Magellan Midstream Partners, L.P.

符号: MMP

NYSE

USD

今天的市场价格

13.6110
市盈率
-5.5805
PEG比率
13.94B
MRK市值
0.03%
DIV收益率

Magellan Midstream Partners, L.P. (MMP) 财务报表

Q: 什么是 Magellan Midstream Partners, L.P. (MMP) 总资产是多少？

Magellan Midstream Partners, L.P. (MMP) 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 Magellan Midstream Partners, L.P. (MMP). 的默认数据。公司收入显示 1614.095 M 的平均值，即 0.307 % 增长率。整个期间的平均毛利润为 944.143 M，即 0.348 %. 平均毛利率为 0.573 %. 公司去年的净收入增长率为 0.055 %，等于 0.843 % % 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 Magellan Midstream Partners, L.P. 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，MMP 的报告货币为710.5. 这些资产中的很大一部分，即 2 是现金和短期投资。与去年的数据相比，该部分的变化率为0.000%. 公司的长期投资虽然不是其重点，但以报告货币计算的894（如果有的话）为894。这表明与上一报告期相比，-8.850% 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 5131.9. 这一数字表明，-0.019% 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 -93.9. 这方面的年同比变化率为 -0.394%. 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264.3，存货估值为 356.2，商誉估值为 50.4（如有. 无形资产总额（如果有）按 41 估值. 应付账款和短期债务分别为 108.2 和 31. 债务总额为5162.9，债务净额为 5160.9. 其他流动负债为 482.4，加上总负债 6022.8. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
balance-sheet.row.cash-and-short-term-investments	145.9	2	2	13	58	218.3	176.1	14.7	28.7	17.1	25.2	328.3	209.6	7.5	4.2	33.2	0	6.4	36.5	117.6	111.4	75.2	13.8	0
balance-sheet.row.short-term-investments	11.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	87.8	0	0	0	0
balance-sheet.row.net-receivables	887.8	264.3	169.8	146.2	149.3	129.2	153.3	131.4	96.6	100.2	122.8	103.4	92.6	98.4	81.2	49	73.7	65.5	60.5	64.5	43.5	40.3	16.7	12.5
balance-sheet.row.inventory	1361.7	356.2	281.1	167.4	184.4	185.7	182.3	134.4	130.9	157.8	187.2	221.9	258.9	216.4	193	47.7	120.5	91.5	78.2	43.4	17.3	5.2	0	0
balance-sheet.row.other-current-assets	209.1	56.8	43.1	44.4	40.2	58.1	63.4	40	43.4	34.3	46.7	28.4	19.3	25.6	27.7	15.4	10.9	8.3	5	6.4	3.9	4.6	0.3	0.7
balance-sheet.row.total-current-assets	2764.2	710.5	843.2	405.2	459.4	646.3	611.8	370.4	338.9	402.7	396.7	700.3	612.2	384.6	324	165.6	205.1	177	185.7	237.7	184.3	125.2	30.9	14.1
balance-sheet.row.property-plant-equipment-net	23872.4	5979.7	6078.9	6427.8	6575.9	5798.2	5552.8	5275.7	4819.2	4329.3	3916.3	3465.3	3249.7	3178.6	2780.6	2050	1820.6	1702.7	1609.5	1493.6	940.5	933.1	329.4	300.8
balance-sheet.row.goodwill	201.6	50.4	50.1	52.8	53.3	53.3	53.3	53.3	53.3	53.3	53.3	53.3	53.3	39.9	14.8	26.8	23.9	23.9	24.4	22	22.1	0	0	0
balance-sheet.row.intangible-assets	162.6	41	43.2	44.9	47.9	51.2	52.8	52	1.9	4.6	7.3	13.3	15.2	16.9	5.9	5.5	7.1	8.6	11.7	10.1	11.4	24.7	24.9	0
balance-sheet.row.goodwill-and-intangible-assets	364.2	91.4	93.3	97.8	101.2	104.4	106	105.2	55.1	57.8	60.5	66.5	68.4	56.8	20.7	32.3	31	32.6	36.1	32.1	33.5	24.7	24.9	0
balance-sheet.row.long-term-investments	3597.3	894	980.8	1213.9	1240.6	1076.3	1082.5	931.3	765.6	613.9	360.9	107.4	38.1	24.9	22.1	23.2	24.3	24.1	24.9	25.1	0	0	0	0
balance-sheet.row.tax-assets	8.1	0	10.1	22.8	20.8	20.8	27.7	23.9	20.4	28.6	2.7	5.1	14.6	11.9	0.6	7.1	7.5	6.9	8.6	12.7	0	0	0	0
balance-sheet.row.other-non-current-assets	112.1	32.1	23.7	29.7	39.9	101.4	41.2	89.4	62.7	113.6	86.4	80.6	76.5	73	15.8	25	20.2	16.2	20.3	29.3	36.3	33.3	14.3	3.5
balance-sheet.row.total-non-current-assets	27954.1	6997.2	7186.8	7791.8	7978.3	7101.2	6782.5	6401.7	5702.7	5114.6	4424.1	3719.8	3432.8	3333.3	2839.2	2130.5	1896.1	1775.6	1690.8	1580.1	1010.3	991.1	368.6	304.4
