Beijing Jingneng Power Co., Ltd.

シンボルマーク: 600578.SS

SHH

3.43

CNY

今日の市場価格

24.3718
PER（株価収益率
-0.3412
PEGレシオ
22.96B
MRK キャップ
0.04%
DIV利回り

Beijing Jingneng Power Co., Ltd. (600578-SS) 財務諸表

Q: Beijing Jingneng Power Co., Ltd.600578.SS 総資産とは何ですか？

Beijing Jingneng Power Co., Ltd. (600578.SS) 総資産は .

Q: 企業のフリーキャッシュフローとは？

フリーキャッシュフローは .

Download

年次四半期

リニア対数

チャート上ではのダイナミクスにおけるデフォルトの数値を見ることができる。Beijing Jingneng Power Co., Ltd. (600578.SS). 会社の収益は NaN M の平均を示し、これは NaN % の成長率です。全期間の平均売上総利益は NaN M であり、NaN % である。平均売上総利益率は NaN % である。昨年度の純利益成長率はNaN % で, NaN % % に等しい。に等しい.,

年次四半期

10Y 20Y 30Y 40Y

貸借対照表

Beijing Jingneng Power Co., Ltd.の財政の軌跡に飛び込むと、平均的な資産の伸びが観察される。この率は、興味深いことに、であり、会社の最高と最低の両方を反映している。前期比で比較すると、この数字はに調整される。過去1年間を振り返ってみると、総資産の変動は NaN となる. 総株主資本によって示される株主価値は、報告通貨でのNaN で評価される。この面の前年比変化はNaN% である.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	4695.8	4375.1	4002.2	3705	3385.4	5968.8	4530	2823.2	2406.5	3411.9	2149.3	902.8	1706.6	835.7	294.3	373.7	233.4	181.1	168.9	153	146.4	573.5	103.7	5.9
balance-sheet.row.short-term-investments	50	-178.1	-108.6	-127.1	-108.8	-115.5	-128.1	-134.8	-150.9	-163.8	-72.3	-76.3	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	5824.1	5555.1	5159.3	4005.4	3624	2796.3	2284.2	1450.1	1976.8	1680.2	1467.1	1872.6	553.6	700.5	1140.6	1311.3	360.3	214.9	177.1	156.2	106.2	71.5	63.5	246
balance-sheet.row.inventory	1379.4	1148.7	1570.9	909.1	1047.6	1005.4	708.1	742.6	321.3	566.8	379.2	381.3	55.9	75.8	33.9	42.3	30.8	36.8	35.4	31.1	33.5	35.6	36	23.3
balance-sheet.row.other-current-assets	1082.6	251.6	659	592.3	296.8	140.3	185.4	156.6	108.6	182	271.7	115.1	-42	-20.1	-170.1	-17.2	150	-1.9	-0.5	-0.1	-0.1	-2.1	-6.8	-17.8
balance-sheet.row.total-current-assets	12981.9	11330.5	11391.4	9211.8	8353.8	9910.8	7707.7	5172.6	4813.1	5840.9	4267.2	3271.8	2274.1	1591.9	1298.7	1710.2	774.5	431	381	340.2	286	678.6	196.5	257.4
balance-sheet.row.property-plant-equipment-net	60283.3	56749.8	53467.9	52138.1	50575.4	41982.8	37619.3	34017	23940.6	24823.7	19406.7	18749.8	7350.1	5909.2	4791.9	2368.6	1246.9	1084.4	1107.8	1166.5	1307.6	1415.6	1483.2	1588.5
