Huludao Zinc Industry Co.,Ltd.

Sümbol: 000751.SZ

SHZ

3.07

CNY

Turuhind täna

75.3421
P/E suhe
-16.3398
PEG suhe
4.96B
MRK Cap
0.00%
DIV tootlus

Huludao Zinc Industry Co.,Ltd. (000751-SZ) Finantsaruanded

Q: Mis on Huludao Zinc Industry Co.,Ltd. (000751.SZ) koguvara?

Huludao Zinc Industry Co.,Ltd. (000751.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Huludao Zinc Industry Co.,Ltd. (000751.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 Huludao Zinc Industry 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	2028.7	1628.8	1450.2	693.3	508.8	314.6	322.1	361.3	520.4	176.6	367.6	229	1120.1	1752.4	575.9	565.5	405.8	1299.7	1111.5	1033.5	1050.5	460.8	365.2	228.9	200.3	24.9	48.3	25.7	29.8	35.9
balance-sheet.row.short-term-investments	0.7	-4.3	-1.4	-1.5	15.8	9.5	0	0	0	0	0	0	0	52.2	0	1	2	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	413.8	946	773.6	677	506.4	586.4	484.7	273.5	333.2	210.8	238.4	202.1	300.1	952.8	652.7	933.6	1418.8	1220.6	2649.6	2152.6	1868.6	1753.6	1782.6	154.9	131.9	46.7	13.7	624	4.4	2.1
balance-sheet.row.inventory	3380.4	2794.5	3106.7	1897.2	1475.6	1631.3	1432.1	1656.5	991.8	1122	706.5	799.4	1854.1	2537.8	2429	1111.9	2272.8	1719.6	870.7	655.6	635.8	613.8	650.3	672.1	506	359.9	606	4	183.2	173.4
balance-sheet.row.other-current-assets	217.4	20	70.2	4.1	9.4	59.3	16.1	11.5	0.1	12	-1.5	7.5	21.1	-53.7	-50.7	-52	-91.9	-37.1	-201.8	-203.7	-227.7	-228.6	-200.1	1289.5	982.4	1605.8	769.5	334.2	477.9	409.8
balance-sheet.row.total-current-assets	6040.4	5389.3	5400.7	3271.6	2500.1	2591.6	2254.9	2302.8	1845.5	1521.4	1311.1	1238	3295.4	5189.3	3606.8	2558.9	4005.5	4202.8	4430	3637.9	3327.2	2599.6	2598	2345.3	1820.5	2037.3	1437.5	987.9	695.3	621.2
balance-sheet.row.property-plant-equipment-net	1939	1912.2	1903.5	1264.8	1249.5	1216.7	1093.1	1008.8	955.4	945.7	971.2	986.8	2580.3	2754.5	2644.8	2776.9	2832.9	2348.7	1868.4	1734.1	1436.3	1537.7	1675.6	1691.9	1400.9	1447.5	1428.4	1139.6	1208.1	1131
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.4	0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	853	880.3	907.6	795.5	818.4	833.2	802.2	823.3	831.9	851.5	872.3	1035.9	1353.7	1383.9	1414.1	1444.4	1474.6	997.7	0	1.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	853	880.3	907.6	795.5	818.4	833.2	802.2	823.3	831.9	851.5	872.3	1035.9	1354	1384.3	1414.5	1444.4	1474.6	997.7	0	1.