Dogan Sirketler Grubu Holding A.S.

Sümbol: DOHOL.IS

IST

14.34

TRY

Turuhind täna

3.9176
P/E suhe
-0.0538
PEG suhe
36.67B
MRK Cap
0.03%
DIV tootlus

Dogan Sirketler Grubu Holding A.S. (DOHOL-IS) Finantsaruanded

Q: Mis on Dogan Sirketler Grubu Holding A.S. (DOHOL.IS) koguvara?

Dogan Sirketler Grubu Holding A.S. (DOHOL.IS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Dogan Sirketler Grubu Holding A.S. (DOHOL.IS) 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 Dogan Sirketler Grubu Holding A.S. 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	17132	9722.4	5329.1	4456.6	4231.5	1780.2	1627	2023.1	2113.5	2205.5	2270.8	3660	3662.7	2271.5	3462.3	2376.1	2384.5	958.1	1048	985.2	1016.6
balance-sheet.row.short-term-investments	10082.4	5076.9	2424	1177.7	423.7	71.7	114.9	129.3	88.8	136.5	173.7	191.7	198.2	215.9	99.2	24.5	29.6	58.8	22.3	8	5.3
balance-sheet.row.net-receivables	8572.2	3732.7	2054.3	1896.2	2119	2485.7	1821.3	1556.4	1325	1488.1	1670.5	808	681.3	1115.2	1221.3	1617.2	1420.8	1488.2	721.9	533.9	451.3
balance-sheet.row.inventory	4326.7	2057.7	793.5	635	666.4	602	441.6	367.4	247.9	274	245.2	253.1	216.2	637.1	725.9	594.9	526.2	638.1	303.8	193	169
balance-sheet.row.other-current-assets	11.4	0.9	0.8	0.6	0.6	24.4	15.6	11.7	73.4	10.2	6.9	272.3	212	271.6	308	1641.7	1450.4	86.8	4902.3	3805.6	3794
balance-sheet.row.total-current-assets	30042.3	15513.7	8177.7	6988.2	7017.6	4892.2	3905.5	3958.7	3759.7	3977.8	4193.3	4993.4	4772.1	4295.5	5717.4	4588.2	4331.6	3171.2	6976	5517.7	5430.8
balance-sheet.row.property-plant-equipment-net	3959.4	2395.2	1998.8	1339.2	1033.4	1319.4	1167.9	1041.1	820.4	901.3	1649	1217.6	929.3	1610.9	1544.7	1425.8	1368.3	1583.3	1299.9	1175.8	1232.7
balance-sheet.row.goodwill	437	108.8	105.1	64.3	34.5	403.7	403.7	403.7	395.6	520	519	540	896.7	1715.6	1612.2	1542.9	1282	2808.9	0	0	0
balance-sheet.row.intangible-assets	2437.9	1229	1057.9	599.6	683.2	947.6	1116.9	954	852.3	1055.8	1078.6	727.2	859.3	1311.5	1317.8	1247.3	732.7	208.1	1472.1	1385.7	1494.3
balance-sheet.row.goodwill-and-intangible-assets	2874.9	1337.8	1163	663.9	717.7	1351.3	1520.6	1357.7	1247.8	1575.8	1597.5	1267.2	1756	3027	2929.9	2790.2	2014.8	3017	1472.1	1385.7	1494.3
balance-sheet.row.long-term-investments	-8601.9	-4447.8	-1993.2	-846.3	-106.3	411.8	285.3	221.4	284.6	207.2	-171.5	-185.9	-189.8	-188.3	-85.5	3.5	-25.2	-53.8	1149.7	830.5	624.8
balance-sheet.row.tax-assets	889.7	138.9	111.5	97.8	67.3	53.1	42.3	106.1	105.8	132.9	116.5	90.1	97	71.2	118.6	84.4	100.7	131.4	189.5	156.2	296.3
balance-sheet.row.other-non-current-assets	13067.3	7356.9	4235.5	2997.8	2220.1	1250.6	910.3	756.3	658.9	792.9	1283.9	1265.7	668.7	728.5	383.3	176.3	94.4	157.8	661.5	59.7	64.5
balance-sheet.row.total-non-current-assets	12189.3	6781.1	5515.5	4252.3	3932.2	4386.3	3926.4	3482.6	3117.6	3610.2	4475.4	3654.7	3261.2	5249.4	4891.1	4480.2	3553	4835.7	4772.9	3607.9	3712.7
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	42231.6	22294.7	13693.2	11240.6	10949.8	9278.5	7831.9	7441.4	6877.3	7588	8668.7	8648.1	8033.3	9544.8	10608.5	9068.5	7884.6	8006.9	11748.8	9125.6	9143.5
balance-sheet.row.account-payables	2984.1	1916.1	715.9	746.1	819.7	1304.3	964.5	753.9	612	534.4	412.9	445.2	396.3	1257.4	1315.2	867.4	1002.7	976.4	1095.3	768.5	632
