Guangdong Meiyan Jixiang Hydropower Co.,Ltd.

Sembol: 600868.SS

SHH

2.16

CNY

Bugünkü piyasa fiyatı

-36.2652
F/K Oranı
-0.1397
PEG Oranı
4.10B
MRK Kapağı
0.00%
DIV Verimi

Guangdong Meiyan Jixiang Hydropower Co.,Ltd. (600868-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Guangdong Meiyan Jixiang Hydropower Co.,Ltd. (600868.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

Guangdong Meiyan Jixiang Hydropower 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	339.7	325.7	274.6	379	325.1	185.1	210.9	127.6	20.3	4.6	43.6	2.5	12.9	62.4	21.9	23.7	162	41.1	402.3	344.9	474.4	418.8	1025.9	508.1	475.5	557.3	11.4	84.1	33	22.3
balance-sheet.row.short-term-investments	9	5.1	-241	-247.4	-253.9	0	0	0	-110.6	0	-164.4	0	0	0	0	0	0.7	0.3	2	5.2	11.3	67.1	75.6	0	0	0	0	0	0	18.6
balance-sheet.row.net-receivables	442.3	460	303	9.8	12.3	0	0	81	201.8	215.7	64.3	86.8	193.2	154.3	234.1	124.5	777.2	1013.3	1428.4	700.6	308.4	274	333.5	48.8	21.6	56.6	10.8	6.9	12.7	8.7
balance-sheet.row.inventory	73.1	68.8	119.7	-2.9	0	0	0	0.4	15.8	13.3	13.8	33.2	44.5	56.2	57.7	91.5	131.7	260.8	561.7	851	641.4	421.7	281.2	219.6	224.2	31	42.3	55.7	8.9	8.3
balance-sheet.row.other-current-assets	3.5	3.2	2.8	5.2	3.1	3.2	6.6	5.1	2.2	1.1	0.7	2.1	-74.7	-48.7	-98.4	-18.7	-229.5	0.9	-330.5	-79.6	-8.1	1.9	-38	187	217	295.6	193.3	115.7	78.7	43.4
balance-sheet.row.total-current-assets	858.6	857.6	700.2	391	337.6	204.9	266.5	214	240.1	234.8	122.3	124.5	175.9	224.2	215.3	220.9	841.5	1316.1	2062	1817	1416.1	1116.4	1602.6	963.6	938.4	940.4	257.8	262.4	133.3	82.7
balance-sheet.row.property-plant-equipment-net	1422.6	1381.4	1536.4	1635	1685.3	1776.1	1784.2	1922.4	2097.6	2211.8	2464.1	2706.2	3182.8	3417.4	4386.4	4617.3	6249.3	6487.3	6534.6	5736	3982.1	2782.9	1617.2	1132.1	559.9	354.7	336.8	287.3	332.3	251.6
balance-sheet.row.goodwill	53.6	172.4	172.4	0	0	0	0	0	0	0	0	0	0	3.8	3.8	3.8	3.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	56.4	47.4	52.8	25.1	26	26.9	27.9	49.3	58.9	63.4	85	118.5	231.8	235.1	258.9	747.6	657.2	269.4	325.1	350.9	252.1	261.4	286.1	50.9	13.8	13.7	14	9.1	9.9	10.1
balance-sheet.row.goodwill-and-intangible-assets	110	219.8	225.2	25.1	26	26.9	27.9	49.3	58.9	63.4	85	118.5	231.8	238.9	262.7	751.4	661	269.4	325.1	350.9	252.1	261.4	286.1	50.9	13.8	13.7	14	9.1	9.9	10.1
