Nasdaq, Inc.

Sümbol: NDAQ

NASDAQ

60.87

USD

Turuhind täna

35.3102
P/E suhe
9.6515
PEG suhe
35.09B
MRK Cap
0.01%
DIV tootlus

Nasdaq, Inc. (NDAQ) Finantsaruanded

Q: Mis on Nasdaq, Inc. (NDAQ) koguvara?

Nasdaq, Inc. (NDAQ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Nasdaq, Inc. (NDAQ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 2946.788 M, mis on 0.137 % gowth. Kogu perioodi keskmine brutokasum on 1413.644 M, mis on 0.137 %. Keskmine brutokasumi suhtarv on 0.562 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.059 %, mis on võrdne 0.497 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Nasdaq, Inc. 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.548. Käibevara valdkonnas on NDAQ aruandlusvaluutas 9096. Märkimisväärne osa neist varadest, täpsemalt 661, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.032%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 655, kui neid on, aruandlusvaluutas. See näitab erinevust -0.304% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 10163 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.858%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 10816 aruandlusvaluutas. Selle aspekti aastane muutus on 0.758%. Kontovõlad ja lühiajalised võlad on vastavalt 332 ja 291. Koguvõlg on 10871, netovõlg on 10398. Muud lühiajalised kohustused moodustavad 7808, mis lisandub kohustuste kogusummale 21474. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	12317	661	683	601	2940	623	813	612	648	502	601	587	720	785	568	902	793.1	1325.3	1950.2	344.6	261.7	358.4	445.1	521.8	262.3	10.6	2.8
balance-sheet.row.short-term-investments	921	188	181	208	195	291	268	235	245	201	174	162	223	279	253	308	227.3	0	1628.2	179.4	203.5	209.5	240.8	228	0	0	0
balance-sheet.row.net-receivables	3046	929	677	588	566	422	384	423	429	316	389	393	333	308	298	301	338.6	249.5	233.3	207.7	107.5	119.1	177.7	229	180.9	0	0
balance-sheet.row.inventory	13097	-20	7043	5940	3979	3026	4783	4307	3316	2308	2259	2057	327	1625	4110	85	41.3	10.8	11.1	10	24.2	40.5	53	51.2	32.4	0	0
balance-sheet.row.other-current-assets	-2551	-1590	201	294	175	219	390	187	167	158	151	126	112	3855	3534	2166	4262.5	96.4	118	34.8	12.8	11.6	21.1	13.2	268.9	0	0
balance-sheet.row.total-current-assets	42346	9096	8604	7423	7660	4290	6370	5529	4560	3284	3400	3163	1492	6573	8510	3454	5435.5	1682	2312.5	597	406.2	529.6	697	815.2	744.5	10.6	2.8
balance-sheet.row.property-plant-equipment-net	3838	978	976	875	856	730	376	400	362	323	292	268	211	193	164	164	182.9	64.5	65.3	122.6	173.8	242.9	361.2	378.8	326.3	0	0
balance-sheet.row.goodwill	44071	14089	8099	8433	6850	6366	6363	6586	6027	5395	5538	6186	5335	5061	5127	4800	4492.4	980.7	1028.7	961.9	141.4	0	10.1	0	0	0	0
balance-sheet.row.intangible-assets	19670	7443	2581	2813	2255	2249	2300	2468	2094	1959	2077	2386	1650	1648	1719	1631	1582.9	181.6	199.6	1177.4	182.2	0.9	16.6	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	63764	21555	10680	11246	9105	8615	8663	9054	8121	7354	7615	8572	6985	6709	6846	6431	6075.3	1162.3	1228.4	1177.4	182.2	0.9	16.6	0	0	0	0
balance-sheet.row.long-term-investments	2805	655	657	638	471	496	438	504	496	204	163	95	50	0	0	0	0	0	0	0	0	0	0	0	260.7	0	0
balance-sheet.row.tax-assets	-8124	-655	-657	-638	-471	-496	4	391	717	619	536	404	294	392	433	504	644.1	63.3	97	133.3	48.8	72.1	70	75	61.3	0	0
balance-sheet.row.other-non-current-assets	7939	665	608	571	358	289	-151	-92	-106	77	81	75	100	224	254	169	357.1	7.2	13.3	16.5	3.8	5.7	31.1	57.3	-228.3	0	0
balance-sheet.row.total-non-current-assets	70222	23198	12264	12692	10319	9634	9330	10257	9590	8577	8687	9414	7640	7518	7697	7268	7259.4	1297.4	1403.9	1449.8	408.6	321.6	478.9	511.1	419.9	0	0
