Elia Group SA/NV

Sembol: ELI.BR

EURONEXT

99.15

EUR

Bugünkü piyasa fiyatı

22.2333
F/K Oranı
-7.9206
PEG Oranı
7.29B
MRK Kapağı
0.02%
DIV Verimi

Elia Group SA/NV (ELI-BR) Finansal Tablolar

Q: Nedir Elia Group SA/NV (ELI.BR) toplam varlıklar?

Elia Group SA/NV (ELI.BR) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Elia Group SA/NV (ELI.BR). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Elia Group SA/NV'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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

Nakit Akış Tablosu

Elia Group SA/NV'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

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

Gelir Tablosu Satırı

Elia Group SA/NV'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin ELI.BR brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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