Guizhou RedStar Developing Co.,Ltd.

符号: 600367.SS

SHH

13.34

CNY

今天的市场价格

122.5198
市盈率
-1.6846
PEG比率
4.42B
MRK市值
0.01%
DIV收益率

Guizhou RedStar Developing Co.,Ltd. (600367-SS) 财务报表

Q: 什么是 Guizhou RedStar Developing Co.,Ltd. (600367.SS) 总资产是多少？

Guizhou RedStar Developing Co.,Ltd. (600367.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 Guizhou RedStar Developing Co.,Ltd. (600367.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 Guizhou RedStar Developing 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	939.6	464.1	427.2	299	340.4	324.2	264.9	252	167.6	154.5	189.9	222.3	265.6	445.7	436.8	373.5	379.2	296.5	324	252.5	233.3	314.9	398.3	18.7	15.9	12.9	3.7
balance-sheet.row.short-term-investments	0	0	0	0	-24.5	-25.2	-26.1	-21.3	-21.2	1.9	1.3	1.6	1.7	2.3	3	1.8	5.4	0	0	0	0	27	0	0	0	0	0
balance-sheet.row.net-receivables	443.8	518.4	598.1	495.4	411.9	532.8	445.6	454.9	448.5	493.4	477.8	458.9	341	359	304.6	368.6	347.7	432	327.4	330.9	273.6	186.4	133.3	32.7	25.9	10	3.9
balance-sheet.row.inventory	451.5	581.4	437	320	375.4	289.9	301.6	333.3	402.9	511.3	535.5	515.3	436.2	248.7	243.7	231.4	266.3	210.2	217.2	157	115.5	64.1	28.3	26.9	23	14.7	8.3
balance-sheet.row.other-current-assets	9.5	12.7	4.4	14.1	12.9	7.6	18.1	8.3	3.4	2.8	-50.2	-78.2	-19.5	-22.4	0	0.3	0.1	5.1	4.4	4	14.7	9.2	10.1	81.1	107.9	59.2	53.9
balance-sheet.row.total-current-assets	1844.4	1576.7	1466.7	1128.5	1140.6	1154.5	1030.2	1048.4	1022.5	1161.9	1152.9	1118.3	1023.3	1031	985.1	973.8	993.2	943.8	872.9	744.4	637.1	574.6	570	159.3	172.8	96.8	69.9
balance-sheet.row.property-plant-equipment-net	1041	1085.9	762.8	793.6	727.1	581.6	544.3	455.4	435.1	475.1	477.3	483.6	435.8	328.1	338.1	365.8	386.5	383.6	429.7	426.4	402.4	320.7	133.6	115.8	97.4	76.9	68
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	125.8	127.7	52.7	51	54.1	54.9	39.9	40.9	41.9	42.9	32.1	32.8	34.6	24.1	23.2	26	28.6	29.8	26.9	29.5	32.1	31.8	0.1	0.1	0.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	125.8	127.7	52.7	51	54.1	54.9	39.9	40.9	41.9	42.9	32.1	32.8	34.6	24.1	23.2	26	28.6	29.8	26.9	29.5	32.1	31.8	0.1	0.1	0.1	0	0
balance-sheet.row.long-term-investments	24.5	6.7	26.9	23.1	46.4	53.4	64.6	63.3	67.4	52.1	59.4	74.2	118.3	91.9	83.5	53.6	66.8	0	0	0	0	14.9	0	0	0	0	0
balance-sheet.row.tax-assets	31.2	22.2	20.9	20.6	30	27.2	25.1	26.5	28.4	37.2	40.4	23.2	23.8	15.3	17.1	15.8	15.1	12.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	92.9	43.7	12.4	12.6	54.3	26.7	40.1	19.9	12.5	35.4	4.6	5.5	6.4	8	5.7	4.6	6.2	42.9	61.6	47.6	41	28.1	20.7	4	4.3	0.5	0
balance-sheet.row.total-non-current-assets	1315.4	1286.2	875.8	900.9	911.8	743.8	714.2	606.1	585.4	642.8	613.7	619.4	618.9	467.3	467.8	465.8	503.2	468.8	518.2	503.5	475.5	395.5	154.4	120	101.8	77.4	68
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	3159.9	2862.9	2342.4	2029.4	2052.4	1898.2	1744.3	1654.5	1607.8	1804.7	1766.6	1737.7	1642.1	1498.4	1452.9	1439.6	1496.5	1412.6	1391.2	1247.9	1112.7	970.1	724.3	279.3	274.6	174.2	137.9
balance-sheet.row.account-payables	303.9	376.2	289	261.6	282	227.7	241.1	235	291.9	225	243.7	288.1	217.3	120	122.1	104.8	151.8	117.1	131.8	99.9	117.8	71.1	35.6	24.9	22.8	15.6	6.7