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	7.6	9.9	11.9	7.9	0.5	0	0	0	0	0	0	0	0	0	0	44.6	248.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	7.7	13.3	8.1	1	0.4	0.2	0	0	0	0	0	0	78.9	86	429.1	456.8	130.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0.1	16.5	17.9	0	16.3	28.2	10	10	10	10	525.1	-41.8	48.1	52.2	51	1	2	100.3	32.8	12.9	12.9	12.9	16.3	13.3	0	0	0.5	0.9	1.2	2
balance-sheet.row.total-non-current-assets	2807.4	2832.3	2849	2069.1	2085.2	2078.4	1905.3	1842.1	1797.4	1807.3	2368.6	1980.9	4061.4	4276.9	4539.4	4723.6	4689.2	3446.8	1901.2	1748.7	1449.2	1550.6	1691.9	1705.2	1400.9	1447.5	1428.9	1140.5	1209.3	1133
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0.5	17.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	8847.7	8221.6	8249.7	5340.7	4585.3	4669.9	4160.2	4144.9	3642.9	3328.7	3680.2	3236.7	7356.8	9466.2	8146.3	7282.5	8694.6	7649.6	6331.2	5386.5	4776.4	4150.2	4289.9	4050.4	3221.4	3484.8	2866.4	2128.4	1904.7	1754.2
balance-sheet.row.account-payables	185.4	1363.6	1443.3	1265.2	1064.5	459.8	203.5	380	159.7	391.6	192.7	820.4	2111.1	3158.3	1139.4	1738.5	1719.2	1142.3	756.7	324.5	262.7	303.3	367.3	502.7	423.6	228	291.6	404.1	418	654
balance-sheet.row.short-term-debt	4062.8	2155.1	2067.5	805.2	527.3	1128.3	905.8	597.5	727.7	87.8	0	3553.9	3102.2	4308.8	3404.3	2646.9	2839.4	2489.5	1994.5	1605.7	1080.9	1158.3	960.7	655.4	629.5	1059.4	813.7	793.3	633.8	326.3
balance-sheet.row.tax-payables	2.4	35.4	31.8	11.9	33.7	16	54.3	55.3	47.5	31.4	49.5	63	42	5.4	-29.9	-23.4	65.6	57.6	71.3	38	-21.2	-10.3	93.7	114.8	226.5	205.4	125.8	19.5	11.7	2.5
balance-sheet.row.long-term-debt-total	150	0.9	0.7	150	150	0	0	0	0	0	-94.4	0	0	0	161	553	492	501	501	501	632	9	59.5	102	7.5	189.1	49.4	61.3	61.3	61.3
Deferred Revenue Non Current	31.8	40	48.5	57	65.7	65.7	79.4	83.1	86.8	90.4	94.4	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	801.8	1469.7	11.6	13.4	41.7	555.9	140	227.6	36.2	20.5	1277.7	60.6	83	108.7	135.3	57.3	184	215.2	77.3	36.7	11.5	19.4	44.3	41.1	66.6	143.1	181.7	227	103.1	98.1
balance-sheet.row.total-non-current-liabilities	151.1	200.5	213.8	221.7	232.6	81	306	311	315.9	321.9	380.2	209.8	194.9	179.8	208.4	593.2	577.8	506.3	546.2	548.8	703.6	9	59.5	102	7.5	189.1	49.4	61.3	61.3	61.3
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	0	0	0
