China Resources Land Limited

シンボルマーク: CRBJY

PNK

31.825

USD

今日の市場価格

6.3843
PER（株価収益率
0.7682
PEGレシオ
22.69B
MRK キャップ
0.05%
DIV利回り

China Resources Land Limited (CRBJY) 財務諸表

Q: China Resources Land LimitedCRBJY 総資産とは何ですか？

China Resources Land Limited (CRBJY) 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 Resources Land Limited (CRBJY). 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 Resources Land Limited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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
balance-sheet.row.cash-and-short-term-investments	96611.4	108010.2	94234.2	62538.3	70808.6	52384.8	40464.3	0	30743.2	21810.7	17041.3	12438	0	17180.7	4889.8	0	163	0	5112.4	4033.8	4152	6244.2	7265.5	6470.7	4406.4
balance-sheet.row.short-term-investments	1066.8	1237.4	4783.7	866	1562.3	0	0	0	0	298.2	0	0	0	0	0	0	163	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	115825.3	99384.2	92411.2	87694.8	77016.8	45761.2	33680.1	0	16472.9	11918.9	9391.8	0	21483.3	0	8876.3	6766.9	0	0	0	4497.2	3742.5	2851.7	2434.8	1596	1317.8
balance-sheet.row.inventory	495961.1	403026.5	377090.3	356209.9	305595.2	224360.9	175879.7	0	134414.4	117569	110373.3	79529.3	0	35995.5	33533.2	0	0	0	5401.3	4588.8	3594.2	2332	1856.4	3238.2	4402.6
balance-sheet.row.other-current-assets	4886.8	4851.8	10317.5	13651.5	8482.7	11433.5	16756.4	0	9970.4	11607.8	3387.7	0	0	0	206.2	0	0	0	0	3.7	35.7	43.9	694.2	48.3	10.2
balance-sheet.row.total-current-assets	713284.6	615272.7	574053.2	520094.5	461903.3	333940.4	266780.4	0	191600.9	162906.5	140194	110682.6	21483.3	66255.6	47505.5	6766.9	163	0	15710.6	13123.6	11524.5	11471.8	12250.8	11353.2	10136.8
balance-sheet.row.property-plant-equipment-net	10509.6	10619.5	9213.1	11424.9	6944.1	4182.7	3944.1	0	2801.3	2677.7	2917.1	3294.3	0	2270.5	1993.3	0	0	0	20471.7	15802	14242.1	11920.8	10484.7	8516.6	4517
balance-sheet.row.goodwill	1816.3	11.5	11.5	11.5	11.5	11.5	12.4	0	0	0	0	0	0	0	0	0	3481	3083.7	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	5841	4710.4	4580.3	425	3640.8	2708.5	2021.4	0	1578.3	1433	1250.2	0	0	0	0	0	113	226.6	2693.8	1650.8	1281	1021.8	174.9	142.4	150.4
balance-sheet.row.goodwill-and-intangible-assets	7657.3	4721.9	4591.9	436.5	3652.3	2720	2033.8	0	1578.3	1433	1250.2	0	0	0	0	0	3594	3310.3	2693.8	1650.8	1281	1021.8	174.9	142.4	150.4
balance-sheet.row.long-term-investments	78433.2	64490	49917.9	41096.2	30538	0	0	0	0	2123.9	0	0	897.7	0	0	789.8	0	0	1779.1	2111.9	0	0	0	0	0
balance-sheet.row.tax-assets	11591	11214.2	10306.8	8619.6	7181.4	4892.3	3424.5	0	341.5	302.5	347.3	575.5	0	414.7	348.1	0	0	0	178.1	150.7	0	0	0	0	0
balance-sheet.row.other-non-current-assets	259856.2	243485.9	220958.6	180436.1	145524.2	134375.8	106194.6	0	67811.2	101446	39081.1	31600.7	-897.7	16096.7	12456.1	-789.8	-3594	-3310.3	2861.1	2659.2	2842.9	3898.7	4016.5	8120.7	8426.2
balance-sheet.row.total-non-current-assets	368047.3	334531.5	294988.2	242013.3	193840.1	146170.8	115596.9	0	72532.3	57260.1	43595.8	35470.5	897.7	18782	14797.5	789.8	3594	3310.3	26204.7	20262.7	18366	16841.2	14676.1	16779.6	13093.7
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	1081331.9	949804.3	869041.4	762107.8	655743.3	480111.2	382377.3	0	264133.2	220166.5	183789.8	146153.1	0	85037.6	62303	0	0	0	41915.2	33386.3	29890.5	28313	26926.9	28132.8	23230.6
