Hubei Chutian Smart Communication Co.,Ltd.

Symboli: 600035.SS

SHH

4.61

CNY

Markkinahinta tänään

8.7646
P/E-suhde
0.3381
PEG-suhde
7.42B
MRK Cap
0.03%
DIV Tuotto

Hubei Chutian Smart Communication Co.,Ltd. (600035-SS) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Hubei Chutian Smart Communication Co.,Ltd. (600035.SS). 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

Hubei Chutian Smart Communication 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
balance-sheet.row.cash-and-short-term-investments	1631.3	1886.8	842.6	721.5	1152.6	929.5	604.7	454.6	305.1	484.1	695.1	1687.3	799.7	620.6	390.5	214.9	89.1	139.1	166.1	260	224.7	190.9	84.8
balance-sheet.row.short-term-investments	-28.9	-9.6	-23.7	-20.1	282.4	103.7	14.1	0	0	0	0	0	36	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	337.6	428.8	511.7	543.4	1069.5	707	531.2	104.8	70.8	77.3	0	0	0	502.3	215.2	0	9.3	31.3	0	0	0	2	2.5
balance-sheet.row.inventory	65.3	47.2	134.4	210.4	229.5	310.5	119.6	1.3	2.1	1	0	0	0	0	0	0	0	0	0	0	0	0.1	0.1
balance-sheet.row.other-current-assets	55.6	51.3	57.3	62.3	60.5	90	144.5	0.7	13	-7.4	-11.4	-9.9	-8.3	-12.7	-12	-6.5	-0.4	-12.7	-4.2	-0.6	-0.3	-0.1	-0.9
balance-sheet.row.total-current-assets	2089.8	2414	1546.1	1537.6	2512	2037	1399.9	561.4	391	555	1358.1	2188.8	1252.7	1110.2	593.7	230.2	98.1	157.7	183.5	263.5	227.9	192.9	86.5
balance-sheet.row.property-plant-equipment-net	1141	921.6	837.6	733.4	699.9	629.1	630.5	571.9	637.2	770.5	4351.9	4333.8	2864.1	4890.8	2965	2739.8	2839.7	2933.4	2938.4	2033.4	1191.2	1195.4	1205.9
balance-sheet.row.goodwill	0	0	0	0	95	641.5	885	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	14793.7	14223.5	14665.5	12997.8	6974.9	7108.8	7338.5	7421.4	7586.9	7479.6	7252.6	5270.8	5407.8	5.7	5.8	5.9	0.1	0.1	0.1	0.1	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	14793.7	14223.5	14665.5	12997.8	7069.9	7750.3	8223.5	7421.4	7586.9	7479.6	7252.6	5270.8	5407.8	5.7	5.8	5.9	0.1	0.1	0.1	0.1	0	0	0
balance-sheet.row.long-term-investments	1472	433	483.9	493.5	168.2	317.7	309.2	0	0	0	8.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	44.5	19	13.1	51.4	44.9	37.3	34.2	45.8	68.4	7.4	7.2	6.5	4.5	5.2	2.7	2.6	3.6	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	5.9	28.7	5.5	0.3	2896.7	126	37.5	286.4	219.8	200.4	122.8	8.8	5.8	0	174	0	0.1	0.1	0.1	0.2	0.1	0.2	1.1
balance-sheet.row.total-non-current-assets	17457	15625.9	16005.7	14276.4	10879.6	8860.4	9234.9	8325.4	8512.4	8458	11742.8	9619.9	8282.2	4901.7	3147.5	2748.3	2843.5	2933.6	2938.6	2033.7	1191.3	1195.6	1207
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	19546.8	18039.9	17551.7	15813.9	13391.5	10897.4	10634.8	8886.8	8903.4	9013	13100.9	11808.7	9534.9	6011.9	3741.2	2978.5	2941.6	3091.3	3122.1	2297.2	1419.2	1388.5	1293.5
balance-sheet.row.account-payables	521.7	492.3	533.7	548.1	443.2	346.1	450.5	150.6	322.7	475.6	837.3	513.1	847.8	372.4	13.2	11.1	83.5	145.6	387.6	36.9	6.9	0.9	0
