Apartment Investment and Management Company

符号: AIV

NYSE

USD

今天的市场价格

-6.9253
市盈率
-0.0955
PEG比率
1.16B
MRK市值
0.00%
DIV收益率

Apartment Investment and Management Company (AIV) 财务报表

Q: 什么是 Apartment Investment and Management Company (AIV) 总资产是多少？

Apartment Investment and Management Company (AIV) 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 Apartment Investment and Management Company (AIV). 的默认数据。公司收入显示 917.849 M 的平均值，即 0.209 % 增长率。整个期间的平均毛利润为 489.168 M，即 0.195 %. 平均毛利率为 0.534 %. 公司去年的净收入增长率为 -3.227 %，等于 1.536 % % 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 Apartment Investment and Management Company 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0. 回顾过去一年，总资产变化为 -0.042. 在流动资产领域，AIV 的报告货币为215.687. 这些资产中的很大一部分，即 139.267 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.325%. 公司的长期投资虽然不是其重点，但以报告货币计算的93.446（如果有的话）为93.446。这表明与上一报告期相比，-46.402% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 1147.741. 这一数字表明，0.099% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 349.652. 这方面的年同比变化率为 -0.362%. 应付账款和短期债务分别为 0 和 10.34. 债务总额为1277.92，债务净额为 1138.65. 其他流动负债为 79.78，加上总负债 1497.87. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	566.09	139.3	206.5	233.4	289.6	5.4	72.6	142.5	131.2	137.7	29	56	84	91	111	81	300	210	230	162	105	98	100	80	157	102	71	37	13
balance-sheet.row.short-term-investments	83.92	5.3	64	25.7	13.3	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.net-receivables	201.7	63.2	39	45.3	44	2.3	55.6	17	13	0	0	0	34	42	58	84	123	106	107	101	114	124	133	116	0	0	0	29	4
balance-sheet.row.inventory	-83.92	-5.3	-17.4	-25.7	-13.3	20.1	42.4	18	149.1	0	27.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	-833.88	-202.4	40.7	-289.9	-342.8	-12.4	-128.2	-159.6	-131.2	-137.7	73.8	60.9	68.9	0	0	0	0	0	0	0	0	0	0	8025.7	0	0	0	0	0
balance-sheet.row.total-current-assets	851.1	215.7	268.8	244.6	353.3	15.4	139.2	189.1	162.1	50.8	129.9	116.9	186.9	132.9	161.2	141.1	388.8	281.9	315.6	219.2	180.4	165.5	185.1	8221.7	157	102	71	66	17
balance-sheet.row.property-plant-equipment-net	355.78	16.9	110.3	429.8	111.1	936	18.3	20	5755.4	0	5472.8	5391	5513	6029	6533	6962	8102	9349	9081	8752	8785	8753	8924	6796	6099	4096	2601	1510	745
balance-sheet.row.goodwill	0	0	0	0	0	0	37.8	37.8	39.4	43.9	0	0	0	0	0	0	0	0	0	0	0	0	0	101.3	0	0	0	0	0
balance-sheet.row.intangible-assets	54.59	13.5	14.2	3.3	7.3	13.4	23.9	20.9	23.4	0	4.3	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	54.59	13.5	14.2	3.3	7.3	13.4	23.9	20.9	23.4	43.9	4.3	1	0	-6382	-6900	-7416	-8624	-9904	-9540.6	-9337	-9367.9	-9399.9	-9655.3	101.3	0	0	0	0	0
