Hubei Chutian Smart Communication Co.,Ltd.

Simbolis: 600035.SS

SHH

4.61

CNY

Rinkos kaina šiandien

8.7646
P/E santykis
0.3381
PEG koeficientas
7.42B
MRK kapitalizacija
0.03%
DIV pajamingumas

Hubei Chutian Smart Communication Co.,Ltd. (600035-SS) Finansinės ataskaitos

Q: Koks yra įmonės laisvųjų pinigų srautas?

Laisvųjų pinigų srautas yra .

Q: Koks yra įmonės grynųjų pinigų skaičius?

Įmonės grynieji pinigai yra .

Download

Metinis Ketvirtinis

Linijinis Loginis

Diagramoje matote numatytuosius skaičius dinamikoje Hubei Chutian Smart Communication Co.,Ltd. (600035.SS). Įmonės pajamos rodo NaN M vidurkį, kuris yra NaN % gowth. Vidutinis viso laikotarpio bendrasis pelnas yra NaN M, kuris yra NaN %. Vidutinis bendrojo pelno rodiklis yra NaN %. Įmonės praėjusių metų veiklos grynojo pelno augimas yra NaN %, kuris lygus NaN % % vidutiniškai per visą bendrovės istoriją.,

Metinis Ketvirtinis

10Y 20Y 30Y 40Y

Balansas

Pasinerdami į Hubei Chutian Smart Communication Co.,Ltd. fiskalinę trajektoriją, stebime vidutinį turto augimą. Įdomu tai, kad šis rodiklis yra , atspindintis tiek aukščiausias, tiek žemiausias įmonės rodiklius. Palyginus per ketvirtį, šis skaičius pakoreguojamas iki . Žvilgtelėjus į praėjusius metus, matyti, kad bendras turto pokytis yra NaN. Akcininkų vertė, kurią parodo bendras akcininkų nuosavas kapitalas, vertinama pagal NaN ataskaitine valiuta. Šio aspekto pokytis per metus yra NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	1631.3	1886.8	842.6	721.5	1152.6	929.5	604.7	454.6	305.1	484.1	695.1	1687.3	799.7	620.6	390.5	214.9	89.1	139.1	166.1	260	224.7	190.9	84.8
balance-sheet.row.short-term-investments	-28.9	-9.6	-23.7	-20.1	282.4	103.7	14.1	0	0	0	0	0	36	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	337.6	428.8	511.7	543.4	1069.5	707	531.2	104.8	70.8	77.3	0	0	0	502.3	215.2	0	9.3	31.3	0	0	0	2	2.5
balance-sheet.row.inventory	65.3	47.2	134.4	210.4	229.5	310.5	119.6	1.3	2.1	1	0	0	0	0	0	0	0	0	0	0	0	0.1	0.1
balance-sheet.row.other-current-assets	55.6	51.3	57.3	62.3	60.5	90	144.5	0.7	13	-7.4	-11.4	-9.9	-8.3	-12.7	-12	-6.5	-0.4	-12.7	-4.2	-0.6	-0.3	-0.1	-0.9
balance-sheet.row.total-current-assets	2089.8	2414	1546.1	1537.6	2512	2037	1399.9	561.4	391	555	1358.1	2188.8	1252.7	1110.2	593.7	230.2	98.1	157.7	183.5	263.5	227.9	192.9	86.5
balance-sheet.row.property-plant-equipment-net	1141	921.6	837.6	733.4	699.9	629.1	630.5	571.9	637.2	770.5	4351.9	4333.8	2864.1	4890.8	2965	2739.8	2839.7	2933.4	2938.4	2033.4	1191.2	1195.4	1205.9
balance-sheet.row.goodwill	0	0	0	0	95	641.5	885	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	14793.7	14223.5	14665.5	12997.8	6974.9	7108.8	7338.5	7421.4	7586.9	7479.6	7252.6	5270.8	5407.8	5.7	5.8	5.9	0.1	0.1	0.1	0.1	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	14793.7	14223.5	14665.5	12997.8	7069.9	7750.3	8223.5	7421.4	7586.9	7479.6	7252.6	5270.8	5407.8	5.7	5.8	5.9	0.1	0.1	0.1	0.1	0	0	0
balance-sheet.row.long-term-investments	1472	433	483.9	493.5	168.2	317.7	309.2	0	0	0	8.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	44.5	19	13.1	51.4	44.9	37.3	34.2	45.8	68.4	7.4	7.2	6.5	4.5	5.2	2.7	2.6	3.6	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	5.9	28.7	5.5	0.3	2896.7	126	37.5	286.4	219.8	200.4	122.8	8.8	5.8	0	174	0	0.1	0.1	0.1	0.2	0.1	0.2	1.1
balance-sheet.row.total-non-current-assets	17457	15625.9	16005.7	14276.4	10879.6	8860.4	9234.9	8325.4	8512.4	8458	11742.8	9619.9	8282.2	4901.7	3147.5	2748.3	2843.5	2933.6	2938.6	2033.7	1191.3	1195.6	1207
