Hunan Chendian International Development co.,ltd

Sümbol: 600969.SS

SHH

5.07

CNY

Turuhind täna

-25.6639
P/E suhe
-0.7699
PEG suhe
1.88B
MRK Cap
0.01%
DIV tootlus

Hunan Chendian International Development co.,ltd (600969-SS) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Hunan Chendian International Development co.,ltd (600969.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 Hunan Chendian International Development 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
balance-sheet.row.cash-and-short-term-investments	1204.1	1699	1592.8	1487.6	2046.4	2600.1	3645.7	3381.9	3007	1354.5	906.5	761.4	807.9	1105.4	743.5	471.5	247.5	254.8	261.3	156.8	99.9	83.2	63.3
balance-sheet.row.short-term-investments	34.1	43.6	48.5	46.1	167.3	0	0	0	0	0	0	0	0.1	0.1	0.7	0.1	0.1	0.2	1	1.6	0.2	0	0
balance-sheet.row.net-receivables	1626.2	1548.4	925.5	723.4	665.1	651.7	648.9	649.4	457.9	477.3	520.8	615.8	603.4	469.6	398.9	344.3	493.2	545.1	610.4	307.5	159.7	131.4	160.7
balance-sheet.row.inventory	69.3	80.8	55.4	58.3	53.1	26.9	27.9	44	31.1	39.8	32.2	25.5	30.2	25.9	26.7	24	16.6	15.2	24.1	11	9.2	11.7	7.5
balance-sheet.row.other-current-assets	10.4	32.7	143.4	146.5	81.5	172.5	51.7	70.4	202.5	465.6	36	-174.5	-155.2	-104.4	-95.4	-88.6	0.2	-158.1	-186.1	-57.8	-27.6	-23.2	-23.7
balance-sheet.row.total-current-assets	2910.2	3360.9	2717	2415.7	2846.3	3451.2	4374.2	4145.8	3698.5	2337.3	1495.6	1228.1	1286.3	1496.5	1073.7	751.2	757.5	657	709.7	417.4	241.2	203	207.8
balance-sheet.row.property-plant-equipment-net	10020.6	10221.7	10030.7	9429	8246.8	7543.2	6492.9	5916.9	5032.6	4273.1	3656.9	3350.5	2696.1	2215.9	1885.1	1466.6	1273.6	1308.2	1179.3	813.4	443.4	343.1	279.2
balance-sheet.row.goodwill	23.9	23.9	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	20.4	20.4	20.4	0	0	0	0	0	0
balance-sheet.row.intangible-assets	414.5	419.4	604.8	485.9	434.8	322.2	333.6	114.8	112.4	71.6	75.7	80.1	82	80.7	19.1	21.5	23.7	25.9	19	11	0.3	2.4	0.5
balance-sheet.row.goodwill-and-intangible-assets	438.3	443.3	628.2	509.3	458.2	345.5	357	138.2	135.8	95	99	103.5	105.4	104.1	39.5	41.9	44.1	25.9	19	11	0.3	2.4	0.5
balance-sheet.row.long-term-investments	1566.8	1464.8	1476.1	1448.8	1345.3	0	0	0	0	0	0	0	91.2	84.8	84.6	35.4	20.8	35	40.3	56.1	0	0	0
balance-sheet.row.tax-assets	2.1	1.1	11.7	6.9	1.1	0	0	0	0	0	0	0	0	0	0	0	17.7	0.3	0.4	5.7	0	0	0
balance-sheet.row.other-non-current-assets	9	69.1	160.9	148.3	284.6	1576.4	1681.4	900.2	162.8	216	93.7	93.8	0.1	0.1	0.7	47.9	85.3	84	107.2	1	0	1	0
balance-sheet.row.total-non-current-assets	12036.9	12199.9	12307.5	11542.4	10336	9465.1	8531.3	6955.2	5331.2	4584.1	3849.6	3547.8	2892.8	2404.9	2009.9	1591.8	1441.7	1453.3	1346.2	887.3	443.7	346.5	279.7
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
balance-sheet.row.total-assets	14947.1	15560.9	15024.6	13958.1	13182.3	12916.3	12905.5	11101	9029.7	6921.3	5345.2	4775.9	4179.1	3901.5	3083.7	2343	2199.1	2110.3	2055.9	1304.7	684.8	549.5	487.5
balance-sheet.row.account-payables	766.8	727.9	322.6	255.4	285.6	204.9	173.6	191.3	220.4	178.1	151.4	230.7	148.1	84.5	55.5	89.8	100.9	101.5	56.4	23	52.9	50.2	52.9
