Jiangxi Special Electric Motor Co.,Ltd

Sümbol: 002176.SZ

SHZ

9.75

CNY

Turuhind täna

-54.0463
P/E suhe
2.5275
PEG suhe
16.57B
MRK Cap
0.00%
DIV tootlus

Jiangxi Special Electric Motor Co.,Ltd (002176-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Jiangxi Special Electric Motor Co.,Ltd (002176.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1556.296 M, mis on 0.296 % gowth. Kogu perioodi keskmine brutokasum on 432.974 M, mis on 1.408 %. Keskmine brutokasumi suhtarv on 0.241 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 5.030 %, mis on võrdne 2.355 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Jiangxi Special Electric Motor 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 0.331. Käibevara valdkonnas on 002176.SZ aruandlusvaluutas 2370.443. Märkimisväärne osa neist varadest, täpsemalt 520.262, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.482%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 78.184, kui neid on, aruandlusvaluutas. See näitab erinevust 6328.749% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 713.047 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.598%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 3814.742 aruandlusvaluutas. Selle aspekti aastane muutus on -0.106%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 1141.645, varude hind on 433.43 ja firmaväärtus 50.08, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 329.08. Kontovõlad ja lühiajalised võlad on vastavalt 1245.66 ja 157.89. Koguvõlg on 870.94, netovõlg on 352.43. Muud lühiajalised kohustused moodustavad 300.54, mis lisandub kohustuste kogusummale 2496.35. 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	3677.52	520.3	1004.7	748.2	437.1	474.2	1492.1	506.1	868.5	311.3	545.9	155.4	226.1	438.2	122.3	95.2	122.5	158.7	37.8	34.9	13
balance-sheet.row.short-term-investments	9.81	1.8	2.4	1.8	0.3	3.6	0.3	0	-40.6	-47.4	-21.3	-15.2	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	5777.42	1141.6	1966.8	1614.2	1292	1608.8	2993.5	3009.6	1989.8	2024	445.6	409.3	415.4	266.1	263.6	166.6	156.1	162.5	79	43.3	61.2
balance-sheet.row.inventory	2814.44	433.4	1178	655.7	414.5	450.8	799.7	846.7	668	499.5	263.5	217.4	177.2	203.5	136.3	126.9	168.7	120	83.6	75.3	63.2
balance-sheet.row.other-current-assets	1856.15	276.9	391	53.6	137.5	165.4	324.7	298.5	249.9	147.6	25.8	9.7	6.6	2.9	-3.9	-2.1	-3.3	-5.2	-2.7	-3.2	-9.4
balance-sheet.row.total-current-assets	14123.77	2370.4	4540.5	3071.7	2281.1	2699.2	5610	4660.9	3776.2	2982.3	1280.8	791.8	825.4	910.7	518.3	386.6	443.9	436	197.7	150.3	128
balance-sheet.row.property-plant-equipment-net	8153.77	2093.3	1947.3	1649.7	1767.7	2001.6	2222.8	1598.3	1506.2	1432.1	562.6	439.8	324.5	212.5	139	116.8	88.9	74.7	66.5	61.2	41.7
balance-sheet.row.goodwill	200.31	50.1	50.1	50.1	50.1	50.1	161.5	1569.6	1569.6	1569.6	13.7	10	10	2.8	0	0	0	0	0	0.1	0
balance-sheet.row.intangible-assets	1322.11	329.1	335.6	342.2	360.2	483.1	688.8	702.8	704.1	579.8	284.1	218.2	167.7	156.4	18.2	17.4	12.2	12.5	12.8	13.1	7.8
balance-sheet.row.goodwill-and-intangible-assets	1522.42	379.2	385.7	392.3	410.3	533.2	850.4	2272.4	2273.7	2149.4	297.8	228.2	177.6	159.1	18.2	17.4	12.2	12.5	12.8	13.2	7.8
balance-sheet.row.long-term-investments	148.06	78.2	1.2	-1.6	2.4	-1	161.4	0	83.6	50.1	21.4	15.3	0	0	0	0	0	0	0	0	1.2
balance-sheet.row.tax-assets	301.13	0	134.3	127.4	193.1	162.4	175.4	86.9	69	55	15.8	11.6	6.4	4.3	3.1	2.9	3.1	1.8	2.5	5.3	3.9
