Jiangsu Sainty Corp., Ltd.

Sümbol: 600287.SS

SHH

4.65

CNY

Turuhind täna

30.2754
P/E suhe
-0.2353
PEG suhe
2.03B
MRK Cap
0.02%
DIV tootlus

Jiangsu Sainty Corp., Ltd. (600287-SS) Finantsaruanded

Q: Mis on Jiangsu Sainty Corp., Ltd. (600287.SS) koguvara?

Jiangsu Sainty Corp., Ltd. (600287.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Jiangsu Sainty Corp., Ltd. (600287.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 Jiangsu Sainty Corp., 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
balance-sheet.row.cash-and-short-term-investments	889.9	1108.6	963.3	1535.2	1503.7	516.6	502.3	718	668	659.8	836.5	839.5	1290.2	1039.9	1134.7	921.2	977.5	825.9	1114.8	1036.8	789.3	365	450.5	500.2	181.9	95.9	100.2
balance-sheet.row.short-term-investments	140.5	131.9	157.9	193.4	680.9	23.4	36.2	37.4	48.9	50.9	52.8	59	50.8	64.8	48.6	35.2	48	18.7	65.4	89.4	32.3	30.1	30.5	7	0.3	1	0
balance-sheet.row.net-receivables	601.7	883.5	1181.5	2264.1	1996.5	1548.1	1349.9	1252.7	1192	1843.9	1643.7	1720.1	1833.7	1657	1428.1	1513.8	1498.4	949.4	642.7	571.6	510	389.8	273	42.8	58.7	18.8	16.9
balance-sheet.row.inventory	499.3	627.8	510	506.2	307.1	317.5	448.2	347.8	354.6	410.5	319.9	271.7	326	1111.9	990.5	657.4	360.5	240.6	231.1	170.5	120.2	114.5	92.3	123.7	88.8	81.1	115.5
balance-sheet.row.other-current-assets	23.8	21.8	24.9	26.4	9.2	19.8	39.7	15.5	26.6	80.8	53.7	33	-163.5	-255.1	-301.2	-412.2	-307.2	167	128.6	111.1	692.4	503.4	287.4	366.9	275.4	161.8	179.8
balance-sheet.row.total-current-assets	2181.3	2641.8	2679.7	4331.8	3816.5	2402.1	2340.1	2334	2241.3	2994.9	2853.8	2864.3	3286.4	3553.7	3252.1	2680.3	2529.2	2183	2117.3	1890	2111.8	1372.7	1103.1	1033.6	604.9	357.5	412.4
balance-sheet.row.property-plant-equipment-net	259.2	272.4	287.5	287.3	306.6	318.9	314.8	322.1	329.1	350.1	427.5	652.3	693.6	690.7	796.5	721.4	693.5	664.3	635.5	416.4	272.5	279.8	222.5	208.3	210.6	262.8	253
balance-sheet.row.goodwill	0	0	0	0	0	0	7.2	0	0	0	0	0	0	0	0	7.7	7.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	37	38	39	40.8	42.6	44.2	45.8	47.3	49.1	50.9	58.3	151	140.9	155.4	163.4	156.5	149.4	57.2	27.2	23.8	12.9	13.2	15.8	19.1	2.4	2.5	0
balance-sheet.row.goodwill-and-intangible-assets	37	38	39	40.8	42.6	44.2	53	47.3	49.1	50.9	58.3	151	140.9	155.4	163.4	164.2	157.1	57.2	27.2	23.8	12.9	13.2	15.8	19.1	2.4	2.5	0
balance-sheet.row.long-term-investments	909.2	702.2	830.4	1055.8	249.5	1103.8	1063.8	1589.4	518	667.4	669.4	583.1	581.3	391.5	372.8	264.9	151	107	46.5	13	114	111	113.9	122.1	44.3	58.5	0
balance-sheet.row.tax-assets	4.7	4.3	4.7	3.8	16.9	19.3	19.6	12.3	11.8	8	10.6	10.4	12.7	8.1	5.2	17.6	15	0	0	0	0	0	0	7.8	1	1.8	0
balance-sheet.row.other-non-current-assets	62.1	195.7	221.1	257.1	742.4	86.3	141.7	108.1	228.8	298.5	834.8	213.5	101.2	282.7	202.8	167.3	177.3	19.3	66.5	91	32.7	30.6	31.5	8	2.4	3.8	68.5
balance-sheet.row.total-non-current-assets	1272.2	1212.6	1382.8	1644.7	1357.9	1572.5	1592.8	2079.3	1022.5	1374.9	2000.6	1503.6	1529.7	1387	1439.3	1251.8	1105.3	847.8	775.7	544.3	432.2	434.6	383.8	357.6	259.8	327.6	321.5
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
balance-sheet.row.total-assets	3453.5	3854.4	4062.5	5976.6	5174.4	3974.6	3933	4413.3	3263.7	4369.8	4854.4	4367.9	4816.2	4940.7	4691.4	3932	3634.5	3030.7	2893	2434.3	2543.9	1807.3	1486.9	1391.2	864.7	685.1	733.8
balance-sheet.row.account-payables	375.2	683.5	813.7	2003.7	1173.8	761.8	767.1	849.7	701	997.4	1176.6	1140.7	1490.6	1354.9	937.1	831.8	722.8	670.5	745.5	430.9	487.9	392.7	271.3	242.6	188.7	156.6	106.3
