Sichuan Golden Summit (group) Joint-Stock Co., Ltd.

符号: 600678.SS

SHH

5.73

CNY

今天的市场价格

-45.7158
市盈率
0.4621
PEG比率
2.00B
MRK市值
0.00%
DIV收益率

Sichuan Golden Summit (group) Joint-Stock Co., Ltd. (600678-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 Sichuan Golden Summit (group) Joint-Stock Co., Ltd. (600678.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 Sichuan Golden Summit (group) Joint-Stock 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	59.8	37.1	33.5	28.1	14.1	13.8	35.9	7.3	27.5	21.6	38.6	79.3	1.6	7.1	107.6	339.7	328.1	132.3	113.8	87.6	76.4	92.1	179.9	23.6	43.2	45.3	34.7	53.9	33.1	61.1	44.7
balance-sheet.row.short-term-investments	-30.4	-2.7	-19.3	-16.7	-8.5	0	0	0	0	0	0	0	0	0	-21.2	-20.6	0	0	0	0	0	0.7	0	0	0	0	0	0	0	1.2	1.9
balance-sheet.row.net-receivables	36.1	15.8	19.2	30.1	23.9	79	43.9	17.8	22.1	16.7	50.6	77.1	17.2	36.5	252.5	450.9	296.5	343.8	315.6	198.1	183.8	187.5	258.6	10.8	29.2	16.1	18.6	15.7	27.8	0	22
balance-sheet.row.inventory	1.9	8.1	10.8	3.3	6.2	2.7	6.6	5.9	4.1	4.1	5	2.7	42.6	84.6	93.6	124.7	72.7	72.9	78.4	68.2	62.5	47.1	74.6	58.4	64.4	60.3	64.8	82.6	79.9	72.9	69.9
balance-sheet.row.other-current-assets	11.1	6.3	3.4	18	32.5	4.4	5	0.7	0.3	0.6	-4.9	-22.9	-1.4	1	-68.7	4.3	0.1	-97	-94.6	0.1	0.1	0.7	0.1	242.8	247.2	368.5	338.3	301.7	304	345	182
balance-sheet.row.total-current-assets	108.8	67.3	66.8	79.6	76.7	99.9	91.4	31.7	54.1	43	89.3	136.2	59.9	129.2	385	919.6	697.4	452	413.2	354.1	322.9	327.4	513.1	335.6	384	490.2	456.4	453.9	444.8	479	318.5
balance-sheet.row.property-plant-equipment-net	649.5	390.6	375.4	287.4	233.5	206.1	204.9	211.1	215.3	202.5	114.5	34.1	804.4	1146.1	1260.2	1068.2	475.3	451.3	475.1	509.7	528.8	476.8	356.9	255.9	169.1	170.3	173	305.7	272.7	220.3	192.1
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	142.8	145.5	75.3	77.8	81.2	84.6	88.4	95	98.5	102.1	107.8	16.4	60.3	67.8	70.1	67	63.6	32.9	35.7	41.6	43.2	39.1	60.4	30.9	17.1	17.6	18.1	35	34.9	0	25.5
balance-sheet.row.goodwill-and-intangible-assets	142.8	145.5	75.3	77.8	81.2	84.6	88.4	95	98.5	102.1	107.8	16.4	60.3	67.8	70.1	68.6	63.6	32.9	35.7	41.6	43.2	39.1	60.4	30.9	17.1	17.6	18.1	35	34.9	0	25.5
balance-sheet.row.long-term-investments	33.8	14.7	46	43.6	84.6	0	0	0	0	0	0	0	0	0	25.3	24.9	0	0	0	0	0	20.5	0	0	0	0	0	0	0	0	37.6