balance-sheet.row.other-non-current-assets	2392.99	1419.3	220.2	190.3	163.9	225.3	721.2	544.3	35.9	115.2	113.9	96.6	21.9	0.2	0.2	13.3	0.2	0.2	0.4	0.4	0
balance-sheet.row.total-non-current-assets	12518.38	3969.9	2688.7	2358	2537.3	2921.5	4131.2	4502	3968.4	3801.8	1011.5	791.6	530.5	376	160.5	150.4	104.4	89.2	82.2	80.1	54.7
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	26642.15	6340.4	7229.3	5429.7	4818.4	5620.7	9741.2	9162.9	7744.6	6784.1	2292.3	1583.4	1355.9	1286.7	678.8	537	548.3	525.1	279.9	230.4	182.7
balance-sheet.row.account-payables	5382.99	1245.7	1504.5	1329	1244.4	1570.5	2186.1	2344.9	2018.9	1844.2	138.8	155.8	94.5	125.5	110.8	59.8	54.8	60.6	60.4	36.6	31.9
balance-sheet.row.short-term-debt	1219.43	157.9	691.3	1576.4	1619	1878.5	2883.6	1676.3	1067.6	910.7	10	358	264	210	128.6	77.8	82.8	78.3	63.3	58.6	45.9
balance-sheet.row.tax-payables	235.22	0	414.9	52.7	48.5	49.7	41.5	50.2	36.7	90.3	17.5	19.2	18.8	15.5	12.1	3.3	4.2	8.4	10	8.4	2.9
balance-sheet.row.long-term-debt-total	1946.38	713	0.8	144.7	0.8	0	281.5	503.8	442.6	80	0	0	0	0	0	0	0	0	0	0	2.7
Deferred Revenue Non Current	152.31	0	53.2	59.1	76.8	77	91.6	75.8	68.2	46.3	52	0	0	0	0	0	0	0	0	0	-2.2
balance-sheet.row.deferred-tax-liabilities-non-current	42.89	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	599.69	300.5	593.7	20.2	5.4	47	501.5	288.8	99.3	115.7	10.6	17.6	18.4	26.2	19.9	19.3	46.7	34.7	10.5	16.1	16.9
balance-sheet.row.total-non-current-liabilities	2250.12	792.3	77.9	221.7	119.5	296.7	557.9	668.5	623.5	251.7	78.1	55.6	22.8	19	10.9	11.8	1.6	0.4	0.6	0.6	3.8
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	2.33	0	0.8	0.7	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10092.25	2496.3	2928.1	3442.6	3214.6	3946.9	6129	4978.4	3930.7	3801.7	287.1	624	453.5	431.2	293.1	179.3	198.2	189.4	163	140	118
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
balance-sheet.row.common-stock	6825.3	1706.3	1706.3	1706.3	1706.3	1706.3	1706.3	1469.2	1469.2	1236.7	523.2	424.4	424.4	212.2	108.4	108.4	108.4	67.8	50.8	30.8	30.8
balance-sheet.row.retained-earnings	-5540.91	-1618.3	-1275	-3601.3	-3987.1	-4001.4	-1067.7	724.3	487.2	289.9	266.3	238	191.4	154.5	106.6	81.2	76.7	64.3	35.5	36.2	17.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	7747.82	4.4	69.4	68	69.9	68.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	7389.71	3722.3	3764.4	3780.4	3780.4	3781.1	2845	1822.2	1769.8	916.8	1124.2	231.1	217.8	424.7	167.8	164.8	163.5	201.8	28.8	21.7	15.3
balance-sheet.row.total-stockholders-equity	16421.93	3814.7	4265.2	1953.4	1569.5	1554.7	3483.7	4015.7	3726.2	2443.4	1913.7	893.5	833.6	791.4	382.8	354.5	348.7	333.9	115	88.7	63.5
balance-sheet.row.total-liabilities-and-stockholders-equity	26642.15	6340.4	7229.3	5429.7	4818.4	5620.7	9741.2	9162.9	7744.6	6784.1	2292.3	1583.4	1355.9	1286.7	678.8	537	548.3	525.1	279.9	230.4	182.7
balance-sheet.row.minority-interest	127.97	29.3	36	33.7	34.3	119.1	128.5	168.7	87.6	539	91.5	65.8	68.8	64.1	2.9	3.3	1.5	1.8	1.9	1.8	1.2
balance-sheet.row.total-equity	16549.9	3844	4301.2	1987.1	1603.9	1673.8	3612.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	26642.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	157.87	79.9	3.7	0.2	2.6	2.6	161.7	218.4	43	2.7	0.2	0.2	10.4	0.2	0.2	13.3	0.2	0.2	0.4	0.4	1.3
balance-sheet.row.total-debt	3165.81	870.9	692	1721.1	1619	1878.5	3165.1	2180.2	1510.2	990.7	10	358	264	210	128.6	77.8	82.8	78.3	63.3	58.6	48.6
balance-sheet.row.net-debt	-501.9	352.4	-310.3	974.7	1182.2	1408	1673.3	1674.1	641.7	679.4	-535.9	202.6	37.9	-228.2	6.3	-17.4	-39.7	-80.5	25.4	23.7	35.6