balance-sheet.row.goodwill	7.4	7.4	7.4	7.4	258.4	360	568.7	568.7	568.7	568.7	10.7	3.8	4.2	4.2	4.2	4.2	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2285.4	2167.4	2202.2	2063.8	1885.8	1239.5	841.1	849	644.3	622.1	393.3	374	167.1	164.3	26.9	27	27.2	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	2292.8	2174.8	2209.6	2071.2	2144.2	1599.5	1409.8	1417.7	1213	1190.8	404	377.8	171.2	168.4	31	31.2	27.2	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	15784	13388.5	12258.1	13402.5	11810.4	11441.6	10487.3	10234.4	7157.4	6994.7	6243.1	5703.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	43.2	23.3	9.7	9.8	13.3	11.3	10.3	60	62.9	70	80.1	29.2	27.9	29.6	30.7	20	15.3	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	-1421.8	1026.4	3294.4	3913.3	3660	3543.9	3789.8	2969.8	1589.7	1094.2	490.4	469.5	1530	1545.3	1335.6	875.6	875.6	427.7	427.7	427.7	379.8	0	0	0
balance-sheet.row.total-non-current-assets	76981.5	73362.7	71239.7	71534.9	68203.3	58579.1	53316.5	48698.9	33963.7	34173.4	26624.3	25329.9	9079.2	7652.5	6189.2	3295.4	2165.1	1512.1	1535.6	1594.2	1687.3	1415.6	1483.2	1588.5
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	89963.4	84693.1	82631.2	80746.7	76557.1	68489.8	61024.2	53871.5	38776.8	40014.3	30891.5	28601.7	11353.3	9244.4	7487.9	5005.5	2939.5	1943.1	1916.5	1934.4	1973.3	2094.1	1679.6	1845.9
balance-sheet.row.account-payables	6102.1	7474	7278.9	6250.2	5986.7	5339.4	4751.1	4125.4	2107.8	2800.6	2174.6	2340.8	1138.9	1071.4	1643.5	448.7	277.8	238.4	181	105.7	84.2	72.3	37.4	50.3
balance-sheet.row.short-term-debt	16099.1	11973.3	13183.4	10177.5	8932.6	10407.1	12579.3	8832	3272.8	5516.1	3725.1	2938.7	2601	1837	1480	2101	700	0	70	160	269.6	77.9	50	0
balance-sheet.row.tax-payables	59.4	159	167.6	113.2	120.5	98.3	93.2	176.1	584.6	570.4	272.5	-224.3	-333.3	-212.8	-227	33.6	-2	19.1	19.8	20.3	26.3	35.9	35.2	55.5
balance-sheet.row.long-term-debt-total	37989.7	28895.9	29554.7	26472.6	26350	20312	12057.9	7431	6770.7	8455.4	5190.3	8689.9	3677.4	2318.9	1652.9	406.9	167.9	60	61	91	70	453.4	615	808.7
Deferred Revenue Non Current	52.9	273.5	243.3	218.7	195.9	130.7	160.5	147.8	32.4	9.6	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	901.9	3546.9	3298.3	1090.3	1099.8	1694.1	1056.6	1011.9	1406.2	369.4	410.3	780.2	305.2	600	600	1	48.6	58.8	30	40	210	27.9	100.7	254.9
balance-sheet.row.total-non-current-liabilities	33916	32166.8	31130.8	30708.3	30184.1	23543.2	15255	13677.1	11125.3	11694.7	7267.4	10759.8	3814	2464.3	1721.1	449.7	209.2	69	66	119	95	468.3	655.8	823
