Unipar Carbocloro S.A.

符号: UNIP6.SA

SAO

56.35

BRL

今天的市场价格

7.0491
市盈率
0.0000
PEG比率
6.47B
MRK市值
0.05%
DIV收益率

Unipar Carbocloro S.A. (UNIP6-SA) 财务报表

Q: 什么是 Unipar Carbocloro S.A. (UNIP6.SA) 总资产是多少？

Unipar Carbocloro S.A. (UNIP6.SA) 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 Unipar Carbocloro S.A. (UNIP6.SA). 的默认数据。公司收入显示 2696.938 M 的平均值，即 0.312 % 增长率。整个期间的平均毛利润为 852.345 M，即 0.281 %. 平均毛利率为 0.331 %. 公司去年的净收入增长率为 -0.406 %，等于 0.867 % % 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 Unipar Carbocloro S.A. 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 0.067. 在流动资产领域，UNIP6.SA 的报告货币为3043.657. 这些资产中的很大一部分，即 2138.041 是现金和短期投资。与去年的数据相比，该部分的变化率为0.512%. 公司的长期投资虽然不是其重点，但以报告货币计算的224.538（如果有的话）为224.538。这表明与上一报告期相比，-127.410% 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 1636.01. 这一数字表明，0.481% 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 2422.333. 这方面的年同比变化率为 0.045%. 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590.913，存货估值为 281.97，商誉估值为 273.29（如有. 无形资产总额（如果有）按 39.85 估值. 应付账款和短期债务分别为 317.8 和 416.36. 债务总额为2061.39，债务净额为 718.18. 其他流动负债为 388.55，加上总负债 3948.64. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	6474.41	2138	1414	1622.4	1113.8	514.7	861.5	401.8	480	222.4	166.2	122.4	269.1	413.7	595.8	309.9	1207.5	574.7	215.6	21.9	30.4	18.1
balance-sheet.row.short-term-investments	2364.91	794.8	1011.8	1291.3	188.9	213.2	659.9	323.2	96.6	95.5	128.4	72.4	261.8	405.1	570.9	307.6	-468.4	-206.5	0	0	0	0
balance-sheet.row.net-receivables	2724.88	590.9	741.4	747.6	565.1	433.2	516.5	510.1	406.9	112.5	93.8	117.7	81.7	64.8	59.8	699.8	915.6	426.5	320.4	297.7	399.5	274
balance-sheet.row.inventory	1356.07	282	426.7	442.1	189.2	209.6	198.6	180.7	204.1	26.6	27.4	24.7	9.2	12.9	7.8	6.1	738.8	241.1	201.1	177.2	169.6	108.1
balance-sheet.row.other-current-assets	124.14	32.7	21	30.7	12.5	50.3	23.5	17.3	17.2	1.1	7.1	4.4	3.7	8.6	3.6	6.5	130.3	155	77.4	240.6	71.8	80.4
balance-sheet.row.total-current-assets	10679.5	3043.7	2603.1	2842.8	1880.6	1207.8	1600.1	1109.9	1108	362.6	294.5	269.3	363.7	500.1	666.9	1022.3	2992.2	1397.3	814.5	737.3	671.3	480.7
balance-sheet.row.property-plant-equipment-net	9180.34	2206.9	2280.4	2159.9	1949.7	1890.7	1906.8	1890.7	1533.4	899.9	908.9	923.8	237	236.2	240.9	247.7	6360.9	2232	1581.3	1413.4	1253.7	1113.2
balance-sheet.row.goodwill	1094.86	273.3	274.3	275.4	275.7	275.9	277.5	280.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	166.54	39.9	23.6	32.5	21.9	24.6	21.7	5.8	0	0	0	0	0	1.1	0	0	1267.1	33.8	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1261.4	313.1	297.9	307.9	297.6	300.5	299.2	286.6	291.1	285.1	288.1	274.2	1.1	1.1	1.3	1.7	1267.1	33.8	0	0	0	0
balance-sheet.row.long-term-investments	-772.67	224.5	-819.2	-1186.3	-121.9	-199.8	-647.3	-301.4	-71.3	-46.3	-61.9	48.1	-143.8	-304.7	82.7	-204.5	476.6	477.5	0	0	0	0
balance-sheet.row.tax-assets	2537.86	0	0	2019.4	143	172.3	100.1	19.8	11.6	148.9	183.2	122.1	3.1	7.7	11.6	9.2	276.5	34	48.3	29	26.4	18.8
balance-sheet.row.other-non-current-assets	1619.61	608.3	1632.3	104.5	359.4	347.3	783.7	460.9	236.6	14.8	12.8	12.8	308.5	449.4	6.2	342.9	546.1	28.2	453	431.4	311.6	269
balance-sheet.row.total-non-current-assets	13826.54	3352.8	3391.4	3405.4	2627.7	2511	2442.5	2356.5	2001.4	1302.4	1331.1	1380.9	405.9	389.7	342.5	396.9	8927.2	2805.5	2082.6	1873.8	1591.7	1401
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