balance-sheet.row.short-term-debt	677.6	797.9	785.3	182	200.7	204.6	279.9	290	394.4	1107.8	1387.2	1386.4	1485.5	1288.5	1143.2	1306.2	1035.4	747.7	505.5	570.3	659.5	228.8	202.8	109.1	110.2	5.3	162.6
balance-sheet.row.tax-payables	37.4	37.8	44.5	131.6	49.9	44.9	23.1	41.7	40	17.9	16.3	40.7	24.1	37.8	28.7	24.6	13.7	13	22.3	30.3	15.2	-3.1	11.9	26.5	21.1	16.6	15.6
balance-sheet.row.long-term-debt-total	5.3	4.2	6	9.1	0	0	0	0	0	0	0	0	0	350.1	447.3	90.4	0	85	85	0	0	0	0	0	0	42.3	42.3
Deferred Revenue Non Current	0.1	0.1	0.2	0.2	0	3	6	9.1	9.8	10.5	5.6	0	0	0	0	-90.4	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	1.6	186.7	4.5	9.6	190.2	779.5	782.6	701.6	699.9	840.8	904.4	812.5	763.1	709.3	893	548.6	652.2	472.2	473.3	390.4	437.1	358.2	274.8	377.3	348.8	263.8	198.9
balance-sheet.row.total-non-current-liabilities	152.8	129.1	178.1	246.8	268.7	153	149.5	280.2	9.8	10.5	5.6	10.5	15.5	375	478	107.8	28.8	85	85	0	0	0	0	-56.8	-44.7	50.4	55.2
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
balance-sheet.row.capital-lease-obligations	5.3	4.2	6	9.1	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	1471.4	1967.9	2146.9	3135.9	2690.4	1943.9	1979.1	2121.6	1805.1	2956.6	3473.8	3350.1	3754.7	3727.8	3451.2	2794.4	2439.2	1975.4	1809.3	1391.6	1584.4	979.6	748.8	672.1	603	476	523
balance-sheet.row.preferred-stock	140.5	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.common-stock	438.8	443.3	443.3	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	436.8	218.4	218.4	168	152.7	112.7	112.7	112.7
balance-sheet.row.retained-earnings	-213.2	501.8	445.9	1109.5	1000.6	588.8	545.6	499	489.2	445.4	435	129.6	133.1	117.1	87.1	74.8	123.5	68	81.7	110	112.1	31	57.5	19.6	2.8	-19	-4.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	423.6	616	721.6	934.6	686.4	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	1018.4	159.9	159.9	144.4	144.4	801.1	754.6	1147.7	326.3	316.4	305.9	299.2	291.3	328.8	317.5	315.2	338.1	317.5	315.4	276.4	495.4	482.9	467.4	497.7	110.1	96.8	88.7
balance-sheet.row.total-stockholders-equity	1808.1	1721	1770.7	2625.4	2268.1	1826.7	1737	2083.5	1252.3	1198.6	1177.7	865.6	861.2	882.7	841.4	826.8	898.4	822.3	833.9	823.2	825.9	732.3	692.9	670	225.6	190.5	196.7
balance-sheet.row.total-liabilities-and-stockholders-equity	3453.5	3854.4	4062.5	5976.6	5174.4	3974.6	3933	4413.3	3263.7	4369.8	4854.4	4367.9	4816.2	4940.7	4691.4	3932	3634.5	3030.7	2893	2434.3	2543.9	1807.3	1486.9	1391.2	864.7	685.1	733.8
balance-sheet.row.minority-interest	174	165.4	144.8	215.3	215.9	204	216.9	208.2	206.3	214.6	202.8	152.2	200.2	330.1	398.8	310.9	297	233	249.8	219.6	133.6	95.3	45.3	49.1	36.1	18.6	14.1
balance-sheet.row.total-equity	1982	1886.5	1915.5	2840.7	2484.1	2030.7	1953.8	2291.7	1458.6	1413.2	1380.5	1017.8	1061.5	1212.9	1240.2	1137.6	1195.4	1055.3	1083.7	1042.8	959.5	827.7	738.1	719	261.6	209.1	210.9
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	909.2	834.1	988.3	1249.2	930.4	1127.2	1099.9	1626.8	567	718.3	722.2	642.1	632.1	456.3	421.5	300.1	199	125.7	111.9	102.5	146.3	141.1	144.5	129.1	44.7	59.5	64.5
balance-sheet.row.total-debt	683	802.1	791.3	182	200.7	204.6	279.9	290	394.4	1107.8	1387.2	1386.4	1485.5	1638.6	1590.5	1396.6	1035.4	832.7	590.5	570.3	659.5	228.8	202.8	109.1	110.2	5.3	162.6
balance-sheet.row.net-debt	-66.4	-174.6	-14.2	-1159.7	-622.1	-288.7	-186.2	-390.6	-224.7	499	603.6	605.9	246.2	663.5	504.4	510.6	105.8	25.5	-459	-377.1	-97.5	-106.1	-217.2	-384.2	-71.4	-89.7	62.4

