Shenzhen Expressway Corporation Limited

符号: 600548.SS

SHH

10.34

CNY

今天的市场价格

9.5263
市盈率
1.4766
PEG比率
19.83B
MRK市值
0.04%
DIV收益率

Shenzhen Expressway Corporation Limited (600548-SS) 财务报表

Q: 什么是 Shenzhen Expressway Corporation Limited (600548.SS) 总资产是多少？

Shenzhen Expressway Corporation Limited (600548.SS) 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 Shenzhen Expressway Corporation Limited (600548.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 Shenzhen Expressway Corporation Limited 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	2621.2	4748.1	4409.4	5549.3	4795.8	4271.8	2521.3	5738.9	6422.4	1634.3	1094.8	1956.1	2175.7	832.4	969.4	683.2	483	388.7	924.1	1297.8	1317.4	977.5	1339.1	493.6	490.7	1129.4
balance-sheet.row.short-term-investments	468.8	1112.2	212.6	-1068.2	62.7	45.1	-276.6	75	-93.8	-1308.8	-19.9	0	0	0	0	6.3	0	-0.8	-0.9	-1.2	-1.6	0	365.3	160	111.1	250.3
balance-sheet.row.net-receivables	2213.2	2780.2	2383.7	3191.6	1892.8	2384.8	699.8	909.1	1195.4	1057.4	796.2	783.4	722.2	333.8	253.2	473.7	278.1	214.4	350.7	840.1	1955.1	79.9	97.9	62.1	8.8	56.9
balance-sheet.row.inventory	1355.6	1314.3	1338.8	939.8	723.3	588.9	599.3	663.1	648.7	534.7	345	3	3.6	3.4	3.4	3.1	3	3	3.5	7.4	6.4	6	6	5.3	1.1	0.1
balance-sheet.row.other-current-assets	761.9	454.5	781.9	400.6	254.1	286.7	119.3	688.5	158	800	1.8	-37.5	-194.7	-36.5	-34.1	-150.1	-54.2	-72.9	-152.8	-417.9	-974.7	-38.2	-45.4	-21	24.4	-22.7
balance-sheet.row.total-current-assets	6951.8	9297.1	8913.8	10081.3	7666	7532.3	3939.6	7999.6	8424.4	4026.5	2237.7	2704.9	2706.8	1133.2	1191.9	1009.9	709.9	533.2	1125.5	1727.4	2304.2	1025.3	1397.6	540	525.1	1163.6
balance-sheet.row.property-plant-equipment-net	7684.7	7510.6	7849.7	3756.2	3000.4	871.3	986.8	1041.3	1185.7	1058.3	1149.2	1114.4	1243.7	1068.6	1128.7	963.8	11618	5429.3	4506.5	4206.4	4024.7	4687	4505.4	4244.2	3992.9	3078.5
balance-sheet.row.goodwill	202.9	202.9	46	156	156	0	0	0	1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	26815.4	26853.1	27123.9	26855.4	23493.7	23596.2	21153.1	18323.9	19271.8	16154.7	17756.3	18636.2	18962.6	17896.2	17617.6	13735.5	215.5	563.4	594.6	386.5	404.1	550.9	574	597	620	641.6
balance-sheet.row.goodwill-and-intangible-assets	27018.2	27056	27170	27011.4	23649.7	23596.2	21153.1	18323.9	19273.3	16154.7	17756.3	18636.2	18962.6	17896.2	17617.6	13735.5	215.5	563.4	594.6	386.5	404.1	550.9	574	597	620	641.6
