Anhui Golden Seed Winery Co., Ltd.

Sümbol: 600199.SS

SHH

15.46

CNY

Turuhind täna

279.2223
P/E suhe
4.1883
PEG suhe
10.17B
MRK Cap
0.00%
DIV tootlus

Anhui Golden Seed Winery Co., Ltd. (600199-SS) Finantsaruanded

Q: Mis on Anhui Golden Seed Winery Co., Ltd. (600199.SS) koguvara?

Anhui Golden Seed Winery Co., Ltd. (600199.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Anhui Golden Seed Winery Co., Ltd. (600199.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 Anhui Golden Seed Winery 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
balance-sheet.row.cash-and-short-term-investments	507.3	510.6	990.3	1354.6	1343.8	795.4	1004.4	1347.8	1281.7	410.9	790.1	1513.2	1021.6	984.3	406	79.5	38.7	59.6	191.9	196.1	233.3	362.6	309.7	65	190.1	274.3	24.3	16.9	16.6
balance-sheet.row.short-term-investments	1058.8	-96	102.7	341.3	71.1	-109	-17	-18.6	-19.1	0	-8.5	0	0	0	0.5	0.1	0	0	1	1.2	0.1	0.7	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	209.3	260.1	251.4	170.8	107.1	465.5	352.2	266.1	211.2	473	527.1	584.5	491.8	352.6	108.4	99.9	133.4	151.3	321.1	379	546.8	590.5	699.8	153.9	48	11	26.7	14.1	10.1
balance-sheet.row.inventory	1467.4	1328.6	1341.9	969.3	837.8	699.5	557.9	511.6	456.8	445	437.4	318.3	265.3	211.8	183.5	187.8	175.5	179.8	206	223.6	233	268.4	269.2	295	207.5	184.8	197.4	140.2	71.5
balance-sheet.row.other-current-assets	4.6	14.3	33.9	16.3	13.5	10.3	5.6	15.6	344.6	960.5	630	-5.5	15	-40.6	-7.4	-2.7	-5.9	-13.8	-60.2	-62.4	-101.7	-92.6	-121.7	595.2	489.2	363.3	152.2	126.3	59.4
balance-sheet.row.total-current-assets	2188.6	2113.6	2617.5	2511	2302.1	1970.7	1920.2	2141.1	2294.4	2289.4	2384.6	2410.5	1793.7	1508.1	690.4	364.5	341.7	377	658.9	736.3	911.4	1129	1157	1109.1	934.8	833.4	400.6	297.5	157.6
balance-sheet.row.property-plant-equipment-net	840.1	810.2	763.4	741.8	707.5	689.6	757.3	622	552.3	453	314.8	254.5	241.1	190.7	115.3	92.4	83.7	84.7	157.7	318.2	313.5	303.4	295.9	281.1	279.2	174.8	137.3	101.5	54.4
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
balance-sheet.row.intangible-assets	241.7	252.4	261.9	259.1	274.9	283.1	291.3	299.4	307.6	315.7	323.9	177.6	182.7	90.3	207.2	213	218.6	248.2	122	162.5	165.5	168.8	27.5	16.7	17	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	241.7	252.4	261.9	259.1	274.9	283.1	291.3	299.4	307.6	315.7	323.9	177.6	182.7	90.3	207.2	213	218.6	248.2	122	162.5	165.5	168.8	27.5	16.7	17	0	0	0	0
balance-sheet.row.long-term-investments	-939.8	214.7	14.8	-104.1	176.3	192.5	100.5	102.1	104.2	0	104	0	0	0	99.4	96.7	0	0	102.3	108.8	68.5	8.4	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	2.6	3.6	6.2	5.8	5.5	58.7	64.2	60.9	50.8	46.8	40.6	14.2	7.8	9.2	7	4	0.3	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1143.1	0	202	444.4	177.6	0.1	0.6	46.4	0.8	115.3	12.2	117.3	118	121.7	23.4	23.5	120.7	100	1	1.6	0.6	2.8	10.9	6.5	1.3	0.3	0.6	0.6	0.2
balance-sheet.row.total-non-current-assets	1287.6	1280.9	1248.3	1347	1341.8	1224	1213.8	1130.8	1015.7	930.8	795.5	563.6	549.6	411.9	452.3	429.6	423.4	433	383	591.1	548.2	483.3	334.3	304.4	297.5	175.1	137.9	102.2	54.6
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
balance-sheet.row.total-assets	3476.3	3394.5	3865.8	3857.9	3643.9	3194.7	3134	3272	3310.1	3220.3	3180.1	2974.1	2343.4	1920	1142.7	794.1	765.1	809.9	1041.9	1327.4	1459.6	1612.3	1491.3	1413.5	1232.3	1008.5	538.5	399.7	212.2
