YUNDA Holding Co., Ltd.

Sümbol: 002120.SZ

SHZ

7.66

CNY

Turuhind täna

13.5288
P/E suhe
3.2469
PEG suhe
22.21B
MRK Cap
0.01%
DIV tootlus

YUNDA Holding Co., Ltd. (002120-SZ) Finantsaruanded

Q: Mis on YUNDA Holding Co., Ltd. (002120.SZ) koguvara?

YUNDA Holding Co., Ltd. (002120.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete YUNDA Holding Co., Ltd. (002120.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 9886.964 M, mis on 0.498 % gowth. Kogu perioodi keskmine brutokasum on 1335.213 M, mis on 0.471 %. Keskmine brutokasumi suhtarv on 0.183 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.016 %, mis on võrdne 1.104 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes YUNDA Holding 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 0.012. Käibevara valdkonnas on 002120.SZ aruandlusvaluutas 13696.647. Märkimisväärne osa neist varadest, täpsemalt 8839.052, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.096%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 4461.638, kui neid on, aruandlusvaluutas. See näitab erinevust -337.509% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 7680.981 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.054%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 19165.287 aruandlusvaluutas. Selle aspekti aastane muutus on 0.129%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 4041.993, varude hind on 158.09 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 0. Kontovõlad ja lühiajalised võlad on vastavalt 3522.15 ja 3842.23. Koguvõlg on 11881.44, netovõlg on 6923.11. Muud lühiajalised kohustused moodustavad 1380.32, mis lisandub kohustuste kogusummale 18746.56. 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
balance-sheet.row.cash-and-short-term-investments	34283.91	8839.1	8068.2	6791.5	10515.4	8931	1920	1809.6	432.7	139	59.6	77.1	100.6	137.5	90.4	99.5	93.5	84.6	32.2	22.4	21.7	10.9
balance-sheet.row.short-term-investments	18511.07	3880.7	4161.3	3617.6	6505.1	6999.9	-141.3	-113.3	-65.3	-10.7	-6.9	4	-8.7	70.6	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	10162.96	4042	2369.1	2185.9	1101.7	963.8	760.1	441.6	370.3	197.3	186.6	192.6	152.8	158.1	156	166	162.1	110.3	91.2	54.9	54.7	48.7
balance-sheet.row.inventory	834.71	158.1	208.4	180.8	130.2	97.8	38.9	24.5	25.9	106.8	95.2	105.2	152.9	190	177	149.5	179	131.7	107	89.7	58.2	34.6
balance-sheet.row.other-current-assets	8982.49	657.5	2271.9	2522.3	1840.1	976.6	7450.8	2482.7	2390.8	2.6	0.5	2	4	0.5	1.6	0.8	0.3	0.1	2.6	2	0.3	12.9
balance-sheet.row.total-current-assets	54264.08	13696.6	12917.6	11680.4	13587.4	10969.2	10169.8	4758.4	3219.6	445.6	341.9	376.9	410.3	486.1	425	415.9	434.9	326.7	233	169	134.9	107.1
balance-sheet.row.property-plant-equipment-net	66087.22	15793.4	17740.4	17178.5	11400.4	7979.9	5102.8	2975.1	2436.9	275.2	270.7	282.5	262.6	414.3	430.4	405.7	386.3	315.8	237.9	172.2	115.9	104.7
balance-sheet.row.goodwill	0	0	0	0	0	0	16.4	0	0	53.8	53.8	53.8	55.4	53.8	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	8488.03	0	4308	4226.8	2552.3	2036	1222.1	760.5	650.2	35.1	33.3	39.5	36.7	75	76.7	78.4	80.3	80.5	4.9	5	5.1	5.2
balance-sheet.row.goodwill-and-intangible-assets	15522.47	3472.1	4308	4226.8	2552.3	2036	1238.5	760.5	650.2	88.9	87.1	93.3	92.1	128.8	76.7	78.4	80.3	80.5	4.9	5	5.1	5.2
balance-sheet.row.long-term-investments	2450.8	4461.6	-1878.5	-1416.1	-5217.1	-5934.5	1069.8	633.3	322.9	93.2	94.5	83.9	95.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	2711.64	945.3	672.6	483.2	384.2	239.8	121.5	96.9	44.3	4.3	2.4	2.4	1.7	1.4	1.4	1.1	2	1.3	0	0	0	0
balance-sheet.row.other-non-current-assets	11428.95	3619.9	4312.4	3872.1	6793.5	7206.3	378.4	175.3	35.6	12.8	15.8	20	4.9	77.6	60.2	30.6	27	21.4	9.8	1.4	1	1.1
