Fangda Special Steel Technology Co., Ltd.

Sümbol: 600507.SS

SHH

4.35

CNY

Turuhind täna

13.7989
P/E suhe
-0.1413
PEG suhe
10.21B
MRK Cap
0.02%
DIV tootlus

Fangda Special Steel Technology Co., Ltd. (600507-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Fangda Special Steel Technology Co., Ltd. (600507.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 Fangda Special Steel Technology 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	6360.3	6262	10440.3	6478.4	4761	3261.9	1092.5	1434.2	1764.3	1703	1575.6	2207.2	1811.4	891.6	687.4	1206	467.9	554.9	472.4	519.7	476.8	106.5	55.2	22.6	2.1
balance-sheet.row.short-term-investments	315.1	690.6	194.1	1	0.6	0.4	0.9	1.2	1.4	0.9	0.8	0.6	0.5	0.8	0.7	0.4	1.6	1.3	7.3	4.8	0	0.1	0	0	0
balance-sheet.row.net-receivables	2457.3	1117.7	3998.3	1618.2	2357	629.6	1795.5	1418.9	1847.6	1441.7	1977.4	1600.6	1154.5	1214.2	1144.4	536.1	515.8	423.7	179.7	238.3	172.7	57.8	58.6	56.5	71.4
balance-sheet.row.inventory	1773.5	1637.8	1479.9	1337.3	1325.7	1118.3	1082	1359.2	1012.9	1048.2	1189.5	1193.4	1319.9	1427.3	1095.6	1110.4	1195.1	1043.9	370	268.9	124.7	86.1	112.7	96.4	88.6
balance-sheet.row.other-current-assets	176.6	68.2	25.6	14.5	9.5	17.2	572.5	24.6	28.9	24.8	-42.9	-39.6	-62.8	-154.2	-30.8	-17.9	-19.7	-13.3	-4.1	-9	-2.5	-0.9	-0.6	-1	-2.7
balance-sheet.row.total-current-assets	10767.6	9085.7	15944.1	9448.4	8453.2	5027	4542.5	4236.9	4653.8	4217.7	4699.6	4961.7	4223	3378.9	2896.6	2834.7	2159.1	2009.2	1018	1017.8	771.7	249.5	225.8	174.5	159.4
balance-sheet.row.property-plant-equipment-net	3586.3	2925	2920.6	2923.6	3032.9	2976.5	2430.8	2415	2743.2	3050	3247.8	3734.1	4090.8	3282	3058.5	3221.7	2870	2711.7	291.3	255.4	149.9	85.2	74.4	63	60.3
balance-sheet.row.goodwill	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	11.3	11.3	11.3	0.7	2.3	2.3	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	882.9	915.6	960.8	1002.9	1038.3	1083.4	1097	1170.9	1229.6	1350.7	1383.8	1450.9	1352.2	597.2	336.2	307.2	314.6	322	48.3	26.7	21	16.4	16.8	17.1	17.5
balance-sheet.row.goodwill-and-intangible-assets	883.7	916.3	961.6	1003.7	1039.1	1084.1	1097.7	1171.7	1230.3	1351.5	1384.5	1462.1	1363.5	608.4	336.9	309.5	316.9	322	48.3	26.7	21	16.4	16.8	17.1	17.5
balance-sheet.row.long-term-investments	4213.7	3505.4	-67.2	129.2	153.7	156.2	166.6	193.9	205.4	205	234.2	172.6	124.6	210.2	170.1	163.6	57.9	34.8	27.4	34.4	0	7.3	0	0	0
balance-sheet.row.tax-assets	304.5	196.8	114.5	121	122	187.5	126.3	157.5	125.6	76.2	41.2	39.7	31.9	8.8	4.9	4.4	1.5	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	20.6	723.7	234	89.5	148.9	186.3	252.5	302.1	347.5	387.1	367.9	146.9	61.7	8.9	3.2	21.4	1.6	1.3	7.3	4.8	7.4	0.1	15	15.4	0
balance-sheet.row.total-non-current-assets	9008.9	8267.2	4163.5	4267	4496.6	4590.7	4074	4240.2	4652	5069.8	5275.6	5555.4	5672.5	4118.4	3573.7	3720.5	3247.8	3069.9	374.3	321.3	178.3	109	106.1	95.5	77.7
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
balance-sheet.row.total-assets	19776.5	17352.9	20107.5	13715.4	12949.8	9617.8	8616.5	8477.1	9305.7	9287.5	9975.2	10517.1	9895.4	7497.3	6470.3	6555.2	5406.9	5079.1	1392.3	1339.1	950	358.5	331.9	270	237.1