balance-sheet.row.short-term-debt	119.3	155.7	100.7	60	134.7	149.7	126	125	103	133	98	2	2	18	4	21	39	49.3	95.3	81.3	58.7	71.1	45.9	51	52.1	37.9	41.4
balance-sheet.row.tax-payables	24.9	36	41.3	10.2	12	12.5	27.3	19.5	15.3	18	7.8	11.7	18.4	20.6	16.4	3.5	7	12.3	18.1	10	4.9	11.6	11.6	18.9	10.9	5.8	7.7
balance-sheet.row.long-term-debt-total	8.5	103.9	9.5	80	50	0	0	0	0	0	0	0	0	0	0	0	0	0	12	21	21	13.7	13.7	2.9	10.6	22.7	3.4
Deferred Revenue Non Current	12.4	5.1	6	5.6	4.2	4.4	4.6	3.9	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	10.4	258.7	14.5	13	28.6	144.7	30.8	34.9	21.8	19.2	29.7	28.8	34.2	37.2	25.6	19.8	27.9	16.5	7.3	19.2	17.3	1.3	5.2	11.6	1.7	0.9	11
balance-sheet.row.total-non-current-liabilities	39.8	124	26.9	96.1	64.1	14.6	14.4	12.9	6.2	6.1	6.9	10.4	10.4	9.3	8.8	12.8	10.3	8.5	20.5	33.3	37.1	18.2	18.4	12.8	18.2	36.8	7.9
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	8.5	8.9	9.5	9.4	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	617.6	928.6	611.7	584.5	636.7	549.2	514.2	512.6	519.3	474.3	459.5	422.9	339.5	253.5	237.3	218	295.7	272.3	326.5	290.1	271.3	267.4	156.4	153.2	170.6	109.2	79
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	341.1	293.2	293.2	295.5	298	298	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	291.2	182	130	100	70	70	0	0
balance-sheet.row.retained-earnings	1125.2	1127.3	812.6	572.8	536.5	479.2	381.5	297.7	255.3	453.3	436.3	448.2	421.9	353.6	326.5	323.7	327.5	270.3	216.5	168.2	165.5	94.8	55.1	8	-5.5	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	7.4	296.9	309.7	224	207.9	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	836.5	17.6	225.6	287.6	298.4	497.4	490	481.8	478.8	477.7	472.2	466.9	463.1	455.4	453.8	453	447.7	445.6	435.2	389.8	399.7	409.1	410.1	48	39.5	0	0
balance-sheet.row.total-stockholders-equity	2310.3	1735	1641	1380	1340.9	1274.6	1162.7	1070.7	1025.3	1222.2	1199.7	1206.3	1176.2	1100.2	1071.4	1067.9	1066.4	1007.1	942.9	849.2	747.3	633.8	565.2	126	103.9	65	58.9
balance-sheet.row.total-liabilities-and-stockholders-equity	3159.9	2862.9	2342.4	2029.4	2052.4	1898.2	1744.3	1654.5	1607.8	1804.7	1766.6	1737.7	1642.1	1498.4	1452.9	1439.6	1496.5	1412.6	1391.2	1247.9	1112.7	970.1	724.3	279.3	274.6	174.2	137.9
balance-sheet.row.minority-interest	232	199.2	89.7	64.9	74.9	74.4	67.4	71.2	63.2	108.3	107.4	108.4	126.4	144.6	144.2	153.7	134.3	133.3	121.7	108.6	94.1	68.8	2.7	0	0	0	0
balance-sheet.row.total-equity	2542.3	1934.2	1730.7	1444.9	1415.7	1349	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	24.5	6.7	26.9	23.1	21.9	28.3	38.6	42	46.2	54	60.7	75.8	120	94.2	86.5	55.4	72.2	54.4	60.2	45.9	39.5	41.9	19.7	1.9	2.1	0	0
balance-sheet.row.total-debt	127.8	259.6	110.2	140	184.7	149.7	126	125	103	133	98	2	2	18	4	21	39	49.3	107.3	102.3	79.7	71.1	59.6	53.8	62.7	60.6	44.8
balance-sheet.row.net-debt	-811.7	-204.5	-317	-159	-155.7	-174.5	-138.9	-127	-64.6	-19.6	-90.5	-218.7	-261.9	-425.4	-429.7	-350.8	-334.8	-247.2	-216.7	-150.2	-153.6	-216.8	-338.8	35.1	46.8	47.7	41.1

