Fangda Special Steel Technology Co., Ltd.

Symboli: 600507.SS

SHH

4.35

CNY

Markkinahinta tänään

13.7989
P/E-suhde
-0.1413
PEG-suhde
10.21B
MRK Cap
0.02%
DIV Tuotto

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

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Fangda Special Steel Technology Co., Ltd. (600507.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

Fangda Special Steel Technology 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	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

Kassavirtalaskelma

Fangda Special Steel Technology 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	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

Tuloslaskelmarivi

Fangda Special Steel Technology Co., Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 600507.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	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