Sichuan Mingxing Electric Power Co., Ltd.

Sümbol: 600101.SS

SHH

7.37

CNY

Turuhind täna

20.2824
P/E suhe
-0.4944
PEG suhe
3.11B
MRK Cap
0.01%
DIV tootlus

Sichuan Mingxing Electric Power Co., Ltd. (600101-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Sichuan Mingxing Electric Power Co., Ltd. (600101.SS) 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 Sichuan Mingxing Electric Power 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 . 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	1996	1994
balance-sheet.row.cash-and-short-term-investments	861.9	863.9	884.3	814.7	709.7	494.1	492.1	247.5	213.4	248.9	285.3	189.3	135.6	138.1	110.3	59.9	124.8	152.4	205.2	278.8	293.6	231.8	247.6	127.5	136.8	52.5	33.1	25.1	11.1	3.8
balance-sheet.row.short-term-investments	-10.1	-20.5	-9.8	-10.1	-7.8	205.3	202.9	0	0	0	0	0	0	0	0	0	-11.4	0	0	0	0	0	0	20	0	0	0	0	0	0
balance-sheet.row.net-receivables	159.8	245.8	104.5	58.3	34.4	162.6	41.4	33	84.1	84.7	92.9	103.1	114.5	225.2	107.1	70.4	123.9	175.9	373.2	490.7	537.5	110.8	80.3	3.7	6.7	6.4	5.9	5	10.1	3.2
balance-sheet.row.inventory	21	26.9	26.2	35.3	51.1	40.8	31.6	80	94.8	114.3	97.2	66.6	52.6	50.1	82.7	56	29.3	34.2	59.6	42.1	51.6	23.8	12.7	14.2	11	4	4.9	5.3	5	4.7
balance-sheet.row.other-current-assets	17.1	32.5	11.1	13.6	11.3	1.4	7.1	1.4	-31.5	-35.3	-34.3	-30.9	-39.5	-79.9	-35.3	-29.5	-52	-62.5	0.6	7.6	-233.6	-23.1	-20.8	47.1	120.2	68.6	49.1	36.4	38.7	45.4
balance-sheet.row.total-current-assets	1059.9	1169.1	1026.1	921.9	806.6	699	572.2	361.9	360.8	412.5	441	328.1	263.1	333.6	264.9	156.7	226	300	638.6	819.2	649.1	343.3	319.7	192.5	274.7	131.5	93.1	71.8	64.9	57.1
balance-sheet.row.property-plant-equipment-net	2345.1	2176.4	2111	2050.2	2069.8	2059	2027.1	2046.7	2032.1	1922	1742.8	1768.5	1740.6	1624.6	1576.6	1462.8	1498.5	1510.7	1422.9	1235.7	1133.8	969.6	815.2	677.4	208	146.1	147.5	140.9	126.8	106.1
balance-sheet.row.goodwill	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.5	4.6	4.6	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	226.9	208.9	184.5	176.1	176.5	166.3	169.7	171.9	167.8	143.5	175.1	208.3	210.1	206.2	76.9	82.5	83.6	68.5	62.9	65.2	131.5	54.6	34.1	35.8	36.6	8	8.2	8.3	8.5	8.7
balance-sheet.row.goodwill-and-intangible-assets	231.4	213.4	189.1	180.6	181	170.8	174.2	176.4	172.3	148	179.6	212.8	214.6	210.7	81.4	87.1	88.3	68.5	62.9	65.2	131.5	54.6	34.1	35.8	36.6	8	8.2	8.3	8.5	8.7
