Andrew Peller Limited

符号: ADWPF

PNK

2.85

USD

今天的市场价格

-27.9953
市盈率
0.1611
PEG比率
130.63M
MRK市值
0.05%
DIV收益率

Andrew Peller Limited (ADWPF) 财务报表

Q: 什么是 Andrew Peller Limited (ADWPF) 总资产是多少？

Andrew Peller Limited (ADWPF) 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 Andrew Peller Limited (ADWPF). 的默认数据。公司收入显示 229.041 M 的平均值，即 0.055 % 增长率。整个期间的平均毛利润为 88.438 M，即 0.028 %. 平均毛利率为 0.442 %. 公司去年的净收入增长率为 -1.269 %，等于 4.153 % % 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 Andrew Peller Limited 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 0.029. 公司的长期投资虽然不是其重点，但以报告货币计算的0（如果有的话）为0。这表明与上一报告期相比，0.000% 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 208.089. 这一数字表明，0.083% 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 253.638. 这方面的年同比变化率为 -0.044%. 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29.601，存货估值为 212.07，商誉估值为 53.64（如有. 无形资产总额（如果有）按 43.06 估值. 应付账款和短期债务分别为 26.96 和 9.46. 债务总额为227.76，债务净额为 227.76. 其他流动负债为 21.8，加上总负债 313.11. 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	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
balance-sheet.row.cash-and-short-term-investments	6.36	0	1.3	2.7	0	0	0.2	0	0	0	0	0	1.3	0	0	0	0	0	0	2.5	0	0	0	0	0	0	0	0	0	0	12	20.3
balance-sheet.row.short-term-investments	0	0	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.net-receivables	137.69	29.6	29.9	34.9	35.3	29.8	31.4	27	28.2	0	0	0	24.9	23.4	24.2	28.3	23.9	21.7	19.4	14.1	12.8	10.5	11.5	11.6	12.1	13.5	14.3	7.4	6.1	6.5	5.1	4.5
balance-sheet.row.inventory	784.33	212.1	199.1	181.5	172.7	162.3	162.1	130.5	120.9	118.9	120.8	115.9	110.3	96.1	89.7	104.2	93.8	83	70.5	62	52.7	47.2	49.9	47.3	48.1	55.6	55.4	34.8	27.4	25.6	20.6	20.9
balance-sheet.row.other-current-assets	17.97	4.5	5.9	6.2	6.1	4.6	4.4	3.1	1.8	0	0	0	0.9	0	0	0	0	0	0	0.7	0	0	0	1.1	0.8	0.7	1.2	0.5	0.9	0.8	0.4	0.5
balance-sheet.row.total-current-assets	946.36	246.2	236.2	225.3	214.1	196.7	198	160.6	150.9	146.8	146.1	144.2	137.4	120.3	116.4	134.8	122	107.7	92.3	79.4	68.5	59	62.3	60	61	69.8	70.9	42.7	34.4	32.9	38.1	46.2
balance-sheet.row.property-plant-equipment-net	901.43	223.9	224.2	223.9	221.1	199.7	188.2	118.8	108.9	105	90.2	88.8	84.5	94.2	95.7	102.4	94.5	87.1	85.6	55.9	53.9	51.2	49.6	67.5	59.8	58.2	31.6	24.3	19.5	18.2	11.8	10.9
