Norwegian Air Shuttle ASA

符号: NWARF

PNK

1.497

USD

今天的市场价格

7.8246
市盈率
-0.0007
PEG比率
1.44B
MRK市值
0.00%
DIV收益率

Norwegian Air Shuttle ASA (NWARF) 财务报表

Q: 什么是 Norwegian Air Shuttle ASA (NWARF) 总资产是多少？

Norwegian Air Shuttle ASA (NWARF) 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 Norwegian Air Shuttle ASA (NWARF). 的默认数据。公司收入显示 14217.028 M 的平均值，即 0.335 % 增长率。整个期间的平均毛利润为 1476.014 M，即 1.757 %. 平均毛利率为 0.240 %. 公司去年的净收入增长率为 0.727 %，等于 4.422 % % 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 Norwegian Air Shuttle ASA 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 0.348. 在流动资产领域，NWARF 的报告货币为13043.8. 这些资产中的很大一部分，即 9477.9 是现金和短期投资。与去年的数据相比，该部分的变化率为0.222%. 公司的长期投资虽然不是其重点，但以报告货币计算的328.2（如果有的话）为328.2。这表明与上一报告期相比，-28.184% 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 2686.6. 这一数字表明，0.391% 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 5772.6. 这方面的年同比变化率为 0.373%. 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3306.3，存货估值为 259.6，商誉估值为 94（如有. 无形资产总额（如果有）按 167.1 估值. 应付账款和短期债务分别为 4044.7 和 1713.3. 债务总额为14025.4，债务净额为 4547.5. 其他流动负债为 3202.5，加上总负债 24777.4. 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
balance-sheet.row.cash-and-short-term-investments	38652.7	9477.9	7758.9	6795.3	1760.5	3095.6	3973.4	4119.8	2323.6	2454.2	2011.1	2166.1	1730.9	1104.9	1178.4	1408.5	607.5	501.4	231.7	261.5	195.2	314	63.2
balance-sheet.row.short-term-investments	0	0	-453.3	-119.4	-62.6	-1461.3	2051.8	80	-738.1	-501.8	0	-199	0	0	0	0	-737.6	0	0	57.4	0	0	0
balance-sheet.row.net-receivables	16930.8	3306.3	2184.8	3052.4	4578.8	10132.9	7635.8	4973.3	3367.2	0	0	0	1106.7	0	842.1	829.9	0	0	0	0	0	0	0
balance-sheet.row.inventory	1190.1	259.6	81.3	16.3	64.1	175.7	167.3	101.9	102.5	104.1	82.9	74.1	68.4	82	66.2	40.8	34.2	28	19.3	36.8	11.8	2.4	8.8
balance-sheet.row.other-current-assets	956.2	956.3	19.9	0.1	30377.1	1204.5	0.2	0	0	0	0	0	0	0	43.4	23.7	0	0	0	0	0	0	0
balance-sheet.row.total-current-assets	56773.5	13043.8	10044.9	9864.1	37686.9	14608.7	11776.7	9194.9	5793.3	5109	4267.5	3911.9	2906	2502.2	2130.1	2302.9	1574.5	1262.7	694.8	501	288.7	397.9	117.2
balance-sheet.row.property-plant-equipment-net	62547.7	15016.4	10078	6767.5	9553	66378.5	40106.3	31451.2	30099.7	24812.2	16985.8	10150.8	8516.7	3938.6	2159	1035.8	34.9	238.1	228.4	36.8	34	49.6	56.4
balance-sheet.row.goodwill	94	94	94	94	104.2	94	94	94	94	94.2	94.2	94.2	94.2	0	0	0	0	116.5	0	0	0	0	0
balance-sheet.row.intangible-assets	4405	167.1	95.1	86.2	96.7	104.2	118.3	107.4	104.3	112.5	112.7	131.1	143.6	236.2	210.3	190.5	198.1	116	33.2	32	28.3	63	32.4
balance-sheet.row.goodwill-and-intangible-assets	7090.5	261.1	189.1	180.2	200.9	198.2	212.3	201.4	198.3	206.7	206.8	225.3	237.8	236.2	210.3	190.5	198.1	232.4	33.2	32	28.3	63	32.4
balance-sheet.row.long-term-investments	2142	328.2	457	123.1	146.7	1485	-1981.5	755.3	1429.9	912.6	0	446.3	0	0	0	0	782.3	0	0	0	0	0	0
balance-sheet.row.tax-assets	86.9	1900.7	1900.7	1890.4	1966.2	2672.4	2673.8	1018.9	241.5	593.6	518.9	28.5	4.3	2.1	0.3	0.2	59.8	61.3	96.6	86.7	86	0	0
balance-sheet.row.other-non-current-assets	1813.6	-0.2	-0.1	0.1	0.3	0.1	3197.7	901	0	0	727.3	0	254.3	2324.8	2120.8	1492.6	529.3	536.6	8.8	19.4	19	14	14.4
balance-sheet.row.total-non-current-assets	73680.7	17506.2	12624.7	8961.3	11867.1	70734.2	44208.6	34327.7	31969.3	26525.1	18438.8	10850.9	9013	6501.6	4490.4	2719.1	1604.4	1068.4	367.1	174.9	167.2	126.6	103.2
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
balance-sheet.row.total-assets	130454.2	30550	22669.6	18825.4	49554	85342.9	55985.3	43522.7	37762.7	31634.1	22706.3	14762.7	11919.1	9003.9	6620.5	5022	3178.9	2331.1	1061.9	675.8	455.9	524.5	220.4