Rahavoogude aruanne

Jiangxi Special Electric Motor Co.,Ltd finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 5.118 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 244.14 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -503971267.960. See on 3.051 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 179.03, 0.04, -1857.8, 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 -61.98 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 763.86, 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	-396.91	2327.6	385	13.4	-1949.3	-1778.4	263	202.1	34.2	43.8	64.1	52.8	61.7	32.2	8.9	24.3	31.4	26.9	23.1	9.4
cash-flows.row.depreciation-and-amortization	211.66	179	175.6	176.6	299.3	205.8	195.1	178.9	59.7	44.2	35.1	26.5	16.4	11.2	8.3	7.7	6.5	5.9	4.3	3.1
cash-flows.row.deferred-income-tax	0	-0.9	65.2	-41.8	-80.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	3.7	-65.2	41.8	-11.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	1371.29	-744.6	-283.1	-163.7	238.8	-1060.7	-1315.3	-297.6	-3.4	-122.4	-106.3	-40.2	-51.9	-35.4	-19.2	-40	-106.2	-27.7	-1.1	5
cash-flows.row.account-receivables	677.39	-450.3	-276.1	236	823	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	644.08	-537.4	-176.1	11.6	60.4	20.1	-181.9	-180.7	-16.4	-50.7	-40	47.3	-65.7	-8.2	21.5	-49.5	-36.4	-8.5	-12.6	-11.5
cash-flows.row.account-payables	0	244.1	103.9	-369.5	-526.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	49.83	-0.9	65.2	-41.8	-118	-1080.8	-1133.4	-116.8	13	-71.7	-66.3	-87.6	13.8	-27.2	-40.7	9.5	-69.7	-19.2	11.6	16.4
cash-flows.row.other-non-cash-items	-457.41	62.7	121.8	280.3	1403.9	1717.2	-33.7	40.1	-70.1	20.3	32.9	21.3	16.1	3.6	11.2	16.5	15.2	5.5	3.2	4.1
cash-flows.row.net-cash-provided-by-operating-activities	728.64	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	-487.24	-202	-133.6	-184.7	-200	-414.9	-183	-195.6	-332.2	-162.1	-193.2	-241.6	-114.1	-31.6	-36.6	-26.4	-16.4	-17.7	-14.3	-16.2
cash-flows.row.acquisitions-net	-0.25	1.1	9.2	302.6	408.5	455.6	-8.3	-1228.1	-1238.1	-55.8	-12.8	-39.4	-46.9	31.6	0	26.4	0	0	1.4	1
cash-flows.row.purchases-of-investments	-247.88	-303.5	-9	-35	-899.7	-206.2	-274.6	-412.8	-527.2	-585	0.2	0	-50	-1.3	-1	-1	0	0	0	16.2
