Consolidated Edison, Inc.

符号: ED

NYSE

95.56

USD

今天的市场价格

18.2813
市盈率
2.0056
PEG比率
33.05B
MRK市值
0.03%
DIV收益率

Consolidated Edison, Inc. (ED) 财务报表

Q: 什么是 Consolidated Edison, Inc. (ED) 总资产是多少？

Consolidated Edison, Inc. (ED) 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 Consolidated Edison, Inc. (ED). 的默认数据。公司收入显示 9848.239 M 的平均值，即 0.025 % 增长率。整个期间的平均毛利润为 5680.307 M，即 0.016 %. 平均毛利率为 0.636 %. 公司去年的净收入增长率为 0.517 %，等于 0.042 % % 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 Consolidated Edison, Inc. 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 -0.040. 在流动资产领域，ED 的报告货币为6537. 这些资产中的很大一部分，即 1189 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.073%. 公司的长期投资虽然不是其重点，但以报告货币计算的999（如果有的话）为999。这表明与上一报告期相比，161.518% 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 22356. 这一数字表明，0.024% 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 21158. 这方面的年同比变化率为 0.760%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为3788，存货估值为 469，商誉估值为 408（如有. 无形资产总额（如果有）按 0 估值. 应付账款和短期债务分别为 1775 和 2654. 债务总额为25010，债务净额为 23821. 其他流动负债为 1637，加上总负债 45173. 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	1994
balance-sheet.row.cash-and-short-term-investments	3852	1189	1282	992	1272	981	895	797	776	947	707	1001	394	648	338	260	74	211	94	81	26	49	117.9	341.2	94.8	485.1	102.3	183.5	106.9	342.3	245.2
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	0	3	8	327	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	14002	3788	3232	3106	2741	2115	2115	1925	1827	1882	2058	2005	1966	1900	2111	2015	1083	1119	947	1141	833	851	737.1	738.1	1078.8	770	571	640.3	631.5	536.3	528.7
balance-sheet.row.inventory	1800	469	492	437	356	352	358	334	339	350	372	363	330	356	348	355	516	405	466	425	307	283	114.9	220.7	242.9	222.6	267.8	282.7	314.5	288	331.3
balance-sheet.row.other-current-assets	1339	405	481	567	497	328	198	256	305	323	426	264	306	323	369	237	1646	870	1430	1506	549	409	737.2	130.1	599.5	236.9	152.4	420.7	79.6	81.2	69.6
balance-sheet.row.total-current-assets	24845	6537	12972	5551	5301	4272	3864	3537	3406	3836	3854	3891	3451	3638	3507	3243	3319	2605	2937	3153	1715	1592	1707.1	1430.1	2016	1714.6	1093.5	1527.2	1132.5	1247.8	1174.8
balance-sheet.row.property-plant-equipment-net	198071	50141	47336	49405	47392	44746	41749	37600	35216	32209	29827	28436	26939	25093	23863	22464	20874	19136	18445	17112	16106	15225	13329.2	12248.4	11893.4	11353.8	11406.6	11267.1	11067.3	10814.4	10561.2
balance-sheet.row.goodwill	1632	408	408	439	446	446	440	428	428	429	429	429	429	429	429	416	406	406	406	409	409	409	409404	409404	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	0	0	0	1293	1460	1557	1654	131	124	2	3	4	2	3	3	4	10	4	80	87	97	108	-408916.2	-408874.7	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1632	408	408	1732	1906	2003	2094	559	552	431	432	433	431	432	432	420	416	410	486	496	506	517	487.8	529.3	488.7	427.5	0	0	0	0	0
