Shanghai Shentong Metro Co.,Ltd.

Sembol: 600834.SS

SHH

7.29

CNY

Bugünkü piyasa fiyatı

48.6103
F/K Oranı
0.0000
PEG Oranı
3.48B
MRK Kapağı
0.01%
DIV Verimi

Shanghai Shentong Metro Co.,Ltd. (600834-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Shanghai Shentong Metro Co.,Ltd. (600834.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

Shanghai Shentong Metro 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	1996	1994
balance-sheet.row.cash-and-short-term-investments	241.7	554.7	736.4	167.8	317.8	252.5	23.2	75.3	40.2	43.1	291.8	138.9	25.8	20.1	15.2	21.2	16.5	3.7	8.2	10.7	33.2	73.5	59.8	204	127.1	82	91.5	84.5	66.5	0
balance-sheet.row.short-term-investments	11	0.9	-52.7	0.9	-1053.8	-500.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100	0	0	0	0	0.7	0
balance-sheet.row.net-receivables	153.9	20.5	16.2	13.3	49.3	16.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.7	0	245.4	123.4	84.8	72.1	0
balance-sheet.row.inventory	36.4	22.5	17	12	4.9	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.5	0.7	1.3	0.6	8.1	4.4	0
balance-sheet.row.other-current-assets	0.9	682.2	538	129.4	459.8	243.3	311.4	11.6	0.5	0	-0.5	3.9	-1.2	-1.6	7.5	9.6	46.5	-0.7	-0.4	-0.1	-3.3	-1.4	-35.7	141.1	124.8	-34.8	30.5	-0.7	1	85.1
balance-sheet.row.total-current-assets	433	1279.9	1307.7	322.5	831.8	512.3	346.2	93.8	46.1	46.1	296.7	142.8	34.6	26.2	22.7	30.9	63	13.9	52.3	56.5	60.4	151.4	127.8	346.3	252.5	293.9	246	176.6	143.9	85.1
balance-sheet.row.property-plant-equipment-net	183.3	150.8	130	59.5	34	1174.2	1242.7	1312.5	1391.2	1461.1	1537.6	1615.5	1686.3	1740.5	1259.3	1251.3	1021	1018.7	972.2	955.3	991.7	739.5	806.3	208	223.8	242.3	256.7	251.5	201.4	162.4
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	0	0	0
balance-sheet.row.intangible-assets	0	0.1	0.2	0	0	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.5	1.6	3.9	4	1.5	0.2	0.2	0.2	0
balance-sheet.row.goodwill-and-intangible-assets	0	0.1	0.2	-2457.5	-1908	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.5	1.6	3.9	4	1.5	0.2	0.2	0.2	0
balance-sheet.row.long-term-investments	1875.3	1174.9	916.4	2457.5	1908	999.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-64.7	0	0	0	0	2.7	0
balance-sheet.row.tax-assets	8.9	3.5	2.6	2.2	1.8	8.7	6.5	6.6	6.7	6.7	9	10.9	9	8.6	8	7.3	7.6	0	0	0	0	0	0	0	0	0	0	0	0.7	0
balance-sheet.row.other-non-current-assets	0.3	0	588.5	2461	1908	38	981.9	929.4	1039	543.3	4.3	2.8	2.4	3.2	5.7	3.9	8.4	1.6	2.7	3	3.7	14.6	11.9	100	5.2	5	3.5	3.7	0.1	3.1
balance-sheet.row.total-non-current-assets	2067.8	1329.4	1637.8	2522.7	1943.7	2220.7	2231.1	2248.5	2436.9	2011.1	1550.9	1629.3	1697.7	1752.3	1273	1262.5	1037	1020.4	974.9	958.2	995.4	755.6	819.8	247.2	232.9	248.8	260.3	255.4	205.1	165.5
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	0	0	0
balance-sheet.row.total-assets	2500.7	2609.4	2945.4	2845.2	2775.5	2732.9	2577.3	2342.4	2483	2057.2	1847.6	1772.1	1732.3	1778.6	1295.7	1293.4	1099.9	1034.3	1027.2	1014.7	1055.8	907	947.6	593.5	485.5	542.7	506.3	432	348.9	250.6
balance-sheet.row.account-payables	128.3	81.4	57.5	40.5	67.7	60.4	45.4	127.9	42.7	45.4	31.1	42.1	58.9	62.7	87.1	308.8	52	27.2	17.9	6.4	32.1	15	14.4	1.2	2.2	61.6	43.4	13.8	0.4	0
