Wuxi Commercial Mansion Grand Orient Co., Ltd.

Symboli: 600327.SS

SHH

4.24

CNY

Markkinahinta tänään

22.2688
P/E-suhde
0.8908
PEG-suhde
3.72B
MRK Cap
0.02%
DIV Tuotto

Wuxi Commercial Mansion Grand Orient Co., Ltd. (600327-SS) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Wuxi Commercial Mansion Grand Orient Co., Ltd. (600327.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

Wuxi Commercial Mansion Grand Orient 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
balance-sheet.row.cash-and-short-term-investments	631.4	667	1665.4	1241.9	766	862.7	1125.7	1333	847.4	759.3	703.1	1006.8	703.8	811.1	712.2	524.4	474.9	540	352.8	582.5	614.4	463.1	82.7	40.1	33.7
balance-sheet.row.short-term-investments	0	-172.3	-210.9	-356.6	-396.2	-357.8	-348.1	0	0	0	0.1	0.1	1.1	0.1	0.2	0	0	2.1	5	0	5	0.1	0	0	0
balance-sheet.row.net-receivables	118.6	173.7	137.3	445.3	808.7	314.2	455.9	337.2	306.2	378.1	580.9	575.5	555.6	330.1	345	215.7	217	238	193.9	217.3	206.2	95.7	65.8	91.4	42.2
balance-sheet.row.inventory	312.7	258.7	2229.1	1968.1	910.4	982.3	819.8	751.7	870.2	1035.6	896	767.3	772.1	434.4	371.8	338.1	284	259.9	215.4	233.7	200.9	79.5	68.1	52.2	57.9
balance-sheet.row.other-current-assets	21.8	9.7	79.5	56	38.9	41.3	33.1	27.1	43.5	52.7	-93	-107.7	-81.9	-32.2	-64.5	-19.4	-17	-15	-10.4	-17.7	-10.6	-3.5	-0.5	-17.4	-6.3
balance-sheet.row.total-current-assets	1084.6	1109.2	4111.3	3711.3	2523.9	2200.6	2434.4	2449	2067.3	2225.7	2087	2241.9	1949.6	1543.4	1364.5	1058.9	958.9	1023	751.6	1015.9	1010.9	634.8	216.2	166.2	127.4
balance-sheet.row.property-plant-equipment-net	635.9	697.8	614.1	807.2	861	937.5	971.5	907.1	990.5	1174.2	1330.1	1336.7	902.7	639.3	611.4	639.9	621.3	417	392.8	195.6	162.1	110.8	89.3	89.2	96.4
balance-sheet.row.goodwill	349	373.8	350.2	23.2	24.4	30.3	33.8	33.3	41.6	41.6	41.6	33.7	33.7	33.7	33.7	33.7	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	169.7	201.2	211.2	464.6	482.6	459	476.5	430.2	468.4	517.9	531.2	514.5	539.3	544	195.6	203.5	205.3	46.6	48	4.5	1.3	1	0	0.1	0.2
balance-sheet.row.goodwill-and-intangible-assets	518.7	575	561.4	487.8	507.1	489.3	510.4	463.4	510	559.5	572.8	548.2	573	577.7	229.3	237.2	205.3	46.6	48	4.5	1.3	1	0	0.1	0.2
balance-sheet.row.long-term-investments	3376	2923.5	2834	2043.4	2100.4	1049.2	1288.8	1192.9	1018.4	250.6	232.6	219.3	220.8	218.1	209.7	0	0	250.9	193.5	0	12.9	24.4	0	0	0
balance-sheet.row.tax-assets	76.5	13.2	54.3	18.7	21.2	16.5	16.8	16.7	16.8	18.4	20.7	23.8	22.9	17.9	16.7	12	3.6	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	149.3	174.3	79	30.7	3.2	5.7	3.8	360.1	375.7	340.1	327.5	346.2	293.1	159.6	155.4	366.2	223.3	13.4	25.1	72	24.7	7	16.6	19.7	20.3
balance-sheet.row.total-non-current-assets	4756.4	4383.7	4142.7	3387.7	3492.9	2498.2	2791.2	2940.2	2911.5	2342.9	2483.7	2474.1	2012.5	1612.5	1222.4	1255.3	1053.5	728	659.4	272.1	201	143.3	105.9	109	116.9
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	5840.9	5492.9	8254	7099	6016.8	4698.7	5225.6	5389.2	4978.8	4568.6	4570.7	4716	3962.1	3155.9	2586.9	2314.2	2012.5	1750.9	1411.1	1287.9	1211.8	778.1	322	275.2	244.3
balance-sheet.row.account-payables	411.7	284.1	514	829	713.2	663.5	865	964.3	996.5	1037.4	1031.8	903.4	764.9	603.6	592.3	489.5	478	426.7	340.7	346.5	421.3	144.3	106.2	72	86.8
