Extra Space Storage Inc.

符号: EXR

NYSE

132.46

USD

今天的市场价格

35.0745
市盈率
13.5037
PEG比率
28.03B
MRK市值
0.05%
DIV收益率

Extra Space Storage Inc. (EXR) 财务报表

Q: 什么是 Extra Space Storage Inc. (EXR) 总资产是多少？

Extra Space Storage Inc. (EXR) 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 Extra Space Storage Inc. (EXR). 的默认数据。公司收入显示 707.473 M 的平均值，即 0.270 % 增长率。整个期间的平均毛利润为 546.433 M，即 0.243 %. 平均毛利率为 0.778 %. 公司去年的净收入增长率为 -0.067 %，等于 0.242 % % 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 Extra Space Storage 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 1.257. 在流动资产领域，EXR 的报告货币为929.721. 这些资产中的很大一部分，即 99.062 是现金和短期投资。与去年的数据相比，该部分的变化率为0.067%. 公司的长期投资虽然不是其重点，但以报告货币计算的1403.821（如果有的话）为1403.821。这表明与上一报告期相比，-2.544% 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 10368.498. 这一数字表明，0.507% 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 14390.921. 这方面的年同比变化率为 3.415%. 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739.485，存货估值为 0，商誉估值为 170.81（如有. 无形资产总额（如果有）按 147.58 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	413.78	99.1	92.9	71.1	109.1	65.7	57.5	55.7	43.9	75.8	47.7	126.7	30.8	26.5	46.8	131.9	64	39.2	70.8	28.7	24.3	11.7	0	0
balance-sheet.row.short-term-investments	166.21	26.2	-558	0.3	0	6.2	0	0	0	0	0	0	0	0	0	0	0	21.8	0	0	0	0	0	0
balance-sheet.row.net-receivables	2802.17	739.5	644	419.2	293.8	0	0	2.8	16.6	2.2	11.8	7.5	11.1	18.5	10.1	5.1	11.3	7.4	15.9	23.7	0	2.1	0	0
balance-sheet.row.inventory	0	0	-699.2	81.3	-146.9	0	0	0	0	-11.5	-8.9	-8.4	-7.9	0	30.5	39.2	38.7	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	-3215.94	-838.5	55.2	-495.4	-128	-70.7	15.2	30.4	13.9	42.2	34.1	29.8	24.9	25.8	48.2	51	42.6	0	0	0	0	0	0	0
balance-sheet.row.total-current-assets	1244.44	929.7	92.9	76.2	128	70.7	72.7	88.9	74.4	108.7	84.7	155.7	58.8	70.8	135.5	227.2	156.6	47.4	70.8	28.7	24.3	13.8	0	0
balance-sheet.row.property-plant-equipment-net	970.99	275.9	221.7	227.9	252.2	264.6	0	0	0	10.9	9.7	9	4.9	2263.8	0	2049.9	1997.7	1841.3	1417.4	1212.7	696.9	354.4	0	0
balance-sheet.row.goodwill	683.24	170.8	170.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	907.71	147.6	21.6	147	137.1	134.9	132	126.8	124	106.9	88.1	81	63.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1590.96	318.4	192.4	147	137.1	134.9	132	126.8	124	106.9	88.1	81	63.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	6476.18	1403.8	1440.5	1176.5	991.3	338.1	125.3	70.1	79.6	103	85.7	88.1	106.3	130.4	2113	130.4	136.8	95.2	88.1	90.9	8.7	8.4	0	0
balance-sheet.row.tax-assets	-2684.59	855.8	0	8687.6	7756.7	7561.9	0	0	0	5571.4	4037.8	3546.6	3.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	71982.23	23672.6	10220	159.2	130.6	162.1	7518	7169.3	6813.6	170.3	116.2	96.8	2986.5	51.3	0	0	0	-1936.5	-1505.5	-1303.6	-705.6	-362.8	0	0
balance-sheet.row.total-non-current-assets	78335.76	26526.5	12074.6	10398.3	9267.8	8461.6	7775.3	7366.2	7017.1	5962.7	4337.7	3821.4	3164.6	2445.5	2113	2180.3	2134.4	1936.5	1505.5	1303.6	705.6	362.8	0	0
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	70.2	93.5	88	18.6	-75.5	332.3	0
balance-sheet.row.total-assets	79580.2	27456.3	12167.5	10474.5	9395.8	8532.4	7848	7455.1	7091.4	6071.4	4422.3	3977.1	3223.5	2516.3	2248.5	2407.6	2291	2054.1	1669.8	1420.2	748.5	301.1	332.3	298.8
balance-sheet.row.account-payables	1155.21	334.5	171.7	142.3	130	111.4	101.5	96.1	101.4	82.7	65.5	60.6	52.3	0	0	0	0	0	0	0	0	2.3	0	0