balance-sheet.row.account-payables	2103	4650.1	5500.1	2664.1	2317.6	662.3	1475.7	2265.7	3013.8	1893.4	2448	2088	2180.4	1702.4	1544.9	1875.7	1507.6	1243.5	335.3	267.1	145.9	47.9	46.4	14.4	9.1
balance-sheet.row.short-term-debt	6289.9	1139.7	2801.2	6	1635.6	10	148.1	1772.6	2807.7	2503.6	2937.7	3299.5	2744.7	2118.3	1761.6	1245.6	1233.8	1233.4	323.6	325.7	121	82	67	67	67
balance-sheet.row.tax-payables	201.6	104.8	433.2	454.5	317.5	488.9	869.7	513.2	359.5	432.1	270.7	293.6	250.3	141.9	102.1	124.4	177.4	45.6	-25.2	-3.3	2.1	1.7	-1	1.8	4.9
balance-sheet.row.long-term-debt-total	20	592.2	5.4	9.8	0	0	0	28	35	0	25	50	130	202.8	0	173	0.3	0.3	0	11	24.1	15	30	30	30
Deferred Revenue Non Current	53.4	57.4	36.9	45.8	52	51.8	57.1	64	66.1	5.5	6.5	0	0	0	0	0	10.2	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	837.7	1808.5	396.3	28.1	384.4	1640.3	157.5	212.3	221.8	212	256.3	383.7	362.3	401	723.4	868	330.3	464.5	25.1	77.9	57.8	13.9	11.4	14.2	6.7
balance-sheet.row.total-non-current-liabilities	700.6	707.6	91.1	84.8	137.3	79.9	73.1	94.1	103.9	70.4	31.5	57.5	138.5	213.1	4.3	174.2	11.7	21.8	9.5	11	24.1	15	30	30	30
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	391.1	0.4	5.4	9.8	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	10218	8604	10302.1	4272.2	6090.7	2881.5	3445.5	5549.1	7037.5	6084.3	7204.1	6698.5	6559.1	5228.7	4581.6	4691	3568.6	3500.6	752.5	723.7	406.5	207.2	210.7	135.6	123
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	2331.1	2331.8	2156	2156	1447.8	1449.9	1326.1	1326.1	1326.1	1326.1	1326.1	1300.5	1300.5	1300.5	684.5	684.5	684.5	684.5	325	125	125	75	75	75	75
balance-sheet.row.retained-earnings	3856.8	3129.5	4864.4	4804.1	2815	3557.1	2811.6	840	270.2	1242.5	895	1700.6	1242.7	603.5	330.5	316.7	349.8	124.7	83.3	101.5	44.4	0	0	17.6	0.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	1356.2	1248.8	1276	963.8	2280.8	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	1674.4	1746.1	1170.6	1170.6	0	1438.4	733.3	484	419.8	413.8	363.1	350.7	262.4	164.4	751.8	746.1	717.6	688.2	167.2	360.3	348.1	76.3	46.3	41.8	38.8
balance-sheet.row.total-stockholders-equity	9218.5	8456.3	9466.9	9094.4	6543.6	6445.3	4871	2650.1	2016.2	2982.4	2584.2	3351.8	2805.7	2068.4	1766.8	1747.2	1751.9	1497.4	575.5	586.8	517.5	151.3	121.3	134.4	114.2
balance-sheet.row.total-liabilities-and-stockholders-equity	19776.5	17352.9	20107.5	13715.4	12949.8	9617.8	8616.5	8477.1	9305.7	9287.5	9975.2	10517.1	9895.4	7497.3	6470.3	6555.2	5406.9	5079.1	1392.3	1339.1	950	358.5	331.9	270	237.1
balance-sheet.row.minority-interest	286.7	292.7	338.5	348.8	315.6	291	300	277.9	252.1	220.8	186.8	466.8	530.6	200.2	122	116.9	86.5	81	64.3	28.6	26	0	0	0	0
balance-sheet.row.total-equity	9505.1	8748.9	9805.4	9443.2	6859.2	6736.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4528.9	4195.9	126.9	130.2	154.4	156.7	167.5	195.2	206.8	205.9	235	173.2	125.1	211	170.8	164	59.5	36.1	34.7	39.2	7.4	7.4	15	15	0
balance-sheet.row.total-debt	6701	1731.9	2806.6	6	1635.6	10	148.1	1800.6	2842.7	2503.6	2962.7	3349.5	2874.7	2321.1	1761.6	1245.6	1234	1233.6	323.6	336.7	145.1	97	97	97	97
balance-sheet.row.net-debt	655.9	-3839.6	-7439.6	-6471.4	-3124.8	-3251.4	-943.5	367.5	1079.7	801.5	1387.9	1142.8	1063.8	1430.3	1074.9	39.9	767.7	680.1	-141.6	-178.2	-331.7	-9.4	41.8	74.4	94.9