balance-sheet.row.short-term-debt	1398.8	822.2	483.9	1808.8	565	794	491.7	1070.8	684	875	776.1	684	496.1	503.1	453	333	430	279.9	378.9	227.6	125.3	58.2	9.6
balance-sheet.row.tax-payables	18.3	164	51.2	36.4	24	32.1	36.5	34.4	29.3	45.4	26.1	18.8	21.1	13.7	-0.1	7.2	8.5	5.1	13.9	19.3	7.4	4.8	1.2
balance-sheet.row.long-term-debt-total	6776.8	7348.4	7654.2	5525	6079.7	5845.9	6521.6	4651	3733.1	2354.9	2017.1	1832.1	1772.2	1851.9	1427.2	1069.5	636.2	856.9	650.9	241.1	170.5	137	142.2
Deferred Revenue Non Current	702.6	730	755.4	677.4	684.9	697	709	669.1	259.8	180.9	0	0	0	5	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1126.8	1502.7	84.5	42.5	383.6	1571.1	239.8	185.6	90.7	89.3	114.2	108.5	100.2	84.5	27.9	16.8	32.1	16.2	12.5	6.8	4.6	5.8	1.3
balance-sheet.row.total-non-current-liabilities	6827.6	8323.5	8450.3	6227.3	6809	6587.5	7275.4	5365.1	4037.9	2536.5	2173.8	1983.5	1875.4	1922.5	1427.2	1069.5	647.8	868.4	669.1	243.9	173.5	140.1	147.1
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
balance-sheet.row.capital-lease-obligations	49.9	44.8	32	36.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10422.9	11679.1	11094.7	10110.1	9428.6	9189.6	9129.4	7543.6	5620.4	4129.1	3534.9	3318.7	3024.1	2946.7	2239.8	1726	1377.3	1394.3	1275.9	627.7	404	293.6	257.4
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
balance-sheet.row.common-stock	370.1	370.1	370.1	370.1	370.1	370.1	264.3	264.3	264.3	264.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	140.3	140.3	140.3
balance-sheet.row.retained-earnings	547.9	634.6	607.7	576.2	565.9	525.2	505	492.3	424.8	356.4	231	146.3	44.8	-45.3	-128.8	-188	15.3	-45.1	61.6	50	19.8	14.9	0.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	1686.3	1659.2	1656.3	1642.8	1577	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	980.8	981.9	981.9	981.9	982.5	2549.6	2644.4	2484.1	2401.7	1886.4	1103.8	871.4	703.2	633.7	590.8	433.6	401	411.7	403.4	394.9	120.7	100.8	89.3
balance-sheet.row.total-stockholders-equity	3585	3645.7	3615.9	3570.9	3495.3	3444.9	3413.7	3240.8	3090.8	2507.2	1545.1	1227.9	958.3	798.6	672.3	455.9	626.6	576.9	675.2	655.1	280.8	256	230
balance-sheet.row.total-liabilities-and-stockholders-equity	14947.1	15560.9	15024.6	13958.1	13182.3	12916.3	12905.5	11101	9029.7	6921.3	5345.2	4775.9	4179.1	3901.5	3083.7	2343	2199.1	2110.3	2055.9	1304.7	684.8	549.5	487.5
balance-sheet.row.minority-interest	236.5	236.1	313.9	277.1	258.3	281.8	362.5	316.7	318.5	285	265.2	229.2	196.7	156.2	171.6	161.2	195.2	139.1	104.8	21.8	0	0	0
balance-sheet.row.total-equity	3821.6	3881.8	3929.9	3848	3753.6	3726.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1600.9	1508.3	1524.6	1494.9	1512.6	1513.4	1563.3	842.2	136.2	198.7	93.7	93.8	91.3	84.9	85.3	35.5	20.9	35.2	41.3	57.7	0.2	1	0
balance-sheet.row.total-debt	8225.4	8170.6	8138.1	7333.8	6644.7	6639.9	7013.3	5721.8	4417.1	3229.8	2793.2	2516.1	2268.3	2355	1880.2	1402.5	1066.2	1136.7	1029.7	468.7	295.8	195.2	151.8
balance-sheet.row.net-debt	7055.4	6515.1	6593.9	5892.3	4765.5	4039.8	3367.6	2339.9	1410.2	1875.3	1886.7	1754.7	1460.5	1249.7	1137.5	931	818.8	882.1	769.4	313.5	196.2	112	88.5

