Guizhou RedStar Developing Co.,Ltd.

Sembol: 600367.SS

SHH

13.34

CNY

Bugünkü piyasa fiyatı

122.5198
F/K Oranı
-1.6846
PEG Oranı
4.42B
MRK Kapağı
0.01%
DIV Verimi

Guizhou RedStar Developing Co.,Ltd. (600367-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Guizhou RedStar Developing Co.,Ltd. (600367.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

Guizhou RedStar Developing 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	1998
balance-sheet.row.cash-and-short-term-investments	939.6	464.1	427.2	299	340.4	324.2	264.9	252	167.6	154.5	189.9	222.3	265.6	445.7	436.8	373.5	379.2	296.5	324	252.5	233.3	314.9	398.3	18.7	15.9	12.9	3.7
balance-sheet.row.short-term-investments	0	0	0	0	-24.5	-25.2	-26.1	-21.3	-21.2	1.9	1.3	1.6	1.7	2.3	3	1.8	5.4	0	0	0	0	27	0	0	0	0	0
balance-sheet.row.net-receivables	443.8	518.4	598.1	495.4	411.9	532.8	445.6	454.9	448.5	493.4	477.8	458.9	341	359	304.6	368.6	347.7	432	327.4	330.9	273.6	186.4	133.3	32.7	25.9	10	3.9
balance-sheet.row.inventory	451.5	581.4	437	320	375.4	289.9	301.6	333.3	402.9	511.3	535.5	515.3	436.2	248.7	243.7	231.4	266.3	210.2	217.2	157	115.5	64.1	28.3	26.9	23	14.7	8.3
balance-sheet.row.other-current-assets	9.5	12.7	4.4	14.1	12.9	7.6	18.1	8.3	3.4	2.8	-50.2	-78.2	-19.5	-22.4	0	0.3	0.1	5.1	4.4	4	14.7	9.2	10.1	81.1	107.9	59.2	53.9
balance-sheet.row.total-current-assets	1844.4	1576.7	1466.7	1128.5	1140.6	1154.5	1030.2	1048.4	1022.5	1161.9	1152.9	1118.3	1023.3	1031	985.1	973.8	993.2	943.8	872.9	744.4	637.1	574.6	570	159.3	172.8	96.8	69.9
balance-sheet.row.property-plant-equipment-net	1041	1085.9	762.8	793.6	727.1	581.6	544.3	455.4	435.1	475.1	477.3	483.6	435.8	328.1	338.1	365.8	386.5	383.6	429.7	426.4	402.4	320.7	133.6	115.8	97.4	76.9	68
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	125.8	127.7	52.7	51	54.1	54.9	39.9	40.9	41.9	42.9	32.1	32.8	34.6	24.1	23.2	26	28.6	29.8	26.9	29.5	32.1	31.8	0.1	0.1	0.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	125.8	127.7	52.7	51	54.1	54.9	39.9	40.9	41.9	42.9	32.1	32.8	34.6	24.1	23.2	26	28.6	29.8	26.9	29.5	32.1	31.8	0.1	0.1	0.1	0	0
balance-sheet.row.long-term-investments	24.5	6.7	26.9	23.1	46.4	53.4	64.6	63.3	67.4	52.1	59.4	74.2	118.3	91.9	83.5	53.6	66.8	0	0	0	0	14.9	0	0	0	0	0
balance-sheet.row.tax-assets	31.2	22.2	20.9	20.6	30	27.2	25.1	26.5	28.4	37.2	40.4	23.2	23.8	15.3	17.1	15.8	15.1	12.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	92.9	43.7	12.4	12.6	54.3	26.7	40.1	19.9	12.5	35.4	4.6	5.5	6.4	8	5.7	4.6	6.2	42.9	61.6	47.6	41	28.1	20.7	4	4.3	0.5	0
balance-sheet.row.total-non-current-assets	1315.4	1286.2	875.8	900.9	911.8	743.8	714.2	606.1	585.4	642.8	613.7	619.4	618.9	467.3	467.8	465.8	503.2	468.8	518.2	503.5	475.5	395.5	154.4	120	101.8	77.4	68
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	3159.9	2862.9	2342.4	2029.4	2052.4	1898.2	1744.3	1654.5	1607.8	1804.7	1766.6	1737.7	1642.1	1498.4	1452.9	1439.6	1496.5	1412.6	1391.2	1247.9	1112.7	970.1	724.3	279.3	274.6	174.2	137.9
balance-sheet.row.account-payables	303.9	376.2	289	261.6	282	227.7	241.1	235	291.9	225	243.7	288.1	217.3	120	122.1	104.8	151.8	117.1	131.8	99.9	117.8	71.1	35.6	24.9	22.8	15.6	6.7
