Xinjiang International Industry Co.,Ltd

符号: 000159.SZ

SHZ

5.82

CNY

今天的市场价格

33.5407
市盈率
0.0096
PEG比率
2.80B
MRK市值
0.00%
DIV收益率

Xinjiang International Industry Co.,Ltd (000159-SZ) 财务报表

Q: 什么是 Xinjiang International Industry Co.,Ltd (000159.SZ) 总资产是多少？

Xinjiang International Industry Co.,Ltd (000159.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 Xinjiang International Industry Co.,Ltd (000159.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 Xinjiang International Industry 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
balance-sheet.row.cash-and-short-term-investments	325.2	135.4	113.3	57.1	488.3	576.9	732.8	754.2	757.6	899.8	870.1	757.4	804.5	625.4	357.7	433.5	205.7	78.2	39.4	73.4	146.9	384.8	291.7	339.1	33.6	21.4
balance-sheet.row.short-term-investments	0	-104.2	-139.2	-159.4	347.3	342.7	436.7	497	446.7	524.2	285.1	350.7	291.8	0	0	0	0	0	0	0.5	13.7	3.8	2.5	0	0	0
balance-sheet.row.net-receivables	527.7	566.7	519.7	588.2	144.9	157.2	311.7	267.3	252.1	319.8	415.7	366.8	412.7	1008	157.7	84	117.7	185.2	249.5	337.5	377	265.6	355.6	94.1	49.3	32.1
balance-sheet.row.inventory	759.8	802.2	738.9	701.5	728.8	738.7	829.2	897.5	840.2	695.2	664.4	816.7	883.5	701.2	664.4	433.2	335.1	396.5	384.1	383.1	536.1	673.6	717.4	203.9	124.4	56.6
balance-sheet.row.other-current-assets	395.7	14.1	34.2	33.1	26.7	15	30.1	38.6	39.2	27	23.7	0.3	0.4	1.5	2	0.7	-32.6	0.3	0	1.9	27	9.6	6.9	175.8	213.4	244.4
balance-sheet.row.total-current-assets	2008.4	1518.4	1406.2	1380	1388.7	1487.9	1903.8	1957.6	1889.1	1941.8	1973.8	1941.2	2101.2	2336	1181.8	951.4	625.9	660.2	673.1	796	1087	1333.7	1371.7	813	420.7	354.5
balance-sheet.row.property-plant-equipment-net	616.7	482	490.2	356.5	421.3	427.4	427.8	466.9	412.9	446.7	322.6	301.8	305.6	285	615.3	601.1	456.4	476.6	467.6	439.1	195.4	165.8	92.6	69.9	220	54.4
balance-sheet.row.goodwill	809.6	809.6	809.6	54.6	54.6	55.3	55.3	55.3	55.3	55.3	56.3	56.3	56.3	54.6	78.7	78.7	78.7	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	52.3	53.1	62	74.1	76	67.6	67.4	67.5	83.5	102.6	103	93.6	141.6	131.9	156.6	97.7	35.1	61.3	26.7	29.1	27.7	28.2	0.5	1	1.3	0.1
balance-sheet.row.goodwill-and-intangible-assets	861.9	862.7	871.6	128.7	130.5	123	122.7	122.9	138.8	157.9	159.3	149.9	197.9	186.5	235.4	176.4	113.9	61.3	26.7	29.1	27.7	28.2	0.5	1	1.3	0.1
balance-sheet.row.long-term-investments	173.3	177.7	873.6	789.1	332.2	143.7	5.6	-90.7	-83.6	-190	133.1	129.7	176	0	0	0	0	0	0	139.8	130.4	54.5	34	0	0	0
balance-sheet.row.tax-assets	31.2	14.6	39.8	17.6	22.5	27.7	21.3	33.5	28.4	22.2	40.2	43.6	33.4	32.5	14.2	16.6	16.7	0	0	0	0	6.3	0	0	0	0
balance-sheet.row.other-non-current-assets	21.5	22	7.6	7.5	521.8	530.4	556.7	626.1	563.4	589.6	354	420.9	363	404.6	255.4	119.5	79.9	90.7	232.5	13.3	22.4	1.1	7.3	9.4	8.3	0.4
balance-sheet.row.total-non-current-assets	1704.7	1559.1	2282.8	1299.4	1428.4	1252.2	1134.1	1158.7	1059.9	1026.4	1009.2	1045.8	1075.9	908.6	1120.2	913.6	666.9	628.6	726.8	621.4	375.9	256	134.4	80.3	229.6	54.8
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
balance-sheet.row.total-assets	3713	3077.5	3689	2679.4	2817.1	2740.1	3037.9	3116.2	2949	2968.3	2983	2987	3177	3244.6	2302.1	1865	1292.9	1288.8	1399.9	1417.4	1462.9	1589.7	1506.1	893.3	650.3	409.4
