China Resources Land Limited

符号: CRBJY

PNK

31.825

USD

今天的市场价格

6.3843
市盈率
0.7682
PEG比率
22.69B
MRK市值
0.05%
DIV收益率

China Resources Land Limited (CRBJY) 财务报表

Q: 什么是 China Resources Land Limited (CRBJY) 总资产是多少？

China Resources Land Limited (CRBJY) 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 China Resources Land Limited (CRBJY). 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 Resources Land 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
balance-sheet.row.cash-and-short-term-investments	96611.4	108010.2	94234.2	62538.3	70808.6	52384.8	40464.3	0	30743.2	21810.7	17041.3	12438	0	17180.7	4889.8	0	163	0	5112.4	4033.8	4152	6244.2	7265.5	6470.7	4406.4
balance-sheet.row.short-term-investments	1066.8	1237.4	4783.7	866	1562.3	0	0	0	0	298.2	0	0	0	0	0	0	163	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	115825.3	99384.2	92411.2	87694.8	77016.8	45761.2	33680.1	0	16472.9	11918.9	9391.8	0	21483.3	0	8876.3	6766.9	0	0	0	4497.2	3742.5	2851.7	2434.8	1596	1317.8
balance-sheet.row.inventory	495961.1	403026.5	377090.3	356209.9	305595.2	224360.9	175879.7	0	134414.4	117569	110373.3	79529.3	0	35995.5	33533.2	0	0	0	5401.3	4588.8	3594.2	2332	1856.4	3238.2	4402.6
balance-sheet.row.other-current-assets	4886.8	4851.8	10317.5	13651.5	8482.7	11433.5	16756.4	0	9970.4	11607.8	3387.7	0	0	0	206.2	0	0	0	0	3.7	35.7	43.9	694.2	48.3	10.2
balance-sheet.row.total-current-assets	713284.6	615272.7	574053.2	520094.5	461903.3	333940.4	266780.4	0	191600.9	162906.5	140194	110682.6	21483.3	66255.6	47505.5	6766.9	163	0	15710.6	13123.6	11524.5	11471.8	12250.8	11353.2	10136.8
balance-sheet.row.property-plant-equipment-net	10509.6	10619.5	9213.1	11424.9	6944.1	4182.7	3944.1	0	2801.3	2677.7	2917.1	3294.3	0	2270.5	1993.3	0	0	0	20471.7	15802	14242.1	11920.8	10484.7	8516.6	4517
balance-sheet.row.goodwill	1816.3	11.5	11.5	11.5	11.5	11.5	12.4	0	0	0	0	0	0	0	0	0	3481	3083.7	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	5841	4710.4	4580.3	425	3640.8	2708.5	2021.4	0	1578.3	1433	1250.2	0	0	0	0	0	113	226.6	2693.8	1650.8	1281	1021.8	174.9	142.4	150.4
balance-sheet.row.goodwill-and-intangible-assets	7657.3	4721.9	4591.9	436.5	3652.3	2720	2033.8	0	1578.3	1433	1250.2	0	0	0	0	0	3594	3310.3	2693.8	1650.8	1281	1021.8	174.9	142.4	150.4
balance-sheet.row.long-term-investments	78433.2	64490	49917.9	41096.2	30538	0	0	0	0	2123.9	0	0	897.7	0	0	789.8	0	0	1779.1	2111.9	0	0	0	0	0
balance-sheet.row.tax-assets	11591	11214.2	10306.8	8619.6	7181.4	4892.3	3424.5	0	341.5	302.5	347.3	575.5	0	414.7	348.1	0	0	0	178.1	150.7	0	0	0	0	0
balance-sheet.row.other-non-current-assets	259856.2	243485.9	220958.6	180436.1	145524.2	134375.8	106194.6	0	67811.2	101446	39081.1	31600.7	-897.7	16096.7	12456.1	-789.8	-3594	-3310.3	2861.1	2659.2	2842.9	3898.7	4016.5	8120.7	8426.2
balance-sheet.row.total-non-current-assets	368047.3	334531.5	294988.2	242013.3	193840.1	146170.8	115596.9	0	72532.3	57260.1	43595.8	35470.5	897.7	18782	14797.5	789.8	3594	3310.3	26204.7	20262.7	18366	16841.2	14676.1	16779.6	13093.7
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	0	0
balance-sheet.row.total-assets	1081331.9	949804.3	869041.4	762107.8	655743.3	480111.2	382377.3	0	264133.2	220166.5	183789.8	146153.1	0	85037.6	62303	0	0	0	41915.2	33386.3	29890.5	28313	26926.9	28132.8	23230.6
