Wolong Electric Group Co.,Ltd.

Sümbol: 600580.SS

SHH

14.55

CNY

Turuhind täna

40.1995
P/E suhe
-13.6678
PEG suhe
18.99B
MRK Cap
0.01%
DIV tootlus

Wolong Electric Group Co.,Ltd. (600580-SS) Finantsaruanded

Q: Mis on Wolong Electric Group Co.,Ltd. (600580.SS) koguvara?

Wolong Electric Group Co.,Ltd. (600580.SS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Wolong Electric Group Co.,Ltd. (600580.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 Wolong Electric Group 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	2661.6	2310.5	2338.5	2209.6	2000.6	1558.2	2081.1	2143.5	1740.4	1475.2	1560.7	967.3	1052.5	1223.3	513.3	362.5	366.9	315.3	242.7	243.4	215.2	285.5	43.6	31	17.5
balance-sheet.row.short-term-investments	71.5	5.5	-94.3	-534.9	-537.3	-511.5	-428.2	-425.3	-63.3	0.1	0.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	6561.9	6826.8	6137.5	5694	5220.5	5382.5	4955.2	4390.7	3890.5	2483	2133.7	1062.1	1203.1	908.3	805.8	542.3	377.2	288.4	216.2	130.3	117.5	88.8	78.5	84.2	104.3
balance-sheet.row.inventory	3405	3267.7	2998.6	2723.7	2758.6	2459.5	2179.6	2153.8	2064.8	1331.2	1099.7	607	645.7	672	425.5	294.2	249.7	182.4	163.1	124	88.6	52	36.8	32.4	31.5
balance-sheet.row.other-current-assets	451.7	146	135.5	154.9	142.3	207.8	105.1	108.9	80.9	121.3	62.4	-42.7	-46.4	-49.2	-29.4	-43	-8.9	-4.6	-7	-3.9	-4.2	-5.7	-3.4	2.1	-21.6
balance-sheet.row.total-current-assets	13080.2	12551	11610.1	10782.2	10122	9608.1	9321	8797	7776.7	5410.7	4856.5	2593.7	2854.9	2754.3	1715.2	1156.1	984.9	781.5	615.1	493.8	417.1	420.6	155.5	149.7	131.7
balance-sheet.row.property-plant-equipment-net	5831.8	5063	4753.7	4367.1	4093.6	4108.3	3348.5	3530.5	3370.6	2824.3	2622.8	1491.6	1341.5	831.7	561	495.5	436.5	416.6	375.1	321.3	262.3	184.1	95.4	75.7	66
balance-sheet.row.goodwill	1459.1	1456.3	1419.6	1391.4	1377.4	1317.7	971.3	1018	927.3	103.5	103.5	58.5	58.5	0.6	0.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2193.1	1792.5	1651.7	1447.7	1419.1	1351.9	1122	1248.5	1107	737.4	614.4	262.3	266	219.2	147.2	41.9	39.1	1.4	0.9	1	1.3	1	1	10.8	11.2
balance-sheet.row.goodwill-and-intangible-assets	3652.2	3248.8	3071.3	2839.1	2796.5	2669.5	2093.2	2266.6	2034.4	840.8	717.9	320.8	324.5	219.9	147.9	41.9	39.1	1.4	0.9	1	1.3	1	1	10.8	11.2
balance-sheet.row.long-term-investments	1465.9	1859.1	1937.8	2230.1	2135.5	1545.7	1577	1001.6	540.2	443.6	355.3	0	0	242.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	404.1	364.3	390	416.3	388.5	373.6	302.1	372.1	255.7	207.5	145.8	38.6	36.2	13.1	12.2	7.6	9.8	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	230.2	359.5	249.8	182	167.5	149.5	133.6	113.9	87.6	66.6	190.5	328.6	267.8	2.6	231.7	169.9	160.9	185.5	53.2	53.2	22.6	31.5	0.5	0.1	0
balance-sheet.row.total-non-current-assets	11584.2	10894.6	10402.6	10034.5	9581.6	8846.6	7454.5	7284.8	6288.4	4382.9	4032.3	2179.6	1970.1	1309.3	952.7	714.8	646.4	603.4	429.1	375.6	286.1	216.7	97	86.6	77.3
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	0
balance-sheet.row.total-assets	24664.5	23445.6	22012.6	20816.7	19703.5	18454.7	16775.5	16081.7	14065.1	9793.6	8888.8	4773.3	4824.9	4063.7	2667.9	1870.9	1631.3	1384.9	1044.2	869.4	703.2	637.3	252.5	236.3	209
balance-sheet.row.account-payables	4730.7	4877.3	4502.6	3863.1	3467.8	3429.7	2767.4	2585.7	2459.3	1797	1074.3	617.2	609.4	610.5	416.4	310.2	279	204.7	155.9	101.8	85.5	94.9	59.3	61.1	45.2
