Guizhou Space Appliance Co., LTD

符号: 002025.SZ

SHZ

39.89

CNY

今天的市场价格

24.2713
市盈率
1.6107
PEG比率
18.06B
MRK市值
0.01%
DIV收益率

Guizhou Space Appliance Co., LTD (002025-SZ) 财务报表

Q: 什么是 Guizhou Space Appliance Co., LTD (002025.SZ) 总资产是多少？

Guizhou Space Appliance Co., LTD (002025.SZ) 总资产为 .

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 Guizhou Space Appliance Co., LTD (002025.SZ). 的默认数据。公司收入显示 1851.5 M 的平均值，即 0.263 % 增长率。整个期间的平均毛利润为 680.363 M，即 0.229 %. 平均毛利率为 0.465 %. 公司去年的净收入增长率为 0.351 %，等于 0.287 % % 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 Guizhou Space Appliance 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0. 回顾过去一年，总资产变化为 0.118. 在流动资产领域，002025.SZ 的报告货币为9385.274. 这些资产中的很大一部分，即 3407.954 是现金和短期投资。与去年的数据相比，该部分的变化率为0.558%. 公司的长期投资虽然不是其重点，但以报告货币计算的48.696（如果有的话）为48.696。这表明与上一报告期相比，-1.306% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 260.468. 这一数字表明，27.769% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 6283.492. 这方面的年同比变化率为 0.106%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为4758.109，存货估值为 1062.62，商誉估值为 0（如有. 无形资产总额（如果有）按 163.89 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	10684.05	3408	2188	2500	836.3	939.2	800.3	935.6	857.2	816.4	516.3	460.3	391.6	380.2	556.3	593.9	720.4	746.3	275.9	290.2	224.9	76.1	79.3	23.2
balance-sheet.row.short-term-investments	-94.52	0	0	-31	0	0	2.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	20	0
balance-sheet.row.net-receivables	22945.86	4758.1	5159.7	4391.5	4157.9	3335.6	2761.6	2348.1	1838	1461	1291.6	962.8	691.2	502.9	404	453.3	243.8	180.2	144.6	101.1	46.3	23.3	20.2	12.2
balance-sheet.row.inventory	3646.53	1062.6	1045.6	994.4	625.5	496.6	369.6	328.1	293.8	320.1	344.3	361.1	409.4	374	296.4	234.5	245.7	154.9	66.6	49.5	31.6	16.9	17.2	14.4
balance-sheet.row.other-current-assets	354.86	156.6	93.1	37.2	5.3	9.5	11.7	9.8	3.6	6.1	-12.4	-9.9	-11.1	-8.2	-6.7	-8.5	-4.1	-3.2	-2.5	-2.2	-0.5	-0.5	-0.2	-2.1
balance-sheet.row.total-current-assets	37631.3	9385.3	8486.5	7923.2	5625.1	4780.9	3943.3	3621.7	2992.6	2603.6	2139.8	1774.3	1481.1	1249.1	1250	1273.2	1205.8	1078.2	484.6	438.6	302.3	115.9	116.5	47.8
balance-sheet.row.property-plant-equipment-net	5474.04	1468.4	1241.8	1072.1	646.3	604.7	562.7	572.7	522.3	502.9	552.6	565.3	601.8	576.3	510.4	347.8	274.6	265.3	150.1	84.1	52.4	36.1	35.6	37.9
balance-sheet.row.goodwill	0	0	0	0	13.9	28.1	42.6	42.6	42.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	501.43	163.9	91.9	93.2	97.4	107.3	111.2	87.3	86.7	53.7	80.9	80.7	83.6	86.4	93.9	70.9	166.5	20.3	2.4	1.3	0.3	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	501.43	163.9	91.9	93.2	111.2	135.4	153.9	130	129.3	53.7	80.9	80.7	83.6	86.4	93.9	70.9	166.5	20.3	2.4	1.3	0.3	0	0	0
balance-sheet.row.long-term-investments	289.21	48.7	49.3	60.3	15	15	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-19.5	0
balance-sheet.row.tax-assets	216.32	45.2	41.1	29.6	19.6	16.7	16.1	16	12.9	9.7	10.6	8.6	5.2	4.3	3.9	6.4	4.2	3.6	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	199.41	36.2	57.9	30.5	35.9	41.3	45.8	51.8	58	62.7	48.4	52.1	36.1	29.4	25.5	25.5	5	0.2	0.1	0.1	0.1	0.5	20	0.4
balance-sheet.row.total-non-current-assets	6680.42	1762.4	1482	1285.6	828	813.1	778.5	770.4	722.5	629	692.5	706.7	726.8	696.4	633.7	450.6	450.2	289.4	152.6	85.5	52.8	36.6	36	38.4
