J.S. Corrugating Machinery Co., Ltd.

符号: 000821.SZ

SHZ

12.89

CNY

今天的市场价格

21.6831
市盈率
-6.5049
PEG比率
8.00B
MRK市值
0.00%
DIV收益率

J.S. Corrugating Machinery Co., Ltd. (000821-SZ) 财务报表

Q: 什么是 J.S. Corrugating Machinery Co., Ltd. (000821.SZ) 总资产是多少？

J.S. Corrugating Machinery Co., Ltd. (000821.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 J.S. Corrugating Machinery Co., Ltd. (000821.SZ). 的默认数据。公司收入显示 1316.812 M 的平均值，即 0.163 % 增长率。整个期间的平均毛利润为 287.615 M，即 0.190 %. 平均毛利率为 0.231 %. 公司去年的净收入增长率为 0.114 %，等于 -0.272 % % 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 J.S. Corrugating Machinery 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 0.612. 在流动资产领域，000821.SZ 的报告货币为13751.004. 这些资产中的很大一部分，即 2840.352 是现金和短期投资。与去年的数据相比，该部分的变化率为0.754%. 公司的长期投资虽然不是其重点，但以报告货币计算的266.884（如果有的话）为266.884。这表明与上一报告期相比，32.461% 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 360.116. 这一数字表明，4.197% 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 3645.727. 这方面的年同比变化率为 0.106%. 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3491.519，存货估值为 7125.27，商誉估值为 652.45（如有. 无形资产总额（如果有）按 174.45 估值. 应付账款和短期债务分别为 4369.98 和 3112.61. 债务总额为3487.67，债务净额为 748.11. 其他流动负债为 709.63，加上总负债 12266.71. 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
balance-sheet.row.cash-and-short-term-investments	9075.45	2840.4	1619	1564.6	685.8	718.2	657.8	440.1	546.9	474.1	226.3	346.8	282	254.4	317.8	333.8	248.9	219	198.5	228.7	299.6	337.5	406.2	255.3	157.5	175.3	275.2	52.2	41.8	51
balance-sheet.row.short-term-investments	253.29	100.8	20.6	59.3	20.7	66	292.4	278.8	30.3	180	97.4	54.2	174.3	93.7	153.5	117.3	0	70.6	22.8	0	0	0	0	0	36	17	40	0	0	0
balance-sheet.row.net-receivables	15295.14	3491.5	2425.1	2026.5	1940.2	1315.6	1203.6	814	585.5	441.4	412.6	371.4	246.9	439.4	305.9	264.7	256.6	300	287.2	256	291.6	299.9	298.4	394.5	100.7	41	34.1	31.4	24.2	7.6
balance-sheet.row.inventory	26409.46	7125.3	3731.6	2517.1	1994.6	1309.8	986.8	395.3	358.8	377.3	343.4	333.4	302.2	309	301.3	249.5	330	377.9	387.2	387.1	388.7	381.3	331.8	332	241.5	180.7	127.4	99	68.1	62.6
balance-sheet.row.other-current-assets	1033.42	293.9	83.1	25.6	30.7	27.4	97	15.7	22.7	52.8	72.3	18.4	-11.1	-15.3	-18.1	-18.6	-22.1	-30.7	3.4	-39.2	-28.7	-26.7	-45.2	-55.1	205.8	149.3	142	114.3	102.6	81.1
balance-sheet.row.total-current-assets	51813.47	13751	7858.7	6133.9	4651.3	3371	2945.1	1665.1	1513.8	1345.6	1054.6	1070	820	987.5	906.8	829.3	813.4	866.2	876.3	832.6	951.2	992.1	991.2	926.7	705.5	546.2	578.7	296.9	236.7	202.3
balance-sheet.row.property-plant-equipment-net	4350.6	1146.3	889.2	519.9	383.6	413.5	420.2	391.8	545.4	571.8	581.3	593.8	458	458.5	366.4	367	443.6	465.8	532.7	553.2	544.4	535.7	486.4	455.1	467.4	318.6	269.5	143.4	133.1	96.5