balance-sheet.row.account-payables	164.5	95.2	99.2	39.6	57.1	94.9	216	247	173.1	124.4	49.3	74.9	177.6	56.8	84.8	78.4	40.1	51.9	91.6	101.5	154.9	356.5	404.6	43.2	86.2	101.8
balance-sheet.row.short-term-debt	537.9	168.2	583.3	231.1	347.1	280.1	421.9	340	310	280	600	620	511	666.9	374	183.6	269.3	259.9	272.6	373	327.9	384.6	317.7	244.3	301.5	123.6
balance-sheet.row.tax-payables	22.3	44.7	12.9	5.8	1.7	50.9	10.1	10	24.4	19.3	13.9	32	87.3	168.5	23.3	38.7	47.5	22.8	12.9	16.3	2.2	4.8	2.9	3.2	12.7	12.3
balance-sheet.row.long-term-debt-total	28.2	61.6	43.8	120	116.1	20	45	80	110	110	110	90	258	345	460	220	118	77	125	60	205	75	6.5	2.5	25	7.7
Deferred Revenue Non Current	0.1	0.3	0.4	0.5	0.6	0.6	0.9	1	1.1	1.3	0	5.6	0	0	65.2	73	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	350.7	91.8	12.3	5.1	18.9	124.5	63.5	28.5	34.8	121.5	75.7	16.4	18.5	21.3	44.4	17.6	36.5	167.2	98	82.2	81.7	8	152.3	4.6	3.6	4.3
balance-sheet.row.total-non-current-liabilities	160.2	89.2	135.2	120.5	144.5	48.1	96.4	146.4	164.4	154.5	116.3	106.9	273.2	361.8	534.6	331.3	180.5	103.4	152.5	89.9	238.5	115.8	15.9	14.3	34.7	7.7
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
balance-sheet.row.capital-lease-obligations	123.1	61.6	43.8	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	1272	465.8	1425.2	485.4	632.8	598.6	943.1	912.2	767.6	785	907.6	903.6	1150.5	1517.5	1136.5	851.1	687	751.1	769	804	899.4	990.9	916.9	319.1	474.2	282.3
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
balance-sheet.row.common-stock	480.7	480.7	480.7	480.7	480.7	481.1	481.1	481.1	481.1	481.1	481.1	481.1	481.1	481.1	240.6	240.6	204.6	204.6	171.8	171.8	171.8	171.8	171.8	171.8	101.8	0
balance-sheet.row.retained-earnings	1586.5	1508.6	1268.9	1250.8	1192.3	1182	1122.1	1219.9	1213.6	1186.4	1086.3	1099.4	1066.8	769	287.7	164.9	5.6	-50.5	31.1	35.9	41.7	36.5	34.1	19.3	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	164.9	164.1	99.6	106.7	152.3	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	208.8	372.5	372.5	372.5	372	486.9	479.8	488.2	469.3	497.8	494.2	489.1	471.7	470.6	638.1	609.2	381.4	373.8	398.8	384.9	357.8	385	378.8	374.5	39.6	0
balance-sheet.row.total-stockholders-equity	2441	2525.9	2221.6	2210.7	2197.3	2150.1	2083	2189.3	2164	2165.4	2061.6	2069.7	2019.6	1720.8	1166.4	1014.6	591.6	527.8	601.7	592.6	571.3	593.3	584.7	565.6	141.4	119.3
balance-sheet.row.total-liabilities-and-stockholders-equity	3713	3077.5	3689	2679.4	2817.1	2740.1	3037.9	3116.2	2949	2968.3	2983	2987	3177	3244.6	2302.1	1865	1292.9	1288.8	1399.9	1417.4	1462.9	1589.7	1506.1	893.3	650.3	409.4
balance-sheet.row.minority-interest	-0.1	85.8	42.2	-16.7	-13	-8.6	11.7	14.7	17.4	17.9	13.8	13.8	6.9	6.3	-0.8	-0.8	14.3	9.8	29.2	20.7	-7.8	5.5	4.4	8.6	34.7	7.8
balance-sheet.row.total-equity	2440.9	2611.7	2263.8	2194	2184.3	2141.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	173.3	73.6	734.5	629.7	679.5	486.4	442.3	406.3	363.1	334.2	418.2	480.4	467.7	323.5	203.2	81.5	20.3	90.7	231.7	140.4	144.1	58.3	36.5	8	6.4	0
balance-sheet.row.total-debt	689.2	229.8	627.1	351.1	347.1	300.1	466.9	420	420	390	710	710	769	1011.9	834	403.6	387.3	336.9	397.6	433	532.9	459.6	324.2	246.8	326.5	123.6
balance-sheet.row.net-debt	364	94.4	513.8	294	206.1	65.9	170.8	162.8	109.1	14.4	125	303.3	256.2	386.4	476.3	-29.9	181.6	258.7	358.1	360.1	399.7	78.6	35	-92.3	292.8	102.2