Rahavoogude aruanne

Hunan Chendian International Development 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
cash-flows.row.net-income	-61.7	47.5	119.2	59.4	98.1	110.8	102.6	155.5	168.9	204.5	165.4	150.8	141.7	142.8	112.4	-145.8	110.9	-16.3	70.8	36.1	38.8
cash-flows.row.depreciation-and-amortization	522.1	539.7	464.3	409.7	400.5	344.4	312.5	270.5	251.8	211.4	185.3	160.2	134.5	118.8	101.1	69.4	71.9	64.7	49.9	27.9	21.3
cash-flows.row.deferred-income-tax	0.4	10.5	-4.7	-5.8	-1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-1194.9	-10.5	4.7	5.8	1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-150.8	268.3	198.5	-24.7	-14.3	184.1	60.9	-84.1	185.7	1.7	-94.1	72.7	120.1	-28.4	-66.2	148.2	-74.4	-9.6	-60	-68.7	-14.5
cash-flows.row.account-receivables	-53.4	-120.2	-210.1	-161.3	-109	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	17.4	-22.5	5	1.8	-26.2	0.8	-0.2	-10.9	8.1	-9	-6.7	4.7	-4.2	-51	-2.8	-8.3	-1.4	10.2	-10.1	-1.8	2.5
cash-flows.row.account-payables	-114.8	400.5	408.3	140.6	122	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	10.5	-4.7	-5.8	-1.1	183.3	61.1	-73.2	177.6	10.8	-87.4	68	124.3	22.6	-63.5	156.5	-73	-19.8	-49.9	-66.9	-17
cash-flows.row.other-non-cash-items	1360.9	4.6	114.8	144.7	133.3	106.8	95.4	48.8	32	-21.7	83.6	48.6	55.9	41.8	30.5	358.8	67	65.8	43.7	18.6	11
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
cash-flows.row.investments-in-property-plant-an-equipment	-573.5	-735	-1378.3	-1545.5	-1089.5	-1115.2	-1010.6	-1047.7	-894.4	-557	-510.9	-668	-570	-235.2	-109.7	-480.8	-70	-89.5	-483.5	-449.9	-113.1
cash-flows.row.acquisitions-net	84.4	-0.5	69.7	1.2	4.2	0.9	2.2	1.2	2.5	0	0	0	0.3	-48.6	12.6	481.7	70.1	6.1	0.1	449.9	113.6
cash-flows.row.purchases-of-investments	-31.9	0	-48	-300	-2158.5	-186.7	-691.5	-682.6	-249	-401.6	0	0	-174	235.7	-43.9	-29	-0.1	-0.2	-35.4	-8.1	-0.2
cash-flows.row.sales-maturities-of-investments	10.4	57.2	46.5	325.7	2209.7	124	41.1	180.1	573.3	0	0	0.1	174.1	11.2	1.1	4.8	0.6	1.4	41.1	0.8	1
cash-flows.row.other-investing-activites	-1.1	10.5	-10.6	-16.3	-26.8	210.1	536.4	-228.4	83.4	0.1	3.6	0.3	0	-235.2	0.8	-480.8	-70	10.4	-42.1	-449.9	-113.1