balance-sheet.row.total-assets	24506.04	6396.5	5994.4	6248.2	4508.3	3718.8	4042.6	3466.4	3109.4	1665.1	1625.6	1650.2	769.6	889.8	1009.4	1419.2	11919.4	4202.8	2897.1	2611.1	2263.1	1881.8
balance-sheet.row.account-payables	1255.87	317.8	365.7	391.8	238.3	182.5	194	212.1	274.5	24.1	18.7	18.2	10.7	8.4	6.5	15.4	0	175	136.7	168.1	105	117.8
balance-sheet.row.short-term-debt	1362.1	416.4	171.2	161.8	340.7	177.6	477.9	437.3	328.3	129.9	182.5	149.5	133.9	205.3	150	89.8	0	531.1	169.7	154.7	182.7	193.9
balance-sheet.row.tax-payables	644.42	57.1	379.7	421	215.2	73.3	87.8	39.9	50.9	30.9	12.5	10.8	9.2	5.5	11.2	17.7	0	58.8	52.5	55.7	19.9	14.7
balance-sheet.row.long-term-debt-total	4749.39	1636	1220.5	1313	372.8	500	549.9	403.1	307.3	455.4	467.7	591.3	140.8	242.7	421.9	892.4	0	1954.9	1085.4	864.6	660.5	567
Deferred Revenue Non Current	202.74	9	0	185.9	146.9	102.5	112.8	178.8	187.9	20.6	24.2	21.9	22	0	10	27.1	133.8	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	3097.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1492.05	388.6	958.9	352.6	276.8	234.3	370	232.1	237.2	51.6	24	33	23.1	17	19.8	26.8	2195.6	131.6	112.2	152.1	176.7	80.3
balance-sheet.row.total-non-current-liabilities	8915.2	2658.5	2143.3	2130.6	1549.1	1450.5	1467	1241.7	1091.1	544.4	562.7	660.1	173.4	271.3	447.9	922.4	7758.9	2068.5	1273.5	1004.4	832.9	668.7
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
balance-sheet.row.capital-lease-obligations	9.02	9	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	13988.32	3948.6	3639.1	3926.8	2769.3	2235.6	2596.7	2393.5	2113.2	837.8	848.7	908.2	357.7	508.5	635.4	1072	9954.5	2970.7	1767.7	1539	1317.1	1075.4
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
balance-sheet.row.common-stock	3711.51	927.9	927.9	699	699	699	474.4	384.3	384.3	384.3	384.3	384.3	384.3	835.5	835.5	835.5	835.5	759.5	633	575.4	479.5	399.6
balance-sheet.row.retained-earnings	2466.07	1149.5	639.6	1007.8	694.4	644.5	0	0	0	0	0	0	0	-453.5	-460.7	-583.6	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	2585.18	373.2	780.9	583.4	332.7	231	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1634.83	-28.3	-31	-1.4	-1.2	-101.5	873.1	606.6	520.8	442.9	392.5	357.7	27.6	-0.7	-0.7	95.2	211.9	472.5	496.5	496.8	466.4	406.8
balance-sheet.row.total-stockholders-equity	10397.59	2422.3	2317.4	2288.7	1725	1473.1	1347.5	990.9	905.1	827.2	776.9	742	411.9	381.3	374.1	347.2	1047.4	1232	1129.4	1072.2	945.9	806.3
balance-sheet.row.total-liabilities-and-stockholders-equity	24506.04	6396.5	5994.4	6248.2	4508.3	3718.8	4042.6	3466.4	3109.4	1665.1	1625.6	1650.2	769.6	889.8	1009.4	1419.2	1980.1	4202.8	2897.1	2611.1	2263.1	1881.8
balance-sheet.row.minority-interest	120.14	25.5	37.9	32.7	14	10.2	98.4	81.9	91.1	0	0	0	0	0	0	0	932.7	0	0	0	0	0
balance-sheet.row.total-equity	10517.72	2447.9	2355.3	2321.4	1739	1483.2	1445.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	24506.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1592.25	1019.4	192.7	105	67	13.3	12.6	21.8	25.4	49.2	66.6	120.5	118	100.4	570.9	103.1	8.3	271	0	0	0	0
balance-sheet.row.total-debt	6120.5	2061.4	1391.7	1474.8	713.5	677.5	1027.8	840.4	635.7	585.3	650.2	740.8	274.7	448	571.9	982.1	0	2486	1255.2	1019.3	843.2	760.9
balance-sheet.row.net-debt	2011.01	718.2	989.6	1143.7	-211.3	376	826.3	761.8	252.3	458.4	612.4	690.9	267.4	439.3	547	979.8	-1207.5	1911.3	1039.6	997.4	812.9	742.8