balance-sheet.row.account-payables	99908.9	91622.1	87278.1	70842.7	53797.9	41876.9	37270.6	0	25948.5	19191.6	12904.6	12261.7	0	5331.8	3721.3	0	0	0	9115.2	7372.1	6404.2	4331.2	5589.2	3791.5	2387.3
balance-sheet.row.short-term-debt	62241.7	55588.3	35731.1	21551.3	22100.8	25648.2	10734.3	0	15524.6	12702.6	4253.9	17864.4	0	1608.8	3577.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	26641.9	29507.5	30863.6	28562.5	22406.7	19605.8	13902	0	7410.4	6517.9	5432.1	4213.4	0	1628.3	604.2	0	0	0	194	165.7	122.2	101.6	69.7	46	441.2
balance-sheet.row.long-term-debt-total	161977.2	130188.7	134698.1	115119.3	110110.9	79869.6	60675.1	0	52232.4	38011.6	38343.1	31282.4	0	22567.3	14995.1	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	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.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	365105.5	317416.8	320841.3	298672.8	192265.2	172156	134754.5	0	75930.1	71063.7	62513.1	27522.6	0	19176.9	6729.5	0	0	0	3371	2787	2540.2	-1435.6	2159.9	780.1	1219.3
balance-sheet.row.total-non-current-liabilities	212368.8	193101.1	168948.6	137568.5	127090.4	96352.4	75014.8	0	61072	44079.2	42521.1	34795.6	0	24582.6	16454.1	1482.4	219.8	223.6	7489.1	4780	3382.4	9652.3	5026	4452.6	5245.4
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	7115.5	5802.1	5444.3	2126	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	739624.9	657728.3	612799.2	528635.3	475038.6	336033.5	257774.2	0	178475.1	147037.2	122192.7	92444.3	0	50700	30482.3	1482.4	219.8	223.6	19975.3	14939.2	12326.8	12547.9	12775	9024.2	8852
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	673.8	673.8	673.8	673.8	655.8	579.2	620.6	0	466.3	455.6	469.2	471.6	0	442.9	415.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	166550.2	152695.9	0	0	0	0	71057.4	0	42216.9	32185.1	0	16242.4	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	0	0	0	0	0	0	0	0	0	0	0	718.5	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	76823.1	73159.6	202784.3	182900.3	142720	118985.6	32580.5	0	34530.5	33624.3	55176.6	32101.6	-718.5	32846.9	29350.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-stockholders-equity	244047.1	226529.3	203458.1	183574.1	143375.8	119564.7	104258.5	0	77213.7	66265	55645.8	48815.6	718.5	33289.8	29765.6	0	0	0	16813.6	14332.8	14100.5	12721.6	11089.3	14950.9	9722
balance-sheet.row.total-liabilities-and-stockholders-equity	1081331.9	949804.3	869041.4	762107.8	655743.3	480111.2	382377.3	0	264133.2	220166.5	183789.8	146153.1	0	85037.6	62303	0	0	0	41915.2	33386.3	29890.5	28313	26926.9	28132.8	23230.6
balance-sheet.row.minority-interest	97660	65546.7	52784.1	49898.4	37328.9	24512.9	20344.6	0	8444.4	6864.3	5951.3	4893.3	0	1047.8	2055.1	0	0	0	5126.3	4114.4	3463.1	3043.5	3062.6	4157.7	4656.5
balance-sheet.row.total-equity	341707	292076	256242.2	233472.6	180704.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	79500	65727.5	54701.6	41962.2	32100.3	13552.2	9063.6	0	3961.7	2422	2037.6	772.6	897.7	747	809.3	789.8	163	0	1779.1	2111.9	2453.2	3486.1	3581.5	8120.7	8426.2
balance-sheet.row.total-debt	224218.9	185777	170429.3	136670.6	132211.7	105517.8	71409.4	0	67756.9	50714.3	42597	49146.7	0	24176.1	18572.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	128674.3	79004.2	80978.7	74998.4	62965.4	53133.1	30945.2	0	37013.8	29201.7	25555.7	36708.8	0	6995.4	13682.6	0	0	0	-5112.4	-4033.8	-4152	-6244.2	-7265.5	-6470.7	-4406.4

