FSPG Hi-Tech CO., Ltd.

符号: 000973.SZ

SHZ

4.14

CNY

今天的市场价格

17.7810
市盈率
-0.1895
PEG比率
4.01B
MRK市值
0.01%
DIV收益率

FSPG Hi-Tech CO., Ltd. (000973-SZ) 财务报表

Q: 什么是 FSPG Hi-Tech CO., Ltd. (000973.SZ) 总资产是多少？

FSPG Hi-Tech CO., Ltd. (000973.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 FSPG Hi-Tech CO., Ltd. (000973.SZ). 的默认数据。公司收入显示 2699.754 M 的平均值，即 0.037 % 增长率。整个期间的平均毛利润为 401.893 M，即 0.096 %. 平均毛利率为 0.156 %. 公司去年的净收入增长率为 0.569 %，等于 -0.577 % % 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 FSPG Hi-Tech 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 0.011. 在流动资产领域，000973.SZ 的报告货币为2014.081. 这些资产中的很大一部分，即 1044.854 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.050%. 公司的长期投资虽然不是其重点，但以报告货币计算的776.081（如果有的话）为776.081。这表明与上一报告期相比，19.197% 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 297.139. 这一数字表明，-0.232% 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 2816.578. 这方面的年同比变化率为 0.064%. 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467.286，存货估值为 467.84，商誉估值为 22.93（如有. 无形资产总额（如果有）按 202.49 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	3939.06	1044.9	1099.6	599.6	501	385.5	1068.9	766.2	356.8	422.1	351.4	567.2	479	484.9	425.2	483.4	475.4	472.3	529.9	713.8	289.7	179.7	149	239.6	340.5	78.4	69.2	42.1
balance-sheet.row.short-term-investments	656.87	210.5	130.1	176.6	83	5.7	-6.3	-9.5	-3.3	0	0	0	0	37.6	0	0	0	0	0	1.2	1.2	0.5	8	0	0	0	0	0
balance-sheet.row.net-receivables	2196.74	467.3	546.9	487.8	426	447.6	487.1	519.7	529	356.6	492.2	374.2	434.6	606.3	633.7	751	793.3	943.4	893.9	1015.4	744.8	509.1	368.2	354	83.2	58	74	70.5
balance-sheet.row.inventory	1988.73	467.8	520.7	430.2	426.6	444.8	1151.7	1020.7	856.8	830.9	1298.4	1166.9	1140.3	1463.6	1128	525.1	390.5	547.1	500.2	417.9	501.2	338	247.9	200.8	198.9	132.2	104.3	114.2
balance-sheet.row.other-current-assets	66.22	34.1	9.5	14	16.1	22.2	125.7	228.9	72.4	302.2	104.7	39.1	29.7	13.9	5.7	-22.8	-31.2	-41.4	-28.6	-20.7	-11.4	-24.3	-24.7	-20.5	357.4	278	257	247.7
balance-sheet.row.total-current-assets	8190.74	2014.1	2176.6	1531.7	1369.7	1300.1	2833.4	2535.5	1815.1	1911.7	2246.6	2147.3	2083.5	2568.7	2192.6	1736.7	1628.1	1921.3	1895.3	2126.5	1524.2	1002.5	740.3	774	979.9	546.7	504.5	474.5
balance-sheet.row.property-plant-equipment-net	5417.52	1496.6	1295.5	1349.2	1397	1425.4	1486.7	1542.6	1614.8	1586	1569.7	1601.4	1358.4	1385.8	1483.9	1735	1876.4	2017.6	2210.9	2160.8	1989.2	1679.3	1283.5	930.8	728.1	590	617.9	626.2
balance-sheet.row.goodwill	91.7	22.9	22.9	22.9	27.3	34.9	42.1	47	47	0	0	0	0	3.1	3.1	3.1	3.1	5.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	895.43	202.5	238	245.5	240.9	251.7	261.6	257.4	263.5	265	272	281.2	165.1	171.3	177.5	225	233.3	238.5	139.3	129.3	133.2	133.9	132	136.2	128.3	131.6	134.9	137.9