balance-sheet.row.short-term-debt	3044.3	3140.5	4332.1	3777.7	3844.5	4466.1	3592.6	3536.8	3337.3	1859	1620	643.4	1259.8	316.2	279.1	263.2	247.2	176.2	223.7	157.3	69.7	56.5	40.3	33.5	30
balance-sheet.row.tax-payables	97.5	144.9	117.6	207.9	191.2	199.7	184.1	77.5	108.8	62.6	66.2	-19.3	-11.3	-26.2	4.9	-2.4	7.9	12.6	10	14.5	8.1	5.7	5.2	7.6	5.1
balance-sheet.row.long-term-debt-total	3585.4	2987	1968.3	2957.6	2905.4	2040.1	2541.2	2434.1	1609.5	941	707.6	25	59.5	180	170	0	0	0.5	0.3	0	0	0	4.4	20.6	20.1
Deferred Revenue Non Current	149.2	136.5	124.4	118.7	134.1	129.6	141.7	147.5	83.3	36.6	465.7	0	0	-180	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	1417.3	1281.2	180.5	71.3	383.5	1011.8	392.8	231.6	331.7	115.8	762	651.6	120.3	328.8	299.1	112.6	39.4	22.4	21.5	7.8	6.8	1.9	1	0.8	0.2
balance-sheet.row.total-non-current-liabilities	4260.6	3721	2778.1	3818.2	3829	2878.7	3315.9	3495	2214.9	1507.1	1257.4	25	59.5	180.3	170	0	0	0.5	0.3	0	0	0	4.4	20.6	20.1
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	136.5	147.9	168.2	174	16.1	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	13812.9	13304.5	13018.9	12632.1	12284.1	11986	10728.7	10507.4	9093.3	5653.1	5007.1	1984.5	2103.9	1469.3	1235.3	730.8	602.4	436.9	422.9	298.2	217.2	192.1	119.9	138.7	123.3
balance-sheet.row.preferred-stock	0	90.3	343.8	113.5	88.2	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	1311.2	1314.7	1315.3	1308.9	1301.2	1293.2	1288.9	1288.9	1110.5	1110.5	1110.5	687.7	687.7	428.9	285.1	283.3	283.3	257.6	174.6	174.6	174.6	109.1	74.1	74.1	74.1
balance-sheet.row.retained-earnings	6121.9	5797.1	5253	4507	3890	3095.3	2600	2092.9	1926.4	1644.6	1332.5	796.7	724	664.9	493.7	339.9	253.2	170.5	123.4	91.6	62.5	26.7	23.9	0.1	-3.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	17.3	-90.3	-343.8	-113.5	-88.2	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	1957.7	1878.3	1633.1	1809.8	1796.3	1655	1770.8	1731.7	830.3	1016.6	1139.1	1068.3	1072.2	1295	473.9	387.7	380.6	430.8	242.4	229.5	219	284.4	20.1	13	7.7
balance-sheet.row.total-stockholders-equity	9408.1	8990.2	8201.4	7625.8	6987.4	6043.5	5659.7	5113.5	3867.2	3771.7	3582.1	2552.8	2483.9	2388.8	1252.8	1010.8	917.2	858.8	540.3	495.7	456.1	420.1	118.1	87.2	78.3
balance-sheet.row.total-liabilities-and-stockholders-equity	24664.5	23445.6	22012.6	20816.7	19703.5	18454.7	16775.5	16081.7	14065.1	9793.6	8888.8	4773.3	4824.9	4063.7	2667.9	1870.9	1631.3	1384.9	1044.2	869.4	703.2	637.3	252.5	236.3	209
balance-sheet.row.minority-interest	1294.3	1151	792.4	558.9	432	425.2	387.1	460.8	1104.5	368.8	299.6	236	237.1	205.5	179.8	129.2	111.7	89.2	80.9	75.5	29.9	25.1	14.5	10.4	7.4
balance-sheet.row.total-equity	10702.4	10141.1	8993.8	8184.7	7419.5	6468.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1537.4	1864.6	1843.4	1695.2	1598.2	1034.2	1148.9	576.4	476.9	443.7	356.2	323.8	260.3	242.1	227.1	164.1	155.4	181.7	49.7	49.7	20	30.2	0	0	0
balance-sheet.row.total-debt	6766.2	6127.5	6300.4	6735.3	6749.8	6506.2	6133.8	5970.9	4946.8	2800	2327.6	668.4	1319.3	496.2	449.1	263.2	247.2	176.2	223.7	157.3	69.7	56.5	44.6	54	50.1
balance-sheet.row.net-debt	4176.1	3822.4	3961.9	4525.7	4749.3	4948.1	4052.7	3827.4	3206.3	1324.8	767.9	-298.9	266.7	-727	-64.2	-99.3	-119.6	-139	-19	-86.1	-145.5	-229	1	23	32.5

