Geberit AG

符号: GEBN.SW

SIX

549.6

CHF

今天的市场价格

27.7903
市盈率
8.0265
PEG比率
18.50B
MRK市值
0.00%
DIV收益率

Geberit AG (GEBN-SW) 财务报表

Q: 什么是 Geberit AG (GEBN.SW) 总资产是多少？

Geberit AG (GEBN.SW) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Geberit AG (GEBN.SW). 的默认数据。公司收入显示 2305.645 M 的平均值，即 0.052 % 增长率。整个期间的平均毛利润为 1603.532 M，即 0.071 %. 平均毛利率为 0.690 %. 公司去年的净收入增长率为 -0.126 %，等于 0.049 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Geberit AG 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 -1.000. 公司的长期投资虽然不是其重点，但以报告货币计算的0（如果有的话）为0。这表明与上一报告期相比，-100.000% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 0. 这一数字表明，-1.000% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 0. 这方面的年同比变化率为 0.000%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为0，存货估值为 0，商誉估值为 0（如有. 无形资产总额（如果有）按 0 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	869.3	0	205.7	511	468.6	428.1	282.2	412.7	509.7	459.6	749.7	612.8	423.1	542	586.6	406.5	302.6	450.1	182.4	180	81.6	181.3	137.5
balance-sheet.row.short-term-investments	326.7	0	0	-90.3	-31	20	-28.2	0.2	-22.3	-20.7	-17.6	74.7	61.8	87	0	105.9	105.2	0	0	0	0	0	0
balance-sheet.row.net-receivables	705.5	0	269.1	254.6	287.8	296.6	288.1	311.7	275.4	207.2	125.4	115.2	120.1	112.9	109.3	122.6	0	0	0	0	137.5	88.6	81.8
balance-sheet.row.inventory	1157.6	0	393.7	362.1	307.1	306.8	304.8	313.2	275.5	279.9	205.6	170.5	163.3	162.2	148.8	187.6	207.1	226.3	199.8	177.3	197.9	117	125.3
balance-sheet.row.other-current-assets	168.9	0	13.8	12.5	12.1	14.1	16.8	12.4	10.1	14.1	55.9	53.4	53	43.8	59.7	70.9	172.7	178.9	167.8	153	21	33.7	29.8
balance-sheet.row.total-current-assets	2901.3	0	882.3	1140.2	1075.6	1045.6	891.9	1050	1070.7	960.8	1136.6	951.9	759.5	860.9	904.4	787.6	682.4	855.3	550	510.3	438	420.6	374.4
balance-sheet.row.property-plant-equipment-net	2834.1	0	948.3	955.9	933.8	920	828.9	812.8	726.5	715.4	550.9	536.4	521.2	516.2	514.3	576.2	555.5	529.3	533.9	528.3	538.8	490.9	492
balance-sheet.row.goodwill	1145.1	0	1145.1	1200.3	1253.3	1255.3	1299.4	1346.1	1255.1	1294.8	539.9	548	542.4	0	0	648.5	0	940.4	935.7	914.1	983.2	0	0
balance-sheet.row.intangible-assets	3093.8	0	264.5	293.1	323.6	341.4	352.3	402.8	426	462.3	105.4	97.5	95.7	645.2	658.8	104.6	756.2	-111.6	-110.6	-101.7	-104.4	469.7	510.3
balance-sheet.row.goodwill-and-intangible-assets	4238.9	0	1409.6	1493.4	1576.9	1596.7	1651.7	1748.9	1681.1	1757.1	645.3	645.5	638.1	645.2	658.8	753.1	756.2	828.8	825.1	812.4	878.8	469.7	510.3
balance-sheet.row.long-term-investments	-239.7	0	3.8	90.5	31.4	-19.3	29.1	1	22.8	21.3	20.9	34.1	15.4	0	0	0	-86.2	0	0	0	0	0	0
balance-sheet.row.tax-assets	364.8	0	149.5	88.7	126	124.8	91.9	96.1	96.7	95.7	76.3	55.8	66.8	79	78.5	79.4	41	48.9	67.3	62.4	55.8	0	0
balance-sheet.row.other-non-current-assets	362.4	0	35.7	3.5	7.3	57.5	8.3	34	3.3	3.5	1.5	2.3	6.4	21.4	15.2	15.9	105.2	36	34.4	33.2	25.7	126.6	123.5
balance-sheet.row.total-non-current-assets	7560.5	0	2546.9	2632	2675.4	2679.7	2609.9	2692.8	2530.4	2593	1294.9	1274.1	1247.9	1261.8	1266.8	1424.6	1371.7	1443	1460.7	1436.3	1499.1	1087.2	1125.8
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	0	0
balance-sheet.row.total-assets	10461.8	0	3429.2	3772.2	3751	3725.3	3501.8	3742.8	3601.1	3553.8	2431.5	2226	2007.4	2122.7	2171.2	2212.2	2054.1	2298.3	2010.7	1946.6	1937.1	1507.8	1500.2