balance-sheet.row.account-payables	422.8	329.9	652.2	450	320.4	319.4	357.2	485.5	464.4	333.2	315.4	260.2	144.5	117.4	123.7	56.5	36.9	41.6	75.8	129.6	119.2	138.3	148	249.7	231.9	114.9	90.6	60.1	16.5
balance-sheet.row.short-term-debt	109.8	29.1	140.9	58.5	35.9	0	0	0	0	0	0	0	0	0	75	32	114.7	172.3	187.5	306.4	315.1	322.4	179.1	195.6	121.1	139.5	124	67.5	60.7
balance-sheet.row.tax-payables	77.7	47.2	45.3	42.3	17.9	123.7	110	89.9	63	106.3	208.4	260.2	126.1	50.4	70.2	49	24.9	15.1	28.3	80.7	69.8	66.1	64.5	90.6	98.2	70.9	70.4	32.6	20.3
balance-sheet.row.long-term-debt-total	0	0	0	0	0	0	0	0	0	0	-117	0	0	0	0	0	0	0	0	30	30	0	0	6	6	0.1	43.1	50.2	26.4
Deferred Revenue Non Current	133.6	138.8	142.6	137.4	142.1	137.4	136.9	131.4	127.9	126	120.4	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	139.7	200.1	59.7	146.5	145.1	363.6	367.8	396.8	466.2	537.7	563.2	485.4	443.4	422.1	179	52.4	16	14.9	25.5	28.3	7.5	6.3	9.5	4	4.9	1.6	2.2	5.2	1.4
balance-sheet.row.total-non-current-liabilities	161.3	166.5	170.3	168.7	209.8	164.2	156.6	144.7	134.9	130	126.7	19.9	15.3	11.9	5.7	0	0	0	0	30	30	0	3.3	12.7	16.9	13.5	43.3	50.6	26.6
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
balance-sheet.row.capital-lease-obligations	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-liab	945	839.7	1121.9	956	811.1	847.2	881.6	1027	1065.5	1000.9	1005.3	765.5	603.2	551.4	486.5	213.1	210.3	282	383.8	683.3	627.9	626	525.3	682.2	556.1	399.3	366.7	272.9	148.4
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	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	657.8	657.8	657.8	657.8	657.8	555.8	555.8	555.8	555.8	555.8	555.8	555.8	555.8	555.8	260.7	260.7	260.7	260.7	346.4	346.4	346.4	346.4	346.4	323	190	190	170.2	125.4	63.8
balance-sheet.row.retained-earnings	460.3	482.3	669.5	819.2	756.9	941.6	850.2	842	841.7	820.2	782.2	833.5	403.5	65.4	-103.6	-174.9	-196.8	-229.4	-247.4	-253.2	-66.7	85.6	70.2	104.3	108.9	53.5	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	2509.2	260.3	263.4	272.6	267	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	-1108.1	1144.6	1144.6	1144.6	1144.6	844.3	841.4	843.2	843.6	840.2	833.7	816.2	778.1	744.7	495.5	491.7	487.4	493.4	556.3	549	550.1	551.4	546.6	298.3	375.8	364.4	0	0	0
balance-sheet.row.total-stockholders-equity	2519.1	2545	2735.2	2894.2	2826.2	2341.7	2247.4	2241	2241.1	2216.2	2171.6	2205.5	1737.4	1365.8	652.6	577.6	551.4	524.7	655.4	642.2	829.7	983.4	963.2	725.6	674.7	607.9	170.2	125.4	63.8
balance-sheet.row.total-liabilities-and-stockholders-equity	3476.3	3394.5	3865.8	3857.9	3643.9	3194.7	3134	3272	3310.1	3220.3	3180.1	2974.1	2343.4	1920	1142.7	794.1	765.1	809.9	1041.9	1327.4	1459.6	1612.3	1491.3	1413.5	1232.3	1008.5	538.5	399.7	212.2
balance-sheet.row.minority-interest	12.1	9.7	8.7	7.8	6.6	5.8	5	4	3.5	3.2	3.2	3	2.8	2.8	3.6	3.5	3.4	3.2	2.8	1.9	2	2.9	2.9	5.8	1.5	1.3	1.5	1.3	0
balance-sheet.row.total-equity	2531.2	2554.8	2743.9	2901.9	2832.8	2347.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	119	118.7	117.5	237.1	247.5	83.5	83.5	83.5	85.1	95.1	95.5	96	96.2	99.4	99.9	96.8	96.8	100	103.3	110	68.6	9.1	9.6	0.3	0.3	0.3	0	0	0
balance-sheet.row.total-debt	109.8	29.1	140.9	58.5	35.9	0	0	0	0	0	0	0	0	0	75	32	114.7	172.3	187.5	336.4	345.1	322.4	179.1	201.6	127.1	139.5	167.1	117.7	87.1
balance-sheet.row.net-debt	-397.5	-481.5	-746.8	-954.8	-1236.7	-795.4	-1004.4	-1347.8	-1281.7	-410.9	-790.1	-1513.2	-1021.6	-984.3	-330.5	-47.4	76	112.7	-3.4	141.5	111.9	-39.5	-130.6	136.6	-63	-134.8	142.7	100.8	70.4

