Jiangxi Hongdu Aviation Industry Co., Ltd.

Symboli: 600316.SS

SHH

19.53

CNY

Markkinahinta tänään

450.6250
P/E-suhde
2.5327
PEG-suhde
14.01B
MRK Cap
0.00%
DIV Tuotto

Jiangxi Hongdu Aviation Industry Co., Ltd. (600316-SS) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Jiangxi Hongdu Aviation Industry Co., Ltd. (600316.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

Jiangxi Hongdu Aviation Industry 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	784.2	624	898.8	1186	556.6	640.2	260.7	711.6	955.1	582	1110.2	1481.2	2263.3	2583	1071.8	744	754.3	747.7	497.8	612	586.8	881.1	855.8	997.5	29.8	23.9	17.6
balance-sheet.row.short-term-investments	0	-28.8	-29.9	-31.9	-33.4	-38.2	-39.9	-37.2	-38.3	-16.3	-170.5	-68.1	-16.2	0	0.1	11.5	7.4	0	41	246.1	302.9	81.2	51	0	0	0	0
balance-sheet.row.net-receivables	4401.3	11240.9	12012.4	3805.2	3189.8	932.3	1310	2020.1	1365.6	2165.9	1915.1	1450.1	1116.6	843.4	625.6	856	1196.7	1610.9	233.8	242.3	136.7	34.9	56.4	30.2	0	0	0
balance-sheet.row.inventory	3947.2	3456.4	3003.3	2682.5	2616.9	3636.3	3472.9	3486	2979.3	2293.3	1593.8	1269.2	1078.6	1243.5	766.6	777.7	891.3	893	256.3	207.7	209.9	240	185.1	104.6	105.7	96.4	92.6
balance-sheet.row.other-current-assets	4637	4.2	14.5	17.5	20	24.8	0.2	1.2	0.7	208.6	55.1	1	-2.2	0.2	0.2	0.2	-6.9	-13.9	-3.2	-3.4	-2.1	-1.8	-0.9	1.1	29.2	25.6	15.4
balance-sheet.row.total-current-assets	13769.8	15325.5	15929	7691.2	6383.3	5233.6	5043.8	6218.9	5300.6	5249.8	4674.1	4201.6	4456.3	4670.1	2464.3	2377.9	2835.4	3237.7	984.7	1058.6	931.3	1154.2	1096.4	1133.4	164.7	145.8	125.6
balance-sheet.row.property-plant-equipment-net	1219	1259.7	1335.2	1377.8	1462.8	3707.7	3526.3	3186.5	2854	2577.8	1765.1	1122.4	804	838.7	609.5	603.5	583.7	618.9	391.5	362.5	286.5	135.4	143.8	85.3	90	64.6	69.6
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	0	0
balance-sheet.row.intangible-assets	74.2	84.6	98.5	111.8	115.5	220.2	220.2	210.4	213.9	187.8	178.5	126.9	107.4	38.2	34.6	30.3	41.2	31.6	33	41.1	10.9	11.8	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	74.2	84.6	98.5	111.8	115.5	220.2	220.2	210.4	213.9	187.8	178.5	126.9	107.4	38.2	34.6	30.3	41.2	31.6	33	41.1	10.9	11.8	0	0	0	0	0
balance-sheet.row.long-term-investments	536.7	533.2	510.3	452.5	422.8	428.1	646.2	868.5	1130	752	791.3	709.8	706.1	0	302.6	191.8	447.5	0	45.5	-134.5	-167.2	-8.3	-38.4	0	0	0	0
balance-sheet.row.tax-assets	18.4	19.3	14.9	18	22.4	27.8	22.4	0.8	1	1.4	1.4	1.7	2	21.6	22.8	20.7	18.9	0	44.1	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	11.9	12.7	21	29.6	54.8	89.4	153.5	117.8	142.4	24.6	82.3	10.6	751.8	41.1	53.8	35.1	105.5	10	249.5	305.8	81.2	51	2.2	0	0	0
balance-sheet.row.total-non-current-assets	1848.3	1908.7	1971.6	1981.1	2053.1	4438.7	4504.4	4419.6	4316.8	3661.4	2760.9	2043.2	1630.1	1650.3	1010.6	900.1	1126.3	756.1	524	518.6	435.9	220.1	156.4	87.5	90	64.6	69.6
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	15618.1	17234.2	17900.7	9672.3	8436.4	9672.3	9548.1	10638.4	9617.4	8911.2	7435	6244.7	6086.4	6320.5	3474.8	3278	3961.7	3993.8	1508.7	1577.3	1367.2	1374.3	1252.8	1220.9	254.7	210.4	195.2
balance-sheet.row.account-payables	3972.2	6133.6	5385.7	3646.4	2429.4	1522.3	1852.8	2635.9	2332.1	2311.5	1846.7	1013.2	914.3	1088.4	769.2	703.1	1217.5	1529.5	122.2	182.5	107.1	118.5	45	38.6	2.4	5.1	29.3
