Shanghai Shentong Metro Co.,Ltd.

Symbol: 600834.SS

SHH

7.29

CNY

Markedspris i dag

48.6103
P/E-forhold
0.0000
PEG Ratio
3.48B
MRK Cap
0.01%
DIV Udbytte

Shanghai Shentong Metro Co.,Ltd. (600834-SS) Årsregnskaber

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Shanghai Shentong Metro Co.,Ltd. (600834.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 Shanghai Shentong Metro 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	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	241.7	554.7	736.4	167.8	317.8	252.5	23.2	75.3	40.2	43.1	291.8	138.9	25.8	20.1	15.2	21.2	16.5	3.7	8.2	10.7	33.2	73.5	59.8	204	127.1	82	91.5	84.5	66.5	0
balance-sheet.row.short-term-investments	11	0.9	-52.7	0.9	-1053.8	-500.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100	0	0	0	0	0.7	0
balance-sheet.row.net-receivables	153.9	20.5	16.2	13.3	49.3	16.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.7	0	245.4	123.4	84.8	72.1	0
balance-sheet.row.inventory	36.4	22.5	17	12	4.9	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.5	0.7	1.3	0.6	8.1	4.4	0
balance-sheet.row.other-current-assets	0.9	682.2	538	129.4	459.8	243.3	311.4	11.6	0.5	0	-0.5	3.9	-1.2	-1.6	7.5	9.6	46.5	-0.7	-0.4	-0.1	-3.3	-1.4	-35.7	141.1	124.8	-34.8	30.5	-0.7	1	85.1
balance-sheet.row.total-current-assets	433	1279.9	1307.7	322.5	831.8	512.3	346.2	93.8	46.1	46.1	296.7	142.8	34.6	26.2	22.7	30.9	63	13.9	52.3	56.5	60.4	151.4	127.8	346.3	252.5	293.9	246	176.6	143.9	85.1
balance-sheet.row.property-plant-equipment-net	183.3	150.8	130	59.5	34	1174.2	1242.7	1312.5	1391.2	1461.1	1537.6	1615.5	1686.3	1740.5	1259.3	1251.3	1021	1018.7	972.2	955.3	991.7	739.5	806.3	208	223.8	242.3	256.7	251.5	201.4	162.4
balance-sheet.row.goodwill	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.intangible-assets	0	0.1	0.2	0	0	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.5	1.6	3.9	4	1.5	0.2	0.2	0.2	0
balance-sheet.row.goodwill-and-intangible-assets	0	0.1	0.2	-2457.5	-1908	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.5	1.6	3.9	4	1.5	0.2	0.2	0.2	0
balance-sheet.row.long-term-investments	1875.3	1174.9	916.4	2457.5	1908	999.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-64.7	0	0	0	0	2.7	0
balance-sheet.row.tax-assets	8.9	3.5	2.6	2.2	1.8	8.7	6.5	6.6	6.7	6.7	9	10.9	9	8.6	8	7.3	7.6	0	0	0	0	0	0	0	0	0	0	0	0.7	0
balance-sheet.row.other-non-current-assets	0.3	0	588.5	2461	1908	38	981.9	929.4	1039	543.3	4.3	2.8	2.4	3.2	5.7	3.9	8.4	1.6	2.7	3	3.7	14.6	11.9	100	5.2	5	3.5	3.7	0.1	3.1
balance-sheet.row.total-non-current-assets	2067.8	1329.4	1637.8	2522.7	1943.7	2220.7	2231.1	2248.5	2436.9	2011.1	1550.9	1629.3	1697.7	1752.3	1273	1262.5	1037	1020.4	974.9	958.2	995.4	755.6	819.8	247.2	232.9	248.8	260.3	255.4	205.1	165.5
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	2500.7	2609.4	2945.4	2845.2	2775.5	2732.9	2577.3	2342.4	2483	2057.2	1847.6	1772.1	1732.3	1778.6	1295.7	1293.4	1099.9	1034.3	1027.2	1014.7	1055.8	907	947.6	593.5	485.5	542.7	506.3	432	348.9	250.6
balance-sheet.row.account-payables	128.3	81.4	57.5	40.5	67.7	60.4	45.4	127.9	42.7	45.4	31.1	42.1	58.9	62.7	87.1	308.8	52	27.2	17.9	6.4	32.1	15	14.4	1.2	2.2	61.6	43.4	13.8	0.4	0
