Sichuan Xichang Electric Power Co.,Ltd.

Sümbol: 600505.SS

SHH

11.42

CNY

Turuhind täna

-172.9919
P/E suhe
6.4872
PEG suhe
4.16B
MRK Cap
0.00%
DIV tootlus

Sichuan Xichang Electric Power Co.,Ltd. (600505-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Sichuan Xichang Electric Power Co.,Ltd. (600505.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 Xichang 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
balance-sheet.row.cash-and-short-term-investments	209	286.2	211.4	292.7	296.5	342.6	141.9	144.6	137.2	159.6	190.3	252.8	80.3	159.6	24.2	18.2	37.2	20	8.1	13.6	183.3	102.5	51.4	12.5	16.9
balance-sheet.row.short-term-investments	0	-4.8	-8.9	-11.7	-13.9	-16	-17.3	-18.5	-14.5	-15.5	-10.1	-16.4	-17	-17	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	198	295.9	226.9	261.9	248.7	186.4	136.6	137.6	59.5	39.8	70.6	54.2	12.1	26.5	40.7	67.2	203.9	237.4	250	508.3	295.7	129.8	199.9	107	126.5
balance-sheet.row.inventory	22.1	32.1	30.5	36.5	44.8	41.4	27.2	20.3	11.2	5.7	2	2	2.4	2.6	2.9	3.3	5.6	4.7	8.5	5.5	8.2	11.7	13.3	6.4	26.4
balance-sheet.row.other-current-assets	82.9	22.7	68.9	55.2	54.5	44.5	22.6	33.8	0.8	-0.8	2	3.8	6.8	22.7	127	136.6	-67	-67.3	-77.2	-197.3	-35.8	-29.3	-69.1	4.9	15.9
balance-sheet.row.total-current-assets	511.9	637	537.7	646.3	644.4	614.9	328.4	336.2	208.6	204.3	264.8	312.8	101.6	211.4	194.8	225.3	179.7	194.8	189.4	330.1	451.4	214.8	195.5	130.8	185.7
balance-sheet.row.property-plant-equipment-net	3694.1	3809	3684.8	3156.8	2687.2	2304.9	2011.2	1939.3	1924.5	1456.9	1454	1369.9	1290.7	1214.5	1157.8	1089.9	1139.3	1313.2	1275.8	1245.4	964.8	808	582.9	497.4	398.9
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
balance-sheet.row.intangible-assets	63.9	66.3	68.5	62.9	63.5	47.1	44.1	41.1	39	41.6	29.9	29.4	30.4	28.2	29.5	30.4	32.9	36.6	37.6	38.9	24	25.5	16.7	18.1	12
balance-sheet.row.goodwill-and-intangible-assets	63.9	66.3	68.5	62.9	63.5	47.1	44.1	41.1	39	41.6	29.9	29.4	30.4	28.2	29.5	30.4	32.9	36.6	37.6	38.9	24	25.5	16.7	18.1	12
balance-sheet.row.long-term-investments	103.4	101.3	101.3	102.1	112.9	56.8	56.6	85.9	88.8	104.6	112.5	144.4	130	218.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	14.1	12.9	12.4	11.6	9.7	9.9	10.8	11	9.1	9.8	12.5	9.9	12.9	10.6	9.4	31.2	29.3	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	4.2	4.8	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1	1	1	1	275.1	276.3	271.6	93.5	81.1	68.6	67	107.3	61.6	62.2	12.1
balance-sheet.row.total-non-current-assets	3879.6	3994.3	3868.3	3334.8	2874.8	2420	2124.1	2078.7	2062.7	1614.4	1609.9	1554.6	1465	1472.8	1471.8	1427.8	1473.2	1443.3	1394.5	1352.9	1055.8	940.9	661.2	577.7	423
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
balance-sheet.row.total-assets	4391.6	4631.3	4406.1	3981.1	3519.2	3034.8	2452.5	2414.9	2271.4	1818.7	1874.8	1867.4	1566.6	1684.2	1666.5	1653.1	1653	1638.2	1584	1683	1507.2	1155.7	856.6	708.4	608.6
balance-sheet.row.account-payables	252.6	179.1	213.9	243.2	172.4	173.7	166	153.1	444.4	59.7	57.9	40.8	27.2	32.9	44.6	43.4	62.7	127.4	103.6	97.5	41.4	39.2	54	25.9	29.5
