AVIC Jonhon Optronic Technology Co.,Ltd.

Sümbol: 002179.SZ

SHZ

34.38

CNY

Turuhind täna

22.8697
P/E suhe
2.4619
PEG suhe
70.95B
MRK Cap
0.02%
DIV tootlus

AVIC Jonhon Optronic Technology Co.,Ltd. (002179-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete AVIC Jonhon Optronic Technology Co.,Ltd. (002179.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 5431.929 M, mis on 0.270 % gowth. Kogu perioodi keskmine brutokasum on 1911.606 M, mis on 0.257 %. Keskmine brutokasumi suhtarv on 0.344 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.229 %, mis on võrdne 0.284 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes AVIC Jonhon Optronic 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 0.118. Käibevara valdkonnas on 002179.SZ aruandlusvaluutas 27600.166. Märkimisväärne osa neist varadest, täpsemalt 9887.293, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.007%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 374.51, kui neid on, aruandlusvaluutas. See näitab erinevust 58.228% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 584.25 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 4.265%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 20496.29 aruandlusvaluutas. Selle aspekti aastane muutus on 0.178%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 13258.454, varude hind on 4189.74 ja firmaväärtus 69.12, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 784.31.

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	35928.75	9887.3	9953.3	8304.7	4581.4	2945	2699.7	1648.1	1403.9	1396.3	1154.7	1457	386.1	476.9	647.3	759.6	494.8	575.1	151.5	87.3	47.5
balance-sheet.row.short-term-investments	583.18	0.8	0.9	1.4	-11.9	-14.8	-18.1	-10.6	88.8	-3.6	0	-2.1	-1.1	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	55080.94	13258.5	10525.4	9408	8564.9	7173.1	6090.9	4802.9	3870.5	3005.1	2606.6	2037.9	1401.1	1048.7	873.2	715.9	604.1	278.3	216.2	143.4	90.2
balance-sheet.row.inventory	16920.3	4189.7	5416	4729.8	2791.9	2049.3	1964.8	1337.6	1278.2	1251.3	864.9	502.1	544.5	670.2	451.5	306.3	265	120.8	108.8	66.5	58.1
balance-sheet.row.other-current-assets	792.48	264.7	315.5	201.1	15.9	87.5	77	37.1	18.7	8.6	4	3.9	2.9	2.8	-26.3	-31.9	-35.7	-5.8	-12.1	-5	-4.5
balance-sheet.row.total-current-assets	108722.48	27600.2	26210.1	22643.6	15954.1	12254.9	10832.4	7825.8	6571.2	5661.3	4630.2	4000.8	2334.6	2198.5	1945.8	1749.9	1328.2	968.4	464.4	292.2	191.4
balance-sheet.row.property-plant-equipment-net	23638.43	6465.1	4467.8	3314.5	2670	2302	1913.2	1693.9	1507.3	1413.2	1227.3	1056.9	845.8	681.4	670.2	631.4	407.3	197	135.9	105.7	101.2
balance-sheet.row.goodwill	276.49	69.1	69.1	69.1	69.1	69.1	69.1	69.1	69.2	69.2	62.1	15.9	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2967.1	784.3	605.5	555.4	186.7	190.8	187	205.5	223.9	210.8	233	176.1	129.4	131.3	118.8	70.3	79.5	14.1	14.7	13.9	14
balance-sheet.row.goodwill-and-intangible-assets	3243.59	853.4	674.6	624.5	255.8	259.9	256.2	274.6	293.1	280	295.1	192	129.4	131.3	118.8	70.3	79.5	14.1	14.7	13.9	14
balance-sheet.row.long-term-investments	712.49	374.5	236.7	190.4	168.4	150.8	137.6	116.3	0	73.8	0	42.4	35.3	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	977.61	244.8	153.1	134.7	117.6	78.1	69.9	54.3	40.7	35.5	28.8	23.1	13.7	11.1	8.7	7	6.2	3.5	3.1	4	0.7
balance-sheet.row.other-non-current-assets	1036.78	31.9	68.3	79.6	52.4	86.1	76.8	65.2	97.6	-0.1	58.7	10	4.9	0.8	0.6	0.8	0.1	36	0	0	0
