Jiangxi Zhengbang Technology Co.Ltd.

Sümbol: 002157.SZ

SHZ

2.67

CNY

Turuhind täna

1.4502
P/E suhe
-0.0106
PEG suhe
24.83B
MRK Cap
0.00%
DIV tootlus

Jiangxi Zhengbang Technology Co.Ltd. (002157-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Jiangxi Zhengbang Technology Co.Ltd. (002157.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 14813.449 M, mis on 0.186 % gowth. Kogu perioodi keskmine brutokasum on 569.953 M, mis on 0.299 %. Keskmine brutokasumi suhtarv on 0.049 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -1.595 %, mis on võrdne 0.945 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Jiangxi Zhengbang Technology 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 -0.254. Käibevara valdkonnas on 002157.SZ aruandlusvaluutas 4294.607. Märkimisväärne osa neist varadest, täpsemalt 2442.177, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 2.116%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 200.798, kui neid on, aruandlusvaluutas. See näitab erinevust -50.694% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 1605.129 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.903%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 9997.995 aruandlusvaluutas. Selle aspekti aastane muutus on -2.145%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 122.363, varude hind on 1229.6 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 257.3.

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	6610.53	2442.2	783.8	5132.8	13042.7	2955.3	1583.8	1407.7	2202.7	1527.2	394.9	326	510.9	532.5	395.1	136.6	213.9	178.1	63	54.7	28.8
balance-sheet.row.short-term-investments	-1899.21	0	30.6	-2917.9	-10847.1	-5864	-1387.3	-1236.5	-674.4	-389.5	-352.8	-364.5	0	0	0	0	0	0	0	0	0.3
balance-sheet.row.net-receivables	1863.75	122.4	1008.2	2353.4	4376.5	2285.6	1073.7	942.4	875	1026	634.9	822	607.7	519.8	618.5	348.2	98.3	126.1	76.5	80.6	113.2
balance-sheet.row.inventory	5560.44	1229.6	2360.3	7329.3	13447.8	5137.7	4233.6	3328.9	2075.5	1505.4	1457.2	1323	1050	794.1	714.6	535.8	235	280.6	183.2	146.2	81.6
balance-sheet.row.other-current-assets	219.39	44.5	68.8	288.3	740.6	368.6	96.5	61.4	37.3	31.8	36.6	18.6	26	10	5.4	5.8	1.3	1	0.7	0.8	0.1
balance-sheet.row.total-current-assets	15140.71	4294.6	4221.1	15103.8	31607.6	10747.2	6987.5	5740.4	5190.4	4090.4	2523.6	2489.6	2194.6	1856.3	1733.5	1026.4	548.5	585.7	323.4	282.4	223.6
balance-sheet.row.property-plant-equipment-net	57229.6	12057	17285.1	27528.1	16073.6	13593.9	12309.1	8889.3	5817.5	4780.7	3992.8	2871.8	1837.7	1035.2	860.4	612.6	321	181.2	100.5	74.9	30.9
balance-sheet.row.goodwill	0	0	0	0	38.5	38.5	38.5	38.5	38.5	60.2	59.1	20.6	20.6	20.6	18.9	19.1	0	0	0	0	0
balance-sheet.row.intangible-assets	1152.63	257.3	331.3	376.2	362.6	346.1	345.7	317.5	293.2	281.6	230	154.7	131.2	122.7	116.4	95.2	23.5	15.5	9.5	3.9	4.2
balance-sheet.row.goodwill-and-intangible-assets	1152.63	257.3	331.3	376.2	401	384.5	384.2	356	331.7	341.8	289.1	175.3	151.8	143.3	135.3	114.3	23.5	15.5	9.5	3.9	4.2
balance-sheet.row.long-term-investments	2813.28	200.8	407.2	3105.4	11014	6007.1	1547	1411.8	828.4	499.1	463.4	428.9	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	54.9	18.7	8.8	16.7	15.3	13.7	12.9	5.9	6.6	10	5.2	6.7	4.3	4.1	3.5	3.4	2	1.2	1	1.1	0.4
balance-sheet.row.other-non-current-assets	1597.19	665.8	1205.6	436.9	148	86.1	84.9	212.4	84.3	41.5	37.9	11.5	278.5	158.8	91.4	65.3	33.1	12.7	7.4	9	2.4
balance-sheet.row.total-non-current-assets	62847.59	13199.5	19238	31463.2	27651.9	20085.2	14338.1	10875.4	7068.6	5673.1	4788.4	3494.1	2272.2	1341.3	1090.7	795.6	379.6	210.7	118.4	89	37.8
