Yue Yuen Industrial (Holdings) Limited

Sümbol: YUEIY

PNK

6.95

USD

Turuhind täna

40.5179
P/E suhe
0.0000
PEG suhe
2.24B
MRK Cap
0.06%
DIV tootlus

Yue Yuen Industrial (Holdings) Limited (YUEIY) Finantsaruanded

Q: Mis on Yue Yuen Industrial (Holdings) Limited (YUEIY) koguvara?

Yue Yuen Industrial (Holdings) Limited (YUEIY) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Yue Yuen Industrial (Holdings) Limited (YUEIY) 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 Yue Yuen Industrial (Holdings) Limited 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	1129.5	1075.3	956.2	1017.7	1007.3	877.5	1071.3	1058.5	1055.5	971.9	929.2	948.4	705	622.3	1195.6	442.5	383.6	210.9	380.5	466.4	382.8	314.6	133.7	119.4	172.9
balance-sheet.row.short-term-investments	206.2	57.1	118.2	120.8	25.2	26.1	17.8	17.1	8.9	2.5	3.1	9	0.9	8.2	-238.5	-385.6	0	0.4	0	0.6	1.6	2.1	2.1	2	2
balance-sheet.row.net-receivables	1407.4	1436	1355	1515.2	1508.6	1547.3	1479.4	1396.5	1426.1	1325.8	1011	0	1261	1110.6	960.1	920.7	783.6	630.7	530.4	443.5	372	290.7	230.3	236.1	155.6
balance-sheet.row.inventory	1247	1625.1	2058	1584.9	1822.8	1774.9	1603.9	1260.1	1254.2	1320.4	1239.7	1207.8	1087.9	776.1	668.4	728.5	498.7	419.6	407.8	358.2	320.5	208.3	197.8	184.7	165.7
balance-sheet.row.other-current-assets	724.5	7.1	150.2	22.2	44.8	133.1	152.7	160.6	0.9	108.6	467.8	0	2.9	48	-105.2	81.2	27.1	24	42.6	25.2	1.6	12.8	20.1	6.3	2.3
balance-sheet.row.total-current-assets	3783.9	4143.5	4519.4	4235.9	4492.7	4410.3	4391.4	3963	3736.7	3726.8	3646.9	2156.2	3056.8	2557.1	2718.8	2173	1693	1285.2	1361.3	1293.2	1076.8	826.3	582	546.5	496.5
balance-sheet.row.property-plant-equipment-net	2224.5	2481.9	2776	2979.2	3047.6	2463.3	2370	2124.3	2010.3	1848.3	1782.6	1874.6	1850	1668.1	1592.4	1536.8	1429.7	1251.6	1209.3	1086.6	1120.7	944.7	940.1	868.8	744.6
balance-sheet.row.goodwill	258.2	260.4	267	265.3	261.6	273.8	277.5	267	275.1	273.5	274	274	233.2	218.6	218.6	193.1	190.6	188.5	188.1	199.2	209.5	0.7	0	0	0
balance-sheet.row.intangible-assets	12.1	9.1	11.3	27.7	40.7	264.4	274.5	249.9	268.8	288.2	283.1	134	111.9	70.6	73.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	270.3	269.4	278.3	293	302.2	538.3	552	516.9	543.9	561.8	557	408	345.1	289.2	292.4	193.1	190.6	188.5	188.1	199.2	209.5	0.7	0	0	0
balance-sheet.row.long-term-investments	947.9	596.4	560.6	641.2	706.4	681.4	789.5	889	885	907.9	883	849.8	764.9	1169.8	570.6	1044.9	0	502.5	0	308	166.5	101.5	72.8	45	19.4
balance-sheet.row.tax-assets	114.1	120.3	124.9	94.1	68	61.9	46.2	24.6	14.6	12.4	8.9	4.1	2	2.3	1.3	1.9	0	0.4	0	49.9	-166.5	69.2	0	0	0
balance-sheet.row.other-non-current-assets	17.6	323.8	378.9	279.5	172.5	160.8	127.8	94	74	114	114.3	340.3	454.6	38.9	583.4	19	1007.4	150.6	373.9	-12.6	1.6	-6.4	60.2	57.4	45.2
balance-sheet.row.total-non-current-assets	3574.4	3791.9	4118.7	4287	4296.7	3905.7	3885.6	3648.8	3527.8	3444.3	3345.8	3476.8	3416.5	3168.3	3040	2795.7	2627.8	2093.6	1771.3	1631	1498.3	1109.7	1073.2	971.3	809.2
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	1203.1	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	7358.2	7935.4	8638.1	8522.9	8789.4	8316	8277	7611.8	7264.5	7171.1	6992.7	6836.1	6473.3	5725.3	5758.8	4968.7	4320.8	3378.8	3132.6	2924.3	2575.1	1936	1655.2	1517.8	1305.7
balance-sheet.row.account-payables	475.5	426.9	648.5	597.9	499.5	486.9	461.5	444.9	513.2	459.9	472.3	407.2	1109.5	898.9	758.3	637.7	622.2	506.6	424.1	348.8	306.3	240.2	191.3	211.4	194.9