balance-sheet.row.goodwill	2681.39	652.4	688.2	688.2	688.2	714.4	1270.4	542.9	479.5	479.5	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	709.33	174.5	196.2	196.5	125.9	98.6	110.5	73	68.5	74.5	61.7	63.9	25.7	27.3	30.6	31.8	33.4	25.1	16.5	17	17.4	17.9	18.3	18.8	19.3	19.8	20.1	20.3	20.7	21.2
balance-sheet.row.goodwill-and-intangible-assets	3390.72	826.9	884.4	884.7	814.1	813	1380.8	615.9	548	554	61.7	63.9	25.7	27.3	30.6	31.8	33.4	25.1	16.5	17	17.4	17.9	18.3	18.8	19.3	19.8	20.1	20.3	20.7	21.2
balance-sheet.row.long-term-investments	844.35	266.9	201.5	148.6	208.7	174.2	0	-25.1	232.3	41.3	57.4	11.3	-120.7	-67.5	-127.4	-110.6	0	-60.3	-15.3	0	0	0	0	0	-35.2	-16.2	-39.2	0	0	0
balance-sheet.row.tax-assets	206.97	54.2	44.8	39	34.6	21.7	17.4	14.7	14.2	12.7	10.1	8.9	8.3	7.1	9.2	9.4	9.7	10	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	304.65	15.1	85.4	113.6	78.9	128.7	360.2	344.9	93.1	253	174.2	134.7	269.8	191.6	236	192	39.3	104.5	22.8	7.5	0.8	0.8	0.8	0.8	36.2	17.3	40.4	1.2	2	2.4
balance-sheet.row.total-non-current-assets	9097.28	2309.3	2105.3	1705.9	1519.9	1551.1	2178.5	1342.1	1432.9	1432.8	884.7	812.6	641	617	514.8	489.7	526.1	545.2	556.7	577.6	562.6	554.3	505.5	474.8	487.7	339.5	290.8	164.9	155.9	120
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
balance-sheet.row.total-assets	60910.75	16060.3	9964	7839.8	6171.2	4922.1	5123.7	3007.2	2946.8	2778.4	1939.3	1882.6	1461.1	1604.4	1421.6	1319	1339.4	1411.4	1433	1410.2	1513.8	1546.4	1496.7	1401.5	1193.2	885.7	869.5	461.8	392.5	322.3
balance-sheet.row.account-payables	20573.21	4370	3688.2	2491.9	1802.8	1156.5	1023.9	472.7	299.3	284.5	256.8	220.3	172.2	166.4	114.7	64.9	69.6	89	116.9	96	118.1	132.9	98.2	144.4	39.6	36.9	17.7	20.8	18.8	19.5
balance-sheet.row.short-term-debt	6573.69	3112.6	291.9	352.1	360.7	623.6	436.2	250	272	337	250.8	233.1	41.4	110.4	0	0	0	0	0	0	0	0	70	10	0.8	0.9	1	40	10.5	31.8
balance-sheet.row.tax-payables	155.99	12.9	42.3	16.2	15.6	15.7	27.7	27.6	33.9	30	9.8	16.6	-8.7	2.4	0.7	12.2	18.8	9	1.7	10.6	22.5	22.7	37.3	27.5	9.6	11.9	15.5	8.8	8.2	6.6
balance-sheet.row.long-term-debt-total	2096.97	360.1	379.2	145	234.1	103	266.2	185.8	192	30	110	96.8	80	40	10	0	0	0	0	0	0	0	0	70	90	25	15	37.3	25	0
Deferred Revenue Non Current	65.02	16.1	17.1	18	18.9	16.7	15.4	9.5	9.7	9.7	10.7	10.5	0	0	-10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	15.54	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3050.14	709.6	569.3	373.1	345.4	603.3	458.5	94.8	68.9	87.2	60.4	80.2	68.4	63.2	133.8	124.7	144.7	183.1	193.8	187.8	290.2	307.9	142	201.7	157.2	16.6	13.6	13.9	12	21.7
