Shanghai Jiaoda Onlly Co.,Ltd

Sümbol: 600530.SS

SHH

1.93

CNY

Turuhind täna

-41.0156
P/E suhe
0.0175
PEG suhe
1.50B
MRK Cap
0.00%
DIV tootlus

Shanghai Jiaoda Onlly Co.,Ltd (600530-SS) Finantsaruanded

Q: Mis on Shanghai Jiaoda Onlly Co.,Ltd (600530.SS) koguvara?

Shanghai Jiaoda Onlly Co.,Ltd (600530.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shanghai Jiaoda Onlly Co.,Ltd (600530.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 Shanghai Jiaoda Onlly 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
balance-sheet.row.cash-and-short-term-investments	174.5	177.7	175.6	131.3	211.7	220.6	252.7	139.7	290.9	110.1	73.1	104.4	91.3	131.5	227.7	133.8	237.3	203.3	235.4	357.1	493.4	544.2	692.5	110.2	89.6	99.7
balance-sheet.row.short-term-investments	10.4	12	12.1	13.3	29.8	0	0	0.8	0.2	0.2	1.1	3.3	0.7	0.7	0.9	0.1	2.1	1	0	0	3	112.2	156.4	0.1	0	0
balance-sheet.row.net-receivables	52.2	95.8	96.9	93	103.1	53.2	78.4	71.6	142.1	186.2	248.7	182.1	124.1	173.7	137.4	215.6	441.2	427.2	778.1	464.2	943.5	362.2	202	16.3	8	24.8
balance-sheet.row.inventory	40.7	50.1	55.7	43	52.9	58.7	60	69.4	57.7	78.1	84.1	66.1	65.3	51.4	86.6	760.1	364.9	352.2	325.6	194.6	153.9	163.4	17.8	30.2	50.8	27.3
balance-sheet.row.other-current-assets	4.3	1.2	3.9	4.5	8.1	7.3	5	2.9	3.5	2.2	-78.3	-52.9	-19.6	-50.2	-37.9	-64.5	-143	0.2	-295.3	0.2	-368.4	-93.8	-16.5	94.4	166.9	103
balance-sheet.row.total-current-assets	271.8	324.8	332.1	271.8	375.8	339.8	396.1	283.5	494.1	376.6	327.7	299.7	261	306.4	413.8	1045.1	900.4	982.8	1043.9	1016.2	1222.3	975.9	895.8	251.2	315.4	254.7
balance-sheet.row.property-plant-equipment-net	237.5	247	219	142	203.9	175.1	105.8	86.4	212.7	220.5	226.9	237.3	247.4	254.8	275.6	293.3	340.8	386.2	490.6	200.8	139.5	166.8	141.7	104.2	101	79.9
balance-sheet.row.goodwill	54.9	54.9	168.8	168.8	168.8	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	7.3	7.5	14.3	15.5	15.8	6.9	7.1	7.6	7.8	8.2	8.5	8.9	9.3	9.7	10.2	12.1	15.2	16.5	28	39.1	28.8	37.1	46.1	31.2	29.4	26.5
balance-sheet.row.goodwill-and-intangible-assets	62.2	62.4	183.2	184.4	184.7	6.9	7.1	7.6	7.8	8.2	8.5	8.9	9.3	9.7	10.2	12.1	15.2	16.5	28	39.1	28.8	37.1	46.1	31.2	29.4	26.5
balance-sheet.row.long-term-investments	40.2	39.1	24.6	63.8	49.1	608.8	1412.9	1757	1559.3	1721.3	859.3	1145.9	1022.2	584.2	258.7	165.7	360.2	301.3	0	0	194.8	38.5	-71.2	61.4	0	0
balance-sheet.row.tax-assets	15	11.3	8.6	12.1	10.3	0.2	0.2	0.2	0.8	0.5	150.3	154.7	0	0.1	0	0.2	6	11.3	0	0	0	0	162.3	0.1	0	0
balance-sheet.row.other-non-current-assets	188.5	200.2	584.9	619.9	592.1	303	338.5	330.5	413.3	442.9	220.4	8	154.5	160.2	167.2	171.4	53	30	319.5	249.9	19.3	121	0	0.1	2.4	6.7
balance-sheet.row.total-non-current-assets	543.3	560	1020.2	1022.2	1040	1093.9	1864.5	2181.6	2193.9	2393.4	1465.3	1554.8	1433.3	1009	711.7	642.8	775	745.3	838.2	489.8	382.4	363.4	278.9	197	132.7	113.1
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	815.1	884.8	1352.3	1294	1415.8	1433.8	2260.6	2465.1	2688	2770	1793	1854.5	1694.3	1315.4	1125.5	1687.9	1675.4	1728.1	1882	1506	1604.7	1339.3	1174.7	448.1	448.1	367.9