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
balance-sheet.row.total-assets	77988.3	17494.1	23459.1	46567	59259.6	30832.5	21325.6	16615.7	12258.9	9763.5	7312	5983.8	4466.8	3197.6	2824.2	1822	928	796.4	441.8	371.4	261.4
balance-sheet.row.account-payables	12639.91	1622.3	5200	5098.2	4481.6	3274.3	3017.4	1896.1	1520	1518.6	1267.1	1095.2	854.5	589.1	382	242.1	92.7	134	88.5	93.4	53.1
balance-sheet.row.short-term-debt	38807.44	713.7	18039.5	17961.2	12153.7	6785.1	4652.3	3650.6	2204.5	1619.4	1156.2	1494.7	1489.7	760.5	636.1	349.5	266.8	207.3	125	99	68
balance-sheet.row.tax-payables	398.74	111.8	117.4	170.1	109.3	82.4	27.3	32.6	40.9	70.1	26.2	10.4	7.9	3.7	0.4	6.8	4.3	4.5	3	0.9	0.4
balance-sheet.row.long-term-debt-total	11943.5	1605.1	5825.6	10767.9	6625.2	2852	3871.5	2612.8	1352	2106.4	1818.3	1343.5	364.5	285	290	379.5	30	11.8	0	0	2
Deferred Revenue Non Current	270.83	54.4	88	119.7	119.4	95.3	62.6	56.9	55.3	51.2	49.6	45.7	5.8	8.4	5.8	8.8	0	0	0	0	2.3
balance-sheet.row.deferred-tax-liabilities-non-current	32.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	5384.93	2255.3	4130.1	8292.3	238.9	289.2	2080.5	179.8	189.4	137.5	82.7	80.1	68.7	42.6	29.7	41.6	14.3	8.7	4	6.3	0.9
balance-sheet.row.total-non-current-liabilities	21341.64	4850.2	7331.5	11548.8	8855.2	4614.9	4728.8	2768.2	1474.5	2333.5	1947.2	1428.3	399.7	311.6	310.3	396.3	44.1	12.2	12	6.3	6.3
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
balance-sheet.row.capital-lease-obligations	6823.1	1417.8	2040.3	5481.3	4493.8	1154.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	87086.96	9441.4	34815.5	43121.4	34701.5	20857.8	14506.2	9914.1	6039.8	6211.8	4890.6	4486.5	3109.4	1884.4	1605.8	1171.2	482	402.4	277.8	228.3	164.6
balance-sheet.row.preferred-stock	1240.66	620.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	25362.93	9250.1	3137	3137.7	3093.4	2450	2363.9	2333.7	2290.8	672.1	596.3	431.1	431.1	431.1	269.4	225.9	225.9	75.3	56.3	56.3	56.3
balance-sheet.row.retained-earnings	-91328.44	-17352	-25881.5	-12486.4	8520.6	3371.4	2078.8	2009.2	1623.7	707.1	343.6	324.8	379	330	213.9	157.3	119.3	88.3	56.5	36.1	17.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	15991.17	-98.3	326.9	15.3	822.3	313.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	49440.84	17577.8	13687	11371.6	10815.8	3258.8	2035.9	1972.9	1894.6	1752.1	1070.2	217.3	217.5	275.3	435.9	37.2	35.1	184.4	10.4	6.1	3.1
balance-sheet.row.total-stockholders-equity	707.16	9998	-8730.6	2038.2	23252.1	9393.3	6478.6	6315.7	5809.1	3131.2	2010.1	973.1	1027.5	1036.4	919.2	420.5	380.3	348	123.2	98.5	76.8
balance-sheet.row.total-liabilities-and-stockholders-equity	77988.3	17494.1	23459.1	46567	59259.6	30832.5	21325.6	16615.7	12258.9	9763.5	7312	5983.8	4466.8	3197.6	2824.2	1822	928	796.4	441.8	371.4	261.4
balance-sheet.row.minority-interest	-9805.83	-1945.3	-2625.8	1407.3	1306	581.3	340.9	386	410	420.5	411.3	524.2	329.9	276.8	299.2	230.3	65.8	45.9	40.8	44.5	20
balance-sheet.row.total-equity	-9098.67	8052.7	-11356.4	3445.6	24558.1	9974.6	6819.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	77988.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	914.06	200.8	272.5	187.5	166.9	143.1	159.7	175.3	154.1	109.7	110.6	64.4	57.1	62.5	10.1	10	0	0	0	0	0.3
balance-sheet.row.total-debt	50750.93	2318.8	23865	28729.1	18778.9	9637	8523.8	6263.4	3556.6	3725.7	2974.4	2838.1	1854.2	1045.5	926.1	729	296.8	207.3	125	99	70
balance-sheet.row.net-debt	44140.41	-123.4	23081.2	23596.3	5736.2	6681.7	6940	4855.8	1353.9	2198.5	2579.5	2512.2	1343.3	513	531	592.4	82.9	29.2	61.9	44.2	41.5