Rahavoogude aruanne

Fangda Special Steel Technology 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	688.8	896.4	2759.5	2158.2	1714.9	2932	2550.2	694.2	114.7	598.7	584.5	537	767.4	313.7	37	16.7	290.6	72.8	40.8	78.1	52.2	36.2	29.7
cash-flows.row.depreciation-and-amortization	455.1	426.1	442	458.3	443.5	421.4	407.1	466.7	487.6	544.1	656.6	663.1	588.8	498.5	456.5	408.9	393.8	69.3	29.4	22.3	9.8	12.2	7.3
cash-flows.row.deferred-income-tax	31.3	-73.1	16.2	-41.2	115.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-1560.9	446.1	-16.2	84	491.1	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	-650.7	2351	-1154.1	1021.9	-499.1	130.9	-594.6	15.6	-170.3	-591.1	-723.5	-836.4	-230.8	-652.1	-1207.1	534.6	-570.2	-236	-38.7	-94.6	-5.3	-3.1	1.6
cash-flows.row.account-receivables	-141.2	15783.6	-2395.7	729.6	-1694.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	6.1	-151.7	-138.6	-20	-211.1	-34.8	266.9	-342.6	56.8	141.3	3.9	136.3	117.3	-333	15.2	79.9	-151.2	-184.4	-70.8	-136.6	-3.3	21.1	-14.7
cash-flows.row.account-payables	-515.6	-13207.8	1364	353.4	1290.7	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	-73.1	16.2	-41.2	115.9	165.7	-861.5	358.1	-227.1	-732.4	-727.5	-972.7	-348.1	-319.1	-1222.2	454.6	-419	-51.6	32.2	42.1	-2	-24.2	16.3
cash-flows.row.other-non-cash-items	1685.2	-409.5	106.2	58.7	-531.7	88.6	190.9	169	274.6	281.1	224.2	144.8	-13.6	124.7	167	95.2	73.3	14.3	10.6	9	11.9	9.6	8.6
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	-88.7	-92.2	-105.9	-147.9	-135.7	-252.7	-131.8	-38.5	-48.8	-180.2	-72.4	-321.7	-456.1	-300.5	-416.1	-88.8	-230.6	-60.5	-27.9	-82.3	-48.1	-9.7	-8.9
cash-flows.row.acquisitions-net	-792	26.4	107.2	0.1	15.6	0	0	0	-9.5	117.6	-368	83.6	-426.2	-137.9	0	3.3	6	0.8	0	0.1	0	0	0
cash-flows.row.purchases-of-investments	0	-4923.1	-390	-0.1	-15.6	0	0	0	-15.6	-1.1	-61.3	-50	37.9	-133	-10.5	-68.5	-61	-47.2	-10	-37.7	-0.1	-0.1	0
cash-flows.row.sales-maturities-of-investments	313.5	584.3	3.7	18.5	22.9	43.9	42.8	25.9	12.2	36.3	8.9	11.6	282.9	5.6	7.6	5.2	72.4	56	14.6	1.7	0.4	13.2	0.2
cash-flows.row.other-investing-activites	0	223.9	-105.9	0.1	0	550.3	-549.7	0.3	0.8	52.1	25.6	29.1	19.9	1.6	25.6	20.8	13	5.9	13.3	6	39.1	0.5	0.4