balance-sheet.row.short-term-debt	398.5	3.4	639.4	430.9	238.7	683.5	483.8	0	90	430	81	85	129.5	200	158	0	89	130	225	315	360	90	80	50	0	0	0	131	70	0
balance-sheet.row.tax-payables	8.9	9.8	21.9	22.3	20.4	8	14	13.3	14.8	24.7	25.6	23.4	10.1	13.8	14.2	2.8	4.3	5.6	7.2	2.5	1.4	9.9	13.5	1.1	-1.2	2.1	3.2	7.5	5.2	0
balance-sheet.row.long-term-debt-total	73.4	88.4	66.7	634.9	939	200	442.3	335	493.2	160	400	400	0	0	0	0	0	0	0	0	0	79.1	172.2	0	0	0	0	0	0	0
Deferred Revenue Non Current	3.4	2.5	1.8	1.9	-939	76.9	0	0	0	0	-400	-400	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	31.5	775.4	403.5	0.6	6	26	100	443.8	400	400	10.9	11.1	400	400	2.6	7.1	4	6.9	4.8	1.4	1.4	32.7	7.2	65.6	47.1	51.7	46.6	8.3	8.3	0
balance-sheet.row.total-non-current-liabilities	94.4	92.1	69.8	638.6	940.4	477.6	443.6	337.3	495.9	160.7	400.8	400.5	0.4	0.5	0.9	0.5	1.7	0	0	0	0	79.1	172.2	0.2	0.3	0.2	0	0	0	9.7
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	0	0	0
balance-sheet.row.capital-lease-obligations	16.5	17.3	20.9	4.6	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-liab	791.1	952.3	1345.6	1295.4	1284.4	1255.6	1112	909	1076.6	692.3	549.3	562.1	609.7	682.1	262.8	316.4	151.1	169.8	254.9	325.2	394.9	318.2	390.8	117.1	49.6	113.5	89.9	210.2	133	9.7
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	0	0	0	0	0
balance-sheet.row.common-stock	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	477.4	434	434	394.5	394.5	343.1	236.6	236.6	236.6	182	182	182
balance-sheet.row.retained-earnings	945.7	899.2	849.9	803	753.5	706.5	698.1	667	642.9	617.6	553.9	478.2	400	378.9	323.2	278.8	255.4	189.1	108.9	85.2	67.4	41.5	22.1	5.7	8.7	8.7	3.5	2.8	2.6	33.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	230.3	229.7	228.5	225.9	222.2	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.other-total-stockholders-equity	27.9	27.9	27.9	27.9	27.9	293.5	289.9	289	286.1	269.8	266.9	254.4	245.1	240.2	232.3	220.7	216	198.1	186	170.3	159.5	148.2	137.6	127.7	190.6	183.9	176.3	37.1	31.3	25.6
balance-sheet.row.total-stockholders-equity	1681.2	1634.1	1583.7	1534.1	1481	1477.3	1465.3	1433.4	1406.4	1364.9	1298.3	1210	1122.5	1096.5	1032.9	977	948.8	864.5	772.3	689.5	660.9	584.2	554.2	476.5	435.9	429.2	416.4	221.8	215.9	240.9
balance-sheet.row.total-liabilities-and-stockholders-equity	2500.7	2609.4	2945.4	2845.2	2775.5	2732.9	2577.3	2342.4	2483	2057.2	1847.6	1772.1	1732.3	1778.6	1295.7	1293.4	1099.9	1034.3	1027.2	1014.7	1055.8	907	947.6	593.5	485.5	542.7	506.3	432	348.9	250.6
balance-sheet.row.minority-interest	25	22.9	16.1	15.7	10.1	5.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4.6	2.6	0	0	0	0	0	0	0
balance-sheet.row.total-equity	1706.2	1657	1599.8	1549.8	1491.1	1482.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1886.2	680.7	863.7	857.5	854.1	498.7	494.2	360.3	361.8	3.8	4.3	2.8	2.4	3.2	5.7	3.9	8.4	1.6	2.7	3	3.7	14.6	11.9	35.3	5.2	5	0.9	0	3.4	0
balance-sheet.row.total-debt	488.4	91.8	706.1	1065.9	1177.7	883.5	483.8	335	90	430	481	485	129.5	200	158	0	89	130	225	315	360	90	80	50	0	0	0	131	70	0
balance-sheet.row.net-debt	257.7	-462.9	-30.3	898.1	859.8	631	460.6	259.6	49.8	386.9	189.2	346.1	103.7	179.9	142.8	-21.2	72.5	126.3	216.8	304.3	326.8	16.5	20.2	-54	-127.1	-82	-91.5	46.5	4.2	0

