	-245.1	-58.5	-234.1	-39.9	-158.6	-124.1	-138.1
cash-flows.row.debt-repayment	-85.73	-253.5	-280.6	-355	-392.3	-694.5	-1016	-1199	-945.2	-1313.3	-1002.4	-674.1	-651	-655	-920.1	-950.1	-550	-470	-170	-190	-400	-260.5	-100.4	-50	-44.4	-77.8
cash-flows.row.common-stock-issued	0	0	32.1	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	-32.1	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	-107.53	-107.7	-15.5	-50.1	-120.5	-92.8	-57.7	-71.7	-99.6	-100.3	-174.9	-144.7	-100.1	-67	-134.8	-51.9	-179.3	-133.8	-127.6	-99.2	-65.6	-58.1	-28.1	-7.9	-3.3	-1.6
cash-flows.row.other-financing-activites	-82.12	116.8	21.5	372.4	99.4	350	703.7	1186	1127.6	1388.1	1377.7	1011.1	588.5	1264.4	824.3	1037.1	508.4	950.8	210.8	177.5	290	549.7	80	89.7	177.7	32.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-159.86	-244.4	-274.6	-32.8	-413.4	-437.3	-369.9	-84.6	82.8	-25.5	200.4	192.3	-162.5	542.3	-230.6	35.1	-220.9	347	-86.8	-111.7	-175.6	231.1	-48.5	31.8	130	-46.9
cash-flows.row.effect-of-forex-changes-on-cash	2.27	1.6	0.1	0.5	0.2	-0.9	-0.7	1.9	3.9	0.2	0	0	0	0	0.1	-0.1	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-561.57	351.7	68.3	-216.8	-49.3	-21.8	147.2	-56.1	171.5	-476.8	289.8	8.2	-191	580.2	-222.8	184.2	9.7	336.8	-79.6	-10.8	-56.2	127.3	28.7	-78.2	95.7	-136.7
cash-flows.row.cash-at-end-of-period	3817.93	1011	659.3	591	807.8	857.1	878.8	731.6	787.8	616.3	1093.1	803.3	795.1	986.2	405.9	628.7	444.5	422.5	85.7	165.3	176.1	232.3	105	76.3	154.5	58.8
cash-flows.row.cash-at-beginning-of-period	4379.51	659.3	591	807.8	857.1	878.8	731.6	787.8	616.3	1093.1	803.3	795.1	986.2	405.9	628.7	444.5	434.8	85.7	165.3	176.1	232.3	105	76.3	154.5	58.8	195.6
cash-flows.row.operating-cash-flow	402.26	1009.7	677.4	317.7	374	444.3	553.6	302.5	312.8	-28.9	167.2	335.5	323.2	173.2	210.2	396.3	458	354.8	257.2	346	177.9	130.4	117.1	48.6	89.9	48.3
cash-flows.row.capital-expenditure	-115.86	-184.9	-69	-20.4	-14.8	-35.5	-46.3	-248.8	-250	-431.7	-592.8	-485	-328.2	-165.7	-220.8	-277.5	-149.3	-131.6	-233.3	-254.6	-92.1	-59.4	-41.1	-131.9	-120.6	-139.7
cash-flows.row.free-cash-flow	286.4	824.8	608.4	297.3	359.1	408.7	507.3	53.7	62.8	-460.6	-425.7	-149.5	-5	7.5	-10.7	118.7	308.8	223.2	24	91.4	85.8	70.9	76	-83.4	-30.7	-91.4

利润表行

Sichuan Meifeng Chemical Industry Co., Ltd. 的收入与上期相比变化了 -0.150%。据报告, 000731.SZ 的毛利润为 852.35。该公司的营业费用为 444.99，与上年相比变化了 3.622%. 折旧和摊销费用为 202.09，与上一会计期间相比变化了 -0.016%. 营业费用报告为 444.99，显示3.622% 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-0.426%. 营业收入为 499.57，与上年相比变化了-0.426%. 净利润的变化率为 -0.385%。去年的净收入为382.58.

