New Sea Union Technology Group Co.,Ltd.

Sümbol: 002089.SZ

SHZ

0.21

CNY

Turuhind täna

-1.1099
P/E suhe
-0.0399
PEG suhe
273.13M
MRK Cap
0.00%
DIV tootlus

New Sea Union Technology Group Co.,Ltd. (002089-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete New Sea Union Technology Group Co.,Ltd. (002089.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 621.959 M, mis on 0.044 % gowth. Kogu perioodi keskmine brutokasum on 158.682 M, mis on 0.056 %. Keskmine brutokasumi suhtarv on 0.304 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 6.230 %, mis on võrdne -1.220 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes New Sea Union Technology Group Co.,Ltd. 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus -0.037. Käibevara valdkonnas on 002089.SZ aruandlusvaluutas 518.811. Märkimisväärne osa neist varadest, täpsemalt 36.959, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.705%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 948.82, kui neid on, aruandlusvaluutas. See näitab erinevust 0.944% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 189.5 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.125%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 984.355 aruandlusvaluutas. Selle aspekti aastane muutus on 0.019%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 464.345, varude hind on 7.93 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 11.24. Kontovõlad ja lühiajalised võlad on vastavalt 22.17 ja 251.71. Koguvõlg on 441.21, netovõlg on 404.25. Muud lühiajalised kohustused moodustavad 162.75, mis lisandub kohustuste kogusummale 833.33. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	102.63	37	125.4	239.4	323.5	516	348.7	719	615.2	321.3	99.5	127	188.4	430.8	118.3	75.4	111.6	184.7	62.1	51.4	38.7
balance-sheet.row.short-term-investments	-2801.37	-697.8	11	-101.1	-86	-654.1	-557.6	-32.6	-35.8	-38.8	-40.5	-7	-8.7	0	0.1	-3.9	-2.8	0.4	0	0	0
balance-sheet.row.net-receivables	1851.41	464.3	634.7	576.6	718.8	1843.7	1051.6	1314.7	1648.7	1325.8	590.1	580.1	566	332.3	233.8	196.5	149	90.4	93.8	83.8	65.1
balance-sheet.row.inventory	33.07	7.9	15.2	14.8	17.2	95.1	141.4	259.4	288.9	183.6	217.7	236	169.6	155.4	131.5	90	65	46	41.1	28.6	29.6
balance-sheet.row.other-current-assets	49.56	9.6	31.4	22.5	27.3	37.7	112.2	119.1	101.7	82.7	51.6	1.8	1	0.4	0.1	0.2	0	-5.4	-11.7	-4	-2.4
balance-sheet.row.total-current-assets	2036.67	518.8	806.6	853.4	1086.7	2492.5	1654	2412.2	2654.6	1913.3	958.8	944.9	925.1	918.9	483.7	362.1	325.6	315.6	185.3	159.7	131
balance-sheet.row.property-plant-equipment-net	841.12	220.9	270.4	454.9	653	764.3	863.8	1352.5	1330.5	972.5	730.6	554.7	431.9	242.3	179.8	138.1	113.5	77.1	74.3	76.9	70.5
balance-sheet.row.goodwill	0	0	0	0	0	0	0	2.3	1.6	1.6	2.8	2.8	2.8	1.1	1.1	1.1	1.1	1.1	0	0	0
balance-sheet.row.intangible-assets	44.39	11.2	33.3	47.3	52.9	92.6	119.1	241.9	225	233	215.4	222.7	106.1	37.4	42.5	24.6	24.8	0.1	0.1	0.1	0.2
balance-sheet.row.goodwill-and-intangible-assets	44.39	11.2	33.3	47.3	52.9	92.6	119.1	244.2	226.6	234.6	218.1	225.5	108.8	38.6	43.6	25.7	26	0.1	0.1	0.1	0.2
balance-sheet.row.long-term-investments	3796.12	948.8	939.9	595.6	673.1	1309.6	1705.7	1258.4	557.3	353.2	314.7	162.2	136.1	154	151.3	71.9	30.1	3.9	0	0	0
balance-sheet.row.tax-assets	399.61	99.9	180.7	193.6	82.8	50.9	24.9	15.3	10.5	7.6	5.8	5.8	4.3	4.3	3.5	3.1	1.8	1.3	0	0	0
balance-sheet.row.other-non-current-assets	27.26	10	-351.9	-0.5	-0.1	19.9	174.5	92.8	100.5	58.3	5.5	0.5	0.5	3.7	3.8	0.5	0.5	0.5	4.7	5.5	1.6
