Wuxi Commercial Mansion Grand Orient Co., Ltd.

Sembol: 600327.SS

SHH

4.24

CNY

Bugünkü piyasa fiyatı

22.2688
F/K Oranı
0.8908
PEG Oranı
3.72B
MRK Kapağı
0.02%
DIV Verimi

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

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Wuxi Commercial Mansion Grand Orient Co., Ltd. (600327.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

Wuxi Commercial Mansion Grand Orient 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	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

Nakit Akış Tablosu

Wuxi Commercial Mansion Grand Orient 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	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

Gelir Tablosu Satırı

Wuxi Commercial Mansion Grand Orient Co., Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600327.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	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