China World Trade Center Co., Ltd.

Sümbol: 600007.SS

SHH

23.85

CNY

Turuhind täna

18.8004
P/E suhe
0.9776
PEG suhe
24.02B
MRK Cap
0.03%
DIV tootlus

China World Trade Center Co., Ltd. (600007-SS) Finantsaruanded

Q: Mis on China World Trade Center Co., Ltd. (600007.SS) koguvara?

China World Trade Center Co., Ltd. (600007.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete China World Trade Center Co., Ltd. (600007.SS) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes China World Trade Center 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 . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	4088.7	3495.1	2962.1	1856	1212.2	542.7	941.4	423.7	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	205.1	584.8	170.9	203.1	457.1	351.8	342.1	481.5	80.9	265.1	161.6
balance-sheet.row.short-term-investments	-6363	0	-7022.3	-7325.7	-7619.3	-7551.5	-7600.5	0	0	-5787	-5624.6	0	0	0	0	0	0	0	0	0	0	0	28.2	0	30.4	0	0	0
balance-sheet.row.net-receivables	302.9	409.2	405.6	476.7	456.2	366.6	360.4	197.2	178.4	176.1	177.8	190.9	192.5	129.7	75.7	37.1	41.8	21.1	20.5	30.5	21.2	20.9	37.5	9.2	8.9	620.6	189.7	428.8
balance-sheet.row.inventory	32.3	32.1	32.7	34	32.8	29.4	25.2	22.6	23.4	26	26.1	32.2	29	25.9	12.7	8.8	7	8	7.5	9.2	8.2	7.7	7.8	9.9	17.2	27	36.1	33
balance-sheet.row.other-current-assets	0.3	0.5	2.8	16.6	17.3	15.6	8.3	5.4	-7.9	-4.8	-3.9	-3.4	-8	-7.8	-14.7	-9.7	-10.5	-4.6	-2.8	-7.7	-6.6	-6.2	-14.2	52.9	20.7	-302.4	-87.7	-201.9
balance-sheet.row.total-current-assets	4424.2	3937	3403.2	2383.3	1718.5	954.4	1335.5	649	666.9	987.7	624	663.6	634.6	389.4	257.6	229	360.8	229.7	610	202.9	225.8	479.6	382.9	414.1	528.4	426.2	403.2	421.5
balance-sheet.row.property-plant-equipment-net	1512.5	1606	1706	1776	1847.5	1971.6	2095.7	2114.5	1830.5	1603.6	1579.3	1875.8	1783.5	1752.7	4287.1	3338.1	2129.5	5605.1	4887.2	4081.3	3943.4	3030.5	3040.2	3027.5	3035.8	2294.7	2388.7	1711.9
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	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	448.3	463.8	479.2	494.7	510.3	525.7	541.2	856.1	1176.1	1208	1239.9	1270.7	1302.5	1317.9	2247.2	2299	2160.8	2201.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	448.3	463.8	479.2	494.7	510.3	525.7	541.2	856.1	1176.1	1208	1239.9	1270.7	1302.5	1317.9	2247.2	2299	2160.8	2201.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	6392.4	26.6	7045.9	7345.4	7634.7	7564.5	7608.9	0	0	5792.6	5629.8	0	0	0	0	0	0	0	0	0	0	0	18.6	0	11.3	0	0	0
balance-sheet.row.tax-assets	66.7	68.8	61.5	63.5	66.5	63.6	56.8	57.1	53.1	65.8	68.1	26.5	24.7	22.1	13.5	6.4	6.7	9.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	37	6725.2	30.1	27.2	24.9	12.9	27.9	7531.8	6492.6	47.8	179.6	5534.2	5679.7	5926.5	2160.8	2257.1	2478.8	-2026	199	212	223.5	292.3	273.3	222.7	48.5	41.7	3.8	0.1
balance-sheet.row.total-non-current-assets	8457	8890.3	9322.7	9706.9	10083.9	10138.3	10330.6	10559.5	9552.3	8717.9	8696.7	8707.2	8790.4	9019.2	8708.6	7900.6	6775.8	5789.8	5086.2	4293.3	4166.9	3322.9	3332.1	3250.2	3095.6	2336.5	2392.5	1712
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	0	0	0	0	0	0	0
balance-sheet.row.total-assets	12881.1	12827.3	12725.9	12090.1	11802.4	11092.7	11666	11208.5	10219.2	9705.5	9320.8	9370.8	9425	9408.6	8966.2	8129.6	7136.6	6019.5	5696.2	4496.2	4392.8	3802.5	3715	3664.3	3624	2762.6	2795.7	2133.5
