China Spacesat Co.,Ltd.

符号: 600118.SS

SHH

25.82

CNY

今天的市场价格

317.5913
市盈率
-47.1094
PEG比率
30.53B
MRK市值
0.00%
DIV收益率

China Spacesat Co.,Ltd. (600118-SS) 财务报表

Q: 什么是 China Spacesat Co.,Ltd. (600118.SS) 总资产是多少？

China Spacesat Co.,Ltd. (600118.SS) 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 China Spacesat Co.,Ltd. (600118.SS). 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 China Spacesat 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	1994
balance-sheet.row.cash-and-short-term-investments	2443.6	4045.4	3613	2119.4	3031.1	3057	2601.7	3789.2	3337.9	3644.1	3850.3	2686.2	2181.6	1979.8	1920.6	1555.8	1664.3	599.1	558.1	520.1	484.4	365.2	129.5	111.9	96	113	108.4	15.9	15.5	12.6
balance-sheet.row.short-term-investments	-305.1	-305.6	-340	-348	-368.2	-379.1	-398.7	-342.8	-385.8	-259.2	0	0	0	0	0	0	0	0.6	0.4	0.6	1.5	30.1	30.8	38.5	30	0	30	0	0	0
balance-sheet.row.net-receivables	5486.9	4112	3426.4	4395.5	3624.6	3520.2	3414.7	3546.1	3333.2	2838.5	2442	1481	1300.8	1084.1	901.6	676.4	661.5	208.8	163.9	208.3	133.1	88.9	57.9	42.9	61.7	7.5	52.4	0	0	0
balance-sheet.row.inventory	1881	2005.4	2576.1	2100.7	1955.9	1297.3	1104.5	887.8	660.7	571.1	519.6	539.6	555.3	441.6	337.9	306	342.1	274.6	190.1	226.7	84.7	15.3	19.6	32.9	37.4	34.3	47.7	47.7	55.1	81.8
balance-sheet.row.other-current-assets	108.8	118.6	64.9	102	288.6	28.9	66.7	76.4	45.9	25.3	8.3	8	-35	-25.4	-85.5	0	0.1	-2.1	-6.5	-11.4	-11.4	-8.8	-3	14.3	13.5	21.7	0	0	0	0
balance-sheet.row.total-current-assets	9920.3	10281.5	9680.4	8717.6	8900.1	7903.4	7187.6	8299.6	7377.6	7078.9	6820.2	4714.8	4002.8	3480.1	3074.6	2538.3	2668	1080.4	905.7	943.8	690.8	460.7	203.9	201.9	208.6	176.5	208.6	95.9	111.8	143.9
balance-sheet.row.property-plant-equipment-net	1288.3	1294.5	1441.6	1171.3	1221.7	1193.7	1273.9	1276.8	1062.9	798	756.3	545.6	348.1	263.8	199.9	150.8	50.6	65.6	70	77.4	50.1	46.9	62.8	74.5	65	34.9	20.7	21.3	7.4	5.5
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0.6	0.6	0	0	0	0	1.1	1.1	1.1	1.1	2.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1578	1478	1304.7	1145.9	941.5	761.8	720.5	658.9	506.1	352.8	248.9	266.9	183.2	201.3	187.1	170.7	7.1	15.5	17.2	24.1	13.6	8.2	8.8	9	4.9	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1578	1478	1304.7	1145.9	941.5	761.8	720.5	659.5	506.6	352.8	248.9	266.9	183.2	202.4	188.2	171.8	8.2	15.5	17.2	24.1	13.6	8.2	8.8	9	4.9	0	0	0	0	0