balance-sheet.row.goodwill-and-intangible-assets	987.13	225.4	260.9	268.5	268.1	286.6	303.8	304.4	310.5	265	272	281.2	165.1	174.4	180.7	228.2	236.4	244.1	139.3	129.3	133.2	133.9	132	136.2	128.3	131.6	134.9	137.9
balance-sheet.row.long-term-investments	2656.94	776.1	651.1	621.7	760.5	1093.2	1195.6	1180.1	1118.5	1073.7	1062.1	1065	1067.2	964.1	0	0	0	0	0	386.6	369.7	293.8	330.6	0	0	0	0	0
balance-sheet.row.tax-assets	62.12	15.7	15.1	11	7.6	7.6	13	10.8	4.8	5.2	5.7	3.2	2.8	2.4	3.9	2.7	10.7	4.6	0	0	3.1	1.9	9.9	0	0	0	0	0
balance-sheet.row.other-non-current-assets	574.12	61.4	139	185.7	95.3	19.5	8.1	8.1	8.1	38.1	58.1	8.1	11.6	37.6	595.3	486.3	443.1	430.5	404.9	4	0.5	0.7	1.2	309.7	252.7	248.4	235.8	236.8
balance-sheet.row.total-non-current-assets	9697.83	2575.2	2361.6	2436.1	2528.5	2832.3	3007.2	3046.1	3056.8	2967.9	2967.6	2959	2605.1	2564.3	2263.8	2452.2	2566.7	2696.7	2755.2	2680.7	2495.6	2109.7	1757.2	1376.7	1109.1	970	988.6	1000.9
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
balance-sheet.row.total-assets	17888.57	4589.2	4538.2	3967.8	3898.2	4132.4	5840.5	5581.6	4871.9	4879.7	5214.2	5106.3	4688.7	5133	4456.3	4188.9	4194.8	4618	4650.4	4807.2	4019.8	3112.1	2497.5	2150.6	2089	1516.7	1493.1	1475.5
balance-sheet.row.account-payables	665.1	221.7	190.3	202.2	195.2	193.2	537.1	283.5	220.8	194.5	374.4	255.4	342.7	461.7	610.8	836.6	674	908.1	851.9	835.8	588.4	421.4	165.4	195.6	73.7	163.4	284.2	274.9
balance-sheet.row.short-term-debt	1194.79	305.3	394.9	357	373.2	715.1	651	1508	437.6	155.4	323.7	426.5	1251	1914.2	1518.7	1552.9	1716.7	1635.7	1873.4	1737.2	1027.5	520.7	402.6	529.8	575.4	444.2	242.9	243.7
balance-sheet.row.tax-payables	43.9	2.3	20.7	9.5	8.6	5.7	7.3	18.2	20.4	17.3	26.8	44.4	58.6	-37.7	22.8	8.2	4.3	16.5	3.3	10.4	-7.5	6.9	22.3	22.4	19.6	11.7	47	39.3
balance-sheet.row.long-term-debt-total	1349	297.1	392.2	310.6	362.9	213.1	555.2	239.6	776.5	1039.2	1254	1285.7	300	360	100	133	170.9	294.5	193.9	497.2	690.9	653.8	528.5	106	139.7	209.2	235.8	170.2
Deferred Revenue Non Current	231.28	32.3	36.3	39.7	40.7	42.8	46.1	38.5	39.7	35.7	36.3	34.9	0	18.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	12.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	326.99	201.3	144.2	2.7	4	131.8	1404.5	611.5	343.6	823.9	427	365.6	61.2	86.6	56.2	55	90.8	103.8	107.2	50.2	40.9	28.3	28.7	23.5	26.6	25.4	21.5	25.8
balance-sheet.row.total-non-current-liabilities	1880.06	365.1	520.2	442.9	493.8	344.7	690.2	518.8	1206.6	1164.8	1641.2	1580.6	692.3	378.1	424.6	169.8	207.7	333.8	235.9	542.2	690.9	654.4	529.8	108	153.6	224.4	249.2	184.2
