Playmates Holdings Limited

符号: PYHOF

PNK

0.070096

USD

今天的市场价格

113.9865
市盈率
2.0404
PEG比率
145.10M
MRK市值
0.01%
DIV收益率

Playmates Holdings Limited (PYHOF) 财务报表

Q: 什么是 Playmates Holdings Limited (PYHOF) 总资产是多少？

Playmates Holdings Limited (PYHOF) 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 Playmates Holdings Limited (PYHOF). 的默认数据。公司收入显示 970.711 M 的平均值，即 0.146 % 增长率。整个期间的平均毛利润为 567.957 M，即 0.145 %. 平均毛利率为 0.582 %. 公司去年的净收入增长率为 -1.049 %，等于 3.036 % % 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 Playmates Holdings Limited 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0. 回顾过去一年，总资产变化为 -0.117. 在流动资产领域，PYHOF 的报告货币为1637.677. 这些资产中的很大一部分，即 1190.257 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.021%. 公司的长期投资虽然不是其重点，但以报告货币计算的4933.614（如果有的话）为4933.614。这表明与上一报告期相比，-3.201% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 10.4. 这一数字表明，-0.563% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 5493.641. 这方面的年同比变化率为 -0.015%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为342.861，存货估值为 58.89，商誉估值为 5.98（如有. 无形资产总额（如果有）按 0 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	5201.14	1190.3	1215.5	1625.6	1560.7	1613.4	1576.9	1561.6	1503	1303.9	1291.3	768.5	498.7	634.6	629.3	306.8	488.3	943.2	501.2	670.3	195.8	471.5	206.5	230.2	376.1	336.3	249.7
balance-sheet.row.short-term-investments	481.95	95.3	132.2	161	85.2	72.1	97.7	138	114.3	143.1	57.7	29.4	33	156.3	198.5	0	185	567.9	331.2	226.3	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	754.94	342.9	117.3	186.5	46.5	99.4	172.2	222	238.7	412.9	0	0	0	0	22.8	100.9	191.7	263.1	421.5	371.7	337.9	269.9	121.6	45.8	233.6	497.5	251.3
balance-sheet.row.inventory	212.14	58.9	23.7	58	10.4	19.7	24.4	22.9	15.4	28.4	44.3	37.4	22.3	2.7	6	10.8	19.6	33.4	49.5	57.8	36.7	29.1	22	14.6	19.2	5.7	68.3
balance-sheet.row.other-current-assets	111.81	45.7	0.7	16.5	37.2	51.1	66.1	12.5	47	38.7	0	0	0	0	2.4	266.4	0	0	0	72.6	219.8	145.6	100.3	48.7	98.1	47.8	78.2
balance-sheet.row.total-current-assets	6280.28	1637.7	1357.2	1886.6	1668.2	1783.7	1839.6	1818.9	1804.1	1783.9	1941	1262.5	714.1	646	660.6	684.9	699.7	1239.7	972.2	1172.3	790.3	916	450.4	339.3	727	887.2	647.5
balance-sheet.row.property-plant-equipment-net	639.01	148.1	158.7	180.2	255.7	255	248.3	268.2	264.5	207.3	211	192.7	140	144.7	2268.6	140.4	48.8	38.1	37.1	1480.1	670	551.6	601.7	554.4	49.4	35	23.6
balance-sheet.row.goodwill	23.9	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6.9	0	0	0	0	0