balance-sheet.row.short-term-debt	398.5	3.4	639.4	430.9	238.7	683.5	483.8	0	90	430	81	85	129.5	200	158	0	89	130	225	315	360	90	80	50	0	0	0	131	70	0
balance-sheet.row.tax-payables	8.9	9.8	21.9	22.3	20.4	8	14	13.3	14.8	24.7	25.6	23.4	10.1	13.8	14.2	2.8	4.3	5.6	7.2	2.5	1.4	9.9	13.5	1.1	-1.2	2.1	3.2	7.5	5.2	0
balance-sheet.row.long-term-debt-total	73.4	88.4	66.7	634.9	939	200	442.3	335	493.2	160	400	400	0	0	0	0	0	0	0	0	0	79.1	172.2	0	0	0	0	0	0	0
Deferred Revenue Non Current	3.4	2.5	1.8	1.9	-939	76.9	0	0	0	0	-400	-400	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	31.5	775.4	403.5	0.6	6	26	100	443.8	400	400	10.9	11.1	400	400	2.6	7.1	4	6.9	4.8	1.4	1.4	32.7	7.2	65.6	47.1	51.7	46.6	8.3	8.3	0
balance-sheet.row.total-non-current-liabilities	94.4	92.1	69.8	638.6	940.4	477.6	443.6	337.3	495.9	160.7	400.8	400.5	0.4	0.5	0.9	0.5	1.7	0	0	0	0	79.1	172.2	0.2	0.3	0.2	0	0	0	9.7
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	16.5	17.3	20.9	4.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	791.1	952.3	1345.6	1295.4	1284.4	1255.6	1112	909	1076.6	692.3	549.3	562.1	609.7	682.1	262.8	316.4	151.1	169.8	254.9	325.2	394.9	318.2	390.8	117.1	49.6	113.5	89.9	210.2	133	9.7
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	0	0	0	0	0
balance-sheet.row.common-stock	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	434	434	394.5	394.5	343.1	236.6	236.6	236.6	182	182	182
balance-sheet.row.retained-earnings	945.7	899.2	849.9	803	753.5	706.5	698.1	667	642.9	617.6	553.9	478.2	400	378.9	323.2	278.8	255.4	189.1	108.9	85.2	67.4	41.5	22.1	5.7	8.7	8.7	3.5	2.8	2.6	33.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	230.3	229.7	228.5	225.9	222.2	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.other-total-stockholders-equity	27.9	27.9	27.9	27.9	27.9	293.5	289.9	289	286.1	269.8	266.9	254.4	245.1	240.2	232.3	220.7	216	198.1	186	170.3	159.5	148.2	137.6	127.7	190.6	183.9	176.3	37.1	31.3	25.6
balance-sheet.row.total-stockholders-equity	1681.2	1634.1	1583.7	1534.1	1481	1477.3	1465.3	1433.4	1406.4	1364.9	1298.3	1210	1122.5	1096.5	1032.9	977	948.8	864.5	772.3	689.5	660.9	584.2	554.2	476.5	435.9	429.2	416.4	221.8	215.9	240.9
balance-sheet.row.total-liabilities-and-stockholders-equity	2500.7	2609.4	2945.4	2845.2	2775.5	2732.9	2577.3	2342.4	2483	2057.2	1847.6	1772.1	1732.3	1778.6	1295.7	1293.4	1099.9	1034.3	1027.2	1014.7	1055.8	907	947.6	593.5	485.5	542.7	506.3	432	348.9	250.6
balance-sheet.row.minority-interest	25	22.9	16.1	15.7	10.1	5.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4.6	2.6	0	0	0	0	0	0	0
balance-sheet.row.total-equity	1706.2	1657	1599.8	1549.8	1491.1	1482.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1886.2	680.7	863.7	857.5	854.1	498.7	494.2	360.3	361.8	3.8	4.3	2.8	2.4	3.2	5.7	3.9	8.4	1.6	2.7	3	3.7	14.6	11.9	35.3	5.2	5	0.9	0	3.4	0
balance-sheet.row.total-debt	488.4	91.8	706.1	1065.9	1177.7	883.5	483.8	335	90	430	481	485	129.5	200	158	0	89	130	225	315	360	90	80	50	0	0	0	131	70	0
balance-sheet.row.net-debt	257.7	-462.9	-30.3	898.1	859.8	631	460.6	259.6	49.8	386.9	189.2	346.1	103.7	179.9	142.8	-21.2	72.5	126.3	216.8	304.3	326.8	16.5	20.2	-54	-127.1	-82	-91.5	46.5	4.2	0