balance-sheet.row.short-term-debt	963.2	696.5	1182.7	977.1	712.9	360.8	391.9	314.7	542.1	794.5	704.8	922	670.1	334.3	218.5	356	221	159.5	131.1	149.5	94.1	28.5	50	49	45
balance-sheet.row.tax-payables	8.7	29.7	167.7	124.5	66.7	78.2	60	64.2	35.8	36.9	1.2	19.1	34.5	63.8	34.5	32.4	32.8	26	26.7	9.4	3.5	8.5	2.9	6.3	6.6
balance-sheet.row.long-term-debt-total	35.2	268.4	170.9	175	49.7	56.2	56.4	50.8	51.8	54.2	35.2	35.2	35.2	35.2	35.2	35.2	102	150.2	35.2	1.8	3.5	5.1	6.6	0	0
Deferred Revenue Non Current	239.7	0	0	99.5	107.1	127.9	101.8	103.8	111.4	119	0	0	0	0	0	0	-66.8	0	0	-1.8	-3.5	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	310	369.6	103.3	64.2	375.1	539.6	403.4	455.8	497.1	524.8	607.1	724.8	676.3	563.4	446.7	305.2	169.4	131.8	98.3	41.7	41.4	37.1	15.7	15.7	2.4
balance-sheet.row.total-non-current-liabilities	529.7	519.8	481.1	580.1	387.6	259.1	335.9	394.5	360.3	180.7	169.9	178.1	44.3	44.9	47.8	45.9	148.5	185.4	35.2	1.8	3.5	5.1	6.6	0	0
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	239.7	268.4	170.9	211.1	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	2396.2	2091.4	4336	3495.9	2449.1	1901.3	2302.3	2376.7	2651	2940.5	3007	3289.6	2576.6	1808.5	1474.4	1362.7	1171.9	1009.1	693.9	599.3	606.9	254.8	206.3	189.7	149.7
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	884.8	884.8	884.8	884.8	884.8	737.3	567.2	567.2	521.7	521.7	521.7	521.7	521.7	521.7	326.1	326.1	326.1	326.1	217.4	217.4	108.7	108.7	68.7	68.7	68.7
balance-sheet.row.retained-earnings	1481.3	1405.2	1560.4	1372.3	1429.7	1269.9	1143.6	1013.5	818.2	708.8	636.3	511.5	451.6	313.4	322.6	197.3	138.1	74.1	66.5	77.4	77.9	42.7	24.8	5.9	20.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	848.2	842.3	1035.9	1022.2	922.4	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	30	70	117.9	137.1	137.2	706.9	1105.1	1317.5	841.3	221.9	215.3	195.7	186.8	263.4	252.6	239.6	229.7	235.6	334.6	314.3	360.3	349.1	17.5	10.9	5.2
balance-sheet.row.total-stockholders-equity	3244.4	3202.4	3599.1	3416.4	3374.1	2714.1	2815.8	2898.2	2181.2	1452.5	1373.3	1229	1160.1	1098.5	901.3	763	693.9	635.7	618.5	609.1	546.8	500.5	111	85.5	94.6
balance-sheet.row.total-liabilities-and-stockholders-equity	5840.9	5492.9	8254	7099	6016.8	4698.7	5225.6	5389.2	4978.8	4568.6	4570.7	4716	3962.1	3155.9	2586.9	2314.2	2012.5	1750.9	1411.1	1287.9	1211.8	778.1	322	275.2	244.3
balance-sheet.row.minority-interest	200.3	199.2	318.9	186.7	193.6	83.3	107.5	114.4	146.6	175.6	190.3	197.5	225.4	248.8	211.2	188.6	146.7	106.1	98.7	79.6	58.1	22.8	4.7	0	0
balance-sheet.row.total-equity	3444.7	3401.5	3918	3603.1	3567.7	2797.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3376	2751.2	2623.1	1686.8	1704.2	691.5	940.7	1192.9	1018.4	250.7	232.7	219.4	221.9	218.2	209.9	208	199.2	253.1	198.5	45.4	17.9	24.5	10.5	10.3	7
balance-sheet.row.total-debt	1238.1	964.8	1353.6	1152.1	712.9	360.8	391.9	314.7	542.1	794.5	704.8	922	670.1	334.3	218.5	356	323	309.7	131.1	151.3	97.6	33.6	56.6	49	45
balance-sheet.row.net-debt	606.7	297.8	-311.8	-89.8	-53	-501.9	-733.8	-1018.3	-305.3	35.2	1.9	-84.7	-32.6	-476.7	-493.4	-168.4	-151.9	-228.2	-216.6	-431.2	-511.8	-429.4	-26.2	8.9	11.3

