NetEase, Inc.

Sümbol: NETTF

PNK

20.142

USD

Turuhind täna

3.2218
P/E suhe
0.0679
PEG suhe
62.92B
MRK Cap
0.00%
DIV tootlus

NetEase, Inc. (NETTF) Finantsaruanded

Q: Mis on NetEase, Inc. (NETTF) koguvara?

NetEase, Inc. (NETTF) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete NetEase, Inc. (NETTF) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes NetEase, 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 . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	126721	117459.4	97534.6	93469.6	72046	49964.3	43110.2	36382.7	25678.3	22576.6	18984.9	15763	3208.2	1041.3	7016.7	5613.4	2482.8	1206.5	1685.7	2289.4	1688.5	559.9	525.2	707.7	117.8
balance-sheet.row.short-term-investments	105292.1	92570.4	83036.4	84352.4	68799.7	44575.1	40346	30943.2	19606.8	20555.1	17526.7	14172.2	993.6	0	5975.4	0	0	2729.1	0	165.5	332.2	0	45.5	0	0
balance-sheet.row.net-receivables	9234.1	5002.9	5508	4576.4	4169.4	4288.5	3619.7	4251.3	2614.1	873.1	402.5	269.5	230	187.3	187.3	231	175.2	146.7	78.9	59.6	0	0	0	1.1	7.7
balance-sheet.row.inventory	695.4	993.6	964.7	621.2	650.6	5017.8	5474.9	1578.1	817.8	4237.4	3371.1	1810	1249.5	768.6	-5206.8	0.6	1.2	2	1.2	1.2	0	0	0	139.3	0
balance-sheet.row.other-current-assets	132.3	5448.3	126.4	108.8	118	306.6	233.4	87.2	114.2	45.5	39.2	26.2	9786.4	5975.4	5975.4	4822.6	1678.1	2733.3	1696.7	8	15.2	22.4	2.3	60.2	8.8
balance-sheet.row.total-current-assets	142692.6	131603.2	113120.3	107831	85105	68715.7	61947.8	49919.7	34408.9	27732.5	22797.8	17868.7	14474.2	7972.6	7972.6	5973.8	4436.3	4129.2	3497.3	2366.5	1733.1	589.7	627	908.2	134.2
balance-sheet.row.property-plant-equipment-net	8824.3	6342.3	5433.9	4555.4	4621.7	5378.6	3769.3	2419.5	2092	1281.2	872.1	815	848.5	557.8	557.8	258.8	183.5	224.2	126.3	77.3	40.4	26.4	36.4	44.2	9.5
balance-sheet.row.goodwill	1855.4	2166.5	595.3	318.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	5959.7	4121.8	4108.1	4178.3	3707.2	3502.6	593.3	588.9	238.9	77.6	11.3	11.5	60.8	225.2	225.2	40	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	7815.1	4121.8	4108.1	4178.3	3707.2	3502.6	593.3	588.9	238.9	77.6	11.3	11.5	60.8	225.2	225.2	40	33.2	3.7	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	22833.2	2973.8	5823.8	6630	2360	100	100	550	1110	673	500	490	33.5	34.7	33.6	33.5	10.6	7.8	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	1560.1	1480.8	1298	1086.8	903.9	1064.3	823.5	24	24.7	21.2	23.1	2.2	2.6	4.2	4.2	12.4	19.1	5.5	0	0	0	2.4	0	0	0
balance-sheet.row.other-non-current-assets	2199.7	26239.1	23859.9	17593.1	15426.6	8206.8	3797.6	4529.8	3282.9	569.1	342.1	90.5	25.5	9.1	10.2	27.4	3	3.4	1.3	6.4	13.5	1.1	11.6	40.4	0
balance-sheet.row.total-non-current-assets	43232.4	41157.8	40523.7	34043.5	27019.4	18252.2	9083.7	8112.2	6748.5	2622.1	1748.6	1409.3	970.7	830.9	830.9	372.1	249.4	244.5	127.7	83.7	53.9	29.8	47.9	84.5	9.5
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
balance-sheet.row.total-assets	185925	172761	153643.9	141874.6	112124.4	86967.9	71031.4	58031.9	41157.4	30354.7	24546.3	19278	15444.9	8803.5	8803.5	6345.9	4685.7	4373.7	3625	2450.1	1787	619.5	674.9	992.7	143.7
balance-sheet.row.account-payables	881	1507.1	985.1	1134.4	1212.3	2384.8	2442.5	1396.2	700.6	410.7	219.3	157.8	134.2	238.4	238.4	119.8	89.1	105.6	28.8	19.3	10.7	3.8	13.1	10	1.1
balance-sheet.row.short-term-debt	19499.7	23875.7	19352.3	19504.7	16828.2	13658.6	6623.5	3815.7	2272.8	2049.9	975.5	0	0	0	0	166.6	641.8	0	0	0	0	10.4	84	112.5	0
