China Grand Automotive Services Group Co., Ltd.

符号: 600297.SS

SHH

1.5

CNY

今天的市场价格

-182.7391
市盈率
4.4982
PEG比率
11.96B
MRK市值
0.00%
DIV收益率

China Grand Automotive Services Group Co., Ltd. (600297-SS) 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 China Grand Automotive Services Group Co., Ltd. (600297.SS). 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 China Grand Automotive Services Group 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
balance-sheet.row.cash-and-short-term-investments	11242.6	15112.3	26636.8	29184.1	25131.9	25385.1	32473.2	21744.5	17371.7	40.6	154	151.6	472.6	289	466.6	404	358.7	148.8	302.4	409.8	375	311.4	298.3	431.1	36.2	17.5
balance-sheet.row.short-term-investments	7.6	19.7	759	175.3	61.8	16.6	-9299.8	103.2	-4997.7	0	0	0	0	-13.4	-13.7	0	0	0	1.5	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	12698.1	29980.2	32355.9	30939.4	31797.4	26778	22782.5	18977.7	8548.9	209.7	247.6	208.6	376.5	356.4	526.4	500.8	417.6	440.1	295.6	297.2	316.2	263.2	199.9	9.3	2.4	228.8
balance-sheet.row.inventory	16318.1	18242.3	16183.2	21120	17925.7	20610.3	17033.4	15418	13943.9	23.6	42.5	81.8	58.4	63.7	108.4	138.9	87.6	82.9	82.3	101.1	116	115.7	119.9	112.3	98.9	112.1
balance-sheet.row.other-current-assets	28032.2	10770.1	10354.1	10919.5	11590.9	12677.8	9988.9	7484.8	7588.6	0.6	41.8	0.4	0.3	0.3	0.1	0.3	0.3	-25.8	-37.1	-24.1	-33.7	-30.3	0.2	144.2	127.7	-56.8
balance-sheet.row.total-current-assets	68290.9	74104.9	85530	92163.1	86446.1	85451.2	82277.9	63625	47453.2	274.4	485.9	442.3	907.9	709.4	1101.6	1043.9	864.1	646	643.3	784.1	773.5	660	618.2	696.9	265.2	301.6
balance-sheet.row.property-plant-equipment-net	14188.8	15148.7	15792.2	13238.2	13297.8	13833.7	13483.9	12993.2	8567.4	867.9	541.1	570.1	548.4	518.9	412.4	406.2	318.7	341.9	353.2	354.6	243.1	221.1	243.5	132.3	101.1	71.2
balance-sheet.row.goodwill	18748.8	18748.8	18748.8	18832.9	18881.7	18787.4	17845	16070.3	7567.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	7910.9	8471.3	8988.1	9374.1	9766.4	9855.1	8779.9	8709.5	4824.1	69.2	51.1	53.1	55.5	58.7	62.2	79.1	71.6	74.6	10.6	10.7	12.3	8.5	6.2	3	2	0
balance-sheet.row.goodwill-and-intangible-assets	26659.8	27220.2	27736.9	28207	28648.1	28642.5	26625	24779.8	12392	69.2	51.1	53.1	55.5	58.7	62.2	79.1	71.6	74.6	10.6	10.7	12.3	8.5	6.2	3	2	0
balance-sheet.row.long-term-investments	6691.5	2627.1	1964.1	2618.2	2476.1	2354.4	10680.7	699.4	5593.6	0	0	0	0	53.4	21.9	0	0	0	21.7	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	772.9	683.4	503.2	529.7	378.6	242.1	158.6	186.8	61	7.7	7.8	7.6	9.4	10.5	5.8	4.5	6.2	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1080.5	6505.6	10914.1	10155.3	10833.1	10968.6	2019.9	9675.4	1744.3	287	290.3	271.4	188.2	369.5	345.2	21.2	21.8	22.6	3.2	27.7	26	36	23.1	1.9	2.4	2.4
balance-sheet.row.total-non-current-assets	49393.5	52185.1	56910.6	54748.4	55633.7	56041.3	52968.1	48334.5	28358.3	1231.9	890.3	902.1	801.4	1011	847.5	511	418.3	439.2	388.8	392.9	281.4	265.7	272.8	137.3	105.5	73.6
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
balance-sheet.row.total-assets	117684.4	126290	142440.5	146911.5	142079.7	141492.6	135246	111959.5	75811.5	1506.3	1376.2	1344.4	1709.3	1720.5	1949.1	1555	1282.4	1085.1	1032	1177	1054.9	925.6	890.9	834.1	370.6	375.2
balance-sheet.row.account-payables	2305.7	18748.9	26131.5	29888.6	30575.7	29436.1	28093.8	24315.4	19681.2	71	16.9	42.8	126.6	99.1	210.9	198.1	204.7	192.9	136.8	169.2	178.5	168.2	205.2	138	120.1	121.1
