China Fortune Land Development Co., Ltd.

Symbol: 600340.SS

SHH

1.18

CNY

Trhová cena dnes

-0.5379
Pomer P/E
0.0056
Pomer PEG
4.59B
MRK Cap
0.00%
Výnos DIV

China Fortune Land Development Co., Ltd. (600340-SS) Finančné výkazy

Q: Aký je údaj o hotovosti spoločnosti?

Peňažné prostriedky podniku sú .

Download

Ročný Štvrťročne

Lineárne Log

Na grafe môžete vidieť predvolené čísla v dynamike pre China Fortune Land Development Co., Ltd. (600340.SS). Príjmy spoločnosti zobrazuje priemerná hodnota NaN M, ktorá je NaN % gowth. Priemerný hrubý zisk za celé obdobie je NaN M, čo je NaN %. Priemerný pomer hrubého zisku je NaN %. Rast čistého zisku za minuloročné výsledky spoločnosti je NaN %, ktorý sa rovná NaN % % v priemere za celú históriu spoločnosti.,

Ročný Štvrťročne

10Y 20Y 30Y 40Y

Súvaha

Keď sa ponoríme do fiškálnej trajektórie spoločnosti China Fortune Land Development Co., Ltd., pozorujeme priemerný rast aktív. Je zaujímavé, že táto miera predstavuje , čo odráža maximá aj minimá spoločnosti. V porovnaní medzi štvrťrokmi sa tento údaj upraví na . Pohľad späť za minulý rok odhaľuje celkovú zmenu aktív o NaN. Hodnota akcionárov, vyjadrená celkovým vlastným imaním akcionárov, sa oceňuje na NaN v mene vykazovania. Medziročná zmena tohto aspektu je 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	6477.7	12417.6	14437.5	26993.2	42962.7	47281.8	68104.9	45503.1	36801.7	16193.9	9943.8	5556.5	3574.3	60.6	83.8	40.1	56.1	80.9	173.9	231.1	302.3	8.7	10.6	3.3
balance-sheet.row.short-term-investments	2786.8	2797.3	-9857.1	-10844.6	-6005.1	-5007.1	-4664.5	-2778.1	-881.4	-434	-221.3	0	0	1.6	0	0	0	0	0	12.8	0	0	0	0
balance-sheet.row.net-receivables	205134.5	214046.7	215743.1	216827	66908.3	50970.4	31640.1	20181.1	11731.5	9067.4	5146.9	5461.8	3132.4	55.2	70.6	66.4	110.2	136.5	132.2	116.5	97.8	92.7	72.9	42.6
balance-sheet.row.inventory	82636.2	122871.9	145280.1	179224.6	290281.4	254522.7	229794.4	147344.7	100621.2	78316	54057.8	32280.2	20665	46.1	34.3	59.7	88.7	64	37.8	36.8	34.6	36.7	34.4	37.4
balance-sheet.row.other-current-assets	13381.2	14700.7	17009.8	18049.8	18692.1	15185.5	18947	10532.3	4610.7	4094.9	200	-1374.7	-660.2	-10.5	-17.5	-6.4	-20.3	-23.8	-4.6	0	-6.6	-4.6	-8.2	1.6
balance-sheet.row.total-current-assets	307629.5	364036.8	392470.4	441094.6	418844.5	367960.4	348486.3	223561.2	153765.1	107672.3	69348.4	41923.8	26711.5	151.4	171.1	159.8	234.8	257.6	339.3	384.3	428.1	133.6	109.7	84.8
