Veken Technology Co., Ltd.

Sümbol: 600152.SS

SHH

6.15

CNY

Turuhind täna

-15.4742
P/E suhe
-0.1267
PEG suhe
3.25B
MRK Cap
0.00%
DIV tootlus

Veken Technology Co., Ltd. (600152-SS) Finantsaruanded

Q: Mis on Veken Technology Co., Ltd. (600152.SS) koguvara?

Veken Technology Co., Ltd. (600152.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Veken Technology Co., Ltd. (600152.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 Veken Technology 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995
balance-sheet.row.cash-and-short-term-investments	726.5	845.1	521.7	422.4	214.9	248.2	165	197.9	235.1	304.2	522.1	817.5	672.9	676.6	276.1	344.2	185.9	175.9	163.6	110.7	205.7	110.9	54.8	87.9	93.6	18.7	7.2	6.6
balance-sheet.row.short-term-investments	160.6	252.1	48.7	188.3	-201.2	-112.5	-17.8	-20.4	-20.8	36	61	63.8	33.6	59.5	6.7	6.4	0	0	0	0	0	0	0	0	0	0	0	0.1
balance-sheet.row.net-receivables	765.7	859.6	882.9	854.5	614.6	660.4	70	113.4	173.8	335.5	310	391.4	514.9	299.2	293	713.2	291	303.8	222	220	94.4	138.5	15.3	29.7	13.1	17.6	54	14.6
balance-sheet.row.inventory	421.5	584.3	386.9	307.3	278.9	405.1	96.7	140.7	166	315.1	428.5	558.7	1165.4	1290.4	895.8	342	265.2	292.6	245.7	127.6	148.9	180.8	160.6	130.2	80.6	54.9	5	35.2
balance-sheet.row.other-current-assets	15.5	83.4	39.6	42	297.7	460.4	10.2	218.4	227.8	57.7	98.8	88.7	68.5	46	14.9	25	33	25.4	34.1	150.3	82.5	0	159.1	128.2	131.8	121.3	97	87.4
balance-sheet.row.total-current-assets	1929.3	2372.3	1831	1626.1	1406.2	1774.1	341.9	670.3	802.6	1012.5	1359.4	1856.3	2421.7	2312.2	1479.8	1424.4	775.1	797.8	665.5	608.7	531.5	430.2	389.7	376	319.1	212.5	163.1	143.8
balance-sheet.row.property-plant-equipment-net	1119.2	1102.3	895	565.5	534.8	424	351.5	411.7	491.6	648.3	859.1	899	820.7	789.4	857.5	891.9	1096.8	1002.2	941	819.1	705.5	518.1	455.7	403.3	286.6	147	138.2	110.8
balance-sheet.row.goodwill	0	0	5.2	0	0	0	0	0	0.6	4.3	4.3	4.3	3.7	3.7	5.3	5.3	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	77.6	80.3	92.2	68.6	37.7	71.7	93.3	95.3	103.7	111	113.1	112.9	123.6	99.5	86.4	89.3	41	20.8	21.9	24.4	28.5	19.6	7.4	4	6.9	5.8	5.9	3
balance-sheet.row.goodwill-and-intangible-assets	77.6	80.3	97.4	68.6	37.7	71.7	93.3	95.3	104.3	115.3	117.5	117.2	127.2	103.2	91.7	94.6	41	20.8	21.9	24.4	28.5	19.6	7.4	4	6.9	5.8	5.9	3
balance-sheet.row.long-term-investments	-0.3	-27	192.2	5	413.8	404.4	263.8	194.6	353.6	281.6	272.9	250.6	294.6	168	124.4	134.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	37.1	45.9	55.2	52.7	30.2	32.9	0.7	12.2	13.2	9.4	19.9	16.9	39.8	37.1	15	11.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	329	459.4	100.5	403	48.7	11.1	2.1	4.4	2.8	285.4	187.5	107.4	82.1	149.7	56.1	135	45.4	53.3	49.9	34.8	20.7	12.7	10.3	11.5	8.5	8.4	5.3	11
balance-sheet.row.total-non-current-assets	1562.6	1661	1340.3	1094.8	1065.1	944.2	711.4	718.1	965.5	1340	1456.8	1391.1	1364.4	1247.4	1144.8	1267.9	1183.2	1076.3	1012.8	878.3	754.6	550.3	473.4	418.7	302	161.2	149.5	124.8
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
balance-sheet.row.total-assets	3491.9	4033.3	3171.3	2720.9	2471.3	2718.3	1053.2	1388.5	1768	2352.5	2816.2	3247.5	3786	3559.7	2624.6	2692.3	1958.3	1874.1	1678.3	1487	1286.1	980.6	863.1	794.7	621.1	373.7	312.5	268.6
balance-sheet.row.account-payables	1008.2	1265.4	971.2	815.8	608.1	752.9	79.6	79	128.2	241.8	337.8	505	505.2	297.4	177.5	287.2	246.4	261	240.8	257	84.7	83.1	63.5	79.3	46.1	31	36.4	38.5