balance-sheet.row.total-non-current-assets	98201.07	24820.3	25154.9	24344.6	15913.4	11527.5	7911.1	4641.1	3489.8	474.5	470.5	482	456.9	622.2	568.6	515.8	495.5	419	252.5	178.5	122.1	111.1
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
balance-sheet.row.total-assets	152465.15	38516.9	38072.5	36025	29500.8	22496.7	18080.9	9399.6	6709.3	920.1	812.4	858.9	867.2	1108.3	993.6	931.7	930.5	745.7	485.6	347.5	257	218.2
balance-sheet.row.account-payables	14226.48	3522.2	5321.8	5380	4348.3	4935.6	3017.6	1857.4	1563.7	106.6	82	84.6	71.1	83.7	119.1	187.6	175.6	137	129.7	97	56.8	38.3
balance-sheet.row.short-term-debt	13970.9	3842.2	3837.2	2551.7	1660	710.8	400	0	0	85.9	54	144.8	65.1	449.1	361.1	259.8	302	188.8	118.1	92.2	82.3	80.2
balance-sheet.row.tax-payables	1154.86	168.2	393.1	306.7	251.8	278.9	515.9	350.2	215.7	18.6	12.4	10.4	10.3	6.5	3.2	4.2	3.8	7.6	4.9	3	1.4	-0.4
balance-sheet.row.long-term-debt-total	33362.34	7681	7430.9	7780.1	5319.8	0	0	0	0	0	0	0	140	0	50	50	39.3	35	50.1	10	13	0
Deferred Revenue Non Current	1760.79	358.2	510.6	456.9	272.1	132.8	54.9	41.5	29.5	0	0.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	488.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3394.89	1380.3	2381.8	773	181.4	1642.6	2545.4	2242.6	1359.1	17.7	9.8	8.6	11.6	9.3	6.2	5.5	3.1	12	3.9	2.6	4.9	3.6
balance-sheet.row.total-non-current-liabilities	36261.37	8527.7	7966.3	8285	5608.2	147.5	60.3	45.8	32.2	0.6	0.1	1	140	0	50	50	39.3	35	50.1	10	13	0
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
balance-sheet.row.capital-lease-obligations	1390.68	358.2	469	407.3	518.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	76364.58	18746.6	20989	20138.2	15043	8962.5	6539.2	4145.8	2955	288.9	200.2	304.3	340.1	639.2	574.9	535.5	553.7	407.2	336.9	234	172.6	157.4
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
balance-sheet.row.common-stock	11599.84	2899.2	2902.3	2902.8	2899.1	2226.3	1712.8	1217.3	1013.6	150.3	150.3	150.3	150.3	150.3	150.3	150.3	150.3	115.6	51	51	51	36
balance-sheet.row.retained-earnings	48667.16	12345.8	10899.2	9577.1	8259.8	7435.5	5622.1	3320.8	1905.2	354.4	322.6	249.8	230.8	168	151.5	129.7	114.6	79.8	53.2	28.3	11.7	11
balance-sheet.row.accumulated-other-comprehensive-income-loss	9829.44	1379.7	529.9	705.3	620.7	628.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	5032.02	2540.6	2644.9	2605.2	2598.3	3172.3	4125.5	673.5	814.2	61.1	71.7	77.3	77	81.3	77.1	76	72.9	102.7	11.8	9.4	7	2.4
balance-sheet.row.total-stockholders-equity	75128.46	19165.3	16976.3	15790.3	14377.9	13462.8	11460.4	5211.5	3733.1	565.8	544.5	477.3	458.2	399.6	379	356	337.8	298.2	116	88.7	69.7	49.3
balance-sheet.row.total-liabilities-and-stockholders-equity	152465.15	38516.9	38072.5	36025	29500.8	22496.7	18080.9	9399.6	6709.3	920.1	812.4	858.9	867.2	1108.3	993.6	931.7	930.5	745.7	485.6	347.5	257	218.2
balance-sheet.row.minority-interest	507.68	140.6	107.2	96.5	79.9	71.3	81.3	42.2	21.2	65.4	67.7	77.3	69	69.5	39.7	40.2	38.9	40.4	32.6	24.8	14.6	11.5
balance-sheet.row.total-equity	75636.14	19305.9	17083.5	15886.8	14457.8	13534.2	11541.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	152465.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	20961.87	8342.4	2282.8	2201.5	1288	1065.4	928.5	520	257.6	82.5	87.6	87.9	86.9	70.6	53	23	19	13	9.8	0.9	1	1.1
balance-sheet.row.total-debt	47986.99	11881.4	11268.1	10331.7	6979.8	710.8	400	0	0	85.9	54	144.8	205.1	449.1	411.1	309.8	341.3	223.8	168.2	102.3	95.3	80.2
balance-sheet.row.net-debt	32214.15	6923.1	7361.2	7157.9	2969.5	-1220.3	-1520	-1809.6	-432.7	-53.1	-5.6	71.7	104.5	311.6	320.7	210.3	247.8	139.2	136	79.8	73.6	69.3

