Wuxi Commercial Mansion Grand Orient Co., Ltd.

Symbol: 600327.SS

SHH

4.24

CNY

Markedspris i dag

22.2688
P/E-forhold
0.8908
PEG Ratio
3.72B
MRK Cap
0.02%
DIV Udbytte

Wuxi Commercial Mansion Grand Orient Co., Ltd. (600327-SS) Årsregnskaber

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Wuxi Commercial Mansion Grand Orient Co., Ltd. (600327.SS). Virksomhedens omsætning viser gennemsnittet af NaN M, som er NaN % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er NaN M, som er NaN %. Den gennemsnitlige bruttofortjeneste er NaN %. Væksten i nettoindkomst for virksomheden sidste år er NaN %, hvilket svarer til NaN % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Wuxi Commercial Mansion Grand Orient Co., Ltd., ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til . Et kig tilbage på det seneste år afslører en samlet aktivændring på NaN. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til NaN i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	631.4	667	1665.4	1241.9	766	862.7	1125.7	1333	847.4	759.3	703.1	1006.8	703.8	811.1	712.2	524.4	474.9	540	352.8	582.5	614.4	463.1	82.7	40.1	33.7
balance-sheet.row.short-term-investments	0	-172.3	-210.9	-356.6	-396.2	-357.8	-348.1	0	0	0	0.1	0.1	1.1	0.1	0.2	0	0	2.1	5	0	5	0.1	0	0	0
balance-sheet.row.net-receivables	118.6	173.7	137.3	445.3	808.7	314.2	455.9	337.2	306.2	378.1	580.9	575.5	555.6	330.1	345	215.7	217	238	193.9	217.3	206.2	95.7	65.8	91.4	42.2
balance-sheet.row.inventory	312.7	258.7	2229.1	1968.1	910.4	982.3	819.8	751.7	870.2	1035.6	896	767.3	772.1	434.4	371.8	338.1	284	259.9	215.4	233.7	200.9	79.5	68.1	52.2	57.9
balance-sheet.row.other-current-assets	21.8	9.7	79.5	56	38.9	41.3	33.1	27.1	43.5	52.7	-93	-107.7	-81.9	-32.2	-64.5	-19.4	-17	-15	-10.4	-17.7	-10.6	-3.5	-0.5	-17.4	-6.3
balance-sheet.row.total-current-assets	1084.6	1109.2	4111.3	3711.3	2523.9	2200.6	2434.4	2449	2067.3	2225.7	2087	2241.9	1949.6	1543.4	1364.5	1058.9	958.9	1023	751.6	1015.9	1010.9	634.8	216.2	166.2	127.4
balance-sheet.row.property-plant-equipment-net	635.9	697.8	614.1	807.2	861	937.5	971.5	907.1	990.5	1174.2	1330.1	1336.7	902.7	639.3	611.4	639.9	621.3	417	392.8	195.6	162.1	110.8	89.3	89.2	96.4
balance-sheet.row.goodwill	349	373.8	350.2	23.2	24.4	30.3	33.8	33.3	41.6	41.6	41.6	33.7	33.7	33.7	33.7	33.7	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	169.7	201.2	211.2	464.6	482.6	459	476.5	430.2	468.4	517.9	531.2	514.5	539.3	544	195.6	203.5	205.3	46.6	48	4.5	1.3	1	0	0.1	0.2
balance-sheet.row.goodwill-and-intangible-assets	518.7	575	561.4	487.8	507.1	489.3	510.4	463.4	510	559.5	572.8	548.2	573	577.7	229.3	237.2	205.3	46.6	48	4.5	1.3	1	0	0.1	0.2
balance-sheet.row.long-term-investments	3376	2923.5	2834	2043.4	2100.4	1049.2	1288.8	1192.9	1018.4	250.6	232.6	219.3	220.8	218.1	209.7	0	0	250.9	193.5	0	12.9	24.4	0	0	0
balance-sheet.row.tax-assets	76.5	13.2	54.3	18.7	21.2	16.5	16.8	16.7	16.8	18.4	20.7	23.8	22.9	17.9	16.7	12	3.6	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	149.3	174.3	79	30.7	3.2	5.7	3.8	360.1	375.7	340.1	327.5	346.2	293.1	159.6	155.4	366.2	223.3	13.4	25.1	72	24.7	7	16.6	19.7	20.3
balance-sheet.row.total-non-current-assets	4756.4	4383.7	4142.7	3387.7	3492.9	2498.2	2791.2	2940.2	2911.5	2342.9	2483.7	2474.1	2012.5	1612.5	1222.4	1255.3	1053.5	728	659.4	272.1	201	143.3	105.9	109	116.9
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
balance-sheet.row.total-assets	5840.9	5492.9	8254	7099	6016.8	4698.7	5225.6	5389.2	4978.8	4568.6	4570.7	4716	3962.1	3155.9	2586.9	2314.2	2012.5	1750.9	1411.1	1287.9	1211.8	778.1	322	275.2	244.3