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	1845.9	1863.7	2560.8	3812.6	3616.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	57170	55280	56344.5	49475	47512.9	41082	34539.2	29444.6	18869.1	22075.9	14428.5	17328.7	7684.2	5921.5	5344.7	3134.2	1233.6	366.1	368.8	433.7	523.5	767.8	844	1128.3
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	6694.6	6693.7	6683.1	6746.7	6746.7	6746.7	6746.7	6029	4617.3	4617.3	4617.3	1947.4	787.2	656	573.4	573.4	573.4	573.4	573.4	573.4	573.4	573.4	473.4	473.4
balance-sheet.row.retained-earnings	709.3	897.7	380.3	4381.9	4047.1	3601.3	3323.5	4141	4381.1	3718.5	3606.9	2382.8	287.8	201.1	142.4	100.4	126.3	91	114.1	121.8	101.6	2.8	95.3	0.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	5580.9	8805	6550.3	6381.8	4706.5	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	8012.7	8011	7983	8102.9	8136.9	12564.7	12357.7	10367.6	6993.1	5962.3	4892.4	4363.9	1958.4	1949.9	1121.7	975.6	919.4	912.6	860.3	805.6	774.8	750.1	267	243.4
balance-sheet.row.total-stockholders-equity	20997.6	24407.4	21596.7	25613.3	23637.1	22912.8	22427.9	20537.7	15991.5	14298.2	13116.5	8694	3033.4	2807	1837.4	1649.3	1619.1	1577	1547.8	1500.8	1449.8	1326.3	835.7	717.7
balance-sheet.row.total-liabilities-and-stockholders-equity	89963.4	84693.1	82631.2	80746.7	76557.1	68489.8	61024.2	53871.5	38776.8	40014.3	30891.5	28601.7	11353.3	9244.4	7487.9	5005.5	2939.5	1943.1	1916.5	1934.4	1973.3	2094.1	1679.6	1845.9
balance-sheet.row.minority-interest	5295.8	5005.7	4689.9	5658.4	5407	4495.1	4057	3889.2	3916.2	3640.3	3346.5	2579	635.7	515.8	305.8	222	86.9	0	0	0	0	0	0	0
balance-sheet.row.total-equity	26293.4	29413.1	26286.6	31271.8	29044.2	27407.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	13438.7	13210.4	12149.5	13275.4	11701.6	11326.1	10359.2	10099.5	7006.5	6831	6170.8	5627.4	1530	1545.3	1335.6	875.6	875.6	427.7	427.7	427.7	379.8	0	0	0
balance-sheet.row.total-debt	55934.8	40869.2	42738.1	36650.1	35282.6	30719.1	24637.2	16263	10043.5	13971.5	8915.5	11628.6	6278.4	4155.9	3132.9	2507.9	867.9	60	131	251	339.6	531.3	665	808.7
balance-sheet.row.net-debt	51289	36494.1	38735.9	32945.1	31897.2	24750.3	20107.3	13439.8	7637	10559.5	6766.2	10725.8	4571.8	3320.2	2838.6	2134.2	634.5	-121.1	-37.9	98	193.3	-42.2	561.3	802.8