现金流量表

在 Unipar Carbocloro S.A. 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 -0.718 的转变。该公司最近通过发行 1320.02 扩大了股本，与上一年相比出现了0.000 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-207672000.000. 与上一年相比， 2.531 发生了变化. 在同一时期，公司记录了 246.98, 0 和 -660.01，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-345.39 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 -0.37，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
cash-flows.row.net-income	1225.72	787.5	2052	3035.3	370.2	172.4	547.4	306.3	101.3	87.8	65.6	360.1	39.3	4.4	30.3	-680.6	-152.3	145	90.6	185.7	204	101.2
cash-flows.row.depreciation-and-amortization	246.98	247	247.3	219.4	198	183.1	176.4	200.1	109.6	78.3	46.9	16.9	25.6	21.5	20.2	440.4	236.9	112.4	85.5	44.7	39.4	33.7
cash-flows.row.deferred-income-tax	-38.83	-99.7	0	0	-33.8	-45	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	10.87	10.9	20.7	0	24.8	45	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	69.38	69.4	-125.3	-256.7	269.5	119	21.9	-122.6	53.5	46.5	18.5	113.2	15.9	38.9	-63	-52.4	15.9	-289.3	-101.5	72.9	-114.2	-50.8
cash-flows.row.account-receivables	285.16	285.2	247.2	-62.7	-134.8	107	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	161.93	161.9	-5	-241.2	2.8	-18.1	-14	17.2	-6.5	-3.5	-5	-4.3	4.1	-6.4	-1.5	5.9	-36.6	-41.5	-30.9	-7.6	-61.5	-22.2
cash-flows.row.account-payables	-41.98	-42	-63.5	137.2	30.8	-37.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-335.73	-335.7	-304	-90	370.6	68	35.8	-139.9	60	50	23.5	117.5	11.8	45.3	-61.5	-58.3	52.5	-247.8	-70.6	80.5	-52.7	-28.5
cash-flows.row.other-non-cash-items	-522.27	-103.7	-158.3	-708.1	240.1	-20.8	146.6	38.5	56.3	78.1	87.9	-338.7	13.6	81.1	54.3	318.3	449.2	-15.4	32.5	-38.5	-372.3	46.6
cash-flows.row.net-cash-provided-by-operating-activities	991.85	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	-412.37	-412.4	-268.5	-266.3	-132.3	-159.4	-200.9	-151.8	-39.8	-33.4	-43.3	-13.5	-23.3	-17.2	-13.9	-26.2	-525.1	-697.6	-259.7	-189	-176.4	-346.9
cash-flows.row.acquisitions-net	-7.26	-3.6	-69.7	-45.5	-43	6.2	0	11.7	185.5	0	0	-554.4	143.2	0	0	0	525.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	-0.8	-0.8	-48.4	-1102.4	-30.5	-446.8	-336.7	-110	0.5	0	0	0	-143.2	-126	-181.6	0	-950.4	-62.1	0	0	-0.2	-0.4
cash-flows.row.sales-maturities-of-investments	209.14	209.1	279.4	1147.9	24.2	446.8	0	151.8	39.8	7.9	0	0	143.2	165.8	641.7	0	607.5	0	0	0	0	0
