Fujian Mindong Electric Power Limited Company

Sümbol: 000993.SZ

SHZ

10.93

CNY

Turuhind täna

25.2748
P/E suhe
-0.3077
PEG suhe
5.01B
MRK Cap
0.00%
DIV tootlus

Fujian Mindong Electric Power Limited Company (000993-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Fujian Mindong Electric Power Limited Company (000993.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Fujian Mindong Electric Power Limited Company fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	310.9	529.9	369.8	400	114.4	220.4	688.1	260.5	178.3	286.7	391.3	547	266.1	222.6	177.3	102.3	230.8	119	106.3	112.7	622.3	900.1	929.9	944	83.6	4.9	12.8
balance-sheet.row.short-term-investments	0	157	71	-131	35	-146	-142.5	-128.6	-127	-121.4	-148.9	-156.9	-170.5	0	0	0	0	0	0	0	0	0	12.9	360	0	0	0
balance-sheet.row.net-receivables	253	235.1	267	198.7	194.6	168	136.7	148.5	185.8	187.6	359.9	157	59.8	85.7	203.2	162.8	62.9	96.5	177.1	268.5	523.9	394.3	355.8	0.8	1.2	0.3	0
balance-sheet.row.inventory	285.6	1047.5	988.4	818.5	652.3	543.6	460.5	762.4	751.2	944.5	1094.2	834.3	529	478.1	286.9	383.4	400.9	312.1	233.8	260.8	173.7	14.7	6.8	6.1	3.2	3	3.2
balance-sheet.row.other-current-assets	16	143.4	119	121.5	105.1	115.7	110.8	42.3	60.4	77.3	73.7	5	9.4	-12	-12.6	-6.9	-9.1	-15.6	-60.5	-79.1	-161.9	-86.9	-118.1	130.7	10.9	15.3	0
balance-sheet.row.total-current-assets	865.6	1955.9	1744.2	1538.6	1066.3	1047.7	1396.1	1213.7	1175.8	1496.1	1919.1	1543.4	864.3	774.4	654.9	641.5	685.4	512	456.7	563	1158	1222.2	1174.3	1081.6	98.9	23.6	16.5
balance-sheet.row.property-plant-equipment-net	1852.8	1900.3	2017.9	2099.9	2145.6	2233.6	2143.8	1691.3	1360	1351.8	1303.2	1085.6	1132.8	1312.9	1227.4	1395.5	1377.2	1265.3	1189.2	1156.8	1022.2	890.8	868.3	869.8	594.1	574.6	445.2
balance-sheet.row.goodwill	41.9	41.9	41.9	41.9	41.9	47.4	87.9	87.9	41.9	50.9	52.3	52.3	52.3	52.4	43.4	43.4	43.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	96.3	95.1	95.1	96.2	98.5	86.5	89.5	82.9	31.8	35	29.9	30.4	20.2	31.7	42	42.7	28.4	28.3	19.8	20.7	19.1	47.8	9.3	8.3	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	138.2	137	137.1	138.2	140.4	133.9	177.4	170.8	73.7	85.9	82.1	82.6	72.5	84.1	85.3	86	71.8	28.3	19.8	20.7	19.1	47.8	9.3	8.3	0	0	0
balance-sheet.row.long-term-investments	493.6	103.1	169.4	417	266	390	713.1	708.5	744.7	778.8	830.2	820.8	668.6	0	0	0	0	0	0	0	0	0	101.8	-291.7	0	0	0
balance-sheet.row.tax-assets	26.8	51.3	45.3	22.1	14.7	8.9	5.5	18.1	22.9	61.9	39	47	47.6	23.8	19.2	30.7	22.3	0	0	0	0	0	14	292.8	0	0	0
balance-sheet.row.other-non-current-assets	4.5	286.3	226.4	1.6	180.4	19.4	17.7	62.1	43.4	82.5	12.9	13.8	15.1	591.3	506.8	347.9	295.2	288.5	316.6	367.9	381.1	262.6	8.2	68.5	0	0	0
balance-sheet.row.total-non-current-assets	2515.9	2478	2596.1	2678.8	2747	2785.8	3057.4	2650.9	2244.7	2360.9	2267.5	2049.8	1936.6	2012.1	1838.7	1860	1766.4	1582.1	1525.7	1545.4	1422.4	1201.2	1001.6	947.8	594.1	574.6	445.2
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
balance-sheet.row.total-assets	3381.5	4433.9	4340.3	4217.4	3813.3	3833.4	4453.6	3864.6	3420.6	3857	4186.6	3593.1	2800.9	2786.5	2493.5	2501.5	2451.8	2094.1	1982.4	2108.3	2580.4	2423.3	2175.9	2029.4	693	598.2	461.7
balance-sheet.row.account-payables	206.4	233.6	205	159.6	145.6	122.5	193	189.3	108.6	136.3	222.8	23.4	47.9	51.6	42.2	93.6	32.8	31	32.2	27.9	16.7	6.3	34.7	6.2	0	0	0