balance-sheet.row.intangible-assets	17.93	0	6	6	6	6	6	6	6	6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	23.9	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6.9	0	0	0	0	0
balance-sheet.row.long-term-investments	20435.67	4933.6	5096.7	5432.1	5504.7	6119.4	-91.7	-132	-108.2	-137.1	-52.6	-18.6	-21.3	-139.1	1.2	1814.6	34.1	25.1	34.8	-156.2	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	172.05	52.1	34.1	33.2	18.6	24	34.1	29.2	29	35.1	49.3	44.9	0.9	1.1	0.4	0.7	46.2	92	80.2	69.7	65.9	0	0	0	0	0.1	1
balance-sheet.row.other-non-current-assets	0.09	0.1	0	0	0	0	5941.7	5640.6	5492.7	5897.7	5387.3	4919.1	4132	3128.6	19.2	19.4	1625404.8	1588.4	1246.8	-468.4	70.8	39.6	57.6	81.2	92.2	291.1	370.1
balance-sheet.row.total-non-current-assets	21270.72	5139.9	5295.5	5651.5	5785	6404.5	6138.4	5811.9	5684	6009	5600.9	5144	4257.6	3141.3	2295.4	1981	1625540	1749.6	1404.9	931.3	812.8	598.2	659.3	635.6	141.6	326.2	394.7
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	27551	6777.6	6652.8	7538.1	7453.2	8188.1	7978	7630.9	7488.1	7792.9	7542	6406.6	4971.7	3787.3	2956	2665.9	1626239.7	2989.3	2377.1	2103.7	1603.1	1514.2	1109.7	974.9	868.6	1213.4	1042.2
balance-sheet.row.account-payables	201.69	91.4	12.5	28.6	10.9	35.5	38.6	26.1	18.6	50.3	80.6	61.5	47.9	8.6	9.7	22.4	97.7	76	92.6	92.9	61.9	89.3	50.7	27.4	49.3	61.9	23.4
balance-sheet.row.short-term-debt	1248.42	221.2	154.9	584.9	527.2	535.2	480.3	484	503.1	500.5	363.8	363.8	363.8	345.6	355	335	201.7	160.3	107.5	20	22.5	158	177.6	120.8	84.1	0	0
balance-sheet.row.tax-payables	128.11	53.8	15.1	17	13.4	48.7	19.5	19.3	8.9	26.4	99.6	16.9	3.7	1.2	0.8	2.6	3.7	5.9	1.3	0	1.2	2.4	0.3	0.3	2.7	4	5.3
balance-sheet.row.long-term-debt-total	430.97	10.4	194.2	214	214.9	231.1	200.9	103.3	5.8	34.6	66.4	107.2	163	219	45	60	0	0	0.3	1.3	28.9	172.8	188.9	166.5	0	0	0
Deferred Revenue Non Current	-118.28	6.3	-42.1	-40.6	-35.5	-30.3	0	0	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	166.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	565.95	316.1	26.6	34.6	37.5	37.4	228.2	102.3	175.4	197	245.5	239.5	159.8	103.4	63.8	115.5	84.3	160.4	163.9	207.3	219.3	170.2	109.2	128.2	217.3	750.8	408.8
balance-sheet.row.total-non-current-liabilities	605.95	60.9	236.3	254.6	250.3	261.3	231.8	134.3	36.4	65	89.3	130.2	186.3	245.3	267.6	227.9	1624043.2	154.1	94.4	46.6	44.6	187	188.9	166.5	0	0	4.5