balance-sheet.row.short-term-debt	9301.8	3219.2	1837.2	1855.1	1862.8	2617.6	1393.8	1456.1	994.5	1038.9	1389	934.9	1024.3	1354.6	1098.2	339.3	283.7	674.6	0	0	0
balance-sheet.row.tax-payables	367.9	485.1	159	127.9	115.2	137.6	104.6	73.3	48.6	68.7	73.6	38.9	76.5	10.7	71.1	196.4	202.9	0	19.2	16.8	34
balance-sheet.row.long-term-debt-total	2598.9	1438.1	1061	596.5	625.8	747.2	895.4	665.5	1108.6	1059.4	1474.2	1623.2	1085.7	1473.3	2035.4	1383	1237.8	1319.1	763.8	1078	1303.9
Deferred Revenue Non Current	22.9	20	12.1	5	6	5.6	7.5	1.4	0.6	3.6	12.4	603.1	0	0	-212.4	0	0	-209.9	7.8	111.4	112.8
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3.8	0.4	4.4	6.1	242.3	293.2	36.8	1.3	0.1	0.2	0	396.2	100.7	141.3	103.3	151.7	233.3	4.7	6578	4768.3	5243.8
balance-sheet.row.total-non-current-liabilities	3876.6	2042.6	1427.9	778.1	960	1970.3	2026	1705.3	1986.9	1563.2	2162.9	2769.7	1578.4	2126.1	2933	2428.2	1874.5	2022.8	1130.1	1299.3	1593.2
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	680.2	295.6	211.4	232.7	7.6	0.2	0.8	5.7	11.2	18.6	22.7	0	0	0	0	42.7	48.7	0	0	0	0
balance-sheet.row.total-liab	18727.3	7975.1	4315	3609.3	3947.9	6278.4	4814.7	4399.2	3967.5	3587.5	4578.2	4797	3412.3	5303.6	5902.6	4105.1	3716.1	4603.6	8803.4	6836.1	7468.9
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
balance-sheet.row.common-stock	2616.9	2616.9	2616.9	2616.9	2616.9	2616.9	2616.9	2616.9	2616.9	2450	2450	2450	2450	2450	2450	1500	1500	735.3	735.3	588.2	452.5
balance-sheet.row.retained-earnings	12026.2	7110.2	4052.7	3129.8	3216.1	-817	-777.9	-1479.9	-1338.5	-600.1	-675.7	-1068.7	563.5	837.3	1022.9	645.9	980.2	655.5	472.7	323.1	-60.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	5454.8	3058.9	1607.7	1218.2	652.9	632.4	512.3	99.5	160.4	257	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	119.2	119.2	162.7	171.6	175.7	176	227	1415.6	1316.3	1143.3	1406.7	1657.8	851	186.8	380.6	1611.6	909.4	1220.8	-211.3	-125.5	8.2
balance-sheet.row.total-stockholders-equity	20217	12905.1	8440	7136.6	6661.7	2608.4	2578.3	2652.1	2755.2	3250.2	3181	3039	3864.5	3474.1	3853.5	3757.6	3389.5	2611.6	996.7	785.9	400.5
balance-sheet.row.total-liabilities-and-stockholders-equity	42231.6	22294.7	13693.2	11240.6	10949.8	9278.5	7831.9	7441.4	6877.3	7588	8668.7	8648.1	8033.3	9544.8	10608.5	9068.5	7884.6	8006.9	11748.8	9125.6	9143.5
balance-sheet.row.minority-interest	3287.2	1414.5	938.2	494.7	340.2	391.7	438.8	390.1	154.6	750.2	909.4	812	756.5	767.1	852.3	1205.8	778.9	791.7	974.4	751.8	637
balance-sheet.row.total-equity	23504.3	14319.7	9378.2	7631.3	7001.9	3000.1	3017.2	3042.2	2909.8	4000.4	4090.4	3851.1	4621	4241.3	4705.8	4963.4	4168.4	3403.3	1971.1	1537.7	1037.5
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1480.5	629.1	430.8	331.4	317.4	483.6	400.2	350.7	373.4	343.7	2.2	5.7	8.3	27.6	13.7	27.9	4.4	5	1172.1	838.5	630.1
balance-sheet.row.total-debt	11900.7	4657.3	2898.3	2451.5	2488.6	3364.8	2289.2	2121.6	2103.2	2098.4	2863.3	2558.1	2110	2827.9	3133.6	1722.2	1521.5	1993.7	763.8	1078	1303.9
balance-sheet.row.net-debt	4851.1	11.8	-6.9	-827.3	-1319.2	1656.4	777.1	227.8	78.5	29.3	766.2	-910.2	-1354.5	772.3	-229.5	-629.4	-833.5	1094.4	-261.8	100.7	292.6

