Qingdao Citymedia Co,. Ltd.

Sümbol: 600229.SS

SHH

7.86

CNY

Turuhind täna

14.6091
P/E suhe
0.3165
PEG suhe
5.19B
MRK Cap
0.03%
DIV tootlus

Qingdao Citymedia Co,. Ltd. (600229-SS) Finantsaruanded

Q: Mis on Qingdao Citymedia Co,. Ltd. (600229.SS) koguvara?

Qingdao Citymedia Co,. Ltd. (600229.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Qingdao Citymedia Co,. Ltd. (600229.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 Qingdao Citymedia 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
balance-sheet.row.cash-and-short-term-investments	1166.3	1102.7	1277.3	1156.2	1100.9	875.7	1094.2	1208.5	733.7	602.3	386.5	384.4	603.7	452.2	239.7	110.4	138.8	79.6	93.6	53.1	146.5	211.2	166.3	82.3	35.1	47.1
balance-sheet.row.short-term-investments	-720.4	-757.2	-785.5	15	-752.6	-739.2	-49.5	-44.3	34.1	18.6	21.3	20.1	27.7	0	0	0	0	3.8	3.6	2	1.7	0	10	0	0	0
balance-sheet.row.net-receivables	572.8	475.8	486.2	459.9	461.9	382.1	239.2	217.6	323.3	571.6	352.9	396.2	420.3	206	281.9	389.1	487.6	522.2	502.7	501.4	491.7	545.3	95.6	82.9	44.6	50.1
balance-sheet.row.inventory	531.8	528.9	530.2	497	401.9	388.1	266	231.2	171	168	217.3	301.7	253.1	193.3	288.6	227.4	227.6	188.9	163.7	191.2	170.1	159.2	133.3	95.2	38.9	49.7
balance-sheet.row.other-current-assets	33.9	31.5	46.1	48	35.9	88	167.3	52.2	15.9	-120.6	-38	-44.7	-40.3	-4.8	-4.5	-8.1	-30.6	-37.4	-74.3	-80.7	-82.6	-87.1	379.6	351.1	247.4	328.3
balance-sheet.row.total-current-assets	2304.8	2139	2339.8	2161.2	2000.7	1733.9	1766.8	1709.5	1243.9	1221.3	918.7	1037.6	1236.8	846.7	805.7	718.7	823.3	753.3	685.7	665	725.7	828.6	774.8	611.6	365.9	475.2
balance-sheet.row.property-plant-equipment-net	408.7	423.8	425.3	452.6	491.9	514.8	494.7	369.8	1270.7	984.2	1115.8	1307.5	1245.9	1240.6	1261.4	1162.4	1258.6	1096.2	1006.6	941.1	880.1	730.4	727.3	670.6	327.1	316.8
balance-sheet.row.goodwill	0	0	0	0	24.4	24.4	24.4	24.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	277.4	282.1	291.9	304.7	326.1	342.3	439.5	446.4	423.1	429.6	439.3	364.1	341.9	348.5	332.7	340.7	76.9	69.6	37.9	38.9	25.7	15.5	14.5	14.4	1.9	1.9
balance-sheet.row.goodwill-and-intangible-assets	277.4	282.1	291.9	304.7	350.6	366.8	463.9	470.8	423.1	429.6	439.3	364.1	341.9	348.5	332.7	340.7	76.9	69.6	37.9	38.9	25.7	15.5	14.5	14.4	1.9	1.9
balance-sheet.row.long-term-investments	1090.3	1106.5	1151.3	349.8	909.1	890.9	128.8	58.8	19.6	40.1	37.6	37.5	39.1	0	0	0	0	149.9	158.4	124	35.5	0	15.3	0	0	0
balance-sheet.row.tax-assets	1.9	2.1	2.4	1.2	0.9	0.9	0.7	1	115.2	115.6	116.4	74.9	87.8	96.7	36.5	29.7	0	0	0	0	0	0	11	0	0	0
balance-sheet.row.other-non-current-assets	10.8	3.8	6.7	805	10.4	21.8	36.9	22.9	89	22.2	112.8	89.4	28.7	145.6	113	102.8	107	4.1	4.5	3.6	3.1	59.3	-0.1	3.9	0.9	0.9
balance-sheet.row.total-non-current-assets	1789.2	1818.3	1877.4	1913.2	1762.9	1795.1	1125.1	923.3	1917.5	1591.6	1821.8	1873.4	1743.5	1831.4	1743.6	1635.7	1442.5	1319.8	1207.5	1107.6	944.4	805.1	768.1	688.9	329.9	319.7
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
balance-sheet.row.total-assets	4094	3957.3	4217.3	4074.4	3763.6	3529	2891.8	2632.7	3161.4	2812.9	2740.5	2911	2980.2	2678.1	2549.3	2354.3	2265.8	2073.2	1893.2	1772.6	1670.1	1633.7	1543	1300.5	695.8	794.9
