Shenzhen SEG Co.,Ltd

符号: 000058.SZ

SHZ

6.81

CNY

今天的市场价格

95.2940
市盈率
0.8016
PEG比率
6.71B
MRK市值
0.00%
DIV收益率

Shenzhen SEG Co.,Ltd (000058-SZ) 财务报表

Q: 什么是 Shenzhen SEG Co.,Ltd (000058.SZ) 总资产是多少？

Shenzhen SEG Co.,Ltd (000058.SZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Shenzhen SEG Co.,Ltd (000058.SZ). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Shenzhen SEG Co.,Ltd 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	1302.9	1175.3	1427.6	1482	1608.3	1757.5	951.5	183.1	276.9	383.1	336.6	453.1	644.4	572.8	485.1	404.2	261.3	336.3	479.7	683.8	785.1	976.7	568.1	497.6	603.1	699.3	351.5	367.6	195.9
balance-sheet.row.short-term-investments	135.9	180.9	325.1	653.7	550.4	-1505.7	-1186.1	-999.9	-968.6	-964.8	-525.7	-538.3	-558.8	0	0	0	0	0	2.8	4.2	6.4	7.5	31.5	10.5	0.6	0.4	0.4	1.4	1.7
balance-sheet.row.net-receivables	430.8	436.6	296.4	207.1	121.4	172.7	192.7	201.5	294.6	406	303.1	67.2	65.6	72.7	62.9	84.6	273.7	540.2	799.3	826.8	840.4	1053.3	1048.1	112.7	213.1	418.8	202.4	240.6	35.3
balance-sheet.row.inventory	1606.2	1701.5	1698	2156.8	2423.1	2670.3	3551.1	602.1	450.8	278.3	98	2.7	0.6	4.2	5.9	5.5	5.4	176.4	145.5	248.7	196.5	146.8	162.7	347.8	303.5	160.8	175.7	160.5	192.8
balance-sheet.row.other-current-assets	41.3	55.9	181.2	54.4	62.1	468.1	565.6	268.1	339.4	443.5	419.9	346.2	201	-10.9	-12	-15.3	-21.2	12.1	1.8	16.1	26.3	-214	1.8	1013.8	753.5	461.2	448.5	290.1	177.5
balance-sheet.row.total-current-assets	3381.1	3369.3	3603.1	3900.4	4215	5068.6	5260.9	1254.8	1361.7	1510.8	1157.6	869.2	911.7	638.9	542	479.1	519.2	1065.1	1426.3	1775.5	1848.3	1962.8	1780.7	1971.9	1873.2	1740	1178.2	1058.8	601.4
balance-sheet.row.property-plant-equipment-net	567.5	520	576.9	248.8	190.8	210.6	134.2	39.2	37.7	41.4	41.9	43.4	46	66	215.7	59.5	71.1	1363.8	1432.9	1466.6	1490.9	1255.4	1236	1649.8	1526.8	721.3	701.4	743	758.3
balance-sheet.row.goodwill	68.9	70.8	71	54.6	11.3	0	10.3	10.3	10.3	10.3	10.3	10.3	10.3	10.3	10.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	21	23.3	25.1	25	22.8	32.5	31.8	1.3	1.1	0.7	0.9	0.5	0.6	0.6	4.8	0.7	0.7	61	56.9	59	63.4	27.9	16.2	24.1	25.4	31.8	39.3	46.4	53.4
balance-sheet.row.goodwill-and-intangible-assets	89.8	94.2	96.1	79.6	34.2	32.5	42.2	11.6	11.5	11	11.2	10.8	10.9	11	15.1	0.7	0.7	61	56.9	59	63.4	27.9	16.2	24.1	25.4	31.8	39.3	46.4	53.4
