Meinian Onehealth Healthcare Holdings Co., Ltd.

Sümbol: 002044.SZ

SHZ

5.07

CNY

Turuhind täna

44.5397
P/E suhe
2.9252
PEG suhe
19.72B
MRK Cap
0.00%
DIV tootlus

Meinian Onehealth Healthcare Holdings Co., Ltd. (002044-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Meinian Onehealth Healthcare Holdings Co., Ltd. (002044.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 3284.212 M, mis on 0.192 % gowth. Kogu perioodi keskmine brutokasum on 1290.53 M, mis on 0.324 %. Keskmine brutokasumi suhtarv on 0.266 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -2.070 %, mis on võrdne 0.328 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Meinian Onehealth Healthcare Holdings 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.095. Käibevara valdkonnas on 002044.SZ aruandlusvaluutas 6474.048. Märkimisväärne osa neist varadest, täpsemalt 2776.445, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.396%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 2270.915, kui neid on, aruandlusvaluutas. See näitab erinevust 3.251% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 122 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.199%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 7697.788 aruandlusvaluutas. Selle aspekti aastane muutus on 0.033%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 3275.13, varude hind on 227.09 ja firmaväärtus 4594.21, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 345.32. Kontovõlad ja lühiajalised võlad on vastavalt 1213.87 ja 3430.59. Koguvõlg on 6254.18, netovõlg on 3487.78. Muud lühiajalised kohustused moodustavad 1655.69, mis lisandub kohustuste kogusummale 11602.18. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	7638.36	2776.4	1989.1	2265.1	3544.8	4759.5	2494.4	2366.5	1101.4	1105.7	172.3	318.7	273.1	190.1	190.3	256.4	213.1	193.3	191.7	193.6	58.1	63.7	50.4
balance-sheet.row.short-term-investments	25.2	10	5.1	1.4	-994.2	-1564.7	1137.3	0	-517	-287.2	0	0.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	13317.77	3275.1	3058.1	3059.8	3342.1	2893.6	2568	1794.2	1095.7	767.2	65.3	90.4	103.5	96.6	59	39	46.4	56.2	27.4	19.9	62	32.5	38.6
balance-sheet.row.inventory	864.3	227.1	221	149.4	133.4	129.6	126.5	83.1	45.2	24.7	63.9	62.5	72.8	71.5	76.5	47.7	30.8	28.7	33.1	30.4	33.7	35.6	7.6
balance-sheet.row.other-current-assets	812.63	195.4	231.2	416	700	908.7	617.4	345.9	128.3	3.5	44	-4.3	-0.8	-5.5	-2.5	-1	-0.4	-2.7	1	0.7	0.1	11.8	10.5
balance-sheet.row.total-current-assets	22633.07	6474	5499.3	5890.3	7720.3	8691.4	5806.4	4589.7	2370.6	1901.1	345.5	467.3	448.5	352.7	323.3	342.1	289.8	275.6	253.1	244.6	153.8	143.6	107.1
balance-sheet.row.property-plant-equipment-net	20077.02	5102.8	5050.4	5119.8	2456.2	2667.8	2630.7	1895.3	987.5	688.4	109.4	134.5	211	164.5	79.2	76.7	87.8	109	115.7	104.8	96.7	85.6	72.7
balance-sheet.row.goodwill	18229.52	4594.2	4349.9	4051.5	4004.9	4104.4	4739.2	4045.6	709.6	417.2	0	0	0	0	0	0	0.2	0.2	0	0	0	0	0
balance-sheet.row.intangible-assets	1387.39	345.3	326.7	232.8	158	163.9	165.4	137.9	25.9	12.7	35.4	36.7	37	38.1	17.9	18.6	20.1	21.8	23.3	24.3	25.2	10.5	5.8
balance-sheet.row.goodwill-and-intangible-assets	19616.91	4939.5	4676.7	4284.3	4163	4268.3	4904.6	4183.4	735.4	429.9	35.4	36.7	37	38.1	17.9	18.6	20.4	22.1	23.3	24.3	25.2	10.5	5.8
balance-sheet.row.long-term-investments	8651.84	2270.9	2199.4	2195.3	3305.1	2953.6	0	0	1816.9	1398	0	2.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	1933.38	864.2	280.7	218.6	160.6	100.2	83	77.3	38.4	39.7	2	1	5.4	0.7	0.2	0.3	0.4	0.4	0	0	0	0	0
balance-sheet.row.other-non-current-assets	2123.07	366.9	573.4	1150.3	531.1	237.3	2929.8	1733.7	40.8	23.8	191.5	117.9	9.8	10.5	9.5	9.9	10.6	3.2	4.6	5.5	0.8	0.9	5.7