balance-sheet.row.short-term-debt	52999.5	42299	46485.7	40585.5	39853.3	34686.1	30102.4	30552.2	22774.7	10	5.8	0.8	131.8	368.5	502.6	541.2	417	199.7	264.9	362.9	275	165	111.5	77	95.9	107.4
balance-sheet.row.tax-payables	1177.5	1467.3	1400.9	1375.1	1479.2	1215.2	1327.2	1115	533.8	6.8	3.9	-9.4	8.8	3.9	1.8	5.3	4.3	4.3	0.2	-2.7	-0.2	-0.1	-0.6	8.1	10.9	9.1
balance-sheet.row.long-term-debt-total	8432	13275.8	14334.6	18597.3	14187.2	16340.8	20310.2	16591.7	3916.2	60	-353.7	0.8	181.6	304	344.3	2.2	2.4	47.6	2.8	40	0	0	0	0	0	8
Deferred Revenue Non Current	96.3	165.9	0.1	5.9	295.8	74.9	198.6	228	240.2	339.9	353.7	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	3972.6	4501.3	247.6	389.4	4728.5	10924.3	2550.9	2314.6	1755.4	16.1	13.1	14.7	16	2.8	2.3	1.4	1.7	3.9	6.7	5.2	3.4	1.2	0	0.1	0.1	0.2
balance-sheet.row.total-non-current-liabilities	14349.4	15195.8	16413.4	20735.5	16995.8	19046.1	22736.2	18933.6	5396.3	408.6	363.4	372.5	553.8	348.3	353.6	3.7	2.4	53.2	5.4	51.2	27.7	0.8	4.9	9.8	0.2	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
balance-sheet.row.capital-lease-obligations	4166.3	2579.4	2763.8	3103.7	55.9	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	75283	82215.8	95138.9	99756.2	97315	95307.8	91008.7	83204.4	53909.1	542.4	425.3	444	895.2	915.7	1157.7	774.8	668.3	497.3	461.6	613.7	500.4	383.7	361.5	325.5	255.5	267.8
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
balance-sheet.row.common-stock	8111.3	8111.3	8111	8110.3	8160	8217.6	8144.3	5500.4	5500.4	350	350	350	350	350	350	175	137	137	115	115	115	115	115	115	75	0
balance-sheet.row.retained-earnings	17322.7	16955.9	19624.8	18038.4	16527.2	14292	12291.5	9680.3	7045	271.5	256.2	221	179.5	174.1	154.9	144.4	82.6	75.5	82.1	70.6	60	48.5	39.6	24.2	11.2	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	1258.7	1209.9	1418.7	1305.4	135.4	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	12281.9	12642.7	12642.4	13100.1	13267.1	14504.9	14900.9	8385.8	8437.7	341.1	343.6	329.3	276.6	273.8	273.8	448.8	388.6	375.2	376.2	378.2	378.2	377.4	373.9	367.6	27.4	0
balance-sheet.row.total-stockholders-equity	38974.6	38919.7	41796.9	40554.2	38089.7	37014.6	35336.7	23566.5	20983.1	962.6	949.9	900.3	806.2	797.9	778.6	768.1	608.1	587.6	573.3	563.8	553.2	540.9	528.5	506.9	113.7	107.2
balance-sheet.row.total-liabilities-and-stockholders-equity	117684.4	126290	142440.5	146911.5	142079.7	141492.6	135246	111959.5	75811.5	1506.3	1376.2	1344.4	1709.3	1720.5	1949.1	1555	1282.4	1085.1	1032	1177	1054.9	925.6	890.9	834.1	370.6	375.2
balance-sheet.row.minority-interest	3426.8	5154.5	5504.8	6601.1	6675	9170.3	8900.7	5188.6	919.3	1.3	1	0.1	8	6.9	12.7	12	6	0.2	-2.9	-0.4	1.3	1.1	0.9	1.7	1.4	0.3
balance-sheet.row.total-equity	42401.4	44074.2	47301.7	47155.3	44764.7	46184.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	6699.1	2646.8	2723.1	2793.5	2537.9	2371.1	1380.9	802.6	595.9	266.5	268.4	257.4	172.8	40	8.2	6	5.7	21.9	23.2	24.5	20.8	29.7	18	1.1	1	0
balance-sheet.row.total-debt	65597.8	55574.9	60820.3	59182.8	54040.5	51026.9	50412.6	47143.9	26690.9	70	5.8	1.6	313.4	672.5	846.9	543.3	419.4	247.2	267.8	402.9	275	165	111.5	77	95.9	107.4
balance-sheet.row.net-debt	54362.9	40482.2	34942.6	30174	28970.4	25658.4	17939.5	25502.7	9319.2	29.4	-148.2	-150	-159.2	383.5	380.3	139.4	60.7	98.5	-33.1	-6.8	-100	-146.4	-186.8	-354.1	59.7	89.9