balance-sheet.row.total-non-current-assets	29608.89	7969.7	5600.6	4343.8	3264.3	2877	2453.6	2204.3	1938.7	1802.5	1609.9	1324.4	1029.1	824.6	798.3	709.5	493.1	250.6	153.7	123.7	115.9
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	138331.37	35569.9	31810.7	26987.3	19218.4	15131.9	13286	10030.2	8509.9	7463.7	6240.1	5325.2	3363.7	3023.1	2744.1	2459.3	1821.3	1219	618.1	415.9	307.3
balance-sheet.row.account-payables	26235.71	4952.6	7657.3	7264.7	5519.3	4437.3	3735.8	2789.3	2237.3	2008.8	1395.4	894.5	682	621.6	545.5	431.6	277.7	180.1	146.1	103.3	61.3
balance-sheet.row.short-term-debt	11145.27	5934.7	1142.2	375.1	1198.2	1053.1	1320.7	1030.9	502.5	384.7	341.1	385.1	440	305.4	260	90	232	85	42	42	59
balance-sheet.row.tax-payables	413.62	6.6	134.6	43.2	60.2	24.2	33.6	76.5	81.3	40	42.3	64.3	36	22.6	17	11.9	17.4	8	6	4.6	2.1
balance-sheet.row.long-term-debt-total	2529.85	584.3	110.2	721	135.8	214.5	1034.7	180.7	680.7	755.2	832.3	831.7	338.1	348.1	348.1	518.1	0	4.2	28.2	17	0
Deferred Revenue Non Current	702.9	91.8	213.1	203.8	143.9	159.7	131	132.5	140.7	98.3	92.1	92.2	-47.9	-5.9	4.3	25.7	0	-2.6	-27.7	-16.5	0
balance-sheet.row.deferred-tax-liabilities-non-current	611.37	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3545.4	1165.5	2947.1	160.5	27.5	13.4	463.7	65.4	62.9	103	43.9	18.9	19	24.3	23.4	12.5	14	4.7	1.7	3.6	2.5
balance-sheet.row.total-non-current-liabilities	4015.31	939.1	668.8	1086	358.6	398	1161.5	321.9	838.9	896.7	966.6	947.3	377.8	432.2	440.9	625.7	112.5	6.8	30.6	17.7	0.3
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	326.63	75	70.2	64	70.8	72.8	89	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	51732.14	13437.4	13309.1	11090.8	8723.8	6398.4	6715.2	4602	3897.5	3605.7	2956.5	2424.3	1635	1469.2	1369.2	1254.2	731.2	346.3	291	219.7	167.3
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
balance-sheet.row.common-stock	8479.8	2120	1631	1135.5	1100.9	1070.2	790.9	791	602.5	602.5	463.5	463.5	401.6	401.6	401.6	267.8	178.5	119	89	70	70
balance-sheet.row.retained-earnings	38825.76	9854.3	7951.7	6177.5	4996	3866.3	3122.5	2451.7	1857.5	1323	901.6	676.5	501.8	382.4	255.5	191.1	151.7	82.4	36	33	15.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	26662.86	2189.1	939	1577.2	943.9	1282.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	6843.29	6332.8	6879.5	6034.2	2698.2	1944.5	2133.3	1646.9	1647.1	1472	1495.8	1432.4	649.8	601.7	570.5	607.9	623.6	671.4	202.1	93.3	54.8
balance-sheet.row.total-stockholders-equity	80811.71	20496.3	17401.2	14924.5	9739	8163.6	6046.7	4889.6	4107.1	3397.5	2860.9	2572.4	1553.2	1385.7	1227.7	1066.8	953.7	872.8	327.1	196.2	140
balance-sheet.row.total-liabilities-and-stockholders-equity	138331.37	35569.9	31810.7	26987.3	19218.4	15131.9	13286	10030.2	8509.9	7463.7	6240.1	5325.2	3363.7	3023.1	2744.1	2459.3	1821.3	1219	618.1	415.9	307.3
balance-sheet.row.minority-interest	5669.43	1518.2	1100.4	972	755.7	569.9	524.1	538.6	505.3	460.5	422.8	328.6	175.5	168.2	147.2	138.3	136.4	0	0	0	0
balance-sheet.row.total-equity	86481.14	22014.4	18501.6	15896.5	10494.6	8733.5	6570.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	138331.37	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1295.67	375.3	237.6	191.9	156.5	136	119.5	105.7	88.8	70.2	55.1	40.3	34.2	0.1	0.1	0.1	0.1	36	0	0	0
balance-sheet.row.total-debt	13821.15	6594	1252.4	1096.1	1334	1267.6	2355.4	1211.6	1183.2	1139.9	1173.4	1216.8	778.1	653.5	608.1	608.1	232	89.2	70.2	59	59
balance-sheet.row.net-debt	-21524.42	-3292.5	-8700	-7207.2	-3247.4	-1677.4	-344.3	-436.6	-220.7	-256.4	18.8	-240.2	391.9	176.6	-39.2	-151.5	-262.8	-486	-81.3	-28.3	11.5