balance-sheet.row.short-term-debt	790.5	1122.3	50	1.8	652.1	2432.2	2.5	201.9	864.7	830.7	208.2	50	100	0	0	90	140	335	0	83	3	3	3	68	70.1	52	24
balance-sheet.row.tax-payables	14.8	26.8	20.6	29.4	33.9	43.1	23.2	43.7	49	48.5	37.1	7	24.7	11.9	21.4	13.5	9.4	5.8	-0.4	6.3	4.9	1	-0.7	0.1	0	-0.1	0
balance-sheet.row.long-term-debt-total	0	0	0	553.6	4.8	70.6	1893.2	1887.6	300	61.2	58.3	56.2	56.2	56.2	56.2	56.2	56.2	50	0	0	0	0	0	0	0	30.7	43.2
Deferred Revenue Non Current	39.8	40.8	41.9	42.9	44	44	45	46	50.6	48.6	1	0	0	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	235.4	-883.4	39.6	40.6	41	666.9	104.4	48.6	48.6	46.3	44.4	45.4	41.4	406	425.4	186.1	153.8	0.9	177.1	1.7	1.3	6.7	39.4	7.3	16.5	1.3	1.6
balance-sheet.row.total-non-current-liabilities	40	41.1	56	601.5	49.2	119.7	2048.4	2054.3	514.3	151.7	127.9	63.9	64.1	106.9	285.5	268.4	306.5	299.4	0.1	0	1.3	0	0	0	0.1	44.2	56.8
balance-sheet.row.other-liabilities	-40	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	0	0	0	3.6	4.8	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	10282.6	11934.5	12659.8	4541.8	3455	4784.2	4624.8	5556.2	4318.2	3972.6	2668.5	1631.3	1520.8	1601.3	1480.1	1550.9	2069.4	2504.1	299.4	420	235.7	313.9	196.5	207	131.6	148.1	139.4
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	0
balance-sheet.row.common-stock	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	352.8	352.8	252	252	252	252	210	210	210	140	123.1	62.4	55.8
balance-sheet.row.retained-earnings	1227.1	1245.5	1166.6	1053.5	944.5	823.2	699	676.7	673.7	610.7	549.6	473.8	394.5	464	344.9	188.1	249.2	157.8	100	59	74.1	31	40.3	10.6	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	430.1	415.9	435	421	381.5	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	2921.1	2921.1	2921.1	2921.1	2921.1	3330.7	3490.2	3671	3891.2	3590	3480.9	3405.7	3435.7	3535	1293.6	1183.1	1386.6	1074.3	851.5	840	843.4	819.4	806	863.3	0	0	0
balance-sheet.row.total-stockholders-equity	5295.4	5299.7	5239.9	5112.8	4964.3	4871	4906.4	5064.8	5282	4917.9	4747.6	4596.6	4547.3	4716.1	1991.3	1724	1887.8	1484.1	1203.5	1150.9	1127.4	1060.4	1056.3	1013.9	123.1	62.4	55.8
balance-sheet.row.total-liabilities-and-stockholders-equity	15618.1	17234.2	17900.7	9672.3	8436.4	9672.3	9548.1	10638.4	9617.4	8911.2	7435	6244.7	6086.4	6320.5	3474.8	3278	3961.7	3993.8	1508.7	1577.3	1363.1	1374.3	1252.8	1220.9	254.7	210.4	195.2
balance-sheet.row.minority-interest	0	0	1	17.7	17.1	17.1	16.9	17.4	17.2	20.7	18.9	16.8	18.3	3.1	3.4	3.1	4.5	5.5	5.8	6.3	0	0	0	0	0	0	0
balance-sheet.row.total-equity	5295.4	5299.7	5240.9	5130.5	4981.4	4888.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	536.7	504.4	480.3	420.7	389.4	389.8	606.3	831.2	1091.7	735.7	620.7	641.7	689.9	712	302.7	203.3	454.9	92.7	86.5	111.6	135.7	72.9	12.6	1	0	0	0
balance-sheet.row.total-debt	790.5	1122.3	50	555.4	656.9	2432.2	1895.7	2089.4	1164.7	830.7	208.2	50	100	56.2	56.2	90	140	385	0	83	3	3	3	68	70.1	82.7	67.2
balance-sheet.row.net-debt	6.3	498.3	-848.8	-630.6	100.3	1791.9	1635	1377.8	209.6	248.7	-901.9	-1431.2	-2163.3	-2526.8	-1015.5	-642.5	-606.9	-362.7	-456.8	-282.9	-280.8	-796.9	-801.8	-929.5	40.3	58.8	49.6

