Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd

符号: 000816.SZ

SHZ

2.25

CNY

今天的市场价格

-39.0606
市盈率
-0.3647
PEG比率
3.26B
MRK市值
0.00%
DIV收益率

Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd (000816-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 Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd (000816.SZ). 的默认数据。公司收入显示 1675.206 M 的平均值，即 0.055 % 增长率。整个期间的平均毛利润为 240.63 M，即 1.447 %. 平均毛利率为 0.147 %. 公司去年的净收入增长率为 6.658 %，等于 -1.520 % % 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 Jiangsu Nonghua Intelligent Agriculture 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 0.001. 在流动资产领域，000816.SZ 的报告货币为980.195. 这些资产中的很大一部分，即 306.923 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.189%. 公司的长期投资虽然不是其重点，但以报告货币计算的216.288（如果有的话）为216.288。这表明与上一报告期相比，10.486% 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 30.857. 这一数字表明，0.233% 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 2101.145. 这方面的年同比变化率为 -0.023%. 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188.845，存货估值为 313.15，商誉估值为 0（如有. 无形资产总额（如果有）按 715.25 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	1193.83	306.9	378.3	867.6	371.6	562.1	1198.2	1733.7	1722.3	1680.8	1947.1	766.6	1212.7	1625.1	792.6	694.4	712.3	409.3	442.1	467.8	280.5	160.2	355.4	251.3	210	73.7	75.7	285.3	31.5	12	9.3
balance-sheet.row.short-term-investments	192.62	20	15.1	444.7	30.2	363.8	52.5	0	-72.7	0	0.2	1.7	0	2.2	2.9	0	0	0	0	0	0	0	0	0	0	0	0	16.1	0	0	0
balance-sheet.row.net-receivables	1288.86	188.8	266.8	305.2	719.6	831.9	953.5	637.9	760.8	951	868.2	785.4	551.8	533.8	702.2	487.2	518.8	590.9	553.4	504.2	661.5	659.1	715.8	853	109.7	112.9	141.2	67.1	24.1	11.9	15
balance-sheet.row.inventory	1355.56	313.1	279	274.8	242.8	196.4	289.7	282.6	400.1	412.6	548.2	519.8	493.1	527	405	405.7	388.1	339.8	295.2	287.5	293.2	218	276.2	232.2	226.6	253.2	162.7	176.9	170.3	81.3	66.4
balance-sheet.row.other-current-assets	484.89	171.3	104.3	163.4	203.4	180.2	105.6	116	120.3	130.2	200	141.2	109.7	-77	-179.8	-49.9	-70.5	0.7	23.3	8.8	6.4	30.9	41.1	21.2	743.1	534.8	493.9	275.5	96.3	85.9	45.8
balance-sheet.row.total-current-assets	4323.13	980.2	1028.5	1611	1537.3	1770.5	2547	2770.2	3003.5	3174.6	3563.5	2213	2367.3	2608.9	1719.9	1537.4	1548.7	1340.8	1313.9	1268.2	1241.7	1068.2	1388.5	1357.7	1289.3	974.7	873.5	804.7	322.2	191.1	136.4
balance-sheet.row.property-plant-equipment-net	4062.97	1027.9	1023.1	958.7	838.6	847.8	1312.1	1424.3	1453.3	1458.5	1456	1255.1	973.2	668.6	563.8	546.1	707.1	609.9	485.8	398.6	404.8	419.7	594.6	540.6	590.6	575.4	488.5	318.3	196.7	135.6	92.6