キャッシュフロー計算書

Beijing Jingneng Power Co., Ltd. の財務状況は、直近の期間においてフリー・キャッシュ・フローに顕著な変化が見られ、NaN の推移を示している。同社は最近、NaN を発行して株式資本を拡大し、前年度と比較してNaN の差を示した. 当社の投資活動は、報告通貨で NaN に相当する正味現金使用量をもたらしました。これは、NaN の前年からのシフトです. 同時期に、同社は NaN, NaN、および NaN を記録しており、同社の投資および返済戦略を理解する上で重要です. 財務活動によるキャッシュ・フローはNaN となり、前年同期との差はNaN となった。また、NaN を株主への配当に充当した。同時に、NaN と呼ばれるその他の財務操作も行っており、これらもこの期間のキャッシュフローに大きな影響を与えた. これらの要素を総合すると、会社の財務状況とキャッシュフロー管理に対する戦略的アプローチの包括的な絵が描かれる。

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	927.9	-3872.1	1760.8	1663.3	807.9	260.5	1850.4	3190.7	3194.7	2868.5	2078.2	303.3	272.9	173.9	147.9	189.5	136.3	133.7	150.7	123.5	85.8	118
cash-flows.row.depreciation-and-amortization	3470.9	3169.2	3000.2	2752.8	1983.8	2216.9	2214.8	1744.3	2208.2	1204.8	1215.2	336.5	247.8	116.1	138.1	151.9	182.9	194.6	221.7	224	213.4	215.7
cash-flows.row.deferred-income-tax	-7	3.7	3.4	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	7	-3.7	11.4	0.8	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	1131.7	-158.3	-512.3	-574.9	-271.1	-665.8	-499.1	-165.3	124.7	15.3	-77.5	-353.3	-190.5	479.5	-58.8	-51.5	-10.8	11.6	-73.6	-76.9	-9.8	106.8
cash-flows.row.account-receivables	829.7	-987	-566.3	-492.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	421.7	-656.7	142.1	125.8	-245.4	34.7	-316.3	237.9	-27.8	2.1	-83	19.9	-22.3	8.9	-11.5	6.4	-1.4	-4.3	1.4	2	0.4	-12.7
cash-flows.row.account-payables	-112.7	1487.2	-91.6	-212.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-7	-1.9	3.4	3.9	-25.7	-700.5	-182.8	-403.3	152.5	13.3	5.5	-373.1	-168.2	470.6	-47.3	-57.9	-9.4	15.9	-75	-79	-10.2	119.5
cash-flows.row.other-non-cash-items	633.1	1484.4	722	381.3	-65.3	-82.9	-269.3	-493.8	-401.5	-269.7	-84.7	93.7	25	-53.4	34.3	5.2	3.9	-3.5	18.9	27.1	31.7	26.5
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
cash-flows.row.investments-in-property-plant-an-equipment	-4565.2	-4857.3	-5212.9	-6512.3	-5677	-5433.8	-4461.2	-1868.6	-1625	-2055.1	-1649.6	-1223.4	-1609.8	-1766.3	-1855.1	-460.7	-138	-97.8	-67.1	-80.6	-130.5	-113.4
cash-flows.row.acquisitions-net	0.3	149.9	-60.7	9	13.2	0	0.9	37.5	0.5	-31	62.3	1.3	-14.1	37.4	9.2	4.2	0	0	1.9	0	0	0
cash-flows.row.purchases-of-investments	-0.3	-20.4	-1383.6	-1747.5	-375.7	-1401.4	-444.1	-749.1	-233.4	-47.8	-1170.8	-0.2	-91.9	-452.2	-51.3	-447.8	0	0	-48	-379.8	0	0
cash-flows.row.sales-maturities-of-investments	615	925.3	1328.9	1418.2	818.4	789.6	2026.1	1292.4	1018.1	619.4	1840	147.4	137.1	82.6	29.7	8.1	10.5	13.2	1	0	0	0
