Elia Group SA/NV

Sümbol: ELI.BR

EURONEXT

99.15

EUR

Turuhind täna

22.2333
P/E suhe
-7.9206
PEG suhe
7.29B
MRK Cap
0.02%
DIV tootlus

Elia Group SA/NV (ELI-BR) Finantsaruanded

Q: Mis on Elia Group SA/NV (ELI.BR) koguvara?

Elia Group SA/NV (ELI.BR) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Elia Group SA/NV (ELI.BR) 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 Elia Group SA/NV 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	2002
balance-sheet.row.cash-and-short-term-investments	1375.3	4370.9	3365.7	590.1	975	1789.3	195.2	176.6	626.4	171.1	437.7	166.2	385.6	366	174.6	27.3	50.3	45	49.4	59.1	71.8	47.5
balance-sheet.row.short-term-investments	7.2	219.7	316.2	0	0	0	0	0	0	0	-145.7	0	0	0	0	0	0	0	0	0	55.6	44.9
balance-sheet.row.net-receivables	1130.6	1233	870.3	1478.8	493.6	421.5	231.1	225.9	208.1	140.6	415.7	0	0	0	218.8	0	166.8	0	0	0	214.7	0
balance-sheet.row.inventory	42.7	21.6	21.6	39	24.3	19.2	13.6	22.6	24.2	14.8	16.4	15	16.3	14.5	13.7	13.7	13.2	12.9	12.6	13.6	15.8	15.7
balance-sheet.row.other-current-assets	21.4	1.8	1.1	13.7	9.7	161.5	63.3	162.6	270.2	178.3	0.1	635.3	296.8	529.4	36.3	249	4.4	156.8	158.4	183.8	0	152.5
balance-sheet.row.total-current-assets	2570	5627.3	4258.7	2121.6	1502.6	2391.5	503.2	587.7	1128.9	504.8	869.9	816.5	698.7	909.9	443.4	290	234.7	214.7	220.4	256.5	302.3	215.6
balance-sheet.row.property-plant-equipment-net	13648.7	11844.7	10859.5	10094.4	9445.6	8456.2	3202.4	2956.5	2687.2	2478.9	3629.8	3319.3	3150.5	3010.9	2089.6	2060.4	1993.2	1943.3	1891.3	1797.3	3412.6	3342.7
balance-sheet.row.goodwill	2411.1	2411.1	2411.1	2411.1	2411.1	2411.1	1707.8	1707.8	1707.8	1707.8	1707.8	1707.8	0	0	0	0	0	0	0	1707.8	0	0
balance-sheet.row.intangible-assets	313.2	2621.6	2559.7	2516.5	2507.5	91.2	30.8	28	26.8	27.2	50.6	49.2	1753.6	1751.1	1730.1	1727	1722.7	1718.3	1713.4	1.5	0	0
balance-sheet.row.goodwill-and-intangible-assets	2724.3	5032.7	4970.8	4927.6	4918.6	2502.3	1738.6	1735.8	1734.6	1735	1758.4	1757	1753.6	1751.1	1730.1	1727	1722.7	1718.3	1713.4	1709.3	0	0
balance-sheet.row.long-term-investments	445.1	440.2	400.2	367.4	373.9	163.1	928.8	832.6	793.6	731.8	245.3	0	0	0	0	0	0	0	0	0	-49.4	-42.4
balance-sheet.row.tax-assets	2.1	243.6	188.1	167	166.9	106.3	9.6	21.2	37.2	21.4	28.9	43.1	5.2	8.7	25	24.2	13.7	21.3	30.2	25.9	0	0
balance-sheet.row.other-non-current-assets	-0.1	-2352.3	-2346.8	-2350.4	-2351	-106.3	-9.6	-21.2	-37.2	-21.4	-0.1	251.1	235.8	223.4	131.9	126.5	13.6	0.5	0.5	0.5	55.7	45
balance-sheet.row.total-non-current-assets	16820.1	15208.9	14071.8	13206	12554	11121.6	5869.8	5524.9	5215.4	4945.7	5662.3	5370.5	5145.1	4994.1	3976.6	3938.1	3743.2	3683.4	3635.4	3533	3418.9	3345.2
balance-sheet.row.other-assets	0	0	0	0	0	241.2	209.3	129	91.2	246.5	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	19390.1	20836.2	18330.5	15327.6	14056.6	13754.3	6582.3	6241.6	6435.5	5697	6532.2	6187	5843.8	5904	4420	4228.1	3977.9	3898.1	3855.8	3789.5	3721.2	3560.8
balance-sheet.row.account-payables	2149.4	1279	905.3	648.8	542.8	602.4	220.8	288	199.9	198.8	227.1	223.7	366.1	448.8	233.9	281.7	201.1	116.6	79.4	83.3	81	78.6
balance-sheet.row.short-term-debt	755.2	785.3	117.6	734.5	1056.3	550	49.5	100	539.9	63.9	573.5	725.9	0	0.1	0.1	804.3	0	0	0	344.6	902.7	902.7
