Fujian Mindong Electric Power Limited Company

符号: 000993.SZ

SHZ

9.68

CNY

今天的市场价格

23.0812
市盈率
-0.2810
PEG比率
4.43B
MRK市值
0.00%
DIV收益率

Fujian Mindong Electric Power Limited Company (000993-SZ) 财务报表

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 Fujian Mindong Electric Power Limited Company (000993.SZ). 的默认数据。公司收入显示 562.129 M 的平均值，即 0.132 % 增长率。整个期间的平均毛利润为 224.134 M，即 0.167 %. 平均毛利率为 0.440 %. 公司去年的净收入增长率为 0.272 %，等于 -0.936 % % 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 Fujian Mindong Electric Power Limited Company 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0. 回顾过去一年，总资产变化为 -0.237. 在流动资产领域，000993.SZ 的报告货币为865.588. 这些资产中的很大一部分，即 310.913 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.413%. 公司的长期投资虽然不是其重点，但以报告货币计算的493.555（如果有的话）为493.555。这表明与上一报告期相比，378.852% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 277.446. 这一数字表明，-0.271% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 2457.063. 这方面的年同比变化率为 0.109%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为253.019，存货估值为 285.64，商誉估值为 41.93（如有. 无形资产总额（如果有）按 96.29 估值. 应付账款和短期债务分别为 206.39 和 33.15. 债务总额为396.15，债务净额为 85.24. 其他流动负债为 70.37，加上总负债 872.89. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	1145.98	310.9	529.9	369.8	400	114.4	220.4	688.1	260.5	178.3	286.7	391.3	547	266.1	222.6	177.3	102.3	230.8	119	106.3	112.7	622.3	900.1	929.9	944	83.6	4.9	12.8
balance-sheet.row.short-term-investments	-38.86	0	157	71	-131	35	-146	-142.5	-128.6	-127	-121.4	-148.9	-156.9	-170.5	0	0	0	0	0	0	0	0	0	12.9	360	0	0	0
balance-sheet.row.net-receivables	1052.37	253	235.1	267	198.7	194.6	168	136.7	148.5	185.8	187.6	359.9	157	59.8	85.7	203.2	162.8	62.9	96.5	177.1	268.5	523.9	394.3	355.8	0.8	1.2	0.3	0
balance-sheet.row.inventory	1320.4	285.6	1047.5	988.4	818.5	652.3	543.6	460.5	762.4	751.2	944.5	1094.2	834.3	529	478.1	286.9	383.4	400.9	312.1	233.8	260.8	173.7	14.7	6.8	6.1	3.2	3	3.2
balance-sheet.row.other-current-assets	482.33	16	143.4	119	121.5	105.1	115.7	110.8	42.3	60.4	77.3	73.7	5	9.4	-12	-12.6	-6.9	-9.1	-15.6	-60.5	-79.1	-161.9	-86.9	-118.1	130.7	10.9	15.3	0
balance-sheet.row.total-current-assets	4001.08	865.6	1955.9	1744.2	1538.6	1066.3	1047.7	1396.1	1213.7	1175.8	1496.1	1919.1	1543.4	864.3	774.4	654.9	641.5	685.4	512	456.7	563	1158	1222.2	1174.3	1081.6	98.9	23.6	16.5
balance-sheet.row.property-plant-equipment-net	7350.35	1852.8	1900.3	2017.9	2099.9	2145.6	2233.6	2143.8	1691.3	1360	1351.8	1303.2	1085.6	1132.8	1312.9	1227.4	1395.5	1377.2	1265.3	1189.2	1156.8	1022.2	890.8	868.3	869.8	594.1	574.6	445.2