balance-sheet.row.account-payables	337.6	0	98.3	119.3	94.2	97.2	94.8	126.1	112.3	105.5	62.3	61.6	58.6	60.2	66.7	69.8	84.4	93.3	102.4	94.3	91.2	76.1	67.3
balance-sheet.row.short-term-debt	503.2	0	169.3	317.8	17.3	26.2	154.3	4.5	4.2	3.7	3.9	4	3.8	0	0	0	0	2.9	14.7	49.4	3.6	0	0
balance-sheet.row.tax-payables	404.5	0	153.1	142.8	168.5	140.1	135.2	146.3	169.7	136.8	97.8	81.3	81.9	62.3	56.5	85.3	78.8	78.8	79.3	89	87.9	57.4	42.5
balance-sheet.row.long-term-debt-total	3054	0	860.3	466.1	761.5	810.7	683.1	890.7	966.7	1135.5	6.6	7.7	10.9	10.8	70.1	82	112.1	271	308.4	344	531.7	293.6	367.5
Deferred Revenue Non Current	267.4	0	0	340.3	400	378	-501.9	360.2	364.2	335.3	283.1	213.8	229.9	-0.4	-55.6	-68.2	-97.1	67.7	65.1	56.5	47.6	127	99.2
balance-sheet.row.deferred-tax-liabilities-non-current	127.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1186.2	0	469.8	318.5	284.6	267.5	248	237	210.2	183.6	133.3	127.5	126	288.1	199.5	244.2	257.9	222	212.6	204.2	222.2	146.6	191.6
balance-sheet.row.total-non-current-liabilities	4081	0	1194.8	876.7	1256.3	1280.1	1095.2	1334.1	1428.2	1605.3	343.6	282.4	303.5	354.9	384.1	389	399.9	575.7	615.1	640.7	803.3	534.7	599
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	0	0
balance-sheet.row.capital-lease-obligations	61.9	0	61.9	12.3	61.1	21.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	6239.8	0	1932.2	1784.5	1829	1826.3	1756.4	1905.6	1965.9	2071.6	714.4	561.9	576.1	703.2	650.3	703	742.2	893.9	944.8	988.6	1120.3	757.4	857.9
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
balance-sheet.row.common-stock	10.7	0	3.6	3.7	3.7	3.7	3.7	3.7	3.7	3.8	3.8	3.8	3.9	4	4.1	4.1	4.3	4.2	4.2	4.2	4.2	4.2	41.6
balance-sheet.row.retained-earnings	0	0	0	0	0	0	0	2506.2	2344.1	0	0	0	0	0	0	0	0	1206.3	901.9	650.4	650.4	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	6935.4	0	2569.1	2418.5	2542.3	2328.7	2159.4	-516.3	-633.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-2724.1	0	-1075.7	-434.4	-624	-433.4	-417.7	-156.4	-79.4	1478.4	1713.3	1660.3	1427.4	1415.5	1516.8	1505.1	1307.6	193.9	159.8	303.4	161.9	723.4	576.5
balance-sheet.row.total-stockholders-equity	4222	0	1497	1987.8	1922	1899	1745.4	1837.2	1635.2	1482.2	1717.1	1664.1	1431.3	1419.5	1520.9	1509.2	1311.9	1404.4	1065.9	958	816.5	727.6	618.1
balance-sheet.row.total-liabilities-and-stockholders-equity	10461.8	0	3429.2	3772.3	3751	3725.3	3501.8	3742.8	3601.1	3553.8	2431.5	2226	2007.4	2122.7	2171.2	2212.2	2054.1	2298.3	2010.7	1946.6	1937.1	1507.8	1500.2
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.3	11.4	12.1
balance-sheet.row.total-equity	4222	0	1497	1987.8	1922	1899	1745.4	1837.2	1635.2	1482.2	1717.1	1664.1	1431.3	1419.5	1520.9	1509.2	1311.9	1404.4	1065.9	958	816.8	739	630.2
balance-sheet.row.total-liabilities-and-total-equity	10461.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	87	0	3.8	0.2	0.4	0.7	0.9	1.2	0.5	0.6	3.3	74.7	61.8	87	0	105.9	19	4.6	4.6	3.5	4	126.6	123.5
balance-sheet.row.total-debt	3557.2	0	1029.6	783.9	778.8	836.9	837.4	895.2	970.9	1139.2	10.5	11.7	14.7	10.8	70.1	82	112.1	273.9	323.1	393.4	535.3	293.6	367.5
balance-sheet.row.net-debt	3014.6	0	823.9	272.9	310.2	428.8	555.2	482.5	461.2	679.6	-739.2	-526.4	-346.6	-444.2	-516.5	-218.6	-85.3	-176.2	140.7	213.4	453.7	112.3	230

