Pembina Pipeline Corporation

符号: PBA

NYSE

35.89

USD

今天的市场价格

15.1601
市盈率
1.3313
PEG比率
19.72B
MRK市值
0.04%
DIV收益率

Pembina Pipeline Corporation (PBA) 财务报表

Q: 什么是 Pembina Pipeline Corporation (PBA) 总资产是多少？

Pembina Pipeline Corporation (PBA) 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 Pembina Pipeline Corporation (PBA). 的默认数据。公司收入显示 3300.335 M 的平均值，即 0.215 % 增长率。整个期间的平均毛利润为 899.615 M，即 0.169 %. 平均毛利率为 0.404 %. 公司去年的净收入增长率为 -0.402 %，等于 0.420 % % 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 Pembina Pipeline Corporation 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 0.036. 在流动资产领域，PBA 的报告货币为2633. 这些资产中的很大一部分，即 137 是现金和短期投资。与去年的数据相比，该部分的变化率为0.457%. 公司的长期投资虽然不是其重点，但以报告货币计算的7256（如果有的话）为7256。这表明与上一报告期相比，-1.547% 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 9849. 这一数字表明，-0.012% 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 15813. 这方面的年同比变化率为 0.005%. 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2080，存货估值为 333，商誉估值为 4551（如有. 无形资产总额（如果有）按 1514 估值. 应付账款和短期债务分别为 555 和 727. 债务总额为11143，债务净额为 11006. 其他流动负债为 1906，加上总负债 16805. 最后，如果存在推荐股票，则其估值为 2199.