balance-sheet.row.short-term-debt	33.2	154.1	176.6	692.5	465.6	732.2	780.7	600.6	755.4	647.4	674.6	617.2	461.2	428	407	593	462.5	421.9	507.3	598.9	883.5	728.2	310.5	229.3	169.2	127.2	7.3
balance-sheet.row.tax-payables	4.6	21.9	15.3	3.8	5.7	16.1	13.6	15.1	30.2	40.4	44.8	-18.8	21.4	21.5	33.1	17.2	-7.8	21.5	5.8	-5.3	-1.6	16.7	10	28.6	10.1	0	0
balance-sheet.row.long-term-debt-total	277.4	389	558.7	638	748.8	674.9	733.6	629	428.4	445.3	401.1	336.6	379.5	486.1	412.4	223.9	270.1	184.7	40.4	156.4	195.9	99.8	250.8	163.9	137.7	107.5	243.4
Deferred Revenue Non Current	3.9	4.2	1.2	1.3	1.8	2.5	1.8	2.4	3.1	8.4	0	0	0	0	0	2.2	-267.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	70.4	186.1	83.9	40.4	119.3	147.5	35.9	390.1	104.6	744.3	989.3	788.6	104.4	16.9	14.4	10.9	230.4	15.7	7.8	15.3	13.2	2.3	0	0.4	71.4	57.1	55.5
balance-sheet.row.total-non-current-liabilities	548.6	583.2	748.5	823.9	934.4	891.5	987.9	922.8	739.5	623.4	445.6	443.1	473.6	492.4	421.7	247.4	274.7	186.9	42.7	160.7	203.5	103.4	251.4	167.8	137.7	107.5	243.4
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
balance-sheet.row.capital-lease-obligations	85.6	78.1	85.5	81.9	33.3	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	872.9	2166.2	2255.6	2250.8	1756.6	1909.8	2132.1	2249.6	1854.6	2305.8	2482.6	1953.4	1215.1	1167.5	1004.8	1076.7	1076.4	765.5	681.2	877.4	1178.1	939.7	708.3	562.7	378.3	291.8	306.1
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
balance-sheet.row.common-stock	458	458	458	458	458	458	458	373	373	373	373	373	373	373	373	373	373	373	300	300	300	300	300	300	200	200	155.5
balance-sheet.row.retained-earnings	293.8	83.2	-100.7	-221.2	-140.5	-287.4	103	89.7	66.2	43.3	175.9	118.6	72.5	100.2	1.5	-88.9	-138.7	-205.1	-237.4	-294	-90.8	1.5	0.5	4.8	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	64.9	34	33.9	33.8	33.8	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	1640.4	1640.4	1640.4	1640.4	1640.4	1674.3	1674.3	1065.6	1062.7	1062.7	1077.1	1071.1	1070.4	1070.8	1065.2	1077.1	1077.1	1076.5	1153.5	1152.2	1150.9	1148.7	1142.9	1138.3	114.7	106.4	0
balance-sheet.row.total-stockholders-equity	2457.1	2215.6	2031.5	1911	1991.7	1844.8	2235.2	1528.2	1501.9	1479	1626.1	1562.7	1515.9	1543.9	1439.7	1361.2	1311.4	1244.4	1216.1	1158.2	1360	1450.2	1443.4	1443.1	314.7	306.4	155.5
balance-sheet.row.total-liabilities-and-stockholders-equity	3381.5	4433.9	4340.3	4217.4	3813.3	3833.4	4453.6	3864.6	3420.6	3857	4186.6	3593.1	2800.9	2786.5	2493.5	2501.5	2451.8	2094.1	1982.4	2108.3	2580.4	2423.3	2175.9	2029.4	693	598.2	461.7
balance-sheet.row.minority-interest	47.6	52.1	53.1	55.7	65	78.8	86.2	86.8	64.1	72.2	77.9	77.1	69.9	75.1	49	63.6	64	84.1	85.1	72.7	42.3	33.4	24.1	23.6	0	0	0
balance-sheet.row.total-equity	2504.7	2267.7	2084.6	1966.7	2056.7	1923.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	493.6	260.1	240.4	286	301	244.1	570.6	580	617.8	657.4	681.3	664	498.2	422.8	332.2	309.2	252.7	253.5	259.7	300.9	306	208.9	114.7	68.3	0	0	0
balance-sheet.row.total-debt	396.2	543.1	735.3	1330.5	1214.3	1407.1	1514.3	1229.6	1183.8	1092.7	1075.7	953.8	840.7	914.1	819.4	816.9	732.6	606.5	547.7	755.3	1079.4	827.9	561.3	393.2	306.9	234.7	250.7
balance-sheet.row.net-debt	85.2	170.2	436.5	930.5	1135	1186.7	826.2	969.1	1005.5	805.9	684.4	406.8	574.6	691.5	642.1	714.6	501.8	487.6	441.4	642.6	457.1	-72.2	-355.7	-190.9	223.3	229.7	237.8

