Chongqing Fuling Electric Power Industrial Co., Ltd.

Sümbol: 600452.SS

SHH

13.66

CNY

Turuhind täna

29.6587
P/E suhe
13.3464
PEG suhe
14.99B
MRK Cap
0.01%
DIV tootlus

Chongqing Fuling Electric Power Industrial Co., Ltd. (600452-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Chongqing Fuling Electric Power Industrial Co., Ltd. (600452.SS) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1429.069 M, mis on 0.118 % gowth. Kogu perioodi keskmine brutokasum on 250.135 M, mis on 0.168 %. Keskmine brutokasumi suhtarv on 0.150 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.142 %, mis on võrdne -1.942 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Chongqing Fuling Electric Power Industrial 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 -0.048. Käibevara valdkonnas on 600452.SS aruandlusvaluutas 3169.686. Märkimisväärne osa neist varadest, täpsemalt 2273.706, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.028%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 121.726, kui neid on, aruandlusvaluutas. See näitab erinevust -2.588% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 4.153 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.958%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 4982.892 aruandlusvaluutas. Selle aspekti aastane muutus on 0.082%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 875.771, varude hind on 1.1 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 43.4.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	8804.39	2273.7	2212.4	1182.9	700.4	347	455	587.2	504.9	516.6	167.8	53.2	107	186.6	182.8	164.9	266.2	227.1	322.5	291.8	268.4	31.2	50.4	51.4
balance-sheet.row.short-term-investments	0	0	0	0	-1.9	-5.6	-0.7	-0.6	-0.8	-1.1	-1.6	-2.8	0	0	0	-0.1	0	0	2.8	0.3	0	0	0	0
balance-sheet.row.net-receivables	4691.86	875.8	879.4	588.1	295.1	73.2	23.7	4.4	13.4	10	13.3	10.6	25.4	42	55.7	61.9	150.9	118.3	150.2	36.8	56.3	55.3	37.5	28.4
balance-sheet.row.inventory	7.67	1.1	1.1	1.1	0.3	0.5	0.6	0.6	0.6	1	1.3	2.3	10.4	9.6	12.9	5.9	9.8	10.8	5.3	1.8	2.4	2.7	1.9	4
balance-sheet.row.other-current-assets	27.96	19.1	0.1	7.8	102.1	6.1	0.2	4.6	8.2	16	-2.8	-3.5	-5.2	-8.4	-25.6	-25.1	-49.7	-5.8	-5.5	-6.8	-6.3	-3.7	-3.9	-2.5
balance-sheet.row.total-current-assets	13531.88	3169.7	3093	1779.9	1097.9	426.8	479.4	596.7	527	543.5	179.5	62.6	137.5	229.8	225.7	207.6	377.2	350.4	472.5	323.6	320.8	85.5	85.8	81.3
balance-sheet.row.property-plant-equipment-net	12862.38	3267.1	3633.7	4251.2	4652.6	4209.5	4069.6	3365.9	3056.4	531.7	462.8	439.8	415.9	401.1	378.2	542.8	540.6	529.7	552	428.1	250.9	205.3	186	173.3
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
balance-sheet.row.intangible-assets	171.26	43.4	44.2	44.8	46.2	77	79.2	81.4	83.7	86	89.4	91.9	95	98	99.4	103.2	105.3	65.9	47.3	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	171.26	43.4	44.2	44.8	46.2	77	79.2	81.4	83.7	86	89.4	91.9	95	98	99.4	103.2	105.3	65.9	47.3	0	0	0	0	0
balance-sheet.row.long-term-investments	503.34	121.7	125	136.4	121.1	126.2	101.9	74.1	74.2	67.6	92.4	130.7	0	0	0	161.1	168.4	126.1	30.2	3.7	0	0	0	0
balance-sheet.row.tax-assets	174.33	49	37.8	24.2	13	2	1.8	1.1	2	2.2	13.6	13.4	1	2.9	4.3	3.6	1.5	1.1	0.9	0	0	0	0	0
balance-sheet.row.other-non-current-assets	2.93	1.4	51.8	48.2	48.2	-1.7	-0.7	-0.6	-0.8	-1.1	-1.6	-2.8	163.5	168	162.7	1.3	1.5	1.7	1.9	0.2	12	0	0	0
balance-sheet.row.total-non-current-assets	13714.25	3482.6	3892.5	4504.8	4881.1	4413	4251.8	3521.9	3215.5	686.5	656.6	673	675.5	670	644.6	811.9	817.2	724.4	632.3	432.2	262.9	205.3	186	173.3
