Magellan Midstream Partners, L.P.

Sümbol: MMP

NYSE

USD

Turuhind täna

13.6110
P/E suhe
-5.5805
PEG suhe
13.94B
MRK Cap
0.03%
DIV tootlus

Magellan Midstream Partners, L.P. (MMP) Finantsaruanded

Q: Mis on Magellan Midstream Partners, L.P. (MMP) koguvara?

Magellan Midstream Partners, L.P. (MMP) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Magellan Midstream Partners, L.P. (MMP) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1614.095 M, mis on 0.307 % gowth. Kogu perioodi keskmine brutokasum on 944.143 M, mis on 0.348 %. Keskmine brutokasumi suhtarv on 0.573 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.055 %, mis on võrdne 0.843 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Magellan Midstream Partners, L.P. 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 -0.040. Käibevara valdkonnas on MMP aruandlusvaluutas 710.5. Märkimisväärne osa neist varadest, täpsemalt 2, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.000%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 894, kui neid on, aruandlusvaluutas. See näitab erinevust -8.850% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 5131.9 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.019%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud -93.9 aruandlusvaluutas. Selle aspekti aastane muutus on -0.394%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 264.3, varude hind on 356.2 ja firmaväärtus 50.4, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 41. Kontovõlad ja lühiajalised võlad on vastavalt 108.2 ja 31. Koguvõlg on 5162.9, netovõlg on 5160.9. Muud lühiajalised kohustused moodustavad 482.4, mis lisandub kohustuste kogusummale 6022.8. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
balance-sheet.row.cash-and-short-term-investments	145.9	2	2	13	58	218.3	176.1	14.7	28.7	17.1	25.2	328.3	209.6	7.5	4.2	33.2	0	6.4	36.5	117.6	111.4	75.2	13.8	0
balance-sheet.row.short-term-investments	11.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	87.8	0	0	0	0
balance-sheet.row.net-receivables	887.8	264.3	169.8	146.2	149.3	129.2	153.3	131.4	96.6	100.2	122.8	103.4	92.6	98.4	81.2	49	73.7	65.5	60.5	64.5	43.5	40.3	16.7	12.5
balance-sheet.row.inventory	1361.7	356.2	281.1	167.4	184.4	185.7	182.3	134.4	130.9	157.8	187.2	221.9	258.9	216.4	193	47.7	120.5	91.5	78.2	43.4	17.3	5.2	0	0
balance-sheet.row.other-current-assets	209.1	56.8	43.1	44.4	40.2	58.1	63.4	40	43.4	34.3	46.7	28.4	19.3	25.6	27.7	15.4	10.9	8.3	5	6.4	3.9	4.6	0.3	0.7
balance-sheet.row.total-current-assets	2764.2	710.5	843.2	405.2	459.4	646.3	611.8	370.4	338.9	402.7	396.7	700.3	612.2	384.6	324	165.6	205.1	177	185.7	237.7	184.3	125.2	30.9	14.1
balance-sheet.row.property-plant-equipment-net	23872.4	5979.7	6078.9	6427.8	6575.9	5798.2	5552.8	5275.7	4819.2	4329.3	3916.3	3465.3	3249.7	3178.6	2780.6	2050	1820.6	1702.7	1609.5	1493.6	940.5	933.1	329.4	300.8
balance-sheet.row.goodwill	201.6	50.4	50.1	52.8	53.3	53.3	53.3	53.3	53.3	53.3	53.3	53.3	53.3	39.9	14.8	26.8	23.9	23.9	24.4	22	22.1	0	0	0
balance-sheet.row.intangible-assets	162.6	41	43.2	44.9	47.9	51.2	52.8	52	1.9	4.6	7.3	13.3	15.2	16.9	5.9	5.5	7.1	8.6	11.7	10.1	11.4	24.7	24.9	0
balance-sheet.row.goodwill-and-intangible-assets	364.2	91.4	93.3	97.8	101.2	104.4	106	105.2	55.1	57.8	60.5	66.5	68.4	56.8	20.7	32.3	31	32.6	36.1	32.1	33.5	24.7	24.9	0
balance-sheet.row.long-term-investments	3597.3	894	980.8	1213.9	1240.6	1076.3	1082.5	931.3	765.6	613.9	360.9	107.4	38.1	24.9	22.1	23.2	24.3	24.1	24.9	25.1	0	0	0	0
balance-sheet.row.tax-assets	8.1	0	10.1	22.8	20.8	20.8	27.7	23.9	20.4	28.6	2.7	5.1	14.6	11.9	0.6	7.1	7.5	6.9	8.6	12.7	0	0	0	0