Rahavoogude aruanne

Jiangxi Zhengbang Technology Co.Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.700 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 194.870 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -452309967.420. See on -0.563 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 2992.91, 234.67, -7708.04, 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 -836.17 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 12937.92, 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	9658.54	-14345.9	-19114.6	5964.3	1693	192.5	556.5	1038.3	335.9	40.2	-31.3	80.7	176.5	80	62.2	48.8	41.7	35.1	24.8	25
cash-flows.row.depreciation-and-amortization	1040.99	2992.9	3804.7	2108.8	929.9	849.7	598.8	482.3	386.1	293.8	215.9	134.6	115.9	84.1	51.9	22.7	15.8	10.7	6	3.9
cash-flows.row.deferred-income-tax	0	7.4	-0.3	-1.6	-6.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-7.4	84.4	330.4	59.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	1023.13	-1267.7	9328.4	-5725.7	1186.5	-210.6	-517.9	-50.6	-172.5	129.9	-431.8	-55.4	-44.3	-311.5	-368.8	34.4	-106.7	-38.6	-3.2	-68.8
cash-flows.row.account-receivables	-20.03	1194.3	1608	-2914.1	-1129.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	1043.17	4753.6	5788.5	-8310.2	-1233.7	-899.5	-1258.1	-569.4	145.9	-157	-410.7	-295.6	-142.3	-163.9	-275.5	32	-102.5	-37	-65.9	-39.9
cash-flows.row.account-payables	0	-7223	1932.1	5500.2	3556.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	7.4	-0.3	-1.6	-6.4	688.9	740.2	518.8	-318.5	286.9	-21.1	240.2	98	-147.6	-93.3	2.4	-4.2	-1.6	62.7	-28.9
cash-flows.row.other-non-cash-items	-13102.41	7153	3693.2	1876.9	61.2	499.1	274.3	221	185.5	130.1	189.9	100.1	67.3	55.3	31.9	27.2	12.5	9.2	5.6	20.5
cash-flows.row.net-cash-provided-by-operating-activities	-1379.74	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	-659.15	-1323.6	-6492.2	-10349.4	-5710.7	-3155	-4127.8	-2109.2	-941	-1466.7	-1227.8	-936.6	-261.2	-293.7	-343	-164.2	-109.9	-31.5	-54.9	-10.4
cash-flows.row.acquisitions-net	-0.02	140.5	83.6	23.8	221.2	2	47.9	23.9	-570.5	21.7	1274.9	-103.9	11.5	-3.6	9	0	0	-5.3	-0.8	0
cash-flows.row.purchases-of-investments	0	-6.4	-26.9	10364.9	5724.7	0	-146	-22.7	-2.1	-33.1	-42.6	-25.5	-40.7	-4.3	-35.9	-4.3	0	-0.4	-0.1	0
cash-flows.row.sales-maturities-of-investments	0	502.4	214.4	742.5	4.9	0	6.3	10.8	0.6	10.2	1.5	14	39.1	19.6	1.3	0	0	1.1	0.4	0
