Evercore Inc.

Sümbol: EVR

NYSE

184.29

USD

Turuhind täna

27.4783
P/E suhe
-0.5236
PEG suhe
7.13B
MRK Cap
0.02%
DIV tootlus

Evercore Inc. (EVR) Finantsaruanded

Q: Mis on Evercore Inc. (EVR) koguvara?

Evercore Inc. (EVR) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Evercore Inc. (EVR) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1130.261 M, mis on 0.199 % gowth. Kogu perioodi keskmine brutokasum on 467.611 M, mis on 0.751 %. Keskmine brutokasumi suhtarv on 0.448 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.464 %, mis on võrdne 0.824 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Evercore Inc. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.053. Käibevara valdkonnas on EVR aruandlusvaluutas 2605.217. Märkimisväärne osa neist varadest, täpsemalt 2033.761, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 1.587%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 52.025, kui neid on, aruandlusvaluutas. See näitab erinevust -96.154% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 373.885 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.228%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1576.934 aruandlusvaluutas. Selle aspekti aastane muutus on 0.026%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 496.886, varude hind on 0 ja firmaväärtus 125.49, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 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	6529.06	2033.8	786.3	719.5	829.6	848.6	1095.2	738.1	558.5	448.8	352.2	298.5	259.4	182.9	141.3	206.7	175.9	193.5	65.4	37.9	37.4
balance-sheet.row.short-term-investments	4339.77	1436.9	1432.7	1784.6	1060.8	623.9	304.6	128.6	66.5	43.8	38	43.4	36.5	81.3	92.8	141.1	103.5	0	0	0	0
balance-sheet.row.net-receivables	1821.36	496.9	407	376.9	391.9	318.8	332.9	202	245.6	196.7	153.6	92.6	94.3	59.9	53.1	29.8	26	53.4	57.9	16.3	14.3
balance-sheet.row.inventory	0	0	-225.5	-83.7	-115.8	-136.3	-77.3	-77.1	-70.1	-81.4	-156.5	-112.7	-141.7	-169.6	-197.2	-324.4	-303.3	-313.1	-95.1	0	0
balance-sheet.row.other-current-assets	-8350.41	-2530.6	225.5	83.7	115.8	136.3	77.3	77.1	70.1	81.4	156.5	112.7	141.7	169.6	197.2	324.4	303.3	313.1	95.1	0	0
balance-sheet.row.total-current-assets	6891.27	2605.2	1193.3	1096.4	1221.5	1167.4	1428.1	940.2	804.1	645.5	505.8	391	353.7	242.8	194.4	236.5	201.9	246.9	123.3	54.1	51.7
balance-sheet.row.property-plant-equipment-net	1953.01	516.1	380.8	411.9	419.3	326.8	81.1	68.6	51.7	48	42.5	27.8	29.8	21.4	14.9	8.2	8.1	10.1	4.4	2.3	1.9
balance-sheet.row.goodwill	498.5	125.5	123.3	128.2	129.1	130.8	131.4	134.2	161	166.5	218.2	189.3	188.7	177.8	139	49.8	32.8	42	38	0	0
balance-sheet.row.intangible-assets	373.01	0	123.3	0.3	0.7	2.3	10.4	19.6	29.4	41	69.5	26.7	35.4	40.9	49.2	7.6	5.4	9	23.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	622.05	125.5	123.3	128.6	129.8	133.1	141.8	153.8	190.3	207.5	287.8	216	224.1	218.8	188.3	57.3	38.2	51	61	0	0
balance-sheet.row.long-term-investments	206.96	52	1352.9	1718.6	1147.5	498.6	395.3	226.9	183.1	170.4	164.6	157.5	147.4	190.2	153.4	159.6	128.3	23.9	20.2	16.8	16.9
balance-sheet.row.tax-assets	1163.41	373.8	257.2	248.1	257.9	268.6	241.1	198.9	305.4	298.1	13.1	11.3	9.2	8.6	5.1	3.8	2.1	1.5	1.8	0	0
balance-sheet.row.other-non-current-assets	-185.42	30.7	-257.2	-248.1	-257.9	-268.6	-241.1	-198.9	-305.4	-298.1	-13.1	-11.3	-9.2	-8.6	-5.1	-3.8	-2.1	-1.5	-1.8	-19	-18.8
balance-sheet.row.total-non-current-assets	3760	1098.1	1857	2259.1	1696.7	958.5	618.1	449.3	425.1	425.9	494.9	401.3	401.3	430.4	356.6	225.2	174.6	85.1	85.6	19	18.8