balance-sheet.row.other-non-current-assets	112.1	32.1	23.7	29.7	39.9	101.4	41.2	89.4	62.7	113.6	86.4	80.6	76.5	73	15.8	25	20.2	16.2	20.3	29.3	36.3	33.3	14.3	3.5
balance-sheet.row.total-non-current-assets	27954.1	6997.2	7186.8	7791.8	7978.3	7101.2	6782.5	6401.7	5702.7	5114.6	4424.1	3719.8	3432.8	3333.3	2839.2	2130.5	1896.1	1775.6	1690.8	1580.1	1010.3	991.1	368.6	304.4
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	30718.3	7707.7	8030	8197	8437.7	7747.5	7394.4	6772.1	6041.6	5517.3	4820.8	4420.1	4045	3717.9	3163.1	2296.1	2101.2	1952.6	1876.5	1817.8	1194.6	1116.4	399.4	318.5
balance-sheet.row.account-payables	507.2	108.2	109.5	100	151	138.7	104.9	77.2	104.1	97.1	76.3	112	66.4	41.4	37.1	41.4	52.6	66.6	31.3	20.9	21.5	28.5	12.5	3.6
balance-sheet.row.short-term-debt	114.2	31	25.8	27.5	26.2	59.5	251	223.3	250.3	197.1	250	194.1	176	154.7	121.2	77.2	94.8	270.8	14.3	15.1	0.9	2	0	0
balance-sheet.row.tax-payables	289	86	76.5	68.3	66	53.1	51.3	50.2	51.6	47.9	38.6	33.1	27.6	27	21.3	20.2	21	17.5	17.3	16.6	14.3	0	0	0
balance-sheet.row.long-term-debt-total	20421.2	5131.9	5236.1	5116.2	4850.1	4211.4	4273.5	4087.2	3189.3	2982.9	2435.3	2393.4	2151.8	1906.1	1680	1083.5	914.5	518.6	782.6	789.6	569.1	574.3	140.8	226.2
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
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1710.3	482.4	451.8	332.1	380	357.2	362.9	302.5	277	367.9	248.8	234.2	204.7	198.9	164.6	132.4	147.3	158.1	122.7	117.1	73.7	35.9	14.3	3.1
balance-sheet.row.total-non-current-liabilities	21145.1	5297.3	5450.6	5334.6	5055.8	4427.5	4428.2	4198.3	3306.8	3112.9	2535.1	2511.7	2270.5	1973.3	1737.4	1145.4	1009.4	627.8	882.6	862.7	589.6	586.7	145.5	241.9
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	541.4	147.9	173.1	165	170.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	23886.6	6022.8	6130.2	5893.2	5722.7	5104.1	5264.7	4680	4019.8	3649.1	3173.4	2904.4	2581.6	2248.3	1966.8	1340.7	1230	1146.2	1068.5	1028.7	696.5	664.6	172.3	248.6
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	844.7	101.5	0
balance-sheet.row.retained-earnings	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.accumulated-other-comprehensive-income-loss	-421.6	-93.9	-155	-183.2	-162.1	-120.5	-137.6	-101.2	-96.3	-81.5	-19.5	-35.1	-47.2	-11.1	-8	-22.6	-11.5	-18.9	-2.1	-1.9	-0.8	-392.9	123.5	0
balance-sheet.row.other-total-stockholders-equity	2271.9	93.9	155	183.2	162.1	2763.5	137.6	101.2	96.3	81.5	19.5	35.1	47.2	11.1	8	22.6	11.5	18.9	2.1	1.9	0.8	0	0	0
balance-sheet.row.total-stockholders-equity	1521.3	-93.9	-155	-183.2	-162.1	2643	-137.6	-101.2	-96.3	-81.5	-19.5	-35.1	-47.2	-11.1	-8	-22.6	-11.5	-18.9	-2.1	-1.9	-0.8	451.8	224.9	0
balance-sheet.row.total-liabilities-and-stockholders-equity	23886.6	6022.8	6130.2	5893.2	5722.7	5104.1	5264.7	4680	4019.8	3649.1	3173.4	2904.4	2581.6	2248.3	1966.8	1340.7	1230	1146.2	1068.5	1028.7	696.5	1116.4	399.4	248.6
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	14.3	0	0	0	0	0	0	0	0	2.3	0
balance-sheet.row.total-equity	1521.3	-93.9	-155	-183.2	-162.1	2643	-137.6	-101.2	-96.3	-81.5	-19.5	-35.1	-47.2	3.2	-8	-22.6	-11.5	-18.9	-2.1	-1.9	-0.8	451.8	227.2	0
balance-sheet.row.total-liabilities-and-total-equity	23886.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3609.2	894	980.8	1213.9	1240.6	1076.3	1082.5	931.3	765.6	613.9	360.9	107.4	38.1	24.9	22.1	23.2	24.3	24.1	24.9	112.9	0	0	0	0
balance-sheet.row.total-debt	20535.4	5162.9	5261.9	5143.7	4876.3	4270.9	4524.5	4087.2	3439.6	2982.9	2685.3	2393.4	2151.8	1906.1	1680	1083.5	914.5	789.4	797	804.7	570	576.3	140.8	226.2
balance-sheet.row.net-debt	20389.5	5160.9	5259.9	5130.7	4818.3	4052.6	4348.4	4072.5	3410.9	2965.8	2660.1	2065.1	1942.2	1898.7	1675.8	1050.2	914.5	783.1	760.5	774.8	458.6	501.1	126.9	226.2

