Terna - Rete Elettrica Nazionale Società per Azioni

Sembol: TRN.MI

EURONEXT

7.844

EUR

Bugünkü piyasa fiyatı

13.9118
F/K Oranı
1.6694
PEG Oranı
15.10B
MRK Kapağı
0.04%
DIV Verimi

Terna - Rete Elettrica Nazionale Società per Azioni (TRN-MI) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Terna - Rete Elettrica Nazionale Società per Azioni (TRN.MI). 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

Terna - Rete Elettrica Nazionale Società per Azioni'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
balance-sheet.row.cash-and-short-term-investments	1740.4	2405.6	2547.4	3310.1	1576.7	1733.4	1989.4	1163.9	434.4	1220.3	1632.9	2531.4	1270.4	150.6	501.1	786.6	246.5	38.7	81	87.9	50.7
balance-sheet.row.short-term-investments	362.2	250.5	980.6	621.1	519.3	404.5	499.9	26.2	2.8	3	15.8	21.3	155.5	0.5	501	6.9	2.5	2.6	4.4	0	0
balance-sheet.row.net-receivables	2123.4	2525.1	2837.5	1344.1	1338.1	1244.2	1388.3	1514.7	1590.3	1685.9	1721.1	1951.4	1694.6	2088.4	1187.5	1756.3	1541.1	17.3	1026.2	365.4	558
balance-sheet.row.inventory	106.4	92.2	80.9	90.7	61.1	76.8	49.9	17.4	12.4	21.6	8	6.6	16.3	11.4	11.7	17.7	12.6	7.7	21.2	42.2	34.9
balance-sheet.row.other-current-assets	325.1	27.5	16.8	32.2	10.3	14.7	18.5	6.6	39.9	24.2	181.5	10.9	20.5	20.3	27.6	28.9	36.3	1163.7	32.9	-21.7	-4.9
balance-sheet.row.total-current-assets	4295.3	5050.4	5482.6	4777.1	2986.2	3069.1	3446.1	2702.6	2077	2952	3543.5	4500.3	3001.8	2270.7	1727.9	2589.5	1836.5	1227.5	1161.3	473.8	638.7
balance-sheet.row.property-plant-equipment-net	17596.7	16200.9	15316.6	14559.7	13864.2	13244.3	12752.8	12368.9	12078.7	10778.6	10119.9	9342	8618.2	7802.6	7075.3	6035.8	5613	4149	5129.3	4313.6	4195.8
balance-sheet.row.goodwill	252.3	251.5	256.5	230.1	230.1	230.1	230.1	230.1	224.3	190.2	190.2	190.2	190.2	190.2	190.2	203.9	224	0	0	0	0
balance-sheet.row.intangible-assets	614.9	775.8	656.5	577.9	542.7	519.4	505.7	516	295.8	262.3	271.6	280.2	280.7	280.4	182	279.3	160.7	0	0	111.2	115.5
balance-sheet.row.goodwill-and-intangible-assets	867.2	1027.3	913	808	772.8	749.5	735.8	746.1	520.1	452.5	461.8	470.4	470.9	470.6	372.2	483.2	384.7	159.2	0	111.2	115.5
balance-sheet.row.long-term-investments	200.1	579.2	352.9	425.3	360.1	146.7	129.5	427.4	79	78.5	75	53	433.7	223.9	-362.3	146.8	28.4	676.6	0	0	0
balance-sheet.row.tax-assets	0	148.6	177.8	178	146	113.1	110.7	111.1	110.7	0	0	0	155.5	0.5	501	187.1	172.8	54.6	0	0	0
balance-sheet.row.other-non-current-assets	486.6	-175.9	147.5	-51.6	-43.6	-56.9	-147.4	-221	591.6	797.6	534.9	783.3	6.6	6.3	5.6	12.4	8.5	5.3	0	31	17.7
balance-sheet.row.total-non-current-assets	19150.6	17780.1	16907.8	15919.4	15099.5	14196.7	13581.4	13432.5	13380.1	12107.2	11191.6	10648.7	9684.9	8503.9	7591.8	6865.3	6207.4	5044.8	5129.3	4455.8	4329
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	23445.9	22830.5	22390.4	20696.5	18085.7	17265.8	17027.5	16135.1	15457.1	15059.2	14735.1	15149	12686.7	10774.6	9319.7	9454.8	8043.9	6272.3	6290.6	4929.6	4967.7
balance-sheet.row.account-payables	2790.7	3687.7	3275.6	2217.3	2445.2	2539.6	2497.9	2280.7	2170.1	2103.8	2058.9	2292.1	2029.8	1542.2	1482	1880.6	1772	1282.9	951.4	149.6	149.4