balance-sheet.row.short-term-debt	119.3	155.7	100.7	60	134.7	149.7	126	125	103	133	98	2	2	18	4	21	39	49.3	95.3	81.3	58.7	71.1	45.9	51	52.1	37.9	41.4
balance-sheet.row.tax-payables	24.9	36	41.3	10.2	12	12.5	27.3	19.5	15.3	18	7.8	11.7	18.4	20.6	16.4	3.5	7	12.3	18.1	10	4.9	11.6	11.6	18.9	10.9	5.8	7.7
balance-sheet.row.long-term-debt-total	8.5	103.9	9.5	80	50	0	0	0	0	0	0	0	0	0	0	0	0	0	12	21	21	13.7	13.7	2.9	10.6	22.7	3.4
Deferred Revenue Non Current	12.4	5.1	6	5.6	4.2	4.4	4.6	3.9	0	0	0	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	10.4	258.7	14.5	13	28.6	144.7	30.8	34.9	21.8	19.2	29.7	28.8	34.2	37.2	25.6	19.8	27.9	16.5	7.3	19.2	17.3	1.3	5.2	11.6	1.7	0.9	11
balance-sheet.row.total-non-current-liabilities	39.8	124	26.9	96.1	64.1	14.6	14.4	12.9	6.2	6.1	6.9	10.4	10.4	9.3	8.8	12.8	10.3	8.5	20.5	33.3	37.1	18.2	18.4	12.8	18.2	36.8	7.9
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	0
balance-sheet.row.capital-lease-obligations	8.5	8.9	9.5	9.4	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	617.6	928.6	611.7	584.5	636.7	549.2	514.2	512.6	519.3	474.3	459.5	422.9	339.5	253.5	237.3	218	295.7	272.3	326.5	290.1	271.3	267.4	156.4	153.2	170.6	109.2	79
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	341.1	293.2	293.2	295.5	298	298	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	182	130	100	70	70	0	0
balance-sheet.row.retained-earnings	1125.2	1127.3	812.6	572.8	536.5	479.2	381.5	297.7	255.3	453.3	436.3	448.2	421.9	353.6	326.5	323.7	327.5	270.3	216.5	168.2	165.5	94.8	55.1	8	-5.5	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	7.4	296.9	309.7	224	207.9	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	836.5	17.6	225.6	287.6	298.4	497.4	490	481.8	478.8	477.7	472.2	466.9	463.1	455.4	453.8	453	447.7	445.6	435.2	389.8	399.7	409.1	410.1	48	39.5	0	0
balance-sheet.row.total-stockholders-equity	2310.3	1735	1641	1380	1340.9	1274.6	1162.7	1070.7	1025.3	1222.2	1199.7	1206.3	1176.2	1100.2	1071.4	1067.9	1066.4	1007.1	942.9	849.2	747.3	633.8	565.2	126	103.9	65	58.9
balance-sheet.row.total-liabilities-and-stockholders-equity	3159.9	2862.9	2342.4	2029.4	2052.4	1898.2	1744.3	1654.5	1607.8	1804.7	1766.6	1737.7	1642.1	1498.4	1452.9	1439.6	1496.5	1412.6	1391.2	1247.9	1112.7	970.1	724.3	279.3	274.6	174.2	137.9
balance-sheet.row.minority-interest	232	199.2	89.7	64.9	74.9	74.4	67.4	71.2	63.2	108.3	107.4	108.4	126.4	144.6	144.2	153.7	134.3	133.3	121.7	108.6	94.1	68.8	2.7	0	0	0	0
balance-sheet.row.total-equity	2542.3	1934.2	1730.7	1444.9	1415.7	1349	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	24.5	6.7	26.9	23.1	21.9	28.3	38.6	42	46.2	54	60.7	75.8	120	94.2	86.5	55.4	72.2	54.4	60.2	45.9	39.5	41.9	19.7	1.9	2.1	0	0
balance-sheet.row.total-debt	127.8	259.6	110.2	140	184.7	149.7	126	125	103	133	98	2	2	18	4	21	39	49.3	107.3	102.3	79.7	71.1	59.6	53.8	62.7	60.6	44.8
balance-sheet.row.net-debt	-811.7	-204.5	-317	-159	-155.7	-174.5	-138.9	-127	-64.6	-19.6	-90.5	-218.7	-261.9	-425.4	-429.7	-350.8	-334.8	-247.2	-216.7	-150.2	-153.6	-216.8	-338.8	35.1	46.8	47.7	41.1