现金流量表

在 Geberit AG 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 -1.000 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.000 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 0. 公司的投资活动产生了现金使用净额，按报告货币计算达到0.000. 与上一年相比， 0.000 发生了变化. 在同一时期，公司记录了 0, 0 和 0，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将0 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 0，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	1074.8	0	706.3	755.7	642.3	646.9	597.2	527.4	548.2	422.4	498.6	435.8	392.3	384	406.8	397.5	466.3	542.4	465.9	349.7	269	148.9	119.7
cash-flows.row.depreciation-and-amortization	227.1	0	153.6	167.7	153.8	147.3	160.2	150.3	145.1	133.4	80.2	82.1	80.1	82.8	87.5	84.3	85.7	84.1	86.9	89	147.9	123.4	109.4
cash-flows.row.deferred-income-tax	-97	0	-97	7.4	-1.9	-8	-11.2	-16.5	-5.5	-6	-5.4	-5.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	15.8	0	15.8	11.7	10.6	7.6	6.8	7.5	5.5	6	5.4	5.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-281.6	0	-82.9	27.7	26.3	12.6	-11.1	-36.1	10.1	40.4	-35.2	2.4	-16	-7.6	51.8	-11.3	-10	-49.1	-10.1	1.9	8.4	9.2	15.4
cash-flows.row.account-receivables	-272.3	0	2.7	60.3	2	7.3	12.8	4.2	-29.4	20.8	-2.6	-0.7	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-55.4	0	-52.8	-67.8	-6.7	-10.6	-4.9	-20	-2.6	9.7	-35	-7.3	-4.3	-15.5	17.1	19.9	0	0	0	0	0	0	0
cash-flows.row.account-payables	-4.6	0	-15.4	28.7	-0.9	4.7	-27.1	6.7	13.4	-20.8	2.6	0.7	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	50.7	0	-17.4	6.5	31.9	11.2	8.1	-27	28.7	9.9	2.4	10.4	-11.7	7.9	34.7	-31.2	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	72.9	0	40.2	28.7	68.9	27.6	5.6	7.8	6.3	9.9	26.5	34.4	37.6	33.9	24	-11.3	13	-132.5	-115	-68.9	-48.5	27.4	41.5
cash-flows.row.net-cash-provided-by-operating-activities	1012	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	-233.5	0	-155.1	-169.4	-149.7	-166.9	-162.4	-159	-139.1	-147.3	-104.8	-98	-86	-92.6	-80.5	-106.4	-152.5	-99.9	-77.5	-75.7	-85	-69.8	-59.6
cash-flows.row.acquisitions-net	7.3	0	6.2	4.6	2.9	3.3	8.6	9.7	32.8	-1185.4	0	0	0	0	-1	-0.3	3.4	88.5	-0.9	69.9	5.1	0	0
cash-flows.row.purchases-of-investments	0	0	0	-4.6	-22.9	-20	0	0	0	0	0	-12.1	0	0	0	0	0	-3.6	-3.8	-3.8	-2.8	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	4.6	20	16.7	0	0	0	0	73.1	0	0	0	0	0	0	5.4	2.6	1.7	4.1	0	0
cash-flows.row.other-investing-activites	-5.1	0	0.8	3	21.9	-18.1	-2.8	1.5	6.6	7.5	5.4	8.2	27.4	-86.5	97.2	2.2	-93.2	20.9	2.4	7.4	-573.2	-0.7	-23.7