balance-sheet.row.long-term-investments	230.1	236.9	227.8	225.7	218.4	0	0	0	0	0	0	0	0	0	0	0	228.4	0	0	0	0	0	0	41.5	0	0	0	0	0	0
balance-sheet.row.tax-assets	28.1	26.4	17.1	17	16.6	18.4	25.4	23	20.8	18.6	17.7	20.1	20.7	22.7	26.9	27.9	59.8	0	0	0	0	0	0	-36.8	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	-11	11	6	0	213.4	211.2	211.3	196.7	190.9	184	221.1	243.7	234.5	216.4	213.3	0	103.4	79.8	466.9	379.9	57.7	193.3	60	143.7	59.4	27.3	6.2	5.4	16.4
balance-sheet.row.total-non-current-assets	2834.8	2642.2	2556	2479.5	2485.9	2461.6	2437.9	2457.4	2421.8	2279.6	2124.1	2222.6	2219.6	2092.6	1901.2	1791.1	1875	1682.7	1565.7	1767.8	1645.3	1082	1042.5	777.9	388.3	213.5	183	155.5	140.7	131.2
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	0	0	0
balance-sheet.row.total-assets	3894.6	3811.3	3582.1	3401.4	3292.4	3160.6	3010.1	2819.3	2782.6	2692.1	2565.1	2550.8	2482.7	2426.1	2166.1	1947.8	2101	1982.7	2204.3	2587	2294.3	1425.4	1362.3	970.4	663	345	276.1	227.3	205.6	188.3
balance-sheet.row.account-payables	360.4	351.4	265.1	238.5	226.5	208.1	181.8	136.9	143.7	134.3	125.2	75.8	54.3	50.9	29.9	18	14.9	24.5	22.6	53.6	30.9	14.3	44.7	20.6	1	2.6	1.1	2.4	0	1.2
balance-sheet.row.short-term-debt	51.9	30.3	0.3	81	-194.5	3	3	2.8	93.1	2.7	0	33.2	90.4	224.1	190.4	225.4	411.4	523.7	502.7	667.7	522.7	22.7	5.1	12.3	14.6	0	0	0.6	8.5	2
balance-sheet.row.tax-payables	18.3	20.8	15.9	16.2	15	21.5	15.3	17.3	21.1	40.4	40.5	32.4	30.9	32.8	30.2	19.1	19.5	21.3	17.9	17.8	12.6	1.9	0.9	3.5	2.8	0.6	0.6	5.6	2.7	22.3
balance-sheet.row.long-term-debt-total	31.6	51	81.3	30	81	81	81	90.3	140.9	100	100	140.9	161.6	219.8	223.5	144.4	150.8	190.5	225.9	144.6	142.3	98.2	173.2	140	0	2.2	0	0	0	1.6
Deferred Revenue Non Current	60.3	51.7	44.5	14.4	10.6	10.6	13.6	13.5	16.3	17.1	0	0	0	0	0	0	217.9	155.6	37.4	-67.6	-93.5	-50.4	-149.1	-136.6	2.9	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	19	186.1	23.4	1.1	383.5	367.3	184.1	164.1	167.7	152.7	362.3	114	107	111.5	95.1	47.1	36.3	101.8	177.7	53.8	68.9	26.5	12.9	7.7	11.3	33.1	40.9	6.2	8.6	5.5
balance-sheet.row.total-non-current-liabilities	290.9	306.5	313.7	248.9	327	324.9	305.8	290.5	203	303.8	309.5	351.9	382.7	434.7	477.7	479.5	485.9	400	366.9	224.3	194.5	150.1	202.1	148.8	13	12.2	9.4	7.8	3.7	5.2