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
balance-sheet.row.capital-lease-obligations	8.84	2.1	3.9	4.6	6.4	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	4439.82	1119.5	1277.3	1162.2	1226.5	1529	3290	3143.6	2423.1	2536.1	2973.4	2817.1	2543.4	3084.6	2822.4	2773.5	2810.3	3042.1	3113.2	3200.6	2363.5	1675.9	1259.2	916.2	945.2	989.3	987.4	986
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
balance-sheet.row.common-stock	3869.69	967.4	967.4	967.4	967.4	967.4	967.4	967.4	967.4	967.4	967.4	967.4	918.8	612.6	612.6	612.6	612.6	612.6	612.6	408.4	408.4	373.5	373.5	373.5	373.5	278.5	278.5	278.5
balance-sheet.row.retained-earnings	4520.99	1206.8	1046.5	953.4	865.1	831.8	796.4	713.3	671.1	606.9	534.8	574.9	531	435.2	-45.6	-218.7	-225	-29.3	-43.7	54.8	107.6	128.7	28.6	75.3	8.8	4.2	-2	-0.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	1953.9	344	334.5	261.4	258.6	253.6	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	597.14	298.4	298.8	298.8	298.8	298.8	533.3	529.1	505.5	479.1	476.8	494.6	487.8	779.9	752.6	752.6	752.6	752.6	751.8	958.7	958.1	775.6	757.9	740.4	728.7	232.2	218.7	205.2
balance-sheet.row.total-stockholders-equity	10941.72	2816.6	2647.1	2481	2389.9	2351.5	2297.1	2209.9	2144	2053.4	1979	2036.9	1937.6	1827.6	1319.5	1146.5	1140.2	1335.8	1320.6	1421.9	1474.1	1277.7	1159.9	1189.1	1110.9	514.9	495.2	483.4
balance-sheet.row.total-liabilities-and-stockholders-equity	17888.57	4589.2	4538.2	3967.8	3898.2	4132.4	5840.5	5581.6	4871.9	4879.7	5214.2	5106.3	4688.7	5133	4456.3	4188.9	4194.8	4618	4650.4	4807.2	4019.8	3112.1	2497.5	2150.6	2089	1516.7	1493.1	1475.5
balance-sheet.row.minority-interest	2474.77	620.9	613.7	324.6	281.8	251.9	253.4	228.1	304.7	290.2	261.8	252.3	207.7	220.7	314.4	268.9	244.4	240.1	216.6	184.7	182.2	158.5	78.4	45.3	32.9	12.5	10.5	6
balance-sheet.row.total-equity	13416.49	3437.5	3260.9	2805.6	2671.7	2603.4	2550.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	17888.57	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3313.81	986.6	781.2	798.3	843.5	1098.9	1189.3	1170.7	1115.2	1073.7	1062.1	1065	1067.2	1001.7	593.1	483.5	442.6	429.9	404.6	387.8	370.9	294.3	338.6	304.8	246.2	242.1	230.1	232.4
balance-sheet.row.total-debt	2545.87	604.5	787.1	667.6	736.1	928.2	1206.2	1747.6	1214.1	1194.6	1577.7	1712.2	1551	1914.2	1618.7	1686	1887.5	1930.1	2067.2	2234.4	1718.5	1174.5	931	635.8	715.1	653.5	478.7	413.8
balance-sheet.row.net-debt	-736.33	-229.9	-182.4	244.6	318.1	548.4	137.3	981.4	857.3	772.5	1226.3	1145.1	1072	1466.9	1193.5	1202.6	1412.1	1457.9	1537.4	1521.8	1430	995.3	790.1	396.2	374.6	575.1	409.5	371.7