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
balance-sheet.row.total-assets	27246.13	6652.3	6985.5	6284.7	5978.9	4839.8	4731.2	4118.6	3742.5	1230	836.1	735.6	813	899.8	870.3	1019.5	1194.4	1074.8	1104.8	755.8	583.7	290.8	271.8	254.6
balance-sheet.row.account-payables	6421.37	1473.1	1817.5	1569.9	1540.6	1551.6	1859.3	1372.9	1480.6	126.5	69.1	79.7	157.8	259.8	217.5	163.5	65.9	42.1	36.9	62.4	23.7	21.8	32.6	26.6
balance-sheet.row.short-term-debt	36.57	8.6	295.4	300.2	264	417.5	666	72	35	0	0	50	115	0	0	110	576	478	537.1	142.5	63.3	40.5	39	10
balance-sheet.row.tax-payables	101.01	8.9	46.2	26.8	18.2	0.6	12.6	17.4	3.8	5.2	8.9	3.5	5.8	1.8	18.5	5.3	15.1	18.9	5.6	3.3	-1.3	6.1	5.9	3.8
balance-sheet.row.long-term-debt-total	12.6	4.2	8.2	24.6	818.5	785	503.5	981.5	685	0	0	0	0	125	180	185.3	26.1	34.1	20	20	0	0	0	29
Deferred Revenue Non Current	72.1	25.6	11.2	10.9	10.8	5.7	2.9	1	1.1	1.1	1.2	1.3	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	0.69	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	12.88	1.1	212.1	5.4	1375.8	58.3	220.5	84.6	163.8	408.1	240.3	87.3	80.7	167.5	136.6	0.6	0.1	1.5	0.1	37.1	17.8	13.9	29	14.8
balance-sheet.row.total-non-current-liabilities	85.39	30	19.4	35.6	829.3	790.7	506.4	982.5	686.1	1.1	1.2	1.3	8.2	133.5	187.2	185.3	26.1	34.1	20	20	0	0	0	29
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
balance-sheet.row.capital-lease-obligations	12.6	4.2	8.2	24.6	21.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	7520.09	1669.4	2380	2176.2	4054.9	2985.2	3264.8	2984.2	2851.1	535.7	310.6	306.7	450	560.9	541.4	556.2	727.1	604.2	632.5	265.3	103.5	82.4	89.7	80.5
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
balance-sheet.row.common-stock	4207.2	1097.5	914.6	762.2	439	313.6	224	160	160	160	160	160	160	160	160	160	160	160	160	160	160	108	108	108
balance-sheet.row.retained-earnings	6747.28	1674.2	1549.3	1273.4	1090.9	924.7	706.6	485.9	289	193.8	58.3	-7.2	-61.3	-89.6	-99.6	35.5	40.3	50.8	54.6	59	67.4	45.8	23.3	19.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	2728.72	1.3	526	457.2	394.1	449.5	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	6042.85	2209.9	1615.7	1615.8	0	166.9	535.8	488.6	442.4	340.5	307.2	276	264.4	265.9	265.9	265	264.5	259.8	255.7	255	250.8	54.7	50.7	46.6
balance-sheet.row.total-stockholders-equity	19726.04	4982.9	4605.5	4108.6	1924	1854.6	1466.4	1134.4	891.4	694.3	525.5	428.9	363.1	336.3	326.3	460.6	464.8	470.6	470.3	474	478.2	208.4	182	174.1
balance-sheet.row.total-liabilities-and-stockholders-equity	27246.13	6652.3	6985.5	6284.7	5978.9	4839.8	4731.2	4118.6	3742.5	1230	836.1	735.6	813	899.8	870.3	1019.5	1194.4	1074.8	1104.8	755.8	583.7	290.8	271.8	254.6
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	2.6	2.6	2.7	2.5	0.3	2	16.4	2	0	0	0
balance-sheet.row.total-equity	19726.04	4982.9	4605.5	4108.6	1924	1854.6	1466.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	27246.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	503.34	121.7	125	136.4	119.1	120.7	101.2	73.5	73.4	66.6	90.8	127.9	163.5	168	161.2	161	168.4	126.1	33	4	12	0	0	0
balance-sheet.row.total-debt	49.16	12.8	303.6	324.8	1082.5	1202.5	1169.5	1053.5	720	0	0	50	115	125	180	295.3	576	478	557.1	162.5	63.3	40.5	39	39
balance-sheet.row.net-debt	-8755.23	-2260.9	-1908.8	-858.1	382.1	855.5	714.5	466.3	215.1	-516.6	-167.8	-3.2	8	-61.6	-2.8	130.3	309.8	250.9	234.6	-129.1	-205.1	9.3	-11.4	-12.4