balance-sheet.row.goodwill	0	0	0	0	0	0	0	67.1	95.1	95.1	106.7	27	27.9	29.2	31.9	32.9	33	32.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2870.19	715.2	733.6	744.7	754.9	753.8	1516	1650.9	1667.6	1675.1	1788.8	1833.2	1871	1323.9	393.4	390	181.5	174.3	167.8	176.6	185.5	190.1	69.4	44.6	21.5	22	4.4	2.1	2.3	0.5	0
balance-sheet.row.goodwill-and-intangible-assets	2870.19	715.2	733.6	744.7	754.9	753.8	1516	1718	1762.6	1770.2	1895.5	1860.3	1898.9	1353.1	425.4	423	214.4	207.1	167.8	176.6	185.5	190.1	69.4	44.6	21.5	22	4.4	2.1	2.3	0.5	0
balance-sheet.row.long-term-investments	828.86	216.3	195.8	-289.4	130.6	-283	0	0	126.5	0	78.1	27.4	0	17.9	17.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	323.23	88.8	72.4	69.4	64.9	80	135.6	131.5	128.1	94.4	63.5	34.5	20.4	12.7	13.4	5.8	7.7	6.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1674.72	397.3	369.9	790.9	363.1	662.6	62.3	122.2	-0.3	128.7	76.7	35.3	13.1	13.7	3.6	315.8	394.7	340.6	120	123.7	40.3	7.5	58.2	40.9	28.1	9.2	10.5	11.3	9.9	0.8	1.6
balance-sheet.row.total-non-current-assets	9759.98	2445.5	2394.9	2274.3	2152.2	2061.2	3026	3395.9	3470.2	3451.8	3569.8	3212.6	2905.5	2066	1023.3	1290.6	1323.9	1164.3	773.6	698.8	630.6	617.2	722.2	626.1	640.1	606.7	503.4	331.7	208.9	136.9	94.2
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
balance-sheet.row.total-assets	14083.11	3425.7	3423.4	3885.2	3689.5	3831.7	5573	6166.1	6473.7	6626.4	7133.3	5425.6	5272.9	4674.9	2743.2	2828.1	2872.6	2505.1	2087.5	1967.1	1872.2	1685.5	2110.7	1983.8	1929.5	1581.3	1376.9	1136.4	531.1	328	230.7
balance-sheet.row.account-payables	2035.54	467.2	467.5	869.3	624.8	889.4	908.5	973.4	1191.7	911.3	1217.8	1387.2	1461.8	1270.7	1085.6	1063.9	1105.2	682.7	579.7	374.3	437.8	348.5	350.7	393.5	359.5	382.2	286.1	193.5	194.2	69.9	58.3
balance-sheet.row.short-term-debt	242.87	61	49.9	95.8	253.7	248	546	1175.4	969.4	851.4	1190.1	826	634.3	511.4	180.5	376.6	495.1	495.2	468	540.2	334.3	246.4	465.8	149.1	126.7	113.5	83.7	52.5	69.9	57.1	35.1
balance-sheet.row.tax-payables	52.87	13.2	17.9	13.9	19.6	25.6	38.8	31.7	29.9	32.9	63.9	49.6	56.2	-101.5	-84.7	-80.6	-81	-73.1	-46.6	-43	-35.7	-30.7	-40.4	-24.7	22.6	13.3	11.7	6.1	2.4	17.2	4.4
balance-sheet.row.long-term-debt-total	110.78	30.9	24.6	9.7	0.8	0.8	25.8	38.2	23.6	232	382.8	574.8	516.8	246.8	50.8	100.8	95.3	0.8	0.8	0.8	40.8	40.8	5.8	23.3	36.8	39.3	64.5	45.5	43.2	20.8	21.7
Deferred Revenue Non Current	7	1.7	1.9	0	0.8	-0.8	-25.8	-38.2	-23.6	-232	-382.8	-573.4	-514.8	-246.6	0.3	0.5	-95.3	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	266.43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	130.4	27.4	240	66.2	45.9	80.3	541	48.8	54.4	347.3	58.2	30.1	52.9	45.7	38.5	26.3	22	42.1	25.5	20.9	20.8	37.8	44.5	38.3	29.8	43.1	42	25.4	0.9	3.7	3.4
balance-sheet.row.total-non-current-liabilities	448.32	123.3	99.5	87.1	64.1	63.3	133.3	148.7	137.1	349.7	508.3	707.3	657.3	363.2	87.7	122.4	108.6	65.3	0.8	0.8	40.8	40.8	5.8	23.3	35.7	38.9	64.5	45.5	43.2	20.8	21.7