balance-sheet.row.long-term-investments	1229.5	-9.5	-109.5	-429.9	-296.7	1712.4	1432.2	1218	1188.3	1081.3	672.2	672	691.8	0	0	0	0	0	517.6	525.7	463.6	425.2	345.8	395.3	441.2	463.6	0	0	0
balance-sheet.row.tax-assets	79.9	74.2	50.4	45.2	51.9	56.9	29.9	10.9	10.4	10.5	8.2	9.8	9.8	10.1	7.6	9	9.9	0	0	0	0	0	80.6	67	-374.9	18.6	0	0	0
balance-sheet.row.other-non-current-assets	32.4	1270.6	1415.4	1986.9	1995.5	47	93.3	13.8	5.1	4.7	243.9	135.6	3.5	740.3	579.1	1031	1042.7	663.8	25	33.8	45.1	51.2	0	0.5	430.9	2.7	482.8	317.5	112.7
balance-sheet.row.total-non-current-assets	1999.1	1949.5	2029.3	1930.6	1975.6	2059.4	1731.7	1293.5	1252.9	1148.9	977.3	871.5	761.9	827.4	817.5	1100.2	1124.4	2088.7	2032.4	2085.2	2062.9	1759.7	1678.6	2136.7	2049.4	1237.9	1223.5	1106.9	924.4
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
balance-sheet.row.total-assets	5380.1	5318.7	5632.4	5831	6190.6	7128	6992.6	2548.3	2614.7	2659.7	2134.9	1740.7	1673.6	1466.3	1359.5	1579.3	1643.6	3153.8	3458.7	3860.6	3911.2	3722.5	3459.3	4108.6	3922.6	2977.9	2401.7	2165.7	1525.8
balance-sheet.row.account-payables	451.9	477.9	380.3	361.4	288.6	293.1	470.1	20.3	89.9	200.1	181.8	4	13	14.1	8.2	31.3	23.9	770.7	703.5	601.1	769.2	643	496.4	397.8	513.7	287.1	350.1	136.2	99
balance-sheet.row.short-term-debt	338.3	324.5	201.2	838.7	392.7	792.6	793.2	355	367.8	189.2	70	0	0	0	0	1.8	96.8	453.5	756.9	655.4	732.7	943.7	862.6	775.1	795	484.7	407.9	484.6	318
balance-sheet.row.tax-payables	85.5	137.6	158.6	124.3	129.2	121	243.5	46.9	34.6	39.4	37.2	15.2	36.9	14	24.4	10.6	19.6	3.8	22.9	39	29.5	-33.7	-7.5	-3.6	24.1	39.2	13.4	25.1	10.2
balance-sheet.row.long-term-debt-total	519.4	701.4	778.8	698.5	1471.7	1536	754.8	0	0	0	0	0	0	0	0	0	0	81.6	70.9	439.4	226	169.8	312.3	458.7	332	12	86.4	161.8	393.7
Deferred Revenue Non Current	0.6	0.7	1	2.8	5.2	6.7	12.3	11.2	9.6	9.7	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	1180.1	1082.5	159.9	0	219.8	1758.6	707	116.5	190.4	433.1	208.7	342.3	317.8	257	221.6	115.5	102.6	112.5	80.4	63.7	51.8	134.8	154.6	58	76.1	64.4	51.3	63.4	32.1
balance-sheet.row.total-non-current-liabilities	729	772	850.6	809.2	1601.9	1712.9	859.5	26.1	32.7	26.8	19	22	20.4	21.6	23.2	3.3	4	81.6	71.3	440	227.4	173.1	312.3	459	335.3	15.1	90.9	164.3	396.6
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
balance-sheet.row.capital-lease-obligations	161.3	178.1	232.5	118.7	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
