Zhongshan Broad-Ocean Motor Co., Ltd.

Sümbol: 002249.SZ

SHZ

5.04

CNY

Turuhind täna

18.5582
P/E suhe
-0.8537
PEG suhe
12.09B
MRK Cap
0.03%
DIV tootlus

Zhongshan Broad-Ocean Motor Co., Ltd. (002249-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Zhongshan Broad-Ocean Motor Co., Ltd. (002249.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 5181.485 M, mis on 0.139 % gowth. Kogu perioodi keskmine brutokasum on 1063.322 M, mis on 0.172 %. Keskmine brutokasumi suhtarv on 0.197 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.476 %, mis on võrdne -0.115 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Zhongshan Broad-Ocean 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 0.062. Käibevara valdkonnas on 002249.SZ aruandlusvaluutas 9851.918. Märkimisväärne osa neist varadest, täpsemalt 3061.003, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.050%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 1897.025, kui neid on, aruandlusvaluutas. See näitab erinevust 110.058% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 247.213 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.098%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 8702.393 aruandlusvaluutas. Selle aspekti aastane muutus on 0.046%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 4639.575, varude hind on 1982.25 ja firmaväärtus 790.14, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 446.95.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	11330.39	3061	2914.9	2870.5	2517.7	1246	1498.7	1941	1497.5	1410.9	778.2	1746.5	1179.5	1314.1	456.9	793.8	668.9	127	95.9	84.9
balance-sheet.row.short-term-investments	334.8	548.7	441	73.9	25.4	100.2	0.2	13.9	3.3	3.9	0.2	34.9	5.6	8.5	3.1	0.2	0.1	7.1	1.9	0.2
balance-sheet.row.net-receivables	19171.08	4639.6	4323.8	4516.9	3523.5	3797.1	4383.1	4689.8	3402.2	1969.2	1530	970.9	928.7	814.6	597.4	388.7	238.9	242	228.3	223.1
balance-sheet.row.inventory	7855.37	1982.2	2433.5	2887.7	2299.8	2312.4	2003.4	1768.1	1371.2	1017	1018.8	663.9	533.9	612.4	382	206.4	203.9	223	194.8	144
balance-sheet.row.other-current-assets	630.46	169.1	105.3	190.8	194.7	176.3	632.6	267.3	500.8	96.2	749.1	1.6	3.8	0.2	0.8	0.2	0	-9.5	0.2	0.2
balance-sheet.row.total-current-assets	38987.3	9851.9	9777.5	10465.8	8535.7	7531.9	8517.8	8666.2	6771.7	4493.2	4076	3382.9	2645.8	2741.3	1437.1	1389	1111.7	582.4	519.2	452.2
balance-sheet.row.property-plant-equipment-net	7871.91	1913	2027.8	2236.8	2197	2476.1	2708.9	2580.9	2464.9	1662.4	1097.4	803	703.8	513.3	413	323.3	297.2	229.9	164	85.6
balance-sheet.row.goodwill	3187.39	790.1	803.6	838.6	838.6	926.6	1123	3538.9	3643	684.8	689.3	152.7	93.3	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1943.81	447	545.7	599.6	697.7	779.4	853.7	739.1	686.3	324.7	271.7	143.8	141.8	173.6	75.1	47	44.2	42.8	10.2	9.5
balance-sheet.row.goodwill-and-intangible-assets	5131.2	1237.1	1349.3	1438.3	1536.3	1706.1	1976.7	4277.9	4329.2	1009.5	961	296.5	235.1	173.6	75.1	47	44.2	42.8	10.2	9.5
balance-sheet.row.long-term-investments	9426.63	1897	903.1	252.7	840.9	1289.6	756.5	952.7	690.4	278.3	38.3	16	25	22.1	28.9	0	0	0	0	0
balance-sheet.row.tax-assets	1202.56	324.9	255.7	251.5	232	209.8	193.8	142.9	142.1	121.6	77	45.6	43.3	37	30.5	15.5	16.4	10.7	4.9	3.5
balance-sheet.row.other-non-current-assets	1591.34	870.3	848.2	508.8	521.5	563.6	409.2	447.2	113.9	41	45.4	40.5	13.8	16.7	9.3	4.3	5.1	5.8	0.3	0.6