キャッシュフロー計算書

China Resources Land Limited 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	55509.4	60365.8	60172	60994.1	51726.3	38516.7	34372.1	27231.8	21419	18971.2	14086.9	11632.5	9898.2	6282.7	2691.6	2596.3	1146.7	505.1	0	0	0	0	0	0	0
cash-flows.row.depreciation-and-amortization	1333.2	1305.8	912.4	761	564.9	450.8	426.2	358.8	355.3	287.9	267.3	257.4	206.8	99.2	40.6	30.3	35.3	20.5	0	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	0	0	0	0	0	0	0	0	0	0	0	-4954.3	-4742.3	-2922.8	0	-1024.6	-404.2	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	0	0	0	0	0	0	126.7	165.7	2.7	0	13.3	29.4	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-23757.4	-23748.2	-6840	4101.2	5921.6	-11514.4	-686.6	21033.8	-5430.2	5835.1	5861.3	-11609.7	-14774.6	6145	-3037.5	-6822.9	-3584.4	-816.3	0	0	0	0	0	0	0
cash-flows.row.account-receivables	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.inventory	-50601.5	-15732	-21314.1	-38141.9	-73722.8	-43633.9	-7003.9	-8846.1	-13187	-6086.3	-27444.3	-20517.6	-14394.1	-1542.1	-8880.2	-6632.6	-1449.1	-1037.6	0	0	0	0	0	0	0
cash-flows.row.account-payables	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.other-working-capital	26844.1	-8016.2	14474.2	42243.1	79644.4	32119.5	6317.3	29879.9	7756.8	11921.4	33305.6	8907.9	-380.5	7687.1	5842.7	-190.3	-2135.3	221.3	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-31855.4	-30895.1	-31916.7	-33150.4	-30977.9	-17948	-20240.7	-13536.9	-10324.7	-10872.5	-7015	-4536.1	-4710.1	-3014.8	-1373	-974.3	-299.7	-290	0	0	0	0	0	0	0
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	-1896.8	-2232.5	-2902	-3223.3	-2221.4	-1200.5	-1582.3	-718.9	-1395	-985.7	-1185.5	-2479.3	-315.7	-2962.4	-825.3	-284	-276.1	-118.3	0	0	0	0	0	-468.1	0
cash-flows.row.acquisitions-net	-4371.3	-6034.9	-11014.5	-17159.8	-9432.6	-6847.8	-1234.6	-5241.6	-1419.8	-178.9	-445.5	-816.3	-4	-1407	0	-120	-307.5	162.4	0	0	0	0	0	-2.5	0
cash-flows.row.purchases-of-investments	-6640.6	-20576	-4926.6	-891	-2503.7	-42	-40.7	-363.2	-7705.4	-294.5	0	-280.9	-946.2	183.8	0	0	0	-53.3	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	6799.5	21753.3	781	1709	-30169.1	37.5	4.2	21.2	301.3	-6509.2	0	6.4	7.2	7.2	11.4	18.3	0	59.4	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-33227.6	-20712.6	-14782.7	-23317.8	-791.2	-17068.6	-5166.8	-17084.2	-8316.5	-8437.9	-2642.4	-4156.5	-3058.3	172.5	189.7	75.4	31	62.9	0	0	0	0	0	-1093.3	0
cash-flows.row.net-cash-used-for-investing-activites	-39336.8	-27802.7	-32844.8	-42882.9	-45118	-24703.5	-8020.3	-23386.8	-10830	-9897	-4273.4	-7445.8	-3370.8	-4189.7	-624.1	-310.3	-552.7	53.7	0	0	0	0	0	-1563.9	0