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	373	137	94	43	81	129	157	321	35	28	53	51	27.3	0	0	0	13.6	16.7	1.9	0	0	3.3	4.3	4.6	0	0	1.9
balance-sheet.row.short-term-investments	0	0	16	1	0	0	0	0	9	14	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	4362	2080	862	780	638	667	588	512	435	493	429	419	321.2	148.3	105.5	83.2	65.1	56.2	44.9	31	26.4	33.7	26.4	24.2	24.4	11.6	12.9
balance-sheet.row.inventory	976	333	269	376	221	126	198	168	181	120	137	159	108.1	22.8	26.1	13.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	263	83	137	46	49	65	70	21	25	35	69	4	18	4.6	125.4	53.9	0	0	0	0	0	0	3.9	9.3	18	0	0
balance-sheet.row.total-current-assets	5974	2633	1362	1245	989	987	1013	1022	676	676	688	648	474.7	175.7	257	150.7	78.8	72.9	46.8	31	26.4	37	34.6	38	42.4	11.6	14.8
balance-sheet.row.property-plant-equipment-net	64424	16321	16036	18774	19200	19597	14730	13546	11331	9254	7560	5750	5014.5	2746	2172.4	2051.4	1685.4	1524.9	1257.7	1161.7	1160.6	1175.1	998.3	1034.3	852.9	493.2	521.6
balance-sheet.row.goodwill	4551	4551	4557	4693	4694	4684	3878	3871	2097	2097	2090	1966	1975.6	222.7	287.7	287.7	354	358.2	371.7	366.4	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	19813	1514	1574	1545	1646	1745	531	843	737	725	751	598	647.1	21.2	89.3	91.4	0	0	0	0	361.9	362.4	222.7	222.7	214.9	0	0
balance-sheet.row.goodwill-and-intangible-assets	24364	6065	6131	6238	6340	6429	4409	4714	2834	2822	2841	2564	2622.7	243.9	377	379	354	358.2	371.7	366.4	361.9	362.4	222.7	222.7	214.9	0	0
balance-sheet.row.long-term-investments	28715	7256	7370	4622	4377	5954	6368	6229	134	145	153	165	161.2	161	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	977	285	261	257	322	0	135	42	31	28	19	15	8	1.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	983	58	315	320	188	186	9	13	11	11	1	0	-4.6	10.8	0	0	0	10.8	0	0	0	0	0	2.6	4.6	6.7	6.4
balance-sheet.row.total-non-current-assets	119463	29985	30113	30211	30427	32166	25651	24544	14341	12260	10574	8494	7801.8	3163.5	2549.4	2430.5	2039.4	1893.9	1629.4	1528.1	1522.5	1537.5	1221	1259.6	1072.4	500	528
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	0	0	0	0
balance-sheet.row.total-assets	125437	32618	31475	31456	31416	33153	26664	25566	15017	12936	11262	9142	8276.5	3339.2	2806.4	2581.1	2118.2	1966.8	1676.2	1559.1	1548.9	1574.5	1255.6	1297.6	1114.8	511.6	542.8
balance-sheet.row.account-payables	3237	555	571	652	434	717	519	465	475	373	444	359	301.9	166.6	99.2	0	65.9	59.5	37.4	18.5	11.7	21.1	21.9	16.8	17.5	5.8	4.2
balance-sheet.row.short-term-debt	3503	727	679	1088	699	186	480	256	6	5	4	262	11.7	324.6	8	194.1	81.9	6.4	21.1	23.3	6.5	134	3.3	7.8	87	0.9	0
balance-sheet.row.tax-payables	28	18	0	0	56	103	67	3	5	0	58	38	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	40900	9849	10596	10874	10951	10785	7057	7300	4145	3318	2857	2013	2542.7	1301.4	1397.7	1077.7	872.7	820.1	609.1	606.1	682.5	282.1	323	307.2	243.4	5.9	0