balance-sheet.row.short-term-debt	189.1	400.6	510.6	320.4	229	354	227	438	718.1	939.2	798.1	814.5	697.7	562.1	1031.6	944.4	443	487.6	372.6	264.2	341.7	178.6	126.5	231	154.8	134.9	83.4	65.2
balance-sheet.row.tax-payables	23.1	40.4	12.5	18.2	23.3	34.5	5.8	3.7	6.2	-7.8	47	158.7	-9	-25.8	3.3	-3.1	8	4	11.5	13.7	-0.2	-0.4	3.1	-10.5	-2	-1.3	1.7	-0.8
balance-sheet.row.long-term-debt-total	71.8	101.3	19	29.6	0	0	50	0	0	-27	130	0.1	0.1	154.1	75.6	110.7	81.7	72.6	44.4	18.1	1.5	2.5	0	28	0.3	0.4	6.1	35.4
Deferred Revenue Non Current	94.8	103.7	94.6	58	21.9	64.1	89.5	89.6	94.6	88.7	60	79.7	0	-153.9	-75.6	-110.7	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	213.6	41.1	1.7	13.9	199.1	35.5	31.7	35	49.2	77.1	112	128.8	1203.9	1341.2	107.3	241.6	100	61.1	46.1	38.8	56.7	17.7	51.1	14.1	8.5	6.4	4.6	3.7
balance-sheet.row.total-non-current-liabilities	169.8	220.6	146.4	104.2	37.2	64.1	89.5	122.3	128.9	152.6	283.8	121.1	101.7	156.7	76.3	115.6	153.8	87.8	60.1	18.1	1.5	2.5	0.4	30.9	5.1	0.4	6.1	35.4
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	0
balance-sheet.row.capital-lease-obligations	10.7	33.3	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.total-liab	1594.5	2048.2	1744.8	1387.7	1096.7	1321.7	489.1	731.3	1139.8	1470.2	1824.5	2092	2681.6	2538.3	1614.3	1652.1	1054.5	989.3	804.8	657.7	555.6	343	277.8	396.2	259.1	225.9	179.9	191.1
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	0
balance-sheet.row.common-stock	524.9	525.5	420.9	420.9	440.9	440.7	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	293.5	136.2	136.2	91.2	70.1	45
balance-sheet.row.retained-earnings	-254.2	-149.3	-24.6	-53.5	81.1	27.2	-26.5	43.8	-0.4	225.9	215.2	379.5	314	255.7	238	255.7	152.9	139.4	130.7	101.7	61.6	53.2	44.6	56.8	20.3	6.7	3.8	0.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	144.9	135.8	131.4	99	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	1474.4	1473.9	895.4	893.2	876.1	938.9	283.4	255.8	288	280	263.2	248.3	272.3	310.5	303.4	310.8	287	279.1	269.9	264.8	255	244.5	232.1	193.9	191	37.3	53.9	32.1
balance-sheet.row.total-stockholders-equity	1890	1985.8	1423.1	1359.6	1398.2	1406.7	550.5	593.1	581.1	799.4	771.9	921.3	879.9	859.6	834.8	860	733.4	712	694.1	660	610	591.2	570.2	386.8	347.4	135.2	127.8	77.2
balance-sheet.row.total-liabilities-and-stockholders-equity	3491.9	4033.3	3171.3	2720.9	2471.3	2718.3	1053.2	1388.5	1768	2352.5	2816.2	3247.5	3786	3559.7	2624.6	2692.3	1958.3	1874.1	1678.3	1487	1286.1	980.6	863.1	794.7	621.1	373.7	312.5	268.6
balance-sheet.row.minority-interest	7.4	-0.8	3.5	-26.3	-23.6	-10.1	13.7	64.1	47.2	83	219.8	234.1	224.6	161.8	175.4	180.2	170.4	172.8	179.4	169.3	120.4	46.4	15.1	11.7	14.6	12.6	4.9	0.3
balance-sheet.row.total-equity	1897.4	1985.1	1426.5	1333.3	1374.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	160.3	225.1	240.9	193.3	212.6	291.9	246	174.2	332.8	317.6	333.9	314.4	328.2	227.5	131.1	141.1	44.3	51.1	46.5	31	18.2	9.7	7.5	10.3	7.2	0	0	0.1
balance-sheet.row.total-debt	261	502	529.6	320.4	229	354	227	438	718.1	939.2	928.1	814.5	697.7	716.2	1107.2	1055	524.7	560.1	417	264.2	343.2	181.1	126.5	259	155.2	135.3	89.5	100.6
balance-sheet.row.net-debt	-305	-91	56.6	86.4	14.1	105.8	62	240.1	483	671	467	60.8	58.5	99.1	837.8	717.2	338.8	384.2	253.4	153.5	137.5	70.2	71.7	171.1	61.6	116.6	82.3	94