balance-sheet.row.total-non-current-assets	5108.5	1290.9	1072.3	1291	1461.6	2237.4	2887.9	2963.2	2225.4	1626.2	1274.7	948.7	681.6	442.9	382.1	239.2	171.9	82.9	79.1	82.6	72.2
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
balance-sheet.row.total-assets	7145.17	1809.7	1878.9	2144.3	2548.4	4729.9	4541.9	5375.4	4880	3539.5	2233.5	1893.6	1606.7	1361.7	865.7	601.3	497.5	398.6	264.4	242.2	203.2
balance-sheet.row.account-payables	87.2	22.2	59.5	53.1	379	449.7	345.4	804.3	640.4	311.2	163.5	187.9	157.9	121.2	155.5	70.3	54.3	40.3	35.7	30.5	31.6
balance-sheet.row.short-term-debt	1004.51	251.7	310	462.8	542.8	1457.6	1558	1232.7	1194.4	736.6	647.1	263.5	251.5	163.5	92	89.4	63	38	62.9	58	27.6
balance-sheet.row.tax-payables	354.74	94.4	100.2	86.2	97.3	30.5	12.3	32.5	24.2	33.1	-32.5	-9.8	20.5	23.5	10.2	10.3	4.8	6.6	8	9.4	8.4
balance-sheet.row.long-term-debt-total	748	189.5	194.5	0	5.1	895.5	309.8	647.5	312.3	223.5	150.7	34.6	0	0	0	0	0	0	0	0	20
Deferred Revenue Non Current	2.32	0.6	3.1	4	4.9	6	6.2	51.4	8.8	7.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	432.07	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	483.97	162.7	48.4	282.2	14.5	488.8	66.4	59.6	639.9	305.5	9.8	157.5	12.9	12.1	5.6	6.3	2.8	1.7	1.4	2	4.3
balance-sheet.row.total-non-current-liabilities	1490.57	396.4	366.5	148.9	64.7	972.7	524	858.6	321.1	230.7	153	67.1	1.3	16.2	25.8	0.5	0.4	0.4	0.7	0.7	20.1
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.4	0	0	0
balance-sheet.row.capital-lease-obligations	0	0	0	0	5.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3219.37	833.3	926.3	1088	1185.6	3399.3	2709.8	3339	2878.9	1668.5	980.5	698.3	492.9	388.8	307.3	192.4	136.2	91.5	112.2	115.4	99.4
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
balance-sheet.row.common-stock	5498.68	1374.7	1374.7	1374.7	1374.7	1374.7	1374.7	687.3	687.3	572.8	442.6	423.5	352.9	235.3	214.1	152.9	85	70.8	53.1	53.1	53.1
balance-sheet.row.retained-earnings	-2271.73	-573.1	-537	-544	-270.1	-327.3	185.2	756.4	749.6	634.8	527.9	469.5	403.4	274.1	168.5	133.2	104.6	79.7	65.1	42.4	22.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	746.48	186.9	132.7	195.1	222.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-15.4	-4.1	-4.1	-2.3	-13	131.2	109.5	453.2	449.7	558.3	230.5	170.9	232.7	395.5	119.2	73.5	138.8	150.5	30.8	28.1	24.7
balance-sheet.row.total-stockholders-equity	3958.02	984.4	966.2	1023.5	1313.8	1178.6	1669.4	1896.9	1886.6	1765.8	1201	1063.8	988.9	904.9	501.8	359.6	328.3	301	149	123.7	100.5
balance-sheet.row.total-liabilities-and-stockholders-equity	7145.17	1809.7	1878.9	2144.3	2548.4	4729.9	4541.9	5375.4	4880	3539.5	2233.5	1893.6	1606.7	1361.7	865.7	601.3	497.5	398.6	264.4	242.2	203.2
balance-sheet.row.minority-interest	-32.22	-8	-13.6	32.9	48.9	152	162.8	139.6	114.5	105.2	52	131.5	124.9	68.1	56.6	49.2	32.9	6.1	3.2	3.2	3.3
balance-sheet.row.total-equity	3925.8	976.4	952.6	1056.4	1362.7	1330.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	7145.17	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	994.75	251	331.9	494.5	587.1	655.5	1148.1	1225.9	521.5	314.4	274.2	155.3	127.3	154	151.4	68	27.3	4.3	3.3	4	0
balance-sheet.row.total-debt	1752.51	441.2	504.5	462.8	542.8	2353.1	1867.7	1880.2	1506.7	960.2	797.8	298.1	251.5	163.5	92	89.4	63	38	62.9	58	47.6
balance-sheet.row.net-debt	1649.88	404.2	379.1	223.5	219.3	1837.1	1519	1161.1	891.5	638.9	698.3	171.1	63.1	-267.3	-26.2	14.1	-48.6	-146.7	0.8	6.6	8.8