Rahavoogude aruanne

Chongqing Fuling Electric Power Industrial Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.547 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 20.000 erinevust võrreldes eelmise aastaga. Huvitav on see, et osa ettevõtte aktsiatest, täpsemalt 0, ostis ettevõte ise tagasi. Selle tegevuse tulemusena muutus 0.000 võrreldes eelmise aastaga. Vahepeal on ettevõtte võlgnevused praegu 264.17 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -447517047.420. See on -0.743 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 1061.83, 4.15, -380, 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 -131.55 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 355.49, 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	2003
cash-flows.row.net-income	517.18	613.1	505.2	400.8	396.7	348.7	226.4	167.9	186.1	72	54.1	28.1	10	-143.3	2.4	26.2	30.9	30	27.8	25.4	26.4
cash-flows.row.depreciation-and-amortization	745.07	1061.8	1026.9	810	726.6	679.3	501	287.5	75	43.7	38.3	33.4	30.4	34.2	34.4	0	32.2	19.2	16.4	13.1	12.8
cash-flows.row.deferred-income-tax	0	-13.6	-11.1	-11.1	-0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	13.6	11.1	11.1	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-22.61	-74.5	-182.5	-111.3	23.5	-267	-55.1	-82.3	36.9	-5	-36.6	-85	72	96	172.7	0	21	-58.9	38.1	-20.3	-12.3
cash-flows.row.account-receivables	-22.6	-325.1	-198.8	-221.9	-46.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.01	0	-0.8	0.2	0	0	0	0.4	0.3	1	8.1	-0.8	3.3	5.3	3.9	0	-2.7	-0.1	0.6	0.3	-0.8
cash-flows.row.account-payables	0	264.2	27.5	121.4	69.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-13.6	-10.4	-11.1	-0.2	-267	-55.1	-82.7	36.6	-6	-44.7	-84.2	68.7	90.8	168.8	0	23.7	-58.8	37.5	-20.6	-11.5
cash-flows.row.other-non-cash-items	-37.77	32.7	53.6	23.4	15.8	-4.1	24.8	-28.9	-128	40.9	43.1	13.2	-2.5	183.9	29.2	-26.2	17.4	9.8	6	4.6	1.8
cash-flows.row.net-cash-provided-by-operating-activities	1201.87	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	-592.94	-473.8	-1754.3	-558.1	-1202.9	-946.2	-928.7	-733.1	-126	-74.8	-90.5	-57.5	-48	-28.3	-43	-91.8	-37.1	-226.4	-129.6	-40.2	-47.5
cash-flows.row.acquisitions-net	3.23	4.1	3	1.7	1.9	0	0	1.3	0	0	12.9	0	0	0.5	0	0	-0.5	226.4	0	0	0