Nakit Akış Tablosu

Guizhou RedStar Developing 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	240.1	308.8	51.5	83.5	128.1	100.3	54.2	-201.1	29	8	28.8	88.1	37.9	8.2	46.8	65.4	66.9	142.7	146.2	135.8	113.7	80.8	51.1	35.8
cash-flows.row.depreciation-and-amortization	161.2	124.4	105.2	104.2	94.2	77.7	70.9	75.2	71.8	74.2	67.8	58.2	70.1	71.5	73.1	75.6	80.7	82.2	73.3	46.7	34	19.9	16.3	17.4
cash-flows.row.deferred-income-tax	0.6	1.5	9.2	-2.9	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	0.9	1.8	-2.6	2.6	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	-158.4	-195.4	-75.5	-172.4	-161.5	-56.5	-31.6	49.5	-147.2	-115.7	-114.2	-161.2	-77.7	77.3	-59.1	26.6	-111.1	-33.5	-95.1	-111.6	-52.7	-60.3	-23.7	-37
cash-flows.row.account-receivables	63.1	-89.8	-47.1	98.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-77	-108.8	50.7	-88.4	19.1	47.5	79.5	80.7	25.3	-21.2	-87.2	-187.8	-3.9	-9.6	32.4	-50.4	5.8	-59.9	-41.9	-52.7	-20.8	-1.4	-3.8	-8.4
cash-flows.row.account-payables	-145	5.3	-88.3	-180	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	0.6	-2.1	9.2	-2.9	-180.5	-104	-111.1	-31.3	-172.5	-94.5	-27	26.6	-73.8	86.9	-91.5	76.9	-117	26.4	-53.1	-58.9	-31.9	-58.9	-19.9	-28.7
cash-flows.row.other-non-cash-items	39.5	16.6	-58.1	39.6	30	9.6	24.9	191.1	0.9	33.1	60.4	48.8	13.6	-8.3	7.7	-15.2	31.2	1.3	5	9.5	5.3	3.6	6.6	6.9
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	-124.2	-62.8	-61.8	-51.8	-72.6	-97.2	-49.4	-34.8	-39.9	-73.8	-89.9	-148.4	-45	-34.6	-30.7	-43.2	-25.6	-76.6	-92.5	-107.1	-140.9	-40.5	-29.5	-17.9
cash-flows.row.acquisitions-net	-292	0.2	0.2	1.5	0	0	0	6.3	0	5.9	0	0.4	0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-175	-90	-0.2	0	0	0	0	-36.1	0	-35.4	0	-47	-15.8	-40.5	0	-27.5	-10	-20	-6.5	-29.1	-67.8	-18.1	0	0
cash-flows.row.sales-maturities-of-investments	176.2	100	57.7	0	0	0	0	7.6	0.6	0.1	0.1	2.2	29	6.1	2.8	7.2	0	6	0	27.6	6.6	0	0	0
cash-flows.row.other-investing-activites	293.8	-19.3	1.4	3.1	2.1	2.6	2.8	1.1	24	2.6	4.2	6	5	7.2	7.6	0.7	2.9	3.9	1.4	1.5	7.8	0	0.1	0