balance-sheet.row.property-plant-equipment-net	11190.8	12521.1	14141.5	14528.3	14280.2	17736.5	7108.9	6008.6	4597.8	3108.4	2098.1	912.7	224.1	164.8	135.8	181.2	193.8	166.8	108.9	92.7	65.4	60.4	49.1	45.7
balance-sheet.row.goodwill	0	0	0	203.7	305	502	541.6	325.1	40	0.3	0.3	0.3	0.3	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	4526.7	4977.6	5893.3	6767.7	6998.2	5343.1	5193	6140	4512.1	455	348.9	83	40.4	47.4	33.2	36.2	35.5	0	3.4	3.5	3.7	3.8	3.9	4
balance-sheet.row.goodwill-and-intangible-assets	4526.7	4977.6	5893.3	6971.4	7303.2	5845.1	5734.7	6465.1	4552.1	455.4	349.2	83.3	40.8	47.4	33.2	36.2	35.5	0	3.4	3.5	3.7	3.8	3.9	4
balance-sheet.row.long-term-investments	6237.7	14067.8	17027.7	20818.1	14950.1	9904.1	9298.2	4644.1	1540.4	451.3	238.9	0	0	94.4	0	0	0	0	0	-5.5	0	0	0	0
balance-sheet.row.tax-assets	13991.5	11384.7	11420.7	5339.2	2346.8	3240.3	2362.7	1273.1	583.9	406.1	281.7	136.4	166	42.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	7920.7	1614.7	10.7	10.7	87.3	5025.5	2873.9	7951.3	3584	1870.7	1777.4	137.3	437.5	-137.1	0	0	3.9	13.8	13	14.4	0.5	0.7	0.4	0.6
balance-sheet.row.total-non-current-assets	43867.4	44565.8	48493.7	47667.8	38967.5	41751.5	27378.4	26342.2	14858.2	6291.9	4745.4	1269.7	868.3	212.2	169	217.4	233.2	180.6	125.3	105.1	69.6	64.9	53.4	50.3
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
balance-sheet.row.total-assets	351496.9	408602.7	440964.2	488762.4	457811.9	409711.8	375864.7	249903.3	168623.4	113964.2	74093.8	43193.4	27579.8	363.7	340.2	377.2	468.1	438.1	464.5	489.4	497.8	198.5	163.1	135.1
balance-sheet.row.account-payables	43382.3	50987.5	57706.8	57541	45594.2	42066.6	33889.1	21721.8	17847.5	13890.4	6265.5	2698	816.1	49.2	28.2	42.2	72.6	54.9	38.7	24.1	36.8	31.5	18.9	13.6
balance-sheet.row.short-term-debt	28085.9	60225.2	151079.2	81687.3	60393.5	24301	26271	17520.9	19235.1	21218	9801.8	2598	1691	175	20	40	55	25	60	60	25	33	48	35.5
balance-sheet.row.tax-payables	12020.5	10412.8	9959.8	9212.4	9698.4	8178.1	5251.7	3618.1	1989.7	1762.8	333	406.1	241	5.8	2.7	-5	3	3.7	-0.4	0.9	1.5	1.9	2.3	2.3
balance-sheet.row.long-term-debt-total	158453.3	136106.5	52542.6	110878.4	117254.8	111108.7	76041	51633	28532	9488.6	7303.9	5228.2	929.1	1299.7	0	0	0	0	0	0	20	20	0	0
Deferred Revenue Non Current	3.2	5.6	9.9	10.3	15.4	17.3	11.7	5.9	2.4	-7202.1	-4894.9	-4180.5	381	-1299.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	10486	51636.2	19237.1	21862.4	132111.2	168049.1	142555.7	104352.7	67713	44375.6	35276.3	24357.1	17162.1	21.5	12.5	22.2	21.3	9.7	5	4.1	7.9	6	9.5	17.7