Rahavoogude aruanne

Dogan Sirketler Grubu Holding A.S. 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	6926.1	3062.5	1444.1	592.9	3567.1	-524.9	-233.9	-109	-269.6	-49.6	324	-894.7	-280.8	-200.5	-20.1	821.2	937.6	0	0	0	0
cash-flows.row.depreciation-and-amortization	911.8	411.7	335.8	316	348.9	612.9	486	313.5	295.5	258.2	209.6	233.6	401.6	395.6	376.6	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	-668.5	88.1	18.9	2.4	0	0	0	0	0	0	-340.5	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	668.5	-88.1	-18.9	-2.4	0	0	0	0	0	0	-45.8	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-3557.6	-1609.5	-220	116.2	-2084.9	-833.1	-40.7	-160.8	-177.7	57.1	-1102.6	-180.2	-120.5	-98.7	246.3	0	0	0	0	0	0
cash-flows.row.account-receivables	-2747	-1122.6	26.6	236	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-1179.4	-1218.2	-109.4	23.8	-304.4	-155	-63.7	-65.4	21.7	-38	6.1	-34.7	-100.4	34.5	-211.5	0	0	0	0	0	0
cash-flows.row.account-payables	703.9	1005	-50.3	-124.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-335.1	-273.7	-86.8	-18.7	-1780.5	-678	23	-95.4	-199.4	95.1	-1108.7	-145.4	-20.1	-133.2	457.8	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-1577.8	-797.3	-847.5	-126.7	-3084.5	759	627.6	514.1	262.5	402.3	-439.4	704.2	47	190.1	761.8	-715.6	-1071.8	0	0	0	0
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	-1283.8	-698.2	-692.7	-171	-538.7	-963.6	-787	-460.8	-283.9	-287.9	-453.5	-631.8	-632.3	-559.6	-526.2	-383.2	-451.4	-310.2	0	-221.8	-261.9
cash-flows.row.acquisitions-net	169.4	741.5	-508.7	-801.8	3742.3	-32	-72	-119.6	-29.4	380.4	-358.5	286.5	1877.9	7.3	-167.8	308.8	1841.9	-284.4	238.3	7.9	-351.7
cash-flows.row.purchases-of-investments	-7454.8	-3220.5	-1870	-41.6	0	0	-181.7	-5.4	219.2	-13.1	0	42.4	0	0	0	-16.3	277.7	24.4	0	0	0
cash-flows.row.sales-maturities-of-investments	3052.1	1534.9	866.2	19.2	0	0	173.8	87.2	48.4	36.7	0	56	0	0	0	357.1	0.6	7.5	0	0	0
cash-flows.row.other-investing-activites	339.1	173.8	219.3	-67.7	-285.4	336	-7.9	-3.9	-47.5	-136.6	172.7	39.4	-18	-210.6	-213.9	287.6	262.9	129	-238.3	-407.9	163