现金流量表

在 Xinjiang International Industry 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	314.4	25.3	85	26.1	49.8	-71.1	35.9	60.1	132.6	35.1	101.3	332.9	649.8	150.6	150.1	59	7.8	10	-5.6	-6.9	-12.8	22.8	25.9
cash-flows.row.depreciation-and-amortization	38	25.6	29.5	29.2	31.6	35.3	28.6	28	28.2	30.2	31.9	31.1	44.6	50	49.9	36.2	33.7	33.1	18.3	12.1	10.7	12.2	5.9
cash-flows.row.deferred-income-tax	-65.7	81.7	-3.7	5.8	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	65.7	-81.7	3.7	-5.8	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	-353.9	91.8	-13.4	-80.5	-2.2	6.5	-45.5	-161.2	207.5	-63.3	-16.6	-217.8	30.5	-322.7	-126.9	48.8	64.2	-21.4	176	-248.1	22.3	-24.7	-172.7
cash-flows.row.account-receivables	-251.1	104.1	6.5	21.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-63.3	16.7	29.4	7.7	58.5	73	-57.2	-154.7	-30.8	152.3	66.8	-182.4	-40.8	-186	-98	59.8	5.2	-7.4	151.2	137.7	64.8	-514	-153.4
cash-flows.row.account-payables	26.2	-110.6	-45.6	-115.4	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	-65.7	81.7	-3.7	5.8	-60.7	-66.5	11.7	-6.4	238.4	-215.6	-83.4	-35.5	71.3	-136.7	-29	-11	59	-14	24.8	-385.8	-42.5	489.3	-19.4
cash-flows.row.other-non-cash-items	-324.7	-132	-147.7	-69.2	-88.4	-0.3	-52.6	-92.5	-217.1	52.4	-35.3	-106.5	-688.8	-6.6	17.5	68.7	57.7	51.6	7.1	54	-14.2	25.3	7.7
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
cash-flows.row.investments-in-property-plant-an-equipment	-13.4	-6.7	-13.5	-34.8	-24.8	-12.2	-26.2	-75.8	-127.4	-46.1	-16.3	-19.6	-45.6	-143	-133.6	-116.6	-39.3	-52.9	-159.5	-44.7	-43.9	-37.1	-15.1
cash-flows.row.acquisitions-net	-8.3	-434.5	8.3	34.7	150.9	71	0.1	92.2	128.2	47.5	117.5	683.7	224.7	0	0.3	117.4	0	0.3	0.7	62.5	61.4	37.2	15.1
cash-flows.row.purchases-of-investments	0	0	-337	-128.9	-20	-11.4	-47.8	-257.2	-344.3	-184.9	-245.6	-530.2	0	-217.4	-171	-10	-12.8	-0.1	-11.8	-102	-27.6	-48.7	-4.7
cash-flows.row.sales-maturities-of-investments	799.6	309.8	423	15.9	13.8	30.4	11.1	428.3	485.5	431.6	121.2	2.7	0	24	162.1	13.3	0.1	1.2	32.5	17.3	21	37.9	54.4
cash-flows.row.other-investing-activites	11.1	16	36.3	6.7	71.7	0.1	-2.8	-75.8	-127.4	-46.1	9.2	43.2	79.3	0	-133.6	-116.6	-0.5	-0.7	16.8	-44.7	-43.9	-37.1	-15.1