balance-sheet.row.short-term-debt	3162.3	2084.2	2446	1796.6	2477.8	1658.8	941	119.3	258.1	703.2	600	100	541	600	900	390	410	490	390	30	89.3	80	124.1
balance-sheet.row.tax-payables	149.2	119.4	165	196.5	234.8	84.5	84.9	30.3	14.2	106.8	56.4	41.6	13.7	56	22.1	60.1	37.1	58.9	-2.4	15.4	36.5	26.6	9.6
balance-sheet.row.long-term-debt-total	4015.3	5555.1	5051.8	4279.2	2982.7	1842	2525	3179.6	3758.7	3565.6	6196.6	6255.6	4037.1	1500	100	0	0	100	100	0	0	59.3	59.3
Deferred Revenue Non Current	529.8	612.1	555.1	506.6	454.9	422	384.7	281.3	211.2	169.3	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	1210.9	762.9	536.2	1022.7	17.7	280.8	17.9	502.7	3.5	4.9	689.1	672.5	157.9	117.7	4.6	6.4	3.9	2.1	110.8	13.9	6.3	103.8	48.8
balance-sheet.row.total-non-current-liabilities	4591.6	6242.3	5739.5	4793.5	3514.3	2294.6	2919.5	3461	3969.9	3734.9	6196.6	6255.6	4037.1	1500	100	0	0	100	100	96	96	110.3	59.3
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	107.7	30.8	38.4	46.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10014.7	9598.6	9627.4	8563.2	6833.6	4664.8	4608.1	4541.9	4814.6	5265.7	9158.1	8056.1	5967.6	2836.4	1075.8	491.2	607	914.9	986	192.3	235.1	321.6	232.2
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	1610.1	1610.1	1610.1	1610.1	1692.9	1728.1	1730.8	1453.4	1453.4	1211.1	931.7	931.7	931.7	931.7	931.7	931.7	931.7	931.7	931.7	931.7	651.7	651.7	651.7
balance-sheet.row.retained-earnings	3850	3305	2919.7	2413.2	2411.5	2083.7	1984.9	1688.3	1512.9	1260.8	1061.3	946.7	894	745.3	499.9	381.9	289.6	185.4	197.1	189.3	102.5	14.5	34.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	1629.8	1474	1366.6	1235.6	1178.8	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	1101.3	1101.3	1101.3	1101.3	1267.8	2410.2	2296.8	1185.2	1101	1250.4	1529.4	1453.9	1385.8	1313.5	1233.5	1173.6	1113.1	1059	1006.8	984	430	400.6	374.9
balance-sheet.row.total-stockholders-equity	8191.3	7490.5	6997.8	6360.3	6551	6222	6012.5	4326.9	4067.2	3722.3	3522.3	3332.2	3211.4	2990.4	2665.1	2487.1	2334.4	2176.1	2135.6	2104.9	1184.1	1066.8	1061.3
balance-sheet.row.total-liabilities-and-stockholders-equity	19546.8	18039.9	17551.7	15813.9	13391.5	10897.4	10634.8	8886.8	8903.4	9013	13100.9	11808.7	9534.9	6011.9	3741.2	2978.5	2941.6	3091.3	3122.1	2297.2	1419.2	1388.5	1293.5
balance-sheet.row.minority-interest	1340.9	950.8	926.5	890.5	7	10.6	14.3	18	21.6	25	420.5	420.4	355.9	185.1	0.3	0.2	0.2	0.3	0.5	0	0	0	0
balance-sheet.row.total-equity	9532.1	8441.2	7924.3	7250.8	6558	6232.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1443.1	423.4	460.3	473.4	450.6	421.4	323.3	262.5	195	177.5	8.2	0	36	0	173.9	0	0	0	0	0	0	0	0.9
balance-sheet.row.total-debt	7177.6	7639.3	7497.7	6075.8	5460.5	3500.8	3466.1	3299	4016.8	4268.8	6796.6	6355.6	4578.1	2100	1000	390	410	590	490	30	89.3	139.3	183.4
balance-sheet.row.net-debt	5546.3	5752.5	6655.1	5354.3	4590.3	2675.1	2875.5	2844.4	3711.7	3784.7	6101.5	4668.4	3814.4	1479.4	609.5	175.1	320.9	450.9	323.9	-230	-135.4	-51.6	98.7

