Hubei Chutian Smart Communication Co.,Ltd.

Sembol: 600035.SS

SHH

4.61

CNY

Bugünkü piyasa fiyatı

8.7646
F/K Oranı
0.3381
PEG Oranı
7.42B
MRK Kapağı
0.03%
DIV Verimi

Hubei Chutian Smart Communication Co.,Ltd. (600035-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Hubei Chutian Smart Communication Co.,Ltd. (600035.SS). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Hubei Chutian Smart Communication Co.,Ltd.'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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

Nakit Akış Tablosu

Hubei Chutian Smart Communication Co.,Ltd.'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

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

Gelir Tablosu Satırı

Hubei Chutian Smart Communication Co.,Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600035.SS brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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