JiaoZuo WanFang Aluminum Manufacturing Co., Ltd

符号: 000612.SZ

SHZ

7.63

CNY

今天的市场价格

13.6802
市盈率
-0.2702
PEG比率
9.10B
MRK市值
0.01%
DIV收益率

JiaoZuo WanFang Aluminum Manufacturing Co., Ltd (000612-SZ) 财务报表

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 JiaoZuo WanFang Aluminum Manufacturing Co., Ltd (000612.SZ). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 JiaoZuo WanFang Aluminum Manufacturing Co., Ltd 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	1738.4	1314.4	1154.6	807.6	736.3	710.7	323	546.4	550.4	453.9	561.3	230.8	549.8	256.8	663.8	536.2	252.8	698.5	533.4	363.8	324.5	245	318.7	317	194	158.8	75.4	165.6	23.1	0	0
balance-sheet.row.short-term-investments	150	150.2	0	51.6	0	2922.6	0	0	0	27	9.8	0	-0.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	255.7	156.3	101.4	63.9	57.7	278.4	204	219.1	1832.3	184.6	559.8	177.4	45.2	147.3	89.3	104.1	105.6	92.1	170.9	545.3	312.8	139.8	202.2	21.1	29.8	56.9	39.2	90.4	65.7	0	0
balance-sheet.row.inventory	455.3	544.9	965.7	653.5	427.2	439.3	805.8	499.2	351.4	430.3	426.6	492.5	536.7	499.2	431.1	622.3	606.4	397.9	336.5	353.7	325.5	213.5	163.3	54.4	62.3	115.8	116.7	102.5	50.4	0	0
balance-sheet.row.other-current-assets	76.2	80	163.3	10.3	16.2	52.4	64.6	-132.7	45.1	130.4	173.7	111.6	36.3	0.7	0.7	-4	-10.9	76.1	11.8	13.9	20.7	0.3	0.3	203.1	213	271.5	118.3	27.8	22.1	103.1	129.2
balance-sheet.row.total-current-assets	2525.7	2095.7	2385.1	1535.3	1237.4	1481	1397.4	1131.9	2779.1	1199.1	1721.3	1012.3	1167.9	904	1184.9	1258.6	953.9	1264.6	1052.6	1276.7	983.5	598.6	684.6	595.7	499.2	603	349.6	386.3	161.3	103.1	129.2
balance-sheet.row.property-plant-equipment-net	1864.4	2185	2298.8	2452.2	2669.4	2888.8	2833.8	2897.3	3066.9	3254.5	3573.1	3509.6	2219.5	1924.2	2437.9	2662.2	2279.9	1608.9	1547.8	1432.5	1563.5	1289.6	835.2	763.8	291	250.8	268.1	281.8	305	316.6	185.4
balance-sheet.row.goodwill	31.8	31.8	31.8	31.8	31.8	31.8	31.8	31.8	31.8	454.3	31.8	31.8	31.8	31.8	31.8	31.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	86.3	88.5	90.7	91.4	24.3	23.8	28.3	32.8	37.4	1726	46.3	53.2	58.1	63.1	59.4	61.9	5.7	6	6.3	6.6	2.2	0.2	0	0	0	3.9	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	118.1	120.3	122.5	123.2	56.1	55.6	60.1	64.6	69.1	2180.2	78.1	85	89.9	94.9	91.2	93.7	5.7	6	6.3	6.6	2.2	0.2	0	0	0	3.9	0	0	0	0	0