Deferred Revenue Non Current	527	126	138	220	230	192	131	136	86	84	44	0	3.1	2.2	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	10117	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2058	1906	740	579	586	515	454	79	65	10	44	13	15.9	4.7	21.7	78.6	17.5	15.9	12.6	10	9	8.6	8.2	7.7	5.9	4.4	4.4
balance-sheet.row.total-non-current-liabilities	53614	13584	13640	14703	14620	14926	10770	10575	5936	4873	4221	3153	3589.2	1859.8	1497.3	1179.1	1069.7	976.3	752.6	763.8	866.7	484.7	487.1	493	425.6	5.9	0
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	0	0	0	0
balance-sheet.row.capital-lease-obligations	2518	567	675	723	774	819	14	9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	62642	16805	15686	17093	16401	16383	12260	11717	6721	5512	4926	3971	4001.1	2377.6	1626.2	1451.8	1235	1058.1	823.7	815.5	893.9	648.4	522.9	528.5	543.7	16.9	8.5
balance-sheet.row.preferred-stock	8809	2199	2208	2517	2946	2956	2423	2424	1509	1100	880	391	26	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	63087	15765	15793	15678	15644	15539	13662	13447	8808	7991	6876	5972	5324.1	1811.7	1782.8	1660.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	-10418	-2372	-2613	-3920	-3637	-1883	-2058	-2075	-2010	-1670	-1400	-1189	-1027.7	-834.9	-595.5	-527.1	-456.9	-419.9	-383.3	-688.1	-286.9	233.7	-183.3	-139.2	-94.5	-84.2	-44.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	1137	221	341	28	2	98	317	-7	-11	3	-20	-8	-26.1	-15.2	-7.1	-4.3	-10.6	7.9	-569.5	-413.1	-413.1	-203.7	73.9	118.3	0	0	0
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1350.7	1320.7	1805.3	1844.8	1355	896.1	842	790	665.6	578.8	578.5
balance-sheet.row.total-stockholders-equity	62615	15813	15729	14303	14955	16710	14344	13789	8296	7424	6336	5166	4270.3	961.6	1180.2	1129.4	883.2	908.7	852.5	743.6	655	926.1	732.6	769.1	571.1	494.6	534.3
balance-sheet.row.total-liabilities-and-stockholders-equity	125437	32618	31475	31456	31416	33153	26664	25566	15017	12936	11262	9142	8276.5	3339.2	2806.4	2581.1	2118.2	1966.8	1676.2	1559.1	1548.9	1574.5	1255.6	1297.6	1114.8	511.6	542.8
balance-sheet.row.minority-interest	180	0	60	60	60	60	60	60	0	0	0	5	5.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	62795	15813	15789	14363	15015	16770	14404	13849	8296	7424	6336	5171	4275.4	961.6	1180.2	1129.4	883.2	908.7	852.5	743.6	655	926.1	732.6	769.1	571.1	494.6	534.3
balance-sheet.row.total-liabilities-and-total-equity	125437	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	28715	7256	7370	4622	4377	5954	6368	6229	134	145	153	165	161.2	161	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	44970	11143	11275	11962	11650	10971	7537	7556	4151	3323	2861	2275	2554.4	1626	1405.7	1271.8	954.6	826.5	630.2	629.4	689	416.1	326.3	315	330.4	6.8	0
balance-sheet.row.net-debt	44597	11006	11181	11919	11569	10842	7380	7235	4116	3295	2808	2224	2527.1	1626	1405.7	1271.8	940.9	809.8	628.3	629.4	689	412.8	322	310.4	330.4	6.8	-1.9