cash-flows.row.net-cash-used-for-investing-activites	-511.7	-667.7	-1320.7	-1535	-1061	-967	-1122.5	-1777.3	-484.1	-958.5	-507.4	-667.6	-569.5	-272.2	-139.1	-504	-69.4	-71.8	-519.8	-457.2	-111.7
cash-flows.row.debt-repayment	-140.6	-792.6	-1586.1	-1388.6	-1023.2	-548.4	-1280.7	-812.1	-1008.7	-891.3	-763	-645.2	-636.5	-534.8	-427.7	-375	-315.6	-516.8	-227.6	-82.2	-33.9
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	-21.8	-218.2	-209.5	-342.3	-213.7	-218.8	-180.2	-134.7	-238	-199.9	-149.4	-108.1	-93	-51.6	-53.2	-69.2	-57.4	-103.2	-67.5	-49.2	-28.9
cash-flows.row.other-financing-activites	-244.8	893.4	2330.9	2245.9	935.5	149.6	2647.1	2106.3	2796.9	2071.3	1276.9	867.1	549.5	937	713.5	741.7	259.5	581.6	755.5	630.2	134.4
cash-flows.row.net-cash-used-provided-by-financing-activities	-407.2	-117.4	535.3	515	-301.4	-617.6	1186.2	1159.4	1550.1	980	364.5	113.7	-179.9	350.5	232.6	297.5	-113.4	-38.4	460.4	498.9	71.6
cash-flows.row.effect-of-forex-changes-on-cash	0.2	0.7	-0.2	-0.5	0.1	0.4	-0.5	0.6	0.5	0	-0.2	0	-0.4	-0.4	0	0	0	0	60	0	0
cash-flows.row.net-change-in-cash	-485.4	75.7	111.2	-431.4	-744.7	-838.1	634.6	-226.6	1704.9	417.5	197	-121.6	-297.6	353	271.3	224.1	-7.3	-5.7	105.1	55.5	16.5
cash-flows.row.cash-at-end-of-period	1170	1576.6	1500.9	1389.7	1821.2	2565.8	3404	2769.4	2996	1291.1	873.5	676.5	798.1	1095.7	742.7	471.5	247.4	254.6	260.3	155.2	99.7
cash-flows.row.cash-at-beginning-of-period	1655.4	1500.9	1389.7	1821.2	2565.8	3404	2769.4	2996	1291.1	873.5	676.5	798.1	1095.7	742.7	471.5	247.4	254.6	260.3	155.2	99.7	83.2
cash-flows.row.operating-cash-flow	476	860.1	896.7	589.1	617.6	746	571.4	390.8	638.4	395.9	340.1	432.3	452.2	275	177.8	430.6	175.5	104.5	104.5	13.8	56.7
cash-flows.row.capital-expenditure	-573.5	-735	-1378.3	-1545.5	-1089.5	-1115.2	-1010.6	-1047.7	-894.4	-557	-510.9	-668	-570	-235.2	-109.7	-480.8	-70	-89.5	-483.5	-449.9	-113.1
cash-flows.row.free-cash-flow	-97.5	125.1	-481.5	-956.4	-471.9	-369.2	-439.2	-656.9	-256	-161.1	-170.8	-235.7	-117.8	39.8	68.1	-50.2	105.5	15.1	-379	-436.1	-56.4