balance-sheet.row.long-term-investments	693.85	93.4	174.3	337.8	332.7	293	96.2	95.4	91	80.9	77.1	75	0	48	59	105	109	117	39	168	188	238	368	602	784	936	1235	319	0
balance-sheet.row.tax-assets	1621.68	2.4	2.3	1227.1	1023.3	-936	67.1	32.2	5.1	26.1	0	0	0	51.9	58.7	42	28.3	14.4	4	9.8	20	26	37	36	0	0	0	0	0
balance-sheet.row.other-non-current-assets	5168.87	1747.6	1611.3	191.6	12.9	938.3	5845.2	5721.3	195.7	-150.9	412.9	495.1	701.1	305	308	349	413	438	421	417	395	409	363	-7434	-7291.2	-5032	-3836	-1829	-745
balance-sheet.row.total-non-current-assets	7894.77	1873.8	1912.4	2189.5	1487.2	1244.7	6050.8	5889.9	6070.7	433.5	5967.2	5962.1	6214.1	51.9	58.7	42	28.3	14.4	4.4	9.8	20.1	26.1	36.7	101.3	-408.2	5117	3892	1866	772
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	5634.4	0	0	0	6687.2	7159.1	7723.9	8985.9	10310.6	9970	9788	9871.5	9922.4	10094.2	0	7951.2	466	306	168	46
balance-sheet.row.total-assets	8745.87	2089.5	2181.2	2434.1	1840.5	1260.1	6190	6079	6232.8	6118.7	6097	6079	6401	6872	7379	7907	9403	10607	10290	10017	10072	10114	10316	8323	7700	5685	4269	2100	835
balance-sheet.row.account-payables	0	0	0	0	0	0	0	2.5	36.7	36.1	41.9	43	31	33	27	30	64	57	55	34	35	18	12	11	0	0	0	0	0
balance-sheet.row.short-term-debt	15.29	10.3	2.9	0	9.8	0	246.3	249.5	346.5	64.1	-39.6	2.9	3.5	0	0	0	0	0	140	217	69	81	291	214	329	209	418	53	205
balance-sheet.row.tax-payables	0	0	0	0	0	0	2.6	2.5	2.3	0	2.3	2.9	3.5	0	0	0	0	0	0	0	0	26.1	36.7	36.3	0	0	0	0	0
balance-sheet.row.long-term-debt-total	4769.07	1147.7	1162.8	1615.9	1082.6	558.9	3829.3	4088.9	3538.1	3849.1	4135.1	4388	4688	5172	5505	5690	6777	7532	6733	6067	5920	6117	5958	4568	4064	2525	1392	755	318
Deferred Revenue Non Current	-44.66	40.1	-93.6	-83.6	-63	-34.7	-70.1	12.5	49.4	64.1	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	451.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	401.84	79.8	103.7	97.4	53.1	34.7	168.6	312	121.7	0	650	570.4	634.9	707.1	722.3	734.5	1115.7	1253.6	856.3	973.2	992.8	1011	876.6	803.9	805	688	556	247	89
balance-sheet.row.total-non-current-liabilities	5438.37	1407.7	1282.4	1740.7	1214.2	707.2	4075.7	3839.4	3884.6	4192.2	4135.1	4388	4688	5172	5505	5690	6777	7532	6733	6067	5920	6117	5958	4568	4064	2525	1392	755	318
