Jiangxi Hongdu Aviation Industry Co., Ltd.

符号: 600316.SS

SHH

19.53

CNY

今天的市场价格

450.6250
市盈率
2.5327
PEG比率
14.01B
MRK市值
0.00%
DIV收益率

Jiangxi Hongdu Aviation Industry Co., Ltd. (600316-SS) 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 Jiangxi Hongdu Aviation Industry Co., Ltd. (600316.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 Jiangxi Hongdu Aviation 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	784.2	624	898.8	1186	556.6	640.2	260.7	711.6	955.1	582	1110.2	1481.2	2263.3	2583	1071.8	744	754.3	747.7	497.8	612	586.8	881.1	855.8	997.5	29.8	23.9	17.6
balance-sheet.row.short-term-investments	0	-28.8	-29.9	-31.9	-33.4	-38.2	-39.9	-37.2	-38.3	-16.3	-170.5	-68.1	-16.2	0	0.1	11.5	7.4	0	41	246.1	302.9	81.2	51	0	0	0	0
balance-sheet.row.net-receivables	4401.3	11240.9	12012.4	3805.2	3189.8	932.3	1310	2020.1	1365.6	2165.9	1915.1	1450.1	1116.6	843.4	625.6	856	1196.7	1610.9	233.8	242.3	136.7	34.9	56.4	30.2	0	0	0
balance-sheet.row.inventory	3947.2	3456.4	3003.3	2682.5	2616.9	3636.3	3472.9	3486	2979.3	2293.3	1593.8	1269.2	1078.6	1243.5	766.6	777.7	891.3	893	256.3	207.7	209.9	240	185.1	104.6	105.7	96.4	92.6
balance-sheet.row.other-current-assets	4637	4.2	14.5	17.5	20	24.8	0.2	1.2	0.7	208.6	55.1	1	-2.2	0.2	0.2	0.2	-6.9	-13.9	-3.2	-3.4	-2.1	-1.8	-0.9	1.1	29.2	25.6	15.4
balance-sheet.row.total-current-assets	13769.8	15325.5	15929	7691.2	6383.3	5233.6	5043.8	6218.9	5300.6	5249.8	4674.1	4201.6	4456.3	4670.1	2464.3	2377.9	2835.4	3237.7	984.7	1058.6	931.3	1154.2	1096.4	1133.4	164.7	145.8	125.6
balance-sheet.row.property-plant-equipment-net	1219	1259.7	1335.2	1377.8	1462.8	3707.7	3526.3	3186.5	2854	2577.8	1765.1	1122.4	804	838.7	609.5	603.5	583.7	618.9	391.5	362.5	286.5	135.4	143.8	85.3	90	64.6	69.6
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
balance-sheet.row.intangible-assets	74.2	84.6	98.5	111.8	115.5	220.2	220.2	210.4	213.9	187.8	178.5	126.9	107.4	38.2	34.6	30.3	41.2	31.6	33	41.1	10.9	11.8	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	74.2	84.6	98.5	111.8	115.5	220.2	220.2	210.4	213.9	187.8	178.5	126.9	107.4	38.2	34.6	30.3	41.2	31.6	33	41.1	10.9	11.8	0	0	0	0	0
balance-sheet.row.long-term-investments	536.7	533.2	510.3	452.5	422.8	428.1	646.2	868.5	1130	752	791.3	709.8	706.1	0	302.6	191.8	447.5	0	45.5	-134.5	-167.2	-8.3	-38.4	0	0	0	0
balance-sheet.row.tax-assets	18.4	19.3	14.9	18	22.4	27.8	22.4	0.8	1	1.4	1.4	1.7	2	21.6	22.8	20.7	18.9	0	44.1	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	11.9	12.7	21	29.6	54.8	89.4	153.5	117.8	142.4	24.6	82.3	10.6	751.8	41.1	53.8	35.1	105.5	10	249.5	305.8	81.2	51	2.2	0	0	0
balance-sheet.row.total-non-current-assets	1848.3	1908.7	1971.6	1981.1	2053.1	4438.7	4504.4	4419.6	4316.8	3661.4	2760.9	2043.2	1630.1	1650.3	1010.6	900.1	1126.3	756.1	524	518.6	435.9	220.1	156.4	87.5	90	64.6	69.6
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	15618.1	17234.2	17900.7	9672.3	8436.4	9672.3	9548.1	10638.4	9617.4	8911.2	7435	6244.7	6086.4	6320.5	3474.8	3278	3961.7	3993.8	1508.7	1577.3	1367.2	1374.3	1252.8	1220.9	254.7	210.4	195.2
balance-sheet.row.account-payables	3972.2	6133.6	5385.7	3646.4	2429.4	1522.3	1852.8	2635.9	2332.1	2311.5	1846.7	1013.2	914.3	1088.4	769.2	703.1	1217.5	1529.5	122.2	182.5	107.1	118.5	45	38.6	2.4	5.1	29.3
