Shenzhen Feima International Supply Chain Co., Ltd.

Sümbol: 002210.SZ

SHZ

1.66

CNY

Turuhind täna

196.4808
P/E suhe
-2.4693
PEG suhe
4.42B
MRK Cap
0.00%
DIV tootlus

Shenzhen Feima International Supply Chain Co., Ltd. (002210-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shenzhen Feima International Supply Chain Co., Ltd. (002210.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 14700.766 M, mis on 0.408 % gowth. Kogu perioodi keskmine brutokasum on 161.495 M, mis on 0.201 %. Keskmine brutokasumi suhtarv on 0.109 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.815 %, mis on võrdne 0.863 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Shenzhen Feima International Supply Chain 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 0.102. Käibevara valdkonnas on 002210.SZ aruandlusvaluutas 422.373. Märkimisväärne osa neist varadest, täpsemalt 76.874, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.392%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 41.455, kui neid on, aruandlusvaluutas. See näitab erinevust 2072758800.000% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 121.194 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.276%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 282.843 aruandlusvaluutas. Selle aspekti aastane muutus on 0.062%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 292.903, varude hind on 22.57 ja firmaväärtus 402.56, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 410.46. Kontovõlad ja lühiajalised võlad on vastavalt 232.97 ja 147.61. Koguvõlg on 268.81, netovõlg on 191.93. Muud lühiajalised kohustused moodustavad 125.06, mis lisandub kohustuste kogusummale 1087.94. 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	333.22	76.9	126.5	220.6	272.4	111.2	3198.5	6997.6	6310.9	11401.7	10550.4	6899.6	4686.9	3629.4	1984.7	1594	300.2	82	49.1	3.2	1.6
balance-sheet.row.short-term-investments	0	0	0	1.7	-12.3	31	14.6	97.2	62.6	34.7	6.7	0	0.4	0	0	5.8	0.6	0	0	0	0
balance-sheet.row.net-receivables	1099.95	292.9	220.9	144.6	106.9	1603.7	10722.7	8718.1	9386.7	8623.2	6056.5	5483.9	4888.9	3536.8	2623.9	1234	762.6	293.6	82	237.6	154.7
balance-sheet.row.inventory	106.81	22.6	27.9	34.9	27.7	36.1	38.9	1612.3	313.7	97.2	219.4	37.2	94.5	412.9	169.6	102.6	60.8	15.1	9.3	0.2	0
balance-sheet.row.other-current-assets	107.36	30	15.5	12	18.1	12.9	151.1	791.2	394.2	10.3	64	25.1	122.8	-281.5	-280.5	-193.8	-137.5	-33.4	-2	-52.6	-46.7
balance-sheet.row.total-current-assets	1647.34	422.4	390.8	412.1	425.2	1764	14111.2	18119.2	16405.5	20132.4	16890.3	12445.9	9793.1	7297.7	4497.7	2736.8	986.1	357.2	138.4	188.4	109.7
balance-sheet.row.property-plant-equipment-net	98.28	23.3	24.2	28.2	90.4	74.2	42.6	238.1	332.7	105.6	39.1	49.8	59.3	36	38.5	22.8	13.7	5	13.3	37.5	40.1
balance-sheet.row.goodwill	1610.24	402.6	402.6	402.6	402.6	440	440	470.1	468.4	28.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1634.07	410.5	328	220.8	150.9	163.6	189.1	199.9	179.5	0.3	0.4	2.3	4.1	6.3	7.6	7.3	0.3	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	3244.3	813	730.5	623.4	553.5	603.6	629	670	647.9	28.8	0.4	2.3	4.1	6.3	7.6	7.3	0.3	0	0	0	0
balance-sheet.row.long-term-investments	128.59	41.5	0	9.3	23.3	79.5	1810.2	-16.1	-8.2	12.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	242.12	61.1	65.3	11.2	14	4	2	34.9	40.2	24.2	22.3	12.5	12.8	28	9.9	3.4	2.4	0.6	0.3	0.6	0.1
balance-sheet.row.other-non-current-assets	32.42	9.5	32.6	33	5.8	52.2	58.3	2442.3	2266.8	271.1	104.7	127.8	117.7	124.1	133	135.4	144.1	164.4	123	107.1	26.9
