Beijing Jingneng Power Co., Ltd.

符号: 600578.SS

SHH

3.43

CNY

今天的市场价格

24.3718
市盈率
-0.3412
PEG比率
22.96B
MRK市值
0.04%
DIV收益率

Beijing Jingneng Power Co., Ltd. (600578-SS) 财务报表

Q: 什么是 Beijing Jingneng Power Co., Ltd. (600578.SS) 总资产是多少？

Beijing Jingneng Power Co., Ltd. (600578.SS) 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 Beijing Jingneng Power Co., Ltd. (600578.SS). 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 Beijing Jingneng Power Co., Ltd. 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	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

现金流量表

在 Beijing Jingneng Power Co., Ltd. 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
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

利润表行

Beijing Jingneng Power Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 600578.SS 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	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