Qingdao Citymedia Co,. Ltd.

Symboli: 600229.SS

SHH

7.86

CNY

Markkinahinta tänään

14.6091
P/E-suhde
0.3165
PEG-suhde
5.19B
MRK Cap
0.03%
DIV Tuotto

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

Q: Mikä on Qingdao Citymedia Co,. Ltd. (600229.SS) taseen loppusumma?

Qingdao Citymedia Co,. Ltd. (600229.SS) kokonaisvarat ovat .

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Qingdao Citymedia Co,. Ltd. (600229.SS). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

Qingdao Citymedia Co,. Ltd. verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos 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

Kassavirtalaskelma

Qingdao Citymedia Co,. Ltd. taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

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

Tuloslaskelmarivi

Qingdao Citymedia Co,. Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600229.SS:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos 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