balance-sheet.row.total-non-current-assets	25223.64	6242.3	5384.1	4688.1	5327.8	6245.1	6045.1	8401.6	7740.6	3112.7	2219.2	1201.6	1021	762.8	556.8	390	362.9	289.2	179.5	99.2
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
balance-sheet.row.total-assets	64210.94	16094.3	15161.6	15153.9	13863.4	13777	14562.9	17067.9	14512.3	7606	6295.1	4584.6	3666.8	3504.1	1993.9	1779.1	1474.6	871.6	698.7	551.4
balance-sheet.row.account-payables	20416.02	5150.6	4723.9	4989.2	3475	3647.2	4046.6	3876.6	3186	2005.2	1722.3	1097.8	756.9	636.4	439.8	420.9	228	504.2	492.1	362.7
balance-sheet.row.short-term-debt	209.7	42.1	88.7	75.6	23.8	543.4	712.9	1378.8	1081.9	1063.2	295.8	407.8	45.8	30.1	9.8	5.3	0	51.8	31.8	51.8
balance-sheet.row.tax-payables	501.91	142.1	119.1	111.2	183.7	54.5	99	116.6	99.4	61.6	40.3	6.6	5.6	9	16.4	-2.7	-4.9	8.8	4.4	6.6
balance-sheet.row.long-term-debt-total	919.37	247.2	231.9	234.2	26.9	754.5	1559.7	888.6	244	4	4	0	0	0	0	0.3	0.7	0.8	0	0
Deferred Revenue Non Current	802.25	125.1	292.9	367.3	452.7	528.7	456.2	360.7	302.7	143.1	87.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	779.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	148.92	33.1	824.8	46.1	7.6	68.6	660.1	77.5	48.4	22.4	23.4	19.8	19.2	9.8	3.1	4.4	38.6	-21.4	2.1	2.8
balance-sheet.row.total-non-current-liabilities	4161.74	993.8	1086.4	1083.7	919.5	1630.2	2360.3	1553.8	823.7	364	252.4	145.4	138.3	105.1	92.1	37.4	42.5	29.7	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
balance-sheet.row.capital-lease-obligations	792.97	207.7	216.3	224.6	66.7	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	28846.19	7308.5	6748.9	6955.7	5233.9	6511.9	7879	7406.7	5618.4	3757.7	2474.7	1821.8	1057.1	911.1	629.3	517.9	309.2	628.3	586	494.1
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
balance-sheet.row.common-stock	9581.91	2398.6	2380.9	2365.5	2365.5	2365.5	2370.4	2370.4	2367.7	1722.8	851.1	716	716	477.4	428.4	252	126	94	47	10
balance-sheet.row.retained-earnings	1962.08	416.7	216.8	209	215.4	-1505.2	-1618.8	1017.6	817.5	570.6	707.1	591	494.2	510.3	421.2	336.7	258.4	125.4	53.2	36.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	13157.03	680.5	541.3	330.5	728.3	1040	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	10253.27	5206.5	5177.3	5168.4	5208.4	5208.4	5569.6	5745.1	5380.1	1288.5	2020.9	1312.4	1273.7	1493	509.9	667.2	775.2	18.8	4.2	5.6
balance-sheet.row.total-stockholders-equity	34954.3	8702.4	8316.3	8073.4	8517.6	7108.7	6321.2	9133	8565.3	3582	3579.1	2619.4	2483.9	2480.6	1359.5	1255.9	1159.5	238.2	104.4	52.3
balance-sheet.row.total-liabilities-and-stockholders-equity	64210.94	16094.3	15161.6	15153.9	13863.4	13777	14562.9	17067.9	14512.3	7606	6295.1	4584.6	3666.8	3504.1	1993.9	1779.1	1474.6	871.6	698.7	551.4
balance-sheet.row.minority-interest	410.45	83.3	96.3	124.8	111.9	156.4	362.7	528.2	328.6	266.3	241.3	143.3	125.8	112.4	5.1	5.3	5.9	5	8.3	5
balance-sheet.row.total-equity	35364.75	8785.7	8412.7	8198.2	8629.5	7265.1	6683.9	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	64210.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	9761.44	2445.7	1344.1	326.6	866.4	1389.7	756.6	966.6	693.7	282.2	38.5	50.9	30.6	30.5	32	0.2	0.1	7.1	1.9	0.2
balance-sheet.row.total-debt	1129.08	289.3	320.6	309.8	50.7	1297.9	2272.6	2267.4	1325.9	1067.2	299.8	407.8	45.8	30.1	9.8	5.3	0.7	51.8	31.8	51.8
balance-sheet.row.net-debt	-9632.1	-2223	-2153.2	-2486.8	-2441.5	152	774.1	340.3	-168.3	-339.9	-478.3	-1303.8	-1128.2	-1275.5	-444	-788.2	-668.1	-68	-62.2	-32.8