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	44311.72	11147.7	9968.5	9208.7	6453.1	5594	4721.7	4392	3715.1	3232.6	2832.4	2481	2207.9	1945.5	1883.7	1723.8	1656	1367.6	637.2	524.1	355.1	152.4	152.6	86.1
balance-sheet.row.account-payables	10798.03	1763.9	2717.6	2446.6	2022.1	1677	1267.4	1216.4	823	627.3	409.2	281.1	226	139.8	137.7	111	108.7	45.5	30.6	25.8	13	4	3.5	1.8
balance-sheet.row.short-term-debt	1431.33	1263	17.6	13.1	50	626.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	20	40.6	10.6
balance-sheet.row.tax-payables	287.48	34	43.3	48.3	37.5	22.3	23	37.5	25.2	25.5	23.2	17.2	7	2	3.4	6.2	4.8	5.1	0.8	8	7.2	4.1	4	0
balance-sheet.row.long-term-debt-total	323.84	260.5	35.8	14.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	271.8	89.1	42.8	37.5	43.4	44.5	43.7	25	21.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-88.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	336.6	292.7	107	2.5	1.5	-532.2	152.1	160.8	123.4	110.1	151.6	119.4	97.9	58.8	114.7	79	123.3	46.5	41	37.8	27	1.2	3.5	1.7
balance-sheet.row.total-non-current-liabilities	1521.94	274.3	382.6	302.5	104	119.3	116.2	184.8	181.7	162.3	137.1	96.4	61	54.1	54.2	53.1	40.4	27.7	17.1	8.7	10.7	7.8	4.9	0
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
balance-sheet.row.capital-lease-obligations	77.2	13.8	35.8	14.2	6.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	15321.38	3667.2	3390.9	3180.3	2333.6	1916.6	1535.7	1562.1	1128	899.7	697.9	496.8	384.8	252.7	306.7	243.1	272.4	119.7	88.7	72.3	50.7	48.9	76.5	21
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
balance-sheet.row.common-stock	1827.48	456.9	452.7	452.7	429	429	429	429	429	429	330	330	330	330	330	330	330	165	144	96	80	54.3	54.3	54.3
balance-sheet.row.retained-earnings	12290.18	3082	2606.2	2209.5	1886.3	1580.9	1303.2	1103.6	944.2	797.2	761.2	657.8	562.2	467.6	386.9	320.5	239.9	223.7	146	122.1	44.5	24.3	5.7	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	7637.13	994.3	870	762.2	670.4	601.6	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	3113.74	1750.4	1754.6	1819.1	420.3	420.3	958.9	839.4	781.8	736.2	693	649.8	614.4	588.3	565.8	547.6	525.5	623.4	212.1	188.6	176.7	22.3	16.1	10.9
balance-sheet.row.total-stockholders-equity	24868.54	6283.5	5683.4	5243.4	3406	3031.8	2691	2372	2155	1962.4	1784.1	1637.6	1506.6	1386	1282.7	1198.1	1095.3	1012.1	502.2	406.7	301.1	100.9	76.1	65.2
balance-sheet.row.total-liabilities-and-stockholders-equity	44311.72	11147.7	9968.5	9208.7	6453.1	5594	4721.7	4392	3715.1	3232.6	2832.4	2481	2207.9	1945.5	1883.7	1723.8	1656	1367.6	637.2	524.1	355.1	152.4	152.6	86.1
balance-sheet.row.minority-interest	3922.57	997.7	894.1	785	713.4	645.6	495	457.9	432	370.4	350.3	346.6	316.4	306.9	294.3	282.5	288.3	235.8	46.3	45.1	3.3	2.7	0	0
balance-sheet.row.total-equity	28791.11	7281.2	6577.6	6028.4	4119.5	3677.4	3186	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	44311.72	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	194.7	48.7	49.3	29.3	15	15	2.2	2.8	7	5	13.4	15.3	25.5	25.5	25.5	25.5	5	0.2	0.1	0	0	0.5	0.5	0.4
balance-sheet.row.total-debt	1769	1537.3	53.4	27.3	50	626.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	20	40.6	10.6
balance-sheet.row.net-debt	-8915.06	-1870.7	-2134.6	-2472.6	-786.3	-312.7	-800.3	-935.6	-857.2	-816.4	-516.3	-460.3	-391.6	-380.2	-556.3	-593.9	-720.4	-746.3	-275.9	-290.2	-224.9	-56.1	-18.8	-12.6