balance-sheet.row.long-term-investments	223.9	65.5	313	341	326.8	0	0	0	207.6	0	206.2	0	0	0	0	0	188.3	46.3	72.2	188.9	255.9	195.7	195.4	0	0	0	0	0	0	16.4
balance-sheet.row.tax-assets	20.7	6.9	2.9	11.8	11.8	0	0	0	0.3	0	1.1	0	0.1	0.1	0	0.1	0.1	0	0	0	0	89.9	84.4	0	0	0	0	0	0	18.6
balance-sheet.row.other-non-current-assets	130	362.1	5.4	7.7	9.9	341	321.3	314.8	0.5	210.5	6.3	51.9	50	48.5	41.5	103.9	155.7	5.7	69.2	72.1	46.1	0	1.8	293.4	393.5	268.4	203.7	91.4	40.5	2.5
balance-sheet.row.total-non-current-assets	1907.2	2035.7	2082.9	2020.7	2059.9	2144	2133.4	2286.5	2364.7	2485.6	2762.6	2876.6	3464.7	3704.8	4690.7	5472.6	7254.3	6808.8	7001	6347.9	4536.2	3330	2184.8	1476.3	967.2	636.8	554.5	387.9	382.7	299.2
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	2765.8	2893.3	2783	2411.7	2397.5	2349	2399.9	2500.6	2604.8	2720.4	2884.9	3001.1	3640.6	3929	4905.9	5693.6	8095.8	8124.8	9063	8164.9	5952.4	4446.4	3787.4	2439.9	1905.6	1577.2	812.3	650.3	516	381.9
balance-sheet.row.account-payables	140.3	153.4	117.3	5.7	8	10.6	5.9	7.9	29.7	35.7	22.2	40.9	32.8	38.3	145.3	275.3	495.2	492.3	520	496.9	87	58.7	87.9	30.6	47.1	23	33	50.5	11.6	18.9
balance-sheet.row.short-term-debt	44.4	27.1	1.5	-1.7	-2	0	0	1.5	77.1	67.5	60.5	58.5	319.6	208	469.4	1378.2	1623.7	1437.9	1904.7	1740.2	1427.2	875	693.2	500	215.8	125.7	73.4	56.9	94.8	45.1
balance-sheet.row.tax-payables	9.2	16.2	14.7	3.3	7.1	2.3	6.5	6.7	9.3	8.6	12	20.4	27.8	75	31.1	12.6	8.6	-1	0	3.1	-0.2	7.1	2.4	9.1	23.8	5.2	6.1	1.5	1.3	1.7
balance-sheet.row.long-term-debt-total	81.2	124.7	136.3	0	0	0	0	146	250.3	381.9	447.8	542.8	845.9	1166.4	1710.2	1281.3	3395.2	3633	3506.6	2734.6	1383.7	471.4	240.6	108.8	89	73.2	17.1	4	0.8	19.2
Deferred Revenue Non Current	2.6	2.8	3.1	3.3	1.7	1.9	2.1	2.3	2.7	2.4	0.8	0	0	0	-1684.1	22	14.5	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	47	51.5	11.1	22	24.6	26.8	70.9	27.1	25.7	28.1	22.2	7.7	48.6	18.8	14.2	29.3	29.2	10.8	11.8	9.6	14.3	2.3	1.9	10.6	8.8	20.4	2.1	0.5	1.8	1.5
balance-sheet.row.total-non-current-liabilities	132.1	136.8	149.5	3.7	2.2	1.9	2.1	148.3	252.9	384.3	448.6	543.6	846.6	1187.9	1785.2	1367.1	3435.7	3623.1	3509.6	2742.5	1390.6	479.9	242.9	108.8	89	73.2	17.1	4.2	0.9	19.3