balance-sheet.row.short-term-debt	732.4	619.8	811.8	736.6	863.7	795.9	696.1	240.1	448.4	229.3	539.5	734.1	737.3	226.3	841.5	606.6	154.2	194	158.6	188.6	146	155	323.9	170.2	77.5
balance-sheet.row.tax-payables	69.8	100	72.3	83	95.7	84.2	77.7	48.6	29.6	19.6	22.7	19.5	15.3	16.1	17	11.5	11.4	5.8	2.5	2.2	1.8	1.7	1.6	3.2	4.1
balance-sheet.row.long-term-debt-total	329.5	1146.4	1362.3	1624.3	1629	1328	1284	720	370	720	400	364.9	415.1	752.4	680.2	551.5	807	528.3	601.3	598.3	504.4	272.2	20.7	125.9	195.8
Deferred Revenue Non Current	177.8	0	0	0	0	0	0	0	-36.3	0	0	0	0	0	0	0	0	-45.2	0	0	-10.7	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	731.8	856.8	839.4	807.3	919.1	928.5	953	948.1	1030.3	924.4	783.4	1.7	67.2	27	11.3	53.1	24	5.8	2.5	2.2	1.8	1.7	55.8	52.9	54.1
balance-sheet.row.total-non-current-liabilities	663.5	1289.8	1565.1	1810.9	1797.3	1463.9	1408.6	817.8	406.3	776.1	461.1	428.2	452.6	780.5	709.4	562.6	1015.1	535.9	605.1	616.8	508	275.8	24.3	129.6	199.4
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
balance-sheet.row.capital-lease-obligations	177.8	331.2	456.9	493	402.7	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	2648.2	3293.1	4033.6	4148.7	4256.3	3770	3607	2517.8	2398.3	2389.7	2256.3	2414.7	2366.6	1948.8	2337.4	1860.1	1827	1242.2	1190.4	1156.3	962.1	672.7	595.4	564.1	526
balance-sheet.row.preferred-stock	540.6	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	52	52	52	52	52	52.2	53.2	53.2	53.2	53.2	53.2	53.2	53.2	53.2	53.2	53.7	53.7	0	0	52.3	51.8	46	45.5	45.7	43.3
balance-sheet.row.retained-earnings	3303.6	3231.4	3097.7	3000.3	3265	3304.3	3318	3853.4	3597.2	3448.7	3364.6	3059.6	2746.4	2493	0	0	0	0	0	1272.6	1117.1	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	87.6	317.5	360.5	257.5	195.9	173.5	223.6	149.6	152.6	156.9	189.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	256.4	588.8	588.3	586	585.8	597.6	683.8	685.3	695.5	740.2	731.4	889.9	854.2	824.8	2984	2726.9	2365.7	0	0	428.6	433.5	1215.5	1012.9	903.2	731.7
balance-sheet.row.total-stockholders-equity	4240.3	4189.7	4098.5	3895.9	4098.7	4127.5	4278.7	4741.5	4498.6	4399	4338.7	4002.8	3653.8	3371.1	3037.2	2780.6	2419.4	2091.3	1924.3	1753.5	1602.3	1261.5	1058.4	948.9	775
balance-sheet.row.total-liabilities-and-stockholders-equity	7358.2	7935.4	8638.1	8522.9	8789.4	8316	8277	7611.8	7264.5	7171.1	6992.7	6836.1	6473.3	5725.3	5758.8	4968.7	4320.8	3378.8	3132.6	2924.3	2575.1	1936	1655.2	1517.8	1305.7
balance-sheet.row.minority-interest	469.8	452.6	506	478.3	434.4	418.5	391.4	352.5	367.6	382.5	397.8	418.6	452.9	405.4	384.2	327.9	74.4	45.2	18	14.5	10.7	1.7	1.4	4.8	4.7
balance-sheet.row.total-equity	4710	4642.3	4604.5	4374.1	4533.1	4546	4670	5094	4866.2	4781.4	4736.4	4421.4	4106.7	3776.5	3421.4	3108.5	2493.8	2136.6	1942.3	1768	1613	1263.3	1059.8	953.7	779.7
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1154.2	653.5	678.8	761.9	731.6	707.5	807.3	906.1	893.9	910.4	886.1	858.8	765.8	713	332.1	659.3	292.2	502.9	215.8	308.6	168.1	103.6	75	47	21.4
balance-sheet.row.total-debt	1239.7	1766.2	2174	2360.9	2492.6	2123.9	1980.1	960.1	818.4	949.3	939.5	1099	1152.4	978.7	1521.7	1158.1	961.2	722.3	759.9	786.9	650.4	427.2	344.7	296.2	273.3
balance-sheet.row.net-debt	316.4	747.9	1336.1	1463.9	1510.5	1272.5	926.5	-81.4	-228.2	-20.1	13.5	159.7	448.4	356.4	326.2	715.6	577.5	511.8	379.4	321	267.7	114.8	213	178.8	102.4