Kassavirtalaskelma

Jiangxi Hongdu Aviation Industry 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	32.5	141.4	151.6	133.8	83.6	149.3	31.4	12.5	79.6	101.1	93.2	87.6	83.5	145.9	196.8	101.5	115.6	70.4	57.3	34.1	66.9	67.1	63.4	41.1
cash-flows.row.depreciation-and-amortization	86.8	98.5	85	88.5	138.7	142.5	144.8	117.6	82.5	80.1	78.8	70.1	69.6	57.8	43	35	41.8	27.1	20.7	12.6	7.9	8.1	8.3	8.2
cash-flows.row.deferred-income-tax	0.8	-2.2	2.7	4.3	-0.7	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	-72.8	2.2	-2.7	-4.3	0.7	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	110.9	-349.9	50.6	-267.5	-165.8	-37.4	73.9	-789.3	350.2	-452.6	-110.9	-521.9	-368.6	-23.3	248.6	11.8	62.9	120.1	-90.6	-30.5	-118.6	41.7	-42.3	34.2
cash-flows.row.account-receivables	2228.1	739.8	-8243.5	-1429	-1093.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-489.8	-475	-398.3	-65.6	-141.1	-163.3	2.8	-495.8	-630	-699.5	-323.1	-190.6	165	-144.9	12	105.7	-8.2	-6.4	-48.3	1.8	30.2	-54.9	-80.5	1.1
cash-flows.row.account-payables	-1637.6	-612.4	8689.6	1222.8	1069.7	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	10.1	-2.2	2.7	4.3	-0.7	125.9	71.1	-293.5	980.2	247	212.2	-331.3	-533.7	121.5	236.6	-93.9	71.1	126.5	-42.3	-32.3	-148.7	96.7	38.2	33.1
cash-flows.row.other-non-cash-items	44	-121.1	-66.5	-96.9	-31.4	-202	-41.1	12.5	-165.3	-129.1	-129.4	-21.6	-57.9	-91.4	-66.4	0.8	45.1	-9.4	28.6	36.2	-2.8	21.6	-11.9	2.8
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	-35.3	-71.7	-49	-55.2	-236.3	-470.7	-422.2	-472.9	-455.7	-849.1	-582	-366.8	-127.2	-13.9	-51.7	-63.2	-44.4	-44.8	-36.7	-85.7	-133.6	-52.2	-77.2	-1.1
cash-flows.row.acquisitions-net	35.6	0	11.1	155.1	106.7	0	0	0	20.7	0	0.6	1.3	0	14.3	51.9	63.5	44.5	0.1	6	0.4	0	52.3	77.2	0
cash-flows.row.purchases-of-investments	-5.6	-52.5	0	-155.1	-106.7	0	0	0	-10.7	0	-2	-6	0	-468.8	-237.4	-427.5	-66.8	-52	-11.7	-44.2	-493.3	-143.1	-412.8	-1
cash-flows.row.sales-maturities-of-investments	5.6	3.2	1	0	1	185.7	89.4	41	42.5	93.5	160.5	33.2	37.9	256	334.1	436.8	74.5	95.5	211	102	220.3	69.8	368.1	0
cash-flows.row.other-investing-activites	0	175.2	80.8	957.2	136.9	187.5	141.6	12.3	45.4	1	48.6	-1.4	0.7	-13.9	-51.7	-63.2	-44.4	0	-139.3	-34.7	3.5	-52.2	-77.2	-0.3
