ZJBC Information Technology Co., Ltd

符号: 000889.SZ

SHZ

1.38

CNY

今天的市场价格

-10.3643
市盈率
-0.2695
PEG比率
1.29B
MRK市值
0.00%
DIV收益率

ZJBC Information Technology Co., Ltd (000889-SZ) 财务报表

Q: 什么是 ZJBC Information Technology Co., Ltd (000889.SZ) 总资产是多少？

ZJBC Information Technology Co., Ltd (000889.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 ZJBC Information Technology Co., Ltd (000889.SZ). 的默认数据。公司收入显示 1254.707 M 的平均值，即 0.105 % 增长率。整个期间的平均毛利润为 239.691 M，即 0.120 %. 平均毛利率为 0.212 %. 公司去年的净收入增长率为 0.586 %，等于 -4.804 % % 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 ZJBC Information 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 -0.303. 在流动资产领域，000889.SZ 的报告货币为709.052. 这些资产中的很大一部分，即 137.572 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.486%. 公司的债务概况显示，以报告货币计算的长期债务总额为 6.892. 这一数字表明，-0.385% 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 135.749. 这方面的年同比变化率为 -0.480%. 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450.063，存货估值为 38.7，商誉估值为 110.14（如有. 无形资产总额（如果有）按 3.14 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	318.72	137.6	267.8	383.7	725.8	830.1	693.3	375.2	338.2	225.1	284.3	191.1	299.2	282.5	249.2	140.3	187	207.7	116.5	110.4	100	75.2	77.2	87.8	256.1	32.8	47	48.9	26	11.8	7.4
balance-sheet.row.short-term-investments	0	0	0	0	0	-3.4	-87	30.1	0	0	1.2	0.7	0.8	0.7	0.8	1	-311.1	-316.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	2120.02	450.1	521.1	534.7	970.3	1036.7	1215.2	784.5	553	1215.9	139.9	48.5	62.6	78.3	59.8	141.4	156.6	246.8	226.3	165	217.9	210.7	439.5	229	51.6	10.9	42.6	53.7	105.7	67.1	27
balance-sheet.row.inventory	175.22	38.7	50.5	53.6	29.4	31.7	47.7	5.3	3.3	8.5	512.2	656.6	644.4	648.3	643.7	483.3	511.6	523.9	630.1	711.2	703.1	816	509.9	709.2	348.1	161.5	132.1	37	55.6	39.5	34.1
balance-sheet.row.other-current-assets	173.23	38.8	39.7	37.3	40.3	40.1	136.7	186.8	224.7	54.7	50.9	-3.1	-5.1	-5.5	-5.8	-12	-8.8	-13.7	-13.9	-5.5	-19.2	-30.4	-19.6	-18.5	50.2	39.1	52.2	0.7	-39.8	0.1	0.1
balance-sheet.row.total-current-assets	2831.13	709.1	879	1009.3	1765.7	1938.6	2093	1351.8	1119.2	1504.3	987.2	893	1001.1	1003.5	946.9	753	846.4	964.8	959.1	981.1	1001.7	1071.5	1007.1	1007.5	706	244.3	273.8	140.3	147.4	118.5	68.6
balance-sheet.row.property-plant-equipment-net	257.83	70.2	44	49	88.5	98.9	77.3	73.3	66.3	69.1	664.4	495	472.2	214.1	233.7	250.3	305.7	317.6	533	639.1	658.5	645.1	607.4	474.9	496	434.4	349.9	261.6	192.4	136.7	98.1