cash-flows.row.debt-repayment	-108224.8	-71571.7	-58167.9	-70833.9	-41062.6	-25387.2	-29825.9	-44601	-20249.9	-10464.2	-28851.9	-13089.5	-6260.4	-8032.3	-6343.3	-6655.8	-3552.8	-3832.4	0	0	0	0	0	-2033.1	0
cash-flows.row.common-stock-issued	0	0	0	6050.5	0	0	0	8457.5	0	0	0	2.1	22.1	3765.7	29.4	3744.8	1196	17.7	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	62135.6	0	0	0	31524.5	0	0	0	-5.5	13791.5	13009.5	9659.7	10847.8	6773.2	4406.9	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-10379.3	-8905.1	-7759.4	-7673.8	-5828.7	-4123.6	-3593.3	-2880.9	-2092.2	-1575.5	-1071.1	-1384	-1186.5	-606.2	-404.1	-263.3	-166.5	-47.1	0	0	0	0	0	-285.6	0
cash-flows.row.other-financing-activites	144739.6	120675.2	102253.9	12439.6	80854.4	56794.8	29707.2	31423.3	35964.1	12560.5	25239.3	27738.1	9088.2	8977.4	9714.9	9697.2	6823.5	4835.6	0	0	0	0	0	3600.9	0
cash-flows.row.net-cash-used-provided-by-financing-activities	26135.5	40198.4	36326.6	2118	33963.1	27284.1	-3711.9	-7601	13622	520.7	-4683.6	13261.1	1663.3	4104.6	2997	6522.9	4300.2	973.8	0	0	0	0	0	1282.2	0
cash-flows.row.effect-of-forex-changes-on-cash	743.3	-185.3	-432.2	485	756.4	2537	-2632.1	-2664.2	-82.8	129.2	82.5	591.8	795.7	-102.7	218.2	30.7	289.4	33.3	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-11228.2	19238.6	25377.3	-7574	16836.4	14622.8	-493.3	1435.5	8728.7	4974.7	4325.9	2278	-6733.3	12198.7	912.8	1085.9	1364.4	480.2	2779.7	1274.1	2706.2	1760.2	3815.6	2043.2	1484
cash-flows.row.cash-at-end-of-period	95544.6	106772.8	87534.2	61672.2	69246.3	52384.8	40464.3	37433.4	30743.2	21512.6	17041.3	12438	10203	17180.7	4889.8	4231.3	3366.7	2078.6	2779.7	1274.1	2706.2	1760.2	3815.6	6431	1484
cash-flows.row.cash-at-beginning-of-period	106772.8	87534.2	62156.9	69246.3	52409.9	37762	40957.5	35997.9	22014.5	16537.9	12715.4	10160	16936.3	4982	3977.1	3145.4	2002.3	1598.5	0	0	0	0	0	4387.8	0
cash-flows.row.operating-cash-flow	1229.8	7028.3	22327.7	32705.9	27234.9	9505.2	13871	35087.6	6019.4	14221.7	13200.4	-4129.2	-9214	9514.7	-1678.2	-5157.4	-2672.6	-580.6	2779.7	1274.1	2706.2	1760.2	3815.6	3977.5	1484
cash-flows.row.capital-expenditure	-1896.8	-2232.5	-2902	-3223.3	-2221.4	-1200.5	-1582.3	-718.9	-1395	-985.7	-1185.5	-2479.3	-315.7	-2962.4	-825.3	-284	-276.1	-118.3	0	0	0	0	0	-468.1	0
cash-flows.row.free-cash-flow	-667	4795.7	19425.7	29482.6	25013.5	8304.7	12288.7	34368.6	4624.4	13236	12015	-6608.5	-9529.7	6552.3	-2503.5	-5441.4	-2948.7	-699	2779.7	1274.1	2706.2	1760.2	3815.6	3509.4	1484