balance-sheet.row.goodwill	214.55	53.6	53.6	53.6	53.6	53.6	53.6	37.5	37.5	37.5	37.5	37.5	37.5	38.1	37.5	39.4	36.2	36.2	35.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	168.1	43.1	44	39.6	25.1	16.9	17.7	10.6	11	12.3	13.2	12.6	13.6	14.2	14.2	15.9	7	7.8	0	23.8	23.8	21.3	21.3	0	0	0	23.6	7.8	3.1	3.4	0	0
balance-sheet.row.goodwill-and-intangible-assets	382.65	96.7	97.6	93.3	78.7	70.6	71.4	48.1	48.5	49.8	50.7	50.1	51.1	52.2	51.6	55.3	43.2	44	35.9	23.8	23.8	21.3	21.3	0	0	0	23.6	7.8	3.1	3.4	0	0
balance-sheet.row.long-term-investments	0.09	0	0	0	0	270.3	0.2	166.9	157.4	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.tax-assets	-0.09	0	0	0	0	2.2	1.6	1.9	2.5	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-non-current-assets	-638.71	-320.6	-321.9	-317.2	-299.8	-270.3	0	0	0	-154.8	-140.8	-138.9	12.6	0	0	1.1	0.1	0.1	8.3	3.8	0.8	0.4	0	5.5	5.4	0.1	0	0	0.1	0	0	0.1
balance-sheet.row.total-non-current-assets	1284.17	320.6	321.9	317.2	299.8	272.5	261.3	168.8	160	154.8	140.8	138.9	148.1	146.4	147.4	158.7	137.8	131.3	129.8	83.4	78.5	73	71	73	65.2	58.3	55.2	32.1	22.7	21.6	11.8	11
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	14.1	13.4	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	2230.53	566.7	558.1	542.5	513.9	469.2	459.3	329.4	310.9	301.5	301	296.5	285.6	266.7	263.7	293.5	259.7	239	222.1	162.8	147	132	133.3	133	126.2	128.1	126.1	74.8	57.1	54.5	49.9	57.2
balance-sheet.row.account-payables	176.27	27	29.7	24.8	34.3	35.4	22.2	23.7	25.2	26.2	28.7	24.1	28.5	33.9	28.2	43.3	29.7	24.1	21.6	14.8	9.5	10.9	11.3	13.2	10.6	10.7	12.8	9.2	5.6	5.3	4.3	3.2
balance-sheet.row.short-term-debt	26.64	9.5	4.1	3.8	72.7	47.9	55.5	41	37.8	0	0	0	62.9	54.1	55	58.4	64.6	57.4	43.2	34	27.1	17.9	23.2	29.9	23.1	33.7	31.9	9.5	1.1	4.2	0.2	0.2
balance-sheet.row.tax-payables	0	0	0	0	0	1.5	2.8	2.3	2.4	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	823.93	208.1	192.1	174.5	95.5	106.9	116.3	46.7	48.2	53.7	38.6	42.7	41.5	42.7	47.6	71.5	46.9	44.4	50.3	17.3	19.6	22.1	21.9	17.5	19.1	21.2	23.1	0	0	0	1.1	1.3
Deferred Revenue Non Current	43.95	10.2	12.2	14	14.8	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	0
balance-sheet.row.deferred-tax-liabilities-non-current	132.17	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	6.42	21.8	19.2	24.7	22.5	15.2	15.5	16.5	15.5	51.5	72.9	78.5	1.3	1.9	1.9	2.7	1.1	0.9	0.8	0.8	2	3	3.2	2.2	3.8	2.3	1.7	4.7	3.1	1.8	1.8	1.7