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	30718.3	7707.7	8030	8197	8437.7	7747.5	7394.4	6772.1	6041.6	5517.3	4820.8	4420.1	4045	3717.9	3163.1	2296.1	2101.2	1952.6	1876.5	1817.8	1194.6	1116.4	399.4	318.5
balance-sheet.row.account-payables	507.2	108.2	109.5	100	151	138.7	104.9	77.2	104.1	97.1	76.3	112	66.4	41.4	37.1	41.4	52.6	66.6	31.3	20.9	21.5	28.5	12.5	3.6
balance-sheet.row.short-term-debt	114.2	31	25.8	27.5	26.2	59.5	251	223.3	250.3	197.1	250	194.1	176	154.7	121.2	77.2	94.8	270.8	14.3	15.1	0.9	2	0	0
balance-sheet.row.tax-payables	289	86	76.5	68.3	66	53.1	51.3	50.2	51.6	47.9	38.6	33.1	27.6	27	21.3	20.2	21	17.5	17.3	16.6	14.3	0	0	0
balance-sheet.row.long-term-debt-total	20421.2	5131.9	5236.1	5116.2	4850.1	4211.4	4273.5	4087.2	3189.3	2982.9	2435.3	2393.4	2151.8	1906.1	1680	1083.5	914.5	518.6	782.6	789.6	569.1	574.3	140.8	226.2
Deferred Revenue Non Current	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.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1710.3	482.4	451.8	332.1	380	357.2	362.9	302.5	277	367.9	248.8	234.2	204.7	198.9	164.6	132.4	147.3	158.1	122.7	117.1	73.7	35.9	14.3	3.1
balance-sheet.row.total-non-current-liabilities	21145.1	5297.3	5450.6	5334.6	5055.8	4427.5	4428.2	4198.3	3306.8	3112.9	2535.1	2511.7	2270.5	1973.3	1737.4	1145.4	1009.4	627.8	882.6	862.7	589.6	586.7	145.5	241.9
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	541.4	147.9	173.1	165	170.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	23886.6	6022.8	6130.2	5893.2	5722.7	5104.1	5264.7	4680	4019.8	3649.1	3173.4	2904.4	2581.6	2248.3	1966.8	1340.7	1230	1146.2	1068.5	1028.7	696.5	664.6	172.3	248.6
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	844.7	101.5	0
balance-sheet.row.retained-earnings	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.accumulated-other-comprehensive-income-loss	-421.6	-93.9	-155	-183.2	-162.1	-120.5	-137.6	-101.2	-96.3	-81.5	-19.5	-35.1	-47.2	-11.1	-8	-22.6	-11.5	-18.9	-2.1	-1.9	-0.8	-392.9	123.5	0
balance-sheet.row.other-total-stockholders-equity	2271.9	93.9	155	183.2	162.1	2763.5	137.6	101.2	96.3	81.5	19.5	35.1	47.2	11.1	8	22.6	11.5	18.9	2.1	1.9	0.8	0	0	0
balance-sheet.row.total-stockholders-equity	1521.3	-93.9	-155	-183.2	-162.1	2643	-137.6	-101.2	-96.3	-81.5	-19.5	-35.1	-47.2	-11.1	-8	-22.6	-11.5	-18.9	-2.1	-1.9	-0.8	451.8	224.9	0
balance-sheet.row.total-liabilities-and-stockholders-equity	23886.6	6022.8	6130.2	5893.2	5722.7	5104.1	5264.7	4680	4019.8	3649.1	3173.4	2904.4	2581.6	2248.3	1966.8	1340.7	1230	1146.2	1068.5	1028.7	696.5	1116.4	399.4	248.6
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	14.3	0	0	0	0	0	0	0	0	2.3	0
balance-sheet.row.total-equity	1521.3	-93.9	-155	-183.2	-162.1	2643	-137.6	-101.2	-96.3	-81.5	-19.5	-35.1	-47.2	3.2	-8	-22.6	-11.5	-18.9	-2.1	-1.9	-0.8	451.8	227.2	0
balance-sheet.row.total-liabilities-and-total-equity	23886.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3609.2	894	980.8	1213.9	1240.6	1076.3	1082.5	931.3	765.6	613.9	360.9	107.4	38.1	24.9	22.1	23.2	24.3	24.1	24.9	112.9	0	0	0	0
balance-sheet.row.total-debt	20535.4	5162.9	5261.9	5143.7	4876.3	4270.9	4524.5	4087.2	3439.6	2982.9	2685.3	2393.4	2151.8	1906.1	1680	1083.5	914.5	789.4	797	804.7	570	576.3	140.8	226.2
balance-sheet.row.net-debt	20389.5	5160.9	5259.9	5130.7	4818.3	4052.6	4348.4	4072.5	3410.9	2965.8	2660.1	2065.1	1942.2	1898.7	1675.8	1050.2	914.5	783.1	760.5	774.8	458.6	501.1	126.9	226.2