cash-flows.row.net-cash-used-for-investing-activites	789	-115.5	117.1	-106.3	191.7	78.1	-65.6	111.7	14.5	201.9	-14	179.8	258.4	-336.4	-275.9	-112.5	-52.5	-52.1	-121.3	-111.6	-32.9	-47.8	34.6
cash-flows.row.debt-repayment	-685.3	-336.3	-426.4	-456.4	-544.5	-417.1	-400	-430	-660	-954	-730	-843.9	-539	-240	-297.3	-281.5	-328.7	-395.4	-359.9	-442.2	-354.3	-332.9	-592.2
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
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
cash-flows.row.dividends-paid	-28.4	-37.5	-37.8	-37.7	-21.8	-54.4	-50	-55.8	-58.7	-77.7	-117	-89	-151.6	-44.7	-22.6	-26.9	-25.4	-27.8	-31.8	-20.8	-21.9	-18.1	-17.8
cash-flows.row.other-financing-activites	311.1	474.7	314.5	603	327.5	465.9	470	469.9	340	954	674	601	664	674	732.9	335.7	282.1	368.6	257.1	515.6	494.9	313.3	1014.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-402.6	100.9	-149.7	108.9	-238.8	-5.7	20	-15.9	-378.7	-77.7	-173	-331.9	-26.6	389.3	413	27.3	-72	-54.6	-134.7	52.6	118.7	-37.7	404.1
cash-flows.row.effect-of-forex-changes-on-cash	0.7	-0.5	-3.9	0	4.9	-7.7	15.5	5	3.7	-0.3	-0.3	-0.2	-0.1	0	0	0	-0.2	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	60.9	-4.3	-83	-91.8	-51.4	35.1	-63.6	-64.7	-209.4	178.3	-106.1	-112.7	267.7	-75.7	227.7	127.5	38.8	-33.4	-60.3	-247.9	91.8	-49.9	305.5
cash-flows.row.cash-at-end-of-period	112.7	51.8	56.1	139.1	231	282.3	247.2	310.9	375.6	585	406.7	512.8	625.4	357.7	433.5	205.7	78.2	39.4	72.9	133.2	381	289.2	339.1
cash-flows.row.cash-at-beginning-of-period	51.8	56.1	139.1	231	282.3	247.2	310.9	375.6	585	406.7	512.8	625.4	357.7	433.5	205.8	78.2	39.4	72.9	133.2	381	289.2	339.1	33.6
cash-flows.row.operating-cash-flow	-326.2	10.7	-46.6	-94.4	-9.1	-29.6	-33.6	-165.5	151.1	54.4	81.2	39.7	36.1	-128.6	90.6	212.8	163.4	73.3	195.7	-188.8	6	35.6	-133.2
cash-flows.row.capital-expenditure	-13.4	-6.7	-13.5	-34.8	-24.8	-12.2	-26.2	-75.8	-127.4	-46.1	-16.3	-19.6	-45.6	-143	-133.6	-116.6	-39.3	-52.9	-159.5	-44.7	-43.9	-37.1	-15.1
cash-flows.row.free-cash-flow	-339.6	4.1	-60.1	-129.2	-34	-41.7	-59.8	-241.3	23.7	8.3	64.9	20.1	-9.6	-271.6	-43.1	96.2	124.2	20.4	36.3	-233.6	-37.9	-1.5	-148.3

