Shenyang Huitian Thermal Power Co.,Ltd

シンボルマーク: 000692.SZ

SHZ

2.73

CNY

今日の市場価格

1.3845
PER（株価収益率
-0.2077
PEGレシオ
1.45B
MRK キャップ
0.00%
DIV利回り

Shenyang Huitian Thermal Power Co.,Ltd (000692-SZ) 財務諸表

Q: Shenyang Huitian Thermal Power Co.,Ltd000692.SZ 総資産とは何ですか？

Shenyang Huitian Thermal Power Co.,Ltd (000692.SZ) 総資産は .

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。Shenyang Huitian Thermal Power Co.,Ltd (000692.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

Shenyang Huitian Thermal Power 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	514.7	774.3	276.5	171	212.5	464.6	448.8	349.6	312.4	269.9	215.8	492.1	592.5	390.1	557.1	197.2	221.2	95	204.6	237.7	213.3	206.6	416	191	98.8	177.7	73.5	25.1	14.7	0	0
balance-sheet.row.short-term-investments	0	0	0	0	-6.9	-8.1	-9.7	0	0	0	0	0	0	0	0	0	0	0.1	32.6	39.9	36.1	5.1	5.9	6.7	7.5	8.5	10	0	0	0	0
balance-sheet.row.net-receivables	674.8	754	717	990.4	1560.6	1456.3	1072	935.8	525.4	533.9	430.7	474.4	375.1	460.3	426.8	489.1	415.1	579.5	546.5	566.6	539.2	575.6	570.6	65.8	68.4	66.1	39.4	32	11.7	0	0
balance-sheet.row.inventory	520.2	434.3	1069.8	219.7	386.4	360.9	473.3	490.7	597.9	295.8	494.4	174.2	675.5	293.6	251.3	314.5	314.6	279.7	184.4	118.2	119.1	167.3	254.8	136.7	150.7	177.2	134.9	94.3	76.7	0	0
balance-sheet.row.other-current-assets	70.3	58.4	153.7	85.5	73	69.4	80.3	57.4	38.5	24.8	-30	-57.7	-33	-35.9	-42.6	-16.3	-15.9	-28.6	-33.6	-49.7	-38.7	-39.1	-41	439.1	409	384.9	273.2	217.8	190.3	344.7	255.2
balance-sheet.row.total-current-assets	1779.9	2021	2216.9	1466.6	2232.4	2351.2	2074.4	1833.6	1474.1	1124.5	1111	1083	1610.1	1108.1	1192.5	984.6	935	925.6	901.9	872.8	832.9	910.4	1200.4	832.7	726.9	805.8	521	369.3	293.4	344.7	255.2
balance-sheet.row.property-plant-equipment-net	3288.5	3237.1	3272.7	3141.4	2904.1	2951.3	2835.5	2450.3	2227.7	2102.4	1983.8	1753.9	1444.3	1220.6	1328	1409.9	1422	1431.1	1395.3	1192.8	1078.6	874.1	799.8	669.8	524.2	522.3	138.2	111.1	100.6	107.1	104.1
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	0
balance-sheet.row.intangible-assets	90.5	116.9	121.1	201	204.9	209.9	215.9	221.1	198.3	203.1	219.7	129.2	123	82.9	97.5	109.8	113.7	53.5	75.2	77.7	88	69.1	71.2	57.5	59.4	60.9	4.6	3.8	4.2	4.3	4.5
balance-sheet.row.goodwill-and-intangible-assets	90.5	116.9	121.1	201	204.9	209.9	215.9	221.1	198.3	203.1	219.7	129.2	123	82.9	97.5	109.8	113.7	53.5	75.2	77.7	88	69.1	71.2	57.5	59.4	60.9	4.6	3.8	4.2	4.3	4.5