Rahavoogude aruanne

Zhongshan Broad-Ocean Motor Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.210 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 50.03, mis tähistab 0.744 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -1558191245.580. See on -17.864 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 424.4, -389, -252.75, 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 -420.43 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 334.37, 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	668.64	424.8	269	79.4	31.5	-2396.8	448.9	548.5	372.1	338.2	225.3	194.5	229.8	227.7	195.5	142.2	149.5	55.8	29.6
cash-flows.row.depreciation-and-amortization	15.76	424.4	469.7	414.7	414	395.9	356.7	258.2	165.3	126.4	91.5	76.4	63.1	52.3	38.7	30.4	20.6	12.1	7.9
cash-flows.row.deferred-income-tax	333.63	49.8	84.8	13.2	-13.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	84.64	64.6	-84.8	-13.2	13.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-134.79	328.7	-204.6	-247.9	-233	-124.5	-912.9	-368.1	-332.2	2	133.5	55.2	-174.3	-227	66.7	-288.2	-15.2	24.6	-13.7
cash-flows.row.account-receivables	-376.58	246.4	-820.3	85.4	694.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	197.86	184.7	-766.1	-65	-403.1	-310.7	-416.6	-343.3	-43	-243.2	-137.3	78.6	-244.6	-176.7	12.5	-6.7	-29.7	-52.9	-93.1
cash-flows.row.account-payables	0	-152.2	1297	-281.6	-510.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	43.93	49.8	84.8	13.2	-13.6	186.3	-496.3	-24.8	-289.2	245.2	270.8	-23.4	70.3	-50.3	54.2	-281.6	14.5	77.4	79.4
cash-flows.row.other-non-cash-items	775.69	133.8	212.4	433.4	247.8	2872.5	245.6	98.9	59.2	73.9	18.4	7.1	8.7	14.3	20.5	3.4	13.9	6.3	5.8
cash-flows.row.net-cash-provided-by-operating-activities	1602.85	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	-468.4	-217.2	-270.2	-249.7	-375.8	-468.8	-653	-813.6	-417.4	-293.3	-181.5	-282.2	-185.9	-244.1	-93.5	-89.5	-144.7	-50	-10.3
cash-flows.row.acquisitions-net	101.76	10.4	47.8	8.8	6.3	0	64.7	-744.7	-76.6	-818.5	-52	0.9	-23.3	244.2	0	0	144.8	50	10.3
cash-flows.row.purchases-of-investments	-1139.04	-1046.5	-95.8	-65.1	-17.4	-138.2	-51.7	-436.6	-237.1	-8.9	-9.9	-37.5	0	-32	0	0	-6.4	-10.2	-4.9