balance-sheet.row.account-payables	17671.1	4044.7	529.8	321	3984.6	3093	2265.8	1755	990.9	780.6	888.9	632.9	406.1	1230.9	1063.4	746.5	694.8	196.9	100.2	61.9	70.5	57.7	44.6
balance-sheet.row.short-term-debt	7304.1	1713.3	1389	961	11935.2	8784.1	11309.1	4244.5	4768.8	3041.4	3330.4	768.4	1349.4	1551.9	521	675.3	257.5	0	0	0	0	0	0
balance-sheet.row.tax-payables	399.2	399.2	145.9	121.9	180.9	275.1	271.2	273.8	164.1	155.2	135	133.3	137.5	0.5	1	111.2	0.3	59.9	34.1	26.5	0	0	0
balance-sheet.row.long-term-debt-total	28541	2686.6	8696.1	8416.4	185.7	52224.2	22530.1	22060.3	18706.1	16543.4	9953.5	5743.8	4177.7	2698.4	1963.9	907.7	440.9	297.7	0	0	0	0	0
Deferred Revenue Non Current	9560.8	9560.8	0	0	1829.8	4425.7	3372.1	0	0	0	0	540.6	0	233.1	216.6	0	175.9	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	64.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	29751	3202.5	5705.1	1324.3	401.6	6106.4	6907.3	6493.6	4666.2	4014.4	2965.4	2566.5	1739.7	1208.3	954.2	792.7	598.2	1020	588.5	407.1	214.6	139.8	62.8
balance-sheet.row.total-non-current-liabilities	63472.6	15816.9	10842.3	9487.8	2679.5	57191.8	26661.8	25026.5	20303	17935.8	11160.7	6728.3	4654.1	3066.1	2270	1093.4	626.5	605.9	112.5	65.3	12.6	63.4	41.8
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
balance-sheet.row.capital-lease-obligations	40197.3	9625.5	5836.8	5212.7	3351.1	34274.3	0	0	0	0	7.8	10.5	15.8	15.5	20	28.8	0	0	0	0	0	0	0
balance-sheet.row.total-liab	109352.9	24777.4	18466.2	15555.8	56177.9	81218	54280.8	41424.3	33713.7	28668.8	20598.1	12012.9	9498.4	7058.3	4824.6	3420.4	2281.5	1822.8	801.2	534.2	297.6	261	149.2
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
balance-sheet.row.common-stock	9981.5	96.2	93	92.9	397.5	16.3	4.5	3.6	3.6	3.6	3.5	3.5	3.5	3.5	3.5	3.4	3.2	2.1	2	1.8	1.8	1.8	0.8
balance-sheet.row.retained-earnings	-22526.9	-22526.9	-24117.1	-25029.8	-26882.7	-3814	-2148.6	81.7	1919.3	759.5	468.9	1591.1	1269.6	812.9	690.8	519.9	73.7	65.2	-14.9	-17.7	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	2475.4	2475.4	271.8	259.8	112.6	1236.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	25727.9	25727.9	27955.7	27946.7	19748.7	6662.2	3831.3	2000.8	2115.4	2202.2	1635.9	1155.2	1147.6	1129.2	1101.7	1078.3	820.5	441	273.6	157.5	156.4	261.7	70.4
balance-sheet.row.total-stockholders-equity	21101.3	5772.6	4203.4	3269.6	-6623.9	4101.1	1687.2	2086.1	4038.2	2965.3	2108.3	2749.8	2420.7	1945.6	1795.9	1601.6	897.4	508.3	260.7	141.6	158.3	263.5	71.2
balance-sheet.row.total-liabilities-and-stockholders-equity	130454.2	30550	22669.6	18825.4	49554	85342.9	55985.3	43522.7	37762.7	31634.1	22706.3	14762.7	11919.1	9003.9	6620.5	5022	3178.9	2331.1	1061.9	675.8	455.9	524.5	220.4
balance-sheet.row.minority-interest	0	0	0	0	0	23.8	17.3	12.3	10.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	21101.3	5772.6	4203.4	3269.6	-6623.9	4124.9	1704.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	130454.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2142	328.2	3.7	3.7	84.1	23.7	70.3	835.3	691.8	410.8	306.3	247.3	118.7	84.8	65	55.2	44.7	53.5	0	57.4	0.1	13.9	14.4
balance-sheet.row.total-debt	56996.5	14025.4	10085.1	9377.4	12120.9	61008.3	33839.2	26304.8	23474.9	19584.8	13283.8	6512.2	5527.1	4250.3	2484.9	1583	698.3	297.7	0	0	0	0	0
balance-sheet.row.net-debt	18343.8	4547.5	2326.2	2582.1	10360.4	57912.7	31917.6	22265	21151.2	17130.6	11272.7	4346	3796.2	3145.3	1306.5	174.5	90.8	-203.7	-231.7	-204.1	-195.2	-314	-63.2

