Wuxi Commercial Mansion Grand Orient Co., Ltd.

符号: 600327.SS

SHH

4.24

CNY

今天的市场价格

22.2688
市盈率
0.8908
PEG比率
3.72B
MRK市值
0.02%
DIV收益率

Wuxi Commercial Mansion Grand Orient Co., Ltd. (600327-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 Wuxi Commercial Mansion Grand Orient Co., Ltd. (600327.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 Wuxi Commercial Mansion Grand Orient 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
balance-sheet.row.cash-and-short-term-investments	631.4	667	1665.4	1241.9	766	862.7	1125.7	1333	847.4	759.3	703.1	1006.8	703.8	811.1	712.2	524.4	474.9	540	352.8	582.5	614.4	463.1	82.7	40.1	33.7
balance-sheet.row.short-term-investments	0	-172.3	-210.9	-356.6	-396.2	-357.8	-348.1	0	0	0	0.1	0.1	1.1	0.1	0.2	0	0	2.1	5	0	5	0.1	0	0	0
balance-sheet.row.net-receivables	118.6	173.7	137.3	445.3	808.7	314.2	455.9	337.2	306.2	378.1	580.9	575.5	555.6	330.1	345	215.7	217	238	193.9	217.3	206.2	95.7	65.8	91.4	42.2
balance-sheet.row.inventory	312.7	258.7	2229.1	1968.1	910.4	982.3	819.8	751.7	870.2	1035.6	896	767.3	772.1	434.4	371.8	338.1	284	259.9	215.4	233.7	200.9	79.5	68.1	52.2	57.9
balance-sheet.row.other-current-assets	21.8	9.7	79.5	56	38.9	41.3	33.1	27.1	43.5	52.7	-93	-107.7	-81.9	-32.2	-64.5	-19.4	-17	-15	-10.4	-17.7	-10.6	-3.5	-0.5	-17.4	-6.3
balance-sheet.row.total-current-assets	1084.6	1109.2	4111.3	3711.3	2523.9	2200.6	2434.4	2449	2067.3	2225.7	2087	2241.9	1949.6	1543.4	1364.5	1058.9	958.9	1023	751.6	1015.9	1010.9	634.8	216.2	166.2	127.4
balance-sheet.row.property-plant-equipment-net	635.9	697.8	614.1	807.2	861	937.5	971.5	907.1	990.5	1174.2	1330.1	1336.7	902.7	639.3	611.4	639.9	621.3	417	392.8	195.6	162.1	110.8	89.3	89.2	96.4
balance-sheet.row.goodwill	349	373.8	350.2	23.2	24.4	30.3	33.8	33.3	41.6	41.6	41.6	33.7	33.7	33.7	33.7	33.7	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	169.7	201.2	211.2	464.6	482.6	459	476.5	430.2	468.4	517.9	531.2	514.5	539.3	544	195.6	203.5	205.3	46.6	48	4.5	1.3	1	0	0.1	0.2
balance-sheet.row.goodwill-and-intangible-assets	518.7	575	561.4	487.8	507.1	489.3	510.4	463.4	510	559.5	572.8	548.2	573	577.7	229.3	237.2	205.3	46.6	48	4.5	1.3	1	0	0.1	0.2
balance-sheet.row.long-term-investments	3376	2923.5	2834	2043.4	2100.4	1049.2	1288.8	1192.9	1018.4	250.6	232.6	219.3	220.8	218.1	209.7	0	0	250.9	193.5	0	12.9	24.4	0	0	0
balance-sheet.row.tax-assets	76.5	13.2	54.3	18.7	21.2	16.5	16.8	16.7	16.8	18.4	20.7	23.8	22.9	17.9	16.7	12	3.6	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	149.3	174.3	79	30.7	3.2	5.7	3.8	360.1	375.7	340.1	327.5	346.2	293.1	159.6	155.4	366.2	223.3	13.4	25.1	72	24.7	7	16.6	19.7	20.3
balance-sheet.row.total-non-current-assets	4756.4	4383.7	4142.7	3387.7	3492.9	2498.2	2791.2	2940.2	2911.5	2342.9	2483.7	2474.1	2012.5	1612.5	1222.4	1255.3	1053.5	728	659.4	272.1	201	143.3	105.9	109	116.9
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
balance-sheet.row.total-assets	5840.9	5492.9	8254	7099	6016.8	4698.7	5225.6	5389.2	4978.8	4568.6	4570.7	4716	3962.1	3155.9	2586.9	2314.2	2012.5	1750.9	1411.1	1287.9	1211.8	778.1	322	275.2	244.3
balance-sheet.row.account-payables	411.7	284.1	514	829	713.2	663.5	865	964.3	996.5	1037.4	1031.8	903.4	764.9	603.6	592.3	489.5	478	426.7	340.7	346.5	421.3	144.3	106.2	72	86.8
