Kunming Yunnei Power Co.,Ltd.

Sümbol: 000903.SZ

SHZ

2.38

CNY

Turuhind täna

-3.1388
P/E suhe
-0.0262
PEG suhe
4.69B
MRK Cap
0.00%
DIV tootlus

Kunming Yunnei Power Co.,Ltd. (000903-SZ) Finantsaruanded

Q: Mis on Kunming Yunnei Power Co.,Ltd. (000903.SZ) koguvara?

Kunming Yunnei Power Co.,Ltd. (000903.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Kunming Yunnei Power Co.,Ltd. (000903.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 Kunming Yunnei Power 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
balance-sheet.row.cash-and-short-term-investments	1679.9	1010.6	2432.6	3357.1	1619.2	1535.3	1415.5	2287.3	1840.6	1199.6	1073.6	755.2	602.2	737.2	1226.4	1206.4	1570.6	338.3	417.5	382.4	363.9	318.9	240.6	292.9	336.3	19.5	21.7	82.3
balance-sheet.row.short-term-investments	235	373.8	763.6	1084.5	910.2	1	0.8	0	30.1	0	0	0	0	0	0	0	0	56.7	67.5	97.8	122.1	82	99	83.6	51.5	0	0	0
balance-sheet.row.net-receivables	2401.5	3030.9	2956.1	3698.8	3764.7	3892.2	3389.5	1963.9	1506.3	1459.4	1202.4	1042.1	1040.6	1256	628.5	482.3	536.8	400.1	329.3	296.1	224.9	168.2	182.2	13.5	12.5	241.6	224.2	147.6
balance-sheet.row.inventory	2595.9	2715.8	2407	1641.4	1265.6	1228.8	1169.7	1012	717.2	806.9	396.8	400.7	459.4	585.8	751.2	544.4	461.9	378.6	379.6	369.4	283.5	249.9	208.8	113.3	76.8	97.4	75.4	12.6
balance-sheet.row.other-current-assets	82.7	216.8	214	36	322.4	652.7	378.8	120.5	34.6	317.6	0.6	-5.1	-11.2	-189.5	-89.7	-14.7	-17	-18.8	-24.5	0	-11.3	-18.2	-19.7	132.5	146.7	-17.6	-9.3	-11.2
balance-sheet.row.total-current-assets	6759.9	6974.2	8009.7	8733.3	6971.9	7308.9	6353.4	5383.6	4098.6	3783.5	2673.5	2192.9	2091	2389.6	2516.5	2218.5	2552.3	1098.2	1102	1048	861	718.7	611.9	552.2	572.3	340.9	311.9	231.4
balance-sheet.row.property-plant-equipment-net	3402.1	3559.7	3723.2	3522.1	3314.4	3094	2908.6	2601.4	2412.6	2047.8	2034.5	2030.1	1889.3	1706.2	1355.5	1324.5	987.2	903.5	784.1	793.5	734.5	669.2	627.5	285.4	270.8	200.8	172.3	99.6
balance-sheet.row.goodwill	489.3	517.8	529.6	555.4	565.3	608.4	608.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1955.6	1950.3	1857.7	1611.8	1403.1	1034.5	837.4	640.9	588.8	531.5	455.9	400.3	398	380.8	363.5	157.3	129.4	78.9	30.4	31.1	20.4	20.8	21.2	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	2444.8	2468.1	2387.3	2167.2	1968.3	1642.9	1445.8	640.9	588.8	531.5	455.9	400.3	398	380.8	363.5	157.3	129.4	78.9	30.4	31.1	20.4	20.8	21.2	0	0	0	0	0
balance-sheet.row.long-term-investments	-172.5	-311.3	-431.1	-772	-848.2	61	61.2	0	-28.1	0	52	52	0	0	0	0	0	-4.7	-13.8	-45.2	-71.2	-31.2	-49.8	-82.9	0	0	0	0
balance-sheet.row.tax-assets	38.6	98.2	105.8	71.5	51.6	13	11	10.7	10.5	14.5	19.2	22.3	14.6	15.1	8.7	4.4	4.1	0	0	0	0	0	99.2	0	0	0	0	0
balance-sheet.row.other-non-current-assets	387.8	539.2	783	1196.5	1066.5	209.3	6.1	32	30.1	52	300	800	52	52.9	56.5	55.1	54.3	59.7	70.4	98.7	122.7	82.8	0	84.2	0.8	0	0	0
balance-sheet.row.total-non-current-assets	6100.8	6353.8	6568.2	6185.3	5552.6	5020.3	4432.7	3284.9	3013.8	2645.8	2861.6	3304.7	2353.9	2154.9	1784.2	1541.2	1174.9	1037.3	871.2	878.2	806.3	741.7	698.1	286.8	271.6	200.8	172.3	99.6
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
balance-sheet.row.total-assets	12860.7	13328	14578	14918.5	12524.5	12329.1	10786.1	8668.5	7112.5	6429.2	5535	5497.5	4444.8	4544.5	4300.7	3759.7	3727.2	2135.5	1973.1	1926.2	1667.3	1460.4	1310	838.9	843.9	541.7	484.3	330.9