现金流量表

在 Guizhou RedStar Developing 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	240.1	308.8	51.5	83.5	128.1	100.3	54.2	-201.1	29	8	28.8	88.1	37.9	8.2	46.8	65.4	66.9	142.7	146.2	135.8	113.7	80.8	51.1	35.8
cash-flows.row.depreciation-and-amortization	161.2	124.4	105.2	104.2	94.2	77.7	70.9	75.2	71.8	74.2	67.8	58.2	70.1	71.5	73.1	75.6	80.7	82.2	73.3	46.7	34	19.9	16.3	17.4
cash-flows.row.deferred-income-tax	0.6	1.5	9.2	-2.9	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	0.9	1.8	-2.6	2.6	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	-158.4	-195.4	-75.5	-172.4	-161.5	-56.5	-31.6	49.5	-147.2	-115.7	-114.2	-161.2	-77.7	77.3	-59.1	26.6	-111.1	-33.5	-95.1	-111.6	-52.7	-60.3	-23.7	-37
cash-flows.row.account-receivables	63.1	-89.8	-47.1	98.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-77	-108.8	50.7	-88.4	19.1	47.5	79.5	80.7	25.3	-21.2	-87.2	-187.8	-3.9	-9.6	32.4	-50.4	5.8	-59.9	-41.9	-52.7	-20.8	-1.4	-3.8	-8.4
cash-flows.row.account-payables	-145	5.3	-88.3	-180	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	0.6	-2.1	9.2	-2.9	-180.5	-104	-111.1	-31.3	-172.5	-94.5	-27	26.6	-73.8	86.9	-91.5	76.9	-117	26.4	-53.1	-58.9	-31.9	-58.9	-19.9	-28.7
cash-flows.row.other-non-cash-items	39.5	16.6	-58.1	39.6	30	9.6	24.9	191.1	0.9	33.1	60.4	48.8	13.6	-8.3	7.7	-15.2	31.2	1.3	5	9.5	5.3	3.6	6.6	6.9
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	-124.2	-62.8	-61.8	-51.8	-72.6	-97.2	-49.4	-34.8	-39.9	-73.8	-89.9	-148.4	-45	-34.6	-30.7	-43.2	-25.6	-76.6	-92.5	-107.1	-140.9	-40.5	-29.5	-17.9
cash-flows.row.acquisitions-net	-292	0.2	0.2	1.5	0	0	0	6.3	0	5.9	0	0.4	0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-175	-90	-0.2	0	0	0	0	-36.1	0	-35.4	0	-47	-15.8	-40.5	0	-27.5	-10	-20	-6.5	-29.1	-67.8	-18.1	0	0
cash-flows.row.sales-maturities-of-investments	176.2	100	57.7	0	0	0	0	7.6	0.6	0.1	0.1	2.2	29	6.1	2.8	7.2	0	6	0	27.6	6.6	0	0	0
cash-flows.row.other-investing-activites	293.8	-19.3	1.4	3.1	2.1	2.6	2.8	1.1	24	2.6	4.2	6	5	7.2	7.6	0.7	2.9	3.9	1.4	1.5	7.8	0	0.1	0
