SZZT Electronics CO.,LTD

Sümbol: 002197.SZ

SHZ

9.65

CNY

Turuhind täna

-9.4488
P/E suhe
-0.0830
PEG suhe
5.85B
MRK Cap
0.00%
DIV tootlus

SZZT Electronics CO.,LTD (002197-SZ) Finantsaruanded

Q: Mis on SZZT Electronics CO.,LTD (002197.SZ) koguvara?

SZZT Electronics CO.,LTD (002197.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete SZZT Electronics CO.,LTD (002197.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 850.319 M, mis on 0.190 % gowth. Kogu perioodi keskmine brutokasum on 249.187 M, mis on 0.217 %. Keskmine brutokasumi suhtarv on 0.308 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -21.987 %, mis on võrdne -1.633 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes SZZT Electronics 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 -0.083. Käibevara valdkonnas on 002197.SZ aruandlusvaluutas 1547.507. Märkimisväärne osa neist varadest, täpsemalt 414.839, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.070%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 471.996, kui neid on, aruandlusvaluutas. See näitab erinevust -25.387% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 1685.203 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.039%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 2522.441 aruandlusvaluutas. Selle aspekti aastane muutus on -0.172%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 872.755, varude hind on 120.94 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 534.64. Kontovõlad ja lühiajalised võlad on vastavalt 326.91 ja 1257.53. Koguvõlg on 2942.73, netovõlg on 2527.89. Muud lühiajalised kohustused moodustavad 119.55, mis lisandub kohustuste kogusummale 3473.53. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005
balance-sheet.row.cash-and-short-term-investments	2331.51	414.8	446	541.3	463.2	397.7	420.9	1407.7	504.5	450.7	301.8	179.6	170.4	97.3	187.3	291.4	294.6	49.9	14.3	24.5
balance-sheet.row.short-term-investments	-770.72	-185.9	-281.6	0.4	21	164.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	4031.8	872.8	1380.1	1779.7	1861.9	1616.3	1556.1	1057.2	922.8	615	592.3	389	351.9	344.1	218	94.8	98.8	53.7	48.1	23.2
balance-sheet.row.inventory	492.4	120.9	149.5	139.3	150.5	217.9	313.9	303.1	312.9	266.8	299.4	202.7	264.1	207.3	137.5	143	63	22.9	7.1	6.2
balance-sheet.row.other-current-assets	536.14	139	151.5	180.6	190.6	310.1	563.8	118.1	48.1	56.6	34.9	-12.9	-8.3	-11.7	2	0.3	-3.4	-3	-3.3	-2.8
balance-sheet.row.total-current-assets	7391.85	1547.5	2127.2	2640.9	2666.2	2541.9	2854.8	2886.1	1788.2	1389.1	1228.5	758.3	778.1	636.9	544.9	529.5	452.9	123.4	66.2	51
balance-sheet.row.property-plant-equipment-net	12524.64	3051.5	3065.5	2757.6	2280.7	1709.1	1470.4	1113.9	781.1	206.4	163.6	189.1	221.8	221.3	143.4	74.8	17.7	15.2	11.1	5.2
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	3989.19	534.6	405.3	397.3	272.3	244.5	272.1	214.3	123.7	92.4	89.1	65	36.2	34.9	35.7	36.5	37.1	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	3989.19	534.6	405.3	397.3	272.3	244.5	272.1	214.3	123.7	92.4	89.1	65	36.2	34.9	35.7	36.5	37.1	0	0	0
balance-sheet.row.long-term-investments	1643.79	472	632.6	261.9	256	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	499.22	122.6	87.2	84	81.1	69.3	34.8	28	20.5	13.5	7.1	5.7	3.4	3.5	2.6	0.9	1.2	0.4	0.2	0.2
balance-sheet.row.other-non-current-assets	618.41	255.9	208.1	349.1	433	660.4	689.1	506.7	228.8	235.5	170.3	116	26.1	20.9	0.3	0.1	0.1	0.1	0.1	0.1