Rahavoogude aruanne

YUNDA Holding Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.483 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 93.24, mis tähistab -0.106 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -3801645614.950. See on -0.351 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 2709.2, -270.08, -5277.48, 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 -525.06 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 5089.97, 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	2003
cash-flows.row.net-income	1678.99	1501.3	1496.2	1424.1	2623	2602.3	1587.5	1181.5	76.9	102.6	55.1	89.5	29.4	33.1	32.4	46.2	49.5	33.9	25.4	14.7	5.5
cash-flows.row.depreciation-and-amortization	2041.29	2709.2	2216.8	1364	1038.6	628.6	431.4	217.4	33.2	31.8	30.2	31	36.3	36	31.5	25.9	20.6	13.6	9.9	7.9	0
cash-flows.row.deferred-income-tax	0	-168.7	-107.4	-146.4	-107.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	27.3	32.1	12.2	21.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-338.72	392.8	-1078.6	-773.3	1320.5	1052.2	889.6	499.9	11.3	19	26.9	35.9	-42.1	-61.9	16.8	-6.2	-22	-60.9	23.7	-19.6	0
cash-flows.row.account-receivables	-326.58	133.3	-1937.9	-1162.3	-430.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-12.14	-27.5	-50.7	-32.4	-63.1	-14.4	1.3	2.4	-12	10	47.7	36.1	17.4	-27.5	29.4	-47.3	-24.7	-17.3	-31.2	-23.9	0
cash-flows.row.account-payables	0	455.8	1144.2	567.7	1921.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-168.7	-234.3	-146.4	-107.2	1066.6	888.3	497.5	23.4	9	-20.8	-0.2	-59.4	-34.3	-12.6	41	2.6	-43.6	54.9	4.2	0
cash-flows.row.other-non-cash-items	2601.51	828.8	430.2	303.1	138.8	-568.7	59.9	69.7	23.9	-37.4	12.6	-39.4	18.9	4.3	9.9	17.2	11.6	46.1	4.9	10.7	-5.5
cash-flows.row.net-cash-provided-by-operating-activities	3939.2	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	-2487.01	-3523.6	-8244.5	-6003.6	-4377.1	-3469.7	-1398.1	-1682.8	-60.5	-65.3	-57.6	-86.1	-23	-59.5	-50.7	-96.1	-184.2	-77.7	-69.3	-25.1	-34.1
cash-flows.row.acquisitions-net	638.85	-0.6	53.5	2.5	0.9	1	12.4	0	1.8	88.2	0	138.3	-17.4	1.4	0	-7.8	0	0	0	0.2	0
cash-flows.row.purchases-of-investments	-5463.64	-104.2	-974.3	-236.4	-20.4	-1040.5	-261.1	-153.1	-10.6	-42	0	-15.6	-45	-51.5	-4	-6	-4	-9	0	-0.8	0