balance-sheet.row.other-assets	2187.72	108	570.6	447.1	452.7	472.8	79.4	195.4	433.2	407.8	445.9	388.4	390.2	370.4	347	429.5	362.4	357.1	92.6	8.3	1.2
balance-sheet.row.total-assets	12838.99	3811.3	3620.9	3802.7	3370.9	2598.6	2125.7	1584.9	1662.3	1479.2	1446.6	1180.8	1145.2	1043.6	898.1	891.2	738.9	689.1	301.5	81.4	71.7
balance-sheet.row.account-payables	965.41	873.8	28.8	31.6	38	39.7	37.9	34.1	30.7	43.9	37.1	18.4	17.9	17.8	12.6	10.2	8.1	11.5	8.9	11.7	4.1
balance-sheet.row.short-term-debt	138.68	36.3	38	47.3	80.8	33.3	25.1	30	31.1	0	0	0	0	0	0	0	0	0	3	0.2	0.1
balance-sheet.row.tax-payables	17.61	5.4	9.8	21	15.3	3.4	33.6	16.5	27.3	20.9	2.5	4.7	20.3	5.2	0.4	0	0.1	4	5.8	1.7	1.4
balance-sheet.row.long-term-debt-total	1492.35	373.9	649.9	673.7	638.8	592.3	168.6	175.1	184.6	141.8	127.8	103.2	101.4	99.7	98.1	96.6	95.3	0	0	0.2	0.3
Deferred Revenue Non Current	23.66	3.5	5.1	9.4	9.5	3.1	149.7	154.9	0	0	-138.1	-148.4	-128.1	-87	-36.1	3.2	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-629.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1010.07	-3.5	-5.1	-9.3	-9.4	-2.5	-37.9	-30	-31.1	-43.9	-37.1	-18.4	-17.9	-17.8	-12.6	-10.2	-8.1	-11.5	-3.4	-12.8	-5.6
balance-sheet.row.total-non-current-liabilities	2568.89	1010.7	66.8	673.7	638.8	592.3	168.6	175.1	184.6	141.8	127.8	103.2	101.4	99.7	98.1	96.6	95.3	3.4	0.1	0.2	0.3
balance-sheet.row.other-liabilities	1521.54	108	1761	1414.7	1123.9	807	911.2	579.3	663.6	586.3	569.4	496	535.2	460.3	420.2	488.6	429.8	501.2	180	16.9	14.4
balance-sheet.row.capital-lease-obligations	1583.24	434.2	316	344.8	343.1	250.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.4
balance-sheet.row.total-liab	6228.24	2028.8	1894.5	2167.4	1881.5	1472.4	1117.7	788.5	879	772	734.3	617.6	654.5	577.8	530.8	595.4	533.2	516.1	189	29.9	20.4
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
balance-sheet.row.common-stock	3.28	0.8	0.8	0.7	0.7	0.7	0.7	0.6	0.6	0.6	0.5	0.4	0.3	0.3	0.2	0.2	0.1	0.1	0.1	51.3	51.1
balance-sheet.row.retained-earnings	7378.58	1892.7	1768.1	1418.4	798.6	558.3	364.9	79.5	20.3	-27.8	-17.8	-59.9	-77.1	-76.7	-61.5	-56.8	-46.6	-35.6	3.8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-100.54	-26.5	-27.9	-12.1	-9.8	-27.6	-30.4	-31.4	-50.1	-34.5	-20.4	-10.8	-9.1	-12.1	-4.2	-3.8	-15	0.6	0.1	0.2	0.2
balance-sheet.row.other-total-stockholders-equity	-1469.95	-290	-204.1	-86.7	441.4	338.4	423	495.3	556.5	566.3	589	572.9	514.3	496.1	366.2	326.7	267.2	207.9	108.6	0	0
balance-sheet.row.total-stockholders-equity	5811.37	1576.9	1536.8	1320.4	1230.9	869.7	758.1	544	527.3	504.6	551.3	502.6	428.5	407.7	300.7	266.4	205.8	173	112.5	51.5	51.3
balance-sheet.row.total-liabilities-and-stockholders-equity	12838.99	3811.3	3620.9	3802.7	3370.9	2598.6	2125.7	1584.9	1662.3	1479.2	1446.6	1180.8	1145.2	1043.6	898.1	891.2	738.9	689.1	301.5	81.4	71.7
balance-sheet.row.minority-interest	799.38	205.6	189.6	314.9	258.4	256.5	249.8	252.4	256	202.7	161	60.6	62.2	58.2	66.5	29.4	0	0	0	0	0
balance-sheet.row.total-equity	6610.75	1782.5	1726.4	1635.3	1489.4	1126.3	1007.9	796.4	783.3	707.2	712.2	563.2	490.7	465.8	367.2	295.8	205.8	173	112.5	51.5	51.3
balance-sheet.row.total-liabilities-and-total-equity	12838.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4546.72	1488.9	1352.9	1718.6	1147.5	498.6	699.9	355.4	183.1	170.4	164.6	157.5	147.4	190.2	153.4	159.6	128.3	23.9	20.2	16.8	16.9
balance-sheet.row.total-debt	3214.27	844.4	687.8	721	719.6	625.6	168.6	175.1	184.6	141.8	127.8	103.2	101.4	99.7	98.1	96.6	95.3	289.1	87.4	0.4	0.4
balance-sheet.row.net-debt	1024.98	247.5	-98.5	1.5	-110	-223	-622	-434.4	-373.9	-307	-224.4	-195.2	-158.1	-83.2	-43.3	-110.1	-80.6	95.6	22	-37.4	-36.9

