Wolong Electric Group Co.,Ltd.

Sembol: 600580.SS

SHH

14.55

CNY

Bugünkü piyasa fiyatı

40.1995
F/K Oranı
-13.6678
PEG Oranı
18.99B
MRK Kapağı
0.01%
DIV Verimi

Wolong Electric Group Co.,Ltd. (600580-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Wolong Electric Group Co.,Ltd. (600580.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

Wolong Electric Group 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	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

Nakit Akış Tablosu

Wolong Electric Group 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	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

Gelir Tablosu Satırı

Wolong Electric Group Co.,Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600580.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	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