Nakit Akış Tablosu

Shanghai Shentong Metro 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	1998
cash-flows.row.net-income	69	77.2	78.9	79.4	72.9	30.6	51.7	51.9	69	105.2	120.5	111	55.3	93.7	102.3	79.1	122.9	120.9	104.5	71.9	76.7	65.4	63.3	54.2	44.7	47.6
cash-flows.row.depreciation-and-amortization	12.7	11.7	7.5	3.4	35.7	68.7	69.9	71.7	74.6	76.6	78	77.9	80.7	68.8	46.3	46.2	44.6	40	36.7	36.7	33.2	29.1	21.3	15.8	16.3	16.5
cash-flows.row.deferred-income-tax	-1.6	-1.7	-0.7	0	-0.4	0	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	-320.4	1.7	0.7	0	0.4	0	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	-275.5	-8.9	531.3	-187.9	-668.1	9	-163.9	62.3	-148	-498.4	-8.2	-0.6	-0.5	-26.2	33.5	45	-20	45.5	21.6	-45.9	3.1	6.4	63.5	55.3	-8	-30.9
cash-flows.row.account-receivables	-1568.3	-670.7	537.7	-178.4	-780.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-14.7	-5.5	-4.9	-7.2	-4.7	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.5	0.2	0.7	-0.7
cash-flows.row.account-payables	1288	669	-0.8	-2.3	117.3	0	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	19.5	-1.7	-0.7	0	-0.2	9.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	63	55.1	-8.7	-30.2
cash-flows.row.other-non-cash-items	342	-2.8	0.4	-10.4	-43	4.8	9	4	18.5	23.3	21.9	35.2	35.2	12.7	8.5	16.3	9.1	6.1	12.7	12.9	10	31.7	0.8	-5.5	0	-2.7
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-39.2	-29.4	-45.7	-45	-5.4	-0.2	-0.4	-0.5	-0.9	-0.1	-0.1	-7.1	-37.6	-546.9	-298.6	-34.8	-48.5	-87	-53.7	-0.3	-244.2	-86.6	-643.8	0	-1.1	-5.4
cash-flows.row.acquisitions-net	2.5	2.5	0	0	809.2	0	0.4	0	345.9	0	0	0	0	0	0	0	0	0	0	0	0	0	215.6	0	0	0
cash-flows.row.purchases-of-investments	-390	-20.4	-14.7	-4.9	-759.9	0	-137.5	0	-730	0	0	0	0	0	0	0	0	0	0	0	0	0	-122.5	-328.3	0	0
cash-flows.row.sales-maturities-of-investments	540	244.1	59.1	59.1	401.3	28.1	27.7	27.8	396.7	0.1	0.1	0	0	1.8	0	0	0.1	0	0	4.4	4.1	2.4	279.8	136.5	31.4	1.6
cash-flows.row.other-investing-activites	0	-2.5	0	137.5	0	0	-0.4	0	-0.9	160	0	0.1	0	0	0	0	0	0	0	0	-24.2	0	51.6	0	2	1.2