Rahavoogude aruanne

Evercore Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.161 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0.73, mis tähistab 3.011 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 16248999.000. See on -0.948 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 66.5, 104.64, -0.73, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -127.86 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -38.14, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	269.3	255.5	531.4	868.6	412.7	353.7	442.9	179.2	148.5	57.7	107.4	72	39.5	10.5	17.8	0.2	-4.7	-34.5	69.7	63.2	49.8	34.3
cash-flows.row.depreciation-and-amortization	38.71	66.5	28.7	28.7	30	35.7	29.4	26	25.2	29.6	18.8	16.7	18.8	20.4	11.5	5.9	4.6	17.4	4.5	0.8	0.7	0.6
cash-flows.row.deferred-income-tax	-2.89	-2.9	-0.9	29.1	13.8	-10.5	-4	148.3	10	-3.6	14.3	20.1	-8	11	2.9	5.9	-2.8	-5.9	-1.5	0	0	0
cash-flows.row.stock-based-compensation	515.38	515.4	467.3	422.2	367.4	360.3	293.5	230.3	258.3	207.5	111.8	121.6	115.6	94.3	55.9	59.5	29.4	140.8	4.4	0	0	0
cash-flows.row.change-in-working-capital	-363.52	-366.6	-561.7	17.6	84	-263.8	72.4	-21.7	-40.1	27.5	-39.3	-23.2	-5.7	15.1	-39.3	9.1	-15.8	62.9	-32.8	1.4	-0.8	-4.1
cash-flows.row.account-receivables	4.42	7.5	-46.1	16	-78.6	5.2	-131	47.1	-64.5	-46.4	-51.2	1.5	-37.1	2.7	-18.8	0.8	23.9	7	-36.7	-5.6	-5.5	1.5
cash-flows.row.inventory	-33.6	0	0	-182.2	79	-97.7	-6.7	-45	-33	-29.8	31.9	-102.7	11.3	69.3	-79.1	-101	17.8	147.1	-134.9	-4.9	-1.3	-6
cash-flows.row.account-payables	-0.97	-1	-1.1	-5.5	-0.8	-0.7	5.5	1.1	-10	5.4	6.2	0.3	0.5	1.5	1	0.8	-2.4	1.2	-5.7	7.6	2.3	0.3
cash-flows.row.other-working-capital	-333.38	-373.2	-514.5	189.3	84.4	-170.6	204.6	-70	34.5	68.5	5.7	-25	31	10.8	-21.4	7.4	-37.3	54.7	9.6	-0.5	2.3	-5.8
cash-flows.row.other-non-cash-items	-7.51	-21.4	66.5	18.8	70.4	29.3	15.4	-45.5	28.2	76.3	6	-8.4	-0.2	-6.9	-7.8	15.1	7.5	-34.5	9.4	1.3	-3	-13.1
cash-flows.row.net-cash-provided-by-operating-activities	449.46	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	-20.05	-20	-23.2	-28	-53.3	-70.8	-33.3	-31.3	-18.4	-16.2	-13.5	-4.5	-13.9	-8.7	-8.6	-2.3	-1.2	-6.7	-2.2	-1	-1	-0.6
cash-flows.row.acquisitions-net	593.37	-104.6	0	0	0.7	101.9	65.7	34.4	-2.9	-5.6	42.9	1.4	-6.7	-30.4	-70.5	-9.4	0	-0.3	5.3	0	0	0
cash-flows.row.purchases-of-investments	-3366.7	-3421	-2850.7	-3226.6	-1201.8	-702.8	-336.7	-42	-71.6	-39.9	-39.7	-38.2	-25.7	-120.2	-155.3	-87.6	-114.7	-1.9	-8.7	-5.8	-0.5	-3.8