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
balance-sheet.row.total-assets	19546.8	18039.9	17551.7	15813.9	13391.5	10897.4	10634.8	8886.8	8903.4	9013	13100.9	11808.7	9534.9	6011.9	3741.2	2978.5	2941.6	3091.3	3122.1	2297.2	1419.2	1388.5	1293.5
balance-sheet.row.account-payables	521.7	492.3	533.7	548.1	443.2	346.1	450.5	150.6	322.7	475.6	837.3	513.1	847.8	372.4	13.2	11.1	83.5	145.6	387.6	36.9	6.9	0.9	0
balance-sheet.row.short-term-debt	3162.3	2084.2	2446	1796.6	2477.8	1658.8	941	119.3	258.1	703.2	600	100	541	600	900	390	410	490	390	30	89.3	80	124.1
balance-sheet.row.tax-payables	149.2	119.4	165	196.5	234.8	84.5	84.9	30.3	14.2	106.8	56.4	41.6	13.7	56	22.1	60.1	37.1	58.9	-2.4	15.4	36.5	26.6	9.6
balance-sheet.row.long-term-debt-total	4015.3	5555.1	5051.8	4279.2	2982.7	1842	2525	3179.6	3758.7	3565.6	6196.6	6255.6	4037.1	1500	100	0	0	100	100	0	0	59.3	59.3
Deferred Revenue Non Current	529.8	612.1	555.1	506.6	454.9	422	384.7	281.3	211.2	169.3	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	1210.9	762.9	536.2	1022.7	17.7	280.8	17.9	502.7	3.5	4.9	689.1	672.5	157.9	117.7	4.6	6.4	3.9	2.1	110.8	13.9	6.3	103.8	48.8
balance-sheet.row.total-non-current-liabilities	4591.6	6242.3	5739.5	4793.5	3514.3	2294.6	2919.5	3461	3969.9	3734.9	6196.6	6255.6	4037.1	1500	100	0	0	100	100	96	96	110.3	59.3
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
balance-sheet.row.capital-lease-obligations	107.7	30.8	38.4	46.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10014.7	9598.6	9627.4	8563.2	6833.6	4664.8	4608.1	4541.9	4814.6	5265.7	9158.1	8056.1	5967.6	2836.4	1075.8	491.2	607	914.9	986	192.3	235.1	321.6	232.2
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
balance-sheet.row.common-stock	1610.1	1610.1	1610.1	1610.1	1692.9	1728.1	1730.8	1453.4	1453.4	1211.1	931.7	931.7	931.7	931.7	931.7	931.7	931.7	931.7	931.7	931.7	651.7	651.7	651.7
balance-sheet.row.retained-earnings	3850	3305	2919.7	2413.2	2411.5	2083.7	1984.9	1688.3	1512.9	1260.8	1061.3	946.7	894	745.3	499.9	381.9	289.6	185.4	197.1	189.3	102.5	14.5	34.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	1629.8	1474	1366.6	1235.6	1178.8	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	1101.3	1101.3	1101.3	1101.3	1267.8	2410.2	2296.8	1185.2	1101	1250.4	1529.4	1453.9	1385.8	1313.5	1233.5	1173.6	1113.1	1059	1006.8	984	430	400.6	374.9
balance-sheet.row.total-stockholders-equity	8191.3	7490.5	6997.8	6360.3	6551	6222	6012.5	4326.9	4067.2	3722.3	3522.3	3332.2	3211.4	2990.4	2665.1	2487.1	2334.4	2176.1	2135.6	2104.9	1184.1	1066.8	1061.3
balance-sheet.row.total-liabilities-and-stockholders-equity	19546.8	18039.9	17551.7	15813.9	13391.5	10897.4	10634.8	8886.8	8903.4	9013	13100.9	11808.7	9534.9	6011.9	3741.2	2978.5	2941.6	3091.3	3122.1	2297.2	1419.2	1388.5	1293.5
balance-sheet.row.minority-interest	1340.9	950.8	926.5	890.5	7	10.6	14.3	18	21.6	25	420.5	420.4	355.9	185.1	0.3	0.2	0.2	0.3	0.5	0	0	0	0
balance-sheet.row.total-equity	9532.1	8441.2	7924.3	7250.8	6558	6232.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1443.1	423.4	460.3	473.4	450.6	421.4	323.3	262.5	195	177.5	8.2	0	36	0	173.9	0	0	0	0	0	0	0	0.9
balance-sheet.row.total-debt	7177.6	7639.3	7497.7	6075.8	5460.5	3500.8	3466.1	3299	4016.8	4268.8	6796.6	6355.6	4578.1	2100	1000	390	410	590	490	30	89.3	139.3	183.4
balance-sheet.row.net-debt	5546.3	5752.5	6655.1	5354.3	4590.3	2675.1	2875.5	2844.4	3711.7	3784.7	6101.5	4668.4	3814.4	1479.4	609.5	175.1	320.9	450.9	323.9	-230	-135.4	-51.6	98.7

