China World Trade Center Co., Ltd.

シンボルマーク: 600007.SS

SHH

23.85

CNY

今日の市場価格

18.8004
PER（株価収益率
0.9776
PEGレシオ
24.02B
MRK キャップ
0.03%
DIV利回り

China World Trade Center Co., Ltd. (600007-SS) 財務諸表

Q: China World Trade Center Co., Ltd.600007.SS 総資産とは何ですか？

China World Trade Center Co., Ltd. (600007.SS) 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。China World Trade Center Co., Ltd. (600007.SS). 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

China World Trade Center 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
balance-sheet.row.cash-and-short-term-investments	4088.7	3495.1	2962.1	1856	1212.2	542.7	941.4	423.7	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	205.1	584.8	170.9	203.1	457.1	351.8	342.1	481.5	80.9	265.1	161.6
balance-sheet.row.short-term-investments	-6363	0	-7022.3	-7325.7	-7619.3	-7551.5	-7600.5	0	0	-5787	-5624.6	0	0	0	0	0	0	0	0	0	0	0	28.2	0	30.4	0	0	0
balance-sheet.row.net-receivables	302.9	409.2	405.6	476.7	456.2	366.6	360.4	197.2	178.4	176.1	177.8	190.9	192.5	129.7	75.7	37.1	41.8	21.1	20.5	30.5	21.2	20.9	37.5	9.2	8.9	620.6	189.7	428.8
balance-sheet.row.inventory	32.3	32.1	32.7	34	32.8	29.4	25.2	22.6	23.4	26	26.1	32.2	29	25.9	12.7	8.8	7	8	7.5	9.2	8.2	7.7	7.8	9.9	17.2	27	36.1	33
balance-sheet.row.other-current-assets	0.3	0.5	2.8	16.6	17.3	15.6	8.3	5.4	-7.9	-4.8	-3.9	-3.4	-8	-7.8	-14.7	-9.7	-10.5	-4.6	-2.8	-7.7	-6.6	-6.2	-14.2	52.9	20.7	-302.4	-87.7	-201.9
balance-sheet.row.total-current-assets	4424.2	3937	3403.2	2383.3	1718.5	954.4	1335.5	649	666.9	987.7	624	663.6	634.6	389.4	257.6	229	360.8	229.7	610	202.9	225.8	479.6	382.9	414.1	528.4	426.2	403.2	421.5
balance-sheet.row.property-plant-equipment-net	1512.5	1606	1706	1776	1847.5	1971.6	2095.7	2114.5	1830.5	1603.6	1579.3	1875.8	1783.5	1752.7	4287.1	3338.1	2129.5	5605.1	4887.2	4081.3	3943.4	3030.5	3040.2	3027.5	3035.8	2294.7	2388.7	1711.9
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
balance-sheet.row.intangible-assets	448.3	463.8	479.2	494.7	510.3	525.7	541.2	856.1	1176.1	1208	1239.9	1270.7	1302.5	1317.9	2247.2	2299	2160.8	2201.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	448.3	463.8	479.2	494.7	510.3	525.7	541.2	856.1	1176.1	1208	1239.9	1270.7	1302.5	1317.9	2247.2	2299	2160.8	2201.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	6392.4	26.6	7045.9	7345.4	7634.7	7564.5	7608.9	0	0	5792.6	5629.8	0	0	0	0	0	0	0	0	0	0	0	18.6	0	11.3	0	0	0
balance-sheet.row.tax-assets	66.7	68.8	61.5	63.5	66.5	63.6	56.8	57.1	53.1	65.8	68.1	26.5	24.7	22.1	13.5	6.4	6.7	9.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	37	6725.2	30.1	27.2	24.9	12.9	27.9	7531.8	6492.6	47.8	179.6	5534.2	5679.7	5926.5	2160.8	2257.1	2478.8	-2026	199	212	223.5	292.3	273.3	222.7	48.5	41.7	3.8	0.1
balance-sheet.row.total-non-current-assets	8457	8890.3	9322.7	9706.9	10083.9	10138.3	10330.6	10559.5	9552.3	8717.9	8696.7	8707.2	8790.4	9019.2	8708.6	7900.6	6775.8	5789.8	5086.2	4293.3	4166.9	3322.9	3332.1	3250.2	3095.6	2336.5	2392.5	1712
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
balance-sheet.row.total-assets	12881.1	12827.3	12725.9	12090.1	11802.4	11092.7	11666	11208.5	10219.2	9705.5	9320.8	9370.8	9425	9408.6	8966.2	8129.6	7136.6	6019.5	5696.2	4496.2	4392.8	3802.5	3715	3664.3	3624	2762.6	2795.7	2133.5
balance-sheet.row.account-payables	97	84.2	67.1	72.7	31.9	23	31.5	23.9	15.3	19.7	22.4	15.5	19.1	24.3	20.8	245.5	149.1	4.6	2.4	1.6	5.1	1.5	5.5	8.7	4.2	6.1	11.5	7.3