balance-sheet.row.short-term-debt	790.5	1122.3	50	1.8	652.1	2432.2	2.5	201.9	864.7	830.7	208.2	50	100	0	0	90	140	335	0	83	3	3	3	68	70.1	52	24
balance-sheet.row.tax-payables	14.8	26.8	20.6	29.4	33.9	43.1	23.2	43.7	49	48.5	37.1	7	24.7	11.9	21.4	13.5	9.4	5.8	-0.4	6.3	4.9	1	-0.7	0.1	0	-0.1	0
balance-sheet.row.long-term-debt-total	0	0	0	553.6	4.8	70.6	1893.2	1887.6	300	61.2	58.3	56.2	56.2	56.2	56.2	56.2	56.2	50	0	0	0	0	0	0	0	30.7	43.2
Deferred Revenue Non Current	39.8	40.8	41.9	42.9	44	44	45	46	50.6	48.6	1	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	235.4	-883.4	39.6	40.6	41	666.9	104.4	48.6	48.6	46.3	44.4	45.4	41.4	406	425.4	186.1	153.8	0.9	177.1	1.7	1.3	6.7	39.4	7.3	16.5	1.3	1.6
balance-sheet.row.total-non-current-liabilities	40	41.1	56	601.5	49.2	119.7	2048.4	2054.3	514.3	151.7	127.9	63.9	64.1	106.9	285.5	268.4	306.5	299.4	0.1	0	1.3	0	0	0	0.1	44.2	56.8
balance-sheet.row.other-liabilities	-40	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	0	0	0	3.6	4.8	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.total-liab	10282.6	11934.5	12659.8	4541.8	3455	4784.2	4624.8	5556.2	4318.2	3972.6	2668.5	1631.3	1520.8	1601.3	1480.1	1550.9	2069.4	2504.1	299.4	420	235.7	313.9	196.5	207	131.6	148.1	139.4
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	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	717.1	352.8	352.8	252	252	252	252	210	210	210	140	123.1	62.4	55.8
balance-sheet.row.retained-earnings	1227.1	1245.5	1166.6	1053.5	944.5	823.2	699	676.7	673.7	610.7	549.6	473.8	394.5	464	344.9	188.1	249.2	157.8	100	59	74.1	31	40.3	10.6	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	430.1	415.9	435	421	381.5	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	2921.1	2921.1	2921.1	2921.1	2921.1	3330.7	3490.2	3671	3891.2	3590	3480.9	3405.7	3435.7	3535	1293.6	1183.1	1386.6	1074.3	851.5	840	843.4	819.4	806	863.3	0	0	0
balance-sheet.row.total-stockholders-equity	5295.4	5299.7	5239.9	5112.8	4964.3	4871	4906.4	5064.8	5282	4917.9	4747.6	4596.6	4547.3	4716.1	1991.3	1724	1887.8	1484.1	1203.5	1150.9	1127.4	1060.4	1056.3	1013.9	123.1	62.4	55.8
balance-sheet.row.total-liabilities-and-stockholders-equity	15618.1	17234.2	17900.7	9672.3	8436.4	9672.3	9548.1	10638.4	9617.4	8911.2	7435	6244.7	6086.4	6320.5	3474.8	3278	3961.7	3993.8	1508.7	1577.3	1363.1	1374.3	1252.8	1220.9	254.7	210.4	195.2
balance-sheet.row.minority-interest	0	0	1	17.7	17.1	17.1	16.9	17.4	17.2	20.7	18.9	16.8	18.3	3.1	3.4	3.1	4.5	5.5	5.8	6.3	0	0	0	0	0	0	0
balance-sheet.row.total-equity	5295.4	5299.7	5240.9	5130.5	4981.4	4888.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	536.7	504.4	480.3	420.7	389.4	389.8	606.3	831.2	1091.7	735.7	620.7	641.7	689.9	712	302.7	203.3	454.9	92.7	86.5	111.6	135.7	72.9	12.6	1	0	0	0
balance-sheet.row.total-debt	790.5	1122.3	50	555.4	656.9	2432.2	1895.7	2089.4	1164.7	830.7	208.2	50	100	56.2	56.2	90	140	385	0	83	3	3	3	68	70.1	82.7	67.2
balance-sheet.row.net-debt	6.3	498.3	-848.8	-630.6	100.3	1791.9	1635	1377.8	209.6	248.7	-901.9	-1431.2	-2163.3	-2526.8	-1015.5	-642.5	-606.9	-362.7	-456.8	-282.9	-280.8	-796.9	-801.8	-929.5	40.3	58.8	49.6