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	47.76	6.3	13.9	17.2	0	2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3064.42	711.5	592.9	1127.7	952.3	1058.2	978.9	901	778.2	865.3	913.1	847.2	774.8	702.8	696.1	700.9	1624460.2	592.5	509	423.6	417.4	625.8	543	460.4	371.4	812.7	436.7
balance-sheet.row.preferred-stock	175.92	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	82.94	20.7	20.7	20.9	20.9	21.2	21	20.3	21.6	22	22.8	23.2	23.7	24.7	25.8	22.5	21.9	222.5	187.1	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	21547.58	5270.8	5351.7	5657.3	5862.7	6463.7	6175.3	5648	5358.4	5461.5	5048.1	4053.8	2900.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-135.75	98.9	97.2	125.6	31.4	21.8	180.4	532.7	761.2	870.5	0	0	0	0	0	0	1709.4	1987.8	1587.4	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	765.35	103.2	105.2	117.4	119.7	140.5	122.7	-1.5	-1.3	1.9	1033.2	1162.3	1194	3013	2143.5	1939.4	4.4	184.5	93.6	0	0	0	0	0	0	0	0
balance-sheet.row.total-stockholders-equity	22436.04	5493.6	5574.9	5921.2	6034.7	6647.2	6499.3	6199.5	6139.8	6355.9	6104.1	5239.3	4117.8	3037.8	2169.3	1961.9	1735.7	2394.8	1868.1	1680.1	1185.7	888.4	566.7	514.5	497.2	400.7	605.5
balance-sheet.row.total-liabilities-and-stockholders-equity	27551	6777.6	6652.8	7538.1	7453.2	8188.1	7978	7630.9	7488.1	7792.9	7542	6406.6	4971.7	3787.3	2956	2665.9	1626239.7	2989.3	2377.1	2103.7	1603.1	1514.2	1109.7	974.9	868.6	1213.4	1042.2
balance-sheet.row.minority-interest	2050.54	572.4	485	489.2	466.2	482.8	499.8	530.4	570	571.7	524.7	320	79.2	46.8	90.6	3.2	43.9	2	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	24486.58	6066.1	6059.9	6410.4	6500.9	7130	6999.1	6729.9	6709.8	6927.6	6628.9	5559.3	4197	3084.5	2259.9	1965	1779.5	2396.8	1868.1	1680.1	1185.7	888.4	566.7	514.5	497.2	400.7	605.5
balance-sheet.row.total-liabilities-and-total-equity	27551	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5415.56	5028.9	132.2	161	85.2	72.1	5.9	5.9	6.1	6.1	5.1	10.8	11.7	17.2	198.5	1814.6	34.1	25.1	34.8	70.2	70.8	39.6	40.8	81.2	92.2	263.5	344.1
balance-sheet.row.total-debt	1685.64	237.8	349.1	798.9	742.1	766.2	681.1	587.2	508.9	535.1	430.2	471	526.8	564.6	400	395	201.7	160.3	107.8	21.3	51.3	330.8	366.5	287.3	84.1	0	0
balance-sheet.row.net-debt	-3033.55	-857.1	-734.2	-665.8	-733.4	-775.1	-798.1	-836.4	-879.8	-625.6	-803.4	-268.1	61	86.2	-30.9	88.2	-101.6	-214.9	-62.2	-422.7	-144.5	-140.6	160.1	57	-292	-336.3	-249.7