balance-sheet.row.total-non-current-assets	52402.22	13544.4	12780.6	12968.2	10616	10227.2	10548.2	7889.8	3619	2579.8	338.1	292.6	263.3	213.7	106.9	105.5	119.1	134.7	143.5	134.6	122.7	96.9	84.2
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	75035.29	20018.4	18279.9	18858.6	18336.2	18918.6	16354.6	12479.5	5989.6	4480.9	683.6	760	711.9	566.4	430.1	447.6	408.9	410.2	396.7	379.2	276.5	240.5	191.4
balance-sheet.row.account-payables	4555.12	1213.9	1232.5	995	1087.5	863.6	803.5	591	274.7	154.8	63.8	80	95.3	75.8	48.5	54.5	38.9	43.2	36.7	33.4	53.1	53.2	19.5
balance-sheet.row.short-term-debt	13013.27	3430.6	2884.6	2918.6	3957.5	4625.1	3241.4	1553.2	986.7	543.3	80	176	24	20	4	20	11	12	15	10	10.7	11.3	0
balance-sheet.row.tax-payables	326	105.5	95.5	175.6	138.9	200.2	156.5	109.1	74.8	51.3	8.5	-10.7	-12.5	-0.7	-7.2	-0.6	-1.8	2.1	1.1	1	4	1.1	1.1
balance-sheet.row.long-term-debt-total	4972.79	122	2330.3	2980.4	1441.3	2550.5	2249.7	999.8	245.1	86.4	22	22	52	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	26.7	6.3	8.4	10.4	12.7	8.2	5	1125.7	-193.4	-51.1	16.5	17.4	-0.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	583.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	4314.74	1655.7	1587.8	1434.1	1218.8	1447.5	2609	2321.1	455.6	204.5	3.2	6.2	4.4	3.4	8	6.9	2.3	3.3	1.1	3.5	11.6	1.5	44
balance-sheet.row.total-non-current-liabilities	11769.37	3405.2	2442.3	3061.7	1621.8	2781.6	2404.9	1111.3	307.9	123	39.6	40	69.4	17.4	0.6	1.1	3.3	1.6	1.2	1.2	1.2	1.2	1.2
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	10172.08	2701.6	2312.9	2319.4	2899	217.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	41832.08	11602.2	10083.1	10099.1	9643.8	10764.6	9058.9	5576.6	2405.7	1239.4	235.5	333.2	223.6	170.6	82.5	109	78.2	93.2	91.5	88.1	124.7	95.4	64.6
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	15657.02	3914.3	3914.3	3914.3	3914.3	3919.9	3121.6	2601.3	2421.5	1210.7	224.3	224.3	224.3	224.3	162.5	162.5	162.5	125	125	125	80	80	80
balance-sheet.row.retained-earnings	5069.76	1345.7	1214.6	1757.3	1726.2	1184.3	2123.8	1498.9	868	530.2	81.5	45.1	110.6	89	53	48.3	45.2	36.2	28.7	19.7	28.4	18.1	12.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	5398.03	249.5	87.3	135	94.8	71.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	4131.64	2188.3	2239.2	2232.2	2237.5	2139.9	1320.8	2396.3	23.2	1315.5	81.6	79.5	81.7	65.5	112.4	106.9	99.2	132.6	129.5	122.6	16.6	10.5	5.2
balance-sheet.row.total-stockholders-equity	30256.45	7697.8	7455.3	8038.8	7972.7	7315.6	6566.2	6496.5	3312.6	3056.4	387.3	348.9	416.5	378.7	327.9	317.7	306.9	293.8	283.1	267.2	125	108.7	97.6
balance-sheet.row.total-liabilities-and-stockholders-equity	75035.29	20018.4	18279.9	18858.6	18336.2	18918.6	16354.6	12479.5	5989.6	4480.9	683.6	760	711.9	566.4	430.1	447.6	408.9	410.2	396.7	379.2	276.5	240.5	191.4
balance-sheet.row.minority-interest	2940.49	712.2	741.4	720.7	719.7	838.4	729.5	406.3	271.3	185.1	60.8	78	71.7	17.2	19.7	21	23.8	23.2	22	23.9	26.8	36.5	29.2
balance-sheet.row.total-equity	33196.94	8410	8196.8	8759.5	8692.4	8154	7295.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	75035.29	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	8677.03	2281	2204.5	2196.6	2310.9	1388.8	1137.3	607.9	1299.9	1110.8	2.8	2.7	2.7	2.7	2.7	2.7	2.8	3.2	4.6	5.3	0.2	-0.1	4.3
balance-sheet.row.total-debt	23468.31	6254.2	5214.9	5899.1	5398.8	7175.6	5491.1	2553	1231.9	629.7	102	198	76	20	4	20	11	12	15	10	10.7	11.3	0
balance-sheet.row.net-debt	15855.14	3487.8	3230.9	3635.3	1853.9	2416.1	2996.7	186.5	130.4	-476	-70.3	-120.5	-197.1	-170.1	-186.3	-236.4	-202.1	-181.3	-176.7	-183.6	-47.4	-52.4	-50.4