balance-sheet.row.short-term-debt	1682.53	689.8	945	535	949	158	81	94	365	36	138	0	85	215	0	1319.2	1090.2	0	0	0	39	273.8	0	0
balance-sheet.row.tax-payables	0	0	0	0	0	0	0	0	1.7	2.2	0.7	0.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	35857.4	10368.5	6615.5	5656.1	5060.8	5163.3	4730.5	4460.2	3941.2	3499.6	2231.9	1946.6	1492.6	1144.3	1246.9	83.8	1299.9	1319.8	948.2	866.8	473	273.8	0	0
Deferred Revenue Non Current	1028.37	1028.4	-23.9	-21.4	-20.1	-19	0	0	43.9	35.9	28.5	24	20.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	39.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	-482.86	-689.8	67.4	63.6	47.1	45.3	45.2	0	0	0	0	0	0	45.1	62.5	-1260.8	-1032.8	114.4	78.1	73.3	-7.1	0	0	0
balance-sheet.row.total-non-current-liabilities	37423.5	10954.7	6905.2	5947.6	5333.6	5296	4834.9	4541.2	4028.9	3580.1	2286.6	1984.6	1540.8	1182.4	1246.9	1403	1299.9	1319.8	948.2	866.8	473	273.8	0	0
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-65	-35.2	-36.3	-21.5	-282.3	282.5	0
balance-sheet.row.capital-lease-obligations	1180.69	475.7	229	233.4	263.5	274.8	0	0	0	0	0.7	2.1	3.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	40531.44	12042.3	8089.2	6688.5	6459.7	5610.7	5062.6	4731.3	4495.3	3698.8	2490.1	2045.2	1678.1	1442.5	1309.4	1461.3	1357.2	1369.2	991.1	903.8	483.4	267.7	282.5	0
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	6.93	2.1	1.3	1.3	1.3	1.3	1.3	1.3	1.3	1.2	1.2	1.2	1.1	0.9	0.9	0.9	0.9	0.7	0.6	0.5	0.3	5.2	0	0
balance-sheet.row.retained-earnings	-967.39	-379	-135.9	-128.2	-354.9	-301	-262.9	-253.3	-339.3	-337.6	-257.7	-226	-235.1	-264.1	-262.5	-253.9	-237.6	-205.3	-179.3	-144.1	-104.6	-54.1	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	144.49	17.4	48.8	-42.5	-99.1	-29	34.6	33.3	16.8	-6.4	-1.5	10.2	-14.3	-7.9	-5.8	-1.1	0	-1	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	36253.12	14750.4	3345.3	3285.9	3000.5	2868.7	2640.7	2569.5	2566.1	2431.8	1995.5	1973.2	1740	1290	1148.8	1138.2	1109.2	825.6	822.2	623.7	347.9	43.8	27.5	0
balance-sheet.row.total-stockholders-equity	35437.15	14390.9	3259.6	3116.5	2547.8	2540	2413.7	2350.8	2244.9	2089.1	1737.4	1758.5	1491.8	1018.9	881.4	884.2	872.5	619.9	643.6	480.1	243.6	-5.1	27.5	0
balance-sheet.row.total-liabilities-and-stockholders-equity	79580.2	27456.3	12167.5	10474.5	9395.8	8532.4	7848	7455.1	7091.4	6071.4	4422.3	3977.1	3223.5	2516.3	2248.5	2407.6	2291	2054.1	1669.8	1420.2	748.5	301.1	332.3	298.8
balance-sheet.row.minority-interest	3611.61	1023	818.7	669.5	388.3	381.7	371.7	373.1	351.3	283.5	194.8	173.4	53.5	54.8	57.7	62	61.3	65	35.2	36.2	21.5	38.6	22.3	28.6
balance-sheet.row.total-equity	39048.76	15413.9	4078.3	3786	2936.1	2921.7	2785.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	79580.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	6476.18	1403.8	882.4	1176.5	991.3	338.1	125.3	70.1	79.6	103	85.7	88.1	106.3	130.4	2113	130.4	136.8	117	88.1	90.9	8.7	8.4	0	0
balance-sheet.row.total-debt	37878.52	11396.9	7560.5	6191.1	6009.8	5321.3	4811.5	4554.2	4306.2	3535.6	2369.9	1946.6	1577.6	1359.3	1246.9	1403	1090.2	1319.8	948.2	866.8	512	547.6	0	0
balance-sheet.row.net-debt	37464.74	11297.8	7467.6	6120	5900.7	5255.5	4754	4498.5	4262.4	3459.8	2322.2	1819.9	1546.8	1332.8	1200.2	1271	1026.2	1302.4	877.4	838.1	487.6	535.9	0	0