balance-sheet.row.account-payables	679.9	606.7	681.7	670	696.5	889.8	523.7	420.7	511.9	488.4	428.6	439	475.3	569	437.8	301.1	352.4	282.9	200.5	169.1	135.7	182.6	185.1	165.4	67.2	69.1
balance-sheet.row.short-term-debt	12.2	35.1	206.9	1	1	0	21	36	874	719	869	757	782	535	845.4	688.4	710	674.5	624	461	398.9	368.9	339.8	413	178.3	178.7
balance-sheet.row.tax-payables	12.2	15.4	14.1	22.8	26.5	28.5	12	26	9.4	-2.1	7.1	12.4	17.6	-4.4	5	22.3	14.1	13.5	9.5	7.9	15.8	21.2	15.8	22.7	11.5	30.3
balance-sheet.row.long-term-debt-total	22.6	18.9	100.2	283	174	0	0	3	4.9	0	0	0	30	45	36	124	82.7	59.7	62.7	118.7	89.6	97.2	19.5	74.8	48.9	52.2
Deferred Revenue Non Current	6.2	7.8	16	19.7	20.9	35.8	8.8	8.9	114.9	0	0	0	0	0	0	-124	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	106.2	11.1	13.6	196.2	275.3	280.1	129.2	140	132.6	135.2	90.3	85.3	94.4	74.9	42	79.3	57	55.8	34.8	30.2	45.1	47	15.8	17.3	47.3	4.3
balance-sheet.row.total-non-current-liabilities	32.9	29.6	119.6	305.7	197.7	38.4	11.9	15.7	187.6	98.6	83.5	54.5	83.9	70.5	49.3	125.7	82.7	59.7	62.8	120	91.9	100.8	19.5	74.4	69.5	139.4
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
balance-sheet.row.capital-lease-obligations	22.6	18.9	17.1	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	1083.2	1025.6	1326.6	1283	1196.9	1208.3	732.5	684.6	1876.5	1621.7	1566.6	1448.8	1531.7	1323.5	1458	1294.2	1303.4	1179.7	1019.9	892.4	834.1	797.6	678.1	758.3	362.3	504.2
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
balance-sheet.row.common-stock	671.2	702.1	702.1	702.1	702.1	702.1	702.1	702.1	395.8	395.8	395.8	395.8	395.8	395.8	295.1	295.1	295.1	295.1	295.1	295.1	295.1	295.1	295.1	205.1	144.7	144.7
balance-sheet.row.retained-earnings	1970	1781.9	1646.3	1562.2	1361.3	1136.1	905.9	713.2	-124.2	-201	-225.3	30	30.8	25.1	242.7	244.6	172.7	142.1	122	135.9	104.7	114.6	135.1	151.1	95.8	62.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	103.2	249.7	212.1	196.5	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	253.4	190.5	324.8	324.8	496.6	479.1	508.3	500.1	881.8	879.7	880.2	880	868	861.6	489.8	482.2	464.8	456.2	456.2	449.2	436.2	426.4	434.6	186	93.1	83.7
balance-sheet.row.total-stockholders-equity	2997.8	2924.2	2885.4	2785.6	2560.1	2317.4	2116.3	1915.4	1153.4	1074.5	1050.7	1305.8	1294.5	1282.5	1027.6	1021.9	932.6	893.4	873.3	880.2	836	836.1	864.8	542.2	333.6	290.7
balance-sheet.row.total-liabilities-and-stockholders-equity	4094	3957.3	4217.3	4074.4	3763.6	3529	2891.8	2632.7	3161.4	2812.9	2740.5	2911	2980.2	2678.1	2549.3	2354.3	2265.8	2073.2	1893.2	1772.6	1670.1	1633.7	1543	1300.5	695.8	794.9
balance-sheet.row.minority-interest	12.9	7.5	5.3	5.8	6.6	3.3	43	32.7	131.6	116.6	123.2	156.3	154	72.1	63.7	38.2	29.9	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	3010.7	2931.7	2890.7	2791.4	2566.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	369.9	349.3	365.8	364.8	156.5	151.7	79.3	14.5	53.7	58.7	58.9	57.6	66.7	143.8	112.1	101.3	105.3	153.7	162	126	37.2	58.1	25.3	2.9	0.9	0.9
balance-sheet.row.total-debt	34.9	53.9	307.1	284	175	0	21	39	878.9	719	869	757	812	580	881.4	812.4	792.7	734.2	686.7	579.7	488.5	466.1	359.3	487.8	227.2	230.9
balance-sheet.row.net-debt	-1131.5	-1048.8	-970.3	-857.1	-925.9	-875.7	-1073.2	-1169.5	179.3	135.3	503.8	392.7	235.9	127.8	641.7	702	653.9	658.3	596.7	528.6	343.7	254.8	203	405.5	192.1	183.8