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	107.58	30.1	23.8	8.9	11.9	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	3966.52	926.5	888.3	1356	1254.7	1473.1	2167.7	2748	2753.9	2867.9	3420	3325.4	3235.8	2190.5	1353.3	1549.2	1694.9	1253.7	1095.8	930.2	862.2	708.4	888.4	636.8	639.7	637.1	534.9	389.3	334.1	193.6	145.6
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
balance-sheet.row.common-stock	5788.05	1447	1441.3	1432.4	1424.5	1418.8	1418.8	1418.8	1418.8	1418.8	1418.8	1088.8	1088.8	1088.8	846	846	846	564	564	306.2	306.2	306.2	306.2	306.2	306.2	276.8	276.8	173	118	40.1	45.2
balance-sheet.row.retained-earnings	-2954.32	-774.9	-707.7	-695.2	-741.4	-796.3	181.3	155.5	421.6	573.8	562.8	531.4	470.8	503.6	456.7	347.4	224.7	161.3	62	28.9	-55	-84.7	122.2	253.9	208.6	159.2	98.8	72.4	0	36.6	6.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	1652.61	8	205.3	220.5	204.4	338	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	4055.25	1421	1210.8	1207	1204	1204	1514.6	1514	1506.7	1382.1	1327.6	80.5	71.1	482.8	81.9	72.9	96.2	517.2	346.4	680.7	732	729.2	732.4	731.1	719.7	456.6	444.5	481.7	62.6	46.5	24.4
balance-sheet.row.total-stockholders-equity	8541.6	2101.1	2149.7	2164.8	2091.6	2164.5	3114.7	3088.3	3347.1	3374.7	3309.3	1700.7	1630.7	2075.2	1384.6	1266.3	1166.9	1242.5	972.4	1015.8	983.2	950.7	1160.8	1291.2	1234.4	892.6	820.1	727.1	180.6	123.2	76
balance-sheet.row.total-liabilities-and-stockholders-equity	14083.11	3425.7	3423.4	3885.2	3689.5	3831.7	5573	6166.1	6473.7	6626.4	7133.3	5425.6	5272.9	4674.9	2743.2	2828.1	2872.6	2505.1	2087.5	1967.1	1872.2	1685.5	2110.7	1983.8	1929.5	1581.3	1376.9	1136.4	531.1	328	230.7
balance-sheet.row.minority-interest	1575	398	385.4	364.4	343.2	194	290.6	329.8	372.7	383.7	404	399.5	406.4	409.2	5.4	12.5	10.8	8.9	19.3	21	26.8	26.3	61.5	55.7	55.3	51.7	21.8	20.1	16.4	11.2	9.1
balance-sheet.row.total-equity	10116.6	2499.2	2535.1	2529.2	2434.8	2358.5	3405.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	14083.11	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1021.48	236.3	210.9	155.3	160.8	80.8	52.5	52.9	53.8	53.4	78.2	29	0.5	20.1	20.1	315.1	393.9	339.6	120	120.8	40.1	7.5	38.9	21.5	8.1	8.8	10.1	16.1	0	0	0
balance-sheet.row.total-debt	353.65	91.8	74.5	105.5	254.5	248.8	571.8	1213.6	993	1083.4	1572.9	1400.8	1151.1	758.2	231.3	477.4	590.4	496	468.8	541	375.1	287.2	471.6	172.4	163.5	152.8	148.2	98	113.1	78	56.8
balance-sheet.row.net-debt	-647.56	-195.1	-288.7	-317.4	-86.9	50.6	-626.4	-520.1	-729.3	-597.4	-374	636	-61.7	-864.7	-558.3	-217	-121.9	86.6	26.7	73.2	94.5	127	116.2	-78.9	-46.5	79.1	72.4	-171.2	81.6	65.9	47.5