balance-sheet.row.total-non-current-liabilities	1007.64	253.3	238.3	222.3	137.9	135.1	145.5	70.3	73.9	53.7	38.6	42.7	62.5	60	63.7	91.1	61.7	61.1	66.9	26.1	27.1	27.8	27	21.6	23.7	25.1	26.2	2.2	1.9	0.6	2.3	2.8
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	22.6	22.9	21.6	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	43.95	10.2	12.2	14	14.8	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	0	0
balance-sheet.row.total-liab	1221.18	313.1	292.7	276.9	268.4	234.5	239.1	152.1	153.1	154.1	163	166.8	165	152	150.1	196.7	157.1	143.4	132.5	75.7	65.7	59.5	64.7	66.9	61.2	71.8	72.6	25.6	11.7	11.9	8.6	7.9
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	0.3	0.3
balance-sheet.row.common-stock	113.8	28	27.3	27	26	26.3	26.1	7	7	7	7	7	0	0	0	7.4	7.4	7.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	872.04	220	233.7	236.8	218.3	209.8	196.7	174.2	154.6	143.8	131	122.7	113.5	107.6	106.3	89.4	95.3	88.1	82.2	79.9	74.5	68	64.1	61.7	60.6	52.3	49.6	45.7	41.9	39.2	37.8	46.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	-3.87	-1	-1.4	-3.2	-3.6	-4.1	-4.2	-3.8	-3.8	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	27.37	6.6	5.8	5	4.8	2.7	1.7	0	0	-150.9	-138	-129.7	7	7	7.4	0	0	0	7.4	7.2	6.8	4.5	4.5	4.4	4.4	4	3.9	3.5	3.5	3.2	2.9	2.1
balance-sheet.row.total-stockholders-equity	1009.35	253.6	265.4	265.6	245.5	234.8	220.2	177.3	157.7	150.9	138	129.7	120.6	114.7	113.7	96.8	102.7	95.5	89.6	87.2	81.3	72.5	68.6	66.1	65	56.3	53.5	49.2	45.4	42.4	41	49
balance-sheet.row.total-liabilities-and-stockholders-equity	2230.53	566.7	558.1	542.5	513.9	469.2	459.3	329.4	310.9	0	0	0	285.6	266.7	263.7	293.5	259.7	239	222.1	162.8	147	132	133.3	133	126.2	128.1	126.1	74.8	57.1	54.5	49.9	57.2
balance-sheet.row.minority-interest	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	0.2	0.3	0.3
balance-sheet.row.total-equity	1009.35	253.6	265.4	265.6	245.5	234.8	220.2	177.3	157.7	150.9	138	129.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	2230.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	0.09	0	0	0	0	270.3	0.4	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-debt	894.52	227.8	208.3	192.4	183.1	154.8	171.7	87.7	86	0	0	0	104.3	96.8	102.7	129.9	111.5	101.8	93.5	51.3	46.7	40	45.1	47.4	42.2	54.9	55	9.5	1.1	4.2	1.3	1.5
balance-sheet.row.net-debt	888.15	227.8	207	189.6	183.1	154.8	171.9	87.7	86	0	0	0	104.3	96.8	102.7	129.9	111.5	101.8	93.5	51.3	46.7	40	45.1	47.4	42.2	54.9	55	9.5	1.1	4.2	-10.7	-18.8

