Jilin Electric Power Co.,Ltd.

Symboli: 000875.SZ

SHZ

4.38

CNY

Markkinahinta tänään

13.8959
P/E-suhde
-2.5013
PEG-suhde
12.22B
MRK Cap
0.02%
DIV Tuotto

Jilin Electric Power Co.,Ltd. (000875-SZ) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Jilin Electric Power Co.,Ltd. (000875.SZ). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

Jilin Electric Power Co.,Ltd. verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos 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	1100.5	1349.4	931.8	500.8	847.5	1032.5	543.1	1710.8	862.4	736.1	1857.9	575.7	1302.7	361.9	574.4	349.4	576.3	183.1	160.2	291.8	207.5	569.8	165.6	124.5	153.4
balance-sheet.row.short-term-investments	1	1	-154.9	-473.7	-276.8	-258.9	-86.7	-27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	8891.5	9126.1	9634.7	7474.1	5409.9	3595.1	2099.3	1437.1	966.4	928	972.7	820.3	1141.2	892.6	346.3	276.1	300.6	326.5	426.6	598.2	543.3	569.1	423.8	416.1	456.5
balance-sheet.row.inventory	141.2	266.4	411.2	289.7	98.6	91.4	102.5	82.5	88.4	88.4	92.9	108.2	226.2	139.4	152.7	201.2	56.3	78.3	73.4	47.8	53.8	43.4	31.4	31.4	39.3
balance-sheet.row.other-current-assets	895	1006.6	965.6	782	693.6	718.1	1108.5	1054.7	464.8	411.3	-64	-78.5	-100.4	-82.4	-21.4	-19.5	21.6	-52.4	-57.1	-41.8	-40.2	-24.9	-28.1	-40.3	-50.7
balance-sheet.row.total-current-assets	11028.2	11748.5	11943.3	9046.6	7049.6	5437.2	3853.5	4285.1	2382	2163.9	2859.5	1425.7	2569.8	1311.5	1052	807.2	954.8	535.4	603.1	896	764.3	1157.4	592.7	531.6	598.5
balance-sheet.row.property-plant-equipment-net	59211.5	55497.9	51301.1	43582.5	33157	32072	29081.5	24817.9	19668	17369.4	14527.4	13650.3	13642.2	12135.3	7642.1	4186.5	1458.3	1253.7	1287.9	1398.3	1514.8	1654.1	1264.2	1345.9	1410
balance-sheet.row.goodwill	4.6	4.6	54.4	87.1	114.3	125.4	133.5	140.7	149	160.2	170.2	170.2	170.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1742.4	941.2	854.6	687	520.5	401.6	260.7	257.6	99.5	96.9	50.5	53.4	52.8	43.4	32.8	34.4	19.1	19.4	10.8	20	20	11.6	11.8	12.1	37.2
balance-sheet.row.goodwill-and-intangible-assets	1747	945.8	909	774.1	634.9	527	394.2	398.2	248.5	257.1	220.8	223.6	223	43.4	32.8	34.4	19.1	19.4	10.8	20	20	11.6	11.8	12.1	37.2
balance-sheet.row.long-term-investments	1518.6	1274	997.5	1214.3	551.7	776.1	873.3	542.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	90.2	89.8	74.7	38.2	39.8	41	28.5	29.1	26.7	26.8	26.2	22	25.8	28	50.3	47.4	17.8	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	3155.9	1962.9	1526.4	1434.6	808.5	899.7	949.9	0.8	547.3	500.4	652.1	649.6	647.5	704.7	666.7	628.7	926.2	800.1	669.9	419.2	397.8	-29.5	-104.8	-123.2	-52
balance-sheet.row.total-non-current-assets	65723.2	59770.5	54808.6	47043.7	35191.8	34315.8	31327.5	25788.3	20490.5	18153.7	15426.4	14545.5	14538.5	12911.3	8391.9	4897.1	2421.5	2073.2	1968.6	1837.4	1932.6	1636.2	1171.3	1234.8	1395.1
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	76751.4	71519	66752	56090.3	42241.4	39753	35181	30073.4	22872.5	20317.7	18285.9	15971.3	17108.2	14222.9	9443.9	5704.3	3376.3	2608.6	2571.7	2733.5	2696.9	2793.6	1763.9	1766.4	1993.6
balance-sheet.row.account-payables	3285.4	3477.3	3129.6	2994.3	2005.4	2615	3754.1	2546.5	1851.2	1805.8	2008.4	1935	1936.4	2765.9	1735.2	366.1	241.7	118.8	198.1	131	105.9	129.7	101.2	64.9	69.9