balance-sheet.row.short-term-debt	172.2	269.6	172.7	50.4	29.1	33.7	68.5	41.3	14.9	19.4	153	214.8	110.3	397.2	268.4	407.7	668	644.3	462	507	575	218.1	120.4	255.7	207.1
balance-sheet.row.tax-payables	11.1	13.7	16.2	14.5	6.6	15.3	19.1	18.6	13.4	2.9	-1.3	2.8	9	28.6	16.6	11.5	5.7	6.4	8.4	12.9	3.8	0.3	-0.9	-1	-2
balance-sheet.row.long-term-debt-total	2060.8	1911.3	1782.1	1534.6	1282	925.2	401.5	455	207.2	237	291.7	354.6	215.8	173.8	418.7	339.4	136.7	156.7	347.7	326.7	198.7	236.1	331	96.7	70.5
Deferred Revenue Non Current	24	25.2	30	40.5	45.5	40.5	45.5	48.7	40.1	6.8	3.2	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	248.9	264.5	26.4	26.3	209.8	392.7	112.8	74	51.7	39.6	31.1	24.1	25.4	25.9	22.5	23.9	6.6	409	415.9	1	0.7	0.3	0	0.9	0.5
balance-sheet.row.total-non-current-liabilities	2070.6	2125.7	1987.9	1739.6	1480.4	1097.4	566	614.7	340.6	365.6	346.1	407.6	280.9	242.1	509.3	785.8	578.6	183.2	364.7	343.7	216.1	253.1	333.5	96.7	80.5
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
balance-sheet.row.capital-lease-obligations	1.1	1.5	1.7	1.9	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	2984.5	3170.2	2947.6	2538.9	2128.7	1712.8	1189.1	1186.2	1150.6	800.5	905.8	953.7	712.8	1052.7	1218.8	1360.4	1425.8	1488	1482.4	1065.2	891.8	617.4	542.2	456.1	394.3
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
balance-sheet.row.common-stock	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	297	297	297	297	165	110	110	110
balance-sheet.row.retained-earnings	565.8	627.4	599.4	574.6	555.8	542.5	499	474.2	435.8	390.1	346.8	298.2	245	80.2	-85.9	-242.3	-311.8	-392.5	-440.9	75.8	77.4	48.6	62.4	42.2	21.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	261	254.1	242.5	234.7	246.8	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	20.9	20.9	20.9	20.9	12.4	206.3	198.8	192.2	184.8	176.2	168.7	161.3	153.6	134.7	126.2	126.2	130.9	202.7	202.7	202.2	195.7	316.2	133.6	92	73.1
balance-sheet.row.total-stockholders-equity	1212.2	1266.9	1227.3	1194.8	1179.5	1113.3	1062.4	1031	985.1	930.9	880	824.1	763.2	579.5	404.9	248.5	183.6	107.3	58.8	575	570.1	529.8	306	244.2	204.5
balance-sheet.row.total-liabilities-and-stockholders-equity	4391.6	4631.3	4406.1	3981.1	3519.2	3034.8	2452.5	2414.9	2271.4	1818.7	1874.8	1867.4	1566.6	1684.2	1666.5	1653.1	1653	1638.2	1584	1683	1507.2	1155.7	856.6	708.4	608.6
balance-sheet.row.minority-interest	168.8	194.1	231.1	247.5	210.9	208.7	201.1	197.7	135.7	87.4	89	89.6	90.6	51.9	42.8	44.2	43.5	42.9	42.8	42.9	45.3	8.5	8.5	8.1	9.9
balance-sheet.row.total-equity	1381	1461	1458.4	1442.2	1390.5	1322	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	103.4	96.5	92.3	90.5	99.1	40.8	39.4	67.4	74.2	89.1	102.4	128	113	201.4	257.5	258.3	123.5	85.9	73.3	60.6	58.9	99	58.2	58.5	3.5
balance-sheet.row.total-debt	2234	2180.9	1954.7	1584.9	1311.1	958.9	470	496.3	222	256.4	444.7	569.4	326.1	571	687.1	747.1	804.7	801	809.7	833.7	773.7	454.2	451.4	352.4	277.6
balance-sheet.row.net-debt	2025.1	1894.7	1743.4	1292.2	1014.7	616.3	328.1	351.7	84.9	96.8	254.5	316.7	245.8	411.4	662.9	728.9	767.5	781	801.6	820.1	590.4	351.6	400	339.9	260.7