现金流量表

在 Jiangsu Nonghua Intelligent Agriculture 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 0.914 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0.397 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225976845.000. 与上一年相比， 11.561 发生了变化. 在同一时期，公司记录了 105.18, 0 和 -110.92，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-4.02 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 72.15，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	-83.45	-8.7	64.4	75.7	-1058.4	2.4	-300.2	-164.4	4.1	42.8	80.8	95.2	67.4	132.2	143.9	85.2	83	34.2	32	33	-185.9	-136.7	81.1	79.5	103.5	93
cash-flows.row.depreciation-and-amortization	70.27	105.2	94.5	53.3	158.7	151.2	162.9	154.4	173.4	124.9	112.1	113.5	92.2	55.2	49.8	41.2	47	49.4	49	46.7	47.6	43.6	33.7	33.3	20.5	17.4
cash-flows.row.deferred-income-tax	0	-5.2	-4	15.9	7.3	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	0.4	2	1.9	-7.3	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	-26.2	-365	-57	8.6	173.1	-23	-26.7	24.3	97.3	-208.3	-517.2	126.7	-19	86.9	-31.6	109.5	100.4	86.8	16.5	8.2	-60.6	-110.5	-66.8	-194.3	-39	-172.8
cash-flows.row.account-receivables	49.12	105	-176.8	28.8	263	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	-76.96	-38.2	-47.9	-53.2	46.3	-3.1	99.2	19	58.7	7	-32.3	38.3	-113	0.8	-15.4	-56.1	-44.6	-7.3	10.6	-73.9	-20	-40.1	-10.1	25.3	-93.9	14.2
cash-flows.row.account-payables	0	-426.6	171.7	17	-263	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	1.64	-5.2	-4	15.9	126.8	-19.9	-126	5.2	38.6	-215.3	-484.9	88.4	94	86.1	-16.2	165.5	145	94.2	5.9	82.1	-40.6	-70.4	-56.7	-219.6	54.9	-187.1
cash-flows.row.other-non-cash-items	65.37	34.6	75.8	-2.1	663.8	-119.5	137.5	118.2	-118.9	10.2	77.7	35.9	20.4	-115.7	-112.2	-37.2	-69.3	9.6	-1.5	8.9	183	160.4	14.3	9.5	18.2	11
cash-flows.row.net-cash-provided-by-operating-activities	25.99	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	-60.24	-123.6	-132.9	-83	-141.1	-127	-132.7	-52.4	-161.6	-298.8	-396	-225.3	-51.4	-74.6	-87.2	-120.4	-139	-119.1	-29.6	-20	-43	-80	-26.7	-76.7	-98.1	-189.5
cash-flows.row.acquisitions-net	0.17	1.3	0.5	189.1	8.4	0	5.1	0	51.5	-75.4	35.2	-900	-486.4	0	0	-0.3	-57.4	0	0	28.2	0	0	53.2	2.5	0	0
cash-flows.row.purchases-of-investments	-418.32	-643.8	-1818.1	-506.3	-457.9	0	143	0	-0.4	-49.8	-29	7	-5.4	0	0	-260	-66.2	0	-22.5	-35.5	0	-90	-2.2	-10	0	0
cash-flows.row.sales-maturities-of-investments	324.55	992	1480.1	188.7	20.1	2.5	0.1	1.1	0.8	2.4	18.2	19.3	139.8	297.1	177.7	79.3	86.7	0	0	0	0	0	0.8	2	0	3
