Buzzi Unicem S.p.A.

Sümbol: BZU.MI

EURONEXT

34.44

EUR

Turuhind täna

4.7119
P/E suhe
-0.0227
PEG suhe
6.38B
MRK Cap
0.01%
DIV tootlus

Buzzi Unicem S.p.A. (BZU-MI) Finantsaruanded

Q: Mis on Buzzi Unicem S.p.A. (BZU.MI) koguvara?

Buzzi Unicem S.p.A. (BZU.MI) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Buzzi Unicem S.p.A. (BZU.MI) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Buzzi Unicem S.p.A. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	1120.7	1343.9	1205	1219.8	838.9	445.9	815.3	606.8	506.3	416.2	555.5	643.2	592	396.5	698	578.7	763.7	708.2	517.6	899.7	346
balance-sheet.row.short-term-investments	0	2.4	1.4	1.5	1.5	5.4	4.7	3.5	2.9	3.6	0.7	87	0	0	1	0	3	193.4	152.7	165.2	140.6
balance-sheet.row.net-receivables	790.7	609.5	512.2	455.9	466.9	0	536.1	0	484.2	0	0	584.2	611.9	594.1	0	674.1	0	0	0	0	0
balance-sheet.row.inventory	768.9	718	498.1	468.9	488.3	456.9	402.5	396.5	376.5	375.7	405.9	434.3	404.5	394.8	387.1	382.6	319.7	290.8	296.1	264.7	119
balance-sheet.row.other-current-assets	15.5	16.3	11.5	11.1	12.2	493.6	-7.2	523.4	-11.4	452.4	522.1	-11.5	-13.2	-3.3	561.5	-21.2	673.4	617.2	598.5	593.6	385.9
balance-sheet.row.total-current-assets	2695.8	2709.9	2239.8	2173	1817.8	1396.3	1746.8	1526.7	1355.6	1244.3	1483.5	1650.1	1595.2	1382.1	1646.6	1614.3	1756.7	1616.3	1412.1	1758	851
balance-sheet.row.property-plant-equipment-net	3225	3317.8	3155.3	2997.1	3249.2	3059.3	3000.3	3208	3090.9	2835.4	2973.7	3208.7	3334.6	3477.7	3411.2	3222.2	2837.6	2876.1	3135.4	2791.5	780.9
balance-sheet.row.goodwill	508.8	509.5	608.8	603.6	619	575.5	548.3	561.2	544.1	571.2	532.8	584.2	588.6	586.2	565.7	576.1	550.4	540.4	543.7	0	0
balance-sheet.row.intangible-assets	51.9	57.5	59.4	60.7	70.8	38.6	44	46.9	41.1	10.3	14.1	12.4	10.2	11.3	14.1	15.1	9.7	5.8	5.7	500	88.5
balance-sheet.row.goodwill-and-intangible-assets	560.7	567	668.2	664.3	689.8	614.1	592.4	608.1	585.2	581.5	546.9	596.6	598.9	597.5	579.8	591.2	560.1	546.1	549.4	500	88.5
balance-sheet.row.long-term-investments	896.5	546.1	493.1	419.1	528.6	519.3	349	365.5	372.6	370.7	176.3	119.5	213.1	222	232.3	298.4	139.5	-31.1	32.8	42.4	818.8
balance-sheet.row.tax-assets	97.6	64.5	82	82	72.8	34.3	43.9	38.9	50.7	61.5	44.6	66.2	44.5	40.1	45	44.1	40.5	61.4	117.4	54.9	15
balance-sheet.row.other-non-current-assets	139.8	297.7	283.4	51.3	44.2	50.8	50.9	61.6	65.9	76.2	84.9	161.6	142.6	135.9	144.7	183.5	150.4	311.6	275.9	222	137.5
balance-sheet.row.total-non-current-assets	4919.6	4793.2	4681.9	4213.8	4584.7	4277.8	4036.4	4282.1	4165.2	3925.3	3826.4	4152.6	4333.7	4473.1	4412.9	4339.4	3728	3764.2	4111	3610.8	1840.7
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
balance-sheet.row.total-assets	7615.4	7503.1	6921.8	6386.8	6402.6	5674.1	5783.2	5808.9	5520.8	5169.6	5309.9	5802.7	5928.9	5855.3	6059.5	5953.7	5484.7	5380.5	5523.1	5368.9	2691.7
balance-sheet.row.account-payables	315.7	324.3	294	229.2	235.4	235	247.5	237.9	245.2	226.4	230.3	244.7	263.6	278.6	265.7	310.4	318.2	311.3	281.3	263.4	178.6