cash-flows.row.sales-maturities-of-investments	120.06	0.4	9	37.9	847.8	189.7	226.6	415.8	516.9	581	10.5	0	50.1	2.9	1	1	0	0	0	0
cash-flows.row.other-investing-activites	-555.21	0	0	42.4	41.8	-414.9	16	32.6	-3.6	14.1	37.1	4.8	3.6	-31.6	10	-26.4	0	0	0	-16.2
cash-flows.row.net-cash-used-for-investing-activites	-1114.95	-504	-124.4	163.3	198.4	-390.7	-223.2	-1388	-1584.2	-207.9	-158.1	-276.2	-157.3	-30	-26.5	-26.3	-16.4	-17.6	-12.9	-15.2
cash-flows.row.debt-repayment	-806	-1857.8	-1516.4	-1678.8	-5193.4	-2302.7	-1679.6	-2449.7	-17.8	-836.6	-373.7	-274.9	-153.6	-126	-102.4	-112.3	-95.8	-64.1	-44.8	-46.2
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
cash-flows.row.common-stock-repurchased	-34.19	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-45.26	-62	-64	-93	-170.7	-202.9	-95.7	-60.3	-26.5	-22.8	-24.1	-23	-14	-7.4	-8	-16.5	-5.3	-7	-5	-3.1
cash-flows.row.other-financing-activites	994.32	763.9	1532.4	1411.9	4226.9	4789.1	2411.2	4283.1	1178.7	1467	458.6	301.6	599.6	177.8	100.8	116.8	297.9	68.6	55.5	43.3
cash-flows.row.net-cash-used-provided-by-financing-activities	108.86	-1155.9	-47.9	-360	-1137.2	2283.5	636	1773.2	1134.3	607.6	60.8	3.7	432	44.4	-9.5	-12	196.8	-2.5	5.8	-6.1
cash-flows.row.effect-of-forex-changes-on-cash	0.5	0.1	-0.4	-0.1	2.5	-0.1	-1.2	0.2	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-423.1	167.7	226.5	109.8	-1035.6	976.5	-479.4	508.8	-429.5	385.6	-71.4	-212.1	316.9	25.9	-26.9	-29.8	127.3	-9.6	22.5	0.4
cash-flows.row.cash-at-end-of-period	1904.8	584.9	417.2	190.7	80.9	1116.5	140.1	619.5	110.7	540.2	154.6	226	438.1	121.1	95.2	122.5	152.3	25	34.6	12.1
cash-flows.row.cash-at-beginning-of-period	2327.9	417.2	190.7	80.9	1116.5	140.1	619.5	110.7	540.2	154.6	226	438.1	121.1	95.2	122.1	152.3	25	34.6	12.1	11.8
cash-flows.row.operating-cash-flow	728.64	1827.5	399.3	306.6	-99.2	-916.2	-891	123.5	20.4	-14.1	25.9	60.4	42.2	11.5	9.2	8.5	-53.1	10.5	29.6	21.6
cash-flows.row.capital-expenditure	-487.24	-202	-133.6	-184.7	-200	-414.9	-183	-195.6	-332.2	-162.1	-193.2	-241.6	-114.1	-31.6	-36.6	-26.4	-16.4	-17.7	-14.3	-16.2
cash-flows.row.free-cash-flow	241.39	1625.5	265.7	121.9	-299.3	-1331	-1074	-72.1	-311.8	-176.2	-167.3	-181.2	-71.9	-20.1	-27.4	-17.8	-69.5	-7.1	15.3	5.4