balance-sheet.row.long-term-investments	3915	999	382	853	1816	2065	1440	1671	1648	641	816	461	467	455	403	385	356	378	366	345	8134	7527	7000878	6428440	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	24090	7930	235	64	55	14	69	18	42	11	18	14	20	19	38	22	26	29	-20	-14	-7863	-7261	-7000681.8	-6428204.3	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	8634	316	-235	5511	6425	4979	-69	-18	-42	-11	-18	-14	-20	9577	7903	7339	8507	5785	4485	3758	3962	3366	3100	2552.6	2369.1	2035.6	1881.3	1928.2	1857.4	1887.7	1992.4
balance-sheet.row.total-non-current-assets	236342	59794	48126	57565	57594	53807	45283	39830	37416	33281	31075	29330	27837	35576	32639	30630	30179	25738	23762	21697	20845	19374	17113.2	15566	14751.3	13816.9	13287.9	13195.3	12924.7	12702.1	12553.6
balance-sheet.row.other-assets	0	0	7967	0	0	0	4660	4737	7425	8516	9370	7426	9921	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	261187	66331	69065	63116	62895	58079	53807	48104	48247	45633	44299	40647	41209	39214	36146	33873	33498	28343	26699	24850	22560	20966	18820.3	16996.1	16767.2	15531.5	14381.4	14722.5	14057.2	13949.9	13728.4
balance-sheet.row.account-payables	5840	1775	1955	1497	1475	1164	1187	1286	1147	1008	1035	1017	1215	961	1151	1078	1161	1187	1126	1236	920	905	918.6	665.3	1020.4	616	371.3	440.1	431.1	420.9	374.5
balance-sheet.row.short-term-debt	10677	2654	3792	2041	3933	3203	3216	1875	1093	2268	1360	1936	1245	530	5	731	845	1649	491	777	625	325	634.3	654.7	564.6	890.4	225	529.4	106.3	183.5	10.9
balance-sheet.row.tax-payables	459	73	102	104	150	76	61	108	64	62	72	476	162	188	90	148	10	8	8	8	105	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	86962	22356	20147	23321	21146	19336	17501	14731	14735	12006	11546	10489	10068	10143	10671	9854	9249	7633	8324	7428	6594	6769	6206.9	5542.3	5446.9	4559.1	4087.4	4228.8	4281.3	3962.4	4078.3
Deferred Revenue Non Current	7304	8281	0	0	4342	0	-13379	-13053	-15371	-15855	-16311	-13183	-15333	0	0	0	-17	-22	-26	-30	-33	-36	-38.5	-41.1	-31.5	-34.5	-37.3	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	32031	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	6718	1637	5231	1589	1635	1574	1453	1395	1251	1090	1018	1456	1181	1193	921	869	1199	1059	1300	1310	679	681	754.1	890.6	752.1	-0.1	545.1	578.8	498.2	-0.1	509
balance-sheet.row.total-non-current-liabilities	151703	38711	20147	37353	36476	33579	17501	14731	14735	12006	11546	10489	10068	24578	22506	20459	20382	15159	15565	14004	13069	12419	10380	8869	8708	7769	6965	6700.3	6742.9	6440.1	6536.3
balance-sheet.row.other-liabilities	0	0	16693	0	0	0	13373	13053	15371	15855	16420	13183	15327	0	0	0	0	-43	-41	-42	-39	-42	-9.2	-8.9	0.1	-0.4	-0.2	225.8	228.5	225.8	344.4
