CGG

符号: CGPVF

PNK

0.409

USD

今天的市场价格

23.3463
市盈率
-0.1467
PEG比率
291.88M
MRK市值
0.00%
DIV收益率

CGG (CGPVF) 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 CGG (CGPVF). 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 CGG 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	337.2	253.4	323.3	400.3	610.5	434.1	315.4	538.8	385.3	359.1	530	1520.2	532.3	448.3	688.1	719.6	371.4	343.9	133.1	177.2	121.2	122.5	50.5	56.6	64.6	35.3	100.2
balance-sheet.row.short-term-investments	0	2.9	4.1	14.8	-25.6	-29.3	58.8	43.1	0.3	1.4	1.8	3	3.5	1.6	0	0	0	11.6	0	12.1	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	350.6	379.3	438	617.4	543.4	647.9	598.8	565.6	938.1	1126.7	1143.2	1394.3	877.5	1120.1	808.2	991.6	906.6	465.4	364.3	259.7	208.1	202	263.6	249.8	176.1	186	222.5
balance-sheet.row.inventory	212.7	257.2	197.3	237.8	200.1	204.8	239.3	266.3	329.3	417.3	505.2	419.2	362.1	351.8	320.6	400.8	350.8	249	165.2	110.3	80.5	68.5	83.7	85.6	84.9	99.9	66.6
balance-sheet.row.other-current-assets	72.3	74.1	77.8	0.7	397.4	226.6	117	105.8	119.2	126.5	175.6	139.6	157.3	96.4	147.3	151.9	98.1	0.5	49.2	37.8	43.6	110.2	0.3	23.9	50	39.9	41.4
balance-sheet.row.total-current-assets	972.9	1016.9	1042.7	1256.2	1764.8	1525.8	1270.5	1476.5	1771.9	2029.6	2354	3473.3	2113.4	2093.4	2059.3	2406.1	1782.4	1086.3	716	626.1	482.5	530.4	426.8	440.1	375.6	361.1	430.7
balance-sheet.row.property-plant-equipment-net	205.9	167.2	212.1	268.1	300	189.2	330.3	708.6	885.2	1238.2	1557.8	1159.5	1184.5	1039.6	971	1144.9	963.8	600.8	568.6	277	271.6	278.3	250.2	132.6	161	169.1	128.5
balance-sheet.row.goodwill	1094.6	1089.4	1083.6	1186.5	1206.9	1229	1234	1223.3	1228.7	2041.7	2483.2	2415.5	2692.8	2675.9	2676.5	2860.9	2815.5	352.9	299.5	84.7	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	579.7	554.2	520.7	639.2	690.8	898.9	1152.2	1184.7	1286.7	1373.8	1271.6	934.9	866.6	959.4	1044.3	1141.5	993.7	168.4	161.4	276.9	257.9	211.2	164	163.2	119.9	38.4	30.6
balance-sheet.row.goodwill-and-intangible-assets	1675.2	1643.6	1604.3	1825.7	1897.7	2127.9	2386.2	2408	2515.4	3415.5	3754.8	3350.4	3559.3	3635.3	3720.8	4002.4	3809.2	521.3	461	276.9	257.9	211.2	164	163.2	119.9	38.4	30.6