balance-sheet.row.long-term-investments	22	0.8	5.2	6.3	465.7	399.7	345.2	0	0	0	0	0	0	0	0	0	0	75.8	43.2	28.4	32.1	59.2	58.8	60.7	57.4	1.8	0	0	0	0	0
balance-sheet.row.tax-assets	165	6.2	114.6	111.6	172.3	99	60.6	41.8	46.4	57.6	65	51.1	50.5	51.5	65.9	65.5	55.1	54.9	0	0	0	0	0	-59.5	-55.7	10.7	0	0	0	0	0
balance-sheet.row.other-non-current-assets	57	104	114.3	73.9	74.8	83.1	111.5	343.3	332.3	305.8	299.5	292.6	292.6	319.3	78.1	79.9	79.9	-54.8	32.6	41.3	37.9	7.3	7.1	65.5	58.9	2.4	14.2	18.1	19.1	20.4	22.1
balance-sheet.row.total-non-current-assets	3623	3465	3627.9	3534.2	3821.7	3742.9	3568.7	3056.6	2804.7	2668.9	2568	2226.8	1910.4	1674.3	1569.4	1665.1	1670.7	1560.5	1546.3	1340.2	1236.7	1009.7	936.8	794	644.1	598.2	157	133.1	123.8	131.7	130.7
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	0	0	0	0	0	0
balance-sheet.row.total-assets	5403	5486.1	5844.8	5000.8	6054.1	6094.1	5643.1	4890.1	4278.8	3793.3	3678.9	3309.8	3520.4	2782.3	2761.9	2649.7	2605.7	2486.1	2448.2	2213	2069.5	1920	2137.3	1626.6	1371	1404	678	502.4	417.2	476.4	385.9
balance-sheet.row.account-payables	1327.1	1317.5	1237.5	637.1	725.8	764.2	689.4	680.3	642.3	465.1	592	351.9	342.4	279.6	326.5	340.5	306.3	348.7	315.1	218.6	243.4	211	367.7	179.4	108.8	102.2	71.6	68.7	39.7	0	0
balance-sheet.row.short-term-debt	1880.7	2610.8	2134.7	1935	2646.1	2099.3	1752.8	1727.3	1169.9	793.1	832.6	356	731	347	393	326.3	362.3	297.3	389.6	367.9	318.9	205.3	153.3	161.4	107.6	152.9	64	77.1	44.1	0	0
balance-sheet.row.tax-payables	8.4	10.8	6.7	8.8	14.3	20.8	14	11.7	22	24.5	-5.7	-0.4	-0.1	-9.1	10.5	-3.4	-0.1	-15.2	-10.3	-6.6	-7.4	9.7	37.3	22.4	14	56.4	15.5	8.5	5.1	0	0
balance-sheet.row.long-term-debt-total	249.9	352.7	554.8	300.1	204.3	450	530	90	0	7	23	39	55	71	87	100	100	130	80	0	0	36	73	66.6	85.6	110.4	37.9	32.7	32.9	0	0
Deferred Revenue Non Current	186.1	212.7	244.3	274.9	157	173.4	195.7	97.8	85.6	93.6	0	0	0	0	210.5	260.2	307.2	319.5	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	0.6	1231.1	0.8	0.2	899.9	947.9	814.8	719.2	802.8	982.5	730.5	1080.2	881.9	645.8	625	599.9	486.1	428.7	355.8	294.2	420.9	259.5	290.3	207	171	183	92.9	73.8	91	284.1	218.2
balance-sheet.row.total-non-current-liabilities	838.3	1222.2	801.6	1092.2	378.7	796.3	914.9	189.2	87	102	153.4	191	245	295.3	326	365.1	409	449.5	365.1	219.8	166.3	36	73	66.6	52.1	91.4	29.3	30.6	32.9	75.9	60.5