现金流量表

在 Playmates Holdings Limited 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 0.508 的转变。该公司最近通过发行 0.58 扩大了股本，与上一年相比出现了-0.169 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-588075000.000. 与上一年相比， 24.338 发生了变化. 在同一时期，公司记录了 13.02, -615.42 和 -107.6，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0.000，同比差异为0.000. 此外，公司还将-93.19 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 -23.21，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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	-202.44	10.3	-176.9	-4.8	-481.8	446.8	552.6	372.1	43.2	702.1	1182.9	1433.4	1195.7	695.2	290.6	0	-514.6	346.6	314.7	0	0	0	0	0	0	0	0
cash-flows.row.depreciation-and-amortization	26.32	13	13.3	14.8	15.1	19.5	17.9	18.6	13.2	13.8	12.8	11.4	9	10.1	11.2	0	8.2	8.2	7.6	5	5.5	30	30.1	35.6	12.9	28.8	23.1
cash-flows.row.deferred-income-tax	0	0	0	178.1	565.8	-303	-364.3	0	239.9	-428.6	-509.3	-834.6	-1095	-747.4	8.5	0	400.1	-374.6	-355.7	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0.4	1.8	4.2	4.3	0	0.5	2.3	5.8	11.2	5.8	5.1	11.9	0	2.9	4.5	10.8	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-170.47	-108.4	36.3	-39.2	-10.3	104.5	-16.7	74.7	101.4	78.4	-144.8	-164.4	49.5	41.6	83	0	53.4	143.7	16.7	-54.6	-59.2	-47.5	-80.5	90.7	284.5	-188.6	225.1
cash-flows.row.account-receivables	-171.44	-260	88.6	-90.6	36.2	86.9	-17.7	46.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.88	-35.2	34.3	-47.7	9.3	4.7	-1.5	-7.5	13	15.9	-6.9	-15.1	-19.6	3.3	4.8	0	13.7	16.1	8.3	-21.1	-7.6	-7.1	-7.4	4.6	-13.5	62.6	-18.3
cash-flows.row.account-payables	0	185	-86.6	115.1	-55.2	-29.4	-16.1	34.6	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	1.85	1.8	0	-16	-0.5	42.2	18.6	1.5	88.3	62.5	-137.9	-149.3	69	38.3	78.3	0	39.6	127.6	8.4	-33.5	-51.5	-40.5	-73	86.1	298	-251.2	243.4
cash-flows.row.other-non-cash-items	661.92	294.8	338.4	10.5	6.8	-8	-4.1	-175	5.9	7.5	5.1	7.1	6.8	4.1	-326.3	0	1.7	-7.6	-9.8	97.3	172.4	102.4	-1.3	-98	-37.9	159.8	-248.2
cash-flows.row.net-cash-provided-by-operating-activities	433.16	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	-5.55	-2.3	-18.8	-32.4	-20.5	-28.3	-17.5	-38.9	-5.2	-42.4	-48.5	-50.1	-56.3	-51.6	-20.4	0	-9.6	-6.9	-2.1	-11.3	-4	-28.3	-25	-42.2	-28.6	-40.2	-17.9
cash-flows.row.acquisitions-net	-41.45	0.1	0.1	59.9	0	-0.1	0.2	0.2	0.5	-235.4	0	0	0	0	0	-0.4	-7	6	-228.4	0	37.6	0	-14.2	-231.6	-38.3	0	0
cash-flows.row.purchases-of-investments	-667.37	-19.5	-16.9	-73	-3.9	-5.7	-42.1	-23	-3.8	-53.5	0	-34	0	0	0	-207.1	-725.6	-807.7	-168	-154.2	-126	-42.9	-113.1	0	-106.9	-85.5	-52.2
cash-flows.row.sales-maturities-of-investments	53.07	49.1	-0.1	0.2	0	11.4	65.4	32	15.4	17.4	0	0	0	0	0	0	775.3	626.7	134.4	72.8	24.3	28.9	84.4	0	409.9	0	0