现金流量表

在 China Grand Automotive Services Group 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	-2719	2046.2	1828.3	3315.2	3973.9	4504.6	3043	2118.5	34.1	53.6	48.6	6.7	14.1	14.7	40.9	23.5	15.7	11	10.4	12.7	23.9	41.3	29.2
cash-flows.row.depreciation-and-amortization	1968.9	1822.9	1405.7	1410.9	1390.1	1276.2	1082.2	767.5	32.2	33	32.4	27.9	25.7	25.5	30.3	21.9	21	20	15	13.6	11.1	5.6	7.8
cash-flows.row.deferred-income-tax	-295.3	-16.4	225.3	-165.3	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	295.3	0.5	61.3	30.6	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	-5526.7	-5654.5	-2436.9	-742.6	-6613.3	-3866.8	-3223.6	927.2	13.3	-12.4	-18	39.2	-4.4	34.3	-68.6	-12.5	29.8	13.3	-11.8	-33.8	-70.1	39.2	-76.7
cash-flows.row.account-receivables	1492.3	-4627.8	-657.8	-5563.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-2286.8	4729.4	-3205.8	2779	-2602.2	-633	3359.8	624.1	17.6	39.5	-53	2.4	4.4	30.4	-21.8	-4.7	-0.6	17.9	14.7	-0.3	3.4	-7.6	-11.3
cash-flows.row.account-payables	-4436.9	-5739.7	1663.4	2177	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	-295.3	-16.4	-236.7	-134.7	-4011.1	-3233.8	-6583.4	303.1	-4.3	-51.9	35	36.8	-8.8	3.9	-46.9	-7.9	30.4	-4.6	-26.5	-33.5	-73.5	46.7	-65.5
cash-flows.row.other-non-cash-items	3228.9	3622.3	3106.9	4011.4	3408.9	3072.8	2406.1	1750.3	-7	-16.9	-15.1	16.5	23.5	36.1	31.3	26.9	15.8	12.1	18.4	20.6	45.2	-77.4	100.7
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
cash-flows.row.investments-in-property-plant-an-equipment	-2040.1	-2703.1	-2637.2	-2548.5	-2493.4	-2562.3	-2295.8	-1866.5	-21.1	-13.5	-59.6	-118.4	-126.8	-303.4	-4.8	-18.6	-209.4	-13.4	-110	-36.5	-20.1	-146.1	-31.3
cash-flows.row.acquisitions-net	59.4	-40.9	-436.8	-915	-3955.1	-1657.7	-10908.6	-1574.3	-192.4	6.6	14.4	845	47.2	315.8	34.3	0	0	0	0	0	20.2	0	0
cash-flows.row.purchases-of-investments	-182.7	-844.2	-152.3	-20	-7555.4	-21857	-1194.4	-9278.3	-3780.5	-0.3	-83.2	-246.5	-6	-4	-0.6	0	0	-1.5	-0.3	-0.9	-9	-17	0
cash-flows.row.sales-maturities-of-investments	1087.5	277.8	262.6	222.1	6398.4	21566.4	1051.9	9266.8	10.7	0.5	62	119.6	0.1	1.5	0.6	15.6	7.6	0	0	0	0.2	0	0
cash-flows.row.other-investing-activites	7005.1	3206.5	2155.3	-1371.8	1091	-339.9	847.9	-333.2	3820	-38.2	0.1	-118.4	36.1	-303.4	-4.8	5	0.2	0	0.1	0.9	-20.1	0.3	0