Rahavoogude aruanne

Yue Yuen Industrial (Holdings) Limited 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	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	274.7	413.3	175.4	-51.4	448.4	439.6	635.3	652.2	484.2	380.1	454.2	511.7	530.9	470.1	515.4	0	0	0	292.2	0	229.7	213	212.4	201
cash-flows.row.depreciation-and-amortization	407.7	494.5	582.9	546.8	495.1	333.6	298.2	257.9	249.7	236.8	248.6	214.3	183.6	175.5	153.4	138.8	129.8	131.5	125.7	114	82.1	75	63.5	56.9
cash-flows.row.deferred-income-tax	0	-100.3	-107.8	-88.8	-133.8	-114.5	-136	-132.3	-108.6	1.3	-73.2	-108.6	0	0	-177.6	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	4.1	4.7	0.4	5	4.3	4.7	1.8	2.2	1.5	-0.1	2.5	0	0	0.7	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	45.6	-227.8	367.7	-104.5	-257.5	-250.2	-297.4	155.1	-59.6	-26.2	-120.6	-198	352.9	-318.6	-133.7	12.7	-48.5	-85.2	-28.8	-16.9	-51	-85	-0.9
cash-flows.row.account-receivables	0	-13	135.8	31.1	-8.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	290	-328.3	303.5	-184.2	-220.3	-224.8	-59.3	35.9	-113.2	-29.2	-255	-108.5	127.3	-219	-71.4	-14.5	-49.6	-36.9	-45.6	-6.6	-13.1	-19	12.2
cash-flows.row.account-payables	0	-221.9	-7.2	-3.5	87.5	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	-9.4	-28	36.6	0.5	-37.2	-25.4	-238.1	119.2	53.5	3	134.4	-89.5	225.6	-99.6	-62.3	27.2	1.1	-48.3	16.8	-10.4	-37.9	-66	-13.1
cash-flows.row.other-non-cash-items	262.3	50.8	35.6	59.5	83.3	74.3	-95	-116.7	-99.5	12	-52.9	-49.9	-50	-18.1	-103.9	373.7	329.4	289.1	-28.1	295.6	12.7	24	4.8	6.3
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	0	-205.8	-289.8	-258.5	-399.5	-493.1	-552.6	-452	-444.9	-335.5	-191.8	-482	-348.8	-260.6	-355.9	-324.6	-301.6	-218.7	-155.4	-170	-97.7	-178.5	-206.4	-92.4
cash-flows.row.acquisitions-net	0	16	86.3	-27.6	99.7	41.2	61	-4.4	52.9	-7.9	53	25.4	-15.1	-72.9	245.6	-8.8	8.4	0	-80.7	-216.6	-31.3	-3	-23.5	-14.9
cash-flows.row.purchases-of-investments	0	-103.7	-134	-127.3	-136.1	-93.7	-192.4	-10.2	97.7	-9.7	-2.3	-14.4	-16	-7.9	-74.4	-18.2	-56.3	-20.3	-112.6	-10.9	-3.2	-23	-17.8	-1
cash-flows.row.sales-maturities-of-investments	0	127.7	160	11.6	132.6	94.4	172.4	137	8.3	12.1	94.9	8.2	5.6	4.6	5.9	0.1	0.3	0	94.5	7.8	8.4	29.5	7.5	13.8
cash-flows.row.other-investing-activites	0	73.5	80.7	103.7	88.3	100.4	61.3	138.7	96.8	83	102	61	91.5	24.9	23.7	-54.9	-62.4	3.8	91	22.8	5.8	28.8	6	3.7