现金流量表

在 Magellan Midstream Partners, L.P. 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 -0.078 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274400000.000. 与上一年相比， 1.323 发生了变化. 在同一时期，公司记录了 292.8, 450.6 和 -108，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-870 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 22.5，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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	1029.6	1036.4	982	817	1020.8	1333.9	869.5	802.8	819.1	839.5	582.2	435.7	413.6	311.6	226.5	0	0	0	0	0	0	99.2	21.7	3
cash-flows.row.depreciation-and-amortization	289.9	292.8	227.9	258.7	246.1	265.1	196.6	178.1	166.8	161.7	142.2	128	123	110.1	97.2	71.2	63.8	60.9	56.3	41.8	36.1	45	11.7	9.3
cash-flows.row.deferred-income-tax	21.7	0	15.5	54.3	13.9	-312.5	-2.5	11.2	7.7	-9.1	6	12.6	0	0	0	0	0	0	0	0	0	1.6	0.2	1.8
cash-flows.row.stock-based-compensation	29.8	38.5	21.8	12	24	32.1	20.6	19.4	24.2	27.3	24.1	21	17.7	18.9	9.6	4.8	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	96.7	-113	-9.7	-41.2	8	22.2	15.7	-21.5	48.4	83.4	15.7	42.7	14.5	-16.2	-71.8	29.2	-64.4	37.8	-2.4	59.6	12.3	14.8	7.1	1.5
cash-flows.row.account-receivables	146.4	0	80.8	-37.2	14	11.9	35.7	-4	3.1	46.7	-10.2	-0.6	5.8	-17.2	-31.9	0	0.3	5.1	3.1	0.7	-3.1	0	0	0
cash-flows.row.inventory	-1.1	-75.1	-122.9	15.8	1.3	-3.4	-48	-3.5	26.9	29.5	34.7	37	-42.5	-23.4	-59.1	0	-28.9	-13.4	-34.8	3.9	-6.8	5.4	0	0
cash-flows.row.account-payables	13.9	-6.5	16	4.2	-1.2	21.1	9	-4.4	4.1	-10.9	2	-11.2	20.2	7.8	-3.9	0	-9.6	21.3	10.3	-0.2	-6	0	0	0
cash-flows.row.other-working-capital	-62.5	-31.4	16.4	-24	-6.1	-7.4	54.7	-13.6	17.4	64.8	-21	16.9	30.9	16.6	23.1	0	-26.2	24.9	18.9	55.2	28.2	9.4	7.1	1.5
cash-flows.row.other-non-cash-items	32.3	-113.4	-41.3	6.7	8.2	12.1	6.2	-14.7	11.2	-4.6	8.4	17.7	8.6	0.3	7.9	330.5	261.5	206	170.9	135.1	95.6	0.4	1.8	0
cash-flows.row.net-cash-provided-by-operating-activities	1500	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	-184.5	-175.3	-148.6	-439.6	-944	-552.3	-558.7	-674.2	-621.2	-366.4	-383.8	-354.2	-217.5	-221.4	-216.7	-272.1	-190.2	-168.5	-92.8	-51.4	-34.6	-37.2	-15.5	-10.6
cash-flows.row.acquisitions-net	0.9	-0.9	-5.6	-95.1	-212.4	-216.4	-134.8	-200	-207.1	-408	-442.5	-74.9	-40.5	-291.3	-390.6	-38.3	0	0	-55.3	-25.4	-15.3	-692.5	-49.4	-31.1
cash-flows.row.purchases-of-investments	0	0	0	0	-212.4	-216.4	-134.8	-200	-152.5	-408	0	0	-10.7	0	0	0	0	0	-50.5	-345.2	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	944	552.3	0	0	0	0	0	0	6.3	0	0	0	0	0	138.3	232.4	0	0	0	0