balance-sheet.row.goodwill	167.73	41.9	41.9	41.9	41.9	41.9	47.4	87.9	87.9	41.9	50.9	52.3	52.3	52.3	52.4	43.4	43.4	43.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	378.39	96.3	95.1	95.1	96.2	98.5	86.5	89.5	82.9	31.8	35	29.9	30.4	20.2	31.7	42	42.7	28.4	28.3	19.8	20.7	19.1	47.8	9.3	8.3	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	546.12	138.2	137	137.1	138.2	140.4	133.9	177.4	170.8	73.7	85.9	82.1	82.6	72.5	84.1	85.3	86	71.8	28.3	19.8	20.7	19.1	47.8	9.3	8.3	0	0	0
balance-sheet.row.long-term-investments	1627.53	493.6	103.1	169.4	417	266	390	713.1	708.5	744.7	778.8	830.2	820.8	668.6	0	0	0	0	0	0	0	0	0	101.8	-291.7	0	0	0
balance-sheet.row.tax-assets	166.02	26.8	51.3	45.3	22.1	14.7	8.9	5.5	18.1	22.9	61.9	39	47	47.6	23.8	19.2	30.7	22.3	0	0	0	0	0	14	292.8	0	0	0
balance-sheet.row.other-non-current-assets	227.34	4.5	286.3	226.4	1.6	180.4	19.4	17.7	62.1	43.4	82.5	12.9	13.8	15.1	591.3	506.8	347.9	295.2	288.5	316.6	367.9	381.1	262.6	8.2	68.5	0	0	0
balance-sheet.row.total-non-current-assets	9917.36	2515.9	2478	2596.1	2678.8	2747	2785.8	3057.4	2650.9	2244.7	2360.9	2267.5	2049.8	1936.6	2012.1	1838.7	1860	1766.4	1582.1	1525.7	1545.4	1422.4	1201.2	1001.6	947.8	594.1	574.6	445.2
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
balance-sheet.row.total-assets	13918.44	3381.5	4433.9	4340.3	4217.4	3813.3	3833.4	4453.6	3864.6	3420.6	3857	4186.6	3593.1	2800.9	2786.5	2493.5	2501.5	2451.8	2094.1	1982.4	2108.3	2580.4	2423.3	2175.9	2029.4	693	598.2	461.7
balance-sheet.row.account-payables	814.11	206.4	233.6	205	159.6	145.6	122.5	193	189.3	108.6	136.3	222.8	23.4	47.9	51.6	42.2	93.6	32.8	31	32.2	27.9	16.7	6.3	34.7	6.2	0	0	0
balance-sheet.row.short-term-debt	147.2	33.2	154.1	176.6	692.5	465.6	732.2	780.7	600.6	755.4	647.4	674.6	617.2	461.2	428	407	593	462.5	421.9	507.3	598.9	883.5	728.2	310.5	229.3	169.2	127.2	7.3
balance-sheet.row.tax-payables	97.47	4.6	21.9	15.3	3.8	5.7	16.1	13.6	15.1	30.2	40.4	44.8	-18.8	21.4	21.5	33.1	17.2	-7.8	21.5	5.8	-5.3	-1.6	16.7	10	28.6	10.1	0	0
balance-sheet.row.long-term-debt-total	1363.82	277.4	389	558.7	638	748.8	674.9	733.6	629	428.4	445.3	401.1	336.6	379.5	486.1	412.4	223.9	270.1	184.7	40.4	156.4	195.9	99.8	250.8	163.9	137.7	107.5	243.4
Deferred Revenue Non Current	15.77	3.9	4.2	1.2	1.3	1.8	2.5	1.8	2.4	3.1	8.4	0	0	0	0	0	2.2	-267.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	39.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	151.53	70.4	186.1	83.9	40.4	119.3	147.5	35.9	390.1	104.6	744.3	989.3	788.6	104.4	16.9	14.4	10.9	230.4	15.7	7.8	15.3	13.2	2.3	0	0.4	71.4	57.1	55.5
