Fujian Star-net Communication Co., LTD.

Sümbol: 002396.SZ

SHZ

16.87

CNY

Turuhind täna

24.8026
P/E suhe
-0.8364
PEG suhe
9.84B
MRK Cap
0.01%
DIV tootlus

Fujian Star-net Communication Co., LTD. (002396-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Fujian Star-net Communication Co., LTD. (002396.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 5891.289 M, mis on 0.183 % gowth. Kogu perioodi keskmine brutokasum on 2217.213 M, mis on 0.177 %. Keskmine brutokasumi suhtarv on 0.396 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.522 %, mis on võrdne 0.185 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Fujian Star-net Communication 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 0.066. Käibevara valdkonnas on 002396.SZ aruandlusvaluutas 11378.725. Märkimisväärne osa neist varadest, täpsemalt 4349.696, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.006%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 459.036, kui neid on, aruandlusvaluutas. See näitab erinevust 0.542% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 155.3 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 2.037%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 6432.682 aruandlusvaluutas. Selle aspekti aastane muutus on 0.060%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 2758.102, varude hind on 4145.34 ja firmaväärtus 442.73, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 286.36.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	14580.25	4349.7	4324.8	2141.4	2101.2	2076	1633.7	1731.7	2001	1888.9	1355.7	1298.5	1411.1	1300	1250.8	364	231.9	237.5	124.7	100
balance-sheet.row.short-term-investments	-275.6	0	-41.3	-55.1	-59	22	-57.3	-29	-27	-17.9	-16.7	-14.9	-13.8	-15.6	-2.3	-0.7	-0.9	-1.1	-0.1	0
balance-sheet.row.net-receivables	11827.64	2758.1	2103	2262.3	2210.9	2230.5	2002.8	1934.1	1296.1	1191	1088	871.3	758.5	733.7	555.9	438.2	398.9	459.2	344.9	270
balance-sheet.row.inventory	16914.05	4145.3	4705.8	4039	2323.7	1649.8	1542.5	1363	1035	941.2	690.3	529.1	453.3	490.2	445.9	278.2	252.4	232.7	184.6	126.5
balance-sheet.row.other-current-assets	285.7	125.6	144.8	59.8	43.7	22	310.2	111.4	116.2	47.2	93.1	273.2	-26.9	-27.3	-26.4	-18.7	-17.1	-19.4	-18.1	-36
balance-sheet.row.total-current-assets	43607.64	11378.7	11278.3	8502.4	6679.6	5978.3	5489.2	5140.1	4448.2	4068.2	3227.1	2972.2	2596	2496.7	2226.1	1061.6	866.1	910	636	460.6
balance-sheet.row.property-plant-equipment-net	6609.66	1664.7	1691.3	1387	941.9	629.8	567.2	518.4	464.5	458	424.4	449.3	318.4	230.1	183.3	108.7	106.2	98	65.4	44.2
balance-sheet.row.goodwill	1789.08	442.7	217.7	217.7	217.7	233.2	233.2	234.7	394.8	395.7	3.2	2.3	2.3	2.3	2.3	2.3	2.3	2.3	2.3	0
balance-sheet.row.intangible-assets	1030.11	286.4	161.5	170.4	149.5	136.6	128.7	135.9	217.3	245.6	141.9	122.2	108.1	32.8	5.4	19.1	20.5	19	0	0
balance-sheet.row.goodwill-and-intangible-assets	2819.2	729.1	379.3	388.2	367.2	369.8	361.9	370.6	612.2	641.4	145.1	124.5	110.4	35.1	7.7	21.4	22.8	21.3	2.3	0
balance-sheet.row.long-term-investments	1669.97	459	456.6	409.1	420	353.8	455.5	328.2	168.2	124.6	82.1	46.1	45.2	35.4	44.9	43.7	18.4	17.6	16.2	0
balance-sheet.row.tax-assets	3181.29	841	510.5	355.2	194	119.5	94	69.4	50.8	50.5	34.9	28.2	18.2	9	4.2	4.6	4	3.9	5.5	5
balance-sheet.row.other-non-current-assets	1052.14	328.6	130.2	81	113	199.3	31.4	13.1	5.9	1.2	0.5	0.6	0.2	0.2	0.2	0.2	0.8	2.5	4	18.8