cash-flows.row.net-cash-used-for-investing-activites	151.7	-92.3	-96.8	-298.2	-215.1	-350.9	-450.3	-327.9	-286.9	-258.1	-39.2	-401.8	-282.8	-311.9	-155	-406.4	-420	-235.2	-208.7	-366.9	-126.3	-175.7	-241.7	-90.8
cash-flows.row.debt-repayment	0	-3325.6	-3659.6	-2564.8	-2680	-3297.4	-3628	-2940.3	-2078.5	-1957.2	-2281.7	-5969	-1910.4	-2409.3	-2995.9	-1665.4	-618.2	-1874.5	-558.1	-840.8	-425.3	-153.4	-88.1	-78
cash-flows.row.common-stock-issued	0	-2.4	-4.5	0	1.8	1.1	0.1	2	0.1	-10	0	1.5	0	0	0	0	0	0	10.6	21.5	11.1	6.3	97.8	0
cash-flows.row.common-stock-repurchased	0	-2.4	-4.7	-20.9	-12.2	-90.3	-1.5	-22.9	-13	-10	0	-4.4	0	0	0	0	0	0	693.3	1043.1	507.6	-21.4	-29.8	0
cash-flows.row.dividends-paid	0	-123	-3236.9	-145.4	-309.1	-312.1	-1032.9	-254.7	-254.9	-233.8	-265.9	-190.6	-188.7	-189.3	-185.5	-177	-160.7	-151.8	-147.8	-153.8	-90.7	-85.9	-87.1	-56.3
cash-flows.row.other-financing-activites	0	2826.1	6474.3	2090.6	2543.8	3404.7	4508.1	3058.1	1906.9	1965.9	2058.6	12182.6	1340.1	2662.6	3142.8	2035	556.2	1828.9	682.6	1029.5	598.2	287.7	198.1	131.9
cash-flows.row.net-cash-used-provided-by-financing-activities	859.7	-627.3	-431.3	-640.4	-455.7	-294.1	-154.2	-157.7	-439.4	-245.1	-489	-71.2	-759	64.1	-38.5	192.7	-222.7	-197.4	-12.7	56.4	93.4	33.3	90.8	-2.4
cash-flows.row.effect-of-forex-changes-on-cash	-2027.7	-31.5	6	19.3	7.9	-20.3	5.3	-0.7	-5.4	-2.1	1.1	0.5	2	-1	8.3	2.5	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-71.6	156.8	-59	-85.1	130.7	-185.4	-6	11.5	60	65.5	96.7	85.5	-573.2	731.6	61.8	-234.5	-170.9	-60.5	83.2	70.2	181	14.1	-53.5	100.2
cash-flows.row.cash-at-end-of-period	923.2	994.8	838	897	982.1	851.4	1036.8	1042.8	1031.4	971.3	905.8	707.9	622.3	1195.6	464	0	234.5	405.4	465.9	382.7	312.5	131.4	117.3	170.8
cash-flows.row.cash-at-beginning-of-period	994.8	838	897	982.1	851.4	1036.8	1042.8	1031.4	971.3	905.8	809.2	622.3	1195.6	464	402.2	234.5	405.4	465.9	382.7	312.5	131.4	117.3	170.8	70.6
cash-flows.row.operating-cash-flow	944.7	907.9	463.1	834.2	793.6	479.8	593.1	497.8	791.7	570.7	623.7	558	466.6	980.4	247.1	378.9	471.9	372.1	304.6	380.7	307.6	261	195.7	263.3
cash-flows.row.capital-expenditure	0	-205.8	-289.8	-258.5	-399.5	-493.1	-552.6	-452	-444.9	-335.5	-191.8	-482	-348.8	-260.6	-355.9	-324.6	-301.6	-218.7	-155.4	-170	-97.7	-178.5	-206.4	-92.4
cash-flows.row.free-cash-flow	944.7	702.1	173.3	575.7	394.1	-13.3	40.5	45.8	346.8	235.2	431.9	76	117.7	719.8	-108.9	54.3	170.3	153.4	149.2	210.8	209.9	82.5	-10.7	170.8