cash-flows.row.sales-maturities-of-investments	2332.15	84.1	446.4	2225	335.2	93.2	4.1	28.2	21.5	6.7	1.5	1.2	1.8	2.7	0	0	3.9	0.1	0
cash-flows.row.other-investing-activites	-2219.18	-389	-35.8	64.9	615	60.1	35.9	-251.5	715.4	-714.6	0.1	0	-1.1	-244.1	30	-8.1	-144.7	-50	-10.3
cash-flows.row.net-cash-used-for-investing-activites	-1407.35	-1558.2	92.4	1983.9	563.3	-453.6	-600.1	-2218.2	5.9	-1828.6	-241.8	-317.6	-208.5	-273.3	-63.5	-97.6	-147.1	-60	-15.2
cash-flows.row.debt-repayment	-76.14	-252.7	-35.4	-1579.8	-1590.2	-1716.3	-1374.8	-1609.7	-561	-2355.8	-98.4	-49.7	-198.1	0	-10	-92.3	-31.8	-65.8	-6.8
cash-flows.row.common-stock-issued	0	50	0	0	0	0	0	2047.8	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-50.93	-50	0	0	0	0	0	-439	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-388.66	-420.4	-445.1	-32.5	-93.6	-373.1	-274.4	-291.8	-436.2	-179.8	-103.1	-189.1	-122	-126	-101	-2.6	-14.6	-6.2	-2
cash-flows.row.other-financing-activites	-33.42	334.4	-98.1	298.3	431.1	1362.2	2480	2035.6	1317.3	2851.5	487.9	70.8	1217.2	19.5	-6.1	816.1	51.8	45.8	33.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-404.05	-338.8	-578.6	-1313.9	-1252.7	-727.3	830.8	1743	320.1	315.9	286.3	-168	897	-106.5	-117.1	721.1	5.4	-26.2	24.7
cash-flows.row.effect-of-forex-changes-on-cash	90.31	256.7	-14.9	-98.1	-23.6	-34.3	21.9	7.1	18	20.4	15	8.6	12.7	-3.5	-1.3	-2.7	-1.3	-3.2	-0.7
cash-flows.row.net-change-in-cash	-129.46	-214.2	245.3	1251.4	-252.6	-468.1	390.9	69.3	608.3	-951.8	528.3	-143.8	828.5	-315.9	139.5	508.6	25.9	9.3	38.4
cash-flows.row.cash-at-end-of-period	9906.42	2343.7	2557.8	2312.5	1061.1	1313.7	1781.8	1390.8	1321.5	713.2	1665	1136.8	1280.5	452	767.9	628.4	119.8	94	84.6
cash-flows.row.cash-at-beginning-of-period	10035.88	2557.8	2312.5	1061.1	1313.7	1781.8	1390.8	1321.5	713.2	1665	1136.8	1280.5	452	767.9	628.4	119.8	94	84.6	46.3
cash-flows.row.operating-cash-flow	1602.85	1426.1	746.5	679.6	460.3	747.1	138.3	537.5	264.3	540.5	468.7	333.2	127.3	67.4	321.4	-112.3	168.9	98.8	29.6
cash-flows.row.capital-expenditure	-468.4	-217.2	-270.2	-249.7	-375.8	-468.8	-653	-813.6	-417.4	-293.3	-181.5	-282.2	-185.9	-244.1	-93.5	-89.5	-144.7	-50	-10.3
cash-flows.row.free-cash-flow	1134.45	1208.9	476.2	429.8	84.6	278.3	-514.7	-276.2	-153.1	247.2	287.2	51.1	-58.6	-176.7	227.9	-201.7	24.1	48.8	19.3