cash-flows.row.net-cash-used-for-investing-activites	-121.3	-71.9	-2.7	-47.2	-70.4	-94.6	-46.7	-55.9	-15.3	-100.7	-85.6	-186.8	-26.7	-61.9	-20.3	-62.8	-32.7	-86.6	-97.6	-107.1	-194.3	-58.6	-29.4	-17.9
cash-flows.row.debt-repayment	-140	-100	-134.7	-169.7	-106	-150	-152	-198	-118	-22	-2	-18	-6	-38	-50	-73.6	-128.3	-97.3	-68.7	-90.1	-93.5	-58	-50	-60.9
cash-flows.row.common-stock-issued	0	11.7	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	-11.7	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	-34.9	-10.2	-17	-20	-14.1	-10.5	-5.6	-15.2	-9.2	-14.4	-0.1	-0.8	-21.4	-7.8	-39.9	-2.5	-4.4	-39.7	-22	-31.5	-11.1	-7.4	-4.2	-4.9
cash-flows.row.other-financing-activites	-27.5	31.7	84.9	198	154.3	148.2	164.6	168	149.1	106.5	2	-7.6	20	21	31	63.1	70.3	102.3	78.2	93.7	88.2	459.6	35.9	63.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-202.4	-78.5	-66.9	8.3	34.2	-12.3	6.9	-45.2	21.9	70.1	-0.1	-26.3	-7.4	-24.8	-58.9	-13	-62.4	-34.7	-12.5	-27.9	-16.4	394.2	-18.2	-2.1
cash-flows.row.effect-of-forex-changes-on-cash	6.7	-0.9	-2.2	0.6	4.7	-5.8	2.6	2	-0.1	-1.1	-0.2	-0.3	-0.1	-0.1	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-33.1	106.5	-42.2	16.2	59.3	18.5	81.4	15.5	-38.9	-32.2	-43.2	-179.5	9.7	62	-10.8	76.6	-27.5	71.5	19.2	-54.6	-110.4	379.6	2.8	3
cash-flows.row.cash-at-end-of-period	438.5	404.7	298.2	340.4	324.2	264.9	246.5	165.1	149.6	188.5	220.7	263.9	443.4	433.7	371.8	373.8	296.5	324	252.5	233.3	287.9	398.3	18.7	15.9
cash-flows.row.cash-at-beginning-of-period	471.5	298.2	340.4	324.2	264.9	246.5	165.1	149.6	188.5	220.7	263.9	443.4	433.7	371.8	382.6	297.2	324	252.5	233.3	287.9	398.3	18.7	15.9	12.9
cash-flows.row.operating-cash-flow	283.9	257.8	29.6	54.5	90.8	131.1	118.4	114.7	-45.5	-0.5	42.8	33.8	43.9	148.8	68.4	152.4	67.6	192.8	129.3	80.4	100.3	44	50.4	23
cash-flows.row.capital-expenditure	-124.2	-62.8	-61.8	-51.8	-72.6	-97.2	-49.4	-34.8	-39.9	-73.8	-89.9	-148.4	-45	-34.6	-30.7	-43.2	-25.6	-76.6	-92.5	-107.1	-140.9	-40.5	-29.5	-17.9
cash-flows.row.free-cash-flow	159.6	195	-32.2	2.7	18.3	33.9	69	79.9	-85.3	-74.3	-47.1	-114.6	-1.1	114.1	37.7	109.2	42	116.2	36.8	-26.8	-40.6	3.5	20.9	5.1