balance-sheet.row.total-non-current-assets	19275.25	4436.7	4398.6	3850	3323.2	2683.4	2466.4	1863	1154.1	547.8	430.2	375.8	287.6	280.6	181.9	112.4	56.2	15.7	11.4	5.5
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
balance-sheet.row.total-assets	26667.1	5984.2	6525.8	6490.8	5989.3	5225.3	5321.2	4749.1	2942.3	1936.9	1658.7	1134.1	1065.7	917.5	726.7	641.9	509.1	139.2	77.7	56.6
balance-sheet.row.account-payables	1480.88	326.9	468.8	571.4	705.7	712.7	684.9	836.2	371.2	211.3	225.3	147.8	155.4	142.8	82.8	88.8	71.8	26.1	12.2	11.2
balance-sheet.row.short-term-debt	5401.34	1257.5	1040.5	1195.5	1453.1	1565.7	999.6	354.3	561.7	401.2	218.8	375	310	196	163	81	35	4	0	0
balance-sheet.row.tax-payables	192.94	46.4	62.6	64.5	11.6	29.2	52.6	38.1	50.1	35.4	21.2	14.5	-1.1	13.2	-2.4	12.2	13.4	5.4	3.7	2.2
balance-sheet.row.long-term-debt-total	8666.9	1685.2	1790.5	2084.1	1243.1	232.6	559.6	397.3	474.4	0	-16.5	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	109.3	23.4	26.2	31.3	37.3	28.8	24	61.6	41.8	24.6	16.5	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	21.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	240.34	119.6	1.8	1.8	30.2	144.7	19.3	70.7	48.1	43.9	48.7	22.2	44.2	66.5	40.6	40.5	17.8	10	28.5	19.1
balance-sheet.row.total-non-current-liabilities	8882.4	1739.8	1850	2146.9	1315	348	705.1	607	543.9	95.5	45.1	17.9	5.3	5.3	6.5	2.6	3.3	0.3	0.5	0.9
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
balance-sheet.row.capital-lease-obligations	267.17	69.1	74.8	79.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	16321.71	3473.5	3484.3	4068.1	3583.4	2800.4	2512.2	1975.9	1698.1	810.1	578.2	593.3	542.4	465.5	302.8	240.6	153.9	54.3	41.1	31.2
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
balance-sheet.row.common-stock	2457.45	614.4	614.4	515.2	515.2	515.2	515.2	519.7	426	267.9	261.2	209.8	209.8	131.1	131.1	87.4	87.4	65.4	27.3	17.9
balance-sheet.row.retained-earnings	-1238.95	-326	216.6	178.8	160.6	143.1	410.1	399	374.1	314.1	270.8	230.4	214	143.8	114	93.7	52.5	11.1	3.1	6.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	4595.83	58.5	52.6	42.7	37.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	4353.27	2175.6	2164.2	1680.5	1680.5	1749.2	1841.6	1815.1	404.7	546.9	550.6	102.6	101.3	178.8	177.3	218.1	215.3	1.9	5	0.8
balance-sheet.row.total-stockholders-equity	10167.61	2522.4	3047.8	2417.1	2393.8	2407.5	2766.9	2733.7	1204.8	1129	1082.5	542.8	525.2	453.7	422.4	399.3	355.3	78.5	35.5	24.9
balance-sheet.row.total-liabilities-and-stockholders-equity	26667.1	5984.2	6525.8	6490.8	5989.3	5225.3	5321.2	4749.1	2942.3	1936.9	1658.7	1134.1	1065.7	917.5	726.7	641.9	509.1	139.2	77.7	56.6
balance-sheet.row.minority-interest	177.78	-11.8	-6.4	5.6	12.2	17.5	42.1	39.4	39.4	-2.2	-2.1	-2	-1.9	-1.7	1.5	2	0	6.5	1.1	0.4
balance-sheet.row.total-equity	10345.39	2510.7	3041.5	2422.7	2405.9	2425	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	26667.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	873.06	286.1	351	262.3	277	164.7	119.4	124.7	86.5	59.7	43.7	31.4	25.8	20.9	0.1	0.1	0.1	0.1	0.1	0.1
balance-sheet.row.total-debt	14068.24	2942.7	2830.9	3279.5	2696.3	1798.4	1559.2	751.7	1036.1	401.2	218.8	375	310	196	163	81	35	4	0	0
balance-sheet.row.net-debt	11736.73	2527.9	2385	2738.6	2254.1	1400.7	1138.3	-656.1	531.6	-49.5	-83	195.4	139.6	98.7	-24.3	-210.4	-259.6	-45.9	-14.3	-24.5