现金流量表

在 Norwegian Air Shuttle ASA 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 1.589 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3.441 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 0. 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-577900000.000. 与上一年相比， -0.279 发生了变化. 在同一时期，公司记录了 3522, -82.8 和 -2222.3，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 0，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	1836.9	1736.9	1046.4	1876	-22133	-1687.6	-2490.1	-2562.2	1508.3	75	-1627	437.4	623.2	166.5	243.1	623	0	134	-30.5	29.3	-152.5	0	0
cash-flows.row.depreciation-and-amortization	3817.1	3522	1402.3	1133.5	6215.2	6457.5	1667.6	1405.1	1295.8	1133.3	748.1	529.8	385.2	293.9	186.7	148.9	129.6	74	51.1	29.3	19	34.4	5.8
cash-flows.row.deferred-income-tax	-6.8	0	-3.3	-13.2	-6.6	-1306.3	1811.7	160.1	-1468.7	-492.9	339.1	-217.7	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	6.8	0	3.3	13.2	6.6	16.4	5.1	17.1	16.3	7.1	14.5	9.4	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	257.8	-78.5	1650.2	2096.9	2299.1	-2972.2	700.4	3029.2	1169.9	1257.9	538.3	1041.1	795.3	105	470	85.9	-324.6	276.1	56.1	35.6	55.5	0	0
cash-flows.row.account-receivables	-601.7	-1217.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-62.8	0	61.7	2270.9	8330.9	-2265.3	-1998.4	18	-183.1	-292.1	193.4	107.5	-128.6	-177.4	171.6	42.1	0	0	0	0	0	0	0
cash-flows.row.account-payables	62.8	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-working-capital	859.5	1138.6	1588.5	-174	-6031.8	-706.9	2698.8	3011.2	1353	1550	344.9	933.6	923.8	282.4	298.4	43.8	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	3532.2	-668	-1673.2	-4967.3	12227.8	2530	-1232	852	524.9	376.2	274.1	578.9	218	108.5	-95.2	56	-190.5	-26.2	-1.1	1.2	-12.8	27.1	-10.3
cash-flows.row.net-cash-provided-by-operating-activities	6281.1	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	-613.3	-495.1	-874.2	-14.8	-32.4	-943.2	-11756.5	-8421.5	-8031.7	-5207.4	-5014.2	-2045.9	-2764.3	-2189.5	-1839.5	-1269.9	-776.3	-66.9	-245	-38.5	-36.7	-29.4	-22.5
cash-flows.row.acquisitions-net	-992.2	0	72.7	237.4	-80.4	-2.3	26.9	-89	-65.3	0	-1.4	0	-1.1	-0.3	-8	0	-20.6	126.2	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	-80.4	6957.9	0	0	0	0	0	-81.9	0	0	0	0	-33.4	-271.5	-0.3	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	80.4	2218.4	0	0	0	0	0	0	0	0	0	0	324.3	-3.9	0	0.1	24.8	0	0
