Baoji Titanium Industry Co., Ltd.

Sümbol: 600456.SS

SHH

28.34

CNY

Turuhind täna

24.1670
P/E suhe
0.2312
PEG suhe
13.54B
MRK Cap
0.02%
DIV tootlus

Baoji Titanium Industry Co., Ltd. (600456-SS) Finantsaruanded

Q: Mis on Baoji Titanium Industry Co., Ltd. (600456.SS) koguvara?

Baoji Titanium Industry Co., Ltd. (600456.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Baoji Titanium Industry Co., Ltd. (600456.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 Baoji Titanium Industry 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
balance-sheet.row.cash-and-short-term-investments	921.1	905.4	1635	929.1	888.4	1062.7	673.7	703.7	835.8	811.6	431.4	364.5	468.2	584.6	1156.9	1256.6	681.6	646.5	204.9	175.8	319.3	307.5	14.4	48.5	8.6
balance-sheet.row.short-term-investments	0	-67.9	-68.5	0	0	0	0	0	-105.1	-108.1	-111.4	-103.4	0	0	0	0	0	0	0	0	156.7	165.2	0	0	0
balance-sheet.row.net-receivables	3902.4	4269.9	3693.9	2871.7	2486.2	1664	1631.4	1306	1038.7	1046.6	856.4	775.9	672.7	738.3	982.8	1111.5	994.4	387.1	398.5	369.8	119.1	128.9	160	140.9	147.1
balance-sheet.row.inventory	3702	3564.8	2995.9	2223.9	2110.5	1875	1846.7	2050.9	2016.8	1776.5	1929.8	1864.4	1738.8	1615	1152.4	1421.8	858.1	776	476.6	291.5	320.7	282.3	253.1	213.1	210.6
balance-sheet.row.other-current-assets	143.4	84.3	85.9	15.8	13.3	4	6.4	2.8	7.7	9.6	15.5	65.8	-12.5	-19.8	-14.4	-17.8	-14.3	-2.6	-4.9	-95	-10.7	-10.5	-13.4	-12.7	-16.8
balance-sheet.row.total-current-assets	8668.9	8824.5	8410.7	6040.6	5498.3	4605.7	4158.2	4063.4	3899	3644.2	3233.1	3070.6	2867.2	2918.1	3277.7	3772.1	2519.8	1806.9	1075.2	742	748.3	708.2	414.1	389.8	349.5
balance-sheet.row.property-plant-equipment-net	3419.3	3268.2	2985	2386.5	2287.6	2319.6	2406.2	2516.1	2792	2947.3	3005.2	2883.7	2801.3	2399.8	1885.1	1052.2	612	721	388.3	348.3	217.1	215	180.3	200.4	213.9
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
balance-sheet.row.intangible-assets	178.4	183.7	189.9	125.4	131.3	135.4	125.6	120.7	123.7	127.8	131.5	135.8	137.9	102	68.2	69.9	19.9	17.2	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	178.4	183.7	189.9	125.4	131.3	135.4	125.6	120.7	123.7	127.8	131.5	135.8	137.9	102	68.2	69.9	19.9	17.2	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	76.5	79.6	79.5	12.4	15.1	15.1	0.1	27	137.4	195.3	198.8	191.3	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	100.9	72.2	46.3	22.4	23.8	13.4	13.6	13.2	13.5	14.6	13.1	13	11.2	8.7	7.8	6.1	5.5	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	49.3	30.9	45.3	161.8	145.2	186.3	196	195.7	7.1	7.1	7	2.2	133.7	85.3	89.8	85.4	65.1	1.9	0	0	0	0	0	0	0
balance-sheet.row.total-non-current-assets	3824.3	3634.7	3346	2708.6	2603.1	2669.9	2741.4	2872.6	3073.7	3292.1	3355.7	3226	3084	2595.8	2050.9	1213.6	702.7	740.1	388.3	348.3	217.1	215	180.3	200.4	213.9
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	12493.2	12459.1	11756.7	8749.1	8101.4	7275.6	6899.6	6936	6972.8	6936.4	6588.8	6296.6	5951.2	5513.9	5328.7	4985.7	3222.5	2547	1463.5	1090.3	965.5	923.2	594.4	590.1	563.4
balance-sheet.row.account-payables	1619.8	1576.8	1452.3	900	849.8	363.8	359.6	416.5	569.1	480.7	416.4	518.6	619.9	475.2	560.4	423.5	260.9	264.2	330.1	62.2	80.8	58.9	71.1	80	90.1
