Yueyang Xingchang Petro-Chemical Co., Ltd.

符号: 000819.SZ

SHZ

13.89

CNY

今天的市场价格

49.4005
市盈率
0.3756
PEG比率
5.35B
MRK市值
0.00%
DIV收益率

Yueyang Xingchang Petro-Chemical Co., Ltd. (000819-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 Yueyang Xingchang Petro-Chemical Co., Ltd. (000819.SZ). 的默认数据。公司收入显示 1360.146 M 的平均值，即 0.209 % 增长率。整个期间的平均毛利润为 138.478 M，即 0.150 %. 平均毛利率为 0.134 %. 公司去年的净收入增长率为 0.264 %，等于 1.314 % % 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 Yueyang Xingchang Petro-Chemical 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 1.453. 在流动资产领域，000819.SZ 的报告货币为1468.351. 这些资产中的很大一部分，即 1102.388 是现金和短期投资。与去年的数据相比，该部分的变化率为3.608%. 公司的长期投资虽然不是其重点，但以报告货币计算的71.533（如果有的话）为71.533。这表明与上一报告期相比，31.148% 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 390.843. 这一数字表明，55.570% 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 2087.249. 这方面的年同比变化率为 1.109%. 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195.452，存货估值为 82.07，商誉估值为 0.23（如有. 无形资产总额（如果有）按 243.34 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	2013.78	1102.4	239.2	388.6	519	575.4	538.5	490.3	486.7	419.6	387.9	371	373.6	320	280.8	278.4	243.2	139.5	78.9	111.2	128.8	156.3	197.3	97.4	127.4	159.4	41.4	46.3	35.3	37.1	26.7
balance-sheet.row.short-term-investments	-21.83	-7	0	113.4	50.1	70.5	13.1	0	0	0	0	0	0	0	0	0	0	0	0	0.7	14.5	15.8	15	2.5	30	0	0	0	0	0	0
balance-sheet.row.net-receivables	529.83	195.5	101.9	63.3	46	86.5	45.6	36.6	24.1	25.5	23.4	36.8	49.1	32.8	33.1	31.4	59.9	85.1	77.5	112.5	82.1	102	58.2	91.5	1.7	0	5.2	2.3	1.4	0	0
balance-sheet.row.inventory	429.74	82.1	66.1	69.8	45.9	49.2	39.8	59.4	36.4	38.6	27.5	36.5	27.5	31	28	38.2	30.7	510.5	541.1	417.5	351.8	215.1	95.7	19.6	13.5	11.1	9.4	10.8	7.1	2.7	0
balance-sheet.row.other-current-assets	333.45	88.4	11.8	3	32.5	2.3	31	5.9	5.7	7.4	9.3	-6	-7.2	-8.5	-3.6	-6.6	-20.9	-27.6	-19.4	-21.8	-12	-22.8	-8.4	-7.6	29.8	27.8	31	19	20.6	47.5	44.9
balance-sheet.row.total-current-assets	3306.81	1468.4	419.1	524.8	643.4	713.3	654.9	592.2	552.9	491	448	438.2	443	375.3	338.3	341.4	312.9	707.4	678.1	619.4	550.7	450.6	342.8	201	172.4	198.3	87	78.3	64.3	87.4	71.5
balance-sheet.row.property-plant-equipment-net	5097.33	1583	584.7	441.8	217.7	161	163.5	181.8	193.9	216.5	215	176.8	139.9	145.7	160.1	147.9	150.4	140.4	167.1	162.9	176.1	157	208.4	215.3	182.1	123.2	123.4	80.1	78.1	55.7	17.1