balance-sheet.row.account-payables	4698.2	6112.2	6537.7	7296.8	5103.6	4339.9	3397.3	2704.4	2048.5	1624.3	1254.8	1096.8	1105.7	1107.2	1066.5	658.2	656.7	657.1	645.8	594.8	421	307.6	203.6	71.2	91.7	103.7	97.7	29
balance-sheet.row.short-term-debt	4196.5	755.3	1388.8	204.3	1147.9	1244.5	1100.5	36.6	11.1	6.9	201.7	551.7	61.7	91.7	148	146.5	213.5	176.5	129.5	160	81.2	119.1	269.9	50	100	87.7	72.9	50.5
balance-sheet.row.tax-payables	28.5	9.8	9.9	46.1	29.7	180	193.5	38	8.4	7.6	52	30.8	16	8.4	6.5	32.7	29.1	21	11.9	13.4	25.4	12.9	3.5	13.5	6.4	5.5	4.3	7.2
balance-sheet.row.long-term-debt-total	77.9	1232.5	178.6	990	144	531.6	149.5	1000	1000	997	992.9	989.2	0	0	290	290	199.8	22.4	62.7	49.2	95.7	26.2	82.9	5	0.4	89.3	90.3	100.5
Deferred Revenue Non Current	237.9	240.1	200	207.9	110.1	89.8	104.7	93	60.9	71.6	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	9.4	547.9	5.8	7.6	62.7	362.9	26.9	40.2	5.6	15.5	13.3	15.3	517.5	548.1	38.9	23.3	27.1	20.4	26.8	24.1	17.7	22.5	11.1	3	10.2	11.4	14.8	5.7
balance-sheet.row.total-non-current-liabilities	388.2	1493.4	395.1	1214.8	273.1	638.5	363.3	1180.3	1173.7	1068.6	1091.9	1073.6	75.6	53.5	343.4	338.4	260.6	71.6	105	88.6	132.2	35.3	89.5	8.6	8.1	91.9	96.9	104.6
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
balance-sheet.row.capital-lease-obligations	8.2	14	8.6	6.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	9883	8939.8	8855.6	9192.4	6943.3	6765.9	5342.3	4188.1	3441.3	2888	2782.7	2860.7	1863.1	1888.3	1692.3	1274.2	1257.3	1048.8	1023.4	979.5	728.5	626.3	685.1	217.8	239.7	333.4	306.7	205
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
balance-sheet.row.common-stock	1970.4	1970.8	1970.8	1970.8	1970.8	1970.8	1970.8	878.8	799	799	680.8	680.8	680.8	378.2	378.2	378.2	378.2	199.8	199.8	199.8	199.8	199.8	180	180	180	120	120	126
balance-sheet.row.retained-earnings	-1629.4	-194.3	1140.5	1146.6	998.2	925.2	804.6	900	755.8	647.4	552	457.6	428.9	473.2	438.8	338.8	316.5	185.5	101	108.9	135.4	51.7	41.4	53.6	52.6	47.4	16.7	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	23.5	407.7	400	386.9	365.4	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	2589	2191.5	2191.5	2204.4	2242.6	2662.5	2661	2689.4	2105.7	2083.7	1486.7	1467.8	1462.8	1756.8	1751.2	1738.3	1719.5	639.3	624.2	613.7	602.9	582	401.5	387.6	371.6	40.9	40.9	0
balance-sheet.row.total-stockholders-equity	2953.6	4375.8	5702.9	5708.7	5577	5558.4	5436.4	4468.1	3660.5	3530.1	2719.5	2606.2	2572.5	2608.2	2568.2	2455.3	2414.3	1024.6	925	922.4	938.1	833.5	622.9	621.2	604.2	208.3	177.6	126
balance-sheet.row.total-liabilities-and-stockholders-equity	12860.7	13328	14578	14918.5	12524.5	12329.1	10786.1	8668.5	7112.5	6429.2	5535	5497.5	4444.8	4544.5	4300.7	3759.7	3727.2	2135.5	1973.1	1926.2	1667.3	1460.4	1310	838.9	843.9	541.7	484.3	330.9
balance-sheet.row.minority-interest	24.1	12.4	19.4	17.4	4.3	4.8	7.4	12.4	10.7	11.1	32.9	30.7	9.3	48	40.2	30.2	55.6	62.1	24.7	24.3	0.6	0.6	1.9	0	0	0	0	0
balance-sheet.row.total-equity	2977.7	4388.2	5722.4	5726.1	5581.2	5563.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	62.5	62.5	332.5	312.5	62	62	62	32	2	52	52	52	52	52	52	52	52	52	53.8	52.6	50.9	50.8	49.2	0.7	51.5	0	0	0
balance-sheet.row.total-debt	4274.4	1987.8	1567.4	1194.3	1291.9	1776.1	1250	1036.6	1011.1	1003.9	1194.6	1540.9	61.7	91.7	438	436.5	413.3	198.9	192.2	209.2	176.9	145.2	352.8	50	100	177.1	163.3	151
balance-sheet.row.net-debt	2829.5	1351	-101.7	-1078.3	582.8	241.8	-164.6	-1250.6	-799.4	-195.8	121	785.7	-540.5	-645.6	-788.4	-769.9	-1157.3	-82.7	-157.8	-75.4	-64.8	-91.6	211.3	-159.2	-184.8	157.6	141.6	68.7

