London Stock Exchange Group plc

Sembol: LSEG.L

LSE

9162

GBp

Bugünkü piyasa fiyatı

62.7818
F/K Oranı
-213.4581
PEG Oranı
48.57B
MRK Kapağı
0.01%
DIV Verimi

London Stock Exchange Group plc (LSEG-L) Finansal Tablolar

Q: Nedir London Stock Exchange Group plc (LSEG.L) toplam varlıklar?

London Stock Exchange Group plc (LSEG.L) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz London Stock Exchange Group plc (LSEG.L). 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

London Stock Exchange Group plc'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	2013	2011	2009	2007	2005	2003	2001	1999
balance-sheet.row.cash-and-short-term-investments	3580	3435	2665	1785	1493	1510	1381	1225	923.9	919.2	446.2	93835.6	110444.5	79901.9	32226.6	15863.6	72.9	226.8	124.4	227.9	211	189.9	147.9	200.4	200.5
balance-sheet.row.short-term-investments	0	226	0	92	81	862	822	74	574.8	470497.7	10584	93619.6	110177.5	79678.8	32082.9	15663	0	221.5	119.5	223	207	186	143	196	194
balance-sheet.row.net-receivables	766226	1035	733	416	461	562	461	383	171.9	33570	146306.7	241.1	6123.5	4723	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	0	0	0	0	0	0	0	3	3.7	0.5	1.5	2	1.4	2.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	-769806	793321	749499	841868	796560	835761	735176	558764	458164.1	470497.7	6.1	6137.3	0.4	-9.5	-5	-15663	61.4	49.3	81.9	61.1	64.3	0	0	0	0
balance-sheet.row.total-current-assets	769639	797791	752897	844069	798514	837833	737018	560375	459263.6	504987.4	146760.5	100216	116569.8	84617.6	35937.7	17642.7	134.3	276.1	206.3	289	275.3	236.7	195.9	248.3	239.9
balance-sheet.row.property-plant-equipment-net	716	797	832	297	288	149	129	108	93.9	93.3	80.1	73.3	62.4	74.9	79.9	72.8	58.8	64.1	71.7	168.3	126.3	115.4	117.1	114.4	123.2
balance-sheet.row.goodwill	19246	19829	17486	1856	1842	1919	1856	1597	1374.1	909	766.3	1188.9	1177.7	1217.8	1253.3	1082.2	32.2	32.2	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	13901	15237	14238	2468	2579	2768	2733	2527	2330.1	1567	1283	928.5	216.7	266.3	331.6	739.7	23.6	19.4	65	24.3	14.1	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	33147	35066	31724	4324	4421	4687	4589	4124	3704.2	2476	2049.3	2117.4	1394.4	1484.1	1584.9	1821.9	55.8	51.6	65	24.3	14.1	186	143	196	194
balance-sheet.row.long-term-investments	505	428	376	305	269	25	5	31	62.1	-470492.6	-10583.4	-93619	-110159.6	-79670.2	-32079.3	-15658.8	0	-219.8	-117.3	-221.1	-195.4	-172.4	-130.6	-193.5	-193.2
balance-sheet.row.tax-assets	664	622	508	51	49	42	38	68	34.6	42.2	19.2	16.8	12.2	6.2	5.7	10	15.9	19.8	14.8	4.9	4	3.9	4.9	4.4	6.5
balance-sheet.row.other-non-current-assets	339	-622	-508	-51	-49	-42	-38	-68	-34.6	470556.9	10600.3	93625.5	110216	79684.5	32088.7	15675.6	2.3	221.9	119.9	218.1	203	-3.9	-4.9	-4.4	-6.5
balance-sheet.row.total-non-current-assets	35371	36291	32932	4926	4978	4861	4723	4263	3860.2	2675.8	2165.5	2214	1525.4	1579.5	1679.9	1921.5	132.8	137.6	154.1	194.5	152	129	129.5	116.9	124
balance-sheet.row.other-assets	0	1074	1280	146	159	152	239	158	127.4	0	0	0	-4.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	805010	835156	787109	849141	803651	842846	741980	564796	463251.2	507663.2	148926	102430	118090.4	86197.1	37617.6	19564.2	267.1	413.7	360.4	483.5	427.3	365.7	325.4	365.2	363.9