现金流量表

在 Guizhou Space Appliance 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 8.574 的转变。该公司最近通过发行 193.57 扩大了股本，与上一年相比出现了0.930 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 172.35. 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-454139548.000. 与上一年相比， 0.277 发生了变化. 在同一时期，公司记录了 255.51, 0 和 -60.05，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0.000，同比差异为0.000. 此外，公司还将-167.49 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 -30.65，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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	756.36	750.5	651.4	564.7	509	458.6	403.9	345.4	291.8	257.5	211.7	180.6	168.5	151.9	130.5	99	110	97.6	114.7	114.4	41.4	24.8	17.4
cash-flows.row.depreciation-and-amortization	24.3	255.5	190.3	173.6	110	101.4	87	76.9	71.6	71.9	72.1	66.1	58.6	50.9	44.5	40.5	38.4	22.2	11.9	9.2	9.2	9.1	9.2
cash-flows.row.deferred-income-tax	-12.76	-4.6	-11.4	-9.8	-2.9	-0.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	20.55	-91.6	11.4	9.8	2.9	0.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	247.05	419.4	-737.1	46.3	-601.2	-319	-389.9	-247.7	-127.5	70.9	-159.6	-152.5	-116	-216.2	-37.5	-43.3	-86.2	-63.1	-44.3	-36.8	-10.8	-2.5	3.7
cash-flows.row.account-receivables	258.19	258.2	-799.9	-237.8	-839.3	-612.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-11.14	-11.1	-64.3	-395.5	-129	-93.5	-41.5	-34.3	41.5	24.2	16.8	48.3	-37.3	-77.9	-61.9	18.7	-90.8	-88.3	-17.1	-12.8	-14.2	0.2	-2.8
cash-flows.row.account-payables	0	172.4	138.5	680	370	387.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	-11.4	-0.4	-2.9	-0.6	-348.3	-213.3	-169.1	46.7	-176.4	-200.7	-78.7	-138.3	24.4	-62	4.7	25.2	-27.2	-24.1	3.4	-2.7	6.5
cash-flows.row.other-non-cash-items	797.84	312.9	74.1	48.4	49.5	24.3	20.6	11.1	5.3	11.4	11.1	13.4	0.9	-5.6	-9.9	8.6	-18.9	-12.3	3	5.1	1.1	0.2	1.2
cash-flows.row.net-cash-provided-by-operating-activities	1565.74	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	-437.17	-448.5	-336.2	-577.4	-147.6	-97.6	-101.1	-128.5	-71.5	-68.9	-67	-68.3	-70.3	-126	-142	-213.2	-77.9	-102.2	-83.3	-57.7	-31.9	-10.8	-5.4
cash-flows.row.acquisitions-net	0.15	0.2	-69.8	0.2	0.1	97.7	0	0	-107.4	0	0	0	0	0	0	-13.8	0.2	0.4	0	0	0	0	0
cash-flows.row.purchases-of-investments	-6.5	-6.5	-20	-15	0	-15	0	0	24.1	0	0	0	0	-5	-0.5	-20	-15	-73.8	-10	0	-0.6	0	-20
