Hunan Chendian International Development co.,ltd

Sembol: 600969.SS

SHH

5.07

CNY

Bugünkü piyasa fiyatı

-25.6639
F/K Oranı
-0.7699
PEG Oranı
1.88B
MRK Kapağı
0.01%
DIV Verimi

Hunan Chendian International Development co.,ltd (600969-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Hunan Chendian International Development co.,ltd (600969.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

Hunan Chendian International 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
balance-sheet.row.cash-and-short-term-investments	1204.1	1699	1592.8	1487.6	2046.4	2600.1	3645.7	3381.9	3007	1354.5	906.5	761.4	807.9	1105.4	743.5	471.5	247.5	254.8	261.3	156.8	99.9	83.2	63.3
balance-sheet.row.short-term-investments	34.1	43.6	48.5	46.1	167.3	0	0	0	0	0	0	0	0.1	0.1	0.7	0.1	0.1	0.2	1	1.6	0.2	0	0
balance-sheet.row.net-receivables	1626.2	1548.4	925.5	723.4	665.1	651.7	648.9	649.4	457.9	477.3	520.8	615.8	603.4	469.6	398.9	344.3	493.2	545.1	610.4	307.5	159.7	131.4	160.7
balance-sheet.row.inventory	69.3	80.8	55.4	58.3	53.1	26.9	27.9	44	31.1	39.8	32.2	25.5	30.2	25.9	26.7	24	16.6	15.2	24.1	11	9.2	11.7	7.5
balance-sheet.row.other-current-assets	10.4	32.7	143.4	146.5	81.5	172.5	51.7	70.4	202.5	465.6	36	-174.5	-155.2	-104.4	-95.4	-88.6	0.2	-158.1	-186.1	-57.8	-27.6	-23.2	-23.7
balance-sheet.row.total-current-assets	2910.2	3360.9	2717	2415.7	2846.3	3451.2	4374.2	4145.8	3698.5	2337.3	1495.6	1228.1	1286.3	1496.5	1073.7	751.2	757.5	657	709.7	417.4	241.2	203	207.8
balance-sheet.row.property-plant-equipment-net	10020.6	10221.7	10030.7	9429	8246.8	7543.2	6492.9	5916.9	5032.6	4273.1	3656.9	3350.5	2696.1	2215.9	1885.1	1466.6	1273.6	1308.2	1179.3	813.4	443.4	343.1	279.2
balance-sheet.row.goodwill	23.9	23.9	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	23.4	20.4	20.4	20.4	0	0	0	0	0	0
balance-sheet.row.intangible-assets	414.5	419.4	604.8	485.9	434.8	322.2	333.6	114.8	112.4	71.6	75.7	80.1	82	80.7	19.1	21.5	23.7	25.9	19	11	0.3	2.4	0.5
balance-sheet.row.goodwill-and-intangible-assets	438.3	443.3	628.2	509.3	458.2	345.5	357	138.2	135.8	95	99	103.5	105.4	104.1	39.5	41.9	44.1	25.9	19	11	0.3	2.4	0.5
balance-sheet.row.long-term-investments	1566.8	1464.8	1476.1	1448.8	1345.3	0	0	0	0	0	0	0	91.2	84.8	84.6	35.4	20.8	35	40.3	56.1	0	0	0
balance-sheet.row.tax-assets	2.1	1.1	11.7	6.9	1.1	0	0	0	0	0	0	0	0	0	0	0	17.7	0.3	0.4	5.7	0	0	0
balance-sheet.row.other-non-current-assets	9	69.1	160.9	148.3	284.6	1576.4	1681.4	900.2	162.8	216	93.7	93.8	0.1	0.1	0.7	47.9	85.3	84	107.2	1	0	1	0
balance-sheet.row.total-non-current-assets	12036.9	12199.9	12307.5	11542.4	10336	9465.1	8531.3	6955.2	5331.2	4584.1	3849.6	3547.8	2892.8	2404.9	2009.9	1591.8	1441.7	1453.3	1346.2	887.3	443.7	346.5	279.7
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	14947.1	15560.9	15024.6	13958.1	13182.3	12916.3	12905.5	11101	9029.7	6921.3	5345.2	4775.9	4179.1	3901.5	3083.7	2343	2199.1	2110.3	2055.9	1304.7	684.8	549.5	487.5
balance-sheet.row.account-payables	766.8	727.9	322.6	255.4	285.6	204.9	173.6	191.3	220.4	178.1	151.4	230.7	148.1	84.5	55.5	89.8	100.9	101.5	56.4	23	52.9	50.2	52.9