balance-sheet.row.long-term-investments	3344.1	3216.2	3020.3	2936.8	2952.4	0	2999.6	2810.7	2475.7	2270.5	1672.2	0	1367	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	46	73	44.9	37.8	97.9	96.2	72.5	89.9	122.6	94.2	140.9	157.7	78.5	78.1	20.6	9	5.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	150.2	0	51.6	0	2922.6	101.5	288.1	114.8	148.4	9.8	1386.6	-0.7	955.1	179.9	14.1	185	184.9	207.4	243.5	248.4	210.4	206.2	223.6	183.8	162.6	15.3	12	3.4	9.8	16.1
balance-sheet.row.total-non-current-assets	5372.5	5744.7	5486.5	5601.6	5775.8	5963.2	6067.4	6150.6	5849.2	7947.8	5474.1	5138.9	3754.2	3052.3	2729.6	2778.9	2476.1	1799.8	1761.6	1682.7	1814.1	1500.2	1041.4	987.3	474.8	417.2	283.5	293.7	308.4	326.3	201.5
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	0	0	0	0	0	0
balance-sheet.row.total-assets	7898.2	7840.4	7871.6	7137	7013.2	7444.1	7464.8	7282.5	8628.3	9146.9	7195.4	6151.2	4922.1	3956.3	3914.5	4037.5	3430	3064.4	2814.2	2959.4	2797.6	2098.8	1725.9	1583	974	1020.2	633.1	680	469.8	429.4	330.7
balance-sheet.row.account-payables	316.8	700.5	640.1	616.5	661.1	332.1	149.1	191.8	195.7	518.7	87.2	355.1	98	109.8	55.7	106.9	324.4	494.1	334	148.5	321.1	211.6	160.7	90.6	44.3	79.8	44.5	111.9	57.9	0	0
balance-sheet.row.short-term-debt	1391.2	723.4	1104.2	1276.5	1102	1935.9	2054	849.3	1571.4	1167.1	960	1163	898	380	695	891.8	775.5	984.4	1135.8	905.7	653.8	468.4	316.1	506.3	280.9	366	82.4	112.2	49	0	0
balance-sheet.row.tax-payables	35.6	10.7	9.1	18.9	10.4	11.8	4.9	7	8.6	11.1	42.4	20	6.1	-8.1	15.4	-4.8	109.4	29.7	25.6	24.7	15.1	-10.6	-24.5	15	8.3	2.9	-11.1	0.9	21.4	0	0
balance-sheet.row.long-term-debt-total	181	751.5	533.5	22.6	510	510	139	1254.6	1352.8	1108.4	998.9	1565.4	1309.7	592	967	1062	528.6	424.4	418	859.4	753.3	460	629	342.2	43.1	58.1	5	5.1	107.8	0	0
Deferred Revenue Non Current	1.8	1.9	2.2	2.4	2.7	2.7	3.7	3.1	4.5	7.3	0	0.1	0.1	0.1	0.1	0.1	0	0	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	142.3	330.9	5.1	323.4	41.8	394.4	14.4	46.6	43.3	23.1	18.1	57.5	31.5	721.6	30.5	7.3	6.8	11.7	2.5	4.5	19.4	13.4	9.9	4.4	7.1	6.7	6.4	4.2	11.9	149.1	108.3
balance-sheet.row.total-non-current-liabilities	219.8	769.4	556.1	27.3	541.9	544.8	182.4	1311.4	1640.1	1987.4	1012.8	1578.6	1319.9	611.4	1027.6	1127.1	528.9	454.5	448.1	889.5	783.4	490.1	659.1	366.3	43.2	58.1	5	7.2	107.8	106.7	74.8
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	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	20.9	21.5	22.8	22.6	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	0	0
