Extra Space Storage Inc.

Sümbol: EXR

NYSE

132.46

USD

Turuhind täna

35.0745
P/E suhe
13.5037
PEG suhe
28.03B
MRK Cap
0.05%
DIV tootlus

Extra Space Storage Inc. (EXR) Finantsaruanded

Q: Mis on Extra Space Storage Inc. (EXR) koguvara?

Extra Space Storage Inc. (EXR) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Extra Space Storage Inc. (EXR) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 707.473 M, mis on 0.270 % gowth. Kogu perioodi keskmine brutokasum on 546.433 M, mis on 0.243 %. Keskmine brutokasumi suhtarv on 0.778 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.067 %, mis on võrdne 0.242 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Extra Space Storage Inc. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 1.257. Käibevara valdkonnas on EXR aruandlusvaluutas 929.721. Märkimisväärne osa neist varadest, täpsemalt 99.062, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.067%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 1403.821, kui neid on, aruandlusvaluutas. See näitab erinevust -2.544% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 10368.498 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.507%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 14390.921 aruandlusvaluutas. Selle aspekti aastane muutus on 3.415%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 739.485, varude hind on 0 ja firmaväärtus 170.81, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 147.58.

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	413.78	99.1	92.9	71.1	109.1	65.7	57.5	55.7	43.9	75.8	47.7	126.7	30.8	26.5	46.8	131.9	64	39.2	70.8	28.7	24.3	11.7	0	0
balance-sheet.row.short-term-investments	166.21	26.2	-558	0.3	0	6.2	0	0	0	0	0	0	0	0	0	0	0	21.8	0	0	0	0	0	0
balance-sheet.row.net-receivables	2802.17	739.5	644	419.2	293.8	0	0	2.8	16.6	2.2	11.8	7.5	11.1	18.5	10.1	5.1	11.3	7.4	15.9	23.7	0	2.1	0	0
balance-sheet.row.inventory	0	0	-699.2	81.3	-146.9	0	0	0	0	-11.5	-8.9	-8.4	-7.9	0	30.5	39.2	38.7	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	-3215.94	-838.5	55.2	-495.4	-128	-70.7	15.2	30.4	13.9	42.2	34.1	29.8	24.9	25.8	48.2	51	42.6	0	0	0	0	0	0	0
balance-sheet.row.total-current-assets	1244.44	929.7	92.9	76.2	128	70.7	72.7	88.9	74.4	108.7	84.7	155.7	58.8	70.8	135.5	227.2	156.6	47.4	70.8	28.7	24.3	13.8	0	0
balance-sheet.row.property-plant-equipment-net	970.99	275.9	221.7	227.9	252.2	264.6	0	0	0	10.9	9.7	9	4.9	2263.8	0	2049.9	1997.7	1841.3	1417.4	1212.7	696.9	354.4	0	0
balance-sheet.row.goodwill	683.24	170.8	170.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	907.71	147.6	21.6	147	137.1	134.9	132	126.8	124	106.9	88.1	81	63.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1590.96	318.4	192.4	147	137.1	134.9	132	126.8	124	106.9	88.1	81	63.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	6476.18	1403.8	1440.5	1176.5	991.3	338.1	125.3	70.1	79.6	103	85.7	88.1	106.3	130.4	2113	130.4	136.8	95.2	88.1	90.9	8.7	8.4	0	0
balance-sheet.row.tax-assets	-2684.59	855.8	0	8687.6	7756.7	7561.9	0	0	0	5571.4	4037.8	3546.6	3.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	71982.23	23672.6	10220	159.2	130.6	162.1	7518	7169.3	6813.6	170.3	116.2	96.8	2986.5	51.3	0	0	0	-1936.5	-1505.5	-1303.6	-705.6	-362.8	0	0
balance-sheet.row.total-non-current-assets	78335.76	26526.5	12074.6	10398.3	9267.8	8461.6	7775.3	7366.2	7017.1	5962.7	4337.7	3821.4	3164.6	2445.5	2113	2180.3	2134.4	1936.5	1505.5	1303.6	705.6	362.8	0	0
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	70.2	93.5	88	18.6	-75.5	332.3	0