balance-sheet.row.goodwill	440.57	110.1	110.1	127.2	1769.3	1769.3	2971.5	1738.9	1738.9	1738.9	744.6	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	16.62	3.1	10.6	19.6	56.1	68.3	80.5	49.3	57.4	65.7	84.6	46.3	56.9	67.5	77.8	89.7	100.7	24.7	24	33.7	34.7	3.6	11	8.6	16	16.4	1.2	1.3	0.7	0.4	0.1
balance-sheet.row.goodwill-and-intangible-assets	457.19	113.3	120.7	146.8	1825.5	1837.6	3052	1788.3	1796.3	1804.6	829.2	46.3	56.9	67.5	77.8	89.7	100.7	24.7	24	33.7	34.7	3.6	11	8.6	16	16.4	1.2	1.3	0.7	0.4	0.1
balance-sheet.row.long-term-investments	478.21	-9.7	243.9	243.9	10.8	3.6	87.1	0	0	0	3.8	4.3	4.2	4.3	4.2	11.6	316.3	416.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	40.83	9.7	10.3	26.9	27.5	27.7	14.9	9	6.5	13.6	11.1	6.4	8.9	8.8	8.9	9.2	10.7	11.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	5.28	2.7	0.1	0	1.2	1.2	1.2	0.9	1.6	1.6	315	277.3	286.3	287.6	249	282.9	1	1	106.4	10.5	20.1	22	19.1	10.9	18.2	18.8	20.7	14.2	15.1	7.4	1.8
balance-sheet.row.total-non-current-assets	1249.01	195.9	419.1	466.6	1953.5	1969	3232.5	1871.4	1870.7	1888.9	1823.5	829.2	828.5	582.3	573.5	643.7	734.5	771.9	663.4	683.3	713.3	670.7	637.5	494.4	530.2	469.5	371.8	277.1	208.2	144.5	100
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	4080.15	904.9	1298.1	1476	3719.2	3907.6	5325.5	3223.2	2989.9	3393.2	2810.7	1722.2	1829.5	1585.8	1520.4	1396.6	1580.9	1736.6	1622.5	1664.5	1715	1742.1	1644.6	1501.9	1236.3	713.8	645.6	417.4	355.7	263	168.6
balance-sheet.row.account-payables	1491.49	392.6	429.6	467.8	502.8	478.4	398.7	314.9	281.5	243.6	296.2	218.1	241.2	177.9	232	79.2	93.5	132.4	159.8	171.1	144.9	162.7	203.1	185.9	70.8	53.3	55.4	4.8	11.2	6.4	7.2
balance-sheet.row.short-term-debt	150.18	38.8	68.1	155.1	271.8	420.8	419.2	20	20	17.6	0	0	84	185	134	316.2	467.3	434	471.2	564.3	545.9	636.9	579.4	437.2	282.2	117	223.7	30.2	105.8	78.4	27.5
balance-sheet.row.tax-payables	10.13	3.7	4.1	2.8	27.1	51.1	59.6	38.7	27.1	127.6	43.8	-33.3	-37.9	-33.7	-32.1	-9.4	8.6	17.3	20.6	32	66.9	59.7	49.2	22.8	12	2.7	3.5	5.2	0.8	0	0.7
balance-sheet.row.long-term-debt-total	34.84	6.9	6.1	1.3	2.9	66.3	185.4	0	0	597	0	0	80	120	160	0	15	45.2	25.7	20	35	20	0	0	40	125	0	110	65	55	19
Deferred Revenue Non Current	-16.68	-7.8	5	0	0	-66.3	-185.4	0	0	-597	2.2	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	24.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	617.31	322.9	442.7	30.7	25.1	111.2	650.3	92.7	113.5	62.9	396.1	329.6	290.9	341.9	315.3	224.2	187	160.6	98.6	70.4	66.8	40.9	16.8	77.2	76.2	78.4	80.3	2.6	2.2	0	0
balance-sheet.row.total-non-current-liabilities	59.48	14.7	10.4	6	10.3	77.6	195	2.4	5.8	600.2	7.1	6.6	85.7	125.6	163.1	3	15	46	26.5	20.8	35.8	20.8	0.8	0.8	40.8	129	2.3	111.5	66.4	56.3	20.2