balance-sheet.row.account-payables	22.9	32.3	29.5	32.8	34.9	25.8	20.9	22.8	21	26.1	30.8	24.5	32.1	38.8	38.4	133.1	32.8	55.1	41.6	65.6	93.7	138.6	16.5	12.7	102.5	42.7
balance-sheet.row.short-term-debt	88.7	105.8	87	80.2	180.3	240	249	330	410	224	159	118	98	28	34.6	160	200	323.5	436	205	105	125	193	141	44	0
balance-sheet.row.tax-payables	48.2	50.8	10.8	13.4	21.4	12.7	57.5	25.3	60.3	20.9	6	15.9	0.5	-3	-4.6	-2.2	4.4	4.1	-1.6	42.5	26	-3.1	6.1	4.6	33.4	33.7
balance-sheet.row.long-term-debt-total	120.2	171.6	186.1	132	210	0	0	154.5	0	0	0	0	0	0	0	307	115	112	230	30	0	0	0	0	2	52
Deferred Revenue Non Current	15.4	11.6	10.7	8	4.6	5.7	4.9	4.6	0	0	0	0	0	0	0	-307	-115	-112	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2.5	2.2	3.8	9.4	9.2	137.7	96.4	3.3	3.2	4.2	3.6	4.3	4.6	6.7	9	6.4	11.3	93	20.4	16	322.6	76.9	4	6.2	3.6	100.6
balance-sheet.row.total-non-current-liabilities	173.8	217.3	230.8	175.1	249.1	34.4	90.2	241.3	133.3	186.9	59.2	91.2	80.4	32.9	2.3	308.5	139.3	112	230	30	0	0	0	0	2	52
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	120.2	119.1	81.1	131.2	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	475.9	514.5	438.8	421.3	623.6	450.7	514.1	695.1	726.7	552.5	333.6	328.6	282.2	207	203.9	711.1	528.1	630.7	805	454.5	586.4	421.9	274.4	267.4	247	195.3
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	0
balance-sheet.row.common-stock	774.9	780	780	780	780	780	780	780	312	312	312	312	312	312	312	312	240	240	240	240	200	200	200	150	150	150
balance-sheet.row.retained-earnings	-676.4	-642.1	-94.4	-131.6	-223.4	-228.1	328.6	230.6	135.6	98.2	68.4	36.9	4.5	-22.8	-80.1	-102.7	40.4	34	30.6	28.3	43.3	1.5	5.7	0	27.4	11.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	162.6	161.7	159	152.4	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	196.2	28.5	28.5	27.5	43.6	351.3	525.6	655.4	1386.4	1674.9	944	1121.7	1045.1	769.7	597.7	585.3	725.2	689.2	682.2	677.3	713.3	697.2	683.9	30.2	19.9	8.7
balance-sheet.row.total-stockholders-equity	294.8	329	875.9	834.9	752.6	903.2	1634.2	1666	1834	2085.1	1324.4	1470.5	1361.6	1058.9	829.6	794.6	1005.6	963.2	952.8	945.6	956.6	898.7	889.6	180.2	197.3	170
balance-sheet.row.total-liabilities-and-stockholders-equity	815.1	884.8	1352.3	1294	1415.8	1433.8	2260.6	2465.1	2688	2770	1793	1854.5	1694.3	1315.4	1125.5	1687.9	1675.4	1728.1	1882	1506	1604.7	1339.3	1174.7	448.1	448.1	367.9
balance-sheet.row.minority-interest	44.4	41.2	37.7	37.7	39.6	79.8	112.3	104.1	127.3	132.4	135	55.4	50.5	49.6	92	182.1	141.7	134.2	124.3	105.9	61.8	18.7	10.8	0.5	3.8	2.5
balance-sheet.row.total-equity	339.2	370.3	913.6	872.6	792.2	983.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	50.6	51.1	36.7	77.1	78.9	608.8	1413	1757.7	1559.4	1721.4	860.4	1149.2	1022.8	584.8	259.6	165.9	362.2	302.4	283.5	232.5	197.9	150.6	85.2	61.5	2.2	6.3
balance-sheet.row.total-debt	208.9	277.4	273	212.2	390.3	240	249	484.5	410	224	159	118	98	28	34.6	467	315	435.5	666	235	105	125	193	141	46	52
balance-sheet.row.net-debt	44.8	111.8	109.6	94.2	208.5	19.4	-3.7	345.6	119.3	114.1	87	16.9	7.4	-102.8	-192.2	333.4	79.8	233.2	430.6	-122.1	-385.4	-307	-343	30.9	-43.6	-47.7