Rahavoogude aruanne

New Sea Union Technology Group Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.669 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 58817565.000. See on -0.265 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 29.24, 5.57, -68.08, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -20.42 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 43.49, 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	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	-296.71	-302	-41.8	-289.9	57.5	-523.2	-163.1	57.1	158.1	147	86.5	119.6	187	148.6	88.9	35.8	28.2	25.4	25.3	23	18.5
cash-flows.row.depreciation-and-amortization	8.44	29.2	56.3	76.5	105.5	145.1	131.5	113.7	95.4	72.7	58.9	34.8	25.6	20.3	13.9	10.1	5.7	4.4	4.5	4.5	4.1
cash-flows.row.deferred-income-tax	0	0	0	-110.8	-51	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	110.8	51	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	103.37	26.5	3.1	-394.5	-125.5	-210.8	-21.5	-21.2	118.6	-312.6	-80	-89.3	-219.9	-131.9	-31.1	-57.9	-72.6	-7.3	-13.6	-21.3	11.2
cash-flows.row.account-receivables	98.05	98.1	62.7	45.5	-282.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	5.32	5.3	22.9	18.9	97	-111.6	96.7	25.7	-124.2	22.8	7	-69.3	-15.7	-27.1	-41.2	-26.7	-19.5	-1.9	-13	0.9	-3.9
cash-flows.row.account-payables	0	-176.1	-95.5	-348.1	111	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	99.3	13	-110.8	-51	-99.2	-118.2	-46.9	242.8	-335.4	-87	-20	-204.2	-104.8	10.1	-31.2	-53.1	-5.3	-0.6	-22.2	15
cash-flows.row.other-non-cash-items	-50.82	241.3	-14.9	260.6	-218.8	536.9	231.4	56.6	84.4	54.6	4.4	32.6	-36.9	-38.3	7.1	17.7	8.1	7.1	7.4	6.4	3.6
cash-flows.row.net-cash-provided-by-operating-activities	-235.72	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	-9.21	-2.9	-26.4	-8.5	-37	-48.1	-226.1	-286.9	-500.8	-398.1	-272	-280.8	-260.2	-59.5	-41.5	-24	-50.6	-7.3	-11.9	-23.2	-29.3
cash-flows.row.acquisitions-net	-8.56	5.6	53.2	34.6	722.3	0	0	287.7	7.1	398.8	299.5	281	6.4	0.1	41.6	24.1	50.6	0.3	11.9	0	31.3
cash-flows.row.purchases-of-investments	2.57	-5.6	-53.2	34.8	0.2	-38	-239.8	-484.1	-226.6	-38.7	-175	-30.6	-72.8	-43	-7.1	-39.8	-25.3	-2.8	-1.2	-4	-1.9