balance-sheet.row.account-payables	411.7	284.1	514	829	713.2	663.5	865	964.3	996.5	1037.4	1031.8	903.4	764.9	603.6	592.3	489.5	478	426.7	340.7	346.5	421.3	144.3	106.2	72	86.8
balance-sheet.row.short-term-debt	963.2	696.5	1182.7	977.1	712.9	360.8	391.9	314.7	542.1	794.5	704.8	922	670.1	334.3	218.5	356	221	159.5	131.1	149.5	94.1	28.5	50	49	45
balance-sheet.row.tax-payables	8.7	29.7	167.7	124.5	66.7	78.2	60	64.2	35.8	36.9	1.2	19.1	34.5	63.8	34.5	32.4	32.8	26	26.7	9.4	3.5	8.5	2.9	6.3	6.6
balance-sheet.row.long-term-debt-total	35.2	268.4	170.9	175	49.7	56.2	56.4	50.8	51.8	54.2	35.2	35.2	35.2	35.2	35.2	35.2	102	150.2	35.2	1.8	3.5	5.1	6.6	0	0
Deferred Revenue Non Current	239.7	0	0	99.5	107.1	127.9	101.8	103.8	111.4	119	0	0	0	0	0	0	-66.8	0	0	-1.8	-3.5	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	310	369.6	103.3	64.2	375.1	539.6	403.4	455.8	497.1	524.8	607.1	724.8	676.3	563.4	446.7	305.2	169.4	131.8	98.3	41.7	41.4	37.1	15.7	15.7	2.4
balance-sheet.row.total-non-current-liabilities	529.7	519.8	481.1	580.1	387.6	259.1	335.9	394.5	360.3	180.7	169.9	178.1	44.3	44.9	47.8	45.9	148.5	185.4	35.2	1.8	3.5	5.1	6.6	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
balance-sheet.row.capital-lease-obligations	239.7	268.4	170.9	211.1	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	2396.2	2091.4	4336	3495.9	2449.1	1901.3	2302.3	2376.7	2651	2940.5	3007	3289.6	2576.6	1808.5	1474.4	1362.7	1171.9	1009.1	693.9	599.3	606.9	254.8	206.3	189.7	149.7
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
balance-sheet.row.common-stock	884.8	884.8	884.8	884.8	884.8	737.3	567.2	567.2	521.7	521.7	521.7	521.7	521.7	521.7	326.1	326.1	326.1	326.1	217.4	217.4	108.7	108.7	68.7	68.7	68.7
balance-sheet.row.retained-earnings	1481.3	1405.2	1560.4	1372.3	1429.7	1269.9	1143.6	1013.5	818.2	708.8	636.3	511.5	451.6	313.4	322.6	197.3	138.1	74.1	66.5	77.4	77.9	42.7	24.8	5.9	20.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	848.2	842.3	1035.9	1022.2	922.4	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	30	70	117.9	137.1	137.2	706.9	1105.1	1317.5	841.3	221.9	215.3	195.7	186.8	263.4	252.6	239.6	229.7	235.6	334.6	314.3	360.3	349.1	17.5	10.9	5.2
balance-sheet.row.total-stockholders-equity	3244.4	3202.4	3599.1	3416.4	3374.1	2714.1	2815.8	2898.2	2181.2	1452.5	1373.3	1229	1160.1	1098.5	901.3	763	693.9	635.7	618.5	609.1	546.8	500.5	111	85.5	94.6
balance-sheet.row.total-liabilities-and-stockholders-equity	5840.9	5492.9	8254	7099	6016.8	4698.7	5225.6	5389.2	4978.8	4568.6	4570.7	4716	3962.1	3155.9	2586.9	2314.2	2012.5	1750.9	1411.1	1287.9	1211.8	778.1	322	275.2	244.3
balance-sheet.row.minority-interest	200.3	199.2	318.9	186.7	193.6	83.3	107.5	114.4	146.6	175.6	190.3	197.5	225.4	248.8	211.2	188.6	146.7	106.1	98.7	79.6	58.1	22.8	4.7	0	0
balance-sheet.row.total-equity	3444.7	3401.5	3918	3603.1	3567.7	2797.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3376	2751.2	2623.1	1686.8	1704.2	691.5	940.7	1192.9	1018.4	250.7	232.7	219.4	221.9	218.2	209.9	208	199.2	253.1	198.5	45.4	17.9	24.5	10.5	10.3	7
balance-sheet.row.total-debt	1238.1	964.8	1353.6	1152.1	712.9	360.8	391.9	314.7	542.1	794.5	704.8	922	670.1	334.3	218.5	356	323	309.7	131.1	151.3	97.6	33.6	56.6	49	45
balance-sheet.row.net-debt	606.7	297.8	-311.8	-89.8	-53	-501.9	-733.8	-1018.3	-305.3	35.2	1.9	-84.7	-32.6	-476.7	-493.4	-168.4	-151.9	-228.2	-216.6	-431.2	-511.8	-429.4	-26.2	8.9	11.3

