Guangdong Provincial Expressway Development Co., Ltd.

シンボルマーク: 000429.SZ

SHZ

10.26

CNY

今日の市場価格

13.1609
PER（株価収益率
0.6844
PEGレシオ
20.05B
MRK キャップ
0.04%
DIV利回り

Guangdong Provincial Expressway Development Co., Ltd. (000429-SZ) 財務諸表

Q: 企業のフリーキャッシュフローとは？

フリーキャッシュフローは .

Download

年次四半期

リニア対数

チャート上ではのダイナミクスにおけるデフォルトの数値を見ることができる。Guangdong Provincial Expressway Development Co., Ltd. (000429.SZ). 会社の収益は NaN M の平均を示し、これは NaN % の成長率です。全期間の平均売上総利益は NaN M であり、NaN % である。平均売上総利益率は NaN % である。昨年度の純利益成長率はNaN % で, NaN % % に等しい。に等しい.,

年次四半期

10Y 20Y 30Y 40Y

貸借対照表

Guangdong Provincial Expressway Development Co., Ltd.の財政の軌跡に飛び込むと、平均的な資産の伸びが観察される。この率は、興味深いことに、であり、会社の最高と最低の両方を反映している。前期比で比較すると、この数字はに調整される。過去1年間を振り返ってみると、総資産の変動は NaN となる. 総株主資本によって示される株主価値は、報告通貨でのNaN で評価される。この面の前年比変化はNaN% である.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	4718.6	4290.6	2956.4	2847.4	2817.9	2124.5	2363	2603.3	986.7	561.8	976.5	798.5	1019	258.9	218.8	347.2	190.7	490.8	548	514.9	297.4	265.2	589.7	934.9	370.4	502.9	477.3	363.8	156.1	141.2
balance-sheet.row.short-term-investments	0	-2.7	-5	-6.6	-4.4	4814.4	-2.8	-5	-7.3	-9.2	0	0	0	0	0	0	0	0	1.4	2.1	49.1	133.3	128.4	153.4	150	84.8	0	4.5	5.9	10.2
balance-sheet.row.net-receivables	229.5	144.9	183.3	238.9	162.9	109.5	0	68.7	82.9	0	0	0	0	276.4	367.1	170.5	75	71	99.1	270.1	157.2	61.8	86.2	388.9	171.1	15.6	86.5	77.8	12.7	169
balance-sheet.row.inventory	0	0	0.6	0.1	0.1	0.1	0	0.3	0.8	0	0	0	0	0.3	0.2	0.4	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.3	0.3	0.4	0.5	0.4	0.3	0.3
balance-sheet.row.other-current-assets	8.5	2	2.8	0.1	0.1	0.1	0.1	0.1	-16.4	40.6	5	-37.1	-38	-31.4	-31.4	-28.3	-22.6	-19.1	-19.9	-121.3	-66.1	-27.1	-43.1	-1.3	-0.8	-0.5	0.2	0.1	0.2	-83.8
balance-sheet.row.total-current-assets	4956.6	4443.2	3143.2	3086.4	2980.9	2234.1	2475.7	2672.4	1054	655.3	1056.8	958.2	1310.4	504.2	554.7	489.8	243.2	542.8	627.3	663.8	388.7	300	633	1322.8	541.1	518.3	564.5	442.1	169.5	226.7
balance-sheet.row.property-plant-equipment-net	11333.2	10855.9	11004.5	11880.7	9154.8	8689.5	8863	9436.6	6609.8	7181.3	7705.3	8391.6	6823.5	6356.6	5464.2	4486.4	3521.8	3352.8	3520.7	3646.7	3748	3766.4	3909.9	549	589.6	644.2	403.6	411.9	918	821.6
balance-sheet.row.goodwill	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	0	0	0	0	0
balance-sheet.row.intangible-assets	221.3	246.8	268.5	302.4	6.4	5.7	7.1	6.1	4.1	5.1	5.3	45.5	53.2	59.2	66.3	72.9	180.4	198.1	215.9	228.3	245.7	206.2	121.1	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	221.3	246.8	268.5	302.4	6.4	5.7	7.1	6.1	4.1	5.1	5.3	45.5	53.2	59.2	66.3	72.9	180.4	198.1	215.9	228.3	245.7	206.2	121.1	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	4816.3	4584.7	4209.3	4126	5096	0	4801.5	3944.2	4438.6	4661.9	0	0	0	0	0	0	0	0	2424	1876.7	1744.6	1215.3	756.3	783.8	753.6	418.8	0	0	0	0