cash-flows.row.net-cash-used-for-investing-activites	-121.3	-71.9	-2.7	-47.2	-70.4	-94.6	-46.7	-55.9	-15.3	-100.7	-85.6	-186.8	-26.7	-61.9	-20.3	-62.8	-32.7	-86.6	-97.6	-107.1	-194.3	-58.6	-29.4	-17.9
cash-flows.row.debt-repayment	-140	-100	-134.7	-169.7	-106	-150	-152	-198	-118	-22	-2	-18	-6	-38	-50	-73.6	-128.3	-97.3	-68.7	-90.1	-93.5	-58	-50	-60.9
cash-flows.row.common-stock-issued	0	11.7	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	-11.7	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	-34.9	-10.2	-17	-20	-14.1	-10.5	-5.6	-15.2	-9.2	-14.4	-0.1	-0.8	-21.4	-7.8	-39.9	-2.5	-4.4	-39.7	-22	-31.5	-11.1	-7.4	-4.2	-4.9
cash-flows.row.other-financing-activites	-27.5	31.7	84.9	198	154.3	148.2	164.6	168	149.1	106.5	2	-7.6	20	21	31	63.1	70.3	102.3	78.2	93.7	88.2	459.6	35.9	63.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-202.4	-78.5	-66.9	8.3	34.2	-12.3	6.9	-45.2	21.9	70.1	-0.1	-26.3	-7.4	-24.8	-58.9	-13	-62.4	-34.7	-12.5	-27.9	-16.4	394.2	-18.2	-2.1
cash-flows.row.effect-of-forex-changes-on-cash	6.7	-0.9	-2.2	0.6	4.7	-5.8	2.6	2	-0.1	-1.1	-0.2	-0.3	-0.1	-0.1	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-33.1	106.5	-42.2	16.2	59.3	18.5	81.4	15.5	-38.9	-32.2	-43.2	-179.5	9.7	62	-10.8	76.6	-27.5	71.5	19.2	-54.6	-110.4	379.6	2.8	3
cash-flows.row.cash-at-end-of-period	438.5	404.7	298.2	340.4	324.2	264.9	246.5	165.1	149.6	188.5	220.7	263.9	443.4	433.7	371.8	373.8	296.5	324	252.5	233.3	287.9	398.3	18.7	15.9
cash-flows.row.cash-at-beginning-of-period	471.5	298.2	340.4	324.2	264.9	246.5	165.1	149.6	188.5	220.7	263.9	443.4	433.7	371.8	382.6	297.2	324	252.5	233.3	287.9	398.3	18.7	15.9	12.9
cash-flows.row.operating-cash-flow	283.9	257.8	29.6	54.5	90.8	131.1	118.4	114.7	-45.5	-0.5	42.8	33.8	43.9	148.8	68.4	152.4	67.6	192.8	129.3	80.4	100.3	44	50.4	23
cash-flows.row.capital-expenditure	-124.2	-62.8	-61.8	-51.8	-72.6	-97.2	-49.4	-34.8	-39.9	-73.8	-89.9	-148.4	-45	-34.6	-30.7	-43.2	-25.6	-76.6	-92.5	-107.1	-140.9	-40.5	-29.5	-17.9
cash-flows.row.free-cash-flow	159.6	195	-32.2	2.7	18.3	33.9	69	79.9	-85.3	-74.3	-47.1	-114.6	-1.1	114.1	37.7	109.2	42	116.2	36.8	-26.8	-40.6	3.5	20.9	5.1

