Wolong Electric Group Co.,Ltd.

Simbolis: 600580.SS

SHH

14.55

CNY

Rinkos kaina šiandien

40.1995
P/E santykis
-13.6678
PEG koeficientas
18.99B
MRK kapitalizacija
0.01%
DIV pajamingumas

Wolong Electric Group Co.,Ltd. (600580-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 Wolong Electric Group Co.,Ltd. (600580.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 Wolong Electric Group 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	2000
balance-sheet.row.cash-and-short-term-investments	2661.6	2310.5	2338.5	2209.6	2000.6	1558.2	2081.1	2143.5	1740.4	1475.2	1560.7	967.3	1052.5	1223.3	513.3	362.5	366.9	315.3	242.7	243.4	215.2	285.5	43.6	31	17.5
balance-sheet.row.short-term-investments	71.5	5.5	-94.3	-534.9	-537.3	-511.5	-428.2	-425.3	-63.3	0.1	0.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	6561.9	6826.8	6137.5	5694	5220.5	5382.5	4955.2	4390.7	3890.5	2483	2133.7	1062.1	1203.1	908.3	805.8	542.3	377.2	288.4	216.2	130.3	117.5	88.8	78.5	84.2	104.3
balance-sheet.row.inventory	3405	3267.7	2998.6	2723.7	2758.6	2459.5	2179.6	2153.8	2064.8	1331.2	1099.7	607	645.7	672	425.5	294.2	249.7	182.4	163.1	124	88.6	52	36.8	32.4	31.5
balance-sheet.row.other-current-assets	451.7	146	135.5	154.9	142.3	207.8	105.1	108.9	80.9	121.3	62.4	-42.7	-46.4	-49.2	-29.4	-43	-8.9	-4.6	-7	-3.9	-4.2	-5.7	-3.4	2.1	-21.6
balance-sheet.row.total-current-assets	13080.2	12551	11610.1	10782.2	10122	9608.1	9321	8797	7776.7	5410.7	4856.5	2593.7	2854.9	2754.3	1715.2	1156.1	984.9	781.5	615.1	493.8	417.1	420.6	155.5	149.7	131.7
balance-sheet.row.property-plant-equipment-net	5831.8	5063	4753.7	4367.1	4093.6	4108.3	3348.5	3530.5	3370.6	2824.3	2622.8	1491.6	1341.5	831.7	561	495.5	436.5	416.6	375.1	321.3	262.3	184.1	95.4	75.7	66
balance-sheet.row.goodwill	1459.1	1456.3	1419.6	1391.4	1377.4	1317.7	971.3	1018	927.3	103.5	103.5	58.5	58.5	0.6	0.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2193.1	1792.5	1651.7	1447.7	1419.1	1351.9	1122	1248.5	1107	737.4	614.4	262.3	266	219.2	147.2	41.9	39.1	1.4	0.9	1	1.3	1	1	10.8	11.2
balance-sheet.row.goodwill-and-intangible-assets	3652.2	3248.8	3071.3	2839.1	2796.5	2669.5	2093.2	2266.6	2034.4	840.8	717.9	320.8	324.5	219.9	147.9	41.9	39.1	1.4	0.9	1	1.3	1	1	10.8	11.2
balance-sheet.row.long-term-investments	1465.9	1859.1	1937.8	2230.1	2135.5	1545.7	1577	1001.6	540.2	443.6	355.3	0	0	242.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	404.1	364.3	390	416.3	388.5	373.6	302.1	372.1	255.7	207.5	145.8	38.6	36.2	13.1	12.2	7.6	9.8	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	230.2	359.5	249.8	182	167.5	149.5	133.6	113.9	87.6	66.6	190.5	328.6	267.8	2.6	231.7	169.9	160.9	185.5	53.2	53.2	22.6	31.5	0.5	0.1	0
balance-sheet.row.total-non-current-assets	11584.2	10894.6	10402.6	10034.5	9581.6	8846.6	7454.5	7284.8	6288.4	4382.9	4032.3	2179.6	1970.1	1309.3	952.7	714.8	646.4	603.4	429.1	375.6	286.1	216.7	97	86.6	77.3
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	24664.5	23445.6	22012.6	20816.7	19703.5	18454.7	16775.5	16081.7	14065.1	9793.6	8888.8	4773.3	4824.9	4063.7	2667.9	1870.9	1631.3	1384.9	1044.2	869.4	703.2	637.3	252.5	236.3	209
balance-sheet.row.account-payables	4730.7	4877.3	4502.6	3863.1	3467.8	3429.7	2767.4	2585.7	2459.3	1797	1074.3	617.2	609.4	610.5	416.4	310.2	279	204.7	155.9	101.8	85.5	94.9	59.3	61.1	45.2