Pengestrømsopgørelse

Det økonomiske landskab for Wuxi Commercial Mansion Grand Orient Co., Ltd. har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på NaN. Virksomheden udvidede for nylig sin aktiekapital ved at udstede NaN, hvilket markerer en forskel på NaN i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på NaN i rapporteringsvalutaen. Dette er en forskydning på NaN fra året før. I samme periode har virksomheden registreret NaN, NaN og NaN, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på NaN, med en forskel fra år til år på NaN. Desuden afsatte virksomheden NaN til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet NaN, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	161.5	190.2	670.1	315.6	231.2	300.5	270.9	207.5	177	152.1	202.2	124.1	256.8	288.7	237.5	128.6	100.1	90.5	103.3	83	55.7	38.3	33.7	28.7
cash-flows.row.depreciation-and-amortization	187.9	143.8	155.8	122.2	127.6	126.4	124.5	131.5	137.7	145.4	164.9	137.4	118.3	104.3	93.6	70.3	42.2	33.2	24.1	17.9	15.4	10.4	9.6	9.6
cash-flows.row.deferred-income-tax	-10	9.9	-35	-0.4	-0.3	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	-298.1	1.4	0.5	0.4	0.3	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	77.6	-388.1	412.6	-254.9	-549.8	-78.7	-165.3	-55.1	49.1	-234	-310.3	-96.6	-234.6	50.3	163.9	119.1	73.5	31.1	94	-92.7	65.7	27.8	27.4	-34.9
cash-flows.row.account-receivables	-24.8	2.1	-1.8	398.8	-540.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-54.1	-292.4	-700.1	-1026.1	72	-162.7	-14.6	118.4	158.6	-157.9	-132.5	9.6	-324.5	-62.6	-33.4	40	-4.4	-45.5	18.2	-29.7	-64.7	-5.4	-0.1	-32.5
cash-flows.row.account-payables	156.6	-107.8	1149.5	372.7	-80.7	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	9.9	-35	-0.4	-0.3	84	-150.7	-173.5	-109.5	-76.1	-177.8	-106.2	89.8	112.9	197.4	79.1	77.9	76.6	75.8	-63	130.4	33.2	27.5	-2.5
cash-flows.row.other-non-cash-items	-38.4	-97.4	-559.7	-151.1	-16.7	-154.5	3.6	39.8	45.5	78.5	53.1	58.5	4.2	0.8	-15	17.7	5.7	18.9	16.9	11.7	10.8	7.6	6.2	9.8
cash-flows.row.net-cash-provided-by-operating-activities	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	-71.1	-94.5	-155.9	-142.6	-213.1	-217	-162.8	-97.6	-132.2	-193.4	-234.1	-351.3	-459	-484.5	-93.8	-160.8	-231.5	-99.3	-56.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.acquisitions-net	27.7	-43.2	426	68	114.6	51.8	-31.6	50.3	4.9	5.9	-7.8	-0.8	143.7	497.1	3.1	-43.6	254.6	132	2.3	64.7	51.2	37.3	5.5	3.5
cash-flows.row.purchases-of-investments	-395.1	-200	106.7	-426.1	-426.5	-199.5	-52.8	-45.4	-123.4	-19.5	285.2	-34.7	-161.9	-29.9	-13.3	-17.8	-71.3	-73.2	-207	-38	-42.7	-25.5	-3.9	-4.3