Kassavirtalaskelma

Hubei Chutian Smart Communication 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	961.5	746.9	773	343.7	633.9	440.7	571.9	387	426.2	278.2	255.2	195.3	295.1	400	299.2	301.8	267.8	258.8	91.2	115.7	117.3	96.6
cash-flows.row.depreciation-and-amortization	742.8	639	558.2	447.9	313.8	290.7	297	246.5	228.9	206.7	173	182	193.5	167.3	147.5	139.6	128.9	108.5	76.8	39.8	32.9	27.5
cash-flows.row.deferred-income-tax	0	-6.2	37.9	-77.8	35.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	6.2	-37.9	77.8	-35.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	210.2	-50	-93.8	19.9	135.4	-462.4	-169.6	35.2	-213.1	35	16.7	58.1	-9.3	148.7	-40.5	-72.4	-79.3	-5.4	156.7	14.3	55.4	71.8
cash-flows.row.account-receivables	0	32.2	-14.2	71.9	-140.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-14.9	75.7	55.7	2.8	59.7	-188	2	0.8	-1.1	0.8	-0.4	0	0	0	0	0	0	0	0	0	0.1	0
cash-flows.row.account-payables	0	-151.7	-173.3	23	180.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	225.1	-6.2	37.9	-77.8	35.6	-274.3	-171.6	34.4	-212	34.2	17.1	0	-9.3	148.7	-40.5	0	-79.3	-5.4	0	0	55.2	71.8
cash-flows.row.other-non-cash-items	126.9	369.5	368.1	486.7	-6.5	333.3	134.5	202.9	247.3	188.1	184.9	225.7	105.3	28.4	25.3	19.9	27	20	16.7	-1.5	6.5	11.3
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	-1436.6	-186.1	-62.9	-119.3	-133.2	-63.5	-187.3	-173.1	-321.5	-954.6	-1911.7	-1644.1	-2806	-1868.7	-550.2	-74.5	-73.2	-264.2	-821.8	-882.3	-27.9	-16.9
cash-flows.row.acquisitions-net	-67.5	-50	-420.2	380	0	0	-233.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-55	-20	395.8	-16.7	-2629.8	-222.5	-307.9	-67.5	-20	-175	0	0	0	0	-173.9	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	10.1	58.8	24.4	13.2	21.2	219.9	231.9	0	0	0	371.5	36	0	0	0	0	0	0	0	0	0	0.9
cash-flows.row.other-investing-activites	-992.6	8.5	-395.8	45.7	140.2	40.4	67.9	0	0	-48.2	0.9	0.1	-36	345.5	0	0.1	0.1	0	0	10.9	-0.1	0
cash-flows.row.net-cash-used-for-investing-activites	-2541.6	-188.8	-458.7	303	-2601.6	-25.7	-429.1	-240.6	-341.5	-1177.8	-1539.3	-1608	-2842	-1523.2	-724.1	-74.4	-73.2	-264.2	-821.8	-871.4	-27.9	-16
cash-flows.row.debt-repayment	-6191.5	-5480.5	-3934.4	-3663.8	-1698.5	-1202.1	-1060.3	-1039.8	-1298.1	-1894.8	-988	-1021	-1300	-1050	-390	-460	-540	-330	-210	-59.3	-189.3	-124.1
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	-502.4	-545.1	-418.7	-599.6	-351.2	-407.9	-373	-331.2	-323.1	-362.7	-520.6	-469.5	-248.1	-102	-141.8	-168.6	-141.3	-244.7	-62	-2.9	-98.2	-40.9
cash-flows.row.other-financing-activites	583.2	5551.3	3323.1	2514.8	3617.9	1294.1	1140.9	894.6	1094.4	2556.3	1425.9	3320.9	3948.6	2155.8	1000	440	360	430	658.4	800.6	137.2	80
cash-flows.row.net-cash-used-provided-by-financing-activities	244.4	-474.2	-1030	-1748.6	1568.2	-316	-292.4	-476.4	-526.7	298.9	-82.7	1830.4	2400.5	1003.8	468.2	-188.6	-321.3	-144.7	386.4	738.4	-150.3	-85
cash-flows.row.effect-of-forex-changes-on-cash	0	1.3	-0.4	-1.2	1.3	0.9	-2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-255.8	1043.7	116.4	-148.6	44.4	261.7	109.4	154.5	-179	-171	-992.1	883.6	143.1	225.1	175.6	125.8	-49.9	-27	-94	35.3	33.8	106.2
cash-flows.row.cash-at-end-of-period	1625.8	1881.6	837.9	721.5	870.2	825.7	564	454.6	300.1	479.1	650.1	1642.3	758.7	615.6	390.5	214.9	89.1	139.1	166.1	260	224.7	190.9
cash-flows.row.cash-at-beginning-of-period	1881.6	837.9	721.5	870.2	825.7	564	454.6	300.1	479.1	650.1	1642.3	758.7	615.6	390.5	214.9	89.1	139.1	166.1	260	224.7	190.9	84.8
cash-flows.row.operating-cash-flow	2041.3	1705.4	1605.4	1298.2	1076.5	602.4	833.9	871.5	689.3	708	629.8	661.1	584.6	744.4	431.5	388.8	344.5	381.9	341.4	168.3	212	207.2
cash-flows.row.capital-expenditure	-1436.6	-186.1	-62.9	-119.3	-133.2	-63.5	-187.3	-173.1	-321.5	-954.6	-1911.7	-1644.1	-2806	-1868.7	-550.2	-74.5	-73.2	-264.2	-821.8	-882.3	-27.9	-16.9
cash-flows.row.free-cash-flow	604.8	1519.3	1542.5	1178.9	943.3	538.9	646.6	698.4	367.7	-246.7	-1281.9	-983	-2221.4	-1124.3	-118.7	314.3	271.2	117.7	-480.4	-714	184.1	190.3