balance-sheet.row.total-non-current-liabilities	2329.5	548.6	583.2	748.5	823.9	934.4	891.5	987.9	922.8	739.5	623.4	445.6	443.1	473.6	492.4	421.7	247.4	274.7	186.9	42.7	160.7	203.5	103.4	251.4	167.8	137.7	107.5	243.4
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
balance-sheet.row.capital-lease-obligations	327.3	85.6	78.1	85.5	81.9	33.3	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	3816.62	872.9	2166.2	2255.6	2250.8	1756.6	1909.8	2132.1	2249.6	1854.6	2305.8	2482.6	1953.4	1215.1	1167.5	1004.8	1076.7	1076.4	765.5	681.2	877.4	1178.1	939.7	708.3	562.7	378.3	291.8	306.1
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
balance-sheet.row.common-stock	1831.81	458	458	458	458	458	458	458	373	373	373	373	373	373	373	373	373	373	373	300	300	300	300	300	300	200	200	155.5
balance-sheet.row.retained-earnings	1300.76	293.8	83.2	-100.7	-221.2	-140.5	-287.4	103	89.7	66.2	43.3	175.9	118.6	72.5	100.2	1.5	-88.9	-138.7	-205.1	-237.4	-294	-90.8	1.5	0.5	4.8	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	3489.57	64.9	34	33.9	33.8	33.8	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	3280.88	1640.4	1640.4	1640.4	1640.4	1640.4	1674.3	1674.3	1065.6	1062.7	1062.7	1077.1	1071.1	1070.4	1070.8	1065.2	1077.1	1077.1	1076.5	1153.5	1152.2	1150.9	1148.7	1142.9	1138.3	114.7	106.4	0
balance-sheet.row.total-stockholders-equity	9903.02	2457.1	2215.6	2031.5	1911	1991.7	1844.8	2235.2	1528.2	1501.9	1479	1626.1	1562.7	1515.9	1543.9	1439.7	1361.2	1311.4	1244.4	1216.1	1158.2	1360	1450.2	1443.4	1443.1	314.7	306.4	155.5
balance-sheet.row.total-liabilities-and-stockholders-equity	13918.44	3381.5	4433.9	4340.3	4217.4	3813.3	3833.4	4453.6	3864.6	3420.6	3857	4186.6	3593.1	2800.9	2786.5	2493.5	2501.5	2451.8	2094.1	1982.4	2108.3	2580.4	2423.3	2175.9	2029.4	693	598.2	461.7
balance-sheet.row.minority-interest	194.9	47.6	52.1	53.1	55.7	65	78.8	86.2	86.8	64.1	72.2	77.9	77.1	69.9	75.1	49	63.6	64	84.1	85.1	72.7	42.3	33.4	24.1	23.6	0	0	0
balance-sheet.row.total-equity	10097.93	2504.7	2267.7	2084.6	1966.7	2056.7	1923.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	13918.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1588.67	493.6	260.1	240.4	286	301	244.1	570.6	580	617.8	657.4	681.3	664	498.2	422.8	332.2	309.2	252.7	253.5	259.7	300.9	306	208.9	114.7	68.3	0	0	0
balance-sheet.row.total-debt	1676.27	396.2	543.1	735.3	1330.5	1214.3	1407.1	1514.3	1229.6	1183.8	1092.7	1075.7	953.8	840.7	914.1	819.4	816.9	732.6	606.5	547.7	755.3	1079.4	827.9	561.3	393.2	306.9	234.7	250.7
balance-sheet.row.net-debt	600.28	85.2	170.2	436.5	930.5	1135	1186.7	826.2	969.1	1005.5	805.9	684.4	406.8	574.6	691.5	642.1	714.6	501.8	487.6	441.4	642.6	457.1	-72.2	-355.7	-190.9	223.3	229.7	237.8