cash-flows.row.sales-maturities-of-investments	18.15	56.1	53.1	50.3	60.5	82.4	120.4	119.3	27.8	71.5	25.4	13.6	84.8	76	11.3	0.1	0.2	0	0	0	9
cash-flows.row.other-investing-activites	-14.56	5.6	53.2	-8.5	60.8	-144.1	28.5	-286.9	21.7	-398.1	-272	-280.8	0	10.8	-41.5	-24	-50.6	1.3	-11.9	22.5	-29.3
cash-flows.row.net-cash-used-for-investing-activites	-5.62	58.8	80	102.8	806.9	-147.8	-317	-650.9	-670.8	-364.7	-394.1	-297.5	-241.7	-15.6	-37.1	-63.6	-75.6	-8.6	-13.1	-4.8	-20.2
cash-flows.row.debt-repayment	-17.12	-68.1	-213.3	-124.7	-1587.2	-1799.1	-1448.4	-1668.5	-1147.3	-853.7	-636.2	-575.2	-508.8	-139	-271.9	-84.9	-48	-184.9	-137	-139.1	-98.4
cash-flows.row.common-stock-issued	0	0	1.1	4	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	-1.1	-4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-21.63	-20.4	-26.9	-24.2	-95	-135.8	-169.6	-111.1	-81.5	-72.9	-62.6	-58.4	-63.5	-28.3	-15.7	-6.3	-2.1	-14.2	-5.4	-5.7	-11.5
cash-flows.row.other-financing-activites	-11.05	43.5	153.6	310.8	1063.3	1893.1	1479.4	2230	1792.9	1509.3	985.9	769	622.7	511	274.5	111.5	80.9	297.9	141.8	149.5	99.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-40.43	-45	-86.7	161.8	-618.9	-41.8	-138.7	450.5	564.2	582.6	287.2	135.4	50.4	343.7	-13.1	20.2	30.8	98.8	-0.6	4.7	-10.5
cash-flows.row.effect-of-forex-changes-on-cash	-22.07	0	0	0	0	0.1	0.3	-3.9	-5.2	-2.7	0.7	0	0	0	0	0	0	0	0	0	1
cash-flows.row.net-change-in-cash	-12.1	8.9	-3.9	-82.7	6.6	-241.5	-277.1	1.8	344.7	177	-36.3	-64.4	-235.6	326.8	28.6	-37.8	-75.6	119.8	10	12.6	7.7
cash-flows.row.cash-at-end-of-period	70.23	20.6	11.7	15.6	98.3	91.7	333.2	610.3	608.6	263.8	86.9	123.2	187.6	423.2	96.4	67.9	105.6	181.2	61.3	51.4	38.7
cash-flows.row.cash-at-beginning-of-period	82.32	11.7	15.6	98.3	91.7	333.2	610.3	608.6	263.8	86.9	123.2	187.6	423.2	96.4	67.9	105.6	181.2	61.3	51.4	38.7	31.1
cash-flows.row.operating-cash-flow	-235.72	-4.9	2.8	-347.3	-181.3	-52	178.3	206.2	456.5	-38.3	69.9	97.8	-44.3	-1.3	78.8	5.6	-30.7	29.6	23.7	12.7	37.4
cash-flows.row.capital-expenditure	-9.21	-2.9	-26.4	-8.5	-37	-48.1	-226.1	-286.9	-500.8	-398.1	-272	-280.8	-260.2	-59.5	-41.5	-24	-50.6	-7.3	-11.9	-23.2	-29.3
cash-flows.row.free-cash-flow	-244.93	-7.8	-23.5	-355.8	-218.3	-100.1	-47.9	-80.7	-44.2	-436.4	-202.1	-183	-304.5	-60.8	37.4	-18.4	-81.3	22.3	11.8	-10.5	8.1