balance-sheet.row.long-term-investments	570.9	568.5	468.2	466.2	484.3	495.5	500.1	425.2	399.8	277.4	0	0	0	0	0	0	0	84	120	81.5	85.5	74.2	44.4	35	18.9	0	0	0	0	0
balance-sheet.row.tax-assets	114.6	52.1	45.8	31.7	31	24.1	19.4	21.7	21.6	19.1	16.3	3.9	5.5	2.9	2.3	1	0	2.8	0	0	0	0	0	39	30	0	0	0	0	0
balance-sheet.row.other-non-current-assets	35.2	73.3	158.4	57.8	51.8	53.3	41.9	174.9	256.7	250.3	72.9	104.3	69.1	73.5	83.8	1.8	1.8	-0.9	2.9	2.7	7	32.7	31.3	1.4	1.3	53.3	44.8	12.8	12.3	11.6
balance-sheet.row.total-non-current-assets	3587.2	3466.4	3418.7	2872.8	2730.3	2528.4	2555.7	2558.1	2247.7	1697.5	1094.3	920.7	605.9	542.6	474.2	325.4	60.7	167	210.2	185.7	156.1	162.1	147.3	158.9	120.2	88.3	65.5	34	19.7	17.1
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	0
balance-sheet.row.total-assets	13507.5	13747.9	13099.1	11590.4	11630.4	10431.8	9743.4	10857.6	9625.3	8776.5	7914.5	5635.5	4608.7	4022.7	3548.7	2863.7	2728.7	1247.4	1115.9	1129.5	847	622.8	351.2	360.8	328.7	264.7	274.1	129.9	131.5	161
balance-sheet.row.account-payables	3301	3465.8	3266	2822.4	2696.5	2891.8	2150.2	3208.9	2802.1	2576.7	2315	1588.6	1581.2	1570.5	1129.4	694.6	269.9	82.1	23.8	19	48.8	61.6	40.6	10.8	20.1	13.6	50.7	51.2	57	89.9
balance-sheet.row.short-term-debt	355.5	386.4	299.8	177.8	727.3	207	282	663	438.8	284.9	255	160.2	120	64.5	54	0	0	0	80	95	78	83	0	42	25	5.3	0	0	0	0
balance-sheet.row.tax-payables	64.2	104.8	79.3	33.2	31.4	44.9	106.8	89.8	50.8	48.6	14.1	51.5	43.8	40.4	24.8	2	9.6	8	2.4	5.2	3.4	5.7	4.9	-3.8	-3.2	-5.4	1.4	1.6	-0.6	-6.6
balance-sheet.row.long-term-debt-total	217.1	217.7	145.1	281.1	0	0	0	185	0	10.8	0	89.9	0	0.7	1.1	1.4	0	0	1.1	1.6	1.6	1.6	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	114.3	118.1	154.9	165.7	180.9	167.3	200.3	250.6	235.3	198.5	181.8	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	98.3	310.2	20.4	52.1	505.6	482.9	533.4	563.8	590.7	640.9	513.4	644.7	489.2	252.6	553.3	625.8	837	730.5	581.9	529.1	272.8	80.1	14.1	9.5	7.4	0.8	8.6	24.1	38.6	38.2
balance-sheet.row.total-non-current-liabilities	401.7	350.5	320.3	175.4	188.7	170.7	200.4	435.8	235.5	209.3	181.8	258.6	63	68.8	18.7	26.3	7.3	17.1	18.1	18.6	17.2	10.1	0	0	0	0	0	0	0	0
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	0