balance-sheet.row.tax-assets	39.8	128.2	225.2	330.8	385.5	447.5	335.3	10.8	0.1	8.9	46.5	0	0	0	10	11	1	0	8.1	10.4	60.8	0	149.1	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1.7	8.4	25	22.4	50.9	4919	40.7	2.3	1.2	1.2	3880.6	3759.3	3615.4	3606.4	2819.9	2203.8	1856	2580.9	5.1	381.6	475.7	652.6	205.7	1135.5	1172.2	1004.5	942.9	959.9	117.2	118.5
balance-sheet.row.total-non-current-assets	16412.3	15824	15732.6	16662.2	14693.6	14061.8	14047.6	13400.1	11053.7	11858.2	11637.7	12196.4	10492.1	10022.2	8360.5	6774	5559.2	6131.8	6173.8	6143.8	6274.7	5840.5	5142.2	2468.3	2515.4	2067.5	1346.5	1371.8	1035.3	940.1
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	0	0	0	0	0
balance-sheet.row.total-assets	21369	20267.2	18875.8	19748.6	17674.5	16295.9	16523.3	16072.4	12107.8	12513.5	12694.5	13154.6	11802.4	10526.5	8915.2	7263.8	5802.4	6674.7	6801.1	6807.6	6663.4	6140.6	5775.2	3791.1	3056.5	2585.8	1911	1813.9	1204.7	1166.9
balance-sheet.row.account-payables	214.5	197.8	264.5	369.8	290.7	203.8	266.9	299.4	154.2	150.8	317.8	737.6	135.2	121.2	159	107.3	25	41.7	49.8	69	55.8	68.4	66.5	45.4	39.1	98.2	0.3	1.2	0.2	0
balance-sheet.row.short-term-debt	993.3	547.4	525.6	466.5	795.9	2498.5	1218.6	957.9	1309.1	550.5	857.8	1647	1275.7	827	804	590	570	300	700.5	400.1	320	100	58	90	200	0	0	0	5	18.9
balance-sheet.row.tax-payables	136.9	72.3	164.6	217.7	84.3	104.2	428.6	106.4	37.4	11.6	11.7	41	13.1	1.7	4.2	6.7	38.8	10.4	8.7	45.8	35.5	13.4	20.1	11.5	38.2	0.9	7.1	9.5	0.6	0.5
balance-sheet.row.long-term-debt-total	6694.1	6995.1	6002.8	6403.9	5318.5	2983	4744.2	5402.8	4081.8	5390.8	5990.8	5159.3	5100.6	4367.5	3610.3	2348.3	988.3	1710.4	1560.1	1741	1867.7	1699.1	1398.5	87.3	87.3	20	2	3.4	11.7	2.1
Deferred Revenue Non Current	429.1	61.1	69.2	89.2	-5279.2	-486.5	-4742.1	-5400.8	-4029.7	-5388.8	-5988.7	-5157.2	-5098.5	-4365.5	-3608.2	-2346.3	-986.2	0	0	0	0	2	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	326.6	784.9	11.4	12	15.8	320.6	14.9	17.4	4.7	4.9	4.4	4.7	5.4	6.4	7.5	6.3	6.5	8.8	9.2	8	9.5	10.1	8.3	1	162.7	106.7	160.6	110.2	110.7	81.8
balance-sheet.row.total-non-current-liabilities	7027.2	7365.5	6391.4	6920.6	5596.4	3226.7	5006.8	5683.3	4250.3	5517	6118.2	5279.7	5229.2	4494.8	3727.6	2452	1075.5	1712.6	1569.6	1747.5	1872.9	1707.1	1402.9	93.5	106.3	34.9	5.9	6.3	13.9	3.7
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	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	13.5	0.2	2.8	12.2	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	0