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	-166.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	21.9	124.7	254.8	774.3	201.7	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	5194.4	7317.5	5723.5	4645.9	4729.6	4628.5	4279.3	3451	2879	2499.6	2407.7	2059.1	2284.6	1614.5	1730.8	1678.2	1621	1567.3	1500	1167.9	1036.7	790.7	1007	801.9	574.3	649.7	343.9	323.3	277.7	359.9	278.6
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	0
balance-sheet.row.common-stock	532.8	532.8	532.8	532.8	532.8	532.8	532.8	532.8	532.8	532.8	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	234.2	230.1	230.1	88	39	100	0	0
balance-sheet.row.retained-earnings	-2042.9	-3019.8	-1081.2	-860.2	112.2	266.9	260.9	346.7	298.1	227.6	213.7	196.2	168.2	128.4	-1.2	-42.6	-17	-73.3	-47.6	50.4	40.7	110.5	111.4	106	106	59.5	28.1	30.6	4.9	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	43.4	266.4	261.2	259.3	258	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.other-total-stockholders-equity	1640.1	352.1	352.1	352.1	352.1	609.1	530.2	530.1	545.4	524	787.3	783.4	780.6	774.4	765.9	747.7	734.5	725	728.6	728.3	725.6	752.5	752.4	484.6	460.7	464.6	218	109.5	34.7	0	0
balance-sheet.row.total-stockholders-equity	173.4	-1868.5	64.9	284	1255.1	1408.8	1324	1409.6	1376.3	1284.4	1267.5	1246	1215.2	1169.2	1031.1	971.5	983.9	918	947.4	1045.1	1032.8	1129.3	1130.2	824.8	796.7	754.2	334.1	179.1	139.6	116.5	107.2
balance-sheet.row.total-liabilities-and-stockholders-equity	5403	5486.1	5844.8	5000.8	6054.1	6094.1	5643.1	4890.1	4278.8	3793.3	3678.9	3309.8	3520.4	2782.3	2761.9	2649.7	2605.7	2486.1	2448.2	2213	2069.5	1920	2137.3	1626.6	1371	1404	678	502.4	417.2	476.4	385.9
balance-sheet.row.minority-interest	35.2	37	56.4	70.9	69.4	56.8	39.8	29.5	23.5	9.3	3.8	4.7	20.6	-1.3	0	0	0.8	0.7	0.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	208.5	-1831.5	121.3	354.9	1324.6	1465.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	22	0.8	5.2	6.3	458.8	391.5	335.5	337.4	325.7	298.9	299.5	292.6	292.6	319.3	78.1	79.9	79.9	75.9	75.8	68.3	68.3	64.4	64.7	67.4	64.9	10.3	10	0	0	0	0
balance-sheet.row.total-debt	2130.6	2963.5	2689.5	2235.1	2646.1	2549.3	2282.8	1817.3	1169.9	800.1	855.6	395	786	418	480	426.3	462.3	427.3	469.6	367.9	318.9	241.3	226.3	228.1	193.3	263.2	101.8	109.9	77	0	0
balance-sheet.row.net-debt	1615.9	2189.2	2413	2064.1	2433.6	2084.7	1834	1467.7	857.5	530.2	639.8	-97.1	193.5	27.9	-77.1	229.1	241.1	332.4	297.7	170.2	141.8	39.8	-183.8	43.8	102	94.1	38.3	84.7	62.3	0	0