balance-sheet.row.account-payables	258	413	259	54	57	52	50	105	452.2	401.5	230	31.7	19	15.1	20.1	23.3	3.3	2	4.3	3	6.1	10.2	10.9	10.8	7.8
balance-sheet.row.short-term-debt	2166	1434	168	647	549	561	522	618.7	930.2	278.7	0.4	10.5	0.1	0.9	2.3	436	171.4	0.6	2.8	4.4	0	0	0	0	0
balance-sheet.row.tax-payables	279	218	187	42	127	61	70	61.5	3.5	14.8	43.2	72.5	49.9	10.5	7.6	13.9	20.6	11.9	13	12.2	12.3	13.6	7.3	14.3	9.5
balance-sheet.row.long-term-debt-total	7533	6943	7699	1357	1612	1659	1460	566	678.7	796.6	796.5	746.6	499	605.8	622.5	256.1	248.7	0.5	0.5	0.5	0	0	0	30	30
Deferred Revenue Non Current	345	346	346	262	245	271	104	-138.7	2.2	205.9	-0.1	33.5	40.7	46.5	22.9	-72	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	765881	794365	750095	842101	796775	836087	735496	559036.3	457207.5	503768.4	146088.1	100024.2	4.8	84396.4	35785	17459.4	154.7	76.1	69.7	71.5	57.9	52.5	47.9	48.3	50.7
balance-sheet.row.total-non-current-liabilities	10488	6943	7699	1357	1612	1659	1460	566	678.7	1257.7	964.1	913.9	638.4	753.9	757	382.6	287.6	46.2	47.3	38.9	41.6	21.7	24.6	61	66.6
balance-sheet.row.other-liabilities	-19	3593	3124	689	700	636	596	856	786.5	0	0	0	-4.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	636	533	547	147	146	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	779047	807005	761590	845016	799850	839148	738228	561182	460055.1	505706.3	147327	100980.3	116953.4	85166.3	36564.4	18301.3	617	124.9	124.1	117.8	105.6	84.4	83.4	120.1	125.1
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	0	0	0
balance-sheet.row.common-stock	38	39	39	24	24	24	24	24	24	18.8	18.8	18.8	18.8	18.8	18.7	19.1	253	14.9	14.9	14.9	14.9	14.9	1.5	0	0
balance-sheet.row.retained-earnings	2917	3840	3816	911	668	424	419	259	255.3	-79	-126.8	-262.9	-662.9	-775.7	-803.2	-331.1	-351.7	268	220.3	307.7	262.6	220.6	192.8	171.7	136.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	2100	3365	1033	1012	1003	1137	1027	556.9	200.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	18752	18752	18752	1764	1760	1758	1757	2266.1	2264.3	1587	1638.5	1620.9	1681	1684.8	1741.4	1479.7	-253.8	4.3	0	42.1	44	45.8	47.7	73.4	102.2
balance-sheet.row.total-stockholders-equity	23807	25996	23640	3711	3455	3343	3227	3106	2743.9	1526.8	1530.5	1376.8	1036.9	927.9	956.9	1167.7	-352.5	287.2	235.2	364.7	321.5	281.3	242	245.1	238.8
balance-sheet.row.total-liabilities-and-stockholders-equity	805010	835156	787109	849141	803651	842846	741980	564795.5	463251.2	507663.2	148926	102430	118090.4	86197.1	37617.6	19564.2	267.1	413.7	360.4	483.5	427.3	365.7	325.4	365.2	363.9
balance-sheet.row.minority-interest	2137	2155	1879	414	346	355	525	508	452.2	430.1	68.5	72.9	100.1	102.9	96.3	95.2	2.6	1.6	1.1	1	0.2	0	0	0	0
balance-sheet.row.total-equity	25944	28151	25519	4125	3801	3698	3752	3614	3196.1	1956.9	1599	1449.7	1137	1030.8	1053.2	1262.9	-349.9	288.8	236.3	365.7	321.7	281.3	242	245.1	238.8
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	505	654	376	305	269	25	5	105	62.1	5.1	0.6	0.6	19	9.6	4	4.6	2.3	2.1	2.6	0.4	10.1	13.6	12.4	2.5	0.8
balance-sheet.row.total-debt	9699	8823	8369	2140	2268	2203	1953	1165.9	1608.9	1075.3	796.9	757.1	499.1	606.7	624.8	692.1	420.1	1.1	3.3	4.9	0	0	0	30	30
balance-sheet.row.net-debt	6119	5614	5704	355	775	693	572	14.9	685	156.1	350.7	541.1	232.1	383.6	481.1	491.5	347.2	-4.2	-1.6	0	-4	-3.9	-4.9	25.6	23.5

