JiaoZuo WanFang Aluminum Manufacturing Co., Ltd

Sümbol: 000612.SZ

SHZ

7.63

CNY

Turuhind täna

13.6802
P/E suhe
-0.2702
PEG suhe
9.10B
MRK Cap
0.01%
DIV tootlus

JiaoZuo WanFang Aluminum Manufacturing Co., Ltd (000612-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete JiaoZuo WanFang Aluminum Manufacturing Co., Ltd (000612.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes JiaoZuo WanFang Aluminum Manufacturing Co., Ltd fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on 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	1738.4	1314.4	1154.6	807.6	736.3	710.7	323	546.4	550.4	453.9	561.3	230.8	549.8	256.8	663.8	536.2	252.8	698.5	533.4	363.8	324.5	245	318.7	317	194	158.8	75.4	165.6	23.1	0	0
balance-sheet.row.short-term-investments	150	150.2	0	51.6	0	2922.6	0	0	0	27	9.8	0	-0.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	255.7	156.3	101.4	63.9	57.7	278.4	204	219.1	1832.3	184.6	559.8	177.4	45.2	147.3	89.3	104.1	105.6	92.1	170.9	545.3	312.8	139.8	202.2	21.1	29.8	56.9	39.2	90.4	65.7	0	0
balance-sheet.row.inventory	455.3	544.9	965.7	653.5	427.2	439.3	805.8	499.2	351.4	430.3	426.6	492.5	536.7	499.2	431.1	622.3	606.4	397.9	336.5	353.7	325.5	213.5	163.3	54.4	62.3	115.8	116.7	102.5	50.4	0	0
balance-sheet.row.other-current-assets	76.2	80	163.3	10.3	16.2	52.4	64.6	-132.7	45.1	130.4	173.7	111.6	36.3	0.7	0.7	-4	-10.9	76.1	11.8	13.9	20.7	0.3	0.3	203.1	213	271.5	118.3	27.8	22.1	103.1	129.2
balance-sheet.row.total-current-assets	2525.7	2095.7	2385.1	1535.3	1237.4	1481	1397.4	1131.9	2779.1	1199.1	1721.3	1012.3	1167.9	904	1184.9	1258.6	953.9	1264.6	1052.6	1276.7	983.5	598.6	684.6	595.7	499.2	603	349.6	386.3	161.3	103.1	129.2
balance-sheet.row.property-plant-equipment-net	1864.4	2185	2298.8	2452.2	2669.4	2888.8	2833.8	2897.3	3066.9	3254.5	3573.1	3509.6	2219.5	1924.2	2437.9	2662.2	2279.9	1608.9	1547.8	1432.5	1563.5	1289.6	835.2	763.8	291	250.8	268.1	281.8	305	316.6	185.4
balance-sheet.row.goodwill	31.8	31.8	31.8	31.8	31.8	31.8	31.8	31.8	31.8	454.3	31.8	31.8	31.8	31.8	31.8	31.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	86.3	88.5	90.7	91.4	24.3	23.8	28.3	32.8	37.4	1726	46.3	53.2	58.1	63.1	59.4	61.9	5.7	6	6.3	6.6	2.2	0.2	0	0	0	3.9	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	118.1	120.3	122.5	123.2	56.1	55.6	60.1	64.6	69.1	2180.2	78.1	85	89.9	94.9	91.2	93.7	5.7	6	6.3	6.6	2.2	0.2	0	0	0	3.9	0	0	0	0	0