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	1.6	1	1.3	1.5	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	1075.8	1145.3	1043.2	970	937	924.7	920.6	833.1	866.1	853.9	797	917.6	936.2	1074.5	984.2	955.9	1171.2	1261.2	1270.6	1191	983.7	335.9	364	264.8	82.5	47.9	51.4	48.2	52.8	56.7
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	421.4	421.4	421.4	421.4	421.4	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	324.2	264.9	264.9	203.8	169.8	169.8	169.8	146.4	146.4	129.8	86.6	61.8	61.8	61.8
balance-sheet.row.retained-earnings	1658.6	1527.4	1415.1	1328.2	1282	1205	1128.9	1055.7	992.1	928.9	859.6	727.1	649.3	463	336.2	185.3	129.7	-205.8	-91.9	244.2	215.8	153.8	149.1	157.7	137.4	74.7	53.9	43.2	22.2	5.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	449.9	428.4	403.5	383.8	360.1	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	288.8	288.8	288.8	288.8	288.8	702.6	626.8	598	582.4	569.7	552.8	534.9	516.7	505.2	496	475	468.7	651.8	731.4	772.7	756.1	706.8	672.8	329.4	296.7	92.6	84.3	74.1	68.9	64.6
balance-sheet.row.total-stockholders-equity	2818.8	2666	2528.9	2422.2	2352.3	2231.8	2080	1977.9	1898.7	1822.8	1736.6	1586.2	1490.2	1292.4	1156.3	984.5	922.6	710.9	904.4	1220.7	1141.6	1030.4	991.7	633.6	580.5	297.1	224.7	179.2	152.9	131.6
balance-sheet.row.total-liabilities-and-stockholders-equity	3894.6	3811.3	3582.1	3401.4	3292.4	3160.6	3010.1	2819.3	2782.6	2692.1	2565.1	2550.8	2482.7	2426.1	2166.1	1947.8	2101	1982.7	2204.3	2587	2294.3	1425.4	1362.3	970.4	663	345	276.1	227.3	205.6	188.3
balance-sheet.row.minority-interest	0	0	10	9.2	3.1	4.1	9.5	8.3	17.8	15.4	31.6	47	56.3	59.3	25.6	7.4	7.3	10.6	29.3	175.3	169	59	6.6	72	0	0	0	0	0	0
balance-sheet.row.total-equity	2818.8	2666	2538.9	2431.4	2355.4	2235.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	220	216.5	218	215.5	210.6	205.3	202.9	201.5	196.7	190.9	184	220.2	243	234.4	211	201.9	217	100.4	76.6	465.3	369	42.1	189.8	61.5	144.3	59.3	0	0	0	0
balance-sheet.row.total-debt	83.5	81.3	81.6	111	81	84	84	93.1	93.1	102.7	100	33.2	252	443.8	414	369.8	562.3	714.3	728.6	812.3	665.1	120.9	178.3	152.3	14.6	2.2	0	0.6	8.5	3.6
balance-sheet.row.net-debt	-778.4	-782.6	-802.7	-703.7	-628.7	-410.2	-408.1	-154.4	-120.3	-146.2	-185.3	-156.1	116.4	305.8	303.7	310	437.5	561.9	523.5	533.5	371.5	-110.9	-69.3	44.8	-122.2	-50.3	-33.1	-24.5	-2.6	-0.1