cash-flows.row.purchases-of-investments	0	-4.1	-3	-1.7	-1.9	0	0	-373.5	0	0	-3.6	-0.4	0	0	0	-49.3	-71.1	-71.3	-17	-12	-5
cash-flows.row.sales-maturities-of-investments	0	22.1	10.5	24.5	0.1	0.3	10.7	6.7	149.5	4.2	0.9	3	0	0.2	15	11.5	0.3	3.1	10	0	5.1
cash-flows.row.other-investing-activites	3.23	4.1	3	4.1	1.9	28.3	33.2	88.1	187.2	57.8	0	1.1	2.7	2.9	32.8	-14.7	15.6	-226.4	1.2	0	0.2
cash-flows.row.net-cash-used-for-investing-activites	-589.71	-447.5	-1740.8	-529.5	-1201	-917.7	-884.8	-1010.6	210.8	-12.8	-80.3	-53.8	-45.3	-24.7	4.7	-144.3	-92.8	-294.5	-135.5	-52.2	-47.3
cash-flows.row.debt-repayment	0	-380	-1896	-420	-667	-284	-36.5	-10	0	-100	-115	-100	-55	-265.3	-663.8	-398	-229.7	-408.5	-84.3	-52.6	-36
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
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
cash-flows.row.dividends-paid	-167.39	-131.5	-142.1	-120	-102.7	-87.4	-63.5	-65.3	-32	-1.6	-7.4	-5.6	-8.9	-13	-30.3	-73	-58.5	-49.4	-39.4	-2.7	-2.1
cash-flows.row.other-financing-activites	-299.39	355.5	2858.1	300	700	400	370	730	0	78.5	57	104.2	-1.6	146.6	414	473.3	298.2	640.3	174.5	321.9	37.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-466.78	-156.1	820	-240	-69.7	28.6	270	654.7	-32	-23.1	-65.4	-1.4	-65.5	-131.7	-280	2.3	10	182.3	50.8	266.6	-0.6
cash-flows.row.effect-of-forex-changes-on-cash	-1.92	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	143.45	1029.5	482.5	353.4	-108	-132.2	82.3	-11.6	348.7	115.6	-46.8	-65.5	-0.8	14.4	-36.6	8.8	18.5	-112	3.7	237.2	-19.2
cash-flows.row.cash-at-end-of-period	8804.39	2212.4	1182.9	700.4	347	455	587.2	504.9	516.6	167.8	52.2	99	164.4	165.2	150.8	187.4	178.6	160.1	272.1	268.4	31.2
cash-flows.row.cash-at-beginning-of-period	8660.95	1182.9	700.4	347	455	587.2	504.9	516.6	167.8	52.2	99	164.4	165.2	150.8	187.4	178.6	160.1	272.1	268.4	31.2	50.4
cash-flows.row.operating-cash-flow	1201.87	1633.1	1403.2	1122.9	1162.7	756.9	697.1	344.2	170	151.5	98.9	-10.3	110	170.9	238.7	0	101.4	0.2	88.4	22.8	28.7
cash-flows.row.capital-expenditure	-592.94	-473.8	-1754.3	-558.1	-1202.9	-946.2	-928.7	-733.1	-126	-74.8	-90.5	-57.5	-48	-28.3	-43	-91.8	-37.1	-226.4	-129.6	-40.2	-47.5
cash-flows.row.free-cash-flow	608.93	1159.3	-351.1	564.8	-40.2	-189.3	-231.6	-389	44	76.6	8.4	-67.8	62	142.5	195.6	-91.8	64.3	-226.2	-41.3	-17.4	-18.8