现金流量表

在 FSPG Hi-Tech 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 -0.583 的转变。该公司最近通过发行 -3.25 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-171118811.000. 与上一年相比， -30.531 发生了变化. 在同一时期，公司记录了 123.85, 0 和 -217.36，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-41.6 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 -45.81，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
cash-flows.row.net-income	221.44	214	180.8	161.2	99.9	68.8	120.9	118.1	156.7	125.5	111.6	104.8	123.3	564.5	250.7	37.7	-194.2	35.3	-97.4	-2.7	54.2	115.7	117.8	101.7	75.6	65.9
cash-flows.row.depreciation-and-amortization	30.92	123.8	134.6	127.7	133.4	134.9	146.8	152.5	136.2	135.5	138.1	142.7	137.5	129.7	152.1	168.3	175.1	164.8	157.1	142.8	126.6	112.5	76.3	62.1	62.4	57.5
cash-flows.row.deferred-income-tax	0	-0.9	-3.9	-2.5	0.1	-23.7	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	-258.8	2.1	2.6	-0.1	23.7	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	6.81	-11.1	-177.6	-93.7	-19.3	-708.7	761.9	363.2	-54.3	231.1	-76.3	-8.4	164.5	-346.6	-166.8	40.9	19.4	-38.5	102.3	153.6	-235.9	-50.4	23.1	45.3	-279.9	-218.9
cash-flows.row.account-receivables	34.56	34.6	-61.9	-90	-3.1	-202	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-27.75	-27.8	-113.1	-38.2	-9.2	-175.3	-152.6	-184.8	-59.7	203.6	-145	-36	306.8	-380.9	-41.3	-142.8	127	-46.4	-26.2	85.4	-166.8	-87.1	-48	-18.7	-65.8	-28.7
cash-flows.row.account-payables	0	-17.9	1.3	37	-7	-307.7	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	0	-3.9	-2.5	0.1	-23.7	914.5	548	5.4	27.4	68.7	27.5	-142.3	34.3	-125.5	183.7	-107.6	7.8	128.5	68.2	-69.2	36.7	71.1	64	-214.2	-190.2
cash-flows.row.other-non-cash-items	138.72	274.1	38.9	93.8	162.5	176	67.2	65.1	69.8	5.3	-11	53.8	31.8	-444.8	-22.8	67.9	130.2	80.6	112.2	65.2	39.9	6.7	13.5	7.8	18.4	50.7
cash-flows.row.net-cash-provided-by-operating-activities	397.88	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	-299.42	-299.4	-75	-90.9	-91.1	-79.5	-91.3	-90.2	-155.3	-179.8	-138.8	-165	-110.1	-260.2	-476.2	-21.4	-38.9	-51	-151.6	-310.8	-406.2	-260.1	-425.5	-306.3	-148.4	-44.9
cash-flows.row.acquisitions-net	282.09	282.1	314.2	2.3	0	89.1	0	0	0	163.8	45.8	0	116.4	111.8	17.7	0	41.5	0	5.6	324.2	406.5	4.4	0	8.6	148.8	0
cash-flows.row.purchases-of-investments	-1762.81	-1439.1	-1677	-11.2	1.7	3.1	0	8.8	0	1.8	3.4	0	112.5	-12	-3.2	0	-3.6	0	-70.6	-21.3	-49.2	-14.3	-8	-30.2	0	0
cash-flows.row.sales-maturities-of-investments	1288.89	1285.3	32.9	51.8	204.2	46.3	40	17.3	44.6	61.4	55.6	72.4	43.6	54.1	28.1	24.8	33.4	5.7	12.6	20.8	19.5	9.7	11.5	10.1	7.4	1.8