balance-sheet.row.tax-payables	5.3	26.6	26.8	13.6	54.8	93.1	2.9	158.1	52.9	57.3	224.4	106.9	26	14	0.2	0.2	2.7	0.5	0.9	25.3	9	19.2
balance-sheet.row.long-term-debt-total	9770.7	8340	8359.4	7878.6	6005.6	5776.7	2834.7	2595.8	2623.4	2671.8	2598	2351.1	2918.5	2917.3	2618.9	1593.5	2190.3	2119.8	2129.5	1879.3	989.6	1348.2
Deferred Revenue Non Current	159.5	147.2	140.5	137.3	129.8	129.8	84.8	2546.7	2581	2666.1	196.7	213.7	197	179.8	175.9	171.7	149	177.4	201.1	-1454	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	927.9	4197.7	3683.7	1443.9	1981.3	3114	699.7	613	551	337.2	0.2	478.7	227.3	236.9	0.1	7.1	91.3	170.4	158.4	229.8	637.7	110
balance-sheet.row.total-non-current-liabilities	10550.8	9277.5	9211.7	8604.2	6705.7	5776.7	2834.7	2595.8	2623.4	2671.8	2845.6	2650.2	3203.5	3211	2804.7	1774.8	2345.6	2302.5	2335.3	2070.3	1015.9	1405.9
balance-sheet.row.other-liabilities	0	0	0	0	0	512.3	213.2	132.2	106.9	139.4	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	88.1	77	83.7	72.4	74.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	14388.6	15567.3	13946.3	11446.2	10342.1	10005.4	4017.9	3729	4021.1	3411.1	4323.1	4078.5	3796.9	3896.8	3052.9	2878.4	2638	2589.5	2573.1	2728	2637.2	2497.1
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
balance-sheet.row.common-stock	1823.3	1823.1	1709.2	1709.1	1705.9	1521.5	1517.6	1517.2	1512.8	1512.4	1506.9	1506.5	1500.6	1500.6	1207.3	1202.1	1201.7	1196.9	1196.9	1049.5	1049.5	1049.5
balance-sheet.row.retained-earnings	1930.9	1766.2	1509.2	1330.5	1189.8	1211.7	1033.8	988.6	902.6	780.2	614.3	533.8	493.5	467.4	132.2	132.5	106.4	89	77.3	3.9	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-98.6	292.2	370.1	169.7	166	166.8	173	166.9	127	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	917	736.8	262.1	262.4	259.1	547.5	-161.1	-161.3	-128.8	-7.5	87.9	68.2	52.8	39.2	25.9	13.5	30.5	21.6	7.4	8.1	34.5	14.2
balance-sheet.row.total-stockholders-equity	4572.6	4618.3	3850.6	3471.7	3320.8	3447.5	2563.3	2511.4	2413.6	2285.1	2209.1	2108.5	2046.9	2007.2	1365.4	1348.1	1338.6	1307.5	1281.6	1061.5	1084	1063.7
balance-sheet.row.total-liabilities-and-stockholders-equity	19390.1	20836.2	18330.5	15327.6	14056.6	13855.6	6590.9	6262	6471	5697	6532.2	6187	5843.8	5904	4420	4228.1	3977.9	3898.1	3855.8	3789.5	3721.2	3560.8
balance-sheet.row.minority-interest	428.8	436.7	386.4	326.9	309.9	301.4	1.1	1.2	0.8	0.8	0	0	0	0	1.7	1.6	1.3	1.1	1.1	0	0	0
balance-sheet.row.total-equity	5001.4	5055	4237	3798.6	3630.7	3748.9	2564.4	2512.6	2414.4	2285.9	2209.1	2108.5	2046.9	2007.2	1367.1	1349.7	1339.9	1308.6	1282.7	1061.5	1084	1063.7
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	452.3	659.9	716.4	367.4	373.9	163.1	928.8	832.6	793.6	731.8	99.6	111.1	115.5	108.7	26.1	27.8	13.6	0.5	0.5	0.5	6.2	2.5
balance-sheet.row.total-debt	10525.9	9202.3	8560.7	8685.5	7136.6	7030	2834.7	2686.4	3145.3	2710.3	3171.5	3077	2918.5	2917.4	2619	2397.8	2190.3	2119.8	2129.5	2223.9	1892.3	2250.9
balance-sheet.row.net-debt	9157.8	5051.1	5511.2	8095.4	6161.6	5240.7	2639.5	2509.8	2518.9	2539.2	2733.8	2910.8	2532.9	2551.4	2444.4	2370.5	2140	2074.8	2080.1	2164.8	1876	2248.3

