Han's Laser Technology Industry Group Co., Ltd.

Sümbol: 002008.SZ

SHZ

21.21

CNY

Turuhind täna

13.4704
P/E suhe
0.0011
PEG suhe
22.26B
MRK Cap
0.01%
DIV tootlus

Han's Laser Technology Industry Group Co., Ltd. (002008-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Han's Laser Technology Industry Group Co., Ltd. (002008.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 Han's Laser Technology Industry Group 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
balance-sheet.row.cash-and-short-term-investments	10756.5	9615.8	5994.9	4906.7	3427.1	4511.5	2325.4	846.3	696.3	1018.4	805.6	481	807.1	655	832.2	676.7	429.4	157.8	125.1	188	23.5	43.7	10.2
balance-sheet.row.short-term-investments	3606.3	3218.6	-838.1	-712.7	-705.1	946.4	-590.4	-604.2	0	0	8.9	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	9369.5	9315.2	7794	6155.9	4992.5	5132.7	4155.1	2832.1	2151.8	2035.3	1744.4	1993.9	1430.9	1266.9	859.2	779.2	695.6	415.9	272.8	150.4	109.9	83.1	45
balance-sheet.row.inventory	4393.4	4576.7	5015.2	3681.7	2532.3	2902.6	2290.4	1845	1696.5	1442.4	1619.1	1438.7	1360.2	1081.7	818.7	858.9	640.1	356.8	211.9	143.6	78.2	70.6	35.3
balance-sheet.row.other-current-assets	143.7	141.8	110	64.5	146	202	122.7	43.6	51	160	-62.5	-44	-91.7	-49.7	-49.2	-36.6	-51.9	-28.6	-16.4	-5.8	-4.1	-4.7	4.8
balance-sheet.row.total-current-assets	24663.1	23649.5	18914.1	14808.9	11098	12748.9	8893.5	5567	4595.6	4656.1	4106.7	3869.7	3506.5	2954	2461	2278.2	1713.2	902	593.3	476.3	207.4	192.6	95.2
balance-sheet.row.property-plant-equipment-net	5122.2	4090	3869.8	3188.3	3628.2	2653	1937.9	1831.4	1608.7	1438.7	1354.7	1277.7	1248.9	1323.9	1048.9	550.7	319.9	229.4	127.6	83.2	21.6	8.1	2.7
balance-sheet.row.goodwill	316.3	207.6	238.2	241.2	252.5	330.6	334.6	347.1	70.4	69.9	90.4	78.5	76.5	74.1	59.9	43.5	13	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1697.9	1361.6	1201.9	1215.3	1195	1174.5	775	847.6	214.5	200.1	203.5	204.1	189.3	192	233.7	382.4	92.4	41.7	15	23.3	1.5	1.2	0.3
balance-sheet.row.goodwill-and-intangible-assets	2014.1	1569.2	1440.1	1456.6	1447.5	1505.1	1109.7	1194.7	284.8	270	293.9	282.5	265.8	266.1	293.6	425.9	105.4	41.7	15	23.3	1.5	1.2	0.3
balance-sheet.row.long-term-investments	1468.8	1628.9	2290.6	1423.3	1275.7	0	1786.9	1563.1	0	0	406.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	634.5	580.2	473.8	389.1	359.7	308.5	270.3	190.4	190.6	137.7	101.3	89.1	53.3	40.7	33.3	12.4	5.2	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	297.7	394.1	192.1	79.2	84.4	1729.5	104.7	22.9	902.8	693.5	374.3	1014.4	992.7	856.6	591.2	208.1	185.1	2.1	4.2	3.4	1.6	0.9	0.6
balance-sheet.row.total-non-current-assets	9537.3	8262.5	8266.5	6536.5	6795.4	6196.1	5209.4	4802.5	2986.8	2540	2531	2663.8	2560.7	2487.2	1966.9	1197.1	615.7	273.3	146.9	109.9	24.8	10.2	3.6
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
balance-sheet.row.total-assets	34200.4	31912	27180.6	21345.4	17893.4	18945	14103	10369.5	7582.4	7196.1	6637.7	6533.4	6067.2	5441.2	4427.9	3475.3	2328.9	1175.3	740.2	586.2	232.2	202.8	98.8
balance-sheet.row.account-payables	5042.8	6347.4	6587.4	4791.3	3289.4	2626.7	2270.2	1294.1	887.2	750.6	696.2	602.1	483.5	536.2	406.5	318.2	365.8	144.1	73.6	38.6	35.5	26.7	11.9