cash-flows.row.net-cash-used-for-investing-activites	-567.2	-4180.6	-490.9	-129.4	-112.8	341.5	-638.6	-12.4	-60.9	24.8	-467.1	-247.3	-541.6	-564.2	-393.3	-127.9	-200.2	-45.1	-10	-112.2	-8.7	4	-8.3
cash-flows.row.debt-repayment	-1374.3	-3550.9	-1095	-1885.6	-379.9	-2765.4	-4240.2	-3740.4	-3566.9	-4650.4	-4255.7	-3952.6	-3049.8	-2690.6	-1793.2	-1936.4	-1478.3	-593.9	-375.1	-268.3	-97	-67	-67
cash-flows.row.common-stock-issued	-2.4	0	0	4.4	11.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	2.4	0	0	-4.4	-11.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-2748.3	-2687.5	-2445.8	-122.8	-2390.6	-2162.5	-410.9	-112.2	-1199.8	-369.3	-1494.6	-204.3	-188.8	-113.7	-92.4	-146.7	-92.2	-36.8	-34	-42.1	-5.4	-7.6	-6.2
cash-flows.row.other-financing-activites	2523.5	3209.4	3733.8	260.6	2159.7	3289.6	2390.2	2506.6	4248.8	4191	4539.8	4384.1	3634.8	3257.6	2306.6	1904.7	1496.4	843.1	324.2	445.9	412.8	67	67
cash-flows.row.net-cash-used-provided-by-financing-activities	-1599.1	-3029	193	-1747.7	-610.8	-1638.3	-2261	-1345.9	-517.9	-828.7	-1210.5	227.2	396.2	453.3	421	-178.4	-74.2	212.4	-84.9	135.6	310.4	-7.6	-6.2
cash-flows.row.effect-of-forex-changes-on-cash	2	2.1	-1.8	-1.8	-1.7	7.3	9.7	-10.2	-3.1	-6.2	3.9	2.4	7.5	-1.7	-0.2	-0.3	-1.1	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-114.4	-3570.4	1853.9	1861.1	1009.5	2283.4	-336.2	-23	124.7	22.7	-931.9	490.9	973.9	172.1	-519	748.9	-88	87.8	-52.7	38.1	370.3	51.3	32.6
cash-flows.row.cash-at-end-of-period	6045.1	4320.8	7891.2	6037.3	4176.2	3166.8	883.4	1219.6	1242.6	1116.4	1093.7	2025.7	1534.8	560.9	686.7	1202.8	453.9	542	454.1	506.9	476.8	106.4	55.2
cash-flows.row.cash-at-beginning-of-period	6159.5	7891.2	6037.3	4176.2	3166.8	883.4	1219.6	1242.6	1117.9	1093.7	2025.7	1534.8	560.9	388.7	1205.7	453.9	542	454.1	506.9	468.8	106.4	55.2	22.6
cash-flows.row.operating-cash-flow	648.7	3637.1	2153.6	3739.9	1734.8	3572.9	2553.6	1345.4	706.6	832.8	741.8	508.5	1111.8	284.7	-546.5	1055.4	187.4	-79.5	42.1	14.8	68.6	54.9	47.1
cash-flows.row.capital-expenditure	-88.7	-92.2	-105.9	-147.9	-135.7	-252.7	-131.8	-38.5	-48.8	-180.2	-72.4	-321.7	-456.1	-300.5	-416.1	-88.8	-230.6	-60.5	-27.9	-82.3	-48.1	-9.7	-8.9
cash-flows.row.free-cash-flow	560.1	3544.9	2047.7	3592	1599	3320.2	2421.8	1306.9	657.8	652.7	669.4	186.9	655.7	-15.8	-962.5	966.6	-43.1	-140.1	14.2	-67.5	20.5	45.2	38.3