Pengestrømsopgørelse

Det økonomiske landskab for Shanghai Shentong Metro 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	1998
cash-flows.row.net-income	69	77.2	78.9	79.4	72.9	30.6	51.7	51.9	69	105.2	120.5	111	55.3	93.7	102.3	79.1	122.9	120.9	104.5	71.9	76.7	65.4	63.3	54.2	44.7	47.6
cash-flows.row.depreciation-and-amortization	12.7	11.7	7.5	3.4	35.7	68.7	69.9	71.7	74.6	76.6	78	77.9	80.7	68.8	46.3	46.2	44.6	40	36.7	36.7	33.2	29.1	21.3	15.8	16.3	16.5
cash-flows.row.deferred-income-tax	-1.6	-1.7	-0.7	0	-0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-320.4	1.7	0.7	0	0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-275.5	-8.9	531.3	-187.9	-668.1	9	-163.9	62.3	-148	-498.4	-8.2	-0.6	-0.5	-26.2	33.5	45	-20	45.5	21.6	-45.9	3.1	6.4	63.5	55.3	-8	-30.9
cash-flows.row.account-receivables	-1568.3	-670.7	537.7	-178.4	-780.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-14.7	-5.5	-4.9	-7.2	-4.7	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.5	0.2	0.7	-0.7
cash-flows.row.account-payables	1288	669	-0.8	-2.3	117.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	19.5	-1.7	-0.7	0	-0.2	9.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	63	55.1	-8.7	-30.2
cash-flows.row.other-non-cash-items	342	-2.8	0.4	-10.4	-43	4.8	9	4	18.5	23.3	21.9	35.2	35.2	12.7	8.5	16.3	9.1	6.1	12.7	12.9	10	31.7	0.8	-5.5	0	-2.7
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-39.2	-29.4	-45.7	-45	-5.4	-0.2	-0.4	-0.5	-0.9	-0.1	-0.1	-7.1	-37.6	-546.9	-298.6	-34.8	-48.5	-87	-53.7	-0.3	-244.2	-86.6	-643.8	0	-1.1	-5.4
cash-flows.row.acquisitions-net	2.5	2.5	0	0	809.2	0	0.4	0	345.9	0	0	0	0	0	0	0	0	0	0	0	0	0	215.6	0	0	0
cash-flows.row.purchases-of-investments	-390	-20.4	-14.7	-4.9	-759.9	0	-137.5	0	-730	0	0	0	0	0	0	0	0	0	0	0	0	0	-122.5	-328.3	0	0
cash-flows.row.sales-maturities-of-investments	540	244.1	59.1	59.1	401.3	28.1	27.7	27.8	396.7	0.1	0.1	0	0	1.8	0	0	0.1	0	0	4.4	4.1	2.4	279.8	136.5	31.4	1.6
cash-flows.row.other-investing-activites	0	-2.5	0	137.5	0	0	-0.4	0	-0.9	160	0	0.1	0	0	0	0	0	0	0	0	-24.2	0	51.6	0	2	1.2