balance-sheet.row.long-term-investments	3344.1	3216.2	3020.3	2936.8	2952.4	0	2999.6	2810.7	2475.7	2270.5	1672.2	0	1367	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	46	73	44.9	37.8	97.9	96.2	72.5	89.9	122.6	94.2	140.9	157.7	78.5	78.1	20.6	9	5.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	150.2	0	51.6	0	2922.6	101.5	288.1	114.8	148.4	9.8	1386.6	-0.7	955.1	179.9	14.1	185	184.9	207.4	243.5	248.4	210.4	206.2	223.6	183.8	162.6	15.3	12	3.4	9.8	16.1
balance-sheet.row.total-non-current-assets	5372.5	5744.7	5486.5	5601.6	5775.8	5963.2	6067.4	6150.6	5849.2	7947.8	5474.1	5138.9	3754.2	3052.3	2729.6	2778.9	2476.1	1799.8	1761.6	1682.7	1814.1	1500.2	1041.4	987.3	474.8	417.2	283.5	293.7	308.4	326.3	201.5
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	7898.2	7840.4	7871.6	7137	7013.2	7444.1	7464.8	7282.5	8628.3	9146.9	7195.4	6151.2	4922.1	3956.3	3914.5	4037.5	3430	3064.4	2814.2	2959.4	2797.6	2098.8	1725.9	1583	974	1020.2	633.1	680	469.8	429.4	330.7
balance-sheet.row.account-payables	316.8	700.5	640.1	616.5	661.1	332.1	149.1	191.8	195.7	518.7	87.2	355.1	98	109.8	55.7	106.9	324.4	494.1	334	148.5	321.1	211.6	160.7	90.6	44.3	79.8	44.5	111.9	57.9	0	0
balance-sheet.row.short-term-debt	1391.2	723.4	1104.2	1276.5	1102	1935.9	2054	849.3	1571.4	1167.1	960	1163	898	380	695	891.8	775.5	984.4	1135.8	905.7	653.8	468.4	316.1	506.3	280.9	366	82.4	112.2	49	0	0
balance-sheet.row.tax-payables	35.6	10.7	9.1	18.9	10.4	11.8	4.9	7	8.6	11.1	42.4	20	6.1	-8.1	15.4	-4.8	109.4	29.7	25.6	24.7	15.1	-10.6	-24.5	15	8.3	2.9	-11.1	0.9	21.4	0	0
balance-sheet.row.long-term-debt-total	181	751.5	533.5	22.6	510	510	139	1254.6	1352.8	1108.4	998.9	1565.4	1309.7	592	967	1062	528.6	424.4	418	859.4	753.3	460	629	342.2	43.1	58.1	5	5.1	107.8	0	0
Deferred Revenue Non Current	1.8	1.9	2.2	2.4	2.7	2.7	3.7	3.1	4.5	7.3	0	0.1	0.1	0.1	0.1	0.1	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	142.3	330.9	5.1	323.4	41.8	394.4	14.4	46.6	43.3	23.1	18.1	57.5	31.5	721.6	30.5	7.3	6.8	11.7	2.5	4.5	19.4	13.4	9.9	4.4	7.1	6.7	6.4	4.2	11.9	149.1	108.3
balance-sheet.row.total-non-current-liabilities	219.8	769.4	556.1	27.3	541.9	544.8	182.4	1311.4	1640.1	1987.4	1012.8	1578.6	1319.9	611.4	1027.6	1127.1	528.9	454.5	448.1	889.5	783.4	490.1	659.1	366.3	43.2	58.1	5	7.2	107.8	106.7	74.8
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	0	0