balance-sheet.row.total-non-current-liabilities	173951.2	147183.9	53150.6	111743.3	118793.6	112401.1	76768.5	52172.4	29154	11784.4	9723.5	6286.7	2261	1315.6	0	0	0	0	0	0	20	20	0	0
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	-1315.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	23.9	54.4	149.1	646.2	1348.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	329642.5	384266.3	417137.5	397332.4	384125.7	354995.9	304832.2	211871.6	142993.4	96567.9	64138.6	38234.9	23571	89	67.7	111.4	160.7	99.4	109.2	91.9	98.4	95	81.5	75.1
balance-sheet.row.preferred-stock	1455.4	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	3893.4	3893.4	3893.4	3913.2	3013.3	3003.3	2954.9	2954.9	2645.8	1322.9	1322.9	881.9	587.9	145.3	145.3	145.3	145.3	145.3	100	100	100	60	60	34.7
balance-sheet.row.retained-earnings	-5623.6	391.1	-1191.8	38414.4	38841.4	28367	20198.7	14176.2	9414.6	7905.8	4935.9	3169.3	1738.8	-51	-53.2	-60.6	-21.8	9	2.6	44.9	55.3	37	18.3	8.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	-1455.4	5082.7	3605.9	3220.4	7016.1	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	8890.5	0	0	16432	1165.5	12406.3	13941.3	8229.7	1466.4	564.9	391.7	265.2	459.6	180.3	180.3	180.3	180.3	181.9	247.6	247.6	244.1	6.5	3.2	17.1
balance-sheet.row.total-stockholders-equity	7160.2	9367.1	6307.5	61980	50036.3	43776.5	37095	25360.9	13526.8	9793.6	6650.4	4316.4	2786.4	274.7	272.5	265	303.8	336.2	350.3	392.6	399.4	103.5	81.6	60
balance-sheet.row.total-liabilities-and-stockholders-equity	351496.9	408602.7	440964.2	488762.4	457811.9	409711.8	375864.7	249903.3	168623.4	113964.2	74093.8	43193.4	27579.8	363.7	340.2	377.2	468.1	438.1	464.5	489.4	497.8	198.5	163.1	135.1
balance-sheet.row.minority-interest	14694.1	14969.3	17519.2	29450	23649.9	10939.4	33937.5	12670.8	12103.2	7602.7	3304.8	642.2	1222.4	363.3	0	0.7	3.5	2.5	5.1	5	0	0	0	0
balance-sheet.row.total-equity	21854.3	24336.4	23826.6	91430	73686.2	54715.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	6237.7	7143.1	7170.6	9973.5	8945	4897	4633.7	1866	659	17.3	17.6	18.3	361.4	96	0	0	3.9	13.1	12.4	7.3	0	0	0	0
balance-sheet.row.total-debt	186539.2	196331.7	203621.8	192565.7	177648.3	135409.7	102312.1	69154	47767.1	30706.6	17105.7	7826.2	2620.1	1474.7	20	40	55	25	60	60	45	53	48	35.5
balance-sheet.row.net-debt	180061.6	183914.2	189184.3	165572.5	134685.6	88127.9	34207.2	23650.9	10965.4	14512.7	7161.9	2269.7	-954.2	1415.7	-63.8	-0.1	-1.1	-55.9	-113.9	-158.3	-257.3	44.3	37.4	32.2