balance-sheet.row.goodwill	0.9	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.5	0.3	0.3	0.4	0.4	0.5	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	979.25	243.3	202.1	80.1	55.8	27.7	27.9	28.7	29.5	43.3	45.1	39.5	33.8	17.9	18.3	19.1	24.7	26.4	15.1	15.5	16.1	16.3	18.1	87.8	14	1.8	1.8	1.8	1.9	0	0
balance-sheet.row.goodwill-and-intangible-assets	980.15	243.6	202.3	80.3	56.1	27.9	28.1	28.9	29.8	43.5	45.3	39.7	34.1	18.1	18.6	19.4	24.9	26.6	15.6	15.7	16.4	16.7	18.5	88.3	14	1.8	1.8	1.8	1.9	0	0
balance-sheet.row.long-term-investments	306.31	71.5	54.5	-61.5	-1.3	-25	0	0	0	0	0	0	0	0	0	0	0	0	0	73.2	71	64.5	20.2	29.4	-0.4	0	0	0	0	0	0
balance-sheet.row.tax-assets	68.72	20.2	9.5	0.3	0.6	1.6	1.7	1.7	2.5	2.5	1.8	2.3	1.8	1.9	3.5	2.7	2.6	2	0	0	0	0	0	0	1.5	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	452.53	15.4	116.5	201.5	83	78.9	14.1	15.4	48.3	65.3	65.9	70.6	53.4	56.8	62.6	14.6	14	66.1	76.4	4.5	19.1	18.7	18.8	6.6	22.9	12.5	19.7	20.3	9.3	8.1	3
balance-sheet.row.total-non-current-assets	6905.05	1933.7	967.6	662.4	356	244.5	207.3	227.8	274.4	327.8	328	289.3	229.2	222.5	244.8	184.6	191.9	235.1	259.1	256.3	282.6	256.9	265.9	339.7	220	137.5	144.9	102.2	89.3	63.8	20.1
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	10211.85	3402.1	1386.7	1187.2	999.4	957.8	862.3	820	827.3	818.8	776	727.6	672.2	597.8	583.1	526	504.9	942.5	937.2	875.7	833.4	707.5	608.7	540.7	392.3	335.8	231.9	180.5	153.6	151.2	91.6
balance-sheet.row.account-payables	746.75	340.3	81.2	114.9	39.7	27.6	34.3	53.7	45.7	39.1	29.2	26	22.8	27.4	37	16.8	15.8	62.1	100.4	42.1	9.4	6.5	4.3	5.7	11.5	1.1	1.8	3.3	8.7	0.8	0.6
balance-sheet.row.short-term-debt	355.65	201.1	8.4	11	5	6.8	0	8	6	10	4	0	0	0	0	0	0	35	60	107	157	165	75	62	0	3	0	0	0	0	0
balance-sheet.row.tax-payables	189.56	51.4	20.5	21.2	9.7	13	15.5	11.1	9.3	11.1	8.6	9	2.8	-4.1	14	19.6	30.2	56.9	38.4	28.3	33.4	14.1	3.9	-1	3.7	-1.2	2	4.8	4.2	2.6	1
balance-sheet.row.long-term-debt-total	1377.75	390.8	2	3.2	4.2	0	0	0	8	6	16	0	0	0	0	0	0	112.5	40	0	0	20	88	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	4.13	0	0	0	0	0.2	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
balance-sheet.row.deferred-tax-liabilities-non-current	49.28	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	178.46	9.4	117.3	3	2.2	17.4	70.5	19.5	15.5	14.4	15	56.4	39.8	32.9	46.4	67.4	59.5	27.7	103.3	213.1	126.1	10.7	10	2.9	21	26.5	22	8.1	32.9	61.9	17
balance-sheet.row.total-non-current-liabilities	1438.68	405.1	61.8	13.5	8.9	6.5	0	0	8	6	16	0	0	0	0	1.9	1.9	117.4	41.9	1.9	1.2	20.2	88	0	0	0	0	0	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