Kasumiaruande rida

Yue Yuen Industrial (Holdings) Limited tulud muutusid võrreldes eelmise perioodiga NaN%. YUEIY 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	2011	2009	2007	2005	2003	2001	1999
income-statement-row.row.total-revenue	7890.2	8970.2	8533.3	8444.9	10105.4	9695.3	9121.4	8480.6	8434.9	8013.4	7582.5	7045.4	5788.2	5016.9	4919.9	4114.1	3657.4	3154.8	2720	2509.5	1938.6	1779.7	1691.1	1484.1
income-statement-row.row.cost-of-revenue	5966.2	6833	6485.1	6613.9	7592.3	7249.2	6770.3	6348	6462.6	6239.8	5935.8	5489.7	4377.8	3734.5	3729.5	3143.6	2816	2427.7	2070.7	1855.4	1426.2	1312.9	1249.7	1066.2
income-statement-row.row.gross-profit	1923.9	2137.2	2048.2	1831	2513.1	2446.1	2351.1	2132.6	1972.3	1773.6	1646.6	1555.7	1410.4	1282.4	1190.4	970.5	841.4	727.1	649.3	654.1	512.4	466.7	441.5	417.9
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
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	-128.3	-188.4	-179	-285.7	-137.6	-129.1	-130.6	-85.9	-74.5	-151.8	-37.4	-39.1	-1.9	-91.7	-6.2	68.9	171.1	0	0	9.1	-9	-21.7	-9.5	-13.5
income-statement-row.row.operating-expenses	1593.4	1553.2	1734.9	1575.4	1904.8	1818.3	1621.9	1445.8	1460	1282.4	1187.4	1055.7	936.5	668.2	650.8	652.8	636.9	536.5	357.1	351.3	260.6	210.2	210.1	190
income-statement-row.row.cost-and-expenses	7559.6	8386.2	8220	8189.3	9497.1	9067.6	8392.2	7793.7	7922.6	7522.2	7123.2	6545.4	5314.3	4402.7	4380.3	3796.4	3452.9	2964.2	2427.8	2206.7	1686.8	1523.2	1459.7	1256.2
income-statement-row.row.interest-income	34.1	16.9	17.1	8.6	8.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	83.7	66.4	48.9	65.6	89.6	76	42	23.3	19.4	18.6	24.5	21.5	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-2.5	-55.1	-9.2	-86.8	-72.5	-94.5	-16.9	-153.8	-159	40.6	-176	4.8	59.9	-144.1	-3.4	68.9	171.1	130.3	18.8	9.1	-13	-21.7	-9.5	-13.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-128.3	-188.4	-179	-285.7	-137.6	-129.1	-130.6	-85.9	-74.5	-151.8	-37.4	-39.1	-1.9	-91.7	-6.2	68.9	171.1	0	0	9.1	-9	-21.7	-9.5	-13.5
income-statement-row.row.total-operating-expenses	-2.5	-55.1	-9.2	-86.8	-72.5	-94.5	-16.9	-153.8	-159	40.6	-176	4.8	59.9	-144.1	-3.4	68.9	171.1	130.3	18.8	9.1	-13	-21.7	-9.5	-13.5
income-statement-row.row.interest-expense	83.7	66.4	48.9	65.6	89.6	76	42	23.3	19.4	18.6	24.5	21.5	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	407.7	494.5	582.9	546.8	495.1	333.6	298.2	257.9	249.7	236.8	248.6	214.3	183.6	175.5	153.4	138.8	129.8	131.5	125.7	114	82.1	75	63.5	56.9
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	330.5	468.3	184.6	35.4	520.9	534.1	652.2	806	643.2	339.4	630.2	506.9	470.9	614.2	518.8	317.7	204.5	190.6	292.2	302.8	242.7	234.8	221.9	214.4
income-statement-row.row.income-before-tax	328	413.3	175.4	-51.4	448.4	439.6	635.3	652.2	484.2	380.1	454.2	511.7	530.9	470.1	515.4	386.6	375.6	320.9	311	311.8	229.7	213	212.4	201
income-statement-row.row.income-tax-expense	81	120	33.5	21	95.4	98.4	86	76.1	66.3	37.3	25.2	28.2	35	8.1	24.7	17.7	9.3	5.4	3.4	1.9	1.1	0.8	2	5.7
income-statement-row.row.net-income	274.7	296.3	115.1	-90.8	300.5	307.1	519.2	534.6	390.2	331	434.8	449.8	479.5	464.7	468.7	359.4	366.3	297.9	303.3	309.9	228.6	212.3	210.3	195.2