balance-sheet.row.short-term-debt	963.2	696.5	1182.7	977.1	712.9	360.8	391.9	314.7	542.1	794.5	704.8	922	670.1	334.3	218.5	356	221	159.5	131.1	149.5	94.1	28.5	50	49	45
balance-sheet.row.tax-payables	8.7	29.7	167.7	124.5	66.7	78.2	60	64.2	35.8	36.9	1.2	19.1	34.5	63.8	34.5	32.4	32.8	26	26.7	9.4	3.5	8.5	2.9	6.3	6.6
balance-sheet.row.long-term-debt-total	35.2	268.4	170.9	175	49.7	56.2	56.4	50.8	51.8	54.2	35.2	35.2	35.2	35.2	35.2	35.2	102	150.2	35.2	1.8	3.5	5.1	6.6	0	0
Deferred Revenue Non Current	239.7	0	0	99.5	107.1	127.9	101.8	103.8	111.4	119	0	0	0	0	0	0	-66.8	0	0	-1.8	-3.5	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	310	369.6	103.3	64.2	375.1	539.6	403.4	455.8	497.1	524.8	607.1	724.8	676.3	563.4	446.7	305.2	169.4	131.8	98.3	41.7	41.4	37.1	15.7	15.7	2.4
balance-sheet.row.total-non-current-liabilities	529.7	519.8	481.1	580.1	387.6	259.1	335.9	394.5	360.3	180.7	169.9	178.1	44.3	44.9	47.8	45.9	148.5	185.4	35.2	1.8	3.5	5.1	6.6	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
balance-sheet.row.capital-lease-obligations	239.7	268.4	170.9	211.1	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	2396.2	2091.4	4336	3495.9	2449.1	1901.3	2302.3	2376.7	2651	2940.5	3007	3289.6	2576.6	1808.5	1474.4	1362.7	1171.9	1009.1	693.9	599.3	606.9	254.8	206.3	189.7	149.7
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
balance-sheet.row.common-stock	884.8	884.8	884.8	884.8	884.8	737.3	567.2	567.2	521.7	521.7	521.7	521.7	521.7	521.7	326.1	326.1	326.1	326.1	217.4	217.4	108.7	108.7	68.7	68.7	68.7
balance-sheet.row.retained-earnings	1481.3	1405.2	1560.4	1372.3	1429.7	1269.9	1143.6	1013.5	818.2	708.8	636.3	511.5	451.6	313.4	322.6	197.3	138.1	74.1	66.5	77.4	77.9	42.7	24.8	5.9	20.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	848.2	842.3	1035.9	1022.2	922.4	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	30	70	117.9	137.1	137.2	706.9	1105.1	1317.5	841.3	221.9	215.3	195.7	186.8	263.4	252.6	239.6	229.7	235.6	334.6	314.3	360.3	349.1	17.5	10.9	5.2
balance-sheet.row.total-stockholders-equity	3244.4	3202.4	3599.1	3416.4	3374.1	2714.1	2815.8	2898.2	2181.2	1452.5	1373.3	1229	1160.1	1098.5	901.3	763	693.9	635.7	618.5	609.1	546.8	500.5	111	85.5	94.6
balance-sheet.row.total-liabilities-and-stockholders-equity	5840.9	5492.9	8254	7099	6016.8	4698.7	5225.6	5389.2	4978.8	4568.6	4570.7	4716	3962.1	3155.9	2586.9	2314.2	2012.5	1750.9	1411.1	1287.9	1211.8	778.1	322	275.2	244.3
balance-sheet.row.minority-interest	200.3	199.2	318.9	186.7	193.6	83.3	107.5	114.4	146.6	175.6	190.3	197.5	225.4	248.8	211.2	188.6	146.7	106.1	98.7	79.6	58.1	22.8	4.7	0	0
balance-sheet.row.total-equity	3444.7	3401.5	3918	3603.1	3567.7	2797.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3376	2751.2	2623.1	1686.8	1704.2	691.5	940.7	1192.9	1018.4	250.7	232.7	219.4	221.9	218.2	209.9	208	199.2	253.1	198.5	45.4	17.9	24.5	10.5	10.3	7
balance-sheet.row.total-debt	1238.1	964.8	1353.6	1152.1	712.9	360.8	391.9	314.7	542.1	794.5	704.8	922	670.1	334.3	218.5	356	323	309.7	131.1	151.3	97.6	33.6	56.6	49	45
balance-sheet.row.net-debt	606.7	297.8	-311.8	-89.8	-53	-501.9	-733.8	-1018.3	-305.3	35.2	1.9	-84.7	-32.6	-476.7	-493.4	-168.4	-151.9	-228.2	-216.6	-431.2	-511.8	-429.4	-26.2	8.9	11.3