balance-sheet.row.capital-lease-obligations	2266	545	579	830	860	874	0	0	0	0	0	1	2	2	7	14	17	22	26	30	33	36	38.5	41.1	31.5	34.5	37.3	39.9	42.7	45.2	47.8
balance-sheet.row.total-liab	176531	45173	48176	42780	43830	39866	37081	32686	33949	32581	31723	28402	29340	27565	24872	23411	23587	19011	18441	17285	15254	14288	12677.8	11070.7	11045.2	9869.9	8106.2	8474.4	8007	7787.3	7775.1
balance-sheet.row.preferred-stock	5853	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	213	213	213	213	213	213	212.6	249.6	249.6	249.6	249.6	318	322.6	639.9	640.3
balance-sheet.row.common-stock	149	37	37	37	36	35	34	34	33	32	32	32	32	32	31	30	29	29	28	27	26	2028	1550.9	1482.3	1482.3	1482.3	1482.3	1482.4	1478.5	1464.3	1463.9
balance-sheet.row.retained-earnings	53583	13377	11985	11445	11178	11100	10728	10235	9559	9123	8691	8338	7997	7568	7220	6904	6685	6113	5804	5605	5451	5451	5420.4	5251	5040.9	4921.1	4700.5	4484.7	4283.9	4097	3888
balance-sheet.row.accumulated-other-comprehensive-income-loss	90	22	22	5	-25	-19	-16	-26	-27	-34	-45	-25	-53	-58	-40	-42	-127	-103	-141	-89	-64	-55	-49	-65	-38	-36.1	-4726.2	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	24981	7722	-22	8550	7658	6906	16	26	27	34	45	25	53	4107	4063	3570	3111	3037	2313	1767	1641	-1001	-1001.2	-1002.1	-1012.9	-955.3	4569	-37	-34.8	-38.6	-38.9
balance-sheet.row.total-stockholders-equity	84656	21158	12022	20037	18847	18022	10762	10269	9592	9155	8723	8370	8029	11649	11274	10462	9911	9289	8217	7523	7267	6636	6133.6	5915.9	5722	5661.6	6275.2	6248.1	6050.2	6162.6	5953.3
balance-sheet.row.total-liabilities-and-stockholders-equity	261187	66331	69065	63116	62895	58079	53807	48104	48247	45633	44299	40647	41209	39214	36146	33873	33498	28343	26699	24850	22560	20966	18820.3	16996.1	16767.2	15531.5	14381.4	14722.5	14057.2	13949.9	13728.4
balance-sheet.row.minority-interest	-4	0	202	299	218	191	113	7	8	9	9	0	0	0	0	0	0	43	41	42	39	42	8.9	9.5	0	0	0	0	0	0	0
balance-sheet.row.total-equity	84652	21158	12224	20336	19065	18213	10875	10276	9600	9164	8732	8370	8029	11649	11274	10462	9911	9332	8258	7565	7306	6678	6142.5	5925.4	5722	5661.6	6275.2	6248.1	6050.2	6162.6	5953.3
balance-sheet.row.total-liabilities-and-total-equity	261187	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3915	999	382	853	1816	2065	1440	1671	1648	641	816	461	467	455	403	385	356	378	366	345	8134	7527	7000878	6428440	0	0	0	0	0	0	0
balance-sheet.row.total-debt	97639	25010	24415	25362	25079	22539	20711	16606	15828	14274	12991	12425	11307	10673	10676	10585	10094	9282	8815	8205	7219	7094	6841.2	6197	6011.5	5449.5	4312.4	4758.2	4387.6	4145.9	4089.2
balance-sheet.row.net-debt	93787	23821	23133	24370	23807	21558	19816	15809	15052	13330	12292	11751	10913	10025	10338	10325	10020	9071	8721	8124	7193	7045	6723.4	5855.8	5916.7	4964.4	4210.1	4574.7	4280.7	3803.6	3844