balance-sheet.row.long-term-investments	24.9	8.9	24.9	-10.3	29.7	32.1	196.5	199.3	216	194.7	334.3	131.8	154.6	104	193.3	138	0	86.3	70.7	58.7	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	29.9	24.2	19.6	10.3	19.7	22.6	21.9	26	52.2	98.2	222.6	171.4	189.1	180.1	106.5	152	118.9	57.3	37.4	42.7	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	5.4	28.6	21	27.5	0.7	-0.9	58.8	43.1	72.3	84.8	39.3	46.4	0	28.9	0	0	111.7	0	0	-8.6	93.7	56.3	63.1	54.8	30.6	28.3	19.3
balance-sheet.row.total-non-current-assets	1941.3	1872.5	1881.9	2121.3	2247.8	2370.9	2993.7	3385	3741.1	5031.4	5908.8	4859.5	5087.6	4987.9	4991.5	5437.3	5003.6	1265.7	1137.7	646.7	623.1	545.8	477.3	350.5	311.5	235.8	178.4
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	2914.2	2889.4	2924.6	3377.5	4012.6	3896.7	4264.2	4861.5	5513	7061	8262.8	8332.8	7201	7081.3	7050.8	7843.4	6786	2352	1853.7	1272.8	1105.6	1076.2	904.1	790.6	687.1	596.9	609.1
balance-sheet.row.account-payables	86.3	92	76.4	96.7	117.4	126.4	169.9	157.4	267.8	444.2	557.6	505.5	387	393	257.6	398.4	374.4	212.8	211.4	132.5	98.8	97.5	86.1	93.7	78.6	94.3	91.2
balance-sheet.row.short-term-debt	37.4	60.4	90.3	58.8	59.4	17.8	2903	101.7	97.2	78.6	251.5	52	70.6	481.2	166.5	347.6	90.8	58.9	198	102.8	35	72.6	27.3	31.5	35.9	37.4	60.4
balance-sheet.row.tax-payables	12.5	64	70.5	89.9	100.1	94.9	38.7	31.6	47	72.2	73.9	97	224.5	156.4	60.9	119	0	70.5	50	43	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	1176.4	1188.8	1218.1	1330.3	1266.6	1148.9	52.3	2748.7	2787.6	2700.3	24796.1	2253.2	1874.8	1870.7	1837.9	1804.6	1896.6	476.4	287.1	262.9	261.2	261.7	227.4	217.6	133.2	88.3	76.1
Deferred Revenue Non Current	65.3	50.4	68	104.8	58.1	95.9	121.6	162.1	155.9	220.3	142.5	107.6	106.9	116.6	149.9	114.7	0	33.7	35.2	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	204.7	37.9	28.1	19	5.7	141.2	149	164.6	254.6	286.2	336.3	336.2	507.5	25.3	261.5	301.8	407.9	193.7	153.3	166.5	152.6	121.6	108.9	114	145.4	148.1	130
balance-sheet.row.total-non-current-liabilities	1300.9	1276.3	1333	1495.8	1339.1	1302.3	253.8	2999.8	3099.3	3105.1	2829.2	2519.3	2142.4	2188.6	2206.4	2272.5	2278.1	629.1	414.2	317.2	301.6	304.9	250.2	243.3	155.9	108.3	96.3
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	65.3	92.7	122.8	155.1	175.5	50	58.1	66.7	86.1	102	121.2	130.9	0	191.6	162.6	336.2	0	0	0	20.3	21.2	23.4	24.3	24.5	0	0	0
balance-sheet.row.total-liab	1850.8	1830.6	1918.2	2212.9	2405.2	2222.6	3736.1	3704.7	4154.6	4314.8	4372.7	3740.9	3304.4	3264.4	3180.3	3669	3243.9	1164.3	1012.5	724.4	595.9	605.9	482.8	488.5	415.8	388.1	377.9