现金流量表

在 Wuxi Commercial Mansion Grand Orient 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	161.5	190.2	670.1	315.6	231.2	300.5	270.9	207.5	177	152.1	202.2	124.1	256.8	288.7	237.5	128.6	100.1	90.5	103.3	83	55.7	38.3	33.7	28.7
cash-flows.row.depreciation-and-amortization	187.9	143.8	155.8	122.2	127.6	126.4	124.5	131.5	137.7	145.4	164.9	137.4	118.3	104.3	93.6	70.3	42.2	33.2	24.1	17.9	15.4	10.4	9.6	9.6
cash-flows.row.deferred-income-tax	-10	9.9	-35	-0.4	-0.3	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	-298.1	1.4	0.5	0.4	0.3	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	77.6	-388.1	412.6	-254.9	-549.8	-78.7	-165.3	-55.1	49.1	-234	-310.3	-96.6	-234.6	50.3	163.9	119.1	73.5	31.1	94	-92.7	65.7	27.8	27.4	-34.9
cash-flows.row.account-receivables	-24.8	2.1	-1.8	398.8	-540.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-54.1	-292.4	-700.1	-1026.1	72	-162.7	-14.6	118.4	158.6	-157.9	-132.5	9.6	-324.5	-62.6	-33.4	40	-4.4	-45.5	18.2	-29.7	-64.7	-5.4	-0.1	-32.5
cash-flows.row.account-payables	156.6	-107.8	1149.5	372.7	-80.7	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	0	9.9	-35	-0.4	-0.3	84	-150.7	-173.5	-109.5	-76.1	-177.8	-106.2	89.8	112.9	197.4	79.1	77.9	76.6	75.8	-63	130.4	33.2	27.5	-2.5
cash-flows.row.other-non-cash-items	-38.4	-97.4	-559.7	-151.1	-16.7	-154.5	3.6	39.8	45.5	78.5	53.1	58.5	4.2	0.8	-15	17.7	5.7	18.9	16.9	11.7	10.8	7.6	6.2	9.8
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	-71.1	-94.5	-155.9	-142.6	-213.1	-217	-162.8	-97.6	-132.2	-193.4	-234.1	-351.3	-459	-484.5	-93.8	-160.8	-231.5	-99.3	-56.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.acquisitions-net	27.7	-43.2	426	68	114.6	51.8	-31.6	50.3	4.9	5.9	-7.8	-0.8	143.7	497.1	3.1	-43.6	254.6	132	2.3	64.7	51.2	37.3	5.5	3.5
cash-flows.row.purchases-of-investments	-395.1	-200	106.7	-426.1	-426.5	-199.5	-52.8	-45.4	-123.4	-19.5	285.2	-34.7	-161.9	-29.9	-13.3	-17.8	-71.3	-73.2	-207	-38	-42.7	-25.5	-3.9	-4.3
cash-flows.row.sales-maturities-of-investments	0	5.7	195.8	982.9	179	236.2	32.6	43	134.4	34.5	20.6	26.3	23.4	32.3	43.9	31.8	33	26.3	8.9	13.4	1.6	2.2	0.8	0