balance-sheet.row.total-assets	79580.2	27456.3	12167.5	10474.5	9395.8	8532.4	7848	7455.1	7091.4	6071.4	4422.3	3977.1	3223.5	2516.3	2248.5	2407.6	2291	2054.1	1669.8	1420.2	748.5	301.1	332.3	298.8
balance-sheet.row.account-payables	1155.21	334.5	171.7	142.3	130	111.4	101.5	96.1	101.4	82.7	65.5	60.6	52.3	0	0	0	0	0	0	0	0	2.3	0	0
balance-sheet.row.short-term-debt	1682.53	689.8	945	535	949	158	81	94	365	36	138	0	85	215	0	1319.2	1090.2	0	0	0	39	273.8	0	0
balance-sheet.row.tax-payables	0	0	0	0	0	0	0	0	1.7	2.2	0.7	0.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	35857.4	10368.5	6615.5	5656.1	5060.8	5163.3	4730.5	4460.2	3941.2	3499.6	2231.9	1946.6	1492.6	1144.3	1246.9	83.8	1299.9	1319.8	948.2	866.8	473	273.8	0	0
Deferred Revenue Non Current	1028.37	1028.4	-23.9	-21.4	-20.1	-19	0	0	43.9	35.9	28.5	24	20.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	39.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	-482.86	-689.8	67.4	63.6	47.1	45.3	45.2	0	0	0	0	0	0	45.1	62.5	-1260.8	-1032.8	114.4	78.1	73.3	-7.1	0	0	0
balance-sheet.row.total-non-current-liabilities	37423.5	10954.7	6905.2	5947.6	5333.6	5296	4834.9	4541.2	4028.9	3580.1	2286.6	1984.6	1540.8	1182.4	1246.9	1403	1299.9	1319.8	948.2	866.8	473	273.8	0	0
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-65	-35.2	-36.3	-21.5	-282.3	282.5	0
balance-sheet.row.capital-lease-obligations	1180.69	475.7	229	233.4	263.5	274.8	0	0	0	0	0.7	2.1	3.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	40531.44	12042.3	8089.2	6688.5	6459.7	5610.7	5062.6	4731.3	4495.3	3698.8	2490.1	2045.2	1678.1	1442.5	1309.4	1461.3	1357.2	1369.2	991.1	903.8	483.4	267.7	282.5	0
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	6.93	2.1	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.2	1.2	1.2	1.1	0.9	0.9	0.9	0.9	0.7	0.6	0.5	0.3	5.2	0	0
balance-sheet.row.retained-earnings	-967.39	-379	-135.9	-128.2	-354.9	-301	-262.9	-253.3	-339.3	-337.6	-257.7	-226	-235.1	-264.1	-262.5	-253.9	-237.6	-205.3	-179.3	-144.1	-104.6	-54.1	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	144.49	17.4	48.8	-42.5	-99.1	-29	34.6	33.3	16.8	-6.4	-1.5	10.2	-14.3	-7.9	-5.8	-1.1	0	-1	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	36253.12	14750.4	3345.3	3285.9	3000.5	2868.7	2640.7	2569.5	2566.1	2431.8	1995.5	1973.2	1740	1290	1148.8	1138.2	1109.2	825.6	822.2	623.7	347.9	43.8	27.5	0
balance-sheet.row.total-stockholders-equity	35437.15	14390.9	3259.6	3116.5	2547.8	2540	2413.7	2350.8	2244.9	2089.1	1737.4	1758.5	1491.8	1018.9	881.4	884.2	872.5	619.9	643.6	480.1	243.6	-5.1	27.5	0
balance-sheet.row.total-liabilities-and-stockholders-equity	79580.2	27456.3	12167.5	10474.5	9395.8	8532.4	7848	7455.1	7091.4	6071.4	4422.3	3977.1	3223.5	2516.3	2248.5	2407.6	2291	2054.1	1669.8	1420.2	748.5	301.1	332.3	298.8
balance-sheet.row.minority-interest	3611.61	1023	818.7	669.5	388.3	381.7	371.7	373.1	351.3	283.5	194.8	173.4	53.5	54.8	57.7	62	61.3	65	35.2	36.2	21.5	38.6	22.3	28.6
balance-sheet.row.total-equity	39048.76	15413.9	4078.3	3786	2936.1	2921.7	2785.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	79580.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	6476.18	1403.8	882.4	1176.5	991.3	338.1	125.3	70.1	79.6	103	85.7	88.1	106.3	130.4	2113	130.4	136.8	117	88.1	90.9	8.7	8.4	0	0
balance-sheet.row.total-debt	37878.52	11396.9	7560.5	6191.1	6009.8	5321.3	4811.5	4554.2	4306.2	3535.6	2369.9	1946.6	1577.6	1359.3	1246.9	1403	1090.2	1319.8	948.2	866.8	512	547.6	0	0
balance-sheet.row.net-debt	37464.74	11297.8	7467.6	6120	5900.7	5255.5	4754	4498.5	4262.4	3459.8	2322.2	1819.9	1546.8	1332.8	1200.2	1271	1026.2	1302.4	877.4	838.1	487.6	535.9	0	0