cash-flows.row.other-investing-activites	-101.2	-82.8	0.2	0	2774.9	101.6	3166.4	5082.4	1584.5	18.3	84.2	0	0	0	0	-30	252.5	-316.5	0	0	0	0.8	-14.3
cash-flows.row.net-cash-used-for-investing-activites	-1714.6	-577.9	-801.3	222.6	2662.1	8332.4	-8563.2	-3428.1	-6512.4	-5189.2	-4931.4	-2127.8	-2765.5	-2189.8	-1847.5	-1299.9	-253.5	-532.6	-245.3	-38.4	-12	-28.6	-36.8
cash-flows.row.debt-repayment	-2382.2	-2222.3	-218.4	-408.7	-2480.2	-9294.5	-6518.8	-4490.9	-1572.8	-1827.5	-1259.3	-1829.7	-460.7	-347.7	-242.6	-4.2	0	0	0	0	-20.7	0	0
cash-flows.row.common-stock-issued	0	0	0	5862.9	328.4	3961	1456	0	0	138.1	0	0	18.1	20.4	13.2	0	0	9.4	115	1.1	4.6	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-15.7	0	0	0
cash-flows.row.dividends-paid	0	0	-7.6	-377.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-397	0	-1335.1	-292.1	524.3	-4859.5	11046.9	6782	4875.6	4971.7	5737.8	2013.9	1812	1769.5	1042.7	1192.3	686.6	297	24.9	0	0	0	96.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-2779.2	-2222.3	-1561.1	4784.4	-1627.5	-10193	5984.1	2291.1	3302.8	3282.3	4478.4	184.2	1369.4	1442.2	813.3	1188.1	686.6	306.4	139.9	-14.6	-16.1	217.9	96.7
cash-flows.row.effect-of-forex-changes-on-cash	19	6.8	1	-118.2	-72.3	-3.3	-1.7	-48.2	32.6	-6.8	10.9	0	0.3	0.1	-0.5	-1	4.8	-2	0	0	0	0	0
cash-flows.row.net-change-in-cash	1806.5	1719	64.2	5027.9	-428.7	1173.9	-2118.1	1716.1	-130.5	443	-155	435.2	625.9	-73.5	-230.1	800.9	52.5	229.7	-29.8	42.4	-118.9	250.8	55.4
cash-flows.row.cash-at-end-of-period	38652.7	9477.9	7759	7694.8	2666.9	3095.6	1921.7	4039.8	2323.6	2454.2	2011.1	2166.1	1730.9	1104.9	1178.4	1408.5	456.4	404	174.2	204.1	195.2	314	63.2
cash-flows.row.cash-at-beginning-of-period	36846.2	7758.9	7694.8	2666.9	3095.6	1921.7	4039.8	2323.6	2454.2	2011.1	2166.1	1730.9	1104.9	1178.4	1408.5	607.5	404	174.2	204.1	161.7	314	63.2	7.9
cash-flows.row.operating-cash-flow	6281.1	4512.4	2425.7	139.1	-1390.9	3037.8	462.7	2901.3	3046.5	2356.7	287.1	2378.9	2021.7	674	804.6	913.8	-385.6	457.9	75.6	95.4	-90.8	61.5	-4.5
cash-flows.row.capital-expenditure	-613.3	-495.1	-874.2	-14.8	-32.4	-943.2	-11756.5	-8421.5	-8031.7	-5207.4	-5014.2	-2045.9	-2764.3	-2189.5	-1839.5	-1269.9	-776.3	-66.9	-245	-38.5	-36.7	-29.4	-22.5
cash-flows.row.free-cash-flow	5667.8	4017.3	1551.5	124.3	-1423.3	2094.6	-11293.8	-5520.1	-4985.2	-2850.7	-4727.1	332.9	-742.7	-1515.5	-1034.9	-356.1	-1161.8	391	-169.4	56.9	-127.6	32.1	-27