cash-flows.row.net-cash-used-for-investing-activites	5929.1	-103.8	-808.4	-4633.2	-6514.5	-4850.4	-12499.1	-3785.6	-163.2	-44.9	-66.3	481.2	-49.4	-293.4	24.7	2	-201.6	-14.9	-110.2	-36.5	-28.9	-162.8	-31.3
cash-flows.row.debt-repayment	-177719.3	-153030.1	-166384.8	-58178.4	-57840.5	-55210.2	-47969.3	-21304.5	-45.8	-0.8	-311.8	-487.6	-607.3	-810.4	-722.2	-411.3	-378.4	-372.9	-289	-279	-111.5	-10.5	-57.1
cash-flows.row.common-stock-issued	0	200.6	170	83.1	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	-200.6	-170	-83.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-1920.6	-2287	-2715.8	-2930.7	-3976.3	-3812.7	-2023.8	-1621.7	-16.9	-14.2	-2	-28.8	-40.3	-46.1	-39.9	-23.8	-14.4	-12.4	-15	-22.8	-22.7	-13.1	-6.5
cash-flows.row.other-financing-activites	173163.2	149791.4	168604.7	54622.7	57640.5	69765	64228.9	20429.4	40	5	11	128.5	460.5	1101.9	742.5	583.1	360	234.9	416.9	388.9	166.1	45	428.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-6476.7	-5525.7	-495.9	-6486.4	-4176.3	10742.1	14235.8	-2496.8	-22.7	-10	-302.8	-387.9	-187.1	245.4	-19.6	148	-32.8	-150.4	113	87.1	31.9	21.4	365.2
cash-flows.row.effect-of-forex-changes-on-cash	3.2	-8.5	-41.8	24.3	17.8	-69.7	88.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-3592.2	-3816.9	2844.5	-3235.1	-8513.3	10808.7	5132.9	-718.9	-113.4	2.5	-321.1	183.6	-177.5	62.6	39.1	209.9	-152.1	-108.9	34.8	63.7	13.1	-132.8	394.9
cash-flows.row.cash-at-end-of-period	3615.1	7207.3	11024.2	8179.7	11414.8	19928.1	9119.4	3986.5	40.6	154	151.6	472.6	289	466.6	404	358.7	148.8	300.9	409.8	375	311.4	298.3	431.1
cash-flows.row.cash-at-beginning-of-period	7207.3	11024.2	8179.7	11414.8	19928.1	9119.4	3986.5	4705.4	154	151.6	472.6	289	466.6	404	364.9	148.8	300.9	409.8	375	311.4	298.3	431.1	36.2
cash-flows.row.operating-cash-flow	-3047.9	1821.1	4190.6	7860.2	2159.7	4986.7	3307.7	5563.4	72.5	57.4	47.9	90.3	59	110.7	34	59.8	82.3	56.4	32	13.1	10.1	8.6	61
cash-flows.row.capital-expenditure	-2040.1	-2703.1	-2637.2	-2548.5	-2493.4	-2562.3	-2295.8	-1866.5	-21.1	-13.5	-59.6	-118.4	-126.8	-303.4	-4.8	-18.6	-209.4	-13.4	-110	-36.5	-20.1	-146.1	-31.3
cash-flows.row.free-cash-flow	-5088	-882	1553.5	5311.7	-333.7	2424.5	1011.9	3696.9	51.5	43.8	-11.6	-28.2	-67.8	-192.7	29.2	41.3	-127.1	43	-78	-23.4	-10	-137.5	29.7