Pinigų srautų ataskaita

Hubei Chutian Smart Communication Co.,Ltd. finansiniame kraštovaizdyje per pastarąjį laikotarpį pastebimas pastebimas laisvųjų pinigų srauto pokytis, rodantis NaN pokytį. Bendrovė neseniai išplėtė savo akcinį kapitalą išleisdama NaN, o tai rodo NaN skirtumą, palyginti su praėjusiais metais. Bendrovės investicinė veikla lėmė grynųjų pinigų panaudojimą, kuris ataskaitine valiuta sudarė NaN. Tai NaN pokytis, palyginti su praėjusiais metais. Tuo pačiu laikotarpiu bendrovė užregistravo NaN, NaN ir NaN, kurie yra svarbūs norint suprasti įmonės investavimo ir grąžinimo strategijas. Bendrovės finansinė veikla lėmė grynųjų pinigų panaudojimą NaN, o per metus skirtumas buvo NaN. Be to, bendrovė skyrė NaN dividendams akcininkams išmokėti. Kartu ji ėmėsi kitų finansinių manevrų, vadinamų NaN, kurie taip pat turėjo didelės įtakos jos pinigų srautams šiuo laikotarpiu. Šie komponentai kartu sudaro išsamų įmonės finansinės būklės ir strateginio požiūrio į pinigų srautų valdymą vaizdą.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	961.5	746.9	773	343.7	633.9	440.7	571.9	387	426.2	278.2	255.2	195.3	295.1	400	299.2	301.8	267.8	258.8	91.2	115.7	117.3	96.6
cash-flows.row.depreciation-and-amortization	742.8	639	558.2	447.9	313.8	290.7	297	246.5	228.9	206.7	173	182	193.5	167.3	147.5	139.6	128.9	108.5	76.8	39.8	32.9	27.5
cash-flows.row.deferred-income-tax	0	-6.2	37.9	-77.8	35.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	6.2	-37.9	77.8	-35.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	210.2	-50	-93.8	19.9	135.4	-462.4	-169.6	35.2	-213.1	35	16.7	58.1	-9.3	148.7	-40.5	-72.4	-79.3	-5.4	156.7	14.3	55.4	71.8
cash-flows.row.account-receivables	0	32.2	-14.2	71.9	-140.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-14.9	75.7	55.7	2.8	59.7	-188	2	0.8	-1.1	0.8	-0.4	0	0	0	0	0	0	0	0	0	0.1	0
cash-flows.row.account-payables	0	-151.7	-173.3	23	180.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	225.1	-6.2	37.9	-77.8	35.6	-274.3	-171.6	34.4	-212	34.2	17.1	0	-9.3	148.7	-40.5	0	-79.3	-5.4	0	0	55.2	71.8
cash-flows.row.other-non-cash-items	126.9	369.5	368.1	486.7	-6.5	333.3	134.5	202.9	247.3	188.1	184.9	225.7	105.3	28.4	25.3	19.9	27	20	16.7	-1.5	6.5	11.3
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
cash-flows.row.investments-in-property-plant-an-equipment	-1436.6	-186.1	-62.9	-119.3	-133.2	-63.5	-187.3	-173.1	-321.5	-954.6	-1911.7	-1644.1	-2806	-1868.7	-550.2	-74.5	-73.2	-264.2	-821.8	-882.3	-27.9	-16.9