balance-sheet.row.short-term-debt	6839.4	1468.6	1852.4	695.8	1302.8	3007.8	1833.3	1281.9	298.9	977.5	1026.2	1237.8	1775.3	1517.7	1459.6	563.9	680.1	307.2	135	88	40	64.3	12
balance-sheet.row.tax-payables	21.6	360.1	439.1	159.2	125.2	171	182.6	143.5	183.6	151.3	72.4	167.3	99.7	61.5	24.2	1.4	14.7	3.6	0.1	1.2	5.2	4.2	7
balance-sheet.row.long-term-debt-total	2122.9	4344.5	2905	2875.4	2205	2100.2	340.8	193.2	246	80	187.4	107.5	26.8	8	30	11	0.4	30	0	0	0	0	0
Deferred Revenue Non Current	112.8	136.1	149.6	132.5	149.1	126.1	119.8	115.6	83.9	64.6	9.7	3.9	7.9	0.6	15.4	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2032.7	2771.9	437.2	236.3	565.7	2322.6	544.9	293.5	218.6	207.2	156	123.4	107.9	187.3	75.7	47.2	56.6	35	21.2	7	3.3	3.7	0.8
balance-sheet.row.total-non-current-liabilities	2736.5	4905	3221.5	3141.6	2468.6	2391.8	656.3	420.6	415	215.8	292.4	208.6	96.1	48.7	64.8	22.5	11	38.5	8	7	4	3	1
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
balance-sheet.row.capital-lease-obligations	175.3	169.8	222	142.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	17707.3	16496.1	15124.1	11246.3	8815.2	10348.8	6819.2	4821.2	2670.5	2876.2	2749.4	2833.2	2866.5	2704.5	2178.9	1178.9	1228.9	606.5	271.4	171.9	102	106.6	36.3
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
balance-sheet.row.common-stock	1052.2	1052.1	1067.1	1067.1	1067.1	1067.1	1067.1	1067.1	1063.4	1056	1052.3	1044.4	1044.4	696.3	696.3	696.3	380.1	240.8	160.5	107	80	50	50
balance-sheet.row.retained-earnings	10369.3	9669	8781.4	6995	6226.4	5797.2	4329.6	2921.8	2444.1	1999.1	1575.6	1269.9	919.3	564.9	250.9	317.2	229.2	141.4	101.7	71.7	32.2	31	10.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	906.9	816.7	1521.2	1366.3	1236.6	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	2672	2566.1	250.1	318.7	300.3	1463.4	1584.8	1317.5	1232.5	1069.6	951.1	1066.1	843.2	1138.6	1043.2	940.4	370.5	119.8	184.1	230.8	12.3	14.3	1.9
balance-sheet.row.total-stockholders-equity	15000.3	14103.9	11619.8	9747	8830.3	8327.7	6981.5	5306.4	4740.1	4124.6	3579	3380.4	2806.9	2399.7	1990.4	1953.8	979.8	502	446.3	409.5	124.6	95.3	62.5
balance-sheet.row.total-liabilities-and-stockholders-equity	34200.4	31912	27180.6	21345.4	17893.4	18945	14103	10369.5	7582.4	7196.1	6637.7	6533.4	6067.2	5441.2	4427.9	3475.3	2328.9	1175.3	740.2	586.2	232.2	202.8	98.8
balance-sheet.row.minority-interest	1380	1312	436.6	352.1	247.8	268.5	302.3	241.9	171.8	195.3	309.4	319.9	393.9	337.1	258.6	342.6	120.2	66.7	22.5	4.8	5.6	0.9	0
balance-sheet.row.total-equity	16380.3	15416	12056.4	10099.1	9078.1	8596.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5075.1	1006.4	1452.5	710.6	570.5	946.4	1196.5	958.9	523.7	327.7	415.7	657.6	704.2	706.9	581.5	148.9	130	1.6	4.1	3	0.8	0	0
balance-sheet.row.total-debt	9137.6	5813.1	4757.4	3571.3	3507.8	5108	2174.1	1475	544.9	1057.5	1213.6	1345.2	1802.2	1517.7	1489.6	563.9	680.1	337.2	135	88	40	64.3	12
balance-sheet.row.net-debt	1987.4	-3802.7	-1237.5	-1335.5	80.6	596.4	-151.3	628.8	-151.4	39.1	416.8	864.2	995	862.6	657.4	-112.8	250.7	179.4	9.9	-100	16.5	20.6	1.8