balance-sheet.row.short-term-debt	284.9	626.8	171.6	87.3	62.7	342.4	387.5	57.1	529.4	158.2	196.6	358.8	481	177.9	362.4	151.6	114.7	88.3	90.6	225.6	55.1
balance-sheet.row.tax-payables	64.1	66.4	50.7	75.9	54.2	34.2	23.4	32.5	19.5	8.2	8	11.2	19.7	15.9	40.7	63.2	108.5	120.5	111.9	87.3	18.8
balance-sheet.row.long-term-debt-total	338.7	666.3	1043.8	1230.9	1310.3	922.4	1120	1381.4	970.5	1304.4	1356.3	1385.2	1247.9	1458.8	1448.7	1394.7	1140.4	1140.1	1434.8	1204.7	698.7
Deferred Revenue Non Current	56.6	0	453.2	541.7	533.8	474.4	631.1	640	570.2	551.4	554.9	592.7	450.8	466.5	510.3	567.2	552.8	567.7	583.2	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	216.9	207.9	36.5	33.8	47.9	159.3	41.2	34.6	41.9	42.6	61.8	62.6	178.6	193.3	241.6	-26.5	274.4	209.2	191.5	197	39.8
balance-sheet.row.total-non-current-liabilities	1152.2	1422.6	1873.1	2111.3	2217.1	1759.7	2108.5	2538.2	2010.7	2273.5	2308.8	2391.3	2141.2	2385.9	2436.7	2506.8	2155.5	2225.9	2617.8	2523.2	963.6
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
balance-sheet.row.capital-lease-obligations	56.6	78.4	78.3	86	97.2	1.9	2.4	1.3	2.2	2	3.1	2.5	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1983.4	2591.6	2546.6	2783.8	2711.7	2530.5	2931.1	3002	2941.4	2807.5	2935.7	3200.1	3084.1	3051.6	3347.1	3248.3	2971.3	2955.1	3293	3296.5	1256
balance-sheet.row.preferred-stock	0	65.9	308.3	562.5	130.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.6	123.5	123.2	118.3	117.5	102.8
balance-sheet.row.retained-earnings	5373.7	4271.2	3853.9	3337.8	2986.4	2669.4	2328.6	1939.3	1826.2	1711.1	1642.1	1694.3	1876	1828.6	1910.7	1847.8	1561.2	1221.4	850.5	1004.2	799.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	-198.7	-65.9	-308.3	-562.5	-130.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	327.8	511.1	391.9	136.1	575.1	344.5	393.4	711.4	603.1	500.4	495.1	610.3	617.5	609.2	461.6	309.9	293.6	428.8	568.9	584.8	453.9
balance-sheet.row.total-stockholders-equity	5626.4	4905.9	4369.4	3597.5	3685.1	3137.5	2845.6	2774.4	2553	2335.1	2260.9	2428.2	2617.1	2561.4	2496	2281.3	1978.4	1773.4	1537.7	1706.4	1356.5
balance-sheet.row.total-liabilities-and-stockholders-equity	7615.4	7503.1	6921.8	6386.8	6402.6	5674.1	5783.2	5808.9	5520.8	5169.6	5309.9	5802.7	5928.9	5855.3	6059.5	5953.7	5484.7	5380.5	5523.1	5368.9	2691.7
balance-sheet.row.minority-interest	5.7	5.6	5.8	5.5	5.7	6.1	6.5	32.5	26.4	27	113.3	174.5	227.7	242.3	216.4	212.1	267.5	326	346.2	366	79.1
balance-sheet.row.total-equity	5632	4911.5	4375.2	3603	3690.8	3143.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	896.5	548.6	494.5	420.6	530.1	524.7	353.7	369.3	375.9	375	177.9	207.7	213.1	222	233.3	298.4	142.5	162.3	185.5	207.6	959.4
balance-sheet.row.total-debt	680.2	1293.1	1215.3	1318.2	1373	1264.8	1507.5	1438.5	1499.9	1462.5	1553	1744	1728.8	1636.8	1811.2	1546.3	1255.1	1228.4	1525.3	1430.3	753.8
balance-sheet.row.net-debt	-440.6	-48.4	11.7	99.9	535.6	824.3	696.9	835.1	996.5	1049.9	998.2	1187.8	1136.8	1240.3	1114.2	967.6	494.4	713.6	1160.4	695.8	548.3