balance-sheet.row.total-liab	2094.8	2545.1	2778.1	2311.5	2699.2	3219	2754.7	2759.3	3864.3	4419	2871.8	3703.1	2471.3	1914.2	1936.2	2213.9	1779.9	2017.5	1961.2	1983.5	1810.3	1249.3	1130.1	1003.1	420.6	532.1	152.3	245.4	297.1	255.8	183.1
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	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	1192.2	1192.2	1192.2	1192.2	1192.2	1192.2	1192.2	1192.2	1202.8	1202.8	1169	480.2	480.2	480.2	480.2	480.2	480.2	480.2	480.2	480.2	480.2	300.1	269.6	269.6	224.7	224.7	224.7	124.8	92.8	0	0
balance-sheet.row.retained-earnings	2490.6	2038.7	1873.5	1576.6	1077.9	982.3	1484.1	1325.9	1539.9	1602.4	1276.3	1454.7	1470.1	1088.8	1040.2	885.5	798.7	265.9	99.3	223.2	241.9	132	114.5	108.2	91.6	43.8	38	57.7	17.1	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	584.5	530.1	493.4	522.4	493.5	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	0
balance-sheet.row.other-total-stockholders-equity	1534.3	1534.3	1534.3	1534.3	1550.4	2050.6	2033.8	2005.1	2021.3	1922.6	1878.3	513.2	500.5	472.5	457.2	457.2	370.5	300.2	272.5	271.5	264.1	416.4	210.6	202.1	237.1	219.6	218.1	252.2	62.8	0	0
balance-sheet.row.total-stockholders-equity	5801.7	5295.3	5093.5	4825.5	4314	4225.2	4710.1	4523.2	4764	4727.9	4323.6	2448	2450.7	2041.5	1977.6	1822.9	1649.4	1046.3	852	974.8	986.2	848.5	594.8	579.9	553.4	488.1	480.8	434.7	172.7	173	147.8
balance-sheet.row.total-liabilities-and-stockholders-equity	7898.2	7840.4	7871.6	7137	7013.2	7444.1	7464.8	7282.5	8628.3	9146.9	7195.4	6151.2	4922.1	3956.3	3914.5	4037.5	3430	3064.4	2814.2	2959.4	2797.6	2098.8	1725.9	1583	974	1020.2	633.1	680	469.8	428.8	330.9
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0.7	0.7	0.7	0.7	0.7	0.9	1	1	1	1	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	5801.7	5295.3	5093.5	4825.5	4314	4225.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3494.1	3366.5	3020.3	2988.4	2952.4	2922.6	2999.6	2810.7	2475.7	2297.4	1682	1386.6	1366.3	955.1	179.9	14.1	185	184.9	179.7	196.2	185.7	175.9	161.1	226.4	184.1	162.6	0	0	0	0	0
balance-sheet.row.total-debt	1593.1	1474.9	1637.7	1276.5	1612	2445.9	2193	2103.9	2924.2	2275.5	1958.9	2728.4	2207.7	972	1662	1953.8	1304.1	1408.8	1553.8	1765	1407	928.4	945.1	848.5	324	424.1	87.4	117.2	156.8	0	0
balance-sheet.row.net-debt	4.7	310.7	483.1	520.5	875.7	1735.2	1869.9	1557.6	2373.8	1848.6	1407.5	2497.6	1657.9	715.2	998.2	1417.6	1051.3	710.3	1020.4	1401.3	1082.6	683.4	626.4	531.4	130	265.3	12	-48.3	133.7	0	0