cash-flows.row.sales-maturities-of-investments	0	5.7	195.8	982.9	179	236.2	32.6	43	134.4	34.5	20.6	26.3	23.4	32.3	43.9	31.8	33	26.3	8.9	13.4	1.6	2.2	0.8	0
cash-flows.row.other-investing-activites	42.7	-214.1	0.2	0.1	-5.4	-8.6	53.7	22.3	59.1	97.9	-234.1	52.3	-0.2	-484.5	-7.4	16.7	-231.5	-99.3	-130.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.net-cash-used-for-investing-activites	-395.9	-546.1	572.8	482.3	-351.4	-137.1	-160.9	-27.4	-57.2	-74.6	-170.3	-308.2	-454	-469.4	-67.5	-173.8	-246.6	-113.5	-383.6	-89.2	-90.9	-48.8	-8.6	-7.8
cash-flows.row.debt-repayment	-278.4	-636.7	-2201.5	-1718.8	-1493.5	-1590.9	-1129	-975.8	-1098.1	-1408.4	-1318	-917.1	-664.8	-525.7	-539	-471.3	-361.3	-489.3	-543.8	-194.1	-283.2	-180.5	-56.1	-50
cash-flows.row.common-stock-issued	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	-40	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	-61.9	-345	-529.6	-646.3	-175.9	-112.6	-135.6	-27.1	-93.2	-119.3	-100.1	-103.9	-87.9	-40.3	-69.2	-68.5	-53.1	-78.3	-94.9	-23.1	-22.4	-10.7	-41.5	-2.9
cash-flows.row.other-financing-activites	-37	575.5	2203	2299.5	2019.8	1542.6	1025.8	1146.3	903.5	1507.4	1106	1137.6	953.8	690.3	383.1	427.4	350.4	699.5	548.6	259.3	345.8	517.1	60	54
cash-flows.row.net-cash-used-provided-by-financing-activities	67.9	-406.2	-528.1	-65.6	350.4	-160.9	-238.7	143.4	-287.9	-20.3	-312.2	116.6	201.1	124.3	-225	-112.4	-64	131.9	-90.1	42	40.1	325.9	-37.6	1.1
cash-flows.row.effect-of-forex-changes-on-cash	0	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26.2	-1.9	0.7	0.4	49.6	19.1	0	0
cash-flows.row.net-change-in-cash	-35.6	-1092.4	688.9	448.5	-208.7	-104.2	-165.9	439.7	64.1	47.1	-372.5	31.7	-108.3	99.1	187.5	49.5	-63	190.2	-234.8	-26.9	146.4	380.2	30.7	6.4
cash-flows.row.cash-at-end-of-period	631.4	479	1571.4	882.5	434	642.7	747	912.9	473.2	409.1	362	734.5	702.7	811	711.9	524.4	474.9	537.9	347.7	582.5	609.4	463	82.7	40.1
cash-flows.row.cash-at-beginning-of-period	667	1571.4	882.5	434	642.7	747	912.9	473.2	409.1	362	734.5	702.7	811	711.9	524.4	474.9	537.9	347.7	582.5	609.4	463	82.7	52.1	33.7
cash-flows.row.operating-cash-flow	378.5	-140.2	644.3	31.8	-207.7	193.8	233.7	323.7	409.2	142.1	109.9	223.4	144.7	444.2	480	335.7	221.5	173.6	238.3	19.9	147.6	84	76.9	13.2
cash-flows.row.capital-expenditure	-71.1	-94.5	-155.9	-142.6	-213.1	-217	-162.8	-97.6	-132.2	-193.4	-234.1	-351.3	-459	-484.5	-93.8	-160.8	-231.5	-99.3	-56.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.free-cash-flow	307.4	-234.8	488.4	-110.8	-420.8	-23.2	70.9	226.1	277	-51.4	-124.2	-128	-314.3	-40.3	386.2	174.9	-10	74.4	181.4	-44.7	97.1	52.6	71.3	9.7