balance-sheet.row.other-liabilities	0	0	0	0	0	0	-165.5	-94.1	-254.3	-25.5	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	581.16	230.7	114.6	435.1	100.5	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-liab	5855.51	1497.9	1389	1838.1	1277.1	741.8	4325.1	4321.8	4184.7	4266.9	4869.3	5112	5486	5964	6313	6637	7985	8857	7950	7301	7064	7253	7153	5606	5198	3422	2366	1055	612
balance-sheet.row.preferred-stock	0	0	0	0	0	0	125	125	125	159.1	186.1	68.1	68.1	657.1	20	30	696.5	723.5	723.5	860.3	891.5	555.3	552.5	502.5	0	0	0	0	0
balance-sheet.row.common-stock	5.71	1.4	1.5	1.5	1.5	1.5	1.5	1.6	1.6	1.6	1.5	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	0	0	0
balance-sheet.row.retained-earnings	-2.51	-116.3	49.9	-22.8	-16.8	513.3	-1947.5	-2367.1	-2385.4	-2596.9	-2649.5	-2799	-2863	-2841	-2681	-2492	-2332	-2019	-1575	-1351	-1048	-998	-777	-572	-365	-213	-88	-31	-14
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	0	0	0	0	4.2	5	4	1	-6	-6	-5	-4	-7	-2	-1	-2	-3035	-2901	-48	-40	-22	-14	-1620	-913	-416	-229	-153	-120
balance-sheet.row.other-total-stockholders-equity	1909.36	464.5	496.5	521.8	515.1	-5.7	3515.4	3899.6	4051.7	4064.7	3695.7	3701.9	3712.9	3097.9	3728	3732	3054.5	6079.5	6091.5	3253.8	3203.5	3324.8	3400.5	4404.5	3779	2891	2220	1229	357
balance-sheet.row.total-stockholders-equity	1912.56	349.7	547.9	500.6	499.8	513.3	1699.4	1663.1	1793.9	1622.4	1227.7	967	915	908	1066	1270	1418	1750	2340	2716	3008	2861	3163	2716	2502	2263	1903	1045	223
balance-sheet.row.total-liabilities-and-stockholders-equity	8745.87	2089.5	2181.2	2434.1	1840.5	1260.1	6190	6079	6232.8	6118.7	6097	6079	6401	6872	7379	7907	9403	10607	10290	10017	10072	10114	10316	8322	7700	5685	4269	2100	835
balance-sheet.row.minority-interest	977.8	242	244.3	95.5	63.6	5	165.5	94.1	254.3	380.8	87.9	80	80	83.4	83.4	86.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	2890.36	591.6	792.2	596	563.4	518.3	1864.9	1757.3	2048.2	2003.2	1315.7	1047	995	991.4	1149.4	1356.7	1418	1750	2340	2716	3008	2861	3163	2716	2502	2263	1903	1045	223
balance-sheet.row.total-liabilities-and-total-equity	8745.87	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	693.85	93.4	238.3	337.8	332.7	293	96.2	95.4	91	80.9	77.1	75	0	48	59	105	109	117	39	168	188	238	368	602	784	936	1235	319	0
balance-sheet.row.total-debt	4899.25	1277.9	1162.8	1615.9	1082.6	558.9	4075.7	4088.9	3884.6	3849.1	4135.1	4388	4688	5172	5505	5690	6777	7532	6873	6284	5989	6198	6249	4782	4393	2734	1810	808	523
balance-sheet.row.net-debt	4333.17	1138.7	956.4	1382.6	793	553.5	4003.1	3946.4	3753.5	3711.4	4106.2	4332	4604	5081	5394	5609	6477	7322	6643	6122	5884	6100	6149	4702	4236	2632	1739	771	510