balance-sheet.row.capital-lease-obligations	0.9	0.9	0.7	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	5235.6	5225.4	5319.3	2475.2	1953.5	2241.1	1784.4	2003.5	1635.9	1412.4	1850.6	6617.9	7206.6	8227.9	6324.9	5524.5	5803.8	4617.9	3571.5	2622.6	2075.5	1505.7	1635.2	1471.1	1393.7	1782	1336.3	1485.5	1216.2	1139.7
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
balance-sheet.row.common-stock	1615.6	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1409.9	1110.1	1110.1	1110.1	1110.1	1110.1	1110.1	1110.1	881.1	881.1	881.1	881.1	881.1	881.1	615	615	410	320	320	320
balance-sheet.row.retained-earnings	176.8	87.6	21.8	-231.9	-465.7	-668.6	-721.6	-937.9	-1072.3	-1163	-1251.1	-5393.6	-1943.9	-858.7	-275.6	-338.8	642	966.4	749.7	753.3	699.6	664.7	673.4	616.9	329.1	222.9	199	0	104.3	67.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	1140.7	1140.7	1140.7	1140.7	1140.7	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	647.3	358	358	546.9	546.9	1687.6	1687.6	1687.6	1687.6	1687.6	1689.8	924.3	955.8	958.9	958.8	954.7	1107	955.2	1128.9	1129.6	1120.1	1098.8	1100.3	1081.3	883.7	865	921	322.9	264.3	227.3
balance-sheet.row.total-stockholders-equity	3580.4	2996.2	2930.4	2865.6	2631.7	2428.9	2375.8	2159.6	2025.2	1934.4	1848.5	-3359.2	122.1	1210.3	1793.3	1726	2859.1	3031.7	2759.7	2764	2700.8	2644.5	2654.8	2579.3	1827.7	1702.9	1530.1	642.9	688.5	614.5
balance-sheet.row.total-liabilities-and-stockholders-equity	8847.7	8221.6	8249.7	5340.7	4585.3	4669.9	4160.2	4144.9	3642.9	3328.7	3680.2	3236.7	7356.8	9466.2	8146.3	7282.5	8694.6	7649.6	6331.2	5386.5	4776.4	4150.2	4289.9	4050.4	3221.4	3484.8	2866.4	2128.4	1904.7	1754.2
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	-18.2	-18.2	-18.2	-18.9	-22	28.1	28.1	28	32	31.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	3580.4	2996.2	2930.4	2865.6	2631.7	2428.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	8.2	5.7	10.5	6.4	16.3	9.5	9.5	9.5	9.5	9.5	524.6	8.7	47.6	52.2	51	45.6	250.8	100.3	22.9	12.9	12.9	12.9	12.9	10	0	0	0	0	0	0
balance-sheet.row.total-debt	4212.8	2156	2068.2	805.2	527.3	1128.3	905.8	597.5	727.7	87.8	0	3553.9	3102.2	4308.8	3565.3	3199.9	3331.4	2990.5	2495.5	2106.7	1712.9	1167.3	1020.2	757.4	637	1248.6	863	854.5	695.1	387.6
balance-sheet.row.net-debt	2184.7	527.1	618	111.9	18.6	813.7	583.8	236.3	207.3	-88.8	-367.6	3324.8	1982	2556.4	2989.4	2635.5	2927.6	1690.8	1384.1	1073.2	662.4	706.5	655	528.5	436.7	1223.7	814.7	828.8	665.2	351.6