balance-sheet.row.tax-payables	2571.5	2813.1	4537.1	4282.8	3156.5	2272	1564.7	1722.5	736.2	334.3	74.5	389.5	391.8	213.7	213.7	104.8	92.4	95.5	83.8	44	0	0	0	0	0
balance-sheet.row.long-term-debt-total	983.8	3655	1275.1	474.9	279.9	0	0	0	0	0	0	0	0	0.2	0.2	0.2	0	780.3	806.9	839.4	827.8	0	0	0	0
Deferred Revenue Non Current	0	0	145.2	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.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	16475.2	18927.1	18031.2	15159.2	11600.3	11112.4	8446.1	6791.9	4042.3	2328.1	1557.4	2258.7	1134.3	556	556	94.9	190.9	185.1	155	103.3	67	24.3	11.7	29.1	6.5
balance-sheet.row.total-non-current-liabilities	3998.4	7058.7	3864	12133.3	11288.5	5833.1	846.2	33.9	166.4	106.4	144.9	100	63.9	0.2	0.2	0	10.2	791.6	818.4	839.4	828	0	0	0	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
balance-sheet.row.capital-lease-obligations	815.3	931.7	1066.5	805.7	471.4	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	57840.9	63887.5	54365.3	58876.8	49531.5	40942.1	24596.3	19568.9	11833.8	6862.9	4378.1	3676.5	2346.5	1378.1	1378.1	829	1287	1468	1233.9	1096.9	905.8	38.6	119.8	153.4	7.7
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	0	0
balance-sheet.row.common-stock	2.7	2.7	2.8	2.8	2.6	2.6	2.7	2.7	2.7	2.7	2.7	2.7	2.7	2.7	2.7	2.6	2.5	2.6	2.7	2.6	2.6	2.6	2.5	2.5	1.9
balance-sheet.row.retained-earnings	112214.6	91074.7	77494.5	64162.7	56393.6	43997.4	42733.1	35328.8	26419.7	21224	18509.2	14309.6	11649.1	8565.4	6425.8	4739.1	3225.8	2338.1	1123.2	235.6	-148.7	-437.7	-454.2	-194.3	-51.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	2158.2	1710.5	417.1	578	1143.8	1231.6	1242.8	1221.6	1038.4	937.3	878.5	634.1	472.6	322	225.8	195.9	170.1	163.1	135.4	91.1	33.8	-33.4	-38.2	-44	-11.7
balance-sheet.row.other-total-stockholders-equity	9910.3	11943.5	17413.8	17383.3	3913.7	0	1753.4	1638	1779.3	1327.9	854.9	734.2	1002.3	-1451.3	771.1	578.8	0	401.8	1129.7	1024	993.4	1049.4	1045.1	1075.2	197.6
balance-sheet.row.total-stockholders-equity	124285.8	104731.3	95328.1	82126.8	61453.7	45231.6	45732	38191.1	29240.1	23491.8	20245.2	15680.6	13126.7	7438.8	7425.3	5516.4	3398.4	2905.7	2391.1	1353.2	881.2	580.9	555.1	839.4	136.1
balance-sheet.row.total-liabilities-and-stockholders-equity	185925	172761	153643.9	141874.6	112124.4	86967.9	71031.4	58031.9	41157.4	30354.7	24546.3	19278	15444.9	8803.5	8803.5	6345.9	4685.7	4373.7	3625	2450.1	1787	619.5	674.9	992.7	143.7
balance-sheet.row.minority-interest	3798.3	4142.2	3950.6	871	1139.2	794.2	703.1	271.9	83.5	-32.2	-76.9	-79.1	-28.2	-13.4	-13.4	0.2	0.2	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	128084.1	108873.5	99278.6	82997.8	62592.9	46025.8	46435.1	38462.9	29323.6	23459.6	20168.3	15601.5	13098.5	7425.3	7411.9	5516.6	3398.6	2905.7	2391.1	1353.2	881.2	580.9	555.1	839.4	136.1
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	106342.1	95544.2	88860.2	90982.4	71159.7	44675.1	40446	31493.2	20716.8	21228.1	18026.7	14662.2	1027.1	34.7	6009	33.5	10.6	2736.9	0	165.5	332.2	0	45.5	0	0
balance-sheet.row.total-debt	20483.5	27530.7	20627.5	19504.7	16828.2	13658.6	6623.5	3815.7	2272.8	2049.9	975.5	0	0	0.2	0.2	0.2	641.8	780.3	806.9	839.4	827.8	0	84	112.5	0
balance-sheet.row.net-debt	-945.4	2641.7	6129.3	10387.5	13581.9	8269.4	3859.4	-1623.8	-3798.7	28.4	-482.8	-1590.8	-2214.6	-1041.1	-1041.1	-5613.2	-1841	-426.2	-878.9	-1284.5	-528.5	-559.9	-395.7	-595.2	-117.8