Kassavirtalaskelma

Wuxi Commercial Mansion Grand Orient 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	161.5	190.2	670.1	315.6	231.2	300.5	270.9	207.5	177	152.1	202.2	124.1	256.8	288.7	237.5	128.6	100.1	90.5	103.3	83	55.7	38.3	33.7	28.7
cash-flows.row.depreciation-and-amortization	187.9	143.8	155.8	122.2	127.6	126.4	124.5	131.5	137.7	145.4	164.9	137.4	118.3	104.3	93.6	70.3	42.2	33.2	24.1	17.9	15.4	10.4	9.6	9.6
cash-flows.row.deferred-income-tax	-10	9.9	-35	-0.4	-0.3	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	-298.1	1.4	0.5	0.4	0.3	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	77.6	-388.1	412.6	-254.9	-549.8	-78.7	-165.3	-55.1	49.1	-234	-310.3	-96.6	-234.6	50.3	163.9	119.1	73.5	31.1	94	-92.7	65.7	27.8	27.4	-34.9
cash-flows.row.account-receivables	-24.8	2.1	-1.8	398.8	-540.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-54.1	-292.4	-700.1	-1026.1	72	-162.7	-14.6	118.4	158.6	-157.9	-132.5	9.6	-324.5	-62.6	-33.4	40	-4.4	-45.5	18.2	-29.7	-64.7	-5.4	-0.1	-32.5
cash-flows.row.account-payables	156.6	-107.8	1149.5	372.7	-80.7	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	0	9.9	-35	-0.4	-0.3	84	-150.7	-173.5	-109.5	-76.1	-177.8	-106.2	89.8	112.9	197.4	79.1	77.9	76.6	75.8	-63	130.4	33.2	27.5	-2.5
cash-flows.row.other-non-cash-items	-38.4	-97.4	-559.7	-151.1	-16.7	-154.5	3.6	39.8	45.5	78.5	53.1	58.5	4.2	0.8	-15	17.7	5.7	18.9	16.9	11.7	10.8	7.6	6.2	9.8
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	-71.1	-94.5	-155.9	-142.6	-213.1	-217	-162.8	-97.6	-132.2	-193.4	-234.1	-351.3	-459	-484.5	-93.8	-160.8	-231.5	-99.3	-56.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.acquisitions-net	27.7	-43.2	426	68	114.6	51.8	-31.6	50.3	4.9	5.9	-7.8	-0.8	143.7	497.1	3.1	-43.6	254.6	132	2.3	64.7	51.2	37.3	5.5	3.5
cash-flows.row.purchases-of-investments	-395.1	-200	106.7	-426.1	-426.5	-199.5	-52.8	-45.4	-123.4	-19.5	285.2	-34.7	-161.9	-29.9	-13.3	-17.8	-71.3	-73.2	-207	-38	-42.7	-25.5	-3.9	-4.3
cash-flows.row.sales-maturities-of-investments	0	5.7	195.8	982.9	179	236.2	32.6	43	134.4	34.5	20.6	26.3	23.4	32.3	43.9	31.8	33	26.3	8.9	13.4	1.6	2.2	0.8	0