balance-sheet.row.capital-lease-obligations	17.87	4.1	2	3.2	4.2	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
balance-sheet.row.total-liab	3392.63	1197.9	307.5	237.6	132	123	104.7	133.8	114.4	108.8	105.1	82.4	62.6	60.3	83.4	86.2	77.2	612.2	592.8	504.6	418.5	302.5	220	158.1	32.5	30.6	23.8	11.4	41.6	62.7	17.6
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	1355.56	369.7	306.3	299.2	299.2	284.9	271.3	271.3	258.4	246.1	234.4	213.1	213.1	213.1	193.7	193.7	193.7	193.7	165.1	165.1	165.1	165.1	165.1	165.1	165.1	165.1	104	104	52	52	52
balance-sheet.row.retained-earnings	1970.99	500.1	412.1	344	288	283.1	248.8	196.7	232.4	214.3	189.2	180.6	150.1	116.1	102.1	79.2	74.2	-14.5	65	50.8	71.7	58.1	41.1	30.4	31.5	17.7	65.7	34.5	37.8	18	6.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	2214.07	228.2	198.3	223.6	221.7	208.5	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
balance-sheet.row.other-total-stockholders-equity	820.4	989.2	73.1	34.4	36.3	36.3	213.4	208.1	209.4	218	214.9	214.9	214.9	208.4	203.9	165.6	159.7	149.9	141.9	157.7	152.7	146.2	150.2	151.4	154.2	122.4	38.5	30.7	22.1	18.5	15.7
balance-sheet.row.total-stockholders-equity	6361.01	2087.2	989.8	901.2	845.3	812.8	733.5	676.1	700.2	678.5	638.4	608.5	578	537.5	499.7	438.4	427.6	329.2	372.1	373.6	389.5	369.5	356.4	347	350.9	305.2	208.1	169.1	111.9	88.5	74
balance-sheet.row.total-liabilities-and-stockholders-equity	10211.85	3402.1	1386.7	1187.2	999.4	957.8	862.3	820	827.3	818.8	776	727.6	672.2	597.8	583.1	526	504.9	942.5	937.2	875.7	833.4	689.4	608.7	534.4	392.3	335.8	231.9	180.5	153.6	151.2	91.6
balance-sheet.row.minority-interest	458.21	116.9	89.5	48.4	22.2	22	24	10	12.7	31.5	32.6	36.7	31.6	0	-0.1	1.4	0	1.1	-27.6	-2.5	9.7	17.5	21.4	29.3	8.9	0	0	0	0	0	0
balance-sheet.row.total-equity	6819.23	2204.1	1079.2	949.6	867.4	834.8	757.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	10211.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	284.48	64.6	54.5	51.9	48.7	45.5	13.1	13.1	42.8	56.5	53.9	56.4	51.3	54.4	59.9	11	11.1	63.1	73.1	73.8	85.4	80.3	35.2	31.9	29.6	17.9	17.9	0	0	0	0
balance-sheet.row.total-debt	1737.53	591.9	10.5	14.2	5	6.8	0	8	14	16	20	0	0	0	0	0	0	147.5	100	107	157	185	163	62	0	3	0	0	0	0	0
balance-sheet.row.net-debt	-276.26	-510.4	-228.8	-261	-463.9	-498.1	-538.5	-482.3	-472.7	-403.6	-367.9	-371	-373.6	-320	-280.8	-278.4	-243.2	8	21.1	-3.5	42.6	44.5	-19.3	-32.9	-97.4	-156.5	-41.4	-46.3	-35.3	-37.1	-26.7