cash-flows.row.sales-maturities-of-investments	5656.85	96.8	242.1	236.3	254.6	1387	66.9	105.9	0.2	70.3	0	129	7	32	0	6.1	0	0	0	0.8	1.8
cash-flows.row.other-investing-activites	-433.15	-270.1	3066.6	139.8	-1396.8	-4606.1	67.5	-1014.4	0.2	-65.3	4.2	-21.5	59.1	3.3	4.8	1	1.2	1.5	0.7	0.4	-0.1
cash-flows.row.net-cash-used-for-investing-activites	-2088.09	-3801.6	-5856.6	-5861.3	-5538.9	-7728.4	-1512.4	-2744.3	-69	-14.1	-53.4	144.1	-19.3	-74.2	-49.8	-102.8	-187	-85.2	-68.6	-24.5	-32.4
cash-flows.row.debt-repayment	-2823.24	-5277.5	-1729.3	-2175	-700	0	0	-118	-130.4	-263.5	-183	-866.2	-1053	-693	-623.2	-610.3	-366.7	-270.8	-224.4	-217	-123.5
cash-flows.row.common-stock-issued	0	93.2	32	61	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-44.26	-93.2	-32	-1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-501.2	-525.1	-419.3	-601	-853.1	-332.2	-118.6	-2.6	-16.5	-8.3	-22.9	-26.4	-26.2	-27.1	-30.4	-22.6	-32.7	-8.5	-5.2	-4.8	-2.6
cash-flows.row.other-financing-activites	3316.99	5090	4439	8246.2	1761.6	4403.1	46.8	973.4	146.6	156.3	109.9	594	1091	798.3	592.8	650.6	584.2	339.2	236.4	243.3	169.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-653.57	-712.6	2290.3	5529.7	208.4	4070.9	-71.8	852.8	-0.2	-115.4	-96	-298.6	11.9	78.2	-60.7	17.8	184.9	59.9	6.8	21.5	43.4
cash-flows.row.effect-of-forex-changes-on-cash	27.8	54.6	-29.6	-130.7	0.1	0	0	-0.4	2.6	1.5	-1	1.8	5.6	4.2	2.1	6.6	-0.9	-2.6	-1.2	0.1	0
cash-flows.row.net-change-in-cash	891.13	831.2	-606.5	1721.4	-294.8	57	1384.1	76.6	78.7	-12	-25.6	-35.6	40.6	19.8	-17.8	4.6	56.5	4.8	0.8	10.8	43.4
cash-flows.row.cash-at-end-of-period	15008.54	3507.8	2676.4	3282.9	1561.6	1856.3	1799.3	415.2	136.4	57.7	69.7	95.4	131	90.4	70.6	88.3	83.7	4.8	22.4	21.7	43.4
cash-flows.row.cash-at-beginning-of-period	14117.41	2676.6	3282.9	1561.6	1856.3	1799.3	415.2	338.6	57.7	69.7	95.4	131	90.4	70.6	88.3	83.7	27.2	0	21.7	10.9	0
cash-flows.row.operating-cash-flow	3939.2	5290.8	2989.3	2183.6	5035.6	3714.5	2968.4	1968.5	145.3	116	124.7	117	42.5	11.6	90.7	83.1	59.5	32.8	63.8	13.7	32.4
cash-flows.row.capital-expenditure	-2487.01	-3523.6	-8244.5	-6003.6	-4377.1	-3469.7	-1398.1	-1682.8	-60.5	-65.3	-57.6	-86.1	-23	-59.5	-50.7	-96.1	-184.2	-77.7	-69.3	-25.1	-34.1
cash-flows.row.free-cash-flow	1452.19	1767.2	-5255.2	-3819.9	658.5	244.7	1570.3	285.7	84.9	50.7	67.1	31	19.5	-47.8	40	-13	-124.7	-44.9	-5.5	-11.4	-1.7