cash-flows.row.other-investing-activites	179.32	234.7	5187.1	-10349.4	-5710.7	4.7	39.9	31.6	90.5	64.8	-1227.8	26.6	21.9	14.1	14.5	8.2	2	3.4	1.6	3.2
cash-flows.row.net-cash-used-for-investing-activites	-479.85	-452.3	-1034	-9567.7	-5470.6	-3148.3	-4179.7	-2065.6	-1422.4	-1403.1	-1221.7	-1025.4	-229.4	-268	-354.2	-160.3	-107.9	-32.7	-53.8	-7.2
cash-flows.row.debt-repayment	-213.02	-7708	-15066.2	-9655.2	-6392	-4344.7	-2712.6	-2733.5	-1792.9	-2166.3	-2211.4	-846.2	-897.3	-515.9	-322.3	-243.9	-130.5	-103.5	-84	-56.1
cash-flows.row.common-stock-issued	0	0	670.2	-42.9	10.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	-670.2	-20.9	-10.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-38.62	-836.2	-3580	-1139.2	-651	-538.7	-355	-267.1	-203.8	-270.7	-163.9	-149.5	-107.4	-52.6	-40.3	-21.4	-14.1	-6.6	-6.1	-3.3
cash-flows.row.other-financing-activites	4387.37	12937.9	11991.1	25074.5	9955.7	6531	5534.4	4181.2	3717.9	3196.2	3481	1701.8	1051.1	1201.9	851.1	331.1	400	134.8	137	89.8
cash-flows.row.net-cash-used-provided-by-financing-activities	4318	4393.7	-6655	14216.3	2912.7	1647.6	2466.8	1180.6	1721.2	759.2	1105.7	706.2	46.3	633.4	488.5	65.8	255.5	24.7	46.9	30.4
cash-flows.row.effect-of-forex-changes-on-cash	-20.88	0.4	-0.2	0	0	-0.3	0.2	0.1	-1.3	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	2437.54	-1525.8	-9893.5	9201.6	1365.7	-170.3	-800.9	806.1	1032.4	-50	-173.3	-59.3	132.4	273.3	-88.4	38.7	110.8	8.3	26.2	3.7
cash-flows.row.cash-at-end-of-period	5935.91	291.3	1817.1	11710.6	2509	1143.3	1313.6	2114.5	1308.4	259.4	309.3	482.6	527.5	395.1	121.7	210.1	171.4	63	54.7	28.5
cash-flows.row.cash-at-beginning-of-period	3498.37	1817.1	11710.6	2509	1143.3	1313.6	2114.5	1308.4	276	309.3	482.6	542	395.1	121.7	210.1	171.4	60.6	54.7	28.5	24.8
cash-flows.row.operating-cash-flow	-1379.74	-5467.6	-2204.3	4553.1	3923.6	1330.7	911.8	1690.9	735	594	-57.3	259.9	315.5	-92.1	-222.7	133.2	-36.8	16.3	33.1	-19.5
cash-flows.row.capital-expenditure	-659.15	-1323.6	-6492.2	-10349.4	-5710.7	-3155	-4127.8	-2109.2	-941	-1466.7	-1227.8	-936.6	-261.2	-293.7	-343	-164.2	-109.9	-31.5	-54.9	-10.4
cash-flows.row.free-cash-flow	-2038.89	-6791.2	-8696.4	-5796.4	-1787.1	-1824.2	-3216	-418.2	-206	-872.7	-1285	-676.7	54.3	-385.9	-565.7	-31	-146.6	-15.2	-21.8	-29.9