Rahavoogude aruanne

NetEase, Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	29416.6	19218.4	16976.2	12330.2	13468.6	6477.4	10849.1	11792.9	6836.9	4795.7	4445.2	3586.6	3223	1836.8	1836.8	1596.7	1264.1	1242.8	932	441.4	322.9	16.3	-233.2	-142.6	-52
cash-flows.row.depreciation-and-amortization	3055.3	2858.2	3275.7	3457.8	2613.8	2083.5	801.8	327.5	182.4	174.5	158.4	233.5	293.2	143.6	143.6	91	99.1	78.4	40.9	26.5	20.9	21.8	17.3	8.6	1
cash-flows.row.deferred-income-tax	0	489.7	407.9	88.2	150.6	-69.9	-438	66.7	-147.3	-117.3	282.3	-31.6	-42.4	-43.1	-43.1	-1429.7	46.9	-11.8	11.9	8	-7.3	-2.4	0	0	0
cash-flows.row.stock-based-compensation	3242.8	3174.2	3041.5	2663.5	2404.1	2529.7	2004.3	990.1	684.5	349.3	306.3	203	122	31.4	31.4	67.9	95.4	101.3	0	0.1	0	0	0	0	0
cash-flows.row.change-in-working-capital	17.7	3497.4	3188	4771.5	-358.2	2477	-1503.1	2640.4	679.1	638.1	16.3	214.5	361.6	113.4	70.4	84.6	-125.9	147.4	112.2	130.4	33.4	-16.7	2.5	-37.5	-10.1
cash-flows.row.account-receivables	-1470.4	554.3	-1186.6	-530.4	-11.3	-710.9	565.2	-1646.9	-1744.1	-474.4	-131	-70.3	10.8	-7.1	27.7	-72.9	-29.8	-69.6	-16.9	7.6	0	0	0	0	0
cash-flows.row.inventory	296.8	-27.6	-343.6	29.7	415.1	457.1	-3896.8	-760.4	-789.5	435.3	-244.7	95.7	88	-169.7	-212.7	37.2	-52.7	23.3	35.2	30	0	0	0	0	0
cash-flows.row.account-payables	0	447.7	-155.3	-86.4	13.2	-85.2	1100.8	604.1	243.1	190.5	71	43.2	22.7	154.5	119.6	32.8	0.9	45.1	12.8	6	0	0	0	0	0
cash-flows.row.other-working-capital	1191.3	2523	4873.4	5358.5	-775.1	2816.1	727.7	4443.6	2969.6	922.1	76.4	241.6	328.1	-33.9	-77	124.7	-97.1	171.9	116.3	116.9	0	0	0	0	0
cash-flows.row.other-non-cash-items	-401	-1528.6	-1962.6	1577	-1062.5	-81.8	175.1	-329.3	-158.8	17.5	27.4	18.3	115.5	12.4	55.5	177.6	47.1	38	19.7	15.8	5	96.9	27.6	15.1	45.4
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
cash-flows.row.investments-in-property-plant-an-equipment	-2301.6	-2643.5	-3110	-3290.5	-3328.8	-6886	-1849.4	-1140	-1030.7	-618.3	-219.8	-178.7	-450.5	-612.5	-407.7	-134.2	-98.5	-142.5	-92.6	-60.1	-27.8	-12.6	-21.1	-43.3	-9.3
cash-flows.row.acquisitions-net	0	2411.1	1115.5	-1685.6	7875.6	-3023.5	114.6	-114.9	-187.5	-20	-200	-7.9	-40.1	-4.2	-4.2	-33.6	-2.5	0	1693.1	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	-110053.6	-103124.6	-113079.7	-100476.5	-56148.8	-47370.4	-36510.8	-24936.1	-24065.7	-22687.6	-17615.3	-1001	-204.7	-6406.6	-4253.1	0	-2163.1	-1693.2	0	-332.2	0	-46.8	0	0
cash-flows.row.sales-maturities-of-investments	0	103198.6	98238	89006.5	74607	53026	38045.1	26256.8	25685.9	20922.6	19271.8	13635.9	9618.5	4136.4	5242.3	1042.8	0	0	165.6	166.6	0	0	0	0	0
cash-flows.row.other-investing-activites	-14741.9	-282.3	-197.1	-143.1	-814	-537.3	-2195.7	-2497.4	-2232.5	-804.3	-1618.5	-288.1	-11415.6	-5632.1	-331.4	-32	1026.3	1087.3	1.4	-0.6	-0.4	55.2	0.6	-19	0