Nakit Akış Tablosu

London Stock Exchange Group plc'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	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	761	1302	3129	421	417	480	505	152	328.3	284.4	298.9	358.5	283	182.3	-207.9	265.2	174.2	85.4	92.2	81.3	70	66.9	39.8	41.9	10.1
cash-flows.row.depreciation-and-amortization	2143	1843	1503	145	224	161	154	147	170.4	178.6	129.2	95.3	96.7	123	85.8	48.4	24.1	26.5	28.7	23.5	19.9	18.3	19.9	22.2	33.1
cash-flows.row.deferred-income-tax	-22	-11	172	9	-240	71	-455	177	-139	-216.4	-147.5	-167.1	-131	-92.2	-143.8	-124.1	-55.1	-34.5	-33.9	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	143	158	141	44	37	36	38	37	32.1	13.4	13.1	12.1	5	3.5	10.2	12.3	4.5	2	1.8	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-361	-407	747	-53	203	-107	-35	-214	106.9	-3.5	-0.2	7.4	8.7	1.1	463.9	-44.6	-17.5	29.5	-10.1	-0.2	-4.7	-6.6	-7.6	-19.1	-7.2
cash-flows.row.account-receivables	-1	-407	747	-53	203	-107	-36	-215	104.2	0	-3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	502	-72061	-211	262	27	1	1	2.7	0.8	0.5	-0.9	0.7	-1.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	-706	-119	-347	21	37	3	-47	-75.8	-19.2	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	346	-383	72408	190	-299	-30	47	75.8	19.2	-4.3	2.3	8.3	8	2.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	293	-148	-3090	406	196	81	-3	119	-203.5	68.8	49	-6.7	0.7	-4.6	9.9	14.9	1.9	1.2	-6.5	-26.2	-25.6	-16.5	-33.1	-4.4	6.9
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	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-1084	-193	-90	-19	-41	-50	-47	-34	-30.1	-90.9	-46.4	-33.4	-43	-42.2	-56.4	-32.2	-19.9	-25.8	-40.8	-54.2	-28.1	-15.8	-22.7	-14.7	-25.6
cash-flows.row.acquisitions-net	-523	288	4191	29	16	59	-631	396.2	24.6	62.6	-13.2	-454.5	-5.5	-9.8	-3.3	82.3	0	-6.2	32.3	-15.5	-11.3	0	0	-1.5	0
cash-flows.row.purchases-of-investments	-95	-227	-28	-2	-270	-480	-118	-7.8	-1.5	-67.3	0	-15	0	0	0	-0.5	0	0	0	0	9.5	-5	-10	1.2	0
cash-flows.row.sales-maturities-of-investments	223	-61	-4163	2	254	421	19	20.2	12.7	7.1	0	4.3	0	0	0	8.7	0	0	0	0	0.7	0.7	0	0.1	0
cash-flows.row.other-investing-activites	95	-716	3774	-203	-399	-113	-44	-141.6	-91.7	60.5	0.2	16	6.1	4.6	10.8	-0.5	8.1	42.6	8.2	-0.5	-19.2	-43	53	-2	-16.5