cash-flows.row.net-cash-used-for-investing-activites	-5178.1	-1468.4	-1985.9	-1063	2918.2	-659.6	-1048.6	-589.7	-312.4	-20.6	-639.4	-249.9	1298.5	-552.3	-733.9	196.9	1654	-421.3	0	-584.7	-445.4
cash-flows.row.debt-repayment	-70332.6	-11843.5	-6204.5	-3382.4	-3465.3	-1536.5	-1491.5	-107.9	-25.1	-355.1	0	0	0	-763.6	-133.2	-174.7	-125.3	-2.8	0	-225.9	-179.9
cash-flows.row.common-stock-issued	0	0	6318.7	2672.8	0	0	0	0	0	0	0	257.1	52	72.4	5.3	10.7	2	3.5	16.5	142.9	236.4
cash-flows.row.common-stock-repurchased	0	-43.5	-9	-5	0	0	0	0	0	0	0	0	0	-276.5	0	145	112.7	0	331.1	-365.4	-40.7
cash-flows.row.dividends-paid	-621	-180	-99.5	-261	0	-229.7	0	0	0	0	0	0	0	-245	0	-150.2	-525.1	0	0	-0.4	-0.2
cash-flows.row.other-financing-activites	73293.8	12682	68.2	180.9	2875.7	2487.9	1323.1	-136.7	181.2	-214.2	448	128.9	26.4	-146	503.2	281.4	319.1	389.5	257.1	-19.7	715.5
cash-flows.row.net-cash-used-provided-by-financing-activities	2340.2	615	74	-794.7	-589.6	721.8	-168.5	-244.6	156.1	-569.3	448	386	78.3	-1082.1	375.3	-32.8	-329.4	390.2	273.6	-103	771.8
cash-flows.row.effect-of-forex-changes-on-cash	2532.8	1519.5	827.1	426.8	1026.1	122.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	2397.5	1733.6	-372.4	-532.6	2101.3	198.9	-378	-276.4	-45.7	78.1	-1245.6	-1	1424.1	-1348	1006.2	269.7	1190.5	39.4	-296.7	-840	-432.2
cash-flows.row.cash-at-end-of-period	7035.5	4638	2904.4	3276.8	3809.4	1707.8	1508.9	1886.9	2163.3	2209	2212.4	3457.8	3458.8	2034.7	3348.6	2237.3	1967.6	777.2	737.7	908.7	1748.7
cash-flows.row.cash-at-beginning-of-period	4638	2904.4	3276.8	3809.4	1708	1508.9	1886.9	2163.3	2209	2130.9	3458	3458.8	2034.7	3382.7	2342.5	1967.6	777.2	737.7	1034.4	1748.7	2180.8
cash-flows.row.operating-cash-flow	2702.6	1067.5	712.5	898.4	-1253.4	13.9	839	557.9	110.7	668	-1054.2	-137.1	47.3	286.5	1364.7	105.6	-134.2	563.9	259	47.6	-234.1
cash-flows.row.capital-expenditure	-1283.8	-698.2	-692.7	-171	-538.7	-963.6	-787	-460.8	-283.9	-287.9	-453.5	-631.8	-632.3	-559.6	-526.2	-383.2	-451.4	-310.2	0	-221.8	-261.9
cash-flows.row.free-cash-flow	1418.8	369.3	19.7	727.4	-1792.1	-949.6	52	97.1	-173.3	380.1	-1507.7	-768.8	-585	-273.1	838.5	-277.6	-585.5	253.7	259	-174.2	-496