cash-flows.row.net-cash-used-for-investing-activites	113.2	194.3	-1.2	146.7	445.1	27.9	-110.3	27.2	10.8	160	0	-7.1	-37.6	-545.1	-298.5	-34.7	-48.4	-86.9	-53.7	4.2	-264.4	-84.2	-219.4	-191.8	32.4	-2.6
cash-flows.row.debt-repayment	-203.6	-1045.3	-556.2	-544.7	-719.5	-583.8	-863.8	-490	-509.9	-192	-117	-629.5	-1120	-571	-106	-169	-269	-301	-375	-693	-260.9	-80	-150	0	0	0
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	0	0
cash-flows.row.common-stock-repurchased	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.dividends-paid	-22	-38	-59.9	-66.5	-54.4	-44.7	-44.6	-40.6	-54.1	-61.6	-55.3	-55.1	-55.3	-39.3	-56.1	-58.2	-54.4	-35.1	-34.3	-57.3	-48	-44.7	-3.7	-1.2	-38.9	-37.4
cash-flows.row.other-financing-activites	-33.2	630.5	567.7	429.9	985	716.7	999.8	348.6	534.2	138.3	113	581.3	1047.9	1011.4	264	80	228	206	285	648	410	90	180	50	-1.3	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-263.4	-452.8	-48.3	-181.3	211.1	88.2	91.5	-181.9	-29.8	-115.3	-59.3	-103.3	-127.4	401.1	101.9	-147.2	-95.4	-130.1	-124.3	-102.3	101.1	-34.7	26.3	48.8	-40.3	-37.4
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
cash-flows.row.net-change-in-cash	-324	-181.4	568.6	-150.1	53.7	229.4	-52.1	35.1	-4.9	-248.6	152.9	113.1	5.7	4.9	-6	4.7	12.7	-4.5	-2.5	-22.4	-40.3	13.7	-44.2	-23.1	45.1	-9.5
cash-flows.row.cash-at-end-of-period	230.7	554.1	735.5	166.8	316.9	250.5	21.2	73.3	38.2	43.1	291.8	138.9	25.8	20.1	15.2	21.2	16.5	3.7	8.2	10.7	33.2	73.5	59.8	104	127.1	82
cash-flows.row.cash-at-beginning-of-period	554.7	735.5	166.8	316.9	263.2	21.2	73.3	38.2	43.1	291.8	138.9	25.8	20.1	15.2	21.2	16.5	3.7	8.2	10.7	33.2	73.5	59.8	104	127.1	82	91.5
cash-flows.row.operating-cash-flow	-173.8	77.2	618.2	-115.5	-602.6	113.2	-33.3	189.8	14.1	-293.4	212.2	223.5	170.7	148.9	190.6	186.7	156.6	212.5	175.5	75.6	123	132.6	148.9	119.9	53	30.5
cash-flows.row.capital-expenditure	-39.2	-29.4	-45.7	-45	-5.4	-0.2	-0.4	-0.5	-0.9	-0.1	-0.1	-7.1	-37.6	-546.9	-298.6	-34.8	-48.5	-87	-53.7	-0.3	-244.2	-86.6	-643.8	0	-1.1	-5.4
cash-flows.row.free-cash-flow	-213	47.7	572.5	-160.5	-608	113	-33.8	189.3	13.2	-293.5	212.1	216.4	133.1	-398	-107.9	151.9	108	125.6	121.8	75.4	-121.3	46	-495	119.9	51.9	25.1