Rahavoogude aruanne

Magellan Midstream Partners, L.P. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.078 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 274400000.000. See on 1.323 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 292.8, 450.6, -108, 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 -870 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 22.5, 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	1029.6	1036.4	982	817	1020.8	1333.9	869.5	802.8	819.1	839.5	582.2	435.7	413.6	311.6	226.5	0	0	0	0	0	0	99.2	21.7	3
cash-flows.row.depreciation-and-amortization	289.9	292.8	227.9	258.7	246.1	265.1	196.6	178.1	166.8	161.7	142.2	128	123	110.1	97.2	71.2	63.8	60.9	56.3	41.8	36.1	45	11.7	9.3
cash-flows.row.deferred-income-tax	21.7	0	15.5	54.3	13.9	-312.5	-2.5	11.2	7.7	-9.1	6	12.6	0	0	0	0	0	0	0	0	0	1.6	0.2	1.8
cash-flows.row.stock-based-compensation	29.8	38.5	21.8	12	24	32.1	20.6	19.4	24.2	27.3	24.1	21	17.7	18.9	9.6	4.8	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	96.7	-113	-9.7	-41.2	8	22.2	15.7	-21.5	48.4	83.4	15.7	42.7	14.5	-16.2	-71.8	29.2	-64.4	37.8	-2.4	59.6	12.3	14.8	7.1	1.5
cash-flows.row.account-receivables	146.4	0	80.8	-37.2	14	11.9	35.7	-4	3.1	46.7	-10.2	-0.6	5.8	-17.2	-31.9	0	0.3	5.1	3.1	0.7	-3.1	0	0	0
cash-flows.row.inventory	-1.1	-75.1	-122.9	15.8	1.3	-3.4	-48	-3.5	26.9	29.5	34.7	37	-42.5	-23.4	-59.1	0	-28.9	-13.4	-34.8	3.9	-6.8	5.4	0	0
cash-flows.row.account-payables	13.9	-6.5	16	4.2	-1.2	21.1	9	-4.4	4.1	-10.9	2	-11.2	20.2	7.8	-3.9	0	-9.6	21.3	10.3	-0.2	-6	0	0	0
cash-flows.row.other-working-capital	-62.5	-31.4	16.4	-24	-6.1	-7.4	54.7	-13.6	17.4	64.8	-21	16.9	30.9	16.6	23.1	0	-26.2	24.9	18.9	55.2	28.2	9.4	7.1	1.5
cash-flows.row.other-non-cash-items	32.3	-113.4	-41.3	6.7	8.2	12.1	6.2	-14.7	11.2	-4.6	8.4	17.7	8.6	0.3	7.9	330.5	261.5	206	170.9	135.1	95.6	0.4	1.8	0
cash-flows.row.net-cash-provided-by-operating-activities	1500	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	-184.5	-175.3	-148.6	-439.6	-944	-552.3	-558.7	-674.2	-621.2	-366.4	-383.8	-354.2	-217.5	-221.4	-216.7	-272.1	-190.2	-168.5	-92.8	-51.4	-34.6	-37.2	-15.5	-10.6
cash-flows.row.acquisitions-net	0.9	-0.9	-5.6	-95.1	-212.4	-216.4	-134.8	-200	-207.1	-408	-442.5	-74.9	-40.5	-291.3	-390.6	-38.3	0	0	-55.3	-25.4	-15.3	-692.5	-49.4	-31.1
cash-flows.row.purchases-of-investments	0	0	0	0	-212.4	-216.4	-134.8	-200	-152.5	-408	0	0	-10.7	0	0	0	0	0	-50.5	-345.2	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	944	552.3	0	0	0	0	0	0	6.3	0	0	0	0	0	138.3	232.4	0	0	0	0