balance-sheet.row.short-term-debt	3044.3	3140.5	4332.1	3777.7	3844.5	4466.1	3592.6	3536.8	3337.3	1859	1620	643.4	1259.8	316.2	279.1	263.2	247.2	176.2	223.7	157.3	69.7	56.5	40.3	33.5	30
balance-sheet.row.tax-payables	97.5	144.9	117.6	207.9	191.2	199.7	184.1	77.5	108.8	62.6	66.2	-19.3	-11.3	-26.2	4.9	-2.4	7.9	12.6	10	14.5	8.1	5.7	5.2	7.6	5.1
balance-sheet.row.long-term-debt-total	3585.4	2987	1968.3	2957.6	2905.4	2040.1	2541.2	2434.1	1609.5	941	707.6	25	59.5	180	170	0	0	0.5	0.3	0	0	0	4.4	20.6	20.1
Deferred Revenue Non Current	149.2	136.5	124.4	118.7	134.1	129.6	141.7	147.5	83.3	36.6	465.7	0	0	-180	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	1417.3	1281.2	180.5	71.3	383.5	1011.8	392.8	231.6	331.7	115.8	762	651.6	120.3	328.8	299.1	112.6	39.4	22.4	21.5	7.8	6.8	1.9	1	0.8	0.2
balance-sheet.row.total-non-current-liabilities	4260.6	3721	2778.1	3818.2	3829	2878.7	3315.9	3495	2214.9	1507.1	1257.4	25	59.5	180.3	170	0	0	0.5	0.3	0	0	0	4.4	20.6	20.1
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	136.5	147.9	168.2	174	16.1	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	13812.9	13304.5	13018.9	12632.1	12284.1	11986	10728.7	10507.4	9093.3	5653.1	5007.1	1984.5	2103.9	1469.3	1235.3	730.8	602.4	436.9	422.9	298.2	217.2	192.1	119.9	138.7	123.3
balance-sheet.row.preferred-stock	0	90.3	343.8	113.5	88.2	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	1311.2	1314.7	1315.3	1308.9	1301.2	1293.2	1288.9	1288.9	1110.5	1110.5	1110.5	687.7	687.7	428.9	285.1	283.3	283.3	257.6	174.6	174.6	174.6	109.1	74.1	74.1	74.1
balance-sheet.row.retained-earnings	6121.9	5797.1	5253	4507	3890	3095.3	2600	2092.9	1926.4	1644.6	1332.5	796.7	724	664.9	493.7	339.9	253.2	170.5	123.4	91.6	62.5	26.7	23.9	0.1	-3.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	17.3	-90.3	-343.8	-113.5	-88.2	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	1957.7	1878.3	1633.1	1809.8	1796.3	1655	1770.8	1731.7	830.3	1016.6	1139.1	1068.3	1072.2	1295	473.9	387.7	380.6	430.8	242.4	229.5	219	284.4	20.1	13	7.7
balance-sheet.row.total-stockholders-equity	9408.1	8990.2	8201.4	7625.8	6987.4	6043.5	5659.7	5113.5	3867.2	3771.7	3582.1	2552.8	2483.9	2388.8	1252.8	1010.8	917.2	858.8	540.3	495.7	456.1	420.1	118.1	87.2	78.3
balance-sheet.row.total-liabilities-and-stockholders-equity	24664.5	23445.6	22012.6	20816.7	19703.5	18454.7	16775.5	16081.7	14065.1	9793.6	8888.8	4773.3	4824.9	4063.7	2667.9	1870.9	1631.3	1384.9	1044.2	869.4	703.2	637.3	252.5	236.3	209
balance-sheet.row.minority-interest	1294.3	1151	792.4	558.9	432	425.2	387.1	460.8	1104.5	368.8	299.6	236	237.1	205.5	179.8	129.2	111.7	89.2	80.9	75.5	29.9	25.1	14.5	10.4	7.4
balance-sheet.row.total-equity	10702.4	10141.1	8993.8	8184.7	7419.5	6468.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1537.4	1864.6	1843.4	1695.2	1598.2	1034.2	1148.9	576.4	476.9	443.7	356.2	323.8	260.3	242.1	227.1	164.1	155.4	181.7	49.7	49.7	20	30.2	0	0	0
balance-sheet.row.total-debt	6766.2	6127.5	6300.4	6735.3	6749.8	6506.2	6133.8	5970.9	4946.8	2800	2327.6	668.4	1319.3	496.2	449.1	263.2	247.2	176.2	223.7	157.3	69.7	56.5	44.6	54	50.1
balance-sheet.row.net-debt	4176.1	3822.4	3961.9	4525.7	4749.3	4948.1	4052.7	3827.4	3206.3	1324.8	767.9	-298.9	266.7	-727	-64.2	-99.3	-119.6	-139	-19	-86.1	-145.5	-229	1	23	32.5

