Royal Unibrew A/S

符号: RBREW.CO

CPH

550

DKK

今天的市场价格

25.0912
市盈率
0.8672
PEG比率
27.53B
MRK市值
0.00%
DIV收益率

Royal Unibrew A/S (RBREW-CO) 财务报表

Q: 什么是 Royal Unibrew A/S (RBREW.CO) 总资产是多少？

Royal Unibrew A/S (RBREW.CO) 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 Royal Unibrew A/S (RBREW.CO). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 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 Royal Unibrew A/S 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. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	57	214	86	81	72	145.2	684.6	6.9	333.2	491.5	244	273.8	18.8	37.4	92.5	90.4	157.8	368.3	287	67.7	116.3	79.5	92.1	108.1	146.3	85.8
balance-sheet.row.short-term-investments	0	-10	-9	-9	-7.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1901	1500	1188	639	735.9	0	0	0	0	0	0	0	0	0	0	802.4	0	524.7	467.8	0	438.3	403.5	0	0	0	0
balance-sheet.row.inventory	1401	1213	780	517	462.7	439.7	335.3	335.9	316.7	312	330.5	180.3	173.1	187.1	238.1	414.7	351.6	276.6	279.4	247.8	211.2	238.1	226.1	192.9	174	137.3
balance-sheet.row.other-current-assets	165	1631	89	54	59.5	702.3	637.3	552.8	592.2	556.3	540.5	402	407.6	457.2	485	1	674.3	29	29	425.5	2.8	4.4	445.3	510.4	375.4	424.9
balance-sheet.row.total-current-assets	3524	3058	2143	1291	1330	1287.1	1657.3	895.7	1242	1359.8	1114.9	856.1	599.5	681.7	815.6	1308.5	1183.8	1198.6	1063.2	741	768.6	725.5	763.5	811.4	695.7	647.9
balance-sheet.row.property-plant-equipment-net	4662	3680	2734	2455	2500.9	2529.8	2121.6	2142.2	2438.2	2569.7	2708.9	1479.3	1601.3	1771.6	2013.7	1464.4	1557	1426.9	1420.4	1307.7	1282.4	1383.9	1590.9	1498.2	1190.8	1035.7
balance-sheet.row.goodwill	5216	3985	3031	2283	2335.1	2124.9	1451.2	1449.5	1455.8	1451.8	1430.4	244.9	0	0	307.5	311.3	487.9	323.4	290.1	271.4	257.1	250.6	0	0	0	0
balance-sheet.row.intangible-assets	4253	3573	2830	2125	2181	1983	1410.9	1434.7	1464.4	1489.4	1513.7	125.7	0	0	166.2	167.9	774.7	507.5	478.2	356.8	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	9469	7558	5861	4408	4516.1	4107.9	2862.1	2884.1	2920.2	2941.2	2944	370.6	391.1	402.1	473.7	479.2	1262.6	830.9	768.3	628.2	257.1	250.6	0	0	0	0
balance-sheet.row.long-term-investments	123	178	176	152	145.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	-1	-178	-176	-152	-145.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1	178	176	152	145.5	136.9	137.5	154.1	147.1	153	156.6	142	298.4	201.3	186.7	799.3	-222.1	-42.7	-34.1	-133.3	139.9	151.2	87.8	102.5	53.7	45.8
balance-sheet.row.total-non-current-assets	14254	11416	8771	7015	7162.5	6774.5	5121.1	5180.3	5505.5	5664	5809.6	1992	2290.8	2375.1	2674.1	2742.9	2597.5	2215	2154.6	1802.6	1679.5	1785.6	1678.7	1600.7	1244.5	1081.5
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
balance-sheet.row.total-assets	17778	14474	10914	8306	8492.5	8061.7	6778.4	6076	6747.5	7023.8	6924.5	2848.1	2890.3	3056.8	3489.7	4051.4	3781.3	3413.6	3217.8	2543.6	2448.1	2511.1	2442.2	2412.1	1940.2	1729.4
balance-sheet.row.account-payables	2425	1934	1721	1047	1018.1	974.9	1025.7	858.1	913.8	810.5	807.5	430.9	397.8	429.5	419.4	858.8	513.7	470.4	405.7	333.5	320.4	294.5	0	0	0	0