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	34.1	22.4	0.7	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-liab	403.7	406.3	368.1	31.5	34.7	39.3	78.9	254.5	435.4	563.7	606.5	747.1	1420.7	1724.5	2814.4	3520.5	5880	5785.7	6001.5	5038.9	2956.8	1683.4	1172	726.2	403.4	257.7	145	131.3	188.3	93.6
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	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1898.1	1273.9	1273.9	1158.1	1113.6	1012.3	694.3	694.3	434	277.8	154.3	86.9	64.4
balance-sheet.row.retained-earnings	-92	26.1	-25.4	-23	-35.9	-82.6	-65.7	-141.2	-203.6	-223.4	-159.4	-175.8	-211.2	-221.1	-433.5	-370.9	-809	-635.9	65.1	100.9	163.9	58.7	135.4	314.5	211.9	143.9	121.4	65.8	0	48.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	72.6	71.4	68.4	68.4	66.1	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	409.5	409.5	409.5	409.5	409.5	472.1	471.3	473.1	455.5	454.2	458.4	449.5	449.9	429.1	419.9	419.5	885.3	819.5	1446.1	1448.8	1431.4	1405.3	1371.6	624.9	588.7	735.1	261.6	299	240.7	175.3
balance-sheet.row.total-stockholders-equity	2288.3	2405.1	2350.7	2353.1	2337.8	2287.7	2303.7	2230	2150	2129	2197.1	2171.9	2136.8	2106.1	1884.6	1946.7	1974.4	2081.8	2785.1	2823.7	2753.5	2577.6	2519.3	1633.8	1494.9	1312.9	660.7	519	327.6	288.2
balance-sheet.row.total-liabilities-and-stockholders-equity	2765.8	2893.3	2783	2411.7	2397.5	2349	2399.9	2500.6	2604.8	2720.4	2884.9	3001.1	3640.6	3929	4905.9	5693.6	8095.8	8124.8	9063	8164.9	5952.4	4446.4	3787.4	2439.9	1905.6	1577.2	812.3	650.3	516	381.9
balance-sheet.row.minority-interest	71.2	81.9	64.2	27.1	24.9	22	17.3	16.1	19.4	27.7	81.3	82.1	83.1	98.3	207	226.3	241.4	244.3	276.4	302.3	242.1	185.4	96.1	79.9	7.3	6.6	6.6	0	0	0
balance-sheet.row.total-equity	2359.5	2487	2414.9	2380.2	2362.7	2309.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	233	70.6	72	93.6	72.9	70.8	24.9	126.6	97	88.9	41.8	39.5	36.8	34.4	26.6	88.3	189	46.6	74.2	194.1	267.1	262.8	270.9	262.9	367.8	247.8	0	0	0	35
balance-sheet.row.total-debt	159.7	151.8	137.8	0	0	0	0	147.5	327.4	449.4	508.3	601.4	1165.4	1374.4	2179.6	2659.5	5018.9	5070.8	5411.3	4474.8	2810.9	1346.4	933.8	608.9	304.8	198.9	90.5	60.9	95.6	64.3
balance-sheet.row.net-debt	-171	-168.7	-136.8	-379	-325.1	-185.1	-210.9	19.9	307.1	444.8	464.7	598.9	1152.5	1312	2157.7	2635.9	4857.5	5030	5011	4135	2347.8	994.6	-16.5	100.7	-170.7	-358.3	79.1	-23.2	62.6	60.6