balance-sheet.row.total-liab	2874.8	2866.5	3059.2	3349.6	3680	4678.2	4411.7	789.8	934.3	1164.3	699.1	368.3	351.2	292.7	253	252.5	339.8	1633.9	1800.4	1960.2	2018.1	2017.6	1944.1	1879.6	1970.5	981.2	991.3	1038	996
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
balance-sheet.row.common-stock	1231.2	1231.2	1235.7	1235.7	1235.7	1235.7	1235.7	784.8	784.8	784.8	784.8	784.8	784.8	784.8	784.8	784.8	784.8	784.8	726.1	726.1	726.1	726.1	726.1	726.1	613.4	613.4	402.5	309.6	96.4
balance-sheet.row.retained-earnings	419.6	352	356.8	324.5	344	322.5	376.7	145.5	73.5	6.3	-42.1	-96.4	-142	-211	-268.4	59.4	23.2	-14.8	52.4	181.5	200.7	89.6	-427.4	92.4	205.9	315.1	197.3	109.1	83.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	320.9	310.2	317.7	316	313.4	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	34.8	34.8	74.7	29.7	6.4	309.7	304.9	617.9	616.8	507.9	507.5	507.3	509.9	510.2	499.3	453.6	464.8	450.8	499.7	497.1	484.8	441.3	821.6	863.1	593.9	422.8	431.2	385.9	134.5
balance-sheet.row.total-stockholders-equity	2006.5	1928.2	1984.8	1905.7	1899.4	1867.9	1917.2	1548.2	1475.1	1299	1250.2	1195.7	1152.7	1084	1015.7	1297.8	1272.8	1220.7	1278.2	1404.7	1411.7	1257.1	1120.3	1681.6	1413.2	1351.3	1031	804.6	314.7
balance-sheet.row.total-liabilities-and-stockholders-equity	5380.1	5318.7	5632.4	5831	6190.6	7128	6992.6	2548.3	2614.7	2659.7	2134.9	1740.7	1673.6	1466.3	1359.5	1579.3	1643.6	3153.8	3458.7	3860.6	3911.2	3722.5	3459.3	4108.6	3922.6	2977.9	2401.7	2165.7	1525.8
balance-sheet.row.minority-interest	498.2	524	588.4	575.7	611.2	582	663.7	210.3	205.2	196.4	185.6	176.7	169.7	89.6	90.8	29	31	299.2	380.1	495.7	481.5	447.8	394.9	547.3	538.8	645.3	379.5	323.1	215.1
balance-sheet.row.total-equity	2504.7	2452.2	2573.2	2481.4	2510.6	2449.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1365.4	171.4	215.5	223.8	253.7	206.8	246.1	218.1	219.7	116.5	146.5	133.8	133	142.1	123.6	562.2	557.3	642.9	520.4	530	470	432.7	377.3	405.8	441.8	463.9	0.4	1.4	1.7
balance-sheet.row.total-debt	1018.9	1025.9	980	1537.2	1864.4	2328.6	1548	355	367.8	189.2	70	0	0	0	0	1.8	96.8	535.1	827.8	1094.9	958.7	1113.5	1174.9	1233.8	1127	496.7	494.3	646.4	711.7
balance-sheet.row.net-debt	-148	31.5	-122.6	708.9	806.5	571.1	596.5	171.9	90.9	-193.8	-266.6	-453.1	-644.4	-572.8	-485.1	-402.5	-164.6	198.8	350.9	415.3	180	144.3	638.3	746.7	524.5	-202.3	143.1	280.2	517.5