Rahavoogude aruanne

Elia Group SA/NV 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	2002
cash-flows.row.net-income	324.4	341.7	275.9	250.1	254.3	281.4	208.6	179.9	210.6	167.9	175.8	155	137.5	402	84.3	103.4	77.8	75.9	76.5	93.1	106.3	63.5
cash-flows.row.depreciation-and-amortization	557.5	514	467.7	432	371.9	234.4	123.8	116.2	106.4	101.4	149.7	148.3	139.7	114.5	97.7	95.4	92.5	88.3	83.2	71.2	67.8	94.7
cash-flows.row.deferred-income-tax	33.6	35.4	10.5	0.8	-3.7	-3.6	10.4	19.4	15.5	7	-0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-3782.1	2	0.2	1.4	-0.2	1.1	0.1	1	0.1	1.4	0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-2480	626.3	3181.4	-1441.1	-536.8	-52.3	107.5	-60.1	-30.9	-8.4	329.1	-268.4	122.2	123.9	-70.2	-31.2	-50	41.9	-60.6	115.2	86.3	-42.7
cash-flows.row.account-receivables	159.8	-314.7	639.9	-1060.8	66.2	-50.5	98.2	-61.4	-21.1	-7	-59.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-21.5	-0.3	17	-14.9	-5.6	-1.8	9.3	1.3	-9.8	-1.4	-1.8	0.6	-2.3	0.3	-0.7	-0.6	-0.7	-0.7	0	1.5	-0.1	-15.7
cash-flows.row.account-payables	-2805.4	1188.1	2645	-258.6	-640.4	-12.9	-12.3	80.5	9.2	0	59.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	187.1	-246.8	-120.5	-106.8	43	12.9	12.3	-80.5	-9.2	0	390.1	-269	124.5	123.6	-69.5	-30.6	-49.3	42.6	0	113.7	86.4	-27.1
cash-flows.row.other-non-cash-items	3860.6	-52.8	49.4	34.2	-11.7	55.7	-20.1	231.2	32.2	120.2	28.1	21.8	-13.2	-272.7	28.7	-109.3	26.9	8.4	15.8	26.2	-31.4	57.7
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-2313.8	-1571.1	-1220.3	-1082.3	-1157.7	-991.1	-369.1	-388.6	-327.5	-262.1	-460.3	-317.2	-288.3	-199.5	-133.7	-170.5	-150	-148.1	-185.4	-158.7	-150.7	-3453.9
cash-flows.row.acquisitions-net	3.3	27.5	3.5	2.8	-201.3	872.8	1.5	3.5	6	0	-0.1	-2.9	0	-300	0	0	-7.6	0	0	4.1	0	0
cash-flows.row.purchases-of-investments	0	-1	0	-0.4	-1.1	-988.7	-57.2	-25.8	-10.2	0	-3.7	-0.3	-0.8	0	0	-0.5	0	0	0	0	-3.7	-2.5
cash-flows.row.sales-maturities-of-investments	0	53.8	32.1	16.9	1.1	0.2	0.1	13.5	17.5	0	11.6	0	0.1	8.6	0.2	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	0	1	-0.5	0	174.4	951.6	-38.4	8.7	31	47.3	1.6	8	7.1	2.3	6.1	2.5	2.7	0	0	-5.3	12.9	16.6