Rahavoogude aruanne

Fujian Mindong Electric Power Limited Company finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	234.5	182.9	117.6	-82.6	91.6	-397.8	22.1	19.4	14.8	20.3	61.9	54.8	14.7	99.5	89.7	49.4	20.7	31.3	56.1	-201.2	-93.3	22.6	28.6	43.1	33.1
cash-flows.row.depreciation-and-amortization	152.5	150	152	118.4	139.6	131.1	126.2	108.7	89.7	94.2	93.1	83.7	82.7	72	70.4	66.4	52	51.3	52.3	48.7	44.7	45.6	41.4	31.4	28.1
cash-flows.row.deferred-income-tax	24.1	-6	-22.6	-6.9	-14.7	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	-663.9	6	22.6	6.9	14.7	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	-353.3	76	369.2	294.6	-138	-108.9	41.3	120	-208.2	-89.4	-47.5	-14	17.3	-27.1	12.2	-89.2	90.7	8.1	133.4	-71.4	-167.2	-70.1	-92.4	-108.3	3
cash-flows.row.account-receivables	60	41.4	10.9	-7.7	-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.inventory	686.1	-59.1	-161.4	-165	-108.7	-82.9	301.9	11.2	193.3	146.1	-260.2	-331.3	-67.9	-167.6	96.4	17.5	-88.7	-69.7	27	-87.1	-159	-5.5	-0.7	-2.3	-0.2
cash-flows.row.account-payables	-1105.1	99.6	542.2	474.2	9.1	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	5.7	-6	-22.6	-6.9	-14.7	-26.1	-260.6	108.8	-401.5	-235.5	212.7	317.3	85.2	140.4	-84.2	-106.7	179.4	77.8	106.4	15.8	-8.2	-64.6	-91.7	-106	3.2
cash-flows.row.other-non-cash-items	695.3	-27.1	3.4	72.8	69	463.3	109.8	112.5	152.6	152.1	62.1	61.7	-14	-24.5	-19.6	7.3	21.7	19.7	15.2	160.2	91.6	70.9	33.1	11	22.5
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
cash-flows.row.investments-in-property-plant-an-equipment	-52.4	-61.6	-28.3	-132.9	-148.8	-349.4	-488.9	-147.4	-70.7	-136.9	-149.9	-45.7	-48.3	-47.3	-55	-189.7	-150.5	-116.7	-93.8	-160.9	-157.5	-62.8	-17.3	-34.3	-6.8
cash-flows.row.acquisitions-net	1.3	37.5	0	48.8	67.6	0	-2.5	-111.1	0	0	-72.2	46.4	62.6	-18.9	55	0	0	118.6	94.3	161.1	0.1	63.1	1.2	0	0
cash-flows.row.purchases-of-investments	-360	-697	-183	-580.1	-287.5	0	-41	-1.9	0	0	158.4	-142.4	-34.5	-30	-69.8	-5.8	-10	-7.8	-13.4	-30.3	-121.6	-283	-206.1	-148.4	0
cash-flows.row.sales-maturities-of-investments	427	630.4	167.4	617.2	251.4	6.9	4.6	10.5	11.2	15.6	12.9	2.1	0.2	17.3	83.7	0	0	7.7	91.7	94.5	31.7	51.3	566.9	8.8	0
cash-flows.row.other-investing-activites	0	0	35	1.6	0.8	0.8	3.2	-59.9	0.9	15.2	-149.9	-45.7	44.5	1.2	-55	0.1	2.9	-116.7	-93.8	-160.9	-0.4	-62.8	0.3	-360	-5.9