cash-flows.row.other-investing-activites	423.6	381.9	441	428.4	58.9	-113.4	0.1	33.2	-29.8	470.5	-531.6	1.1	225.6	43.7	146.5	-117.2	9	7.4	3	13.5	44.6	17.5
cash-flows.row.net-cash-used-for-investing-activites	-3526.7	-3420.7	-4887.3	-6404.3	-5162.2	-6159	-2878.2	-1254.6	-869.5	-1044	-1449.6	-1073.7	-1353.1	-2054.8	-1721.2	-1013.4	-118.4	-77.2	-109.1	-446.9	-85.9	-95.9
cash-flows.row.debt-repayment	-30222.8	-20762.2	-19908.5	-25009.6	-18677.1	-18573.5	-7373.9	-8367.7	-8274.9	-7238.6	-8179.5	-3148.5	-4188	-3093.7	-1920	-200	-131	-200	-409.6	-351.7	-233.7	-733.7
cash-flows.row.common-stock-issued	0	92.8	111.2	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	-92.8	-111.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-1673.7	-2413.1	-2369.6	-2224	-1593.7	-2115.8	-2101.1	-1785.8	-2560.6	-1008.1	-1666.5	-363.7	-302.6	-206.5	-220.6	-93.1	-110.6	-123.3	-113.1	-86.2	-129.8	-129.5
cash-flows.row.other-financing-activites	29664.6	26003.1	22630.7	26338.5	24430.8	26663.5	9181.7	6165.2	7734	6679.5	6675.8	5076.4	6027	4559.5	3701.4	1063.8	60	80	321	160	598.1	590
cash-flows.row.net-cash-used-provided-by-financing-activities	-2231.9	2827.8	352.5	-895.2	4160	5974.2	-293.3	-3988.4	-3101.5	-1567.2	-3170.2	1564.3	1536.4	1259.4	1560.8	770.7	-181.6	-243.3	-201.8	-277.9	234.7	-273.2
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
cash-flows.row.net-change-in-cash	405	30.3	450.7	-3076.1	1453.2	1543.9	125.3	-967	1155	1207.8	-1488.7	870.8	538.5	-79.4	101.2	52.2	12.2	15.9	6.6	-427.2	469.8	97.8
cash-flows.row.cash-at-end-of-period	4031.5	3626.5	3596.2	3122.5	5729.2	4276	2732.2	2381.9	3348.9	2066.7	858.9	1706.6	835.7	294.3	373.7	233.4	181.1	168.9	153	146.4	573.5	103.7
cash-flows.row.cash-at-beginning-of-period	3626.5	3596.2	3145.5	6198.6	4276	2732.2	2606.9	3348.9	2193.9	858.9	2347.6	835.7	297.2	373.7	272.6	181.1	168.9	153	146.4	573.5	103.7	5.9
cash-flows.row.operating-cash-flow	6163.6	623.2	4985.4	4223.3	2455.3	1728.7	3296.8	4275.9	5126	3819	3131.2	380.2	355.1	716	261.5	295	312.3	336.4	317.5	297.6	321.1	467
cash-flows.row.capital-expenditure	-4565.2	-4857.3	-5212.9	-6512.3	-5677	-5433.8	-4461.2	-1868.6	-1625	-2055.1	-1649.6	-1223.4	-1609.8	-1766.3	-1855.1	-460.7	-138	-97.8	-67.1	-80.6	-130.5	-113.4
cash-flows.row.free-cash-flow	1598.3	-4234.1	-227.5	-2288.9	-3221.7	-3705.2	-1164.3	2407.4	3501.1	1763.9	1481.6	-843.1	-1254.7	-1050.3	-1593.6	-165.7	174.3	238.6	250.4	217	190.6	353.5