balance-sheet.row.capital-lease-obligations	20.9	21.5	22.8	22.6	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	2094.8	2545.1	2778.1	2311.5	2699.2	3219	2754.7	2759.3	3864.3	4419	2871.8	3703.1	2471.3	1914.2	1936.2	2213.9	1779.9	2017.5	1961.2	1983.5	1810.3	1249.3	1130.1	1003.1	420.6	532.1	152.3	245.4	297.1	255.8	183.1
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	1192.2	1192.2	1192.2	1192.2	1192.2	1192.2	1192.2	1192.2	1202.8	1202.8	1169	480.2	480.2	480.2	480.2	480.2	480.2	480.2	480.2	480.2	480.2	300.1	269.6	269.6	224.7	224.7	224.7	124.8	92.8	0	0
balance-sheet.row.retained-earnings	2490.6	2038.7	1873.5	1576.6	1077.9	982.3	1484.1	1325.9	1539.9	1602.4	1276.3	1454.7	1470.1	1088.8	1040.2	885.5	798.7	265.9	99.3	223.2	241.9	132	114.5	108.2	91.6	43.8	38	57.7	17.1	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	584.5	530.1	493.4	522.4	493.5	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	1534.3	1534.3	1534.3	1534.3	1550.4	2050.6	2033.8	2005.1	2021.3	1922.6	1878.3	513.2	500.5	472.5	457.2	457.2	370.5	300.2	272.5	271.5	264.1	416.4	210.6	202.1	237.1	219.6	218.1	252.2	62.8	0	0
balance-sheet.row.total-stockholders-equity	5801.7	5295.3	5093.5	4825.5	4314	4225.2	4710.1	4523.2	4764	4727.9	4323.6	2448	2450.7	2041.5	1977.6	1822.9	1649.4	1046.3	852	974.8	986.2	848.5	594.8	579.9	553.4	488.1	480.8	434.7	172.7	173	147.8
balance-sheet.row.total-liabilities-and-stockholders-equity	7898.2	7840.4	7871.6	7137	7013.2	7444.1	7464.8	7282.5	8628.3	9146.9	7195.4	6151.2	4922.1	3956.3	3914.5	4037.5	3430	3064.4	2814.2	2959.4	2797.6	2098.8	1725.9	1583	974	1020.2	633.1	680	469.8	428.8	330.9
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0.7	0.7	0.7	0.7	0.7	0.9	1	1	1	1	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	5801.7	5295.3	5093.5	4825.5	4314	4225.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3494.1	3366.5	3020.3	2988.4	2952.4	2922.6	2999.6	2810.7	2475.7	2297.4	1682	1386.6	1366.3	955.1	179.9	14.1	185	184.9	179.7	196.2	185.7	175.9	161.1	226.4	184.1	162.6	0	0	0	0	0
balance-sheet.row.total-debt	1593.1	1474.9	1637.7	1276.5	1612	2445.9	2193	2103.9	2924.2	2275.5	1958.9	2728.4	2207.7	972	1662	1953.8	1304.1	1408.8	1553.8	1765	1407	928.4	945.1	848.5	324	424.1	87.4	117.2	156.8	0	0
balance-sheet.row.net-debt	4.7	310.7	483.1	520.5	875.7	1735.2	1869.9	1557.6	2373.8	1848.6	1407.5	2497.6	1657.9	715.2	998.2	1417.6	1051.3	710.3	1020.4	1401.3	1082.6	683.4	626.4	531.4	130	265.3	12	-48.3	133.7	0	0