balance-sheet.row.preferred-stock	18.6	56	60	75.4	80.5	83.9	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	8.7	8.7	8.7	8.7	8.7	8.7	20.3	20.3	92.8	92.8	92.7	92.4	78.7	80.6	86.7	83.8	80.2	46.5	40.5	31.7	29.4	24.6	20.9	14.5	14.2	0	0
balance-sheet.row.retained-earnings	979.6	967.9	570	-480.6	-1531.1	-1457.8	-1354.6	-845.7	-268.5	-592.4	575	1277.3	1158.8	1171	1627.6	1576.1	786.5	423.1	344.7	341.4	179.2	112.6	62.7	-28.5	-18.5	99	66.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	-64.8	-56	-60	-75.4	-80.5	-83.9	-6.5	116.2	98.5	32.8	-27.7	-35	60.7	-37.9	-319.9	-249	-11.7	-264.6	2.5	-71.9	-77.9	-3.9	19.3	6.2	-0.3	0	0
balance-sheet.row.other-total-stockholders-equity	79.9	42.7	384	1591.6	3084.1	3080.6	1829.9	1829.9	1389.4	3159.8	3159.9	3158.5	2510.9	2526.3	2418.6	2709.9	2652.1	952.5	439.6	234.9	368	326.2	309.7	309.9	274.7	97	157.7
balance-sheet.row.total-stockholders-equity	1022	1019.3	962.7	1119.7	1561.7	1631.5	489.1	1120.7	1312.2	2693	3799.9	4493.2	3809.1	3740	3813	4120.8	3507.1	1157.5	827.3	536	498.6	459.5	412.5	302.1	270.1	196	224.2
balance-sheet.row.total-liabilities-and-stockholders-equity	2914.2	2889.4	2924.6	3377.5	4012.6	3896.7	4264.2	4861.5	5513	7061	8262.8	8332.8	7201	7081.3	7050.8	7843.4	6786	2352	1853.7	1272.8	1105.6	1076.2	904.1	790.6	687.1	596.9	609.1
balance-sheet.row.minority-interest	41.5	39.5	43.7	44.9	45.7	42.6	39	36.1	46.2	53.2	90.2	98.7	87.5	76.9	57.6	53.6	35	30.2	13.9	12.3	11.1	10.8	8.8	0	1.2	12.8	7
balance-sheet.row.total-equity	1063.4	1058.8	1006.4	1164.6	1607.4	1674.1	528.1	1156.8	1358.4	2746.2	3890.1	4591.9	3896.6	3816.9	3870.6	4174.3	3542.1	1187.7	841.2	548.3	509.7	470.3	421.3	302.1	271.3	208.8	231.2
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	24.9	11.8	29	4.5	4.1	2.8	255.3	242.4	288.3	279.5	373.6	178.2	154.6	105.6	193.3	138	0	97.9	70.7	70.8	0	0	0	0	0	0	0
balance-sheet.row.total-debt	1279.1	1249.2	1308.4	1389.1	1326	1166.7	2955.3	2850.4	2884.8	2778.9	25047.6	2305.2	1945.4	2351.9	2004.4	2152.2	1987.5	535.3	485.1	365.7	296.2	334.3	254.6	249.1	169.1	125.7	136.5
balance-sheet.row.net-debt	941.9	998.7	989.2	1003.6	715.5	732.6	2639.9	2311.6	2499.5	2419.8	24517.6	785	1413.1	1905.2	1316.3	1432.6	1616.1	203	352	188.6	175	211.8	204.1	192.5	104.5	90.4	36.3