balance-sheet.row.account-payables	99908.9	91622.1	87278.1	70842.7	53797.9	41876.9	37270.6	0	25948.5	19191.6	12904.6	12261.7	0	5331.8	3721.3	0	0	0	9115.2	7372.1	6404.2	4331.2	5589.2	3791.5	2387.3
balance-sheet.row.short-term-debt	62241.7	55588.3	35731.1	21551.3	22100.8	25648.2	10734.3	0	15524.6	12702.6	4253.9	17864.4	0	1608.8	3577.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	26641.9	29507.5	30863.6	28562.5	22406.7	19605.8	13902	0	7410.4	6517.9	5432.1	4213.4	0	1628.3	604.2	0	0	0	194	165.7	122.2	101.6	69.7	46	441.2
balance-sheet.row.long-term-debt-total	161977.2	130188.7	134698.1	115119.3	110110.9	79869.6	60675.1	0	52232.4	38011.6	38343.1	31282.4	0	22567.3	14995.1	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	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.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	365105.5	317416.8	320841.3	298672.8	192265.2	172156	134754.5	0	75930.1	71063.7	62513.1	27522.6	0	19176.9	6729.5	0	0	0	3371	2787	2540.2	-1435.6	2159.9	780.1	1219.3
balance-sheet.row.total-non-current-liabilities	212368.8	193101.1	168948.6	137568.5	127090.4	96352.4	75014.8	0	61072	44079.2	42521.1	34795.6	0	24582.6	16454.1	1482.4	219.8	223.6	7489.1	4780	3382.4	9652.3	5026	4452.6	5245.4
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
balance-sheet.row.capital-lease-obligations	7115.5	5802.1	5444.3	2126	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	739624.9	657728.3	612799.2	528635.3	475038.6	336033.5	257774.2	0	178475.1	147037.2	122192.7	92444.3	0	50700	30482.3	1482.4	219.8	223.6	19975.3	14939.2	12326.8	12547.9	12775	9024.2	8852
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
balance-sheet.row.common-stock	673.8	673.8	673.8	673.8	655.8	579.2	620.6	0	466.3	455.6	469.2	471.6	0	442.9	415.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	166550.2	152695.9	0	0	0	0	71057.4	0	42216.9	32185.1	0	16242.4	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	0	0	0	0	0	0	0	0	0	0	0	718.5	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	76823.1	73159.6	202784.3	182900.3	142720	118985.6	32580.5	0	34530.5	33624.3	55176.6	32101.6	-718.5	32846.9	29350.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-stockholders-equity	244047.1	226529.3	203458.1	183574.1	143375.8	119564.7	104258.5	0	77213.7	66265	55645.8	48815.6	718.5	33289.8	29765.6	0	0	0	16813.6	14332.8	14100.5	12721.6	11089.3	14950.9	9722
balance-sheet.row.total-liabilities-and-stockholders-equity	1081331.9	949804.3	869041.4	762107.8	655743.3	480111.2	382377.3	0	264133.2	220166.5	183789.8	146153.1	0	85037.6	62303	0	0	0	41915.2	33386.3	29890.5	28313	26926.9	28132.8	23230.6
balance-sheet.row.minority-interest	97660	65546.7	52784.1	49898.4	37328.9	24512.9	20344.6	0	8444.4	6864.3	5951.3	4893.3	0	1047.8	2055.1	0	0	0	5126.3	4114.4	3463.1	3043.5	3062.6	4157.7	4656.5
balance-sheet.row.total-equity	341707	292076	256242.2	233472.6	180704.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	79500	65727.5	54701.6	41962.2	32100.3	13552.2	9063.6	0	3961.7	2422	2037.6	772.6	897.7	747	809.3	789.8	163	0	1779.1	2111.9	2453.2	3486.1	3581.5	8120.7	8426.2
balance-sheet.row.total-debt	224218.9	185777	170429.3	136670.6	132211.7	105517.8	71409.4	0	67756.9	50714.3	42597	49146.7	0	24176.1	18572.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	128674.3	79004.2	80978.7	74998.4	62965.4	53133.1	30945.2	0	37013.8	29201.7	25555.7	36708.8	0	6995.4	13682.6	0	0	0	-5112.4	-4033.8	-4152	-6244.2	-7265.5	-6470.7	-4406.4