Resultatopgørelse række

Wuxi Commercial Mansion Grand Orient Co., Ltd.s omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for 600327.SS rapporteres til at være NaN. Virksomhedens driftsomkostninger er NaN og viser en ændring på NaN% fra sidste år. Udgifterne til afskrivninger er NaN, hvilket er en ændring på NaN% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være NaN, hvilket viser en NaN% ændring fra år til år. Salgs- og marketingomkostninger er NaN, hvilket er en ændring på NaN% sammenlignet med året før. EBITDA baseret på de seneste tal er NaN, hvilket repræsenterer en NaN% vækst i forhold til året før. Driftsindtægterne er NaN, som viser en ændring på NaN% sammenlignet med året før. Ændringen i nettoindkomsten er NaN%. Nettoindkomsten for det sidste år var NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	3512.5	3129.6	6904.8	7936.3	9362.2	9153.6	9167.6	9069.7	8381.5	8553.7	8898.9	7501.4	7094.4	6344.9	5559.2	4257.6	3344.2	3210.7	2936.7	2606.8	2633.8	1532.2	1176.4	856.8	800.8
income-statement-row.row.cost-of-revenue	3039.1	2573	5881	6908.1	8185.6	8020.4	8010	7971	7326.6	7480.6	7764	6516.9	6099.5	5490.4	4846.7	3699.3	2908.6	2826.9	2572.4	2283.5	2367.6	1381.2	1047.2	740.1	682.4
income-statement-row.row.gross-profit	473.4	556.6	1023.8	1028.2	1176.6	1133.1	1157.6	1098.6	1054.9	1073	1134.9	984.5	994.9	854.5	712.5	558.2	435.6	383.8	364.3	323.3	266.2	151	129.2	116.7	118.5
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
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	1.8	303.5	387.6	376.5	491	8.5	10.5	20.6	18	15.7	31.4	18.4	43.2	4.9	-0.4	0.2	16.8	0.4	6.7	2.3	-3.3	-1.1	-0.5	1.5	0.7
income-statement-row.row.operating-expenses	354.9	457	782.4	809.9	948.7	913.8	838.7	829.7	832.5	834.6	841.3	741	647	469.4	420.4	371	269.8	236.6	216.6	199.6	182.6	95.1	77.8	70.1	72.2
income-statement-row.row.cost-and-expenses	3394	3029.9	6663.4	7718.1	9134.3	8934.2	8848.7	8800.8	8159.1	8315.3	8605.3	7257.9	6746.5	5959.8	5267.1	4070.3	3178.5	3063.5	2789	2483.1	2550.2	1476.3	1125	810.2	754.6
income-statement-row.row.interest-income	6.9	16.7	19.6	13.3	10	9.4	8.6	5.1	5.6	8	8.2	6.2	6.9	5.1	0	7.7	5.7	7.3	8.1	4.4	4.6	2.6	1.5	0.1	0
income-statement-row.row.interest-expense	30	19.9	36.5	30.6	29.4	32	22.2	26.7	40.5	56.9	57.9	62.6	36.6	17.7	25	27.3	20	11.4	9.2	5.5	5.2	2.9	3.7	3	4.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-51.4	15.9	-1.4	11	51.9	194.7	32.7	17.3	15.2	-17.1	-5.2	-39.1	10.7	-1.3	13.1	-11.8	2.4	-18.6	-9.4	-6.8	-9.4	-3.8	-4.2	-5.7	-6.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1.8	303.5	387.6	376.5	491	8.5	10.5	20.6	18	15.7	31.4	18.4	43.2	4.9	-0.4	0.2	16.8	0.4	6.7	2.3	-3.3	-1.1	-0.5	1.5	0.7
income-statement-row.row.total-operating-expenses	-51.4	15.9	-1.4	11	51.9	194.7	32.7	17.3	15.2	-17.1	-5.2	-39.1	10.7	-1.3	13.1	-11.8	2.4	-18.6	-9.4	-6.8	-9.4	-3.8	-4.2	-5.7	-6.1
income-statement-row.row.interest-expense	30	19.9	36.5	30.6	29.4	32	22.2	26.7	40.5	56.9	57.9	62.6	36.6	17.7	25	27.3	20	11.4	9.2	5.5	5.2	2.9	3.7	3	4.3
income-statement-row.row.depreciation-and-amortization	187.9	187.6	122.7	174.6	183.9	126.4	124.5	131.5	137.7	145.4	164.9	137.4	118.3	104.3	93.6	70.3	42.2	33.2	24.1	17.9	15.4	10.4	9.6	9.6	2.3
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	118.5	230.9	894.3	424.4	289.3	405.5	341.1	268.3	222.6	209.4	260.2	186.6	317.8	380.2	307.2	176.2	162.8	153.3	154.1	128	85.4	57.8	50.7	44.4	43.9
income-statement-row.row.income-before-tax	67.1	246.8	892.9	435.4	341.2	414	351.6	286.2	237.6	221.3	288.3	204.4	358.6	383.9	305.2	175.5	168.1	141.1	149.5	123.6	78.2	54.4	48.7	43.4	42.4
income-statement-row.row.income-tax-expense	30.6	56.6	222.7	119.8	109.9	113.5	80.7	78.7	60.7	69.2	86.1	80.3	101.8	95.2	67.7	46.9	68.1	50.6	46.2	40.9	22.5	16.1	14.9	14.7	14.7
income-statement-row.row.net-income	161.5	177.3	640.6	315.1	223	294.5	261.3	204.1	177.2	147.1	186.9	121.3	207.2	224.3	187.3	108.4	84	73.2	85.5	71.6	45.3	36.7	32.3	28.7	27.7