balance-sheet.row.short-term-debt	1247.8	748.4	447.3	1408.2	1046.9	2723.4	1305.2	1345	1240	1051.7	1862.9	1605	1165	1020	270	320	300	150	200	260	170	207	183.6	133.6	189.9
balance-sheet.row.tax-payables	24.3	38.1	32.1	13.8	37.5	17.7	32.6	34.2	12.5	10.9	6.7	1.1	-130.8	-168.5	-21.2	51.2	99.5	7.4	-12.7	14.2	-2.9	-3.9	-1.5	-0.6	-18.3
balance-sheet.row.long-term-debt-total	1405	1527.7	1843.9	1193	1591.3	17.5	1196.1	1164.1	1202.2	1240.4	151.7	80	195	125	400	100	100	100	0	0	0	0	40	90	31.6
Deferred Revenue Non Current	207.9	212.1	196	153.1	159.4	155.8	144.9	137.1	133.7	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	605.8	1422	851.9	488.6	277.9	134.3	64.3	35.3	35.8	44.2	51.5	62.4	89.2	151.9	180.5	87.2	97.7	115.2	147.7	79	57.4	33.6	26.6	12.4	8.9
balance-sheet.row.total-non-current-liabilities	1467.2	1773.8	2053	1355.1	1756.5	178.9	1344.6	1303.2	1335.9	1358.3	266	197.4	311.5	205.8	469.5	123	100	100	0	0	0	0	40	90	31.6
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
balance-sheet.row.capital-lease-obligations	31.3	64.1	100.1	0	0.1	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	5140.6	5694.3	5274.2	4383.6	4032.6	3418.1	3168.1	3202.1	3246.2	3005.5	2654	2426.8	2105.3	1714.5	1484.1	1051	880.4	667	683.2	428.5	321.7	339.6	333.6	367	344.4
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
balance-sheet.row.common-stock	477.8	477.8	477.8	430.3	430.3	430.3	430.3	430.3	430.3	430.3	430.3	430.3	430.3	430.3	430.3	430.3	406.6	406.6	200.1	200.1	200.1	200.1	140.1	140.1	140.1
balance-sheet.row.retained-earnings	1373.8	1090.6	979.9	973.4	732.8	563.5	446.4	446.5	431.1	639.4	641.1	651.7	667.4	648.7	752.8	844.2	774.8	438.3	190.6	95.9	88.1	37	32.1	0	1.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	391.5	332.2	289.1	236.5	200.4	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	4291.6	4291.6	4291.6	2370.7	2370.7	2550.7	2548.2	2548.8	2548.8	2548.2	2548.2	2547.5	2547.5	2547.5	2547.5	2547.2	1056.8	1006.2	389.6	365.8	355.6	346.6	88.7	83	77
balance-sheet.row.total-stockholders-equity	6534.8	6192.2	6038.4	4010.8	3734.2	3544.5	3424.9	3425.6	3410.2	3617.9	3619.6	3629.4	3645.1	3626.4	3730.6	3821.7	2238.3	1851.1	780.3	661.8	643.8	583.6	260.9	223.1	219
balance-sheet.row.total-liabilities-and-stockholders-equity	12493.2	12459.1	11756.7	8749.1	8101.4	7275.6	6899.6	6936	6972.8	6936.4	6588.8	6296.6	5951.2	5513.9	5328.7	4985.7	3222.5	2547	1463.5	1090.3	965.5	923.2	594.4	590.1	563.4
balance-sheet.row.minority-interest	609.9	572.6	444.1	354.7	334.6	313	306.6	308.4	316.4	313	315.2	240.3	200.8	173	114	113	103.8	29	0	0	0	0	0	0	0
balance-sheet.row.total-equity	7144.7	6764.8	6482.5	4365.5	4068.8	3857.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	76.5	11.7	11	12.4	15.1	15.1	0.1	27	32.3	87.2	87.5	87.9	93.6	43.3	45.9	39.6	21	0	0	0	156.7	165.2	0	0	0
balance-sheet.row.total-debt	2684.1	2276.1	2291.2	2601.2	2638.2	2723.4	2501.3	2509.1	2442.2	2292	2014.6	1685	1360	1145	670	420	400	250	200	260	170	207	223.6	223.6	221.5
balance-sheet.row.net-debt	1763	1370.8	656.1	1672.1	1749.8	1660.8	1827.5	1805.4	1606.3	1480.5	1583.1	1320.5	891.8	560.4	-486.9	-836.6	-281.6	-396.5	-4.9	84.2	7.4	64.7	209.2	175.2	212.9