cash-flows.row.net-cash-used-for-investing-activites	-2310.5	-1489.8	-1185.2	-1063	-1184.6	-155.2	-463.1	-388.7	-283.2	-214.8	-450.9	-312.4	-281.9	-488.6	-127.4	-168.5	-154.9	-148.1	-185.4	-159.9	-141.6	-3439.9
cash-flows.row.debt-repayment	-1175.8	-651.7	-179.7	-1555	-16.6	-1353.7	-100	-540	-497.9	-500	-619.7	0	0	-210	-927.9	0	-200	-50	-344.6	-1022.7	0	0
cash-flows.row.common-stock-issued	24.6	645.1	0.6	5	435.3	5.3	0.4	5.2	0.4	5.3	0.4	5.3	0	299.7	4.4	0.4	4.2	0	155.7	0	0	1049.5
cash-flows.row.common-stock-repurchased	-4.3	-8.2	-0.7	3110	-6.1	-0.1	99.6	534.8	-498.3	494.7	0	0	0	-6.5	-0.1	0	-0.1	0	-1.4	0	0	0
cash-flows.row.dividends-paid	-140.4	-139.6	-136.8	-135.3	-125.3	-98.7	-96.2	-94.2	-93.7	-93.8	-89.3	-88.7	-84.5	-66.6	-66	-62.5	-61.3	-60.8	-250	-139.4	-49.3	0
cash-flows.row.other-financing-activites	-42.3	1279.4	-24	-24	9.2	2679.8	247.2	80.3	0	349.2	748.2	119.8	0	295.6	1123.8	166.1	270	40	501.1	997.4	-13.9	2264.7
cash-flows.row.net-cash-used-provided-by-financing-activities	1013.4	1125	-340.6	1400.7	296.5	1232.6	51.4	-548.7	404.6	-239.3	39.6	36.4	-84.5	312.2	134.2	104	12.8	-70.8	60.8	-164.7	-63.2	3314.2
cash-flows.row.effect-of-forex-changes-on-cash	0	-0.1	0.1	0	0	0	0	0	0	0	0	-0.1	0	191.3	0	0	0.2	0	0	0	0	0
cash-flows.row.net-change-in-cash	-2783.1	1101.7	2459.4	-384.9	-814.3	1594.1	18.6	-449.8	455.3	-71.6	271.5	-219.4	19.8	191.3	147.3	-6.2	5.3	-4.4	-9.7	-18.9	24.4	47.5
cash-flows.row.cash-at-end-of-period	1368.1	4151.2	3049.5	590.1	975	1789.3	195.2	176.6	626.4	171.1	437.7	166.2	385.7	365.9	174.6	27.3	50.3	45	49.4	59.1	24.4	47.5
cash-flows.row.cash-at-beginning-of-period	4151.2	3049.5	590.1	975	1789.3	195.2	176.6	626.4	171.1	242.7	166.2	385.6	365.9	174.6	27.3	33.5	45	49.4	59.1	78	0	0
cash-flows.row.operating-cash-flow	-1486	1466.6	3985.1	-722.6	73.8	516.7	430.3	487.6	333.9	382.5	682.8	56.7	386.2	367.7	140.5	58.3	147.2	214.5	114.9	305.7	229.1	173.1
cash-flows.row.capital-expenditure	-2313.8	-1571.1	-1220.3	-1082.3	-1157.7	-991.1	-369.1	-388.6	-327.5	-262.1	-460.3	-317.2	-288.3	-199.5	-133.7	-170.5	-150	-148.1	-185.4	-158.7	-150.7	-3453.9
cash-flows.row.free-cash-flow	-3799.8	-104.5	2764.8	-1804.9	-1083.9	-474.4	61.2	99	6.4	120.4	222.5	-260.5	97.9	168.2	6.8	-112.2	-2.8	66.4	-70.5	147	78.4	-3280.8