cash-flows.row.sales-maturities-of-investments	3331.81	3457.3	3178.4	2690.5	555.6	510.2	191.8	45.6	46.5	32.3	34.7	31.1	68	80.7	188.7	51.7	3.6	0	6	5	3.1	9
cash-flows.row.other-investing-activites	-522.83	104.6	8.9	-141.8	214.9	-211.9	-100	-61.3	-2.1	6.6	1.3	2.6	3.3	2.4	1.8	4.9	0	1.4	-0.6	-0.7	-0.7	-0.1
cash-flows.row.net-cash-used-for-investing-activites	15.59	16.2	313.3	-705.9	-483.9	-373.5	-212.6	-54.6	-48.5	-26.1	25	-8.9	24.9	-77.3	-43.9	-42.7	-112.2	-7.6	-0.1	-2.5	0.7	4.5
cash-flows.row.debt-repayment	-0.73	-0.7	-67	-38	0	-30	-36.8	-39.8	-176	-45	-75	0	-1	-8.3	0	0	-0.1	-0.1	-6.3	-0.1	-0.1	-0.1
cash-flows.row.common-stock-issued	0.73	0.7	0.3	38	0	235.7	30	30	220	51.4	75	0	0	168.1	77.2	70.8	120	42.1	88.6	0	0	0
cash-flows.row.common-stock-repurchased	-391.96	-392	-550.3	-729.7	-147.4	-333.3	-315.2	-304.3	-174	-160.7	-156.2	-102.3	-67	-140.2	-114.1	-75.5	-7.1	-1	0	0	0	0
cash-flows.row.dividends-paid	-127.86	-127.9	-127.3	-118.8	-106.6	-96.8	-77.3	-56.5	-51.6	-46.1	-38.8	-30.1	-24.3	-19.3	-12.4	-8.2	-6.2	-4.7	0	0	0	0
cash-flows.row.other-financing-activites	-37.4	-38.1	8.7	-76.9	-53.8	-65.6	-53.6	-18.6	169	28.1	90.4	-17.4	-17.7	-25.3	-17.5	-1.9	103.5	-46.8	-108.4	-63.6	-25.5	-24.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-557.23	-558	-735.6	-925.3	-307.8	-290	-452.9	-419.2	-232.5	-223.8	-179.6	-149.8	-110	-25.1	-66.8	-14.9	90	-10.5	-26.1	-63.7	-25.6	-24.3
cash-flows.row.effect-of-forex-changes-on-cash	17.02	17	-24.3	-4.6	7.6	2.6	-1.4	8.4	-25.3	-10.3	-7.7	-1	1.5	-3.8	0.3	0.2	-13.6	0	0	0	0	0
cash-flows.row.net-change-in-cash	-66.4	-66.5	84.8	-250.9	194.3	-156.2	182.7	51.1	109.8	96.6	53.7	39	76.5	41.6	-65.3	30.8	-17.6	128.1	27.6	0.5	21.6	-2
cash-flows.row.cash-at-end-of-period	2207.07	596.9	672.1	587.3	838.2	643.9	800.1	609.6	558.5	448.8	352.2	298.5	259.4	182.9	141.3	206.7	175.9	193.5	81.8	37.9	37.4	15.7
cash-flows.row.cash-at-beginning-of-period	2273.47	663.4	587.3	838.2	643.9	800.1	617.4	558.5	448.8	352.2	298.5	259.4	182.9	141.3	206.7	175.9	193.5	65.4	54.2	37.4	15.7	17.7
cash-flows.row.operating-cash-flow	449.46	446.4	531.4	1384.9	978.4	504.7	849.6	516.6	416.1	356.9	216	198.7	160.2	147.8	45	88.1	18.3	146.2	53.7	66.7	46.6	17.8
cash-flows.row.capital-expenditure	-20.05	-20	-23.2	-28	-53.3	-70.8	-33.3	-31.3	-18.4	-16.2	-13.5	-4.5	-13.9	-8.7	-8.6	-2.3	-1.2	-6.7	-2.2	-1	-1	-0.6
cash-flows.row.free-cash-flow	429.41	426.4	508.2	1356.9	925	433.9	816.3	485.3	397.7	340.7	202.5	194.2	146.2	139.2	36.4	85.8	17.1	139.4	51.5	65.7	45.5	17.2