balance-sheet.row.total-liab	8564.2	8898.3	7554.8	9516.3	7423.9	6249.6	7069.2	7228.9	5979.4	6642.5	7641.7	8042.1	7046.7	5726.5	4901.8	3454.9	2023.8	2296.5	2552.2	2443.5	2380.7	2118.7	1838.5	418.7	508.1	239.7	166.8	117.7	129.8	104.3
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	0	0	0	0	0
balance-sheet.row.common-stock	2090.8	2090.8	2090.8	2090.8	2090.8	2090.8	2090.8	2090.8	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	1257.1	838.1	764.3	764.3	664.3	442.8	307.8	307.8
balance-sheet.row.retained-earnings	5289.4	4698.2	4760.6	3725.7	3877.4	3938.6	3550.1	2920.6	1657.7	1340.7	1104.2	1068.3	968.6	904.5	675.9	508	488.7	657.1	560	434.5	391.1	247.3	237.8	207.1	185.9	45.3	55.8	122.1	12	23.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	1918.5	1781.1	1625.8	1607.4	1548.5	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.other-total-stockholders-equity	548.8	505.7	505.3	509.2	2306.7	3557.3	3382.2	3277.7	2294.5	2418.3	1876.7	1943.5	1889.5	2121.6	1665.2	1626.8	1578.8	1996.4	1963.9	1914.8	1885.9	1862.2	1836.4	2231.6	1502.1	1451.4	960.7	1075.6	705.8	656.6
balance-sheet.row.total-stockholders-equity	9847.5	9075.9	8982.4	7933.1	9823.4	9586.7	9023.1	8289	5209.3	5016.2	4238	4268.9	4115.1	4283.3	3598.2	3391.9	3324.6	3910.7	3781	3606.4	3534.1	3366.6	3331.3	3276.7	2452.2	2261	1680.7	1640.5	1025.6	987.8
balance-sheet.row.total-liabilities-and-stockholders-equity	21369	20267.2	18875.8	19748.6	17674.5	16295.9	16523.3	16072.4	12107.8	12513.5	12694.5	13154.6	11802.4	10526.5	8915.2	7263.8	5802.4	6674.7	6801.1	6807.6	6663.4	6140.6	5775.2	3791.1	3056.5	2585.8	1911	1813.9	1204.7	1166.9
balance-sheet.row.minority-interest	2561.3	2293	2338.6	2299.2	427.2	459.6	431	554.5	919.1	854.8	814.7	843.6	640.6	516.7	415.2	416.9	454	467.5	467.8	757.7	748.7	655.3	605.4	95.7	96.2	85.1	63.4	55.7	49.3	74.7
balance-sheet.row.total-equity	12408.8	11368.9	11321	10232.3	10250.6	10046.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4816.3	4582.1	4204.3	4119.4	5091.6	4814.4	4798.6	3939.2	4431.3	4652.7	3867.4	3746.6	3609.5	3600.3	2813.3	2196.3	1852.5	2570.4	2425.3	1878.9	1793.6	1348.5	884.7	937.2	903.7	503.5	0	4.5	5.9	10.2
balance-sheet.row.total-debt	7700.9	7542.5	6528.5	6870.4	6114.4	5481.5	5962.8	6360.7	5390.8	5941.3	6848.5	6806.3	6376.2	5194.5	4414.3	2938.3	1558.3	2010.4	2260.6	2141.1	2187.7	1799.1	1456.5	177.3	287.4	20	2	3.4	5	18.9
balance-sheet.row.net-debt	2982.3	3251.9	3572.1	4023	3296.5	3357	3599.7	3757.4	4404.1	5379.5	5872	6007.8	5357.2	4935.6	4195.5	2591.2	1367.7	1519.7	1713.9	1628.3	1939.3	1667.1	995.2	-604.1	67	-398.1	-475.3	-356	-145.2	-112.1