现金流量表

在 Shenzhen SEG Co.,Ltd 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为NaN，同比差异为NaN. 此外，公司还将NaN 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 NaN，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	90.5	40.1	98.8	30.2	103.2	23.5	308	142.2	108	78.7	72.8	55.3	68.8	63.5	-312.1	48.6	62.9	-153.1	-244	136.5	221	152.3	-356.6	12.2	200.3	188.4
cash-flows.row.depreciation-and-amortization	174.4	172.1	184.7	80.7	84.7	44.1	55.4	23.8	24	24.3	23.8	23.7	29.7	47.1	29.2	26.3	14.8	137.6	126.8	128.7	95.9	98.7	163.1	152.6	93.8	86.9
cash-flows.row.deferred-income-tax	-5.8	-24.4	-4.8	-10.2	-5.6	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	-290.2	24.4	4.8	10.2	5.6	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	58.6	-49.5	398.2	-15.5	76.8	-71.8	132.9	-206.3	-154.8	-558.7	-217.6	-121.7	37.8	6.1	3.8	8.7	-338.5	284.1	198.1	-214.8	-51.9	325.4	182.4	-246.9	-253.7	3.7
cash-flows.row.account-receivables	48.2	-144.3	-53.6	-6.2	32	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	-7.3	-35.7	16.7	212.9	180.6	325.9	-172.6	-151.3	-172.5	-180.3	-95.3	-2.1	3.6	1.7	-0.4	2.2	215.9	-14.1	98.7	-52.2	-50.2	3.4	168.2	-48.5	-151.9	15
cash-flows.row.account-payables	17.8	154.8	440	-212	-130.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-24.4	-4.8	-10.2	-5.6	-397.7	305.5	-55	17.7	-378.4	-122.3	-119.7	34.2	4.5	4.2	6.4	-554.4	298.2	99.5	-162.6	-1.7	322	14.1	-198.4	-101.9	-11.3
cash-flows.row.other-non-cash-items	339.6	59.8	72.3	148.2	165.8	171.8	11	-79.7	10.4	27.8	-1.6	-3.2	-66.8	-7.2	354.1	-5.7	181.2	-22.9	109.5	24.3	59.2	75.4	299.6	31.9	13	-52.9
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-122.7	-64.9	-38.6	-8.1	-51.9	-181.6	-156.6	-10.5	-17.6	-26.3	-17.7	-10.2	-32.4	-22.3	-35.2	-7.1	-20.8	-48.2	-110.9	-173.3	-272.2	-80.5	-78.1	-210.9	-701.6	-280.4
cash-flows.row.acquisitions-net	1.7	0	3.6	1.8	37.3	126	1.3	4.4	17.8	0	0	10.2	148.5	0	-33.7	-4.9	-2.4	0	0	3.8	7.4	25.7	13.6	0.8	1.7	8
cash-flows.row.purchases-of-investments	-143.7	-429.3	-409.9	-1862.4	-2011.5	-1848.2	-2334.6	-719.4	-2154.6	-3888.6	-2295.8	-2836.1	-276	0	36.4	10.7	1.1	0	-2.5	-10.4	-8.4	-1.9	-100.6	-129.5	-12.7	-47.7
cash-flows.row.sales-maturities-of-investments	236.7	625.6	678.8	2059.9	1313.1	1922.4	2302.9	799	2264.4	3988.1	2255.5	2707.1	80	4.4	96.9	192.3	248.3	4.9	22	1.1	9.7	32.9	115.9	87	15.2	0.5