现金流量表

在 Yueyang Xingchang Petro-Chemical 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 -1.380 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20.688 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 87.01. 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-821721092.930. 与上一年相比， 2.220 发生了变化. 在同一时期，公司记录了 55.74, 0.6 和 -80.5，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-5.39 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 1016.1，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	106.18	90.5	91.3	72.6	27.3	58.6	46.6	-12.6	11.6	47.1	36.5	60.1	61.6	39.6	43.6	50.9	95.3	-3.6	18.7	12.3	25	18.9	20.7	32	43.6	36.7	53
cash-flows.row.depreciation-and-amortization	-2.31	55.7	50.3	27.2	23.3	22.6	24.4	25.6	29.1	27.7	21	21	19.7	20.4	21.5	20.3	20.8	23.4	23.3	23.3	19.3	20.7	29.8	18.6	17	16.4	14.5
cash-flows.row.deferred-income-tax	7.23	-7.9	-8.2	1.7	3.6	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	24.41	23.9	8.7	-1.7	-3.6	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-41.27	-40.2	-43.5	-42.3	53.3	-31.3	27.5	-24.5	13.3	-22.5	-1.6	13.7	-1.9	4.7	-5.2	4.7	-13.8	-88.2	-124.9	50	0.4	-135.3	-10.7	-31.4	4.3	4.2	-17.6
cash-flows.row.account-receivables	-61.95	-104.7	-51.7	-58.5	46.5	-31.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	3.48	-14.6	3.3	-24.2	3.3	-9.9	20.3	-23.3	1.8	-15.3	8.8	-9.1	3.1	-3.2	10.9	-7	479.1	30.6	-123.6	-65.4	-137.2	-120.6	-13.3	-6	-2.4	-2.2	1.3
cash-flows.row.account-payables	-33.74	87	13.1	38.8	-0.1	10.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	50.93	-7.9	-8.2	1.7	3.6	0.2	7.3	-1.3	11.5	-7.2	-10.4	22.8	-4.9	7.9	-16.1	11.6	-492.8	-118.8	-1.2	115.4	137.7	-14.7	2.6	-25.5	6.7	6.4	-19
cash-flows.row.other-non-cash-items	19.65	44.7	10.2	-3.6	-13.1	-3.4	-3.7	30.2	26.1	14.2	3.3	6.9	0.6	6.9	5.9	0	-21.7	22.3	-5.7	0.3	4.5	-3.8	2.7	-4.3	-0.5	1.3	-4
cash-flows.row.net-cash-provided-by-operating-activities	95.98	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	-820.82	-818.6	-382.7	-357.1	-136.8	-31.2	-13.8	-14.6	-8.2	-14.2	-55.5	-72.9	-23.5	-28.6	-23.4	-17.4	-25.6	-11	-31.2	-18.8	-49.4	-26.2	-20.7	-114	-69.9	-13.6	-51.3
cash-flows.row.acquisitions-net	28.09	0.1	29.1	0.3	7.3	0.3	0.1	0	0	0	0	73.1	0	0	0.3	0	46	0	0	0	8.4	67.2	0.1	0.4	0	0	0
cash-flows.row.purchases-of-investments	-37	-5	-29.1	-234.7	-415	-148.4	-30	0	0	-6.5	0	-7.7	0	0	-14	0	0.2	-0.5	0	-7.6	-5.2	-52.2	-12.5	-2.5	-45.1	0	0
cash-flows.row.sales-maturities-of-investments	-13.89	1.2	115.3	203.7	419.6	103.4	1.8	3.7	9	0	1.1	0.8	3	0.6	0	0	32.7	35.8	2.4	30	5.8	4.9	0.8	34.9	0	0	1