balance-sheet.row.total-non-current-liabilities	2213.92	381.6	409.4	177.7	271.8	140.8	311.9	209.7	361	200.9	140.4	124.4	92.4	51.6	14.2	1.2	0	1.6	0	0	0.1	0	0	70	90	25	15	37.3	25	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
balance-sheet.row.capital-lease-obligations	84.79	14.9	5.3	24	15.8	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	45826.97	12266.7	6602.4	4851.8	3813.6	2617.8	2258.2	1100.8	1083.4	1002	765.3	727.6	395.7	428.8	262.6	190.8	214.4	273.7	310.7	283.8	408.5	440.8	425.3	537.7	381.8	105.8	131.5	137.1	156.9	140.1
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
balance-sheet.row.common-stock	2491.5	622.9	622.9	622.9	538.2	538.2	538.2	477.7	477.7	477.7	345.2	345.2	345.2	345.2	345.2	345.2	345.2	345.2	345.2	345.2	345.2	345.2	345.2	308.8	308.8	308.8	205.9	150.9	150.9	129.6
balance-sheet.row.retained-earnings	3220.62	797	476.9	175	29.1	-31	447.5	345.6	238.6	164.4	113.9	106.7	96.5	179.9	190	162.2	159.5	170.6	155.8	163.3	142.7	148	113.4	105.8	77.8	66.4	71.2	79.2	3.6	6.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	4962.48	250.4	221.9	199.6	214.7	206.6	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	3901.48	1975.5	1975.5	1949.6	1503.2	1503.2	1791.1	1032.3	1015	1014.7	620.7	620.3	623.6	624.2	623.1	620	619.4	620.4	619.5	616.4	613.5	608.2	602.6	438.9	414.5	398	451.6	87.8	74.5	38.5
balance-sheet.row.total-stockholders-equity	14576.08	3645.7	3297.2	2947.1	2285.3	2217	2776.8	1855.7	1731.3	1656.9	1079.8	1072.2	1065.4	1149.4	1158.3	1127.4	1124.2	1136.2	1120.5	1124.9	1101.5	1101.4	1061.2	853.6	801.1	773.3	728.8	318	228.9	174.7
balance-sheet.row.total-liabilities-and-stockholders-equity	60910.75	16060.3	9964	7839.8	6171.2	4922.1	5123.7	3007.2	2946.8	2778.4	1939.3	1882.6	1461.1	1604.4	1421.6	1319	1339.4	1411.4	1433	1410.2	1513.8	1546.4	1496.7	1401.5	1193.2	885.7	869.5	461.8	392.5	322.3
balance-sheet.row.minority-interest	468.4	120.2	64.4	40.9	72.3	87.3	88.7	50.7	132	119.5	94.2	82.8	0	26.2	0.7	0.7	0.9	1.5	1.8	1.5	3.8	4.2	10.2	10.2	10.4	6.7	9.2	6.7	6.7	7.5
balance-sheet.row.total-equity	15044.48	3765.9	3361.6	2988	2357.6	2304.3	2865.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	60910.75	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1097.63	367.7	222.1	207.9	229.4	240.2	292.4	253.7	256.2	221.3	154.8	65.5	53.6	26.1	26.1	6.7	6.7	10.3	7.5	7.5	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0	0	0
balance-sheet.row.total-debt	8700.03	3487.7	671.1	497.1	594.7	726.6	702.4	435.8	464	367	360.8	329.9	121.4	150.4	10	0	0	0	0	0	0	0	70	80	90.8	25.9	16	77.3	35.5	31.8
balance-sheet.row.net-debt	-122.13	748.1	-927.3	-1008.2	-70.4	74.3	44.6	-4.3	-52.5	72.9	231.9	37.3	13.7	-10.4	-154.3	-216.5	-248.9	-148.4	-175.7	-228.7	-299.6	-337.5	-336.2	-175.3	-30.7	-132.3	-219.2	25.1	-6.2	-19.2