Nakit Akış Tablosu

Guangdong Meiyan Jixiang Hydropower 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	-100.3	75.6	27.2	36.5	59.7	26.7	117.6	67	12.8	-59.8	25	32.3	15.5	238.6	-63.6	192.7	-165.1	-746.4	2.5	114.3	217.6	215.4	159.2	180.5	185.6	180.2
cash-flows.row.depreciation-and-amortization	85.1	77.7	43.3	64.1	112.7	72	87.7	85.1	90.4	112	110.2	128.8	142.1	144	179.2	189.4	229.1	217.7	140.9	85	65.6	49.2	32.8	22.3	14	13.5
cash-flows.row.deferred-income-tax	-6.2	-4.8	18.5	0	-11.8	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	-208.7	4.8	-18.5	0	11.8	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	-37.2	-113.4	-102.7	-3.3	-5.9	-11.8	-7.6	16.1	18.6	14.2	-13.4	-57.4	-33.6	-23.9	40.1	45.2	-18.2	-124.6	-119	-167.6	-173.4	-196.1	-62.1	39.9	1.2	-62.1
cash-flows.row.account-receivables	56.6	-124.8	-68.5	0.3	8.2	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	1.6	51.4	-119.7	0	-11.6	0	0.4	15.4	-4.3	0.1	19.3	1.4	9.6	2.6	28.6	29.8	133.5	292.1	289	-210.5	-222.3	-138.3	-71.1	7	-193.3	11.4
cash-flows.row.account-payables	-96.7	-35.2	67	-3.6	-2.3	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	1.3	-4.8	18.5	0	-0.2	0	-8	0.7	22.9	14.1	-32.6	-58.8	-43.1	-26.6	11.6	15.4	-151.8	-416.7	-408	43	48.9	-57.8	9	32.9	194.5	-73.4
cash-flows.row.other-non-cash-items	365.9	39.5	19.3	0.3	11	-6.2	-109	27.4	-39.7	66.1	0.8	-4.8	10.8	-191.8	35.8	-207.3	350.1	882.3	137.8	72.4	71.9	50.2	-24.9	-16.2	-3	-12.3
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	-25.9	-12.9	-10	-10	-32.8	-57.2	-56.9	-45.4	-25	-95.9	-47.4	-129.4	-86.2	-87.7	-161.8	-97.4	-58.3	-531.7	-917.5	-1728	-1339.9	-927	-734.7	-431.2	-59.8	-39.9
cash-flows.row.acquisitions-net	2.5	0	-216.6	0	33	0	19.8	32.7	65.3	34	165.6	67.6	100.8	508.2	128.9	478.6	0	98.8	11.5	13.4	0.8	3.1	734.8	0	0.2	0
cash-flows.row.purchases-of-investments	-31	0	-0.5	-360	-266.4	-1699.1	-1501.1	-483.7	-283.5	0	-1.5	294.5	203.6	164.2	778.3	40.1	0	-86.1	-7.2	-97	-124.6	-101.7	-925.3	0	-326.8	-121.3
cash-flows.row.sales-maturities-of-investments	2.1	1.9	27.4	343.5	269.4	1674	1660.1	477.1	282	0	6.9	4.2	22.1	34.6	117.5	71.4	2.6	353.7	107.4	157.2	171.7	66.7	870.2	33.3	5	47.9
cash-flows.row.other-investing-activites	-2.1	0	-3.9	1.8	-32.8	4.4	27.5	8.3	24.5	32.6	-47.4	-129.4	-86.2	-87.7	-161.8	27	224.7	82.6	-8.7	-33.7	60.2	-27.7	-734.7	-66.3	0.4	-51.3