Rahavoogude aruanne

Veken Technology 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	-106.2	-129	48.2	-64.4	56.4	10.2	-68.9	36.2	-259.3	6.9	-133.7	226.4	84.5	12.2	-3.5	113.6	44.4	44	73.5	63.8	48.5	48.2	52.5	53.1	40
cash-flows.row.depreciation-and-amortization	95.1	85.3	71.3	71.3	61.9	58.5	34.8	44.8	62.9	87.5	89.6	79.3	85.3	84.4	79.5	80.3	82.1	77.6	76.2	64.1	52.7	44.7	28.1	12	11.2
cash-flows.row.deferred-income-tax	8	7.1	-4.3	-19.7	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	11.4	-7.1	4.3	19.7	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	127.8	-315	-96.8	-145.4	-61.2	-175.4	52.8	71.3	29.1	-57.3	-80	42.9	4.5	742.5	-177.2	-360	8.3	-90	8.5	21.3	27	-6	-39.1	-8.1	-16.8
cash-flows.row.account-receivables	288.9	-81.5	-87	-260.7	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	141.5	-213.7	-86.9	-47.4	41.1	-116.2	59.7	43.4	123.9	87.5	115.8	619.1	150.9	-397.7	-532.3	-83.9	22.8	-57.9	-103.4	21.5	30.7	-18.4	-33.3	-51.7	-25.7
cash-flows.row.account-payables	-310.6	-26.9	81.4	182.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	8	7.1	-4.3	-19.7	-102.3	-59.2	-6.9	27.9	-94.8	-144.8	-195.8	-576.2	-146.3	1140.2	355.1	-276.1	-14.5	-32.1	111.9	-0.2	-3.7	12.4	-5.8	43.6	8.9
cash-flows.row.other-non-cash-items	144.8	122.9	6.9	78.2	-74.3	51.3	3.9	-124.4	116.9	-139.5	63.6	31.9	38.8	-0.7	51.8	-46.5	26	16.5	-3.4	6.4	22.9	20.3	18.9	-5.6	6.8
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-163.8	-316.9	-344	-136.7	-346	-62.3	-11	-13.7	-34.1	-58	-94.2	-210.6	-124.9	-37.8	-60.7	-84.4	-187	-135.4	-207.5	-272.6	-269	-94.6	-123	-192.1	-155.1
cash-flows.row.acquisitions-net	7.8	10.4	-5.9	24.3	-48.7	39.8	25.1	119.1	36.2	33.1	15.1	94.1	136.3	2.4	12.6	2.2	25.4	1.4	28.6	143.6	22.7	7.7	159.2	57.6	158
cash-flows.row.purchases-of-investments	-900	-916.5	-551.2	-1379.2	-969	-438.6	-76.1	-370.3	-141.7	-299.1	-329.4	-514.4	-1189.1	-704.1	-44.6	-1291	-9.9	-75.3	-41.4	-22.9	-21.4	-30.7	-1.3	-3.5	-40
cash-flows.row.sales-maturities-of-investments	973.9	742.2	645.9	1463.2	1175.8	3.3	241.5	591.9	282.3	230.1	266.8	461.7	1149.7	650.9	43.3	1305.2	11.4	73.7	11.1	0.6	2.8	3.5	1.8	10.3	44.1
cash-flows.row.other-investing-activites	5.5	25.8	158.6	0.5	257.4	24.6	-11	-0.1	67.5	290.7	29.9	5.6	-124.9	19	98	-23.4	64.5	-18.4	5.9	-11.1	6	29.4	-123	1.4	-155.1