现金流量表

在 Andrew Peller Limited 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 -2.596 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2.723 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 2.77. 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-20334000.000. 与上一年相比， 0.441 发生了变化. 在同一时期，公司记录了 22.52, 0 和 -19.94，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-10.36 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 35.58，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	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
cash-flows.row.net-income	-5.92	-3.4	12.5	27.8	23.5	22	30.1	26.4	19.2	15.2	14	14.5	13	11	9.5	-0.1	11.4	9.5	6.1	8.5	9.6	6.9	5.3	4.1	11.3	5.7	6.7	6.5	5.4	4.2	4.1	4.4
cash-flows.row.depreciation-and-amortization	22.6	22.5	21.4	18.2	17.8	12.8	11.7	9.9	9.7	8.9	8.1	8.1	7.9	8.2	8	8.4	7.8	8	7.4	5.4	4.9	4.4	4	4.2	3.8	4	3.4	2.8	2.2	1.9	1.2	1.3
cash-flows.row.deferred-income-tax	0.96	1.1	2.1	7.6	1.5	-2.2	-0.9	-26.6	-27.9	-0.2	1.9	7.1	0	2.1	0.1	-2.7	-1.1	0.3	0.1	0.3	1.8	0.6	0.9	-0.5	0.7	0.8	0.9	0.3	1.3	0	0	0
cash-flows.row.stock-based-compensation	1	1.5	1.4	0.9	1.9	1.2	1.7	0.4	0.4	0.3	0.2	0.2	0	0.6	-2.3	0	0	0	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	7.73	-14.5	-16.4	-7.6	-12.2	15.1	-15.9	-7.7	-8.3	-0.1	-2.2	-7.3	-13.2	1.3	1.9	-1.7	-9.1	-12.9	5.6	-7.5	-9.9	2.6	-3.2	1.9	4.1	0	0	0	0	0	0	0
cash-flows.row.account-receivables	18.25	2.1	1.5	5.2	-4	1.6	-3	1.3	-2.6	-2.9	2.8	-1.5	-0.5	-0.5	-1.9	2.4	-1.7	-2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-17.23	-20.7	-17.5	-8.8	-10.5	-0.2	-7.6	-9.6	-1.9	2.9	-4.9	-5.7	-15.7	-6.4	11.2	-11.6	-10.8	-12.5	6.3	-9.3	-3.5	2.7	-2.6	0.8	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	4.94	2.8	0.7	-3.1	1.6	14	-4.1	2	-3.5	0	0	0	0	0	-10.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	1.76	1.4	-1	-0.9	0.6	-0.2	-1.1	-1.3	-0.3	0	0	0	3	8.2	3.5	7.5	3.5	2.5	-0.7	1.8	-6.4	-0.1	-0.6	1.2	4.1	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	20.69	6.4	-5.4	-5.8	-0.9	0.2	-5	-3.4	0.8	1.4	4.8	-2.3	-0.6	-0.1	0.3	9.8	-0.2	-0.3	0	0.1	-2.2	-0.1	-1.8	0	-7.2	-0.4	-27.7	-3.1	0.1	0.9	0.8	-3.2
cash-flows.row.net-cash-provided-by-operating-activities	47.02	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
cash-flows.row.investments-in-property-plant-an-equipment	-16.75	-20.3	-22.9	-36.5	-23.3	-23.4	-20.4	-20.7	-10.4	-8.5	-9.4	-12.9	-8.7	-8.1	-5	-10.3	-14.3	-9.3	-7.5	-7.4	-7.8	-6.2	-7.5	-11.9	-6.5	-7	-26.5	-12.2	-3.3	-11.7	-2.1	-1.5