cash-flows.row.net-cash-used-for-investing-activites	-54.4	-10.9	-203.6	-24.8	-29.7	-77.9	149.4	-11	63.2	-29.2	76.2	107.5	153.9	531.6	701.1	519.6	169.1	-82.7	-814.5	-1688.1	-1231.8	-986.7	-789.6	-464.2	-380.9	-164.5
cash-flows.row.debt-repayment	-10.1	-18.2	-7.6	0	0	0	-147.5	-179.9	-122	-58.9	-93	-398.5	-209.6	-385.5	-1174	-769	-1177.1	-1767.5	-1737.7	-1756	-1935	-1792	-1034.2	-536.9	-214.4	-144
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	-19	-9.7	-18.2	-19	-7.6	-38	-30.5	-13.5	-27.9	-44.7	-41.1	-76.2	-123	-304.1	-219.6	-160.7	-236.7	-285.2	-293.2	-268.8	-290.5	-142.9	-81.3	-34.3	-33.9	-11.6
cash-flows.row.other-financing-activites	-4.9	6.5	136.5	0.5	0.5	9.4	18.4	116.2	20.3	-38.8	-23.6	257.8	-5.4	31.3	499.1	104.2	918.6	1609.9	2829.5	3335.1	3411.9	2179.2	2243.9	841.4	349.7	746.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-34.1	-21.4	110.7	-18.5	-7.1	-28.6	-159.6	-77.3	-129.7	-142.3	-157.7	-217	-338.1	-658.3	-894.5	-825.4	-495.2	-442.8	798.6	1310.3	1186.4	244.4	1128.4	270.3	101.3	591.1
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	10.2	47.1	-105.8	54.4	140.8	-25.8	78.4	107.3	15.7	-39.1	41.2	-10.4	-49.2	40.2	-1.7	-85.8	69.8	-296.4	146.2	-273.6	136.3	-623.6	443.8	32.5	-81.8	545.9
cash-flows.row.cash-at-end-of-period	330.7	316.6	269.6	375.3	320.9	180.1	206	127.6	20.3	4.6	43.6	2.5	12.9	62.1	21.9	23.7	109.1	39.3	335.8	189.5	463.1	326.8	950.3	508.1	475.5	557.3
cash-flows.row.cash-at-beginning-of-period	320.5	269.6	375.3	320.9	180.1	206	127.6	20.3	4.6	43.6	2.5	12.9	62.1	21.9	23.7	109.4	39.3	335.8	189.5	463.1	326.8	950.3	506.6	475.6	557.3	11.4
cash-flows.row.operating-cash-flow	98.7	79.4	-12.9	97.6	177.6	80.6	88.7	195.6	82.2	132.5	122.6	99	134.9	166.9	191.7	220	395.9	229	162.1	104.2	181.7	118.7	105	226.5	197.8	119.3
cash-flows.row.capital-expenditure	-25.9	-12.9	-10	-10	-32.8	-57.2	-56.9	-45.4	-25	-95.9	-47.4	-129.4	-86.2	-87.7	-161.8	-97.4	-58.3	-531.7	-917.5	-1728	-1339.9	-927	-734.7	-431.2	-59.8	-39.9
cash-flows.row.free-cash-flow	72.8	66.5	-22.9	87.6	144.7	23.4	31.8	150.2	57.2	36.6	75.3	-30.4	48.7	79.2	29.9	122.6	337.6	-302.7	-755.4	-1623.8	-1158.2	-808.3	-629.6	-204.7	138	79.5