Rahavoogude aruanne

Huludao Zinc Industry 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	65.8	229.8	233.8	202.9	53.1	216.2	134.4	90.8	88.9	4194.8	-3550.7	-1085.1	-583.2	63.2	-980.5	-287.7	240.8	6.3	63.1	64.5	28.5	135.9	418.4	268.3	172.8
cash-flows.row.depreciation-and-amortization	169.6	169.7	96.9	96.6	83.2	73	74.3	74.1	74	75.5	210.6	214	220.2	231.5	229.3	221.2	152.3	134.6	134	134.4	138.6	104.5	112.9	105.8	99.1
cash-flows.row.deferred-income-tax	-5.4	-3.7	-4.1	-1.9	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	5.4	3.7	4.1	1.9	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	-21.1	-346.6	-372.9	463.1	-385.9	-267.2	-363.3	-294.6	-413.1	-4793	-945.7	-178.2	2078.7	-2420	592.4	-945.4	-113.8	-163.9	-148.7	-175.3	-144.9	-282.2	-696.4	-314	-514.7
cash-flows.row.account-receivables	-316.8	-95.4	-82.4	172.1	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	312.2	-556.3	-426.5	154.2	-143.8	253.7	-657.8	120.8	-415.1	101.6	623.7	429	-108.9	-1311.8	774.5	-986.5	-827.5	-214.4	-22.4	-21	15.7	10	-117.5	-167.9	246.1
cash-flows.row.account-payables	-11	308.8	294.1	138.7	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	-5.4	-3.7	-158.1	-1.9	-242.1	-520.9	294.5	-415.4	2	-4894.6	-1569.4	-607.2	2187.6	-1108.1	-182	41	713.8	50.5	-126.3	-154.3	-160.7	-292.2	-578.9	-146	-760.8
cash-flows.row.other-non-cash-items	237.3	185.7	126.1	99.5	122.2	32.9	162.6	138.9	86.5	229.4	3451.1	1287.5	-884.6	288.7	653.1	304.3	-7.1	173.5	75.1	70.5	74.5	72.9	81.4	12.3	6.3
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	-90.8	-131.4	-77.9	-35	-160.2	-102.8	-113.5	-26.9	-9.3	-38.8	-0.9	-1.5	-316.7	-108.7	-147.5	-682	-354.5	-329	-431.8	-34.3	-24.8	-102.6	-46.2	-41.2	-110.2
cash-flows.row.acquisitions-net	0	2.1	0	11.8	0	-0.1	0	0	0	0	0	0	2.7	0	147.8	682.4	357.9	330.2	0	0	0	102.6	0	0	0
cash-flows.row.purchases-of-investments	-0.8	-2.1	-29.2	0	0	0	0	0	-9.5	0	0	0	-1	-1	-1.5	-4	-78	-10	0	0	0	-2.9	0	0	0
cash-flows.row.sales-maturities-of-investments	0	2.3	0	0	0	0	0	0	0	0	0	0	3.1	5.2	122.3	2.9	1.1	0.3	0.3	0.4	0.1	0.3	0	0	0
cash-flows.row.other-investing-activites	0	0.8	22	-1.9	-5.1	-0.5	-0.9	0	0	3.6	0	0	0	0	-147.5	-682	-354.5	-329	0	0.5	0.1	-102.6	0.4	0	0.5