Kasumiaruande rida

Jiangxi Zhengbang Technology Co.Ltd. tulud muutusid võrreldes eelmise perioodiga -0.515%. 002157.SZ brutokasum on teatatud -1000.97. Ettevõtte tegevuskulud on 1584.45, mille muutus võrreldes eelmise aastaga on -49.273%. Kulud amortisatsioonikulud on 2992.91, mis on -0.785% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1584.45, mis näitab -49.273% 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 1.695% kasvu võrreldes eelmise aastaga. Tegevustulu on 8659.06, mis näitab -1.695% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -1.595%. Eelmise aasta puhaskasum oli 8528.71.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	6177.92	6991.7	14415	47670.2	49166.3	24517.8	22113	20614.9	18920.1	16416.3	16483.5	15582.5	13626.7	10690.1	7427.3	4458.5	2696.4	1631.1	1117.3	1067	663.2
income-statement-row.row.cost-of-revenue	6348.42	7992.6	18386.2	59672.4	38177.8	20658.2	19851	18218.4	16311.9	14892.8	15529.1	14746.8	12836.3	9979.5	6919.5	4134.4	2507.5	1490.8	997	965.8	602
income-statement-row.row.gross-profit	-170.5	-1001	-3971.2	-12002.2	10988.5	3859.6	2262	2396.5	2608.2	1523.4	954.5	835.7	790.5	710.6	507.8	324.1	188.9	140.4	120.3	101.2	61.1
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	17.88	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	175.87	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	56.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-851.26	-860.8	2538.1	3015	2400.5	915.5	-54.6	-22.2	134.8	107.8	42.8	55.3	46.3	19.6	9.6	13	2	2.6	1.5	-0.1	0
income-statement-row.row.operating-expenses	1432.86	1584.4	3123.5	4482.2	3767.3	2243.7	1635.2	1587.7	1387.9	1071.3	829.5	715.5	629.3	462.3	365.4	226.9	115.2	83.8	74.1	67.3	29.8
income-statement-row.row.cost-and-expenses	7781.28	9577.1	21509.7	64154.6	41945.2	22901.9	21486.2	19806.1	17699.8	15964.1	16358.6	15462.3	13465.6	10441.8	7284.9	4361.3	2622.7	1574.5	1071.1	1033.1	631.9
income-statement-row.row.interest-income	11.72	12.5	64.5	94.9	96.2	23.1	12.8	11.2	13.5	22.1	16.4	9.3	11.5	3.9	3.4	1.4	3.2	1.3	0.6	0.9	0.5
income-statement-row.row.interest-expense	620.22	788.4	1431.9	1258.9	918.3	346	314.3	184.4	178.6	197.5	183.9	152.9	100.3	67	51.2	28.4	21.5	12.4	7	6.1	3.3
income-statement-row.row.selling-and-marketing-expenses	56.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	11431.8	10383.7	-1884.5	-991.3	-310	-126	-423.6	-220.4	-149.2	-84.1	-58.3	-130.2	-54.2	-52.6	-46.1	-20	-20.1	-9.1	-6.4	-7.3	-4.7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-851.26	-860.8	2538.1	3015	2400.5	915.5	-54.6	-22.2	134.8	107.8	42.8	55.3	46.3	19.6	9.6	13	2	2.6	1.5	-0.1	0
income-statement-row.row.total-operating-expenses	11431.8	10383.7	-1884.5	-991.3	-310	-126	-423.6	-220.4	-149.2	-84.1	-58.3	-130.2	-54.2	-52.6	-46.1	-20	-20.1	-9.1	-6.4	-7.3	-4.7
income-statement-row.row.interest-expense	620.22	788.4	1431.9	1258.9	918.3	346	314.3	184.4	178.6	197.5	183.9	152.9	100.3	67	51.2	28.4	21.5	12.4	7	6.1	3.3
income-statement-row.row.depreciation-and-amortization	1267.34	1387.5	6457.1	4582.6	2811.7	1207.7	849.7	598.8	482.3	386.1	293.8	215.9	134.6	115.9	84.1	51.9	22.7	15.8	10.7	6	3.9
income-statement-row.row.ebitda-caps	12026.25	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	9850.58	8659.1	-12453.5	-18088.1	6300.6	1830.3	257.8	610.7	999.5	281.2	23.9	-42.5	60.7	176.1	89.6	64.2	51.5	44.9	38.8	26.8	26.6
income-statement-row.row.income-before-tax	8999.32	7798.2	-14338	-19079.3	5990.6	1704.3	203.2	588.5	1071.2	368.1	66.7	-10	107	195.7	96.2	77.2	53.6	47.5	39.8	26.6	26.6
income-statement-row.row.income-tax-expense	20.75	21.9	7.8	35.3	26.3	11.3	10.6	32	32.9	32.2	26.5	21.3	26.3	19.2	16.3	14.9	4.7	5.9	4.7	1.8	1.5
income-statement-row.row.net-income	9658.54	8528.7	-14345.9	-19114.6	5744.1	1647.1	193.4	525.7	1046	311.4	41.1	-29.9	80.3	119.1	58	53.7	33.2	31.7	28.9	21.2	19.6