cash-flows.row.other-investing-activites	42.7	-214.1	0.2	0.1	-5.4	-8.6	53.7	22.3	59.1	97.9	-234.1	52.3	-0.2	-484.5	-7.4	16.7	-231.5	-99.3	-130.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.net-cash-used-for-investing-activites	-395.9	-546.1	572.8	482.3	-351.4	-137.1	-160.9	-27.4	-57.2	-74.6	-170.3	-308.2	-454	-469.4	-67.5	-173.8	-246.6	-113.5	-383.6	-89.2	-90.9	-48.8	-8.6	-7.8
cash-flows.row.debt-repayment	-278.4	-636.7	-2201.5	-1718.8	-1493.5	-1590.9	-1129	-975.8	-1098.1	-1408.4	-1318	-917.1	-664.8	-525.7	-539	-471.3	-361.3	-489.3	-543.8	-194.1	-283.2	-180.5	-56.1	-50
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	-40	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	-61.9	-345	-529.6	-646.3	-175.9	-112.6	-135.6	-27.1	-93.2	-119.3	-100.1	-103.9	-87.9	-40.3	-69.2	-68.5	-53.1	-78.3	-94.9	-23.1	-22.4	-10.7	-41.5	-2.9
cash-flows.row.other-financing-activites	-37	575.5	2203	2299.5	2019.8	1542.6	1025.8	1146.3	903.5	1507.4	1106	1137.6	953.8	690.3	383.1	427.4	350.4	699.5	548.6	259.3	345.8	517.1	60	54
cash-flows.row.net-cash-used-provided-by-financing-activities	67.9	-406.2	-528.1	-65.6	350.4	-160.9	-238.7	143.4	-287.9	-20.3	-312.2	116.6	201.1	124.3	-225	-112.4	-64	131.9	-90.1	42	40.1	325.9	-37.6	1.1
cash-flows.row.effect-of-forex-changes-on-cash	0	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26.2	-1.9	0.7	0.4	49.6	19.1	0	0
cash-flows.row.net-change-in-cash	-35.6	-1092.4	688.9	448.5	-208.7	-104.2	-165.9	439.7	64.1	47.1	-372.5	31.7	-108.3	99.1	187.5	49.5	-63	190.2	-234.8	-26.9	146.4	380.2	30.7	6.4
cash-flows.row.cash-at-end-of-period	631.4	479	1571.4	882.5	434	642.7	747	912.9	473.2	409.1	362	734.5	702.7	811	711.9	524.4	474.9	537.9	347.7	582.5	609.4	463	82.7	40.1
cash-flows.row.cash-at-beginning-of-period	667	1571.4	882.5	434	642.7	747	912.9	473.2	409.1	362	734.5	702.7	811	711.9	524.4	474.9	537.9	347.7	582.5	609.4	463	82.7	52.1	33.7
cash-flows.row.operating-cash-flow	378.5	-140.2	644.3	31.8	-207.7	193.8	233.7	323.7	409.2	142.1	109.9	223.4	144.7	444.2	480	335.7	221.5	173.6	238.3	19.9	147.6	84	76.9	13.2
cash-flows.row.capital-expenditure	-71.1	-94.5	-155.9	-142.6	-213.1	-217	-162.8	-97.6	-132.2	-193.4	-234.1	-351.3	-459	-484.5	-93.8	-160.8	-231.5	-99.3	-56.9	-64.6	-50.5	-31.4	-5.5	-3.5
cash-flows.row.free-cash-flow	307.4	-234.8	488.4	-110.8	-420.8	-23.2	70.9	226.1	277	-51.4	-124.2	-128	-314.3	-40.3	386.2	174.9	-10	74.4	181.4	-44.7	97.1	52.6	71.3	9.7