Kasumiaruande rida

YUNDA Holding Co., Ltd. tulud muutusid võrreldes eelmise perioodiga -0.055%. 002120.SZ brutokasum on teatatud 4332.05. Ettevõtte tegevuskulud on 1864.92, mille muutus võrreldes eelmise aastaga on 9.971%. Kulud amortisatsioonikulud on 2709.2, mis on 0.281% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1864.92, mis näitab 9.971% 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 0.162% kasvu võrreldes eelmise aastaga. Tegevustulu on 1973.32, mis näitab 0.024% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.016%. Eelmise aasta puhaskasum oli 1483.08.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
income-statement-row.row.total-revenue	45581.2	47433.7	41729.3	33500.4	34404	13856	9985.6	7349.7	979.5	931.2	935.8	917.7	853.2	823.5	828.7	832.1	734	569	510.7	335.5	229.5
income-statement-row.row.cost-of-revenue	41378.69	43101.7	37951.2	30319.5	29880.2	9973.8	7091.7	5059.8	733.9	734.6	750.5	731.6	674.2	661.3	675.4	694.1	607.5	469.4	434.6	286.9	203
income-statement-row.row.gross-profit	4202.51	4332	3778.1	3180.9	4523.8	3882.2	2893.9	2289.9	245.6	196.6	185.3	186.1	179	162.2	153.3	138	126.5	99.6	76.1	48.6	26.6
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
income-statement-row.row.research-development	265.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	655.01	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	167.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-70.81	825.2	685.4	685.6	504.1	-69.4	-29	20.1	3.2	7.3	14.8	28.9	11.3	5.1	7.5	5.4	11.7	4.7	3.2	2.4	2.9
income-statement-row.row.operating-expenses	1818.65	1864.9	1695.8	1409.3	1113.1	1012.3	773.6	677.9	137.2	120	118.1	117.8	121.1	115.9	104	85.6	68.7	50.9	40.9	27.4	19.7
income-statement-row.row.cost-and-expenses	43197.34	44966.6	39647.1	31728.9	30993.4	10986.1	7865.3	5737.7	871.1	854.6	868.6	849.4	795.3	777.2	779.4	779.7	676.3	520.3	475.5	314.2	222.7
income-statement-row.row.interest-income	101.17	55.8	61.2	59.7	33	37.1	6.5	2.8	0.7	5.2	0.7	1.4	1.8	3.3	0	0	0	0.6	0.2	0.4	0
income-statement-row.row.interest-expense	404.86	398.9	313.4	139.7	40.3	19.2	0	2.5	1.4	4.6	7.7	17.8	25.5	19.4	20.3	15	10.8	10.5	5.3	4.8	2.2
income-statement-row.row.selling-and-marketing-expenses	167.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	8.47	-34	-62.3	-19.9	-125.8	680.6	25.6	-19.1	-9.8	46.5	-3.7	40.3	-16.1	-7.1	-9.9	-10.1	-0.1	-8.7	-3.2	-2.6	0.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-70.81	825.2	685.4	685.6	504.1	-69.4	-29	20.1	3.2	7.3	14.8	28.9	11.3	5.1	7.5	5.4	11.7	4.7	3.2	2.4	2.9
income-statement-row.row.total-operating-expenses	8.47	-34	-62.3	-19.9	-125.8	680.6	25.6	-19.1	-9.8	46.5	-3.7	40.3	-16.1	-7.1	-9.9	-10.1	-0.1	-8.7	-3.2	-2.6	0.8
income-statement-row.row.interest-expense	404.86	398.9	313.4	139.7	40.3	19.2	0	2.5	1.4	4.6	7.7	17.8	25.5	19.4	20.3	15	10.8	10.5	5.3	4.8	2.2
income-statement-row.row.depreciation-and-amortization	841.42	3190.1	2489.8	1667.3	959.8	628.6	431.4	217.4	33.2	31.8	30.2	31	36.3	36	31.5	25.9	20.6	13.6	9.9	7.9	2.1
income-statement-row.row.ebitda-caps	3099.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2258.2	1973.3	1927.1	1772	3603.4	3619.9	2174.9	1617	99.2	119	52.3	82.6	31	34.1	31.9	33.1	46	36.2	29	16.3	4.8
income-statement-row.row.income-before-tax	2266.68	1939.3	1864.8	1752.1	3477.6	3550.5	2145.9	1593	98.7	123	63.6	108.7	41.8	39.2	39.4	42.2	57.7	40.4	32.1	18.7	7.7
income-statement-row.row.income-tax-expense	593.03	438	368.6	328	854.6	948.2	558.4	411.5	21.8	20.4	8.5	19.2	12.4	6.1	6.9	-3.9	8.2	6.5	6.7	4	0.3
income-statement-row.row.net-income	1678.99	1483.1	1459.4	1404.5	2647.2	2698	1589.3	1177.2	49.8	84.6	35.2	72.7	21	32.2	31.2	41.2	42.8	28.7	20	11.5	5.5