现金流量表

在 Consolidated Edison, Inc. 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 -9.034 的转变。该公司最近通过发行 1354 扩大了股本，与上一年相比出现了0.000 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-1003000000.000. 与上一年相比， -0.780 发生了变化. 在同一时期，公司记录了 2031, -436 和 -710，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-1096 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 -36，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	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
cash-flows.row.net-income	1806	2516	1600	1193	1144	1440	1382	1525	1245	1193	1092	1062	1141	1062	1003	879	1196	929	737	719	537	536	680.6	695.8	582.8	700.6	712.7	712.8	694.1	723.9	734.3
cash-flows.row.depreciation-and-amortization	2071	2031	2056	2032	1920	1684	1438	1341	1216	1130	1071	1024	955	884	840	791	717	667	621	584	551	529	437896	0	0	0	0	502.8	496.4	455.8	422.4
cash-flows.row.deferred-income-tax	401	132	435	133	85	308	408	485	783	653	518	40	584	491	659	436	470	335	338	-79	362	418	301.2	5.6	177.7	41.8	86.4	22.6	40.6	69	64.1
cash-flows.row.stock-based-compensation	53	-822	64	408	416	70	115	103	-42	34	83	-74	-68	71	-6	-94	-704	-13	-23	-584	92	-35	-437918.1	0	0	0	0	-1.2	-45.3	-3.5	-7.9
cash-flows.row.change-in-working-capital	-1654	-1658	-119	-609	-936	149	-23	578	781	981	558	1389	828	496	-82	545	-833	68	-86	-262	-242	-191	236.3	344.8	-153.2	-101.5	-37.2	-15.8	-88.1	78.9	-28.7
cash-flows.row.account-receivables	-709	-275	-285	-411	-543	23	-140	-6	-69	96	44	-29	-99	50	-126	51	18	-150	200	-284	38	-107	-74530	0	0	0	0	0	0	0	0
cash-flows.row.inventory	260	38	-111	-82	-4	6	-20	5	13	22	-10	-33	26	-8	7	161	-111	45	-41	-100	-24	-87	25.2	-20.1	-20	56.6	14.8	31.8	-26.5	43.3	17.3
cash-flows.row.account-payables	80	-285	558	44	170	10	-46	95	29	-79	-9	-118	111	-195	-22	-18	-92	64	-108	316	15	-20	152040	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-693	-1136	-281	-160	-559	110	183	484	808	942	533	1569	790	649	59	351	-648	109	-137	-194	-271	23	-77299	364.9	-133.2	-158.1	-52	-47.6	-61.6	35.6	-46
cash-flows.row.other-non-cash-items	-32	-43	-101	-424	-431	-517	-625	-665	-524	-714	-491	-889	-841	133	-33	-91	-217	-431	-233	415	20	62	309.4	303.7	352.8	564.5	603.9	17.3	9.6	-47.6	65.7
cash-flows.row.net-cash-provided-by-operating-activities	2637	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	0
cash-flows.row.investments-in-property-plant-an-equipment	-4541	-4494	-4168	-3953	-3909	-3486	-3497	-3443	-3680	-3054	-2419	-2538	-2069	-1967	-2029	-2193	-2326	-1934	-1853	-1636	-1397	-1397	-1216.1	-1103.8	-958.9	-678.2	-618.8	-654.2	-675.2	-692.8	-757.5
cash-flows.row.acquisitions-net	25	3927	-64	153	-27	-215	-1755	-90	-1478	-299	-175	-175	-337	0	-12	0	-32	0	39	0	0	0	0	0	-98.1	-509.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	25	0	-64	-30	-27	-215	0	0	0	0	0	0	0	-20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	1231	0	64	30	27	215	0	0	0	0	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-1705	-436	-333	316	-288	-81	-219	-170	182	-304	-165	54	-117	-167	-134	-167	1287	-152	-104	359	-143	-130	-412	379.4	-118.6	1002.7	-26	-31.6	-66.8	-28.2	-53.7