现金流量表

在 Fujian Mindong Electric Power Limited Company 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 -0.885 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.000 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15819038.000. 与上一年相比， -1.174 发生了变化. 在同一时期，公司记录了 152.5, 0 和 -153.54，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0.000，同比差异为0.000. 此外，公司还将-12.94 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 -12.94，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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	192.06	234.5	182.9	117.6	-82.6	91.6	-397.8	22.1	19.4	14.8	20.3	61.9	54.8	14.7	99.5	89.7	49.4	20.7	31.3	56.1	-201.2	-93.3	22.6	28.6	43.1	33.1
cash-flows.row.depreciation-and-amortization	1.98	152.5	150	152	118.4	139.6	131.1	126.2	108.7	89.7	94.2	93.1	83.7	82.7	72	70.4	66.4	52	51.3	52.3	48.7	44.7	45.6	41.4	31.4	28.1
cash-flows.row.deferred-income-tax	0	24.1	-6	-22.6	-6.9	-14.7	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	-663.9	6	22.6	6.9	14.7	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	81.24	-353.3	76	369.2	294.6	-138	-108.9	41.3	120	-208.2	-89.4	-47.5	-14	17.3	-27.1	12.2	-89.2	90.7	8.1	133.4	-71.4	-167.2	-70.1	-92.4	-108.3	3
cash-flows.row.account-receivables	49.01	60	41.4	10.9	-7.7	-23.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	29.41	686.1	-59.1	-161.4	-165	-108.7	-82.9	301.9	11.2	193.3	146.1	-260.2	-331.3	-67.9	-167.6	96.4	17.5	-88.7	-69.7	27	-87.1	-159	-5.5	-0.7	-2.3	-0.2
cash-flows.row.account-payables	-2.83	-1105.1	99.6	542.2	474.2	9.1	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	5.66	5.7	-6	-22.6	-6.9	-14.7	-26.1	-260.6	108.8	-401.5	-235.5	212.7	317.3	85.2	140.4	-84.2	-106.7	179.4	77.8	106.4	15.8	-8.2	-64.6	-91.7	-106	3.2
cash-flows.row.other-non-cash-items	-213.12	695.3	-27.1	3.4	72.8	69	463.3	109.8	112.5	152.6	152.1	62.1	61.7	-14	-24.5	-19.6	7.3	21.7	19.7	15.2	160.2	91.6	70.9	33.1	11	22.5
cash-flows.row.net-cash-provided-by-operating-activities	62.16	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	-63.5	-52.4	-61.6	-28.3	-132.9	-148.8	-349.4	-488.9	-147.4	-70.7	-136.9	-149.9	-45.7	-48.3	-47.3	-55	-189.7	-150.5	-116.7	-93.8	-160.9	-157.5	-62.8	-17.3	-34.3	-6.8
cash-flows.row.acquisitions-net	0.81	1.3	37.5	0	48.8	67.6	0	-2.5	-111.1	0	0	-72.2	46.4	62.6	-18.9	55	0	0	118.6	94.3	161.1	0.1	63.1	1.2	0	0
cash-flows.row.purchases-of-investments	-320.4	-360	-697	-183	-580.1	-287.5	0	-41	-1.9	0	0	158.4	-142.4	-34.5	-30	-69.8	-5.8	-10	-7.8	-13.4	-30.3	-121.6	-283	-206.1	-148.4	0