cash-flows.row.net-cash-used-for-investing-activites	15.8	-90.7	-8.9	-45.3	-116.5	-341.8	-524.6	-309.6	-58.6	-106.1	-200.8	-185.3	24.5	-77.9	-41	-195.4	-157.7	-114.9	-15	-96.5	-247.6	-294.3	345.1	-533.9	-12.7
cash-flows.row.debt-repayment	-153.5	-496	-1321	-713	-976.2	-1105.8	-957.4	-1120.7	-1152.4	-1125.3	-995.5	-542.1	-784.6	-523	-824	-713.6	-524	-429.3	-662.7	-1198.9	-2184.5	-1565.1	-526.6	-204.5	-42.2
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
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
cash-flows.row.dividends-paid	-12.9	-20.5	-42.5	-58.1	-61.4	-60.8	-77.7	-61	-76.6	-105.5	-83.5	-69.8	-100.6	-46.2	-46.6	-51.4	-46.5	-37	-38.4	-41.5	-51.7	-50.6	-87.2	-28.3	-39.7
cash-flows.row.other-financing-activites	-12.9	299.1	624.1	733.9	855.5	952.3	1689.7	1213.6	1144.3	1104.4	900	892.5	800.8	572.5	826.5	798	649	483.4	506.5	892.8	2430.8	1724.2	589	1289.9	86.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-166.8	-217.3	-739.4	-37.2	-182.2	-214.3	654.5	31.9	-84.6	-126.5	-179	280.6	-84.5	3.3	-44.1	32.9	78.5	17.1	-194.6	-347.6	194.6	108.5	-24.7	1057.1	4.7
cash-flows.row.effect-of-forex-changes-on-cash	-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
cash-flows.row.net-change-in-cash	-62	73.8	-106.3	320.7	-136.5	-468.4	429.3	82.9	-94.4	-55.4	-210.2	281.5	40.8	45.3	67.5	-128.5	105.8	12.6	47.5	-507.8	-177	-116.9	331.1	500.4	78.7
cash-flows.row.cash-at-end-of-period	310.9	367	293.2	399.5	78.8	215.2	683.7	254.4	171.5	265.9	321.3	531.4	249.9	209.1	163.8	96.3	224.8	119	106.3	86.7	622.3	900.1	917	584	83.6
cash-flows.row.cash-at-beginning-of-period	372.9	293.2	399.5	78.8	215.2	683.7	254.4	171.5	265.9	321.3	531.4	249.9	209.1	163.8	96.3	224.8	119	106.3	58.8	594.6	799.4	1017	585.8	83.6	4.9
cash-flows.row.operating-cash-flow	89.2	381.8	642.1	403.1	162.2	87.7	299.4	360.6	48.8	177.2	169.6	186.2	100.8	119.8	152.7	33.9	185	110.4	257.1	-63.7	-124.1	68.9	10.8	-22.8	86.7
cash-flows.row.capital-expenditure	-52.4	-61.6	-28.3	-132.9	-148.8	-349.4	-488.9	-147.4	-70.7	-136.9	-149.9	-45.7	-48.3	-47.3	-55	-189.7	-150.5	-116.7	-93.8	-160.9	-157.5	-62.8	-17.3	-34.3	-6.8
cash-flows.row.free-cash-flow	36.8	320.2	613.8	270.3	13.4	-261.7	-189.5	213.3	-21.8	40.3	19.7	140.5	52.5	72.5	97.7	-155.8	34.5	-6.3	163.3	-224.6	-281.6	6.1	-6.5	-57.1	80