balance-sheet.row.total-non-current-assets	3745.72	948.4	852.6	705.1	687	813.5	2542.1	3369.2	3279.4	442.5	166.4	192.4	193.8	194.4	189	168.9	160.4	170.1	136.6	145.2	67.2
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	5393.07	1370.8	1243.4	1117.2	1112.2	2577.5	16653.4	21488.4	19684.9	20574.9	17056.7	12638.3	9986.9	7492	4686.7	2905.7	1146.5	527.4	275	333.7	176.9
balance-sheet.row.account-payables	877.69	233	146.4	62.8	79.7	368.9	5689.7	10952.7	9778.4	13265.7	7094.2	6805.3	5641.4	3386.7	1872.1	640.8	136.9	29.5	20.6	156.5	40.2
balance-sheet.row.short-term-debt	568.19	147.6	128.7	1.4	10.2	6846.3	6182.2	2810	1461.4	3542.6	8497.4	4770.5	2843.2	3104.6	2083.5	1608.8	309.9	170.1	61	50.2	42.9
balance-sheet.row.tax-payables	11.1	3.1	1.6	4.6	8.6	11.1	9.2	24.2	37.6	44.5	41	41.5	47.9	65.7	23.4	-1.1	-32.3	-1.9	15.7	6.5	1.7
balance-sheet.row.long-term-debt-total	726.69	121.2	242.5	363.8	362.5	10.2	369.1	1874.6	2026.8	656	0	0	0	0	125.9	75.1	91.5	112.1	34.4	0	0
Deferred Revenue Non Current	73.68	18.2	13.2	15.2	17.7	9.2	7.1	1.8	-2026.3	-655.6	0	0	0	0	0	0	-91.5	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	9.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	491.46	125.1	361.6	115.7	108.9	119.9	2387.3	1002.3	1602.2	343.1	373.1	251.1	419.6	288.8	63.4	99.4	191.3	39.6	24.7	28.3	18.7
balance-sheet.row.total-non-current-liabilities	1325.71	308.1	340.2	504.9	518.3	654.6	400.8	2421.1	2529.1	657.7	0.7	2.6	0	0	125.9	75.1	91.6	112.1	34.4	0	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
balance-sheet.row.capital-lease-obligations	1.7	0.4	0.9	1.3	0.2	10.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	4268.68	1087.9	977	969.1	982.9	12875	14660	17186.1	15608.8	18147.3	16248.3	11936.1	9390.3	6945	4207.7	2466.9	713.3	369.5	166.6	262.4	117.1
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	10644.93	2661.2	2661.2	2661.2	2661.2	1652.9	1652.9	1652.9	972.3	747.9	397.8	397.8	397.8	306	306	204	136	101	96	43	43
balance-sheet.row.retained-earnings	-16497.54	-4122.6	-4139	-4227.4	-4232.3	-12513.6	-187.9	2078	1890.2	250.8	296.5	201.8	116.6	162.4	104.2	66.7	63.2	46.1	7.5	22.1	12.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	1843.3	0	98.9	69	64.5	62.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	5133.7	1744.2	1645.2	1645.2	1635.8	500.8	528.4	405.9	1084.2	1399.5	110.3	97.1	76.9	73.5	63.5	162.2	230.1	6.8	1.4	3.3	2.2
balance-sheet.row.total-stockholders-equity	1124.39	282.8	266.4	148.1	129.3	-10297.6	1993.4	4136.8	3946.7	2398.2	804.6	696.7	591.3	541.9	473.7	433	429.2	153.8	105	68.4	57.7
balance-sheet.row.total-liabilities-and-stockholders-equity	5393.07	1370.8	1243.4	1117.2	1112.2	2577.5	16653.4	21488.4	19684.9	20574.9	17056.7	12638.3	9986.9	7492	4686.7	2905.7	1146.5	527.4	275	333.7	176.9
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	165.4	129.3	29.4	3.8	5.5	5.3	5.2	5.3	5.8	4	4	3.5	2.8	2.1
balance-sheet.row.total-equity	1124.39	282.8	266.4	148.1	129.3	-10297.6	1993.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	5393.07	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	128.59	41.5	0	11	11	110.5	1824.8	81.1	54.4	47.5	6.7	15	0.4	0	0	5.8	0.6	0	0	0	0
balance-sheet.row.total-debt	1294.88	268.8	371.3	365.2	372.6	6846.3	6551.2	4684.7	3488.2	4198.6	8497.4	4770.5	2843.2	3104.6	2209.4	1684	401.4	282.2	95.4	50.2	42.9
balance-sheet.row.net-debt	961.66	191.9	244.8	146.3	100.2	6766.2	3367.3	-2215.7	-2760.1	-7168.4	-2046.3	-2129.1	-1843.3	-524.9	224.8	95.7	101.8	200.3	46.3	47	41.2