cash-flows.row.other-investing-activites	-7.35	0.6	12.1	305.4	180.1	89.5	-1.9	-38.1	-41.7	-45.8	-300.8	-72.9	0.1	-0.6	-161.8	0.8	-12.4	0	0.1	0.1	1.3	1.1	3.6	-12.7	3.9	-7	0.1
cash-flows.row.net-cash-used-for-investing-activites	-850.97	-821.7	-255.2	-82.5	55.2	13.6	-43.9	-49	-40.9	-66.5	-355.2	-79.7	-20.4	-28.5	-198.9	-16.6	40.9	24.2	-28.6	3.7	-39.1	-5.1	-28.7	-93.9	-111.1	-20.5	-50.1
cash-flows.row.debt-repayment	-283.44	-80.5	-10.5	-5	-13.9	-6.8	-8	-6	-2	-4	0	0	0	0	0	0	-15	-107.5	-177	-237.1	-175	-126	-221.5	-10.5	-12	0	-30
cash-flows.row.common-stock-issued	3.83	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	-3.83	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	-5.67	-5.4	-0.4	-3.4	-7.8	-5.7	-0.6	-13.7	-14.2	-13	-10.8	-32	-21.3	-3.9	-38.7	-38.7	-0.1	-13.2	-32.2	-40.3	-19.2	-22.6	-26.4	-0.3	-20.7	-9.4	-1.3
cash-flows.row.other-financing-activites	1356.72	1016.1	130.3	6.6	3	5	0.3	6.7	0	2.7	20	7.3	15.3	0	174.3	14.8	-2.8	203.2	294.6	184	157.8	211.4	321.7	87.3	17.3	89.4	30.6
cash-flows.row.net-cash-used-provided-by-financing-activities	1212.52	1540.5	119.4	-1.7	-18.7	-7.5	-8.3	-13	-16.2	-14.3	9.2	-24.6	-6	-3.9	135.6	-24	-17.9	82.5	85.4	-93.4	-36.4	62.8	73.8	76.5	-15.4	80	-0.7
cash-flows.row.effect-of-forex-changes-on-cash	0.09	-0.1	1	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
cash-flows.row.net-change-in-cash	457.63	885.4	-26	-30.3	127.3	52.6	42.7	-43.3	23.1	-14.1	-286.7	-2.5	53.6	39.2	2.4	35.2	103.6	60.7	-31.6	-3.9	-26.2	-41.8	87.4	-2.5	-62	118.1	-4.9
cash-flows.row.cash-at-end-of-period	2011.18	1101.5	216.1	242.1	272.4	145.2	92.6	49.9	93.2	70.2	84.3	371	373.6	320	280.8	278.4	243.2	139.5	78.9	110.5	114.4	140.5	182.3	94.9	97.4	159.4	41.4
cash-flows.row.cash-at-beginning-of-period	1553.55	216.1	242.1	272.4	145.2	92.6	49.9	93.2	70.2	84.3	371	373.6	320	280.8	278.4	243.2	139.5	78.9	110.5	114.4	140.5	182.3	94.9	97.4	159.4	41.4	46.3
cash-flows.row.operating-cash-flow	95.98	166.8	108.8	53.9	90.8	46.5	94.8	18.7	80.1	66.6	59.2	101.8	80	71.6	65.7	75.9	80.6	-46.1	-88.5	85.8	49.3	-99.4	42.4	14.9	64.4	58.6	45.8
cash-flows.row.capital-expenditure	-820.82	-818.6	-382.7	-357.1	-136.8	-31.2	-13.8	-14.6	-8.2	-14.2	-55.5	-72.9	-23.5	-28.6	-23.4	-17.4	-25.6	-11	-31.2	-18.8	-49.4	-26.2	-20.7	-114	-69.9	-13.6	-51.3
cash-flows.row.free-cash-flow	-724.84	-651.8	-273.9	-303.2	-46	15.3	80.9	4.1	71.9	52.4	3.7	28.9	56.4	43	42.4	58.4	55	-57.2	-119.6	67	-0.1	-125.6	21.7	-99.1	-5.4	45	-5.4