Kasumiaruande rida

Fujian Mindong Electric Power Limited Company tulud muutusid võrreldes eelmise perioodiga NaN%. 000993.SZ brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	1479.3	732.1	583	369.4	596.9	557.9	901.4	645.4	910.1	1159.5	1678.5	1236.9	384.9	509.4	500.4	550.4	260.6	290.3	260.9	194.5	220.8	230.3	222.1	180	171.8	177.8	172.9
income-statement-row.row.cost-of-revenue	1021.2	417.1	311.8	262.6	302.1	324	584	278.2	491.1	619.3	1209.1	938.9	255.6	282.3	295.4	331.3	143	135.3	125.6	161	151.8	110.9	109.4	79.5	70.6	58.9	55.7
income-statement-row.row.gross-profit	458.1	315	271.2	106.8	294.8	233.9	317.4	367.3	419	540.1	469.4	298	129.3	227.1	205.1	219.1	117.5	155	135.2	33.5	69	119.3	112.7	100.5	101.1	118.9	117.2
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
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	-4.1	119.3	113.6	101.9	111.2	-17.7	-2.2	1.7	6.3	2.9	17.5	2.9	-3	-2.9	-1	-24.2	-1	2.1	-5.4	-3.5	-0.4	1.3	0.4	8.1	-0.1	0	0.1
income-statement-row.row.operating-expenses	142.1	141	146.8	124	132.5	146.7	147.5	193.6	207.4	282.2	301.7	171.7	130.1	132.3	122.2	136.4	67.2	81	54.1	194	123.4	73.4	73.5	32.4	26.7	18.5	18.6
income-statement-row.row.cost-and-expenses	1163.3	558.2	458.6	386.7	434.6	470.7	731.5	471.8	698.5	901.5	1510.8	1110.6	385.7	414.6	417.6	467.7	210.2	216.3	179.7	354.9	275.2	184.3	182.9	112	97.4	77.4	74.2
income-statement-row.row.interest-income	4.6	4.8	4.7	3.4	0.9	1.7	0.9	0.7	1.1	1.9	3.6	2.8	7.1	0.8	0	0.8	3.6	0	3.5	2.1	3.6	4.5	4.7	3.8	0	0	0
income-statement-row.row.interest-expense	16.6	49.6	43.6	42.6	54.4	61.9	66	67.8	76.6	91	93.2	70.7	56.6	47.2	47.6	50.5	29.1	24.4	31.8	36.8	32.4	31.2	34.8	20.9	22	27.5	20.8
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-2.6	-59.4	-2.7	-59.2	-128	-474.2	-116.6	-116.7	-147.4	-146.4	-50.9	-52.5	16.3	25.3	23.2	-27.1	-14.7	-17.2	-27.1	-41.5	-38.9	-21.1	-4.9	-3.9	-22.1	-27.5	-20.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.1	119.3	113.6	101.9	111.2	-17.7	-2.2	1.7	6.3	2.9	17.5	2.9	-3	-2.9	-1	-24.2	-1	2.1	-5.4	-3.5	-0.4	1.3	0.4	8.1	-0.1	0	0.1
income-statement-row.row.total-operating-expenses	-2.6	-59.4	-2.7	-59.2	-128	-474.2	-116.6	-116.7	-147.4	-146.4	-50.9	-52.5	16.3	25.3	23.2	-27.1	-14.7	-17.2	-27.1	-41.5	-38.9	-21.1	-4.9	-3.9	-22.1	-27.5	-20.8
income-statement-row.row.interest-expense	16.6	49.6	43.6	42.6	54.4	61.9	66	67.8	76.6	91	93.2	70.7	56.6	47.2	47.6	50.5	29.1	24.4	31.8	36.8	32.4	31.2	34.8	20.9	22	27.5	20.8
income-statement-row.row.depreciation-and-amortization	152.5	150	186.6	118.4	139.6	131.1	126.2	108.7	89.7	94.2	93.1	83.7	82.7	72	70.4	66.4	52	51.3	52.3	48.7	44.7	45.6	41.4	31.4	28.1	27.5	20.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	316	267.3	123	-30.1	229.2	-369.3	55.5	61.1	58.1	111	102.8	71	21.9	123.2	107.8	79.8	36.7	62.6	66.9	-193.2	-89.1	33.7	38.1	63.1	52.4	73	77.9
income-statement-row.row.income-before-tax	313.4	207.9	120.3	-89.3	101.2	-387	53.3	57	64.3	111.5	116.8	73.9	15.5	120.2	106	55.6	35.7	60.7	57.8	-199.3	-91.4	29.9	36.3	67.6	52.2	73	77.9
income-statement-row.row.income-tax-expense	84.3	25	2.7	-6.7	9.6	10.8	31.2	37.6	49.5	91.2	54.8	19.1	0.9	20.7	16.3	6.2	15	29.5	1.7	1.9	1.9	8.2	7.7	24.5	19.2	24.1	25.7
income-statement-row.row.net-income	234.5	184.3	120.1	-82.6	105.5	-390.4	22.6	26.3	22.9	26	61.5	56.2	18.5	103.8	90.4	49.8	21.5	32.3	56.6	-200.3	-95.8	22.6	28.8	43.5	33.1	48.9	52.2