Rahavoogude aruanne

Qingdao Citymedia 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	334	278.3	244.2	373.3	347.9	332.4	279.2	238	76.7	17.7	-288.1	12	30.4	-218.5	32	61.6	37.2	25.2	30.6	41.3	48.6	67.9	66.3	52.4
cash-flows.row.depreciation-and-amortization	89.8	89.8	80	83	80.9	41.8	39.6	37.4	128.8	129.7	143.2	132.2	122.1	121.2	117.6	108.6	96.6	79.4	76.7	67.6	62.8	48.4	46.3	45
cash-flows.row.deferred-income-tax	0.2	0.3	-1.2	-0.2	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	-0.3	1.2	0.2	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	-111.8	11.8	-91.3	-144.7	-108	-165.7	23.3	9.9	-40.8	134	57.1	-78.2	-220.3	280	10.2	-133.1	34.3	-36.7	0.9	-20.7	-42.8	-28.8	4.9	-40.4
cash-flows.row.account-receivables	-153.7	52.8	-101.7	-15.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-32.5	-30.8	-73.1	-132.3	-33.8	-138.3	-51.3	-55.9	-3.5	44.3	60.1	-48.6	-58.9	101.8	-74.3	-56	-5.2	-25.2	27.5	-21.6	-11	-25.8	-38.1	-10.8
cash-flows.row.account-payables	74.3	-10.4	84.7	3.5	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	0.3	-1.2	-0.2	-74.2	-27.4	74.7	65.8	-37.3	89.7	-3.1	-29.6	-161.4	178.2	84.6	-77.1	39.5	-11.5	-26.5	0.9	-31.9	-2.9	43	-29.7
cash-flows.row.other-non-cash-items	26.1	64.9	82.6	-36.1	6.7	2.5	17.7	5.8	-16.5	50	128.9	33.7	-34.8	66.8	180.5	73.2	52.9	58	23.5	21.2	33.7	27.7	12	21.6
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
cash-flows.row.investments-in-property-plant-an-equipment	-16.4	-54.7	-65.2	-137.3	-233.6	-357.1	-173.5	-78.9	-404.9	-102.7	-150.8	-227.1	-189.3	-186.9	-234.9	-101.3	-170.5	-154.6	-127.1	-128.2	-145	-123.8	-188.4	-166.7
cash-flows.row.acquisitions-net	0.2	0.2	106.1	181.9	0	7.5	-17.4	0.2	107.4	0	0	0	28.4	0	0	-6.2	0	0.9	0.3	0	145	127.4	0.1	0
cash-flows.row.purchases-of-investments	-39.9	-10	-6.8	-292.8	-105.7	-82.6	-174.2	-63.7	-3	0	0	0	-5.5	0	0	-4.4	-3	-1.6	-36.9	-80.9	-7.2	-32.8	-32.4	0
cash-flows.row.sales-maturities-of-investments	10	23.8	15.3	179.9	168	113	2.8	4.2	13.5	3.6	3.8	45	126.9	6.2	1.5	0.9	4.3	3.8	2.9	0.3	10	12.7	2.6	0
cash-flows.row.other-investing-activites	0.8	4	-65.2	-137.3	14.4	-0.5	0.3	3.5	41.8	187.6	53.3	6.4	2.6	13.5	17.7	-3	24.9	6.8	29	-0.1	-145	-123.8	0.4	-3.8