balance-sheet.row.short-term-debt	979	988	624	150	622.8	102	420.1	138.7	55.1	172.1	778.1	2.6	55.6	211.4	0	0	0	0	0	0	0	0	168.8	184.9	130	86.5
balance-sheet.row.tax-payables	44	860	764	503	369.9	334.6	388.3	420.3	464.7	361.6	370.7	65.1	68.1	74.3	6.2	0	54.8	61.3	0	0	0	7	9.6	3.4	0	0
balance-sheet.row.long-term-debt-total	5074	3686	2998	2124	2153.8	2564.9	1239.5	859.2	1462	1871.9	1845	591.7	593.9	595.6	1508.8	1703.5	1540	1243.9	1146.5	646.9	627.9	671.6	899.3	746.5	487.2	482.3
Deferred Revenue Non Current	430	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	266.5	291.5	3.2	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1796	1688	1456	1047	939.9	590.3	499.4	512.5	527.6	532.8	515.3	256.3	42.2	57.3	394.5	734.8	480.4	423.5	343.3	212.2	202.6	306.4	447.2	487.9	402.8	366.7
balance-sheet.row.total-non-current-liabilities	6786	4706	3771	2730	2805.2	3151.7	1630.7	1234.9	1851.6	2328.4	2319.9	745.6	783.5	778.2	1680.6	1882.9	1667.7	1371.6	1297.4	912.1	918.1	875.1	1135.9	1006.3	720.3	688.6
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
balance-sheet.row.capital-lease-obligations	430	253	186	82	162.7	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-liab	12030	9316	7572	4974	5386	5153.5	3964.3	3164.6	3812.7	4205.5	4791.5	1500.5	1569.1	1776.3	2494.5	3476.6	2661.8	2265.5	2046.5	1457.8	1441.1	1476	1751.9	1679.1	1253.1	1141.7
balance-sheet.row.preferred-stock	0	6	34	45	27	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	100	100	98	99	100.2	102	105.4	108.2	111	111	111	105.7	111.9	111.9	111.9	56	59	61.8	63.7	63.7	65.6	65.6	62.8	62.8	62.8	62.3
balance-sheet.row.retained-earnings	4129	2763	1808	1827	1639.9	1508.2	1469.6	1571.5	1521.3	1446.2	1094.7	621.6	597.3	626.3	492	440.8	960.5	1018.8	1031.6	953.1	827.1	860.2	519.3	587.3	568.7	473
balance-sheet.row.accumulated-other-comprehensive-income-loss	-54	-6	-34	-45	-27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1573	2295	1424	1382	1356.9	1288.9	1239.2	1231.7	1302.5	1261.2	927.3	620.2	599.2	530.6	353.2	43.1	61.3	41.7	54.1	45.5	92	95	47.9	83	55.6	52.4
balance-sheet.row.total-stockholders-equity	5748	5158	3330	3308	3097	2899.1	2814.2	2911.4	2934.8	2818.4	2133	1347.6	1308.3	1268.8	957	539.9	1080.8	1122.3	1149.4	1062.3	984.7	1020.8	630	733.1	687.1	587.7
balance-sheet.row.total-liabilities-and-stockholders-equity	17778	14474	10914	8306	8492.5	8061.7	6778.4	6076	6747.5	7023.8	6924.5	2848.1	2890.3	3056.8	3489.7	4051.4	3781.3	3413.6	3217.8	2543.6	2448.1	2511.1	2442.2	2412.1	1940.2	1729.4
balance-sheet.row.minority-interest	0	0	12	24	9.4	9.1	0	0	0	0	0	0	12.9	11.7	38.1	34.9	38.7	12.9	11	11.8	11.1	7.2	60.3	0	0	0
balance-sheet.row.total-equity	5748	5158	3342	3332	3106.5	2908.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	123	168	167	143	137.6	132.2	135.6	151.7	143.1	150.7	148.3	132.4	293.3	195.2	180.5	177.1	265.8	280.7	256	86.3	99.7	110.3	87.8	102.5	53.7	45.8
balance-sheet.row.total-debt	6483	4674	3622	2274	2776.6	2666.9	1659.6	998	1517.1	2044	2623.2	594.3	649.5	807	1508.8	1703.5	1540	1243.9	1146.5	646.9	627.9	671.6	1068.1	931.4	617.2	568.8
balance-sheet.row.net-debt	6426	4460	3536	2193	2704.6	2521.7	975	991	1184	1552.6	2379.2	320.5	630.7	769.7	1416.3	1613.2	1382.2	875.6	859.5	579.2	511.6	592	976	823.2	470.9	483

