Fujian Mindong Electric Power Limited Company

符号: 000993.SZ

SHZ

10.93

CNY

今天的市场价格

25.2748
市盈率
-0.3077
PEG比率
5.01B
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 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 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. 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	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	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	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	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	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	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	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	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	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	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	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	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	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	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
balance-sheet.row.total-assets	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	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	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	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	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	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	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	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
balance-sheet.row.capital-lease-obligations	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	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
balance-sheet.row.common-stock	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	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	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	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	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	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	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	2504.7	2267.7	2084.6	1966.7	2056.7	1923.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	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	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	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 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
cash-flows.row.net-income	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	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	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	-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	-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	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	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	-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	5.7	-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	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	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	-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	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	-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	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	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	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	-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
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
cash-flows.row.dividends-paid	-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	-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	-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	-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	-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	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	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	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	-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	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 NaN%。据报告, 000993.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	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	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	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
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	-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	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	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	4.6	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	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-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	-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	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	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	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	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	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	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