cash-flows.row.sales-maturities-of-investments	0	0.6	69.8	0.7	0	3	0	5.5	14.7	0.2	0	0	0	0	0	0	10.6	70.6	10.5	0	0	20.4	0
cash-flows.row.other-investing-activites	-6.43	0	0.7	0	0	-97.6	0.1	52.4	19.9	10.6	24.1	54.4	8	10.2	10.5	13.3	19.1	-5.3	2.5	0	0	0.3	0
cash-flows.row.net-cash-used-for-investing-activites	-443.52	-454.1	-355.6	-591.6	-147.5	-109.6	-100.9	-70.6	-120.1	-58.1	-42.9	-13.9	-62.3	-120.8	-132	-233.7	-62.9	-110.3	-80.3	-57.7	-32.5	10	-25.4
cash-flows.row.debt-repayment	-14	-60.1	-43.5	-54.3	-30	0	0	0	-17	0	0	0	0	0	0	0	-1	0	0	0	-60	-20.6	0
cash-flows.row.common-stock-issued	193.57	193.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.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
cash-flows.row.dividends-paid	-198.14	-167.5	-104.8	-93.1	-64.9	-64.3	-107.3	-107.3	-77.6	-66	-66	-49.5	-33	-33	-33	0	-16.8	-0.2	-19.2	-8	-11.1	-7.1	0
cash-flows.row.other-financing-activites	145.01	-30.6	-21	1591.5	69.3	11.2	-9.2	-5.2	3.5	12.3	29.6	24.5	-5.4	-3.1	-0.3	2.5	11.6	536.5	0	39	209.8	2.8	30
cash-flows.row.net-cash-used-provided-by-financing-activities	12.16	34.9	-169.3	1444.1	-25.6	-53.2	-116.4	-112.4	-91	-53.7	-36.4	-25	-38.4	-36.1	-33.3	2.5	-6.3	536.4	-19.2	31	138.6	-24.8	30
cash-flows.row.effect-of-forex-changes-on-cash	2.57	2.4	5	-2.2	-3.6	2.5	1.3	-1.5	-0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	1133.67	1219.9	-341.2	1683.4	-109.5	105.1	-94.4	1.2	29.5	300	56	68.7	11.4	-176.1	-37.6	-126.5	-26	470.4	-14.2	65.3	147.1	16.7	36.1
cash-flows.row.cash-at-end-of-period	10535.27	3408	2139	2431.7	748.3	857.8	752.7	847.1	845.9	816.4	516.3	460.3	391.6	380.2	556.3	593.9	720.4	746.3	275.9	290.2	224.9	76.1	59.3
cash-flows.row.cash-at-beginning-of-period	9401.6	2188	2480.2	748.3	857.8	752.7	847.1	845.9	816.4	516.3	460.3	391.6	380.2	556.3	593.9	720.4	746.3	275.9	290.2	224.9	77.8	59.3	23.2
cash-flows.row.operating-cash-flow	1565.74	1642.1	178.6	833.1	67.3	265.3	121.7	185.7	241.2	411.8	135.3	107.6	112	-19.2	127.7	104.7	43.3	44.4	85.3	91.9	40.9	31.6	31.5
cash-flows.row.capital-expenditure	-437.17	-448.5	-336.2	-577.4	-147.6	-97.6	-101.1	-128.5	-71.5	-68.9	-67	-68.3	-70.3	-126	-142	-213.2	-77.9	-102.2	-83.3	-57.7	-31.9	-10.8	-5.4
cash-flows.row.free-cash-flow	1128.57	1193.6	-157.6	255.6	-80.3	167.7	20.6	57.2	169.7	342.9	68.3	39.3	41.8	-145.1	-14.4	-108.5	-34.6	-57.9	2	34.2	9	20.9	26.1