balance-sheet.row.other-assets	7	7	0	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	112575	32301	20868	20115	17979	13924	15700	15786	14150	11861	12087	12577	9132	14091	16207	10722	12694.9	2979.4	3716.5	2046.8	814.8	851.3	1175.9	1326.3	1164.4	578.3	403.7
balance-sheet.row.account-payables	1083	332	185	185	175	148	198	177	175	158	189	228	172	164	142	119	242.4	218.7	170.8	118.9	40.2	30	99.8	111.7	0	0	0
balance-sheet.row.short-term-debt	947	291	664	1018	451	391	875	480	315	293	304	45	45	45	140	225	225	97.8	10.7	7.5	91.8	1.6	15.7	4.5	19.4	0	0
balance-sheet.row.tax-payables	-24	0	0	0	0	0	0	0	0	0	0	0	0	129	0	0	0	34.1	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	40262	10163	5187	5198	5930	3327	2956	3727	3603	2364	2313	2589	1931	2072	2181	1867	2293.8	118.4	1492.9	1184.9	265	265	437.4	300.7	34.1	0	0
Deferred Revenue Non Current	2469	594	357	329	235	211	87	146	171	200	215	143	156	154	170	160	109.3	94	90.6	92	89.8	0	102.1	121.7	138.2	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	4288	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	27478	7808	7629	6340	4063	3477	5303	4416	3430	2366	2310	2376	571	5697	7827	2418	4507.5	34.1	222.7	145.4	16.7	146.3	115.3	112.1	262.9	0	0
balance-sheet.row.total-non-current-liabilities	46219	12442	5869	5838	6619	4058	3681	4637	4638	3308	3313	3593	2996	3075	3247	2911	3375.2	359.9	1798.5	1467.5	449.9	452.9	616.1	508.9	221.5	0	0
balance-sheet.row.other-liabilities	7	7	0	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	1669	417	452	386	389	331	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7.7	12.1	14.6	0	0
balance-sheet.row.total-liab	78203	21474	14704	13710	11543	8285	10251	9899	8720	6252	6293	6393	3923	9105	11478	5778	8436.4	771.1	2259	1792.8	658.3	690.6	911.5	802.5	503.7	0	0
balance-sheet.row.preferred-stock	1303.1	0	0	0	0	0	0	0	0	0	0	0	0	0	16207	15	0	0	0	95	130.1	133.8	133.8	0	0	0	0
balance-sheet.row.common-stock	22	6	5	2	2	2	2	2	2	2	2	2	2	2	2	2	2	1.4	1.3	1.3	1.3	1.3	1.3	1.3	1.2	0	0
balance-sheet.row.retained-earnings	31081	7825	7207	6465	5628	5027	4558	3970	3479	3571	3292	2976	2678	2391	2004	1610	1350.3	1030.4	513	385.8	330.7	332.5	446.3	412.9	372.4	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-8189	-1924	-1991	-1587	-1368	-1686	-1530	-862	-979	-864	-682	-67	-185	-350	-272	-406	-619	-4.7	136.2	0.6	0.5	1.9	0.7	-4.3	-1.9	0	0
balance-sheet.row.other-total-stockholders-equity	10109.9	4909	930	1515	2171	2296	2419	2777	2928	2900	3181	3273	2713	2933	-13223	3706	3508.1	1181.2	806.8	-229.7	-306.1	-308.8	-311.2	108.5	273.4	0	0
balance-sheet.row.total-stockholders-equity	34327	10816	6151	6395	6433	5639	5449	5887	5430	5609	5793	6184	5208	4976	4718	4927	4241.4	2208.3	1457.4	253	156.6	160.7	270.9	518.4	645.2	352	266.3
balance-sheet.row.total-liabilities-and-stockholders-equity	112575	32301	20868	20115	17979	13924	15700	15786	14150	11861	12087	12577	9132	14091	16207	10722	12694.9	2979.4	3716.5	2046.8	814.8	851.3	1175.9	1326.3	1164.4	578.3	403.7
balance-sheet.row.minority-interest	45	11	13	10	3	0	0	0	0	0	1	0	1	10	11	17	17	0	0.1	1	0	0	-6.5	5.4	15.5	0	0
balance-sheet.row.total-equity	34372	10827	6164	6405	6436	5639	5449	5887	5430	5609	5794	6184	5209	4986	4729	4944	4258.4	2208.3	1457.5	254	156.6	160.7	264.4	523.8	660.7	352	266.3
balance-sheet.row.total-liabilities-and-total-equity	112575	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1416	188	181	208	195	291	268	235	245	201	174	162	223	279	253	308	227.3	0	1628.2	179.4	203.5	209.5	240.8	228	260.7	0	0
balance-sheet.row.total-debt	41809	10871	5851	6216	5930	3718	3831	4207	3603	2364	2313	2634	1976	2117	2321	2092	2518.8	118.4	1503.6	1192.4	265	266.6	453.1	305.1	53.5	0	0
balance-sheet.row.net-debt	30240	10398	5349	5823	3185	3386	3286	3830	3200	2063	1886	2209	1479	1611	2006	1498	1953	-1206.9	1181.6	1027.2	206.8	117.7	248.9	11.4	-208.8	-10.6	-2.8