キャッシュフロー計算書

Guangdong Provincial Expressway Development Co., Ltd. の財務状況は、直近の期間においてフリー・キャッシュ・フローに顕著な変化が見られ、NaN の推移を示している。同社は最近、NaN を発行して株式資本を拡大し、前年度と比較してNaN の差を示した. 当社の投資活動は、報告通貨で NaN に相当する正味現金使用量をもたらしました。これは、NaN の前年からのシフトです. 同時期に、同社は NaN, NaN、および NaN を記録しており、同社の投資および返済戦略を理解する上で重要です. 財務活動によるキャッシュ・フローはNaN となり、前年同期との差はNaN となった。また、NaN を株主への配当に充当した。同時に、NaN と呼ばれるその他の財務操作も行っており、これらもこの期間のキャッシュフローに大きな影響を与えた. これらの要素を総合すると、会社の財務状況とキャッシュフロー管理に対する戦略的アプローチの包括的な絵が描かれる。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	1633.8	1794.6	2426.8	1364.4	1449.6	1903.3	1710.2	1172.4	539.4	358.8	100.1	201.2	223.9	438.3	376.8	471.9	590.5	424.7	451.6	352.8	310.1	298.9	214.2	160.8	326.8	147.3
cash-flows.row.depreciation-and-amortization	1159.1	1052	1276.1	1035.9	842.6	810.1	826.2	892.1	608.6	576.7	677.4	388	379.8	246.7	194.3	157.6	178.8	174.6	183.3	175.8	166.9	147.7	132.9	54.5	33.9	32.5
cash-flows.row.deferred-income-tax	71.6	93.5	34.3	12.9	33.9	0	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	-2027.2	-93.5	-34.3	-12.9	-33.9	0	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	292.8	-165.4	-41.6	124.4	-40.5	-475.3	-173	-53.5	-0.4	34.5	-142.2	29.8	-9.2	67.9	-234.6	43.3	13	-12.5	-37.2	73.7	-80	-145.8	24.7	-10	-1.5	-83.7
cash-flows.row.account-receivables	-161.4	-102.8	8.3	136.7	-15	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	-0.6	0.1	0	-0.1	0.3	0.5	-0.8	0	0	0	0.3	-0.1	0.2	-0.3	0	0	0	0	0	0	0.2	0	0.1	0.1
cash-flows.row.account-payables	452.5	-156	-83.7	-25.3	-210.5	0	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	1.6	93.5	34.3	12.9	185.1	-475.2	-173.4	-54	0.4	0	0	0	-9.5	67.9	-234.8	43.6	13	-12.5	-37.2	73.7	-80.1	-145.8	24.5	-10	-1.5	-83.8
cash-flows.row.other-non-cash-items	2842.2	70.8	8.5	111.5	-263.1	-322.2	-168.4	-86.7	-150.7	-2.8	122.2	2.2	25.9	-162.6	-110.6	-90.2	-91.4	9.2	30.5	72.5	56.6	55.1	106.3	-48.9	-169.7	73.5
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-1539.4	-875.2	-513.7	-660	-823.1	-845.4	-429	-487.3	-97.2	-234.5	-440.5	-1135.2	-828.1	-974.8	-1117	-1235.7	-231.6	-24.8	-51.8	-73.2	-149.6	-21.9	-16.1	-27.6	-170.1	-232.8
cash-flows.row.acquisitions-net	175.1	28.5	518.5	660.1	20.1	0	0.6	0.7	0	4.2	440.6	1140.9	828.4	975.6	0.3	1246	0	24.9	52	73.3	149.6	22.3	16.4	138	150	0.2
cash-flows.row.purchases-of-investments	-166.3	-321.3	-134.7	-224.9	-225	0	-800	-803.5	0	-56	-214.8	-50	-390	-372.3	-622.5	-321.3	0	-14.8	-793.2	-104	-542	-1008.4	-755.1	-720	-712.8	-723.5
cash-flows.row.sales-maturities-of-investments	80.4	168.7	219.7	372.5	420.2	414.4	424.3	471	616.8	194	525.4	329.9	377.1	348.3	276.3	310.2	88.7	59.8	493.6	100.2	187.8	161	329.7	387.7	198.3	252.3