Rahavoogude aruanne

Buzzi Unicem S.p.A. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	966.5	589.3	635.3	700.3	482	465.3	348.7	280.9	222.1	175.6	50.3	77.8	84.3	-102.1	171.4	470.8	536.5	417.5	295	277.6	179.1
cash-flows.row.depreciation-and-amortization	248.2	388.9	249	256.9	259.9	225.4	222.1	202.6	209.2	244	331.4	258	243.5	386.7	218.7	225	210.9	203.2	226.2	266.2	125
cash-flows.row.deferred-income-tax	0	0	0	0	0	0	0	0	0	0	0	-216.8	-156.9	-154.1	-129.6	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	0	0	0	0	0	0	0.4	0.3	0.3	0.3	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-285.6	14.3	-19.7	-40.5	-67.5	-42.8	-46.9	7	17.2	0.3	1	-23.3	11.7	-4.4	-139.3	-119.2	-64.9	5.9	100.6	-16.2
cash-flows.row.account-receivables	0	-94.4	-15.9	-30.8	15.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	-220.4	-16.7	8.3	-23.4	-46.1	-17.2	-13.2	3.4	7.9	12.2	-28.5	0	0	0	0	0	0	-16.3	0	0
cash-flows.row.account-payables	0	29.3	47	2.7	-32.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	0	0	0	-21.4	-25.6	-33.7	3.6	9.3	-11.9	29.5	0	0	0	0	0	0	22.2	0	0
cash-flows.row.other-non-cash-items	-258.9	-297.9	-307	-348.6	-125.8	-291.6	-157.2	-132.5	-136.7	-192.3	-125.3	133.9	100.3	82.7	2.1	-32.1	-39.5	40.3	-102.5	-176.1	55.6
cash-flows.row.net-cash-provided-by-operating-activities	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	-303.7	-266.7	-214.4	-228.1	-257.1	-215.3	-183.7	-236	-304.7	-177.8	-164.4	-147.2	-149	-270.8	-383.9	-519.8	-322.5	-190.7	-195.6	-180.3	-103
cash-flows.row.acquisitions-net	18.8	-4.1	-3.2	211.5	-76.4	-44.2	-26.9	-0.2	1.4	-105.9	-0.1	0.8	-2.2	3.4	14.2	24.8	23.7	26.4	20.7	27.5	5.8
cash-flows.row.purchases-of-investments	-5.8	-4.1	-226.5	-0.2	-4.2	-162.3	-6.4	-0.5	0	-29.9	-0.4	-88.3	-0.1	-0.9	-7.1	-333.6	-204.9	-117.6	-47.4	-135.5	-31.6
cash-flows.row.sales-maturities-of-investments	1.6	18.2	18	6	0.5	1.8	2.3	0.4	9.8	1.7	115.7	1.3	3.9	3.8	8.5	18.1	185.6	26.1	103.7	78.1	24.8
cash-flows.row.other-investing-activites	-153.6	115.5	92.2	2.2	117.5	138.7	106.5	103.3	69.3	96.6	40.2	50.1	56.8	47.2	11.1	46.7	-8.4	26.5	-378.9	-28.1	-23.8