Rahavoogude aruanne

Anhui Golden Seed Winery 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	-22.1	-186.1	-165.5	70.6	-203.8	102.8	9.2	17.5	52.4	88.6	133.6	561.5	365.8	169	71.5	24.3	26.5	20.2	6	-186.6	-153.1	18.1	35	81.4	94.8	62.9
cash-flows.row.depreciation-and-amortization	0	51.8	48.5	45.1	39.9	39.3	33.4	29.9	28.3	23.5	20.7	17.6	14.4	12.1	12	11.5	11.6	13	25.8	25	23.2	20.3	49	16.4	10.6	7.7
cash-flows.row.deferred-income-tax	0	2.3	-0.4	-34.1	60.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-2.3	0.4	34.1	-60.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-307.9	-320.2	-42.3	11.2	-203.8	-246.2	-186.2	326.2	-14.1	166.5	5.4	-208	21.7	222.3	102.4	-24.3	-12.2	40.5	59.1	-32.1	-87.5	28.6	-274.9	-86	-121.4
cash-flows.row.account-receivables	0	-8.4	-86.8	-56.6	187.9	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	0	8.1	-379.6	-136	-153.9	-144	-48.6	-57.8	-14	-10.2	-120.4	-52.1	-54.7	-25.7	2.6	-11.9	8.2	17.6	24.9	-6.6	17	-0.2	6.4	-19.5	-18	12.6
cash-flows.row.account-payables	0	-310	146.6	184.4	-83.3	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	0	2.3	-0.4	-34.1	60.5	-59.8	-197.5	-128.4	340.2	-3.9	286.9	57.5	-153.3	47.3	219.7	114.3	-32.5	-29.8	15.6	65.7	-49	-87.4	22.2	-255.4	-68	-134
cash-flows.row.other-non-cash-items	22.1	-19.6	-18.9	-233.7	-22.3	-122.5	-44.9	-43.6	-53.2	-44.7	-30.5	-16.6	-24.9	-29.3	1.6	5.4	38.3	4.7	-21.7	171.2	127.4	28.2	29.7	8.2	22.4	11.8
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	0
cash-flows.row.investments-in-property-plant-an-equipment	0	-67.8	-64.1	-77.6	-44.3	-62.6	-121.7	-86.6	-130.6	-116.8	-245	-17.9	-142	-81.8	-20.5	-13.3	-4.6	-130.4	-3.3	-31	-36.2	-45.6	-81.8	-26.7	-26.7	-27.4
cash-flows.row.acquisitions-net	0	0.1	0.8	215.6	61.9	0	4.4	0.4	2.5	0.4	0.1	0	32.2	23.1	0.2	0	0	3.3	0.2	0.3	0.6	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	-0.1	-4.4	-270	-70	0	-110	-5	-1330	-1687.2	-1332	0	-15	-0.9	-5.2	-0.1	0	-2.1	-0.3	-51.2	-60.1	-0.7	-9.9	0	-39.8	0
cash-flows.row.sales-maturities-of-investments	0	104.7	374.6	6.3	-61.9	0	115.5	337.2	1993.6	1393	706.5	15	0	1.6	1.8	0	0	3.3	0.4	5.1	0.7	0	0	0	0	0