Rahavoogude aruanne

Meinian Onehealth Healthcare Holdings Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.455 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Huvitav on see, et osa ettevõtte aktsiatest, täpsemalt 0, ostis ettevõte ise tagasi. Selle tegevuse tulemusena muutus 0.000 võrreldes eelmise aastaga. Vahepeal on ettevõtte võlgnevused praegu 152.98 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -231881099.330. See on -1.967 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 1144.72, 204.03, -3790.86, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -137.38 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 2338.87, 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	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005
cash-flows.row.net-income	386.2	-472.7	160.5	644.7	-713.7	972.8	694.3	378.5	286.2	45.1	-45.2	58.9	58.3	24.4	17.4	13.8	26.9	27.6	24.2	22.5
cash-flows.row.depreciation-and-amortization	121.97	1144.7	1064.8	405.6	400.1	316.8	213.2	111	77.2	15	15.7	12.7	12.3	11.8	13	13.7	14.8	12.8	11.6	11.8
cash-flows.row.deferred-income-tax	-108.4	-60	-59.6	-59.3	-62.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	8.75	87.3	21.5	59.3	62.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-57.93	99.2	152.1	-25.9	-250.2	-86.2	270.5	97.8	-76.4	-59.1	-49.1	-11.3	-14.4	-29.9	4.8	-3.4	-15.3	-15.9	13.1	5.1
cash-flows.row.account-receivables	-58.15	72.1	15.5	-591.3	-200.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	3.2	-65.9	-14	-16.9	5.5	-24.2	-16.3	-16	-9.1	-3.1	4.8	-2.6	4.9	-28.8	-16.4	-2.7	4	-2.5	-0.1	6.2
cash-flows.row.account-payables	0	153	210.1	625.5	7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-2.97	-60	-59.5	-43.2	-62.6	-61.9	286.8	113.8	-67.3	-56	-53.8	-8.7	-19.2	-1.1	21.2	-0.7	-19.3	-13.4	13.2	-1.1
cash-flows.row.other-non-cash-items	1863.87	742.7	720.5	-51.2	1823.4	335.2	266.5	119.8	42.8	28.9	104.8	6.4	7.2	1.1	5.3	1	0.9	1.9	0.4	2.7
cash-flows.row.net-cash-provided-by-operating-activities	1557.84	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	-397.27	-418.2	-453.5	-326.3	-429.1	-831.2	-811.8	-454.1	-347.1	-6.2	-20.8	-15.6	-75.2	-44.2	-2.4	-10.3	-7.3	-24.4	-23.6	-32.3
cash-flows.row.acquisitions-net	-209.89	-104.4	167.9	-73.7	-409.9	-523.7	-437.2	-221	-123.7	1	-84.8	0	0	0	0	1.6	-0.7	26	0.3	0