现金流量表

在 Extra Space Storage 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 0.058 的转变。该公司最近通过发行 -11353.34 扩大了股本，与上一年相比出现了57.804 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-1818290000.000. 与上一年相比， 0.103 发生了变化. 在同一时期，公司记录了 506.05, 0 和 -1534.6，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-1046.34 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 14362.82，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
cash-flows.row.net-income	838.88	802	921.2	877.8	517.6	451.1	447.1	514.2	397.1	209.5	195.9	185.6	127.7	58.4	33.4	39.1	46.9	36.1	14.9	-5	-18.5	-18.3	-9.5	-4.9
cash-flows.row.depreciation-and-amortization	506.05	506.1	288.3	241.9	224.4	219.9	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	50.3	52.4	49.6	39.8	37.2	31	15.6	6.8	5.7	3.1
cash-flows.row.deferred-income-tax	0	-204.5	0	-140	-11.2	5.2	-23.9	-108.2	-74.1	0.2	4.5	13	2.6	-8	13.1	-18.1	0	-2.1	-1.7	-0.6	0	0	0	0
cash-flows.row.stock-based-compensation	26.64	26.6	21.4	17.3	16.3	13.1	11.2	9.6	8	6.1	5	4.8	4.4	5.8	4.6	3.8	3.5	2.1	1.7	0.6	0	0	0	0
cash-flows.row.change-in-working-capital	-0.56	-0.6	36.1	-22.4	17.9	0.7	15.5	-28.9	8.7	9.4	10.1	12.4	25.4	7.6	1.8	-17.3	-7.7	13.7	14.2	-17.8	-5	-0.1	0	0
cash-flows.row.account-receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10.5	10.8	-19.8	-1.2	2	0	0
cash-flows.row.inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11.5	5.4	-16.4	-0.6	0	0	0
cash-flows.row.account-payables	35.03	35	29	11	18	15.5	2.7	-10.5	10.1	0.1	8.3	8.3	7.2	9.8	0.8	0	3.4	3.2	3.4	2	-3.8	-3.2	0	0
cash-flows.row.other-working-capital	-26.09	-35.6	7.1	-33.4	0	-14.8	12.7	-18.4	-1.4	9.3	1.8	4.1	18.2	-2.2	0.9	-17.3	-11.1	-11.5	-5.4	16.4	0.6	1.1	0	0
cash-flows.row.other-non-cash-items	31.46	272.9	-28.8	-22.1	6.2	17.8	19	17.4	17	8.7	7	-39.8	-18.6	22.3	1.7	21.3	4.4	11.8	8.3	6.5	1.8	6.3	5.5	-2.6
cash-flows.row.net-cash-provided-by-operating-activities	1402.47	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	-49.64	-116.2	-22.8	-3.7	-7.1	-7.8	-4.3	-7.8	-5	-7.4	-4.8	-6.5	-3.4	-200	-107.6	-1.1	-2.3	-230.4	-210.8	-101.7	-247.3	-177.8	0	0
cash-flows.row.acquisitions-net	-1361.7	-1182.4	-275.9	-23.1	-64.4	-193.8	-16.4	-17.4	-11.3	-1159.2	0	-1.5	1	0	-36.1	0	0	-183.7	-174.3	-531	-245.7	0	0	0
cash-flows.row.purchases-of-investments	-831.49	-831.5	-1939.7	-572.7	-300	-787	-487.1	-684.9	-1109.8	0	0	0	0	-4.1	-9.7	-108.7	-241.7	-10.8	-31.5	-4.5	-6.4	-0.6	0	0
cash-flows.row.sales-maturities-of-investments	311.82	311.8	39.4	572.7	-343.4	173.1	52.5	312.2	60.8	0	0	0	0	4.6	8.8	6	25.1	1.2	1.8	25.9	7.9	0	0	0