cash-flows.row.other-investing-activites	-24.95	0	488.4	-83	3.1	117.7	-132.7	131.4	182.6	-8.6	15.1	-49	2.4	1.7	0.9	9	2.8	0.3	1.3	-20	2.2	45.9	-26.7	8.1	1.5	9.4
cash-flows.row.net-cash-used-for-investing-activites	-148.16	226	18	-294.4	-567.4	-6.8	-117.2	80.2	73	-430.2	-356.5	-1148	-401.1	224.2	91.4	-292.5	-173.1	-118.8	-50.8	-47.2	-40.7	-124.1	-1.5	-74.1	-96.6	-177
cash-flows.row.debt-repayment	-28.87	-110.9	-254.6	-476	-658.5	-1529.8	-1520.4	-1731.4	-2383.1	-1337	-1240	-767.6	-207.6	-393.1	-664.3	-943.9	-758.6	-874.2	-656.1	-420.9	-733.1	-272.7	-112.2	-168.1	-105.2	-139.6
cash-flows.row.common-stock-issued	0	0	0	0.1	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	-0.1	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	-2.64	-4	-8.6	-14.8	-49.2	-44.1	-55.1	-74.5	-94.7	-122	-91.4	-49.8	-36.9	-36.8	-43.6	-64.7	-48.4	-23.8	-23.4	-17.2	-17.1	-28.9	-28	-7.4	-17.4	0
cash-flows.row.other-financing-activites	59.03	72.1	177.3	748.3	690.2	860.3	1693.7	1624.2	2075.5	3095.7	1625.5	1108.3	1358.3	107.3	729.4	1070.1	780.4	762.6	676.8	508.8	652.8	571.4	121.1	458.2	114.2	174.8
cash-flows.row.net-cash-used-provided-by-financing-activities	53.62	-42.8	-86	257.5	-17.5	-713.6	118.2	-181.8	-402.3	1636.7	294.1	290.9	1113.8	-322.5	21.5	61.6	-26.6	-135.4	-2.7	70.7	-97.4	269.8	-19.1	282.7	-8.4	35.2
cash-flows.row.effect-of-forex-changes-on-cash	9.65	3.6	5.6	-1	5.9	-3.9	-10.7	3	6.5	0.5	-2.1	-0.8	-1.5	-1	-4.8	-5.4	0	0	0	0	0	0	-0.4	-0.2	-0.3	-0.2
cash-flows.row.net-change-in-cash	-58.9	-52	113.3	115.5	-641.9	-713.2	-36.2	33.8	-166.9	1176.5	-311.1	-486.6	872.3	59.3	158	-37.7	-38.7	-74.1	42.6	120.2	-154	102.6	41.3	136.3	-2	-193.4
cash-flows.row.cash-at-end-of-period	742.12	309.2	361.2	248	132.5	774.4	1487.6	1523.8	1490	1656.9	480.4	791.5	1261.3	389	329.7	171.7	209.4	248	322.1	280.5	202.9	355.4	251.3	210	73.7	75.7
cash-flows.row.cash-at-beginning-of-period	801.02	361.2	248	132.5	774.4	1487.6	1523.8	1490	1656.9	480.4	791.5	1278.1	389	329.7	171.7	209.4	248	322.1	279.5	160.3	356.9	252.8	210	73.7	75.7	269.2
cash-flows.row.operating-cash-flow	25.99	-238.8	175.6	153.3	-62.9	11.1	-26.5	132.4	155.9	-30.4	-246.6	371.2	161	158.6	49.9	198.6	161	180	96.1	96.7	-15.9	-43.1	62.4	-72.1	103.3	-51.5
cash-flows.row.capital-expenditure	-60.24	-123.6	-132.9	-83	-141.1	-127	-132.7	-52.4	-161.6	-298.8	-396	-225.3	-51.4	-74.6	-87.2	-120.4	-139	-119.1	-29.6	-20	-43	-80	-26.7	-76.7	-98.1	-189.5
cash-flows.row.free-cash-flow	-34.25	-362.4	42.6	70.3	-204	-115.9	-159.2	80.1	-5.6	-329.2	-642.5	146	109.6	84	-37.3	78.2	22	60.9	66.5	76.8	-58.9	-123.1	35.7	-148.7	5.2	-240.9