Rahavoogude aruanne

Nasdaq, Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.969 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 5194, mis tähistab 20.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -5994000000.000. See on -123.327 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 323, -77, -260, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -441 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -4, 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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	991	1061	1123	1187	933	774	458	734	108	427	413	384	349	383	389	263	319.9	518.4	127.9	61.7	1.8	-105.4	43.1	40.5	23.3
cash-flows.row.depreciation-and-amortization	409	323	258	278	202	190	210	188	170	138	137	122	104	109	103	104	92.6	38.9	70.9	68.3	76.9	89.9	101.1	100.3	65.6
cash-flows.row.deferred-income-tax	54	68	38	94	41	35	342	10	-136	-14	-6	28	16	4	-35	-10	-103.1	-15.6	13.4	3.5	27	2.1	13.7	-23.2	-67.1
cash-flows.row.stock-based-compensation	126	122	106	90	87	79	69	70	86	68	62	47	46	36	33	35	25.7	16.7	9.9	10.4	18	-0.1	3.2	6.9	0
cash-flows.row.change-in-working-capital	-14	39	168	-469	-9	-48	103	-103	-45	-15	-1	13	-6	80	-121	48	-3.7	62.5	23.8	-25.5	-14.2	51.5	-28.5	-83.1	118.8
cash-flows.row.account-receivables	-24	3	-101	-6	-167	-42	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	7	-3	101	6	167	42	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	86	149	19	-17	5	-49	33	-12	5	-38	-40	51	1	0	4	-125	19.8	-31.3	42.2	27	-2.1	-31.7	-28.7	-11.6	0
cash-flows.row.other-working-capital	-83	-110	149	-452	-14	1	70	-91	-50	23	39	-38	-7	80	-125	173	-23.5	93.8	-18.4	-52.6	-12.1	83.1	0.1	-71.5	118.8
cash-flows.row.other-non-cash-items	525	-1407	13	-97	-2	-67	-154	10	539	81	82	-20	85	57	71	142	76.5	-447.7	-44.8	2.5	7.6	67.3	24.7	23.6	114.9
cash-flows.row.net-cash-provided-by-operating-activities	1661	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.investments-in-property-plant-an-equipment	-157	-158	-152	-163	-188	-127	-111	-144	-134	-133	-140	-115	-87	-88	-42	-59	-54.7	-18.5	-21	-25.4	-26	-31.6	-85.4	-122.6	-195.9
cash-flows.row.acquisitions-net	-5766	-5766	-41	-2240	-157	-74	185	-776	-1460	-256	0	-1121	-112	-26	-190	8	-2998.8	-15.1	-54	-970.5	-190	0.1	8.4	5	-17
cash-flows.row.purchases-of-investments	-554	-712	-322	-316	-283	-579	-421	-392	-468	-384	-303	-453	-301	-533	-237	-623	-164.6	-80.4	-1827.1	-623.7	-264.3	-197.6	-212.6	-391.9	-248.2