Rahavoogude aruanne

AVIC Jonhon Optronic Technology Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.233 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides -42.55, mis tähistab 29.984 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -2113471438.000. See on 0.442 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 445.85, 6.8, -64.33, 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 -896.94 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -67.86, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	3096.86	3339.3	2901	2125.8	1531.4	1162.6	1009.5	866.4	776.5	603.3	374.4	257.7	202.2	198.6	160.5	121.4	117.4	97.4	66.3	62.3	34.2
cash-flows.row.depreciation-and-amortization	25.29	445.8	342.7	267.5	223.4	203.5	172.8	161.7	155.3	137.7	113.8	76.4	69.8	65.3	60.8	56.2	43.4	16.4	0	0	0
cash-flows.row.deferred-income-tax	622.63	-65.6	-0.8	35.7	-21.9	13.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	591.22	-1355.5	125.5	169.8	163.2	14.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1119.1	-878.6	-1190.4	-427.1	-871.8	-734.7	-1243.2	-606.6	-757	-180.1	-418.6	-210.8	-244.9	-356.1	-158.1	-107.9	-122.2	-61.6	0	0	0
cash-flows.row.account-receivables	-2771.75	-2771.7	-1282	-1028.2	-1439.7	-1106	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	1188.8	1188.8	-939	-1968.7	-772.3	-130	-666.1	-56.5	-53.6	-401.9	-366.1	94.3	124.6	-220.4	-144.7	-45.3	-51.4	-12.1	0	0	0
cash-flows.row.account-payables	0	240.5	1031.5	2536.3	1362.1	487.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	463.84	463.8	-0.8	33.5	-21.9	13.4	-577.2	-550.1	-703.4	221.8	-52.5	-305.1	-369.5	-135.6	-13.4	-62.7	-70.8	-49.5	0	0	0
cash-flows.row.other-non-cash-items	319.89	1649.2	-60	-109.8	242.8	162.5	83.5	58.6	56.2	62.6	83.8	80.8	55.1	28.3	37.8	42.5	25.8	7.4	-66.3	-62.3	-34.2
cash-flows.row.net-cash-provided-by-operating-activities	3386	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	-2321.8	-2393.7	-1517.2	-1118.8	-393.4	-293.8	-279.7	-291.9	-248	-243.6	-157.9	-234.3	-182	-104.3	-171.4	-224	-193.5	-77.9	-48.4	-19.7	-35.3
cash-flows.row.acquisitions-net	269.38	273.4	89.9	116.1	397.4	4.5	0	1	1.1	0.4	-111.8	-82.2	0	0	0	0	1.2	0	0	0	0
cash-flows.row.purchases-of-investments	-611.06	-46.8	-89.9	-116.1	-32.1	-4.5	0	-2.7	-1.6	-0.8	-27.6	-1460	-35	0	0	0	-18	-18	0	0	0