Gelir Tablosu Satırı

Guizhou RedStar Developing Co.,Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600367.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	1998
income-statement-row.row.total-revenue	2196.9	2853.4	2195.5	1377.6	1523.4	1593	1335.1	1172	1042.6	1092.8	1053.1	1156.2	1177.7	952.2	685.7	1050	915.6	1067.4	1042.2	939.3	691.2	503.7	357.4	252.3	197	155.1	146.6
income-statement-row.row.cost-of-revenue	1912.2	2298.3	1661.4	1224.1	1176	1153.8	976.2	867.1	812.2	834.2	818.8	838.6	783.8	685.9	527.9	737.2	635.3	728.7	660.6	550.9	375.2	250.1	176.9	110.6	91.1	81.9	82.1
income-statement-row.row.gross-profit	284.7	555.1	534.1	153.5	347.3	439.2	358.9	304.8	230.4	258.6	234.3	317.6	394	266.3	157.8	312.8	280.2	338.7	381.6	388.4	316	253.6	180.5	141.7	105.9	73.1	64.5
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	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	-2.6	175.5	111.2	85.3	100.8	-9.4	-2.9	8.4	14.6	29.8	29.5	23.3	6.8	13.3	16.5	-3.2	-1.3	-5.8	-0.3	-5.6	-0.1	0.6	0.4	-4.6	-0.1	-0.9	0
income-statement-row.row.operating-expenses	215.5	259.2	156.3	139.7	218.8	259.8	217	209.2	230	221.9	224.3	233.2	236.5	214.2	169.7	235.7	212.2	239.7	211.8	198.7	151.6	113.6	78	59	51.1	33.5	29.9
income-statement-row.row.cost-and-expenses	2127.7	2557.5	1817.7	1363.9	1394.8	1413.7	1193.2	1076.3	1042.2	1056.1	1043.1	1071.8	1020.3	900.1	697.6	972.9	847.5	968.4	872.4	749.6	526.8	363.7	254.9	169.6	142.2	115.4	112
income-statement-row.row.interest-income	7.3	4.7	2.5	5.9	5.3	4.7	3.1	3.2	3.5	5.5	6.6	5.9	5.1	7	8.3	0	0	2.9	2.6	1.4	2	2.4	3	0.2	0	0	0
income-statement-row.row.interest-expense	10.7	6.5	4.4	6.6	7.6	4.8	5.9	6.4	7.7	7.5	3.2	0	0.8	1.4	1	-1.5	2.8	4.1	6	4.5	3.9	4.5	3.9	4.1	4.8	5.9	5.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-2.6	-6.5	-6.8	-2.7	-1.4	-27.9	-22.8	-23.8	-184.3	7	-6.4	-34.5	-44.2	-0.7	26	-13.9	10	-11.1	0.1	-8.8	-4.7	-5.3	-1.5	-9	-5.2	-6.8	-6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2.6	175.5	111.2	85.3	100.8	-9.4	-2.9	8.4	14.6	29.8	29.5	23.3	6.8	13.3	16.5	-3.2	-1.3	-5.8	-0.3	-5.6	-0.1	0.6	0.4	-4.6	-0.1	-0.9	0
income-statement-row.row.total-operating-expenses	-2.6	-6.5	-6.8	-2.7	-1.4	-27.9	-22.8	-23.8	-184.3	7	-6.4	-34.5	-44.2	-0.7	26	-13.9	10	-11.1	0.1	-8.8	-4.7	-5.3	-1.5	-9	-5.2	-6.8	-6
income-statement-row.row.interest-expense	10.7	6.5	4.4	6.6	7.6	4.8	5.9	6.4	7.7	7.5	3.2	0	0.8	1.4	1	-1.5	2.8	4.1	6	4.5	3.9	4.5	3.9	4.1	4.8	5.9	5.9
income-statement-row.row.depreciation-and-amortization	158.1	188.3	126.3	92.5	130.3	94.2	77.7	70.9	75.2	71.8	74.2	67.8	58.2	70.1	71.5	73.1	75.6	80.7	82.2	73.3	46.7	34	19.9	16.3	17.4	5.9	5.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	75.4	282.1	369.7	67.7	101	160.9	122	65.9	-193.1	16.9	-25	28.6	113	38.7	-1.2	69.3	79.4	94.2	178.1	185.4	159.9	136.5	101.7	78.9	49.9	33.7	28.8
income-statement-row.row.income-before-tax	72.8	275.5	362.9	64.9	99.6	151.4	119.1	71.8	-183.9	43.6	3.5	49.9	113.2	51.3	14.1	63.2	78.1	88.2	173.9	180.3	159.7	135.9	101.6	74	49.7	32.8	28.7
income-statement-row.row.income-tax-expense	28.9	35.4	54.1	13.5	16.1	23.3	18.8	17.6	17.2	14.5	-4.5	21.1	25.2	13.4	5.9	16.4	12.7	21.3	31.1	34.2	23.9	22.2	18.9	22.9	13.9	7.3	5.5
income-statement-row.row.net-income	26.5	214.9	293.6	55.1	74.8	115.9	95.5	45.9	-190.4	25.2	3.3	30	78.6	28.9	8.3	33.8	58.8	64.1	125.3	121.8	109.1	95.2	80.2	51.1	35.8	25.5	23.2