Rahavoogude aruanne

Extra Space Storage Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.058 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides -11353.34, mis tähistab 57.804 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -1818290000.000. See on 0.103 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 506.05, 0, -1534.6, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -1046.34 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 14362.82, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	838.88	802	921.2	877.8	517.6	451.1	447.1	514.2	397.1	209.5	195.9	185.6	127.7	58.4	33.4	39.1	46.9	36.1	14.9	-5	-18.5	-18.3	-9.5	-4.9
cash-flows.row.depreciation-and-amortization	506.05	506.1	288.3	241.9	224.4	219.9	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	50.3	52.4	49.6	39.8	37.2	31	15.6	6.8	5.7	3.1
cash-flows.row.deferred-income-tax	0	-204.5	0	-140	-11.2	5.2	-23.9	-108.2	-74.1	0.2	4.5	13	2.6	-8	13.1	-18.1	0	-2.1	-1.7	-0.6	0	0	0	0
cash-flows.row.stock-based-compensation	26.64	26.6	21.4	17.3	16.3	13.1	11.2	9.6	8	6.1	5	4.8	4.4	5.8	4.6	3.8	3.5	2.1	1.7	0.6	0	0	0	0
cash-flows.row.change-in-working-capital	-0.56	-0.6	36.1	-22.4	17.9	0.7	15.5	-28.9	8.7	9.4	10.1	12.4	25.4	7.6	1.8	-17.3	-7.7	13.7	14.2	-17.8	-5	-0.1	0	0
cash-flows.row.account-receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10.5	10.8	-19.8	-1.2	2	0	0
cash-flows.row.inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11.5	5.4	-16.4	-0.6	0	0	0
cash-flows.row.account-payables	35.03	35	29	11	18	15.5	2.7	-10.5	10.1	0.1	8.3	8.3	7.2	9.8	0.8	0	3.4	3.2	3.4	2	-3.8	-3.2	0	0
cash-flows.row.other-working-capital	-26.09	-35.6	7.1	-33.4	0	-14.8	12.7	-18.4	-1.4	9.3	1.8	4.1	18.2	-2.2	0.9	-17.3	-11.1	-11.5	-5.4	16.4	0.6	1.1	0	0
cash-flows.row.other-non-cash-items	31.46	272.9	-28.8	-22.1	6.2	17.8	19	17.4	17	8.7	7	-39.8	-18.6	22.3	1.7	21.3	4.4	11.8	8.3	6.5	1.8	6.3	5.5	-2.6
cash-flows.row.net-cash-provided-by-operating-activities	1402.47	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	-49.64	-116.2	-22.8	-3.7	-7.1	-7.8	-4.3	-7.8	-5	-7.4	-4.8	-6.5	-3.4	-200	-107.6	-1.1	-2.3	-230.4	-210.8	-101.7	-247.3	-177.8	0	0
cash-flows.row.acquisitions-net	-1361.7	-1182.4	-275.9	-23.1	-64.4	-193.8	-16.4	-17.4	-11.3	-1159.2	0	-1.5	1	0	-36.1	0	0	-183.7	-174.3	-531	-245.7	0	0	0
cash-flows.row.purchases-of-investments	-831.49	-831.5	-1939.7	-572.7	-300	-787	-487.1	-684.9	-1109.8	0	0	0	0	-4.1	-9.7	-108.7	-241.7	-10.8	-31.5	-4.5	-6.4	-0.6	0	0
cash-flows.row.sales-maturities-of-investments	311.82	311.8	39.4	572.7	-343.4	173.1	52.5	312.2	60.8	0	0	0	0	4.6	8.8	6	25.1	1.2	1.8	25.9	7.9	0	0	0