balance-sheet.row.short-term-debt	1398.8	822.2	483.9	1808.8	565	794	491.7	1070.8	684	875	776.1	684	496.1	503.1	453	333	430	279.9	378.9	227.6	125.3	58.2	9.6
balance-sheet.row.tax-payables	18.3	164	51.2	36.4	24	32.1	36.5	34.4	29.3	45.4	26.1	18.8	21.1	13.7	-0.1	7.2	8.5	5.1	13.9	19.3	7.4	4.8	1.2
balance-sheet.row.long-term-debt-total	6776.8	7348.4	7654.2	5525	6079.7	5845.9	6521.6	4651	3733.1	2354.9	2017.1	1832.1	1772.2	1851.9	1427.2	1069.5	636.2	856.9	650.9	241.1	170.5	137	142.2
Deferred Revenue Non Current	702.6	730	755.4	677.4	684.9	697	709	669.1	259.8	180.9	0	0	0	5	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1126.8	1502.7	84.5	42.5	383.6	1571.1	239.8	185.6	90.7	89.3	114.2	108.5	100.2	84.5	27.9	16.8	32.1	16.2	12.5	6.8	4.6	5.8	1.3
balance-sheet.row.total-non-current-liabilities	6827.6	8323.5	8450.3	6227.3	6809	6587.5	7275.4	5365.1	4037.9	2536.5	2173.8	1983.5	1875.4	1922.5	1427.2	1069.5	647.8	868.4	669.1	243.9	173.5	140.1	147.1
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
balance-sheet.row.capital-lease-obligations	49.9	44.8	32	36.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10422.9	11679.1	11094.7	10110.1	9428.6	9189.6	9129.4	7543.6	5620.4	4129.1	3534.9	3318.7	3024.1	2946.7	2239.8	1726	1377.3	1394.3	1275.9	627.7	404	293.6	257.4
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	370.1	370.1	370.1	370.1	370.1	370.1	264.3	264.3	264.3	264.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	210.3	140.3	140.3	140.3
balance-sheet.row.retained-earnings	547.9	634.6	607.7	576.2	565.9	525.2	505	492.3	424.8	356.4	231	146.3	44.8	-45.3	-128.8	-188	15.3	-45.1	61.6	50	19.8	14.9	0.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	1686.3	1659.2	1656.3	1642.8	1577	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	980.8	981.9	981.9	981.9	982.5	2549.6	2644.4	2484.1	2401.7	1886.4	1103.8	871.4	703.2	633.7	590.8	433.6	401	411.7	403.4	394.9	120.7	100.8	89.3
balance-sheet.row.total-stockholders-equity	3585	3645.7	3615.9	3570.9	3495.3	3444.9	3413.7	3240.8	3090.8	2507.2	1545.1	1227.9	958.3	798.6	672.3	455.9	626.6	576.9	675.2	655.1	280.8	256	230
balance-sheet.row.total-liabilities-and-stockholders-equity	14947.1	15560.9	15024.6	13958.1	13182.3	12916.3	12905.5	11101	9029.7	6921.3	5345.2	4775.9	4179.1	3901.5	3083.7	2343	2199.1	2110.3	2055.9	1304.7	684.8	549.5	487.5
balance-sheet.row.minority-interest	236.5	236.1	313.9	277.1	258.3	281.8	362.5	316.7	318.5	285	265.2	229.2	196.7	156.2	171.6	161.2	195.2	139.1	104.8	21.8	0	0	0
balance-sheet.row.total-equity	3821.6	3881.8	3929.9	3848	3753.6	3726.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1600.9	1508.3	1524.6	1494.9	1512.6	1513.4	1563.3	842.2	136.2	198.7	93.7	93.8	91.3	84.9	85.3	35.5	20.9	35.2	41.3	57.7	0.2	1	0
balance-sheet.row.total-debt	8225.4	8170.6	8138.1	7333.8	6644.7	6639.9	7013.3	5721.8	4417.1	3229.8	2793.2	2516.1	2268.3	2355	1880.2	1402.5	1066.2	1136.7	1029.7	468.7	295.8	195.2	151.8
balance-sheet.row.net-debt	7055.4	6515.1	6593.9	5892.3	4765.5	4039.8	3367.6	2339.9	1410.2	1875.3	1886.7	1754.7	1460.5	1249.7	1137.5	931	818.8	882.1	769.4	313.5	196.2	112	88.5