Pinigų srautų ataskaita

Wolong Electric Group 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	838.6	1057.2	922.6	1008.1	688	671.4	287.9	434.6	476	406.5	135.6	130.3	243.6	226.3	147.8	122.4	90.4	73.3	61.8	38.2	30.9	34.4	29.7	25
cash-flows.row.depreciation-and-amortization	553	505.5	483.8	467.4	392.2	378	352.6	327.6	221.9	200.8	81.5	68.1	47	44.5	36.2	32.6	29.1	26.2	24.1	16.8	4.6	6.6	6.5	6.1
cash-flows.row.deferred-income-tax	11.5	119.3	-21.8	42.2	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	42	33.8	21.8	-42.2	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	-536.7	145.2	-245.5	-231.3	-379.9	-426.1	-610.3	-180.6	-155.1	-422.6	23.4	-306.8	-225.8	-76.9	-84	-66	-44.8	-47.5	-23.9	-28.2	-4.7	-5.9	11.6	-27.7
cash-flows.row.account-receivables	-1081.5	-467.7	-693.3	166.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-271.6	-282.1	42.8	-297.3	-101.9	-342.8	-26	59.9	-184.3	-65.2	36.7	122.5	-245.1	-129.4	-48.1	-61	-19	-34.7	-38.8	-36.6	-12.9	-3.6	-1.2	6.4
cash-flows.row.account-payables	805	775.7	426.8	-142.6	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	11.5	119.3	-21.8	42.2	-278	-83.3	-584.2	-240.5	29.2	-357.4	-13.3	-429.3	19.2	52.5	-35.9	-5	-25.8	-12.7	14.9	8.4	8.3	-2.3	12.9	-34.1
cash-flows.row.other-non-cash-items	283.7	-380.8	63.4	-48.4	274.3	-306.5	64.2	278.7	100.2	85.8	33.7	5.6	10.2	10.4	26.8	5.9	3.8	2.8	-12.1	0.9	-1	4.9	8.5	8.8
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
cash-flows.row.investments-in-property-plant-an-equipment	-880.5	-952.2	-678	-556.7	-807.7	-788.9	-647.6	-553	-428.7	-414.6	-211.4	-477	-332.7	-184.7	-97	-86.3	-79	-101.6	-121.4	-118.3	-60.7	-5.4	-15.3	-7.4
cash-flows.row.acquisitions-net	13.1	280.7	160.1	-4.3	-626.5	95.5	-173.2	-1751.4	-166.9	-129.7	0	-106.8	335.6	-38.3	0	-15.6	101	1.7	15.5	0	60.8	0	0	7.4
cash-flows.row.purchases-of-investments	-5.3	-0.1	-69.9	-50.5	-28.6	23.5	-1268	-50.4	-71.3	-508.2	0	-290	-2.6	-4.5	0	-7.1	-133.2	-28.5	-29.7	-19.8	-90.8	0.1	-0.2	-0.2
cash-flows.row.sales-maturities-of-investments	6.3	10.9	684	5.8	3.3	13.9	10.3	81	105.2	11.6	10.4	239.3	9.9	12.5	9.7	27.1	9	19.6	12.8	0	1.9	0	0	0.1
cash-flows.row.other-investing-activites	233.1	233.7	-678	3.9	9.3	-37.3	39.9	73.5	95.5	85.7	94	34	-332.7	24.2	5.7	3.9	-79	12.5	-0.2	26.7	-60.7	0	0	-7.4