cash-flows.row.net-cash-used-for-investing-activites	-45.4	-36.7	-15.6	-205.7	-156.9	-319.7	-362.1	-134.6	-245.1	88.5	-93.7	-175.7	-36.9	-167.2	-215.7	-114.1	-144.2	-144.9	-131.8	-208.9	-142.2	-140.3	-217.7	-170.5
cash-flows.row.debt-repayment	-30.2	-276.3	-234.5	-1	0	-21	-36	-45.8	-56.8	-150	-33	-87	-10	-346.4	-8	-50	-58.6	-654.4	-146	-449.1	-211.7	-454.2	-346	-513.6
cash-flows.row.common-stock-issued	151.3	134.4	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	-151.3	-134.4	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	-111.5	-118.2	-158.8	-152	-105.8	-84.8	-72	-3.1	-45.3	-51.4	-58.1	-54.8	-39.3	-43.4	-92.4	-55.4	-45.3	-42.7	-67.1	-84.4	-49.2	-80.8	-0.3	-20.1
cash-flows.row.other-financing-activites	-158.9	-142.2	256.8	85.1	163.9	-43.8	18	436.4	231.7	0	144.7	7.3	311.1	520	105.1	80.6	90	701.9	252.1	539.4	234.4	615	508.4	672.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-300.6	-536.7	-136.4	-67.9	58	-149.7	-90	387.6	129.6	-201.4	53.6	-134.5	261.8	130.2	4.8	-24.7	-13.9	4.8	39	5.9	-26.5	80	162.1	139.2
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0.5	0	0	-1.2	-2.6	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-8	-128.7	163.5	1.9	228.6	-258.3	-92.2	544.1	33.2	218.5	0.9	-211.7	119.7	212.5	129.4	-28.4	62.9	-14.2	38.9	-93.7	-66.4	54.9	74	47.2
cash-flows.row.cash-at-end-of-period	1039.6	1047.5	1176.2	1012.7	1010.7	782.1	1040.4	1132.6	616.9	583.7	365.2	364.3	576.1	452.2	239.7	110.4	138.8	75.9	90	51.1	144.8	211.2	156.3	82.3
cash-flows.row.cash-at-beginning-of-period	1047.5	1176.2	1012.7	1010.7	782.1	1040.4	1132.6	588.5	583.7	365.2	364.3	576.1	456.3	239.7	110.4	138.8	75.9	90	51.1	144.8	211.2	156.3	82.3	35.1
cash-flows.row.operating-cash-flow	338	444.8	315.5	275.5	327.4	211	359.8	291.1	148.2	331.4	41	99.7	-102.6	249.5	340.3	110.3	221	125.9	131.7	109.3	102.4	115.2	129.5	78.5
cash-flows.row.capital-expenditure	-16.4	-54.7	-65.2	-137.3	-233.6	-357.1	-173.5	-78.9	-404.9	-102.7	-150.8	-227.1	-189.3	-186.9	-234.9	-101.3	-170.5	-154.6	-127.1	-128.2	-145	-123.8	-188.4	-166.7
cash-flows.row.free-cash-flow	321.7	390	250.4	138.1	93.9	-146	186.3	212.2	-256.6	228.7	-109.8	-127.4	-292	62.5	105.4	9	50.5	-28.7	4.6	-18.9	-42.6	-8.6	-58.8	-88.2