现金流量表

在 CGG 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	0.6	47.8	-181.6	-375.6	126.2	504.2	-514.1	-576.6	-1446.2	-1146.6	-691.2	91.4	-11.9	-58.5	-370.9	473.3	364.5	209.5	-8.1	15	-13.1	18.3	14	-11.3	-66.6	-43.4	25.5
cash-flows.row.depreciation-and-amortization	249.7	76.2	208.4	175.4	427.4	651.4	448.9	668.1	1607.3	1467.1	1518.8	654.7	580.9	683.9	1163.8	688.1	712	246.3	172.8	186.8	192.2	233.1	68.1	66.4	63.9	102.3	86.3
cash-flows.row.deferred-income-tax	2.6	172.5	233.7	322.9	-48.5	-28.1	23.7	-13.7	77	123.8	82.9	98.7	-129.4	-97.4	-11.3	12.5	0	-106.1	-24.5	-17.2	-14.6	2.1	0	-1	0	-3.4	0.3
cash-flows.row.stock-based-compensation	2.8	3	-1.8	4	5.3	2.5	0.7	2	3.1	6.1	15.8	20.9	14.5	19.7	15.3	33.1	0	9.8	0.5	0	0	0.9	0	55.8	0	5.7	5.5
cash-flows.row.change-in-working-capital	55.8	-52.1	-84.9	-35.8	113.6	-68.8	-40	196.7	-21.9	-49	-51.2	62.7	118.7	-53.2	23.2	-60.3	-259.9	-52.1	-38.8	-34.3	103.2	-4.4	-15.4	-87.7	2.7	30.2	-49
cash-flows.row.account-receivables	52.9	45.8	-93.6	41.9	150.4	0	-97.9	320.2	76.8	7.6	46.5	-49.3	56.6	-91.8	137.1	-55.3	0	-24.8	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	50.2	-68.5	28.8	-25.9	-3.7	33.3	54.5	60.2	53.2	40.3	-46.8	-46.7	-10	-35.6	85.1	-37	-60.5	-52.8	-53.5	-14.9	-0.3	17.5	0.3	-4.2	21.3	-28.9	1.8
cash-flows.row.account-payables	-5.5	17.1	-22.5	-1.7	7.7	0	-0.4	-98.2	-144.1	-73.4	-76.9	113.8	-12.1	112	-174.1	-24.4	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-41.8	-46.5	2.4	-50	-40.9	-102.1	7.6	-171	-15.6	-47	52	89.8	168.2	-75.5	-24.9	112.8	-199.5	25.5	14.7	-19.4	103.5	-22	-15.7	-83.6	-18.6	59.1	-50.8
cash-flows.row.other-non-cash-items	12.7	98.1	162.9	173.4	127.4	-695.9	278.7	78.6	188.8	462.8	32.6	-7.5	51.3	104	52.3	98.6	128.7	151.2	89.7	-25.9	-40.9	-19	54.5	57	1.8	6.6	10.7
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-63.6	-259.8	-226.9	-303.1	-261	-300.8	-332.2	-399.6	-430.2	-865.2	-826.6	-732.6	-337.9	-273.7	-0.1	-0.1	-336.6	-197.2	-140.2	-58.2	-45.6	-128.1	-37.3	-31.1	-51.6	-89.9	-53.7
cash-flows.row.acquisitions-net	-174.8	-110.3	-164.6	-251.9	-186.1	0	0	-264.5	-266.2	-625.5	-469.4	-355.9	0	0	0	0	-1488.2	0	0	-37.8	-20.4	-7.8	-26.5	0	-62.9	0	0
cash-flows.row.purchases-of-investments	-5.3	-38.9	-5.2	-0.4	-0.7	0	0	-17.7	-19.3	-8.1	-937.9	-54.1	-221.5	-292.3	-449.2	-486.4	-542.4	-144.9	-352.7	0	0	0	-0.6	-0.1	0	0	0
cash-flows.row.sales-maturities-of-investments	6.3	4.9	89.3	13.4	0.1	0	4.5	6.1	8.5	22.9	33.7	35.4	0	9	0	0	40	0	1.1	0	0	0	17	0	0	0	0
cash-flows.row.other-investing-activites	-23.5	205.2	168.6	252.4	186.2	0	-226.5	-265.1	-266.9	-626.4	-468.1	-357.1	-299.9	-273.4	-238.1	-214.5	69.9	-176.3	-135.3	-39.6	-139.9	-117.5	-53.4	-75.9	-40.9	-43.7	-39