Nakit Akış Tablosu

Hunan Chendian International 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	-61.7	47.5	119.2	59.4	98.1	110.8	102.6	155.5	168.9	204.5	165.4	150.8	141.7	142.8	112.4	-145.8	110.9	-16.3	70.8	36.1	38.8
cash-flows.row.depreciation-and-amortization	522.1	539.7	464.3	409.7	400.5	344.4	312.5	270.5	251.8	211.4	185.3	160.2	134.5	118.8	101.1	69.4	71.9	64.7	49.9	27.9	21.3
cash-flows.row.deferred-income-tax	0.4	10.5	-4.7	-5.8	-1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-1194.9	-10.5	4.7	5.8	1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-150.8	268.3	198.5	-24.7	-14.3	184.1	60.9	-84.1	185.7	1.7	-94.1	72.7	120.1	-28.4	-66.2	148.2	-74.4	-9.6	-60	-68.7	-14.5
cash-flows.row.account-receivables	-53.4	-120.2	-210.1	-161.3	-109	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	17.4	-22.5	5	1.8	-26.2	0.8	-0.2	-10.9	8.1	-9	-6.7	4.7	-4.2	-51	-2.8	-8.3	-1.4	10.2	-10.1	-1.8	2.5
cash-flows.row.account-payables	-114.8	400.5	408.3	140.6	122	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	10.5	-4.7	-5.8	-1.1	183.3	61.1	-73.2	177.6	10.8	-87.4	68	124.3	22.6	-63.5	156.5	-73	-19.8	-49.9	-66.9	-17
cash-flows.row.other-non-cash-items	1360.9	4.6	114.8	144.7	133.3	106.8	95.4	48.8	32	-21.7	83.6	48.6	55.9	41.8	30.5	358.8	67	65.8	43.7	18.6	11
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	-573.5	-735	-1378.3	-1545.5	-1089.5	-1115.2	-1010.6	-1047.7	-894.4	-557	-510.9	-668	-570	-235.2	-109.7	-480.8	-70	-89.5	-483.5	-449.9	-113.1
cash-flows.row.acquisitions-net	84.4	-0.5	69.7	1.2	4.2	0.9	2.2	1.2	2.5	0	0	0	0.3	-48.6	12.6	481.7	70.1	6.1	0.1	449.9	113.6
cash-flows.row.purchases-of-investments	-31.9	0	-48	-300	-2158.5	-186.7	-691.5	-682.6	-249	-401.6	0	0	-174	235.7	-43.9	-29	-0.1	-0.2	-35.4	-8.1	-0.2
cash-flows.row.sales-maturities-of-investments	10.4	57.2	46.5	325.7	2209.7	124	41.1	180.1	573.3	0	0	0.1	174.1	11.2	1.1	4.8	0.6	1.4	41.1	0.8	1
cash-flows.row.other-investing-activites	-1.1	10.5	-10.6	-16.3	-26.8	210.1	536.4	-228.4	83.4	0.1	3.6	0.3	0	-235.2	0.8	-480.8	-70	10.4	-42.1	-449.9	-113.1