Rahavoogude aruanne

Kunming Yunnei Power 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	-1308.6	74.9	228.9	186	229.6	259.9	223.5	171.2	154.9	130.8	43	1.2	142.3	180.5	110.2	194.8	138.8	53	64.6	104.6	100.2	80.4	80	53.5
cash-flows.row.depreciation-and-amortization	370.6	359.6	286	244	222	163.6	154.7	147.9	132.8	126.1	95.4	97	76.6	64.2	59.2	54.8	53.2	53.1	48.6	37.8	31.9	29.3	14.7	12.2
cash-flows.row.deferred-income-tax	6.1	-36.8	-23.5	-41.1	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	-6.1	36.8	23.5	41.1	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	-1351.1	-990.7	1628.6	567.2	312.2	-1068.7	-169.8	119.9	-430.3	-9.7	14.3	-68.5	-230.2	173.5	-76.7	-221.3	-73	38	8.1	29.4	98.4	36.8	-51.6	-40.4
cash-flows.row.account-receivables	-160.2	742.7	25.1	261.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-464.3	-762.2	-404.2	-42.6	-62.9	-150.6	-297.8	98.2	-407.2	-0.7	88.4	85.4	147.2	-208	-88.3	-87.7	0.3	-10.2	-25.5	-36.3	-44	-95.5	-36.6	12.9
cash-flows.row.account-payables	-732.7	-934.5	2031.2	389.8	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	6.1	-36.8	-23.5	-41.1	375.1	-918.1	128	21.6	-23.1	-9.1	-74.1	-153.9	-377.3	381.4	11.6	-133.6	-73.3	48.2	33.5	65.7	142.4	132.4	-15	-53.3
cash-flows.row.other-non-cash-items	363.7	115.3	112.2	278.6	116.2	107.7	-67.8	-13.9	41.9	111.7	104.3	88.3	-109.1	-78.7	32.9	-51	-16.3	33.1	29.3	-22.5	20.8	2	-25.6	12.9
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
cash-flows.row.investments-in-property-plant-an-equipment	-248.1	-456.7	-288.4	-555.5	-722.9	-224.5	-335.4	-216	-149.1	-157	-256	-313.6	-472.6	-395	-392.9	-219.4	-175.7	-49	-39.3	-94.4	-61.6	-123	-34.5	-21.9
cash-flows.row.acquisitions-net	0	0	-5.6	0.1	0	-170.8	335.4	0.1	0	219.9	25.5	0	0	0	0	0.2	178.2	50.2	39.7	95.1	2.1	123.1	34.7	0
cash-flows.row.purchases-of-investments	-1714.3	-3580.3	-5650.6	-1879	-1982.7	-1460	-670	-30	0	-1	-800	0	0	0	0	-3.4	-101.4	-18	-195.8	-260.4	-40.4	-142.4	-151.1	-51.5
cash-flows.row.sales-maturities-of-investments	2310.8	3931.7	5231.5	1324	1659	1172.5	737.2	407.9	3.3	506	8.5	0	0	0	0	137.9	151.7	27.8	185.1	249.3	46.9	53	148.4	0
cash-flows.row.other-investing-activites	0	0	1.4	-229.1	1.7	10	0	1	-44.4	63	8.6	173	72.7	161.5	8.1	18.5	2.5	1.3	0.4	0.7	1.1	0.1	0.2	0.1