Rahavoogude aruanne

Baoji Titanium Industry 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
cash-flows.row.net-income	544.2	672.4	624.8	401.4	280.6	164.5	34.9	38.9	-179.8	17.6	17.9	16	94.5	12.4	19.3	310	512.4	341.9	158.5	68	60.2	41	37.8
cash-flows.row.depreciation-and-amortization	330	304.1	260.2	217.1	221.6	219	215.5	233.1	212.6	128.4	114.1	97.6	89.8	70.7	59.7	80.6	30.6	24.5	21.4	19.6	18.9	21.6	22.5
cash-flows.row.deferred-income-tax	-31.3	-5	-19.8	4.6	-8.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-1658.1	5	19.8	-4.6	8.4	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	-998.1	-1631.8	-850.1	-371.9	-630.7	-191.3	-214	-593.1	-270	-61.1	-347.4	-401.1	-168.3	-398	-1.3	-457.4	-402.5	-373.8	-84.5	-30.7	10.4	-13.2	-58.9
cash-flows.row.account-receivables	-308.7	-598.4	-792.7	-475.3	-796.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-199.7	-622.5	-801.9	-138.7	-233.7	-69.9	156.3	-45.3	-254	121	-67.1	-125.6	-130.8	-459.4	266	-566	-104.1	-295.8	-186.3	31.9	-36.5	-29.4	-36.1
cash-flows.row.account-payables	-489.7	-406	764.4	237.4	408.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-5	-19.8	4.6	-8.4	-121.4	-370.3	-547.7	-16	-182.1	-280.3	-275.5	-37.4	61.4	-267.3	108.6	-298.4	-78	101.8	-62.6	46.9	16.2	-22.8
cash-flows.row.other-non-cash-items	1963.9	220	170.9	157.5	181.1	183.6	179.4	193.7	268.5	176	92.6	123.9	87.5	20.9	29.8	22.2	18.7	-24.1	69	24.5	-5.2	14.4	16.2
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
cash-flows.row.investments-in-property-plant-an-equipment	-162.9	-354	-383.1	-135.6	-50.6	-57.6	-37.9	-4.8	-11.8	-19.9	-72.4	-164.4	-261.7	-656.4	-369.7	-614.3	-164.3	-322.8	-62.3	-150.7	-11.3	-57.4	-0.9
cash-flows.row.acquisitions-net	1.9	30.1	1.7	16.4	2.3	0	0	42.1	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	57.4	0
cash-flows.row.purchases-of-investments	-3.9	0	0	0	0	-7	0	-1.5	-20.9	-1.5	0	0	-50	0	-2.7	-8.6	0	-19.3	0	0	-160	-170	0
cash-flows.row.sales-maturities-of-investments	2.1	0	0	0	0	0	0	6.1	0	1.1	4.4	1.3	0	0	0	0	0	0	37	52.7	183.2	3.1	0
cash-flows.row.other-investing-activites	3.9	70.8	-100	-14.7	-1.7	17.6	5.6	3.1	18.9	-0.6	0.5	0.7	0.7	19.3	13.7	-39.7	5.6	21.5	1	0	1.1	-57.4	0