Rahavoogude aruanne

Sichuan Xichang 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	45.6	46	40.7	46.1	70.7	44.6	55.9	61	60.1	66.3	70.8	182.9	173.8	155	70.1	53.5	48.7	-489.9	33.3	34.5	22.7	24.4
cash-flows.row.depreciation-and-amortization	174.1	146.5	148.1	129.3	129.9	119.1	119	98.5	103.2	118.2	71.5	80	45.5	46.9	41.3	41.7	41.6	42.7	40.7	35.9	25.7	15.3
cash-flows.row.deferred-income-tax	-0.5	-0.8	-2	8.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0.5	0.8	2	-8.7	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	43.3	-27.2	31.9	-9	29.5	-27.9	-53.3	36.9	-21.4	-25.1	-48.4	-14.2	-1.2	55.3	-21.6	-61.8	-11.1	-50.7	12.6	1.2	13.7	12.3
cash-flows.row.account-receivables	-19	-55.2	-26.4	-46.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-2.3	6	8.4	-3.4	-4.2	-6.9	-9.1	-5.5	-3.5	0.1	0.4	0.2	-0.1	2.6	0.5	-1	3.8	0.2	-2	3.5	1.9	-3.5
cash-flows.row.account-payables	65.1	22.8	51.8	32	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-0.5	-0.8	-2	8.7	33.7	-21	-44.3	42.4	-17.9	-25.2	-48.8	-14.4	-1.1	52.7	-22.1	-60.9	-14.9	-51	14.6	-2.3	11.8	15.7
cash-flows.row.other-non-cash-items	52.2	30.4	37.3	27.3	35.5	83.7	43.9	26.1	26.9	13	-2.2	-133.5	-54.4	-82.6	73.1	53.1	22	578.8	47.6	27.9	28.3	21.3
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
cash-flows.row.investments-in-property-plant-an-equipment	-312	-547.9	-439.7	-512	-500.5	-173.3	-470.2	-233.4	-89	-119.3	-160.3	-152.6	-83.8	-94.5	-133.4	-41.5	-65.3	-111.9	-342.4	-135.1	-119.2	-44.6
cash-flows.row.acquisitions-net	12.5	0	0	0.5	0	0	0	0	2.5	0	0	10.8	0	0	0.2	0	0.2	5.2	0	0.2	0.1	0.3
cash-flows.row.purchases-of-investments	-12.5	0	-0.5	0	0	-8.8	0	0	-125	0	0	-29.6	0	0	-8.7	0	-5.3	-30.3	0	-195.6	-61.8	-19.7
cash-flows.row.sales-maturities-of-investments	0.8	1.7	1.2	0	0	0	0	1.1	129.8	26.4	1.9	234.5	129.4	1.3	23.9	9.4	4.9	133	0.5	38.9	25.3	2.6
cash-flows.row.other-investing-activites	-8	-7	-10	-10	4	9.5	12.5	0	10	31.3	41.6	-0.4	114.2	56.3	19.5	10.2	24.1	-2.9	8.5	14	0.7	5.2