balance-sheet.row.short-term-debt	11769.8	11984.6	13750.2	12963	9668.5	9032.2	8835.2	6276.7	5448.6	4271.2	2909.6	1851	2009.7	889.9	3563.6	1802.9	500	50	0	0	35	78.3	88	41.1	52.2
balance-sheet.row.tax-payables	182.2	191.7	162.2	127.8	67	53.1	32.6	45.9	36.7	33.5	-348.9	-425.7	-653.7	-586.9	-56.2	9.6	15.9	25.9	17.2	22	9.7	27.4	11.1	34	4.4
balance-sheet.row.long-term-debt-total	37429.1	31916.5	27002.5	22624.6	16325.4	11799.7	9309.1	9417.7	9263.7	8203.6	9074.2	9726.6	9936.5	6885.5	1422.1	1078.2	100	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	58.3	61.2	68.8	43.1	42.8	48.4	41.8	37.2	27.1	18.4	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	731.9	1493.4	3058.4	123.2	492.9	2263.2	1435.1	1188.7	691.4	421.4	77.4	62	550.8	1499.1	25.8	33.5	23.6	5	121.7	161.3	20.1	22.4	194.2	290.3	569.7
balance-sheet.row.total-non-current-liabilities	39562.6	34258.6	31049	27524.9	18893.5	15445.4	12335.3	11235.8	9917.7	8893.8	9156.3	9866.1	10122.8	6929.4	1422.1	1078.2	100	0	0	0	0	0	0	0	0
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	969.4	728.3	692.1	5186.3	2395.6	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	57015.6	51580.5	52471.7	44793.1	31570.4	29408.8	26709.3	21473.7	18121	15759.4	13983.7	13470	14141.3	11677.5	6956.1	3401.2	966.6	274.4	319.7	292.3	268.8	456.8	383.4	396.3	691.8
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	2790.2	2790.2	2790.2	2146.3	2146.3	2146.3	2146.3	2146.3	1460.6	1460.6	1460.6	839.1	839.1	839.1	839.1	839.1	779.1	779.1	630	630	630	630	630	630	630
balance-sheet.row.retained-earnings	1836.1	1235.2	513.9	63.5	-430.4	-534.2	-648.8	-309.2	-322.2	-440	-575.1	-625.6	-181.5	-197.4	-221.3	-399.2	98.7	30.7	-47.9	143.1	139.9	78.3	69.8	70.4	21.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	29.6	1145.3	1134.6	1134.6	1143.1	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	7142.5	6001.8	6017.7	4464.4	4553.1	5771.7	5825.8	5801.9	2716.1	2714	2890.3	1739.2	1739.2	1739.2	1844.4	1842.3	1531.9	1524.5	1669.8	1668	1658.2	1628.5	680.7	669.7	650
balance-sheet.row.total-stockholders-equity	11798.5	11172.5	10456.4	7808.8	7412.1	7383.9	7323.3	7639	3854.5	3734.6	3775.9	1952.7	2396.7	2380.9	2462.2	2282.2	2409.7	2334.2	2251.9	2441.1	2428	2336.8	1380.5	1370.1	1301.8
balance-sheet.row.total-liabilities-and-stockholders-equity	76751.4	71519	66752	56090.3	42241.4	39753	35181	30073.4	22872.5	20317.7	18285.9	15971.3	17108.2	14222.9	9443.9	5704.3	3376.3	2608.6	2571.7	2733.5	2696.9	2793.6	1763.9	1766.4	1993.6
balance-sheet.row.minority-interest	7937.3	8766	3823.9	3488.4	3258.9	2960.3	1148.3	960.7	897	823.6	526.3	548.6	570.2	164.5	25.6	20.9	18.6	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	19735.8	19938.5	14280.2	11297.2	10671	10344.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1519.6	1275	842.5	740.6	274.8	517.2	786.6	515.3	520	476.8	652.1	649.6	647.5	682.6	666.7	614.6	794.8	639.9	491.7	371.9	350.3	-77.3	-105.8	-123.4	-141
balance-sheet.row.total-debt	49199	43901.1	40752.7	35587.6	25993.9	20831.9	18144.3	15694.4	14712.3	12474.8	11983.8	11577.6	11946.2	7775.3	4985.7	2881.1	600	50	0	0	35	78.3	88	41.1	52.2
balance-sheet.row.net-debt	48099.5	42552.7	39820.9	35086.8	25146.4	19799.4	17601.2	13983.5	13849.9	11738.6	10125.9	11001.9	10643.4	7413.5	4411.3	2531.7	23.7	-133.1	-160.2	-291.8	-172.5	-491.5	-77.6	-83.4	-101.2

