Fangda Special Steel Technology Co., Ltd.

シンボルマーク: 600507.SS

SHH

4.35

CNY

今日の市場価格

13.7989
PER（株価収益率
-0.1413
PEGレシオ
10.21B
MRK キャップ
0.02%
DIV利回り

Fangda Special Steel Technology Co., Ltd. (600507-SS) 財務諸表

Q: Fangda Special Steel Technology Co., Ltd.600507.SS 総資産とは何ですか？

Fangda Special Steel Technology Co., Ltd. (600507.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。Fangda Special Steel Technology Co., Ltd. (600507.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

Fangda Special Steel Technology 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
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

キャッシュフロー計算書

Fangda Special Steel Technology 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
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

損益計算書の行

Fangda Special Steel Technology Co., Ltd. の売上は前期比 NaN% の変化。600507.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
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