cash-flows.row.net-cash-used-for-investing-activites	-159	-253.2	-481.4	-133.9	-50	-47	-32.4	44.9	-13.7	-20.8	-67.5	-162.4	-311	-637.1	-358.7	-662.7	-158.7	-320.6	-24.3	-98	12.9	-224.2	-0.9
cash-flows.row.debt-repayment	-148.8	-3502	-2301	-1648.4	-3960	-1305	-1565	-1340	-1201.7	-2542.9	-1632.2	-1230	-1050	-390	-320	-312	-150	-360	-260	-170	-207	-223.6	-133.6
cash-flows.row.common-stock-issued	0	0	-0.3	-0.8	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	0.3	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-215	-519.5	-603.1	-196.4	-179.2	-147.8	-145.8	-143	-152.7	-135.2	-118.9	-119.6	-106.1	-135.2	-113.9	-217.5	-107.3	-74.3	-50.5	-59.9	-39.7	-12.5	-50.7
cash-flows.row.other-financing-activites	199	4141.4	3759.7	1578.9	3855.5	1507.8	1540.5	1403.3	1348.6	2819.7	2029.9	1584.4	1259.9	915	570	1810	374.1	1228.2	200	259.7	169.9	524.4	133.6
cash-flows.row.net-cash-used-provided-by-financing-activities	71.1	119.9	855.6	-265.9	-283.7	55	-170.3	-79.6	-5.8	141.5	278.8	234.8	103.8	389.8	136.1	1280.5	116.8	793.8	-110.5	29.8	-76.8	288.2	-50.7
cash-flows.row.effect-of-forex-changes-on-cash	7.7	13.2	-7.3	-10.7	4.8	13.7	-6.3	5.5	3.4	-1	-0.6	0.1	-0.2	-3.7	-4.6	-4.2	0.6	-0.2	-0.4	0	0	0	0
cash-flows.row.net-change-in-cash	15.8	-555.6	572.8	-6.4	-276.2	397.6	6.9	-156.5	15.1	380.5	87.9	-91.1	-103.9	-545.1	-119.7	569	117.8	441.6	29.1	13.2	20.3	127.9	-34
cash-flows.row.cash-at-end-of-period	921.1	794.7	1350.3	777.5	783.9	1060.1	662.5	655.6	812.2	797.1	416.6	328.7	458.2	562.1	1107.2	1226.9	657.9	646.5	204.9	175.8	162.6	142.3	14.4
cash-flows.row.cash-at-beginning-of-period	905.4	1350.3	777.5	783.9	1060.1	662.5	655.6	812.2	797.1	416.6	328.7	419.8	562.1	1107.2	1226.9	657.9	540.1	204.9	175.8	162.6	142.3	14.4	48.5
cash-flows.row.operating-cash-flow	150.6	-435.4	205.9	404	52.7	375.8	215.8	-127.3	31.2	260.8	-122.8	-163.6	103.5	-294	107.5	-44.5	159.1	-31.5	164.3	81.5	84.2	63.9	17.5
cash-flows.row.capital-expenditure	-162.9	-354	-383.1	-135.6	-50.6	-57.6	-37.9	-4.8	-11.8	-19.9	-72.4	-164.4	-261.7	-656.4	-369.7	-614.3	-164.3	-322.8	-62.3	-150.7	-11.3	-57.4	-0.9
cash-flows.row.free-cash-flow	-12.3	-789.4	-177.2	268.5	2	318.3	177.9	-132.2	19.4	240.9	-195.2	-328	-158.2	-950.4	-262.2	-658.9	-5.2	-354.3	102.1	-69.3	72.9	6.5	16.7