cash-flows.row.net-cash-used-for-investing-activites	-1384	-909	3684	-193	-440	-163	-821	233	-86	-28	-59.4	-482.6	-42.4	-47.4	-48.9	57.8	-11.8	10.6	-0.3	-70.2	-48.4	-63.1	20.3	-16.9	-42.1
cash-flows.row.debt-repayment	-1128	-359	-11732	-271	-326	-491	-244	-867	-150.3	-91.4	-257.8	-24.2	-104.6	-313.8	-818.5	-497.5	-72.6	0	-1.5	0	0	0	-30	0	0
cash-flows.row.common-stock-issued	-156	662	11787	10	5	7	2	1.5	2.4	116.7	0.3	2.3	3.3	1.4	0.9	5.9	5.4	5.9	5.9	1.1	0.2	0	0	0	0
cash-flows.row.common-stock-repurchased	-1235	-303	-55	-4	-5	-4	-227	-9	147.9	-28	-13.9	248.5	0	-2.3	-83.1	-188.6	-651	-2	-2.5	0	0	0	-8.8	-25.8	-1.7
cash-flows.row.dividends-paid	-611	-567	-426	-257	-221	-189	-159	-130	-115.5	-80.8	-77.4	-73.6	-66.6	-65.2	-65.3	-46	-33.2	-22.8	-177.6	-12.9	-11.1	0	0	0	0
cash-flows.row.other-financing-activites	2044	-901	-4920	-20	207	202	1006	317.5	5.5	277.9	293.3	-12.8	-6.1	296.7	728.2	610.1	477.2	0.6	0.3	20	11.1	0	0	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-1086	-1468	-5346	-542	-340	-475	378	-687	-257.9	194.4	-55.5	140.2	-174	-83.2	-237.8	-116.1	-274.2	-18.3	-175.4	8.2	0.2	0	-38.8	-25.8	-1.7
cash-flows.row.effect-of-forex-changes-on-cash	-116	184	-60	55	-74	44	15	188	-41.1	-18.7	2.6	-7.7	0.1	3.2	-13	13.9	0	0	0	-238.1	9.7	0	0	0	0
cash-flows.row.net-change-in-cash	371	544	880	292	-17	128	231	-25.4	257.2	473	230.2	-293.4	157.4	80.7	16.7	-152.2	-153.9	102.4	-103.5	-221.7	21.1	-1	0.5	-2.1	-0.9
cash-flows.row.cash-at-end-of-period	3580	3209	2665	1785	1493	1510	1382	1151	1176.4	919.2	446.2	-538	-244.6	-402	-482.7	-499.4	72.9	226.8	124.4	0.9	211	189.9	147.9	200.4	200.5
cash-flows.row.cash-at-beginning-of-period	3209	2665	1785	1493	1510	1382	1151	1176.4	919.2	446.2	216	-244.6	-402	-482.7	-499.4	-347.2	226.8	124.4	227.9	222.6	189.9	190.9	147.4	202.5	201.4
cash-flows.row.operating-cash-flow	2957	2737	2602	972	837	722	659	241	434.2	325.3	342.5	299.5	263.1	213.1	218.1	172.1	132.1	110.1	72.2	78.4	59.6	62.1	19	40.6	42.9
cash-flows.row.capital-expenditure	-1084	-193	-90	-19	-41	-50	-47	-34	-30.1	-90.9	-46.4	-33.4	-43	-42.2	-56.4	-32.2	-19.9	-25.8	-40.8	-54.2	-28.1	-15.8	-22.7	-14.7	-25.6
cash-flows.row.free-cash-flow	1873	2544	2512	953	796	672	612	207	404.1	234.4	296.1	266.1	220.1	170.9	161.7	139.9	112.2	84.3	31.4	24.2	31.5	46.3	-3.7	25.9	17.3