損益計算書の行

Beijing Jingneng Power Co., Ltd. の売上は前期比 NaN% の変化。600578.SS の売上総利益は NaN と報告されている。同社の営業費用は NaN で、前期比NaN% の変化を示している. 減価償却費は NaN であり、前期からの増減率は NaN% である。営業費用は NaN と報告されており、前年比NaN% の変化を示している。販売・マーケティング費用は NaN で、前年度比 NaN% の変化である。直近の数字に基づくEBITDAは NaN で、前年比NaN% の伸びを示す。営業利益は NaN で、前年度比NaN% の変化を示している。当期純利益の増減率は NaN%。前年度の当期純利益は NaN であった。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	32609.2	30485.4	22237	20097.5	18438.4	12695.2	12220.7	11113.3	10873.2	12963.9	10070.8	10081.6	3099	2603.9	1850.7	1696.4	1645	1526.5	1541.9	1383.7	1191	1110.1	1106.7	1168.3	1227.4
income-statement-row.row.cost-of-revenue	29660	27589.1	24009.6	16561.1	15342.6	11336.1	11423.7	8781.6	7195.2	9014.5	6700.5	7390.5	2497.3	2142.1	1599.4	1397.4	1328.6	1225.7	1284.1	1077.8	910.3	882.5	837.8	852.8	849.5
income-statement-row.row.gross-profit	2949.2	2896.3	-1772.6	3536.4	3095.8	1359	796.9	2331.7	3678	3949.3	3370.3	2691.1	601.8	461.7	251.3	299	316.3	300.7	257.8	305.9	280.6	227.6	268.9	315.5	377.9
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	96	876.6	847.2	736	783.7	11.2	35.7	143.9	95.4	154.8	26.3	32.1	25.4	25.3	13	3.9	11.3	3.8	20.4	3.3	19.5	29.1	3.4	-9.6	-27.6
income-statement-row.row.operating-expenses	1303.7	1133.9	1061.6	966	1025.2	660.5	618.9	720.5	677.1	715.9	490.6	494.1	162.2	173.9	97.4	80.8	79.5	116.7	91.3	87.8	84	78.6	64.9	72.7	71.1
income-statement-row.row.cost-and-expenses	30768	28723	25071.3	17527	16367.7	11996.6	12042.7	9502.2	7872.3	9730.4	7191.2	7884.6	2659.4	2316	1696.8	1478.2	1408.1	1342.4	1375.5	1165.6	994.4	961.1	902.7	925.6	920.6
income-statement-row.row.interest-income	33.6	41.4	35	36	52.3	48.6	28.2	24.2	34	31.9	34.7	10.7	3.5	1.1	0	0	3.1	2.1	1.7	1.6	6.6	4.8	0	0	0
income-statement-row.row.interest-expense	1350.5	1589.6	1616.6	1493.6	1432.2	1085.9	835.8	746.2	814.7	1049.6	695.8	960.4	222.1	140.8	47	56.7	7.8	3.2	7	12.3	22.5	29.3	28.4	60.3	85.1
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	155.5	-1771.4	-1517.6	-1750.1	-1555.4	122.5	145	445.9	608.5	600.2	329.6	108.5	-66.4	37.2	66.2	-30	7.1	8	22.5	-12.7	-18.5	-26.2	-31.3	-78.4	-112.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	96	876.6	847.2	736	783.7	11.2	35.7	143.9	95.4	154.8	26.3	32.1	25.4	25.3	13	3.9	11.3	3.8	20.4	3.3	19.5	29.1	3.4	-9.6	-27.6
income-statement-row.row.total-operating-expenses	155.5	-1771.4	-1517.6	-1750.1	-1555.4	122.5	145	445.9	608.5	600.2	329.6	108.5	-66.4	37.2	66.2	-30	7.1	8	22.5	-12.7	-18.5	-26.2	-31.3	-78.4	-112.7
income-statement-row.row.interest-expense	1350.5	1589.6	1616.6	1493.6	1432.2	1085.9	835.8	746.2	814.7	1049.6	695.8	960.4	222.1	140.8	47	56.7	7.8	3.2	7	12.3	22.5	29.3	28.4	60.3	85.1
income-statement-row.row.depreciation-and-amortization	3532.2	3470.9	3169.2	3000.2	2752.8	1983.8	2216.9	2214.8	1744.3	2208.2	1204.8	1215.2	336.5	247.8	116.1	138.1	151.9	182.9	194.6	221.7	224	213.4	215.7	51.9	85
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1177.2	2824.3	-2337.9	3617.5	3280.8	809.8	287.3	1914	3516.9	3689.2	3183.9	2274.4	348.6	299.9	207.1	184.3	232.7	198.6	180	214.6	187.1	130.7	181.9	190.8	221.8
income-statement-row.row.income-before-tax	155.5	1052.9	-3855.5	1867.4	1725.5	821.1	323	2057	3609.5	3833.7	3209.3	2305.5	373.2	325.1	220.1	188.3	243.9	197.2	194.7	211.6	184.4	129.1	179	172.8	194.2
income-statement-row.row.income-tax-expense	175.9	124.9	16.6	106.6	62.1	13.1	62.5	206.6	418.8	639	340.8	227.3	69.9	52.2	46.2	40.3	54.5	61	61	61	61	43.3	61	70.5	64.3
income-statement-row.row.net-income	878.3	803.5	-3872.1	1396.3	1362.1	891.6	534.1	1685.5	2615	2550.9	2196.4	1614.9	287.4	268.7	173.9	147.9	189.5	136.3	133.7	150.7	123.5	85.8	118	102.3	129.8