balance-sheet.row.capital-lease-obligations	217.1	217.7	145.1	281.1	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-liab	5315.2	5603.6	5162.7	3847.6	4287.4	3797.1	3421.1	5106.3	4215.3	3827.9	3343.2	2770.3	2361.5	2038.9	1877.8	1346.7	1114.3	829.7	724.7	684.4	437.4	253.6	54.7	62.3	53.7	19.7	59.3	75.3	95.6	128.1
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	0	0
balance-sheet.row.common-stock	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	1182.5	916.6	705.1	705.1	352.5	293.8	293.8	227.4	227.4	227.4	227.4	189.5	189.5	189.5	118.4	118.4	65.8	35.5	30	30
balance-sheet.row.retained-earnings	3205.9	3149.4	2912.5	2808.5	2665.4	2507.9	2235.4	1969.2	1707.3	1431.8	1185.7	975.1	820.6	642	447.9	353.7	102.6	70.4	20.9	21.4	24.1	58	36.2	41.3	29.2	19.3	22.2	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	364.5	206.5	204.8	327.1	1879.5	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.other-total-stockholders-equity	1583.8	1718.1	1731.9	1587.1	0	1782	1766.7	1724.8	1703.9	1687.9	1681.6	508.8	491.2	467.6	822.4	810.7	1201.2	91.5	81.7	72.6	66.5	55.6	52.1	49.4	114.5	105.8	126.2	19.1	5.9	2.9
balance-sheet.row.total-stockholders-equity	6336.6	6256.6	6031.6	5905.1	5727.4	5472.3	5184.5	4876.6	4593.7	4302.2	4049.8	2400.4	2016.8	1814.7	1622.9	1458.2	1597.6	389.4	329.9	321.4	318	303	277.8	280.2	262.2	243.5	214.2	54.6	35.9	32.9
balance-sheet.row.total-liabilities-and-stockholders-equity	13507.5	13747.9	13099.1	11590.4	11630.4	10431.8	9743.4	10857.6	9625.3	8776.5	7914.5	5635.5	4608.7	4022.7	3548.7	2863.7	2728.7	1247.4	1115.9	1129.5	847	622.8	351.2	360.8	328.7	264.7	274.1	129.9	131.5	161
balance-sheet.row.minority-interest	1855.7	1887.7	1904.9	1837.7	1615.6	1162.4	1137.8	874.7	816.3	646.3	521.5	464.8	230.3	169.2	48.1	58.8	16.8	28.4	61.3	123.7	91.6	66.1	18.7	18.3	12.8	1.6	0.7	0	0	0
balance-sheet.row.total-equity	8192.3	8144.3	7936.5	7742.8	7342.9	6634.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	265.8	262.9	128.2	118.2	116.1	116.4	101.4	82.4	14	18.2	14	14	12	0	0	0.6	1.8	84.5	120.4	82.1	87	104.3	75.2	73.5	48.9	53	30	0	0	0
balance-sheet.row.total-debt	572.6	604.1	444.9	177.8	727.3	207	282	848	438.8	295.6	255	250.1	120	65.2	55.1	1.4	0	0	80	95	78	83	0	42	25	5.3	0	0	0	0
balance-sheet.row.net-debt	-1871	-3441.3	-3168.1	-1941.5	-2303.8	-2850	-2319.7	-2941.2	-2899.1	-3348.5	-3595.3	-2436.1	-2061.6	-1914.6	-1865.5	-1554.4	-1664.3	-598.6	-477.7	-424.5	-404.9	-252.1	-98.7	-31.4	-41	-107.6	-78.4	-15.9	-15.5	-12.6