cash-flows.row.acquisitions-net	0.94	0	8.8	0	0	0	-77.4	0.2	0	0	0	0	-0.6	-0.8	-0.8	-13.7	0	-0.3	-38.3	-1.3	-4.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	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	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7.4	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-0.4	0	0	0	0	0	0	0	0	-0.4	-1.8	1.5	0	1.4	0	-0.1	0.1	0.3	0.3	0	2.6	0.3	0	0	9	0	0	0	-0.2	-0.1	0	0
cash-flows.row.net-cash-used-for-investing-activites	-15.82	-20.3	-14.1	-36.5	-23.3	-23.4	-97.8	-20.5	-10.4	-8.8	-11.2	-11.4	-9.2	-7.5	-5.8	-24.1	-14.2	-9.3	-45.5	-8.7	-10	-5.9	-0.2	-11.9	2.5	-7	-26.5	-12.2	-3.5	-11.8	-2.1	-1.5
cash-flows.row.debt-repayment	-14.82	-19.9	-17	-11.8	-10.2	-17.2	-83.4	-1.5	-3	0	0	0	-50.9	-5.5	-26.1	-4.7	-5.9	-5.9	0	0	0	0	0	0	0	0	0	0	0	-1.3	0	0
cash-flows.row.common-stock-issued	0	0	-4.1	0	-4	0.1	0	0	5.3	0	0	0	0	0	0	0	0	0	0.1	0.4	2.3	0	0.1	0	0.4	0	0.5	0	0.3	0.3	0.9	0.3
cash-flows.row.common-stock-repurchased	0	0	-5.2	0	-6.2	17.1	0	0	-2.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.4	0	0
cash-flows.row.dividends-paid	-10.37	-10.4	-10.2	-9.2	-9.2	-8.6	-7.4	-6.6	-6.2	-5.8	-5.4	-5	-4.9	-4.8	-4.8	-4.7	-4.2	-3.4	-3.1	-3.1	-3.1	-3	-3	-3	-3	-2.9	-2.9	-2.7	-2.7	-2.7	-12.9	-2.6
cash-flows.row.other-financing-activites	-3.15	35.6	33.6	19.1	21.3	-17.1	166.8	0	0	-11.2	-8.4	3.1	58.1	-5.2	-2.6	19.8	15.5	14.1	29.5	4.6	6.6	-5.6	-2.2	5.2	-12.6	-1.9	25	0	0	-7.3	-0.2	-0.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-28.34	5.3	-2.9	-1.8	-8.2	-25.7	76.1	-5.1	-11.4	-17	-13.9	-1.9	2.2	-15.5	-33.4	10.4	5.5	4.8	26.5	2	5.9	-8.5	-5.1	2.2	-15.2	-4.8	22.6	-2.7	-2.4	-11.4	-12.2	-2.4
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	0.1	0	0	0	0	-0.1	0.1
cash-flows.row.net-change-in-cash	2.87	-1.3	-1.4	2.7	0	0	0	0	0	0	0	0	0	0	-21.8	0	0	0	0	0	0	0	0	0	0	-1.6	-20.6	-8.4	3.1	-16.2	-8.3	-1.3
cash-flows.row.cash-at-end-of-period	6.36	0	1.3	2.7	0	0	0	0	0	0	0	0	0	0	-21.8	0	0	0	0	0	0	0	0	0	0	-31.7	-30.1	-9.5	-1.1	-4.2	12	20.3
cash-flows.row.cash-at-beginning-of-period	3.49	1.3	2.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-30.1	-9.5	-1.1	-4.2	12	20.3	21.6
cash-flows.row.operating-cash-flow	47.02	13.8	15.6	41.1	31.5	49	21.7	25.6	21.8	25.8	25	13.3	7	23	17.4	13.7	8.8	4.5	19	6.8	4.2	14.4	5.3	9.7	12.7	10.1	-16.7	6.5	9	7	6.1	2.5
cash-flows.row.capital-expenditure	-16.75	-20.3	-22.9	-36.5	-23.3	-23.4	-20.4	-20.7	-10.4	-8.5	-9.4	-12.9	-8.7	-8.1	-5	-10.3	-14.3	-9.3	-7.5	-7.4	-7.8	-6.2	-7.5	-11.9	-6.5	-7	-26.5	-12.2	-3.3	-11.7	-2.1	-1.5
cash-flows.row.free-cash-flow	30.27	-6.6	-7.3	4.6	8.2	25.7	1.4	4.9	11.4	17.4	15.6	0.4	-1.7	14.9	12.4	3.4	-5.6	-4.8	11.5	-0.6	-3.7	8.3	-2.3	-2.2	6.2	3.1	-43.2	-5.7	5.7	-4.7	4	1