cash-flows.row.net-cash-used-for-investing-activites	0.3	54.2	44	902.1	-98.4	-97.5	-191.2	-419.6	-357.7	-754.6	-374.3	-339.8	-88.5	-226.4	45.1	-53.6	-36.6	-1.1	29.3	-62.3	-403	-125.4	-121.8	-2.4
cash-flows.row.debt-repayment	0	-50	-500	-650	-2200	-1369.5	-900	-963.6	-1180	-208	-90	-328	0	-195	-270	-250	-425.1	0	-263	-23	-3	-3	-68	-70.1
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	-42.3	-48.4	-48.3	-26	-133.2	-80.9	-89.7	-37.8	-52.6	-58.4	-9.2	-6.4	-239.4	-62.1	-30.2	-22.9	-26.8	-11.3	-10.8	0	-63.1	-21.2	-22.1	-2.6
cash-flows.row.other-financing-activites	0	-0.3	-2.5	550	2319.5	1891.2	694.3	1894.3	1508.3	829.5	79.7	277.9	282.1	1915	179.2	205.3	180.8	97.3	180	90.6	3	3	1.7	956.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-42.3	-98.4	-550.8	-126	-13.7	440.8	-295.4	893	275.7	563.1	-19.5	-56.5	42.7	1657.9	-121	-67.6	-271.1	86	-93.8	67.6	-63.1	-21.2	-88.4	883.8
cash-flows.row.effect-of-forex-changes-on-cash	0.1	0.5	-0.9	-2.1	0.9	0.4	-0.2	0.3	3.2	0	-0.5	-0.1	-0.6	-0.1	0	-0.2	-0.2	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	160.2	-274.9	-287.1	631.9	-86.2	396	-277.6	-173	268.2	-592.1	-462.5	-782.1	-319.8	1520.3	346.1	27.7	-42.5	293	-48.5	57.7	-512.7	-8.1	-192.7	967.7
cash-flows.row.cash-at-end-of-period	784.2	624	898.8	1186	554.1	640.2	244.2	521.8	694.8	426.6	1018.7	1481.2	2263.3	2583	1062.7	716.6	689	731.5	288.5	337	279.2	791.8	804.8	997.5
cash-flows.row.cash-at-beginning-of-period	624	898.8	1186	554.1	640.2	244.2	521.8	694.8	426.6	1018.7	1481.2	2263.3	2583	1062.7	716.6	689	731.5	438.5	337	279.2	791.8	799.8	997.5	29.8
cash-flows.row.operating-cash-flow	202.1	-231.2	220.6	-142.1	25.1	52.3	209.1	-646.7	347	-400.6	-68.2	-385.7	-273.4	88.9	422.1	149.1	265.4	208.2	15.9	52.4	-46.5	138.5	17.6	86.3
cash-flows.row.capital-expenditure	-35.3	-71.7	-49	-55.2	-236.3	-470.7	-422.2	-472.9	-455.7	-849.1	-582	-366.8	-127.2	-13.9	-51.7	-63.2	-44.4	-44.8	-36.7	-85.7	-133.6	-52.2	-77.2	-1.1
cash-flows.row.free-cash-flow	166.8	-302.9	171.7	-197.2	-211.2	-418.4	-213.1	-1119.6	-108.7	-1249.7	-650.3	-752.5	-400.5	75	370.3	85.9	221	163.4	-20.7	-33.3	-180.1	86.3	-59.6	85.2