balance-sheet.row.tax-assets	3.1	2.1	0.4	0.4	-84.6	0	0	0	0	0	0	0	0	15.5	4.1	34.9	31.1	0	0	0	0	0	0	0	0	0	0	0	0	0	1.9
balance-sheet.row.other-non-current-assets	0	20.3	5.5	5.6	92.7	85.9	52	6.9	7.9	13	10.6	5.5	5.6	23.6	-2.2	2	9.1	11	15.6	13.4	18.2	1.5	9.8	114	108.1	204.7	203.8	141.5	107	137.8	4.8
balance-sheet.row.total-non-current-assets	829.2	573.3	502.6	414.7	407.4	376.6	345.3	313	321.7	317.6	232.8	56	870.3	1253.1	1357.5	1198.6	579.1	495.2	526.4	564.7	590.1	537.9	427.2	400.8	294.3	392.6	394.8	482.2	414.6	358.1	261.9
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	0	0	0	0	0	0
balance-sheet.row.total-assets	938.1	640.6	569.4	494.3	484.1	476.5	436.7	344.7	375.8	360.6	322.1	192.2	930.2	1382.3	1742.5	2118.2	1276.5	947.3	939.6	918.8	913	865.3	940.3	736.4	678.3	882.8	851.2	936.1	859.4	837	580.4
balance-sheet.row.account-payables	246.2	35	61.6	27.9	19.8	5.9	7	8.7	14.8	39.3	29.5	27.3	280	280.2	299.3	260.3	171.9	169.5	186.9	163.9	164.8	140.6	154.5	90.6	98.9	86.4	72.4	71.9	63.6	52.2	23.3
balance-sheet.row.short-term-debt	189.2	94.6	53.9	75.8	77.9	77.9	0	10	233.8	240	0	0	566.5	671.8	637.4	725.3	438.1	290.8	292.5	187.5	195.1	195.8	117.6	74.2	84.4	75.2	60	91.4	39.1	34.4	21.5
balance-sheet.row.tax-payables	4.6	9.2	8.3	12	29.6	4.2	7.3	1.3	1.4	0.7	-0.6	0.9	16.7	24.3	28	35.3	29.9	23.8	10.1	21.5	18.9	7.1	31.2	15.3	10.8	2.5	-0.2	-0.7	2.6	6	5
balance-sheet.row.long-term-debt-total	157.9	37.3	60.5	20	191.6	271.6	354.6	291.6	40	0	0	0	74.8	154.8	249.8	140	10	0	0	100.1	100.1	100.4	155.8	69.6	19.4	19.4	19.4	28.8	52	48.4	56.8
Deferred Revenue Non Current	21.2	0	0	0	0	0.7	0.8	0	0	0	0	0	0	2.6	3.1	-79.4	0	0	0	-48.8	-17.6	-17.9	78	2.8	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	11.9	91.1	6.7	15.5	5.6	43.9	38.1	1.2	0.5	0.8	232.6	106	7.9	26.8	30.4	81.6	21.8	10.6	11.2	9.5	6.8	3.6	15.9	5.2	7.7	6.1	4.7	6.4	6.5	14.6	15.7
balance-sheet.row.total-non-current-liabilities	182.6	90.5	111.6	124.5	196.7	275.1	362.4	292.5	40.6	11.2	0	5.6	173.3	325.7	308.2	240.1	45.9	39.7	34.2	155.5	187.7	189	245.4	61.1	13.4	38.7	27.9	36.4	54.7	-121.2	56.9
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	0	0	837	0