利润表行

Xinjiang International Industry Co.,Ltd 的收入与上期相比变化了 NaN%。据报告, 000159.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
income-statement-row.row.total-revenue	4504.3	1611.4	1119.2	552.7	430.8	551.4	356	523.8	680	1176.6	1068.5	1400.3	1237.8	746.9	517.5	770.6	854.1	523.6	475.9	454.7	571.7	513.4	310	350	402.2	812.5
income-statement-row.row.cost-of-revenue	4254.6	1457.5	1017.4	472.1	395	436.8	314.5	432.6	529	1048.2	827.9	1204.7	819.3	464.8	288.5	382.2	550.7	343.1	313.3	368.1	459.8	396.2	225.9	265.6	342	700.3
income-statement-row.row.gross-profit	249.6	153.9	101.7	80.6	35.8	114.6	41.5	91.2	150.9	128.4	240.5	195.6	418.5	282.1	229	388.4	303.4	180.5	162.7	86.6	111.9	117.2	84.1	84.4	60.2	112.3
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
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	3.6	61.1	58.9	83.9	48.5	1.3	0.3	-1	20.6	3.3	6.6	9.1	23.6	1.3	41.3	0.4	-13.1	-37.4	9.3	1.8	-45	-47.6	5.6	7.8	20.9	3.2
income-statement-row.row.operating-expenses	134.4	124.1	106.8	113.6	84.6	138.2	104.8	114	139.7	148.5	138.2	117	161	161.1	75.8	181	152.6	105.6	140.5	109	89.4	90.6	70	49.2	33.8	77.7
income-statement-row.row.cost-and-expenses	4389	1581.6	1124.2	585.7	479.7	575	419.3	546.6	668.7	1196.7	966.2	1321.7	980.3	625.9	364.3	563.2	703.3	448.7	453.7	477.1	549.2	486.8	296	314.7	375.8	778
income-statement-row.row.interest-income	0.3	4.6	2.9	1.7	9.6	1.2	0.9	1.3	1.9	5.9	4.1	4.4	5.8	3.2	3.9	5.6	1.1	0.6	0.5	0.7	2	1.6	2.1	2.6	0	0
income-statement-row.row.interest-expense	22.9	23.2	29.2	28.1	23.7	24.4	28.5	21.4	24.1	34.7	46.2	46.1	47.1	37.3	27.9	18.5	27.3	24.2	30.2	28.2	20.1	14.8	5.9	12.4	10.3	12.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-17.5	-1.7	19.1	55.6	-16.4	98.3	0.3	-1	15.3	3.2	6.5	8.5	23.6	1.3	41.3	0.4	-19.2	-43.2	-7.6	-4	-48.4	-50.5	7.8	7.6	19.8	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	3.6	61.1	58.9	83.9	48.5	1.3	0.3	-1	20.6	3.3	6.6	9.1	23.6	1.3	41.3	0.4	-13.1	-37.4	9.3	1.8	-45	-47.6	5.6	7.8	20.9	3.2
income-statement-row.row.total-operating-expenses	-17.5	-1.7	19.1	55.6	-16.4	98.3	0.3	-1	15.3	3.2	6.5	8.5	23.6	1.3	41.3	0.4	-19.2	-43.2	-7.6	-4	-48.4	-50.5	7.8	7.6	19.8	0
income-statement-row.row.interest-expense	22.9	23.2	29.2	28.1	23.7	24.4	28.5	21.4	24.1	34.7	46.2	46.1	47.1	37.3	27.9	18.5	27.3	24.2	30.2	28.2	20.1	14.8	5.9	12.4	10.3	12.4
income-statement-row.row.depreciation-and-amortization	40	108.8	25.6	29.5	29.2	31.6	35.3	28.6	28	28.2	30.2	31.9	31.1	44.6	50	49.9	36.2	33.7	33.1	18.3	12.1	10.7	12.2	5.9	9.6	9
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	115.3	362.3	95.9	43.7	49.8	73.4	-71.9	49.4	77	194.3	54.1	113.5	373.2	798.9	136.5	179.6	100.1	56.9	1.2	-35.8	5.1	38.6	8.8	25.8	16.8	25.4
income-statement-row.row.income-before-tax	97.8	360.7	115	99.2	33.4	74.6	-71.6	48.4	92.2	197.5	60.6	122	396.8	800.2	177.8	180	80.8	13.7	-6.4	-39.7	-43.2	-11.9	16.6	33.4	36.6	25.5
income-statement-row.row.income-tax-expense	17.1	46.2	89.7	14.2	7.3	24.8	-0.5	12.6	32.1	64.9	25.5	20.8	63.9	150.4	27.2	29.9	21.8	10.9	6.7	6.4	1.8	0.9	-6.2	7.5	9.1	10.4
income-statement-row.row.net-income	80.8	297.9	27.7	88.7	30.4	59.9	-66.3	35.2	56	129	35.5	100	328.1	650	150.7	147.7	61.2	1.3	5.1	1.9	5.2	1.8	24.9	25.7	25.6	15.3