balance-sheet.row.total-non-current-assets	15332.26	4022.4	3167.8	2620.5	2036.1	1672.3	1509.9	1299.8	1301.5	1275.6	687	648.6	492.5	309.8	240.2	178.6	152.1	143.3	93.4	68
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	58939.9	15401.1	14446.1	11123	8715.6	7650.6	6999.1	6439.9	5749.7	5343.9	3914.1	3620.8	3088.5	2806.4	2466.4	1240.2	1018.2	1053.3	729.5	528.6
balance-sheet.row.account-payables	11517.43	2078.6	2856.3	3281.8	2439.6	1889.7	1907.4	1754.7	1204.5	1154.4	869.1	726.6	492.2	501.1	446	360.3	225.1	296.7	177	138.2
balance-sheet.row.short-term-debt	5659.82	2446.2	728.7	477.9	311.1	21.7	92.2	121.8	119.5	117.8	59.5	11.9	62.1	82.3	90	64.7	213	259.6	235	135
balance-sheet.row.tax-payables	225.5	7.6	106.5	90.7	99.9	128.2	117.3	116	125.2	112.4	111.9	101	102.6	75.3	58.8	57.3	38.2	41.1	28.2	15.6
balance-sheet.row.long-term-debt-total	629.42	155.3	127.8	111.4	139.3	0	0	0	-22.9	0	0	0	0	0	7.4	8.3	9.1	9.9	0	0
Deferred Revenue Non Current	155.66	21.7	76.6	52.6	49.7	36.6	37.5	34.1	22.9	51.3	23.9	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	337.25	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1806.4	887.3	1237.2	45.1	19.9	120.2	554.4	67.4	62.3	114.8	83.3	121	65.6	43.3	26.2	22.6	15.2	6.7	1.9	2.3
balance-sheet.row.total-non-current-liabilities	1424.07	299.6	228.8	187.5	72.2	59.3	63.6	38.1	33.7	63.6	24	23.1	46.5	26.4	15.2	25.1	9.1	18.6	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	629.42	155.3	127.8	111.4	139.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	23038.37	6281.7	5763.2	5470.7	3833	2814.1	2734.8	2690.5	2049.1	1969.4	1386.8	1217.2	926.8	880.8	753.9	674	601.5	715.5	489.8	327.1
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	2371.52	592.9	583.3	583.3	583.3	583.3	583.3	583.3	539.1	539.1	351.1	351.1	351.1	351.1	175.5	131.5	131.5	131.5	131.5	131.5
balance-sheet.row.retained-earnings	17092.37	4356.2	3992.8	3475.1	3029.6	2688.2	2194.6	1738.3	1354.2	1113.8	906.7	794.6	662	558.7	406.8	280.3	179.6	115.6	57.5	32.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	4120.25	1111.9	1214.9	354.2	332.6	316.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1880.41	371.7	280.2	280.2	244	638.7	900.4	879.7	989.7	962.2	887.8	863.5	844.7	812.2	978.2	16	10.4	5.3	2.8	0.1
balance-sheet.row.total-stockholders-equity	25464.55	6432.7	6071.1	4692.8	4189.4	4226.7	3678.2	3201.2	2883.1	2615.1	2145.6	2009.1	1857.7	1721.9	1560.6	427.8	321.6	252.4	191.8	163.9
balance-sheet.row.total-liabilities-and-stockholders-equity	58939.9	15401.1	14446.1	11123	8715.6	7650.6	6999.1	6439.9	5749.7	5343.9	3914.1	3620.8	3088.5	2806.4	2466.4	1240.2	1018.2	1053.3	729.5	528.6
balance-sheet.row.minority-interest	10415.24	2665	2611.8	959.5	693.2	609.8	586.2	548.2	817.5	759.4	381.8	394.5	303.9	203.7	151.8	138.4	95.1	85.4	47.8	37.6
balance-sheet.row.total-equity	35879.79	9097.7	8682.9	5652.3	4882.6	4836.5	4264.3	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	58939.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1394.37	459	415.2	354	361	375.8	398.2	299.3	141.2	106.7	65.4	31.2	31.4	19.7	42.6	43	17.5	16.5	16.1	15.5
balance-sheet.row.total-debt	6289.24	2601.5	856.5	589.4	311.1	21.7	92.2	121.8	119.5	117.8	59.5	11.9	62.1	82.3	97.4	73	222.1	269.5	235	135
balance-sheet.row.net-debt	-8241.01	-1748.2	-3468.2	-1552	-1790.1	-2032.3	-1541.5	-1609.9	-1881.5	-1771.1	-1296.2	-1286.6	-1349	-1217.6	-1153.3	-291	-9.9	32	110.3	35