cash-flows.row.other-investing-activites	-73.22	0	48.4	-1147.9	30.5	446.8	1.3	-368.6	-39.8	6.9	10.9	97.5	-3.5	0	3.4	38.6	-1880.2	-71	-15.5	-130.1	-34.3	-18.4
cash-flows.row.net-cash-used-for-investing-activites	-207.67	-207.7	-58.8	-1414.2	-151.1	293.5	-536.3	-466.9	146.2	-18.7	-32.4	-470.4	116.4	22.7	449.6	12.3	-2223.1	-830.7	-275.2	-319.2	-211	-365.7
cash-flows.row.debt-repayment	-838.06	-660	-128.8	-1052.9	-228.4	-868.2	-736.6	-469.1	-108.1	-165	-137.1	-111.7	-249.1	-143.5	-413.3	-56.6	-1200.2	-256	-138.9	-187.3	-172.6	-57.2
cash-flows.row.common-stock-issued	1.58	1320	0	0	0	288.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-1.58	-1.6	-43.8	-0.2	-144.2	-112.4	-18.3	0	0	0	0	500.3	0	0	0	0	-0.7	0	0	0	0	0
cash-flows.row.dividends-paid	-345.39	-345.4	-1355.3	-1365	-110.6	-25	-207	-387.4	-23.8	-18.8	-15.5	-7.1	-2.4	-1.7	-2.9	-28.4	-46.8	-34.9	-46.7	-73.8	-38.9	-35.8
cash-flows.row.other-financing-activites	1415.59	-0.4	-145.2	974.5	195	-38.2	726.2	605.3	-78.6	1	-46.1	-14.2	39.2	-39.7	-70.7	-855.8	3077.3	1528	351.8	367.5	224.5	250.5
cash-flows.row.net-cash-used-provided-by-financing-activities	232.14	312.7	-1673.2	-1443.7	-288.2	-755	-235.7	-251.2	-210.5	-182.8	-198.6	367.4	-212.2	-184.9	-486.9	-940.9	1829.5	1237.1	166.2	106.3	13	157.5
cash-flows.row.effect-of-forex-changes-on-cash	-75.23	-75.2	-233.3	-25.7	-6.1	107.8	2.7	-8.9	0	0	0	0	0	0	0	0	476.7	0	0	0	486.3	0
cash-flows.row.net-change-in-cash	941.08	941.1	70.9	-593.7	623.3	100	123	-304.8	256.4	89.2	-12.2	48.5	-1.4	-16.3	4.5	-902.8	632.9	359.1	-2	52.1	45.1	-77.4
cash-flows.row.cash-at-end-of-period	4109.49	1343.2	402.1	331.2	924.9	301.5	201.5	78.6	383.3	126.9	37.8	49.9	7.3	8.6	24.9	304.7	1207.5	574.7	215.6	231.2	179.1	133.9
cash-flows.row.cash-at-beginning-of-period	3168.41	402.1	331.2	924.9	301.5	201.5	78.6	383.3	126.9	37.8	49.9	1.5	8.6	24.9	20.4	1207.5	574.7	215.6	217.6	179.1	133.9	211.4
cash-flows.row.operating-cash-flow	991.85	911.3	2036.3	2289.9	1068.6	453.6	892.3	422.3	320.7	290.7	218.8	151.5	94.4	146	41.8	25.7	549.8	-47.3	107.1	264.9	-243.1	130.8
cash-flows.row.capital-expenditure	-412.37	-412.4	-268.5	-266.3	-132.3	-159.4	-200.9	-151.8	-39.8	-33.4	-43.3	-13.5	-23.3	-17.2	-13.9	-26.2	-525.1	-697.6	-259.7	-189	-176.4	-346.9
cash-flows.row.free-cash-flow	579.47	498.9	1767.8	2023.6	936.4	294.2	691.3	270.4	281	257.3	175.5	138	71.1	128.8	27.9	-0.5	24.7	-744.9	-152.6	75.9	-419.5	-216.1