balance-sheet.row.short-term-debt	2681.7	2353.4	3587	2390.2	151.5	1255.6	1002.3	924.6	663.5	899.4	697.8	194.3	59.7	73.1	40	160.2	0	114.6	113.3	47	8.5
balance-sheet.row.tax-payables	0	43.8	28.1	11.4	11.8	5.1	7.8	14.8	22.8	41.3	0	103	116.5	69.6	44	1.8	2.3	72.2	14.4	25.1	40.2
balance-sheet.row.long-term-debt-total	9573.7	9354.1	8805	9860.2	9458.6	8227.6	8669	8404.4	8516.5	8085.2	8089.9	8909.4	6738.7	5147.5	4199.2	3955.3	2765.5	2124.5	2309.1	1400	0
Deferred Revenue Non Current	0	51.6	29.5	531.7	9534.1	8174.6	8562.8	8264.2	311.6	385.7	0	427.5	424.4	341	357.1	302.2	127.3	54.3	234.6	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	906.6	577.5	416.1	363.5	358	265.5	276.4	287.2	59	83.8	362.3	39.4	137.6	135.7	95.3	93.8	184.7	106.8	104.9	22.4	56.4
balance-sheet.row.total-non-current-liabilities	10723.6	10781.3	10212.9	11250	10747.4	9081.2	9303.5	9033.8	9026	8684.7	8675.5	9660.1	7552	5960.6	5071.7	5041.7	3813.7	2794.1	3187.6	2844.6	1705.8
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	65.6	51.6	30	42.4	22.1	2.4	2.6	0	8.8	0	0	0	0	0	0	0	0	29.5	0	0	0
balance-sheet.row.total-liab	17102.6	17581	17602.8	16280.7	13769	13211.6	13102.4	12579.9	12111.3	11966.3	11794.5	12354.7	9935.7	8013.8	6818.2	7291.1	5770.4	4370.6	4388.4	3109.7	2001.3
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	442.2	442.2	442.2	442.2	442.2	442.2	442.2	442.2	442.2	442.2	442.2	442.2	442.2	441	440.2	440.2	440.1	440	0	440	2036.1
balance-sheet.row.retained-earnings	4134	3824.6	3753.7	3497.1	3066.4	2788.5	2540.7	2277.9	2191.9	1997.9	1803.2	1743.9	1702.7	1512.6	1302.6	865.3	301.9	398.4	751.1	236.5	220.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	1758	895.7	485.5	420	661.7	768.5	800.4	795.3	807.4	685.1	675.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-9.8	-9.5	0.5	10.5	20	20	20	20	-120.7	-32.3	20	608.2	606.1	807	758.7	771.3	1420	1063.2	1151.1	1143.4	709.8
balance-sheet.row.total-stockholders-equity	6324.4	5153	4681.9	4369.8	4190.3	4019.2	3803.3	3535.4	3320.8	3092.9	2940.6	2794.3	2751	2760.6	2501.5	2076.8	2162	1901.7	1902.2	1819.9	2966.4
balance-sheet.row.total-liabilities-and-stockholders-equity	23445.9	22830.5	22390.4	20696.5	18085.7	17265.8	17027.5	16135.1	15457.1	15059.2	14735.1	15149	12686.7	10774.6	9319.7	9454.8	8043.9	6272.3	6290.6	4929.6	4967.7
balance-sheet.row.minority-interest	18.9	27.1	31.1	46	41.6	35	25.7	19.8	25	0	0	0	0	0.2	0	86.9	111.5	0	0	0	0
balance-sheet.row.total-equity	6343.3	5180.1	4713	4415.8	4231.9	4054.2	3829	3555.2	3345.8	3092.9	2940.6	2794.3	2751	2760.8	2501.5	2163.7	2273.5	1901.7	1902.2	1819.9	2966.4
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	562.3	829.7	1333.5	1046.4	879.4	551.2	629.4	453.6	81.8	81.5	90.8	74.3	589.2	224.4	138.7	153.7	30.9	676.6	4.4	4434.1	4324.1
balance-sheet.row.total-debt	12255.4	11759.1	12422	12250.4	9632.2	9483.2	9673.9	9329	9180	8984.6	8787.7	9103.7	6798.4	5220.6	4239.2	4115.5	2765.5	2239.1	2422.4	1447	8.5
balance-sheet.row.net-debt	10877.2	9604	10855.2	9561.4	8574.8	8154.3	8184.4	8191.3	8748.4	7767.3	7170.6	6593.6	5683.5	5070.5	4239.1	3335.8	2521.5	2203	2345.8	1359.1	-42.2