balance-sheet.row.short-term-debt	497.5	18	519.8	17.2	-125.8	500	398.9	499	432.8	1000	0	0	0	0	250	50	170	890	650	450	450	0	0	0	0	120	130	50
balance-sheet.row.tax-payables	104.9	108.1	30.8	31.7	35.2	25.5	17.5	20.7	33.3	25.7	28.2	28.8	35.9	16.3	16.5	42.1	41.1	36.5	32.6	28.5	30.1	16.5	24	24.6	34.2	51.3	28.1	37.3
balance-sheet.row.long-term-debt-total	1122.8	2115.9	2178.9	2644	2663	2180	2740	2501.4	2894	2596	3600	3826	4176	4276	3670	3260	2460	1000	1000	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	93.4	129.3	129.7	125.2	125.8	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.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	35.7	1330.9	40	41.8	1534.5	1442	619.2	559.5	62.9	51.2	838.3	833.2	785.5	767.4	24.7	40.4	41	31.6	42.1	45.1	43.6	320.5	324.7	365.5	390.3	13.1	21	25.2
balance-sheet.row.total-non-current-liabilities	1122.8	2115.9	2178.9	2644	2663	2180	2740	2501.4	2894	2596	3600	3826	4176	4276	3670	3260	2460	1000	2210.5	1241.5	1241.5	1241.6	1241.5	1241.7	1241.9	1241.8	1242	519.7
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
balance-sheet.row.capital-lease-obligations	37.8	40.9	43.9	46.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3177.2	3678.3	4088.9	4074.3	4229.4	4170.4	5196.3	5071.7	4567.4	4480.1	4460.7	4674.7	4980.6	5067.8	4605.2	3907.1	3117.6	2172.9	3133.9	1960.1	1944	1563.6	1571.7	1615.9	1636.4	1628.9	1919	1586.8
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	0	0	0
balance-sheet.row.common-stock	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	1007.3	800	800	800	800	800	800	800	640	640	0
balance-sheet.row.retained-earnings	6315.6	5761.5	5250	4629.2	4186.5	3536.4	3084.1	2751.5	2266.6	1840.4	1489.2	1358	1144.4	1060.2	1092.4	982.9	814.7	670.9	628.8	562.8	507.1	327.5	261.9	202.3	168.7	205.8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	457.4	456.8	456.8	456.8	456.8	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	1919.8	1919.8	1919.8	1919.8	1919.8	2376.2	2376.2	2376.2	2376.2	2376.2	2362.1	2329.3	2291.2	2271.9	2260	2231	2195.8	2168.4	1133.5	1173.3	1141.7	1111.4	1081.4	1046.1	1018.9	288	236.7	0
balance-sheet.row.total-stockholders-equity	9700.2	9145.5	8634	8013.1	7570.4	6919.8	6467.5	6134.9	5650	5223.9	4858.6	4694.6	4442.9	4339.4	4359.7	4221.2	4017.8	3846.6	2562.3	2536.1	2448.7	2238.9	2143.3	2048.4	1987.6	1133.7	876.7	546.6
balance-sheet.row.total-liabilities-and-stockholders-equity	12881.1	12827.3	12725.9	12090.1	11802.4	11092.7	11666	11208.5	10219.2	9705.5	9320.8	9370.8	9425	9408.6	8966.2	8129.6	7136.6	6019.5	5696.2	4496.2	4392.8	3802.5	3715	3664.3	3624	2762.6	2795.7	2133.5
balance-sheet.row.minority-interest	3.8	3.5	3	2.7	2.6	2.5	2.1	1.8	1.8	1.5	1.4	1.5	1.4	1.3	1.2	1.3	1.1	1.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	9704	9149	8637	8015.8	7573.1	6922.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	29.4	26.6	23.5	19.7	15.5	12.9	8.5	7.2	6.2	5.6	5.2	4.8	4.5	4.2	4	3.7	3.1	21.7	23	17.1	13.8	45.5	46.8	50.7	41.7	38.1	0	0
balance-sheet.row.total-debt	1620.3	2133.9	2698.7	2661.1	2663	2680	3138.9	3000.4	3326.8	3596	3600	3826	4176	4276	3920	3310	2630	1890	1650	450	450	0	0	0	0	120	130	50
balance-sheet.row.net-debt	-2468.3	-1361.2	-263.4	805.2	1450.8	2137.2	2197.4	2576.7	2853.9	2805.6	3176.1	3382.1	3755	4034.4	3736.1	3117.2	2307.5	1684.9	1065.2	279.1	246.9	-457.1	-323.6	-342.1	-451.2	39.1	-135.1	-111.6