Kasumiaruande rida

Fangda Special Steel Technology Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600507.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	26401.7	23238.6	21679.4	16601.5	15389	17285.9	13944.7	8923.8	8148.3	11509.3	13214.7	13355.1	13334	12160.2	10958.5	13432.4	13200.1	3108.8	1454.3	1222.5	655.5	527.2	348.9	201.1	146.4
income-statement-row.row.cost-of-revenue	24916.7	21276.5	17345	12831.3	11590.7	11604.5	9477.6	7173.2	7198.6	9705.6	11511.4	11745	11896.7	11072.7	10300	12950.6	12568.8	2881.1	1316.5	1055.3	546.9	443.3	288.8	162.5	122
income-statement-row.row.gross-profit	1485.1	1962.1	4334.4	3770.2	3798.3	5681.4	4467.1	1750.6	949.7	1803.7	1703.2	1610.1	1437.3	1087.5	658.5	481.7	631.2	227.7	137.8	167.2	108.6	83.8	60.2	38.6	24.4
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	20.2	897	545.7	478	1207.7	-50.9	135.1	33.6	13.9	37.2	75.4	65.1	150.1	-9.8	-8.9	7.3	-10.2	1.7	3	0.1	-9.3	-3.1	1.5	6.2	0.1
income-statement-row.row.operating-expenses	638.5	1116	814.9	796.4	1540.4	1897.5	1107	777.4	615.1	815.4	756.4	685.6	572.8	540.2	425.4	372.8	216.4	125.8	83.3	64.1	33.8	36.7	24.8	11.8	12.7
income-statement-row.row.cost-and-expenses	25555.2	22392.5	18160	13627.7	13131.1	13501.9	10584.6	7950.6	7813.7	10521	12267.8	12430.6	12469.5	11612.9	10725.4	13323.5	12785.2	3006.9	1399.8	1119.3	580.7	480.1	313.6	174.3	134.7
income-statement-row.row.interest-income	209	325.4	299.8	246.4	171	124	44.3	22.3	21.1	28.3	25	29.1	19.9	13.5	0	20.8	13	6.6	6.7	7.6	1.4	0.5	0.4	0.2	0
income-statement-row.row.interest-expense	180.2	207.6	117	90.9	55.1	46.1	74.3	95.5	142.3	205.6	197.3	212.2	194.8	110.9	81.9	104.2	88.9	27.5	16.5	14.6	5	6.4	6.2	6.6	5.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	42.6	-26	-35.3	-26.9	-28.7	61.2	64.8	-69	-201.9	-183.6	-126.4	-140.6	119.5	-147	-175.1	-91.2	-76.7	-21.2	-11.5	-13.2	-13.5	-3.4	-4.2	-6.7	-5.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	20.2	897	545.7	478	1207.7	-50.9	135.1	33.6	13.9	37.2	75.4	65.1	150.1	-9.8	-8.9	7.3	-10.2	1.7	3	0.1	-9.3	-3.1	1.5	6.2	0.1
income-statement-row.row.total-operating-expenses	42.6	-26	-35.3	-26.9	-28.7	61.2	64.8	-69	-201.9	-183.6	-126.4	-140.6	119.5	-147	-175.1	-91.2	-76.7	-21.2	-11.5	-13.2	-13.5	-3.4	-4.2	-6.7	-5.4
income-statement-row.row.interest-expense	180.2	207.6	117	90.9	55.1	46.1	74.3	95.5	142.3	205.6	197.3	212.2	194.8	110.9	81.9	104.2	88.9	27.5	16.5	14.6	5	6.4	6.2	6.6	5.3
income-statement-row.row.depreciation-and-amortization	455.1	487.6	542.3	552.5	468.4	421.4	407.1	466.7	487.6	544.1	656.6	663.1	588.8	498.5	456.5	408.9	393.8	69.3	29.4	22.3	9.8	12.2	7.3	6.3	5.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	846.6	1144.5	3673.3	3099.7	2372.9	3895.9	3289.9	879	125.4	780.2	750.6	744.1	855.5	421.5	86.7	14.1	349.5	87.9	50.2	94.3	70.6	46.7	29.8	20.5	6.5
income-statement-row.row.income-before-tax	889.2	1118.6	3638	3072.8	2344.3	3845.1	3424.9	904.2	132.7	804.7	820.5	783.9	984	400.3	58	17.7	338.1	85.2	48	92.2	61.3	43.7	31.2	20.2	6.5
income-statement-row.row.income-tax-expense	283.4	222.1	878.5	914.6	629.4	913.1	874.7	210.1	18	206	236	246.9	216.6	86.6	21	1	47.5	12.3	7.2	14.1	9.1	7.5	1.5	-6.4	2.3
income-statement-row.row.net-income	688.8	1062.4	2732	2140.3	1711.2	2927	2539.5	665.8	105.9	569.3	562.8	523.5	723.1	300.8	32.8	10.2	282.3	65.7	38.1	75.2	52.2	36.2	29.7	20.2	4.2