cash-flows.row.net-cash-used-for-investing-activites	348.5	-105.3	-711.8	-1339.6	-1044.9	-672.8	-268.2	162.9	-190.2	411	-1013.4	-140.6	-399.9	-233.5	-384.9	-66.4	-122.9	-37.9	-49.6	-104.8	-54	-212.3	-37.1	-73.3
cash-flows.row.debt-repayment	-1405.2	-966.1	-1999.9	-1245.5	-1385.5	-300	-200	0	-200	-350	-610	-970	-677.5	-407	-355.5	-238.3	-131.6	-311.6	-288.1	-218	-431.8	-173.8	-250	-407.4
cash-flows.row.common-stock-issued	77.8	12.9	55	77.6	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	-77.8	-12.9	-55	-77.6	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	-171.4	-109.3	-156.1	-147.9	-214.6	-141.5	-118.7	-111.4	-112.5	-102.3	-77.7	-100	-110.6	-87.4	-128.1	-78.5	-65.3	-67	-80.7	-94.3	-77.9	-92.7	-5.9	-17.4
cash-flows.row.other-financing-activites	2129.1	1290.6	1864	683.7	1801.8	809.2	878.9	121.3	729.4	0.8	1597	957.6	819.2	408.4	378.7	1694.8	148.8	304.6	310.7	272.7	407.7	262.8	200	725.2
cash-flows.row.net-cash-used-provided-by-financing-activities	552.4	215.2	-292.1	-709.7	201.7	367.7	560.2	9.9	416.9	-451.4	909.3	-112.4	31.1	-86	-104.9	1378	-48.1	-74	-58.1	-39.6	-102	-3.8	-55.9	300.4
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	-0.1	0	0
cash-flows.row.net-change-in-cash	-1024.5	-331	1251.8	-773.5	36.9	-842.7	432.7	597.8	126	318.5	152.9	-135	-489.2	20	-364.1	1288.9	-68.4	65.3	42.9	4.9	95.3	-67.7	-75.6	265.3
cash-flows.row.cash-at-end-of-period	547.1	1571.6	1902.6	650.8	1424.3	1387.4	2230.1	1797.4	1199.6	1073.6	755.2	602.2	737.2	1226.4	1206.4	1570.6	281.6	350	284.6	241.7	236.9	141.5	209.2	284.8
cash-flows.row.cash-at-beginning-of-period	1571.6	1902.6	650.8	1424.3	1387.4	2230.1	1797.4	1199.6	1073.6	755.2	602.2	737.2	1226.4	1206.4	1570.6	281.6	350	284.6	241.7	236.9	141.5	209.2	284.8	19.5
cash-flows.row.operating-cash-flow	-1925.4	-440.9	2255.7	1275.8	880	-537.5	140.6	425	-100.6	358.9	257.1	118	-120.4	339.5	125.6	-22.7	102.7	177.2	150.5	149.3	251.3	148.5	17.4	38.2
cash-flows.row.capital-expenditure	-248.1	-456.7	-288.4	-555.5	-722.9	-224.5	-335.4	-216	-149.1	-157	-256	-313.6	-472.6	-395	-392.9	-219.4	-175.7	-49	-39.3	-94.4	-61.6	-123	-34.5	-21.9
cash-flows.row.free-cash-flow	-2173.5	-897.6	1967.2	720.3	157.1	-762	-194.8	209	-249.8	201.9	1.1	-195.6	-593	-55.6	-267.3	-242.1	-73	128.2	111.2	54.9	189.7	25.5	-17.1	16.3