Rahavoogude aruanne

Wolong Electric Group 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	838.6	1057.2	922.6	1008.1	688	671.4	287.9	434.6	476	406.5	135.6	130.3	243.6	226.3	147.8	122.4	90.4	73.3	61.8	38.2	30.9	34.4	29.7	25
cash-flows.row.depreciation-and-amortization	553	505.5	483.8	467.4	392.2	378	352.6	327.6	221.9	200.8	81.5	68.1	47	44.5	36.2	32.6	29.1	26.2	24.1	16.8	4.6	6.6	6.5	6.1
cash-flows.row.deferred-income-tax	11.5	119.3	-21.8	42.2	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	42	33.8	21.8	-42.2	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	-536.7	145.2	-245.5	-231.3	-379.9	-426.1	-610.3	-180.6	-155.1	-422.6	23.4	-306.8	-225.8	-76.9	-84	-66	-44.8	-47.5	-23.9	-28.2	-4.7	-5.9	11.6	-27.7
cash-flows.row.account-receivables	-1081.5	-467.7	-693.3	166.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-271.6	-282.1	42.8	-297.3	-101.9	-342.8	-26	59.9	-184.3	-65.2	36.7	122.5	-245.1	-129.4	-48.1	-61	-19	-34.7	-38.8	-36.6	-12.9	-3.6	-1.2	6.4
cash-flows.row.account-payables	805	775.7	426.8	-142.6	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	11.5	119.3	-21.8	42.2	-278	-83.3	-584.2	-240.5	29.2	-357.4	-13.3	-429.3	19.2	52.5	-35.9	-5	-25.8	-12.7	14.9	8.4	8.3	-2.3	12.9	-34.1
cash-flows.row.other-non-cash-items	283.7	-380.8	63.4	-48.4	274.3	-306.5	64.2	278.7	100.2	85.8	33.7	5.6	10.2	10.4	26.8	5.9	3.8	2.8	-12.1	0.9	-1	4.9	8.5	8.8
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
cash-flows.row.investments-in-property-plant-an-equipment	-880.5	-952.2	-678	-556.7	-807.7	-788.9	-647.6	-553	-428.7	-414.6	-211.4	-477	-332.7	-184.7	-97	-86.3	-79	-101.6	-121.4	-118.3	-60.7	-5.4	-15.3	-7.4
cash-flows.row.acquisitions-net	13.1	280.7	160.1	-4.3	-626.5	95.5	-173.2	-1751.4	-166.9	-129.7	0	-106.8	335.6	-38.3	0	-15.6	101	1.7	15.5	0	60.8	0	0	7.4
cash-flows.row.purchases-of-investments	-5.3	-0.1	-69.9	-50.5	-28.6	23.5	-1268	-50.4	-71.3	-508.2	0	-290	-2.6	-4.5	0	-7.1	-133.2	-28.5	-29.7	-19.8	-90.8	0.1	-0.2	-0.2
cash-flows.row.sales-maturities-of-investments	6.3	10.9	684	5.8	3.3	13.9	10.3	81	105.2	11.6	10.4	239.3	9.9	12.5	9.7	27.1	9	19.6	12.8	0	1.9	0	0	0.1
cash-flows.row.other-investing-activites	233.1	233.7	-678	3.9	9.3	-37.3	39.9	73.5	95.5	85.7	94	34	-332.7	24.2	5.7	3.9	-79	12.5	-0.2	26.7	-60.7	0	0	-7.4