cash-flows.row.other-investing-activites	2.2	450.6	272.3	335.4	-582.5	313.6	-301	-457.3	-451.2	-14	-439.6	-293.1	9.9	-77.4	2.4	4.5	-3.5	20.2	-15.4	-522.7	4	2.7	1.6	0
cash-flows.row.net-cash-used-for-investing-activites	-181.4	274.4	118.1	-199.2	-1007.3	-119.3	-570.6	-857.4	-810.8	-830	-882	-368.1	-258.7	-590.2	-604.9	-305.9	-193.7	-148.3	-75.7	-712.3	-45.9	-727	-63.3	-41.7
cash-flows.row.debt-repayment	-51	-108	0	-550	-558.3	-250	-50	-480	-17	-250	0	0	-10	0	-4.4	-95.5	-277.2	-14.8	-15.1	-639.1	-92.9	0	-27	-6
cash-flows.row.common-stock-issued	0	0	0	813.7	0	0	0	0	0	0	0	0	0	258.4	0	0	0	0	0	286.5	9.5	279.3	89.4	0
cash-flows.row.common-stock-repurchased	-317	-462.3	-523.1	-276.9	0	0	0	0	0	0	0	0	0	212.3	0	0	0	0	0	849.2	90	0	-12.1	0
cash-flows.row.dividends-paid	-854.6	-870	-906.4	-927.1	-921.6	-865.4	-803.2	-739.2	-662.9	-568.8	-475.5	-403.5	-350.9	-318.8	-285.8	-267.2	-236.1	-208	-160.5	-116.9	-90.5	-53.4	-16.6	0
cash-flows.row.other-financing-activites	21.5	22.5	101.8	-30	941.3	14.9	476.5	1098.4	432.7	533.3	281.8	245.1	244.4	229.2	591.9	266.3	439.7	36.3	33.1	863.8	112.2	401.4	-26.1	32.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-1201.1	-1417.8	-1327.7	-970.3	-538.6	-1100.5	-376.7	-120.7	-247.3	-285.5	-193.7	-158.4	-116.4	168.8	301.7	-96.5	-73.7	-186.5	-142.5	394.3	-61.8	627.3	34.6	26.1
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
cash-flows.row.net-change-in-cash	117.5	-2.1	-13.4	-62.2	-224.7	133.2	161.4	-14	11.7	-8.2	-303	118.7	202.1	3.3	-33.7	33.2	-6.4	-30.1	6.7	-81.5	36.2	61.3	13.8	0
cash-flows.row.cash-at-end-of-period	161.2	6.9	9	22.4	84.6	309.3	176.1	14.7	28.7	17.1	25.2	328.3	209.6	7.5	4.2	33.2	0	6.4	36.5	29.8	111.4	75.2	13.8	0
cash-flows.row.cash-at-beginning-of-period	43.7	9	22.4	84.6	309.3	176.1	14.7	28.7	17.1	25.2	328.3	209.6	7.5	4.2	37.9	0	6.4	36.5	29.8	111.4	75.2	13.8	0	0
cash-flows.row.operating-cash-flow	1500	1141.3	1196.2	1107.4	1321.2	1353	1108.7	964	1069.7	1107.3	772.7	645.1	577.3	424.7	269.4	435.6	260.9	304.7	224.8	236.5	144	161	42.5	15.6
cash-flows.row.capital-expenditure	-184.5	-175.3	-148.6	-439.6	-944	-552.3	-558.7	-674.2	-621.2	-366.4	-383.8	-354.2	-217.5	-221.4	-216.7	-272.1	-190.2	-168.5	-92.8	-51.4	-34.6	-37.2	-15.5	-10.6
cash-flows.row.free-cash-flow	1315.5	966	1047.6	667.8	377.2	800.7	550	289.9	448.5	740.9	388.9	290.9	359.9	203.2	52.7	163.5	70.8	136.1	132	185.1	109.3	123.8	27	5