Resultatopgørelse række

Shanghai Shentong Metro Co.,Ltd.s omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for 600834.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	1998	1996	1994	1992
income-statement-row.row.total-revenue	399.7	343.1	348.5	301.4	658.9	751.9	752.2	755.9	774	744.6	716.9	719.5	779.3	834.2	840.5	882.1	870.3	817.6	680.8	582.2	501.2	514.3	274.5	107.9	103.5	118.8	129.7	95.8	71.7	57.4	13.1	0.5	0
income-statement-row.row.cost-of-revenue	272.1	229.2	245.9	222.5	574	707.2	670.5	706.3	698.8	635.1	566.4	570.9	681.8	705.8	739.4	720.6	673.7	625.3	481.2	428.7	348.2	334.2	160.4	46.6	49.2	63.9	74.8	47.6	27.1	0	0	0	0
income-statement-row.row.gross-profit	127.6	114	102.6	78.9	85	44.7	81.7	49.6	75.2	109.5	150.5	148.6	97.4	128.4	101.2	161.6	196.6	192.3	199.6	153.6	153.1	180.1	114.2	61.4	54.3	55	54.9	48.3	44.6	57.4	13.1	0.5	0
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	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	-0.9	29	28.1	22.3	16.6	4.1	4.6	47.6	58.6	67.6	51.2	52.9	50.3	48.2	76.5	-0.1	0	1.8	0	2.5	1.6	-25.5	2.9	0	-0.3	-0.1	-0.1	0.1	-0.3	0	0	0	0
income-statement-row.row.operating-expenses	46.6	38.3	40	32.5	34	4	5.2	21.5	22.6	23.6	19.8	21	41.7	45.2	42.2	47.1	46.7	42.9	64.3	59.7	57	70.7	45.7	6.2	6	5.1	5.2	5.5	2.6	0	0	0	0
income-statement-row.row.cost-and-expenses	318.7	267.5	285.8	255	607.9	711.2	675.7	727.7	721.4	658.7	586.2	592	723.5	751	781.6	767.7	720.5	668.2	545.5	488.3	405.2	404.8	206.1	52.8	55.2	69	80	53.1	29.7	0	0	0	0
income-statement-row.row.interest-income	6.5	4.3	2.3	5.6	2	0.4	0.5	0.9	1	10.2	4.3	3.1	1	0.3	0	0	0	0.4	0.5	0.3	0.7	0.9	0.9	3.1	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	17.2	16.6	9.5	3.8	25	39.5	36.8	31.7	35.1	23.4	21.9	31.6	32.8	12.1	8.4	10.2	6	6.6	13	13.8	8.8	4.3	3.8	1.2	-3.2	-3.4	-2.6	-2.4	-2	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	28.8	-0.8	0	0.1	-26.8	-0.2	-4.4	43.6	39.4	54.4	33.6	20.6	16.9	35.7	68.1	-16.3	-8.9	-9.1	-12.8	-10.9	-6.7	-27.9	8.8	8.6	4.2	6.1	3.1	2.7	2.3	-19.4	-4.5	-0.3	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.9	29	28.1	22.3	16.6	4.1	4.6	47.6	58.6	67.6	51.2	52.9	50.3	48.2	76.5	-0.1	0	1.8	0	2.5	1.6	-25.5	2.9	0	-0.3	-0.1	-0.1	0.1	-0.3	0	0	0	0
income-statement-row.row.total-operating-expenses	28.8	-0.8	0	0.1	-26.8	-0.2	-4.4	43.6	39.4	54.4	33.6	20.6	16.9	35.7	68.1	-16.3	-8.9	-9.1	-12.8	-10.9	-6.7	-27.9	8.8	8.6	4.2	6.1	3.1	2.7	2.3	-19.4	-4.5	-0.3	0
income-statement-row.row.interest-expense	17.2	16.6	9.5	3.8	25	39.5	36.8	31.7	35.1	23.4	21.9	31.6	32.8	12.1	8.4	10.2	6	6.6	13	13.8	8.8	4.3	3.8	1.2	-3.2	-3.4	-2.6	-2.4	-2	0	0	0	0
income-statement-row.row.depreciation-and-amortization	12.7	30.1	18.5	9.2	35.7	68.7	69.9	71.7	74.6	76.6	78	77.9	80.7	68.8	46.3	46.2	44.6	40	36.7	36.7	33.2	29.1	21.3	15.8	16.3	16.5	-4.1	-2.8	-3	19.4	4.5	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	81.1	101.6	104.9	105	128.1	36.4	67.4	24.2	33.5	72.8	113	95.2	22.3	70.8	50.6	98.2	140.9	142.2	122.6	80.8	88	108	76.3	63.8	52.9	56	53.9	45.5	45	38	8.6	0.5	0
income-statement-row.row.income-before-tax	109.8	100.7	104.9	105.1	101.3	40.5	72	71.7	92	140.3	164.3	148.1	72.6	118.9	127.1	98.1	140.9	142.2	122.5	83.1	89.5	82	78.2	63.7	52.5	55.9	53.3	45.5	44.5	38	8.6	0.2	0
income-statement-row.row.income-tax-expense	25.4	23.5	26	25.7	28.4	9.9	20.4	19.8	23.1	35.2	43.7	37.1	17.3	25.3	24.7	19.1	18	21.3	18	11.2	12.8	16.6	14.9	9.5	7.8	8.3	7.9	6.8	6.6	5.4	0.8	0	0
income-statement-row.row.net-income	69	73	72.4	73.8	68.2	30.6	51.7	51.9	69	105.2	120.5	111	55.3	93.7	102.3	79.1	122.9	120.9	104.5	71.9	76.7	63.5	65.5	54.2	44.7	47.6	45.4	38.7	37.9	32.6	7.8	0.2	0