cash-flows.row.other-investing-activites	95.05	0	550.6	-810.8	-240.5	193.8	11.4	28.4	33.2	-459.1	-560.1	-358.9	-604.6	-52.5	60.8	-0.5	-3.8	170.1	175	-3.6	230.2	120.7	-69.2	-11.4
cash-flows.row.net-cash-used-for-investing-activites	-1818.29	-1818.3	-1648.5	-837.5	-955.4	-621.6	-443.9	-369.6	-1032	-1625.7	-564.9	-367	-606.9	-251.9	-83.7	-104.4	-222.8	-253.6	-239.8	-614.8	-261.3	-57.8	-69.2	-11.4
cash-flows.row.debt-repayment	-4676.81	-1534.6	-4207.7	-5500.3	-2589.7	-2008.7	-1278.8	-1108.6	-1144.6	-1540.8	-533.1	-664.4	-1009.5	-452.3	-256.6	-309	-58.3	-32.2	-98.9	-1240.2	-325.9	-61.6	0	0
cash-flows.row.common-stock-issued	-11353.34	-11353.3	0	273.2	103.5	198.8	90.2	0	123.4	446.9	206	206	429.6	112.3	0	0	276.6	1.7	194.5	271.5	283.6	0	0	0
cash-flows.row.common-stock-repurchased	-5.38	-5.4	-67.5	5711.6	-67.9	2217.1	1414.2	0	1901.8	2686.8	714.8	834.3	1084.5	494.1	0	0	44.2	306.8	165.7	808.9	-19.1	0	0	0
cash-flows.row.dividends-paid	-1046.34	-1046.3	-805.3	-601	-467.8	-458.1	-424.9	-393	-367.8	-269.3	-210.1	-163	-88.3	-52	-42.4	-32.8	-79.1	-60.7	-50	-34.6	-10.6	0	0	0
cash-flows.row.other-financing-activites	17505.03	14362.8	5512.4	-50.2	3263.4	-37.1	-48	1285.6	-51.9	-37.2	-29.2	-21.3	-21	-14.6	192.7	433	-10.7	-116.8	-3.9	798.7	352	130	66.9	21.4
cash-flows.row.net-cash-used-provided-by-financing-activities	423.16	423.2	431.9	-166.7	241.5	-88	-247.3	-216	460.8	1286.5	148.3	191.7	395.4	87.5	-106.3	91.2	172.7	98.8	207.4	604.4	280	68.4	66.9	21.4
cash-flows.row.effect-of-forex-changes-on-cash	0	532.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	67.6	15.8
cash-flows.row.net-change-in-cash	8.33	6.2	21.5	-51.8	57.3	-2	-13.4	11.8	-31.9	28.1	-79.1	95.9	4.3	-20.3	-85.2	68	46.6	-53.4	42.1	4.3	12.6	5.3	66.9	21.4
cash-flows.row.cash-at-end-of-period	425.54	99.1	97.7	76.2	128	70.7	72.7	55.7	43.9	75.8	47.7	126.7	30.8	26.5	46.8	131.9	64	17.4	70.8	28.7	24.3	11.7	66.9	21.4
cash-flows.row.cash-at-beginning-of-period	417.21	92.9	76.2	128	70.7	72.7	86	43.9	75.8	47.7	126.7	30.8	26.5	46.8	131.9	64	17.4	70.8	28.7	24.3	11.7	6.5	0	0
cash-flows.row.operating-cash-flow	1402.47	1402.5	1238.1	952.4	771.2	707.7	677.8	597.4	539.3	367.3	337.6	271.3	215.9	144.2	104.8	81.2	96.7	101.3	74.5	14.8	-6.2	-5.3	1.6	-4.5
cash-flows.row.capital-expenditure	-49.64	-116.2	-22.8	-3.7	-7.1	-7.8	-4.3	-7.8	-5	-7.4	-4.8	-6.5	-3.4	-200	-107.6	-1.1	-2.3	-230.4	-210.8	-101.7	-247.3	-177.8	0	0
cash-flows.row.free-cash-flow	1352.83	1286.3	1215.3	948.8	764.1	699.9	673.5	589.6	534.3	359.9	332.8	264.7	212.5	-55.8	-2.8	80	94.3	-129.1	-136.3	-86.9	-253.4	-183.2	1.6	-4.5