Gelir Tablosu Satırı

London Stock Exchange Group plc'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin LSEG.L 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	2013	2011	2009	2007	2005	2003	2001	1999
income-statement-row.row.total-revenue	8379	7743	6535	2030	2314	2135	1955	1657	1418.6	1198.1	843.1	814.8	674.9	628.3	671.4	546.4	349.6	297.5	244.4	237.1	225.9	206.6	188.4	171.2	155.3
income-statement-row.row.cost-of-revenue	3286	1064	859	208	210	227	215	175	125.5	311.7	188.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	5093	6679	5676	1822	2104	1908	1740	1482	1293.1	886.4	655	814.8	674.9	628.3	671.4	546.4	349.6	297.5	244.4	237.1	225.9	206.6	188.4	171.2	155.3
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
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	-3376	-3116	-2735	-743	-842	-839	-799	-706.6	-649.5	11.5	9.8	-651.6	-13.1	-7	-6.1	13.2	-1.9	-1.2	-1.1	-1.4	-1.1	136.1	-16.8	5.2	6.7
income-statement-row.row.operating-expenses	3376	5287	4612	1273	1385	1159	1116	1054	891.9	814.9	522.8	350.9	367	468.6	1380.6	283.5	186.8	253.2	160	155.8	167.5	136.1	112.9	129.4	131.3
income-statement-row.row.cost-and-expenses	6662	6351	5471	1481	1595	1386	1331	1229	1017.4	814.9	522.8	350.9	367	468.6	1380.6	283.5	186.8	253.2	160	155.8	167.5	136.1	112.9	129.4	131.3
income-statement-row.row.interest-income	126	151	170	57	68	64	60	64	65.1	5.2	2.4	3.6	1.3	2.5	7.5	6.3	4.8	9.4	9	8	9.3	8.5	12.4	11.1	12.8
income-statement-row.row.interest-expense	294	201	177	63	85	78	68	68.2	70	72	62	41.3	43	41.7	41.8	34.8	17.8	0.8	2.5	1.9	0.9	1.2	4.5	4.8	5.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-537	-466	-560	-276	-271	-102	-103	-177	-99.4	-68.8	-49.5	582.1	-44.8	-38	-542.2	-38.2	-12.7	8.1	7.7	7.5	9.5	8.3	-8.6	-9.9	-5.9
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-3376	-3116	-2735	-743	-842	-839	-799	-706.6	-649.5	11.5	9.8	-651.6	-13.1	-7	-6.1	13.2	-1.9	-1.2	-1.1	-1.4	-1.1	136.1	-16.8	5.2	6.7
income-statement-row.row.total-operating-expenses	-537	-466	-560	-276	-271	-102	-103	-177	-99.4	-68.8	-49.5	582.1	-44.8	-38	-542.2	-38.2	-12.7	8.1	7.7	7.5	9.5	8.3	-8.6	-9.9	-5.9
income-statement-row.row.interest-expense	294	201	177	63	85	78	68	68.2	70	72	62	41.3	43	41.7	41.8	34.8	17.8	0.8	2.5	1.9	0.9	1.2	4.5	4.8	5.2
income-statement-row.row.depreciation-and-amortization	2143	1843	1503	116	197	161	154	147	170.4	178.6	129.2	95.3	96.7	123	85.8	48.4	24.1	26.5	28.7	23.5	19.9	18.3	19.9	22.2	33.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1717	1707	1454	768	922	787	667	541	435.5	353.1	348.4	358.5	283	182.3	-207.9	265.2	174.2	85.4	84.5	81.3	70	66.9	39	36.7	3.4
income-statement-row.row.income-before-tax	1180	1241	894	492	651	685	564	364	336.1	284.3	298.9	639.7	238.2	144.3	-250.8	227	161.5	93.5	92.2	88.8	79.5	75.2	30.4	48.5	18.1
income-statement-row.row.income-tax-expense	247	262	302	138	186	132	22	101	48.1	101.6	83.4	108.3	81.7	52.6	82	54	50.9	26.7	27.7	25.7	26.8	25.3	15.2	16.4	7.1
income-statement-row.row.net-income	761	790	461	293	417	480	505	223	259.6	170.1	217	522	151.6	90.4	-338	168.3	109.6	70.7	65	63.4	52.7	49.9	15.2	32.1	11