Kassavirtalaskelma

Jilin Electric Power Co.,Ltd. taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	1180.6	785.3	799	401.9	251.8	-294.6	27	146.5	60.8	21.9	-470	36.1	36.9	156	-404.6	83.8	82.2	-127.9	77.9	72.5	102.6	73.4
cash-flows.row.depreciation-and-amortization	3339.8	2827.8	2158.8	1979.1	1730.6	1365.8	1139.8	980.4	824.5	730	731.8	533.7	257.1	164.7	222.4	170.7	162.3	171.1	209.5	213.6	189.5	173.2
cash-flows.row.deferred-income-tax	-19.3	12.6	-10	-5.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	19.3	-12.6	10	5.2	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	908.7	-1852.4	-901.3	-1211.9	-612	-396.8	-453.1	-323.4	-179.9	-1.5	692	-1003.4	-625.2	883	-166.2	44	-59	89.2	-18.8	-219.7	-157.3	-111.2
cash-flows.row.account-receivables	515	-1726	-2385.2	-57.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	144.7	-121.4	-186.6	-4.7	1.9	-20	7.9	0.1	4.3	15.3	118	-86.9	13.3	48.5	-128.9	21.9	-4.9	-25.6	5.9	-10.3	-12	0
cash-flows.row.account-payables	268.2	-17.5	1680.6	-1163.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-19.3	12.6	-10	13.9	-613.9	-376.7	-461	-323.4	-184.3	-16.8	574	-916.6	-638.5	834.5	-37.3	22.1	-54.1	114.8	-24.7	-209.4	-145.3	-111.2
cash-flows.row.other-non-cash-items	1899.2	1676.4	1280	1461.4	994.8	707.7	750.6	778	918.2	696.2	709.9	534	182.4	-70.6	359.7	22.8	-13.7	-55.5	-33	-12.2	0.2	-12.3
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
cash-flows.row.investments-in-property-plant-an-equipment	-6692.1	-7076.9	-10572.3	-3816.4	-4367.6	-3380.5	-4141.7	-2896.1	-2400.9	-1607.1	-749.9	-1317.9	-3238.5	-3050.2	-1710.2	-332.2	-102.3	-87.9	-82.8	-55.4	-55.2	-58.9
cash-flows.row.acquisitions-net	-52.1	-158.4	-1221.4	-201.2	-802.7	22.1	-7.6	0.2	0.5	0	0	-446.3	-223.3	0.2	0	0	7.2	0	0	0.2	0	0
cash-flows.row.purchases-of-investments	-495.8	-327.4	-708.9	-9.8	-799.6	-2985.8	0.8	-80.2	-227.3	0	0	-34.1	-49.3	-110.5	0	-188	-100.5	-89.6	0	-269.7	0	0
cash-flows.row.sales-maturities-of-investments	0	275.7	284.7	8.9	1759	2244.5	17.6	29.6	20.5	13.5	25.6	27.2	35.7	53.1	45.3	49.1	12.2	18.1	23	11.9	0	0
cash-flows.row.other-investing-activites	1.5	70.3	54.9	70.9	2.5	110.8	15.3	-23	0.3	-10.9	0.1	34.4	40.7	140.8	3.4	-0.3	-1.2	0.1	8.2	-1.8	0.2	0.4