Kasumiaruande rida

Chongqing Fuling Electric Power Industrial Co., Ltd. tulud muutusid võrreldes eelmise perioodiga -0.034%. 600452.SS brutokasum on teatatud 722.82. Ettevõtte tegevuskulud on 121.16, mille muutus võrreldes eelmise aastaga on 14.317%. Kulud amortisatsioonikulud on 1061.83, mis on -0.085% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 121.16, mis näitab 14.317% 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 -0.083% kasvu võrreldes eelmise aastaga. Tegevustulu on 617.99, mis näitab -0.083% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.142%. Eelmise aasta puhaskasum oli 525.35.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	3354.8	3442.3	3562.1	3145.5	2654.4	2621.9	2447.8	2060.3	1665.2	1250	1268.6	1243.9	1116.2	957.5	911.6	691.8	638.1	582.2	607.7	494.6	446.3	384.5	363.8	312.1
income-statement-row.row.cost-of-revenue	2642.18	2719.5	2768.6	2433	2108.1	2092	1974.2	1709.6	1442.8	1119.4	1111.9	1073.1	981	855.8	795.8	612.5	531.9	497.2	544.7	436.1	388.2	329.3	317.8	272.8
income-statement-row.row.gross-profit	712.63	722.8	793.6	712.5	546.3	529.9	473.6	350.7	222.5	130.5	156.8	170.8	135.2	101.7	115.8	79.3	106.1	85	63	58.6	58.1	55.2	45.9	39.3
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
income-statement-row.row.research-development	1.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	20.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	1.46	1.1	74.9	90.9	76.8	84	-0.7	-0.3	1	7.8	37.9	15.4	6.2	-3	2	0.9	8.9	3.9	3.2	0.6	0.2	0.2	2	3.1
income-statement-row.row.operating-expenses	124.71	121.2	106	124.2	97.1	102.5	111.2	98.2	82.9	66.5	67.7	80.4	85.7	64.4	63.9	47.9	39.5	29.2	27.9	25.3	26.1	22.4	10.9	9
income-statement-row.row.cost-and-expenses	2766.89	2840.7	2874.6	2557.2	2205.2	2194.5	2085.4	1807.8	1525.6	1185.9	1179.5	1153.5	1066.7	920.2	859.8	660.5	571.5	526.4	572.6	461.3	414.3	351.7	328.8	281.8
income-statement-row.row.interest-income	32.64	33.3	16.5	2.3	0.7	1.2	2.8	4	8.4	4.7	2.9	2.2	3.9	4	3	0	7.5	6.8	7.3	4.4	1.9	0.2	0.2	0.3
income-statement-row.row.interest-expense	3.16	4.9	11	45.5	51.4	53.7	55.4	37.9	9.3	0	1.6	4.2	8.7	9.8	12.6	22.7	45.2	26.5	10.7	5.1	2.7	2.1	2.6	3.5
income-statement-row.row.selling-and-marketing-expenses	2.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	1.46	1.1	3.7	3.2	3.1	2.8	6.9	-20.2	38	133.8	-0.4	-27.8	-3.2	-20.6	-181	-28.3	-29.6	-17.4	-0.1	-1.5	-1.9	-1.7	-2.7	-3.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1.46	1.1	74.9	90.9	76.8	84	-0.7	-0.3	1	7.8	37.9	15.4	6.2	-3	2	0.9	8.9	3.9	3.2	0.6	0.2	0.2	2	3.1
income-statement-row.row.total-operating-expenses	1.46	1.1	3.7	3.2	3.1	2.8	6.9	-20.2	38	133.8	-0.4	-27.8	-3.2	-20.6	-181	-28.3	-29.6	-17.4	-0.1	-1.5	-1.9	-1.7	-2.7	-3.4
income-statement-row.row.interest-expense	3.16	4.9	11	45.5	51.4	53.7	55.4	37.9	9.3	0	1.6	4.2	8.7	9.8	12.6	22.7	45.2	26.5	10.7	5.1	2.7	2.1	2.6	3.5
income-statement-row.row.depreciation-and-amortization	-22.99	1011.1	1104.4	1110.6	854.3	785.4	679.3	501	287.5	75	43.7	38.3	33.4	30.4	34.2	34.4	56.2	32.2	19.2	16.4	13.1	12.8	2.2	3.3
income-statement-row.row.ebitda-caps	589.21	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	612.2	618	673.6	537.2	428.4	414	370.1	232.6	179.1	194.1	55.3	47.7	40.5	19.7	-130.7	2.4	30.8	34.9	32.2	33.7	31.4	30.9	32.6	27.2
income-statement-row.row.income-before-tax	613.66	619.1	677.2	540.4	431.5	416.8	369.3	232.3	177.6	197.9	88.7	62.6	46.2	16.7	-129.1	3	37	38.5	35.2	33.1	30.4	31.1	32.2	27
income-statement-row.row.income-tax-expense	96.48	93.8	64.1	35.3	30.7	20.1	20.6	5.8	9.7	11.8	16.8	8.5	18.1	6.7	14.2	0.7	10.6	7.6	5.2	5.2	5	4.7	4.8	4.1
income-statement-row.row.net-income	517.18	525.4	612.6	505.9	400.8	396.7	348.7	226.4	167.9	186.1	72	54.1	28.3	10	-143.1	2.1	26.2	31.1	30.1	27.9	25.4	26.4	27.4	23