Výkaz peňažných tokov

Finančné prostredie spoločnosti China Fortune Land Development Co., Ltd. zaznamenalo za posledné obdobie pozoruhodnú zmenu voľného peňažného toku, ktorý vykazuje posun NaN. Spoločnosť nedávno rozšírila svoje základné imanie vydaním NaN, čo v porovnaní s predchádzajúcim rokom znamená rozdiel NaN. Výsledkom investičnej činnosti spoločnosti bolo čisté použitie hotovosti vo výške NaN v mene vykazovania. V porovnaní s predchádzajúcim rokom ide o posun o NaN. V tom istom období spoločnosť zaznamenala NaN, NaN a NaN, ktoré sú významné pre pochopenie investičných a splátkových stratégií spoločnosti. Finančné aktivity spoločnosti viedli k čistému použitiu hotovosti vo výške NaN, pričom medziročný rozdiel predstavoval NaN. Okrem toho spoločnosť vyčlenila NaN na výplatu dividend svojim akcionárom. Zároveň uskutočnila ďalšie finančné manévre, označované ako NaN, ktoré tiež výrazne ovplyvnili jej peňažný tok v tomto období. Tieto zložky spolu vytvárajú komplexný obraz o finančnej situácii spoločnosti a strategickom prístupe k riadeniu peňažných tokov.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	1065	-39836.1	4805.7	14685	11802.7	8806.6	6168.1	4987.1	3801.4	2686.4	1866.7	1279.4	2.2	7.5	-38.5	-31.2	7.6	-23.2	11.3	21.6	21.9
cash-flows.row.depreciation-and-amortization	907.7	1073.1	936.3	833.9	993.7	892.7	591.4	304.3	121.5	61.9	43.9	29.6	14	15.1	16.3	9.8	8.5	9	7.8	6.8	6
cash-flows.row.deferred-income-tax	1919.7	-6043	-2702.6	920.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-1919.7	6043	2702.6	-920.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	4082.8	-1677.4	-45691.2	-53608.6	-24992.3	-26086.3	1742.3	2846.9	-8961.5	-6382.4	-1735	-1073.9	27.1	5.6	26.1	10.6	27.6	-4.6	-19.3	2.1	-19.6
cash-flows.row.account-receivables	-1134.6	494.1	-12423.5	-2952.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	23209.7	29478.8	-23011	-37606	-25506.6	-79313.2	-45056.4	-17534.1	-22474.6	-21777.5	-11615.2	-9960.1	-11.8	34.5	10.4	-27	-25.9	-1.7	-2.1	2.1	-2.3
cash-flows.row.account-payables	-19912.1	-25607.3	-7554.1	-13970.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	1919.7	-6043	-2702.6	920.9	514.3	53226.9	46798.7	20381	13513.1	15395.2	9880.1	8886.2	38.9	-28.9	15.6	37.6	53.5	-2.9	-17.1	-0.1	-17.3
cash-flows.row.other-non-cash-items	-5918.2	37794.3	16789.5	6270.6	4768.1	159.3	-738.8	-688.6	84.6	159.7	42	5.8	4.1	-4.8	14.9	14.8	-10	18.3	-19.5	4	5.9
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
cash-flows.row.investments-in-property-plant-an-equipment	-716.5	-1164.1	-4776.9	-4337.7	-2987.8	-4932.1	-3820	-1182.2	-856	-714.1	-453.1	-18.6	-52.1	-1	-20.6	-72.2	-84.2	-30.8	-51.8	-11.7	-18
cash-flows.row.acquisitions-net	1247.5	1953.8	221.1	6177.7	-22.2	-14691.9	-12699.9	-108.6	-474.4	-1093.4	-1409	74.5	0.1	5.3	-3.4	16.1	18.5	0.9	0	0	0