cash-flows.row.net-cash-used-for-investing-activites	-231.3	0	-148.1	-161.8	-127.8	-185	-156.6	-147.8	-99.7	-1325.2	-26.3	-101.9	-58.6	-179.1	15.7	-104.5	-242.3	11.3	-77.2	-0.5	-651.8	-70.5	-83.3
cash-flows.row.debt-repayment	-796	0	-706	-166.2	-503.5	-695.6	-737.1	-207.5	-223.1	-1033.6	-4.2	-4	-80.5	-3.8	-8.1	-41.6	-43.3	-53.4	-246.6	-525	-670.7	-288	-258.3
cash-flows.row.common-stock-issued	-18.4	0	0	137.9	416.3	9.9	685.4	62.3	43.7	1967.5	0	-0.5	-5.4	-5.1	10.2	11.3	29.2	30	181	356	940.3	0	0
cash-flows.row.common-stock-repurchased	-884.5	0	-667.4	-356.9	-208.5	-51.4	-275.8	-90.4	-72.9	-204.3	-41.9	-26.8	-198.4	-195.9	-5.8	-9.1	-309.5	-15.4	-188.1	-14.5	-17.3	0	0
cash-flows.row.dividends-paid	-856.8	0	-433.1	-404.5	-404	-389	-380.8	-368.4	-309.3	-310.7	-282	-248.2	-241.7	-236	-252.6	-210.9	-206.9	-159	-101.5	-90.3	-69.6	-56.6	-41
cash-flows.row.other-financing-activites	635	0	924.7	-1.7	-2.2	608.3	-5.8	-1.3	-1.3	-1.2	-8.9	-0.5	-1.8	-2.1	-1.9	-3.3	-1.2	-1.7	-1.1	-1.4	-5.4	144.9	137
cash-flows.row.net-cash-used-provided-by-financing-activities	-1136.7	0	-881.8	-791.4	-701.9	-517.8	-714.1	-605.3	-562.9	417.7	-337	-280	-527.8	-442.9	-258.2	-253.6	-531.7	-199.5	-356.3	-275.2	177.3	-199.7	-162.3
cash-flows.row.effect-of-forex-changes-on-cash	-17.5	0	-11.4	-3.3	-9.8	-5.3	-7.3	15.7	-2.5	5.3	-0.6	-1.2	-1.3	-2.7	-41.6	2.1	-33.7	11	8.2	2.4	-2	5.1	-4.4
cash-flows.row.net-change-in-cash	-373.5	0	-305.3	42.4	60.5	125.9	-130.5	-97	50.1	-290.1	211.6	176.8	-93.7	-131.6	286	103.2	-252.7	267.7	2.4	98.4	-99.7	43.8	36
cash-flows.row.cash-at-end-of-period	680.1	205.7	205.7	511	468.6	408.1	282.2	412.7	509.7	459.6	749.7	538.1	361.3	455	586.6	300.6	197.4	450.1	182.4	180	81.6	181.3	137.5
cash-flows.row.cash-at-beginning-of-period	1053.6	205.7	511	468.6	408.1	282.2	412.7	509.7	459.6	749.7	538.1	361.3	455	586.6	300.6	197.4	450.1	182.4	180	81.6	181.3	137.5	101.5
cash-flows.row.operating-cash-flow	1012	0	736	998.9	900	834	747.5	640.4	715.2	612.1	575.5	559.9	494	493.1	570.1	459.2	555	444.9	427.7	371.7	376.8	308.9	286
cash-flows.row.capital-expenditure	-233.5	0	-155.1	-169.4	-149.7	-166.9	-162.4	-159	-139.1	-147.3	-104.8	-98	-86	-92.6	-80.5	-106.4	-152.5	-99.9	-77.5	-75.7	-85	-69.8	-59.6
cash-flows.row.free-cash-flow	778.5	0	580.9	829.5	750.3	667.1	585.1	481.4	576.1	464.8	470.7	461.9	408	400.5	489.6	352.8	402.5	345	350.2	296	291.8	239.1	226.4