cash-flows.row.net-cash-used-for-investing-activites	-4965	-1003	-4565	-3484	-4224	-3782	-5471	-3703	-4976	-3657	-2759	-2659	-2523	-2150	-2175	-2360	-1071	-2086	-1918	-1277	-1540	-1527	-1628.1	-724.4	-1175.6	-184.6	-644.8	-685.8	-742	-721	-811.2
cash-flows.row.debt-repayment	-3364	-710	-406	-1960	-518	-1195	-1938	-911	-1210	-500	-1131	-709	-305	-4	-1011	-662	-477	-723	-638	0	0	0	-367.8	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	56	1354	57	775	640	825	705	343	702	0	1850	1831	930	118	439	257	51	685	510	78	578	431	25.1	0	0	0	0	0	0	0	14.7
cash-flows.row.common-stock-repurchased	5291	-1000	0	2482	3161	2197	5072	51	51	0	-10	-8	-239	-87	1095	1107	1363	1272	1252	0	0	0	-37	0	-68.5	-1117.4	-888.9	0	-317	0	0
cash-flows.row.dividends-paid	-1086	-1096	-1089	-1030	-975	-924	-842	-803	-763	-733	-739	-721	-712	-704	-640	-612	-618	-582	-533	-518	-490	-455	-443.6	-480.6	-462.5	-477.1	-493.2	-512.1	-511.5	-514.8	-505.1
cash-flows.row.other-financing-activites	810	-36	2452	194	-63	-44	-59	1677	2565	1862	-17	-6	-4	0	-11	-10	-13	-5	-14	979	109	167	719.3	101.4	356.3	956.4	580	35.9	227.7	56.4	260.3
cash-flows.row.net-cash-used-provided-by-financing-activities	1729	-1488	1014	461	2245	859	2938	357	1345	629	-47	387	-330	-677	-128	80	306	647	577	539	197	143	-104.1	-379.2	-174.8	-638.1	-802.1	-476.2	-600.8	-458.4	-230.1
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	0	0.1	-0.1	0.1	0.1	0	-0.2
cash-flows.row.net-change-in-cash	-599	-335	384	-290	219	211	162	21	-172	249	25	280	-254	310	78	186	-136	116	13	55	-23	-65	-226.9	246.4	-390.2	382.8	-81.2	76.6	-235.4	97.1	208.4
cash-flows.row.cash-at-end-of-period	3872	1195	1530	1146	1436	1217	1006	797	772	948	699	674	394	648	338	260	74	210	94	81	26	67	132.4	341.2	94.8	485.1	102.3	183.5	106.9	342.3	245.2
cash-flows.row.cash-at-beginning-of-period	4471	1530	1146	1436	1217	1006	844	776	944	699	674	394	648	338	260	74	210	94	81	26	49	132	359.3	94.8	485.1	102.3	183.5	106.9	342.3	245.2	36.8
cash-flows.row.operating-cash-flow	2637	2156	3935	2733	2198	3134	2695	3367	3459	3277	2831	2552	2599	3137	2381	2466	629	1555	1354	793	1320	1319	1505.3	1350	960.2	1205.4	1365.8	1238.5	1107.3	1276.5	1249.9
cash-flows.row.capital-expenditure	-4541	-4494	-4168	-3953	-3909	-3486	-3497	-3443	-3680	-3054	-2419	-2538	-2069	-1967	-2029	-2193	-2326	-1934	-1853	-1636	-1397	-1397	-1216.1	-1103.8	-958.9	-678.2	-618.8	-654.2	-675.2	-692.8	-757.5
cash-flows.row.free-cash-flow	-1904	-2338	-233	-1220	-1711	-352	-802	-76	-221	223	412	14	530	1170	352	273	-1697	-379	-499	-843	-77	-78	289.2	246.1	1.2	527.2	747	584.3	432.1	583.7	492.4