cash-flows.row.net-cash-used-for-investing-activites	-7238.5	-7216.7	-12163	-3947.7	-4208.4	-3988.8	-4115.5	-2969.5	-2606.9	-1604.5	-724.2	-1736.7	-3434.6	-2966.6	-1661.5	-471.4	-184.7	-159.2	-51.6	-314.8	-55	-58.5
cash-flows.row.debt-repayment	-37489.8	-31200	-23986	-18393.7	-16271.4	-8967.1	-11058.6	-5465.3	-4735.5	-3658.3	-3516.8	-3534.5	-5895.2	-3350.4	-1151.4	-50	0	0	-35	-84.3	-56	-121.2
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	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	0
cash-flows.row.dividends-paid	-1807.5	-1529.8	-1245.6	-1388.5	-1061.3	-724.2	-763.6	-768.9	-873.2	-701.4	-741.7	-586.3	-337.9	-34.7	-122.3	-6.8	-11.9	-49.2	-64.8	-78.5	-46.1	-70.3
cash-flows.row.other-financing-activites	39465.5	36927.2	33686.5	20936.5	19635.3	11122.6	15322.8	7747.7	5460.1	5798.5	2592.4	6698.1	9579.5	5443.5	2668.8	600	47.7	0	0	61	426.3	168.1
cash-flows.row.net-cash-used-provided-by-financing-activities	168.2	4197.3	8454.9	1154.3	2302.6	1431.3	3500.5	1513.5	-148.6	1438.8	-1666	2577.3	3346.4	2058.5	1395.1	543.2	35.8	-49.2	-99.8	-101.8	324.2	-23.4
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0.3	1.3	-0.6	-0.1	-0.2	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	258.1	417.8	-371.5	-162.8	459.4	-1175.5	849.4	125.6	-1131.7	1282.2	-727.1	940.9	-237.2	225	-255.1	393.2	22.9	-131.6	84.3	-362.4	404.2	41.2
cash-flows.row.cash-at-end-of-period	1134.9	876.8	459	829.1	992	532.6	1708.1	858.7	733.1	1857.9	575.7	1302.7	361.9	574.4	349.4	576.3	183.1	160.2	291.8	207.5	569.8	165.6
cash-flows.row.cash-at-beginning-of-period	876.8	459	830.5	992	532.6	1708.1	858.7	733.1	1864.9	575.7	1302.7	361.9	599.1	349.4	604.5	183.1	160.2	291.8	207.5	569.8	165.6	124.5
cash-flows.row.operating-cash-flow	7328.4	3437.2	3336.5	2630.6	2365.2	1382	1464.4	1581.5	1623.5	1446.6	1663.8	100.4	-148.8	1133.1	11.3	321.4	171.8	76.8	235.7	54.2	134.9	123.1
cash-flows.row.capital-expenditure	-6692.1	-7076.9	-10572.3	-3816.4	-4367.6	-3380.5	-4141.7	-2896.1	-2400.9	-1607.1	-749.9	-1317.9	-3238.5	-3050.2	-1710.2	-332.2	-102.3	-87.9	-82.8	-55.4	-55.2	-58.9
cash-flows.row.free-cash-flow	636.2	-3639.8	-7235.8	-1185.8	-2002.4	-1998.5	-2677.3	-1314.7	-777.4	-160.5	913.9	-1217.6	-3387.3	-1917.1	-1698.9	-10.8	69.5	-11	152.9	-1.2	79.8	64.2