Kasumiaruande rida

Dogan Sirketler Grubu Holding A.S. tulud muutusid võrreldes eelmise perioodiga NaN%. DOHOL.IS 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
income-statement-row.row.total-revenue	45872	16920.9	10767.7	13276.6	12146.4	10478.4	7774.2	5951	3543.3	3301.3	3156.5	2867.3	2850.5	10316.5	12504.5	10309.6	11983.9	9804.3	7708.5	6227.4	6426.8
income-statement-row.row.cost-of-revenue	40282.3	14482.2	9481.6	12200.7	11131.9	9045.2	6494.6	4924.3	2759.6	2454.2	2211.5	2060.7	2178.4	9351	11192.7	9174.7	10864.5	8970.9	0	0	0
income-statement-row.row.gross-profit	5589.7	2438.7	1286.1	1075.9	1014.5	1433.2	1279.7	1026.7	783.7	847.1	945	806.7	672	965.5	1311.8	1134.9	1119.4	833.4	7708.5	6227.4	6426.8
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
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	-97.2	-19.3	23.1	59.6	35.3	11.6	3.6	8.5	4.6	6	3.8	0	0	0	0	0	0	398.5	31.3	186	225.6
income-statement-row.row.operating-expenses	2550.5	1158	719.5	730.8	719.9	1223.7	1172.8	990.8	897.9	889.9	823.6	1898.8	928.1	1010.1	964.4	1759.4	617.5	-69.1	0	5892.4	6194.4
income-statement-row.row.cost-and-expenses	42832.8	15640.2	10201.1	12931.5	11851.8	10268.8	7667.4	5915.1	3657.5	3344.1	3035.1	3959.5	3106.6	10361.1	12157.1	10934.1	11482	8901.8	0	5892.4	6194.4
income-statement-row.row.interest-income	1351	247	167.2	223.3	219	72.9	151.7	87.9	166.3	134.8	200.5	972.1	309.6	899.2	1261.4	302.6	223.2	0	0	0	0
income-statement-row.row.interest-expense	1839.4	356.5	204.9	379	354.5	262.9	154.6	210.7	421.7	141.1	98.6	774.7	334.2	1052.6	1630.5	200.5	439.2	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-31.6	1630.6	515	-307.6	2372.1	-581.8	-397	-368.6	-309	-350.1	13.3	197.4	-24.7	-155.6	-367.5	0	0	392.7	31.3	266.8	-25.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-97.2	-19.3	23.1	59.6	35.3	11.6	3.6	8.5	4.6	6	3.8	0	0	0	0	0	0	398.5	31.3	186	225.6
income-statement-row.row.total-operating-expenses	-31.6	1630.6	515	-307.6	2372.1	-581.8	-397	-368.6	-309	-350.1	13.3	197.4	-24.7	-155.6	-367.5	0	0	392.7	31.3	266.8	-25.7
income-statement-row.row.interest-expense	1839.4	356.5	204.9	379	354.5	262.9	154.6	210.7	421.7	141.1	98.6	774.7	334.2	1052.6	1630.5	200.5	439.2	0	0	0	0
income-statement-row.row.depreciation-and-amortization	911.8	411.7	335.8	316	348.9	612.9	486	313.5	295.5	258.2	209.6	233.6	401.6	395.6	376.6	-492.1	-474	617.8	7381.6	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	6959.9	2215.5	1217	1031.6	1264.5	352.6	236.8	259.6	39.4	300.5	310.6	-1092.1	-256.1	-44.9	347.4	821.2	937.6	284.8	326.8	335	232.4
income-statement-row.row.income-before-tax	6928.4	3846.2	1732	724	3636.7	-229.3	-160.2	-109	-269.6	-49.6	324	-894.7	-280.8	-200.5	-20.1	821.2	937.6	677.5	358.2	601.8	206.7
income-statement-row.row.income-tax-expense	2.2	783.7	287.9	131.1	-1.8	43.2	73.7	64	42	91.8	66.4	204.9	75.2	115.8	57.7	155.9	-39.2	111.4	0	96.3	58
income-statement-row.row.net-income	6014.4	2828.5	1390.2	616.8	3633.1	-471.5	-219.2	-160.8	-225	-38.1	155.7	-967.3	606.7	-316.3	-77.8	395.2	891.6	646.6	274.4	505.5	148.7