Rahavoogude aruanne

SZZT Electronics CO.,LTD finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -1.547 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -444839526.430. See on -0.250 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 230.15, 0, -1916.78, 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 -122.56 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 1958.58, 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	-531.87	-543.7	25.9	11.6	15.2	-254.4	29.4	50.3	81.7	62.6	55	42.1	71.3	51.7	40.1	65.9	43.4	38.1	11.2	4.6
cash-flows.row.depreciation-and-amortization	67.34	230.2	194	160.3	133.9	135.8	93.2	72.2	27.2	20.4	21.6	14.1	12.5	6.3	7.6	5.6	3.4	1.6	1.2	1.1
cash-flows.row.deferred-income-tax	-844.05	-37	-2.8	-1.7	-11	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	14.56	12.1	2.8	1.7	11	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	167.05	107.6	246.7	-16.4	-238.5	-169	-980.2	-91.9	-210.6	-22.1	-254.1	-51.4	-76.8	-101.8	-156	-39.4	-18.5	-11.1	-16.4	6.9
cash-flows.row.account-receivables	182.06	182.1	451.5	84	-313.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-15.01	-15	-15.8	8.7	58.2	-18	-26.9	-1.3	-50.8	32.6	-96.8	41.8	-55.5	-85.6	1.5	-80	-40	-15.8	-0.9	-4.8
cash-flows.row.account-payables	10.94	-22.5	-186.3	-107.4	28.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-10.94	-37	-2.8	-1.7	-11	-151	-953.2	-90.6	-159.8	-54.7	-157.3	-93.2	-21.2	-16.1	-157.5	40.7	21.5	4.7	-15.5	11.7
cash-flows.row.other-non-cash-items	769.33	585.3	161.2	173.2	194.3	311.5	132.9	116.2	53.1	27.2	33.1	27.9	25.5	16.8	14.7	2.5	6.4	0.2	0.8	-0.1
cash-flows.row.net-cash-provided-by-operating-activities	-360.12	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	-312.51	-409.3	-527.4	-709.2	-775.5	-348	-552.8	-430.5	-349.7	-33.2	-3.1	-47.7	-19.2	-54.9	-70.9	-62.3	-44.4	-5.8	-6.9	-0.8
cash-flows.row.acquisitions-net	1.33	0	10.5	30.2	12.4	-14.7	0	0	-64.5	33.2	0	0	19.2	2.6	0	0	0	5.8	0	0
cash-flows.row.purchases-of-investments	-74.86	-51.5	-91.3	-10.8	-39.3	-64.3	0	-38.8	-29.2	-36.4	-12.9	-5.9	-5	-20.7	0	0	-9	-0.1	0	0