利润表行

Guizhou Space Appliance Co., LTD 的收入与上期相比变化了 0.025%。据报告, 002025.SZ 的毛利润为 2229.93。该公司的营业费用为 1402.54，与上年相比变化了 11.949%. 折旧和摊销费用为 255.51，与上一会计期间相比变化了 -0.001%. 营业费用报告为 1402.54，显示11.949% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长0.168%. 营业收入为 827.4，与上年相比变化了0.168%. 净利润的变化率为 0.351%。去年的净收入为750.48.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	6032.33	6168.1	6019.7	5037.9	4218.4	3533.7	2834.1	2612.1	2256.4	1873.4	1604.3	1370.8	1094.2	860.2	677.5	584.4	487	338.4	319.7	294.9	150.6	105.8	95.2	47.5
income-statement-row.row.cost-of-revenue	3701.57	3938.2	4033.3	3394.6	2766.7	2300.4	1791.5	1665.7	1454.4	1195.2	990.7	816.1	647.7	490.1	365.8	316.3	256.3	172.6	109.1	95.2	55.8	37	30.1	13.3
income-statement-row.row.gross-profit	2330.76	2229.9	1986.4	1643.3	1451.7	1233.3	1042.6	946.4	802	678.2	613.7	554.7	446.5	370.1	311.7	268.1	230.7	165.9	210.6	199.6	94.8	68.8	65.1	34.2
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	0
income-statement-row.row.research-development	690.43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	160.23	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	140.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-8.01	-6.9	354.1	315.4	223.4	178.9	-3	11.6	16.8	14.8	3.9	1.1	26.2	20.6	7.8	11.6	8.8	0.5	0.9	-2.3	0.3	-0.2	0	0.3
income-statement-row.row.operating-expenses	1321.46	1402.5	1252.8	999.2	859.6	724.5	615.3	557.9	486.5	390.9	375.3	336.4	280.2	227.9	179.9	155.7	131.2	68.7	83.8	78.9	51.1	43.9	44.2	23.4
income-statement-row.row.cost-and-expenses	5023.03	5340.7	5286.1	4393.8	3626.4	3024.9	2406.7	2223.6	1941	1586.1	1366	1152.6	927.8	718	545.8	472	387.5	241.3	192.9	174.2	106.9	80.9	74.3	23.4
income-statement-row.row.interest-income	25.3	31.3	34.5	15.1	8.9	10.4	16.1	17.1	22.6	10.6	9.3	0	0	9.3	8	13.3	20	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	16.82	11.5	10.4	3.7	0.7	4.7	1.6	0	0.3	0	9.1	-7.5	-8.7	0	0	0	0	-11.6	-3.7	-3.8	-1.3	0.1	0.2	0.3
income-statement-row.row.selling-and-marketing-expenses	140.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	65.97	109.2	-2	1.4	7.6	6.9	17.9	2.9	22	8.8	7	-7.3	26.3	34.2	23.4	2.9	27.6	12.7	4.3	1.4	1.4	-0.2	0.1	-0.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-8.01	-6.9	354.1	315.4	223.4	178.9	-3	11.6	16.8	14.8	3.9	1.1	26.2	20.6	7.8	11.6	8.8	0.5	0.9	-2.3	0.3	-0.2	0	0.3
income-statement-row.row.total-operating-expenses	65.97	109.2	-2	1.4	7.6	6.9	17.9	2.9	22	8.8	7	-7.3	26.3	34.2	23.4	2.9	27.6	12.7	4.3	1.4	1.4	-0.2	0.1	-0.3
income-statement-row.row.interest-expense	16.82	11.5	10.4	3.7	0.7	4.7	1.6	0	0.3	0	9.1	-7.5	-8.7	0	0	0	0	-11.6	-3.7	-3.8	-1.3	0.1	0.2	0.3
income-statement-row.row.depreciation-and-amortization	234.54	255.5	255.7	216.6	154.3	133.1	87	76.9	71.6	71.9	72.1	66.1	58.6	50.9	44.5	40.5	38.4	22.2	11.9	9.2	9.2	9.1	9.2	0.6
income-statement-row.row.ebitda-caps	1110.84	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	876.3	827.4	708.6	615.4	556.2	498.3	430.8	379.8	326.3	284.6	232.5	204.5	167.1	147	140.2	104.2	118.5	109.5	131.7	124.5	45.2	24.9	21	10.6
income-statement-row.row.income-before-tax	942.27	936.6	706.6	616.9	563.8	505.1	445.3	391.4	337.4	296.1	245.4	211	192.6	176.4	155.1	115.4	127.1	109.8	131.8	122.1	45.2	24.7	21	10.6
income-statement-row.row.income-tax-expense	68.63	68.4	55.2	52.2	54.9	46.5	41.4	45.9	45.6	38.6	33.7	30.4	24.1	24.5	24.6	16.4	17.1	12.2	16	7	4.1	0	3.6	3.5
income-statement-row.row.net-income	756.36	750.5	555.4	489	433.6	402.2	359	311.4	261.1	233.3	203.4	175.7	153.6	136.2	117.5	103.1	98	87.9	114.7	114.4	41.4	24.8	17.4	7.1