cash-flows.row.purchases-of-investments	-176.88	-85.9	-311.8	-444.5	-356.2	-935.1	-470	-225.9	-1099.8	-52.9	0	-2.9	0	-0.2	-0.2	10.5	10.8	-2	-2.8	-7.8
cash-flows.row.sales-maturities-of-investments	23.65	172.5	435	107.4	82.3	284.1	36.2	4.5	1.5	0	0	0	0	0	0	0.3	0.4	1	3.5	0
cash-flows.row.other-investing-activites	96.3	204	402.2	414.6	-327.4	-775.1	-331.2	-264.8	0.2	33	0.8	0.7	17.9	1.3	0.3	-10.3	-7.3	-24.4	-3.6	2.1
cash-flows.row.net-cash-used-for-investing-activites	-664.1	-231.9	239.9	-322.5	-1440.4	-2780.9	-2013.9	-1161.3	-1569	-25	-104.9	-17.9	-57.3	-43.1	-2.2	-8.1	-4.2	-23.8	-26.2	-38
cash-flows.row.debt-repayment	-1440.63	-3790.9	-4411.8	-5032	-5495.3	-3045	-1209.3	-565.7	-237.8	-282	-38	-30	-4	-28	-11	-20.5	-27	-12	-20.7	-6.4
cash-flows.row.common-stock-issued	7.54	0	0	0	216.5	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	-216.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-141.97	-137.4	-139.3	-410.2	-612.9	-360.7	-109.6	-38	-17.4	-22.4	-51.3	-26.2	-10.5	-13.6	-9.1	-0.8	-18	-12.1	-32.1	-5.2
cash-flows.row.other-financing-activites	71.22	2338.9	949.5	3583.8	8594.1	4647.5	2877.7	1054.5	2022.3	173.7	159	86	20	9.8	17.7	22.1	25.2	17	165.6	1.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-695.94	-1589.4	-3601.6	-1858.3	2485.9	1241.8	1558.9	450.8	1767.2	-130.7	69.7	29.8	5.5	-31.8	-2.4	0.8	-19.8	-7.1	112.8	-9.8
cash-flows.row.effect-of-forex-changes-on-cash	0.15	-0.3	0.1	0.8	0.8	0.6	0	0	0	1.2	-8.4	-1.1	-2.5	0	0	0	0	0	-0.4	0
cash-flows.row.net-change-in-cash	224.99	-280.4	-1301.7	-1206.9	2305.8	0.1	989.4	-3.4	528.1	-124.7	-17.4	77.5	9.2	-67.5	35.9	17.8	3.3	-4.4	135.5	-5.7
cash-flows.row.cash-at-end-of-period	7511.05	1938.7	2204.9	3489.1	4696	2390.2	2366.5	1101.4	1104.9	169.8	294.5	265.3	187.8	178.6	246.1	210.3	192.5	189.2	193.6	58.1
cash-flows.row.cash-at-beginning-of-period	7286.07	2219.1	3506.7	4696	2390.2	2390.1	1377	1104.9	576.8	294.5	311.8	187.8	178.6	246.1	210.3	192.5	189.2	193.6	58.1	63.7
cash-flows.row.operating-cash-flow	1557.84	1541.1	2059.8	973.3	1259.5	1538.6	1444.5	707.1	329.8	29.8	26.2	66.7	63.4	7.4	40.5	25.1	27.3	26.5	49.3	42.1
cash-flows.row.capital-expenditure	-397.27	-418.2	-453.5	-326.3	-429.1	-831.2	-811.8	-454.1	-347.1	-6.2	-20.8	-15.6	-75.2	-44.2	-2.4	-10.3	-7.3	-24.4	-23.6	-32.3
cash-flows.row.free-cash-flow	1160.57	1122.9	1606.4	647	830.4	707.5	632.7	253	-17.2	23.7	5.3	51.1	-11.7	-36.8	38.1	14.8	19.9	2.1	25.7	9.8