cash-flows.row.sales-maturities-of-investments	0.48	46.8	38.4	52	8.6	14.3	18.2	10.5	9.7	5.7	1	1468.6	0	0	0	0	0.5	0	0	0	0
cash-flows.row.other-investing-activites	318.28	6.8	13	1.6	-393.4	-1.7	2	-4.2	-2	16.6	22.6	24.9	0.9	15	4.3	34.6	46.3	0.7	0.2	0.1	0.5
cash-flows.row.net-cash-used-for-investing-activites	-2344.93	-2113.5	-1465.8	-1065.3	-412.8	-281.2	-259.5	-287.2	-240.8	-221.7	-273.8	-283	-216	-89.3	-167.1	-189.5	-163.6	-95.2	-48.3	-19.6	-34.7
cash-flows.row.debt-repayment	-1302.73	-64.3	-495.6	-1353	-1192.6	-1464.2	-1522.4	-517.2	-659.4	-371.3	-415.8	-355.1	-319.9	-100	-121.5	-442	-279.2	-67	-47	-65	-38
cash-flows.row.common-stock-issued	-42.55	-42.5	1.8	23.6	-5.6	11.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-3.58	-3.6	-1.8	-23.6	-0.5	-11.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-918.96	-896.9	-659.6	-469.4	-204.4	-161.7	-173.1	-123	-119.6	-112.1	-106.6	-87.9	-79.7	-60.3	-42	-32.4	-27.8	-19.9	-14.1	-9.3	-7.3
cash-flows.row.other-financing-activites	1897.43	-67.9	1985	4562.8	2256.1	1310.1	2938.1	702.1	771.7	306.6	340.1	1580.5	438.5	141.4	118.4	816.6	292.1	546.9	131.1	62.5	35.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-1234.88	-1075.3	829.8	2740.4	853	-315.8	1242.5	62	-7.3	-176.8	-182.4	1137.6	38.9	-18.9	-45.1	342.2	-14.9	460	70	-11.8	-9.6
cash-flows.row.effect-of-forex-changes-on-cash	17.16	5.4	130.4	-14.7	-70.5	20.2	40.6	-26.8	23.1	10	-2.7	-1.2	0.1	-1.4	-1.1	0	-0.8	-0.6	-0.1	-0.1	0
cash-flows.row.net-change-in-cash	-114.56	-65.9	1612.4	3722.3	1636.6	244.9	1046.3	228.1	6	235.1	-305.4	1057.5	-94.9	-173.5	-112.2	264.8	-114.9	423.6	70	-11.8	-9.6
cash-flows.row.cash-at-end-of-period	35244.94	9886.5	9862.8	8250.4	4528.1	2891.5	2646.6	1600.3	1372.2	1366.2	1131	1436.5	379	473.8	647.3	759.6	494.8	575.1	70	-11.8	-9.6
cash-flows.row.cash-at-beginning-of-period	35359.49	9952.4	8250.4	4528.1	2891.5	2646.6	1600.3	1372.2	1366.2	1131	1436.5	379	473.8	647.3	759.6	494.8	609.7	151.5	0	0	0
cash-flows.row.operating-cash-flow	3386	3134.6	2118	2061.9	1266.9	821.8	22.6	480.1	231	623.7	153.5	204.1	82.2	-63.9	101	112.1	64.4	59.4	48.4	19.6	34.8
cash-flows.row.capital-expenditure	-2321.8	-2393.7	-1517.2	-1118.8	-393.4	-293.8	-279.7	-291.9	-248	-243.6	-157.9	-234.3	-182	-104.3	-171.4	-224	-193.5	-77.9	-48.4	-19.7	-35.3
cash-flows.row.free-cash-flow	1064.2	740.9	600.8	943	873.6	527.9	-257	188.2	-17	380.1	-4.5	-30.2	-99.8	-168.1	-70.3	-112	-129.2	-18.4	0	-0.1	-0.5