Kasumiaruande rida

Kunming Yunnei Power Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 000903.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
income-statement-row.row.total-revenue	5314.4	4790.2	8029.6	10008.7	6811.3	6533.3	5909.7	3925.6	2831.8	2421	2571.2	2381.7	2199.9	2328.3	2490.7	1791.9	1951.9	1728.1	1632.7	1558.3	1072.2	1090.7	704.4	410	364.2	358.4	361.3	313
income-statement-row.row.cost-of-revenue	5602.7	5156.1	7311	9120.3	5946.8	5735	5203.8	3385.5	2358.8	1952.2	2017.4	1958.4	1854.9	2020.5	2140.6	1502.8	1584.2	1406.5	1367.8	1305.6	853.5	868	536	317.5	287.9	268	272.6	232.3
income-statement-row.row.gross-profit	-288.3	-365.9	718.5	888.4	864.5	798.3	705.8	540.1	473	468.8	553.8	423.3	345.1	307.8	350.1	289.1	367.7	321.6	264.9	252.7	218.7	222.8	168.4	92.6	76.3	90.4	88.6	80.7
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
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	0.5	136	116	127.9	170.8	0.6	-0.6	105.8	59.4	53.6	38	8	55.8	183.8	209	78.2	0.9	11	12.3	13.2	1.4	2.1	4.4	5.5	10.8	1.2	1.4	2.8
income-statement-row.row.operating-expenses	697.1	576.1	535.2	496.7	512	444.6	383	411.2	334.9	294.5	315.7	287.7	288.4	290.5	292.5	239.1	183.1	199.9	174.1	150.7	109.4	82.8	71.1	31.6	24.5	24.8	23.1	26.5
income-statement-row.row.cost-and-expenses	6299.8	5732.2	7846.3	9617	6458.7	6179.6	5586.8	3796.8	2693.7	2246.7	2333.1	2246.2	2143.3	2311	2433.1	1741.8	1767.4	1606.4	1541.9	1456.3	962.9	950.7	607.1	349.1	312.5	292.8	295.7	258.8
income-statement-row.row.interest-income	17.6	22.4	35.1	49.1	70.3	69.4	49.8	55.3	42.5	25.8	9.5	13.9	11.3	14.2	0	45.1	2.8	2.5	2.6	1.7	3.8	1.3	2.5	4.5	0	0	0	0
income-statement-row.row.interest-expense	121.1	155.3	130.1	168	139.1	137.4	87.9	114.1	103.6	86.6	83.1	55.8	29.9	24.8	-3	28.9	20.5	15.4	17.4	13.3	10.3	12.7	16.3	5.9	0.1	6.7	6.4	9.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.5	1.2	-198.1	-261.3	-258.1	-93.2	-22.6	131.1	63.8	7.4	-73	-85.2	-39.3	134.6	149.1	90.4	47.1	22.4	-33.3	-33.7	19.3	-23	-2.6	30.7	2.8	-6.7	-6.6	-9
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.5	136	116	127.9	170.8	0.6	-0.6	105.8	59.4	53.6	38	8	55.8	183.8	209	78.2	0.9	11	12.3	13.2	1.4	2.1	4.4	5.5	10.8	1.2	1.4	2.8
income-statement-row.row.total-operating-expenses	0.5	1.2	-198.1	-261.3	-258.1	-93.2	-22.6	131.1	63.8	7.4	-73	-85.2	-39.3	134.6	149.1	90.4	47.1	22.4	-33.3	-33.7	19.3	-23	-2.6	30.7	2.8	-6.7	-6.6	-9
income-statement-row.row.interest-expense	121.1	155.3	130.1	168	139.1	137.4	87.9	114.1	103.6	86.6	83.1	55.8	29.9	24.8	-3	28.9	20.5	15.4	17.4	13.3	10.3	12.7	16.3	5.9	0.1	6.7	6.4	9.2
income-statement-row.row.depreciation-and-amortization	418.6	771.4	359.6	286	244	222	163.6	154.7	147.9	132.8	126.1	95.4	97	76.6	64.2	59.2	54.8	53.2	53.1	48.6	37.8	31.9	29.3	14.7	12.2	5.5	4.9	6.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-1238.7	-1299.2	254.9	496.4	431.1	259.9	300.9	154.2	143.4	128.5	127.1	42.3	-18.8	-31.8	47.3	62.3	230.7	162.7	68.2	80.7	134.9	121.8	96.1	91.6	59.1	60.1	60.7	47.7
income-statement-row.row.income-before-tax	-1238.2	-1298	56.8	235.1	173	260.5	300.3	259.9	201.8	181.7	165	50.3	17.4	151.9	206.7	140.5	231.7	158.9	69	81.1	132.4	120.5	97.6	94.3	62.2	60.1	60.5	47.9
income-statement-row.row.income-tax-expense	20.4	10.6	-18.1	6.2	-13	30.8	40.4	36.4	30.6	26.8	34.2	7.3	16.2	9.6	26.2	30.3	36.9	20.1	16.1	16.5	27.8	20.3	17.2	14.4	8.7	19.8	20	15.7
income-statement-row.row.net-income	-1254.5	-1308.6	72.2	223.4	186.6	232.2	264.8	223.9	175.5	161.3	147.4	67.7	39.9	134.5	169.9	135.6	201.6	140.3	52.5	65.4	104.6	100.2	80.5	80	53.5	40.3	40.5	32.1