Rahavoogude aruanne

Han's Laser Technology Industry Group 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
cash-flows.row.net-income	820.2	1281.8	2080.1	993.5	615.8	1725.1	1710.8	754.4	746.4	716.7	574	635.8	624.9	451.4	32.9	174.5	197.3	89.9	61.6	46.6	36.3	32.8
cash-flows.row.depreciation-and-amortization	567	453.8	352.7	223.4	219.5	210.1	169.3	149.3	131.1	131.2	118.7	122	122.1	109.2	75.1	60.7	32.8	15	9.6	4.6	2.7	1.2
cash-flows.row.deferred-income-tax	-95.8	-115.7	-80	-39.6	-48	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-1585.5	-31.9	51.1	62.3	44.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-413.7	-1487	-1672.2	-59	854.5	-1208.8	-299.9	-190.2	-354.2	23.4	62.5	-453.9	-533.5	-354	-131.7	-276.2	-239.9	-115.2	-108.5	-91.6	-24.5	-48
cash-flows.row.account-receivables	-797.7	-1720.7	-2640.5	-796	395.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-6.3	324.5	-1394.1	-1405.1	223.1	-654.2	-613.1	-115.4	-294.8	75.3	-185	-128.1	-376.9	-280.2	84.2	-221	-241.4	-145	-68.2	-65.5	-7.6	-35.3
cash-flows.row.account-payables	352.5	25	2442.3	2181.7	284.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	37.8	-115.7	-80	-39.6	-48	-554.7	313.3	-74.8	-59.3	-51.9	247.5	-325.8	-156.6	-73.8	-215.9	-55.2	1.5	29.8	-40.3	-26.2	-16.9	-12.7
cash-flows.row.other-non-cash-items	2070.7	549.3	579.9	711.1	436.8	70.1	393.3	82.8	15.5	87	-92.2	112	-102	14.8	129	46.8	38.6	18	10.6	14.4	5.7	3.7
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
cash-flows.row.investments-in-property-plant-an-equipment	-1473.7	-969.5	-734	-921	-1230.9	-1036.6	-989.4	-708.8	-315.4	-263	-189.5	-265.8	-244.5	-426.6	-608.8	-538.8	-230	-73	-38.1	-77.3	-12	-7.4
cash-flows.row.acquisitions-net	154.5	15.5	0.1	76.9	13.1	-340.8	-2.9	-241.5	4.4	24	12.8	431	217.5	43.2	-54	-0.7	0	0	3.5	0	0	0
cash-flows.row.purchases-of-investments	-1409.1	-355.1	-739	-0.8	-88.6	-39	-18.5	-379.3	-85.9	-77.2	-27.4	-146.7	-4	-95.8	-266.6	-147.2	-146.5	-5.6	-20	-0.4	-0.8	0
cash-flows.row.sales-maturities-of-investments	1594.4	478.5	951.6	55	71.3	200.1	2.4	21.4	47.9	130.5	0.8	1.8	53.3	1.4	108	0.6	0	0	3.7	0	0	0
cash-flows.row.other-investing-activites	0	-407.9	-1901.1	-367.7	41.5	-842.4	48.3	-17.6	170.8	-158.1	253.7	3.1	2.5	545.6	-203.5	-143.9	4.1	0	2.3	0.4	0	0