现金流量表

在 JiaoZuo WanFang Aluminum Manufacturing Co., Ltd 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为NaN，同比差异为NaN. 此外，公司还将NaN 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 NaN，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	593	303.1	396.6	567.9	106.6	-442.1	175.7	99.2	-62.5	356.4	262.9	-15.4	381.3	115.8	193.1	332.7	683.7	275.5	-121.9	40.5	142.9	96.9	46.6	50.1	98.3	7.3
cash-flows.row.depreciation-and-amortization	194.2	214.3	225.4	228	253.3	236.6	243.2	258.9	265.1	287.3	272	191.3	185.1	252.8	248.4	211.3	136.2	115.8	104.5	108.7	84.9	64.5	53.4	20	19.4	22
cash-flows.row.deferred-income-tax	32	-28.9	18.6	60	-1.6	0	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	-124.6	28.9	-18.6	-60	1.6	0	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	263.8	319.2	-477.3	69	399.9	1055	-173	-77.9	-404.8	1074.1	-478.6	255.3	-2.6	-211	194.2	-122.5	-408	239	481.7	-346.8	-311.4	-27.1	-67.2	-145.9	117.3	23.9
cash-flows.row.account-receivables	94.4	24.3	-138.3	9.8	178.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	140.8	375.7	-318.3	-225.6	58.1	370.7	-352.4	-144.8	74.3	6.8	46.7	46.2	-44.1	-68.1	191.2	-13.6	-324.4	-102.9	-33.2	-38.1	-151.4	-79.2	-103.8	-7.7	52.3	0.8
cash-flows.row.account-payables	28.5	-52	-39.3	224.8	165.3	0	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	0	-28.9	18.6	60	-1.6	684.3	179.4	66.9	-479.1	1067.3	-525.4	209	41.4	-142.9	3	-108.9	-83.6	342	515	-308.8	-160	52.2	36.6	-138.1	65	23.1
cash-flows.row.other-non-cash-items	-74.9	-208.2	-48.7	-36.5	-32.7	-10.7	-97	-50.3	158.8	-74.1	-88.8	-106	-292.9	200	92.5	99.7	46.4	126.4	128.9	85.2	52.3	42.6	90.8	-11.1	-26.8	50.4
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-50.2	-122.1	-48.8	-111.7	-54.2	-209.8	-227	-147.5	-135.6	-237.6	-335.2	-1127.2	-428.8	-50.7	-56.3	-95.2	-618.1	0	-138.2	0	0	0	-134.6	-243.8	-48.2	-3.3
cash-flows.row.acquisitions-net	0	33	0.1	1	9.6	0	130.6	1832.8	157.5	-1697	0.3	6.1	-2.1	52.6	56.3	-492.7	0	2.5	0	0	0	0	0	12.6	0	0
cash-flows.row.purchases-of-investments	-675	-450	-300	-390	-9.6	0	-485.5	-1817	-706	-1019.3	-1102.3	-4.5	0.6	-600.8	-114.6	95.2	0	-232.4	0	0	0	0	0	-35.4	0	-1.3
cash-flows.row.sales-maturities-of-investments	675	334.3	357.7	353	84.5	0	451.2	1478.3	701.1	631	1179.6	111.3	1.2	0.4	1.2	2.9	0.4	0.4	0.3	0	0.2	21.4	18.5	6.6	1.1	0
cash-flows.row.other-investing-activites	19	-30.4	-17	-6	-47.4	86.5	-85	-31.4	-135.6	-5.4	-80.1	0.9	11	-50.7	-56.3	-95.2	42.8	-73.6	18.6	-77.3	-247.6	-406.6	1.2	6.7	0.5	0.1