现金流量表

在 J.S. Corrugating Machinery 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 8.165 的转变。该公司最近通过发行 24.77 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-415017666.760. 与上一年相比， 1.605 发生了变化. 在同一时期，公司记录了 85.6, 0.07 和 -624.84，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-19.7 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 750.04，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	413.28	328	118.8	35.4	-522.9	116.7	141.3	91.4	65.6	22	11.5	-83.3	4.3	30.9	3	4.7	32.8	30	23.4	34.2	40.2	51.1	88.7	89.5	93.6	92.9
cash-flows.row.depreciation-and-amortization	5.77	85.6	96.8	72.8	66.6	63.2	55.4	70.8	73	66.9	56.9	47.9	44	37.8	40.2	42.4	41.6	40.8	40.7	43.6	36	29.7	26.5	17.5	11.3	8.4
cash-flows.row.deferred-income-tax	-9	-8.1	-7.1	-13.8	-14	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	8.49	19.1	7.1	10.5	10.5	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	0	-206.7	297.8	-13.1	-123.2	-89	-170.5	-126	35.1	-46.3	-81.4	139.8	-185.7	25.8	61.4	6.1	-10.7	-45.9	-81.4	-30	35.8	-13.4	9	-34.4	-97.1	-39.2
cash-flows.row.account-receivables	0	-530.5	-378.4	-533.4	-132.6	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	0	-1273.1	-540.2	-700.6	-332.5	-255.6	-80.2	12.8	0.5	-15.5	-26.5	-16.2	2.2	-59.5	72.9	41.9	-2.6	3	3.5	-5.6	-49.6	-0.7	-90.5	-60.9	-83.5	-28.3
cash-flows.row.account-payables	0	1605	1223.6	1234.7	357.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-8.1	-7.1	-13.8	-15.1	166.6	-90.3	-138.8	34.6	-30.8	-54.9	156	-187.9	85.3	-11.4	-35.8	-8.1	-48.9	-84.9	-24.4	85.3	-12.7	99.5	26.5	-13.6	-10.9
cash-flows.row.other-non-cash-items	327.26	31.8	128.8	161.6	621.7	49.7	41.2	39.8	-19.2	-20.9	-23.7	13	39.7	-18	-2.8	23.8	-13.7	-1.1	1.4	-1.5	-2.2	-5.9	60.2	-3.1	-26.3	11.8
cash-flows.row.net-cash-provided-by-operating-activities	687.96	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	-229.72	-386.9	-135.8	-74.2	-21.2	-43.8	-43.7	-43.3	-45.1	-44.7	-32	-46.5	-91.2	-129.2	-28.5	-12.7	-36.7	-21.1	-49.8	-56.5	-89.7	-51.7	-20.1	-150.5	-68	-128
cash-flows.row.acquisitions-net	1.89	2.4	9.4	74.3	0.1	-156.1	34.9	49.7	-32.6	45.1	-17.6	0.5	17.1	11.8	31.2	14.7	36.9	0	0	0	0	54.6	0	151.4	70	129.5
cash-flows.row.purchases-of-investments	-2064.95	-1336.3	-932.3	-924.1	-831.8	-533.7	-1239.6	-1335.7	-769.4	-882.6	-416.1	-274.4	-191.8	-533.4	-391.9	-160	-100.4	-25.6	0	0	0	-20	0	-23	-17	-50
cash-flows.row.sales-maturities-of-investments	2208.76	1305.7	899.7	945.4	876.1	529.7	1106.5	1439.5	717.2	731.7	558.5	205.4	230.1	513.7	283.3	205.7	92.2	0	0	0	12.5	20.8	39	4	43.8	0.1