cash-flows.row.other-investing-activites	0	15.4	23.2	163.3	71	43.5	16.9	19.2	9.4	22.7	29.3	26.6	14.8	1.8	0.7	0.4	0.4	-2.4	9.6	0.4	1.5	2.9	0.2	0	0	0.1
cash-flows.row.net-cash-used-for-investing-activites	0	52.3	330.1	37.6	-43.3	-19.1	-94.9	265.2	545	-388	-841.1	23.7	-110	-56.1	-22.9	-13	-4.3	-128.4	6.6	-76.4	-93.6	-43.4	-91.6	-26.7	-66.5	-27.2
cash-flows.row.debt-repayment	0	-28.9	0	0	0	0	0	0	0	0	0	0	0	-125	-32	-114.7	-175.3	-188.5	-272.8	-323.6	-357.7	-208	-219.7	-34.4	-70.8	-146.5
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	0	0	0	0	-9.9	-5.6	0	-16.7	-27.8	-44.5	-172.3	-100	0	-2.5	-1.5	-7.1	-11.1	-13.4	-20.9	-20.7	-22.9	-26.8	-44.4	-7.6	-7.6	-15.8
cash-flows.row.other-financing-activites	0	100.5	-24.9	-7.1	575.2	3	-20.4	0	0	0	0	0	0	588.9	75	32	117.7	173.3	232.5	313.6	380.1	351.3	467.2	112.5	18.8	478.5
cash-flows.row.net-cash-used-provided-by-financing-activities	0	71.6	-24.9	-7.1	565.3	-2.6	-20.4	-16.7	-27.8	-44.5	-172.3	-100	0	461.4	41.5	-89.8	-68.8	-28.5	-61.2	-30.6	-0.5	116.5	203.1	70.5	-59.6	316.2
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	0	-338	-150.9	-129.8	347.1	-206	-363.8	66.1	870.8	-379.2	-723.1	491.6	37.3	578.8	326.1	40.7	-20.9	-131.3	-4	-38.3	-128.7	52.2	253.8	-125.1	-84.2	250
cash-flows.row.cash-at-end-of-period	506.4	506.4	844.4	995.3	1125.1	778	984	1347.8	1281.7	410.9	790.1	1513.2	1021.6	984.3	405.5	79.4	38.7	59.6	190.9	194.9	233.2	361.9	309.7	65	190.1	274.3
cash-flows.row.cash-at-beginning-of-period	506.4	844.4	995.3	1125.1	778	984	1347.8	1281.7	410.9	790.1	1513.2	1021.6	984.3	405.5	79.4	38.7	59.6	190.9	194.9	233.2	361.9	309.7	56	190.1	274.3	24.3
cash-flows.row.operating-cash-flow	0	-461.9	-456.1	-160.3	-174.9	-184.3	-248.5	-182.4	353.6	53.3	290.3	567.9	147.3	173.5	307.4	143.5	52.1	25.6	50.6	68.8	-34.6	-20.9	142.3	-168.9	41.8	-39
cash-flows.row.capital-expenditure	0	-67.8	-64.1	-77.6	-44.3	-62.6	-121.7	-86.6	-130.6	-116.8	-245	-17.9	-142	-81.8	-20.5	-13.3	-4.6	-130.4	-3.3	-31	-36.2	-45.6	-81.8	-26.7	-26.7	-27.4
cash-flows.row.free-cash-flow	0	-529.7	-520.2	-237.9	-219.2	-246.9	-370.2	-269	223.1	-63.5	45.3	550.1	5.3	91.7	286.9	130.2	47.5	-104.8	47.3	37.8	-70.9	-66.6	60.4	-195.6	15.2	-66.3