现金流量表

在 China Spacesat 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	169.5	359.1	320.3	426.5	383.2	469.1	493.1	460.7	444.2	410.1	366.9	306.1	257.3	228.9	203.2	180.7	88.9	58.4	7.2	6.7	37.3	38.4	11.1	19.6	23.3	29.5
cash-flows.row.depreciation-and-amortization	311.9	353.5	377.7	247.9	254.1	223.5	175.1	142.3	114	94.1	80.8	64.3	48.7	51.2	36.5	31.1	8.5	9.6	8.3	8.5	6.9	5	5.2	4.9	2.7	1.8
cash-flows.row.deferred-income-tax	-7	-14.1	-3.6	0.5	1.9	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	7	14.1	3.6	-0.5	-1.9	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	-1662.9	-416.2	1312.9	-763.3	-1307.9	141	-1084.2	-18.9	-507.7	-301.3	-422	-22.4	6.8	-312.9	223.8	205.6	-243.3	59.6	63.5	-3.8	84.3	-47.8	7.7	58.3	-34.6	2.7
cash-flows.row.account-receivables	-1452.7	-596.4	609.5	-1046.3	-479.5	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	112	447.9	-503.4	-9.7	-658.3	-219.6	-222.2	-227.4	-50.1	-95.8	20	24.6	-125.3	-101.2	-30.2	188.7	-67.5	-108.8	-3.2	-140.8	-63.1	22.1	14.9	4.8	-5.2	13.4
cash-flows.row.account-payables	-315.2	596.4	1210.4	292.1	-172	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	-7	-864.1	-3.6	0.5	1.9	360.6	-862.1	208.4	-457.6	-205.6	-442	-47	132.1	-211.7	254	16.9	-175.8	168.4	66.7	137	147.4	-70	-7.2	53.4	-29.4	-10.8
cash-flows.row.other-non-cash-items	120.8	-11.2	53.9	17.2	64.8	34.1	44.5	46.6	65.7	29.9	53.2	32.3	62.7	36.8	33.5	6.3	-17	15.3	17.8	17.1	7.9	4.6	-10.7	-5.2	-8.2	-23
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	-218.9	-172.4	-269.2	-292.5	-290.9	-173.1	-282.6	-442.3	-594.1	-453.6	-274.2	-320.5	-220.2	-152.4	-77.1	-189.5	-9.2	-13	-11.8	-25.2	-21.4	-11.5	-5.9	-17.4	-41.2	-16
cash-flows.row.acquisitions-net	0.3	0	0.2	176.1	500	0	0.1	442.6	-11.3	0	5.1	1.2	7.2	-12.7	-0.7	-562.8	60.1	0	0.4	25.3	21.7	20.5	6.4	0	0	0
cash-flows.row.purchases-of-investments	-0.3	0	-82.4	-176.1	-500	0	-6.1	-60	0.1	0	0	-2	-17.3	-2.5	-80.3	0	-0.4	-2.7	-1.5	-4.6	-8.9	-19.8	-140.2	-188.2	-113.8	-57.8
cash-flows.row.sales-maturities-of-investments	4.6	87.2	0.8	1.4	0.4	0.3	0.3	0.2	0.1	0	0	320.6	0.4	152.6	77.2	0	61.7	14.9	1.8	2.7	75.4	50.7	157.6	161.8	47	96.4
cash-flows.row.other-investing-activites	0	-3.1	0	0	1.5	-0.4	-4.4	-442.3	0.1	-2.8	10.3	-320.5	-20.7	-152.4	-77.1	-0.9	-59.7	-14.6	-39.1	-25.2	-21.4	114.9	-5.9	-0.2	-3.6	1