損益計算書の行

China Resources Land Limited の売上は前期比 NaN% の変化。CRBJY 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
income-statement-row.row.total-revenue	207061.1	212108.4	179587.3	147735.9	121188.9	99092.9	97892.2	86579.4	70673.3	55783.7	35721.3	28969.7	21927	14616.6	8042.2	5322	3947.4	2817.7	50156.9	36950.2	30587.4	25678.5	17819.6	13735.4	5850.7
income-statement-row.row.cost-of-revenue	152770.5	154908.7	124172.1	91736	68607.2	59203.7	64861.7	59533.6	49048.2	40071.9	22277.5	17491.6	13275	9388.1	5119	3370.1	2858.9	2271	41888.3	29982.3	24529.7	20699.4	13374.5	9791.9	3412.3
income-statement-row.row.gross-profit	54290.6	57199.7	55415.2	56000	52581.7	39889.1	33030.5	27045.8	21625.1	15711.7	13443.8	11478.1	8652.1	5228.6	2923.2	1951.9	1088.5	546.7	8268.5	6968	6057.6	4979.2	4445.1	3943.5	2438.4
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	983.9	718.8	874.5	562.5	411.5	486.1	581	371.3	171.3	151.2	151.6	0	82.8	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	11115.7	11697.5	10319.9	10772	8292.2	6756.5	5593.4	5267	4054.3	3033.8	2904.2	-683.2	-1389.5	-1153.1	704.4	367.3	341.8	263.9	6018.2	5329.3	4147	2833.5	1798.1	1291.5	287.5
income-statement-row.row.cost-and-expenses	163886.2	166606.2	134492	102508	76899.4	65960.2	70455.1	64800.6	53102.5	43105.7	25181.6	16808.4	11885.5	8235	5823.4	3737.4	3200.7	2534.9	47906.6	35311.5	28676.7	23532.9	15172.7	11083.4	3699.8
income-statement-row.row.interest-income	2284.4	2602.3	2170.2	2163.8	1979.7	1225.8	1214.3	773.5	521.3	297.4	170.1	0	0	0	0	74.7	73.9	29.3	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	1540.6	1230.5	1074.3	1130	1593	1291	1111.7	987.6	614.7	380	439.7	565.5	259.5	135.6	120.9	143.2	177.4	70	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-481	-1201.4	-997.9	-1100	-1457.8	-1309.1	-1111.7	-193.4	-539.2	-354.1	-335.4	-565.5	-267.1	-135.6	-120.9	-126.7	-329.3	44.9	213.7	473.6	146.1	-310	233.4	107.2	112.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	983.9	718.8	874.5	562.5	411.5	486.1	581	371.3	171.3	151.2	151.6	0	82.8	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	-481	-1201.4	-997.9	-1100	-1457.8	-1309.1	-1111.7	-193.4	-539.2	-354.1	-335.4	-565.5	-267.1	-135.6	-120.9	-126.7	-329.3	44.9	213.7	473.6	146.1	-310	233.4	107.2	112.6
income-statement-row.row.interest-expense	1540.6	1230.5	1074.3	1130	1593	1291	1111.7	987.6	614.7	380	439.7	565.5	259.5	135.6	120.9	143.2	177.4	70	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	1333.2	1305.8	912.4	761	564.9	450.8	426.2	358.8	355.3	287.9	267.3	257.4	206.8	99.2	40.6	30.3	35.3	20.5	0	0	0	0	0	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	55990.4	61567.2	61169.9	62094.1	53184.1	39825.7	35483.8	27425.2	21958.2	19325.2	14422.3	12198	10165.3	6418.2	2812.5	2723	1476.1	460.2	2250.3	1638.7	1910.6	2145.6	2646.9	2652	2150.9
income-statement-row.row.income-before-tax	55509.4	60365.8	60172	60994.1	51726.3	38516.7	34372.1	27231.8	21419	18971.2	14086.9	11632.5	9898.2	6282.7	2691.6	2596.3	1146.7	505.1	2464	2112.3	2056.8	1835.6	2880.3	2759.2	2263.5
income-statement-row.row.income-tax-expense	23139.6	22970.4	26081.8	26642.5	24449	17285	14226.3	11005.3	8592.1	7103.8	5071.1	4962	3643.9	2012	850.2	1214.3	292.6	48.9	394.8	271.9	329.2	280	278.6	293.5	308.8
income-statement-row.row.net-income	28091.9	32401.2	30030.5	28961.5	24525.5	19232.9	17461.2	14677.1	11761.5	11483.6	8509.8	6531.3	5135.9	3881.8	1794.1	1340.6	861	400.3	1708.1	1551.5	1488.9	1278.6	1756.2	1536	1355.4