现金流量表

在 Apartment Investment and Management Company 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 -5.543 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了-4.093 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-265289000.000. 与上一年相比， 1.197 发生了变化. 在同一时期，公司记录了 68.83, 5.58 和 -123.05，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0.000，同比差异为0.000. 此外，公司还将0 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 290，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	TTM	2022	2020	2018	2016	2013	2011	2009	2007	2005	2003	2001	1999	1997
cash-flows.row.net-income	-155.45	-166.2	92.2	-5	-5.8	0.1	3.4	315.8	430.4	20.6	207.3	132.5	-57.1	-71.7	-64.3	415.5	29.9	176.8	71	263.5	158.9	169	107.3	99.2	81	64.5	28.6	13
cash-flows.row.depreciation-and-amortization	68.83	68.8	159	84.7	78	64	49.4	366.2	333.1	282.6	291.9	366.8	378	426.1	444.4	458.6	487.8	470.6	412.1	368.8	335.1	292.6	364.4	330	151.2	101.6	43.5	21.2
cash-flows.row.deferred-income-tax	-12.75	-12.8	17.3	-13.6	-10.1	-3.3	0.3	0	0	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	9.22	9.2	7.5	5.3	-11.5	-2.5	-0.9	7.9	7.6	5.8	5.6	4.9	5.4	7.3	6.7	13.8	14.9	15.9	10	6.5	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-6.15	-6.2	-26.5	-22.3	-3.1	-0.9	0.7	4.8	212.1	2.8	4	180.9	16	139	261	117	-108	17	-90	-8	59	-8378.7	8317.7	-237	77	-674	-6	-224
cash-flows.row.account-receivables	0	0	195.8	0	0	0	0	-13.4	-20.7	9	4.6	9	0.4	25.6	27.1	4.8	7.5	-3.2	11.4	-2.1	-72	-109.5	-114.3	0	0	0	-25	3
cash-flows.row.inventory	0	0	-195.8	0	0	0	0	421.3	630.5	628	635	850.2	833.6	991.2	1255.2	1351.9	1194.6	1209.1	1189.8	1141.9	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	-6.49	-6.5	-27.6	-3.9	-1.2	-2.5	0.3	-15.8	-5.6	-29.9	-28.5	-67.1	-26	-69.8	-74.2	-31.7	14.9	28.1	-57.3	-3.8	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0.34	0.3	1	-18.4	-1.9	1.7	0.4	-387.4	-392.1	-604.3	-607.1	-611.1	-792	-808	-947	-1208	-1325	-1217	-1234	-1144	131	-8269.2	8432	-237	77	-674	19	-227
cash-flows.row.other-non-cash-items	146.77	161.7	-45.1	-36.5	0.4	0.4	0.6	-302.5	-606.7	9.6	-183.2	-368.3	-83.5	-243.2	-414	-583.4	40.9	-148	-47.6	-265.3	-136.6	8414.4	-8294.9	208.2	-55.9	656.3	6.9	228.6
cash-flows.row.net-cash-provided-by-operating-activities	50.47	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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-272.5	-272.5	-237.5	-177.8	-23.9	-39.3	-37.8	-387.4	-644.9	-659.8	-401.6	-359.9	-265.3	-178.9	-300.3	-777.9	-891.2	-666	-687.9	-581.9	-344.6	-841.3	-374.4	-334.3	-217.4	-232.8	-403	-37.4
cash-flows.row.acquisitions-net	-2.66	-0.7	-15.7	29.7	20.1	4.9	0	0	0	0	0	31	17	20	25	94	0	23	4	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-59.67	-61.7	-14.2	-23.3	-107.9	-277.6	0	0	0	-284	-51.3	-89.7	-65	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	152	64	16.5	-29.7	87.8	-4.9	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.other-investing-activites	-77.9	5.6	130.2	-70.3	-105.4	-95.9	0	400.4	545.8	957.6	518.1	530.3	353.8	245.3	905.6	2028.8	619.6	876	633.9	918.8	656.5	54.9	242.4	-212.7	-63.7	-95.5	-314.7	-50.7