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	34.84	6.9	1.1	1.3	2.9	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	3331.39	769	1036.4	1137.5	1375.8	1585	1722.9	562.2	535.1	1142.7	699.4	554.3	743.3	850.7	855.4	760.2	884.1	1043.6	934.2	976.1	940.9	981	886.3	781.3	506.8	390.9	374.1	162.9	231.8	159.6	70.3
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	3745.16	936.3	936.3	936.3	936.3	669.1	669.1	621.8	621.8	621.8	621.8	445.5	445.5	338.7	338.7	338.7	338.7	338.7	294.5	294.5	294.5	294.5	294.5	294.5	226.6	198.1	198.1	110	80	77.1	76.9
balance-sheet.row.retained-earnings	-9373.74	-2394.7	-2269.1	-2190.2	-185.4	-205.5	1060	845.2	639	438.4	332	261.8	189.3	86.7	23.5	-4.4	55	51.8	2.1	-26.1	59.5	55.3	52.1	34.9	77.3	47.6	19.7	21.8	0	2.7	0.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	3292.66	0	104.4	104.4	104.4	1873.5	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	3083.77	1594.1	1489.7	1487.4	1487.4	-14.4	1873.5	1194	1194	1190.2	1153	455.9	446.6	304.9	297.9	295.3	295.3	295	384.1	412.6	412.8	402.6	402.7	383.1	419	71.4	53.7	122.7	43.8	23.7	21.3
balance-sheet.row.total-stockholders-equity	747.86	135.7	261.3	337.9	2342.8	2322.6	3602.6	2661	2454.8	2250.4	2106.8	1163.3	1081.5	730.4	660.2	629.7	689.1	685.5	680.8	681	766.8	752.4	749.4	712.5	722.8	317.1	271.5	254.5	123.8	103.4	98.3
balance-sheet.row.total-liabilities-and-stockholders-equity	4080.15	904.9	1298.1	1476	3719.2	3907.6	5325.5	3223.2	2989.9	3393.2	2810.7	1722.2	1829.5	1585.8	1520.4	1396.6	1580.9	1736.6	1622.5	1664.5	1715	1742.1	1644.6	1501.9	1236.3	713.8	645.6	417.4	355.7	263	168.6
balance-sheet.row.minority-interest	0.9	0.2	0.4	0.5	0.6	0	0	0	0	0	4.5	4.6	4.8	4.8	4.9	6.7	7.7	7.6	7.6	7.3	7.3	8.7	8.9	8.1	6.7	5.9	0	0	0	0	0
balance-sheet.row.total-equity	748.76	135.9	261.7	338.4	2343.4	2322.6	3602.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	4080.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	487.88	0	243.9	243.9	10.8	0.2	0.1	30.1	0	0	5	5	5	5	5	12.6	5.2	99.9	101.7	6.2	7.2	7.4	6.4	7.2	7.5	7.5	7.3	0	0	0	0
balance-sheet.row.total-debt	185.02	45.7	74.3	156.5	271.8	487.1	604.6	20	20	614.6	0	0	164	305	294	316.2	482.3	479.2	496.9	584.3	580.9	656.9	579.4	437.2	322.2	242	223.7	140.2	170.8	133.4	46.5
balance-sheet.row.net-debt	-133.7	-91.9	-193.5	-227.2	-454	-343	-88.7	-325.1	-318.2	389.5	-283.1	-190.4	-134.5	23.2	45.6	176.9	295.3	271.4	380.4	473.9	480.9	581.7	502.2	349.4	66.1	209.3	176.7	91.3	144.9	121.6	39.1