cash-flows.row.net-cash-used-for-investing-activites	-442.7	-141.2	-334	-8.6	-219.7	-281.3	-108.1	-133	-224.2	-215.3	-9	-183.2	-90.5	-217.2	-357.2	-763.7	-326.4	-229.3	-497.5	-238.4	-127.7
cash-flows.row.debt-repayment	-595.5	-136.8	-112	-51.1	-177	-370.2	-226.8	-563.8	-169	-344.9	-285	-407.8	-182.2	-399.7	-422.5	-114.3	-58.2	-119.5	-255.6	-512	-404.4
cash-flows.row.common-stock-issued	0	0	0	-1	0	111.1	0	0	0	0	0	0	0	0	0	0	0	0	0	205.8	0
cash-flows.row.common-stock-repurchased	0	-123.2	0	-7.3	0	-118.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-83.3	-73.4	-191.9	-31.8	-26.6	-28.1	-20.6	-15.4	-10.3	-10.3	-12.5	-10.3	-1.2	-37.9	-74.9	-87.2	-83	0	-57.5	-55.4	-40.1
cash-flows.row.other-financing-activites	-4.2	181	-27.7	-42.4	238	-22.1	232	506.2	169.9	184.5	69.4	310.8	219.2	96.6	726.4	307.6	160.9	-62.4	-8.2	413.5	411.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-704.4	-152.4	-331.6	-133.6	34.4	-428	-15.4	-73	-9.3	-170.6	-228.1	-107.3	35.8	-341	229	106.1	19.7	-181.9	-321.3	51.9	-33.5
cash-flows.row.effect-of-forex-changes-on-cash	-29.5	36.7	59.3	-65.6	6.8	7.5	-40.1	2.2	22.5	26.8	-21.1	0.3	2.4	32.5	-13.2	-50.1	-34.5	-27.7	28.5	-2.5	-124.7
cash-flows.row.net-change-in-cash	-220.8	137.9	-14.7	380.9	396.9	-370.1	207.3	99.9	90.9	-115.3	-1.4	-35.8	195.6	-300.5	118.3	-182	245.9	154.7	-367.2	529	57.6
cash-flows.row.cash-at-end-of-period	1120.7	1341.5	1203.6	1218.3	837.4	440.5	810.6	603.3	503.5	412.6	554.7	556.2	592	396.5	697	578.7	760.7	514.8	364.9	734.5	205.5
cash-flows.row.cash-at-beginning-of-period	1341.5	1203.6	1218.3	837.4	440.5	810.6	603.3	503.5	412.6	527.9	556.2	592	396.5	697	578.7	760.7	514.8	360.1	732.1	205.5	147.9
cash-flows.row.operating-cash-flow	955.8	394.7	591.7	588.8	575.5	331.6	370.8	304.1	301.6	244.6	256.6	254.4	248.2	225.2	258.5	524.3	588.8	596.1	424.6	468.3	343.4
cash-flows.row.capital-expenditure	-303.7	-266.7	-214.4	-228.1	-257.1	-215.3	-183.7	-236	-304.7	-177.8	-164.4	-147.2	-149	-270.8	-383.9	-519.8	-322.5	-190.7	-195.6	-180.3	-103
cash-flows.row.free-cash-flow	652.1	128	377.2	360.7	318.4	116.3	187.2	68.2	-3.1	66.8	92.3	107.1	99.2	-45.6	-125.4	4.5	266.3	405.4	229	287.9	240.5