cash-flows.row.other-investing-activites	-0.2	0.8	-513.7	-660	225	228.2	60	-927.1	20	8.7	-440.5	-1135.2	-828.1	-974.8	0	-1235.7	18.3	-24.8	-51.8	-73.2	-149.6	-21.9	-16.1	22.2	-1.2	37.2
cash-flows.row.net-cash-used-for-investing-activites	-1450.4	-998.5	-423.8	-512.4	-382.9	-202.8	-744.1	-1746.2	539.7	-83.7	-129.7	-849.5	-840.7	-998	-1463	-1236.5	-124.6	20.3	-351.2	-77	-503.8	-868.8	-441.2	-199.7	-535.9	-666.7
cash-flows.row.debt-repayment	-363.1	-1294.4	-2503.7	-1730.4	-3017.3	-1785.3	-2225.9	-2330.2	-675.5	-1118.5	-1831.6	-2116	-1379	-870.1	-980	-1568.3	-950	-900	-675	-345	-1599.4	-412.1	-320	-422.3	-20	0
cash-flows.row.common-stock-issued	0	0	0	0	-0.8	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	0.8	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	-894.9	-1436.8	-911.5	-1207.4	-1425.9	-1340.2	-995.3	-560.2	-473.8	-486.9	-496.1	-486.8	-433.2	-389.2	-384.3	-569.6	-416.8	-422.2	-388.1	-262.3	-223.1	-166	-259.7	-164.5	-104	-148.3
cash-flows.row.other-financing-activites	-846.3	2306.2	278.6	605.4	3532.5	1174.7	1528.6	4116.5	38.1	307.4	1877.7	2610.8	2792.7	1707.2	2472.9	2948.3	500	650	820	274	1989.1	761.6	175	1191.4	272.4	586.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-2104.3	-425	-3136.6	-2332.3	-910.8	-1950.7	-1692.6	1226.2	-1111.2	-1297.9	-450	8	980.6	447.9	1108.6	810.4	-866.8	-672.2	-243.1	-333.4	166.6	183.5	-404.7	604.6	148.4	437.9
cash-flows.row.effect-of-forex-changes-on-cash	-0.7	1	-0.4	1.7	-1.5	-2.3	1.4	-0.5	-0.5	-0.3	0.2	-0.2	0	0	0	0	0.5	0	0	0	0	0	0	-0.1	0.2	0
cash-flows.row.net-change-in-cash	428.1	1329.5	109	-206.8	693.4	-239.7	-240.2	1403.7	424.9	-414.7	178	-220.5	760.1	40.1	-128.4	156.5	-300.1	-55.9	33.8	264.5	116.4	-329.4	-367.8	561.1	-197.7	-59.2
cash-flows.row.cash-at-end-of-period	4718.6	4284.7	2955.2	2846.2	2816.7	2123.3	2363	2603.3	986.7	561.8	976.5	798.5	1019	258.9	218.8	347.2	190.7	490.8	546.7	512.8	248.3	131.9	461.4	781.5	220.3	418.1
cash-flows.row.cash-at-beginning-of-period	4290.6	2955.2	2846.2	3053	2123.3	2363	2603.3	1199.6	561.8	976.5	798.5	1019	258.9	218.8	347.2	190.7	490.8	546.7	512.8	248.3	131.9	461.4	829.2	220.3	418.1	477.3
cash-flows.row.operating-cash-flow	3972.4	2752	3669.7	2636.2	1988.6	1916	2195	1924.3	997	967.2	757.5	621.2	620.3	590.3	226	582.7	690.8	596.1	628.2	674.8	453.6	355.9	478.1	156.4	189.5	169.6
cash-flows.row.capital-expenditure	-1539.4	-875.2	-513.7	-660	-823.1	-845.4	-429	-487.3	-97.2	-234.5	-440.5	-1135.2	-828.1	-974.8	-1117	-1235.7	-231.6	-24.8	-51.8	-73.2	-149.6	-21.9	-16.1	-27.6	-170.1	-232.8
cash-flows.row.free-cash-flow	2433	1876.8	3156.1	1976.2	1165.5	1070.6	1766	1436.9	899.8	732.7	316.9	-514	-207.8	-384.5	-891	-653.1	459.2	571.2	576.4	601.6	304	334	462	128.7	19.5	-63.3