Kasumiaruande rida

Meinian Onehealth Healthcare Holdings Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.276%. 002044.SZ brutokasum on teatatud 4602.85. Ettevõtte tegevuskulud on 3386.96, mille muutus võrreldes eelmise aastaga on 19.092%. Kulud amortisatsioonikulud on 1144.72, mis on 0.195% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 3386.96, mis näitab 19.092% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 25.572% kasvu võrreldes eelmise aastaga. Tegevustulu on 1215.9, mis näitab 25.572% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -2.070%. Eelmise aasta puhaskasum oli 505.62.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	10594.6	10887.1	8532.8	9155.6	7814.9	8525	8458.5	6233.1	3081.9	2101.5	716	769.2	691.2	776.4	554.3	509.8	413	566.3	591.7	528.7	563.7	446.9	335.2
income-statement-row.row.cost-of-revenue	6129.26	6284.2	5602.4	5544.4	4919.2	4790.2	4435.5	3305.8	1593.1	1093.8	556.3	624.3	552.4	643.4	487.2	439.6	365.1	501.6	509.6	451.8	493.6	380.7	286.7
income-statement-row.row.gross-profit	4465.33	4602.9	2930.4	3611.2	2895.7	3734.8	4022.9	2927.2	1488.8	1007.7	159.7	145	138.8	132.9	67.1	70.3	47.9	64.7	82.2	76.9	70.1	66.2	48.5
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
income-statement-row.row.research-development	62.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	293.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2527.08	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-50.12	-5.8	466.6	463	323.6	392.4	-13.4	-2.3	3	1.5	1.6	-0.6	-0.5	1.3	0.7	3.5	2.9	2.2	0.1	-0.2	-0.1	-0.1	-0.1
income-statement-row.row.operating-expenses	3468.57	3387	2844	2836.3	2476.2	2683	2648.6	1954.3	982.6	681.7	66.9	59.6	52.3	49.8	36.1	44.8	32.3	33.8	49.5	48.4	41.1	38.3	29.3
income-statement-row.row.cost-and-expenses	9597.83	9671.2	8446.4	8380.7	7395.4	7473.2	7084.2	5260.1	2575.7	1775.5	623.3	683.9	604.8	693.2	523.4	484.4	397.4	535.4	559.1	500.2	534.7	419	316.1
income-statement-row.row.interest-income	13.25	14.1	14	18.1	23.9	17.3	21.5	10.6	4.9	3.1	2.3	1.7	0	3.2	4.1	6.4	3.7	3.6	2	2.2	0.5	0.6	3.7
income-statement-row.row.interest-expense	312.15	303.7	284.3	352.2	373.1	411	249.2	104.9	39.1	17.4	11.3	3.3	-1.1	1.2	0.6	1	0.8	0.9	0.6	0.6	0.4	0.2	0.4
income-statement-row.row.selling-and-marketing-expenses	2527.08	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-151.25	-358.5	-467.6	-465.2	-896	-1561.9	-90.8	-71.3	-7.2	32.9	-24.7	-104.2	-5.4	-4.1	1.4	3.4	3.8	1.8	-0.2	-0.5	-1.4	-0.5	3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-50.12	-5.8	466.6	463	323.6	392.4	-13.4	-2.3	3	1.5	1.6	-0.6	-0.5	1.3	0.7	3.5	2.9	2.2	0.1	-0.2	-0.1	-0.1	-0.1
income-statement-row.row.total-operating-expenses	-151.25	-358.5	-467.6	-465.2	-896	-1561.9	-90.8	-71.3	-7.2	32.9	-24.7	-104.2	-5.4	-4.1	1.4	3.4	3.8	1.8	-0.2	-0.5	-1.4	-0.5	3
income-statement-row.row.interest-expense	312.15	303.7	284.3	352.2	373.1	411	249.2	104.9	39.1	17.4	11.3	3.3	-1.1	1.2	0.6	1	0.8	0.9	0.6	0.6	0.4	0.2	0.4
income-statement-row.row.depreciation-and-amortization	614.78	1367.9	1144.7	1064.8	405.6	400.1	316.8	213.2	111	77.2	15	15.7	12.7	12.3	11.8	13	13.7	14.8	12.8	11.6	11.8	-0.6	-0.2
income-statement-row.row.ebitda-caps	1370.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	840.6	1215.9	45.8	831.3	1680	1076.2	1296.9	903.8	497	357.7	68.2	-18.4	81.6	77.7	32.2	27.6	16.6	30.8	34	29.1	28.3	28.7	23.2
income-statement-row.row.income-before-tax	689.34	857.4	-421.8	366.1	783.9	-485.7	1283.5	901.6	499	358.9	67.7	-19.3	81.1	79	32.4	28.8	19.4	32.8	33.3	28.5	27.9	28	22.6
income-statement-row.row.income-tax-expense	154.82	179.2	50.9	205.6	139.2	228	310.7	207.3	120.5	72.7	22.6	25.9	22.2	20.7	8	11.4	5.6	5.9	5.6	4.3	5.4	4.9	4.3
income-statement-row.row.net-income	386.2	505.6	-472.7	160.5	551	-713.7	820.6	613.8	338.9	260.3	49.5	-6.2	61	58.9	23.2	19	13.1	25.2	26.1	22.7	20.5	20.1	16.2