Kasumiaruande rida

Hunan Chendian International Development co.,ltd tulud muutusid võrreldes eelmise perioodiga NaN%. 600969.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
income-statement-row.row.total-revenue	3894.6	4014.1	3411.1	3047.2	3013.5	2743.8	2522.2	2415.4	2300.5	2269.8	2195.9	2095.9	1855.7	1686.6	1440.6	1250.5	1352.4	999.8	834.3	600.2	508.5	399	363.7
income-statement-row.row.cost-of-revenue	3643.3	3620.9	2906.6	2596.6	2575.9	2317.7	2130.1	2006.6	1908.8	1827.7	1714.1	1661.2	1460.2	1306.5	1156.8	965.5	1037.6	839.9	609.3	457.9	389.6	301.1	281.2
income-statement-row.row.gross-profit	251.3	393.1	504.5	450.5	437.6	426.2	392.1	408.8	391.7	442.1	481.8	434.7	395.5	380.1	283.8	285	314.9	159.9	225	142.3	118.8	97.8	82.5
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
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	1	161.8	165.8	141.7	138.1	-10.7	-3.7	11.3	8.9	-16.7	6.4	9.7	7.7	-3.4	7.4	-71.7	-3.8	7.3	11.7	6.5	5.9	12.1	11.3
income-statement-row.row.operating-expenses	245	221.9	218.7	188.1	175.7	171.1	161.1	184.9	185.1	184.2	185.8	186.2	160.7	148.7	120.6	133	114.3	114.1	108.4	78	56	41.3	34.8
income-statement-row.row.cost-and-expenses	3888.3	3842.8	3125.3	2784.8	2751.6	2488.8	2291.2	2191.5	2093.9	2012	1899.9	1847.4	1620.9	1455.2	1277.4	1098.5	1151.9	954.1	717.6	535.9	445.6	342.4	316
income-statement-row.row.interest-income	17.8	20	10.9	11.2	15.9	30	35.2	32.6	25.3	5.4	5.5	4.3	4.6	3.4	0	0	0	1.3	0.9	2.1	0.5	0.6	0.6
income-statement-row.row.interest-expense	166.5	137.1	112.9	106.7	108.9	98.4	78.4	50.2	64.5	69.1	66.8	50.5	57.7	49.3	51.2	68.6	53.2	47.9	34.1	13.4	9.6	10.7	10.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-53.5	-52.2	-166.2	-177.5	-162.3	-88.2	-70.8	-5.8	4.3	9.8	-72.3	-35.2	-44.6	-42.1	-32.8	-268.3	-69	-68.5	-36.8	-12.4	-9.7	-11	-10.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1	161.8	165.8	141.7	138.1	-10.7	-3.7	11.3	8.9	-16.7	6.4	9.7	7.7	-3.4	7.4	-71.7	-3.8	7.3	11.7	6.5	5.9	12.1	11.3
income-statement-row.row.total-operating-expenses	-53.5	-52.2	-166.2	-177.5	-162.3	-88.2	-70.8	-5.8	4.3	9.8	-72.3	-35.2	-44.6	-42.1	-32.8	-268.3	-69	-68.5	-36.8	-12.4	-9.7	-11	-10.7
income-statement-row.row.interest-expense	166.5	137.1	112.9	106.7	108.9	98.4	78.4	50.2	64.5	69.1	66.8	50.5	57.7	49.3	51.2	68.6	53.2	47.9	34.1	13.4	9.6	10.7	10.9
income-statement-row.row.depreciation-and-amortization	522.1	528.4	464.3	409.7	400.5	344.4	312.5	270.5	251.8	211.4	185.3	160.2	134.5	118.8	101.1	69.4	71.9	64.7	49.9	27.9	21.3	9.8	10.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	6.3	182.8	342.3	273.4	301.1	177.5	163.9	207.8	205.1	287.2	218.4	203.6	183.6	192.8	122.9	-44.2	135.4	11.9	96.9	60.3	60.3	49.3	38.9
income-statement-row.row.income-before-tax	-47.2	130.6	176.1	95.9	138.7	166.8	160.2	218.2	210.8	267.7	223.7	213.3	190.2	189.2	130.3	-116.3	131.6	-1.7	94.2	59.4	59.7	48.4	38.5
income-statement-row.row.income-tax-expense	54.3	83.1	57	36.5	40.6	56.1	57.6	62.6	41.9	63.2	58.3	62.5	48.5	46.4	17.9	29.5	20.6	14.6	23.4	23.3	20.9	14.9	12.4
income-statement-row.row.net-income	-61.7	50.2	119.2	59.4	98.1	38.4	30.2	100.2	106.3	171.1	126.6	110.1	90.2	83.4	62.4	-199.3	51.5	-60.9	43.3	35.5	38.8	33.4	26.1