Kasumiaruande rida

Evercore Inc. tulud muutusid võrreldes eelmise perioodiga -0.116%. EVR brutokasum on teatatud 2363.89. Ettevõtte tegevuskulud on 1985.12, mille muutus võrreldes eelmise aastaga on 1048.987%. Kulud amortisatsioonikulud on 66.5, mis on 1.400% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1985.12, mis näitab 1048.987% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab -0.432% kasvu võrreldes eelmise aastaga. Tegevustulu on 378.77, mis näitab -0.432% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.464%. Eelmise aasta puhaskasum oli 255.48.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	2442.99	2442.7	2762	3289.5	2263.9	2008.7	2064.7	1704.3	1440.1	1223.3	915.9	765.4	642.4	524.3	378.9	313.1	194.7	321.6	208	125.6	86.3	60.1
income-statement-row.row.cost-of-revenue	813.24	78.8	1803.7	1963.3	1489.4	1311.3	1286.6	1053	990.5	878.1	613.7	538.7	483.1	398.4	280	233.4	164.8	319.9	29.1	0	0	0
income-statement-row.row.gross-profit	1629.75	2363.9	958.3	1326.2	774.5	697.4	778.1	651.4	449.6	345.2	302.2	226.7	159.3	125.9	98.8	79.7	29.8	1.7	178.9	125.6	86.3	60.1
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	1290	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-2817.71	-1985.1	-1983.3	-4150.1	-3157.5	-2817.2	-2856.9	-1225.3	-1145.9	0	0	0	0	0	0	0	0	0	0	-83.2	0.1	-37.3
income-statement-row.row.operating-expenses	200.66	1985.1	172.8	-2301.4	-1785.2	-1616.2	-1549.7	65.1	57.7	50.8	45.4	36.5	35.5	33.5	28.5	20.9	16.2	28.7	23.9	-59.1	21.3	-24.9
income-statement-row.row.cost-and-expenses	219.7	2063.9	1976.5	-2301.4	-1785.2	-1616.2	-1549.7	1118	1048.1	928.9	659.1	575.2	518.6	431.9	308.5	254.4	181	348.6	52.9	-59.1	21.3	-24.9
income-statement-row.row.interest-income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	24.1	9.3	0.2	0.1	0.3
income-statement-row.row.interest-expense	16.73	16.7	16.9	17.6	21.4	20.1	17.8	20	16.7	17	15.5	14	15.3	19.4	22.8	24.3	30.3	18.5	8.5	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	7.52	-13	37.1	128.5	62.1	56.2	47.8	33.8	24.2	-2.1	5	7.5	-4.7	-12.3	-14	-22.5	-35.1	-51.3	7.5	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2817.71	-1985.1	-1983.3	-4150.1	-3157.5	-2817.2	-2856.9	-1225.3	-1145.9	0	0	0	0	0	0	0	0	0	0	-83.2	0.1	-37.3
income-statement-row.row.total-operating-expenses	7.52	-13	37.1	128.5	62.1	56.2	47.8	33.8	24.2	-2.1	5	7.5	-4.7	-12.3	-14	-22.5	-35.1	-51.3	7.5	0	0	0
income-statement-row.row.interest-expense	16.73	16.7	16.9	17.6	21.4	20.1	17.8	20	16.7	17	15.5	14	15.3	19.4	22.8	24.3	30.3	18.5	8.5	0	0	0
income-statement-row.row.depreciation-and-amortization	24.07	66.5	27.7	28.1	26.2	31	27.1	24.8	24.8	27.9	16.3	14.5	16.8	17.7	10.1	4.5	4.6	17.4	4.5	0.8	0.7	0.6
income-statement-row.row.ebitda-caps	360.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	336.35	378.8	666.9	988.1	478.7	392.5	503.5	403.9	243.6	136.9	171.2	131	75.1	49.1	47.7	42.2	25.7	-3.6	86.6	66.5	51.9	35.2
income-statement-row.row.income-before-tax	343.86	365.8	704	1116.6	540.8	448.7	551.4	437.6	267.8	134.7	176.1	138.5	70.4	36.7	33.7	19.8	-9.4	-54.9	94.1	66.5	51.9	35.2
income-statement-row.row.income-tax-expense	57.76	80.6	172.6	248	128.2	95	108.5	258.4	119.3	77	68.8	63.7	30.9	22.7	15.9	19.5	0.2	12.4	8.4	3.4	2.1	0.9
income-statement-row.row.net-income	257.79	255.5	476.5	740.1	350.6	297.4	377.2	125.5	107.5	42.9	86.9	53.3	28.9	7	9	-1.6	-4.7	-34.5	69.7	63.2	49.8	34.3