balance-sheet.row.account-payables	97	84.2	67.1	72.7	31.9	23	31.5	23.9	15.3	19.7	22.4	15.5	19.1	24.3	20.8	245.5	149.1	4.6	2.4	1.6	5.1	1.5	5.5	8.7	4.2	6.1	11.5	7.3
balance-sheet.row.short-term-debt	497.5	18	519.8	17.2	-125.8	500	398.9	499	432.8	1000	0	0	0	0	250	50	170	890	650	450	450	0	0	0	0	120	130	50
balance-sheet.row.tax-payables	104.9	108.1	30.8	31.7	35.2	25.5	17.5	20.7	33.3	25.7	28.2	28.8	35.9	16.3	16.5	42.1	41.1	36.5	32.6	28.5	30.1	16.5	24	24.6	34.2	51.3	28.1	37.3
balance-sheet.row.long-term-debt-total	1122.8	2115.9	2178.9	2644	2663	2180	2740	2501.4	2894	2596	3600	3826	4176	4276	3670	3260	2460	1000	1000	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	93.4	129.3	129.7	125.2	125.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	35.7	1330.9	40	41.8	1534.5	1442	619.2	559.5	62.9	51.2	838.3	833.2	785.5	767.4	24.7	40.4	41	31.6	42.1	45.1	43.6	320.5	324.7	365.5	390.3	13.1	21	25.2
balance-sheet.row.total-non-current-liabilities	1122.8	2115.9	2178.9	2644	2663	2180	2740	2501.4	2894	2596	3600	3826	4176	4276	3670	3260	2460	1000	2210.5	1241.5	1241.5	1241.6	1241.5	1241.7	1241.9	1241.8	1242	519.7
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	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	37.8	40.9	43.9	46.7	0	0	0	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-liab	3177.2	3678.3	4088.9	4074.3	4229.4	4170.4	5196.3	5071.7	4567.4	4480.1	4460.7	4674.7	4980.6	5067.8	4605.2	3907.1	3117.6	2172.9	3133.9	1960.1	1944	1563.6	1571.7	1615.9	1636.4	1628.9	1919	1586.8
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	0	0	0	0	0	0	0
balance-sheet.row.common-stock	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	800	800	800	800	800	800	800	640	640	0
balance-sheet.row.retained-earnings	6315.6	5761.5	5250	4629.2	4186.5	3536.4	3084.1	2751.5	2266.6	1840.4	1489.2	1358	1144.4	1060.2	1092.4	982.9	814.7	670.9	628.8	562.8	507.1	327.5	261.9	202.3	168.7	205.8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	457.4	456.8	456.8	456.8	456.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1919.8	1919.8	1919.8	1919.8	1919.8	2376.2	2376.2	2376.2	2376.2	2376.2	2362.1	2329.3	2291.2	2271.9	2260	2231	2195.8	2168.4	1133.5	1173.3	1141.7	1111.4	1081.4	1046.1	1018.9	288	236.7	0
balance-sheet.row.total-stockholders-equity	9700.2	9145.5	8634	8013.1	7570.4	6919.8	6467.5	6134.9	5650	5223.9	4858.6	4694.6	4442.9	4339.4	4359.7	4221.2	4017.8	3846.6	2562.3	2536.1	2448.7	2238.9	2143.3	2048.4	1987.6	1133.7	876.7	546.6
balance-sheet.row.total-liabilities-and-stockholders-equity	12881.1	12827.3	12725.9	12090.1	11802.4	11092.7	11666	11208.5	10219.2	9705.5	9320.8	9370.8	9425	9408.6	8966.2	8129.6	7136.6	6019.5	5696.2	4496.2	4392.8	3802.5	3715	3664.3	3624	2762.6	2795.7	2133.5
balance-sheet.row.minority-interest	3.8	3.5	3	2.7	2.6	2.5	2.1	1.8	1.8	1.5	1.4	1.5	1.4	1.3	1.2	1.3	1.1	1.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	9704	9149	8637	8015.8	7573.1	6922.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	29.4	26.6	23.5	19.7	15.5	12.9	8.5	7.2	6.2	5.6	5.2	4.8	4.5	4.2	4	3.7	3.1	21.7	23	17.1	13.8	45.5	46.8	50.7	41.7	38.1	0	0
balance-sheet.row.total-debt	1620.3	2133.9	2698.7	2661.1	2663	2680	3138.9	3000.4	3326.8	3596	3600	3826	4176	4276	3920	3310	2630	1890	1650	450	450	0	0	0	0	120	130	50
balance-sheet.row.net-debt	-2468.3	-1361.2	-263.4	805.2	1450.8	2137.2	2197.4	2576.7	2853.9	2805.6	3176.1	3382.1	3755	4034.4	3736.1	3117.2	2307.5	1684.9	1065.2	279.1	246.9	-457.1	-323.6	-342.1	-451.2	39.1	-135.1	-111.6