利润表行

Guizhou RedStar Developing Co.,Ltd. 的收入与上期相比变化了 NaN%。据报告, 600367.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	2196.9	2853.4	2195.5	1377.6	1523.4	1593	1335.1	1172	1042.6	1092.8	1053.1	1156.2	1177.7	952.2	685.7	1050	915.6	1067.4	1042.2	939.3	691.2	503.7	357.4	252.3	197	155.1	146.6
income-statement-row.row.cost-of-revenue	1912.2	2298.3	1661.4	1224.1	1176	1153.8	976.2	867.1	812.2	834.2	818.8	838.6	783.8	685.9	527.9	737.2	635.3	728.7	660.6	550.9	375.2	250.1	176.9	110.6	91.1	81.9	82.1
income-statement-row.row.gross-profit	284.7	555.1	534.1	153.5	347.3	439.2	358.9	304.8	230.4	258.6	234.3	317.6	394	266.3	157.8	312.8	280.2	338.7	381.6	388.4	316	253.6	180.5	141.7	105.9	73.1	64.5
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	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	175.5	111.2	85.3	100.8	-9.4	-2.9	8.4	14.6	29.8	29.5	23.3	6.8	13.3	16.5	-3.2	-1.3	-5.8	-0.3	-5.6	-0.1	0.6	0.4	-4.6	-0.1	-0.9	0
income-statement-row.row.operating-expenses	215.5	259.2	156.3	139.7	218.8	259.8	217	209.2	230	221.9	224.3	233.2	236.5	214.2	169.7	235.7	212.2	239.7	211.8	198.7	151.6	113.6	78	59	51.1	33.5	29.9
income-statement-row.row.cost-and-expenses	2127.7	2557.5	1817.7	1363.9	1394.8	1413.7	1193.2	1076.3	1042.2	1056.1	1043.1	1071.8	1020.3	900.1	697.6	972.9	847.5	968.4	872.4	749.6	526.8	363.7	254.9	169.6	142.2	115.4	112
income-statement-row.row.interest-income	7.3	4.7	2.5	5.9	5.3	4.7	3.1	3.2	3.5	5.5	6.6	5.9	5.1	7	8.3	0	0	2.9	2.6	1.4	2	2.4	3	0.2	0	0	0
income-statement-row.row.interest-expense	10.7	6.5	4.4	6.6	7.6	4.8	5.9	6.4	7.7	7.5	3.2	0	0.8	1.4	1	-1.5	2.8	4.1	6	4.5	3.9	4.5	3.9	4.1	4.8	5.9	5.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-2.6	-6.5	-6.8	-2.7	-1.4	-27.9	-22.8	-23.8	-184.3	7	-6.4	-34.5	-44.2	-0.7	26	-13.9	10	-11.1	0.1	-8.8	-4.7	-5.3	-1.5	-9	-5.2	-6.8	-6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2.6	175.5	111.2	85.3	100.8	-9.4	-2.9	8.4	14.6	29.8	29.5	23.3	6.8	13.3	16.5	-3.2	-1.3	-5.8	-0.3	-5.6	-0.1	0.6	0.4	-4.6	-0.1	-0.9	0
income-statement-row.row.total-operating-expenses	-2.6	-6.5	-6.8	-2.7	-1.4	-27.9	-22.8	-23.8	-184.3	7	-6.4	-34.5	-44.2	-0.7	26	-13.9	10	-11.1	0.1	-8.8	-4.7	-5.3	-1.5	-9	-5.2	-6.8	-6
income-statement-row.row.interest-expense	10.7	6.5	4.4	6.6	7.6	4.8	5.9	6.4	7.7	7.5	3.2	0	0.8	1.4	1	-1.5	2.8	4.1	6	4.5	3.9	4.5	3.9	4.1	4.8	5.9	5.9
income-statement-row.row.depreciation-and-amortization	158.1	188.3	126.3	92.5	130.3	94.2	77.7	70.9	75.2	71.8	74.2	67.8	58.2	70.1	71.5	73.1	75.6	80.7	82.2	73.3	46.7	34	19.9	16.3	17.4	5.9	5.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	75.4	282.1	369.7	67.7	101	160.9	122	65.9	-193.1	16.9	-25	28.6	113	38.7	-1.2	69.3	79.4	94.2	178.1	185.4	159.9	136.5	101.7	78.9	49.9	33.7	28.8
income-statement-row.row.income-before-tax	72.8	275.5	362.9	64.9	99.6	151.4	119.1	71.8	-183.9	43.6	3.5	49.9	113.2	51.3	14.1	63.2	78.1	88.2	173.9	180.3	159.7	135.9	101.6	74	49.7	32.8	28.7
income-statement-row.row.income-tax-expense	28.9	35.4	54.1	13.5	16.1	23.3	18.8	17.6	17.2	14.5	-4.5	21.1	25.2	13.4	5.9	16.4	12.7	21.3	31.1	34.2	23.9	22.2	18.9	22.9	13.9	7.3	5.5
income-statement-row.row.net-income	26.5	214.9	293.6	55.1	74.8	115.9	95.5	45.9	-190.4	25.2	3.3	30	78.6	28.9	8.3	33.8	58.8	64.1	125.3	121.8	109.1	95.2	80.2	51.1	35.8	25.5	23.2