利润表行

Magellan Midstream Partners, L.P. 的收入与上期相比变化了 0.171%。据报告, MMP 的毛利润为 1788.2。该公司的营业费用为 827.5，与上年相比变化了 7.023%. 折旧和摊销费用为 292.8，与上一会计期间相比变化了 0.285%. 营业费用报告为 827.5，显示7.023% 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-0.072%. 营业收入为 796.2，与上年相比变化了-0.072%. 净利润的变化率为 0.055%。去年的净收入为1036.4.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
income-statement-row.row.total-revenue	3484	3200.4	2733.1	2427.8	2727.9	2826.6	2507.7	2205.4	2188.5	2303.7	1897.6	1772.1	1748.7	1557.4	1014.2	1212.8	1318.1	1223.6	485.2	695.4	485.2	434.5	86.1	72.5
income-statement-row.row.cost-of-revenue	1498.9	1412.2	1007.9	772.4	865.4	969.4	832.2	671.5	614.1	756.3	720.3	785.1	1012.7	950.8	537.9	702.3	885.5	849.9	264.5	432.7	264.5	64	37.3	0
income-statement-row.row.gross-profit	1985.1	1788.2	1725.2	1655.4	1862.5	1857.2	1675.4	1533.9	1574.4	1547.4	1177.3	987	736	606.6	476.2	510.5	432.6	373.7	220.6	262.7	220.6	370.5	48.7	72.5
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	255.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	410.6	586.8	566.9	601.3	631.1	-13.9	-4.1	36.3	1	-8.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	838.1	827.5	773.2	774.7	827.8	843.7	743.7	677.6	677.2	592.6	478.6	437.9	219.8	204	181.3	141.6	136.4	128	95.2	98.9	95.2	233.4	20.7	54.8
income-statement-row.row.cost-and-expenses	2337	2239.7	1781.1	1547.1	1693.2	1813.1	1575.9	1349.1	1291.3	1348.9	1198.8	1223	1232.5	1154.8	719.2	843.9	1021.9	977.8	359.7	531.6	359.7	297.4	58	54.8
income-statement-row.row.interest-income	3.4	1.2	0.5	1	3.3	3	1.4	1.4	1.3	1.5	0.3	0.1	0.1	0.1	0.7	1.5	1.8	2.1	2.1	2.5	2.1	0	0	0
income-statement-row.row.interest-expense	227	228	226.4	222.9	201.8	203.5	195.1	166.8	144.5	120.7	116.1	111.8	105.7	192.8	71	51.9	52.8	55.1	36.6	37.9	36.6	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-45.6	65.7	76.5	48.7	73.3	521	135.4	115	67.5	10.8	6.3	3	-1.8	2.2	0	30.2	-0.8	0	-2.7	-18.2	-2.7	2.1	1.1	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	410.6	586.8	566.9	601.3	631.1	-13.9	-4.1	36.3	1	-8.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	-45.6	65.7	76.5	48.7	73.3	521	135.4	115	67.5	10.8	6.3	3	-1.8	2.2	0	30.2	-0.8	0	-2.7	-18.2	-2.7	2.1	1.1	0
income-statement-row.row.interest-expense	227	228	226.4	222.9	201.8	203.5	195.1	166.8	144.5	120.7	116.1	111.8	105.7	192.8	71	51.9	52.8	55.1	36.6	37.9	36.6	0	0	0
income-statement-row.row.depreciation-and-amortization	223.5	292.8	227.9	258.7	246.1	265.1	196.6	178.1	166.8	161.7	142.2	128	123	110.1	97.2	71.2	63.8	60.9	56.3	41.8	36.1	45	11.7	9.3
income-statement-row.row.ebitda-caps	1315.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1148.4	796.2	858.1	771.2	949	1194.6	1052.7	935.1	963.6	974.2	705.1	552.1	522.9	408.4	295	399.5	300.3	249.1	125.4	165.4	125.4	137.1	28	17.7
income-statement-row.row.income-before-tax	1032.1	861.9	934.6	819.9	1022.3	1334	873.4	806	821.5	844.1	586.9	438.3	415.4	313	228.1	348.6	244.4	192.7	88.2	110.2	88.2	107.5	21.9	4.8
income-statement-row.row.income-tax-expense	4.1	2.7	2.3	2.9	1.4	0.1	3.8	3.2	2.3	4.6	4.6	2.6	1.9	1.4	1.7	2	1.6	58.4	36.6	39.5	36.6	8.3	0.2	1.8
income-statement-row.row.net-income	1029.6	1036.4	982	817	1020.8	1333.9	869.5	802.8	819.1	839.5	582.2	435.7	413.6	312	126.7	346.6	242.8	192.7	88.2	110.2	88.2	99.2	21.7	3