cash-flows.row.net-cash-used-for-investing-activites	-511.7	-667.7	-1320.7	-1535	-1061	-967	-1122.5	-1777.3	-484.1	-958.5	-507.4	-667.6	-569.5	-272.2	-139.1	-504	-69.4	-71.8	-519.8	-457.2	-111.7
cash-flows.row.debt-repayment	-140.6	-792.6	-1586.1	-1388.6	-1023.2	-548.4	-1280.7	-812.1	-1008.7	-891.3	-763	-645.2	-636.5	-534.8	-427.7	-375	-315.6	-516.8	-227.6	-82.2	-33.9
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
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
cash-flows.row.dividends-paid	-21.8	-218.2	-209.5	-342.3	-213.7	-218.8	-180.2	-134.7	-238	-199.9	-149.4	-108.1	-93	-51.6	-53.2	-69.2	-57.4	-103.2	-67.5	-49.2	-28.9
cash-flows.row.other-financing-activites	-244.8	893.4	2330.9	2245.9	935.5	149.6	2647.1	2106.3	2796.9	2071.3	1276.9	867.1	549.5	937	713.5	741.7	259.5	581.6	755.5	630.2	134.4
cash-flows.row.net-cash-used-provided-by-financing-activities	-407.2	-117.4	535.3	515	-301.4	-617.6	1186.2	1159.4	1550.1	980	364.5	113.7	-179.9	350.5	232.6	297.5	-113.4	-38.4	460.4	498.9	71.6
cash-flows.row.effect-of-forex-changes-on-cash	0.2	0.7	-0.2	-0.5	0.1	0.4	-0.5	0.6	0.5	0	-0.2	0	-0.4	-0.4	0	0	0	0	60	0	0
cash-flows.row.net-change-in-cash	-485.4	75.7	111.2	-431.4	-744.7	-838.1	634.6	-226.6	1704.9	417.5	197	-121.6	-297.6	353	271.3	224.1	-7.3	-5.7	105.1	55.5	16.5
cash-flows.row.cash-at-end-of-period	1170	1576.6	1500.9	1389.7	1821.2	2565.8	3404	2769.4	2996	1291.1	873.5	676.5	798.1	1095.7	742.7	471.5	247.4	254.6	260.3	155.2	99.7
cash-flows.row.cash-at-beginning-of-period	1655.4	1500.9	1389.7	1821.2	2565.8	3404	2769.4	2996	1291.1	873.5	676.5	798.1	1095.7	742.7	471.5	247.4	254.6	260.3	155.2	99.7	83.2
cash-flows.row.operating-cash-flow	476	860.1	896.7	589.1	617.6	746	571.4	390.8	638.4	395.9	340.1	432.3	452.2	275	177.8	430.6	175.5	104.5	104.5	13.8	56.7
cash-flows.row.capital-expenditure	-573.5	-735	-1378.3	-1545.5	-1089.5	-1115.2	-1010.6	-1047.7	-894.4	-557	-510.9	-668	-570	-235.2	-109.7	-480.8	-70	-89.5	-483.5	-449.9	-113.1
cash-flows.row.free-cash-flow	-97.5	125.1	-481.5	-956.4	-471.9	-369.2	-439.2	-656.9	-256	-161.1	-170.8	-235.7	-117.8	39.8	68.1	-50.2	105.5	15.1	-379	-436.1	-56.4