キャッシュフロー計算書

China World Trade Center 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	1260.1	1116.9	1024.6	826.1	973.1	775.5	635.6	686.9	628.3	537.1	325.8	383.3	194.8	121.3	290	355	289.7	241.2	246.7	211.4	211.3	175	178.5	146	182.7	257.2
cash-flows.row.depreciation-and-amortization	117.3	127.5	147.5	159.1	156.2	154.5	128.9	79.4	102	116.9	115.5	114	111.2	48.8	113.1	14.1	12.4	116.1	122.5	128.5	121.8	117.9	119.2	142.1	137.8	114
cash-flows.row.deferred-income-tax	2	-7.3	2	3	-2.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-2	7.3	-2	-3	2.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	125.8	123.6	124.1	-20.8	-42.1	2.7	17.2	58.6	97.3	50.2	94.5	24.1	76.2	31.3	-58.8	4.8	23	7.5	10.1	11.6	29	9.3	-0.4	51.7	27.6	-200.8
cash-flows.row.account-receivables	91.7	-38.9	75.2	-19	-111.4	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	-0.2	0.6	1.2	-1.1	-3.4	-4.2	-2.6	0.8	2.5	0.2	6	-3.1	-3.1	-13.2	-3.9	-1.8	1	-0.5	1.5	-1	-0.5	0.2	2	7.4	9.8	9.1
cash-flows.row.account-payables	32.2	169.2	45.7	-3.6	75.5	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	2	-7.3	2	3	-2.8	6.9	19.8	57.8	94.8	50	88.5	27.2	79.3	44.6	-54.9	6.6	22	8	8.7	12.5	29.5	9.2	-2.4	44.3	17.8	-209.8
cash-flows.row.other-non-cash-items	415.4	456.4	483.9	442.1	450	511.9	423.8	290.2	317	384.6	561.6	458.4	466.5	237.8	9.5	55.9	120	79.5	34.3	33.7	10.8	70.4	27	-25.3	-63.7	6.7
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	-66	-70.3	-145	-274.6	-407.5	-387.4	-381.1	-978	-811.1	-371.2	-528.7	-248.3	-245.6	-381.5	-630.4	-897.1	-878.7	-766.4	-1029	-282.8	-1026.7	-183.2	-235.5	-286.9	-590.9	-24.1
cash-flows.row.acquisitions-net	0.3	0.1	0.1	0	0.1	0.9	0.1	0.3	0.3	3.4	0.4	0.2	0.1	0	0	0	0	0	0	0	1026.9	185.9	235.8	0.1	591	0
cash-flows.row.purchases-of-investments	-0.3	0	-460	-851.5	-1240.6	-1605.9	-1996	-155	-1666	-2578.5	-1706	-2110	-480	0	0	0	0	0	0	0	-1.5	-5	-150.9	-165.1	-500	-324.5
cash-flows.row.sales-maturities-of-investments	0.9	0	460	850	1240	1605	1996	155	1666	2578.5	1706	2110	480	0	0	0	0	9.5	3.5	2.6	34.1	29.7	125	332.2	522	0
cash-flows.row.other-investing-activites	0.3	0	2.4	5.2	5.8	7.6	7.4	0.4	12.3	16.1	8.3	11.3	2.5	0.2	0.1	0.2	0.8	0	0.1	0	-1026.7	-183.2	-235.5	-204	-590.9	0.8
cash-flows.row.net-cash-used-for-investing-activites	-64.8	-70.2	-142.5	-270.9	-402.2	-379.8	-373.5	-977.2	-798.5	-351.7	-519.9	-236.9	-242.9	-381.3	-630.3	-896.9	-877.9	-756.9	-1025.4	-280.2	-993.8	-155.8	-261.1	-323.7	-568.8	-347.8