现金流量表

在 Jiangxi Hongdu Aviation 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	32.5	141.4	151.6	133.8	83.6	149.3	31.4	12.5	79.6	101.1	93.2	87.6	83.5	145.9	196.8	101.5	115.6	70.4	57.3	34.1	66.9	67.1	63.4	41.1
cash-flows.row.depreciation-and-amortization	86.8	98.5	85	88.5	138.7	142.5	144.8	117.6	82.5	80.1	78.8	70.1	69.6	57.8	43	35	41.8	27.1	20.7	12.6	7.9	8.1	8.3	8.2
cash-flows.row.deferred-income-tax	0.8	-2.2	2.7	4.3	-0.7	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	-72.8	2.2	-2.7	-4.3	0.7	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	110.9	-349.9	50.6	-267.5	-165.8	-37.4	73.9	-789.3	350.2	-452.6	-110.9	-521.9	-368.6	-23.3	248.6	11.8	62.9	120.1	-90.6	-30.5	-118.6	41.7	-42.3	34.2
cash-flows.row.account-receivables	2228.1	739.8	-8243.5	-1429	-1093.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-489.8	-475	-398.3	-65.6	-141.1	-163.3	2.8	-495.8	-630	-699.5	-323.1	-190.6	165	-144.9	12	105.7	-8.2	-6.4	-48.3	1.8	30.2	-54.9	-80.5	1.1
cash-flows.row.account-payables	-1637.6	-612.4	8689.6	1222.8	1069.7	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	10.1	-2.2	2.7	4.3	-0.7	125.9	71.1	-293.5	980.2	247	212.2	-331.3	-533.7	121.5	236.6	-93.9	71.1	126.5	-42.3	-32.3	-148.7	96.7	38.2	33.1
cash-flows.row.other-non-cash-items	44	-121.1	-66.5	-96.9	-31.4	-202	-41.1	12.5	-165.3	-129.1	-129.4	-21.6	-57.9	-91.4	-66.4	0.8	45.1	-9.4	28.6	36.2	-2.8	21.6	-11.9	2.8
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
cash-flows.row.investments-in-property-plant-an-equipment	-35.3	-71.7	-49	-55.2	-236.3	-470.7	-422.2	-472.9	-455.7	-849.1	-582	-366.8	-127.2	-13.9	-51.7	-63.2	-44.4	-44.8	-36.7	-85.7	-133.6	-52.2	-77.2	-1.1
cash-flows.row.acquisitions-net	35.6	0	11.1	155.1	106.7	0	0	0	20.7	0	0.6	1.3	0	14.3	51.9	63.5	44.5	0.1	6	0.4	0	52.3	77.2	0
cash-flows.row.purchases-of-investments	-5.6	-52.5	0	-155.1	-106.7	0	0	0	-10.7	0	-2	-6	0	-468.8	-237.4	-427.5	-66.8	-52	-11.7	-44.2	-493.3	-143.1	-412.8	-1
cash-flows.row.sales-maturities-of-investments	5.6	3.2	1	0	1	185.7	89.4	41	42.5	93.5	160.5	33.2	37.9	256	334.1	436.8	74.5	95.5	211	102	220.3	69.8	368.1	0
cash-flows.row.other-investing-activites	0	175.2	80.8	957.2	136.9	187.5	141.6	12.3	45.4	1	48.6	-1.4	0.7	-13.9	-51.7	-63.2	-44.4	0	-139.3	-34.7	3.5	-52.2	-77.2	-0.3