Rahavoogude aruanne

Shenzhen Feima International Supply Chain Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.777 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 -74868864.020. See on 1.855 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 21.03, 0, -48.24, 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 -21.32 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 101.52, 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	11.98	88.4	4.9	8281.3	-12325.8	-2430.3	317.7	1586.7	175.1	147.9	110.9	80.3	76.6	50.7	17.5	35.1	43.1	36.5	10.8	4.2
cash-flows.row.depreciation-and-amortization	-3.93	21	21.2	15.8	9135.6	51.4	44.9	40.7	12.8	13.4	13.6	9.5	6.8	8.6	3.4	2.1	1.6	0	0	0
cash-flows.row.deferred-income-tax	0	-53.1	2.7	-9.2	-2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	53.1	-2.7	9.2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-146.9	-122.9	303.9	-48.7	-4727.2	-173.8	-1545.7	-1018.9	169.4	65.8	1360.8	632	-181.2	-3.1	-113	-165.6	0	0	0
cash-flows.row.account-receivables	0	-72.6	-63.3	168.5	1536.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	7	-7.2	8.4	1.6	1301.8	-1298.5	-208.6	200.2	-174.6	50.7	317.6	-263.7	-68.3	-41.8	-45.7	-5.8	0	0	0
cash-flows.row.account-payables	0	-28.2	-55.1	136.2	-1584.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-53.1	2.7	-9.2	-2	-6029	1124.6	-1337	-1219.1	344	15.2	1043.2	895.7	-112.9	38.7	-67.3	-159.8	0	0	0
cash-flows.row.other-non-cash-items	-18.36	-3.7	33.1	-8580.6	3253.2	2439.4	-24.9	-1751.1	-120.3	-17.9	7	80.4	116.4	45.6	38.1	44.3	27.4	-36.5	-10.8	-4.2
cash-flows.row.net-cash-provided-by-operating-activities	-10.31	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	-57.19	-76.9	-43.4	-20.3	-36	-81.5	-14.1	-312.3	-9	-1.3	-5.9	-1.3	-58.5	-31.7	-10	-33.6	-58.6	-38.2	-44.9	-46.7
cash-flows.row.acquisitions-net	0.03	0.2	4	4.8	0.3	0	0	18.7	-153.9	-14.6	0.3	0.3	0	0	0	0	65.9	0	0	0
cash-flows.row.purchases-of-investments	0	-140	-2.9	0.1	-25	-2711.8	-1203.8	-3463.6	-1441.5	0.8	-15.1	-10.4	0	0	0	-0.2	-0.1	0	0	0