キャッシュフロー計算書

Shenyang Huitian Thermal Power 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	-1957.9	-235.5	-970.9	-102.8	23	-56.3	60.6	79.8	47.1	19.9	29.4	43	40.5	39.3	-18.9	11.8	-25.9	-26.2	13.1	24.2	15.2	49.6	93.3	91.5	98
cash-flows.row.depreciation-and-amortization	276	258.3	249.2	250.5	252.7	220.7	204.7	197.8	195.5	174.8	152.2	133.9	123.9	137.1	135.9	132	123.4	111.5	101.5	86.5	77.7	63.4	48.9	43.8	27
cash-flows.row.deferred-income-tax	108.4	-3	45.6	-62.1	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	-108.4	3	-45.6	62.1	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	1148.4	-356.2	394	-222.4	-218.5	-180.1	-515.9	-148.7	-110.7	-205.9	-40.5	-332.8	-87.3	189.3	-19.7	49.5	39.7	63	4.6	24.7	-61.7	-5.7	-58.6	-145.3	-112
cash-flows.row.account-receivables	-55.3	270.7	497.2	-175.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	635.5	-850.1	166.7	-25.5	392.4	17.4	107.2	-302.1	198.8	-320.2	224.4	-265.7	-29	63.3	0.2	14.4	-84	-64.5	0.9	48.2	1.3	-117.8	22.2	5.9	-43.4
cash-flows.row.account-payables	459.9	226.3	-315.4	41.1	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	108.4	-3	45.6	-62.1	-610.9	-197.5	-623.1	153.3	-309.5	114.4	-264.8	-67.1	-58.2	126	-19.9	35	123.7	127.4	3.7	-23.5	-63	112.1	-80.8	-151.2	-68.6
cash-flows.row.other-non-cash-items	298.3	21.4	704.3	76.9	-64.7	132.2	81	47.2	16.8	55.7	27.7	45.9	27.1	73.7	40	83.9	5	-33.2	16.1	17.1	13.7	24.5	17	12	1.6
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-157.5	-150.6	-73.3	-183	-203.1	-515.3	-374.4	-292.5	-102.7	-328.7	-297.7	-223.7	-246	-118.5	-90.2	-148.1	-189	-242.8	-149.3	-204.3	-175.1	-183.1	-62.3	-46.4	-20.8
cash-flows.row.acquisitions-net	0.6	334	17.8	0	62.7	0	0	0	0	0	44.3	-22.7	0	0	0	0	236.2	5.8	7.7	204.9	0	0	0	8.7	23.4
cash-flows.row.purchases-of-investments	0	0	0	0	0	-2	0	0	0	0	-1.7	230.8	0	0	0	-4.3	-31.9	-41.2	-49.3	-36.4	0	0	0	-9.5	-111
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	3.8	0	0	0	4.8	32	55.4	0	0	0	31.9	44	48.5	0.4	0	0	1.1	1	1.5
cash-flows.row.other-investing-activites	0	0	0	0	76.6	0	14.8	54.3	20	0.2	0	-223.7	15.7	21.5	2.6	0.1	-189	-1.9	0	-204.3	3.1	5.1	3.3	0	-20.8