利润表行

Wuxi Commercial Mansion Grand Orient Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 600327.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
income-statement-row.row.total-revenue	3512.5	3129.6	6904.8	7936.3	9362.2	9153.6	9167.6	9069.7	8381.5	8553.7	8898.9	7501.4	7094.4	6344.9	5559.2	4257.6	3344.2	3210.7	2936.7	2606.8	2633.8	1532.2	1176.4	856.8	800.8
income-statement-row.row.cost-of-revenue	3039.1	2573	5881	6908.1	8185.6	8020.4	8010	7971	7326.6	7480.6	7764	6516.9	6099.5	5490.4	4846.7	3699.3	2908.6	2826.9	2572.4	2283.5	2367.6	1381.2	1047.2	740.1	682.4
income-statement-row.row.gross-profit	473.4	556.6	1023.8	1028.2	1176.6	1133.1	1157.6	1098.6	1054.9	1073	1134.9	984.5	994.9	854.5	712.5	558.2	435.6	383.8	364.3	323.3	266.2	151	129.2	116.7	118.5
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
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	1.8	303.5	387.6	376.5	491	8.5	10.5	20.6	18	15.7	31.4	18.4	43.2	4.9	-0.4	0.2	16.8	0.4	6.7	2.3	-3.3	-1.1	-0.5	1.5	0.7
income-statement-row.row.operating-expenses	354.9	457	782.4	809.9	948.7	913.8	838.7	829.7	832.5	834.6	841.3	741	647	469.4	420.4	371	269.8	236.6	216.6	199.6	182.6	95.1	77.8	70.1	72.2
income-statement-row.row.cost-and-expenses	3394	3029.9	6663.4	7718.1	9134.3	8934.2	8848.7	8800.8	8159.1	8315.3	8605.3	7257.9	6746.5	5959.8	5267.1	4070.3	3178.5	3063.5	2789	2483.1	2550.2	1476.3	1125	810.2	754.6
income-statement-row.row.interest-income	6.9	16.7	19.6	13.3	10	9.4	8.6	5.1	5.6	8	8.2	6.2	6.9	5.1	0	7.7	5.7	7.3	8.1	4.4	4.6	2.6	1.5	0.1	0
income-statement-row.row.interest-expense	30	19.9	36.5	30.6	29.4	32	22.2	26.7	40.5	56.9	57.9	62.6	36.6	17.7	25	27.3	20	11.4	9.2	5.5	5.2	2.9	3.7	3	4.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-51.4	15.9	-1.4	11	51.9	194.7	32.7	17.3	15.2	-17.1	-5.2	-39.1	10.7	-1.3	13.1	-11.8	2.4	-18.6	-9.4	-6.8	-9.4	-3.8	-4.2	-5.7	-6.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1.8	303.5	387.6	376.5	491	8.5	10.5	20.6	18	15.7	31.4	18.4	43.2	4.9	-0.4	0.2	16.8	0.4	6.7	2.3	-3.3	-1.1	-0.5	1.5	0.7
income-statement-row.row.total-operating-expenses	-51.4	15.9	-1.4	11	51.9	194.7	32.7	17.3	15.2	-17.1	-5.2	-39.1	10.7	-1.3	13.1	-11.8	2.4	-18.6	-9.4	-6.8	-9.4	-3.8	-4.2	-5.7	-6.1
income-statement-row.row.interest-expense	30	19.9	36.5	30.6	29.4	32	22.2	26.7	40.5	56.9	57.9	62.6	36.6	17.7	25	27.3	20	11.4	9.2	5.5	5.2	2.9	3.7	3	4.3
income-statement-row.row.depreciation-and-amortization	187.9	187.6	122.7	174.6	183.9	126.4	124.5	131.5	137.7	145.4	164.9	137.4	118.3	104.3	93.6	70.3	42.2	33.2	24.1	17.9	15.4	10.4	9.6	9.6	2.3
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	118.5	230.9	894.3	424.4	289.3	405.5	341.1	268.3	222.6	209.4	260.2	186.6	317.8	380.2	307.2	176.2	162.8	153.3	154.1	128	85.4	57.8	50.7	44.4	43.9
income-statement-row.row.income-before-tax	67.1	246.8	892.9	435.4	341.2	414	351.6	286.2	237.6	221.3	288.3	204.4	358.6	383.9	305.2	175.5	168.1	141.1	149.5	123.6	78.2	54.4	48.7	43.4	42.4
income-statement-row.row.income-tax-expense	30.6	56.6	222.7	119.8	109.9	113.5	80.7	78.7	60.7	69.2	86.1	80.3	101.8	95.2	67.7	46.9	68.1	50.6	46.2	40.9	22.5	16.1	14.9	14.7	14.7
income-statement-row.row.net-income	161.5	177.3	640.6	315.1	223	294.5	261.3	204.1	177.2	147.1	186.9	121.3	207.2	224.3	187.3	108.4	84	73.2	85.5	71.6	45.3	36.7	32.3	28.7	27.7