Rahavoogude aruanne

JiaoZuo WanFang Aluminum Manufacturing Co., Ltd finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	593	303.1	396.6	567.9	106.6	-442.1	175.7	99.2	-62.5	356.4	262.9	-15.4	381.3	115.8	193.1	332.7	683.7	275.5	-121.9	40.5	142.9	96.9	46.6	50.1	98.3	7.3
cash-flows.row.depreciation-and-amortization	194.2	214.3	225.4	228	253.3	236.6	243.2	258.9	265.1	287.3	272	191.3	185.1	252.8	248.4	211.3	136.2	115.8	104.5	108.7	84.9	64.5	53.4	20	19.4	22
cash-flows.row.deferred-income-tax	32	-28.9	18.6	60	-1.6	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	-124.6	28.9	-18.6	-60	1.6	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	263.8	319.2	-477.3	69	399.9	1055	-173	-77.9	-404.8	1074.1	-478.6	255.3	-2.6	-211	194.2	-122.5	-408	239	481.7	-346.8	-311.4	-27.1	-67.2	-145.9	117.3	23.9
cash-flows.row.account-receivables	94.4	24.3	-138.3	9.8	178.1	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	140.8	375.7	-318.3	-225.6	58.1	370.7	-352.4	-144.8	74.3	6.8	46.7	46.2	-44.1	-68.1	191.2	-13.6	-324.4	-102.9	-33.2	-38.1	-151.4	-79.2	-103.8	-7.7	52.3	0.8
cash-flows.row.account-payables	28.5	-52	-39.3	224.8	165.3	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	0	-28.9	18.6	60	-1.6	684.3	179.4	66.9	-479.1	1067.3	-525.4	209	41.4	-142.9	3	-108.9	-83.6	342	515	-308.8	-160	52.2	36.6	-138.1	65	23.1
cash-flows.row.other-non-cash-items	-74.9	-208.2	-48.7	-36.5	-32.7	-10.7	-97	-50.3	158.8	-74.1	-88.8	-106	-292.9	200	92.5	99.7	46.4	126.4	128.9	85.2	52.3	42.6	90.8	-11.1	-26.8	50.4
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
cash-flows.row.investments-in-property-plant-an-equipment	-50.2	-122.1	-48.8	-111.7	-54.2	-209.8	-227	-147.5	-135.6	-237.6	-335.2	-1127.2	-428.8	-50.7	-56.3	-95.2	-618.1	0	-138.2	0	0	0	-134.6	-243.8	-48.2	-3.3
cash-flows.row.acquisitions-net	0	33	0.1	1	9.6	0	130.6	1832.8	157.5	-1697	0.3	6.1	-2.1	52.6	56.3	-492.7	0	2.5	0	0	0	0	0	12.6	0	0
cash-flows.row.purchases-of-investments	-675	-450	-300	-390	-9.6	0	-485.5	-1817	-706	-1019.3	-1102.3	-4.5	0.6	-600.8	-114.6	95.2	0	-232.4	0	0	0	0	0	-35.4	0	-1.3
cash-flows.row.sales-maturities-of-investments	675	334.3	357.7	353	84.5	0	451.2	1478.3	701.1	631	1179.6	111.3	1.2	0.4	1.2	2.9	0.4	0.4	0.3	0	0.2	21.4	18.5	6.6	1.1	0
cash-flows.row.other-investing-activites	19	-30.4	-17	-6	-47.4	86.5	-85	-31.4	-135.6	-5.4	-80.1	0.9	11	-50.7	-56.3	-95.2	42.8	-73.6	18.6	-77.3	-247.6	-406.6	1.2	6.7	0.5	0.1