Kasumiaruande rida

Buzzi Unicem S.p.A. tulud muutusid võrreldes eelmise perioodiga NaN%. BZU.MI brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	4317.5	3995.5	3445.6	3222.4	3221.4	2873.5	2806.2	2669.3	2662.1	2506.4	2753.1	2813.4	2787.4	2648.4	2671.8	3541.2	3523.3	3217.8	2951.7	2861.3	1473.6
income-statement-row.row.cost-of-revenue	2707.4	1631.6	1354.5	1171.8	1190.4	1087.9	1058.4	1007.9	1071.9	1039.1	1136.7	1187.7	1947	1854.4	1757.9	2192.4	1355.3	1236.5	1131.1	1082.9	541.1
income-statement-row.row.gross-profit	1610.1	2364	2091.1	2050.6	2031	1785.5	1747.8	1661.4	1590.2	1467.2	1616.4	1625.7	840.4	794	913.9	1348.9	2168	1981.3	1820.5	1778.4	932.5
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
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-49.7	1720.4	1526.2	1499.6	1536.6	8.1	7.3	8.2	10.3	9.2	8.1	9.2	1.2	0.6	590.9	-59.3	569.9	568.8	597	-302.2	-82.6
income-statement-row.row.operating-expenses	661.6	1752.2	1557	1534.4	1565.6	1459	1456.4	1325.8	1320.8	1265.8	1339.2	1387.7	654.5	793.7	590.9	651.2	1333.3	1253.4	1245.9	1325.4	612.7
income-statement-row.row.cost-and-expenses	3369	3383.8	2911.5	2706.2	2756	2547	2514.9	2333.7	2392.7	2304.9	2475.8	2575.4	2601.5	2648.1	2348.8	2843.5	2688.7	2489.9	2377.1	2408.3	1153.8
income-statement-row.row.interest-income	0	45.2	15	18.6	23.4	22.6	21.4	18.6	17.7	18.9	26.2	25.9	73.6	106.5	106.8	0	0	0	0	0	0
income-statement-row.row.interest-expense	0	43.7	41.8	52.4	60.2	70.1	74.5	100.9	95.6	115.9	125.2	140.7	173.4	210.1	206.8	0	22.2	44.7	156.5	169.2	52.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	31.2	-164.8	89.7	-52.2	13.7	113.5	62.7	-67.1	-41.9	-3.1	-99.5	-119.2	-101.6	-102.4	-87.8	-47.3	-9.9	-69.2	-161.8	-42.5	-26.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-49.7	1720.4	1526.2	1499.6	1536.6	8.1	7.3	8.2	10.3	9.2	8.1	9.2	1.2	0.6	590.9	-59.3	569.9	568.8	597	-302.2	-82.6
income-statement-row.row.total-operating-expenses	31.2	-164.8	89.7	-52.2	13.7	113.5	62.7	-67.1	-41.9	-3.1	-99.5	-119.2	-101.6	-102.4	-87.8	-47.3	-9.9	-69.2	-161.8	-42.5	-26.6
income-statement-row.row.interest-expense	0	43.7	41.8	52.4	60.2	70.1	74.5	100.9	95.6	115.9	125.2	140.7	173.4	210.1	206.8	0	22.2	44.7	156.5	169.2	52.6
income-statement-row.row.depreciation-and-amortization	248.2	388.9	347.6	256.9	332.3	225.4	222.1	202.6	209.2	244	331.4	258	243.5	386.7	218.7	225	210.9	203.2	226.2	266.2	125
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	948.5	754.1	545.6	752.4	468.2	351.8	286	348	264	178.7	149.8	197	185.9	0.3	323	697.7	834.7	727.9	574.6	453	319.8
income-statement-row.row.income-before-tax	979.6	589.3	635.3	700.3	482	465.3	348.7	280.9	222.1	175.6	50.3	77.8	84.3	-102.1	235.2	650.3	824.8	658.7	412.8	410.5	293.2
income-statement-row.row.income-tax-expense	174.1	130.5	93	139.8	96	82.5	-45.9	132.2	94	55.1	79.2	75.9	30.2	-60.6	63.8	179.6	288.3	241.2	117.8	132.9	114.1
income-statement-row.row.net-income	966.5	458.8	541.9	560.2	385.7	382.1	391.6	145.9	125.3	116.6	-50.7	-28.5	54.1	-41.4	171.4	470.8	536.5	417.5	295	277.6	179.1