cash-flows.row.net-cash-used-for-investing-activites	-260.8	-198.9	-138.8	-289.6	-261.5	-300.8	-303.2	-381.2	-423.3	-893.5	-1719.5	-744.6	-521.4	-556.7	-687.3	-700.9	-2297.2	-321.2	-486.9	-135.6	-205.9	-253.4	-117.7	-107.2	-155.4	-133.6	-92.7
cash-flows.row.debt-repayment	-22.6	-0.1	-1229.3	-5.2	-0.4	-195.9	-26.9	-496.1	-231.6	-1288.1	-481.3	-94.8	-1132	-141.8	-390.4	-103.6	0	-199.9	-479.9	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0.1	0.4	0	0	0	129.3	0	368	0	0.1	1.4	514.8	3	2.8	8.7	2.6	13.3	0	0	0	0	0	0.2	1.7	165.6	1.5	87.5
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	-3.5	350.9	-19.6	-10.1	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	0	0	0	0	0	-4.9	-3.7	-1.9	0	0	0	0	0	0	0	-0.2	0	0	0
cash-flows.row.other-financing-activites	-14	-129.4	1011.7	-142.8	-141.2	257.4	-89.8	304.1	294.4	1185.5	282.8	374.8	979.6	-133.9	146.1	-70.9	1384.4	261.7	709	59.9	-57.8	72.4	-7.3	77.4	21.5	-32.1	-3
cash-flows.row.net-cash-used-provided-by-financing-activities	-36.4	-129.1	-217.6	-148	-141.6	190.8	-116.7	176	62.8	-102.5	-197.1	794.8	-149.4	-276.4	-239.3	-193.4	1387.6	61.8	229.1	59.9	-57.8	72.4	-7.1	78.8	187.1	-30.6	84.5
cash-flows.row.effect-of-forex-changes-on-cash	2.6	-16.8	-10.5	20.7	-4.3	-17.3	6.1	3.6	-21.4	-8.7	21.4	17.7	14.3	42.6	-9.6	27	-32	-15	20.3	-2.2	11.4	14	0.6	0.8	1	-0.8	-0.6
cash-flows.row.net-change-in-cash	28.8	-21.2	-66.2	-225.1	176.4	118.7	-223.4	153.5	26.2	-170.9	-990.2	988.8	96.9	-192	-52.4	365.6	3.6	184	-21.6	46.6	-25.4	62.9	-3	-4.1	34.5	-72.7	65
cash-flows.row.cash-at-end-of-period	337.2	298	319.2	385.4	610.5	434.1	315.4	538.8	385.3	359.1	530	1520.2	532.3	446.7	688.1	719.6	371.4	332.3	133.1	177.2	121.2	122.5	50.5	56.6	64.6	35.3	100.2
cash-flows.row.cash-at-beginning-of-period	308.5	319.2	385.4	610.5	434.1	315.4	538.8	385.3	359.1	530	1520.2	531.4	435.4	638.8	740.6	354	367.7	148.3	154.7	130.6	146.6	59.6	53.6	60.7	30.1	108	35.2
cash-flows.row.operating-cash-flow	324.2	345.5	336.7	264.3	751.4	365.3	197.9	355.1	408.1	864.2	907.7	920.9	753.5	598.5	883.7	1232.8	945.3	458.5	216	124.5	226.9	230	121.2	23.4	1.8	92.3	73.8
cash-flows.row.capital-expenditure	-63.6	-259.8	-226.9	-303.1	-261	-300.8	-332.2	-399.6	-430.2	-865.2	-826.6	-732.6	-337.9	-273.7	-0.1	-0.1	-336.6	-197.2	-140.2	-58.2	-45.6	-128.1	-37.3	-31.1	-51.6	-89.9	-53.7
cash-flows.row.free-cash-flow	260.6	85.7	109.8	-38.8	490.4	64.5	-134.3	-44.5	-22.1	-1	81.1	188.3	415.7	324.8	883.6	1232.7	608.7	261.3	75.8	66.2	181.3	101.9	84	-7.7	-49.8	2.4	20.1