Rahavoogude aruanne

Sichuan Mingxing Electric Power Co., Ltd. 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	1998
cash-flows.row.net-income	179.3	158.2	124.1	76.1	100.7	96.4	99.3	76.4	81.8	81.4	149.3	101	217.6	148.1	171.7	90.6	89	-201.3	-337.8	88.6	108.9	76.2	78.6	81.7	83.1	79.3
cash-flows.row.depreciation-and-amortization	163.1	148.3	163.6	175.6	183.7	159.8	109.4	110.2	104.4	84.1	89	75.9	60.6	61.7	62.9	63.1	53.3	62.4	59.4	54.4	43.4	39.3	24.8	13.7	0	0
cash-flows.row.deferred-income-tax	-1.7	-9.3	-0.4	-0.1	2.7	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	1.7	9.3	0.4	0.1	-2.7	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	-18.9	16.9	-36.8	-54.2	115.2	-158.2	119.4	-11.6	29.8	1.1	13.2	28.8	22.8	-19.1	-58.8	-27.4	62.8	-65.6	-4.6	46.5	43.5	4.1	-11.5	14.3	0	0
cash-flows.row.account-receivables	108.1	-28	-51.9	-21.5	145.7	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	5.8	-1	9.1	18.5	-9.7	-9.7	48.4	14.8	19.5	-14.4	-32.3	-14	-2.5	33.4	-26.7	-28.5	-5.4	25.3	-19.8	9.6	-27.8	-11.1	3.3	-3.2	0	0
cash-flows.row.account-payables	-130.9	55.2	6.4	-51.1	-23.6	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	-1.7	-9.3	-0.4	-0.1	2.7	-148.5	71	-26.4	10.3	15.5	45.5	42.9	25.2	-52.5	-32.2	1.1	68.2	-90.9	15.1	36.9	71.3	15.2	-14.9	17.5	0	0
cash-flows.row.other-non-cash-items	-11.3	8.6	-33.6	-32.3	-18	-18.4	-21.6	-6.4	-10	15.5	-91	-7	-130.7	-37.4	29.6	51.5	21.3	258.8	435.1	40	-14.8	12	5.2	1	-83.1	-79.3
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	-307.5	-338.1	-216.8	-97.7	-173.3	-91.8	-78.4	-136.4	-238.5	-215.5	-205.5	-110.8	-85.1	-112.8	-42.8	-52.1	-103.5	-147.5	-175.8	-158	-255.8	-139.4	-68.8	-170.7	-22.2	-15.3
cash-flows.row.acquisitions-net	2.9	0.3	0.3	0.1	173.7	11.4	9.1	0	0	0	0	0	119.7	27.5	-21.9	0	0.4	1.9	3.8	0.1	0.3	0	0.1	0.1	0.2	0
cash-flows.row.purchases-of-investments	-2.9	-0.3	-0.3	-0.1	0	0	78.4	0	0	0	0	0	87.5	-0.1	-21.1	0	0.9	-0.1	-50.9	-99.7	-320.7	-11.1	-156.3	-45	-94	-47.4
cash-flows.row.sales-maturities-of-investments	27.6	30.2	27.5	24	22.1	21.3	24.3	21.9	19.2	20.3	186.2	44	13.2	44.5	12.3	24.8	7.6	48.6	167.7	3.9	62.9	0	49.2	2.2	12.7	16.8