cash-flows.row.acquisitions-net	-67.5	-50	-420.2	380	0	0	-233.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-55	-20	395.8	-16.7	-2629.8	-222.5	-307.9	-67.5	-20	-175	0	0	0	0	-173.9	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	10.1	58.8	24.4	13.2	21.2	219.9	231.9	0	0	0	371.5	36	0	0	0	0	0	0	0	0	0	0.9
cash-flows.row.other-investing-activites	-992.6	8.5	-395.8	45.7	140.2	40.4	67.9	0	0	-48.2	0.9	0.1	-36	345.5	0	0.1	0.1	0	0	10.9	-0.1	0
cash-flows.row.net-cash-used-for-investing-activites	-2541.6	-188.8	-458.7	303	-2601.6	-25.7	-429.1	-240.6	-341.5	-1177.8	-1539.3	-1608	-2842	-1523.2	-724.1	-74.4	-73.2	-264.2	-821.8	-871.4	-27.9	-16
cash-flows.row.debt-repayment	-6191.5	-5480.5	-3934.4	-3663.8	-1698.5	-1202.1	-1060.3	-1039.8	-1298.1	-1894.8	-988	-1021	-1300	-1050	-390	-460	-540	-330	-210	-59.3	-189.3	-124.1
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
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
cash-flows.row.dividends-paid	-502.4	-545.1	-418.7	-599.6	-351.2	-407.9	-373	-331.2	-323.1	-362.7	-520.6	-469.5	-248.1	-102	-141.8	-168.6	-141.3	-244.7	-62	-2.9	-98.2	-40.9
cash-flows.row.other-financing-activites	583.2	5551.3	3323.1	2514.8	3617.9	1294.1	1140.9	894.6	1094.4	2556.3	1425.9	3320.9	3948.6	2155.8	1000	440	360	430	658.4	800.6	137.2	80
cash-flows.row.net-cash-used-provided-by-financing-activities	244.4	-474.2	-1030	-1748.6	1568.2	-316	-292.4	-476.4	-526.7	298.9	-82.7	1830.4	2400.5	1003.8	468.2	-188.6	-321.3	-144.7	386.4	738.4	-150.3	-85
cash-flows.row.effect-of-forex-changes-on-cash	0	1.3	-0.4	-1.2	1.3	0.9	-2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-255.8	1043.7	116.4	-148.6	44.4	261.7	109.4	154.5	-179	-171	-992.1	883.6	143.1	225.1	175.6	125.8	-49.9	-27	-94	35.3	33.8	106.2
cash-flows.row.cash-at-end-of-period	1625.8	1881.6	837.9	721.5	870.2	825.7	564	454.6	300.1	479.1	650.1	1642.3	758.7	615.6	390.5	214.9	89.1	139.1	166.1	260	224.7	190.9
cash-flows.row.cash-at-beginning-of-period	1881.6	837.9	721.5	870.2	825.7	564	454.6	300.1	479.1	650.1	1642.3	758.7	615.6	390.5	214.9	89.1	139.1	166.1	260	224.7	190.9	84.8
cash-flows.row.operating-cash-flow	2041.3	1705.4	1605.4	1298.2	1076.5	602.4	833.9	871.5	689.3	708	629.8	661.1	584.6	744.4	431.5	388.8	344.5	381.9	341.4	168.3	212	207.2
cash-flows.row.capital-expenditure	-1436.6	-186.1	-62.9	-119.3	-133.2	-63.5	-187.3	-173.1	-321.5	-954.6	-1911.7	-1644.1	-2806	-1868.7	-550.2	-74.5	-73.2	-264.2	-821.8	-882.3	-27.9	-16.9
cash-flows.row.free-cash-flow	604.8	1519.3	1542.5	1178.9	943.3	538.9	646.6	698.4	367.7	-246.7	-1281.9	-983	-2221.4	-1124.3	-118.7	314.3	271.2	117.7	-480.4	-714	184.1	190.3