balance-sheet.row.capital-lease-obligations	11.1	7.3	7	10.8	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-liab	707.5	367.4	325.7	331.1	361.5	407	407.6	340.9	345.8	333	262.1	139	1452.3	1875.8	1627.3	1438.7	751	577.9	593.2	584.1	625.3	592.8	654.1	288.6	259.8	244	197.8	276.8	227.2	837	182.3
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	0
balance-sheet.row.common-stock	349	349	349	349	349	349	349	349	349	349	349	349	349	349	349	349	349	232.7	232.7	232.7	232.7	232.7	232.7	232.7	232.7	232.7	232.7	232.7	232.7	232.7	154.8
balance-sheet.row.retained-earnings	-507.7	-466.4	-479.4	-547.2	-585.4	-624.7	-656.4	-685.3	-657.1	-661.3	-624.3	-629.1	-1083	-1106.9	-508.1	67.6	44.9	69	48	37.3	24.5	12.4	-143.3	10.1	0	80.3	87.8	68.2	52.3	142.8	157.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	382.5	382.9	372.4	360.1	357.8	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.other-total-stockholders-equity	0	0	0	0	0	344.4	335.5	339	336.3	335.9	335.2	333.4	19.2	19.2	10.2	19.2	22.3	67.5	65	62.1	27.6	25	162.9	186.1	182.7	322.2	329.4	324.5	314.7	255	62.9
balance-sheet.row.total-stockholders-equity	223.8	265.5	242	161.9	121.4	68.6	28.1	2.7	28.2	23.6	59.9	53.3	-714.8	-738.7	-148.9	435.8	416.3	369.1	345.7	332.1	284.7	270	252.2	428.9	415.4	635.2	649.8	625.4	599.7	630.4	375.4
balance-sheet.row.total-liabilities-and-stockholders-equity	938.1	640.6	569.4	494.3	484.1	476.5	436.7	344.7	375.8	360.6	322.1	192.2	930.2	1382.3	1742.5	2118.2	1276.5	947.3	939.6	918.8	913	865.3	940.3	736.4	678.3	882.8	851.2	936.1	859.4	837	580.4
balance-sheet.row.minority-interest	6.8	7.7	1.7	1.3	1.2	0.8	1	1.1	1.8	4.1	0	0	192.7	245.1	264.1	243.7	109.2	0.3	0.7	2.6	3	2.5	34	18.9	3.1	3.6	3.6	33.9	32.5	35.1	22.7
balance-sheet.row.total-equity	230.6	273.2	243.7	163.2	122.6	69.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3.3	12	26.7	26.9	76.1	68.5	43.6	0	0	8.1	8.1	3	3	3	4.1	4.3	8.3	10.7	15.6	13.3	18	21.2	1.5	179.4	180.2	202.1	0	0	102	1.2	39.5
balance-sheet.row.total-debt	347	131.9	114.5	95.8	77.9	77.9	354.6	301.6	273.8	240	0	0	641.3	826.6	887.2	865.3	448.1	290.8	292.5	287.6	295.2	296.2	273.3	143.8	103.8	94.5	79.4	120.2	91.1	82.8	78.4
balance-sheet.row.net-debt	287.2	94.8	81	67.6	63.8	64	318.7	294.3	246.3	218.4	-38.6	-79.3	639.8	819.5	779.6	525.5	120.1	158.5	178.7	200	218.8	204.8	93.4	120.3	60.6	49.3	44.7	66.4	58	22.9	35.6