Rahavoogude aruanne

Jiangsu Sainty Corp., 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	105.5	-582.5	201.3	307.4	118.5	121.3	82.9	112.7	90.3	358.6	27.5	27.5	1.9	14.1	1.4	87.9	62.6	72.1	97.4	127	119.9	131.5	101.6	76.3
cash-flows.row.depreciation-and-amortization	25.9	24.7	20.9	23.8	24.7	25.5	24.7	25.6	26.8	39.7	58.5	64.4	65.7	61.5	54.4	40.2	30.4	31	24.3	20.9	18.4	15.9	15.6	15.5
cash-flows.row.deferred-income-tax	-8.5	-2.6	0	51.9	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	2.6	0	-51.9	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	-73	-1076	-58.8	159.8	-30.3	-182.1	30.2	282.1	-394.1	126	-369.1	155.8	-105.4	86.6	-266.9	42	-331.4	119.3	391.2	-113.7	-172.6	-194	-60.4	-16.8
cash-flows.row.account-receivables	61.7	325.4	-419.5	-446.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-116.9	-5.4	-219.9	12.5	88.5	-97.5	-0.3	100.4	-61.6	-171.8	190.8	-280.3	-95.3	-162.5	-273.8	-108.8	-48	-56	-47.9	-11.1	-26.2	30.7	-34.9	-7.8
cash-flows.row.account-payables	-9.2	-1385.4	671.9	542.1	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	-8.5	-10.7	-91.3	51.9	-118.8	-84.6	30.5	181.7	-332.5	297.8	-559.9	436.2	-10.1	249.1	6.9	150.8	-283.4	175.2	439.2	-102.5	-146.4	-224.7	-25.6	-9
cash-flows.row.other-non-cash-items	15	700.3	-117.1	-270.8	-5.1	-26.7	3.6	-22.9	29.1	-238.3	71.3	-62.2	44.9	-24.1	147.8	-121	33.2	19.5	42.5	15.3	1.9	2.4	5.7	-28
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	-8.5	-9.6	-6.3	-9.4	-5.3	-24.2	-18.1	-6.5	-19.1	-31.8	-37.5	-89.3	-77.1	-68.4	-99.5	-123.2	-112.5	-247.3	-184.9	-19.7	-52.9	-44.2	-39.5	-17.2
cash-flows.row.acquisitions-net	0	0	0.7	9.8	1.7	-32.7	13.8	56.5	17	727.7	71.3	22.3	205.2	-133.2	-0.2	-40.9	12.4	297.4	1.5	0.2	62.1	73	0	7.5
cash-flows.row.purchases-of-investments	-54.4	-223.5	-0.8	-0.8	-0.4	-0.9	0	-45.8	-95	-900.4	-201.2	-108.7	-107.9	-226.4	-268.6	-172.3	-64.6	-78.5	-78.3	-4.2	-35.5	-106.3	-92.1	-16.9
cash-flows.row.sales-maturities-of-investments	24.7	232.7	628.2	99.3	41.2	31.9	47	503.3	660.6	161.6	203.8	82.9	53	207.6	75.2	316.1	110	78.7	10	8.1	37.7	79.9	6.2	2.8
cash-flows.row.other-investing-activites	0	0.4	-5.2	-9.4	-26.7	12.8	2.1	1.5	-0.2	1.3	-28.1	55.4	-77.1	7.3	174.6	125	-181.4	-247.3	53.8	-375.8	-52.9	-44.2	-3.5	12.7