cash-flows.row.debt-repayment	-510	-560	-10	-2160	-525	-960	-695.1	-1132.8	-1100	-500	-226	-350	-190	-250	-250	-270	-440	0	-50	0	0	0	0	0	-120	-110
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	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	0
cash-flows.row.dividends-paid	-775.2	-700.1	-516	-500	-451.2	-487.6	-459.7	-356.1	-392.2	-365.5	-371	-369.2	-325.6	-355.7	-341.6	-342.7	-236.4	-300.3	-171	-136.9	-83.2	-83.2	-83.2	-100	-84	-3.5
cash-flows.row.other-financing-activites	-4.7	-5.2	-5.2	2154.4	502.8	-0.5	829.3	1301.7	828.8	495	-0.7	-0.6	89.5	605.6	859.5	949.6	1179.7	232.5	1250	0	450	0	0	0	858.6	100
cash-flows.row.net-cash-used-provided-by-financing-activities	-1289.8	-1265.3	-531.2	-505.6	-473.4	-1448.1	-325.5	-187.1	-663.4	-370.5	-597.7	-719.8	-426.2	-0.1	267.9	336.9	503.3	-67.7	1029	-136.9	366.8	-83.2	-83.2	-100	654.7	-13.5
cash-flows.row.effect-of-forex-changes-on-cash	-0.4	0	0.1	-0.1	0	0.2	-0.1	0.1	-0.1	0	0.2	-0.1	-0.2	-0.1	-0.2	0.5	-0.1	0.8	-3.3	-0.2	0	0	1.4	0.3	0	0
cash-flows.row.net-change-in-cash	563.6	488.9	1106.6	629.9	661.6	-383.2	506.3	-49.1	-317.5	366.5	-20.1	23	179.4	57.7	-8.8	-129.7	70.4	-379.7	413.9	-32.2	-254.1	133.6	-18.6	-109	370.2	-184.2
cash-flows.row.cash-at-end-of-period	3890.2	3326.6	2837.7	1731.1	1101.2	439.7	822.9	423.7	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	205.1	584.8	170.9	203.1	457.1	323.6	342.1	451.2	80.9
cash-flows.row.cash-at-beginning-of-period	3326.6	2837.7	1731.1	1101.2	439.7	822.9	316.6	472.9	790.4	423.9	444	421	241.6	183.9	192.8	322.5	252.1	584.8	170.9	203.1	457.1	323.6	342.1	451.2	80.9	265.1
cash-flows.row.operating-cash-flow	1918.7	1824.3	1780.2	1406.5	1537.2	1444.5	1205.5	1115.1	1144.6	1088.8	1097.4	979.7	848.7	439.3	353.8	429.8	445.1	444.2	413.6	385.1	372.9	372.6	324.3	314.4	284.4	177.1
cash-flows.row.capital-expenditure	-66	-70.3	-145	-274.6	-407.5	-387.4	-381.1	-978	-811.1	-371.2	-528.7	-248.3	-245.6	-381.5	-630.4	-897.1	-878.7	-766.4	-1029	-282.8	-1026.7	-183.2	-235.5	-286.9	-590.9	-24.1
cash-flows.row.free-cash-flow	1852.6	1754	1635.1	1131.9	1129.6	1057.1	824.4	137.1	333.5	717.5	568.7	731.4	603.1	57.8	-276.6	-467.3	-433.6	-322.2	-615.4	102.3	-653.8	189.4	88.8	27.5	-306.5	153