Rahavoogude aruanne

China World Trade Center Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	1260.1	1116.9	1024.6	826.1	973.1	775.5	635.6	686.9	628.3	537.1	325.8	383.3	194.8	121.3	290	355	289.7	241.2	246.7	211.4	211.3	175	178.5	146	182.7	257.2
cash-flows.row.depreciation-and-amortization	117.3	127.5	147.5	159.1	156.2	154.5	128.9	79.4	102	116.9	115.5	114	111.2	48.8	113.1	14.1	12.4	116.1	122.5	128.5	121.8	117.9	119.2	142.1	137.8	114
cash-flows.row.deferred-income-tax	2	-7.3	2	3	-2.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-2	7.3	-2	-3	2.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	125.8	123.6	124.1	-20.8	-42.1	2.7	17.2	58.6	97.3	50.2	94.5	24.1	76.2	31.3	-58.8	4.8	23	7.5	10.1	11.6	29	9.3	-0.4	51.7	27.6	-200.8
cash-flows.row.account-receivables	91.7	-38.9	75.2	-19	-111.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.2	0.6	1.2	-1.1	-3.4	-4.2	-2.6	0.8	2.5	0.2	6	-3.1	-3.1	-13.2	-3.9	-1.8	1	-0.5	1.5	-1	-0.5	0.2	2	7.4	9.8	9.1
cash-flows.row.account-payables	32.2	169.2	45.7	-3.6	75.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	2	-7.3	2	3	-2.8	6.9	19.8	57.8	94.8	50	88.5	27.2	79.3	44.6	-54.9	6.6	22	8	8.7	12.5	29.5	9.2	-2.4	44.3	17.8	-209.8
cash-flows.row.other-non-cash-items	415.4	456.4	483.9	442.1	450	511.9	423.8	290.2	317	384.6	561.6	458.4	466.5	237.8	9.5	55.9	120	79.5	34.3	33.7	10.8	70.4	27	-25.3	-63.7	6.7
cash-flows.row.net-cash-provided-by-operating-activities	0	0	0	0	0	0	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	-66	-70.3	-145	-274.6	-407.5	-387.4	-381.1	-978	-811.1	-371.2	-528.7	-248.3	-245.6	-381.5	-630.4	-897.1	-878.7	-766.4	-1029	-282.8	-1026.7	-183.2	-235.5	-286.9	-590.9	-24.1
cash-flows.row.acquisitions-net	0.3	0.1	0.1	0	0.1	0.9	0.1	0.3	0.3	3.4	0.4	0.2	0.1	0	0	0	0	0	0	0	1026.9	185.9	235.8	0.1	591	0
cash-flows.row.purchases-of-investments	-0.3	0	-460	-851.5	-1240.6	-1605.9	-1996	-155	-1666	-2578.5	-1706	-2110	-480	0	0	0	0	0	0	0	-1.5	-5	-150.9	-165.1	-500	-324.5
cash-flows.row.sales-maturities-of-investments	0.9	0	460	850	1240	1605	1996	155	1666	2578.5	1706	2110	480	0	0	0	0	9.5	3.5	2.6	34.1	29.7	125	332.2	522	0
cash-flows.row.other-investing-activites	0.3	0	2.4	5.2	5.8	7.6	7.4	0.4	12.3	16.1	8.3	11.3	2.5	0.2	0.1	0.2	0.8	0	0.1	0	-1026.7	-183.2	-235.5	-204	-590.9	0.8