Rahavoogude aruanne

Shanghai Jiaoda Onlly 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	-494.9	40.5	95	-70.8	-525.5	163.7	114.4	94.2	95.4	87.4	83.5	56.5	47.2	20.4	-167.9	15.3	56.4	63	75.1	69.4	52.2	55.2	50.6
cash-flows.row.depreciation-and-amortization	30	31.4	17.3	14.2	10.3	10.5	14	15.4	15.4	17.7	17.8	18.8	20.5	23.8	30.9	31.1	31.8	33.1	23.9	18.6	18.7	14.4	9.5
cash-flows.row.deferred-income-tax	-2.7	3.5	-2.1	-5.6	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	2.7	-3.5	2.1	5.6	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	2	7.3	8.2	47.4	29.8	31.2	60.9	132.6	-73.5	-269.2	8.4	-30	0.9	113.7	45.8	98.1	108.6	-194.7	-111.3	-66.3	-32.6	-83.4	-31.2
cash-flows.row.account-receivables	-17.4	-118.8	-47.9	74.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	2	-12.7	9.1	4.3	1.4	13.8	-17.6	20.7	6	-17.6	5.1	-13.1	-4.5	25.8	-51.6	75.9	-32.7	-131	-8.4	-6.9	-55.3	12.3	20.6
cash-flows.row.account-payables	20	149.7	49.2	-25.8	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	-2.7	-10.9	-2.1	-5.6	28.4	17.4	78.5	111.9	-79.5	-251.7	3.3	-16.8	5.5	87.8	97.5	22.3	141.3	-63.7	-102.9	-59.4	22.7	-95.8	-51.8
cash-flows.row.other-non-cash-items	561.2	24.9	-53.3	108.3	497.9	-216.9	-149	-219.2	-66	-80.2	-89.7	-48.1	-55.8	-30.1	80.8	14.1	-48.3	-20.3	33	-2.8	12.4	0.9	-0.2
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
cash-flows.row.investments-in-property-plant-an-equipment	-25.8	-10.5	-31.1	-56.6	-81.1	-27.8	-29.1	-4.2	-3.9	-3.3	-3.3	-7.2	-13.4	-4.8	-6.8	-14.1	-12.5	-357.1	-23.1	-22.2	-24.7	-56.2	-18.7
cash-flows.row.acquisitions-net	-8.8	4.9	53.5	-580.6	81.1	28	276.6	4.2	4.1	0.1	-1.2	7.7	67.6	208.2	1.7	0.3	143.6	12.5	0.8	27.9	0	56.2	0
cash-flows.row.purchases-of-investments	0	0	54.7	-0.1	-1.6	-22.5	-803.9	-409.6	-65.8	-2.1	-112.2	-175.9	-158.8	-15.8	-197.4	-84.7	-66	-71.5	-128.4	-53.3	-74.6	-181.7	-6.2
cash-flows.row.sales-maturities-of-investments	0.5	1.7	37.3	386.8	120.1	478.9	338.8	445.4	146.3	83.4	125	102.6	38.3	42.5	128.1	108.6	50.9	32.3	10.5	135.9	47.5	14.4	9.5
cash-flows.row.other-investing-activites	1.2	6.3	-31.1	0.2	-81.1	-27.8	-0.2	-4.2	-3.9	149.6	5	-7.2	-19.9	-58	-4.4	47.2	-2.7	10	27.1	-1.3	13.4	-56.2	3.9