cash-flows.row.sales-maturities-of-investments	209.66	427	630.4	167.4	617.2	251.4	6.9	4.6	10.5	11.2	15.6	12.9	2.1	0.2	17.3	83.7	0	0	7.7	91.7	94.5	31.7	51.3	566.9	8.8	0
cash-flows.row.other-investing-activites	-64.7	0	0	35	1.6	0.8	0.8	3.2	-59.9	0.9	15.2	-149.9	-45.7	44.5	1.2	-55	0.1	2.9	-116.7	-93.8	-160.9	-0.4	-62.8	0.3	-360	-5.9
cash-flows.row.net-cash-used-for-investing-activites	-173.43	15.8	-90.7	-8.9	-45.3	-116.5	-341.8	-524.6	-309.6	-58.6	-106.1	-200.8	-185.3	24.5	-77.9	-41	-195.4	-157.7	-114.9	-15	-96.5	-247.6	-294.3	345.1	-533.9	-12.7
cash-flows.row.debt-repayment	-283.82	-153.5	-496	-1321	-713	-976.2	-1105.8	-957.4	-1120.7	-1152.4	-1125.3	-995.5	-542.1	-784.6	-523	-824	-713.6	-524	-429.3	-662.7	-1198.9	-2184.5	-1565.1	-526.6	-204.5	-42.2
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	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	-12.53	-12.9	-20.5	-42.5	-58.1	-61.4	-60.8	-77.7	-61	-76.6	-105.5	-83.5	-69.8	-100.6	-46.2	-46.6	-51.4	-46.5	-37	-38.4	-41.5	-51.7	-50.6	-87.2	-28.3	-39.7
cash-flows.row.other-financing-activites	10.9	-12.9	299.1	624.1	733.9	855.5	952.3	1689.7	1213.6	1144.3	1104.4	900	892.5	800.8	572.5	826.5	798	649	483.4	506.5	892.8	2430.8	1724.2	589	1289.9	86.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-0.31	-166.8	-217.3	-739.4	-37.2	-182.2	-214.3	654.5	31.9	-84.6	-126.5	-179	280.6	-84.5	3.3	-44.1	32.9	78.5	17.1	-194.6	-347.6	194.6	108.5	-24.7	1057.1	4.7
cash-flows.row.effect-of-forex-changes-on-cash	-9.84	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-121.42	-62	73.8	-106.3	320.7	-136.5	-468.4	429.3	82.9	-94.4	-55.4	-210.2	281.5	40.8	45.3	67.5	-128.5	105.8	12.6	47.5	-507.8	-177	-116.9	331.1	500.4	78.7
cash-flows.row.cash-at-end-of-period	1064.28	310.9	367	293.2	399.5	78.8	215.2	683.7	254.4	171.5	265.9	321.3	531.4	249.9	209.1	163.8	96.3	224.8	119	106.3	86.7	622.3	900.1	917	584	83.6
cash-flows.row.cash-at-beginning-of-period	1185.71	372.9	293.2	399.5	78.8	215.2	683.7	254.4	171.5	265.9	321.3	531.4	249.9	209.1	163.8	96.3	224.8	119	106.3	58.8	594.6	799.4	1017	585.8	83.6	4.9
cash-flows.row.operating-cash-flow	62.16	89.2	381.8	642.1	403.1	162.2	87.7	299.4	360.6	48.8	177.2	169.6	186.2	100.8	119.8	152.7	33.9	185	110.4	257.1	-63.7	-124.1	68.9	10.8	-22.8	86.7
cash-flows.row.capital-expenditure	-63.5	-52.4	-61.6	-28.3	-132.9	-148.8	-349.4	-488.9	-147.4	-70.7	-136.9	-149.9	-45.7	-48.3	-47.3	-55	-189.7	-150.5	-116.7	-93.8	-160.9	-157.5	-62.8	-17.3	-34.3	-6.8
cash-flows.row.free-cash-flow	-1.34	36.8	320.2	613.8	270.3	13.4	-261.7	-189.5	213.3	-21.8	40.3	19.7	140.5	52.5	72.5	97.7	-155.8	34.5	-6.3	163.3	-224.6	-281.6	6.1	-6.5	-57.1	80