cash-flows.row.sales-maturities-of-investments	4.06	15.9	11.1	45.5	3.1	0.9	5.6	0	0	25.9	0	0.3	0.1	55	0	0	0	1.4	0	0
cash-flows.row.other-investing-activites	3	0	4.4	20.6	54	298	-380.6	21.9	19.5	-33.2	6.5	7.2	-19.2	-54.9	0.4	-1.3	0	-5.8	0	0
cash-flows.row.net-cash-used-for-investing-activites	-378.98	-444.8	-592.7	-623.7	-745.2	-128.1	-927.8	-447.4	-423.9	-43.7	-9.4	-46.1	-24.1	-72.9	-70.5	-63.6	-53.4	-4.6	-6.9	-0.8
cash-flows.row.debt-repayment	-2125.45	-1916.8	-1832	-2453.6	-2301.1	-1953.3	-750.8	-1419.3	-837.3	-411.5	-727	-458.5	-343.7	-272.7	-291	-44	-4	0	0	0
cash-flows.row.common-stock-issued	0	0	-1.2	0	33.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	1.2	0	-33.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-129.76	-122.6	-150.9	-162.7	-155.3	-97.3	-87.5	-72.5	-28.9	-31.1	-29.7	-41.8	-17	-23.8	-20.9	-23.5	-1.3	0	0	0
cash-flows.row.other-financing-activites	2130.72	1958.6	2104	2946	3056.4	1963.2	1643.6	2576	1437.7	474.7	1046.9	507.3	425.7	305.7	373	92	268.7	11.4	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-124.49	-80.7	121.1	329.6	600.1	-87.4	805.3	1084.2	571.5	32.2	290.2	7	65	9.2	61.1	24.4	263.4	11.3	0	0
cash-flows.row.effect-of-forex-changes-on-cash	0.89	1.1	0.4	1.1	-1.3	1.4	-9.1	3.8	2.3	0	0.2	0	0	0	0	0	-0.1	0.1	-0.2	0
cash-flows.row.net-change-in-cash	19.25	-170.1	156.5	35.5	-41.6	-190.2	-856.2	787.5	101.2	76.5	136.7	-6.3	73.4	-90.7	-103	-4.5	244.7	35.7	-10.2	11.8
cash-flows.row.cash-at-end-of-period	1418.34	199.2	369.3	212.8	177.3	218.8	409	1265.3	477.8	376.6	300	163.4	169.7	96.3	187	290	294.6	49.9	14.3	24.5
cash-flows.row.cash-at-beginning-of-period	1399.09	369.3	212.8	177.3	218.8	409	1265.3	477.8	376.6	300	163.4	169.7	96.3	187	290	294.6	49.9	14.3	24.5	12.7
cash-flows.row.operating-cash-flow	-360.12	354.4	627.8	328.6	104.8	24	-724.7	146.8	-48.7	88.1	-144.3	32.8	32.5	-27	-93.6	34.6	34.7	28.8	-3.1	12.6
cash-flows.row.capital-expenditure	-312.51	-409.3	-527.4	-709.2	-775.5	-348	-552.8	-430.5	-349.7	-33.2	-3.1	-47.7	-19.2	-54.9	-70.9	-62.3	-44.4	-5.8	-6.9	-0.8
cash-flows.row.free-cash-flow	-672.63	-54.9	100.3	-380.6	-670.6	-324.1	-1277.5	-283.7	-398.4	54.9	-147.3	-14.9	13.3	-81.9	-164.5	-27.6	-9.7	23	-10	11.7