cash-flows.row.net-cash-used-for-investing-activites	0.3	54.2	44	902.1	-98.4	-97.5	-191.2	-419.6	-357.7	-754.6	-374.3	-339.8	-88.5	-226.4	45.1	-53.6	-36.6	-1.1	29.3	-62.3	-403	-125.4	-121.8	-2.4
cash-flows.row.debt-repayment	0	-50	-500	-650	-2200	-1369.5	-900	-963.6	-1180	-208	-90	-328	0	-195	-270	-250	-425.1	0	-263	-23	-3	-3	-68	-70.1
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
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
cash-flows.row.dividends-paid	-42.3	-48.4	-48.3	-26	-133.2	-80.9	-89.7	-37.8	-52.6	-58.4	-9.2	-6.4	-239.4	-62.1	-30.2	-22.9	-26.8	-11.3	-10.8	0	-63.1	-21.2	-22.1	-2.6
cash-flows.row.other-financing-activites	0	-0.3	-2.5	550	2319.5	1891.2	694.3	1894.3	1508.3	829.5	79.7	277.9	282.1	1915	179.2	205.3	180.8	97.3	180	90.6	3	3	1.7	956.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-42.3	-98.4	-550.8	-126	-13.7	440.8	-295.4	893	275.7	563.1	-19.5	-56.5	42.7	1657.9	-121	-67.6	-271.1	86	-93.8	67.6	-63.1	-21.2	-88.4	883.8
cash-flows.row.effect-of-forex-changes-on-cash	0.1	0.5	-0.9	-2.1	0.9	0.4	-0.2	0.3	3.2	0	-0.5	-0.1	-0.6	-0.1	0	-0.2	-0.2	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	160.2	-274.9	-287.1	631.9	-86.2	396	-277.6	-173	268.2	-592.1	-462.5	-782.1	-319.8	1520.3	346.1	27.7	-42.5	293	-48.5	57.7	-512.7	-8.1	-192.7	967.7
cash-flows.row.cash-at-end-of-period	784.2	624	898.8	1186	554.1	640.2	244.2	521.8	694.8	426.6	1018.7	1481.2	2263.3	2583	1062.7	716.6	689	731.5	288.5	337	279.2	791.8	804.8	997.5
cash-flows.row.cash-at-beginning-of-period	624	898.8	1186	554.1	640.2	244.2	521.8	694.8	426.6	1018.7	1481.2	2263.3	2583	1062.7	716.6	689	731.5	438.5	337	279.2	791.8	799.8	997.5	29.8
cash-flows.row.operating-cash-flow	202.1	-231.2	220.6	-142.1	25.1	52.3	209.1	-646.7	347	-400.6	-68.2	-385.7	-273.4	88.9	422.1	149.1	265.4	208.2	15.9	52.4	-46.5	138.5	17.6	86.3
cash-flows.row.capital-expenditure	-35.3	-71.7	-49	-55.2	-236.3	-470.7	-422.2	-472.9	-455.7	-849.1	-582	-366.8	-127.2	-13.9	-51.7	-63.2	-44.4	-44.8	-36.7	-85.7	-133.6	-52.2	-77.2	-1.1
cash-flows.row.free-cash-flow	166.8	-302.9	171.7	-197.2	-211.2	-418.4	-213.1	-1119.6	-108.7	-1249.7	-650.3	-752.5	-400.5	75	370.3	85.9	221	163.4	-20.7	-33.3	-180.1	86.3	-59.6	85.2