cash-flows.row.sales-maturities-of-investments	0	141.8	15.9	31.4	121.3	2841.5	529.3	3288.2	1369.9	0.1	100	10.2	0	0	0	0	0.1	0	0	0.1
cash-flows.row.other-investing-activites	0	0	0.1	-2.1	0.6	94.1	-76.1	117.9	50	-50	-47.4	-117.7	-8.2	-4.4	0	0	-58.6	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-56.87	-74.9	-26.2	13.8	61.2	142.3	-764.7	-351	-184.5	-64.9	31.9	-118.9	-66.7	-36.1	-10	-33.8	-51.3	-38.2	-44.9	-46.6
cash-flows.row.debt-repayment	-5	-48.2	-44.3	-24.9	-1333	-6724.4	-6337.5	-5466.8	-9830.3	-6503.2	-4975.3	-5871.2	-4187.6	-2880.4	-716.9	-572.1	-112.4	-102.9	-23.6	-21.1
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-16.27	-21.3	-21.9	-0.9	-81.8	-837.3	-263.6	-133.8	-339.9	-484.6	-88.5	-22.9	-125.7	-47.9	-42.8	-34.2	-11.7	-5.4	-1.7	-1.2
cash-flows.row.other-financing-activites	88.3	101.5	108.1	185.6	1307	9786.8	7288.4	8788.6	12045.2	5987.4	5270.8	4714.6	3601.2	2972.9	899	828.4	300.5	148.1	31.9	69.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-38.8	32	41.9	159.8	-107.8	2225.1	687.3	3188	1874.9	-1000.5	207	-1179.5	-712.1	44.6	139.3	222.1	176.4	39.8	6.6	47.5
cash-flows.row.effect-of-forex-changes-on-cash	0.27	0.2	-0.1	-0.1	0.1	-60.9	-41.9	36.6	-3.9	-11.2	23.5	1.1	75.2	32.8	1.1	3.2	1.3	-0.6	0	0
cash-flows.row.net-change-in-cash	-48.34	-83.9	-48.1	194	-32.1	-2360.2	44.6	1204.2	735.2	-763.8	459.7	233.6	128.2	-35	186.3	159.9	32.9	45.8	1.6	-3.6
cash-flows.row.cash-at-end-of-period	331.84	126.2	210	258.2	64.2	96.3	2456.5	2411.9	1186	450.8	1214.7	754.9	521.3	393.2	428.2	241.9	82	49.1	3.2	1.6
cash-flows.row.cash-at-beginning-of-period	380.18	210	258.2	64.2	96.3	2456.5	2411.9	1207.7	450.8	1214.7	754.9	521.3	393.2	428.2	241.9	82	49.1	3.2	1.6	5.3
cash-flows.row.operating-cash-flow	-10.31	-41.2	-63.7	20.4	14.4	-4666.7	163.9	-1669.4	-951.3	312.8	197.3	1530.9	831.8	-76.3	55.9	-31.6	-93.4	45	39.9	-4.5
cash-flows.row.capital-expenditure	-57.19	-76.9	-43.4	-20.3	-36	-81.5	-14.1	-312.3	-9	-1.3	-5.9	-1.3	-58.5	-31.7	-10	-33.6	-58.6	-38.2	-44.9	-46.7
cash-flows.row.free-cash-flow	-67.5	-118.1	-107.1	0.1	-21.6	-4748.2	149.9	-1981.7	-960.3	311.5	191.4	1529.7	773.3	-108	45.9	-65.2	-152.1	6.7	-5	-51.3