Kasumiaruande rida

Qingdao Citymedia Co,. Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600229.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
income-statement-row.row.total-revenue	2554.4	2415.1	2155.4	2314.5	2170.2	1969.5	1773.9	1538.9	1833.4	1816.2	1919.2	2315.5	2168.6	1659.4	2194.8	1946.5	1525.2	1364.2	1170.6	946.6	959.8	936.1	787.9	613.2	517.4	551
income-statement-row.row.cost-of-revenue	1730.9	1602	1345.3	1441.9	1321.9	1205.6	1101.1	964.6	1463.9	1635.5	1848.6	2007.5	1951.5	1650.9	1856.3	1568.8	1233.2	1127.3	978.5	747.3	745.1	718.9	606.4	481.1	419.6	407.1
income-statement-row.row.gross-profit	823.5	813.2	810.1	872.6	848.2	763.9	672.8	574.3	369.5	180.7	70.5	308	217.1	8.5	338.5	377.7	292	236.9	192.1	199.3	214.7	217.2	181.5	132.1	97.8	143.9
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
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	168	159.2	155.8	182.6	0.7	15.4	40.3	36.7	67.9	155.2	-76	11.2	4.8	30.1	2.1	0.3	9.8	8	7	3	7.6	5	3.7	12	6.3	4.7
income-statement-row.row.operating-expenses	505.5	489.1	500.7	546	501.8	445.2	420.3	371.4	319.2	248.8	240.5	261.7	213.8	197.9	198	199.8	199.6	157.2	138.1	127.1	130.5	123.3	99.2	53.8	30.5	75.3
income-statement-row.row.cost-and-expenses	2236.3	2091.1	1845.9	1987.8	1823.7	1650.9	1521.4	1336	1783.1	1884.4	2089.2	2269.2	2165.2	1848.9	2054.3	1768.6	1432.8	1284.5	1116.6	874.4	875.6	842.3	705.6	534.9	450.1	482.4
income-statement-row.row.interest-income	12.7	14.9	11	8.3	8.1	7	7.1	5.9	8.6	4.8	5.8	6.5	5.2	0	0	0	0.6	1	1.3	1.1	6.3	7.9	5.9	0	0	0
income-statement-row.row.interest-expense	2	14	17.1	12.3	1.4	0.6	1.7	3.2	47	51.4	58.1	48.8	39.3	39.4	65.4	60	44.5	39.1	28.6	24.6	30.6	26.2	16.8	16.6	16.7	19.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	28.5	2.3	2.7	0.3	5	16.6	29.4	36.5	36.5	95.2	-151.5	-18.9	41.6	-85.6	-96.6	-80.6	-46.4	-42.2	-17.6	-21.3	-21.6	-14.4	-8.7	-5.3	-7.2	-13.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	168	159.2	155.8	182.6	0.7	15.4	40.3	36.7	67.9	155.2	-76	11.2	4.8	30.1	2.1	0.3	9.8	8	7	3	7.6	5	3.7	12	6.3	4.7
income-statement-row.row.total-operating-expenses	28.5	2.3	2.7	0.3	5	16.6	29.4	36.5	36.5	95.2	-151.5	-18.9	41.6	-85.6	-96.6	-80.6	-46.4	-42.2	-17.6	-21.3	-21.6	-14.4	-8.7	-5.3	-7.2	-13.3
income-statement-row.row.interest-expense	2	14	17.1	12.3	1.4	0.6	1.7	3.2	47	51.4	58.1	48.8	39.3	39.4	65.4	60	44.5	39.1	28.6	24.6	30.6	26.2	16.8	16.6	16.7	19.6
income-statement-row.row.depreciation-and-amortization	165.8	147.9	159.7	161.4	80.9	41.8	39.6	37.4	128.8	129.7	143.2	132.2	122.1	121.2	117.6	108.6	96.6	79.4	76.7	67.6	62.8	48.4	46.3	45	19.4	20.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	307.7	278.4	241.3	373.4	350.8	319.8	241.9	202.9	24.8	-122.1	-241.3	21.2	41.2	-302.5	45.8	99.8	57.5	43.2	40	55.7	66.3	81.6	76.9	62.5	47.9	47.9
income-statement-row.row.income-before-tax	336.2	280.6	244	373.8	351.5	335.2	281.9	239.4	86.8	27.1	-321.5	27.4	44.9	-275	43.8	97.3	56.7	44.3	41.7	54.8	68.2	83	77.1	73.7	57.2	53.9
income-statement-row.row.income-tax-expense	2.2	2.3	-0.2	0.5	3.6	2.8	2.7	1.4	10.1	9.4	-33.4	15.4	14.6	-56.5	11.8	35.7	19.5	19.2	11.1	15.8	19.6	15	12.4	21.4	15.3	19.7
income-statement-row.row.net-income	335.9	278.5	244.5	374.5	348	329.4	272.1	233.3	76.8	24.3	-255.3	8.6	11.4	-223.5	31.1	55.1	34.4	25.2	30.6	39	48.6	67.9	64.8	52.4	41.8	34.2