cash-flows.row.net-cash-used-for-investing-activites	113.2	194.3	-1.2	146.7	445.1	27.9	-110.3	27.2	10.8	160	0	-7.1	-37.6	-545.1	-298.5	-34.7	-48.4	-86.9	-53.7	4.2	-264.4	-84.2	-219.4	-191.8	32.4	-2.6
cash-flows.row.debt-repayment	-203.6	-1045.3	-556.2	-544.7	-719.5	-583.8	-863.8	-490	-509.9	-192	-117	-629.5	-1120	-571	-106	-169	-269	-301	-375	-693	-260.9	-80	-150	0	0	0
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	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	0	0
cash-flows.row.dividends-paid	-22	-38	-59.9	-66.5	-54.4	-44.7	-44.6	-40.6	-54.1	-61.6	-55.3	-55.1	-55.3	-39.3	-56.1	-58.2	-54.4	-35.1	-34.3	-57.3	-48	-44.7	-3.7	-1.2	-38.9	-37.4
cash-flows.row.other-financing-activites	-33.2	630.5	567.7	429.9	985	716.7	999.8	348.6	534.2	138.3	113	581.3	1047.9	1011.4	264	80	228	206	285	648	410	90	180	50	-1.3	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-263.4	-452.8	-48.3	-181.3	211.1	88.2	91.5	-181.9	-29.8	-115.3	-59.3	-103.3	-127.4	401.1	101.9	-147.2	-95.4	-130.1	-124.3	-102.3	101.1	-34.7	26.3	48.8	-40.3	-37.4
cash-flows.row.effect-of-forex-changes-on-cash	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
cash-flows.row.net-change-in-cash	-324	-181.4	568.6	-150.1	53.7	229.4	-52.1	35.1	-4.9	-248.6	152.9	113.1	5.7	4.9	-6	4.7	12.7	-4.5	-2.5	-22.4	-40.3	13.7	-44.2	-23.1	45.1	-9.5
cash-flows.row.cash-at-end-of-period	230.7	554.1	735.5	166.8	316.9	250.5	21.2	73.3	38.2	43.1	291.8	138.9	25.8	20.1	15.2	21.2	16.5	3.7	8.2	10.7	33.2	73.5	59.8	104	127.1	82
cash-flows.row.cash-at-beginning-of-period	554.7	735.5	166.8	316.9	263.2	21.2	73.3	38.2	43.1	291.8	138.9	25.8	20.1	15.2	21.2	16.5	3.7	8.2	10.7	33.2	73.5	59.8	104	127.1	82	91.5
cash-flows.row.operating-cash-flow	-173.8	77.2	618.2	-115.5	-602.6	113.2	-33.3	189.8	14.1	-293.4	212.2	223.5	170.7	148.9	190.6	186.7	156.6	212.5	175.5	75.6	123	132.6	148.9	119.9	53	30.5
cash-flows.row.capital-expenditure	-39.2	-29.4	-45.7	-45	-5.4	-0.2	-0.4	-0.5	-0.9	-0.1	-0.1	-7.1	-37.6	-546.9	-298.6	-34.8	-48.5	-87	-53.7	-0.3	-244.2	-86.6	-643.8	0	-1.1	-5.4
cash-flows.row.free-cash-flow	-213	47.7	572.5	-160.5	-608	113	-33.8	189.3	13.2	-293.5	212.1	216.4	133.1	-398	-107.9	151.9	108	125.6	121.8	75.4	-121.3	46	-495	119.9	51.9	25.1