cash-flows.row.net-cash-used-for-investing-activites	-64.8	-70.2	-142.5	-270.9	-402.2	-379.8	-373.5	-977.2	-798.5	-351.7	-519.9	-236.9	-242.9	-381.3	-630.3	-896.9	-877.9	-756.9	-1025.4	-280.2	-993.8	-155.8	-261.1	-323.7	-568.8	-347.8
cash-flows.row.debt-repayment	-510	-560	-10	-2160	-525	-960	-695.1	-1132.8	-1100	-500	-226	-350	-190	-250	-250	-270	-440	0	-50	0	0	0	0	0	-120	-110
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	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	0	0	0	0	0	0
cash-flows.row.dividends-paid	-775.2	-700.1	-516	-500	-451.2	-487.6	-459.7	-356.1	-392.2	-365.5	-371	-369.2	-325.6	-355.7	-341.6	-342.7	-236.4	-300.3	-171	-136.9	-83.2	-83.2	-83.2	-100	-84	-3.5
cash-flows.row.other-financing-activites	-4.7	-5.2	-5.2	2154.4	502.8	-0.5	829.3	1301.7	828.8	495	-0.7	-0.6	89.5	605.6	859.5	949.6	1179.7	232.5	1250	0	450	0	0	0	858.6	100
cash-flows.row.net-cash-used-provided-by-financing-activities	-1289.8	-1265.3	-531.2	-505.6	-473.4	-1448.1	-325.5	-187.1	-663.4	-370.5	-597.7	-719.8	-426.2	-0.1	267.9	336.9	503.3	-67.7	1029	-136.9	366.8	-83.2	-83.2	-100	654.7	-13.5
cash-flows.row.effect-of-forex-changes-on-cash	-0.4	0	0.1	-0.1	0	0.2	-0.1	0.1	-0.1	0	0.2	-0.1	-0.2	-0.1	-0.2	0.5	-0.1	0.8	-3.3	-0.2	0	0	1.4	0.3	0	0
cash-flows.row.net-change-in-cash	563.6	488.9	1106.6	629.9	661.6	-383.2	506.3	-49.1	-317.5	366.5	-20.1	23	179.4	57.7	-8.8	-129.7	70.4	-379.7	413.9	-32.2	-254.1	133.6	-18.6	-109	370.2	-184.2
cash-flows.row.cash-at-end-of-period	3890.2	3326.6	2837.7	1731.1	1101.2	439.7	822.9	423.7	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	205.1	584.8	170.9	203.1	457.1	323.6	342.1	451.2	80.9
cash-flows.row.cash-at-beginning-of-period	3326.6	2837.7	1731.1	1101.2	439.7	822.9	316.6	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	252.1	584.8	170.9	203.1	457.1	323.6	342.1	451.2	80.9	265.1
cash-flows.row.operating-cash-flow	1918.7	1824.3	1780.2	1406.5	1537.2	1444.5	1205.5	1115.1	1144.6	1088.8	1097.4	979.7	848.7	439.3	353.8	429.8	445.1	444.2	413.6	385.1	372.9	372.6	324.3	314.4	284.4	177.1
cash-flows.row.capital-expenditure	-66	-70.3	-145	-274.6	-407.5	-387.4	-381.1	-978	-811.1	-371.2	-528.7	-248.3	-245.6	-381.5	-630.4	-897.1	-878.7	-766.4	-1029	-282.8	-1026.7	-183.2	-235.5	-286.9	-590.9	-24.1
cash-flows.row.free-cash-flow	1852.6	1754	1635.1	1131.9	1129.6	1057.1	824.4	137.1	333.5	717.5	568.7	731.4	603.1	57.8	-276.6	-467.3	-433.6	-322.2	-615.4	102.3	-653.8	189.4	88.8	27.5	-306.5	153

