Qingdao Citymedia Co,. Ltd.

Sembol: 600229.SS

SHH

7.86

CNY

Bugünkü piyasa fiyatı

14.6091
F/K Oranı
0.3165
PEG Oranı
5.19B
MRK Kapağı
0.03%
DIV Verimi

Qingdao Citymedia Co,. Ltd. (600229-SS) Finansal Tablolar

Q: Nedir Qingdao Citymedia Co,. Ltd. (600229.SS) toplam varlıklar?

Qingdao Citymedia Co,. Ltd. (600229.SS) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Qingdao Citymedia Co,. Ltd. (600229.SS). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Qingdao Citymedia Co,. Ltd.'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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

Nakit Akış Tablosu

Qingdao Citymedia Co,. Ltd.'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

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

Gelir Tablosu Satırı

Qingdao Citymedia Co,. Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600229.SS brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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