損益計算書の行

China World Trade Center Co., Ltd. の売上は前期比 NaN% の変化。600007.SS 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
income-statement-row.row.total-revenue	3953.8	3442.3	3586	3097.8	3530.1	3170.8	2766.5	2349.4	2271.3	2234.3	2050.1	1980	1678.3	1035.9	871.2	897.1	886.4	817.3	778.2	711.4	646.8	652	597.1	542.8	478.7	737	928.8	962
income-statement-row.row.cost-of-revenue	1660.1	1496.3	1588.4	1439.8	1644.6	1536	1339.6	1048.8	1105.5	1124.5	1061.6	1048.1	999.5	580.1	335.8	355.7	335.9	291.7	289.4	285.2	257	264.8	255.7	269.7	192.2	257	270	222.4
income-statement-row.row.gross-profit	2293.7	1946	1997.6	1657.9	1885.5	1634.8	1426.9	1300.6	1165.7	1109.7	988.5	931.9	678.7	455.9	535.4	541.3	550.6	525.7	488.8	426.3	389.8	387.1	341.4	273.1	286.4	480	658.8	739.5
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
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	-2281.3	424.2	433	362.5	376.3	-25.6	21.8	2.9	16.2	3.5	-246.4	15.4	-0.1	1.8	9.4	36.2	0.5	-4	-5.1	-8.4	2.6	-31.3	-3.8	-6.2	-1.3	-2.1	-14.2	7
income-statement-row.row.operating-expenses	2281.3	522.3	555	483.6	496	440	466.8	305.2	246.4	255.4	231.2	229.6	201	212.9	153.4	110.9	106	105.1	97.5	93.4	83.9	89.4	80	82.3	67.3	104.8	99.8	104.4
income-statement-row.row.cost-and-expenses	2281.3	2018.6	2143.4	1923.4	2140.6	1976	1806.4	1354	1351.9	1380	1292.8	1277.7	1200.5	793	489.2	466.6	441.8	396.8	386.9	378.6	340.9	354.2	335.6	352	259.5	361.9	369.8	326.8
income-statement-row.row.interest-income	31.7	52.2	33.9	19.2	4.3	4.9	4.3	3.6	6.1	3.6	2.3	2.1	3.9	1.7	190.3	3.8	2.8	2.8	1.3	1.2	2.2	6.3	6.3	2.6	0	0	0	0
income-statement-row.row.interest-expense	71.2	95.6	115.9	105.8	112.8	145	142.1	78.9	110.4	150.9	174	217.4	214.1	81.1	188.6	0	7.5	12.7	16.4	12.9	0	0	0	0	-9.6	-10.6	-13.1	0.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	7.8	111.7	1.5	11.1	18.2	-159	-111.1	-76.8	-80.4	-138.4	-322.7	-190.4	-216.9	-80.8	5.2	43.5	-8	-62.6	-20.7	-14.8	9.2	-30.5	5.3	25.8	50	8.5	-1.1	6.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2281.3	424.2	433	362.5	376.3	-25.6	21.8	2.9	16.2	3.5	-246.4	15.4	-0.1	1.8	9.4	36.2	0.5	-4	-5.1	-8.4	2.6	-31.3	-3.8	-6.2	-1.3	-2.1	-14.2	7
income-statement-row.row.total-operating-expenses	7.8	111.7	1.5	11.1	18.2	-159	-111.1	-76.8	-80.4	-138.4	-322.7	-190.4	-216.9	-80.8	5.2	43.5	-8	-62.6	-20.7	-14.8	9.2	-30.5	5.3	25.8	50	8.5	-1.1	6.6
income-statement-row.row.interest-expense	71.2	95.6	115.9	105.8	112.8	145	142.1	78.9	110.4	150.9	174	217.4	214.1	81.1	188.6	0	7.5	12.7	16.4	12.9	0	0	0	0	-9.6	-10.6	-13.1	0.4
income-statement-row.row.depreciation-and-amortization	117.3	335	265	276.1	288.1	154.5	128.9	79.4	102	116.9	115.5	114	111.2	48.8	113.1	14.1	12.4	116.1	122.5	128.5	121.8	117.9	119.2	142.1	137.8	114	-13.1	0.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1672.5	1382	1365	1094	1283.2	1061.4	827.2	918.4	824.5	720.1	564.1	493.5	265	162.2	383.4	434.8	440.8	362	375.6	326.4	312.5	298.5	270.5	222.8	275.9	385.8	572.2	634.8
income-statement-row.row.income-before-tax	1680.3	1493.7	1366.5	1105.1	1301.4	1035.8	849	918.6	838.9	715.9	434.7	511.9	260.9	162.2	387.2	474	436.6	358	370.5	318	315.1	267.2	266.7	216.6	271.9	383.7	558	641.8
income-statement-row.row.income-tax-expense	421.1	376.9	341.9	278.9	328.3	260.3	213.4	231.7	210.7	178.8	108.9	128.6	66.1	40.9	97.2	119	147	116.8	123.9	106.6	103.8	92.2	88.2	70.6	89.2	126.5	98.6	102.1
income-statement-row.row.net-income	1259.2	1115.9	1023.8	825.4	972.4	774.7	634.8	686.3	627.6	536.5	325.2	382.6	194.2	120.8	289.6	354.5	289.3	241.2	246.7	211.4	211.3	175	178.5	146	182.7	257.2	459.4	539.6