cash-flows.row.other-investing-activites	0	-2	0	83	-15	-8.1	0	2.2	-17.6	9.5	-2	-10.2	0.7	0.7	-35.2	-7.1	-2.2	0.2	-2.1	1	0	0.1	6.5	4.1	-7.1	19.6
cash-flows.row.net-cash-used-for-investing-activites	-27.9	129.4	234	274.1	-728	10.7	-187	75.6	92.4	82.8	-59.9	-139.2	-79.1	-17.2	29.2	183.9	224	-43.2	-93.5	-177.9	-263.5	-23.7	-42.9	-248.5	-704.5	-300
cash-flows.row.debt-repayment	-13.7	-120	-995.4	-487.2	-982.7	-1292.8	-1233.5	-458.2	-513.5	-236.2	-65	0	0	0	0	-155	-721.4	-843.9	-902.5	-1194	-1420.4	-1118.9	-896.8	-924.5	-592.7	-163.8
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	-12.3	-62	-83.3	-135.7	-160.7	-158.8	-145.5	-39.7	-32.3	-10.4	0	0	-4	-4.6	-19.3	-27.7	-33.2	-41.6	-50.3	-120.4	-71.4	-62.9	-87.5	-109	-59.3	-51.5
cash-flows.row.other-financing-activites	-93.9	-274.6	364.9	128.2	521.7	2039.2	878.6	446.2	359.3	638.2	129.9	-6.2	85.2	0	0	59.9	631.8	536.8	635.9	1330.6	1246.3	965.3	835.7	1207.4	1160.2	632.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-166	-456.6	-713.8	-494.6	-621.7	587.6	-500.4	-51.6	-186.5	391.6	64.9	-6.2	81.2	-4.6	-19.3	-122.8	-122.8	-348.8	-316.9	16.3	-245.5	-216.5	-148.6	174	508.2	417
cash-flows.row.effect-of-forex-changes-on-cash	-0.8	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	0	-0.1	-0.2	-7.1	-2.9	-0.1	2	0	-0.9	-1.5	0	4.8
cash-flows.row.net-change-in-cash	172.5	-104.7	274.2	23.1	-919.2	765.9	-180	-96	-106.5	46.5	-117.5	-191.3	71.6	87.7	85	138.9	21.5	-153.4	-223	-87.1	-182.8	411.6	96	-126.2	-142.8	347.8
cash-flows.row.cash-at-end-of-period	1167	987.1	1091.8	817.6	794.6	1713.8	947.9	179.5	275.5	382.1	335.6	453.1	644.4	572.8	485.1	400.2	261.3	239.8	393.1	616.1	703.2	886	474.3	263	745.2	699
cash-flows.row.cash-at-beginning-of-period	994.4	1091.8	817.6	794.6	1713.8	947.9	1127.9	275.5	382.1	335.6	453.1	644.4	572.8	485.1	400.2	261.3	239.8	393.1	616.1	703.2	886	474.3	378.3	389.3	888	351.2
cash-flows.row.operating-cash-flow	367.1	222.5	754	243.5	430.5	167.7	507.4	-120	-12.5	-427.9	-122.5	-46	69.5	109.5	75.1	77.8	-79.5	245.7	190.4	74.7	324.2	651.8	288.4	-50.3	53.4	226
cash-flows.row.capital-expenditure	-122.7	-64.9	-38.6	-8.1	-51.9	-181.6	-156.6	-10.5	-17.6	-26.3	-17.7	-10.2	-32.4	-22.3	-35.2	-7.1	-20.8	-48.2	-110.9	-173.3	-272.2	-80.5	-78.1	-210.9	-701.6	-280.4
cash-flows.row.free-cash-flow	244.5	157.6	715.4	235.5	378.6	-13.9	350.8	-130.6	-30	-454.2	-140.2	-56.2	37.1	87.2	39.9	70.7	-100.3	197.5	79.5	-98.6	52	571.4	210.3	-261.2	-648.2	-54.4