利润表行

CGG 的收入与上期相比变化了 NaN%。据报告, CGPVF 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	1098	927.4	1063	886.7	1356.6	1194.9	1320.8	1196.9	2102.3	3096.9	3767.9	3414.1	2942.1	2907.4	3199.6	3625.3	3468.7	1757.2	1032.6	938.3	769.9	735.9	715.6	655	507.9	731.4	763.1
income-statement-row.row.cost-of-revenue	834.5	654.9	853.2	725.9	967	931.1	1239.4	1250.4	1817.2	2510.8	2977.2	2685.4	2446.1	2318.1	2440	2397.9	2369	1174.6	793.5	753.2	617.3	558.1	571.9	479.8	398.1	475.4	514.6
income-statement-row.row.gross-profit	263.5	272.5	209.8	160.8	389.6	263.8	81.4	-53.5	285.1	586.1	790.7	728.7	496	589.3	759.6	1227.4	1099.6	582.6	239	185.2	152.6	177.8	143.7	175.1	109.8	256	248.5
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	0.3	3.1	0.5	-2	0.1	1	-178.9	-182.9	-1188.3	-921.9	-745.2	-26.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	159.3	116.8	109.8	119	136.8	397.4	166	160.1	254.4	361.7	440.4	372.9	336.1	381.8	441.3	417.5	384.5	219.1	147.2	136.8	119.6	113.1	-28.4	95.4	168.5	227.1	191
income-statement-row.row.cost-and-expenses	993.8	771.7	963	844.9	1103.8	1328.5	1405.4	1410.5	2071.6	2872.5	3417.6	3058.3	2782.2	2318.1	2881.3	2815.4	2753.5	1393.7	940.8	890	736.8	671.2	543.6	575.2	566.6	702.5	705.6
income-statement-row.row.interest-income	8.2	1.7	1	2.2	3.5	2.3	3	2.7	1.7	1.7	1.6	2.3	2.7	3.2	0	0	18.4	0	0	4.1	3.9	0	0	0	0	0	0
income-statement-row.row.interest-expense	105.5	100.2	121.5	136.3	135.2	129.7	214	176.9	180.2	202.3	193.3	159	163.8	129	143.6	254.9	177.7	42	54.2	34.4	30.3	34.2	20.5	15	0	5.8	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-83.9	-98.1	-162.9	-173.5	-126.1	692.5	-148.8	-171.3	-1215	-931	-728	-19.9	35.1	-118.1	-166.6	5.6	27.2	-4	-12.3	36.2	7.5	21.4	18.8	9.7	-0.3	-50.5	-10.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.3	3.1	0.5	-2	0.1	1	-178.9	-182.9	-1188.3	-921.9	-745.2	-26.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	-83.9	-98.1	-162.9	-173.5	-126.1	692.5	-148.8	-171.3	-1215	-931	-728	-19.9	35.1	-118.1	-166.6	5.6	27.2	-4	-12.3	36.2	7.5	21.4	18.8	9.7	-0.3	-50.5	-10.8
income-statement-row.row.interest-expense	105.5	100.2	121.5	136.3	135.2	129.7	214	176.9	180.2	202.3	193.3	159	163.8	129	143.6	254.9	177.7	42	54.2	34.4	30.3	34.2	20.5	15	0	5.8	0
income-statement-row.row.depreciation-and-amortization	249.7	76.2	208.4	175.4	427.4	651.4	448.9	668.1	1607.3	1467.1	1518.8	654.7	580.9	683.9	1163.8	688.1	712	246.3	172.8	186.8	192.2	233.1	68.1	66.4	63.9	102.3	86.3
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	104.2	181.6	-23.2	-172.7	243.5	-179.7	-263.5	-396.5	-1157.6	-697.5	-394.9	329.1	191.7	220.4	318.4	752.6	714.2	381.4	88.9	48.4	13.3	64.7	43	13.3	-58.7	28.9	57.5
income-statement-row.row.income-before-tax	20.3	83.5	-186.1	-346.2	117.4	512.8	-470.3	-582.1	-1390.6	-941.1	-608.9	152.7	31.2	90.4	151.7	619.9	547.3	305.9	8.1	24	-7.3	36.5	29	-1.3	-58.8	-32.8	38.8
income-statement-row.row.income-tax-expense	14.3	17.2	-4.4	29.5	-8.9	7.4	23.7	-13.7	77	123.8	82.9	98.7	58.3	61	57.6	150.8	189	109.8	31.5	13.1	3.9	18.3	15	10	7.8	10.6	13.3
income-statement-row.row.net-income	12.9	43.1	-180.5	-441.8	-69.1	-101.6	-514.9	-573.4	-1450.2	-1154.4	-698.8	75.2	-24.6	29.5	112.9	453.3	358.5	207.3	-9.2	15	-13.1	18.3	14	-11.3	-66.6	-43.4	25.5