cash-flows.row.other-investing-activites	2.9	-2	12.2	9.9	-173.3	0.6	-78.4	0.2	0.9	1	7.6	0.5	-85.1	5.3	-0.2	5.1	-25.5	34.2	-143.9	-99.4	-154.8	96.2	-72	14.2	-50.9	2.3
cash-flows.row.net-cash-used-for-investing-activites	-277	-309.9	-177.1	-63.8	-150.9	-58.4	-44.9	-114.3	-218.5	-194.2	-11.6	-66.3	50.3	-35.6	-73.7	-22.2	-120.1	-62.8	-199	-353.2	-668.1	-54.3	-247.7	-199.3	-154.2	-43.6
cash-flows.row.debt-repayment	-30	-0.3	-50	-1.1	-1.8	-4.8	-9.3	-90.3	-9.7	0	-163.2	-129.8	-284.1	-300.6	-592.5	-630.5	-614.7	-605.3	-659.2	-652.2	-100	-219.4	-116.8	-7	-9	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	-36.8	-37.1	-23.2	-21.4	-16.2	-16.2	-17	-20.3	-22.7	-24.7	-19.8	-23.7	-48	-32.6	-10.4	-28.4	-35	-42.1	-33.7	-37.9	-43	-35.7	-38.9	-0.5	-0.3	-2.4
cash-flows.row.other-financing-activites	29.5	-2.6	100	30	-1.8	0	9.3	90.3	9.7	0	130	74.9	109	245	520	438.5	515.8	603.2	674	799	691.9	162	446.3	66.8	168.6	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-37.3	-40	26.8	7.5	-18	-21	-17	-20.3	-22.7	-24.7	-53	-78.6	-223	-88.2	-82.9	-220.5	-133.9	-44.2	-18.8	108.9	548.9	-93.1	290.6	59.3	159.3	-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	-0.7	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-2	-17.9	67	109	212.7	0.1	244.6	34.1	-35.1	-36.7	95.9	53.8	-2.5	29.5	48.7	-64.9	-27.6	-52.8	-66.5	-14.8	61.8	-15.8	140.1	-29.3	5.1	-46.1
cash-flows.row.cash-at-end-of-period	861	863	880.9	813.8	704.8	492.1	492.1	247.5	213.4	248.5	285.3	189.3	135.6	138.1	108.6	59.9	124.8	152.4	212.3	278.8	293.6	231.8	247.6	107.5	5.1	-46.1
cash-flows.row.cash-at-beginning-of-period	863	880.9	813.8	704.8	492.1	492.1	247.5	213.4	248.5	285.3	189.3	135.6	138.1	108.6	59.9	124.8	152.4	205.2	278.8	293.6	231.8	247.6	107.5	136.8	0	0
cash-flows.row.operating-cash-flow	312.2	332	217.3	165.3	381.6	79.5	306.6	168.6	206	182.1	160.5	198.7	170.2	153.3	205.2	177.8	226.4	54.3	152.1	229.5	181	131.6	97.1	110.7	0	0
cash-flows.row.capital-expenditure	-307.5	-338.1	-216.8	-97.7	-173.3	-91.8	-78.4	-136.4	-238.5	-215.5	-205.5	-110.8	-85.1	-112.8	-42.8	-52.1	-103.5	-147.5	-175.8	-158	-255.8	-139.4	-68.8	-170.7	-22.2	-15.3
cash-flows.row.free-cash-flow	4.7	-6.1	0.5	67.6	208.3	-12.2	228.2	32.2	-32.5	-33.4	-45	87.9	85.1	40.5	162.4	125.7	122.8	-93.2	-23.7	71.4	-74.8	-7.8	28.4	-60	-22.2	-15.3