cash-flows.row.net-cash-used-for-investing-activites	-76.5	-455.1	-96.7	-28	69.4	-433.2	168.6	326.9	210.2	196.8	-111.8	-163.7	-153	-69.6	48.7	-91.4	-95.6	-154	-203.3	-162.5	-259.1	-84.6	-86.4	-126.3	-148.1
cash-flows.row.debt-repayment	-596	-641	-545	-449	-895.5	-466	-857	-1000.1	-1180.8	-1197.4	-1092.2	-1115	-2452	-2275	-1265	-996.3	-677.3	-656.1	-399.6	-918.8	-506.4	-453.9	-537.5	-449.6	-6.1
cash-flows.row.common-stock-issued	0	0.9	5.2	5.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	-0.9	-5.2	-5.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-24.7	-26.1	-10.9	-15.1	-17.5	-16.1	-22.5	-34.6	-63.9	-66.6	-83.3	-72	-62.4	-81.8	-128.1	-102.9	-52.8	-57.5	-30.6	-52.1	-45.9	-15.6	-17	-36.2	-36.6
cash-flows.row.other-financing-activites	451.9	1282	744	561.2	820.4	948.1	651.3	674.7	1017.7	981.8	1073.9	1096.8	2445.6	1884	1327.2	1565.3	692.7	807	531.2	883.1	753.8	503.5	547.8	560.2	225.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-168.8	614.9	188.1	97.1	-92.6	466	-228.2	-360	-227	-282.2	-101.6	-90.2	-68.8	-472.8	-65.9	466	-37.4	93.4	101	-87.8	201.6	34	-6.7	74.4	183
cash-flows.row.effect-of-forex-changes-on-cash	13.5	-4	-0.6	-0.8	-0.4	-1.4	1.7	3.1	1.8	0	0	0	0.2	-0.1	-1.6	-0.8	2.7	1.5	-1.9	-0.4	1.2	-0.3	-0.6	-1.2	-1.2
cash-flows.row.net-change-in-cash	49.2	-79.9	120.5	8	-40.9	-24	-35.2	-2	-65.4	-187.8	-273.9	126.5	-8.5	295.8	-68.3	161.3	30.4	-11.1	50.7	-95	94.9	56.3	-33.2	-1.6	74.8
cash-flows.row.cash-at-end-of-period	279.1	229.9	309.8	189.3	181.3	221.9	161.1	196.4	198.4	263.8	451.6	725.5	599	552.6	256.8	325.1	180.8	150.3	161.4	110.7	205.7	110.9	54.8	87.9	93.6
cash-flows.row.cash-at-beginning-of-period	229.9	309.8	189.3	181.3	222.2	245.9	196.4	198.4	263.8	451.6	725.5	599	607.5	256.8	325.1	163.8	150.3	161.4	110.7	205.7	110.9	54.6	87.9	89.5	18.7
cash-flows.row.operating-cash-flow	281	-235.8	29.6	-60.4	-17.2	-55.4	22.6	27.9	-50.4	-102.4	-60.6	380.4	213.2	838.3	-49.5	-212.6	160.8	48.1	154.8	155.7	151.2	107.2	60.5	51.4	41.2
cash-flows.row.capital-expenditure	-163.8	-316.9	-344	-136.7	-346	-62.3	-11	-13.7	-34.1	-58	-94.2	-210.6	-124.9	-37.8	-60.7	-84.4	-187	-135.4	-207.5	-272.6	-269	-94.6	-123	-192.1	-155.1
cash-flows.row.free-cash-flow	117.2	-552.7	-314.4	-197.1	-363.3	-117.7	11.6	14.3	-84.5	-160.4	-154.7	169.8	88.2	800.6	-110.2	-297	-26.2	-87.3	-52.6	-116.9	-117.9	12.6	-62.6	-140.7	-113.9