cash-flows.row.net-cash-used-for-investing-activites	-633.2	-427.1	-581.9	-601.8	-1450.2	-693.4	-2038.6	-2200.3	-466.3	-955.3	-107	-600.5	-322.6	-190.8	-81.6	-78	-181.1	-96.3	-123.1	-111.5	-149.5	-5.3	-15.5	-7.6
cash-flows.row.debt-repayment	-5034.2	-5164.7	-5523.7	-6400.4	-4615.1	-4135	-2668.5	-3161.1	-2621.4	-1710.7	-1607.4	-1014.2	-633.3	-504.3	-375	-386.7	-273.7	-190.3	-196.1	-222.2	-165.4	-74	-52	-60.4
cash-flows.row.common-stock-issued	3.7	190.1	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	-3.7	-190.1	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	-465.2	-467.1	-484.9	-426	-391.3	-309.1	-307.8	-292.3	-281.5	-154.3	-119	-108	-57.7	-57.6	-55.6	-52.1	-37.4	-31.7	-36.2	-22.7	-2	-12.8	-31.3	-4.9
cash-flows.row.other-financing-activites	4820.2	4731.8	5705.5	6644.4	4999.3	4762.5	5426	5110.6	2489.4	2797.9	1511.1	1542	1645.7	682.1	380.9	457.5	486.3	262.7	333.8	258.3	528.9	64.6	56	57.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-679.1	-900	-303.2	-182.1	-7.1	318.4	2449.7	1657.1	-413.6	932.9	-215.4	419.8	954.6	120.3	-49.6	18.7	175.2	40.7	101.5	13.5	361.6	-22.2	-27.3	-7.6
cash-flows.row.effect-of-forex-changes-on-cash	71.7	-72.1	-15.7	-14.7	-35	-42.9	-43	-52.9	-48.9	3.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-48.5	81.1	323.6	397.3	-517.6	-101.2	462.5	264.2	-285.8	252	-48.2	-283.4	707	133.8	-4.3	35.6	72.6	-0.7	28.3	-70.3	241.9	12.6	13.5	-3.1
cash-flows.row.cash-at-end-of-period	2010.2	2058.7	1977.6	1653.9	1256.6	1774.2	1875.4	1412.8	1148.6	1434.5	871.7	919.9	1203.3	496.4	362.5	366.9	315.3	242.7	243.4	215.2	285.5	43.6	31	17.5
cash-flows.row.cash-at-beginning-of-period	2058.7	1977.6	1653.9	1256.6	1774.2	1875.4	1412.8	1148.6	1434.5	1182.5	919.9	1203.3	496.4	362.5	366.9	331.3	242.7	243.4	215.2	285.5	43.6	31	17.5	20.6
cash-flows.row.operating-cash-flow	1192.1	1480.3	1224.4	1195.9	974.7	316.7	94.4	860.3	642.9	270.5	274.2	-102.8	74.9	204.4	126.9	95	78.5	54.9	49.9	27.7	29.8	40.1	56.3	12.2
cash-flows.row.capital-expenditure	-880.5	-952.2	-678	-556.7	-807.7	-788.9	-647.6	-553	-428.7	-414.6	-211.4	-477	-332.7	-184.7	-97	-86.3	-79	-101.6	-121.4	-118.3	-60.7	-5.4	-15.3	-7.4
cash-flows.row.free-cash-flow	311.6	528.1	546.4	639.1	167	-472.2	-553.1	307.3	214.2	-144.1	62.8	-579.8	-257.8	19.7	29.9	8.7	-0.4	-46.7	-71.5	-90.6	-30.9	34.7	41.1	4.8