现金流量表

在 Royal Unibrew A/S 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 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 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NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，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NaN，同比差异为NaN. 此外，公司还将NaN 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 NaN，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	1095	1491	1298	1198	1140.4	1039.9	830.7	783.8	711.4	624.2	479.6	372.8	347.9	277.8	52.5	-483.2	155.2	230.3	224.2	172.3	152.3	153.2	93.7	135.5	175.2	115.5
cash-flows.row.depreciation-and-amortization	570	487	381	348	341.7	346.2	296.7	294.7	310.4	304.7	170.4	123	0	0	0	0	0	0	0	20.3	14.3	13.8	0	0	0	0
cash-flows.row.deferred-income-tax	-1154	1	-76	-85	-79.2	-26	-72.1	-41.1	-86.2	-69.6	-136.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	14	-1	4	7	6	7.7	5.7	9.9	9.9	9.9	3.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	55	-480	104	227	-42.6	-184.8	76	-93.4	168.6	-34.2	90.9	22.1	-58.5	64.2	230.1	93.7	-70.6	-3.2	-5.3	17.4	13.9	-19.6	-12.9	-50	-13.1	-20.3
cash-flows.row.account-receivables	0	0	0	0	-67.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	0	0	2.1	-27.6	0.9	-20.6	-4	18.5	34.5	-43.2	-19.2	31.7	175.7	-81.6	-14.5	-23.1	-13.7	13.3	44.2	-15.6	-20	26.7	-28.3	0
cash-flows.row.account-payables	0	0	0	0	23.1	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	0	0	0	0	0	-157.2	75.1	-72.8	172.6	-52.7	56.4	65.2	-39.3	32.5	54.4	175.3	-56.2	19.9	8.4	4.1	-30.3	-4	7.1	-76.7	15.3	-20.3
cash-flows.row.other-non-cash-items	1210	-363	42	43	36.3	31.3	31.4	30.9	45.7	60.4	45.3	-20.4	108.6	150.3	230.7	492.7	66.9	198.1	163.5	199	178	186.2	210.4	123.4	74.4	-95
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-612	-502	-426	-281	-350.7	-342.7	-253.8	-209.6	-199.4	-206.3	-150.4	-158.9	-74.2	-58.7	-199.2	-519.1	-222.5	-257.7	-168.6	-216.8	-113.4	-171.2	0	0	0	0
cash-flows.row.acquisitions-net	-2326	-275	-1218	-6	-365.2	-1327.4	0	0	0	0	-2775.1	218.1	15.6	187.4	0	-126.5	-393.5	0	-239.7	-135.1	-25	14.8	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	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-investing-activites	0	33	40	29	100.1	48.6	35.7	247.1	76.6	137.1	88.9	132.8	61.4	31	87.4	56.6	243.7	-46.7	0.4	27.5	20.6	24.2	-397.4	-481.5	-178.3	-218.1