现金流量表

在 China Resources Land 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	55509.4	60365.8	60172	60994.1	51726.3	38516.7	34372.1	27231.8	21419	18971.2	14086.9	11632.5	9898.2	6282.7	2691.6	2596.3	1146.7	505.1	0	0	0	0	0	0	0
cash-flows.row.depreciation-and-amortization	1333.2	1305.8	912.4	761	564.9	450.8	426.2	358.8	355.3	287.9	267.3	257.4	206.8	99.2	40.6	30.3	35.3	20.5	0	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	0	0	0	0	0	0	0	0	0	0	0	-4954.3	-4742.3	-2922.8	0	-1024.6	-404.2	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	0	0	0	0	0	0	126.7	165.7	2.7	0	13.3	29.4	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-23757.4	-23748.2	-6840	4101.2	5921.6	-11514.4	-686.6	21033.8	-5430.2	5835.1	5861.3	-11609.7	-14774.6	6145	-3037.5	-6822.9	-3584.4	-816.3	0	0	0	0	0	0	0
cash-flows.row.account-receivables	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.inventory	-50601.5	-15732	-21314.1	-38141.9	-73722.8	-43633.9	-7003.9	-8846.1	-13187	-6086.3	-27444.3	-20517.6	-14394.1	-1542.1	-8880.2	-6632.6	-1449.1	-1037.6	0	0	0	0	0	0	0
cash-flows.row.account-payables	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.other-working-capital	26844.1	-8016.2	14474.2	42243.1	79644.4	32119.5	6317.3	29879.9	7756.8	11921.4	33305.6	8907.9	-380.5	7687.1	5842.7	-190.3	-2135.3	221.3	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-31855.4	-30895.1	-31916.7	-33150.4	-30977.9	-17948	-20240.7	-13536.9	-10324.7	-10872.5	-7015	-4536.1	-4710.1	-3014.8	-1373	-974.3	-299.7	-290	0	0	0	0	0	0	0
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
cash-flows.row.investments-in-property-plant-an-equipment	-1896.8	-2232.5	-2902	-3223.3	-2221.4	-1200.5	-1582.3	-718.9	-1395	-985.7	-1185.5	-2479.3	-315.7	-2962.4	-825.3	-284	-276.1	-118.3	0	0	0	0	0	-468.1	0
cash-flows.row.acquisitions-net	-4371.3	-6034.9	-11014.5	-17159.8	-9432.6	-6847.8	-1234.6	-5241.6	-1419.8	-178.9	-445.5	-816.3	-4	-1407	0	-120	-307.5	162.4	0	0	0	0	0	-2.5	0
cash-flows.row.purchases-of-investments	-6640.6	-20576	-4926.6	-891	-2503.7	-42	-40.7	-363.2	-7705.4	-294.5	0	-280.9	-946.2	183.8	0	0	0	-53.3	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	6799.5	21753.3	781	1709	-30169.1	37.5	4.2	21.2	301.3	-6509.2	0	6.4	7.2	7.2	11.4	18.3	0	59.4	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-33227.6	-20712.6	-14782.7	-23317.8	-791.2	-17068.6	-5166.8	-17084.2	-8316.5	-8437.9	-2642.4	-4156.5	-3058.3	172.5	189.7	75.4	31	62.9	0	0	0	0	0	-1093.3	0
cash-flows.row.net-cash-used-for-investing-activites	-39336.8	-27802.7	-32844.8	-42882.9	-45118	-24703.5	-8020.3	-23386.8	-10830	-9897	-4273.4	-7445.8	-3370.8	-4189.7	-624.1	-310.3	-552.7	53.7	0	0	0	0	0	-1563.9	0