利润表行

Fujian Mindong Electric Power Limited Company 的收入与上期相比变化了 1.021%。据报告, 000993.SZ 的毛利润为 458.15。该公司的营业费用为 142.1，与上年相比变化了 0.752%. 折旧和摊销费用为 152.5，与上一会计期间相比变化了 0.017%. 营业费用报告为 142.1，显示0.752% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长0.182%. 营业收入为 316.04，与上年相比变化了0.182%. 净利润的变化率为 0.272%。去年的净收入为234.51.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	1367.56	1479.3	732.1	583	369.4	596.9	557.9	901.4	645.4	910.1	1159.5	1678.5	1236.9	384.9	509.4	500.4	550.4	260.6	290.3	260.9	194.5	220.8	230.3	222.1	180	171.8	177.8	172.9
income-statement-row.row.cost-of-revenue	933.82	1021.2	417.1	311.8	262.6	302.1	324	584	278.2	491.1	619.3	1209.1	938.9	255.6	282.3	295.4	331.3	143	135.3	125.6	161	151.8	110.9	109.4	79.5	70.6	58.9	55.7
income-statement-row.row.gross-profit	433.75	458.1	315	271.2	106.8	294.8	233.9	317.4	367.3	419	540.1	469.4	298	129.3	227.1	205.1	219.1	117.5	155	135.2	33.5	69	119.3	112.7	100.5	101.1	118.9	117.2
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	21.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	8.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-5.64	-4.1	119.3	113.6	101.9	111.2	-17.7	-2.2	1.7	6.3	2.9	17.5	2.9	-3	-2.9	-1	-24.2	-1	2.1	-5.4	-3.5	-0.4	1.3	0.4	8.1	-0.1	0	0.1
income-statement-row.row.operating-expenses	167.28	142.1	141	146.8	124	132.5	146.7	147.5	193.6	207.4	282.2	301.7	171.7	130.1	132.3	122.2	136.4	67.2	81	54.1	194	123.4	73.4	73.5	32.4	26.7	18.5	18.6
income-statement-row.row.cost-and-expenses	1101.1	1163.3	558.2	458.6	386.7	434.6	470.7	731.5	471.8	698.5	901.5	1510.8	1110.6	385.7	414.6	417.6	467.7	210.2	216.3	179.7	354.9	275.2	184.3	182.9	112	97.4	77.4	74.2
income-statement-row.row.interest-income	4.94	4.6	4.8	4.7	3.4	0.9	1.7	0.9	0.7	1.1	1.9	3.6	2.8	7.1	0.8	0	0.8	3.6	0	3.5	2.1	3.6	4.5	4.7	3.8	0	0	0
income-statement-row.row.interest-expense	17.37	16.6	49.6	43.6	42.6	54.4	61.9	66	67.8	76.6	91	93.2	70.7	56.6	47.2	47.6	50.5	29.1	24.4	31.8	36.8	32.4	31.2	34.8	20.9	22	27.5	20.8
income-statement-row.row.selling-and-marketing-expenses	8.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.23	-2.6	-59.4	-2.7	-59.2	-128	-474.2	-116.6	-116.7	-147.4	-146.4	-50.9	-52.5	16.3	25.3	23.2	-27.1	-14.7	-17.2	-27.1	-41.5	-38.9	-21.1	-4.9	-3.9	-22.1	-27.5	-20.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.64	-4.1	119.3	113.6	101.9	111.2	-17.7	-2.2	1.7	6.3	2.9	17.5	2.9	-3	-2.9	-1	-24.2	-1	2.1	-5.4	-3.5	-0.4	1.3	0.4	8.1	-0.1	0	0.1
income-statement-row.row.total-operating-expenses	0.23	-2.6	-59.4	-2.7	-59.2	-128	-474.2	-116.6	-116.7	-147.4	-146.4	-50.9	-52.5	16.3	25.3	23.2	-27.1	-14.7	-17.2	-27.1	-41.5	-38.9	-21.1	-4.9	-3.9	-22.1	-27.5	-20.8
income-statement-row.row.interest-expense	17.37	16.6	49.6	43.6	42.6	54.4	61.9	66	67.8	76.6	91	93.2	70.7	56.6	47.2	47.6	50.5	29.1	24.4	31.8	36.8	32.4	31.2	34.8	20.9	22	27.5	20.8
income-statement-row.row.depreciation-and-amortization	84.59	152.5	150	186.6	118.4	139.6	131.1	126.2	108.7	89.7	94.2	93.1	83.7	82.7	72	70.4	66.4	52	51.3	52.3	48.7	44.7	45.6	41.4	31.4	28.1	27.5	20.7
income-statement-row.row.ebitda-caps	320.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	269.46	316	267.3	123	-30.1	229.2	-369.3	55.5	61.1	58.1	111	102.8	71	21.9	123.2	107.8	79.8	36.7	62.6	66.9	-193.2	-89.1	33.7	38.1	63.1	52.4	73	77.9
income-statement-row.row.income-before-tax	269.69	313.4	207.9	120.3	-89.3	101.2	-387	53.3	57	64.3	111.5	116.8	73.9	15.5	120.2	106	55.6	35.7	60.7	57.8	-199.3	-91.4	29.9	36.3	67.6	52.2	73	77.9
income-statement-row.row.income-tax-expense	76.17	84.3	25	2.7	-6.7	9.6	10.8	31.2	37.6	49.5	91.2	54.8	19.1	0.9	20.7	16.3	6.2	15	29.5	1.7	1.9	1.9	8.2	7.7	24.5	19.2	24.1	25.7
income-statement-row.row.net-income	192.06	234.5	184.3	120.1	-82.6	105.5	-390.4	22.6	26.3	22.9	26	61.5	56.2	18.5	103.8	90.4	49.8	21.5	32.3	56.6	-200.3	-95.8	22.6	28.8	43.5	33.1	48.9	52.2