balance-sheet.row.long-term-investments	19142.1	17400.1	9870	11613.5	8861.5	7994.4	9447.4	4671.8	2106.9	3034.5	1624.3	0	0	0	0	2471.4	0	3504.7	2632.2	1048.1	186.3	0	-170.1	65.7	126.6	-247.6
balance-sheet.row.tax-assets	271.4	423.4	451.2	593.8	597.3	172.4	147.9	53.1	77.6	51.5	67.8	79.2	60.1	103.5	48.6	0	0	34.5	26.5	26.9	27.3	0	383	174.6	125.8	265.2
balance-sheet.row.other-non-current-assets	6439.2	7514.2	6358.8	2088.9	1148.7	934.2	1799	295.1	602.8	3.8	4.8	1674.3	1635.6	2415.1	2221.9	25.1	2656.2	129.5	1042.2	123.4	158.6	659.2	306	308.5	3.5	3
balance-sheet.row.total-non-current-assets	60555.7	59904.3	51699.7	45063.7	37257.7	33568.6	33534.2	24385.2	23246.2	20302.8	20602.4	21504.2	21902	21483.5	21016.8	17195.8	14489.7	9661.4	8802.1	5791.2	4801.1	5897.2	5598.4	5390	4868.8	3740.8
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	67507.5	69201.5	60613.5	55145	44923.7	41100.9	37473.8	32384.8	31670.7	24329.3	22840.1	24209.1	24608.8	22616.6	22208.7	18205.7	15199.6	10194.6	9927.5	7518.6	7105.3	6922.5	6996	5930	5393.9	4904.4
balance-sheet.row.account-payables	2678.3	3041.6	2589.4	2165.4	1102.5	714.9	348.3	219.6	182	164.3	375.7	661.8	907	942.8	1125.8	991.1	331.8	535.8	141.8	156.5	148.2	96	121	21.7	53.1	82.6
balance-sheet.row.short-term-debt	13497.6	15776.6	4890.9	5007	869	496.6	4013.9	1582	1836.2	1046.1	1070.7	2540	950.2	1369.7	1792.9	1119	391	1226.6	270.1	583.1	43.1	610	220	150	550	150
balance-sheet.row.tax-payables	462	507.6	584.4	565.8	256.9	1353.4	244.2	156.2	258	529.3	73.9	66.9	199.1	149.2	100.5	63.7	34.9	37.4	21.6	20.9	130.4	17.2	6	5.6	4	2.6
balance-sheet.row.long-term-debt-total	16772.4	15390.5	15820.9	10408.3	13826.3	13525.7	7711.3	5525.9	4892.3	7189.3	8345.8	8299.4	10254.3	8565.3	8333.2	6903.7	5252	1115	2221	130.8	256.3	24.4	549.1	600	350	100
Deferred Revenue Non Current	388.7	474.3	557.5	608.2	402.8	439.3	143	158.8	174.7	162.8	0	0	0	0	0	0	59	54	82.5	70.3	86.1	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1535.1	4394	2050.8	2041.5	505.1	4833.6	485.2	227.6	232.8	18.3	20.8	19.3	24.1	14.2	11.8	9.4	8.7	3.5	3.8	2.5	3.1	1.5	36.5	2.7	0.3	1.6
balance-sheet.row.total-non-current-liabilities	19682.3	18597.2	20376.5	14830.4	17719.8	15516	14890.5	12889.3	12599.1	8274.2	9366.7	9446.7	11560	10294.2	9891.2	7583.7	6038.5	1483.4	2681	597.1	762.8	716.1	1250.1	1211.6	470	426.8