现金流量表

在 Pembina Pipeline Corporation 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 -0.133 的转变。该公司最近通过发行 1 扩大了股本，与上一年相比出现了-0.177 的差异. 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-774000000.000. 与上一年相比， 4.026 发生了变化. 在同一时期，公司记录了 679, 19 和 -96，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-1579 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 -76，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	2000	1998
cash-flows.row.net-income	1776	1776	2971	1242	-316	1492	1278	891	466	406	383	351	225	165.7	186.7	162.1	161.8	142.3	88.9	70.4	60.4	63.4	59.5	40.3	52.5	19.3	19.3
cash-flows.row.depreciation-and-amortization	667	679	683	723	700	511	417	382	293	263	226	171	179.4	70.2	66.9	69.8	72.1	66.5	85.6	85.3	84.6	76.3	68	82.1	65.6	39	41.8
cash-flows.row.deferred-income-tax	359	88	248	423	-100	36	464	142	189	199	167	105	75.8	0	5.7	-3.9	11.1	-22.5	-24.3	-29.4	-33.3	-28.5	-21.7	-24.7	-50	0	0
cash-flows.row.stock-based-compensation	78	72	126	100	28	66	63	73	46	25	39	34	17	0	0.4	0.5	0	1.1	-8.6	-8.6	4.2	3.6	0	0	0	0	0
cash-flows.row.change-in-working-capital	-210	-210	177	-100	-93	106	-83	-18	-36	-11	-33	-75	-109.9	-18.7	1	-3.7	11.4	-2.7	-4.9	2.2	8.6	-6.2	0.8	-4.8	-14.6	0.6	2.1
cash-flows.row.account-receivables	0	0	0	0	0	0	0	0	0	0	0	0	6	-28.8	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	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
cash-flows.row.account-payables	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
cash-flows.row.other-working-capital	-210	-210	177	-100	-93	106	-83	-18	-36	-11	-33	-75	-115.9	10.1	0	0	11.4	-2.7	-4.9	0	8.6	-6.2	0.8	-4.8	-14.6	0.6	2.1
cash-flows.row.other-non-cash-items	-34	215	-1276	262	2033	321	117	43	119	-81	18	65	-27.5	70	-5.6	-0.2	-36.6	4.9	7.2	-7.6	-4.4	-4.7	0.4	0	-1.4	0.4	0.4
cash-flows.row.net-cash-provided-by-operating-activities	2630	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
cash-flows.row.investments-in-property-plant-an-equipment	-606	-606	-605	-658	-1029	-1645	-1226	-1839	-1745	-1811	-1412	-880	-546.8	-479.7	-198.7	-143.8	-224	-300.3	-169	-79.5	-27.9	-16.6	-28.5	-11.6	-43.1	-10	-12.1
cash-flows.row.acquisitions-net	-37	17	514	-376	-202	-2215	-58	-1345	-568	-27	-465	-13	0.7	0	0	0	0	0	0	0	0	-188.4	0	-222.2	-361.5	0	0
cash-flows.row.purchases-of-investments	-265	-265	-95	-335	-202	-206	0	0	0	0	0	-13	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	115	61	95	335	202	206	0	0	0	0	0	880	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	9	19	-63	-5	-252	-50	-27	-148	27	-60	40	-834	0	0.8	10.9	-334	40.8	13.6	9.8	7.6	-40.9	-120.2	7.7	0	3.3	1.1	0
cash-flows.row.net-cash-used-for-investing-activites	-784	-774	-154	-1039	-1483	-3910	-1311	-3332	-2286	-1898	-1837	-860	-546.1	-478.9	-187.8	-477.8	-183.2	-286.8	-159.1	-71.9	-68.8	-325.2	-20.8	-233.8	-401.2	-9	-12.1
cash-flows.row.debt-repayment	-762	-96	-1085	-1310	-2515	-1934	-1998	-1279	-333	-1261	-304	-649	-61.3	-88.2	-157.4	-281.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	1	1	310	16	88	151	0	0	345	460	0	345	0	419.2	86.3	142.6	22.4	54.5	79.9	38	32.8	34.3	7.6	242.6	86.8	0.4	0
cash-flows.row.common-stock-repurchased	494	-50	-633	-437	-88	-151	0	0	1586	2203	0	787	0	-239.4	42.1	0	0	0	-139.6	-112.5	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-1579	-1579	-1651	-1521	-1530	-1323	-1247	-781	-351	-294	-269	-221	-181.1	-21.7	-254.1	0	-197.2	-175.6	0	0	-105.8	-100.6	-95.8	-79.2	-61.3	-59.3	-63.7
cash-flows.row.other-financing-activites	46	-76	339	1587	3236	4608	2119	4165	-31	-36	1612	-29	456.8	-4.2	287.3	432.7	134.9	233.1	84.1	29.7	15.4	286.5	1.7	-17	323.5	5.9	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-1800	-1800	-2720	-1665	-809	1351	-1126	2105	1216	1072	1039	233	214.3	65.7	4.1	293.5	-39.8	112.1	24.4	-44.8	-57.6	220.3	-86.5	146.5	349.1	-53.1	-63.7
cash-flows.row.effect-of-forex-changes-on-cash	-2	-2	9	16	-8	-1	17	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	43	43	64	-38	-48	-28	-164	286	7	-25	2	24	28	-126.1	71.5	40.3	-3.1	14.9	9.2	-4.3	-6.2	-1	-0.3	5.6	-0.1	-2.8	-12.2
cash-flows.row.cash-at-end-of-period	412	137	107	43	81	129	157	321	35	28	53	51	27.3	-0.7	125.4	53.9	13.6	16.7	1.9	-7.3	-3	3.3	4.3	4.6	-1	-0.9	1.9
cash-flows.row.cash-at-beginning-of-period	369	94	43	81	129	157	321	35	28	53	51	27	-0.7	125.4	53.9	13.6	16.7	1.9	-7.3	-3	3.3	4.3	4.6	-1	-0.9	1.9	14
cash-flows.row.operating-cash-flow	2630	2620	2929	2650	2252	2532	2256	1513	1077	801	800	651	359.8	287.1	255.1	224.6	219.9	189.5	143.9	112.4	120.2	103.9	107	92.9	52.1	59.3	63.6
cash-flows.row.capital-expenditure	-606	-606	-605	-658	-1029	-1645	-1226	-1839	-1745	-1811	-1412	-880	-546.8	-479.7	-198.7	-143.8	-224	-300.3	-169	-79.5	-27.9	-16.6	-28.5	-11.6	-43.1	-10	-12.1
cash-flows.row.free-cash-flow	2024	2014	2324	1992	1223	887	1030	-326	-668	-1010	-612	-229	-187	-192.6	56.4	80.8	-4.1	-110.8	-25.1	32.9	92.3	87.3	78.5	81.3	9	49.2	51.5

利润表行

Pembina Pipeline Corporation 的收入与上期相比变化了 -0.214%。据报告, PBA 的毛利润为 2490。该公司的营业费用为 383，与上年相比变化了 -27.462%. 折旧和摊销费用为 679，与上一会计期间相比变化了 -0.006%. 营业费用报告为 383，显示-27.462% 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-0.188%. 营业收入为 2107，与上年相比变化了-0.188%. 净利润的变化率为 -0.402%。去年的净收入为1776.