Kasumiaruande rida

AVIC Jonhon Optronic Technology Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga 0.260%. 002179.SZ brutokasum on teatatud 7390.5. Ettevõtte tegevuskulud on 4097.55, mille muutus võrreldes eelmise aastaga on 41.719%. Kulud amortisatsioonikulud on 445.85, mis on -0.231% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 4097.55, mis näitab 41.719% 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 0.090% kasvu võrreldes eelmise aastaga. Tegevustulu on 3292.95, mis näitab 0.090% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.229%. Eelmise aasta puhaskasum oli 3339.29.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	18694.67	19957.7	15838.1	12866.9	10305.2	9158.8	7816	6361.8	5854.8	4725.2	3491.2	2601.8	2203.5	1866.4	1521.2	1206.5	1076.7	614	522	418.3	232.4
income-statement-row.row.cost-of-revenue	11843.36	12567.2	10050.2	8105.7	6592.4	6165.6	5271	4132.8	3878.9	3132.9	2345.6	1736.1	1490	1246.4	982	817.3	721.5	413.9	350.8	267.2	138.8
income-statement-row.row.gross-profit	6851.3	7390.5	5787.9	4761.2	3712.9	2993.2	2545	2229	1975.9	1592.3	1145.6	865.7	713.5	619.9	539.2	389.2	355.1	200.1	171.2	151.2	93.6
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	2075.66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	29.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	480.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	38.93	-46.5	754.3	495.7	324	255.1	17.4	8.1	51.5	18.7	13.1	8	6.6	7.2	-11.3	26	5.5	8.4	2.4	2.2	1.4
income-statement-row.row.operating-expenses	3721.35	4097.6	2891.3	2456.8	1869.4	1670.2	1407.3	1139.9	1090.8	861.3	664.4	503.6	434.5	363.8	310.6	238.2	195.1	93.7	89.7	80.2	52.2
income-statement-row.row.cost-and-expenses	15564.71	16664.8	12941.5	10562.5	8461.8	7835.9	6678.2	5272.7	4969.7	3994.2	3010	2239.7	1924.5	1610.3	1292.6	1055.5	916.6	507.7	440.5	347.4	191
income-statement-row.row.interest-income	-106.44	187.2	112.2	46.9	41.9	46.9	19	17	12.8	13.8	27.3	18	4.9	3.2	5.6	0	6.1	1.5	0.8	0.5	0.6
income-statement-row.row.interest-expense	36.22	46.5	37.9	42.4	48	94.6	52.2	56.7	54.4	65.1	60.7	55.9	29.7	18.4	17.8	10.1	13.7	4.5	4.3	3.4	3.2
income-statement-row.row.selling-and-marketing-expenses	480.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	230.36	261	33.4	21.4	18.8	10.3	-20.6	-112.7	4.5	-36.4	-43.6	-58.4	-38	-20.5	-33.6	-12.6	-14.9	2.2	-4.9	-3.1	-3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	38.93	-46.5	754.3	495.7	324	255.1	17.4	8.1	51.5	18.7	13.1	8	6.6	7.2	-11.3	26	5.5	8.4	2.4	2.2	1.4
income-statement-row.row.total-operating-expenses	230.36	261	33.4	21.4	18.8	10.3	-20.6	-112.7	4.5	-36.4	-43.6	-58.4	-38	-20.5	-33.6	-12.6	-14.9	2.2	-4.9	-3.1	-3
income-statement-row.row.interest-expense	36.22	46.5	37.9	42.4	48	94.6	52.2	56.7	54.4	65.1	60.7	55.9	29.7	18.4	17.8	10.1	13.7	4.5	4.3	3.4	3.2
income-statement-row.row.depreciation-and-amortization	422.47	445.8	579.5	430.8	407.1	373.2	172.8	161.7	155.3	137.7	113.8	76.4	69.8	65.3	60.8	56.2	43.4	16.4	10.2	7.8	6.3
income-statement-row.row.ebitda-caps	3603.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	3122.31	3293	3020.6	2246.1	1662.2	1244.1	1099.8	968.3	839.4	676.3	425.1	296.3	234.7	228.9	206.5	131.1	140.8	100.4	74.2	65.8	37
income-statement-row.row.income-before-tax	3352.67	3554	3054	2267.5	1681.1	1254.4	1117.2	976.4	889.6	694.6	437.6	303.7	241	235.6	195	138.4	145.1	108.5	76.6	67.9	38.4
income-statement-row.row.income-tax-expense	173.08	198	153	141.7	149.7	91.8	107.7	110	113.1	91.3	63.2	45.9	38.8	37	34.5	17	27.7	11.2	10.4	5.7	4.2
income-statement-row.row.net-income	3096.86	3339.3	2718	1991	1439.1	1071.1	953.8	825.4	733.8	568.4	339.6	244.4	202.8	198	159.2	118.8	111.9	97.4	66.3	62.3	34.2