cash-flows.row.net-cash-used-for-investing-activites	-38.2	0	616.6	89.5	10.6	-13.1	44.8	509	563.2	-41.5	8.3	-37.4	-3.9	-213.1	-118.4	104.8	-236.1	-197	-198	-391.4	-41.6	-41.8	-128.9	-11.1
cash-flows.row.debt-repayment	-761.2	-223.7	-370.1	-573.7	-680.5	-750.4	-622.5	-2001.3	-2914.5	-2962.6	-2574.1	-1907.1	-1555.7	-2121	-1866.8	-2090.2	-1295.4	-1152.6	-1304.2	-910	-1093.6	-1569.6	-609.8	-227.9
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
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
cash-flows.row.dividends-paid	-15.9	-66.1	-50.3	-43.2	-49	-32.8	-40.3	-68.4	-114.4	-110.9	-96.1	-100	-79.7	-63.3	-144.1	-127.5	-75.8	-95.4	-81.3	-67.4	-61.3	-82.7	-36.8	-54.7
cash-flows.row.other-financing-activites	964.8	876.6	183.1	551.3	635	747.4	426.1	1240.6	2609.1	2943.9	2456.4	2133	1486.9	2424.8	2072.1	2317.5	1658.9	1137.5	1271.8	1347.1	1143.6	1665.2	1025.2	333.3
cash-flows.row.net-cash-used-provided-by-financing-activities	187.7	586.9	-237.2	-65.6	-94.5	-35.8	-236.8	-829.1	-419.8	-129.6	-213.8	125.9	-148.5	240.5	61.3	99.9	287.7	-110.4	-113.7	369.7	-11.2	12.9	378.6	50.7
cash-flows.row.effect-of-forex-changes-on-cash	13.2	3.4	-5.1	-2	4.4	-13.2	27	8.9	-2.2	-0.3	0.4	-7	1.2	-0.1	-1.2	-1	-1	-1.4	0.5	0.1	0.2	-0.2	-0.4	0.1
cash-flows.row.net-change-in-cash	227.3	-343.2	420.5	242.1	28.2	-124.2	-23.7	86.3	-106.8	114.7	-417	267.1	-144.2	165.3	-121.7	252.7	-154.6	-67	244.3	28	-85	-73.3	311.7	86.7
cash-flows.row.cash-at-end-of-period	925.2	697.9	1041.1	620.6	378.6	350.4	474.5	498.2	411.9	518.7	404.1	821.1	554	698.1	532.8	638.3	385.6	540.2	607.2	362.9	334.9	419.9	493.3	181.6
cash-flows.row.cash-at-beginning-of-period	697.9	1041.1	620.6	378.6	350.4	474.5	498.2	411.9	518.7	404.1	821.1	554	698.1	532.8	654.5	385.6	540.2	607.2	362.9	334.9	419.9	493.3	181.6	94.9
cash-flows.row.operating-cash-flow	64.6	-933.5	46.2	220.2	107.7	-62	141.3	397.5	-248	286	-211.8	185.6	7.1	138	-63.4	49.1	-205.2	241.9	555.5	49.6	-32.4	-44.2	62.4	47
cash-flows.row.capital-expenditure	-8.5	-9.6	-6.3	-9.4	-5.3	-24.2	-18.1	-6.5	-19.1	-31.8	-37.5	-89.3	-77.1	-68.4	-99.5	-123.2	-112.5	-247.3	-184.9	-19.7	-52.9	-44.2	-39.5	-17.2
cash-flows.row.free-cash-flow	56.1	-943.1	40	210.8	102.5	-86.2	123.2	391	-267.1	254.2	-249.4	96.3	-70	69.6	-162.9	-74.1	-317.7	-5.5	370.6	29.9	-85.3	-88.4	22.9	29.8

