APT Satellite Holdings Limited

符号: 1045.HK

HKSE

2.26

HKD

今天的市场价格

5.8609
市盈率
-0.8498
PEG比率
2.10B
MRK市值
0.10%
DIV收益率

APT Satellite Holdings Limited (1045-HK) 财务报表

Q: 什么是 APT Satellite Holdings Limited (1045.HK) 总资产是多少？

APT Satellite Holdings Limited (1045.HK) 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 APT Satellite Holdings Limited (1045.HK). 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 APT Satellite Holdings Limited 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	2148.6	1749.7	1365.9	1293.4	902.6	683.8	974.5	826.9	1277.1	1667.8	1650.3	728.9	240.1	121.5	275.9	223.8	312	341.3	326.4	673.8	546.9	826.3	1619.7	1704.6	525.4	230.4	87.5	313.5
balance-sheet.row.short-term-investments	1965.3	1269.2	664.1	680.3	551.6	15	443.2	573.3	696.3	1059	1560.8	572.4	0	0	0	102.3	-84	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	132.2	104.1	146.9	156.2	173.1	0	0	0	0	0	0	0	0	60.2	117.1	67.3	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	0	0	-2	-2.4	-4.3	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-current-assets	8.4	10.6	15.7	15	26.6	323.1	352.7	159	185.9	649.9	107.6	173.1	94.2	94.5	20	27.5	83.7	130.5	109.7	48.6	144.5	375.8	62	113.6	1425	12.8	26.1	61.1
balance-sheet.row.total-current-assets	2289.1	1864.4	1528.5	1464.9	1102.6	1006.9	1327.2	985.9	1463.1	2317.7	1757.9	902	428.1	276.2	413	318.7	505.1	552.1	485.9	768.1	759.8	1226	1724.5	1911.7	2012.7	264.9	118.4	389
balance-sheet.row.property-plant-equipment-net	3897.1	4186	4564.5	4844.7	5154.8	5393.8	4460.8	4395.2	4284.2	3964	3183.7	3453.9	4077.7	3363.1	2536	2197.9	2508.3	2724.1	3001.7	2698.6	2447.6	2021.2	1152.4	1101.9	1285.1	3123.5	1646.2	1851.6
balance-sheet.row.goodwill	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.intangible-assets	269.5	278.3	287	295.8	304.5	134	134	134	134	139.1	139.1	139.1	139.1	139.1	139.1	5.5	5.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	269.5	278.3	287	295.8	304.5	134	134	134	134	139.1	139.1	139.1	139.1	139.1	139.1	5.5	5.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	627	-576.1	145	-264.5	-147.3	422.1	-82.4	-405.3	-695.8	-1058.5	-1560.3	-505.1	0	0	0	0	89.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	0	0	0	0	0.9	0.9	0.3	0.3	0.4	2	0	0	0	0	0	0	9.2	8.7	3.6	10.1	9.4	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	2.6	1374.1	770.3	855	668.3	196.9	1485.9	1352.9	955.4	1199.9	2025.9	1038	123.5	24.6	30.4	24.2	18.3	122.7	123.1	150.2	88.8	92.2	403.7	407.6	11.2	8.1	1810.5	953
balance-sheet.row.total-non-current-assets	4796.3	5262.2	5766.8	5730.9	5981.2	6147.6	5998.6	5477.1	4678.2	4246.5	3788.4	4125.9	4340.3	3526.8	2705.6	2227.6	2630.5	2855.5	3128.4	2858.9	2545.8	2113.4	1556.2	1509.5	1296.2	3131.5	3456.7	2804.5
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	7085.4	7126.7	7295.4	7195.9	7083.8	7154.5	7325.8	6463	6141.3	6564.3	5546.3	5027.9	4768.4	3803	3118.6	2546.3	3135.6	3407.6	3614.3	3627	3305.6	3339.4	3280.7	3421.2	3309	3396.4	3575.1	3193.6
balance-sheet.row.account-payables	5.3	6.8	10.4	3	5.2	18.2	25	46.5	80.5	15.6	36.8	65	72.2	177.4	198.9	41.3	38.7	31.5	0.3	4.5	4.9	0	90.5	73.3	11.5	29.4	49.6	17
balance-sheet.row.short-term-debt	33.4	31	41.6	34.7	22.8	261.3	111.6	78	170.5	155.8	108	0	180.3	139	69.7	6.1	225.4	156.8	117.8	66.3	17.6	317.7	62	175.3	192	401.9	274	70.1
balance-sheet.row.tax-payables	61.2	14.7	35.2	124.3	78.3	29.6	75.9	61.6	40.6	44.5	46	49.9	101.1	99.6	97	98.2	93.1	93.1	89.2	84.8	188.2	81.3	63	56.4	45.7	0	1.3	19.4