利润表行

Geberit AG 的收入与上期相比变化了 -0.091%。据报告, GEBN.SW 的毛利润为 2197.2。该公司的营业费用为 1438.9，与上年相比变化了 -7.905%. 折旧和摊销费用为 0，与上一会计期间相比变化了 -0.144%. 营业费用报告为 1438.9，显示-7.905% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长3.085%. 营业收入为 773.3，与上年相比变化了0.024%. 净利润的变化率为 -0.126%。去年的净收入为617.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	6475.8	3083.9	3391.9	3460.5	2986.1	3082.9	3080.5	2908.3	2809	2593.7	2089.1	1999.9	1919.6	1867.6	1900	1931	2179	2082.9	1809	1640.2	1593.8	1209.6	1105.7
income-statement-row.row.cost-of-revenue	1961.2	886.7	1074.5	996.8	788.7	859.9	893.2	829.8	774.9	784.4	604.2	597.2	590.7	587.9	572.8	574.3	738.5	777.1	624	580.3	550.9	396.8	362.9
income-statement-row.row.gross-profit	4514.6	2197.2	2317.4	2463.7	2197.4	2223	2187.3	2078.5	2034.1	1809.3	1484.9	1402.7	1328.9	1279.7	1327.2	1356.7	1440.5	1305.8	1185	1059.9	1042.9	812.8	742.8
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
income-statement-row.row.research-development	144.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	183	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0	1265	1262.7	1168	1161.5	1183.2	1173	1122.1	1059.2	711.8	697.7	675.2	830.5	-7.3	830	877.1	757.9	714.6	579.9	744.7	-0.1	0.1
income-statement-row.row.operating-expenses	3009	1438.9	1562.4	1562.1	1425.9	1466.4	1479.7	1456.8	1394	1311	908	892	866.6	830.5	841	830	877.1	757.9	714.6	690.4	744.7	606.3	556.5
income-statement-row.row.cost-and-expenses	4970.2	2325.6	2636.9	2558.9	2214.6	2326.3	2372.9	2286.6	2168.9	2095.4	1512.2	1489.2	1457.3	1418.4	1413.8	1404.3	1615.6	1535	1338.6	1270.7	1295.6	1003.1	919.4
income-statement-row.row.interest-income	22.9	16.5	3.9	1.1	1.1	1.8	2.3	1.2	1.9	1.2	2.1	3.4	4.3	3.6	3.9	4.9	0	0	0	4.1	0	0	0
income-statement-row.row.interest-expense	0	0	9.6	6.4	9.7	9.8	10.3	9.7	9.5	9	1.7	1.3	5.9	8.4	10.9	13.9	-5.4	-53.5	-8.3	21.1	-4	91.7	110.3
income-statement-row.row.selling-and-marketing-expenses	183	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-50	-31.5	-14.1	-13.3	-17.2	-13.8	-20.4	-9.4	-9.3	-23.5	-1.7	-5.5	-7.2	-7.3	-14.3	-13.5	5.4	-11.5	-16.4	-17.2	-29.2	-23.5	-22.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	1265	1262.7	1168	1161.5	1183.2	1173	1122.1	1059.2	711.8	697.7	675.2	830.5	-7.3	830	877.1	757.9	714.6	579.9	744.7	-0.1	0.1
income-statement-row.row.total-operating-expenses	-50	-31.5	-14.1	-13.3	-17.2	-13.8	-20.4	-9.4	-9.3	-23.5	-1.7	-5.5	-7.2	-7.3	-14.3	-13.5	5.4	-11.5	-16.4	-17.2	-29.2	-23.5	-22.9
income-statement-row.row.interest-expense	0	0	9.6	6.4	9.7	9.8	10.3	9.7	9.5	9	1.7	1.3	5.9	8.4	10.9	13.9	-5.4	-53.5	-8.3	21.1	-4	91.7	110.3
income-statement-row.row.depreciation-and-amortization	256.3	127.7	149.1	160.8	146.3	143.3	150.1	150.3	145.1	133.4	80.2	82.1	80.1	82.8	87.5	84.3	85.7	84.1	86.9	89	147.9	123.4	109.4
income-statement-row.row.ebitda-caps	1789	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1532.7	773.3	755	901.6	771.5	756.6	707.6	621.7	640.1	498.3	576.9	510.7	462.3	449.2	486.2	526.7	563.4	547.9	470.4	366.9	298.2	206.5	186.3
income-statement-row.row.income-before-tax	1482.7	741.8	740.9	888.3	754.3	742.8	687.2	612.3	630.8	474.8	575.2	505.2	455.1	441.9	471.9	513.2	568.8	536.4	454	349.7	269	183	163.4
income-statement-row.row.income-tax-expense	240.4	124.8	34.6	132.6	112	95.9	90	84.9	82.6	52.4	76.6	69.4	62.8	57.9	65.1	115.7	102.5	126.6	107.3	89.7	79.3	-34.1	-43.7
income-statement-row.row.net-income	1323.3	617	706.3	755.7	642.3	646.9	597.2	527.4	548.2	422.4	498.6	435.8	392.3	384	406.8	397.5	466.3	463.3	355	262.5	193.7	148.9	119.7