cash-flows.row.debt-repayment	-108224.8	-71571.7	-58167.9	-70833.9	-41062.6	-25387.2	-29825.9	-44601	-20249.9	-10464.2	-28851.9	-13089.5	-6260.4	-8032.3	-6343.3	-6655.8	-3552.8	-3832.4	0	0	0	0	0	-2033.1	0
cash-flows.row.common-stock-issued	0	0	0	6050.5	0	0	0	8457.5	0	0	0	2.1	22.1	3765.7	29.4	3744.8	1196	17.7	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	62135.6	0	0	0	31524.5	0	0	0	-5.5	13791.5	13009.5	9659.7	10847.8	6773.2	4406.9	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-10379.3	-8905.1	-7759.4	-7673.8	-5828.7	-4123.6	-3593.3	-2880.9	-2092.2	-1575.5	-1071.1	-1384	-1186.5	-606.2	-404.1	-263.3	-166.5	-47.1	0	0	0	0	0	-285.6	0
cash-flows.row.other-financing-activites	144739.6	120675.2	102253.9	12439.6	80854.4	56794.8	29707.2	31423.3	35964.1	12560.5	25239.3	27738.1	9088.2	8977.4	9714.9	9697.2	6823.5	4835.6	0	0	0	0	0	3600.9	0
cash-flows.row.net-cash-used-provided-by-financing-activities	26135.5	40198.4	36326.6	2118	33963.1	27284.1	-3711.9	-7601	13622	520.7	-4683.6	13261.1	1663.3	4104.6	2997	6522.9	4300.2	973.8	0	0	0	0	0	1282.2	0
cash-flows.row.effect-of-forex-changes-on-cash	743.3	-185.3	-432.2	485	756.4	2537	-2632.1	-2664.2	-82.8	129.2	82.5	591.8	795.7	-102.7	218.2	30.7	289.4	33.3	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-11228.2	19238.6	25377.3	-7574	16836.4	14622.8	-493.3	1435.5	8728.7	4974.7	4325.9	2278	-6733.3	12198.7	912.8	1085.9	1364.4	480.2	2779.7	1274.1	2706.2	1760.2	3815.6	2043.2	1484
cash-flows.row.cash-at-end-of-period	95544.6	106772.8	87534.2	61672.2	69246.3	52384.8	40464.3	37433.4	30743.2	21512.6	17041.3	12438	10203	17180.7	4889.8	4231.3	3366.7	2078.6	2779.7	1274.1	2706.2	1760.2	3815.6	6431	1484
cash-flows.row.cash-at-beginning-of-period	106772.8	87534.2	62156.9	69246.3	52409.9	37762	40957.5	35997.9	22014.5	16537.9	12715.4	10160	16936.3	4982	3977.1	3145.4	2002.3	1598.5	0	0	0	0	0	4387.8	0
cash-flows.row.operating-cash-flow	1229.8	7028.3	22327.7	32705.9	27234.9	9505.2	13871	35087.6	6019.4	14221.7	13200.4	-4129.2	-9214	9514.7	-1678.2	-5157.4	-2672.6	-580.6	2779.7	1274.1	2706.2	1760.2	3815.6	3977.5	1484
cash-flows.row.capital-expenditure	-1896.8	-2232.5	-2902	-3223.3	-2221.4	-1200.5	-1582.3	-718.9	-1395	-985.7	-1185.5	-2479.3	-315.7	-2962.4	-825.3	-284	-276.1	-118.3	0	0	0	0	0	-468.1	0
cash-flows.row.free-cash-flow	-667	4795.7	19425.7	29482.6	25013.5	8304.7	12288.7	34368.6	4624.4	13236	12015	-6608.5	-9529.7	6552.3	-2503.5	-5441.4	-2948.7	-699	2779.7	1274.1	2706.2	1760.2	3815.6	3509.4	1484