balance-sheet.row.long-term-debt-total	113.5	135.8	141.3	159.8	160.9	164.1	801.9	504.2	544.2	869.8	1133.1	1333.6	1002	525.5	140	0	462.4	773.5	1000.3	909.4	691.9	171.3	317.6	379.6	0	228	681.6	692.9
Deferred Revenue Non Current	73.6	96.1	104.9	99.5	85.8	84.4	87.6	89.7	104.7	90.9	92.1	115.7	197.8	195.9	195.6	209.4	207.8	222.1	239	261.4	27.9	41.4	57.9	114.1	134.8	243.9	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	143	106.2	131.2	204.6	156.2	165.6	237.5	105.4	132.6	821.1	117	110.6	171.3	101.9	97	98.2	33.7	41.6	38.9	38.1	21	168.8	120.7	21.8	23.2	52.3	104.1	108.5
balance-sheet.row.total-non-current-liabilities	771	868	931.3	971.4	982.3	1061.9	1651	1269.5	1245.4	1469.8	1637	1765.8	1586.6	838.5	404.5	319.4	755.9	1078.2	1252.4	1195.6	769.6	377.7	542.9	643.2	397.1	644.6	1073.8	1036.3
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
balance-sheet.row.capital-lease-obligations	113.5	166.8	182.9	194.5	183.7	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	1004.5	1059.9	1161.3	1255.4	1230.6	1507	2025.1	1613.8	1690.9	2554.8	1969.9	1941.4	2010.4	1315.4	829.4	505.7	1146.9	1423.5	1549.8	1430	1046.6	864.2	816.1	1034.3	950.2	1128.2	1503	1251.1
balance-sheet.row.preferred-stock	32.3	0	0	0	7.8	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.common-stock	92.9	92.9	92.9	92.9	93.1	93.1	93.1	93.1	93.3	62.2	62.2	62.2	62.2	41.5	41.3	41.3	41.3	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	4158	4124.7	4129.9	4080	4021.5	3808.1	3437	3011.5	2597.2	2159.5	1726.1	1236.6	910.1	636.8	437.8	183.7	133.9	128.2	205.3	349.9	407.5	632.3	628.5	2345.5	490.3	262.7	203.5	73.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	88.4	107.7	169.8	26	-7.8	-3821.9	-3253.1	-2868.2	-2469.4	-2157.5	-3885.6	-3610.4	-3805.9	3.7	11.5	17	0	-2580.2	-2359	-2157	-1979.1	-1392.2	-1392.1	-1175.8	-960.6	-852.9	-519.9	-300.9
balance-sheet.row.other-total-stockholders-equity	1709.3	1741.6	1741.6	1741.6	1738.6	5568.2	5023.7	4612.8	4229.3	3945.3	5673.7	5398.2	5591.6	1805.5	1798.5	1798.5	1812.6	4432.4	4212.4	4000.2	3824.6	3228.3	3228.3	1217.1	2829.2	2858.5	2388.4	2169.4
balance-sheet.row.total-stockholders-equity	6080.9	6066.8	6134.1	5940.5	5853.2	5647.5	5300.7	4849.2	4450.4	4009.5	3576.4	3086.6	2758.1	2487.6	2289.2	2040.6	1987.8	1980.4	2058.6	2193.2	2253	2468.3	2464.6	2386.8	2358.8	2268.3	2072	1942.5
balance-sheet.row.total-liabilities-and-stockholders-equity	7085.4	7126.7	7295.4	7195.9	7083.8	7154.5	7325.8	6463	6141.3	6564.3	5546.3	5027.9	4768.4	3803	3118.6	2546.3	3135.6	3407.6	3614.3	3627	3305.6	3339.4	3280.7	3421.2	3309	3396.4	3575.1	3193.6
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.9	1.8	2.9	3.9	5.9	6.8	0	0	0	0	0	0
balance-sheet.row.total-equity	6080.9	6066.8	6134.1	5940.5	5853.2	5647.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2592.3	693.1	809.1	415.8	404.3	437	360.8	168	0.5	0.5	0.5	67.2	101.4	0	0	102.3	5.2	76.7	69.7	0	0	86.3	80.4	10.9	5.6	5.5	0	0
balance-sheet.row.total-debt	146.9	166.8	182.9	194.5	183.7	425.4	913.5	582.2	714.8	1025.6	1241	1333.6	1182.3	664.5	209.7	6.1	687.8	930.4	1118.1	975.8	709.5	489	379.6	555	192	629.9	955.6	763.1
balance-sheet.row.net-debt	-36.3	-313.7	-518.9	-418.5	-167.3	-243.4	382.2	328.7	133.9	416.8	1151.5	1177	942.2	543.1	-66.2	-115.5	375.8	589	791.6	302	162.6	-337.3	-1240.1	-1149.7	-333.5	399.5	868	449.5