Rahavoogude aruanne

Fujian Star-net Communication Co., LTD. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 7.917 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides -3.64, mis tähistab 1.654 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -683543342.000. See on 0.551 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 351.8, -210.05, -411.87, 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 -58.89 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -191.68, 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
cash-flows.row.net-income	343.96	424.9	889.3	784.9	593.4	844.1	823	696	557.4	482.9	371.7	392.4	326.1	267.4	194.5	163	105.4	88.9	60.7	48.7
cash-flows.row.depreciation-and-amortization	41.04	351.8	274.9	203.1	129.8	113.4	113.5	114.9	107.1	87.2	70.5	54.9	19.9	21.4	19.3	17	16.4	13.2	9.5	9.9
cash-flows.row.deferred-income-tax	41.97	-274	-155.1	-160.3	-72.9	-29	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	90.85	-88.3	78.6	45.3	9	34.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-153.91	574.8	-926.4	-673.2	-71.6	-258.9	-271.8	-557.2	-103.4	277	-234.9	-39.4	45	-116.2	-201.9	152.2	-36.5	17.9	-124.7	51.5
cash-flows.row.account-receivables	-618.57	-618.6	60.4	-71.3	-15.7	-124.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	505.13	505.1	-754.3	-1759.2	-708.9	-131.1	-199.1	-383	-99.3	-102.2	-162.5	-82.7	35.1	-44.7	-166.7	-24.4	-21.9	-49.2	-55.2	-15.7
cash-flows.row.account-payables	0	728.7	-77.4	1317.7	725.9	26	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-40.47	-40.5	-155.1	-160.3	-72.9	-29	-72.7	-174.3	-4.1	379.1	-72.4	43.3	9.9	-71.6	-35.2	176.6	-14.7	67.1	-69.5	67.2
cash-flows.row.other-non-cash-items	1862.37	399.1	381.3	250.1	152.4	59.4	-70.5	23.6	-17.6	76.6	-8.8	50.2	27.8	7.6	9.9	15.2	27.6	23.4	23	8
cash-flows.row.net-cash-provided-by-operating-activities	2194.83	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	-514.34	-434.1	-435.6	-418	-479.2	-295.4	-211.5	-168	-97	-108.7	-91.5	-119.9	-184.9	-91.6	-99.2	-21.1	-23	-70.3	-35.8	-18.5
cash-flows.row.acquisitions-net	12.8	13.6	9.7	10.2	2	3	1.6	5.8	0.4	-302.6	1.3	0.6	185.7	92.5	113.3	21.2	0	70.4	-4.1	0
cash-flows.row.purchases-of-investments	-118.38	-118.4	-24.9	-4.9	-9.3	-762	-6.5	-24	-29.9	-45.3	-32	0	-12	-1	-1.8	-24.9	0	-0.7	-0.7	-13.5