cash-flows.row.net-cash-used-for-investing-activites	-633.2	-427.1	-581.9	-601.8	-1450.2	-693.4	-2038.6	-2200.3	-466.3	-955.3	-107	-600.5	-322.6	-190.8	-81.6	-78	-181.1	-96.3	-123.1	-111.5	-149.5	-5.3	-15.5	-7.6
cash-flows.row.debt-repayment	-5034.2	-5164.7	-5523.7	-6400.4	-4615.1	-4135	-2668.5	-3161.1	-2621.4	-1710.7	-1607.4	-1014.2	-633.3	-504.3	-375	-386.7	-273.7	-190.3	-196.1	-222.2	-165.4	-74	-52	-60.4
cash-flows.row.common-stock-issued	3.7	190.1	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	-3.7	-190.1	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	-465.2	-467.1	-484.9	-426	-391.3	-309.1	-307.8	-292.3	-281.5	-154.3	-119	-108	-57.7	-57.6	-55.6	-52.1	-37.4	-31.7	-36.2	-22.7	-2	-12.8	-31.3	-4.9
cash-flows.row.other-financing-activites	4820.2	4731.8	5705.5	6644.4	4999.3	4762.5	5426	5110.6	2489.4	2797.9	1511.1	1542	1645.7	682.1	380.9	457.5	486.3	262.7	333.8	258.3	528.9	64.6	56	57.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-679.1	-900	-303.2	-182.1	-7.1	318.4	2449.7	1657.1	-413.6	932.9	-215.4	419.8	954.6	120.3	-49.6	18.7	175.2	40.7	101.5	13.5	361.6	-22.2	-27.3	-7.6
cash-flows.row.effect-of-forex-changes-on-cash	71.7	-72.1	-15.7	-14.7	-35	-42.9	-43	-52.9	-48.9	3.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-48.5	81.1	323.6	397.3	-517.6	-101.2	462.5	264.2	-285.8	252	-48.2	-283.4	707	133.8	-4.3	35.6	72.6	-0.7	28.3	-70.3	241.9	12.6	13.5	-3.1
cash-flows.row.cash-at-end-of-period	2010.2	2058.7	1977.6	1653.9	1256.6	1774.2	1875.4	1412.8	1148.6	1434.5	871.7	919.9	1203.3	496.4	362.5	366.9	315.3	242.7	243.4	215.2	285.5	43.6	31	17.5
cash-flows.row.cash-at-beginning-of-period	2058.7	1977.6	1653.9	1256.6	1774.2	1875.4	1412.8	1148.6	1434.5	1182.5	919.9	1203.3	496.4	362.5	366.9	331.3	242.7	243.4	215.2	285.5	43.6	31	17.5	20.6
cash-flows.row.operating-cash-flow	1192.1	1480.3	1224.4	1195.9	974.7	316.7	94.4	860.3	642.9	270.5	274.2	-102.8	74.9	204.4	126.9	95	78.5	54.9	49.9	27.7	29.8	40.1	56.3	12.2
cash-flows.row.capital-expenditure	-880.5	-952.2	-678	-556.7	-807.7	-788.9	-647.6	-553	-428.7	-414.6	-211.4	-477	-332.7	-184.7	-97	-86.3	-79	-101.6	-121.4	-118.3	-60.7	-5.4	-15.3	-7.4
cash-flows.row.free-cash-flow	311.6	528.1	546.4	639.1	167	-472.2	-553.1	307.3	214.2	-144.1	62.8	-579.8	-257.8	19.7	29.9	8.7	-0.4	-46.7	-71.5	-90.6	-30.9	34.7	41.1	4.8