Kasumiaruande rida

Extra Space Storage Inc. tulud muutusid võrreldes eelmise perioodiga 0.331%. EXR brutokasum on teatatud 2505.41. Ettevõtte tegevuskulud on 146.41, mille muutus võrreldes eelmise aastaga on -64.938%. Kulud amortisatsioonikulud on 506.05, mis on 0.309% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 146.41, mis näitab -64.938% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 0.114% kasvu võrreldes eelmise aastaga. Tegevustulu on 1170.14, mis näitab 0.114% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.067%. Eelmise aasta puhaskasum oli 803.2.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	2560.24	2560.2	1924.2	1577.4	1356.2	1308.5	1196.6	1105	991.9	782.3	647.2	520.6	409.4	329.8	281.5	280.5	273.3	238.9	197.3	134.7	66	36.3	31.6	22.8
income-statement-row.row.cost-of-revenue	281.65	54.8	468.9	398.1	387.1	365.4	317.4	291.1	265.6	217	182.8	149	121.9	101.6	92.7	88.9	89.6	0	64.3	30.6	17	0	0	0
income-statement-row.row.gross-profit	2278.59	2505.4	1455.3	1179.3	969.1	943	879.2	813.9	726.3	565.3	464.3	371.6	287.5	228.2	188.8	191.5	183.7	238.9	132.9	104.2	49	36.3	31.6	22.8
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	146.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	32.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-33.16	-146.4	288.3	241.9	224.4	219.9	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	52.3	52.4	49.6	118.3	102	78.3	38.8	0	0	20.2
income-statement-row.row.operating-expenses	303.98	146.4	417.6	344.1	321	309.3	290.3	272.3	264.4	201.2	176	149.5	124.9	112.7	98	119.7	181.3	155.1	137.6	102.4	51.3	34.9	25.1	20.2
income-statement-row.row.cost-and-expenses	585.63	201.2	886.5	742.2	708.1	674.7	607.7	563.4	529.9	418.2	358.9	298.5	246.8	214.4	190.7	208.6	181.3	155.1	137.6	102.4	51.3	34.9	25.1	20.2
income-statement-row.row.interest-income	84.86	84.9	69.4	49.7	15.2	7.5	5.3	6.7	11	8.3	6.5	5.6	6.7	5.9	5.7	6.4	8.2	10.4	2.5	1.6	0	0	0	0
income-statement-row.row.interest-expense	-86.09	-419	219.2	166.2	172.3	191.3	183.1	158.6	138.5	99	84	73	72.3	69.1	65.8	69.8	64.6	-61	-51	-42.5	11.1	0	0	0
income-statement-row.row.selling-and-marketing-expenses	32.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-364.86	-364.9	-108.3	-77.9	-134.7	-172.5	45.3	128.1	78.4	-52.7	-7.3	40.9	36.1	-2.1	-60	27.9	5.5	-49.2	-82.4	-85.1	-1.8	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-33.16	-146.4	288.3	241.9	224.4	219.9	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	52.3	52.4	49.6	118.3	102	78.3	38.8	0	0	20.2
income-statement-row.row.total-operating-expenses	-364.86	-364.9	-108.3	-77.9	-134.7	-172.5	45.3	128.1	78.4	-52.7	-7.3	40.9	36.1	-2.1	-60	27.9	5.5	-49.2	-82.4	-85.1	-1.8	0	0	0
income-statement-row.row.interest-expense	-86.09	-419	219.2	166.2	172.3	191.3	183.1	158.6	138.5	99	84	73	72.3	69.1	65.8	69.8	64.6	-61	-51	-42.5	11.1	0	0	0
income-statement-row.row.depreciation-and-amortization	506.05	506.1	386.5	189.4	243.9	237.4	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	50.3	52.4	49.6	39.8	37.2	31	15.6	6.8	5.7	3.1
income-statement-row.row.ebitda-caps	1742.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1236.87	1170.1	1050.4	976	666.1	635	619.7	541.6	449.8	294.7	278.5	213.5	157.2	115.5	90.8	71.9	91.9	83.8	59.7	32.4	11.1	1.4	6.4	2.6
income-statement-row.row.income-before-tax	872.01	872	942.1	898.1	531.4	462.4	456.3	517.8	412.9	220.7	203.5	195.5	133.1	52.3	30.8	36.4	46.9	34.6	14.9	-5	-18.5	0	0	0
income-statement-row.row.income-tax-expense	21.56	21.6	20.9	20.3	13.8	11.3	9.2	3.6	15.8	11.1	7.6	10	5.4	1.2	4.2	4.3	52	-1.5	-37.7	-47.7	33.1	19.7	16	7.5
income-statement-row.row.net-income	803.2	803.2	860.7	827.6	481.8	420	415.3	479	366.1	189.5	178.4	172.1	117.3	50.4	26.3	32	46.9	36.1	14.9	-5	-18.5	-18.3	-9.5	-4.9