cash-flows.row.net-cash-used-for-investing-activites	-31.2	-235.2	-8	-153.7	-17.1	-123.3	-215.8	1315.2	-118.6	-2328.4	-337.8	-1013.4	-418.1	-649.1	-169.7	-585	-574.8	-303.1	-119.3	-77.3	-247.5	-385.2	-114.8	-253.2	-46.7	-4.5
cash-flows.row.debt-repayment	-340	-1241.5	-1276.5	-1025.5	-1293.2	-2115.1	-699.3	-1831.8	-1462.8	-1601.6	-2621	-1121	-1380	-1090	-1283.8	-1367.3	-1204	-1134	-1664.9	-886.6	-662.7	-413.8	-794.8	-428.5	-364.8	0
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	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	0	0	0	0
cash-flows.row.dividends-paid	-83.5	-163.6	-112.8	-73.9	-86.8	-174.7	-92.3	-429.6	-146.9	-153.8	-294.6	-149.7	-99.9	-122.5	-139.1	-282.5	-195.7	-144.2	-101.9	-129	-121	-66.4	-107.2	-45.5	-36.4	-30.3
cash-flows.row.other-financing-activites	-54.1	1078	1609.3	362.9	716.1	1706.5	636.6	662.2	1995.1	2221.5	3618.6	1622	1920	1097.2	992	1997	1070.5	989.6	1462.5	1244.7	1141.9	614.8	894.7	935.9	275	14.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-479.8	-327.2	220	-736.4	-663.9	-583.3	-155	-1599.2	385.5	466.1	703	351.3	440.1	-115.3	-430.9	347.2	-329.2	-288.6	-304.3	229	358.3	134.6	-7.4	461.9	-126.3	-15.7
cash-flows.row.effect-of-forex-changes-on-cash	51.6	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
cash-flows.row.net-change-in-cash	424.2	65.9	308	-61.7	46.2	132.2	-221.8	-54	223.5	-218.5	332.6	-337	292.9	-407	127.6	283.4	-445.7	165.1	169.6	39.3	79.5	-73.7	1.4	121.9	35.2	83.4
cash-flows.row.cash-at-end-of-period	1588.4	765.1	699.2	391.2	453	406.7	274.5	496.4	550.4	326.9	545.4	212.8	549.8	256.8	663.8	536.2	252.8	698.5	533.4	363.8	324.5	245	318.7	317	194	158.8
cash-flows.row.cash-at-beginning-of-period	1164.2	699.2	391.2	453	406.7	274.5	496.4	550.4	326.9	545.4	212.8	549.8	256.8	663.8	536.2	252.8	698.5	533.4	363.8	324.5	245	318.7	317.3	195.1	158.8	75.4
cash-flows.row.operating-cash-flow	883.6	628.3	96	828.4	727.2	838.8	148.9	229.9	-43.4	1643.8	-32.6	325.2	270.9	357.5	728.2	521.2	458.3	756.8	593.2	-112.5	-31.4	176.9	123.6	-86.8	208.2	103.6
cash-flows.row.capital-expenditure	-50.2	-122.1	-48.8	-111.7	-54.2	-209.8	-227	-147.5	-135.6	-237.6	-335.2	-1127.2	-428.8	-50.7	-56.3	-95.2	-618.1	0	-138.2	0	0	0	-134.6	-243.8	-48.2	-3.3
cash-flows.row.free-cash-flow	833.3	506.2	47.2	716.7	673	629	-78.1	82.4	-179	1406.1	-367.8	-802	-157.9	306.8	671.9	426	-159.8	756.8	455	-112.5	-31.4	176.9	-11	-330.6	160	100.3