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	9207	9125	11611	8627	6202	7230	7351	5408	4265	4635	6069	5025	3427.4	1676.7	1255.1	811.8	674.9	504.8	335.8	290.5	278.3	243.1	224.5	191.6	136.2	101.3	108.7
income-statement-row.row.cost-of-revenue	6499	6635	8488	5980	4194	4797	5024	3926	3264	3769	5193	4232	2888.7	1332	895.4	473.5	371.9	244.7	119	102.7	105	96.2	89	71.4	52.5	36.6	38.3
income-statement-row.row.gross-profit	2708	2490	3123	2647	2008	2433	2327	1482	1001	866	876	793	538.7	344.7	359.7	338.3	303	260.1	216.8	187.8	173.3	146.9	135.5	120.3	83.7	64.8	70.4
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	422	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-6	0	129	-248	-18	15	-274	-13	-40	40	-41	-71	0	63.6	110.8	121.2	110.8	97.1	-7.4	103.2	99.9	89.1	79.8	71.5	-24.4	-18.1	51
income-statement-row.row.operating-expenses	399	383	528	58	228	311	306	264	194	181	174	132	97.5	63.6	110.8	121.2	110.8	97.1	112.3	103.2	99.9	89.1	79.8	71.5	-24.4	-18.1	51
income-statement-row.row.cost-and-expenses	6898	7018	9016	6038	4422	5108	5330	4190	3458	3950	5367	4364	2986.2	1395.6	1006.2	594.7	482.6	341.8	231.3	206	205	185.3	168.8	142.8	28.1	18.5	89.3
income-statement-row.row.interest-income	341	0	446	424	401	1	0	0	0	0	5	5	1.5	5.8	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	466	469	462	440	416	321	286	183	112	113	99	106	121.8	88.1	60.2	51.9	0	0	32.6	40.5	0	20.3	0	0	11.4	0	0
income-statement-row.row.selling-and-marketing-expenses	-9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	23	-234	624	-450	-2196	-294	7	-2	-41	42	-36	-66	-19.6	-82.3	-7.1	-7	23.5	-9	-1.4	-1.3	0	-0.5	-0.8	3.7	3.5	-63.2	0.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-6	0	129	-248	-18	15	-274	-13	-40	40	-41	-71	0	63.6	110.8	121.2	110.8	97.1	-7.4	103.2	99.9	89.1	79.8	71.5	-24.4	-18.1	51
income-statement-row.row.total-operating-expenses	23	-234	624	-450	-2196	-294	7	-2	-41	42	-36	-66	-19.6	-82.3	-7.1	-7	23.5	-9	-1.4	-1.3	0	-0.5	-0.8	3.7	3.5	-63.2	0.3
income-statement-row.row.interest-expense	466	469	462	440	416	321	286	183	112	113	99	106	121.8	88.1	60.2	51.9	0	0	32.6	40.5	0	20.3	0	0	11.4	0	0
income-statement-row.row.depreciation-and-amortization	667	679	683	1197	700	611	417	382	293	263	226	171	179.4	70.2	66.9	69.8	72.1	66.5	85.6	85.3	84.6	76.3	68	82.1	65.6	39	41.8
income-statement-row.row.ebitda-caps	2976	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2309	2107	2595	2115	1780	1822	2021	1218	807	685	702	660	416.5	281.1	241.9	210.1	192.2	163	110.6	84.5	73.3	57.8	55.7	48.8	108.1	82.8	19.4
income-statement-row.row.income-before-tax	2095	1873	3219	1665	-416	1528	1742	1033	654	614	572	494	301.3	198.8	181.7	158.2	172.9	119.8	64.6	42.8	29.3	37	39	16.7	2.9	19.6	19.7
income-statement-row.row.income-tax-expense	413	413	248	423	-100	36	464	142	189	199	167	143	75.3	38.9	-5	-3.9	11.1	-22.5	-24.3	-27.6	-31.1	-26.3	-20.5	-23.6	-49.6	0.3	0.4
income-statement-row.row.net-income	1776	1776	2971	1242	-316	1492	1278	891	466	406	383	351	224.8	165.7	186.7	162.1	161.8	142.3	88.9	70.4	60.4	63.4	59.5	40.3	52.5	19.3	19.3