Kasumiaruande rida

Baoji Titanium Industry Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600456.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
income-statement-row.row.total-revenue	6877.5	6634.6	5246	4337.7	4187.6	3410.2	2876.4	2510.5	2142.1	2481.2	2372.6	2336.2	2920.9	2564.1	2315.4	2272.3	2320.1	1720.9	1155.1	626.6	384.2	346.4	325.5	292.3	213.5
income-statement-row.row.cost-of-revenue	5495.7	5198.9	4025.4	3285.5	3324.9	2733.6	2335	2000.1	1754.9	2027.1	1985.9	1923.7	2418.9	2316.8	2122	1732.9	1582.2	1300	842.3	484.6	289.5	253.9	244.1	217.9	161.6
income-statement-row.row.gross-profit	1381.8	1435.7	1220.6	1052.2	862.7	676.6	541.4	510.4	387.2	454.1	386.7	412.6	502	247.3	193.4	539.5	737.8	421	312.8	142	94.6	92.5	81.4	74.4	51.9
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	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	-57.8	171	119	162.2	183.1	-8.9	10.2	34.1	15	16.4	25.2	9.4	2.9	5.4	6.4	5.2	1.5	19.5	16.8	2.7	2.3	-0.3	-0.7	-0.8	-2.6
income-statement-row.row.operating-expenses	649.8	529	395.7	415.3	374.6	318.7	318.9	315.5	322.8	277.8	295.8	284.8	301.3	209.1	180.4	166.3	109.3	30.2	116.9	43.6	33	30.8	21.1	13.7	12
income-statement-row.row.cost-and-expenses	6145.5	5728	4421.2	3700.8	3699.6	3052.3	2653.9	2315.6	2077.7	2304.9	2281.7	2208.4	2720.3	2525.9	2302.4	1899.1	1691.5	1330.2	959.2	528.2	322.6	284.7	265.2	231.6	173.7
income-statement-row.row.interest-income	19.5	41.5	40.6	13.6	10.9	9.2	7.4	6.7	9.5	5.6	3.8	5.1	4.7	17.1	29.4	19	5	2.6	1.3	1.9	2.4	1.4	0.2	0.1	0
income-statement-row.row.interest-expense	69.4	132.8	107.8	111.7	137.1	129.1	127.4	123.1	134	125.5	106.4	93.7	64.4	37.9	27.2	25.8	12.2	17.5	12.8	9.9	9.7	12.5	14.9	16.2	16.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	17.4	6.5	2.7	-1.4	-195.7	-166.3	-167.5	-152.1	-241.9	-156.3	-70.9	-110.6	-92.2	-28.8	9	-1.7	-22.8	-18.4	-13.2	-20	7.2	-13.7	-15.9	-19.7	-16.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-57.8	171	119	162.2	183.1	-8.9	10.2	34.1	15	16.4	25.2	9.4	2.9	5.4	6.4	5.2	1.5	19.5	16.8	2.7	2.3	-0.3	-0.7	-0.8	-2.6
income-statement-row.row.total-operating-expenses	17.4	6.5	2.7	-1.4	-195.7	-166.3	-167.5	-152.1	-241.9	-156.3	-70.9	-110.6	-92.2	-28.8	9	-1.7	-22.8	-18.4	-13.2	-20	7.2	-13.7	-15.9	-19.7	-16.3
income-statement-row.row.interest-expense	69.4	132.8	107.8	111.7	137.1	129.1	127.4	123.1	134	125.5	106.4	93.7	64.4	37.9	27.2	25.8	12.2	17.5	12.8	9.9	9.7	12.5	14.9	16.2	16.3
income-statement-row.row.depreciation-and-amortization	330	543.1	423	361.4	221.6	219	215.5	233.1	212.6	128.4	114.1	97.6	89.8	70.7	59.7	80.6	30.6	24.5	21.4	19.6	18.9	21.6	22.5	0	18.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	732	740.2	685.7	473.6	520.9	200.5	44.7	9.6	-192.9	5.1	-4.9	8.4	105.6	4.6	15.7	366.4	606.4	395.3	201	81.4	71	49.3	45.2	40	21
income-statement-row.row.income-before-tax	749.4	746.7	688.4	472.2	325.2	191.5	55	42.8	-177.5	20	19.9	17.2	108.5	9.4	22.1	371.5	605.7	393.6	200.2	81.3	71	48.5	44.4	40.1	21
income-statement-row.row.income-tax-expense	75.6	74.4	63.6	70.8	44.6	27	20	3.8	2.3	2.4	2	1.2	14	-3.1	2.8	61.5	93.4	51.7	41.8	13.2	10.8	7.5	6.7	0.1	-16.3
income-statement-row.row.net-income	544.2	557	560.3	362.7	240	141.1	21.5	36.9	-186.8	11.9	11.7	5.9	61.7	3.5	16.4	300.7	509	341.9	158.5	68	60.2	41	37.8	40.1	21