Kasumiaruande rida

SZZT Electronics CO.,LTD tulud muutusid võrreldes eelmise perioodiga -0.024%. 002197.SZ brutokasum on teatatud 270.84. Ettevõtte tegevuskulud on 300.01, mille muutus võrreldes eelmise aastaga on 10.713%. Kulud amortisatsioonikulud on 230.15, mis on 0.186% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 300.01, mis näitab 10.713% 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 -1.190% kasvu võrreldes eelmise aastaga. Tegevustulu on -37.62, mis näitab -1.190% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -21.987%. Eelmise aasta puhaskasum oli -543.67.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005
income-statement-row.row.total-revenue	1448.71	1224.9	1255	1328.7	1339.6	1332.4	1682.6	1795.9	1127.4	966.4	790.4	584.9	677.5	524.6	547.3	414.6	247.2	174.3	83.4	58.9
income-statement-row.row.cost-of-revenue	1142.66	954	833.3	901.9	925.9	1032.5	1244.8	1365.7	775.5	685.4	534.9	375.3	443.7	329.4	390.8	262.7	153.1	109.4	58.1	45.1
income-statement-row.row.gross-profit	306.05	270.8	421.7	426.9	413.7	299.9	437.8	430.2	352	281	255.5	209.6	233.8	195.2	156.5	151.9	94	64.9	25.3	13.7
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	85.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	54.88	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	99.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	75.49	63.5	58.2	49	34	-16.3	3.5	7.8	8.3	7.3	7.9	11.7	5.9	2.6	5.9	6.5	1.1	0.1	0.3	0
income-statement-row.row.operating-expenses	301.8	300	271	244.5	243.6	295.8	299.8	287.9	218.2	186	169.8	145.9	128.5	116.7	106.7	82	39.2	22.7	12.7	8.7
income-statement-row.row.cost-and-expenses	1444.46	1254	1104.2	1146.4	1169.5	1328.3	1544.6	1653.6	993.7	871.4	704.7	521.2	572.2	446	497.6	344.7	192.3	132.1	70.8	53.8
income-statement-row.row.interest-income	25.05	19.9	54.2	29.7	24.9	42.9	42.8	28.7	8.2	5.8	3.4	0.7	0.7	0	0	1.8	0.2	0.1	0.2	0.1
income-statement-row.row.interest-expense	133.79	123.2	127.4	109.9	89.8	98.1	66.1	64.6	28.9	19.5	23.9	20.8	20.3	11.6	-2.7	1.7	1.3	0	0	0
income-statement-row.row.selling-and-marketing-expenses	99.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1.57	-541.1	-172.5	-177.3	-171.9	-293.4	-101.1	-80.4	-40.1	-20	-22.6	-15.5	-21.3	-15.2	-3.5	4.9	-3.3	0.4	-0.6	0.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	75.49	63.5	58.2	49	34	-16.3	3.5	7.8	8.3	7.3	7.9	11.7	5.9	2.6	5.9	6.5	1.1	0.1	0.3	0
income-statement-row.row.total-operating-expenses	-1.57	-541.1	-172.5	-177.3	-171.9	-293.4	-101.1	-80.4	-40.1	-20	-22.6	-15.5	-21.3	-15.2	-3.5	4.9	-3.3	0.4	-0.6	0.1
income-statement-row.row.interest-expense	133.79	123.2	127.4	109.9	89.8	98.1	66.1	64.6	28.9	19.5	23.9	20.8	20.3	11.6	-2.7	1.7	1.3	0	0	0
income-statement-row.row.depreciation-and-amortization	540.73	230.2	194	160.3	133.9	135.8	93.2	72.2	27.2	20.4	21.6	14.1	12.5	6.3	7.6	5.6	3.4	1.6	1.2	1.1
income-statement-row.row.ebitda-caps	-16.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-557.48	-37.6	197.5	193.4	178.6	-273	33.3	54.1	85.3	67.7	55.3	36.5	78	60.7	40.3	68.4	50.4	42.5	11.8	5.2
income-statement-row.row.income-before-tax	-559.05	-578.7	25	16.1	6.7	-289.3	36.8	61.9	93.6	75	63.1	48.1	83.9	63.3	46.2	74.9	51.5	42.6	12.1	5.2
income-statement-row.row.income-tax-expense	-35.71	-35.1	-0.9	4.5	-8.4	-34.9	7.4	11.6	11.9	12.4	8.1	6	12.6	11.6	6.1	9	5.6	4.5	0.9	0.6
income-statement-row.row.net-income	-531.87	-543.7	25.9	11.6	15.2	-241.2	43.1	54.4	81.6	62.7	55.1	42.3	71.5	54.9	40.6	65.9	43.4	32.9	10.5	5.5