利润表行

Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd 的收入与上期相比变化了 0.070%。据报告, 000816.SZ 的毛利润为 194.2。该公司的营业费用为 226.94，与上年相比变化了 37.924%. 折旧和摊销费用为 105.18，与上一会计期间相比变化了 -0.167%. 营业费用报告为 226.94，显示37.924% 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-2.440%. 营业收入为 -55.25，与上年相比变化了-2.440%. 净利润的变化率为 6.658%。去年的净收入为-67.

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	1232.69	1300	1214.9	2282.1	1740.3	1445.4	1527.8	1740.3	1834.3	1877.2	2334.2	2773.5	2886	2527.1	2310.1	1914.9	2036.2	1906	1647.5	1608	1451.9	1414.5	1600.3	1533.7	1491.4	1387.7	1163.8	1147.7	866.7	740.4	552.3
income-statement-row.row.cost-of-revenue	1054.15	1105.8	1031.7	2068.4	1507.1	1438	1330.9	1548.6	1564.5	1682.2	1960.4	2312.3	2392	2160.1	2004.1	1620.7	1785.5	1722.5	1458.7	1414.7	1257.8	1174.2	1319.2	1226.3	1197.9	1124.5	958	923.6	722.3	567.5	457.6
income-statement-row.row.gross-profit	178.54	194.2	183.2	213.6	233.2	7.4	196.9	191.7	269.8	195	373.7	461.2	494	367	306	294.3	250.7	183.5	188.8	193.3	194.2	240.3	281	307.5	293.5	263.1	205.8	224.1	144.4	172.9	94.6
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	9.14	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	124.98	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	85.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-1.47	-1.5	88.2	93.9	60.3	165.8	-10.3	-20.8	3.6	101.4	94.4	2.8	1.8	4.2	6.2	3.4	4.1	-2.9	6.1	8	0.3	-55.1	0.4	8.6	-2.2	-0.1	21.8	6.6	1.4	0.1	-0.1
income-statement-row.row.operating-expenses	238.61	226.9	164.5	157	130.5	395	313.3	345.2	381.5	359.4	359.5	318.6	360	294.2	262.8	228	181.3	138.2	119.4	120.7	121.2	327	390.3	216.8	186	148.4	97.2	98.6	61.8	47.3	38.9
income-statement-row.row.cost-and-expenses	1292.76	1332.8	1196.3	2225.5	1637.6	1833	1644.2	1893.7	1946	2041.6	2319.9	2630.9	2752	2454.2	2266.8	1848.7	1966.7	1860.7	1578.1	1535.4	1379	1501.2	1709.5	1443.1	1383.9	1273	1055.2	1022.2	784.1	614.8	496.5
income-statement-row.row.interest-income	-3.16	-3.5	-2.6	3.6	4.4	2.8	17.7	28	32	33.4	28.7	29.9	39.8	30.7	11.5	15.3	14.3	0	5.5	4.1	2.4	4.3	4	3.9	2.4	0	0	0	0	0	0
income-statement-row.row.interest-expense	4.85	4.8	2.8	8.7	14.7	34.9	44.5	59.3	62.7	63.1	60.5	80.6	41.4	30.7	25.9	27.9	41.5	42.9	23.4	26.4	18.1	23.1	19.8	11.2	7.4	-9.8	-1.5	6.1	10.2	6	4.6
income-statement-row.row.selling-and-marketing-expenses	85.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1.47	-1.5	-48.3	-7.7	-9.1	-667.6	145.9	-145.4	-75.6	152.8	22.4	-50	-10	1.7	113.1	114.2	22.9	49.8	-37.8	-37.7	-33.5	-98.6	-23.1	-7.9	-4.3	3.7	18.8	-3.3	-8.7	-7.3	-5.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1.47	-1.5	88.2	93.9	60.3	165.8	-10.3	-20.8	3.6	101.4	94.4	2.8	1.8	4.2	6.2	3.4	4.1	-2.9	6.1	8	0.3	-55.1	0.4	8.6	-2.2	-0.1	21.8	6.6	1.4	0.1	-0.1
income-statement-row.row.total-operating-expenses	-1.47	-1.5	-48.3	-7.7	-9.1	-667.6	145.9	-145.4	-75.6	152.8	22.4	-50	-10	1.7	113.1	114.2	22.9	49.8	-37.8	-37.7	-33.5	-98.6	-23.1	-7.9	-4.3	3.7	18.8	-3.3	-8.7	-7.3	-5.2
income-statement-row.row.interest-expense	4.85	4.8	2.8	8.7	14.7	34.9	44.5	59.3	62.7	63.1	60.5	80.6	41.4	30.7	25.9	27.9	41.5	42.9	23.4	26.4	18.1	23.1	19.8	11.2	7.4	-9.8	-1.5	6.1	10.2	6	4.6
income-statement-row.row.depreciation-and-amortization	29.64	87.6	105.2	108.9	73.4	152.5	151.2	162.9	154.4	173.4	124.9	112.1	113.5	92.2	55.2	49.8	41.2	47	49.4	49	46.7	47.6	43.6	33.7	33.3	20.5	17.4	1.1	8.3	4.2	3.7
income-statement-row.row.ebitda-caps	-42.31	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-71.95	-55.2	38.4	75.3	83.6	-387.6	39.9	-278	-190.9	-110	-56.8	90.6	122.4	70.8	150.5	177.8	88.4	99.1	32.6	34	42.7	-115.8	-126	90.4	109.3	129.7	114.7	124.4	74.2	121.5	52
income-statement-row.row.income-before-tax	-73.41	-56.8	-9.9	67.6	74.5	-1055.2	29.6	-298.8	-187.2	-11.6	36.6	92.7	124	74.6	156.3	180.5	92.3	95.1	35.2	38.5	41.3	-178.1	-129	90.8	105.2	124.1	132	126.6	74.8	120	51.3
income-statement-row.row.income-tax-expense	-1.38	-1.6	-1.2	3.2	-1.2	3.3	27.2	1.3	-22.8	-15.8	-6.2	11.9	28.7	7.2	24.1	36.6	7.1	12.1	2.4	6.6	8.2	7.8	7.7	9.7	25.7	20.5	37.2	19	11.2	18	7.7
income-statement-row.row.net-income	-83.45	-67	-8.7	64.4	75.7	-1058.4	41.2	-266.1	-138.1	27.4	56.3	91.4	98.7	60.1	137.9	144.4	83.3	84.7	36	32.5	31.6	-184.9	-131.2	80.5	78.8	100.4	93	103.9	61	99.3	40.9