Kasumiaruande rida

Zhongshan Broad-Ocean Motor Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.033%. 002249.SZ brutokasum on teatatud 2561.68. Ettevõtte tegevuskulud on 1698.21, mille muutus võrreldes eelmise aastaga on 19.001%. Kulud amortisatsioonikulud on 424.4, mis on -0.154% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1698.21, mis näitab 19.001% 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 -0.141% kasvu võrreldes eelmise aastaga. Tegevustulu on 785.59, mis näitab -0.141% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.476%. Eelmise aasta puhaskasum oli 630.26.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	11310.2	11288.2	10930.1	10017.3	7776.5	8146	8637.6	8605.3	6805.2	4912.2	4443.3	3273.1	2769.8	2359.3	2187.1	1449.3	1568.6	1566.1	952.7	760.4
income-statement-row.row.cost-of-revenue	8699.54	8726.5	8710.9	8057	6047.3	6535.1	7087.1	6860.1	5194.6	3839.6	3461.4	2669.8	2287.1	1879.6	1742.9	1089.8	1306.6	1275.3	798.1	676.3
income-statement-row.row.gross-profit	2610.66	2561.7	2219.2	1960.3	1729.1	1610.9	1550.5	1745.2	1610.6	1072.6	981.9	603.4	482.7	479.8	444.2	359.5	262	290.9	154.5	84.1
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
income-statement-row.row.research-development	521.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	157.06	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	400.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-5.14	-2.9	529.7	519.8	495.8	487.6	216.5	116	67.5	63.3	40.1	31.4	19.3	10	14.6	6.2	13.3	2.5	-3.4	-0.7
income-statement-row.row.operating-expenses	1763.23	1698.2	1427.1	1389.6	1289.4	1302.1	1307.9	1122.9	1034.9	695	598	384.3	296.9	230.5	196.4	131.1	101	89.5	74.1	41.3
income-statement-row.row.cost-and-expenses	10462.77	10424.8	10138	9446.6	7336.8	7837.1	8394.9	7983	6229.6	4534.7	4059.4	3054	2584.1	2110.1	1939.3	1220.9	1407.5	1364.7	872.2	717.6
income-statement-row.row.interest-income	40.72	59.1	39.8	22.5	8.1	17.4	28.2	28.3	25.3	19.5	37.7	35.7	31.7	16.3	11.1	7.5	2.9	8.8	5	2.6
income-statement-row.row.interest-expense	23.21	24.9	33.9	19.3	39.5	106.2	126.8	87.2	48.4	26.9	34.5	6.3	4.3	3.5	0.8	2	7.9	8.2	5.9	3.9
income-statement-row.row.selling-and-marketing-expenses	400.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-5.14	-2.9	-346.4	-322.8	-285.2	-404.1	-2578.1	-82.7	76.4	56.9	19.9	53.9	44.7	21.1	15.7	0.2	2.6	-25.5	-13	-7.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.14	-2.9	529.7	519.8	495.8	487.6	216.5	116	67.5	63.3	40.1	31.4	19.3	10	14.6	6.2	13.3	2.5	-3.4	-0.7
income-statement-row.row.total-operating-expenses	-5.14	-2.9	-346.4	-322.8	-285.2	-404.1	-2578.1	-82.7	76.4	56.9	19.9	53.9	44.7	21.1	15.7	0.2	2.6	-25.5	-13	-7.6
income-statement-row.row.interest-expense	23.21	24.9	33.9	19.3	39.5	106.2	126.8	87.2	48.4	26.9	34.5	6.3	4.3	3.5	0.8	2	7.9	8.2	5.9	3.9
income-statement-row.row.depreciation-and-amortization	231.65	359.2	424.4	469.7	414.7	414	395.9	356.7	258.2	165.3	126.4	91.5	76.4	63.1	52.3	38.7	30.4	20.6	12.1	7.9
income-statement-row.row.ebitda-caps	1068.08	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	836.43	785.6	914.1	686.4	405.1	522.1	-2559.6	423.6	589.6	372.3	365.5	242.2	215.7	257.8	249.4	222.4	150	173.4	69.5	35.9
income-statement-row.row.income-before-tax	831.29	782.7	567.7	363.6	119.9	118	-2335.4	539.6	652	434.4	403.8	273	230.4	270.4	263.5	228.6	163.6	175.9	67.4	35.2
income-statement-row.row.income-tax-expense	118.27	108.2	142.9	94.6	40.5	86.5	61.4	90.7	103.5	62.3	65.6	47.7	35.9	39.3	35.7	33	21.4	26.4	11.6	5.6
income-statement-row.row.net-income	668.64	630.3	427.1	250.4	79.4	31.5	-2375.7	417.8	509.4	341.2	296.9	215.4	184.3	229.8	228.5	196.2	141.3	146.3	52.5	29.7