損益計算書の行

Guangdong Provincial Expressway Development Co., Ltd. の売上は前期比 NaN% の変化。000429.SZ の売上総利益は NaN と報告されている。同社の営業費用は NaN で、前期比NaN% の変化を示している. 減価償却費は NaN であり、前期からの増減率は NaN% である。営業費用は NaN と報告されており、前年比NaN% の変化を示している。販売・マーケティング費用は NaN で、前年度比 NaN% の変化である。直近の数字に基づくEBITDAは NaN で、前年比NaN% の伸びを示す。営業利益は NaN で、前年度比NaN% の変化を示している。当期純利益の増減率は NaN%。前年度の当期純利益は NaN であった。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	4879.1	4168.6	5288.1	3790.3	3057.9	3218.7	3089.1	2825	1545.5	1455.1	1327.5	1105.7	1078	1002.2	936.9	936.9	1113.2	1059.3	1024.5	902.5	797.2	753.2	625.4	251.1	258.2	230.5	216.1	220.6	189.3	168.6	126.7
income-statement-row.row.cost-of-revenue	1752.1	1586.3	1929.5	1662.2	1356.4	1279.1	1247.1	1281	868	848.5	923.3	649.1	629.4	518.3	478.6	356.9	337.6	370.5	307.8	263.2	236	227	215.7	84.3	70.3	64.9	53.1	48.7	40.5	40.7	32.8
income-statement-row.row.gross-profit	3127	2582.3	3358.5	2128.1	1701.5	1939.6	1841.9	1544	677.5	606.5	404.2	456.6	448.7	483.9	458.3	580	775.5	688.7	716.7	639.3	561.2	526.2	409.7	166.8	187.9	165.6	163	171.9	148.8	127.9	93.9
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	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	-1885.5	168.7	196.8	174.8	169.8	162.3	59.1	73.7	25.4	3.1	12.6	5.4	10.7	17	8.7	0.4	-51.9	1.5	5.3	-6.1	0.8	5.2	7.9	7.5	133.7	9.7	21	7.7	2.5	0.5	-0.2
income-statement-row.row.operating-expenses	1885.5	214.6	245.4	214.9	206.6	199.6	205.6	230.4	220.6	220.7	232.3	229.7	188.3	155.9	142.6	131.1	132.6	175.6	120.2	117.5	107.2	96.9	83.7	45.7	36.7	36.3	31.1	28	14.6	9.7	4.3
income-statement-row.row.cost-and-expenses	1885.5	1800.9	2174.9	1877.2	1563	1478.7	1452.7	1511.4	1088.6	1069.2	1155.6	878.8	817.7	674.2	621.2	488	470.2	546.1	428	380.7	343.2	323.9	299.4	130	107.1	101.2	84.3	76.7	55	50.4	37.1
income-statement-row.row.interest-income	94.6	47.4	64.2	50.6	28.7	31.9	33.7	24	8.1	20.1	9.2	8.6	3.3	1.6	1.8	4	5.8	4.5	5.4	2.9	2.2	5.3	9.1	7.4	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	215.1	238.4	282.7	264.4	236.3	237.3	276.6	361.2	349.3	421.5	436.5	311.8	233	163.5	133.9	130	107.7	118.1	115.6	107.1	67.5	25.2	95.6	6.5	-12.7	-16.7	-90.8	-52.2	-11.2	-14.9	-32.1