cash-flows.row.other-investing-activites	42.7	-214.1	0.2	0.1	-5.4	-8.6	53.7	22.3	59.1	97.9	-234.1	52.3	-0.2	-484.5	-7.4	16.7	-231.5	-99.3	-130.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.net-cash-used-for-investing-activites	-395.9	-546.1	572.8	482.3	-351.4	-137.1	-160.9	-27.4	-57.2	-74.6	-170.3	-308.2	-454	-469.4	-67.5	-173.8	-246.6	-113.5	-383.6	-89.2	-90.9	-48.8	-8.6	-7.8
cash-flows.row.debt-repayment	-278.4	-636.7	-2201.5	-1718.8	-1493.5	-1590.9	-1129	-975.8	-1098.1	-1408.4	-1318	-917.1	-664.8	-525.7	-539	-471.3	-361.3	-489.3	-543.8	-194.1	-283.2	-180.5	-56.1	-50
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	-40	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	-61.9	-345	-529.6	-646.3	-175.9	-112.6	-135.6	-27.1	-93.2	-119.3	-100.1	-103.9	-87.9	-40.3	-69.2	-68.5	-53.1	-78.3	-94.9	-23.1	-22.4	-10.7	-41.5	-2.9
cash-flows.row.other-financing-activites	-37	575.5	2203	2299.5	2019.8	1542.6	1025.8	1146.3	903.5	1507.4	1106	1137.6	953.8	690.3	383.1	427.4	350.4	699.5	548.6	259.3	345.8	517.1	60	54
cash-flows.row.net-cash-used-provided-by-financing-activities	67.9	-406.2	-528.1	-65.6	350.4	-160.9	-238.7	143.4	-287.9	-20.3	-312.2	116.6	201.1	124.3	-225	-112.4	-64	131.9	-90.1	42	40.1	325.9	-37.6	1.1
cash-flows.row.effect-of-forex-changes-on-cash	0	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26.2	-1.9	0.7	0.4	49.6	19.1	0	0
cash-flows.row.net-change-in-cash	-35.6	-1092.4	688.9	448.5	-208.7	-104.2	-165.9	439.7	64.1	47.1	-372.5	31.7	-108.3	99.1	187.5	49.5	-63	190.2	-234.8	-26.9	146.4	380.2	30.7	6.4
cash-flows.row.cash-at-end-of-period	631.4	479	1571.4	882.5	434	642.7	747	912.9	473.2	409.1	362	734.5	702.7	811	711.9	524.4	474.9	537.9	347.7	582.5	609.4	463	82.7	40.1
cash-flows.row.cash-at-beginning-of-period	667	1571.4	882.5	434	642.7	747	912.9	473.2	409.1	362	734.5	702.7	811	711.9	524.4	474.9	537.9	347.7	582.5	609.4	463	82.7	52.1	33.7
cash-flows.row.operating-cash-flow	378.5	-140.2	644.3	31.8	-207.7	193.8	233.7	323.7	409.2	142.1	109.9	223.4	144.7	444.2	480	335.7	221.5	173.6	238.3	19.9	147.6	84	76.9	13.2
cash-flows.row.capital-expenditure	-71.1	-94.5	-155.9	-142.6	-213.1	-217	-162.8	-97.6	-132.2	-193.4	-234.1	-351.3	-459	-484.5	-93.8	-160.8	-231.5	-99.3	-56.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.free-cash-flow	307.4	-234.8	488.4	-110.8	-420.8	-23.2	70.9	226.1	277	-51.4	-124.2	-128	-314.3	-40.3	386.2	174.9	-10	74.4	181.4	-44.7	97.1	52.6	71.3	9.7