利润表行

Consolidated Edison, Inc. 的收入与上期相比变化了 -0.064%。据报告, ED 的毛利润为 7405。该公司的营业费用为 5074，与上年相比变化了 0.257%. 折旧和摊销费用为 2031，与上一会计期间相比变化了 -0.168%. 营业费用报告为 5074，显示0.257% 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0.218%. 营业收入为 3196，与上年相比变化了0.218%. 净利润的变化率为 0.517%。去年的净收入为2519.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992	1990	1988	1986
income-statement-row.row.total-revenue	14540	14663	15670	13676	12246	12574	12337	12033	12075	12554	12919	12354	12188	12938	13325	13032	13583	13120	12137	11690	9758	9827	8481.9	9634	9431.4	7491.4	7093	7121.3	6959.7	6536.9	6373.1	6265.4	5932.9	5873.1	5738.9	5550.6	5108.8	5094.4	5197.7	5497.9
income-statement-row.row.cost-of-revenue	6895	7258	7985	6008	5097	5808	6100	5928	6357	7060	7807	7191	7069	5001	5732	6242	7584	7225	6695	6714	5410	5277	4065.7	4884.3	4784.6	2739.2	2270.1	2425.5	2264.4	1871.1	1696.4	0	0	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	7645	7405	7685	7668	7149	6766	6237	6105	5718	5494	5112	5163	5119	7937	7593	6790	5999	5895	5442	4976	4348	4550	4416.1	4749.6	4646.8	4752.2	4822.9	4695.8	4695.3	4665.8	4676.7	6265.4	5932.9	5873.1	5738.9	5550.6	5108.8	5094.4	5197.7	5497.9
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	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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	712	742	5061	4842	4495	4090	-193	26	-37	-16	-14	-15	-16	5698	5473	4891	4340	4048	3775	3454	3125	3291	2957.9	3157.6	3312.9	3332.6	3362	3267.5	3284.5	3227.8	3202.4	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	5158	5074	5061	4842	4495	4090	3704	3496	3247	3067	2948	2919	2780	5698	5473	4891	4340	4048	3775	3454	3125	3291	2957.9	3157.6	3312.9	3332.6	3362	3267.5	3284.5	3227.8	3202.4	0	0	0	0	0	0	0	0	0
income-statement-row.row.cost-and-expenses	12053	12332	13046	10850	9592	9898	9804	9424	9604	10127	10755	10110	9849	10699	11205	11133	11924	11273	10470	10168	8535	8568	7023.7	8041.9	8097.5	6071.8	5632.1	5693	5548.9	5098.9	4898.8	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-income	55	62	99	14	1033	96	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	0	0	0	0	0
income-statement-row.row.interest-expense	1049	1023	951	919	1019	991	819	729	696	653	591	719	604	594	609	611	544	517	550	464	444	970	1122137	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	796	1695	-526	-1443	-1420	-940	69	117	168	24	87	13	6	17	40	31	323	35	16	17	17	11	30.4	-24	-24.2	1.3	-2.4	-7.1	-0.4	8.8	-4.6	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	712	742	5061	4842	4495	4090	-193	26	-37	-16	-14	-15	-16	5698	5473	4891	4340	4048	3775	3454	3125	3291	2957.9	3157.6	3312.9	3332.6	3362	3267.5	3284.5	3227.8	3202.4	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	796	1695	-526	-1443	-1420	-940	69	117	168	24	87	13	6	17	40	31	323	35	16	17	17	11	30.4	-24	-24.2	1.3	-2.4	-7.1	-0.4	8.8	-4.6	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	1049	1023	951	919	1019	991	819	729	696	653	591	719	604	594	609	611	544	517	550	464	444	970	1122137	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	2071	2031	2442	1907	1716	1625	1438	1341	1216	1130	1071	1024	955	884	840	791	717	667	621	584	551	529	494.6	526.2	586.4	526.2	518.5	502.8	496.4	455.8	422.4	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-caps	5271	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2468	3196	2624	2826	2654	2676	2664	2610	2575	2427	2209	2244	2339	2239	2120	1899	1659	1847	1667	1522	1223	1259	1458.2	1592	1333.9	1419.6	1460.9	1428.3	1410.8	1438	1474.3	6265.4	5932.9	5873.1	5738.9	5550.6	5108.8	5094.4	5197.7	5497.9
income-statement-row.row.income-before-tax	2234	3003	2098	1383	1234	1736	1783	1997	1943	1798	1660	1538	1741	1662	1551	1319	1446	1362	1128	1073	821	851	1056.9	1138.5	903.6	1087	1135.1	1092.5	1090.3	1121.5	1172.9	0	0	0	0	0	0	0	0	0
income-statement-row.row.income-tax-expense	428	487	498	190	90	296	401	472	698	605	568	476	600	600	548	440	524	437	390	341	272	315	376.4	442.6	307.2	372.8	405.4	379.7	396.2	397.6	438.6	-658.5	-604.1	-566.9	-571.5	-606.1	-599.3	-550.1	-546.4	-563.7
income-statement-row.row.net-income	1806	2519	1660	1346	1101	1343	1382	1525	1245	1193	1092	1062	1141	1062	1003	879	1196	929	737	719	537	539	658.5	695.8	596.4	714.2	729.7	712.8	694.1	723.9	734.3	658.5	604.1	566.9	571.5	606.1	599.3	550.1	546.4	563.7