Kasumiaruande rida

Veken Technology Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600152.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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1995
income-statement-row.row.total-revenue	2325.2	2075.4	1745	1645	1602.7	1597.2	538.9	753.3	1253.7	2322.1	2951.6	4655	3848.4	2198	2459.2	2524.4	2652.1	2559.4	1984.1	1545.9	1346.4	1098.7	1303.3	602.2	437	336.2	219.5	216.1
income-statement-row.row.cost-of-revenue	2099.5	1818.7	1430.6	1415.2	1375	1309.7	489.2	679.1	1168.5	2142.5	2661.3	3804.9	3383.6	2003.5	2301.8	2332.9	2399.7	2324.1	1760.9	1331.8	1155.6	941.5	1141.9	521.5	368.2	261.1	167.6	167.8
income-statement-row.row.gross-profit	225.7	256.7	314.4	229.8	227.6	287.6	49.6	74.2	85.2	179.6	290.4	850.2	464.8	194.5	157.5	191.4	252.5	235.3	223.2	214.1	190.8	157.2	161.4	80.6	68.8	75.1	51.9	48.3
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
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	52.5	94.7	66.7	90.8	0.4	3.4	57.1	72.8	36	148.1	13.4	44.8	4.9	17.9	35.9	88.1	26.6	12.9	20.5	25	1.8	8.6	4.9	24.4	15.7	6.3	5.7	2.9
income-statement-row.row.operating-expenses	185	274.9	208.6	234.9	249.5	234.8	132	143.5	228.7	271.5	348.5	544.6	342.7	194.4	156.1	143.9	186.6	181.1	146.5	113.4	97.6	84.4	82.5	39.5	35.9	32.3	22.3	18.4
income-statement-row.row.cost-and-expenses	2284.4	2093.6	1639.2	1650.1	1624.5	1544.4	621.3	822.6	1397.2	2414	3009.7	4349.4	3726.3	2197.9	2457.8	2476.8	2586.3	2505.1	1907.4	1445.2	1253.2	1025.9	1224.4	561	404.2	293.4	189.9	186.1
income-statement-row.row.interest-income	9.7	6.6	3.8	2.1	7.1	1.9	1.5	6.4	0.7	2.7	4	12.8	24.6	11.4	13	21.9	2.7	3.5	2.5	4.6	3.1	0.6	0.6	0	0	0	0	0
income-statement-row.row.interest-expense	24.6	27.3	11.2	15.3	19.6	16.8	16.3	32.7	55.7	64.1	64.7	54.8	40.1	38.9	52.2	59.5	33.9	22.2	17.5	22.6	13	15.4	17	16.4	9.5	17.1	11.5	15.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-62.5	-78.2	-58.5	-87.9	88.3	-36.2	26.3	108.5	-111.2	119.3	-50.2	15.4	8.5	20.9	4.3	78.9	-13.8	-3.5	4.9	-0.3	-17.6	-21.3	-24.9	8.4	6.6	-13.5	-5.5	-14
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	52.5	94.7	66.7	90.8	0.4	3.4	57.1	72.8	36	148.1	13.4	44.8	4.9	17.9	35.9	88.1	26.6	12.9	20.5	25	1.8	8.6	4.9	24.4	15.7	6.3	5.7	2.9
income-statement-row.row.total-operating-expenses	-62.5	-78.2	-58.5	-87.9	88.3	-36.2	26.3	108.5	-111.2	119.3	-50.2	15.4	8.5	20.9	4.3	78.9	-13.8	-3.5	4.9	-0.3	-17.6	-21.3	-24.9	8.4	6.6	-13.5	-5.5	-14
income-statement-row.row.interest-expense	24.6	27.3	11.2	15.3	19.6	16.8	16.3	32.7	55.7	64.1	64.7	54.8	40.1	38.9	52.2	59.5	33.9	22.2	17.5	22.6	13	15.4	17	16.4	9.5	17.1	11.5	15.9
income-statement-row.row.depreciation-and-amortization	95.1	85.3	71.3	71.3	61.9	58.5	34.8	44.8	62.9	87.5	89.6	79.3	85.3	84.4	79.5	80.3	82.1	77.6	76.2	64.1	52.7	44.7	28.1	12	11.2	12.7	8.8	13.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-35.3	-38.4	106.2	16.7	66	13.2	-88.6	-31.5	-251.1	-114.5	-120.8	277.4	126.2	3.8	-29.8	39.4	38.1	53.4	69.8	82.8	84.9	66.4	59.5	32	29.3	30.2	20.8	16.6
income-statement-row.row.income-before-tax	-97.7	-116.6	47.7	-71.2	66.4	16.6	-56.1	39.2	-254.7	27.4	-108.3	321	130.6	20.9	5.7	126.4	58.4	58.5	85.9	104	81.2	63.2	59.2	53	42.3	32.9	25.3	17.7
income-statement-row.row.income-tax-expense	8.5	12.4	-0.5	-6.8	10	6.4	12.8	3	4.7	20.4	25.5	94.6	46.1	8.7	9.3	12.9	11.2	14.2	12.4	39	29	11.6	13.9	1.4	0.7	0.7	-9.6	-15.1
income-statement-row.row.net-income	-106.2	-129	49.1	-64.4	54.6	16.6	-64.4	44.2	-220.8	28.7	-146.7	94.4	62.3	22.8	4.5	110.5	35	32.7	50.4	47	45.1	47.6	49.8	51.3	40	30.2	24.9	17.7