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	45.6	47.7	323.6	104.7	118.3	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	39508.8	41840.6	32841.7	28865.9	24200.5	21561.1	21699.3	17673.5	16709.6	11209.2	11601.1	13336.2	14111.4	13281.5	13342.3	10497	7212	3602.8	3635	1473.9	1131.2	1740	1905.1	1633.1	1230	804.7
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	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.8	2180.7	2180.7	2180.7	2180.7	2180.7	2180.7	2180.7	2180.7	2015.7	2015.7	2015.7
balance-sheet.row.retained-earnings	9112	8079.3	8540.1	7278.1	6439.2	5624.3	6256.1	5416.8	5104.3	4564.3	2929.5	2570.4	2304.2	1866.4	1456.4	1228.9	1481.1	924	711.3	594.1	644.2	28.1	62.1	3.4	0	14.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	2860.8	2881.8	4445.1	4549.8	4412.1	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	8204.4	8204.4	9473.1	9034.2	5342.4	9582.1	5181.2	5076.9	5083.8	5052.5	4864.2	4785.3	4719.4	4601.6	4540.3	3595.3	3613.4	3487.1	3377.4	3248.3	3128	2951.5	2827.8	2266.5	2128	1911.1
balance-sheet.row.total-stockholders-equity	22358	21346.3	24639	23042.9	18374.5	17387.1	13618.1	12674.5	12368.9	11797.6	9974.4	9536.5	9204.4	8648.8	8177.5	7004.9	7275.1	6591.8	6269.4	6023.1	5952.9	5160.3	5070.5	4285.7	4143.7	3941
balance-sheet.row.total-liabilities-and-stockholders-equity	67507.5	69201.5	60613.5	55145	44923.7	41100.9	37473.8	32384.8	31670.7	24329.3	22840.1	24209.1	24608.8	22616.6	22208.7	18205.7	15199.6	10194.6	9927.5	7518.6	7105.3	6922.5	6996	5930	5393.9	4904.4
balance-sheet.row.minority-interest	5640.7	6014.6	3132.8	3236.2	2348.7	2152.7	2156.5	2036.9	2592.2	1322.6	1264.6	1336.4	1293	686.3	688.9	703.8	712.5	0	23.1	21.6	21.3	22.2	20.3	11.3	20.2	158.7
balance-sheet.row.total-equity	27998.7	27360.9	27771.8	26279.1	20723.3	19539.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	19610.9	18512.3	10082.6	10545.2	8924.2	8039.5	9170.8	4746.8	2013.1	1725.7	1604.4	1653.7	1616.1	2394.2	2203.7	2477.7	2655.5	3503.9	2631.3	1046.9	184.7	228.2	195.3	225.7	237.7	2.8
balance-sheet.row.total-debt	30270.1	31167.1	20711.8	15415.3	14695.3	14022.2	11725.2	7107.9	6728.5	8235.3	9416.5	10839.4	11204.5	9935	10126.1	8022.7	5642.9	2341.6	2491.1	713.9	299.4	634.4	769.1	750	900	250
balance-sheet.row.net-debt	28117.7	27531.2	16515.1	9866	9962.2	9795.5	9203.9	1444	306.1	6601	8321.7	8883.4	9028.8	9102.6	9156.7	7345.8	5159.9	1952.9	1567.1	-583.9	-1018	-343.1	-204.7	416.4	520.4	-629