cash-flows.row.net-cash-used-for-investing-activites	-33	2.3	83.3	-250.3	37.5	428.7	-217.9	31.7	76.8	227.7	13.2	-80	-86.3	172	-78.7	57.3	113.3	-373.8	-113.1	87	-38.3	-223.6	-11.5
cash-flows.row.debt-repayment	-47	-80	-258	-290	-299	-480	-771.6	-294	-219	-118	-98	-88	-34.6	-718.9	-258	-690.5	-753.5	-645	-602.8	-495	-961	-264	-160
cash-flows.row.common-stock-issued	0	0	0	9	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	-9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-8.9	-12.4	-16.7	-13.5	-59.8	-67	-59.7	-59.8	-75.2	-53.4	-42.9	-27.3	-15.8	-24.3	-32.8	-59.5	-64.7	-63	-57.6	-61.4	-49.1	-94.9	-31.8
cash-flows.row.other-financing-activites	-7.4	30.7	60.6	415.4	276.1	244.6	851.9	480	284	159	118.2	158	28	536.5	277.4	567.1	570.3	1032.5	619.1	508.8	901.2	1021.4	195
cash-flows.row.net-cash-used-provided-by-financing-activities	-63.3	-61.7	-214	111.9	-82.7	-302.4	20.6	126.2	-10.2	-12.4	-22.6	42.7	-22.4	-206.7	-13.4	-183	-247.9	324.5	-41.4	-47.6	-108.9	662.6	3.2
cash-flows.row.effect-of-forex-changes-on-cash	0.9	-0.2	-0.2	0.5	0.8	-1.4	5.2	0	0	-0.1	-0.1	-0.2	-0.2	0	0.9	0	0	0	0	0	-0.2	0	0
cash-flows.row.net-change-in-cash	2.9	44.5	-63.8	-38.8	-31.9	113.5	-151.8	180.8	37.9	-29.1	10.5	-40.2	-96	93.2	-101.6	32.9	13.9	-168.2	-133.7	58.4	-96.6	425.9	20.5
cash-flows.row.cash-at-end-of-period	165.4	162.5	118	181.8	220.6	252.5	138.9	290.7	109.9	72	101.1	90.6	130.8	226.8	133.6	235.2	202.3	188.4	356.6	490.4	431.2	527.8	101.8
cash-flows.row.cash-at-beginning-of-period	162.5	118	181.8	220.6	252.5	138.9	290.7	109.9	72	101.1	90.6	130.8	226.8	133.6	235.2	202.3	188.4	356.6	490.4	432	527.8	101.8	81.3
cash-flows.row.operating-cash-flow	98.3	104.1	67.2	99.1	12.5	-11.4	40.3	23	-28.7	-244.4	20	-2.7	12.8	127.8	-10.3	158.6	148.5	-118.9	20.8	18.9	50.8	-13	28.8
cash-flows.row.capital-expenditure	-25.8	-10.5	-31.1	-56.6	-81.1	-27.8	-29.1	-4.2	-3.9	-3.3	-3.3	-7.2	-13.4	-4.8	-6.8	-14.1	-12.5	-357.1	-23.1	-22.2	-24.7	-56.2	-18.7
cash-flows.row.free-cash-flow	72.5	93.5	36.1	42.5	-68.6	-39.2	11.2	18.8	-32.6	-247.6	16.7	-9.8	-0.6	123	-17.1	144.5	136	-476	-2.3	-3.2	26.1	-69.2	10.1