cash-flows.row.other-investing-activites	2.2	450.6	272.3	335.4	-582.5	313.6	-301	-457.3	-451.2	-14	-439.6	-293.1	9.9	-77.4	2.4	4.5	-3.5	20.2	-15.4	-522.7	4	2.7	1.6	0
cash-flows.row.net-cash-used-for-investing-activites	-181.4	274.4	118.1	-199.2	-1007.3	-119.3	-570.6	-857.4	-810.8	-830	-882	-368.1	-258.7	-590.2	-604.9	-305.9	-193.7	-148.3	-75.7	-712.3	-45.9	-727	-63.3	-41.7
cash-flows.row.debt-repayment	-51	-108	0	-550	-558.3	-250	-50	-480	-17	-250	0	0	-10	0	-4.4	-95.5	-277.2	-14.8	-15.1	-639.1	-92.9	0	-27	-6
cash-flows.row.common-stock-issued	0	0	0	813.7	0	0	0	0	0	0	0	0	0	258.4	0	0	0	0	0	286.5	9.5	279.3	89.4	0
cash-flows.row.common-stock-repurchased	-317	-462.3	-523.1	-276.9	0	0	0	0	0	0	0	0	0	212.3	0	0	0	0	0	849.2	90	0	-12.1	0
cash-flows.row.dividends-paid	-854.6	-870	-906.4	-927.1	-921.6	-865.4	-803.2	-739.2	-662.9	-568.8	-475.5	-403.5	-350.9	-318.8	-285.8	-267.2	-236.1	-208	-160.5	-116.9	-90.5	-53.4	-16.6	0
cash-flows.row.other-financing-activites	21.5	22.5	101.8	-30	941.3	14.9	476.5	1098.4	432.7	533.3	281.8	245.1	244.4	229.2	591.9	266.3	439.7	36.3	33.1	863.8	112.2	401.4	-26.1	32.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-1201.1	-1417.8	-1327.7	-970.3	-538.6	-1100.5	-376.7	-120.7	-247.3	-285.5	-193.7	-158.4	-116.4	168.8	301.7	-96.5	-73.7	-186.5	-142.5	394.3	-61.8	627.3	34.6	26.1
cash-flows.row.effect-of-forex-changes-on-cash	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.net-change-in-cash	117.5	-2.1	-13.4	-62.2	-224.7	133.2	161.4	-14	11.7	-8.2	-303	118.7	202.1	3.3	-33.7	33.2	-6.4	-30.1	6.7	-81.5	36.2	61.3	13.8	0
cash-flows.row.cash-at-end-of-period	161.2	6.9	9	22.4	84.6	309.3	176.1	14.7	28.7	17.1	25.2	328.3	209.6	7.5	4.2	33.2	0	6.4	36.5	29.8	111.4	75.2	13.8	0
cash-flows.row.cash-at-beginning-of-period	43.7	9	22.4	84.6	309.3	176.1	14.7	28.7	17.1	25.2	328.3	209.6	7.5	4.2	37.9	0	6.4	36.5	29.8	111.4	75.2	13.8	0	0
cash-flows.row.operating-cash-flow	1500	1141.3	1196.2	1107.4	1321.2	1353	1108.7	964	1069.7	1107.3	772.7	645.1	577.3	424.7	269.4	435.6	260.9	304.7	224.8	236.5	144	161	42.5	15.6
cash-flows.row.capital-expenditure	-184.5	-175.3	-148.6	-439.6	-944	-552.3	-558.7	-674.2	-621.2	-366.4	-383.8	-354.2	-217.5	-221.4	-216.7	-272.1	-190.2	-168.5	-92.8	-51.4	-34.6	-37.2	-15.5	-10.6
cash-flows.row.free-cash-flow	1315.5	966	1047.6	667.8	377.2	800.7	550	289.9	448.5	740.9	388.9	290.9	359.9	203.2	52.7	163.5	70.8	136.1	132	185.1	109.3	123.8	27	5