Nakit Akış Tablosu

Terna - Rete Elettrica Nazionale Società per Azioni'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
cash-flows.row.net-income	885.4	877.3	802.2	783.4	757.3	706.6	688.3	633.1	595.3	544.5	513.6	463.6	440	613.6	771	341.4	432.8	355.8	297.9	2360	2204
cash-flows.row.depreciation-and-amortization	806.3	717.4	656	625.7	584.7	540	515.6	500.6	500.4	458.4	443.4	403.2	385.5	351.4	0	272.3	0	178	0	160.9	139.6
cash-flows.row.deferred-income-tax	0	-42.3	-35.1	-28.9	-28.9	-17.4	-35.4	-25.3	-43.5	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-564.8	-1755.6	19.8	128.3	-111.4	-49.5	25.7	43.5	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-535.9	721.7	-585.8	-335.8	69.5	128.8	84.9	-0.4	73.5	275.9	128	-244.2	-102.9	-242	110.3	-56	46.1	203.3	-104.3	55.3	22.9
cash-flows.row.account-receivables	0	285.9	-1592.3	3.3	-111.9	129.2	89.7	-2	102.1	170.7	129.4	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	-20.7	-19.8	5.8	12.5	-0.4	-4.8	1.6	9.2	-13.6	-1.4	9.7	-4.9	0.3	6	-5.1	-3.6	-0.6	-1.6	0	0
cash-flows.row.account-payables	0	604.8	1168.5	-274.2	-10.5	62.7	200.2	99	47.8	-170.7	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-535.9	-148.3	-142.2	-70.7	179.4	-62.7	-200.2	-99	-85.6	118.8	0	-253.9	-98	-242.3	104.3	-50.9	49.7	203.9	-102.7	0	0
cash-flows.row.other-non-cash-items	-55.9	614.4	1750.6	-122.8	-215.5	60	438.3	452	18.1	-87.6	-321.2	-10.7	126.5	50.4	398	10.1	136.6	19.1	283.5	-2181	-1927.4
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	-2309.3	-1704.7	-1475	-1288.2	-1202.2	-992.5	-864.9	-756.3	-1882.5	-1120.4	-1163.6	-1210.6	-1217.1	-1093.6	-987.1	-792.6	-24.9	-331.4	-272.9	-303.2	-356.3
cash-flows.row.acquisitions-net	0	15.6	-15	9.8	19.2	12.1	9.4	12.4	1	-5.2	0	-6.7	-43.2	-51.5	-1101.4	-9.4	0	0	-225.5	0	0
cash-flows.row.purchases-of-investments	0	-350.5	-0.4	-121.3	-3.3	-13.9	-2.7	-0.1	-1.3	0	0	-0.2	-0.1	-0.5	0	0	0	0	0	0	-449.3
cash-flows.row.sales-maturities-of-investments	0	159.4	600	3.6	-15.9	1.8	-6.7	3	1.3	0	0	54.3	-42.5	3.3	0	0	0	0	0	2.9	0
cash-flows.row.other-investing-activites	0	24.8	10.8	10.1	28	-44.4	-27.3	-25.5	31.1	46.4	-21.8	18.2	456	-560.1	846	-216.2	-631.7	-329.2	-25.3	15.4	25