cash-flows.row.net-cash-used-for-investing-activites	-319.2	-553.2	-448.9	-521.5	-496.5	-172.6	-457.6	-232.4	-71.8	-61.6	-116.8	62.8	159.7	-36.9	-98.4	-21.9	-41.5	-6.8	-333.4	-277.6	-154.9	-56.2
cash-flows.row.debt-repayment	-228.6	-51.3	-27.4	-55	-531.2	-26.3	-15.4	-34.4	-119.2	-222.8	-111.8	-406.7	-385.6	-251	-266.4	-200.4	-145.1	-297	-630.6	-422	-517.4	-386.9
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
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
cash-flows.row.dividends-paid	-85.2	-89.6	-79.3	-71.4	-46.1	-34.6	-32.5	-25.2	-32.2	-31.8	-30.1	-15.8	-38.4	-39.2	-51.7	-59.3	-46.3	-53	-68.2	-61.2	-40.1	-41.4
cash-flows.row.other-financing-activites	395.6	418.3	329.8	398.6	1018	1.9	348.8	52.5	0	81.1	334.1	158.2	255.7	153.5	242.8	204.6	131.4	266	728.1	741.9	672	450.1
cash-flows.row.net-cash-used-provided-by-financing-activities	81.7	277.4	223.1	272.2	440.7	-58.9	301	-7	-151.4	-173.5	192.2	-264.2	-168.4	-136.7	-75.3	-55	-60	-84	29.3	258.7	114.6	21.8
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
cash-flows.row.net-change-in-cash	77.7	-80	32.2	-55.6	209.8	-12	8.7	-16.9	-54.4	-62.6	167.2	-86.3	155.1	1	-10.7	9.6	-0.3	-9.9	-169.7	80.7	50.1	38.9
cash-flows.row.cash-at-end-of-period	286.2	208.5	288.5	256.4	311.9	102.2	114.2	105.4	122.3	176.7	239.3	72.1	158.4	3.3	2.3	13.1	3.5	3.7	13.6	183.3	102.5	51.4
cash-flows.row.cash-at-beginning-of-period	208.5	288.5	256.4	311.9	102.2	114.2	105.4	122.3	176.7	239.3	72.1	158.4	3.3	2.3	13.1	3.5	3.7	13.6	183.3	102.5	52.4	12.5
cash-flows.row.operating-cash-flow	315.1	195.7	258	193.7	265.5	219.5	165.4	222.4	168.8	172.5	91.8	115.2	163.7	174.6	163	86.5	101.2	80.9	134.3	99.6	90.4	73.3
cash-flows.row.capital-expenditure	-312	-547.9	-439.7	-512	-500.5	-173.3	-470.2	-233.4	-89	-119.3	-160.3	-152.6	-83.8	-94.5	-133.4	-41.5	-65.3	-111.9	-342.4	-135.1	-119.2	-44.6
cash-flows.row.free-cash-flow	3.2	-352.2	-181.7	-318.3	-235	46.1	-304.8	-11	79.8	53.2	-68.5	-37.4	79.9	80.2	29.6	45	35.9	-30.9	-208.1	-35.5	-28.9	28.7