Pajamų ataskaitos eilutė

Hubei Chutian Smart Communication Co.,Ltd. pajamos, palyginti su ankstesniu laikotarpiu, pasikeitė NaN%. Pranešama, kad bendrasis 600035.SS pelnas yra NaN. Bendrovės veiklos sąnaudos yra NaN, palyginti su praėjusiais metais, jos pakito NaN%. Nusidėvėjimo ir amortizacijos sąnaudos yra NaN, o tai yra NaN% pokytis nuo praėjusio ataskaitinio laikotarpio. Pranešama, kad veiklos išlaidos yra NaN, kurios rodo NaN% pokytį per metus. Pardavimo ir rinkodaros išlaidos yra NaN, kuris yra NaN% рokytis, palyginti su praėjusiais metais. Naujausiais duomenimis pagrįsta EBITDA yra NaN, o tai reiškia NaN% augimą per metus. Veiklos pajamos yra NaN, kurios rodo NaN% pokytį, palyginti su praėjusiais metais. Grynųjų pajamų pokytis yra NaN%. Praėjusių metų grynosios pajamos buvo NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	3196.2	2917.2	3264	2486.7	2873	3070.4	2688.4	1272.6	1230.7	1130.2	1010.9	954.2	949.9	966.8	771.5	717.1	725.9	621.1	514.5	389.8	295.9	253.9	223.6
income-statement-row.row.cost-of-revenue	1724.4	1420.4	1640.9	1389.5	1690.7	1984	1665.4	444.9	446.1	412.7	370.7	359.3	363.8	351	292.9	247.3	234.7	173.1	327.4	176.7	88.7	73.8	67.4
income-statement-row.row.gross-profit	1471.8	1496.8	1623.1	1097.2	1182.2	1086.4	1023	827.7	784.6	717.5	640.2	594.9	586.1	615.8	478.6	469.8	491.2	448.1	187.1	213.1	207.2	180.1	156.2
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
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	5.3	87.9	83.4	47.6	81.8	0.2	-0.2	203.2	6.4	1.4	0.6	0.6	103.9	28.1	1	2.6	0	16.4	-16.1	-14.3	1.3	-0.4	-0.6
income-statement-row.row.operating-expenses	124.2	143.8	146.8	125.7	175.3	142	144.7	95.5	104.3	98.7	77.4	67.3	65.3	60.2	52.5	49.9	49.1	47.7	37.6	39.9	27.7	23.3	20.4
income-statement-row.row.cost-and-expenses	1848.5	1564.2	1787.6	1515.2	1866.1	2126	1810.1	540.3	550.3	511.4	448.1	426.6	429.1	411.2	345.4	297.2	283.8	220.7	365	216.6	116.4	97.1	87.8
income-statement-row.row.interest-income	48.8	25	13.2	9	7.6	6.2	6.6	4	4.1	7.7	5.4	10.1	3.9	2.9	0	0	0	2.6	3.3	10.8	2.7	1.2	0.5
income-statement-row.row.interest-expense	272.7	312.5	294.2	322.9	160.1	181.8	192.6	203.4	244.9	277.1	180.6	224	106.2	27.5	22.8	22.2	30.9	15.6	1.5	2.9	5.1	9.3	11.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	5.3	-365.3	1.5	-465.7	-0.2	-310.8	-129.1	-196.2	-235.7	-179.3	-178.8	-214.8	-102.2	-23.5	-22.4	-15.6	-38.4	-9.9	-12.6	1.4	-3.7	-8.6	-11.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	5.3	87.9	83.4	47.6	81.8	0.2	-0.2	203.2	6.4	1.4	0.6	0.6	103.9	28.1	1	2.6	0	16.4	-16.1	-14.3	1.3	-0.4	-0.6
income-statement-row.row.total-operating-expenses	5.3	-365.3	1.5	-465.7	-0.2	-310.8	-129.1	-196.2	-235.7	-179.3	-178.8	-214.8	-102.2	-23.5	-22.4	-15.6	-38.4	-9.9	-12.6	1.4	-3.7	-8.6	-11.6
income-statement-row.row.interest-expense	272.7	312.5	294.2	322.9	160.1	181.8	192.6	203.4	244.9	277.1	180.6	224	106.2	27.5	22.8	22.2	30.9	15.6	1.5	2.9	5.1	9.3	11.9
income-statement-row.row.depreciation-and-amortization	742.8	639	927.6	447.9	353.2	290.7	297	246.5	228.9	206.7	173	182	193.5	167.3	147.5	139.6	128.9	108.5	76.8	39.8	32.9	27.5	11.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1269.3	1386.8	1118.7	951.6	1024.7	633.4	749.4	532.5	438.2	438.2	383.4	312.2	417.8	529.5	402.9	402	403.7	387.4	151.3	181.1	177.3	148.7	124.8
income-statement-row.row.income-before-tax	1274.5	1021.5	1120.2	485.9	1024.6	633.6	749.2	536	444.6	439.6	384	312.8	418.6	532.2	403.7	404.3	403.6	390.6	137	174.6	175.9	148.3	124.2
income-statement-row.row.income-tax-expense	313.1	274.6	347.2	142.2	390.7	192.9	177.3	149.1	18.4	161.5	128.7	117.5	123.5	132.2	104.5	102.6	135.8	131.8	45.7	58.9	58.7	51.7	40.9
income-statement-row.row.net-income	942.3	722.6	740.2	324.4	637.5	444.4	575.7	390.5	429.7	283.9	255.3	195.3	295.5	399.9	299.1	301.7	268	259	91.2	115.7	117.3	96.6	83.3