cash-flows.row.net-cash-used-for-investing-activites	-2309.3	-1855.4	-879.6	-1386	-1174.2	-1036.9	-885.5	-766.5	-1849.1	-1079.2	-1185.4	-1145	-846.9	-1702.4	-1242.5	-1018.2	-656.6	-660.6	-523.7	-284.9	-780.6
cash-flows.row.debt-repayment	0	-289	-480.8	-2611.8	-192	-78.8	-465.7	-316.8	-295.9	-109.9	-69.4	0	0	0	0	0	0	0	0	-2156.6	-22.4
cash-flows.row.common-stock-issued	0	989	0	-2602.3	0	0	0	0	0	0	0	0	1.2	0.8	0	0.1	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	-10	-10	-9.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-649	-595.8	-546.7	-526.1	-475.2	-451.1	-418.4	-406.2	-402	-402	-402	-402	-422.1	-400.8	-337.8	-327.5	-311.3	-266	-240	-1370.2	-44
cash-flows.row.other-financing-activites	-59.6	-1.7	2	7825.9	-109.5	-400.1	0	0	617.5	0.1	0	2330.3	1377.3	1485.2	-478.6	1336	387.3	174.6	119.3	3308.3	164.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-708.6	92.5	-1035.5	2076.2	-392.7	-930	47.3	-89.4	-80.4	-511.8	-471.4	1928.3	956.4	1085.2	-816.4	1008.6	76	-91.4	-120.7	-218.5	97.9
cash-flows.row.effect-of-forex-changes-on-cash	-249	27.5	-39.4	0	0	0	0	0	0	0	2510.1	0	0	0	0	-22.5	8.7	0	12.1	0	0
cash-flows.row.net-change-in-cash	-2167	588.3	-1122.2	1631.6	-271.5	-660.3	853.5	704.1	-785.7	-399.8	1617.1	1395.2	958.6	156.2	-779.6	535.7	43.6	4.2	-155.2	-108.2	-243.6
cash-flows.row.cash-at-end-of-period	0	2155.1	1566.8	2689	1057.4	1328.9	1989.2	1135.7	431.6	1217.3	1617.1	2510.1	1114.9	156.3	0.1	779.7	244	15.1	76.6	231.8	340
cash-flows.row.cash-at-beginning-of-period	2167	1566.8	2689	1057.4	1328.9	1989.2	1135.7	431.6	1217.3	1617.1	0	1114.9	156.3	0.1	779.7	244	200.4	10.9	231.8	340	583.6
cash-flows.row.operating-cash-flow	1099.9	2323.7	832.3	941.4	1295.4	1306.6	1691.7	1560	1143.8	1191.2	763.8	611.9	849.1	773.4	1279.3	567.8	615.5	756.2	477.1	395.2	439.1
cash-flows.row.capital-expenditure	-2309.3	-1704.7	-1475	-1288.2	-1202.2	-992.5	-864.9	-756.3	-1882.5	-1120.4	-1163.6	-1210.6	-1217.1	-1093.6	-987.1	-792.6	-24.9	-331.4	-272.9	-303.2	-356.3
cash-flows.row.free-cash-flow	-1209.4	619	-642.7	-346.8	93.2	314.1	826.8	803.7	-738.7	70.8	-399.8	-598.7	-368	-320.2	292.2	-224.8	590.6	424.8	204.2	92	82.8