Kasumiaruande rida

Sichuan Mingxing Electric Power Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600101.SS 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	1996	1994
income-statement-row.row.total-revenue	2666.3	2377.1	1928.1	1668.2	1607.7	1599.9	1513.2	1383.8	1268	1244.9	1080.7	908.3	808.4	841.4	772	569.6	519.3	637.8	547	547.6	408.9	325.4	248.2	243.5	206.8	195	146.5	85.4	58	43
income-statement-row.row.cost-of-revenue	2371.5	2101.3	1708.5	1520.1	1420.3	1374.3	1300.8	1166.7	1052.1	1001.9	864.2	670.8	562.1	608.8	534.8	339.7	336.9	403.3	321.3	333	212	154.6	113.2	125.3	104	103.8	82.8	49.7	34.4	20.7
income-statement-row.row.gross-profit	294.8	275.8	219.5	148.1	187.4	225.7	212.4	217.1	215.9	243	216.6	237.5	246.2	232.6	237.2	229.9	182.5	234.4	225.8	214.6	196.8	170.9	135	118.2	102.8	91.2	63.7	35.7	23.6	22.3
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
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	-4.3	83.7	87.6	78.9	83	-1.1	2.9	6.7	14.8	10.7	6.7	12.8	7.4	27.3	93.7	14.4	41.3	-65.4	-106.4	34.1	9.8	0.9	0.7	8.7	15.1	13.9	2.9	3.2	5.2	5.4
income-statement-row.row.operating-expenses	115.1	101	105.4	94.8	102.2	131	127.1	143	145.9	139.8	128.1	136	132.2	131.4	107	101.1	82.9	254.1	393.5	106.3	101.8	80.5	44.1	34.3	26	18.7	13.8	10	6.7	6.6
income-statement-row.row.cost-and-expenses	2486.6	2202.4	1813.9	1614.9	1522.5	1505.2	1427.8	1309.7	1198	1141.7	992.2	806.8	694.4	740.2	641.8	440.8	419.8	657.5	393.5	439.4	313.9	235	157.3	159.5	130.1	122.5	96.6	59.7	41.1	27.3
income-statement-row.row.interest-income	8.6	18.3	14.5	11.4	13.3	4.9	3	1.7	3.3	4.9	2.6	2.3	2	0.4	0.4	1.2	2.2	1.7	4.6	2.6	5.3	3.1	2.2	3.3	0	0	0	0	0	0
income-statement-row.row.interest-expense	3.3	3.6	2	0.5	0.2	0.3	0.8	4.9	6.4	6.9	7.6	12.2	8.1	14.2	11.4	25.1	24.9	31.5	30.6	32.8	5.9	2.5	11.2	0.6	-2.4	-3.5	0	-1.2	-3	-2.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-4.3	-1.4	-2	-2.2	-6.1	23.6	28.1	14.1	27.7	-0.6	95.9	21.2	140	64.4	64	-36.3	22.1	-175.9	-154.6	-27.3	29.1	-2.3	-6.1	3.1	10.6	14.8	2.5	1.7	2.8	2.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.3	83.7	87.6	78.9	83	-1.1	2.9	6.7	14.8	10.7	6.7	12.8	7.4	27.3	93.7	14.4	41.3	-65.4	-106.4	34.1	9.8	0.9	0.7	8.7	15.1	13.9	2.9	3.2	5.2	5.4
income-statement-row.row.total-operating-expenses	-4.3	-1.4	-2	-2.2	-6.1	23.6	28.1	14.1	27.7	-0.6	95.9	21.2	140	64.4	64	-36.3	22.1	-175.9	-154.6	-27.3	29.1	-2.3	-6.1	3.1	10.6	14.8	2.5	1.7	2.8	2.2
income-statement-row.row.interest-expense	3.3	3.6	2	0.5	0.2	0.3	0.8	4.9	6.4	6.9	7.6	12.2	8.1	14.2	11.4	25.1	24.9	31.5	30.6	32.8	5.9	2.5	11.2	0.6	-2.4	-3.5	0	-1.2	-3	-2.2
income-statement-row.row.depreciation-and-amortization	163.1	178	166.3	174.7	187.2	159.8	109.4	110.2	104.4	84.1	89	75.9	60.6	61.7	62.9	63.1	53.3	62.4	59.4	54.4	43.4	39.3	24.8	13.7	-15.5	-9.2	-5.8	-5.2	-8.2	-7.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	219.9	186.5	153.4	92	122.3	119.3	110.5	84.4	88.4	95.2	189.3	111.4	248.4	140.3	103.9	80	81.4	-123.7	-216.1	109.7	128.4	93.3	85.4	96.1	92.2	81.6	55.7	31	25.1	23.3
income-statement-row.row.income-before-tax	215.6	185.1	151.4	89.8	116.1	118.3	113.4	88.3	97.7	102.6	184.4	122.6	254	165.6	194.2	92.6	121.6	-192.3	-322.4	112.4	131.1	91.1	85.4	95.9	97.3	91.4	55.5	30.8	25	23.3
income-statement-row.row.income-tax-expense	36.3	26.9	27.2	13.7	15.4	21.9	14.1	11.8	15.9	21.2	35.1	21.6	36.4	17.5	22.6	1.9	32.7	9	18.2	23.8	22.2	15	6.8	14.3	14.2	12.2	4.8	4.5	3.8	3.5
income-statement-row.row.net-income	179.3	159.2	123.3	70	99.7	101.8	98.1	83.5	89.1	97.5	164.7	110.5	220.5	153.3	171.1	90.5	88.9	-201.6	-310.3	84.1	103.2	78.7	78.3	81.7	83.1	79.3	50.7	26.3	21.2	19.8