cash-flows.row.other-investing-activites	323.76	0	1410.6	-93.6	-65.7	43.4	-40.1	-260.6	397.5	-527.7	-43.2	-123.2	-110.1	84.7	320.9	2.5	-38.9	2.3	19.2	-310.8	-406.2	5.4	-4.5	24.4	-148.4	0.2
cash-flows.row.net-cash-used-for-investing-activites	-167.5	-171.1	5.8	-141.6	49.1	102.5	-91.5	-324.7	286.8	-480.5	-77.2	-215.8	52.4	-21.6	-112.7	5.8	-6.5	-43	-185	-297.8	-435.7	-254.9	-426.6	-293.4	-140.5	-42.9
cash-flows.row.debt-repayment	-494.85	-217.4	-596	-474.6	-1196.6	-857.6	-1631.7	-1142	-1720.2	-1675.8	-993.2	-2033.4	-3761	-2661.7	-2193.5	-2535.5	-2329.6	-2215	-2017	-1084	-874.4	-1243.8	-858	-548.9	-562.1	0
cash-flows.row.common-stock-issued	-3.25	-3.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-0.07	-0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-74.5	-41.6	-67.2	-51.4	-74.7	-56.3	-124.8	-145.1	-146.8	-115	-137.6	-111.8	-140	-91.7	-75.9	-111.4	-136.5	-121.5	-119.2	-162.2	-153.2	-155.2	-119.9	-113.2	-98.5	-76.9
cash-flows.row.other-financing-activites	301.07	-45.8	1022.6	396.8	924.2	432.2	1041.7	1330.7	1207.3	1862.1	1008.6	2010.2	3419.4	2984.8	2208.6	2381.3	2363	2080.1	1865.7	1606.2	1588.7	1509.2	1074.4	638.6	1186.7	173.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-308.08	-308.1	359.5	-129.2	-347.1	-481.7	-714.8	43.6	-659.7	71.2	-122.2	-135.1	-481.7	231.4	-60.7	-265.6	-103.1	-256.4	-270.6	359.9	561	110.2	96.5	-23.5	526	96.9
cash-flows.row.effect-of-forex-changes-on-cash	2.39	2.4	2.8	-0.7	-3.9	1.1	3	-4.2	6.9	4.6	0.4	-1.9	-0.4	-1.3	-2.7	-0.3	-1	-0.5	-1.5	3.2	-0.9	-1.5	0.6	0	0	0
cash-flows.row.net-change-in-cash	-129.39	-135.1	543	17.4	74.7	-707.1	293.6	413.6	-57.6	92.6	-36.6	-59.9	27.3	111.3	37.1	54.8	19.9	-57.6	-182.8	424.1	109.2	38.3	-98.7	-100.1	262.1	9.2
cash-flows.row.cash-at-end-of-period	3262.58	834.4	954.7	411.6	394.2	319.5	1026.6	733	319.5	377.1	284.5	321.1	379	351.7	240.5	203.4	148.6	472.3	529.9	712.6	288.5	179.2	141	239.6	340.5	78.4
cash-flows.row.cash-at-beginning-of-period	3391.97	969.5	411.6	394.2	319.5	1026.6	733	319.5	377.1	284.5	321.1	380.9	351.7	240.5	203.4	148.6	128.7	529.9	712.6	288.5	179.2	141	239.6	339.7	78.4	69.2
cash-flows.row.operating-cash-flow	397.88	341.1	175	289	376.6	-329	1096.8	698.9	308.4	497.3	162.4	292.9	457	-97.3	213.2	314.9	130.6	242.3	274.3	358.8	-15.2	184.4	230.7	216.9	-123.5	-44.8
cash-flows.row.capital-expenditure	-299.42	-299.4	-75	-90.9	-91.1	-79.5	-91.3	-90.2	-155.3	-179.8	-138.8	-165	-110.1	-260.2	-476.2	-21.4	-38.9	-51	-151.6	-310.8	-406.2	-260.1	-425.5	-306.3	-148.4	-44.9
cash-flows.row.free-cash-flow	98.46	41.7	100	198.1	285.5	-408.5	1005.4	608.7	153.1	317.5	23.6	127.9	346.9	-357.5	-262.9	293.5	91.6	191.2	122.6	48.1	-421.5	-75.7	-194.8	-89.4	-271.9	-89.7