利润表行

Unipar Carbocloro S.A. 的收入与上期相比变化了 -0.326%。据报告, UNIP6.SA 的毛利润为 1922.07。该公司的营业费用为 916.82，与上年相比变化了 8.027%. 折旧和摊销费用为 246.98，与上一会计期间相比变化了 -0.571%. 营业费用报告为 916.82，显示8.027% 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-0.510%. 营业收入为 1005.25，与上年相比变化了-0.510%. 净利润的变化率为 -0.406%。去年的净收入为787.51.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	4897.29	4897.3	7270.4	6289.4	3868.2	3048.7	3469.1	3019.6	889.7	859	776.5	187.3	355.4	345.4	316.2	5045.9	4594.2	2814.7	2543.8	2311.2	2180.2	1553.5
income-statement-row.row.cost-of-revenue	3199.99	2975.2	4015.1	3486.6	2533.6	2231.9	2209.2	2114.6	502.2	478	422.5	100.7	208.7	211.2	193.9	4317.3	3820.5	2211.8	2058.5	1798.6	1640.1	1206
income-statement-row.row.gross-profit	1697.29	1922.1	3255.3	2802.8	1334.6	816.9	1260	905	387.5	380.9	353.9	86.6	146.7	134.1	122.3	728.7	773.7	602.9	485.3	512.6	540.1	347.5
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	445.96	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	227.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-7.26	-18.3	68.2	-355.8	10.1	-26.4	71.7	-60.9	59.5	39	26.8	2.4	15.3	30	-3.6	743.8	-389	79.1	101.5	79.9	72.8	49.1
income-statement-row.row.operating-expenses	706.66	916.8	848.7	251	566.9	407.5	470.5	312.3	217.7	204.3	226	74.1	104.4	117.3	79.9	1335.8	163.7	376.9	333.6	260.7	231.1	185.8
income-statement-row.row.cost-and-expenses	3906.65	3892	4863.8	3737.6	3100.5	2639.4	2679.6	2426.9	719.9	682.3	648.6	174.8	313.1	328.6	273.8	5653	3984.2	2588.7	2392.1	2059.3	1871.2	1391.9
income-statement-row.row.interest-income	303.96	263	273.4	146.2	29.3	39.4	57.5	35.3	28.8	36.9	22.7	17.5	31	68.5	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	219.56	201.8	211.4	138	66.2	101.3	143.1	100.2	75.6	93.1	84.6	55.6	33.5	62.3	0.1	-67.2	-992.6	-67.2	-85.7	0	0	0
income-statement-row.row.selling-and-marketing-expenses	227.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-145.19	146.7	0.4	170	-147.4	-61	-153.9	-93.8	-99.8	0	-61.5	-36.7	-1.8	4.1	0	0	-1125.4	13.7	-3.6	16.6	-3	-5.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-7.26	-18.3	68.2	-355.8	10.1	-26.4	71.7	-60.9	59.5	39	26.8	2.4	15.3	30	-3.6	743.8	-389	79.1	101.5	79.9	72.8	49.1
income-statement-row.row.total-operating-expenses	-145.19	146.7	0.4	170	-147.4	-61	-153.9	-93.8	-99.8	0	-61.5	-36.7	-1.8	4.1	0	0	-1125.4	13.7	-3.6	16.6	-3	-5.8
income-statement-row.row.interest-expense	219.56	201.8	211.4	138	66.2	101.3	143.1	100.2	75.6	93.1	84.6	55.6	33.5	62.3	0.1	-67.2	-992.6	-67.2	-85.7	0	0	0
income-statement-row.row.depreciation-and-amortization	246.98	247	575.2	219.4	112.9	183.1	176.4	200.1	109.6	78.3	46.9	16.9	25.6	21.5	20.2	440.4	236.9	112.4	85.5	44.7	39.4	33.7
income-statement-row.row.ebitda-caps	1552.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1305.4	1005.3	2051.6	2865.3	748.5	317.7	830.6	430.7	296.4	96.9	136.3	390.3	59.2	16.8	42.6	-674.3	610	226	151.7	251.9	309	161.7
income-statement-row.row.income-before-tax	1160.2	1152	2052	3035.3	601.2	256.6	676.7	336.9	196.6	96.9	74.8	353.6	57.4	20.9	42.6	-674.3	-515.4	239.7	148.1	268.5	306	155.9
income-statement-row.row.income-tax-expense	374.19	374.2	717.7	1031.5	230.9	84.3	129.3	30.6	95.3	9	9.2	-6.5	18.1	16.4	12.3	86.6	68.8	94.7	57.5	82.7	102	54.6
income-statement-row.row.net-income	787.51	787.5	1325.9	1984.8	367.7	173.5	528	302.7	101.3	87.8	65.6	360.1	39.3	4.4	30.3	-680.6	-152.3	145	90.6	185.7	204	101.2