cash-flows.row.net-cash-used-for-investing-activites	-1133.9	-1238.5	-2422.4	-1157.7	-1193.7	-2058.6	-960.1	-1325.7	-178.2	-343.7	50.5	23.4	24.8	67.9	-1025	-830.1	-372.4	-78.5	-48.6	-77.3	-12.8	-7.4
cash-flows.row.debt-repayment	-1158.8	-2775.4	-830	-3063.4	-3720.2	-2905.8	-2134.3	-1530.1	-1470.4	-2584.3	-2894	-2632.1	-2350.5	-3237.3	-1998.1	-1055.8	-523.7	-180.7	-119.9	-75.1	-64.3	-32.7
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
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
cash-flows.row.dividends-paid	-210.4	-502.8	-273.4	-266.9	-321.1	-302.5	-287	-271.2	-254.8	-285.4	-288.2	-322.9	-275.1	-106.1	-114.1	-88.5	-50	-52.5	-25.1	-8	-7.9	-1.6
cash-flows.row.other-financing-activites	-281.1	6897.7	1671.9	3657.3	2068.3	6005.2	2885	2281.9	1155.1	2375.3	2791.4	2191.3	2647.8	3271.3	2977.2	2037.5	1190.6	336.7	157.5	350.8	44.6	85.6
cash-flows.row.net-cash-used-provided-by-financing-activities	540.8	3619.5	568.6	327	-1973	2796.9	463.8	480.6	-570.1	-494.3	-390.8	-763.7	22.1	-72.1	865.1	893.2	616.9	103.5	12.5	267.6	-27.6	51.2
cash-flows.row.effect-of-forex-changes-on-cash	18.8	133.7	-64.4	-75.4	37	64.2	-33.3	12.4	12.8	-13.7	-6.8	-1.7	-6.3	-3.3	-0.9	-1.6	-1.7	0	0	0.1	0	0
cash-flows.row.net-change-in-cash	-2465.6	3164.9	-606.6	985.7	-1006.2	1599.1	1443.9	-36.4	-196.7	106.6	315.8	-326.1	152.1	213.8	-55.5	67.3	271.6	32.7	-62.9	164.4	-20.1	33.5
cash-flows.row.cash-at-end-of-period	7150.2	6233.5	3068.6	3675.2	2689.5	3695.7	2096.6	652.8	689.2	885.8	796.8	481	807.1	655	441.2	496.7	429.4	157.8	125.1	188	23.5	43.7
cash-flows.row.cash-at-beginning-of-period	9615.8	3068.6	3675.2	2689.5	3695.7	2096.6	652.8	689.2	885.8	779.3	481	807.1	655	441.2	496.7	429.4	157.8	125.1	188	23.5	43.7	10.2
cash-flows.row.operating-cash-flow	1363	650.3	1311.6	1891.8	2123.4	796.6	1973.6	796.3	538.8	958.3	663	415.8	111.5	221.4	105.3	5.8	28.8	7.8	-26.7	-26	20.3	-10.3
cash-flows.row.capital-expenditure	-1473.7	-969.5	-734	-921	-1230.9	-1036.6	-989.4	-708.8	-315.4	-263	-189.5	-265.8	-244.5	-426.6	-608.8	-538.8	-230	-73	-38.1	-77.3	-12	-7.4
cash-flows.row.free-cash-flow	-110.7	-319.2	577.6	970.8	892.5	-240.1	984.2	87.5	223.4	695.3	473.5	150	-133	-205.2	-503.5	-533.1	-201.2	-65.2	-64.9	-103.3	8.3	-17.8