利润表行

Shenzhen SEG Co.,Ltd 的收入与上期相比变化了 NaN%。据报告, 000058.SZ 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

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	1776.4	1828.8	1994.7	1403.7	1493.2	1612.3	2030.4	763.9	852.3	755.8	640.4	477	436.8	392.4	289.7	318	711.1	1905.7	1815.8	2587.9	2321.7	2206.5	1922.2	2306.5	1882.5	1732.2	1697.9	1656.7	1753.6	1604.5	1233.7
income-statement-row.row.cost-of-revenue	1507.3	1543.1	1561.3	984.8	985.4	1063	1399.1	581.5	623.7	564.3	488.1	355.8	340.2	276.6	183.9	189.8	656.4	1821.7	1745.5	2236.2	1953.5	1809.9	1702.5	1996.1	1495.7	1387.9	1375	1264	1344.2	1282.8	988.7
income-statement-row.row.gross-profit	269.1	285.7	433.3	418.9	507.8	549.3	631.4	182.4	228.6	191.5	152.3	121.2	96.7	115.8	105.8	128.3	54.7	83.9	70.3	351.7	368.2	396.6	219.7	310.4	386.7	344.3	322.9	392.7	409.4	321.8	245
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
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	-59.4	99.6	114.1	170	146.5	-134.4	6.6	6.9	-12	2.1	2.4	-0.5	3.8	-0.2	3.9	4.9	3.3	25.4	19.4	21.6	115.5	23.8	-52.6	12	54.1	39	31.8	78.3	41.3	16.3	-1.8
income-statement-row.row.operating-expenses	234.2	161.8	169.5	221.9	197	195.5	238	99.4	82.2	77.5	74	73.2	88.3	57.3	57.7	76.8	274.4	234.2	273.8	260.8	222	226.3	474.9	290.6	213.1	207.2	181.4	183.5	185.6	126.4	148.1
income-statement-row.row.cost-and-expenses	1741.6	1704.9	1730.8	1206.7	1182.5	1258.5	1637.1	680.9	705.9	641.8	562.2	429.1	428.5	333.9	241.6	266.5	930.8	2056	2019.3	2497.1	2175.5	2036.2	2177.4	2286.7	1708.9	1595.1	1556.4	1447.5	1529.7	1409.2	1136.8
income-statement-row.row.interest-income	16.8	12.2	9.3	11.7	12.2	10	8.4	3.6	5.1	6.8	11.3	14	13.1	7.9	12.8	4.7	3.7	6.2	10	22.5	9	12.8	24.9	14.2	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	50	61.6	93.2	102.9	128	93	28.8	8.1	9	17.7	0.1	0	0	0	0	4.6	39.6	41.4	47.2	41.1	56.4	65.2	83.2	68.8	8.5	-17.6	41.2	52.4	67.7	74.8	56
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	54.5	-99.6	-90.3	-163.7	-230.4	-259.2	36	125.5	0.6	7.4	29.6	27.2	92.2	20.4	-330.3	14.9	301.2	-24	-57.8	36.3	74.4	6.3	-144.8	-13.3	11.7	58.5	142.2	40.5	-34.8	-53.4	-46.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-59.4	99.6	114.1	170	146.5	-134.4	6.6	6.9	-12	2.1	2.4	-0.5	3.8	-0.2	3.9	4.9	3.3	25.4	19.4	21.6	115.5	23.8	-52.6	12	54.1	39	31.8	78.3	41.3	16.3	-1.8
income-statement-row.row.total-operating-expenses	54.5	-99.6	-90.3	-163.7	-230.4	-259.2	36	125.5	0.6	7.4	29.6	27.2	92.2	20.4	-330.3	14.9	301.2	-24	-57.8	36.3	74.4	6.3	-144.8	-13.3	11.7	58.5	142.2	40.5	-34.8	-53.4	-46.8
income-statement-row.row.interest-expense	50	61.6	93.2	102.9	128	93	28.8	8.1	9	17.7	0.1	0	0	0	0	4.6	39.6	41.4	47.2	41.1	56.4	65.2	83.2	68.8	8.5	-17.6	41.2	52.4	67.7	74.8	56
income-statement-row.row.depreciation-and-amortization	174.4	172.1	184.7	80.7	84.7	44.1	55.4	23.8	24	24.3	23.8	23.7	29.7	47.1	29.2	26.3	14.8	137.6	126.8	128.7	95.9	98.7	163.1	152.6	93.8	86.9	-126.9	-7	56.5	59.8	44
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	34.9	166	292.4	234.9	429.4	228.8	421.7	181	155.4	109.7	103	74	96.8	79	-286.2	61.5	78.2	-146.9	-235.4	150.5	121.2	156.8	-338.8	6	198.6	185.3	268.5	216.2	167.3	135.6	52.9
income-statement-row.row.income-before-tax	89.4	66.3	202.1	71.2	199	94.3	428.3	187.5	143.1	111.8	105.3	73.5	100.5	78.9	-282.3	66.3	81.4	-147.9	-238.6	149.6	228.6	178.7	-395.7	12.2	219	209.9	292	272.1	198.8	146.9	50.6
income-statement-row.row.income-tax-expense	66.7	26.3	103.3	41	95.8	70.8	120.2	45.3	35.1	33.1	32.5	18.2	31.7	15.3	30.3	10.9	15.5	4.7	4.7	12.7	10	23.8	1.8	2.1	18.7	21.6	12.1	20.2	2.7	2.1	2.7
income-statement-row.row.net-income	90.5	40.1	98.8	25.9	78.4	27.9	219.6	107.6	74.2	48.4	54.3	45.6	69	59.2	-312.1	48.6	62.9	-67.2	-129.1	102	181.8	100.8	-338.8	13.2	146.5	140.9	226.3	142.7	88.2	73.1	34.6