现金流量表

在 APT Satellite Holdings Limited 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	1996
cash-flows.row.net-income	237.7	287.3	318.9	281.4	436.1	619.6	621.8	607.3	626.1	618.8	647.6	384.4	360.3	272.4	211.9	92.1	4.7	-24.5	-122.7	-43.2	-213.9	58.9	103.9	143	374.4	59.2	129.6	76.5
cash-flows.row.depreciation-and-amortization	413.2	418.4	416.5	436	468.6	419.3	399.8	400.1	301.1	296	294.9	308	311.8	319.5	265	214.8	222.5	231.7	197.8	178	236.3	234	217	-216.8	-304.8	-340.1	218.7	148.1
cash-flows.row.deferred-income-tax	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
cash-flows.row.stock-based-compensation	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
cash-flows.row.change-in-working-capital	-54.7	29.4	48.1	-34.6	21.5	-191.4	-358.8	-573.6	-14.6	-185.1	53.7	-34.7	25.9	26.4	-11.1	34.6	5.9	-26.2	-10.5	214.8	-98.5	-69.1	44.2	1386	-1508.9	19.6	-23	34.3
cash-flows.row.account-receivables	-18.8	46.3	19.9	-23.4	-3.3	0	0	0	0	0	0	0	0	57.1	-51.2	7.5	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	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
cash-flows.row.account-payables	-13.4	-9.8	23.5	-5.6	-11.3	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.other-working-capital	-22.6	-7	4.7	-5.6	36.1	0	0	0	0	0	0	0	0	-30.7	40.1	27.1	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	56	-73.5	-156.6	15.2	-61.8	25.1	-3.2	-2.9	-68.8	15.8	-42.3	31.8	-56.5	-5.3	-44.5	-46.7	36	33.9	84.8	-116.2	167.4	-61	-83.7	189.9	2188.2	633.6	-119.5	7.5
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	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-17.2	-2.9	-28.1	-16.8	-61.2	-533.7	-455.7	-500.1	-1382.7	-339.8	-28.6	-669.5	-1177.1	-1164.3	-640.3	-5.5	-11.4	-7.1	-581.2	-462	-763.5	-1091.4	-230.2	-35.2	-1.9	-5.7	-11.4	-9.7
cash-flows.row.acquisitions-net	610.9	0.6	-304.4	0	0.3	-102	-167.5	-175.4	0	0	-0.5	0	0	1.5	-61.6	21.4	-0.2	0	0	0	0	-4.4	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-1965.3	-1269.2	-304.4	-130.6	-541.6	147.8	0	40.4	84.5	0	0	0	0	-196.6	-42	-102.3	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	1269.2	662.1	15.8	0	-0.3	430.1	0	107.2	360.5	458.4	0	0	0	196.6	144.3	153.7	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-610.9	23.9	299.7	-111.6	23.1	-12.3	4.9	15.6	502.4	-7.2	-824.5	55.2	-36	-68.6	126.1	151.8	28.2	59.8	-36.2	97.5	174.2	58.6	103.7	-10	139.6	-181.6	-681.8	-1044.1
cash-flows.row.net-cash-used-for-investing-activites	-713.3	-585.5	-321.5	-259	-579.7	-70.1	-618.2	-512.1	-435.2	111.5	-853.6	-614.3	-1213.1	-1231.4	-473.5	219.1	16.5	52.7	-617.5	-364.5	-589.3	-1037.2	-126.5	-45.2	137.7	-187.3	-693.2	-1053.7