cash-flows.row.net-cash-used-for-investing-activites	-31.2	-235.2	-8	-153.7	-17.1	-123.3	-215.8	1315.2	-118.6	-2328.4	-337.8	-1013.4	-418.1	-649.1	-169.7	-585	-574.8	-303.1	-119.3	-77.3	-247.5	-385.2	-114.8	-253.2	-46.7	-4.5
cash-flows.row.debt-repayment	-340	-1241.5	-1276.5	-1025.5	-1293.2	-2115.1	-699.3	-1831.8	-1462.8	-1601.6	-2621	-1121	-1380	-1090	-1283.8	-1367.3	-1204	-1134	-1664.9	-886.6	-662.7	-413.8	-794.8	-428.5	-364.8	0
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	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	0
cash-flows.row.dividends-paid	-83.5	-163.6	-112.8	-73.9	-86.8	-174.7	-92.3	-429.6	-146.9	-153.8	-294.6	-149.7	-99.9	-122.5	-139.1	-282.5	-195.7	-144.2	-101.9	-129	-121	-66.4	-107.2	-45.5	-36.4	-30.3
cash-flows.row.other-financing-activites	-54.1	1078	1609.3	362.9	716.1	1706.5	636.6	662.2	1995.1	2221.5	3618.6	1622	1920	1097.2	992	1997	1070.5	989.6	1462.5	1244.7	1141.9	614.8	894.7	935.9	275	14.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-479.8	-327.2	220	-736.4	-663.9	-583.3	-155	-1599.2	385.5	466.1	703	351.3	440.1	-115.3	-430.9	347.2	-329.2	-288.6	-304.3	229	358.3	134.6	-7.4	461.9	-126.3	-15.7
cash-flows.row.effect-of-forex-changes-on-cash	51.6	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	424.2	65.9	308	-61.7	46.2	132.2	-221.8	-54	223.5	-218.5	332.6	-337	292.9	-407	127.6	283.4	-445.7	165.1	169.6	39.3	79.5	-73.7	1.4	121.9	35.2	83.4
cash-flows.row.cash-at-end-of-period	1588.4	765.1	699.2	391.2	453	406.7	274.5	496.4	550.4	326.9	545.4	212.8	549.8	256.8	663.8	536.2	252.8	698.5	533.4	363.8	324.5	245	318.7	317	194	158.8
cash-flows.row.cash-at-beginning-of-period	1164.2	699.2	391.2	453	406.7	274.5	496.4	550.4	326.9	545.4	212.8	549.8	256.8	663.8	536.2	252.8	698.5	533.4	363.8	324.5	245	318.7	317.3	195.1	158.8	75.4
cash-flows.row.operating-cash-flow	883.6	628.3	96	828.4	727.2	838.8	148.9	229.9	-43.4	1643.8	-32.6	325.2	270.9	357.5	728.2	521.2	458.3	756.8	593.2	-112.5	-31.4	176.9	123.6	-86.8	208.2	103.6
cash-flows.row.capital-expenditure	-50.2	-122.1	-48.8	-111.7	-54.2	-209.8	-227	-147.5	-135.6	-237.6	-335.2	-1127.2	-428.8	-50.7	-56.3	-95.2	-618.1	0	-138.2	0	0	0	-134.6	-243.8	-48.2	-3.3
cash-flows.row.free-cash-flow	833.3	506.2	47.2	716.7	673	629	-78.1	82.4	-179	1406.1	-367.8	-802	-157.9	306.8	671.9	426	-159.8	756.8	455	-112.5	-31.4	176.9	-11	-330.6	160	100.3