利润表行

Jiangxi Hongdu Aviation Industry Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 600316.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
income-statement-row.row.total-revenue	3718.1	7250.6	7214.3	5068.6	4419.7	2417.8	2530	3680.2	2815.6	3450.7	2860.5	2232.7	1824.7	1715.6	1581.6	1590.3	1783	590.1	624.3	655.9	519.5	516.8	441.7	288.7	270.5	231.6	230.4
income-statement-row.row.cost-of-revenue	3606.9	7055.8	7017.6	4883.7	4158.3	2296.9	2334.7	3467.9	2581.4	3247	2614.1	1960.3	1550.6	1463.5	1301.5	1357.6	1549.3	458.6	483.7	531.1	424.8	439.9	378	239.4	199.7	162.7	171.8
income-statement-row.row.gross-profit	111.3	194.8	196.7	184.9	261.4	120.9	195.3	212.3	234.2	203.7	246.4	272.4	274.1	252.1	280.1	232.8	233.8	131.5	140.5	124.8	94.7	76.9	63.7	49.3	70.8	68.9	58.6
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	0.1	54.5	-0.7	52.2	89.2	-1.9	50.5	40.1	106.1	11.7	21.4	1.4	30.9	4.5	0.2	-0.1	-1.7	26	-0.1	3	0.3	1.6	1	5.3	1	0	1.1
income-statement-row.row.operating-expenses	121.6	174.7	106.8	136	190.4	170.4	209.6	212.5	211.4	180	223.2	215.4	260.8	203.4	131.6	127.7	112.3	83.5	57.5	53.3	31	30	27.8	7.8	15.8	15.7	14
income-statement-row.row.cost-and-expenses	3728.4	7230.6	7124.4	5019.7	4348.7	2467.4	2544.3	3680.4	2792.8	3427	2837.3	2175.8	1811.4	1666.9	1433.1	1485.3	1661.6	542.2	541.2	584.4	455.8	469.9	405.7	247.2	15.8	15.7	14
income-statement-row.row.interest-income	4.4	7.9	17.6	4.7	11.7	4.6	5.3	13.7	6.7	16.4	23.1	22.8	27.7	23	0	10.4	0	8.6	5.3	4.2	6.8	10.9	8.7	1.3	0	0	0
income-statement-row.row.interest-expense	0	0.3	7	15.1	72.1	66.9	71.5	55.8	57.3	25	10.2	6.6	2.1	0	-1.1	7.6	10.4	10.2	4.9	1.7	0.4	0.7	0.3	4.2	10.7	11.9	16.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	38.6	111.9	60.6	99.2	3.1	220.8	50	10.5	67.2	94.9	80	44.6	87.1	118.8	78.1	9	7.8	9.1	-22.2	-24.7	15.5	27	27.9	-2.5	-10.7	-11.9	-16.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.1	54.5	-0.7	52.2	89.2	-1.9	50.5	40.1	106.1	11.7	21.4	1.4	30.9	4.5	0.2	-0.1	-1.7	26	-0.1	3	0.3	1.6	1	5.3	1	0	1.1
income-statement-row.row.total-operating-expenses	38.6	111.9	60.6	99.2	3.1	220.8	50	10.5	67.2	94.9	80	44.6	87.1	118.8	78.1	9	7.8	9.1	-22.2	-24.7	15.5	27	27.9	-2.5	-10.7	-11.9	-16.4
income-statement-row.row.interest-expense	0	0.3	7	15.1	72.1	66.9	71.5	55.8	57.3	25	10.2	6.6	2.1	0	-1.1	7.6	10.4	10.2	4.9	1.7	0.4	0.7	0.3	4.2	10.7	11.9	16.4
income-statement-row.row.depreciation-and-amortization	86.8	98.5	85	88.5	126.2	142.5	144.8	117.6	82.5	80.1	78.8	70.1	69.6	57.8	43	35	41.8	27.1	20.7	12.6	7.9	8.1	8.3	8.2	-60.1	-57	-42.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-10.3	40.3	112.1	51.2	100.4	173.2	-14.7	-20.1	21.8	107.4	83.1	101.6	70.4	163.4	226.7	115.8	130.9	78.6	61.9	44.6	78.3	73.5	62.1	40.7	44.3	41.3	28.2
income-statement-row.row.income-before-tax	28.3	152.2	172.7	150.4	103.4	171.3	35.8	10.3	90.1	118.6	103.2	101.5	100.4	167.5	226.6	114	129.2	80.8	61.3	47.2	78.9	74.5	63.4	41.1	44.3	41.3	28.2
income-statement-row.row.income-tax-expense	0.8	10.9	21.1	16.6	19.8	22	4.3	-2.3	10.4	17.6	9.9	13.9	16.9	21.6	29.8	12.5	13.6	10.4	4	13.1	12	7.4	28.1	1.7	14.3	13.9	9.3
income-statement-row.row.net-income	32.5	140.9	151.4	132.6	82.9	148.4	30.7	11	78.2	98.7	90.9	87.6	83.4	146.2	196.6	102.9	116	70.8	57.8	34	67	67.1	63.4	41.1	30.1	27.4	18.8