cash-flows.row.other-investing-activites	-568.89	-615.4	12.5	1	6.4	15.1	16	10.8	4.3	10.9	3.2	2.4	1.6	-20.1	6.3	26.9	-20	7.5	2.5	20.2	58.7	57.1	-32.7	30.2	1.3	171.3	54.1
cash-flows.row.net-cash-used-for-investing-activites	-623.63	-588.1	-23.2	-44.2	-18	-7.4	22.1	-18.9	10.8	-303.1	-45.2	-81.6	-54.7	-71.7	-14.1	-180.5	13.1	-174.4	-261.7	-72.5	-9.4	14.9	-100.5	-243.5	237.4	45.7	-15.9
cash-flows.row.debt-repayment	-554.2	-107.6	-481.6	-20.3	-37.3	-17	-18.1	-35.5	-31.8	-105.2	-55.8	-55.8	-55.8	-45.4	-15	-41.7	-50.5	-67.5	-1	-32.6	-279.5	-35.7	-12.2	-238.2	0	0	0
cash-flows.row.common-stock-issued	-1.56	0.6	0	0	0	0.1	0.4	1	5.7	4.8	305.9	16.1	18	0.1	82.4	0	4	360.4	1.4	428.9	5.6	270.5	52.5	107.6	0	0	0
cash-flows.row.common-stock-repurchased	-14.37	-2	-12.3	-2.3	-21	-80.4	-66.4	-164.5	-41.6	-78.2	-35.4	-46	-74.5	-31.1	-1.2	-5.1	-3.8	0	87.5	-5.3	279.5	0	0	178.2	0	0	0
cash-flows.row.dividends-paid	-186.81	-93.2	-93.6	-156.8	-95.1	-197.9	-160.7	-110	-60.5	-79.5	-120.1	-23.5	-24.1	-33.6	-25.1	0	-78.3	-154.1	-84.1	-120.1	-62.4	-13.1	0	-10.1	-222.6	-19.8	-59.5
cash-flows.row.other-financing-activites	-445.79	-23.2	19.2	56.7	12.1	101.4	92.6	61.5	-58	113.1	-106.1	0	18	210	18.8	225.3	92	120	-0.4	2	-279.5	-4.3	51.4	7.6	228.7	19.8	59.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-798.01	-229.8	-568.3	-122.7	-141.3	-193.9	-152.2	-247.5	-186.2	-145	-11.5	-109.2	-118.3	99.9	59.9	178.6	-36.7	258.8	3.4	273	-336.3	217.5	91.6	45.1	6.1	16.1	-26.1
cash-flows.row.effect-of-forex-changes-on-cash	3.3	4.3	-1	-3.8	-4	-0.6	-4.1	10.8	-0.7	-0.3	-1.3	0.1	0.6	-1.3	-0.7	-0.1	0	0	0	0	0	0	0	0.5	1.2	-4.7	-2.6
cash-flows.row.net-change-in-cash	-369.76	11.6	-381.4	-10.8	-65.8	62.1	55.6	34.9	228	-72.8	494.5	273.3	-0.7	35.6	124.1	3.4	-71.9	205.2	-273.9	248.1	-227	317.2	-60.6	-171	289.9	-102.8	180.5
cash-flows.row.cash-at-end-of-period	4719.19	1094.9	1083.3	1464.7	1475.5	1541.3	1479.2	1423.6	1388.7	1160.7	1233.6	739.1	465.8	466.5	430.9	306.8	303.3	375.2	170	444	195.8	422.9	105.7	120.9	292	2.1	104.9
cash-flows.row.cash-at-beginning-of-period	5088.95	1083.3	1464.7	1475.5	1541.3	1479.2	1423.6	1388.7	1160.7	1233.6	739.1	465.8	466.5	430.9	306.8	303.3	375.2	170	444	195.8	422.9	105.7	166.3	292	2.1	104.9	-75.6
cash-flows.row.operating-cash-flow	433.16	209.7	211.1	159.9	97.5	264.1	189.7	290.4	404.1	375.5	552.6	464.1	171.7	8.8	79	5.5	-48.4	120.8	-15.7	47.6	118.7	84.9	-51.7	28.3	259.4	-159.8	225.1
cash-flows.row.capital-expenditure	-5.55	-2.3	-18.8	-32.4	-20.5	-28.3	-17.5	-38.9	-5.2	-42.4	-48.5	-50.1	-56.3	-51.6	-20.4	0	-9.6	-6.9	-2.1	-11.3	-4	-28.3	-25	-42.2	-28.6	-40.2	-17.9
cash-flows.row.free-cash-flow	427.62	207.4	192.3	127.5	77	235.8	172.3	251.5	398.9	333.1	504.1	414	115.4	-42.9	58.5	5.5	-58	113.9	-17.8	36.3	114.7	56.6	-76.6	-13.9	230.8	-200	207.2