Gelir Tablosu Satırı

Terna - Rete Elettrica Nazionale Società per Azioni'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin TRN.MI 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
income-statement-row.row.total-revenue	3186.7	2898.1	2534.5	2377.5	2287.9	2272.5	2184	2032.6	2011.9	1922.8	1847.2	1732.8	1591.3	1533.1	1317.3	1336.3	1296.2	1083.5	1087.4	1045.3	889.2
income-statement-row.row.cost-of-revenue	1786.1	1515.1	1320.9	1223.4	1131.6	1136.4	1042.2	946	256.4	200.9	143.5	169.2	169.7	180.4	138.2	95.3	100.7	18.1	144.2	1382	1164
income-statement-row.row.gross-profit	1400.6	1383	1213.6	1154.1	1156.3	1136.1	1141.8	1086.6	1755.5	1721.9	1703.7	1563.6	1421.6	1352.7	1179.1	1241	1195.5	1065.4	943.2	-336.7	-274.8
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	0	-11.8	-7.9	-13.2	3.4	-6.8	-8.7	-19.3	55.6	36.9	0	40.4	586	538.3	484.7	526.7	1.1	16.1	1.8	-5452.7	-4410.8
income-statement-row.row.operating-expenses	38.3	109.8	84.3	81.2	53.3	70.6	62.2	55	763.8	761.8	665.1	641.3	586	538.3	484.7	526.7	472.8	541.3	396.1	-5452.7	-4410.8
income-statement-row.row.cost-and-expenses	1824.4	1624.9	1405.2	1304.6	1184.9	1207	1104.4	1001	1020.2	962.7	808.6	810.5	755.7	718.7	622.9	622	573.5	559.4	540.3	-4070.7	-3246.8
income-statement-row.row.interest-income	0	14.6	11.6	9.6	10	82	83.7	85	10.4	21.8	101.1	85.7	37	11.2	29.2	35	35.2	0	0	0	0
income-statement-row.row.interest-expense	117.7	142.9	103.7	90.4	98.2	105.2	107.4	106	151.1	155.4	0	185	165.4	116.3	180.4	217.5	153.2	0	-82	-795	-351
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-117.7	-38.8	-8.1	21.6	-28.9	-60.4	-94.8	-96.6	-141.1	-127.9	-91.7	-93.2	-121	-102.5	-148.3	-179.9	-116.9	16.1	-80.2	-1022	-501
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	-11.8	-7.9	-13.2	3.4	-6.8	-8.7	-19.3	55.6	36.9	0	40.4	586	538.3	484.7	526.7	1.1	16.1	1.8	-5452.7	-4410.8
income-statement-row.row.total-operating-expenses	-117.7	-38.8	-8.1	21.6	-28.9	-60.4	-94.8	-96.6	-141.1	-127.9	-91.7	-93.2	-121	-102.5	-148.3	-179.9	-116.9	16.1	-80.2	-1022	-501
income-statement-row.row.interest-expense	117.7	142.9	103.7	90.4	98.2	105.2	107.4	106	151.1	155.4	0	185	165.4	116.3	180.4	217.5	153.2	0	-82	-795	-351
income-statement-row.row.depreciation-and-amortization	806.3	717.4	656	625.7	584.7	540	507.1	491.2	500.4	458.4	443.4	403.2	385.5	351.4	326.6	272.3	257.3	178	175.2	160.9	139.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1362.3	1273.2	1129.3	1072.9	1103	1065.5	1079.6	1031.6	1022.4	997.1	1029.2	969.5	835.6	814.4	694.4	714.3	722.7	550.8	547.1	5116	4136
income-statement-row.row.income-before-tax	1244.6	1234.4	1121.2	1094.5	1074.1	1005.1	984.8	935	881.3	869.2	937.5	876.3	714.6	711.9	546.1	534.4	605.8	566.8	466.9	4094	3635
income-statement-row.row.income-tax-expense	364.3	355.4	317.9	297.4	313.5	296.1	294.4	305.3	293.3	335.7	423.9	412.7	387.3	245.2	192.1	193	173	-211.1	169	1734	1431
income-statement-row.row.net-income	885.4	857	789.4	785.5	757.3	706.6	688.3	633.1	595.5	544.5	513.6	463.6	440	613.6	771	341.4	432.8	355.8	297.9	2360	2204