现金流量表

在 Sichuan Golden Summit (group) Joint-Stock 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	13.2	68.2	38.4	39.2	31.5	28.8	-28.9	1.9	-37.8	4.8	415.9	-17.6	-606.3	-555.3	52.1	25.7	23	13.5	13.5	19.4	16.2	-79.8	16.1	9.1	13.3
cash-flows.row.depreciation-and-amortization	36.1	23.6	18.3	17.4	17.3	17.9	17	16	7.4	3.4	36.1	72.2	96.6	66.2	37.2	29.5	31.6	28.9	31.7	26	17.6	23.8	24.3	11.8	12.5
cash-flows.row.deferred-income-tax	-1.8	0	-0.4	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	1.8	0	0.4	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	-33.1	-20.9	34.8	31.4	-47.6	-24.8	2.3	-59.9	14	-26.2	-714.8	83.4	158	39.7	-80.3	-27	-28.5	-28.1	-18.1	21.8	-24.4	33.1	-29.1	-17.1	-35.3
cash-flows.row.account-receivables	-11.4	-66.6	7.8	51.2	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	2.7	-7.4	2.9	-3.6	3.9	-0.8	-1.7	-0.1	0.9	-2.3	0.6	20.4	-20.2	23.4	-17.1	-1.2	5.6	-10.2	-5.7	-15.4	2.3	16.2	6.4	-5	2.7
cash-flows.row.account-payables	-22.6	53.1	24.5	-16.3	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	-1.8	0	-0.4	0	-51.5	-24	4.1	-59.8	13.1	-23.9	-715.4	63.1	178.3	16.3	-63.2	-25.8	-34.1	-17.9	-12.5	37.2	-26.7	16.8	-35.5	-12.1	-38
cash-flows.row.other-non-cash-items	31.6	20.5	12.5	23.6	21.9	-14.3	15.3	16.4	16.4	-6.1	55.3	-134.6	344.8	496.8	50.5	31.5	20.8	5.3	5.8	26	26.1	81.2	2.2	11	2.3
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
cash-flows.row.investments-in-property-plant-an-equipment	-97.1	-32.6	-14.7	-15.8	-17	-4.2	-9.9	-31.6	-52.1	-162.3	-28.9	-7.2	-29.7	-253.9	-186	-61.4	-13.1	-13.1	-9.6	-105.6	-168.2	-85.5	-68.7	-14.9	-5.1
cash-flows.row.acquisitions-net	6.6	0.1	-0.1	-0.2	2.7	23.6	0	0	0	5.9	270.1	0.1	0	0	-163.2	-45.8	15.8	0	0	0	0.4	0	0	14.9	0.2
cash-flows.row.purchases-of-investments	-3	0	0	0	-28	-41	0	0	0	-5.1	49.1	0	0	0	0	61.5	-3	0	0	0	-0.7	-0.4	0	-1	-1.6
cash-flows.row.sales-maturities-of-investments	18	0	0	0	2.7	4.2	0	19.6	0.4	0.2	0.1	0	0	0.4	0	12.2	18.9	11	10.7	10.9	3	0	0	0	1.5
cash-flows.row.other-investing-activites	-9.4	0	0	0	-2	-4.2	0.8	2	1.6	-0.1	-28.9	0	0.1	18.7	-13.4	-61.4	-13.1	19.9	0	2.7	-18	-6.3	0.1	-14.9	2.3