Gelir Tablosu Satırı

Hunan Chendian International Development co.,ltd'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600969.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	3894.6	4014.1	3411.1	3047.2	3013.5	2743.8	2522.2	2415.4	2300.5	2269.8	2195.9	2095.9	1855.7	1686.6	1440.6	1250.5	1352.4	999.8	834.3	600.2	508.5	399	363.7
income-statement-row.row.cost-of-revenue	3643.3	3620.9	2906.6	2596.6	2575.9	2317.7	2130.1	2006.6	1908.8	1827.7	1714.1	1661.2	1460.2	1306.5	1156.8	965.5	1037.6	839.9	609.3	457.9	389.6	301.1	281.2
income-statement-row.row.gross-profit	251.3	393.1	504.5	450.5	437.6	426.2	392.1	408.8	391.7	442.1	481.8	434.7	395.5	380.1	283.8	285	314.9	159.9	225	142.3	118.8	97.8	82.5
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	1	161.8	165.8	141.7	138.1	-10.7	-3.7	11.3	8.9	-16.7	6.4	9.7	7.7	-3.4	7.4	-71.7	-3.8	7.3	11.7	6.5	5.9	12.1	11.3
income-statement-row.row.operating-expenses	245	221.9	218.7	188.1	175.7	171.1	161.1	184.9	185.1	184.2	185.8	186.2	160.7	148.7	120.6	133	114.3	114.1	108.4	78	56	41.3	34.8
income-statement-row.row.cost-and-expenses	3888.3	3842.8	3125.3	2784.8	2751.6	2488.8	2291.2	2191.5	2093.9	2012	1899.9	1847.4	1620.9	1455.2	1277.4	1098.5	1151.9	954.1	717.6	535.9	445.6	342.4	316
income-statement-row.row.interest-income	17.8	20	10.9	11.2	15.9	30	35.2	32.6	25.3	5.4	5.5	4.3	4.6	3.4	0	0	0	1.3	0.9	2.1	0.5	0.6	0.6
income-statement-row.row.interest-expense	166.5	137.1	112.9	106.7	108.9	98.4	78.4	50.2	64.5	69.1	66.8	50.5	57.7	49.3	51.2	68.6	53.2	47.9	34.1	13.4	9.6	10.7	10.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-53.5	-52.2	-166.2	-177.5	-162.3	-88.2	-70.8	-5.8	4.3	9.8	-72.3	-35.2	-44.6	-42.1	-32.8	-268.3	-69	-68.5	-36.8	-12.4	-9.7	-11	-10.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1	161.8	165.8	141.7	138.1	-10.7	-3.7	11.3	8.9	-16.7	6.4	9.7	7.7	-3.4	7.4	-71.7	-3.8	7.3	11.7	6.5	5.9	12.1	11.3
income-statement-row.row.total-operating-expenses	-53.5	-52.2	-166.2	-177.5	-162.3	-88.2	-70.8	-5.8	4.3	9.8	-72.3	-35.2	-44.6	-42.1	-32.8	-268.3	-69	-68.5	-36.8	-12.4	-9.7	-11	-10.7
income-statement-row.row.interest-expense	166.5	137.1	112.9	106.7	108.9	98.4	78.4	50.2	64.5	69.1	66.8	50.5	57.7	49.3	51.2	68.6	53.2	47.9	34.1	13.4	9.6	10.7	10.9
income-statement-row.row.depreciation-and-amortization	522.1	528.4	464.3	409.7	400.5	344.4	312.5	270.5	251.8	211.4	185.3	160.2	134.5	118.8	101.1	69.4	71.9	64.7	49.9	27.9	21.3	9.8	10.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	6.3	182.8	342.3	273.4	301.1	177.5	163.9	207.8	205.1	287.2	218.4	203.6	183.6	192.8	122.9	-44.2	135.4	11.9	96.9	60.3	60.3	49.3	38.9
income-statement-row.row.income-before-tax	-47.2	130.6	176.1	95.9	138.7	166.8	160.2	218.2	210.8	267.7	223.7	213.3	190.2	189.2	130.3	-116.3	131.6	-1.7	94.2	59.4	59.7	48.4	38.5
income-statement-row.row.income-tax-expense	54.3	83.1	57	36.5	40.6	56.1	57.6	62.6	41.9	63.2	58.3	62.5	48.5	46.4	17.9	29.5	20.6	14.6	23.4	23.3	20.9	14.9	12.4
income-statement-row.row.net-income	-61.7	50.2	119.2	59.4	98.1	38.4	30.2	100.2	106.3	171.1	126.6	110.1	90.2	83.4	62.4	-199.3	51.5	-60.9	43.3	35.5	38.8	33.4	26.1