cash-flows.row.net-cash-used-for-investing-activites	-2938	-744	-1604	-258	-615.8	-1621.5	-218	37.5	-122.8	-69.2	-2836.7	192	2.8	159.7	-111.8	-589	-372.3	-304.4	-407.9	-324.4	-117.8	-132.1	-397.4	-481.5	-178.3	-218.1
cash-flows.row.debt-repayment	-1607	-1594	-92	-579	-434.9	-421.6	-240	-917.9	-730.4	-1004.7	-195.3	-55.3	-1.4	-1512.2	0	0	0	-80.8	-46	-72.8	-169.7	-94	0	0	0	0
cash-flows.row.common-stock-issued	249	0	0	0	2	0	0	0	0	0	586.3	0.5	0	0	0	1.6	6.9	0.1	1.8	7.4	5.9	6.7	0	0	0	0
cash-flows.row.common-stock-repurchased	3214	-300	-582	-362	-433.1	-484.1	-507.6	-443.6	-292.5	0	-110.2	-200.4	-122.8	0	0	-46.2	-162.6	-180.1	-107.1	-55.6	-28	0	0	0	0	0
cash-flows.row.dividends-paid	-720	-692	-653	-600	-538	-450.9	-426.5	-385.8	-374	0	-242.1	-179.3	-138.7	-2.4	0	-54.9	-57.7	-60.7	-56.7	-47.6	-48.2	-28	-27.6	-27.9	-21.6	-120.2
cash-flows.row.other-financing-activites	-138	2334	1181	76	543.7	1220.2	901.3	400	200	425.8	2115.5	0	-156.5	807	-398.5	517.7	225.2	282.2	452	36.3	36.7	-98.6	117.6	262.4	23.4	-94.8
cash-flows.row.net-cash-used-provided-by-financing-activities	998	-252	-146	-1465	-860.3	-136.3	-272.8	-1347.3	-1196.9	-578.9	2154.2	-434.5	-419.4	-707.6	-398.5	418.1	11.7	-39.4	244	-132.3	-203.4	-213.9	90	234.5	1.8	-214.9
cash-flows.row.effect-of-forex-changes-on-cash	-7	-11	2	-6	0.4	4.1	0.4	-1.2	1.6	0.1	-0.1	0.1	0	0.5	-0.9	0.2	-1.4	-0.1	0.8	-0.9	-0.5	-0.2	0.2	-0.1	0.5	432.6
cash-flows.row.net-change-in-cash	-157	128	5	9	-73.2	-539.5	677.7	-326.3	-158.3	247.5	-29.8	255	-18.6	-55.1	2.1	-67.4	-210.5	81.3	219.3	-48.6	36.7	-12.5	-16	-38.2	60.5	-0.2
cash-flows.row.cash-at-end-of-period	57	214	86	81	72	145.2	684.6	6.9	333.2	491.5	244	273.8	18.8	37.4	92.5	90.4	157.8	368.3	287	67.7	116.3	79.5	92.1	108.1	146.3	0.1
cash-flows.row.cash-at-beginning-of-period	214	86	81	72	145.2	684.6	6.9	333.2	491.5	244	273.8	18.8	37.4	92.5	90.4	157.8	368.3	287	67.7	116.3	79.5	92.1	108.1	146.3	85.8	0.3
cash-flows.row.operating-cash-flow	1790	1135	1753	1738	1402.6	1214.3	1168.2	984.7	1159.8	895.4	652.8	497.4	398	492.3	513.2	103.2	151.5	425.2	382.4	409	358.5	333.6	291.2	208.9	236.6	0.2
cash-flows.row.capital-expenditure	-612	-502	-426	-281	-350.7	-342.7	-253.8	-209.6	-199.4	-206.3	-150.4	-158.9	-74.2	-58.7	-199.2	-519.1	-222.5	-257.7	-168.6	-216.8	-113.4	-171.2	0	0	0	0
cash-flows.row.free-cash-flow	1178	633	1327	1457	1051.9	871.5	914.5	775.1	960.4	689.1	502.4	338.5	323.8	433.6	314.1	-415.9	-71.1	167.5	213.8	192.2	245	162.4	291.2	208.9	236.6	0.2