Tuloslaskelmarivi

Jiangxi Hongdu Aviation Industry Co., Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600316.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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	3718.1	7250.6	7214.3	5068.6	4419.7	2417.8	2530	3680.2	2815.6	3450.7	2860.5	2232.7	1824.7	1715.6	1581.6	1590.3	1783	590.1	624.3	655.9	519.5	516.8	441.7	288.7	270.5	231.6	230.4
income-statement-row.row.cost-of-revenue	3606.9	7055.8	7017.6	4883.7	4158.3	2296.9	2334.7	3467.9	2581.4	3247	2614.1	1960.3	1550.6	1463.5	1301.5	1357.6	1549.3	458.6	483.7	531.1	424.8	439.9	378	239.4	199.7	162.7	171.8
income-statement-row.row.gross-profit	111.3	194.8	196.7	184.9	261.4	120.9	195.3	212.3	234.2	203.7	246.4	272.4	274.1	252.1	280.1	232.8	233.8	131.5	140.5	124.8	94.7	76.9	63.7	49.3	70.8	68.9	58.6
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	0.1	54.5	-0.7	52.2	89.2	-1.9	50.5	40.1	106.1	11.7	21.4	1.4	30.9	4.5	0.2	-0.1	-1.7	26	-0.1	3	0.3	1.6	1	5.3	1	0	1.1
income-statement-row.row.operating-expenses	121.6	174.7	106.8	136	190.4	170.4	209.6	212.5	211.4	180	223.2	215.4	260.8	203.4	131.6	127.7	112.3	83.5	57.5	53.3	31	30	27.8	7.8	15.8	15.7	14
income-statement-row.row.cost-and-expenses	3728.4	7230.6	7124.4	5019.7	4348.7	2467.4	2544.3	3680.4	2792.8	3427	2837.3	2175.8	1811.4	1666.9	1433.1	1485.3	1661.6	542.2	541.2	584.4	455.8	469.9	405.7	247.2	15.8	15.7	14
income-statement-row.row.interest-income	4.4	7.9	17.6	4.7	11.7	4.6	5.3	13.7	6.7	16.4	23.1	22.8	27.7	23	0	10.4	0	8.6	5.3	4.2	6.8	10.9	8.7	1.3	0	0	0
income-statement-row.row.interest-expense	0	0.3	7	15.1	72.1	66.9	71.5	55.8	57.3	25	10.2	6.6	2.1	0	-1.1	7.6	10.4	10.2	4.9	1.7	0.4	0.7	0.3	4.2	10.7	11.9	16.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	38.6	111.9	60.6	99.2	3.1	220.8	50	10.5	67.2	94.9	80	44.6	87.1	118.8	78.1	9	7.8	9.1	-22.2	-24.7	15.5	27	27.9	-2.5	-10.7	-11.9	-16.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.1	54.5	-0.7	52.2	89.2	-1.9	50.5	40.1	106.1	11.7	21.4	1.4	30.9	4.5	0.2	-0.1	-1.7	26	-0.1	3	0.3	1.6	1	5.3	1	0	1.1
income-statement-row.row.total-operating-expenses	38.6	111.9	60.6	99.2	3.1	220.8	50	10.5	67.2	94.9	80	44.6	87.1	118.8	78.1	9	7.8	9.1	-22.2	-24.7	15.5	27	27.9	-2.5	-10.7	-11.9	-16.4
income-statement-row.row.interest-expense	0	0.3	7	15.1	72.1	66.9	71.5	55.8	57.3	25	10.2	6.6	2.1	0	-1.1	7.6	10.4	10.2	4.9	1.7	0.4	0.7	0.3	4.2	10.7	11.9	16.4
income-statement-row.row.depreciation-and-amortization	86.8	98.5	85	88.5	126.2	142.5	144.8	117.6	82.5	80.1	78.8	70.1	69.6	57.8	43	35	41.8	27.1	20.7	12.6	7.9	8.1	8.3	8.2	-60.1	-57	-42.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-10.3	40.3	112.1	51.2	100.4	173.2	-14.7	-20.1	21.8	107.4	83.1	101.6	70.4	163.4	226.7	115.8	130.9	78.6	61.9	44.6	78.3	73.5	62.1	40.7	44.3	41.3	28.2
income-statement-row.row.income-before-tax	28.3	152.2	172.7	150.4	103.4	171.3	35.8	10.3	90.1	118.6	103.2	101.5	100.4	167.5	226.6	114	129.2	80.8	61.3	47.2	78.9	74.5	63.4	41.1	44.3	41.3	28.2
income-statement-row.row.income-tax-expense	0.8	10.9	21.1	16.6	19.8	22	4.3	-2.3	10.4	17.6	9.9	13.9	16.9	21.6	29.8	12.5	13.6	10.4	4	13.1	12	7.4	28.1	1.7	14.3	13.9	9.3
income-statement-row.row.net-income	32.5	140.9	151.4	132.6	82.9	148.4	30.7	11	78.2	98.7	90.9	87.6	83.4	146.2	196.6	102.9	116	70.8	57.8	34	67	67.1	63.4	41.1	30.1	27.4	18.8