Kasumiaruande rida

Shenzhen Feima International Supply Chain Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.005%. 002210.SZ brutokasum on teatatud 74.9. Ettevõtte tegevuskulud on 25.45, mille muutus võrreldes eelmise aastaga on 9.182%. Kulud amortisatsioonikulud on 21.03, mis on 0.443% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 25.45, mis näitab 9.182% 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 -0.715% kasvu võrreldes eelmise aastaga. Tegevustulu on 18.98, mis näitab -0.715% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.815%. Eelmise aasta puhaskasum oli 16.39.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	343.26	355.6	354	265.7	246.1	313.5	41048.7	61384.3	52162.9	47637.2	32119.1	29850.5	14652.9	5960.2	2887	1345.7	2348.9	590.5	298	121.4	73.2
income-statement-row.row.cost-of-revenue	264.77	280.7	304.6	198.6	190.3	224.8	40926.9	60865.1	51735.9	47397.1	31954.8	29653.5	14373.6	5628.6	2701.7	1233	2226.6	505.2	229.8	91	63.6
income-statement-row.row.gross-profit	78.49	74.9	49.3	67.2	55.8	88.7	121.9	519.2	427	240.1	164.2	197	279.3	331.6	185.2	112.7	122.3	85.3	68.2	30.4	9.6
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	1.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	12.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	2.3	2.4	10.6	18.2	27.2	24.9	83	86.2	27.4	4.7	1.3	4.2	40.7	-42.9	1.3	6.8	7.7	1.1	1.3	0	-0.1
income-statement-row.row.operating-expenses	23.74	25.4	23.3	38.6	146.5	100.8	162.1	190.7	192.7	115.5	76.7	92.7	81.7	99.3	89.3	74.2	64.5	25.1	21.3	11.5	2.5
income-statement-row.row.cost-and-expenses	288.51	306.2	328	237.2	336.8	325.6	41089	61055.8	51928.6	47512.6	32031.5	29746.1	14455.3	5727.9	2791	1307.2	2291.1	530.3	251	102.5	66.1
income-statement-row.row.interest-income	2.06	1.9	2.6	1.2	0.6	37.6	96.9	132.9	211.3	329.6	403.9	176.5	72.8	66.9	38.5	13	4.2	0.2	0	0	0
income-statement-row.row.interest-expense	30.61	29	27.5	24.6	753.9	1094.2	280.3	177.2	100.4	165.8	259.7	113.9	99	141.8	67.3	34.7	26.3	11.8	7	2.1	1.4
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	2.3	2.4	-31.7	-26.9	-187.8	-11995.4	-2364.1	-173.8	1840.5	91.3	82.1	30.7	-85.1	-119	-28.8	-15.6	-14.3	-9.1	-2.6	-5.8	-2.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	2.3	2.4	10.6	18.2	27.2	24.9	83	86.2	27.4	4.7	1.3	4.2	40.7	-42.9	1.3	6.8	7.7	1.1	1.3	0	-0.1
income-statement-row.row.total-operating-expenses	2.3	2.4	-31.7	-26.9	-187.8	-11995.4	-2364.1	-173.8	1840.5	91.3	82.1	30.7	-85.1	-119	-28.8	-15.6	-14.3	-9.1	-2.6	-5.8	-2.2
income-statement-row.row.interest-expense	30.61	29	27.5	24.6	753.9	1094.2	280.3	177.2	100.4	165.8	259.7	113.9	99	141.8	67.3	34.7	26.3	11.8	7	2.1	1.4
income-statement-row.row.depreciation-and-amortization	33.87	30.3	21	21.2	2274	9135.6	51.4	44.9	40.7	12.8	13.4	13.6	9.5	6.8	8.6	3.4	2.1	1.6	1	9.5	2.9
income-statement-row.row.ebitda-caps	59.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	25.9	19	66.6	33.7	8456.8	-315.7	-35.9	568.4	2047.8	211	166.4	130.8	109.2	123.1	65.9	16.1	35.9	50	43	13.2	5
income-statement-row.row.income-before-tax	28.19	21.4	34.9	6.8	8269	-12311.1	-2400.1	394.6	2074.8	215.9	169.6	135.1	112.5	113.3	67.2	22.9	43.6	51.1	44.3	13.2	5
income-statement-row.row.income-tax-expense	6.11	5	-53.5	1.8	-12.3	14.7	30.2	76.9	488.1	40.8	21.7	24.2	30.2	36.7	16.5	5.4	8.5	7.9	7.2	2.6	0.8
income-statement-row.row.net-income	22.09	16.4	88.3	4.9	8281.3	-12325.8	-2430.3	306	1532	174.7	147.8	110.7	82.1	76.8	51.2	17.4	35.1	42.6	36.5	10.8	4.2