cash-flows.row.net-cash-used-for-investing-activites	-260.73	-265.3	-120.8	-271.4	-129.3	-412.9	-37.8	13	-99.1	13.7	65.2	111.7	40.5	86.4	630.3	1344.9	-271.6	233	-50	336.9	311.9	-786.4	-132	-547	-281.1	-328.3	-717.7	-88.1
cash-flows.row.debt-repayment	-124.91	-123	-1001.2	-35.2	-84.2	-57.9	-118	-659.2	-371.9	-513.6	-472.3	-447.8	-1083.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	0	0.8	1	594.4	71.9	14.3	0	0.5	53.7	107.6	2.5	3.2	2.7	423	205.1	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-47.55	-46.8	-23.7	-0.1	0	0	0	0	-34.8	114.8	1	52.2	57.4	4.3	-4.2	-526.7	-355.7	-191.6	-48.3	59.5	5.6	423.3	175	248.8	285.2	342.8	644.1	23.9
cash-flows.row.dividends-paid	0	0	-3	0	0	0	0	-234	-216.3	-159.1	-142.9	-141	-107.3	-100.2	-147.6	-267.5	-297.9	-306.4	-313.4	-309.9	-372.7	-373.5	-314.8	-247.5	-251.5	-121.2	-45.5	-20.7
cash-flows.row.other-financing-activites	292.23	290	929.6	240	454.3	418.1	102.1	499.4	339.1	195.2	193.7	-492.9	742	-232.3	-930.7	-883.4	386.6	-306.8	110	-464.3	-362.9	-164.2	-504.9	200.8	24.4	-7.5	69.9	56.9
cash-flows.row.net-cash-used-provided-by-financing-activities	119.76	120.1	-98.3	204.7	370.1	360.2	-15.9	-393.7	-283.9	-361.9	-419.5	-435.1	-319.6	-313.8	-1082.5	-1677.1	-213.3	-697.2	-249.2	-711.5	-727.3	308.6	-439.6	202.1	58.1	214.1	668.5	60.1
cash-flows.row.effect-of-forex-changes-on-cash	0	141	0	0	0	0	0	0	0	0	0	-0.1	0	0	0	-0.1	0	0	0.1	0	0	0.1	0	0	0	0	0.1	0
cash-flows.row.net-change-in-cash	-90.5	-90.5	-14.8	-54.2	288.6	5.3	-0.3	11.4	-6.6	-26.8	-28.7	-6.7	-20.3	30.1	-218.4	89.2	-19.4	68.1	56.4	-9.1	1	19.6	-77.1	55.5	30.3	34.2	23.9	10.8
cash-flows.row.cash-at-end-of-period	636.15	139.3	229.8	244.6	298.7	10.1	4.8	72.6	44.2	29.2	55.3	84.3	90.7	111.1	81.6	299.2	210.6	230.1	161.4	88.9	101	99.6	79.9	157.5	101.3	71.2	36.9	12.8
cash-flows.row.cash-at-beginning-of-period	726.65	229.8	244.6	298.7	10.1	4.8	5.1	61.2	50.8	56	84	91	111	81	300	210	230	162	105	98	100	80	157	102	71	37	13	2
cash-flows.row.operating-cash-flow	50.47	54.7	204.2	12.6	47.8	57.9	53.5	392.1	376.5	321.4	325.6	316.8	258.8	257.5	233.8	421.5	465.5	532.3	355.5	365.5	416.4	497.3	494.5	400.4	253.3	148.4	73	38.8
cash-flows.row.capital-expenditure	-272.5	-272.5	-237.5	-177.8	-23.9	-39.3	-37.8	-387.4	-644.9	-659.8	-401.6	-359.9	-265.3	-178.9	-300.3	-777.9	-891.2	-666	-687.9	-581.9	-344.6	-841.3	-374.4	-334.3	-217.4	-232.8	-403	-37.4
cash-flows.row.free-cash-flow	-222.03	-217.8	-33.3	-165.2	24	18.6	15.6	4.7	-268.4	-338.4	-76	-43.1	-6.5	78.6	-66.5	-356.4	-425.7	-133.7	-332.4	-216.4	71.8	-344	120.1	66.1	35.9	-84.4	-330	1.4