Gelir Tablosu Satırı

Shanghai Shentong Metro Co.,Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600834.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	1996	1994	1992
income-statement-row.row.total-revenue	399.7	343.1	348.5	301.4	658.9	751.9	752.2	755.9	774	744.6	716.9	719.5	779.3	834.2	840.5	882.1	870.3	817.6	680.8	582.2	501.2	514.3	274.5	107.9	103.5	118.8	129.7	95.8	71.7	57.4	13.1	0.5	0
income-statement-row.row.cost-of-revenue	272.1	229.2	245.9	222.5	574	707.2	670.5	706.3	698.8	635.1	566.4	570.9	681.8	705.8	739.4	720.6	673.7	625.3	481.2	428.7	348.2	334.2	160.4	46.6	49.2	63.9	74.8	47.6	27.1	0	0	0	0
income-statement-row.row.gross-profit	127.6	114	102.6	78.9	85	44.7	81.7	49.6	75.2	109.5	150.5	148.6	97.4	128.4	101.2	161.6	196.6	192.3	199.6	153.6	153.1	180.1	114.2	61.4	54.3	55	54.9	48.3	44.6	57.4	13.1	0.5	0
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	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	-0.9	29	28.1	22.3	16.6	4.1	4.6	47.6	58.6	67.6	51.2	52.9	50.3	48.2	76.5	-0.1	0	1.8	0	2.5	1.6	-25.5	2.9	0	-0.3	-0.1	-0.1	0.1	-0.3	0	0	0	0
income-statement-row.row.operating-expenses	46.6	38.3	40	32.5	34	4	5.2	21.5	22.6	23.6	19.8	21	41.7	45.2	42.2	47.1	46.7	42.9	64.3	59.7	57	70.7	45.7	6.2	6	5.1	5.2	5.5	2.6	0	0	0	0
income-statement-row.row.cost-and-expenses	318.7	267.5	285.8	255	607.9	711.2	675.7	727.7	721.4	658.7	586.2	592	723.5	751	781.6	767.7	720.5	668.2	545.5	488.3	405.2	404.8	206.1	52.8	55.2	69	80	53.1	29.7	0	0	0	0
income-statement-row.row.interest-income	6.5	4.3	2.3	5.6	2	0.4	0.5	0.9	1	10.2	4.3	3.1	1	0.3	0	0	0	0.4	0.5	0.3	0.7	0.9	0.9	3.1	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	17.2	16.6	9.5	3.8	25	39.5	36.8	31.7	35.1	23.4	21.9	31.6	32.8	12.1	8.4	10.2	6	6.6	13	13.8	8.8	4.3	3.8	1.2	-3.2	-3.4	-2.6	-2.4	-2	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	28.8	-0.8	0	0.1	-26.8	-0.2	-4.4	43.6	39.4	54.4	33.6	20.6	16.9	35.7	68.1	-16.3	-8.9	-9.1	-12.8	-10.9	-6.7	-27.9	8.8	8.6	4.2	6.1	3.1	2.7	2.3	-19.4	-4.5	-0.3	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.9	29	28.1	22.3	16.6	4.1	4.6	47.6	58.6	67.6	51.2	52.9	50.3	48.2	76.5	-0.1	0	1.8	0	2.5	1.6	-25.5	2.9	0	-0.3	-0.1	-0.1	0.1	-0.3	0	0	0	0
income-statement-row.row.total-operating-expenses	28.8	-0.8	0	0.1	-26.8	-0.2	-4.4	43.6	39.4	54.4	33.6	20.6	16.9	35.7	68.1	-16.3	-8.9	-9.1	-12.8	-10.9	-6.7	-27.9	8.8	8.6	4.2	6.1	3.1	2.7	2.3	-19.4	-4.5	-0.3	0
income-statement-row.row.interest-expense	17.2	16.6	9.5	3.8	25	39.5	36.8	31.7	35.1	23.4	21.9	31.6	32.8	12.1	8.4	10.2	6	6.6	13	13.8	8.8	4.3	3.8	1.2	-3.2	-3.4	-2.6	-2.4	-2	0	0	0	0
income-statement-row.row.depreciation-and-amortization	12.7	30.1	18.5	9.2	35.7	68.7	69.9	71.7	74.6	76.6	78	77.9	80.7	68.8	46.3	46.2	44.6	40	36.7	36.7	33.2	29.1	21.3	15.8	16.3	16.5	-4.1	-2.8	-3	19.4	4.5	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	81.1	101.6	104.9	105	128.1	36.4	67.4	24.2	33.5	72.8	113	95.2	22.3	70.8	50.6	98.2	140.9	142.2	122.6	80.8	88	108	76.3	63.8	52.9	56	53.9	45.5	45	38	8.6	0.5	0
income-statement-row.row.income-before-tax	109.8	100.7	104.9	105.1	101.3	40.5	72	71.7	92	140.3	164.3	148.1	72.6	118.9	127.1	98.1	140.9	142.2	122.5	83.1	89.5	82	78.2	63.7	52.5	55.9	53.3	45.5	44.5	38	8.6	0.2	0
income-statement-row.row.income-tax-expense	25.4	23.5	26	25.7	28.4	9.9	20.4	19.8	23.1	35.2	43.7	37.1	17.3	25.3	24.7	19.1	18	21.3	18	11.2	12.8	16.6	14.9	9.5	7.8	8.3	7.9	6.8	6.6	5.4	0.8	0	0
income-statement-row.row.net-income	69	73	72.4	73.8	68.2	30.6	51.7	51.9	69	105.2	120.5	111	55.3	93.7	102.3	79.1	122.9	120.9	104.5	71.9	76.7	63.5	65.5	54.2	44.7	47.6	45.4	38.7	37.9	32.6	7.8	0.2	0