cash-flows.row.purchases-of-investments	-3.8	-5.9	-3449.8	-3549.1	-6993.2	-6523.7	-15580	-16061.4	-10911	-8955	-777.8	-651.9	-5	33.4	9.5	-2.3	-2.4	-8.4	-18.4	0	0
cash-flows.row.sales-maturities-of-investments	367.3	487.2	2287.8	3214.7	5289.9	6515.4	12316.6	12567.4	10346.7	8086.5	453.1	0.6	5.6	3	4.2	4	0.2	12.4	0	0	0
cash-flows.row.other-investing-activites	1416.3	-347.1	835.1	-156.7	-303.2	-397.5	-5279	-1010.7	-832.7	-400	-453.1	-159.9	0.6	0.2	0.4	0.5	1.2	1.6	11.4	0.1	0.4
cash-flows.row.net-cash-used-for-investing-activites	2310.8	924	-4882.6	1348.9	-5016.6	-20029.9	-25062.3	-5795.5	-2727.5	-3076	-2640	-755.3	-50.9	40.9	-10	-53.8	-66.6	-24.2	-58.8	-11.6	-17.6
cash-flows.row.debt-repayment	-2664.3	-8658.1	-74961.7	-64378.8	-44686.1	-20527.9	-29885.2	-30539.1	-12370.8	-3894.9	-1864.2	-1141.6	-20	-161	-65	-75	-90	-90	-88	-59	-53
cash-flows.row.common-stock-issued	0	176.2	26.3	27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	-176.2	-26.3	-27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-257.7	-1235.6	-22847	-17938	-11496.2	-7512.5	-5442.4	-4645	-2787.3	-1728.5	-677.7	-292.3	-0.8	-2.5	-4.1	-2.8	-4.7	-21.2	-22.5	-3.4	-3.4
cash-flows.row.other-financing-activites	-984.8	-1008.5	110653	108235.5	49692	85138.7	60721.4	54479.9	27212.8	16727.4	6702.7	2769.1	0	141	50	105	32.4	91	103.2	330.8	58
cash-flows.row.net-cash-used-provided-by-financing-activities	-3906.8	-10902.2	12844.3	25918.7	-6490.3	57098.3	25393.8	19295.8	12054.7	11104	4160.8	1335.2	-20.8	-22.5	-19.1	27.2	-62.3	-20.2	-7.4	268.4	1.6
cash-flows.row.effect-of-forex-changes-on-cash	57.6	-50.5	-484.3	90.7	334.9	39.5	34.2	6.1	1.1	0.7	0	0	-0.1	0	-0.6	-0.6	-0.5	-0.2	0.1	0.1	0
cash-flows.row.net-change-in-cash	-1401.2	-12674.9	-15682.2	-4460.9	-18599.8	20880.2	8128.7	20956.1	4374.3	4554.3	1738.3	820.8	-24.5	41.7	-11	-23.1	-95.7	-45.1	-85.7	291.5	-1.9
cash-flows.row.cash-at-end-of-period	11385.9	12787.1	25461.9	41144.2	45605.1	64204.9	43324.7	35196	14239.9	9865.6	5311.4	3573	56.8	81.3	39.6	50.6	73.7	169.4	214.5	300.2	8.7
cash-flows.row.cash-at-beginning-of-period	12787.1	25461.9	41144.2	45605.1	64204.9	43324.7	35196	14239.9	9865.6	5311.4	3573	2752.2	81.3	39.6	50.6	73.7	169.4	214.5	300.2	8.7	10.6
cash-flows.row.operating-cash-flow	137.2	-2646.1	-23159.7	-31819.1	-7427.8	-16227.7	7763.1	7449.7	-4954	-3474.4	217.5	240.9	47.4	23.3	18.8	4.1	33.7	-0.5	-19.7	34.5	14.2
cash-flows.row.capital-expenditure	-716.5	-1164.1	-4776.9	-4337.7	-2987.8	-4932.1	-3820	-1182.2	-856	-714.1	-453.1	-18.6	-52.1	-1	-20.6	-72.2	-84.2	-30.8	-51.8	-11.7	-18
cash-flows.row.free-cash-flow	-579.3	-3810.2	-27936.5	-36156.8	-10415.6	-21159.9	3943	6267.6	-5810	-4188.6	-235.6	222.3	-4.7	22.3	-1.9	-68.1	-50.5	-31.2	-71.4	22.8	-3.8