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-16.7	-2.2	-4.5	-8.9	-12.8	-4.8	259.6	172.9	185.6	26.2	-100.5	6.5	-14	166.4	120.6	97	98.4	53.1	-23.3	-61.9	-52.1	-34.2	-89.4	57.2	148.1	54.5	84.1	60.6	13.5	17.3	31.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1885.5	168.7	196.8	174.8	169.8	162.3	59.1	73.7	25.4	3.1	12.6	5.4	10.7	17	8.7	0.4	-51.9	1.5	5.3	-6.1	0.8	5.2	7.9	7.5	133.7	9.7	21	7.7	2.5	0.5	-0.2
income-statement-row.row.total-operating-expenses	-16.7	-2.2	-4.5	-8.9	-12.8	-4.8	259.6	172.9	185.6	26.2	-100.5	6.5	-14	166.4	120.6	97	98.4	53.1	-23.3	-61.9	-52.1	-34.2	-89.4	57.2	148.1	54.5	84.1	60.6	13.5	17.3	31.8
income-statement-row.row.interest-expense	215.1	238.4	282.7	264.4	236.3	237.3	276.6	361.2	349.3	421.5	436.5	311.8	233	163.5	133.9	130	107.7	118.1	115.6	107.1	67.5	25.2	95.6	6.5	-12.7	-16.7	-90.8	-52.2	-11.2	-14.9	-32.1
income-statement-row.row.depreciation-and-amortization	1159.1	1386.2	1556	1295.1	1054.4	975.2	826.2	892.1	608.6	576.7	677.4	388	379.8	246.7	194.3	157.6	178.8	174.6	183.3	175.8	166.9	147.7	132.9	54.5	33.9	32.5	-65.2	-53.6	-12.3	-17.3	-32
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2993.6	2344.1	3166.7	1864.7	1801.2	2102.5	1836.9	1414.5	620.1	412.5	218	261.6	375.5	507.6	441.4	577.3	793.2	570	579.1	473.3	417.9	411.7	234.6	182.5	294.3	177.7	197	197.5	146.6	135.5	121.5
income-statement-row.row.income-before-tax	2976.9	2341.9	3162.1	1855.8	1788.4	2097.7	1896	1486.6	642.4	412	71.5	233.4	246.3	494.4	436.2	545.9	741.4	568.9	578.8	463.5	410.3	406	239.5	184.1	363.6	185.7	217	204.9	148.5	135.8	121.3
income-statement-row.row.income-tax-expense	2976.9	547.3	735.4	491.4	338.8	194.4	185.8	314.2	103	53.1	-28.6	32.2	22.4	56.1	59.4	73.9	150.9	144.8	127.7	111.7	101.9	107.1	25.3	23.3	36.8	9.1	11.2	41.3	33.1	35.2	5.8
income-statement-row.row.net-income	1633.8	1794.6	2426.8	1364.4	1258.6	1677	1509.9	1001.2	469.4	318.8	127.8	175.8	216.8	388.5	332	404.9	493.7	331.4	325.2	229.7	181.2	172	158.9	127	293	147.3	174.2	137.5	127	117.6	102.6