Pajamų ataskaitos eilutė

Wolong Electric Group Co.,Ltd. pajamos, palyginti su ankstesniu laikotarpiu, pasikeitė NaN%. Pranešama, kad bendrasis 600580.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	2000
income-statement-row.row.total-revenue	15472.5	14998	13999.2	12565	12416.1	11076	10086	8913.9	9473.6	6892.6	5727.7	2507.2	3146.2	2903.9	2232.2	2136.9	1456.5	1079.2	770.1	514	324.2	208	203.1	168.1	132.9
income-statement-row.row.cost-of-revenue	11893.4	11457.6	10832.3	9491.7	9066.4	8182.1	7920.8	7048.5	7449.2	5469.4	4411.7	2025.6	2697.6	2395.1	1744.7	1786.8	1205.1	879.1	633.5	413.3	251	154.1	137.7	109.4	82.1
income-statement-row.row.gross-profit	3579.2	3540.4	3166.8	3073.4	3349.7	2894	2165.2	1865.4	2024.4	1423.1	1315.9	481.6	448.7	508.8	487.6	350.1	251.4	200.1	136.6	100.6	73.2	53.9	65.4	58.7	50.8
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	14	767.9	585.8	596.4	589.7	-6.2	112.6	1	33.4	140.9	87.6	80.5	51.9	28	27.7	21.7	13.7	17.3	12.4	25.2	9.4	8.2	4.8	3.7	4.9
income-statement-row.row.operating-expenses	2462.9	2301.4	2032.1	1924.8	2253.7	1929.1	1738.7	1588.3	1387.7	973.7	882.9	350.4	347.1	271.7	246.4	180.5	128.7	87.3	60.5	43.3	30.2	19.4	18.1	16.8	21.4
income-statement-row.row.cost-and-expenses	14356.3	13759	12864.4	11416.5	11320	10111.2	9659.6	8636.9	8836.9	6443.1	5294.6	2376	3044.7	2666.8	1991	1967.3	1333.8	966.4	694	456.7	281.2	173.5	155.8	126.2	103.6
income-statement-row.row.interest-income	25.4	17.6	14.4	37.8	31.6	50.9	63.3	31.4	52.8	39.9	22.9	29.4	19.7	12.9	2.8	4.2	3.1	1.7	0.5	1.3	2.5	1.7	0.2	0.5	0
income-statement-row.row.interest-expense	251.9	275	246	297.4	284.7	264.2	279.4	218.3	225.7	147.7	121.4	96.2	73.7	29.9	23.5	24.4	16.4	16.7	10.8	7	3.4	2.1	5.2	5	4.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-324.7	-435.3	-58.7	-22.7	-17.6	-176.4	459.2	40.3	-161.8	7.6	-77.6	20.1	35.9	28.3	14.4	-3.4	8.7	2.2	3.4	22.9	8.8	3.9	-3.2	-2.4	0.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	14	767.9	585.8	596.4	589.7	-6.2	112.6	1	33.4	140.9	87.6	80.5	51.9	28	27.7	21.7	13.7	17.3	12.4	25.2	9.4	8.2	4.8	3.7	4.9
income-statement-row.row.total-operating-expenses	-324.7	-435.3	-58.7	-22.7	-17.6	-176.4	459.2	40.3	-161.8	7.6	-77.6	20.1	35.9	28.3	14.4	-3.4	8.7	2.2	3.4	22.9	8.8	3.9	-3.2	-2.4	0.6
income-statement-row.row.interest-expense	251.9	275	246	297.4	284.7	264.2	279.4	218.3	225.7	147.7	121.4	96.2	73.7	29.9	23.5	24.4	16.4	16.7	10.8	7	3.4	2.1	5.2	5	4.2
income-statement-row.row.depreciation-and-amortization	673.6	553	380.3	602.5	792.9	392.2	378	352.6	327.6	221.9	200.8	81.5	68.1	47	44.5	36.2	32.6	29.1	26.2	24.1	16.8	4.6	6.6	6.5	6.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1116.3	1434.2	1344.1	1093.2	1204.3	794.7	773.1	319.9	444	321.3	269.9	71.2	86.2	237.7	228.4	145.1	117.6	104.6	74.7	67.3	46	36.8	44.8	38.5	25.3
income-statement-row.row.income-before-tax	791.6	998.9	1285.3	1070.5	1186.7	788.5	885.7	317.4	474.9	457	355.4	151.3	137.4	265.4	255.6	166.2	131.4	118.5	83.2	86.3	53.6	41.7	46.8	40.8	30.1
income-statement-row.row.income-tax-expense	214.5	160.4	228.1	147.9	178.5	100.5	214.3	29.5	40.3	-19	-51.1	15.7	7.1	21.8	29.3	18.4	9	28.1	9.9	24.5	15.4	10.9	12.3	11.2	5.1
income-statement-row.row.net-income	529.9	799.5	987.8	866.8	963.1	636.8	665.2	253.4	360.3	445.8	364	117.5	111	210.6	197.4	129.3	102.4	79.7	65.6	60.5	35.9	29.8	30.7	26.7	23.4