利润表行

Yueyang Xingchang Petro-Chemical Co., Ltd. 的收入与上期相比变化了 -0.048%。据报告, 000819.SZ 的毛利润为 552.63。该公司的营业费用为 423.91，与上年相比变化了 124.991%. 折旧和摊销费用为 55.74，与上一会计期间相比变化了 -0.035%. 营业费用报告为 423.91，显示124.991% 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0.190%. 营业收入为 123.08，与上年相比变化了0.190%. 净利润的变化率为 0.264%。去年的净收入为101.08.

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	3061.97	3067.4	3221.9	1952.4	1455.8	1745.4	2011.1	1588.1	1362.6	1482.3	1460.9	1924.6	2025.7	1554.1	1625	1147.5	1845.6	1826.5	1848.6	1650.4	1504	1038.3	814.4	691.4	697.1	391	350.1	233.7	143.2	89.7	56
income-statement-row.row.cost-of-revenue	2507.43	2514.8	2932	1730.9	1313.1	1552.3	1841.5	1455.9	1206.7	1323	1341	1748.1	1864.1	1438.7	1493.8	1012	1686.9	1670.6	1721.5	1534.1	1376	952.1	743.8	623.6	619	330	274.4	154.2	103.8	58.4	33.5
income-statement-row.row.gross-profit	554.53	552.6	289.9	221.4	142.7	193.2	169.5	132.2	155.9	159.3	119.9	176.5	161.6	115.4	131.2	135.5	158.6	155.8	127	116.3	128	86.2	70.6	67.9	78.1	60.9	75.7	79.4	39.3	31.3	22.5
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	56.33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	36.07	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	36.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-0.21	-0.1	93.7	78.7	59.6	67.7	-0.6	-0.3	-0.2	2	3.4	-1.6	-1.6	1.9	0.4	0.6	-0.1	-5.5	-6.2	-4.5	-4.2	15.6	5.5	4.7	-1	0.1	-0.2	0.4	1.4	0.1	-0.2
income-statement-row.row.operating-expenses	423.44	423.9	188.4	140.2	97	119.1	110.4	104.3	103.5	93.9	82.2	94.6	83.1	60.5	78.7	71.4	66.4	86.5	87.4	81.1	74.1	51.7	43.2	37.1	27.4	15.9	13.2	13.4	9.8	4.8	3.4
income-statement-row.row.cost-and-expenses	2930.88	2938.7	3120.5	1871.1	1410.1	1671.4	1951.9	1560.2	1310.2	1417	1423.2	1842.7	1947.2	1499.2	1572.4	1083.4	1753.4	1757.2	1809	1615.2	1450.1	1003.8	787.1	660.7	646.4	346	287.6	167.6	113.6	63.2	36.9
income-statement-row.row.interest-income	2.17	2.4	4.2	4.4	9.6	12.9	13.6	9.9	8.3	10.7	10.5	10.4	0	0	0	0	7.2	1.7	1.4	1	0.7	1.2	7.9	1.2	1.6	0	0	0	0	0	0
income-statement-row.row.interest-expense	4.74	4.7	0.7	0.8	0.6	0.5	0.8	1.4	1.2	1.7	0	0	-9.3	-6.4	-4.9	-7.2	0.1	9	4.7	0.4	3	5.2	6.8	1.3	0.1	-0.7	0.6	-0.8	-0.8	-1.6	-0.6
income-statement-row.row.selling-and-marketing-expenses	36.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	5.46	-0.1	-0.5	-0.6	5.2	-0.3	10.6	-28.3	-19.5	1.6	13.7	3.8	7.5	1.7	-0.4	7.8	28.6	-26	-5.8	-1.9	-2.6	1.7	-0.5	2.9	1.4	-0.1	0	0.2	1.1	1.7	0.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.21	-0.1	93.7	78.7	59.6	67.7	-0.6	-0.3	-0.2	2	3.4	-1.6	-1.6	1.9	0.4	0.6	-0.1	-5.5	-6.2	-4.5	-4.2	15.6	5.5	4.7	-1	0.1	-0.2	0.4	1.4	0.1	-0.2
income-statement-row.row.total-operating-expenses	5.46	-0.1	-0.5	-0.6	5.2	-0.3	10.6	-28.3	-19.5	1.6	13.7	3.8	7.5	1.7	-0.4	7.8	28.6	-26	-5.8	-1.9	-2.6	1.7	-0.5	2.9	1.4	-0.1	0	0.2	1.1	1.7	0.6
income-statement-row.row.interest-expense	4.74	4.7	0.7	0.8	0.6	0.5	0.8	1.4	1.2	1.7	0	0	-9.3	-6.4	-4.9	-7.2	0.1	9	4.7	0.4	3	5.2	6.8	1.3	0.1	-0.7	0.6	-0.8	-0.8	-1.6	-0.6
income-statement-row.row.depreciation-and-amortization	10.55	55.7	57.7	25.8	23.3	27.2	24.4	25.6	29.1	27.7	21	21	19.7	20.4	21.5	20.3	20.8	23.4	23.3	23.3	19.3	20.7	29.8	18.6	17	16.4	14.5	-1.8	-2.5	-1.6	-0.8
income-statement-row.row.ebitda-caps	138.21	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	127.66	123.1	103.4	88.9	34.5	84.9	70.3	-0.2	33.4	66.6	48.6	87.5	87.9	54.8	52	72	121.9	49	35.3	31.2	51.8	21.5	27.8	30.8	53.8	45.6	63.6	67.8	32.1	28.1	19.9
income-statement-row.row.income-before-tax	133.12	123	103	88.3	39.7	84.5	69.7	-0.4	32.9	66.9	51.5	85.7	85.9	56.6	52.1	71.9	120.8	43.4	31.5	30	49.2	36.5	30.1	34.6	52.5	45.3	63	67.2	32.1	28.2	19.7
income-statement-row.row.income-tax-expense	41.77	32.5	11.7	15.7	12.3	25.9	23.1	12.1	21.3	19.8	15	25.5	24.3	17	17.7	21	25.5	46.9	33.3	23.3	25.9	17.6	9.5	2.5	8.9	8.6	22	10	8.8	9.5	6.5
income-statement-row.row.net-income	106.18	101.1	80	63.8	27.1	60.3	52.1	-9.9	30.3	48.6	40.6	62.5	61.8	38.3	43.4	50.9	95.3	-2.2	43.8	30.1	37.6	13	17.6	28.3	43.6	36.7	53	57.2	23.3	18.7	13.2