现金流量表

在 Shenzhen Expressway Corporation Limited 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	2385.8	1952.9	2706.3	2235.6	2536.5	3578.7	1546	1316.4	1495.1	2271.5	750.8	726.6	919.5	710.1	525.3	494.5	667.2	570.9	494.6	492.8	858.7	357.4	405.2	341.4	341.1	326
cash-flows.row.depreciation-and-amortization	2342.7	2259.4	2273.6	1778.4	1542.2	1641.8	1430.9	1224.7	895.8	980.8	960	812.6	711	562.2	328	204	189.6	176.1	144.7	123.3	113.6	121.6	108.2	79.9	72.8	62.5
cash-flows.row.deferred-income-tax	22.6	2	-66.2	66.2	-707.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-22.6	-2	66.2	-66.2	707.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-480.1	-384.4	-1028.9	-2557.5	-2140.4	-141.3	-505.7	-578.3	-430.9	-197.1	-588.4	-507.8	-285.9	-17.9	-125.7	281.9	40.5	104.7	-84.3	-3.8	81.6	-28.9	26.1	7.5	4	4.1
cash-flows.row.account-receivables	-44.4	247.1	-328.8	-1822.1	-645.7	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	-173.5	-74.5	-399	-189.3	-134.3	10.6	63.9	-14.4	-114	-189.7	-342	0.7	-0.2	0	-0.4	-0.1	-0.3	0.6	3.8	-1	-0.4	0.1	-0.6	0.3	-1.1	0.5
cash-flows.row.account-payables	-284.8	-559.1	-670.9	-612.3	-903.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	22.6	2	369.9	66.2	-456.7	-151.9	-569.6	-563.9	-316.9	-7.4	-246.3	-508.5	-285.6	-18	-125.4	282	40.8	104.1	-88.1	-2.8	82	-29	26.7	7.1	5	3.7
cash-flows.row.other-non-cash-items	-153.6	-458.4	-9.6	-355.9	-186.8	-1857	189.5	163.8	-188.6	-1261.4	638.8	499.3	163.5	363.1	52.3	-34.6	-85.6	153.2	90	-100.8	-622.5	-8.9	35.8	2.7	-34.2	-62.3
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	-2093.9	-2091.5	-3798.4	-2483.9	-1609.8	-1109.6	-934.1	-382.1	-128.4	-312.9	-610.6	-545.5	-873	-955.3	-1029	-2697.3	-3373.4	-688.5	-425.3	-295.5	-195.3	-305.9	-261	-343.5	-999	-553.7
cash-flows.row.acquisitions-net	13.3	-1540.4	-668.4	-297.5	567	123.3	-7056.8	-1952.7	-1285.6	-29.4	-16.3	5.3	-6.6	-89.6	-1068	-37.5	-458.7	0.3	386	0.4	965	0	0.1	0	0	0
cash-flows.row.purchases-of-investments	-2519.1	-2447.4	-1333.8	-2028.2	-279.8	-57.5	27.3	0.1	1572.2	726.5	7.3	0	1.2	26.8	0	0	0	-543.8	-2368.2	-869.2	-124.8	-43.4	-290	0	-900.5	0
cash-flows.row.sales-maturities-of-investments	3447.1	2455.2	907.6	420	986.4	1972.7	364.8	283.5	171	95.2	92.6	86.1	124.6	197.4	241.7	399.9	399.6	87.8	40.1	48.4	96.1	379.7	125	10.5	27.6	46.4
cash-flows.row.other-investing-activites	229	185	-240.5	-41.2	82.7	29	607.8	-478.3	254.4	15.5	21.8	25.9	12.9	-15.6	5	-43.3	-24.1	160.2	22.8	651.3	131.1	-237.4	6	37.1	49.7	31.4