利润表行

Norwegian Air Shuttle ASA 的收入与上期相比变化了 0.289%。据报告, NWARF 的毛利润为 3453.1。该公司的营业费用为 1186，与上年相比变化了 -52.636%. 折旧和摊销费用为 3522，与上一会计期间相比变化了 1.512%. 营业费用报告为 1186，显示-52.636% 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5.839%. 营业收入为 2267.1，与上年相比变化了-5.839%. 净利润的变化率为 0.727%。去年的净收入为1736.9.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	26902.2	24316.2	18869.3	5067.8	9095.6	43521.9	40265.6	30948.3	26054.5	22491.1	19540	15579.5	12859	10528.7	8406.3	7309.2	6226.4	4226.2	2941.4	1972.2	1210.1	958.6	386.5
income-statement-row.row.cost-of-revenue	22472.8	20863.1	16969.6	6814.3	14491.8	38661.8	40417.8	29796.8	22532.9	19793.8	18848.1	14039.3	11309.9	7818.9	6301.6	4938.4	0	2853.9	2117.7	1006	726.5	0	0
income-statement-row.row.gross-profit	4429.4	3453.1	1899.7	-1746.5	-5396.2	4860.1	-152.2	1151.4	3521.6	2697.4	691.9	1540.2	1549.1	2709.8	2104.8	2370.8	6226.4	1372.3	823.7	966.2	483.6	958.6	386.5
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
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	772.7	1223.1	1185.2	710	1106.3	1778.3	0	0	0	0	0	0	0	0	0	0	0	3.6	0	0	0	0	0
income-statement-row.row.operating-expenses	1912.8	1186	2504	1777.1	2552	4849.9	2704.4	2929.8	2277.8	1875.5	1518.7	1072.7	809.3	2599.6	1894.6	1798.9	6564.3	1238.3	854.2	937	642.2	1016.8	460.3
income-statement-row.row.cost-and-expenses	24385.6	22049.1	19473.6	8591.4	17043.8	43511.7	43122.2	32726.7	24810.7	21669.2	20366.8	15112	12119.2	10418.5	8196.2	6737.3	6564.3	4092.3	2971.9	1943	1368.6	1016.8	460.3
income-statement-row.row.interest-income	286.3	231.3	72.6	13.7	68.2	204.5	117.5	71.3	43.6	74.2	196.3	149.7	47.5	0	0	0	0	21.8	6.8	4	4.3	3.7	2.4
income-statement-row.row.interest-expense	964.6	848	650	682.3	2690.7	3108.6	1159.5	958.6	686	463.3	447.2	256.7	118.8	0	0	0	0	19.1	0.6	0.6	0.8	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-590.5	-463.2	1514.9	4662	1635.4	-2154.6	1360.5	-560.1	-312.1	-272.7	-216.5	-532.3	219.7	-249.4	32.9	51.2	343.2	-21	-1.2	9.7	7.1	15.4	21.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	772.7	1223.1	1185.2	710	1106.3	1778.3	0	0	0	0	0	0	0	0	0	0	0	3.6	0	0	0	0	0
income-statement-row.row.total-operating-expenses	-590.5	-463.2	1514.9	4662	1635.4	-2154.6	1360.5	-560.1	-312.1	-272.7	-216.5	-532.3	219.7	-249.4	32.9	51.2	343.2	-21	-1.2	9.7	7.1	15.4	21.9
income-statement-row.row.interest-expense	964.6	848	650	682.3	2690.7	3108.6	1159.5	958.6	686	463.3	447.2	256.7	118.8	0	0	0	0	19.1	0.6	0.6	0.8	0	0
income-statement-row.row.depreciation-and-amortization	3817.1	3522	1402.3	862.9	20562.5	6457.5	1667.6	1405.1	1295.8	1133.3	748.1	529.8	385.2	293.9	186.7	148.9	129.6	74	51.1	29.3	19	34.4	5.8
income-statement-row.row.ebitda-caps	6505.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2482.5	2267.1	-468.5	-2786	-23768.4	467	-3850.6	-2002.1	1820.4	347.8	-1410.5	969.7	403.5	415.9	210.2	571.9	-337.9	134	-30.5	29.3	-159.6	-58.2	-73.8
income-statement-row.row.income-before-tax	1892	1803.9	1046.4	1876	-22133	-1687.6	-2490.1	-2562.2	1508.3	75	-1627	437.4	623.2	166.5	243.1	623	5.3	113	-31.7	38.9	-152.5	-42.7	-51.9
income-statement-row.row.income-tax-expense	65.8	66.9	41	5.5	906.8	-78.5	-1036	-768.5	373.4	-171.1	-557.3	115.8	166.5	44.4	72.2	176.8	1.4	28.4	-9.7	11	-42.6	16.3	19.9
income-statement-row.row.net-income	1826.3	1736.9	1005.5	1870.5	-23039.8	-1609.1	-1461.1	-1794.6	1135.3	246.2	-1069.8	321.6	456.6	122.1	170.9	446.3	3.9	84.6	-22	28	-109.8	-42.7	-51.9