cash-flows.row.net-cash-used-for-investing-activites	-84.8	-32.5	-14.8	-16	-41.5	-21.6	-9.1	-10.1	-50.1	-161.3	261.6	-7.1	-29.6	-234.8	-362.6	-94.9	5.5	17.8	1.1	-92	-183.5	-92.2	-68.6	-15.8	-2.7
cash-flows.row.debt-repayment	-30.1	-37.9	-62	0	0	-306.6	-233.8	-6.2	0	0	-232.3	-2.1	-80.2	-417.8	-443.6	-290.8	-313.6	-187.5	-196.3	-291	-5.2	-107.2	-19.6	-6.6	-23.6
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	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	0
cash-flows.row.dividends-paid	-13.6	-21.7	-19	-20.7	-20	-10.5	-16.7	-18.1	-19.1	0	-0.2	-13.3	-12.8	-23	-30.2	-28.6	0	-16.1	-15.2	-15.1	-17	-12.5	-4.6	-10.3	-14
cash-flows.row.other-financing-activites	84	-21.7	-19	-80	17.2	359.7	233.7	65.9	51.9	144.8	255.8	13.8	29	614.5	791	550.4	279.7	192.5	188.8	289.9	81.7	250.8	59.6	15.9	58.2
cash-flows.row.net-cash-used-provided-by-financing-activities	40.3	-59.7	-81	-100.7	-2.8	42.5	-16.8	41.6	32.8	144.8	23.3	-1.6	-64	173.7	317.3	231.1	-33.8	-11.1	-22.8	-16.1	59.5	131.2	35.4	-1.1	20.6
cash-flows.row.effect-of-forex-changes-on-cash	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.net-change-in-cash	3.4	-0.8	8.2	-5.2	-21.3	28.6	-20.1	5.9	-17.2	-40.6	77.3	-5.3	-100.5	-13.8	14.1	195.8	18.5	26.2	11.2	-15	-88.4	97.1	-19.6	-2.1	10.6
cash-flows.row.cash-at-end-of-period	19.5	16.1	16.9	8.7	13.8	35.1	6.5	26.7	20.8	38	78.7	1.4	6.7	107.2	120.9	328.1	132.3	113.8	87.6	76.4	91.4	179.9	23.6	43.2	45.3
cash-flows.row.cash-at-beginning-of-period	16.1	16.9	8.7	13.8	35.1	6.5	26.7	20.8	38	78.7	1.4	6.7	107.2	120.9	106.8	132.3	113.8	87.6	76.4	91.4	179.9	82.8	43.2	45.3	34.7
cash-flows.row.operating-cash-flow	47.8	91.4	104.1	111.5	23	7.7	5.8	-25.6	0.1	-24.1	-207.5	3.4	-6.9	47.4	59.5	59.7	46.8	19.5	32.9	93.1	35.5	58.2	13.6	14.8	-7.2
cash-flows.row.capital-expenditure	-97.1	-32.6	-14.7	-15.8	-17	-4.2	-9.9	-31.6	-52.1	-162.3	-28.9	-7.2	-29.7	-253.9	-186	-61.4	-13.1	-13.1	-9.6	-105.6	-168.2	-85.5	-68.7	-14.9	-5.1
cash-flows.row.free-cash-flow	-49.2	58.8	89.3	95.7	6	3.5	-4.1	-57.2	-52.1	-186.4	-236.4	-3.8	-36.5	-206.5	-126.6	-1.7	33.7	6.4	23.3	-12.5	-132.7	-27.3	-55.1	-0.1	-12.4