cash-flows.row.net-cash-used-for-investing-activites	-213.9	-88.3	-350.7	-291.1	-289	-173.2	-292.7	-501.8	-605	-456.4	-258.8	-321.2	-250.7	-167.3	-158	-753.2	52.6	-15.4	-50.2	-27	45.5	154.8	12	-44	-111.7	23.6
cash-flows.row.debt-repayment	-497	-276.8	-287.8	-1031.3	-470.6	-1103	-1303.5	-580	-456.9	-359.2	-567.5	-121.5	-82.7	-64.4	-0.4	-9.3	-2	-195.5	-152	-188	-123	0	0	-109.4	0	0
cash-flows.row.common-stock-issued	0	60	96.6	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	-60	-96.6	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	-96.5	-78.2	-126.1	-127	-150.5	-148.2	-152.7	-141.2	-110.3	-107.7	-108.7	-45.6	-40.2	-19.5	-31.2	-19.8	-11.5	-3.5	-3.3	-4.3	-14.3	-1.7	-1.9	-1.9	-3.8	0
cash-flows.row.other-financing-activites	-135.6	318.1	191.1	602.8	1484.1	1006.1	964.8	1043	759.9	442.6	2026.6	612.7	192	294.2	52.4	1.2	1184.5	112.3	147	228	112.9	83.1	1.2	85.4	85.2	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-289.9	-37	-222.8	-555.4	863	-245.1	-491.4	321.8	192.8	-24.3	1350.3	445.5	69.1	210.3	20.9	-27.9	1171	-86.7	-8.3	35.7	-24.4	81.4	-0.7	-26	81.4	0
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.1	0	-0.1	0	0	0	0.1	1.2	0	-0.1	0	0	0
cash-flows.row.net-change-in-cash	-1571.6	159.9	1491.4	-918.4	-31.8	449.3	-1155.5	450.7	-296	-247.9	1170.5	504.7	193.9	46.8	359.8	-357.5	1060.8	40.8	38.2	37.4	158.7	236.4	24.5	7.5	-47	34.5
cash-flows.row.cash-at-end-of-period	2422.2	3993.8	3590.4	2099.1	3017.4	3049.2	2599.9	3755.4	3304.7	3600.7	3848.5	2678	2173.3	1979.5	1916.5	1555.8	1664.3	598.6	557.7	519.5	482.9	335.1	98.7	73.4	66	113
cash-flows.row.cash-at-beginning-of-period	3993.8	3833.9	2099.1	3017.4	3049.2	2599.9	3755.4	3304.7	3600.7	3848.5	2678	2173.3	1979.5	1932.7	1556.7	1913.3	603.5	557.7	519.5	482.1	324.2	98.7	74.2	66	113	78.4
cash-flows.row.operating-cash-flow	-1067.7	285.1	2064.9	-71.8	-605.8	867.7	-371.5	630.7	116.2	232.8	78.9	380.3	375.5	3.9	496.9	423.8	-162.9	142.9	96.6	28.5	136.4	0.2	13.3	77.5	-16.8	10.9
cash-flows.row.capital-expenditure	-218.9	-172.4	-269.2	-292.5	-290.9	-173.1	-282.6	-442.3	-594.1	-453.6	-274.2	-320.5	-220.2	-152.4	-77.1	-189.5	-9.2	-13	-11.8	-25.2	-21.4	-11.5	-5.9	-17.4	-41.2	-16
cash-flows.row.free-cash-flow	-1286.6	112.8	1795.6	-364.4	-896.6	694.5	-654	188.3	-477.9	-220.8	-195.2	59.8	155.3	-148.4	419.8	234.3	-172.1	129.9	84.8	3.3	115.1	-11.3	7.4	60.1	-58	-5.1