cash-flows.row.other-investing-activites	95.05	0	550.6	-810.8	-240.5	193.8	11.4	28.4	33.2	-459.1	-560.1	-358.9	-604.6	-52.5	60.8	-0.5	-3.8	170.1	175	-3.6	230.2	120.7	-69.2	-11.4
cash-flows.row.net-cash-used-for-investing-activites	-1818.29	-1818.3	-1648.5	-837.5	-955.4	-621.6	-443.9	-369.6	-1032	-1625.7	-564.9	-367	-606.9	-251.9	-83.7	-104.4	-222.8	-253.6	-239.8	-614.8	-261.3	-57.8	-69.2	-11.4
cash-flows.row.debt-repayment	-4676.81	-1534.6	-4207.7	-5500.3	-2589.7	-2008.7	-1278.8	-1108.6	-1144.6	-1540.8	-533.1	-664.4	-1009.5	-452.3	-256.6	-309	-58.3	-32.2	-98.9	-1240.2	-325.9	-61.6	0	0
cash-flows.row.common-stock-issued	-11353.34	-11353.3	0	273.2	103.5	198.8	90.2	0	123.4	446.9	206	206	429.6	112.3	0	0	276.6	1.7	194.5	271.5	283.6	0	0	0
cash-flows.row.common-stock-repurchased	-5.38	-5.4	-67.5	5711.6	-67.9	2217.1	1414.2	0	1901.8	2686.8	714.8	834.3	1084.5	494.1	0	0	44.2	306.8	165.7	808.9	-19.1	0	0	0
cash-flows.row.dividends-paid	-1046.34	-1046.3	-805.3	-601	-467.8	-458.1	-424.9	-393	-367.8	-269.3	-210.1	-163	-88.3	-52	-42.4	-32.8	-79.1	-60.7	-50	-34.6	-10.6	0	0	0
cash-flows.row.other-financing-activites	17505.03	14362.8	5512.4	-50.2	3263.4	-37.1	-48	1285.6	-51.9	-37.2	-29.2	-21.3	-21	-14.6	192.7	433	-10.7	-116.8	-3.9	798.7	352	130	66.9	21.4
cash-flows.row.net-cash-used-provided-by-financing-activities	423.16	423.2	431.9	-166.7	241.5	-88	-247.3	-216	460.8	1286.5	148.3	191.7	395.4	87.5	-106.3	91.2	172.7	98.8	207.4	604.4	280	68.4	66.9	21.4
cash-flows.row.effect-of-forex-changes-on-cash	0	532.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	67.6	15.8
cash-flows.row.net-change-in-cash	8.33	6.2	21.5	-51.8	57.3	-2	-13.4	11.8	-31.9	28.1	-79.1	95.9	4.3	-20.3	-85.2	68	46.6	-53.4	42.1	4.3	12.6	5.3	66.9	21.4
cash-flows.row.cash-at-end-of-period	425.54	99.1	97.7	76.2	128	70.7	72.7	55.7	43.9	75.8	47.7	126.7	30.8	26.5	46.8	131.9	64	17.4	70.8	28.7	24.3	11.7	66.9	21.4
cash-flows.row.cash-at-beginning-of-period	417.21	92.9	76.2	128	70.7	72.7	86	43.9	75.8	47.7	126.7	30.8	26.5	46.8	131.9	64	17.4	70.8	28.7	24.3	11.7	6.5	0	0
cash-flows.row.operating-cash-flow	1402.47	1402.5	1238.1	952.4	771.2	707.7	677.8	597.4	539.3	367.3	337.6	271.3	215.9	144.2	104.8	81.2	96.7	101.3	74.5	14.8	-6.2	-5.3	1.6	-4.5
cash-flows.row.capital-expenditure	-49.64	-116.2	-22.8	-3.7	-7.1	-7.8	-4.3	-7.8	-5	-7.4	-4.8	-6.5	-3.4	-200	-107.6	-1.1	-2.3	-230.4	-210.8	-101.7	-247.3	-177.8	0	0
cash-flows.row.free-cash-flow	1352.83	1286.3	1215.3	948.8	764.1	699.9	673.5	589.6	534.3	359.9	332.8	264.7	212.5	-55.8	-2.8	80	94.3	-129.1	-136.3	-86.9	-253.4	-183.2	1.6	-4.5