Kasumiaruande rida

China World Trade Center Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600007.SS brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	3953.8	3442.3	3586	3097.8	3530.1	3170.8	2766.5	2349.4	2271.3	2234.3	2050.1	1980	1678.3	1035.9	871.2	897.1	886.4	817.3	778.2	711.4	646.8	652	597.1	542.8	478.7	737	928.8	962
income-statement-row.row.cost-of-revenue	1660.1	1496.3	1588.4	1439.8	1644.6	1536	1339.6	1048.8	1105.5	1124.5	1061.6	1048.1	999.5	580.1	335.8	355.7	335.9	291.7	289.4	285.2	257	264.8	255.7	269.7	192.2	257	270	222.4
income-statement-row.row.gross-profit	2293.7	1946	1997.6	1657.9	1885.5	1634.8	1426.9	1300.6	1165.7	1109.7	988.5	931.9	678.7	455.9	535.4	541.3	550.6	525.7	488.8	426.3	389.8	387.1	341.4	273.1	286.4	480	658.8	739.5
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	0	0	0	0	0	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-2281.3	424.2	433	362.5	376.3	-25.6	21.8	2.9	16.2	3.5	-246.4	15.4	-0.1	1.8	9.4	36.2	0.5	-4	-5.1	-8.4	2.6	-31.3	-3.8	-6.2	-1.3	-2.1	-14.2	7
income-statement-row.row.operating-expenses	2281.3	522.3	555	483.6	496	440	466.8	305.2	246.4	255.4	231.2	229.6	201	212.9	153.4	110.9	106	105.1	97.5	93.4	83.9	89.4	80	82.3	67.3	104.8	99.8	104.4
income-statement-row.row.cost-and-expenses	2281.3	2018.6	2143.4	1923.4	2140.6	1976	1806.4	1354	1351.9	1380	1292.8	1277.7	1200.5	793	489.2	466.6	441.8	396.8	386.9	378.6	340.9	354.2	335.6	352	259.5	361.9	369.8	326.8
income-statement-row.row.interest-income	31.7	52.2	33.9	19.2	4.3	4.9	4.3	3.6	6.1	3.6	2.3	2.1	3.9	1.7	190.3	3.8	2.8	2.8	1.3	1.2	2.2	6.3	6.3	2.6	0	0	0	0
income-statement-row.row.interest-expense	71.2	95.6	115.9	105.8	112.8	145	142.1	78.9	110.4	150.9	174	217.4	214.1	81.1	188.6	0	7.5	12.7	16.4	12.9	0	0	0	0	-9.6	-10.6	-13.1	0.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	7.8	111.7	1.5	11.1	18.2	-159	-111.1	-76.8	-80.4	-138.4	-322.7	-190.4	-216.9	-80.8	5.2	43.5	-8	-62.6	-20.7	-14.8	9.2	-30.5	5.3	25.8	50	8.5	-1.1	6.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2281.3	424.2	433	362.5	376.3	-25.6	21.8	2.9	16.2	3.5	-246.4	15.4	-0.1	1.8	9.4	36.2	0.5	-4	-5.1	-8.4	2.6	-31.3	-3.8	-6.2	-1.3	-2.1	-14.2	7
income-statement-row.row.total-operating-expenses	7.8	111.7	1.5	11.1	18.2	-159	-111.1	-76.8	-80.4	-138.4	-322.7	-190.4	-216.9	-80.8	5.2	43.5	-8	-62.6	-20.7	-14.8	9.2	-30.5	5.3	25.8	50	8.5	-1.1	6.6
income-statement-row.row.interest-expense	71.2	95.6	115.9	105.8	112.8	145	142.1	78.9	110.4	150.9	174	217.4	214.1	81.1	188.6	0	7.5	12.7	16.4	12.9	0	0	0	0	-9.6	-10.6	-13.1	0.4
income-statement-row.row.depreciation-and-amortization	117.3	335	265	276.1	288.1	154.5	128.9	79.4	102	116.9	115.5	114	111.2	48.8	113.1	14.1	12.4	116.1	122.5	128.5	121.8	117.9	119.2	142.1	137.8	114	-13.1	0.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1672.5	1382	1365	1094	1283.2	1061.4	827.2	918.4	824.5	720.1	564.1	493.5	265	162.2	383.4	434.8	440.8	362	375.6	326.4	312.5	298.5	270.5	222.8	275.9	385.8	572.2	634.8
income-statement-row.row.income-before-tax	1680.3	1493.7	1366.5	1105.1	1301.4	1035.8	849	918.6	838.9	715.9	434.7	511.9	260.9	162.2	387.2	474	436.6	358	370.5	318	315.1	267.2	266.7	216.6	271.9	383.7	558	641.8
income-statement-row.row.income-tax-expense	421.1	376.9	341.9	278.9	328.3	260.3	213.4	231.7	210.7	178.8	108.9	128.6	66.1	40.9	97.2	119	147	116.8	123.9	106.6	103.8	92.2	88.2	70.6	89.2	126.5	98.6	102.1
income-statement-row.row.net-income	1259.2	1115.9	1023.8	825.4	972.4	774.7	634.8	686.3	627.6	536.5	325.2	382.6	194.2	120.8	289.6	354.5	289.3	241.2	246.7	211.4	211.3	175	178.5	146	182.7	257.2	459.4	539.6