利润表行

China Spacesat Co.,Ltd. 的收入与上期相比变化了 NaN%。据报告, 600118.SS 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	6881.2	8242.3	7058.9	7007.4	6463.3	7583	7385.2	6337.3	5448.4	4664.1	4803.5	4260.9	3611.3	3031.2	2406.8	1994.3	1012.2	894.4	441.2	343.2	414.6	346.2	280.7	293.9	164.7	157.2	190.2	121.3	175.8	124.3
income-statement-row.row.cost-of-revenue	6063	7366.5	6150.7	6040.3	5527.1	6549.6	6428.8	5481	4677.1	3976	4249.5	3688.8	3106.8	2593.2	2047.9	1684.9	895.8	775.4	374.7	255.2	328.2	270.1	253.7	267	149.3	141.4	169.7	107.9	157.7	112.1
income-statement-row.row.gross-profit	818.1	875.8	908.3	967.1	936.2	1033.4	956.4	856.3	771.3	688.1	554	572.1	504.4	438	358.9	309.4	116.4	119	66.5	88	86.4	76	27	26.9	15.5	15.8	20.5	13.4	18.1	12.3
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	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	-1.3	303.3	246	239.9	292.5	1.7	4.1	57.2	48.7	56	72.1	56.2	25.4	9.8	4.9	-0.9	0.3	0.8	1.2	1.8	-0.5	-2.9	8.3	17.3	16.3	9.4	13.9	9.5	4.8	3.6
income-statement-row.row.operating-expenses	598.4	613.3	561	528.4	516.5	511.9	426.9	405	369.3	342.6	278.6	313.2	236	209.9	147.2	121.4	36.7	46.5	48.1	75.3	43.2	33.4	28.3	28.1	12.2	12.7	8.6	6.4	6	4.9
income-statement-row.row.cost-and-expenses	6661.5	7979.8	6711.7	6568.7	6043.5	7061.5	6855.7	5885.9	5046.4	4318.6	4528.1	4002	3342.8	2803.1	2195.1	1806.4	932.5	821.9	422.8	330.4	371.4	303.5	282	295.2	161.4	154.1	178.3	114.3	163.8	116.9
income-statement-row.row.interest-income	53.4	57.3	35.4	51.1	49.5	33.3	44.5	40.5	76.8	86.1	61.1	41.6	29	25.1	16.3	24.1	10.1	0	7	6.3	4.8	1.5	0.7	3	0	0	0	0	0	0
income-statement-row.row.interest-expense	21.6	12.2	21.6	7.6	16.7	9	15.1	24.2	14.8	4.6	9.4	7.8	4.9	2.6	1.7	0.4	0.1	-4.3	2.9	2.9	2.8	0.3	0	1.9	-1.1	-1.8	-1.1	-2.2	-3	-3.1
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1.3	-1.3	-1.1	-0.1	1.4	10.4	32.5	72.8	95.2	120.8	108.5	90.2	14.4	20.1	8.8	17.3	28.5	-4.4	-7	-2.3	-3.5	-1.6	8.4	9.6	12.9	19.9	18	4.9	4.5	4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1.3	303.3	246	239.9	292.5	1.7	4.1	57.2	48.7	56	72.1	56.2	25.4	9.8	4.9	-0.9	0.3	0.8	1.2	1.8	-0.5	-2.9	8.3	17.3	16.3	9.4	13.9	9.5	4.8	3.6
income-statement-row.row.total-operating-expenses	-1.3	-1.3	-1.1	-0.1	1.4	10.4	32.5	72.8	95.2	120.8	108.5	90.2	14.4	20.1	8.8	17.3	28.5	-4.4	-7	-2.3	-3.5	-1.6	8.4	9.6	12.9	19.9	18	4.9	4.5	4
income-statement-row.row.interest-expense	21.6	12.2	21.6	7.6	16.7	9	15.1	24.2	14.8	4.6	9.4	7.8	4.9	2.6	1.7	0.4	0.1	-4.3	2.9	2.9	2.8	0.3	0	1.9	-1.1	-1.8	-1.1	-2.2	-3	-3.1
income-statement-row.row.depreciation-and-amortization	311.9	416.1	418.1	258	307.3	223.5	175.1	142.3	114	94.1	80.8	64.3	48.7	51.2	36.5	31.1	8.5	9.6	8.3	8.5	6.9	5	5.2	4.9	2.7	1.8	-17.8	-10.1	-9.6	-5.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	167	338.7	342.3	477.1	413.7	530.2	557.9	467.3	448.6	410.3	311.9	293.5	257.5	238.8	215.7	206.4	108	67.4	11	10.6	40.5	47.1	18.1	26.1	25.5	29.9	29.7	17.1	21.7	13.2
income-statement-row.row.income-before-tax	165.7	337.4	341.2	477	415.1	531.9	562	524.2	497.2	466.3	383.9	349.1	282.8	248.1	220.4	205.2	108.2	68.2	11.8	11.4	39.9	42.7	16.8	25.9	29	31.1	36.8	19.3	21.5	14.1
income-statement-row.row.income-tax-expense	-3.8	-21.6	20.9	50.6	31.9	62.8	68.9	63.5	53.1	56.1	17	42.9	25.6	19.3	17.3	24.4	19.3	9.8	4.6	4.8	2.5	4.2	5.6	6.3	5.7	1.7	8.5	6.2	6.6	4.7
income-statement-row.row.net-income	157.5	285.2	320.3	353.5	335.6	417.6	409.6	397.7	383.5	356.4	305.8	270.5	232.6	209.6	195.9	175.6	87.8	55.2	6.4	3.4	23.4	25.1	10.3	17.2	22	29.3	27.7	13.1	14.9	9.5