cash-flows.row.net-cash-used-for-investing-activites	-156.9	183.4	-55.5	-183	-63.8	-517.3	-355.8	-238.2	-82.7	-328.5	-250.4	-207.3	-174.8	-96.9	-87.6	-152.3	-141.9	-236.1	-142.5	-239.7	-172	-178	-57.8	-46.2	-127.6
cash-flows.row.debt-repayment	-1793.8	-1275	-2396.5	-2855.5	-2457.5	-2595.5	-1790.3	-2003.1	-1504.1	-1732.7	-1167	-677	-723	-466	-557	-531	-648.4	-487.3	-363	-169.3	-296	-175.1	-56.3	-133.2	-66.1
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	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	0	0	0
cash-flows.row.dividends-paid	-145.5	-118.7	-139.4	-154	-129.9	-118.3	-86.4	-77.4	-111.3	-69.4	-79.1	-45.5	-34.5	-36.7	-39.3	-34.1	-30.2	-27.1	-22.1	-15.9	-32.1	-30.8	-12.7	-18.2	-39.8
cash-flows.row.other-financing-activites	2824.4	1642.7	2200.4	2935.6	2627	3214.9	2459	2172.4	1608.2	1793.3	1227.3	1242.1	661	520	522.6	566.5	601.2	609.6	412.9	248.1	246.6	478	119.2	117.6	242.4
cash-flows.row.net-cash-used-provided-by-financing-activities	885.1	249	-335.5	-73.9	39.6	501.2	582.3	91.8	-7.2	-8.8	-18.8	519.6	-96.5	17.3	-73.7	1.4	-77.5	95.2	27.8	62.8	-81.6	272.1	50.2	-33.8	136.4
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	82.3
cash-flows.row.net-change-in-cash	492.9	120.4	-14.4	-254.7	-31.9	100.4	57	29.7	58.8	-292.8	-100.4	202.3	-167.1	359.8	-24	126.3	-77.1	-25.8	20.6	-24.3	-208.6	225.8	93	-77.9	105.7
cash-flows.row.cash-at-end-of-period	747.8	254.9	134.5	148.9	403.6	435.4	335	278	248.4	189.5	482.3	582.7	380.3	547.4	197.2	221.2	94.9	172	197.8	177.2	201.5	410.1	184.3	91.3	169.2
cash-flows.row.cash-at-beginning-of-period	254.9	134.5	148.9	403.6	435.4	335	278	248.4	189.5	482.3	582.7	380.3	547.4	187.6	221.2	94.9	172	197.8	177.2	201.5	410.1	184.3	91.3	169.2	63.5
cash-flows.row.operating-cash-flow	-235.2	-312	376.6	2.1	-7.7	116.5	-169.5	176.1	148.7	44.5	168.8	-110	104.2	439.4	137.3	277.2	142.2	115.2	135.3	152.5	45	131.8	100.6	2.1	14.7
cash-flows.row.capital-expenditure	-157.5	-150.6	-73.3	-183	-203.1	-515.3	-374.4	-292.5	-102.7	-328.7	-297.7	-223.7	-246	-118.5	-90.2	-148.1	-189	-242.8	-149.3	-204.3	-175.1	-183.1	-62.3	-46.4	-20.8
cash-flows.row.free-cash-flow	-392.7	-462.6	303.4	-180.8	-210.7	-398.8	-543.9	-116.5	46	-284.2	-128.9	-333.7	-141.7	321	47.1	129.1	-46.8	-127.6	-14	-51.7	-130.1	-51.4	38.3	-44.3	-6.1