利润表行

Apartment Investment and Management Company 的收入与上期相比变化了 -0.018%。据报告, AIV 的毛利润为 44.45。该公司的营业费用为 36.66，与上年相比变化了 -81.542%. 折旧和摊销费用为 68.83，与上一会计期间相比变化了 -0.567%. 营业费用报告为 36.66，显示-81.542% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长1.029%. 营业收入为 7.78，与上年相比变化了-1.029%. 净利润的变化率为 -3.227%。去年的净收入为-166.2.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	187	187	190.3	169.8	151.5	732.7	132.2	1005.4	995.9	981.3	984.4	974.1	1033.2	1079.6	1144.9	1195.8	1457.9	1721.2	1691	1521.5	1468.9	1516.3	1506.2	1463.6	1100.7	577.4	401.2	206.9	108.9
income-statement-row.row.cost-of-revenue	91.41	142.5	71.8	67.6	61.5	256	53.6	720.8	689.8	671.5	373.3	375.7	402.2	450	510.2	524	652.8	797.1	772.6	723.4	689.8	693.3	639.7	626.7	467	255.6	175.3	92.7	46.5
income-statement-row.row.gross-profit	95.59	44.4	118.6	102.2	89.9	476.7	78.6	284.7	306	309.8	611	598.4	631	629.6	634.7	671.8	805.1	924.1	918.4	798.1	779.1	823	866.5	836.9	633.7	321.8	225.9	114.2	62.4
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	0	0	0	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	32.87	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0.99	-36.7	159	84.7	78	317.6	-1.1	-54.8	-59.2	-53.5	297.2	299.3	369.2	401.9	436.3	476.3	614.4	494.2	478.7	411.9	375.7	339.2	302.7	364.3	332.4	140.4	81.9	34.5	20.3
income-statement-row.row.operating-expenses	87.88	36.7	198.6	117.9	88.4	343.9	55.1	54.8	59.2	53.5	348.7	349.3	430.8	463.3	504.2	561.6	713.4	583.5	580.4	504.8	453.8	370.2	332.1	395.9	350.5	153.5	96.7	40.5	22.4
income-statement-row.row.cost-and-expenses	179.28	179.2	270.4	185.5	149.9	599.9	108.7	775.6	749	725.1	722	725	833	913.3	1014.4	1085.6	1366.2	1380.6	1353	1228.2	1143.6	1063.5	971.8	1022.6	817.5	409.1	272	133.2	68.9
income-statement-row.row.interest-income	9.73	9.7	4.1	2.3	0.1	71.6	0	0	0	6.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	37.72	37.7	73.8	52.9	27.5	133.7	19.6	194.6	196.4	198	221	237	246.8	-318.5	-324.6	324.2	368.7	422.1	408.1	367.9	366.6	372.7	297.5	315.9	-199.8	-82.7	-64.3	-43.5	-24.4
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-163.56	-177.9	377.5	-46.4	-43.4	-370.6	-0.2	86.4	-182.6	-192.4	-214.9	-216.4	-216	-315.6	-314.8	-325.9	-303.8	-391.2	-367.1	-333.6	-283.5	-373.6	-335.3	-321.1	-173.5	-84.5	-59.6	-40.8	-24.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.99	-36.7	159	84.7	78	317.6	-1.1	-54.8	-59.2	-53.5	297.2	299.3	369.2	401.9	436.3	476.3	614.4	494.2	478.7	411.9	375.7	339.2	302.7	364.3	332.4	140.4	81.9	34.5	20.3
income-statement-row.row.total-operating-expenses	-163.56	-177.9	377.5	-46.4	-43.4	-370.6	-0.2	86.4	-182.6	-192.4	-214.9	-216.4	-216	-315.6	-314.8	-325.9	-303.8	-391.2	-367.1	-333.6	-283.5	-373.6	-335.3	-321.1	-173.5	-84.5	-59.6	-40.8	-24.3
income-statement-row.row.interest-expense	37.72	37.7	73.8	52.9	27.5	133.7	19.6	194.6	196.4	198	221	237	246.8	-318.5	-324.6	324.2	368.7	422.1	408.1	367.9	366.6	372.7	297.5	315.9	-199.8	-82.7	-64.3	-43.5	-24.4
income-statement-row.row.depreciation-and-amortization	68.83	68.8	159	84.7	78	64	49.4	366.2	333.1	306.3	282.6	291.9	366.8	378	426.1	444.4	458.6	487.8	470.6	412.1	368.8	335.1	292.6	364.4	330	151.2	101.6	43.5	21.2
income-statement-row.row.ebitda-caps	76.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1.41	7.8	-268.1	27.8	27.5	441.3	23.5	229.9	246.8	256.3	262.4	249	200.2	166.3	130.5	110.2	91.7	340.6	338	293.3	325.3	452.8	534.4	440.9	283.2	168.2	129.3	73.8	40
income-statement-row.row.income-before-tax	-170.05	-170.1	109.4	-18.6	-15.9	70.6	3.7	316.2	64.3	63.9	47.4	32.6	-15.8	-149.3	-184.3	-215.7	-212.1	-50.6	-29.1	-40.3	41.8	79.2	199.1	119.8	109.7	83.7	69.7	33	15.7
income-statement-row.row.income-tax-expense	-12.75	-12.8	17.3	-13.6	-10.1	-0.4	0.3	-30.8	-25.2	-27.5	-20	-2	-0.9	-7.2	-18.4	-18.7	-53.4	30.9	41	34.3	83.1	-0.9	-37.8	-5.2	-373.3	-167.2	-123.9	-84.3	-48.7
income-statement-row.row.net-income	-163.12	-166.2	74.6	-5	-5.8	60.3	3.2	315.5	429.8	247.8	20.6	207.3	132.5	-57.1	-71.7	-64.3	415.5	29.9	176.8	71	263.5	158.9	169	107.3	99.2	81	64.5	28.6	13