cash-flows.row.sales-maturities-of-investments	68.99	65.4	18	28	41.7	39.9	26.3	16.9	14.8	11.4	24.5	6.8	1.9	31.8	1.6	1.7	1.3	1.1	1.4	0
cash-flows.row.other-investing-activites	-194.22	-210	-7.8	-8	22	986.1	-288.2	73.8	-86.7	81.3	188	-270	-184.9	-91.6	-99.2	-21.1	1	-70.3	1.2	0
cash-flows.row.net-cash-used-for-investing-activites	-744.14	-683.5	-440.6	-392.9	-422.8	-28.3	-478.3	-95.5	-198.4	-363.8	90.2	-382.5	-194.1	-60	-85.4	-44.1	-20.7	-69.7	-38	-31.9
cash-flows.row.debt-repayment	-1901.39	-411.9	-2077.2	-1113.3	-647.3	-41.3	-19.8	-20.2	-18.2	-50	-62	-168.5	-296.2	-224.9	-222.8	-461.7	-459.6	-398.7	-285.4	-228
cash-flows.row.common-stock-issued	-3.64	-3.6	0	0	-3.5	0	0	0	25.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-40	-40	0	0	3.5	0	0	0	-221.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-85.53	-58.9	-98.1	-86.3	-79.6	-65.3	-85.4	-55.7	-50.7	-36.3	-105.8	-90.2	-109.7	-22	-5.4	-12.1	-25.8	-20.9	-8.8	-49
cash-flows.row.other-financing-activites	-99.68	-191.7	4358.2	1168.4	430.6	-195.8	-31.9	-416.7	24.9	7.1	-83	56.1	291.3	173.3	1199.2	285	402.6	470.4	343.5	157.7
cash-flows.row.net-cash-used-provided-by-financing-activities	161.6	-784.2	2182.9	-31.1	-296.3	-302.5	-137.1	-492.6	-240.1	-79.2	-250.9	-202.5	-114.6	-73.6	971	-188.9	-82.8	50.8	49.2	-119.3
cash-flows.row.effect-of-forex-changes-on-cash	39.3	1	28	-9.9	-26.1	1.7	-0.3	-15.6	12.6	2.6	-0.3	-0.7	0	-0.4	-0.2	-0.1	-0.1	-0.1	0	0
cash-flows.row.net-change-in-cash	-159.91	24.9	2312.8	16	-5.2	434	-21.4	-326.5	117.6	483.2	37.7	-127.6	110	46.2	907.2	114.3	9.3	124.5	-20.4	-33
cash-flows.row.cash-at-end-of-period	14369.06	4349.7	4294.3	1981.5	1965.5	1970.7	1536.7	1558.1	1884.5	1766.9	1283.7	1246	1373.6	1263.7	1217.5	310.3	195.9	186.6	62.2	82.6
cash-flows.row.cash-at-beginning-of-period	14528.97	4324.8	1981.5	1965.5	1970.7	1536.7	1558.1	1884.5	1766.9	1283.7	1246	1373.6	1263.7	1217.5	310.3	195.9	186.6	62.2	82.6	115.6
cash-flows.row.operating-cash-flow	2194.83	1388.2	542.6	449.9	740.1	763.1	594.3	277.3	543.5	923.7	198.6	458.1	418.7	180.1	21.8	347.4	112.8	143.4	-31.6	118.2
cash-flows.row.capital-expenditure	-514.34	-434.1	-435.6	-418	-479.2	-295.4	-211.5	-168	-97	-108.7	-91.5	-119.9	-184.9	-91.6	-99.2	-21.1	-23	-70.3	-35.8	-18.5
cash-flows.row.free-cash-flow	1680.49	954.2	107	31.8	260.9	467.7	382.8	109.3	446.5	815.1	107	338.2	233.9	88.5	-77.5	326.3	89.8	73.2	-67.4	99.7