cash-flows.row.other-investing-activites	0	0.1	-0.3	-74.2	0	-10.1	-10.8	-43.3	0.7	-44.7	29.6	-22.1	-1.4	-28.2	-28.5	-12.7	-36.7	0.5	0.3	4.3	2.4	-51.7	0.5	-150.5	-68	-128
cash-flows.row.net-cash-used-for-investing-activites	-84.03	-415	-159.3	-52.7	23.1	-214	-152.7	67	-129.2	-195.3	122.3	-137.1	-37.2	-165.3	-134.4	35	-44.7	-46.3	-49.5	-52.2	-74.7	-47.9	19.4	-168.6	-39.2	-176.4
cash-flows.row.debt-repayment	-518.44	-624.8	-638.6	-699.7	-587.3	-358.7	-249.4	-373.5	-310.5	-304.1	-135.5	-187.3	-105.4	-40	0	0	0	0	0	0	-70	-11	-10.8	-15	0	-51.5
cash-flows.row.common-stock-issued	0.6	24.8	0	0	105.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-0.6	-24.8	0	0	-105.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-31.91	-19.7	-26.4	-29.1	-38.8	-45.1	-30.6	-26.1	-19.5	-24.8	-14.2	-6.9	-19	-1.5	0	-10.5	-31.8	-30.9	-4.8	-32	-33.7	-44.3	-66.8	-4	-52.2	-43.6
cash-flows.row.other-financing-activites	57.09	750	1022.8	546	535.3	634.7	301.4	461.4	484.7	336.2	243.6	158.3	270.8	50	0.1	0	0	0.4	0	0	0	192.7	7.6	81.3	10	420.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-286.99	105.5	357.8	-182.7	-90.7	230.9	21.4	61.8	154.7	7.3	93.9	-35.9	146.4	8.5	0.1	-10.5	-31.8	-30.5	-4.8	-32	-103.7	137.3	-70	62.2	-42.2	325.7
cash-flows.row.effect-of-forex-changes-on-cash	24.88	36.3	-9.8	-11.4	0.3	1.7	-14.1	8.4	-1.5	0	-1	0.2	-0.1	0	0	-1	-0.8	-0.1	0	0	0	0	0	0	0	-0.3
cash-flows.row.net-change-in-cash	125.31	-23.4	830.9	6.4	-28.8	159.1	-77.8	213.3	178.6	-166.3	178.6	-55.5	11.5	-80.4	-32.4	100.5	-27.3	-53.2	-70.4	-37.9	-68.7	150.9	133.8	-36.8	-99.9	223
cash-flows.row.cash-at-end-of-period	7642.79	1362.9	1386.3	555.4	548.9	577.7	418.6	496.4	283.1	104.5	270.7	92.2	147.7	136.1	216.5	248.9	148.4	175.7	229.3	299.6	337.5	406.2	255.3	121.5	175.3	275.2
cash-flows.row.cash-at-beginning-of-period	7517.48	1386.3	555.4	548.9	577.7	418.6	496.4	283.1	104.5	270.7	92.2	147.7	136.1	216.5	248.9	148.4	175.7	228.9	299.6	337.5	406.2	255.3	121.5	158.3	275.2	52.2
cash-flows.row.operating-cash-flow	687.96	249.8	642.2	253.3	38.6	140.6	67.5	76.1	154.6	21.7	-36.6	117.4	-97.6	76.4	101.9	77	50	23.8	-16	46.2	109.8	61.5	184.4	69.6	-18.5	74
cash-flows.row.capital-expenditure	-229.72	-386.9	-135.8	-74.2	-21.2	-43.8	-43.7	-43.3	-45.1	-44.7	-32	-46.5	-91.2	-129.2	-28.5	-12.7	-36.7	-21.1	-49.8	-56.5	-89.7	-51.7	-20.1	-150.5	-68	-128
cash-flows.row.free-cash-flow	458.23	-137.1	506.4	179.1	17.4	96.7	23.8	32.8	109.5	-23	-68.7	70.9	-188.8	-52.9	73.4	64.3	13.3	2.6	-65.8	-10.2	20.1	9.8	164.4	-80.9	-86.5	-54