Kasumiaruande rida

Anhui Golden Seed Winery Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600199.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
income-statement-row.row.total-revenue	1469.4	1185.8	1211.3	1037.9	914.1	1314.6	1290.2	1435.7	1727.6	2075	2080.6	2294.4	1764.6	1379.9	1045.6	661.7	787.6	761.9	757.9	419.7	373.9	411.8	509.8	638.4	691.7	548.4	618.2	549.7	347.2
income-statement-row.row.cost-of-revenue	876.9	872.2	862.5	750.2	567.9	640.9	609.6	642.4	698.4	781.3	706.6	805.7	693.5	798.3	652	443.2	637.6	657.3	675.7	338.3	295.5	281.2	364.2	454.8	507.5	355.5	423.7	381.2	238.6
income-statement-row.row.gross-profit	592.5	313.6	348.8	287.8	346.2	673.7	680.5	793.3	1029.2	1293.7	1374	1488.7	1071	581.7	393.6	218.5	150	104.6	82.3	81.4	78.4	130.6	145.6	183.6	184.3	192.9	194.5	168.4	108.7
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
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	8.4	207.4	207.5	183.2	150.3	36.7	42.6	59.4	44.3	24.8	2	-26.4	2.1	-0.6	0.9	1.6	11.3	17.9	11.5	-2.4	-5.9	7.4	13.2	9.5	13.6	5.6	2.7	1.9	-0.2
income-statement-row.row.operating-expenses	597	501.3	536.8	482.5	501.9	572.6	695.8	822	1028.7	1226.8	1202.7	764.5	619.4	418.1	298.2	178.7	83.4	83.9	133.1	247.5	205.2	100.8	96.3	72.6	78.6	103.7	107.1	89.2	52.7
income-statement-row.row.cost-and-expenses	1474	1373.5	1399.3	1232.7	1069.8	1213.5	1305.4	1464.4	1727.1	2008.1	1909.3	1570.2	1312.9	1216.4	950.2	621.9	720.9	741.2	808.8	585.8	500.7	382	460.5	527.4	586.1	459.2	530.9	470.4	291.2
income-statement-row.row.interest-income	9.2	-15.3	-23.2	-26.7	38.5	-35	0	0	0	0	28.2	29.5	15.9	1.4	0.7	0.3	0.4	0.4	0.3	0.4	1.5	2.9	1.9	0.5	0	0	0	0	0
income-statement-row.row.interest-expense	0.9	-15.1	-23.2	0.1	38.4	34.9	42.1	47.2	33.4	19.9	27.7	0	0	2.5	1.5	6.9	11	13.4	21.1	20.9	22.8	18.1	11.8	10.3	6.3	11.3	11.4	8.5	9.7
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	8.4	21.4	24.7	239.6	22.6	29.9	40.5	55.6	62.6	49.7	37	25.9	32.6	33.9	-0.9	-6.2	-37.7	-5.4	9.3	-23.5	-28.7	-10.5	-11.2	-3.9	-1.2	-5.8	-9.4	-7.6	-10.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	8.4	207.4	207.5	183.2	150.3	36.7	42.6	59.4	44.3	24.8	2	-26.4	2.1	-0.6	0.9	1.6	11.3	17.9	11.5	-2.4	-5.9	7.4	13.2	9.5	13.6	5.6	2.7	1.9	-0.2
income-statement-row.row.total-operating-expenses	8.4	21.4	24.7	239.6	22.6	29.9	40.5	55.6	62.6	49.7	37	25.9	32.6	33.9	-0.9	-6.2	-37.7	-5.4	9.3	-23.5	-28.7	-10.5	-11.2	-3.9	-1.2	-5.8	-9.4	-7.6	-10.1
income-statement-row.row.interest-expense	0.9	-15.1	-23.2	0.1	38.4	34.9	42.1	47.2	33.4	19.9	27.7	0	0	2.5	1.5	6.9	11	13.4	21.1	20.9	22.8	18.1	11.8	10.3	6.3	11.3	11.4	8.5	9.7
income-statement-row.row.depreciation-and-amortization	57.5	59.6	62.2	-154.7	56.1	39.3	33.4	29.9	28.3	23.5	20.7	17.6	14.4	12.1	12	11.5	11.6	13	25.8	25	23.2	20.3	49	16.4	10.6	7.7	10.7	7.6	9.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-5	-187.7	-188	-194.8	-155.7	129.4	24.9	15.1	53.5	112.2	210.4	749.8	482.8	200.3	94.2	32	28.3	11.9	-38.2	-183.6	-147.5	16.1	30	106.6	105.2	78.1	76.7	71.6	46.6
income-statement-row.row.income-before-tax	3.4	-166.4	-163.2	44.9	-133.1	131	25.3	26.9	63.1	116.6	208.3	750.2	484.3	197.4	94.5	33.6	29	22.5	-34.1	-187.8	-154.5	21.4	40.7	111.6	111.6	83.5	78.7	72.6	46.1
income-statement-row.row.income-tax-expense	23.2	19.7	2.2	-25.7	70.7	28.2	16.1	9.3	10.8	28	74.7	188.7	118.5	28.4	23.1	9.3	2.5	2.4	7.4	-3.9	-8.2	3.3	5.7	30.3	16.8	20.8	25	24.1	14.4
income-statement-row.row.net-income	-22.1	-186.1	-165.5	69.4	-203.8	101.9	8.2	17	52.1	88.6	133.5	561.3	365.8	169	71.4	24.3	26.2	19.7	5.9	-186.5	-152.3	18.1	35.2	81.5	95.1	62.9	53.5	48.3	31.7