Beijing Jingneng Power Co., Ltd.

Sembol: 600578.SS

SHH

3.43

CNY

Bugünkü piyasa fiyatı

24.3718
F/K Oranı
-0.3412
PEG Oranı
22.96B
MRK Kapağı
0.04%
DIV Verimi

Beijing Jingneng Power Co., Ltd. (600578-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Beijing Jingneng Power Co., Ltd. (600578.SS). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Beijing Jingneng Power Co., Ltd.'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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

Nakit Akış Tablosu

Beijing Jingneng Power Co., Ltd.'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

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

Gelir Tablosu Satırı

Beijing Jingneng Power Co., Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600578.SS brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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