損益計算書の行

Shenyang Huitian Thermal Power Co.,Ltd の売上は前期比 NaN% の変化。000692.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	1964.9	1996.3	1987.3	1893.8	1850.7	1908.4	1766.2	1830	1569	1573.2	1558.2	1507.5	1345.9	1291.3	1335.7	1042	964.1	780.4	651.6	602.9	599.3	557.5	528.4	541.9	463.6	372.4	230.9	233.9	201.4	194.5	209.7
income-statement-row.row.cost-of-revenue	2448.5	3029.8	2245.5	2017.9	1863.5	1836.6	1665	1686.6	1314.7	1350.1	1384.5	1356.7	1151.1	1130.9	1056.2	948.4	832.7	767.8	649.8	510.8	483.1	443.3	376.5	396	337.1	252.1	156.8	165.3	148.3	153.8	182.5
income-statement-row.row.gross-profit	-483.6	-1033.5	-258.2	-124.1	-12.8	71.8	101.2	143.4	254.2	223.1	173.7	150.8	194.8	160.4	279.5	93.6	131.4	12.6	1.7	92.1	116.1	114.2	151.9	145.9	126.5	120.3	74.1	68.6	53.1	40.6	27.2
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	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	-44.2	530	-143.1	80.7	92.1	75	122.9	166.6	43	68.1	26.6	41.6	20.2	12	-2.4	49.7	68.4	63.6	4.4	11.3	-10.9	-13.3	-5.5	14.7	25.4	20.1	-1.4	1	4.4	-0.4	-2.4
income-statement-row.row.operating-expenses	-1259.9	563.7	-104.9	122.9	138.7	137.5	146	154	137.4	136.2	112.9	128.4	109.7	88.6	129.7	123.3	90	71.1	79.2	71.6	63.5	68.9	71.4	46.4	29.2	20.3	19.3	18.6	14	1.8	2.4
income-statement-row.row.cost-and-expenses	1188.6	3593.5	2140.6	2140.8	2002.2	1974.1	1811.1	1840.6	1452.1	1486.3	1497.4	1485.1	1260.9	1219.6	1185.9	1071.7	922.7	839	729.1	582.4	546.6	512.2	447.9	442.4	366.3	272.4	176.1	183.9	162.3	1.8	2.4
income-statement-row.row.interest-income	2	1.7	4.3	17.1	17.8	0.9	0.9	24.3	3.9	4	3.5	6.1	1.6	1.5	1.7	1.9	1	0.6	0.9	1	1.2	5	2.6	4.1	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	185.8	182.6	138.4	139.4	155.8	118.8	96.8	95.1	71.9	68.1	54.2	60.9	50.5	38.8	35.6	39.3	34.1	30.2	27.1	21.2	15.6	15.1	17.8	13.6	14.2	4.7	0.6	5	4.8	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-24.2	-37.4	-74	2.6	-144.9	86.7	-15.7	91.3	-2.4	-7.1	-26.9	19.5	-28.2	-31.4	-85.3	8.4	-14.9	31.5	-21.3	-7.2	-27.4	-24.7	-21.9	7.6	10.7	15.2	0.6	-7.8	-5.3	-15.8	-14.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-44.2	530	-143.1	80.7	92.1	75	122.9	166.6	43	68.1	26.6	41.6	20.2	12	-2.4	49.7	68.4	63.6	4.4	11.3	-10.9	-13.3	-5.5	14.7	25.4	20.1	-1.4	1	4.4	-0.4	-2.4
income-statement-row.row.total-operating-expenses	-24.2	-37.4	-74	2.6	-144.9	86.7	-15.7	91.3	-2.4	-7.1	-26.9	19.5	-28.2	-31.4	-85.3	8.4	-14.9	31.5	-21.3	-7.2	-27.4	-24.7	-21.9	7.6	10.7	15.2	0.6	-7.8	-5.3	-15.8	-14.1
income-statement-row.row.interest-expense	185.8	182.6	138.4	139.4	155.8	118.8	96.8	95.1	71.9	68.1	54.2	60.9	50.5	38.8	35.6	39.3	34.1	30.2	27.1	21.2	15.6	15.1	17.8	13.6	14.2	4.7	0.6	5	4.8	0	0
income-statement-row.row.depreciation-and-amortization	286.9	426.1	258.3	438.5	250.5	252.7	220.7	204.7	197.8	195.5	174.8	152.2	133.9	123.9	137.1	135.9	132	123.4	111.5	101.5	86.5	77.7	63.4	48.9	43.8	27	-0.9	0.2	-0.9	-25.2	-15.5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1002	-1811.1	-163.4	-923.8	-11.2	-54	-183.4	-58.2	71.6	12.4	9.2	0.3	36.6	29.7	68.9	-68.7	-38	-87.6	-99.7	4	37.2	34.7	66.1	97.1	81.8	95.4	55.7	49.8	40	23.5	13.1
income-statement-row.row.income-before-tax	977.8	-1848.5	-237.5	-921.1	-156.1	21	-60.5	80.7	114.5	79.8	33.9	41.9	56.9	40.4	64.5	-21.3	26.4	-25.5	-97.1	14.3	25.8	21	59.6	109.5	107.6	115.3	54.8	46.4	39.1	23	10.6
income-statement-row.row.income-tax-expense	2.7	109.4	-1.9	49.8	-53.3	-2	-4.3	20.1	34.8	32.7	14	12.5	13.9	9.6	25.2	-2.4	14.6	0.4	1.3	1.2	1.6	5.8	10	16.2	16.2	17.3	8.2	6.9	-4.4	7.2	3.4
income-statement-row.row.net-income	976.9	-1957.9	-235.5	-970.9	-102.8	6	-66.6	52.6	74.6	41.6	20.8	28.5	44.2	31.1	39.3	-18.1	11.9	-25.8	-98	13.1	24.2	15.2	49.6	93.3	91.5	98	46.6	39.5	39.1	15.8	7.2