利润表行

FSPG Hi-Tech CO., Ltd. 的收入与上期相比变化了 -0.169%。据报告, 000973.SZ 的毛利润为 447.89。该公司的营业费用为 317.92，与上年相比变化了 -11.363%. 折旧和摊销费用为 123.85，与上一会计期间相比变化了 -0.080%. 营业费用报告为 317.92，显示-11.363% 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-0.473%. 营业收入为 129.97，与上年相比变化了-0.473%. 净利润的变化率为 0.569%。去年的净收入为213.97.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	2208.05	2188.5	2635.1	2457.3	2299.4	2848.3	2822.8	2511.8	2465.6	2886.9	2731.5	3019.2	3771.9	3869.2	3751.9	3699.1	4302.8	4643.4	3830.6	2925.4	2765.8	2290.5	1741.3	1669.7	1482.4	1140.6	1065.4	1076.9
income-statement-row.row.cost-of-revenue	1713.94	1740.6	2063.8	1876.1	1746.3	2083.8	2142	1967.6	1855.6	2357.8	2290	2508.9	3246.6	3388.2	3170.8	3278.5	4105.9	4278.5	3627.4	2727.7	2541	2026.9	1467.5	1447.5	1303.9	977.8	908.2	913.4
income-statement-row.row.gross-profit	494.11	447.9	571.4	581.1	553.1	764.5	680.9	544.2	610	529.1	441.5	510.3	525.3	481	581.1	420.7	196.9	364.9	203.2	197.7	224.9	263.7	273.7	222.2	178.5	162.8	157.2	163.4
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
income-statement-row.row.research-development	124.07	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	29.62	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	30.82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	18.15	-9.2	165.6	161.6	141.7	272.7	1.2	4.1	9.7	9.5	7.3	18	18	18.1	2.1	6.4	4.6	7.1	30.2	49	42.4	24.3	17.7	10.6	22.9	35.6	40.7	18
income-statement-row.row.operating-expenses	303.7	317.9	358.7	324.7	291.9	490.7	472.1	358.4	369.2	368.1	324.2	338.9	345.4	327	302.2	290.6	251	232.2	236.4	172	188.3	158.3	157.8	118.4	99.9	95.6	90.9	99.4
income-statement-row.row.cost-and-expenses	2017.64	2058.6	2422.4	2200.9	2038.1	2574.5	2614.1	2325.9	2224.9	2725.9	2614.2	2847.8	3592	3715.2	3473	3569.1	4356.9	4510.7	3863.8	2899.7	2729.3	2185.2	1625.3	1565.9	1403.8	1073.4	999.1	1012.9
income-statement-row.row.interest-income	12.73	12.7	3.5	1.9	1.9	6.3	3.7	2.9	1.6	2.3	2.1	2.8	5.7	8	5.5	11.5	11.3	12.2	8.1	4.8	2.3	1.4	5	9.1	7	0	0	0
income-statement-row.row.interest-expense	24.93	24.9	33.3	30.2	46.1	59.5	71	79	84.9	85.4	91.8	93.8	107.3	116.8	99	121.5	157.2	130.9	112.2	96.8	66.9	51.5	50.7	38.6	41.1	42.6	39.7	36.6
income-statement-row.row.selling-and-marketing-expenses	30.82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-14.58	133.2	-54	-130.1	-214.4	-207.7	-55.2	-60.5	-62.9	-4.8	16	-33.8	-15.9	436.5	6.6	-71	-141.9	-87.2	-87.4	-57.7	-9.3	2.2	-0.5	0.7	-5.6	-20.4	-22.8	-17.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	18.15	-9.2	165.6	161.6	141.7	272.7	1.2	4.1	9.7	9.5	7.3	18	18	18.1	2.1	6.4	4.6	7.1	30.2	49	42.4	24.3	17.7	10.6	22.9	35.6	40.7	18
income-statement-row.row.total-operating-expenses	-14.58	133.2	-54	-130.1	-214.4	-207.7	-55.2	-60.5	-62.9	-4.8	16	-33.8	-15.9	436.5	6.6	-71	-141.9	-87.2	-87.4	-57.7	-9.3	2.2	-0.5	0.7	-5.6	-20.4	-22.8	-17.5
income-statement-row.row.interest-expense	24.93	24.9	33.3	30.2	46.1	59.5	71	79	84.9	85.4	91.8	93.8	107.3	116.8	99	121.5	157.2	130.9	112.2	96.8	66.9	51.5	50.7	38.6	41.1	42.6	39.7	36.6
income-statement-row.row.depreciation-and-amortization	-42.65	123.8	134.6	127.7	133.4	134.9	146.8	152.5	136.2	135.5	138.1	142.7	137.5	129.7	152.1	168.3	175.1	164.8	157.1	142.8	126.6	112.5	76.3	62.1	62.4	57.5	10.1	-5.3
income-statement-row.row.ebitda-caps	226.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	269.25	130	246.5	300.6	324.2	319.1	152.4	121.2	169.9	148.8	126.9	121	150	574.8	284	53	-199.7	38.4	-100.9	-16.3	50.8	125	133.7	113	81.6	67.5	57.3	69.3
income-statement-row.row.income-before-tax	254.66	263.2	192.5	170.5	109.8	111.4	153.5	125.3	177.8	156.2	133.3	137.6	163.9	590.5	285.4	59.1	-196	45.4	-95.7	0.3	60.3	128.4	133.4	114	88.7	75	70.8	66.9
income-statement-row.row.income-tax-expense	10.17	10.2	11.7	9.3	9.9	42.6	32.6	7.3	21.1	30.7	21.7	32.8	40.7	26.1	34.7	21.3	-1.8	10	1.7	3.1	6	12.8	15.6	12.3	11.2	10	10.2	8.8
income-statement-row.row.net-income	221.44	214	136.4	121.9	99.9	68.8	116.1	105.7	125.7	82.7	80.1	79	120.2	503.1	173.1	6.3	-195.7	12	-94.4	4.2	67.5	117.8	116.4	99.6	75.6	65.9	60.2	58