Kasumiaruande rida

New Sea Union Technology Group Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga -0.252%. 002089.SZ brutokasum on teatatud 52.18. Ettevõtte tegevuskulud on 44.68, mille muutus võrreldes eelmise aastaga on -30.931%. Kulud amortisatsioonikulud on 29.24, mis on -0.481% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 44.68, mis näitab -30.931% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab -1.022% kasvu võrreldes eelmise aastaga. Tegevustulu on -1.86, mis näitab -1.022% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 6.230%. Eelmise aasta puhaskasum oli -302.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
income-statement-row.row.total-revenue	105.54	175.8	235.1	158.8	265	766.3	1604.7	1900.6	1742	1142.3	823.4	817	785.1	544.7	441.6	295.9	201.4	152	139	133.7	114.7
income-statement-row.row.cost-of-revenue	67.33	123.6	173.8	114.4	240.4	643.7	1402.4	1653.4	1293.8	794	571.2	530.5	507.8	334.9	253.6	171.8	123	96.6	82.7	85.6	68.3
income-statement-row.row.gross-profit	38.21	52.2	61.3	44.5	24.6	122.6	202.3	247.2	448.2	348.3	252.2	286.6	277.3	209.7	188	124	78.3	55.4	56.3	48.2	46.5
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
income-statement-row.row.research-development	1.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	15.11	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	1.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	30.35	24.4	29.6	61.9	47.4	231	5.2	11.5	32.4	72.8	74.7	41.6	13.5	7.1	9.3	2.3	2.3	1	2.9	3.8	0.8
income-statement-row.row.operating-expenses	45.21	44.7	64.7	99.7	94.4	128	146.4	145.5	194.3	209	210.5	168.3	125.8	86.7	89.6	70.4	42	21.9	23.6	19.1	21.4
income-statement-row.row.cost-and-expenses	112.54	168.3	238.5	214	334.8	771.7	1548.8	1799	1488.2	1003	781.8	698.8	633.6	421.7	343.1	242.3	165	118.5	106.3	104.7	89.7
income-statement-row.row.interest-income	28.57	1	2.3	3	11.7	33.3	7.4	13.4	5.7	6.1	5.5	3.9	6.7	1.3	0.9	1.1	1.9	1.6	1.4	0.6	0.2
income-statement-row.row.interest-expense	7.85	36.9	36.3	36.2	132.8	143.6	124.4	91.4	91.8	50.4	37.7	27.8	19.3	6.9	6.5	6.4	2.2	6.3	5.5	5.7	3.6
income-statement-row.row.selling-and-marketing-expenses	1.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	19.94	-223.1	-103	-344.2	-643	-534.4	-215.9	-28.2	-67.6	24.4	57.6	17.7	60.2	49.3	6	-12.5	-3.5	-5.2	-3.2	-3.9	-3.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	30.35	24.4	29.6	61.9	47.4	231	5.2	11.5	32.4	72.8	74.7	41.6	13.5	7.1	9.3	2.3	2.3	1	2.9	3.8	0.8
income-statement-row.row.total-operating-expenses	19.94	-223.1	-103	-344.2	-643	-534.4	-215.9	-28.2	-67.6	24.4	57.6	17.7	60.2	49.3	6	-12.5	-3.5	-5.2	-3.2	-3.9	-3.3
income-statement-row.row.interest-expense	7.85	36.9	36.3	36.2	132.8	143.6	124.4	91.4	91.8	50.4	37.7	27.8	19.3	6.9	6.5	6.4	2.2	6.3	5.5	5.7	3.6
income-statement-row.row.depreciation-and-amortization	243.17	29.2	56.3	-31.1	105.5	145.1	131.5	113.7	95.4	72.7	58.9	34.8	25.6	20.3	13.9	10.1	5.7	4.4	4.5	4.5	4.1
income-statement-row.row.ebitda-caps	-6.48	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-249.65	-1.9	86.2	-55.2	745.6	-770.7	-165.2	62.8	153.9	91.1	24.8	94.5	198.4	165.3	95.1	39.4	30.6	30.2	29.1	26.5	22.3
income-statement-row.row.income-before-tax	-229.71	-225	-16.8	-399.4	102.6	-539.8	-160	73.4	186.3	163.7	99.3	135.9	211.7	172.3	104.4	41.1	32.9	29.7	30.7	27.7	22.4
income-statement-row.row.income-tax-expense	67	77	25	-109.5	45.1	-16.5	3.1	16.3	28.1	16.7	12.8	16.3	24.7	23.7	15.5	5.3	4.7	4.4	5.4	4.7	3.9
income-statement-row.row.net-income	-296.71	-302	-41.8	-289.9	64.6	-512.5	-186.3	27.4	137.8	134.1	85.4	110.2	180.9	139.1	82.1	31.2	26	25.1	25.2	23.1	18.1