Riadok výkazu ziskov a strát

Príjmy China Fortune Land Development Co., Ltd. zaznamenali v porovnaní s predchádzajúcim obdobím zmenu o NaN%. Hrubý zisk spoločnosti 600340.SS sa vykazuje vo výške NaN. Prevádzkové náklady spoločnosti sú NaN, ktoré vykazujú zmenu o NaN% oproti minulému roku. Náklady na odpisy sú NaN, čo predstavuje NaN% zmenu oproti poslednému účtovnému obdobiu. Prevádzkové náklady sa vykazujú vo výške NaN, ktorá vykazuje NaN% medziročnú zmenu. Výdavky na predaj a marketing predstavujú NaN, čo je NaN% zmena oproti predchádzajúcemu roku. EBITDA na základe posledných čísel je NaN, čo predstavuje NaN% medziročný nárast. Prevádzkový zisk je NaN, ktorý vykazuje NaN% zmenu v porovnaní s predchádzajúcim rokom. Zmena čistého príjmu je NaN%. Čistý príjem za posledný rok bol 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	35906.6	31941.7	43180.8	101208.5	105209.5	83798.6	59635.4	53820.6	38334.7	26885.5	21059.8	12076.9	7790	252.6	183.4	302.1	306.4	223.3	160.9	179.5	174.8	162.5	131.8	99.9
income-statement-row.row.cost-of-revenue	27672.3	26776.2	39408.1	63572.7	59252.6	48918.8	31051.8	36045.2	25103.4	17269.2	13939	7288	4523.8	195.6	150.2	253.3	248.2	168.6	125.8	125.2	115.7	100.5	77.1	59.1
income-statement-row.row.gross-profit	8234.3	5165.5	3772.8	37635.8	45956.9	34879.7	28583.6	17775.4	13231.3	9616.3	7120.7	4788.9	3266.2	57	33.2	48.8	58.2	54.6	35.1	54.3	59.2	62	54.7	40.8
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
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	-2406.5	3467	6231.7	10598.8	15454.2	-440.4	-78.7	157.3	45.5	-4.1	5.5	4.9	-6.8	2.6	12.1	-0.1	-0.2	14.5	2.9	6.4	1	3.3	1.2	0.4
income-statement-row.row.operating-expenses	5056.8	5360.2	8599.1	13211.4	18419	15202.5	14628.1	8632.7	6497.1	4573.7	3437	2280	1517.5	53.2	30.4	71.7	72.3	57.5	55.6	46.8	32.2	36.1	27.7	24.2
income-statement-row.row.cost-and-expenses	32729	32136.4	48007.1	76784.1	77671.7	64121.4	45679.9	44677.9	31600.4	21842.9	17376.1	9568.1	6041.3	248.8	180.6	325	320.5	226.1	181.3	172	147.9	136.6	104.8	83.3
income-statement-row.row.interest-income	144.3	113.9	221	212.7	540.5	515.8	262	279.8	219	118.7	63.2	51.1	12.9	0.6	0	0	0	1.2	1.6	2.6	0.1	0.1	0.1	0.1
income-statement-row.row.interest-expense	9167.8	13608.1	18033.4	7788.8	3264	1405.5	1210.6	770.1	190	130.3	167.9	27.5	4.5	0.8	2.5	4.4	3.1	2.6	3.2	2.4	3.2	3.4	3.1	2.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-2406.5	-18944.3	-40694.2	-16760.3	-289.5	-2246.5	-1156.4	-167.2	214.3	17	-97.7	10.8	-6.3	-1.6	4.7	-15.3	-14.5	9.5	-6.2	3.1	-3.2	-3.4	-3.6	-3.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2406.5	3467	6231.7	10598.8	15454.2	-440.4	-78.7	157.3	45.5	-4.1	5.5	4.9	-6.8	2.6	12.1	-0.1	-0.2	14.5	2.9	6.4	1	3.3	1.2	0.4
income-statement-row.row.total-operating-expenses	-2406.5	-18944.3	-40694.2	-16760.3	-289.5	-2246.5	-1156.4	-167.2	214.3	17	-97.7	10.8	-6.3	-1.6	4.7	-15.3	-14.5	9.5	-6.2	3.1	-3.2	-3.4	-3.6	-3.5
income-statement-row.row.interest-expense	9167.8	13608.1	18033.4	7788.8	3264	1405.5	1210.6	770.1	190	130.3	167.9	27.5	4.5	0.8	2.5	4.4	3.1	2.6	3.2	2.4	3.2	3.4	3.1	2.6
income-statement-row.row.depreciation-and-amortization	767.7	907.7	-5628	936.3	6372	993.7	892.7	591.4	304.3	121.5	61.9	43.9	29.6	14	15.1	16.3	9.8	8.5	9	7.8	6.8	6	2.7	1.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-6600.4	22724.9	-4826.3	24811.1	22546.2	17871.1	12877.8	8818.3	6903	5063.7	3580.5	2514.8	1749.3	-0.2	-2.9	-37.4	-28.2	-1.9	-22.7	11	25.1	25.9	25.5	15.3
income-statement-row.row.income-before-tax	-9006.9	3780.5	-45520.5	8050.8	22256.7	17430.7	12799.1	8975.5	6948.6	5059.6	3586	2519.7	1742.4	2.2	7.5	-38.2	-28.7	9.6	-23.2	14	24.9	25.9	25.1	14.4
income-statement-row.row.income-tax-expense	-1791.7	2715.5	-5684.4	3245.1	7571.8	5628	3992.5	2807.4	1961.5	1258.2	899.6	652.9	463	2.6	5.1	0.3	2.5	2	0	2.7	3.3	3.9	3.5	-2.6
income-statement-row.row.net-income	-6027.9	1065	-39836.1	3665.5	14611.8	11745.8	8780.8	6491.6	4800.8	3537.5	2714.9	1783.6	1358	2.2	7.5	-38.8	-32.2	7.2	-22.3	11.3	21.6	21.9	21.6	14.4