利润表行

Extra Space Storage Inc. 的收入与上期相比变化了 0.331%。据报告, EXR 的毛利润为 2505.41。该公司的营业费用为 146.41，与上年相比变化了 -64.938%. 折旧和摊销费用为 506.05，与上一会计期间相比变化了 0.309%. 营业费用报告为 146.41，显示-64.938% 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0.114%. 营业收入为 1170.14，与上年相比变化了0.114%. 净利润的变化率为 -0.067%。去年的净收入为803.2.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	2560.24	2560.2	1924.2	1577.4	1356.2	1308.5	1196.6	1105	991.9	782.3	647.2	520.6	409.4	329.8	281.5	280.5	273.3	238.9	197.3	134.7	66	36.3	31.6	22.8
income-statement-row.row.cost-of-revenue	281.65	54.8	468.9	398.1	387.1	365.4	317.4	291.1	265.6	217	182.8	149	121.9	101.6	92.7	88.9	89.6	0	64.3	30.6	17	0	0	0
income-statement-row.row.gross-profit	2278.59	2505.4	1455.3	1179.3	969.1	943	879.2	813.9	726.3	565.3	464.3	371.6	287.5	228.2	188.8	191.5	183.7	238.9	132.9	104.2	49	36.3	31.6	22.8
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	146.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	32.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-33.16	-146.4	288.3	241.9	224.4	219.9	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	52.3	52.4	49.6	118.3	102	78.3	38.8	0	0	20.2
income-statement-row.row.operating-expenses	303.98	146.4	417.6	344.1	321	309.3	290.3	272.3	264.4	201.2	176	149.5	124.9	112.7	98	119.7	181.3	155.1	137.6	102.4	51.3	34.9	25.1	20.2
income-statement-row.row.cost-and-expenses	585.63	201.2	886.5	742.2	708.1	674.7	607.7	563.4	529.9	418.2	358.9	298.5	246.8	214.4	190.7	208.6	181.3	155.1	137.6	102.4	51.3	34.9	25.1	20.2
income-statement-row.row.interest-income	84.86	84.9	69.4	49.7	15.2	7.5	5.3	6.7	11	8.3	6.5	5.6	6.7	5.9	5.7	6.4	8.2	10.4	2.5	1.6	0	0	0	0
income-statement-row.row.interest-expense	-86.09	-419	219.2	166.2	172.3	191.3	183.1	158.6	138.5	99	84	73	72.3	69.1	65.8	69.8	64.6	-61	-51	-42.5	11.1	0	0	0
income-statement-row.row.selling-and-marketing-expenses	32.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-364.86	-364.9	-108.3	-77.9	-134.7	-172.5	45.3	128.1	78.4	-52.7	-7.3	40.9	36.1	-2.1	-60	27.9	5.5	-49.2	-82.4	-85.1	-1.8	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-33.16	-146.4	288.3	241.9	224.4	219.9	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	52.3	52.4	49.6	118.3	102	78.3	38.8	0	0	20.2
income-statement-row.row.total-operating-expenses	-364.86	-364.9	-108.3	-77.9	-134.7	-172.5	45.3	128.1	78.4	-52.7	-7.3	40.9	36.1	-2.1	-60	27.9	5.5	-49.2	-82.4	-85.1	-1.8	0	0	0
income-statement-row.row.interest-expense	-86.09	-419	219.2	166.2	172.3	191.3	183.1	158.6	138.5	99	84	73	72.3	69.1	65.8	69.8	64.6	-61	-51	-42.5	11.1	0	0	0
income-statement-row.row.depreciation-and-amortization	506.05	506.1	386.5	189.4	243.9	237.4	209.1	193.3	182.6	133.5	115.1	95.2	74.5	58	50.3	52.4	49.6	39.8	37.2	31	15.6	6.8	5.7	3.1
income-statement-row.row.ebitda-caps	1742.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1236.87	1170.1	1050.4	976	666.1	635	619.7	541.6	449.8	294.7	278.5	213.5	157.2	115.5	90.8	71.9	91.9	83.8	59.7	32.4	11.1	1.4	6.4	2.6
income-statement-row.row.income-before-tax	872.01	872	942.1	898.1	531.4	462.4	456.3	517.8	412.9	220.7	203.5	195.5	133.1	52.3	30.8	36.4	46.9	34.6	14.9	-5	-18.5	0	0	0
income-statement-row.row.income-tax-expense	21.56	21.6	20.9	20.3	13.8	11.3	9.2	3.6	15.8	11.1	7.6	10	5.4	1.2	4.2	4.3	52	-1.5	-37.7	-47.7	33.1	19.7	16	7.5
income-statement-row.row.net-income	803.2	803.2	860.7	827.6	481.8	420	415.3	479	366.1	189.5	178.4	172.1	117.3	50.4	26.3	32	46.9	36.1	14.9	-5	-18.5	-18.3	-9.5	-4.9