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	3825.28	4174.1	4909.7	4091	2912.4	2929.1	2639.9	2528	2370.1	3928.3	4769	5767.9	6506.6	5246.7	3365.6	3663.2	3435.9	2053.2	1363.8	1123.1	929.7	792.3	514.2	375.5	338.3	288.4	209.8	150.7	177	106.9	54.7
income-statement-row.row.cost-of-revenue	3109.84	3321.8	3652	2868.4	2451.1	2442.1	1940	1905.3	2133.8	3486	4547.6	5368.4	5920	4706.1	3117.1	3372.5	3014.8	1579.7	971.9	756	613.1	598.4	396.8	288.6	242.3	195.8	133	103.8	96.9	69.9	35
income-statement-row.row.gross-profit	715.44	852.3	1257.7	1222.5	461.3	487	700	622.7	236.2	442.3	221.5	399.5	586.6	540.5	248.4	290.6	421.1	473.5	391.8	367.1	316.6	193.8	117.4	86.8	96	92.6	76.9	46.8	80.1	37.1	19.7
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	0
income-statement-row.row.research-development	17.34	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	101.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	87.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0.18	-1.5	268.3	300.9	217.6	201.3	-5.6	7.1	24.7	11.6	8.1	9.2	13.7	23.7	21.9	7.8	1.6	0.5	15.9	10	-12.2	4.7	13.7	7.3	0.2	-0.4	0	3.3	-0.6	0	-0.1
income-statement-row.row.operating-expenses	432.75	445	429.4	453.8	342.3	376.8	386.5	343.3	365.7	307.2	296.6	246.7	192.7	167.2	100.7	154	152.5	76.3	87.1	80.5	68.5	50.4	26.9	18.1	23.6	23.1	12.8	4.9	6.7	5.7	4.7
income-statement-row.row.cost-and-expenses	3542.59	3766.8	4081.4	3322.3	2793.4	2819	2326.4	2248.5	2499.5	3793.2	4844.2	5615.1	6112.8	4873.4	3217.8	3526.5	3167.3	1656.1	1059	836.5	681.6	648.8	423.8	306.7	265.9	218.9	145.7	108.7	103.6	75.6	39.7
income-statement-row.row.interest-income	-10.9	-13.6	14	7.6	4.8	13.1	9.3	5	5.4	7.5	12.3	10.4	5.8	4.3	4.7	5.7	8	6.2	2.6	1.6	1.6	2.1	1.4	1.1	2.2	0	0	0	0	0	0
income-statement-row.row.interest-expense	2.23	0.3	7.8	15.4	20.2	31.4	46.6	54.6	54	72.2	47.6	47.2	57.5	46.6	33.9	46.5	59.8	37.8	24.2	15.4	13	17.1	9	6.8	1.8	-3	-0.1	-14.6	1.9	0.7	0
income-statement-row.row.selling-and-marketing-expenses	87.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	47.81	91.1	-3.8	-3.1	-3.1	-31.2	-67.3	-100.7	-118.6	-67.9	-162.2	50.8	-76.4	-45.4	-34.9	-43.7	-62.3	-5.8	1.7	-3.5	-23.6	-6.8	3.8	0.4	-0.4	2.4	0.1	17.9	-2.5	-0.6	-0.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.18	-1.5	268.3	300.9	217.6	201.3	-5.6	7.1	24.7	11.6	8.1	9.2	13.7	23.7	21.9	7.8	1.6	0.5	15.9	10	-12.2	4.7	13.7	7.3	0.2	-0.4	0	3.3	-0.6	0	-0.1
income-statement-row.row.total-operating-expenses	47.81	91.1	-3.8	-3.1	-3.1	-31.2	-67.3	-100.7	-118.6	-67.9	-162.2	50.8	-76.4	-45.4	-34.9	-43.7	-62.3	-5.8	1.7	-3.5	-23.6	-6.8	3.8	0.4	-0.4	2.4	0.1	17.9	-2.5	-0.6	-0.1
income-statement-row.row.interest-expense	2.23	0.3	7.8	15.4	20.2	31.4	46.6	54.6	54	72.2	47.6	47.2	57.5	46.6	33.9	46.5	59.8	37.8	24.2	15.4	13	17.1	9	6.8	1.8	-3	-0.1	-14.6	1.9	0.7	0
income-statement-row.row.depreciation-and-amortization	93.19	216.3	219.9	267	226.3	217.1	227.8	225.3	191.8	196.8	173.4	124.4	132.2	135	145.2	221.2	207.9	124.7	122.5	97.5	86.2	84.2	59.9	43.6	30	23.3	13.9	-14.6	1.8	0.6	0
income-statement-row.row.ebitda-caps	344.11	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	361.41	499.6	869.9	743.8	115.1	132.1	251.9	171.7	-265.4	56.5	-231.4	200.8	370.4	305.1	92.4	92.5	226.2	390.8	291.6	272.4	236.9	133.5	81	62.1	71.6	72.5	64.3	56.5	71.6	30.7	15
income-statement-row.row.income-before-tax	373.81	498.5	866.1	740.7	112	100.9	246.2	178.8	-248.1	67.1	-237.4	203.5	317.4	327.9	112.8	92.9	206.3	391.4	306.9	282.8	224.5	137.4	94.5	69.3	71.9	72	64.2	59.8	71	30.7	14.9
income-statement-row.row.income-tax-expense	71.86	89	130.9	81.9	13.3	14.3	23.4	31.1	13.7	10.2	8	34.4	50.1	60.3	22.4	26.9	44	67.9	52.2	43.3	40.6	25.4	14.5	10.3	10.8	10.8	9.6	9	10.7	4.6	2.2
income-statement-row.row.net-income	291.1	382.6	622.1	568.9	103.7	86.4	219.6	155.6	-250.4	55.4	-244.5	170.3	301.7	284.1	100.6	137.6	201.5	314.8	249.1	234.2	183.3	112.1	80	59	61.1	61.2	54.6	50.8	60.2	26.1	12.6