Kasumiaruande rida

Wolong Electric Group Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 600580.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	15472.5	14998	13999.2	12565	12416.1	11076	10086	8913.9	9473.6	6892.6	5727.7	2507.2	3146.2	2903.9	2232.2	2136.9	1456.5	1079.2	770.1	514	324.2	208	203.1	168.1	132.9
income-statement-row.row.cost-of-revenue	11893.4	11457.6	10832.3	9491.7	9066.4	8182.1	7920.8	7048.5	7449.2	5469.4	4411.7	2025.6	2697.6	2395.1	1744.7	1786.8	1205.1	879.1	633.5	413.3	251	154.1	137.7	109.4	82.1
income-statement-row.row.gross-profit	3579.2	3540.4	3166.8	3073.4	3349.7	2894	2165.2	1865.4	2024.4	1423.1	1315.9	481.6	448.7	508.8	487.6	350.1	251.4	200.1	136.6	100.6	73.2	53.9	65.4	58.7	50.8
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	14	767.9	585.8	596.4	589.7	-6.2	112.6	1	33.4	140.9	87.6	80.5	51.9	28	27.7	21.7	13.7	17.3	12.4	25.2	9.4	8.2	4.8	3.7	4.9
income-statement-row.row.operating-expenses	2462.9	2301.4	2032.1	1924.8	2253.7	1929.1	1738.7	1588.3	1387.7	973.7	882.9	350.4	347.1	271.7	246.4	180.5	128.7	87.3	60.5	43.3	30.2	19.4	18.1	16.8	21.4
income-statement-row.row.cost-and-expenses	14356.3	13759	12864.4	11416.5	11320	10111.2	9659.6	8636.9	8836.9	6443.1	5294.6	2376	3044.7	2666.8	1991	1967.3	1333.8	966.4	694	456.7	281.2	173.5	155.8	126.2	103.6
income-statement-row.row.interest-income	25.4	17.6	14.4	37.8	31.6	50.9	63.3	31.4	52.8	39.9	22.9	29.4	19.7	12.9	2.8	4.2	3.1	1.7	0.5	1.3	2.5	1.7	0.2	0.5	0
income-statement-row.row.interest-expense	251.9	275	246	297.4	284.7	264.2	279.4	218.3	225.7	147.7	121.4	96.2	73.7	29.9	23.5	24.4	16.4	16.7	10.8	7	3.4	2.1	5.2	5	4.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-324.7	-435.3	-58.7	-22.7	-17.6	-176.4	459.2	40.3	-161.8	7.6	-77.6	20.1	35.9	28.3	14.4	-3.4	8.7	2.2	3.4	22.9	8.8	3.9	-3.2	-2.4	0.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	14	767.9	585.8	596.4	589.7	-6.2	112.6	1	33.4	140.9	87.6	80.5	51.9	28	27.7	21.7	13.7	17.3	12.4	25.2	9.4	8.2	4.8	3.7	4.9
income-statement-row.row.total-operating-expenses	-324.7	-435.3	-58.7	-22.7	-17.6	-176.4	459.2	40.3	-161.8	7.6	-77.6	20.1	35.9	28.3	14.4	-3.4	8.7	2.2	3.4	22.9	8.8	3.9	-3.2	-2.4	0.6
income-statement-row.row.interest-expense	251.9	275	246	297.4	284.7	264.2	279.4	218.3	225.7	147.7	121.4	96.2	73.7	29.9	23.5	24.4	16.4	16.7	10.8	7	3.4	2.1	5.2	5	4.2
income-statement-row.row.depreciation-and-amortization	673.6	553	380.3	602.5	792.9	392.2	378	352.6	327.6	221.9	200.8	81.5	68.1	47	44.5	36.2	32.6	29.1	26.2	24.1	16.8	4.6	6.6	6.5	6.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1116.3	1434.2	1344.1	1093.2	1204.3	794.7	773.1	319.9	444	321.3	269.9	71.2	86.2	237.7	228.4	145.1	117.6	104.6	74.7	67.3	46	36.8	44.8	38.5	25.3
income-statement-row.row.income-before-tax	791.6	998.9	1285.3	1070.5	1186.7	788.5	885.7	317.4	474.9	457	355.4	151.3	137.4	265.4	255.6	166.2	131.4	118.5	83.2	86.3	53.6	41.7	46.8	40.8	30.1
income-statement-row.row.income-tax-expense	214.5	160.4	228.1	147.9	178.5	100.5	214.3	29.5	40.3	-19	-51.1	15.7	7.1	21.8	29.3	18.4	9	28.1	9.9	24.5	15.4	10.9	12.3	11.2	5.1
income-statement-row.row.net-income	529.9	799.5	987.8	866.8	963.1	636.8	665.2	253.4	360.3	445.8	364	117.5	111	210.6	197.4	129.3	102.4	79.7	65.6	60.5	35.9	29.8	30.7	26.7	23.4