cash-flows.row.debt-repayment	-25.2	-31.7	-26.7	-15.7	-427.3	-1327.7	-78	-717.6	-312	-218.4	-93.6	-647.4	-140.4	-85.8	-23.4	-683.1	0	-191.2	-305.8	-273.9	-855.9	-225.8	-175.3	-233.8	-547.1	-312.7	-70.1	-1217.2
cash-flows.row.common-stock-issued	0	0	0	15.7	0	0	0	579.6	0	0	0	0	0	3.5	0	0	0	0	0	0	2	163.8	175.3	0	0	0	0	1326
cash-flows.row.common-stock-repurchased	0	0	0	-5	0	0	-0.7	-6.8	0	0	0	0	0	0	0	0	0	0	0	0	-2	-0.3	-0.2	-32.2	0	0	0	0
cash-flows.row.dividends-paid	-201.3	-233.3	-210.5	-169.7	-149.5	-134.4	-79.1	-79.8	-75.7	-74.6	-56	-28	-12.4	0	0	0	0	0	0	0	-538.2	-20.6	-64.3	0	0	0	0	0
cash-flows.row.other-financing-activites	-5.8	-7	-6.2	-22.5	-22	799.2	392.7	-6.6	-16	-23	-26.2	513.6	836.6	553.2	229.9	-23.6	-317.3	-63.5	424.7	531.8	1612.9	163.8	-175.3	0	98.2	116.3	210.2	891.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-232.2	-272	-243.3	-197.2	-598.8	-662.9	234.8	-231.1	-403.7	-316	-175.7	-161.8	683.7	470.9	206.5	-706.7	-317.3	-254.7	118.9	257.9	218.9	80.9	-239.8	-266.1	-448.9	-196.5	140.1	1000.8
cash-flows.row.effect-of-forex-changes-on-cash	-3.8	-25.3	26.7	20.2	-3.8	-2.1	1.5	-15	-32.8	-21.7	8.3	3	6.3	-7	0	2.4	2.4	2	1.7	0.1	-0.3	0.1	0	0	0	0	129.6	0
cash-flows.row.net-change-in-cash	-297.3	-221.3	88.8	262.1	-317.8	137.6	277.7	-327.3	-28	519.3	-67	-83.5	118.6	-154.4	154.4	-190.5	-29.3	14.9	-347.3	126.9	-279.4	-793.4	-84.9	1190.8	437.8	-11.5	-217.8	213.4
cash-flows.row.cash-at-end-of-period	183.3	480.5	701.8	613	351	668.8	531.3	253.6	580.9	608.8	89.5	156.5	240.1	121.5	275.9	121.5	312	341.3	326.4	673.8	546.9	826.3	1619.7	1704.6	513.8	76.1	87.5	313.5
cash-flows.row.cash-at-beginning-of-period	480.5	701.8	613	351	668.8	531.3	253.6	580.9	608.8	89.5	156.5	240.1	121.5	275.9	121.5	312	341.3	326.4	673.8	546.9	826.3	1619.7	1704.6	513.8	76.1	87.5	305.3	100.1
cash-flows.row.operating-cash-flow	652.1	661.6	626.9	698	864.4	872.6	659.6	430.9	843.8	745.5	954	689.6	641.6	613	421.3	294.7	269	214.9	149.5	233.4	91.3	162.8	281.4	1502	748.9	372.3	205.8	266.4
cash-flows.row.capital-expenditure	-17.2	-2.9	-28.1	-16.8	-61.2	-533.7	-455.7	-500.1	-1382.7	-339.8	-28.6	-669.5	-1177.1	-1164.3	-640.3	-5.5	-11.4	-7.1	-581.2	-462	-763.5	-1091.4	-230.2	-35.2	-1.9	-5.7	-11.4	-9.7
cash-flows.row.free-cash-flow	634.9	658.6	598.8	681.2	803.2	338.9	203.9	-69.1	-538.9	405.8	925.4	20.1	-535.5	-551.3	-218.9	289.2	257.6	207.8	-431.7	-228.6	-672.2	-928.6	51.2	1466.8	747	366.6	194.4	256.8