利润表行

Royal Unibrew A/S 的收入与上期相比变化了 NaN%。据报告, RBREW.CO 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	12927	11487	8746	7557	7692.5	7298.1	6384.4	6340.4	6032.1	6055.9	4481	3430	3430.6	3775.4	3816.4	4178.7	3881.8	3439	3191	2869	2633.1	2777.6	2724.1	2334.4	2027.9	2038.4
income-statement-row.row.cost-of-revenue	7788	6618	4490	3613	3612	3471.1	3084.3	3053.2	2857.5	2906.1	2195.8	1714.3	1685.3	1945.7	2211.1	2433.3	2129.2	1742.9	1581.4	1370.7	1255.2	1366.7	1378.5	1222	1027.5	1117.8
income-statement-row.row.gross-profit	5139	4869	4256	3944	4080.5	3827	3300.1	3287.2	3174.7	3149.8	2285.2	1715.7	1745.3	1829.8	1605.3	1745.4	1752.6	1696.1	1609.5	1498.3	1377.9	1410.9	1345.6	1112.4	1000.4	920.6
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
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	0	0	0	0	0	0	0	0	0	12.5	-4.8	-3.5	-3.9	-3.7	-143	-108.1	-103	-56.5	-42.5	-47.6	-60.2	-77.7	-50.1	-44.5	-50.7
income-statement-row.row.operating-expenses	3531	3353	2604	2429	2611.4	2487.6	2231.5	2286.5	2257.7	2323.6	1725.1	1230.7	1271.1	1412.9	1362	1471.4	1409.7	1288.9	1251.6	1165.5	1054.3	1102.3	1058.8	879.8	792.2	711.4
income-statement-row.row.cost-and-expenses	11319	9971	7094	6042	6223.4	5958.7	5315.8	5339.7	5115.2	5229.7	3920.9	2945	2956.4	3358.5	3573.1	3904.7	3538.9	3031.8	2833	2536.2	2309.4	2469	2437.3	2101.8	1819.7	1829.2
income-statement-row.row.interest-income	8	60	35	1	1.7	1.3	1.1	0.2	1.5	1.6	0.6	0.1	0	0	32.7	33.9	26.7	20.3	9	5.4	11.6	10.9	0	0	0	0
income-statement-row.row.interest-expense	242	60	35	37	35.7	30.3	22.3	34.1	50.8	66.9	37.8	28.6	0	0	190.3	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-220	278	-44	-39	-38.6	-28.7	-21.5	-33.3	-50.8	-68.5	-37.5	-33.2	-10.2	-42.2	-166.7	-727	-122.7	-86.9	-60.8	-82.5	-100.7	-81	-144	-42.4	17.7	-50.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	0	0	0	0	0	0	0	12.5	-4.8	-3.5	-3.9	-3.7	-143	-108.1	-103	-56.5	-42.5	-47.6	-60.2	-77.7	-50.1	-44.5	-50.7
income-statement-row.row.total-operating-expenses	-220	278	-44	-39	-38.6	-28.7	-21.5	-33.3	-50.8	-68.5	-37.5	-33.2	-10.2	-42.2	-166.7	-727	-122.7	-86.9	-60.8	-82.5	-100.7	-81	-144	-42.4	17.7	-50.1
income-statement-row.row.interest-expense	242	60	35	37	35.7	30.3	22.3	34.1	50.8	66.9	37.8	28.6	0	0	190.3	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	570	487	381	348	341.7	346.2	296.7	294.7	310.4	304.7	170.4	123	2.9	-0.3	23.6	385	0	0	0	20.3	14.3	13.8	3.1	0.6	-0.2	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1608	1507	1691	1544	1496.5	1356.5	1077.1	1030.8	953.1	869.1	585.8	514.2	471.3	417.2	243.3	274	342.9	407.2	357.9	332.8	323.6	308.6	283.7	232	208.4	209.2
income-statement-row.row.income-before-tax	1388	1785	1647	1505	1457.9	1327.7	1055.6	997.6	902.3	800.6	548.3	481	461.1	375	76.6	-453	220.2	320.4	297.1	250.2	223	227.6	139.7	189.7	226.1	159.1
income-statement-row.row.income-tax-expense	311	294	349	307	317.5	287.8	225	213.8	190.9	176.4	68.7	108.2	110.3	97.2	24.2	30.2	64.9	90	72.9	77.2	70.3	74.1	42.9	53.6	51	43.6
income-statement-row.row.net-income	1095	1492	1299	1183	1142	1040.9	830.7	783.8	711.4	624.2	479.6	371.2	347.9	278.1	52.5	-483.2	155.2	230.3	224.2	172.3	152.3	153.2	93.7	135.5	175.2	115.5