利润表行

J.S. Corrugating Machinery Co., Ltd. 的收入与上期相比变化了 0.475%。据报告, 000821.SZ 的毛利润为 1457.59。该公司的营业费用为 1064.63，与上年相比变化了 65.357%. 折旧和摊销费用为 85.6，与上一会计期间相比变化了 -0.470%. 营业费用报告为 1064.63，显示65.357% 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0.051%. 营业收入为 392.96，与上年相比变化了0.051%. 净利润的变化率为 0.114%。去年的净收入为336.52.

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	7902.15	7180.2	4867.7	4085.7	3059.9	2264.2	2190.7	1536.5	1281.5	1027.1	923.1	724	520.6	673	523.4	391.1	521	532.6	605.4	496	614.4	597	585.2	590.9	539.3	458.8	415.3	384.5	337.9	260.8
income-statement-row.row.cost-of-revenue	6273.17	5722.6	3822.6	3283.7	2446.4	1730.7	1724.3	1086.9	910.4	766.2	737.8	602.3	473.9	523	416.3	327	410.9	418	500.1	397.9	508.1	487.8	473	432.6	396.1	327.6	284.9	254.3	221.1	160.2
income-statement-row.row.gross-profit	1628.98	1457.6	1045.1	801.9	613.4	533.4	466.4	449.6	371.2	260.9	185.2	121.7	46.7	149.9	107.2	64.2	110	114.5	105.3	98.1	106.3	109.2	112.2	158.3	143.2	131.2	130.4	130.2	116.8	100.6
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
income-statement-row.row.research-development	495.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	108.69	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	269.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-52.69	-2.8	144	147	118.7	107.6	55.5	2.1	12.3	5.4	4.3	17.4	9.4	4.5	4.5	11.8	3	-1	0.4	1.5	1.1	-1.1	3.9	6.9	9.6	5.5	3.2	0.3	4.5	7.1
income-statement-row.row.operating-expenses	1164.38	1064.6	643.8	530.4	424.7	441.7	338.9	250.9	235.8	214.5	182.6	140.1	125.6	106.7	86.8	76.6	81	78.5	69.9	64.8	59.5	52.4	43.4	57.6	51.1	44.4	27.6	24.4	23.3	20.6
income-statement-row.row.cost-and-expenses	7437.54	6787.2	4466.5	3814.2	2871.1	2172.5	2063.2	1337.8	1146.2	980.7	920.5	742.5	599.5	629.7	503	403.6	492	496.5	569.9	462.7	567.5	540.2	516.4	490.2	447.2	372	312.5	278.7	244.4	180.8
income-statement-row.row.interest-income	26.97	36.4	15.5	5.3	4.6	6.6	3.7	2.1	3.1	0.8	1	0.6	1.7	5.7	2.3	4.5	2.1	3.2	3.8	3.6	4.1	6.8	5	6.7	5.5	0	0	0	0	0
income-statement-row.row.interest-expense	47.4	42.3	29.1	32	32.3	39	29.4	22.1	21.2	19.5	21.9	14	7	7.9	1.5	0	0	0	0	0	0	0.7	2.8	3.8	0.1	-12.9	-3.5	-1.1	-1.6	-1.6
income-statement-row.row.selling-and-marketing-expenses	269.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	64.65	40.2	2.6	-130.7	-139	-624.6	7.2	-19.3	-19.2	25	25	33.2	-3.4	-33.9	21.1	17.1	-21	15	3.4	-0.5	4.8	2.4	7.2	12.1	13.6	21.2	6.2	1.1	5.9	8.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-52.69	-2.8	144	147	118.7	107.6	55.5	2.1	12.3	5.4	4.3	17.4	9.4	4.5	4.5	11.8	3	-1	0.4	1.5	1.1	-1.1	3.9	6.9	9.6	5.5	3.2	0.3	4.5	7.1
income-statement-row.row.total-operating-expenses	64.65	40.2	2.6	-130.7	-139	-624.6	7.2	-19.3	-19.2	25	25	33.2	-3.4	-33.9	21.1	17.1	-21	15	3.4	-0.5	4.8	2.4	7.2	12.1	13.6	21.2	6.2	1.1	5.9	8.5
income-statement-row.row.interest-expense	47.4	42.3	29.1	32	32.3	39	29.4	22.1	21.2	19.5	21.9	14	7	7.9	1.5	0	0	0	0	0	0	0.7	2.8	3.8	0.1	-12.9	-3.5	-1.1	-1.6	-1.6
income-statement-row.row.depreciation-and-amortization	120.26	96.5	182.2	96.8	72.8	66.6	63.2	55.4	70.8	73	66.9	56.9	47.9	44	37.8	40.2	42.4	41.6	40.8	40.7	43.6	36	29.7	26.5	17.5	11.3	8.4	-1.6	-2.3	-2.1
income-statement-row.row.ebitda-caps	591.97	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	471.71	393	373.9	266.1	176.3	112.3	81.2	158.7	97.9	69.3	27.4	-2.6	-90.9	5	37.4	-6.7	5.4	53.2	43.7	37	52.3	61.2	71.4	107.3	98.7	103.4	107.5	107.4	95.8	82.1
income-statement-row.row.income-before-tax	536.37	433.2	376.5	135.4	37.3	-512.3	136.8	160.8	109.7	71.4	27.6	14.8	-82.3	9.4	41.5	4.6	8	51.1	41.4	35.7	52.5	59.7	75.7	113.5	107	108.5	109.9	107.3	99.8	88.8
income-statement-row.row.income-tax-expense	50.34	43.5	48.4	16.6	1.9	10.6	20.1	19.4	18.3	5.7	5.7	3.2	1	5.1	10.6	1.6	3.3	18.2	11.4	12.3	18.3	19.3	23.9	23.5	17.1	15	16.9	16.3	14.8	12.9
income-statement-row.row.net-income	413.28	336.5	302	145.8	35.4	-522.9	124.2	134.6	78.9	50.6	10.6	10.2	-83.3	3.1	30.9	3.2	5.3	32.5	30	23.4	34.6	40.2	51.1	88.7	89.5	93.6	92.3	89	82.4	73.2