Kasumiaruande rida

Jiangxi Special Electric Motor Co.,Ltd tulud muutusid võrreldes eelmise perioodiga 1.204%. 002176.SZ brutokasum on teatatud 3473.74. Ettevõtte tegevuskulud on 569.11, mille muutus võrreldes eelmise aastaga on 86.750%. Kulud amortisatsioonikulud on 179.03, mis on 0.046% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 569.11, mis näitab 86.750% 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 4.902% kasvu võrreldes eelmise aastaga. Tegevustulu on 2761.86, mis näitab 4.902% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 5.030%. Eelmise aasta puhaskasum oli 2326.38.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005
income-statement-row.row.total-revenue	2798.72	6571.9	2982.3	1844	2688.9	2949.4	3338.4	2984.7	892.8	793.3	855.4	646.5	732.3	525.5	320.9	413	344.6	275.8	236.2	173.7
income-statement-row.row.cost-of-revenue	2673.85	3098.2	2081.4	1581.2	2666.5	2503.2	2488.7	2224.6	666.8	595.5	644.3	487.7	557.1	412.7	249.9	324.6	258.2	198.4	172.8	131.1
income-statement-row.row.gross-profit	124.86	3473.7	900.8	262.8	22.4	446.2	849.7	760.2	226	197.8	211	158.9	175.2	112.7	71	88.4	86.4	77.4	63.4	42.5
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
income-statement-row.row.research-development	124.62	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	220.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	59.56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-2.63	188.9	85.9	33	187.5	-10.6	7.3	19.4	12.1	8	15.3	24.7	7.5	3.3	5.5	6.2	1.8	0.2	0	0
income-statement-row.row.operating-expenses	623.69	569.1	304.7	204.1	585.1	576.2	451.8	442.1	210.4	132.1	128.2	105.1	97.7	74.4	54.4	56.1	35.9	35.6	31.7	27.1
income-statement-row.row.cost-and-expenses	3297.55	3667.3	2386.2	1785.3	3251.6	3079.4	2940.5	2666.6	877.2	727.7	772.5	592.8	654.9	487.1	304.3	380.7	294.2	234	204.6	158.2
income-statement-row.row.interest-income	-0.34	8.8	13.4	16.7	14	9.3	6.6	3.7	2.9	3.5	2.2	5.4	3.6	0.5	1.5	2.5	0.4	0.1	0	0.1
income-statement-row.row.interest-expense	16.44	65.2	67.5	56.4	167.5	175.3	75.6	61.8	19.2	16.4	19	15.4	12.6	4.3	4.8	6.7	6.3	3.9	2.7	3.4
income-statement-row.row.selling-and-marketing-expenses	59.56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-96.17	-4.1	5.2	-120.5	-1433.3	-1728	-93.3	-81.3	11.2	-12.4	-10.1	6.7	-7.6	-2.1	-5.8	-3.6	-7.7	-5.6	-2.9	-4.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2.63	188.9	85.9	33	187.5	-10.6	7.3	19.4	12.1	8	15.3	24.7	7.5	3.3	5.5	6.2	1.8	0.2	0	0
income-statement-row.row.total-operating-expenses	-96.17	-4.1	5.2	-120.5	-1433.3	-1728	-93.3	-81.3	11.2	-12.4	-10.1	6.7	-7.6	-2.1	-5.8	-3.6	-7.7	-5.6	-2.9	-4.9
income-statement-row.row.interest-expense	16.44	65.2	67.5	56.4	167.5	175.3	75.6	61.8	19.2	16.4	19	15.4	12.6	4.3	4.8	6.7	6.3	3.9	2.7	3.4
income-statement-row.row.depreciation-and-amortization	-48.46	335.2	320.4	176.6	-442.9	205.8	195.1	178.9	59.7	44.2	35.1	26.5	16.4	11.2	8.3	7.7	6.5	5.9	4.3	3.1
income-statement-row.row.ebitda-caps	-332.95	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-284.49	2761.9	468	122.5	-562.7	-1844.1	298.9	217.5	15.2	45.6	57.6	35.9	62.4	33	5.3	23.3	40.9	36.2	28.7	10.5
income-statement-row.row.income-before-tax	-380.67	2757.8	473.1	2	-1996	-1854.8	306.2	236.8	26.8	53.2	72.8	60.5	69.9	36.3	10.8	28.7	42.7	36.2	28.7	10.5
income-statement-row.row.income-tax-expense	151.07	430.2	88.1	-11.4	-46.6	-76.3	43.2	34.7	-7.4	9.5	8.7	7.6	8.2	4.1	1.9	4.3	11.3	9.4	5.6	1.1
income-statement-row.row.net-income	-396.91	2326.4	385.8	14.3	-1949.3	-1759.2	261.7	197.3	39.4	38.7	56.9	47.2	56.6	32.3	9	24.7	31.5	26.7	22.9	9.7