利润表行

Playmates Holdings Limited 的收入与上期相比变化了 -0.164%。据报告, PYHOF 的毛利润为 784.08。该公司的营业费用为 464.3，与上年相比变化了 76.182%. 折旧和摊销费用为 13.02，与上一会计期间相比变化了 -0.022%. 营业费用报告为 464.3，显示76.182% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长-14.605%. 营业收入为 319.78，与上年相比变化了-3.506%. 净利润的变化率为 -1.049%。去年的净收入为10.34.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	1991.22	1271.6	719.6	860.8	536.3	622.6	733.6	1009.3	1250.7	1791.2	2397.5	1880.8	490.4	163.1	263.7	740.6	801.7	996	1171.9	1310.3	1312.3	977.8	485.3	514.6	971	1081.8	884
income-statement-row.row.cost-of-revenue	769.08	487.5	281.6	336.9	165.6	196	244.7	367.2	418	616.6	845.8	637.6	168	52	103.8	359.4	450.7	519.9	586.8	637.3	584	425.3	238	276	508.8	553.4	410.5
income-statement-row.row.gross-profit	1222.14	784.1	438.1	523.9	370.7	426.5	488.8	642	832.7	1174.6	1551.7	1243.2	322.4	111.1	159.9	381.2	351	476.2	585	673	728.2	552.5	247.2	238.6	462.2	528.4	473.5
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	49.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	285.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	438.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0.2	0.7	-0.4	22.6	9	46.7	5	-2	-0.2	-24.1	17.7	1.6	1.5	0.2	-3.7	12.5	15.9	13.1	26.4	-3	7.4	-10.7	5.3	155.3	0	0.7
income-statement-row.row.operating-expenses	721.33	464.3	263.5	300	223.2	262.8	306	378.1	471.3	613.6	760.1	572	211.5	146.7	-139.8	79.9	442.5	504.4	555.1	500.6	469.6	423.8	234.3	335.9	499	504.6	504.8
income-statement-row.row.cost-and-expenses	1490.41	951.8	545.1	636.9	388.9	458.8	550.7	745.3	889.3	1230.2	1606	1209.6	379.5	198.7	-36	439.4	893.2	1024.3	1141.9	1137.9	1053.6	849.2	472.3	611.9	1007.8	1058	915.3
income-statement-row.row.interest-income	47.31	36.1	11.2	0.8	6.4	20.4	15.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	37.85	17.9	15.3	11.8	16.1	21.6	17.2	12.3	10.5	10.1	8.8	9.5	9.9	8.5	0	9.3	11.3	10.4	7.3	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	438.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-508.17	-150.3	-49.3	-14.2	0.8	5.1	44.9	-2.7	-12.6	-16.8	-49	-1.3	-17.7	-10.2	-9.1	-13	-411.7	385.3	292.1	26.4	-3	7.4	-10.7	5.3	155.3	15.8	0.7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0.2	0.7	-0.4	22.6	9	46.7	5	-2	-0.2	-24.1	17.7	1.6	1.5	0.2	-3.7	12.5	15.9	13.1	26.4	-3	7.4	-10.7	5.3	155.3	0	0.7
income-statement-row.row.total-operating-expenses	-508.17	-150.3	-49.3	-14.2	0.8	5.1	44.9	-2.7	-12.6	-16.8	-49	-1.3	-17.7	-10.2	-9.1	-13	-411.7	385.3	292.1	26.4	-3	7.4	-10.7	5.3	155.3	15.8	0.7
income-statement-row.row.interest-expense	37.85	17.9	15.3	11.8	16.1	21.6	17.2	12.3	10.5	10.1	8.8	9.5	9.9	8.5	0	9.3	11.3	10.4	7.3	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	26.32	13	13.3	14.8	15.1	19.5	17.9	18.6	13.2	13.8	12.8	11.4	9	10.1	11.2	-3.7	8.2	8.2	7.6	5	5.5	30	30.1	35.6	12.9	28.8	23.1
income-statement-row.row.ebitda-caps	527.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	500.81	319.8	-127.6	9.4	-482.6	441.7	507.7	374.9	55.8	718.9	1231.9	1434.6	1213.4	705.4	299.7	301.3	-209.2	282.4	268.4	172.4	258.6	79.3	12.9	-97.3	-36.8	23.8	-31.3
income-statement-row.row.income-before-tax	-7.36	169.5	-176.9	-4.8	-481.8	446.8	552.6	372.1	43.2	702.1	1182.9	1433.4	1195.7	695.2	290.6	288.3	-514.6	346.6	314.7	198.8	255.6	86.8	2.2	-92	118.5	39.6	-30.5
income-statement-row.row.income-tax-expense	80.26	49.1	31.1	21.8	40.7	49.4	32	61.9	95.7	147.8	169.1	26.3	6.3	7.2	63	88	27.5	30.3	54.4	2.8	-4.8	15.1	1	-5.2	4.4	33.6	-12.8
income-statement-row.row.net-income	-202.44	10.3	-212.8	-49.4	-507.6	416.7	520.6	282.2	-110.1	413.7	757.7	1177.7	1170.1	732.5	275	239.4	-454.8	315.9	260.4	196	260.4	71.6	1.3	-86.8	114	6	-17.8