China Fortune Land Development Co., Ltd.

Sembol: 600340.SS

SHH

1.18

CNY

Bugünkü piyasa fiyatı

-0.5379
F/K Oranı
0.0056
PEG Oranı
4.59B
MRK Kapağı
0.00%
DIV Verimi

China Fortune Land Development Co., Ltd. (600340-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz China Fortune Land Development Co., Ltd. (600340.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

China Fortune Land Development 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	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

Nakit Akış Tablosu

China Fortune Land Development 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	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

Gelir Tablosu Satırı

China Fortune Land Development Co., Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600340.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	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