cash-flows.row.net-cash-used-for-investing-activites	-923.6	-3439.1	-5133.5	-4430.8	-253.5	957.9	-6991.1	-2529.5	583.6	494.9	-505.1	-428.1	-740.9	-836.3	-1850.3	-2378.2	-3456.6	-984	-2344.6	-464.6	872.2	-207.1	-419.9	-296	-1822.3	-475.9
cash-flows.row.debt-repayment	-19816.2	-23780.4	-13038.8	-9447.3	-4567	-7284.1	-2178.5	-2099.9	-4174.5	-2307.7	-2681.5	-1667.2	-1233.2	-3235.1	-2316.5	-2545.2	-4173.3	-3672.7	-1703	-484.8	-964.5	-1396.2	-540	-800	0	-100
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	-2446.9	-2629.4	-1909.3	-1793.3	-2182.3	-1289.8	-1039.7	-1068.3	-1432.6	-833.4	-840.9	-886.4	-791.7	-694.3	-696.1	-713	-488.2	-387	-328.9	-441.3	-287.7	-260.9	-245.1	-151.4	-177.5	-117.2
cash-flows.row.other-financing-activites	17854	24072.6	16617.4	14828.9	5602.3	5089.9	4991.4	1638.8	8178.1	1018.1	1401	1237.7	2853	3204.5	4028.6	4757.6	7449.3	3531.1	3381.6	873.9	420.1	1286.3	1269.7	819.4	978.4	277.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-4409	-2337.2	1669.3	3588.3	-1147.1	-3483.9	1773.1	-1529.4	2571	-2123	-2121.4	-1316	828.1	-724.9	1016	1499.3	2787.7	-528.6	1349.8	-52.2	-832.1	-370.8	484.7	-132	800.9	60
cash-flows.row.effect-of-forex-changes-on-cash	-3.9	146.8	-1	-2.3	0.1	0	0.1	-5	-0.3	-0.1	0.6	-0.4	-4.8	0.3	-2.8	2.3	-4.3	-2.9	0.4	-0.4	0.3	-0.3	0.2	-0.6	-0.9	-2.5
cash-flows.row.net-change-in-cash	-1241.8	-2260	476.3	255.7	351	696.3	-2557.1	-1937.4	4925.8	165.5	-864.6	-213.7	1590.6	56.4	-57.2	69.3	138.5	-510.6	-349.4	-5.6	471.9	-137	640.2	3	-638.7	-88.1
cash-flows.row.cash-at-end-of-period	1955.2	3197	3709.9	3233.6	2931.8	2580.8	1686.5	4243.6	6181	1255.2	1089.6	1954.2	2168	535.5	479.1	536.3	467	381.8	892.5	1241.8	1247.4	775.5	973.8	493.6	490.7	1129.4
cash-flows.row.cash-at-beginning-of-period	3197	5457	3233.6	2977.8	2580.8	1884.6	4243.6	6181	1255.2	1089.6	1954.2	2168	577.3	479.1	536.3	467	328.5	892.5	1241.8	1247.4	775.5	912.5	333.6	490.7	1129.4	1217.5
cash-flows.row.operating-cash-flow	4094.8	3369.5	3941.5	1100.6	1751.4	3222.2	2660.7	2126.6	1771.5	1793.8	1761.2	1530.7	1508.1	1617.4	779.9	945.9	811.7	1004.9	645.1	511.5	431.5	441.2	575.2	431.5	383.6	330.3
cash-flows.row.capital-expenditure	-2093.9	-2091.5	-3798.4	-2483.9	-1609.8	-1109.6	-934.1	-382.1	-128.4	-312.9	-610.6	-545.5	-873	-955.3	-1029	-2697.3	-3373.4	-688.5	-425.3	-295.5	-195.3	-305.9	-261	-343.5	-999	-553.7
cash-flows.row.free-cash-flow	2000.9	1278	143.1	-1383.3	141.7	2112.7	1726.6	1744.5	1643.2	1480.9	1150.7	985.2	635.1	662.1	-249	-1751.4	-2561.7	316.4	219.8	216	236.2	135.3	314.2	87.9	-615.4	-223.4