Tuloslaskelmarivi

Wuxi Commercial Mansion Grand Orient Co., Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600327.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
income-statement-row.row.total-revenue	3512.5	3129.6	6904.8	7936.3	9362.2	9153.6	9167.6	9069.7	8381.5	8553.7	8898.9	7501.4	7094.4	6344.9	5559.2	4257.6	3344.2	3210.7	2936.7	2606.8	2633.8	1532.2	1176.4	856.8	800.8
income-statement-row.row.cost-of-revenue	3039.1	2573	5881	6908.1	8185.6	8020.4	8010	7971	7326.6	7480.6	7764	6516.9	6099.5	5490.4	4846.7	3699.3	2908.6	2826.9	2572.4	2283.5	2367.6	1381.2	1047.2	740.1	682.4
income-statement-row.row.gross-profit	473.4	556.6	1023.8	1028.2	1176.6	1133.1	1157.6	1098.6	1054.9	1073	1134.9	984.5	994.9	854.5	712.5	558.2	435.6	383.8	364.3	323.3	266.2	151	129.2	116.7	118.5
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	1.8	303.5	387.6	376.5	491	8.5	10.5	20.6	18	15.7	31.4	18.4	43.2	4.9	-0.4	0.2	16.8	0.4	6.7	2.3	-3.3	-1.1	-0.5	1.5	0.7
income-statement-row.row.operating-expenses	354.9	457	782.4	809.9	948.7	913.8	838.7	829.7	832.5	834.6	841.3	741	647	469.4	420.4	371	269.8	236.6	216.6	199.6	182.6	95.1	77.8	70.1	72.2
income-statement-row.row.cost-and-expenses	3394	3029.9	6663.4	7718.1	9134.3	8934.2	8848.7	8800.8	8159.1	8315.3	8605.3	7257.9	6746.5	5959.8	5267.1	4070.3	3178.5	3063.5	2789	2483.1	2550.2	1476.3	1125	810.2	754.6
income-statement-row.row.interest-income	6.9	16.7	19.6	13.3	10	9.4	8.6	5.1	5.6	8	8.2	6.2	6.9	5.1	0	7.7	5.7	7.3	8.1	4.4	4.6	2.6	1.5	0.1	0
income-statement-row.row.interest-expense	30	19.9	36.5	30.6	29.4	32	22.2	26.7	40.5	56.9	57.9	62.6	36.6	17.7	25	27.3	20	11.4	9.2	5.5	5.2	2.9	3.7	3	4.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-51.4	15.9	-1.4	11	51.9	194.7	32.7	17.3	15.2	-17.1	-5.2	-39.1	10.7	-1.3	13.1	-11.8	2.4	-18.6	-9.4	-6.8	-9.4	-3.8	-4.2	-5.7	-6.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1.8	303.5	387.6	376.5	491	8.5	10.5	20.6	18	15.7	31.4	18.4	43.2	4.9	-0.4	0.2	16.8	0.4	6.7	2.3	-3.3	-1.1	-0.5	1.5	0.7
income-statement-row.row.total-operating-expenses	-51.4	15.9	-1.4	11	51.9	194.7	32.7	17.3	15.2	-17.1	-5.2	-39.1	10.7	-1.3	13.1	-11.8	2.4	-18.6	-9.4	-6.8	-9.4	-3.8	-4.2	-5.7	-6.1
income-statement-row.row.interest-expense	30	19.9	36.5	30.6	29.4	32	22.2	26.7	40.5	56.9	57.9	62.6	36.6	17.7	25	27.3	20	11.4	9.2	5.5	5.2	2.9	3.7	3	4.3
income-statement-row.row.depreciation-and-amortization	187.9	187.6	122.7	174.6	183.9	126.4	124.5	131.5	137.7	145.4	164.9	137.4	118.3	104.3	93.6	70.3	42.2	33.2	24.1	17.9	15.4	10.4	9.6	9.6	2.3
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	118.5	230.9	894.3	424.4	289.3	405.5	341.1	268.3	222.6	209.4	260.2	186.6	317.8	380.2	307.2	176.2	162.8	153.3	154.1	128	85.4	57.8	50.7	44.4	43.9
income-statement-row.row.income-before-tax	67.1	246.8	892.9	435.4	341.2	414	351.6	286.2	237.6	221.3	288.3	204.4	358.6	383.9	305.2	175.5	168.1	141.1	149.5	123.6	78.2	54.4	48.7	43.4	42.4
income-statement-row.row.income-tax-expense	30.6	56.6	222.7	119.8	109.9	113.5	80.7	78.7	60.7	69.2	86.1	80.3	101.8	95.2	67.7	46.9	68.1	50.6	46.2	40.9	22.5	16.1	14.9	14.7	14.7
income-statement-row.row.net-income	161.5	177.3	640.6	315.1	223	294.5	261.3	204.1	177.2	147.1	186.9	121.3	207.2	224.3	187.3	108.4	84	73.2	85.5	71.6	45.3	36.7	32.3	28.7	27.7