现金流量表

在 ZJBC Information 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 -2.199 的转变。该公司最近通过发行 0.65 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-10487931.400. 与上一年相比， -0.870 发生了变化. 在同一时期，公司记录了 26.61, 0 和 -207.39，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-6.07 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 124.48，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	-124.67	-79	-2004.9	20.4	-1240.2	252.9	228.6	220	153.6	98.7	92.8	110.2	70.1	30.6	-59.7	3.7	3.4	2.6	-79.6	16.2	29.9	37.4	64.8	57.8	62	17
cash-flows.row.depreciation-and-amortization	22.97	26.6	42.1	44.3	44.8	35.8	30.6	25.9	86.3	37	32.4	34.2	37.2	39.9	41.3	37.5	30.5	33	31.2	29.3	27.9	23.1	19.7	19.8	24.1	8.7
cash-flows.row.deferred-income-tax	0	16.2	-3.4	-0.9	-11.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	1.6	3.4	0.9	11.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	42.3	2.4	-109	70.2	171.8	-408.1	-231	-84.5	33.5	27.1	-22	10.9	-77.4	42.7	79.1	-65.1	94.8	71.1	57.2	122.9	-41.6	-151.8	-315.9	-213.7	7.1	-1.5
cash-flows.row.account-receivables	30.54	2.6	-30.2	36.8	164.4	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	11.75	3.1	-24.2	2.3	16.1	-42.4	-2	5.2	503.7	59	-15.3	7	-4.6	-150.5	28.5	-4.4	25.7	81.1	5.7	103.8	-284.7	124.3	-440.5	-185.1	-13.4	-109.2
cash-flows.row.account-payables	0	-19.4	-51.2	31.9	2.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	16.2	-3.4	-0.9	-11.1	-365.7	-229	-89.7	-470.2	-32	-6.7	4	-72.8	193.2	50.6	-60.8	69.1	-10	51.6	19.1	243.1	-276	124.6	-28.6	20.5	107.7
cash-flows.row.other-non-cash-items	102.3	17.1	1976.5	102.5	1438.4	30.1	15	-12.9	-132.7	32.7	19.2	21.3	10.2	23	61.8	47.7	28	34.8	30.8	24.4	8.5	28.1	18.2	9.5	16.2	5.2
cash-flows.row.net-cash-provided-by-operating-activities	42.9	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
cash-flows.row.investments-in-property-plant-an-equipment	-37.82	-11.1	-19.5	-32.2	-36.2	-28.5	-29.6	-11.9	-17.9	-163.2	-54	-14.8	-20.6	-3.4	-8.3	-1.6	-27.6	-11.3	-11.4	-73.9	-38.6	-48.7	-50.7	-72.1	-36.1	-66.3
cash-flows.row.acquisitions-net	0.17	0.7	-33.5	-60.3	-0.3	-359.4	0	702.9	-713.4	0	0	0	0	13	26.9	-0.4	-2.9	12.9	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	5	32.9	0	0.4	0	0	-3.2	-134.1	0	0	0	0	-1	3.3	0	-46.6	-0.5	0	-19.5	0	0	0	-104.9	-5
cash-flows.row.sales-maturities-of-investments	0	0	16.5	2.8	0	43.2	0	53.6	1.6	71.2	0.5	0.5	0	0	14.9	5.6	0	45.1	0	13.4	0	0	0	0.2	0	0