Kasumiaruande rida

Magellan Midstream Partners, L.P. tulud muutusid võrreldes eelmise perioodiga 0.171%. MMP brutokasum on teatatud 1788.2. Ettevõtte tegevuskulud on 827.5, mille muutus võrreldes eelmise aastaga on 7.023%. Kulud amortisatsioonikulud on 292.8, mis on 0.285% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 827.5, mis näitab 7.023% 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 -0.072% kasvu võrreldes eelmise aastaga. Tegevustulu on 796.2, mis näitab -0.072% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.055%. Eelmise aasta puhaskasum oli 1036.4.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
income-statement-row.row.total-revenue	3484	3200.4	2733.1	2427.8	2727.9	2826.6	2507.7	2205.4	2188.5	2303.7	1897.6	1772.1	1748.7	1557.4	1014.2	1212.8	1318.1	1223.6	485.2	695.4	485.2	434.5	86.1	72.5
income-statement-row.row.cost-of-revenue	1498.9	1412.2	1007.9	772.4	865.4	969.4	832.2	671.5	614.1	756.3	720.3	785.1	1012.7	950.8	537.9	702.3	885.5	849.9	264.5	432.7	264.5	64	37.3	0
income-statement-row.row.gross-profit	1985.1	1788.2	1725.2	1655.4	1862.5	1857.2	1675.4	1533.9	1574.4	1547.4	1177.3	987	736	606.6	476.2	510.5	432.6	373.7	220.6	262.7	220.6	370.5	48.7	72.5
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	255.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	410.6	586.8	566.9	601.3	631.1	-13.9	-4.1	36.3	1	-8.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	838.1	827.5	773.2	774.7	827.8	843.7	743.7	677.6	677.2	592.6	478.6	437.9	219.8	204	181.3	141.6	136.4	128	95.2	98.9	95.2	233.4	20.7	54.8
income-statement-row.row.cost-and-expenses	2337	2239.7	1781.1	1547.1	1693.2	1813.1	1575.9	1349.1	1291.3	1348.9	1198.8	1223	1232.5	1154.8	719.2	843.9	1021.9	977.8	359.7	531.6	359.7	297.4	58	54.8
income-statement-row.row.interest-income	3.4	1.2	0.5	1	3.3	3	1.4	1.4	1.3	1.5	0.3	0.1	0.1	0.1	0.7	1.5	1.8	2.1	2.1	2.5	2.1	0	0	0
income-statement-row.row.interest-expense	227	228	226.4	222.9	201.8	203.5	195.1	166.8	144.5	120.7	116.1	111.8	105.7	192.8	71	51.9	52.8	55.1	36.6	37.9	36.6	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-45.6	65.7	76.5	48.7	73.3	521	135.4	115	67.5	10.8	6.3	3	-1.8	2.2	0	30.2	-0.8	0	-2.7	-18.2	-2.7	2.1	1.1	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	410.6	586.8	566.9	601.3	631.1	-13.9	-4.1	36.3	1	-8.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	-45.6	65.7	76.5	48.7	73.3	521	135.4	115	67.5	10.8	6.3	3	-1.8	2.2	0	30.2	-0.8	0	-2.7	-18.2	-2.7	2.1	1.1	0
income-statement-row.row.interest-expense	227	228	226.4	222.9	201.8	203.5	195.1	166.8	144.5	120.7	116.1	111.8	105.7	192.8	71	51.9	52.8	55.1	36.6	37.9	36.6	0	0	0
income-statement-row.row.depreciation-and-amortization	223.5	292.8	227.9	258.7	246.1	265.1	196.6	178.1	166.8	161.7	142.2	128	123	110.1	97.2	71.2	63.8	60.9	56.3	41.8	36.1	45	11.7	9.3
income-statement-row.row.ebitda-caps	1315.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1148.4	796.2	858.1	771.2	949	1194.6	1052.7	935.1	963.6	974.2	705.1	552.1	522.9	408.4	295	399.5	300.3	249.1	125.4	165.4	125.4	137.1	28	17.7
income-statement-row.row.income-before-tax	1032.1	861.9	934.6	819.9	1022.3	1334	873.4	806	821.5	844.1	586.9	438.3	415.4	313	228.1	348.6	244.4	192.7	88.2	110.2	88.2	107.5	21.9	4.8
income-statement-row.row.income-tax-expense	4.1	2.7	2.3	2.9	1.4	0.1	3.8	3.2	2.3	4.6	4.6	2.6	1.9	1.4	1.7	2	1.6	58.4	36.6	39.5	36.6	8.3	0.2	1.8
income-statement-row.row.net-income	1029.6	1036.4	982	817	1020.8	1333.9	869.5	802.8	819.1	839.5	582.2	435.7	413.6	312	126.7	346.6	242.8	192.7	88.2	110.2	88.2	99.2	21.7	3