利润表行

China Grand Automotive Services Group Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 600297.SS 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
income-statement-row.row.total-revenue	137123.5	133543.9	158436.7	158442.1	170456	166173	160711.5	135422.3	93700	371.5	427.5	759.7	920	1033.8	1336.9	1264.2	988.5	846.1	592.9	688.7	734.6	678.6	612.8	567.7	436.2	401.8
income-statement-row.row.cost-of-revenue	128307.8	124892.4	144253.1	145385.2	153684.1	149039.6	145090.9	123444.6	85054.1	298.8	324.1	643.6	800.6	890	1158.7	1088.6	865.8	733.6	477.7	559.4	582.9	543.1	494.7	466.9	362.6	347.1
income-statement-row.row.gross-profit	8815.7	8651.5	14183.6	13056.9	16771.8	17133.4	15620.6	11977.7	8646	72.7	103.3	116.1	119.4	143.8	178.3	175.7	122.7	112.5	115.2	129.3	151.7	135.5	118	100.9	73.6	54.7
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
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	48.6	2296.2	2233.3	2188	2486.9	-25.5	-6.9	250.2	227.1	16.2	17.8	13.1	384.7	7.9	1.9	13.4	7.7	3.3	0.7	2.3	0.6	4.6	5.2	5	4.8	-0.7
income-statement-row.row.operating-expenses	5592.2	7820.8	8047.9	7617.6	8413.6	8333.1	7150.2	5892.2	4351.2	62.1	80.1	92.6	95.9	117	124.3	106.5	80.7	87.8	92.3	105.9	128.9	109.7	79.1	67.2	45.4	34.8
income-statement-row.row.cost-and-expenses	133899.9	132713.2	152301	153002.7	162097.7	157372.7	152241.1	129336.8	89405.3	360.9	404.3	736.2	896.5	1007	1282.9	1195.1	946.5	821.4	570	665.3	711.8	652.8	573.8	534.1	408	381.9
income-statement-row.row.interest-income	146	113.1	397.4	346.8	287.1	214.4	168.5	162.1	125.3	1.5	2.1	1.8	3.4	0	0	3.1	0.3	0.8	0.4	3	2.4	1.2	3.2	0.6	0	0
income-statement-row.row.interest-expense	2526.3	2567.6	3025.6	3002.8	3103	2740.5	2630.4	2041.6	1336.6	1	0.3	2.2	28.8	33	32.6	41	24.4	15.9	13.5	15	11.3	5.5	4.9	7.1	7.4	2.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-2462.7	-3531.7	-3644.1	-3718.3	-4083.5	-3543.4	-2723	-2109.9	-1594.3	25.2	37.3	30.3	-8.6	-9.5	-34.4	-20	-17.3	-11	-14.9	-12.1	-9.4	-0.5	2.6	-0.7	-1.1	-1.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	48.6	2296.2	2233.3	2188	2486.9	-25.5	-6.9	250.2	227.1	16.2	17.8	13.1	384.7	7.9	1.9	13.4	7.7	3.3	0.7	2.3	0.6	4.6	5.2	5	4.8	-0.7
income-statement-row.row.total-operating-expenses	-2462.7	-3531.7	-3644.1	-3718.3	-4083.5	-3543.4	-2723	-2109.9	-1594.3	25.2	37.3	30.3	-8.6	-9.5	-34.4	-20	-17.3	-11	-14.9	-12.1	-9.4	-0.5	2.6	-0.7	-1.1	-1.4
income-statement-row.row.interest-expense	2526.3	2567.6	3025.6	3002.8	3103	2740.5	2630.4	2041.6	1336.6	1	0.3	2.2	28.8	33	32.6	41	24.4	15.9	13.5	15	11.3	5.5	4.9	7.1	7.4	2.4
income-statement-row.row.depreciation-and-amortization	2182.8	1968.9	1822.9	1405.7	1410.9	1390.1	1276.2	1082.2	767.5	32.2	33	32.4	27.9	25.7	25.5	30.3	21.9	21	20	15	13.6	11.1	5.6	7.8	4.5	0.3
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	3223.5	1155.4	6559.4	6072.4	8630.5	5282.4	5754.4	3824.8	2573.4	19.6	42.9	40.7	0.9	9.8	17.7	35.8	17.2	15.5	12.3	11.9	13.5	21.1	36.7	28.1	22.2	18.4
income-statement-row.row.income-before-tax	760.8	-2376.3	2915.3	2354	4547	5256.8	5747.5	3975.6	2700.5	35.8	60.5	53.8	14.8	17.4	19.5	49.2	24.7	16.2	10.5	12.7	13.7	25.6	41.7	33.1	27	18.1
income-statement-row.row.income-tax-expense	329.4	342.7	869	525.7	1231.8	1282.9	1242.9	932.6	582	1.7	6.9	5.2	8.1	3.3	4.8	8.2	1.2	4.3	3.7	3.9	2.1	1.7	4	3.9	9.4	5.9
income-statement-row.row.net-income	392.5	-2719	1608.5	1515.7	2600.7	3257.4	3884.4	2802.9	1988.3	33.8	52.7	46.3	5.4	13.8	14	39.6	22.7	17.8	13.4	12.2	13.4	24	42.2	28.9	17.2	12.3