利润表行

APT Satellite Holdings Limited 的收入与上期相比变化了 NaN%。据报告, 1045.HK 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
income-statement-row.row.total-revenue	834	944.3	927.8	889.2	1062.6	1237.7	1207.4	1229.9	1194.4	1247.5	1138.1	900.6	758.3	719.4	578.1	403.7	451.6	427	336.5	277.3	302.2	351.4	374.2	341.5	482	587.8	522.5	367.6
income-statement-row.row.cost-of-revenue	478.4	489.3	481.4	495.4	526.5	501.6	467.1	492.6	465.9	467.7	408.1	372.4	362	369.4	322	277.6	314.8	338.3	299.4	244.8	280.3	275.7	266	261.5	355.5	134.8	61.5	26.9
income-statement-row.row.gross-profit	355.6	455.1	446.4	393.8	536.1	736.1	740.4	737.3	728.5	779.8	730	528.2	396.3	350.1	256.1	126.1	136.8	88.7	37.1	32.5	21.9	75.7	108.1	80	126.4	453	461	340.7
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	2.6	7	3.3	-20.1	-12.2	2	1.9	1.6	1.5	1.2	1	1.1	0	-5.2	-35.5	0	-0.8	0.2	10.3	2	25.9	2.9	73.4	163.1	222.9	12.4	218.7	-29.4
income-statement-row.row.operating-expenses	99.8	109.2	120.3	133.6	121.2	105	120.8	114.7	73.5	112.3	129.6	108.8	94.6	71.5	45.1	84.8	55.4	427.2	348	76.9	-54.3	108.4	71.9	65.5	327.3	344	302.8	212.2
income-statement-row.row.cost-and-expenses	578.3	598.5	601.7	629	647.7	606.6	587.9	607.3	539.4	580	537.7	481.2	456.7	440.9	367.2	362.4	370.2	765.5	647.4	321.6	226	384.1	337.9	327.1	682.8	478.8	364.3	239.1
income-statement-row.row.interest-income	88	28.3	19	19.2	11.2	26.4	12.1	13.8	47	44.5	25.5	12.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	5.8	7	6.2	6.8	5.7	8.6	-0.9	5	16	22.9	25.8	18.6	21.9	6.3	4.9	24.8	55.3	-331.7	-120.4	-1.4	418.4	-132.5	-67.6	270.5	-13.2	724.8	14.1	29.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	82.3	-66.9	-50.3	-21.7	-26.2	-8.6	-16.5	-25	-21.7	-70.7	6.5	-55.5	79.5	0.2	5.9	75.6	-56.2	314.1	187.5	-0.6	-419.3	130.1	67.7	-270.5	-31.8	-724.8	-14.1	-29.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	2.6	7	3.3	-20.1	-12.2	2	1.9	1.6	1.5	1.2	1	1.1	0	-5.2	-35.5	0	-0.8	0.2	10.3	2	25.9	2.9	73.4	163.1	222.9	12.4	218.7	-29.4
income-statement-row.row.total-operating-expenses	82.3	-66.9	-50.3	-21.7	-26.2	-8.6	-16.5	-25	-21.7	-70.7	6.5	-55.5	79.5	0.2	5.9	75.6	-56.2	314.1	187.5	-0.6	-419.3	130.1	67.7	-270.5	-31.8	-724.8	-14.1	-29.4
income-statement-row.row.interest-expense	5.8	7	6.2	6.8	5.7	8.6	-0.9	5	16	22.9	25.8	18.6	21.9	6.3	4.9	24.8	55.3	-331.7	-120.4	-1.4	418.4	-132.5	-67.6	270.5	-13.2	724.8	14.1	29.4
income-statement-row.row.depreciation-and-amortization	413.2	360.5	368.9	422.9	418.6	419.3	399.8	400.1	301.1	296	294.9	308	311.8	319.5	265	214.8	222.5	231.7	197.8	178	236.3	234	217	-216.8	-304.8	-340.1	218.7	148.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	255.7	354.2	369.3	303.2	462.3	628.3	638.3	632.3	647.9	689.5	641.1	439.9	280.9	278.8	210.6	101.7	81.4	-0.2	-78.5	-38.6	-149.1	69.5	36.2	14.4	453.7	789.2	158.2	128.6
income-statement-row.row.income-before-tax	338	287.3	318.9	281.4	436.1	619.6	621.8	607.3	626.1	618.8	647.6	384.4	360.3	272.4	211.9	92.1	25.2	-24.5	-123.4	-43.2	-213.9	58.9	104	177.5	422	64.4	144	99.1
income-statement-row.row.income-tax-expense	41.4	55.7	55.5	50	73.8	112.6	117.2	113.7	112.3	110.7	102.2	30	79.4	73.9	-42.2	42.6	20.4	56.1	13.2	16.6	11.7	36.8	25.9	34.5	47.4	5.2	14.5	22.6
income-statement-row.row.net-income	237.7	231.6	263.4	231.5	362.3	507	504.6	493.6	513.8	508	545.5	354.4	280.9	198.5	254.1	49.6	4.7	-80.6	-136.6	-57.8	-224.7	24.4	78	143	374.5	59.2	129.6	76.5