Kasumiaruande rida

Fujian Star-net Communication Co., LTD. tulud muutusid võrreldes eelmise perioodiga 0.006%. 002396.SZ brutokasum on teatatud 5432.18. Ettevõtte tegevuskulud on 5243.46, mille muutus võrreldes eelmise aastaga on 5.112%. Kulud amortisatsioonikulud on 351.8, mis on -0.172% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 5243.46, mis näitab 5.112% 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 -0.751% kasvu võrreldes eelmise aastaga. Tegevustulu on 188.72, mis näitab -0.751% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.522%. Eelmise aasta puhaskasum oli 424.85.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	15671.34	15831.8	15740.6	13548.7	10304.2	9265.8	9131.6	7705.1	5687.7	4516.5	3641.7	3276.2	2787.4	2644.3	1997.2	1724.7	1318.5	1249.6	913.4	649.8
income-statement-row.row.cost-of-revenue	10061.53	10399.6	9982	8927.9	6703.8	5717.1	6157.2	4744.4	3223.1	2453.1	2003.4	1735.1	1498	1529.1	1164.7	1013	775.6	782.8	593.5	403.9
income-statement-row.row.gross-profit	5609.82	5432.2	5758.6	4620.8	3600.4	3548.7	2974.3	2960.7	2464.5	2063.4	1638.3	1541.1	1289.4	1115.2	832.5	711.7	542.8	466.8	319.8	245.9
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	2626.27	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	179.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2280.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-27.75	176	200.1	915	674	870.7	1.6	9.3	236.1	214.1	208.4	172.1	129.7	81.8	89.2	52.6	46.8	34.8	15.3	7.6
income-statement-row.row.operating-expenses	5534.34	5243.5	4988.4	3879	2933.8	2703.6	2218.7	2238.2	2101.9	1741.8	1455.1	1280.9	1049.9	914	691.6	569.6	452.9	372.5	254.4	200.7
income-statement-row.row.cost-and-expenses	15595.86	15643.1	14970.4	12806.9	9637.6	8420.7	8375.9	6982.6	5325	4194.9	3458.5	3016	2547.9	2443.1	1856.3	1582.6	1228.5	1155.3	848	604.7
income-statement-row.row.interest-income	49.57	56.8	24	22.3	13.5	6.1	4.7	6.7	9.5	9.6	11.2	20.6	23.6	21.2	10.2	0	0	0	0	0
income-statement-row.row.interest-expense	35.65	34.9	50.8	40.8	20.7	2.3	1	0.9	1.1	1.7	0.4	2.6	7.7	5.2	5.5	13.5	27	21	11.6	8
income-statement-row.row.selling-and-marketing-expenses	2280.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	177.95	236	4.2	5.7	-6.7	21.9	1.6	9.3	235	213.8	207.7	171.8	129.2	81.4	88.9	51.3	46.8	34.5	15	7.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-27.75	176	200.1	915	674	870.7	1.6	9.3	236.1	214.1	208.4	172.1	129.7	81.8	89.2	52.6	46.8	34.8	15.3	7.6
income-statement-row.row.total-operating-expenses	177.95	236	4.2	5.7	-6.7	21.9	1.6	9.3	235	213.8	207.7	171.8	129.2	81.4	88.9	51.3	46.8	34.5	15	7.5
income-statement-row.row.interest-expense	35.65	34.9	50.8	40.8	20.7	2.3	1	0.9	1.1	1.7	0.4	2.6	7.7	5.2	5.5	13.5	27	21	11.6	8
income-statement-row.row.depreciation-and-amortization	183.58	351.8	424.9	324.6	222.4	267.7	113.5	114.9	107.1	87.2	70.5	54.9	19.9	21.4	19.3	17	16.4	13.2	9.5	9.9
income-statement-row.row.ebitda-caps	326.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	142.8	188.7	759.2	648.6	555	830.2	861.4	732.8	382.3	314.6	198.2	264.1	238.6	215.6	140.2	127.9	61.8	69.7	51.2	37.7
income-statement-row.row.income-before-tax	320.75	424.7	763.5	654.3	548.2	852.1	863	742	617.3	528.4	405.9	435.8	367.8	297	229.1	179.2	108.6	104.1	66.2	45.2
income-statement-row.row.income-tax-expense	-259.98	-256	-125.8	-130.6	-45.2	8.1	40	46.1	59.9	45.4	34.2	43.5	41.7	29.7	34.6	16.2	3.2	15.3	5.5	-3.5
income-statement-row.row.net-income	355.52	424.9	889.3	784.9	593.4	844.1	578.4	470.2	319.5	262.3	241.8	239.2	223.7	178.7	138.6	106.3	69.2	60.6	40.5	29