利润表行

Sichuan Golden Summit (group) Joint-Stock Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 600678.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	327.7	357.9	373	259.6	295.1	424	185	88.9	52.7	54.2	32.5	12.1	296.2	467.4	661	545.6	415.3	419.1	389.8	347.3	332.4	453.5	428.8	212.4	233	205.3	203.4	266	226.5	327.9	345.7
income-statement-row.row.cost-of-revenue	271	249	199.6	144.4	199.1	331.5	134.8	74.7	55.6	45.5	28.1	12.5	300.9	440.4	574.8	334.3	271.3	307.7	306.8	257.7	218.6	293.8	282.8	123.4	137.1	129.3	114.1	150.3	132.4	0	109.3
income-statement-row.row.gross-profit	56.7	108.9	173.4	115.2	96	92.5	50.2	14.1	-2.9	8.7	4.4	-0.4	-4.7	27	86.2	211.4	144	111.4	83	89.6	113.8	159.6	146	89	95.9	76.1	89.4	115.7	94.1	327.9	236.5
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	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	-6	39.6	36	29.4	22.4	4.3	-3.7	13.4	40	-4	9.8	530.6	182	-37.8	-29.4	3.7	6.9	-3.1	5.8	5.5	4.5	7.5	-11.4	-2.1	0.2	5.1	4.9	-1.4	-0.3	-0.8	5.1
income-statement-row.row.operating-expenses	54.1	56.8	57.4	47.7	34.2	43.9	32	23.8	18.7	26.3	15.6	142	201.3	175.3	109.2	96.8	84.6	66.1	70.2	78.8	74.7	141.5	202.4	64.3	73.1	60.6	65	72.2	64.2	-0.8	76.5
income-statement-row.row.cost-and-expenses	325.1	305.7	257.1	192	233.3	375.4	166.8	98.6	74.4	71.8	43.7	154.6	502.2	615.7	683.9	431.1	355.8	373.8	377.1	336.5	293.3	435.3	485.2	187.7	210.2	189.9	179.1	222.5	196.6	-0.8	185.8
income-statement-row.row.interest-income	-0.1	0.1	0.1	0	0.2	0.3	0	0.1	0.1	0.1	0.1	0.6	0	0.2	4.9	3.3	0	0.8	1	0.5	0.4	0.3	1.1	1	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	18.8	14.7	14	17.3	21.6	19.5	6.9	17.4	16.5	9.1	1.2	18.8	94.7	83.6	65.3	30.7	24.7	17	16.8	16.1	15.1	11.1	14.1	5.4	4.4	5.1	4.4	3.9	5.2	0	-1.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-6	-11.7	-2.5	-1.1	-22	-16.8	10.6	-19.2	23.6	-20.3	16	558.3	202.6	-468	-507.1	-43.9	-24.3	-18.2	-3.8	3.8	-14.9	-2.1	-30.2	-3.4	-6.8	0.8	1.1	8.6	0.7	-165.8	20.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-6	39.6	36	29.4	22.4	4.3	-3.7	13.4	40	-4	9.8	530.6	182	-37.8	-29.4	3.7	6.9	-3.1	5.8	5.5	4.5	7.5	-11.4	-2.1	0.2	5.1	4.9	-1.4	-0.3	-0.8	5.1
income-statement-row.row.total-operating-expenses	-6	-11.7	-2.5	-1.1	-22	-16.8	10.6	-19.2	23.6	-20.3	16	558.3	202.6	-468	-507.1	-43.9	-24.3	-18.2	-3.8	3.8	-14.9	-2.1	-30.2	-3.4	-6.8	0.8	1.1	8.6	0.7	-165.8	20.6
income-statement-row.row.interest-expense	18.8	14.7	14	17.3	21.6	19.5	6.9	17.4	16.5	9.1	1.2	18.8	94.7	83.6	65.3	30.7	24.7	17	16.8	16.1	15.1	11.1	14.1	5.4	4.4	5.1	4.4	3.9	5.2	0	-1.6
income-statement-row.row.depreciation-and-amortization	41.5	40.6	37	35.8	17.4	17.3	17.9	17	16	7.4	3.4	36.1	72.2	96.6	66.2	37.2	29.5	31.6	28.9	31.7	26	17.6	23.8	24.3	11.8	12.5	-0.6	-11.8	-1.7	165	-19.3
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-33.5	35.8	99.5	57.9	61.8	27.5	32.5	-24	-38.1	-28.7	-6.3	-114.7	-185.3	-493.2	-500.6	67.5	28.2	31.5	12.3	12.5	24.8	17.8	-76.2	21.2	15	15.9	25	55.3	31.7	162.9	179.3
income-statement-row.row.income-before-tax	-39.5	24.1	97	56.9	39.8	31.8	28.8	-28.9	1.9	-37.8	4.8	415.9	-3.4	-616.4	-530.1	70.6	35.1	27.8	13.5	16.3	26.7	20.7	-87.1	20.2	15.6	18.7	27.7	52.9	31	162.2	182.5
income-statement-row.row.income-tax-expense	5.2	10.9	28.8	18.5	0.6	0.3	0	-4.5	49.2	-4.3	10.1	569.8	14.2	-10	34.2	18.5	9.4	4.8	13	2.8	7.3	4.5	-4.8	4.1	6.4	5.4	3.2	5.2	5.1	18.1	24.8
income-statement-row.row.net-income	-41.2	13	67.8	38.2	39.3	31.7	28.9	-28.2	4.2	-37	4.8	454	34.8	-587.3	-584.7	22.7	25.7	23.3	13.5	13.9	19.2	22.5	-79.8	17.4	9	13.3	24.5	49	27.4	142.8	156.1