Kasumiaruande rida

Jiangsu Sainty Corp., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600287.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
income-statement-row.row.total-revenue	3404.5	4095.6	3876.2	2969.3	3565.3	4921.7	4652	4054.3	4473.2	4739.4	4701.1	4680.8	5528	5261.3	3997.5	5469.6	5361.6	4873.7	6414.7	5520.5	4115.3	3225.8	2960.9	2482.8	1873.5	1618.8	1573.3
income-statement-row.row.cost-of-revenue	2874.3	3609.4	3414.3	2544	3074.7	4418	4148.2	3532	3960.7	4243.2	4215.9	4199.3	5064	4821.8	3650.8	5002.7	5072.5	4495.8	5886.3	5003	3661.9	2879.2	2631.6	2132.6	1577.2	1387.1	1363.8
income-statement-row.row.gross-profit	530.1	486.2	461.8	425.2	490.6	503.7	503.8	522.3	512.4	496.2	485.2	481.5	464	439.5	346.7	467	289.1	377.9	528.4	517.6	453.4	346.6	329.3	350.2	296.4	231.7	209.6
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
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	-10	78.9	94	86.6	93	-1.2	17.3	11.1	54.3	3.8	5.7	4.5	16.3	70.1	10.2	17	7	15.2	24.1	4.2	18.1	7.8	12.2	15.1	3.6	0.9	-0.3
income-statement-row.row.operating-expenses	384.9	342.3	329.1	289.8	362.1	374.8	402.3	404	402.6	363.4	365.5	366.4	426.8	382.9	344.6	370.7	318.4	299.9	401.4	356.9	314.1	256.4	198.8	215.5	203.8	143.9	117.8
income-statement-row.row.cost-and-expenses	3259.2	3951.7	3743.4	2833.8	3436.8	4792.8	4550.5	3936.1	4363.3	4606.6	4581.4	4565.7	5490.8	5204.7	3995.4	5373.4	5390.8	4795.7	6287.7	5359.9	3976	3135.6	2830.4	2348.1	1781	1531	1481.6
income-statement-row.row.interest-income	14.6	7.7	15.1	9.3	2.6	23.3	6.2	7	12.6	16.6	19	37.3	34.9	33.3	32.3	40.1	17.1	10.9	16.9	38.2	21.5	30.2	11	5.1	0	0	0
income-statement-row.row.interest-expense	29.5	31.2	23.2	12.8	8.4	12.9	13.6	16.6	54.1	76	98	117	158	109.2	87	90.5	68.4	36.4	36.7	26.3	19.2	15.2	14.4	8.1	-6.4	9.2	13.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	14.5	-0.7	-730.6	6.3	187.5	28.1	39.9	9.9	35.1	-5.9	280.7	-45.6	37.5	-23.2	54.3	-70	146.9	8.7	-0.4	-22.8	30.7	33.8	17.6	4	7.5	-8.9	-14.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-10	78.9	94	86.6	93	-1.2	17.3	11.1	54.3	3.8	5.7	4.5	16.3	70.1	10.2	17	7	15.2	24.1	4.2	18.1	7.8	12.2	15.1	3.6	0.9	-0.3
income-statement-row.row.total-operating-expenses	14.5	-0.7	-730.6	6.3	187.5	28.1	39.9	9.9	35.1	-5.9	280.7	-45.6	37.5	-23.2	54.3	-70	146.9	8.7	-0.4	-22.8	30.7	33.8	17.6	4	7.5	-8.9	-14.7
income-statement-row.row.interest-expense	29.5	31.2	23.2	12.8	8.4	12.9	13.6	16.6	54.1	76	98	117	158	109.2	87	90.5	68.4	36.4	36.7	26.3	19.2	15.2	14.4	8.1	-6.4	9.2	13.9
income-statement-row.row.depreciation-and-amortization	25	69	24.7	19.7	23.8	24.7	25.5	24.7	25.6	26.8	39.7	58.5	64.4	65.7	61.5	54.4	40.2	30.4	31	24.3	20.9	18.4	15.9	15.6	15.5	6	10
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	169	136.9	172.1	256.4	217.1	158.3	124.1	117.4	91.8	123.5	395	67.3	58.7	-31.4	46.9	9.3	110.5	78.8	102.4	145.5	156.8	121.2	138.6	138.5	101.3	81.8	81.8
income-statement-row.row.income-before-tax	159.7	136.2	-558.5	262.6	404.6	157.1	141.4	128.2	145	126.8	400.4	69.6	74.7	33.4	56.4	26.2	117.6	90.3	126.5	143.8	172.5	126.5	149.5	146.2	102.4	80.8	79.2
income-statement-row.row.income-tax-expense	36.7	30.8	24.1	61.4	97.2	38.6	20.1	45.3	32.2	36.6	41.8	42.1	47.2	31.5	42.4	24.9	29.7	29.3	44.5	61.7	48.7	9.8	19.1	45.3	27.7	26.9	27.4
income-statement-row.row.net-income	71	105.5	-582.5	163	267	85.4	82.9	47	76.2	52.3	333.8	19.7	36.7	24.4	18.3	-20	65	32	35.8	66.8	100.1	90.2	122.7	90.7	70.8	48.6	48.7