利润表行

China Resources Land Limited 的收入与上期相比变化了 NaN%。据报告, CRBJY 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
income-statement-row.row.total-revenue	207061.1	212108.4	179587.3	147735.9	121188.9	99092.9	97892.2	86579.4	70673.3	55783.7	35721.3	28969.7	21927	14616.6	8042.2	5322	3947.4	2817.7	50156.9	36950.2	30587.4	25678.5	17819.6	13735.4	5850.7
income-statement-row.row.cost-of-revenue	152770.5	154908.7	124172.1	91736	68607.2	59203.7	64861.7	59533.6	49048.2	40071.9	22277.5	17491.6	13275	9388.1	5119	3370.1	2858.9	2271	41888.3	29982.3	24529.7	20699.4	13374.5	9791.9	3412.3
income-statement-row.row.gross-profit	54290.6	57199.7	55415.2	56000	52581.7	39889.1	33030.5	27045.8	21625.1	15711.7	13443.8	11478.1	8652.1	5228.6	2923.2	1951.9	1088.5	546.7	8268.5	6968	6057.6	4979.2	4445.1	3943.5	2438.4
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
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	983.9	718.8	874.5	562.5	411.5	486.1	581	371.3	171.3	151.2	151.6	0	82.8	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	11115.7	11697.5	10319.9	10772	8292.2	6756.5	5593.4	5267	4054.3	3033.8	2904.2	-683.2	-1389.5	-1153.1	704.4	367.3	341.8	263.9	6018.2	5329.3	4147	2833.5	1798.1	1291.5	287.5
income-statement-row.row.cost-and-expenses	163886.2	166606.2	134492	102508	76899.4	65960.2	70455.1	64800.6	53102.5	43105.7	25181.6	16808.4	11885.5	8235	5823.4	3737.4	3200.7	2534.9	47906.6	35311.5	28676.7	23532.9	15172.7	11083.4	3699.8
income-statement-row.row.interest-income	2284.4	2602.3	2170.2	2163.8	1979.7	1225.8	1214.3	773.5	521.3	297.4	170.1	0	0	0	0	74.7	73.9	29.3	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	1540.6	1230.5	1074.3	1130	1593	1291	1111.7	987.6	614.7	380	439.7	565.5	259.5	135.6	120.9	143.2	177.4	70	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-481	-1201.4	-997.9	-1100	-1457.8	-1309.1	-1111.7	-193.4	-539.2	-354.1	-335.4	-565.5	-267.1	-135.6	-120.9	-126.7	-329.3	44.9	213.7	473.6	146.1	-310	233.4	107.2	112.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	983.9	718.8	874.5	562.5	411.5	486.1	581	371.3	171.3	151.2	151.6	0	82.8	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	-481	-1201.4	-997.9	-1100	-1457.8	-1309.1	-1111.7	-193.4	-539.2	-354.1	-335.4	-565.5	-267.1	-135.6	-120.9	-126.7	-329.3	44.9	213.7	473.6	146.1	-310	233.4	107.2	112.6
income-statement-row.row.interest-expense	1540.6	1230.5	1074.3	1130	1593	1291	1111.7	987.6	614.7	380	439.7	565.5	259.5	135.6	120.9	143.2	177.4	70	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	1333.2	1305.8	912.4	761	564.9	450.8	426.2	358.8	355.3	287.9	267.3	257.4	206.8	99.2	40.6	30.3	35.3	20.5	0	0	0	0	0	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	55990.4	61567.2	61169.9	62094.1	53184.1	39825.7	35483.8	27425.2	21958.2	19325.2	14422.3	12198	10165.3	6418.2	2812.5	2723	1476.1	460.2	2250.3	1638.7	1910.6	2145.6	2646.9	2652	2150.9
income-statement-row.row.income-before-tax	55509.4	60365.8	60172	60994.1	51726.3	38516.7	34372.1	27231.8	21419	18971.2	14086.9	11632.5	9898.2	6282.7	2691.6	2596.3	1146.7	505.1	2464	2112.3	2056.8	1835.6	2880.3	2759.2	2263.5
income-statement-row.row.income-tax-expense	23139.6	22970.4	26081.8	26642.5	24449	17285	14226.3	11005.3	8592.1	7103.8	5071.1	4962	3643.9	2012	850.2	1214.3	292.6	48.9	394.8	271.9	329.2	280	278.6	293.5	308.8
income-statement-row.row.net-income	28091.9	32401.2	30030.5	28961.5	24525.5	19232.9	17461.2	14677.1	11761.5	11483.6	8509.8	6531.3	5135.9	3881.8	1794.1	1340.6	861	400.3	1708.1	1551.5	1488.9	1278.6	1756.2	1536	1355.4