cash-flows.row.other-investing-activites	0.32	0	-49.3	-32.2	0.4	224	16.1	-167	-68.1	11.8	0.2	-5.2	23.7	4.8	-8.3	-1.6	18.3	-11.3	16.3	2.8	0	0.3	0	0.5	20.4	-25.1
cash-flows.row.net-cash-used-for-investing-activites	-37.33	-10.5	-80.8	-89.1	-36.1	-120.3	-13.4	577.7	-801	-214.3	-53.3	-19.5	3.2	14.4	24.2	5.4	-12.2	-11.1	4.4	-57.8	-58.1	-48.3	-50.7	-71.3	-120.6	-96.4
cash-flows.row.debt-repayment	-38	-207.4	-314.6	-487.3	-500.5	-50	-46	-669.6	-3	0	-164	-244	-154	-487.7	-579.1	-469.5	-483.2	-749	-595.6	-627.9	-678.9	-557.6	-353.4	-215.8	-237.6	-193.8
cash-flows.row.common-stock-issued	0	0.7	0	0	14.8	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	-0.7	0	0	-14.8	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	-2.58	-6.1	-29.1	-29	-61.2	-34.5	-22.9	-18.4	-12.2	-18.1	-13.2	-23.6	-20.9	-19.2	-28.3	-42.6	-36	-36.4	-37.4	-34.3	-38.2	-43.6	-31.4	-19.6	-12	-18.5
cash-flows.row.other-financing-activites	15.11	124.5	185.4	270	310.2	627.2	46	75	617.6	129.7	0	103	165	465.5	413	462.1	466	661.1	599.6	551.9	748.4	702	480.5	656.7	246.6	277.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-9.09	-89	-158.3	-246.3	-251.5	542.7	-22.9	-613	602.4	111.7	-177.2	-164.6	-9.9	-41.4	-194.4	-50	-53.2	-124.3	-33.5	-110.4	31.3	100.8	95.6	421.3	-3	65
cash-flows.row.effect-of-forex-changes-on-cash	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.net-change-in-cash	83.5	-114.6	-334.4	-97.9	127.2	333	6.8	113.1	-58	92.8	-108.1	-7.3	33.4	109.2	-47.7	-20.8	91.3	6.1	10.5	24.7	-2	-10.6	-168.3	223.4	-14.2	-1.9
cash-flows.row.cash-at-end-of-period	306.1	258.4	373	707.4	805.3	678.1	345.1	338.2	225.1	283.1	190.4	298.5	281.8	248.4	139.3	187	207.7	116.5	110.4	100	75.2	77.2	87.8	256.1	32.8	47
cash-flows.row.cash-at-beginning-of-period	222.59	373	707.4	805.3	678.1	345.1	338.2	225.1	283.1	190.4	298.5	305.8	248.4	139.3	187	207.7	116.5	110.4	100	75.2	77.2	87.8	256.1	32.8	47	48.9
cash-flows.row.operating-cash-flow	42.9	-15.1	-95.3	237.5	414.8	-89.3	43.2	148.4	140.7	195.4	122.4	176.7	40.1	136.2	122.5	23.8	156.6	141.4	39.5	192.9	24.7	-63.1	-213.2	-126.6	109.4	29.5
cash-flows.row.capital-expenditure	-37.82	-11.1	-19.5	-32.2	-36.2	-28.5	-29.6	-11.9	-17.9	-163.2	-54	-14.8	-20.6	-3.4	-8.3	-1.6	-27.6	-11.3	-11.4	-73.9	-38.6	-48.7	-50.7	-72.1	-36.1	-66.3
cash-flows.row.free-cash-flow	5.07	-26.3	-114.9	205.2	378.6	-117.8	13.6	136.5	122.8	32.2	68.4	162	19.6	132.8	114.2	22.3	129	130.2	28.2	118.9	-13.9	-111.7	-263.9	-198.6	73.3	-36.8