利润表行

JiaoZuo WanFang Aluminum Manufacturing Co., Ltd 的收入与上期相比变化了 NaN%。据报告, 000612.SZ 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	6125.8	6676.1	4917.9	4744.1	4761.2	4908.8	5016.8	3926	4658.3	5249.6	5615.7	6123.8	5969.5	5594	5103.1	6019.1	5184.8	4042.3	2908.6	3201.8	1887.1	1215.9	1291.7	665.1	673.9	581.8	532.7	537	669.6	402.5	195.2
income-statement-row.row.cost-of-revenue	5588.2	6578.2	4109.2	3972.6	4506.1	5071.9	4811	3459.3	4463.1	4780.7	5336	6232.8	5750.4	5148.7	4562.4	5322.7	3955.3	3432.1	2801.7	2957	1545.4	974.1	1115	575.1	549.7	579.5	461.4	452.2	550.4	337.3	176.3
income-statement-row.row.gross-profit	537.7	97.9	808.7	771.4	255.1	-163.1	205.7	466.7	195.2	469	279.7	-109	219.1	445.3	540.7	696.3	1229.5	610.2	106.9	244.8	341.6	241.9	176.7	90	124.2	2.2	71.3	84.9	119.2	65.2	18.9
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	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	-2.5	122.9	109	142.5	114.4	8.9	104.6	-109.6	120.5	12.6	63.7	72	5.4	0.7	1.5	3.9	-1.9	1.7	-1.6	20.1	24.8	0.9	-3.3	9.3	13.4	12.9	15	9.3	6.1	2.2	1.1
income-statement-row.row.operating-expenses	59.7	165.4	148.1	191.8	143.8	262	142.1	232.7	137.3	165	156.6	162.9	142	157.1	196.2	171.7	146.3	149.4	140.9	131.7	105.9	86.9	80	43.3	57.8	34.2	25	24.1	40.8	23.2	6.8
income-statement-row.row.cost-and-expenses	5647.9	6743.6	4257.3	4164.4	4649.9	5333.9	4953.1	3692	4600.4	4945.7	5492.5	6395.7	5892.4	5305.8	4758.6	5494.5	4101.5	3581.4	2942.6	3088.6	1651.4	1061	1195	618.3	607.4	613.8	486.4	476.3	591.2	360.5	183.1
income-statement-row.row.interest-income	34.9	35.6	31.2	8.2	9.1	4.6	2.8	3	1.1	-1.4	4.6	13.9	7.4	3.3	7.9	6.5	5.2	4.1	3.5	2.9	1.7	7.6	21.8	28	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	54.8	57.2	53.6	60.2	90	113.8	91.9	106.1	168.6	117.6	121.5	145.8	101	76.6	97.4	104.1	72.2	81.8	101.8	93.8	56.4	53	69.3	32.3	-2.4	-11.1	8.9	10.4	13.7	5	0.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-16.1	-165.1	-56.3	2.8	-96.1	-40.8	129.5	-101.1	-149.3	103.2	153.4	179	305.3	-199.2	-92.8	-90	-47.9	-105.5	-106.2	-70.1	-36.8	-14.7	-46.3	13.7	54	30	-1.5	-9.8	-14.7	-2.8	0.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2.5	122.9	109	142.5	114.4	8.9	104.6	-109.6	120.5	12.6	63.7	72	5.4	0.7	1.5	3.9	-1.9	1.7	-1.6	20.1	24.8	0.9	-3.3	9.3	13.4	12.9	15	9.3	6.1	2.2	1.1
income-statement-row.row.total-operating-expenses	-16.1	-165.1	-56.3	2.8	-96.1	-40.8	129.5	-101.1	-149.3	103.2	153.4	179	305.3	-199.2	-92.8	-90	-47.9	-105.5	-106.2	-70.1	-36.8	-14.7	-46.3	13.7	54	30	-1.5	-9.8	-14.7	-2.8	0.5
income-statement-row.row.interest-expense	54.8	57.2	53.6	60.2	90	113.8	91.9	106.1	168.6	117.6	121.5	145.8	101	76.6	97.4	104.1	72.2	81.8	101.8	93.8	56.4	53	69.3	32.3	-2.4	-11.1	8.9	10.4	13.7	5	0.6
income-statement-row.row.depreciation-and-amortization	194.2	214.3	225.4	290.1	253.3	236.6	243.2	258.9	265.1	287.3	272	191.3	185.1	252.8	248.4	211.3	136.2	115.8	104.5	108.7	84.9	64.5	53.4	20	19.4	22	-1.4	1.7	6.6	5	0.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	477.9	439.5	517.8	625.1	201.1	-456.9	70.6	245.6	-202.2	396.8	217.8	-164.9	377.1	93.9	250.3	431.3	1040.3	395.8	-102.1	72.6	227.6	142.6	54.6	59.6	109.7	3.7	47.6	59	71.8	37	11.5
income-statement-row.row.income-before-tax	461.8	274.4	461.4	627.9	105	-465.8	193.1	132.9	-91.3	407.2	276.6	-93	382.4	89	251.7	434.6	1035.4	376.4	-121.9	67.9	225.6	141.9	50.8	64.6	121.7	7.3	53.7	59.7	70.8	39.2	12.6
income-statement-row.row.income-tax-expense	106.9	-28.7	64.8	60	-1.6	-23.7	17.4	33.7	-28.8	50.7	16.4	-77.6	1.1	-26.8	58.6	101.9	351.7	100.9	-4.4	27.5	82.7	45	4.2	14.5	23.4	-9.3	8.1	8.9	23.5	8.2	3.7
income-statement-row.row.net-income	593	303.1	396.6	567.9	106.6	-442.1	175.7	99.2	-62.5	356.4	262.9	-15.4	381.3	115.8	193.2	332.7	683.7	275.7	-121.8	40.5	142.9	96.9	46.6	50.1	98.3	7.3	45.7	50.7	47.3	26	8.4