cash-flows.row.sales-maturities-of-investments	579	719	320	285	424	554	543	424	411	348	298	500	372	501	351	621	15.2	1916.5	620.5	648.1	267.7	231.3	209.2	395	165.7
cash-flows.row.other-investing-activites	-195	-77	244	-219	-27	-14	0	-2	-6	-16	-10	0	0	0	0	0	54.3	55.3	7.2	18	11.3	-2.5	-22.1	5.2	3.1
cash-flows.row.net-cash-used-for-investing-activites	-6093	-5994	49	-2653	-231	-240	196	-890	-1657	-441	-155	-1189	-128	-146	-118	-53	-3148.7	1857.9	-1274.4	-953.4	-201.3	-0.2	-102.5	-109.2	-292.2
cash-flows.row.debt-repayment	-1154	-260	-1097	-804	-1468	-1215	-320	-708	-1156	-369	-970	-289	-145	-948	-2216	-340	0	0	-415.9	-930	0	-150	0	0	0
cash-flows.row.common-stock-issued	444	5194	23	1272	3466	833	67	1181	2510	535	775	23	-3	10	6	8	29.7	16.8	999.5	52.9	2.3	1	2.2	93.8	0
cash-flows.row.common-stock-repurchased	-140	-269	-711	-1004	-262	-239	-444	-274	-165	-411	-209	-10	-278	-100	-797	0	7.6	16.8	-105.1	-38.6	-0.1	-0.1	-305.2	-240	0
cash-flows.row.dividends-paid	-470	-441	-383	-350	-320	-305	-280	-243	-200	-149	-98	-87	-65	-700	-2409	0	0	0	-105.1	-3.2	-8.4	-8.3	0	0	0
cash-flows.row.other-financing-activites	4278	-4	3204	2304	-33	-11	-50	-9	13	32	17	910	6	1413	4821	-4	1991.5	-1061.4	856.5	1858.4	-0.3	-0.1	158.8	221.8	288.3
cash-flows.row.net-cash-used-provided-by-financing-activities	2958	4220	1036	1418	1383	-937	-1027	-53	1002	-362	-485	547	-485	-325	-595	-336	2028.9	-1027.8	1230.1	939.5	-6.5	-157.6	-144.1	75.6	288.3
cash-flows.row.effect-of-forex-changes-on-cash	-138	202	-1293	-331	16	-10	-10	15	-6	-8	-18	-4	10	-7	-6	27	-47.5	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-964	-51	1498	-483	2420	-224	187	-19	61	-126	29	-72	-9	191	-279	220	-759.6	1003.3	156.8	107.1	-90.7	-52.5	-89.5	31.5	251.7
cash-flows.row.cash-at-end-of-period	23583	473	6994	5496	2782	362	586	399	418	301	427	425	497	506	315	594	565.8	1325.3	322	165.2	58.2	148.9	204.3	293.7	262.3
cash-flows.row.cash-at-beginning-of-period	24547	524	5496	5979	362	586	399	418	357	427	398	497	506	315	594	374	1325.3	322	165.2	58.2	148.9	201.5	293.7	262.3	10.6
cash-flows.row.operating-cash-flow	1661	206	1706	1083	1252	963	1028	909	722	685	687	574	594	669	440	582	407.7	173.2	201.1	120.9	117	105.3	157.1	65	255.6
cash-flows.row.capital-expenditure	-157	-158	-152	-163	-188	-127	-111	-144	-134	-133	-140	-115	-87	-88	-42	-59	-54.7	-18.5	-21	-25.4	-26	-31.6	-85.4	-122.6	-195.9
cash-flows.row.free-cash-flow	1504	48	1554	920	1064	836	917	765	588	552	547	459	507	581	398	523	353	154.7	180	95.5	91	73.7	71.7	-57.5	59.7