cash-flows.row.net-cash-used-for-investing-activites	-91.6	-128.4	-85.1	-25.2	-165.3	-103.4	-114.4	-26.9	-18.8	-35.2	-0.9	-1.5	-312	-104.4	-26.5	-682.6	-428	-337.6	-431.5	-33.3	-24.6	-105.2	-45.8	-41.2	-109.7
cash-flows.row.debt-repayment	-3323.6	-2693	-1619.4	-2165.9	-1957.2	-1398.5	-943.7	-1056.3	-250.9	-910.8	-3481.1	-6058.3	-5657.1	-3218.1	-3434.3	-3333.9	-2815.4	-1264	-1883.8	-2298.2	-1676.2	-1397.4	-1332.5	-1137.8	-1230.7
cash-flows.row.common-stock-issued	110	650	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	-110	-650	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	-192.2	-143.6	-87.9	-87.6	-61.7	-48.8	-38.9	-36.2	-15.3	0	-128.2	-218.4	-315.7	-256	-291.3	-213.5	-136.8	-96.1	-73.4	-68.1	-119.5	-52.2	-84.9	-83.3	-62.8
cash-flows.row.other-financing-activites	3267.8	2558.3	1796.1	1498.3	2148.9	1471.5	1052.3	1326.2	246.4	1567	4302.3	6045.2	5446.2	5500.7	3302.8	3653.3	3296.5	1602.8	2048.3	2895.3	1823.3	1660.2	1575.5	1365.4	1616.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-248.1	-278.4	88.8	-755.1	130	24.1	69.7	233.7	-19.8	656.2	693	-231.5	-526.6	2026.5	-422.8	105.9	344.2	242.7	91	529	27.6	210.6	158.1	144.3	322.8
cash-flows.row.effect-of-forex-changes-on-cash	0.8	-0.2	-0.4	0	-2.1	0	0	0	0	0	-2.3	2.9	4.8	1	-0.4	-0.7	-0.2	0.7	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	112.9	-168.3	87	81.8	-164.9	-24.4	-36.6	216	-202.4	327.8	-144.8	8.1	-2.5	86.6	44.7	-1285.1	188.3	56.3	-217	589.7	99.6	136.3	28.6	175.4	-23.4
cash-flows.row.cash-at-end-of-period	577.9	465	291.2	204.2	122.4	287.3	311.7	348.2	132.3	334.7	6.9	151.6	143.5	146.1	59.5	14.8	1299.7	889.8	833.5	1050.5	460.8	365.2	228.9	200.3	24.9
cash-flows.row.cash-at-beginning-of-period	465	633.3	204.2	122.4	287.3	311.7	348.2	132.3	334.7	6.9	151.6	143.5	146.1	59.5	14.8	1299.9	1111.5	833.5	1050.5	460.8	361.2	228.9	200.3	24.9	48.3
cash-flows.row.operating-cash-flow	451.7	238.6	83.8	862.1	-127.5	54.9	8.1	9.2	-163.8	-293.2	-834.6	238.2	831.2	-1836.5	494.4	-707.7	272.3	150.5	123.5	94	96.6	31	-83.7	72.4	-236.5
cash-flows.row.capital-expenditure	-90.8	-131.4	-77.9	-35	-160.2	-102.8	-113.5	-26.9	-9.3	-38.8	-0.9	-1.5	-316.7	-108.7	-147.5	-682	-354.5	-329	-431.8	-34.3	-24.8	-102.6	-46.2	-41.2	-110.2
cash-flows.row.free-cash-flow	360.9	107.2	5.9	827	-287.7	-48	-105.4	-17.8	-173.1	-332	-835.5	236.7	514.5	-1945.2	346.8	-1389.6	-82.2	-178.5	-308.3	59.8	71.8	-71.7	-130	31.2	-346.7