Kasumiaruande rida

Sichuan Xichang Electric Power Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600505.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
income-statement-row.row.total-revenue	1392	1283.1	1081.5	961.9	948.4	945.4	919.7	900.7	837	763.1	652.7	620.5	554.1	510.7	400	394.4	333	264.8	255.7	228.6	185.6	163.9	127.6	138.4	126
income-statement-row.row.cost-of-revenue	1230.7	1015.7	858.7	758.4	749.2	717.1	670.5	673	653.6	583.4	465.1	474.6	405	280.7	190.5	168	147	113.3	92.6	91.2	67	76.1	56.1	68.5	70.8
income-statement-row.row.gross-profit	161.3	267.5	222.8	203.5	199.2	228.3	249.2	227.7	183.3	179.7	187.6	146	149.1	230.1	209.4	226.5	186	151.4	163	137.4	118.6	87.8	71.5	69.9	55.3
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
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	0.1	93.8	77.1	73.4	72.9	3.1	-8.3	6.1	15.7	8.5	14.3	20.4	12.4	-2.3	120.9	0.2	-1.1	0.6	-406.6	-0.6	-2.5	2.7	3.5	5.3	16.2
income-statement-row.row.operating-expenses	136.6	147.1	124.4	111.4	111.9	110.9	100	101.6	86.3	81.9	104.8	89.7	82.7	101.6	96.8	78.8	68.7	81.2	198.2	60.5	51.3	34.8	24.7	22.2	21.5
income-statement-row.row.cost-and-expenses	1367.3	1162.8	983.1	869.8	861	828.1	770.5	774.6	739.9	665.4	569.9	564.3	487.8	382.3	287.4	246.8	215.7	194.5	290.8	151.7	118.3	110.9	80.8	90.7	92.3
income-statement-row.row.interest-income	2.5	-1.5	1.7	1.6	1.9	1.2	0.9	1.1	1.2	2.5	3.9	1.4	2	0.4	0.1	0.3	0.1	0.2	0.4	3.2	1.1	0.7	0.3	0.8	0
income-statement-row.row.interest-expense	87.9	44	19.7	20.8	18.7	21.5	21.7	20.8	14	18.6	19.2	19.4	14.7	23	29.5	41.6	55.6	42.8	42.5	41.4	28.8	30.2	24	22.3	18.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-77.5	-43.7	-27.1	-29.8	-20.8	-28.8	-82.3	-52	-21.5	-22.7	-5.2	19.3	138.2	69.9	78.3	-64.5	-61.8	-16.3	-445.7	-35.4	-26.1	-29.5	-21.3	-17.8	-4.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.1	93.8	77.1	73.4	72.9	3.1	-8.3	6.1	15.7	8.5	14.3	20.4	12.4	-2.3	120.9	0.2	-1.1	0.6	-406.6	-0.6	-2.5	2.7	3.5	5.3	16.2
income-statement-row.row.total-operating-expenses	-77.5	-43.7	-27.1	-29.8	-20.8	-28.8	-82.3	-52	-21.5	-22.7	-5.2	19.3	138.2	69.9	78.3	-64.5	-61.8	-16.3	-445.7	-35.4	-26.1	-29.5	-21.3	-17.8	-4.2
income-statement-row.row.interest-expense	87.9	44	19.7	20.8	18.7	21.5	21.7	20.8	14	18.6	19.2	19.4	14.7	23	29.5	41.6	55.6	42.8	42.5	41.4	28.8	30.2	24	22.3	18.4
income-statement-row.row.depreciation-and-amortization	242.8	174.1	146.5	148.1	129.3	129.9	119.1	119	98.5	103.2	118.2	71.5	80	45.5	46.9	41.3	41.7	41.6	42.7	40.7	35.9	25.7	15.3	26	8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	24.7	108.1	89.9	83.6	79.4	85.4	75.2	71.5	59.9	66.7	63.5	55.1	192.5	200.7	70.7	83.6	56.8	56.2	-76.6	42.1	40.9	26.3	27.7	27.9	25.7
income-statement-row.row.income-before-tax	-52.8	64.4	62.8	53.9	58.7	88.6	66.9	74.1	75.5	75.1	77.6	75.5	204.5	198.4	190.9	83.1	55.6	55.4	-482.1	41.5	39.8	26.3	28.4	31.5	35.7
income-statement-row.row.income-tax-expense	16.3	18.8	16.8	13.2	12.6	17.9	22.3	18.2	14.6	15	11.3	4.7	21.7	24.6	35.8	13	2	6.7	7.8	8.1	5.3	3.6	4	5.1	6.1
income-statement-row.row.net-income	-44.6	45.2	42.5	34.1	37.1	63	41.2	56	65.2	61.8	66.9	71.8	183.7	174.6	156.4	69.5	53	48.5	-489.8	33.1	34	22.6	24	25.6	29.2