利润表行

Andrew Peller Limited 的收入与上期相比变化了 -0.049%。据报告, ADWPF 的毛利润为 109.08。该公司的营业费用为 103.88，与上年相比变化了 4.084%. 折旧和摊销费用为 22.52，与上一会计期间相比变化了 0.055%. 营业费用报告为 103.88，显示4.084% 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-0.612%. 营业收入为 5.2，与上年相比变化了-0.709%. 净利润的变化率为 -1.269%。去年的净收入为-3.35.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2011	2009	2007	2005	2003	2001	1999	1997	1995	1993
income-statement-row.row.total-revenue	378.56	382.1	373.9	393	382.3	381.8	363.9	342.6	334.3	315.7	297.8	289.1	276.9	265.4	263.2	268.2	237.1	228.2	211.8	167.6	155.9	147.9	139	134.4	133.6	135.4	118.7	98.1	79.5	70.6	55.8	56.4
income-statement-row.row.cost-of-revenue	266.74	273.1	256.3	254.7	243.4	244.5	232.6	221.4	221	200.8	189.8	179.7	174.5	161.8	166.8	166.5	134.4	133.1	126.2	96.7	90.7	88.1	85.8	85.3	84.3	82.8	68.7	54.7	41	0	0	0
income-statement-row.row.gross-profit	111.82	109.1	117.6	138.4	138.9	137.3	131.3	121.2	113.3	114.9	108	109.4	102.4	103.7	96.3	101.7	102.7	95.1	85.6	71	65.2	59.7	53.2	49	49.3	52.6	50	43.4	38.5	70.6	55.8	56.4
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	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	97.28	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-0.7	-0.1	0.3	0.4	0.4	0	0	0	0	0	0	0	0	0.7	1.6	0	0	0	-0.1	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	97.28	103.9	99.8	93.5	104.7	106.1	96.3	89.4	82	88.1	84.4	84.2	77.6	79.9	77	84.3	80.8	75.4	70	55.6	50.4	45.5	41.5	38.9	36.6	39	36.6	31.8	28.9	62.9	49	48.7
income-statement-row.row.cost-and-expenses	364.02	376.9	356.1	348.2	348.2	350.6	329	310.7	303.1	112.7	105.4	95.6	252.1	241.7	243.8	250.8	215.2	208.5	196.2	152.3	141.2	133.7	127.3	124.2	120.9	121.8	105.3	86.5	69.9	62.9	49	48.7
income-statement-row.row.interest-income	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	0
income-statement-row.row.interest-expense	15.63	16.6	9.3	8.1	8.1	6.9	5.3	3.1	3.6	6	4.3	4.6	5.4	6.7	7.9	6.9	6	5.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-20.95	-9.4	-0.8	-7.4	-1.7	-0.7	6.1	2.4	-5.1	-5.1	-6.2	-4.4	-0.9	-0.6	1.6	-10.8	-0.7	-0.2	-2	-2.1	2.2	-2.4	-0.3	-1	7.3	-3.1	-1.6	-0.2	-0.3	-0.3	-0.1	-0.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.7	-0.1	0.3	0.4	0.4	0	0	0	0	0	0	0	0	0.7	1.6	0	0	0	-0.1	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	-20.95	-9.4	-0.8	-7.4	-1.7	-0.7	6.1	2.4	-5.1	-5.1	-6.2	-4.4	-0.9	-0.6	1.6	-10.8	-0.7	-0.2	-2	-2.1	2.2	-2.4	-0.3	-1	7.3	-3.1	-1.6	-0.2	-0.3	-0.3	-0.1	-0.3
income-statement-row.row.interest-expense	15.63	16.6	9.3	8.1	8.1	6.9	5.3	3.1	3.6	6	4.3	4.6	5.4	6.7	7.9	6.9	6	5.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	22.6	22.5	21.4	18.2	17.8	12.8	11.7	9.9	9.7	8.9	8.1	8.1	7.9	8.2	8	8.4	7.8	8	7.4	5.4	4.9	4.4	4	4.2	3.8	4	3.4	2.8	2.2	1.9	1.2	1.3
income-statement-row.row.ebitda-caps	37.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	14.54	5.2	17.8	44.9	34.1	31.2	34.9	31.9	31.2	25.9	25.4	25	24.8	24.3	21	17.5	21.9	19.7	17.4	15.4	14.8	14.2	11.7	10.2	12.7	13.6	13.4	11.6	9.6	7.7	6.8	7.7
income-statement-row.row.income-before-tax	-6.41	-4.2	17.1	37.5	32.5	30.5	41.1	34.2	26.1	20.8	19.2	20.7	18.5	16.3	13.1	-0.2	15.2	14.1	9.2	13.3	14.8	11.8	9.1	6.9	17.6	10.5	11.8	11.4	9.3	7.4	6.7	7.4
income-statement-row.row.income-tax-expense	-0.49	-0.9	4.6	9.7	9	8.5	10.9	7.9	6.9	5.5	5.2	6.1	5.5	5.3	3.6	0	3.8	4.6	3.1	4.7	5.3	4.9	3.8	2.9	6.3	4.8	5.1	4.9	3.9	3.2	2.6	3
income-statement-row.row.net-income	-5.92	-3.4	12.5	27.8	23.5	22	30.1	26.4	19.2	15.2	14	14.5	13	11	21.7	-0.1	11.4	9.5	6.1	8.5	9.6	6.9	5.3	4.1	11.3	5.7	6.7	6.5	5.4	4.2	4.1	4.4