Kasumiaruande rida

Huludao Zinc Industry Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 000751.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	1991
income-statement-row.row.total-revenue	15586	18657	22843.9	6808.6	8016.3	8357.6	6699.5	4713.3	4127.1	4358.9	4186.8	4442.4	6899.2	7828.1	4856.1	6129.1	9388.1	6701.8	3438.6	2625.6	1918.8	1749.7	2423.4	2936.4	2528.1	2535.3	2774.8	2131.1	2259.8	1601.7
income-statement-row.row.cost-of-revenue	15064.4	18112.3	22048.3	6149.4	7389.7	7883.2	6092.8	4122.4	3540.5	3900.6	3797.4	4822.4	6840.1	7497.8	4278.7	6335	8982.5	6160.7	3145.1	2269	1645.3	1587.9	2184.4	2308.6	2015.4	2173.7	2237.3	1749	1906.9	1270.5
income-statement-row.row.gross-profit	521.6	544.7	795.6	659.2	626.6	474.4	606.8	590.9	586.6	458.3	389.4	-379.9	59.1	330.3	577.4	-205.9	405.6	541.1	293.5	356.5	273.5	161.8	239.1	627.8	512.7	361.5	537.5	382.1	352.9	331.2
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
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	-30.4	189	315.6	267.5	261.5	14.8	-5.4	23.5	12.5	46.2	4059.2	3.1	-8.7	68.5	41	3.2	-3.6	-7.7	-15	-15.9	-0.7	4.1	5.5	-2.2	5.3	16.1	-1.3	4.1	2.7	0.3
income-statement-row.row.operating-expenses	214.3	239.6	369.9	297.9	325	324	359.1	299.2	368.5	317.8	214.2	309.1	283.3	277.4	219.7	419.3	402.5	65.4	173.3	143.7	132.7	129.6	109.6	153.8	55	62.5	96.4	67.4	67.2	62.2
income-statement-row.row.cost-and-expenses	15278.7	18351.9	22418.2	6447.3	7714.8	8207.2	6451.9	4421.6	3909	4218.4	4011.7	5131.5	7123.4	7775.2	4498.4	6754.3	9385	6226.1	3318.4	2412.7	1778.1	1717.5	2294	2462.4	2070.4	2236.2	2333.7	1816.4	1974.2	1332.7
income-statement-row.row.interest-income	14	10.1	11.1	4.4	6	1	1.1	2.3	0.7	1	1.9	18.7	18.6	7.3	9.4	11.4	9.7	10.6	6.4	12.6	22.9	16.9	51	2.3	0	0	0	0	0	0
income-statement-row.row.interest-expense	199.7	200	162.4	93.2	94.8	83.6	50.6	38.9	41.4	16.5	23	430.1	466.6	315.7	273.8	322.9	192.9	134.9	97.2	74.4	68.7	75	61.9	54.7	60.9	56.9	89.7	100	67.3	43.7
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-191.6	-230.5	-197.9	-108.6	-100.4	-97.1	-31.4	-157.3	-127.4	-51.6	3970.3	-2622.9	-855.4	-292.9	-266.8	-691	-367.4	-209.2	-69.6	-91	-64.8	-62.2	-11.7	-15.7	-61.4	-50.3	-88.1	-96.5	-67.4	-43.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-30.4	189	315.6	267.5	261.5	14.8	-5.4	23.5	12.5	46.2	4059.2	3.1	-8.7	68.5	41	3.2	-3.6	-7.7	-15	-15.9	-0.7	4.1	5.5	-2.2	5.3	16.1	-1.3	4.1	2.7	0.3
income-statement-row.row.total-operating-expenses	-191.6	-230.5	-197.9	-108.6	-100.4	-97.1	-31.4	-157.3	-127.4	-51.6	3970.3	-2622.9	-855.4	-292.9	-266.8	-691	-367.4	-209.2	-69.6	-91	-64.8	-62.2	-11.7	-15.7	-61.4	-50.3	-88.1	-96.5	-67.4	-43.4
income-statement-row.row.interest-expense	199.7	200	162.4	93.2	94.8	83.6	50.6	38.9	41.4	16.5	23	430.1	466.6	315.7	273.8	322.9	192.9	134.9	97.2	74.4	68.7	75	61.9	54.7	60.9	56.9	89.7	100	67.3	43.7
income-statement-row.row.depreciation-and-amortization	189.8	169.6	169.7	96.9	96.6	83.2	73	74.3	74.1	74	75.5	210.6	214	220.2	231.5	229.3	221.2	152.3	134.6	134	134.4	138.6	104.5	112.9	105.8	99.1	92.7	99.5	64.5	43.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	307.3	312.1	445.2	340.3	304.8	38.6	221.7	152.8	85.4	45.2	92.4	-2985.3	-1049.8	-303.4	49.9	-1315	-360	264.5	39.7	105.8	77.1	-26.1	122.6	457.8	399.7	251.8	348.4	215.3	221.1	225.3
income-statement-row.row.income-before-tax	115.8	81.6	247.3	231.7	204.4	53.3	216.2	134.4	90.8	88.9	4145.5	-3311.9	-1079.6	-240	90.9	-1316.2	-364.3	261.7	37.6	105.9	76.2	-26	122.9	456.9	400.6	258.3	350	218.8	221	225.6
income-statement-row.row.income-tax-expense	26.7	15.8	17.5	-2.1	1.5	0.3	0	26.3	11.5	53.6	4083.5	80.6	5.5	343.1	27.7	-335.7	-76.6	20.9	31.3	42.8	11.8	-54.5	-12.9	38.6	132.3	85.5	115.9	72.2	73	74.5
income-statement-row.row.net-income	89.1	65.9	229.8	274.1	202.9	53.1	216.2	134.4	90.8	88.1	4125.2	-3482.8	-1085.2	-583.2	63.2	-980.8	-287.7	240.8	6.3	63.1	64.5	28.5	135.9	418.4	268.3	172.8	234.1	146.6	148	151.2