Kasumiaruande rida

Shanghai Jiaoda Onlly Co.,Ltd tulud muutusid võrreldes eelmise perioodiga NaN%. 600530.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	296.3	377.2	362.6	332.7	342.2	260.1	282.1	268.8	268.3	388.4	367	375.3	350.9	339	315.3	332.7	568.3	505	350.4	741.3	638.1	476.9	453.3	479.4	517.1	370.2
income-statement-row.row.cost-of-revenue	229.7	230.7	207.3	191.8	152.6	107.3	118.6	102.4	104.2	133.6	133.1	129.6	124.7	111.4	119.4	135	308.8	278	157.7	354.8	319.9	158.7	143.7	137.7	101.8	66.1
income-statement-row.row.gross-profit	66.6	146.4	155.2	140.9	189.5	152.8	163.4	166.4	164.1	254.9	233.8	245.7	226.3	227.5	196	197.8	259.5	227	192.7	386.5	318.2	318.2	309.6	341.7	415.3	304.1
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	-4.8	-1.7	-2.4	-4.1	6.3	2.5	3.5	5.4	1.4	1.6	2.6	1.3	6.7	-5.2	2.6	-2.6	10.6	80.3	65.8	41.4	33.3	10.6	4.9	14.9	12.4	-2
income-statement-row.row.operating-expenses	78.1	86.2	99.7	97	182.3	175.1	170.3	186.6	249.6	215.5	229.6	239.1	222.6	234.9	212.6	283.5	248	227.3	226.6	275	258.4	267.6	262.1	312.9	365.5	237.1
income-statement-row.row.cost-and-expenses	307.8	316.9	307	288.8	334.9	282.4	289	289	353.8	349.1	362.7	368.7	347.2	346.4	332	418.5	556.8	505.3	384.3	629.7	578.3	426.2	405.9	450.6	467.3	303.2
income-statement-row.row.interest-income	1.8	2.1	2.7	0.6	0.8	0.9	1.1	1.5	1.6	1.1	3.2	0.9	0.9	1.8	0	13	0	8.6	5.2	4.1	4.5	3.4	5.7	2.2	0	0
income-statement-row.row.interest-expense	13.6	17.3	18.2	18.7	13.9	9.1	20.2	29	12.8	15.4	6.6	5.4	5.5	0.2	6.6	28	12.1	25.1	17.8	15.6	8.8	8.7	12	4.7	0.9	1.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-4.8	-1.7	-0.5	3.4	-95.4	-491.1	224.7	157.1	225.2	72.8	89.1	94.7	58.8	61.6	37.5	-69.1	22.5	59.9	74.7	2.2	25.2	4.7	12.1	22	14.9	-3.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.8	-1.7	-2.4	-4.1	6.3	2.5	3.5	5.4	1.4	1.6	2.6	1.3	6.7	-5.2	2.6	-2.6	10.6	80.3	65.8	41.4	33.3	10.6	4.9	14.9	12.4	-2
income-statement-row.row.total-operating-expenses	-4.8	-1.7	-0.5	3.4	-95.4	-491.1	224.7	157.1	225.2	72.8	89.1	94.7	58.8	61.6	37.5	-69.1	22.5	59.9	74.7	2.2	25.2	4.7	12.1	22	14.9	-3.2
income-statement-row.row.interest-expense	13.6	17.3	18.2	18.7	13.9	9.1	20.2	29	12.8	15.4	6.6	5.4	5.5	0.2	6.6	28	12.1	25.1	17.8	15.6	8.8	8.7	12	4.7	0.9	1.2
income-statement-row.row.depreciation-and-amortization	34.4	30	43.4	30.2	-53.2	10.3	10.5	14	15.4	15.4	17.7	17.8	18.8	20.5	23.8	30.9	31.1	31.8	33.1	23.9	18.6	18.7	14.4	9.5	-2.5	1.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-25.6	-479.8	43.2	98.7	7.2	-515.9	214.3	131.4	138.1	109.6	90.6	100.1	55.8	59.5	18.3	-152.3	23.3	3	36.3	109.4	76.3	47.7	54.7	36.1	52.3	65.8
income-statement-row.row.income-before-tax	-30.4	-481.5	42.7	102.1	-88.2	-513.4	217.8	136.7	139.5	111.2	93.3	101.3	62.5	54.3	20.8	-154.9	34	71.4	71.5	132.3	97.3	56.8	59.6	50.9	64.7	63.8
income-statement-row.row.income-tax-expense	1.6	13.4	2.2	7.1	-17.3	12.1	54.1	22.3	45.3	15.8	5.9	17.9	6	7.1	0.5	13	18.6	15	8.5	57.1	28	4.6	4.5	0.2	3.8	11.7
income-statement-row.row.net-income	-35.1	-498.4	37.2	89.5	-70.8	-506	160.4	137.2	99.3	84.9	83	83.2	55.6	58	26.5	-140.1	5.1	40.1	31.2	31.1	57	51.2	54.6	50.6	59.7	51.2