Kasumiaruande rida

Nasdaq, Inc. tulud muutusid võrreldes eelmise perioodiga -0.026%. NDAQ brutokasum on teatatud 4853. Ettevõtte tegevuskulud on 1106, mille muutus võrreldes eelmise aastaga on 20.479%. Kulud amortisatsioonikulud on 323, mis on 0.110% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1106, mis näitab 20.479% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 0.009% kasvu võrreldes eelmise aastaga. Tegevustulu on 1578, mis näitab 0.009% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.059%. Eelmise aasta puhaskasum oli 1059.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	6206	6064	6226	5886	5627	4262	4277	3965	3705	3403	3500	3211	3119	3438	3197	3409	3648.7	2436.6	1657.8	879.9	540.4	589.8	799.2	857.2	832.7	634.2	450.8
income-statement-row.row.cost-of-revenue	2104	1211	3647	3404	3510	2434	2463	2212	2092	1903	2021	1855	1910	1748	1675	1956	2188.6	1624.4	970.4	353.9	55.8	190.3	226.8	210.6	0	0	0
income-statement-row.row.gross-profit	4102	4853	2579	2482	2117	1828	1814	1753	1613	1500	1479	1356	1209	1690	1522	1453	1460.1	812.2	687.4	526	484.6	399.5	572.4	646.7	832.7	634.2	450.8
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	0	0	0	0	0	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	308	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	48	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	102	946	291	278	202	190	242	221	205	165	164	152	138	109	103	104	92.6	38.9	70.9	108.8	121.9	244.4	188.1	233.1	590.8	499.7	397.2
income-statement-row.row.operating-expenses	1391	1106	918	923	802	742	765	710	657	598	644	593	471	956	887	801	794.5	446.6	473.3	412.3	476.4	647.2	720.1	764.7	636.7	499.7	397.2
income-statement-row.row.cost-and-expenses	3495	2317	4565	4327	4312	3176	3228	2922	2749	2501	2665	2448	2381	2704	2562	2757	2983.1	2070.9	1443.7	766.3	532.3	647.2	720.1	764.7	636.7	499.7	397.2
income-statement-row.row.interest-income	116	115	7	1	4	10	10	7	5	4	6	9	10	11	9	13	0	37.6	24.6	12.7	5.9	9.5	12.2	22.6	0	0	0
income-statement-row.row.interest-expense	-73	-284	120	125	101	124	150	143	135	111	117	111	97	119	102	102	0	-72.9	-91.1	-20.3	-11.5	-18.6	-19.6	-9.6	0	0	0
income-statement-row.row.selling-and-marketing-expenses	48	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-292	-177	-89	93	-22	2	155	-27	-690	-165	-130	-61	-103	-53	-16	-172	-89.8	463.4	64.6	-41.8	-45.6	-147.9	-90.2	-172.1	18.9	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	102	946	291	278	202	190	242	221	205	165	164	152	138	109	103	104	92.6	38.9	70.9	108.8	121.9	244.4	188.1	233.1	590.8	499.7	397.2
income-statement-row.row.total-operating-expenses	-292	-177	-89	93	-22	2	155	-27	-690	-165	-130	-61	-103	-53	-16	-172	-89.8	463.4	64.6	-41.8	-45.6	-147.9	-90.2	-172.1	18.9	0	0
income-statement-row.row.interest-expense	-73	-284	120	125	101	124	150	143	135	111	117	111	97	119	102	102	0	-72.9	-91.1	-20.3	-11.5	-18.6	-19.6	-9.6	0	0	0
income-statement-row.row.depreciation-and-amortization	459	323	291	530	362	358	210	188	170	138	137	122	104	109	103	104	92.6	38.9	70.9	68.3	76.9	89.9	101.1	100.3	65.6	0	0
income-statement-row.row.ebitda-caps	1743	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1610	1578	1564	1441	1234	1017	1028	999	839	720	754	688	690	696	631	603	640.2	365.7	214.1	113.7	8.2	-57.3	79.1	60.1	196	134.5	53.7
income-statement-row.row.income-before-tax	1318	1401	1475	1534	1212	1019	1064	880	136	630	594	600	548	573	526	391	522.2	793.9	213.1	106.3	2.6	-66.4	84.2	78.8	214.9	0	0
income-statement-row.row.income-tax-expense	327	344	352	347	279	245	606	146	28	203	181	216	199	190	137	128	202.3	275.5	85.3	44.6	0.7	-21.2	41	38.3	90.5	-86.1	-35
income-statement-row.row.net-income	992	1059	1125	1187	933	774	458	734	108	428	414	385	352	387	395	266	319.9	518.4	127.9	61.7	11.4	-105.4	43.1	40.5	23.3	86.1	35