Tuloslaskelmarivi

Jilin Electric Power Co.,Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 000875.SZ:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos 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	14442.6	14954.8	13177.6	10060	8454.1	7301.1	5102.6	4404.5	4302	4752.9	4347	4383.7	4557.4	2536.6	2034.1	1560.6	1324.5	1369.2	1209.4	1174.3	1070.4	952	832.5	882.5	899
income-statement-row.row.cost-of-revenue	10723.4	11377.6	10371.7	7770.4	6546.8	5914.6	4540.8	3517.9	3402	3705.5	3596.3	4077.6	3959.6	2315.3	1829.1	1566.6	1142.9	1256.3	1366.2	1093.6	969.2	822.7	718.3	756	751.2
income-statement-row.row.gross-profit	3719.2	3577.2	2805.8	2289.6	1907.4	1386.5	561.8	886.7	900	1047.4	750.7	306.1	597.8	221.3	205	-6	181.5	112.8	-156.8	80.7	101.1	129.2	114.2	126.5	147.8
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	39.8	151.3	95.5	100.3	77.8	49.2	30	51.1	141.5	43.7	41.6	29.1	29.9	110.3	5.4	7.4	3.6	6.9	2.9	-0.2	0.6	-0.2	0	72	22.4
income-statement-row.row.operating-expenses	318.2	264.3	201	141.6	108	123.1	119.5	132.9	107.6	107.1	99	97.5	96.3	93.3	87.2	78.2	72	51.9	31.6	40.3	32.4	19.4	17.1	16.7	15.1
income-statement-row.row.cost-and-expenses	11041.7	11641.8	10572.7	7912.1	6654.8	6037.7	4660.3	3650.8	3509.6	3812.6	3695.3	4175.1	4055.8	2408.6	1916.3	1644.7	1214.9	1308.3	1397.7	1133.9	1001.6	842.2	735.4	772.7	766.4
income-statement-row.row.interest-income	13.9	18.4	11.3	4.8	12.5	15.4	12.3	8.8	11.6	13	6	12.7	12.6	13.1	0	4.1	3.1	1.5	1.6	1.8	1.1	2.3	0	0	0
income-statement-row.row.interest-expense	1494.4	1839.7	1655.6	1302.9	1293.9	1124.4	745.4	728.2	729	735.7	673.4	747.7	508.9	128.5	41.2	69.3	3.7	1	2.5	2.3	4.3	5.4	5.2	2	3.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	39.8	-1947.5	-1719.1	-1292.4	-1403.4	-940.8	-707.5	-697.8	-628.4	-860.5	-627.7	-668.7	-461.3	-68.4	79.1	-349.1	-16.2	15.1	59.7	43.5	13.5	13.5	12.6	87.4	77.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	39.8	151.3	95.5	100.3	77.8	49.2	30	51.1	141.5	43.7	41.6	29.1	29.9	110.3	5.4	7.4	3.6	6.9	2.9	-0.2	0.6	-0.2	0	72	22.4
income-statement-row.row.total-operating-expenses	39.8	-1947.5	-1719.1	-1292.4	-1403.4	-940.8	-707.5	-697.8	-628.4	-860.5	-627.7	-668.7	-461.3	-68.4	79.1	-349.1	-16.2	15.1	59.7	43.5	13.5	13.5	12.6	87.4	77.2
income-statement-row.row.interest-expense	1494.4	1839.7	1655.6	1302.9	1293.9	1124.4	745.4	728.2	729	735.7	673.4	747.7	508.9	128.5	41.2	69.3	3.7	1	2.5	2.3	4.3	5.4	5.2	2	3.2
income-statement-row.row.depreciation-and-amortization	3528.6	3339.8	2827.8	2158.8	1979.1	1730.6	1365.8	1139.8	980.4	824.5	730	731.8	533.7	257.1	164.7	222.4	170.7	162.3	171.1	209.5	213.6	189.5	173.2	-15.8	-54.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1858.3	3371	2694.5	2272.2	1912.6	273.4	-295.2	4.9	22.5	36.2	-1.1	-485.3	10.4	-50.7	191.5	-440.5	91.8	81.6	-130.2	87.9	82.7	124.6	109.5	125.7	187.3
income-statement-row.row.income-before-tax	1898.1	1423.5	975.5	979.8	509.3	322.6	-265.2	56	164	79.8	24	-460	40.3	59.5	196.9	-433.2	93.4	82.2	-127.9	85.9	82.7	123.8	109.6	197.5	209.8
income-statement-row.row.income-tax-expense	334.9	242.9	190.1	180.8	107.3	70.8	29.4	28.9	17.6	19	2.1	10	4.2	22.6	40.9	-28.6	9.6	16.1	62.3	7.9	10.3	21.3	36.2	66.2	72.9
income-statement-row.row.net-income	908.4	1180.6	785.3	799	401.9	114.6	-339.5	13	117.8	74.7	42.6	-448.4	13.5	13.5	153.3	-406.9	83.8	82.2	-127.9	77.9	72.5	102.6	73.4	131.3	136.9