Kasumiaruande rida

JiaoZuo WanFang Aluminum Manufacturing Co., Ltd tulud muutusid võrreldes eelmise perioodiga NaN%. 000612.SZ brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli 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	6125.8	6676.1	4917.9	4744.1	4761.2	4908.8	5016.8	3926	4658.3	5249.6	5615.7	6123.8	5969.5	5594	5103.1	6019.1	5184.8	4042.3	2908.6	3201.8	1887.1	1215.9	1291.7	665.1	673.9	581.8	532.7	537	669.6	402.5	195.2
income-statement-row.row.cost-of-revenue	5588.2	6578.2	4109.2	3972.6	4506.1	5071.9	4811	3459.3	4463.1	4780.7	5336	6232.8	5750.4	5148.7	4562.4	5322.7	3955.3	3432.1	2801.7	2957	1545.4	974.1	1115	575.1	549.7	579.5	461.4	452.2	550.4	337.3	176.3
income-statement-row.row.gross-profit	537.7	97.9	808.7	771.4	255.1	-163.1	205.7	466.7	195.2	469	279.7	-109	219.1	445.3	540.7	696.3	1229.5	610.2	106.9	244.8	341.6	241.9	176.7	90	124.2	2.2	71.3	84.9	119.2	65.2	18.9
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	-2.5	122.9	109	142.5	114.4	8.9	104.6	-109.6	120.5	12.6	63.7	72	5.4	0.7	1.5	3.9	-1.9	1.7	-1.6	20.1	24.8	0.9	-3.3	9.3	13.4	12.9	15	9.3	6.1	2.2	1.1
income-statement-row.row.operating-expenses	59.7	165.4	148.1	191.8	143.8	262	142.1	232.7	137.3	165	156.6	162.9	142	157.1	196.2	171.7	146.3	149.4	140.9	131.7	105.9	86.9	80	43.3	57.8	34.2	25	24.1	40.8	23.2	6.8
income-statement-row.row.cost-and-expenses	5647.9	6743.6	4257.3	4164.4	4649.9	5333.9	4953.1	3692	4600.4	4945.7	5492.5	6395.7	5892.4	5305.8	4758.6	5494.5	4101.5	3581.4	2942.6	3088.6	1651.4	1061	1195	618.3	607.4	613.8	486.4	476.3	591.2	360.5	183.1
income-statement-row.row.interest-income	34.9	35.6	31.2	8.2	9.1	4.6	2.8	3	1.1	-1.4	4.6	13.9	7.4	3.3	7.9	6.5	5.2	4.1	3.5	2.9	1.7	7.6	21.8	28	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	54.8	57.2	53.6	60.2	90	113.8	91.9	106.1	168.6	117.6	121.5	145.8	101	76.6	97.4	104.1	72.2	81.8	101.8	93.8	56.4	53	69.3	32.3	-2.4	-11.1	8.9	10.4	13.7	5	0.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-16.1	-165.1	-56.3	2.8	-96.1	-40.8	129.5	-101.1	-149.3	103.2	153.4	179	305.3	-199.2	-92.8	-90	-47.9	-105.5	-106.2	-70.1	-36.8	-14.7	-46.3	13.7	54	30	-1.5	-9.8	-14.7	-2.8	0.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2.5	122.9	109	142.5	114.4	8.9	104.6	-109.6	120.5	12.6	63.7	72	5.4	0.7	1.5	3.9	-1.9	1.7	-1.6	20.1	24.8	0.9	-3.3	9.3	13.4	12.9	15	9.3	6.1	2.2	1.1
income-statement-row.row.total-operating-expenses	-16.1	-165.1	-56.3	2.8	-96.1	-40.8	129.5	-101.1	-149.3	103.2	153.4	179	305.3	-199.2	-92.8	-90	-47.9	-105.5	-106.2	-70.1	-36.8	-14.7	-46.3	13.7	54	30	-1.5	-9.8	-14.7	-2.8	0.5
income-statement-row.row.interest-expense	54.8	57.2	53.6	60.2	90	113.8	91.9	106.1	168.6	117.6	121.5	145.8	101	76.6	97.4	104.1	72.2	81.8	101.8	93.8	56.4	53	69.3	32.3	-2.4	-11.1	8.9	10.4	13.7	5	0.6
income-statement-row.row.depreciation-and-amortization	194.2	214.3	225.4	290.1	253.3	236.6	243.2	258.9	265.1	287.3	272	191.3	185.1	252.8	248.4	211.3	136.2	115.8	104.5	108.7	84.9	64.5	53.4	20	19.4	22	-1.4	1.7	6.6	5	0.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	477.9	439.5	517.8	625.1	201.1	-456.9	70.6	245.6	-202.2	396.8	217.8	-164.9	377.1	93.9	250.3	431.3	1040.3	395.8	-102.1	72.6	227.6	142.6	54.6	59.6	109.7	3.7	47.6	59	71.8	37	11.5
income-statement-row.row.income-before-tax	461.8	274.4	461.4	627.9	105	-465.8	193.1	132.9	-91.3	407.2	276.6	-93	382.4	89	251.7	434.6	1035.4	376.4	-121.9	67.9	225.6	141.9	50.8	64.6	121.7	7.3	53.7	59.7	70.8	39.2	12.6
income-statement-row.row.income-tax-expense	106.9	-28.7	64.8	60	-1.6	-23.7	17.4	33.7	-28.8	50.7	16.4	-77.6	1.1	-26.8	58.6	101.9	351.7	100.9	-4.4	27.5	82.7	45	4.2	14.5	23.4	-9.3	8.1	8.9	23.5	8.2	3.7
income-statement-row.row.net-income	593	303.1	396.6	567.9	106.6	-442.1	175.7	99.2	-62.5	356.4	262.9	-15.4	381.3	115.8	193.2	332.7	683.7	275.7	-121.8	40.5	142.9	96.9	46.6	50.1	98.3	7.3	45.7	50.7	47.3	26	8.4