Gelir Tablosu Satırı

Guangdong Meiyan Jixiang Hydropower Co.,Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600868.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
income-statement-row.row.total-revenue	306.4	497	348.5	182	288.3	222.8	242.7	363.5	248.5	400.2	486.2	599.8	655.6	655.8	490.2	661.6	806	731.3	698.1	1003.7	1245.7	983.9	664	593.8	542.5	470.2	350.3	267.2	209.6	198.2
income-statement-row.row.cost-of-revenue	204.1	323	239.4	114.5	172.8	149.5	150.4	127.9	176.5	302.5	335.7	490.5	558.7	512.3	416.8	455.8	561.2	510	536.6	734.1	840.1	619.5	426.5	358.7	286	249.4	181.3	164	142	0
income-statement-row.row.gross-profit	102.3	174	109	67.5	115.5	73.3	92.3	235.6	72	97.7	150.6	109.2	96.9	143.6	73.4	205.9	244.9	221.2	161.5	269.6	405.6	364.3	237.5	235.1	256.5	220.7	169	103.3	67.6	198.2
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
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	-1.9	26.3	24.7	20.7	34.1	-1.4	-5.1	-23.4	34.4	10.4	5.9	42	54.3	44.9	125.1	-132.8	19.3	-282.7	57	12.3	19.8	16.4	1.6	2.2	0.7	5.1	7.6	-3	5.7	2.8
income-statement-row.row.operating-expenses	87.7	60.7	62.5	33	43.2	45.2	77	115.2	99.2	90.9	92.7	85.5	72	74.6	101.1	141.7	75.7	351.4	105.3	92.3	113.8	101.2	88	66.2	61.7	40.2	28.8	27.4	28.3	2.8
income-statement-row.row.cost-and-expenses	291.8	383.7	302	147.5	216	194.7	227.4	243.1	275.7	393.3	428.4	576.1	630.7	586.8	517.9	597.5	636.9	861.4	641.8	826.4	953.9	720.7	514.5	424.9	347.6	289.6	210.2	191.4	170.2	2.8
income-statement-row.row.interest-income	3.5	4	3.3	3.5	2.4	1.5	0.6	0	0	0	0	0	0	0.4	0.1	0.1	0.3	2.5	2.7	3.4	6.1	10.1	5.9	10.8	0	0	0	0	0	0
income-statement-row.row.interest-expense	7.5	7	5.5	0	0	0	2.5	13.1	27.1	35.6	41.2	77.4	89.5	109.4	196.1	333.6	324	316.3	173.7	111.9	81.6	69.2	45.5	36.3	1.8	3.7	-0.9	-2	-2.6	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-118.7	-1.5	-19.2	1.9	-0.6	1.8	119.9	-50.6	40.2	-65.8	-33.7	8.8	-8.5	199	-32	206.3	-329.5	-615.3	-54.2	-55.8	-66.3	-37.3	34.7	18.9	2.8	6.7	9.7	6.3	19.4	-147.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1.9	26.3	24.7	20.7	34.1	-1.4	-5.1	-23.4	34.4	10.4	5.9	42	54.3	44.9	125.1	-132.8	19.3	-282.7	57	12.3	19.8	16.4	1.6	2.2	0.7	5.1	7.6	-3	5.7	2.8
income-statement-row.row.total-operating-expenses	-118.7	-1.5	-19.2	1.9	-0.6	1.8	119.9	-50.6	40.2	-65.8	-33.7	8.8	-8.5	199	-32	206.3	-329.5	-615.3	-54.2	-55.8	-66.3	-37.3	34.7	18.9	2.8	6.7	9.7	6.3	19.4	-147.8
income-statement-row.row.interest-expense	7.5	7	5.5	0	0	0	2.5	13.1	27.1	35.6	41.2	77.4	89.5	109.4	196.1	333.6	324	316.3	173.7	111.9	81.6	69.2	45.5	36.3	1.8	3.7	-0.9	-2	-2.6	0
income-statement-row.row.depreciation-and-amortization	85.1	105.4	43.3	60.6	131.5	72	87.7	85.1	90.4	112	110.2	128.8	142.1	144	179.2	189.4	229.1	217.7	140.9	85	65.6	49.2	32.8	22.3	14	13.5	-13.2	-9.3	-13.7	150.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	14.7	88.6	52.5	40.1	65.9	31.3	140.3	94.9	-21.3	-68.2	18.3	-9.4	-36.6	223.1	-184.8	403.2	-163.8	-459.3	-46.1	131.1	234.8	222.5	184.3	185.7	197.6	193.9	153.3	85.2	53	47.6
income-statement-row.row.income-before-tax	-104.1	87.1	33.3	42.1	65.3	29.9	135.1	69.8	13	-58.9	24.1	32.5	16.4	268	-59.7	270.4	-160.3	-743.7	6.5	132.5	240	232.4	185.1	187.8	197.9	193.1	155.4	82.2	58.7	50.3
income-statement-row.row.income-tax-expense	5.6	11.5	6.1	5.6	5.6	3.2	17.6	2.7	0.2	0.9	-0.9	0.2	0.8	29.4	3.9	77.7	4.7	2.7	4	18.2	22.4	17	25.9	7.3	11.6	12.9	13.7	5.8	3.5	1.8
income-statement-row.row.net-income	-100.3	59	27.2	34.3	56.7	21.9	116.4	68.2	19.8	-54.5	25.8	35.5	9.9	242.4	-59.3	192	-161.1	-700.9	1.3	96.2	176.2	174.6	168.6	181.1	185.6	180.2	141.7	76.4	55.1	48.5