利润表行

ZJBC Information Technology Co., Ltd 的收入与上期相比变化了 -0.058%。据报告, 000889.SZ 的毛利润为 127.43。该公司的营业费用为 172.75，与上年相比变化了 -1.434%. 折旧和摊销费用为 26.61，与上一会计期间相比变化了 -0.005%. 营业费用报告为 172.75，显示-1.434% 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-0.651%. 营业收入为 -45.34，与上年相比变化了0.651%. 净利润的变化率为 0.586%。去年的净收入为-125.3.

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	1436.54	1428.9	1516.4	1951.1	2573.3	3162.6	3030.8	2107.4	1814.7	2215.9	1920	2106.4	1926.5	1690.3	1418.9	1177.7	1076.5	799.3	781.4	582.5	609.7	517.7	618	507.9	448	345.9	307.7	365.3	293.3	204.9	142.5
income-statement-row.row.cost-of-revenue	1310.42	1301.5	1368.6	1790.2	2232.7	2702.3	2430	1609	1364.9	1721.2	1506.5	1717.5	1515.8	1354.4	1179.6	968.8	849.1	606.6	654	480.6	414.8	343.4	407	335.8	303.6	224.5	256.1	295.9	236.3	165.9	114
income-statement-row.row.gross-profit	126.11	127.4	147.8	160.9	340.6	460.4	600.7	498.4	449.8	494.7	413.5	388.9	410.7	335.9	239.3	208.9	227.4	192.8	127.4	101.9	195	174.2	211	172.1	144.4	121.4	51.6	69.3	57	39	28.4
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	47.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	46.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	10.43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-73.89	-73.6	60.4	64.5	63.1	81	1.7	2.1	7.2	-5.4	1.6	-0.8	0.7	-1.2	1.8	2.4	54.7	20.3	41.6	43.7	49	49.8	17.4	15.8	9.7	18.6	12.3	4.3	8.5	4.6	4.3
income-statement-row.row.operating-expenses	170.54	172.7	175.3	194.5	211.5	252.1	280.4	229.5	216.7	322.1	244.1	240.1	240.4	215.5	188.3	208.6	189.5	165.8	127.8	182.7	185	164.7	146.4	108	82.8	64.5	39.1	42.1	30.1	20.9	15.4
income-statement-row.row.cost-and-expenses	1480.96	1474.2	1543.8	1984.8	2444.2	2954.3	2710.5	1838.6	1581.5	2043.3	1750.5	1957.5	1756.2	1569.9	1367.8	1177.3	1038.6	772.4	781.8	663.3	599.8	508.1	553.4	443.9	386.4	289	295.2	338.1	266.4	186.8	129.4
income-statement-row.row.interest-income	1.03	0.7	1.5	3.3	4.6	3.8	1.8	5.7	4.6	4	2	3	3.4	1.1	0	0	6.6	4.1	0.5	0.5	0.5	0.6	1.7	2	6.3	0	0	0	0	0	0
income-statement-row.row.interest-expense	1.99	2.1	5	25.5	64.6	51.7	12.7	0.5	2.9	3	0	2.1	16.1	19.9	19.2	32.3	43.5	38.7	32.8	34.7	30.4	26.5	22.9	14.5	20.8	10.3	1.1	1.1	4.2	2.2	1.7
income-statement-row.row.selling-and-marketing-expenses	10.43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-79.54	-76.2	-34.9	-1973.5	-100.5	-1427.9	-25.4	-7.1	24.8	137.6	-20.9	-8.8	-14.6	-23.6	-18.7	-58.6	-25.8	-16.6	7.1	6.8	18.3	22.9	-5.2	2.1	1.9	8.1	11.2	3	3.7	2.4	2.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-73.89	-73.6	60.4	64.5	63.1	81	1.7	2.1	7.2	-5.4	1.6	-0.8	0.7	-1.2	1.8	2.4	54.7	20.3	41.6	43.7	49	49.8	17.4	15.8	9.7	18.6	12.3	4.3	8.5	4.6	4.3
income-statement-row.row.total-operating-expenses	-79.54	-76.2	-34.9	-1973.5	-100.5	-1427.9	-25.4	-7.1	24.8	137.6	-20.9	-8.8	-14.6	-23.6	-18.7	-58.6	-25.8	-16.6	7.1	6.8	18.3	22.9	-5.2	2.1	1.9	8.1	11.2	3	3.7	2.4	2.6
income-statement-row.row.interest-expense	1.99	2.1	5	25.5	64.6	51.7	12.7	0.5	2.9	3	0	2.1	16.1	19.9	19.2	32.3	43.5	38.7	32.8	34.7	30.4	26.5	22.9	14.5	20.8	10.3	1.1	1.1	4.2	2.2	1.7
income-statement-row.row.depreciation-and-amortization	9.59	25	25.2	-246.3	44.3	44.8	35.8	30.6	25.9	86.3	37	32.4	34.2	37.2	39.9	41.3	37.5	30.5	33	31.2	29.3	27.9	23.1	19.7	19.8	24.1	8.7	0.6	-3.4	-2.4	-2.7
income-statement-row.row.ebitda-caps	-121.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-43.7	-45.3	-27.5	-33.7	136.9	206.7	293.2	259.6	252	316.2	147.9	147.3	155.3	98.7	32.5	-47.8	-0.4	-9.7	6.6	-85.6	27.4	17.4	59.9	65.6	59.9	59.9	19.9	26.6	30.4	20.5	15.8
income-statement-row.row.income-before-tax	-120.89	-121.5	-62.4	-2007.2	36.5	-1221.2	294.9	261.8	257.9	310.2	148.6	140	155.7	96.8	32.4	-58.2	12.1	10.4	6.8	-74	28.3	32.4	59.3	66.2	63.4	65	23.7	30.2	30.6	20.5	15.7
income-statement-row.row.income-tax-expense	3.96	4	16.7	-2.3	16.1	18.9	42	33.2	38	156.6	49.9	47.3	45.5	26.7	1.8	1.4	8.4	7	4.2	5.6	13.7	15	23.8	1.3	5.6	6.5	6.6	4.6	3.4	3.1	2.4
income-statement-row.row.net-income	-124.67	-125.3	-79	-2004.9	20.2	-1240.2	252.9	228.6	220	153.6	98.8	92.9	110.3	70.2	30.5	-59.5	3.6	3.3	2.3	-79.6	16.1	23.8	37.6	64.9	57.1	59.4	17	25.6	30.6	17.4	13.4