利润表行

Shenzhen Expressway Corporation Limited 的收入与上期相比变化了 NaN%。据报告, 600548.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	9295.3	9372.6	10871.9	8026.7	6185.8	5807.1	4836.6	4532.2	3420.6	3620.4	3279.3	3134.6	2951.6	2302.4	1441.7	1063.1	1103.5	1191.9	911.5	705.8	598.1	646.1	604.5	515.4	450.8	388.7
income-statement-row.row.cost-of-revenue	5949.4	6353.6	7080.4	5214.5	3499.5	2858.2	2498.6	2532.9	1678.7	1705.3	1526.2	1510.7	1182.5	1101.2	706.6	445.4	338.7	272.8	206.5	156.4	137.9	164.3	154.5	104.5	103.1	89.7
income-statement-row.row.gross-profit	3345.9	3019	3791.5	2812.2	2686.3	2948.9	2338	1999.3	1741.8	1915.1	1753.1	1623.9	1769.1	1201.2	735.1	617.7	764.8	919.1	705	549.4	460.2	481.9	450	410.9	347.7	299.1
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	-110.9	352.9	466.1	310.1	332.6	217	7.2	4.1	38.8	1508.8	4.2	2.3	0.7	6.7	2.3	0.4	26.4	9.4	107.2	151.3	623.8	40.5	89.4	1.4	1.6	0.6
income-statement-row.row.operating-expenses	532	534.3	685.2	494.8	442.6	278.7	242.2	223.5	270.8	224.3	203.7	192.7	193	139.7	115.5	90.7	87.7	135.2	87.6	111.2	129.4	108.1	84.6	67.1	45.8	38.5
income-statement-row.row.cost-and-expenses	6481.4	6887.9	7765.7	5709.3	3942.1	3136.9	2740.9	2756.4	1949.5	1929.6	1729.9	1703.5	1375.6	1240.9	822.1	536.1	426.3	408.1	294.1	267.5	267.3	272.4	239.1	171.6	148.9	128.2
income-statement-row.row.interest-income	71	130.1	103.6	62	50.8	81.3	44.6	78.8	124.5	107.9	25	34.6	16.3	14.2	8.7	7.4	9.1	6.3	9.8	12.4	10	12.5	6.5	13	0	0
income-statement-row.row.interest-expense	1202.8	1154.4	859.2	697.5	600.9	990.3	706.9	628.6	485.1	525	582.1	610.4	547.4	496.8	366.3	238.3	140.3	99.9	84.2	23.7	26	24.9	41.6	34.2	-10.9	-18.5
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-97.8	-1427.6	43.7	-3.2	-1096.3	1371.4	-180.1	-153.4	201.3	1276.1	-635.2	-494.7	-419.4	-204.5	-49.4	33.8	96.7	-190.9	-110.2	112.6	661.9	24.1	-25.3	0.3	37.6	64.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-110.9	352.9	466.1	310.1	332.6	217	7.2	4.1	38.8	1508.8	4.2	2.3	0.7	6.7	2.3	0.4	26.4	9.4	107.2	151.3	623.8	40.5	89.4	1.4	1.6	0.6
income-statement-row.row.total-operating-expenses	-97.8	-1427.6	43.7	-3.2	-1096.3	1371.4	-180.1	-153.4	201.3	1276.1	-635.2	-494.7	-419.4	-204.5	-49.4	33.8	96.7	-190.9	-110.2	112.6	661.9	24.1	-25.3	0.3	37.6	64.6
income-statement-row.row.interest-expense	1202.8	1154.4	859.2	697.5	600.9	990.3	706.9	628.6	485.1	525	582.1	610.4	547.4	496.8	366.3	238.3	140.3	99.9	84.2	23.7	26	24.9	41.6	34.2	-10.9	-18.5
income-statement-row.row.depreciation-and-amortization	2342.7	2259.4	2969.2	2563.3	1542.2	1641.8	1430.9	1224.7	895.8	980.8	960	812.6	711	562.2	328	204	189.6	176.1	144.7	123.3	113.6	121.6	108.2	79.9	72.8	62.5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	3013.4	3912.1	3134.5	2712.7	3540.5	3173.7	1908.4	1645.4	1635.4	1458.6	1152.8	937.8	1156.1	854.6	567.9	561.8	747.4	650.1	539.5	435.4	381.4	372.8	380.8	346.2	341.4	326.2
income-statement-row.row.income-before-tax	2915.6	2484.5	3178.1	2709.5	2444.2	4545.2	1915.6	1622.4	1672.3	2966.9	914.2	936.4	1156.6	857	570.2	560.8	773.8	626.2	576.9	568.8	998.9	405.6	405.2	345.8	341.2	326
income-statement-row.row.income-tax-expense	529.8	531.7	471.8	473.9	-92.2	966.4	369.6	306	177.2	695.4	163.4	209.8	237.1	146.9	44.8	66.3	106.6	55.3	82.3	76	140.2	48.1	19.6	36.7	0.1	31.3
income-statement-row.row.net-income	2327.2	2016.5	2613.1	2054.5	2499.5	3440.1	1426.4	1169.4	1552.7	2186.9	719.7	684.5	875.1	745.8	540.2	503.2	673.6	559.2	485	484.6	852	351.4	401.9	343.6	323.6	293.8