Tuloslaskelmarivi

Hubei Chutian Smart Communication Co.,Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600035.SS: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
income-statement-row.row.total-revenue	3196.2	2917.2	3264	2486.7	2873	3070.4	2688.4	1272.6	1230.7	1130.2	1010.9	954.2	949.9	966.8	771.5	717.1	725.9	621.1	514.5	389.8	295.9	253.9	223.6
income-statement-row.row.cost-of-revenue	1724.4	1420.4	1640.9	1389.5	1690.7	1984	1665.4	444.9	446.1	412.7	370.7	359.3	363.8	351	292.9	247.3	234.7	173.1	327.4	176.7	88.7	73.8	67.4
income-statement-row.row.gross-profit	1471.8	1496.8	1623.1	1097.2	1182.2	1086.4	1023	827.7	784.6	717.5	640.2	594.9	586.1	615.8	478.6	469.8	491.2	448.1	187.1	213.1	207.2	180.1	156.2
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	5.3	87.9	83.4	47.6	81.8	0.2	-0.2	203.2	6.4	1.4	0.6	0.6	103.9	28.1	1	2.6	0	16.4	-16.1	-14.3	1.3	-0.4	-0.6
income-statement-row.row.operating-expenses	124.2	143.8	146.8	125.7	175.3	142	144.7	95.5	104.3	98.7	77.4	67.3	65.3	60.2	52.5	49.9	49.1	47.7	37.6	39.9	27.7	23.3	20.4
income-statement-row.row.cost-and-expenses	1848.5	1564.2	1787.6	1515.2	1866.1	2126	1810.1	540.3	550.3	511.4	448.1	426.6	429.1	411.2	345.4	297.2	283.8	220.7	365	216.6	116.4	97.1	87.8
income-statement-row.row.interest-income	48.8	25	13.2	9	7.6	6.2	6.6	4	4.1	7.7	5.4	10.1	3.9	2.9	0	0	0	2.6	3.3	10.8	2.7	1.2	0.5
income-statement-row.row.interest-expense	272.7	312.5	294.2	322.9	160.1	181.8	192.6	203.4	244.9	277.1	180.6	224	106.2	27.5	22.8	22.2	30.9	15.6	1.5	2.9	5.1	9.3	11.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	5.3	-365.3	1.5	-465.7	-0.2	-310.8	-129.1	-196.2	-235.7	-179.3	-178.8	-214.8	-102.2	-23.5	-22.4	-15.6	-38.4	-9.9	-12.6	1.4	-3.7	-8.6	-11.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	5.3	87.9	83.4	47.6	81.8	0.2	-0.2	203.2	6.4	1.4	0.6	0.6	103.9	28.1	1	2.6	0	16.4	-16.1	-14.3	1.3	-0.4	-0.6
income-statement-row.row.total-operating-expenses	5.3	-365.3	1.5	-465.7	-0.2	-310.8	-129.1	-196.2	-235.7	-179.3	-178.8	-214.8	-102.2	-23.5	-22.4	-15.6	-38.4	-9.9	-12.6	1.4	-3.7	-8.6	-11.6
income-statement-row.row.interest-expense	272.7	312.5	294.2	322.9	160.1	181.8	192.6	203.4	244.9	277.1	180.6	224	106.2	27.5	22.8	22.2	30.9	15.6	1.5	2.9	5.1	9.3	11.9
income-statement-row.row.depreciation-and-amortization	742.8	639	927.6	447.9	353.2	290.7	297	246.5	228.9	206.7	173	182	193.5	167.3	147.5	139.6	128.9	108.5	76.8	39.8	32.9	27.5	11.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1269.3	1386.8	1118.7	951.6	1024.7	633.4	749.4	532.5	438.2	438.2	383.4	312.2	417.8	529.5	402.9	402	403.7	387.4	151.3	181.1	177.3	148.7	124.8
income-statement-row.row.income-before-tax	1274.5	1021.5	1120.2	485.9	1024.6	633.6	749.2	536	444.6	439.6	384	312.8	418.6	532.2	403.7	404.3	403.6	390.6	137	174.6	175.9	148.3	124.2
income-statement-row.row.income-tax-expense	313.1	274.6	347.2	142.2	390.7	192.9	177.3	149.1	18.4	161.5	128.7	117.5	123.5	132.2	104.5	102.6	135.8	131.8	45.7	58.9	58.7	51.7	40.9
income-statement-row.row.net-income	942.3	722.6	740.2	324.4	637.5	444.4	575.7	390.5	429.7	283.9	255.3	195.3	295.5	399.9	299.1	301.7	268	259	91.2	115.7	117.3	96.6	83.3