Kasumiaruande rida

Elia Group SA/NV tulud muutusid võrreldes eelmise perioodiga NaN%. ELI.BR 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	2002
income-statement-row.row.total-revenue	3842.6	3616	2551.3	2209.6	2242.3	1934.8	808.2	800.1	780.1	785.5	1323	1228.2	1188.2	939.5	733.7	724.4	705.7	695.9	694.3	687.4	693.1	668.9
income-statement-row.row.cost-of-revenue	3267.5	3403.5	2246.4	1804.3	1675.8	987.2	354	355.4	362	364	667.3	632.6	5.9	5.9	5.6	288.7	8.6	7	6.2	292.9	6.1	4.8
income-statement-row.row.gross-profit	575.1	212.5	304.9	405.3	566.5	947.6	454.2	444.7	418.1	421.5	655.7	595.6	1182.3	933.6	728.1	435.7	697.1	688.9	688.1	394.5	687	664.1
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
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	215.3	-15.4	-14.6	-14.6	69.4	24.5	5.6	-18.5	-13	33.3	40.6	26.2	0	0	0	0	0	0	0	-3.4	-29.2	-2.8
income-statement-row.row.operating-expenses	-168.9	26.6	22.8	21.3	-62.7	445.2	132.3	148.5	75.9	119.3	331.4	325.8	874.3	373.2	502.3	197.8	482.4	484.9	476.3	196.8	473.3	476.8
income-statement-row.row.cost-and-expenses	3098.6	3430.1	2269.2	1825.6	1613.1	1432.4	486.3	503.9	437.9	483.3	998.7	958.4	880.2	379.1	507.9	486.5	491	491.9	482.5	489.7	479.5	481.7
income-statement-row.row.interest-income	61.6	4.2	1.1	2.3	4.1	93.1	73.8	84	98.7	113.1	2.1	3.7	14.2	21.8	133.2	125.9	111.4	3.1	1.9	4.3	2.4	2.4
income-statement-row.row.interest-expense	181	143.2	128.5	167.3	156.3	121.9	90.3	98.4	107.2	113.8	126	148.1	142.8	145	12.8	0	0	101.4	95.7	89.3	77.8	85.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-219.2	330.3	102	43.8	-207.4	-152.7	26	-4.5	19.7	-19.3	-108.1	-134.2	-127.2	-124.4	-121.5	-107.3	-104	-98.3	-93.8	-98.7	-46.3	-80.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	215.3	-15.4	-14.6	-14.6	69.4	24.5	5.6	-18.5	-13	33.3	40.6	26.2	0	0	0	0	0	0	0	-3.4	-29.2	-2.8
income-statement-row.row.total-operating-expenses	-219.2	330.3	102	43.8	-207.4	-152.7	26	-4.5	19.7	-19.3	-108.1	-134.2	-127.2	-124.4	-121.5	-107.3	-104	-98.3	-93.8	-98.7	-46.3	-80.2
income-statement-row.row.interest-expense	181	143.2	128.5	167.3	156.3	121.9	90.3	98.4	107.2	113.8	126	148.1	142.8	145	12.8	0	0	101.4	95.7	89.3	77.8	85.4
income-statement-row.row.depreciation-and-amortization	557.5	514	467.7	432	371.9	234.4	123.8	116.2	106.4	101.4	149.7	148.3	139.7	114.5	97.7	95.4	92.5	88.3	83.2	71.2	67.8	94.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	744	185.9	282.1	384	629.2	562	222.1	216.7	223.8	208.4	345.4	305.4	308	560.4	225.8	237.9	214.7	204	211.8	191.8	213.6	187.2
income-statement-row.row.income-before-tax	524.8	516.2	384.1	427.8	421.8	409.3	248.1	212.2	243.5	189.1	237.3	171.2	180.8	436	104.3	130.6	110.7	105.7	118	93.1	167.3	107
income-statement-row.row.income-tax-expense	155.5	147.5	105.2	129.1	121	102.2	39.5	32	32.9	21.4	61.5	16.2	43.3	34	20	27.2	32.9	29.8	41.5	33.6	61.1	43.5
income-statement-row.row.net-income	355.4	361	295.2	269.4	273.6	281.4	229.1	179.9	210.6	172.6	175.8	155	137.5	402	84.3	103.4	77.8	75.9	76.5	59.5	106.3	63.5