Kasumiaruande rida

Han's Laser Technology Industry Group Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 002008.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
income-statement-row.row.total-revenue	13992.9	14961.2	16332.3	11942.5	9562.6	11029.5	11560.1	6958.9	5587.3	5565.6	4334.3	4333	3628	3109.1	1950.4	1715	1485.6	823	556.2	408.5	280.1	165.6	105.8
income-statement-row.row.cost-of-revenue	9451	9691.5	10199.3	7152.6	6309.5	6895.7	6789.3	4298.3	3472.4	3361.3	2766.2	2416.1	2204	1834.9	1217.9	990.2	855.5	503.2	335.3	244.6	166.7	93.5	59.9
income-statement-row.row.gross-profit	4541.9	5269.7	6133	4789.9	3253.2	4133.8	4770.7	2660.6	2115	2204.3	1568.1	1916.9	1423.9	1274.1	732.5	724.8	630	319.8	220.9	163.9	113.3	72.1	45.8
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
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	-81.9	362	342.3	341	105.5	86.9	-80.6	178.3	230.6	172.5	162.9	130.9	144.6	180.6	65.9	78.7	52	44.4	26.7	20.2	10.8	8.8	7.1
income-statement-row.row.operating-expenses	4303.2	3812.6	3535.6	3032.2	2331.6	2375.7	2556.2	1911.2	1494.2	1435.9	1206	1201.9	947.1	871.8	642.6	586.4	428.3	254.5	178	128.5	82.1	44.5	25.4
income-statement-row.row.cost-and-expenses	13754.2	13504.1	13734.9	10184.8	8641.1	9271.4	9345.5	6209.5	4966.6	4797.2	3972.2	3618	3151.1	2706.7	1860.5	1576.6	1283.8	757.7	513.3	373.1	248.8	137.9	85.3
income-statement-row.row.interest-income	193	-122.8	84.9	31.9	52.6	69.7	14	6	17.2	2.7	2.8	8.3	5.2	11.7	9.1	7.6	2.6	1.2	1.8	0.7	0.1	0.1	0
income-statement-row.row.interest-expense	241.2	227.3	167	105	172.4	184.9	85	62.5	44.5	75.4	83.4	113	103.7	80.1	33.7	47.1	27.8	10.4	5.6	6.8	2.7	1.1	0.1
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	610.8	-576.2	45.3	-498.6	-387.6	2.9	-428.2	117.9	223.1	66.4	260.7	31.1	239.8	100	-48	38	11.8	15.6	11.3	4.7	4.9	5.7	6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-81.9	362	342.3	341	105.5	86.9	-80.6	178.3	230.6	172.5	162.9	130.9	144.6	180.6	65.9	78.7	52	44.4	26.7	20.2	10.8	8.8	7.1
income-statement-row.row.total-operating-expenses	610.8	-576.2	45.3	-498.6	-387.6	2.9	-428.2	117.9	223.1	66.4	260.7	31.1	239.8	100	-48	38	11.8	15.6	11.3	4.7	4.9	5.7	6
income-statement-row.row.interest-expense	241.2	227.3	167	105	172.4	184.9	85	62.5	44.5	75.4	83.4	113	103.7	80.1	33.7	47.1	27.8	10.4	5.6	6.8	2.7	1.1	0.1
income-statement-row.row.depreciation-and-amortization	567	453.8	737.9	223.4	219.5	457.8	169.3	149.3	131.1	131.2	118.7	122	122.1	109.2	75.1	60.7	32.8	15	9.6	4.6	2.7	1.2	0.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	238.7	1886.8	2261.4	1564.7	1078.1	1854.7	1867	691.2	614.4	663.9	463.8	618.1	574.3	322.6	-23.5	98.1	161.8	68.5	50.4	38.9	31.4	27.7	21
income-statement-row.row.income-before-tax	849.5	1310.7	2306.8	1066	690.4	1857.5	1786.4	867.2	843.8	834.8	622.8	746.1	716.6	502.3	41.9	176.4	213.5	96.9	65.6	49.6	39.2	34.9	27.2
income-statement-row.row.income-tax-expense	-87.1	28.9	226.6	72.5	74.7	132.4	75.6	112.9	97.4	118.1	48.8	110.4	91.7	50.9	8.9	1.9	16.2	7	4	3	2.9	2.1	1.7
income-statement-row.row.net-income	820.2	1214.5	1994.5	978.9	642.2	1718.6	1665	754.3	747	707.5	548.8	618.6	578.5	375.7	3	135.3	168.2	88.8	60.5	46.4	36.8	32.8	25.6