cash-flows.row.net-cash-used-for-investing-activites	-17043.4	-7369.7	-7078.3	-29192.4	-22136.7	-13569.5	-13249.3	-14001.8	-2536.5	-4504.8	-5453.3	-4454	-3208.2	-1907.6	-1907.6	-3409.3	952.3	-1218.2	-1618.7	105.8	-360.3	42.7	-67.3	-62.3	-9.3
cash-flows.row.debt-repayment	-5349.7	-273.6	-2297.1	-818.5	-296.8	-18.8	-58228.2	-9860.1	-5741.6	-975.5	0	0	0	0	0	-10	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	5118.7	4005.4	21911.8	10.6	6228.4	61333.2	11354.9	5828.8	0	0	0	0	0	0	0	0	0	0	0	15.1	3.9	6.3	832.6	142.6
cash-flows.row.common-stock-repurchased	-5234.3	-8328.1	-12924.3	4859.6	3268.4	-7516.7	-2061.6	-1199.1	-132.2	0	-106.8	-414.9	0	0	0	-165.7	-1003.7	-873.4	0	0	-38.2	0	0	0	0
cash-flows.row.dividends-paid	-8013.9	-6723.7	-3508.4	-4280.5	-8840.6	-1440.2	-3257.6	-2546.2	-1468	-1983	-815.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-13568.5	-30.9	2138.9	-11759.3	6941	4334.7	62244.7	11354.9	5709	2180.1	1009.1	24.7	73.6	40.5	40.5	18.4	43.3	44.4	105.5	32	804.6	-82	17.1	112.5	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-21467.1	-10237.7	-12585.6	9913.1	1082.5	1587.4	-1302.7	-2250.5	-1632.7	-778.4	86.8	-390.2	73.5	40.5	40.5	-157.3	-960.4	-829.1	105.5	32	781.5	-78.1	23.4	945.1	142.6
cash-flows.row.effect-of-forex-changes-on-cash	-202.5	110.4	-55.4	161.9	29.1	81.5	-12.6	132.1	142.4	-11.3	-1.9	-3.9	-8.8	20.4	20.4	-140.7	-95.4	-28.1	-29.7	0	0	0	0.6	-0.3	0
cash-flows.row.net-change-in-cash	-3381.7	10212.2	5207.5	5770.7	-3808.7	1515.3	-2675.4	-632	4050	563.2	-132.5	-623.8	929.5	247.9	247.9	-1689.4	1276.3	-479.3	-438.1	752	796.1	80.4	-229	725.9	117.6
cash-flows.row.cash-at-end-of-period	24206.7	27588.3	17376.1	12168.6	6397.9	10206.5	2764.1	5439.5	6071.5	2021.5	1458.3	1590.8	2214.6	1041.3	1041.3	793.4	2482.8	1206.5	1685.7	2123.9	1356.3	559.9	479.7	707.7	117.8
cash-flows.row.cash-at-beginning-of-period	27588.3	17376.1	12168.6	6397.9	10206.5	8691.2	5439.5	6071.5	2021.5	1458.3	1590.8	2214.6	1285.1	793.4	793.4	2482.8	1206.5	1685.7	2123.9	1371.9	560.2	479.5	708.7	-18.2	0.2
cash-flows.row.operating-cash-flow	35331.3	27709.2	24926.7	24888.2	17216.5	13415.9	11889.2	15488.3	8076.9	5857.7	5235.9	4224.3	4072.9	2094.5	2094.5	2017.8	1379.9	1596.1	1104.8	614.2	375	115.9	-185.7	-156.5	-15.7
cash-flows.row.capital-expenditure	-2301.6	-2643.5	-3110	-3290.5	-3328.8	-6886	-1849.4	-1140	-1030.7	-618.3	-219.8	-178.7	-450.5	-612.5	-407.7	-134.2	-98.5	-142.5	-92.6	-60.1	-27.8	-12.6	-21.1	-43.3	-9.3
cash-flows.row.free-cash-flow	33029.7	25065.7	21816.7	21597.7	13887.7	6529.9	10039.8	14348.2	7046.3	5239.4	5016.1	4045.6	3622.5	1481.9	1686.8	1883.6	1281.4	1453.6	1012.2	554	347.2	103.3	-206.8	-199.8	-25

Kasumiaruande rida

NetEase, Inc. tulud muutusid võrreldes eelmise perioodiga NaN%. NETTF brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	103468.2	96495.8	87606	73667.1	59241.1	67156.5	54102	38178.8	22802.9	11712.8	9196.2	8201	7290.7	3756.9	3823.5	3084.6	2213.3	2164.4	1612.4	903.6	542.2	220.9	28.3	65.1	15.6
income-statement-row.row.cost-of-revenue	40404.8	43729.7	40635.2	34683.7	27685.8	38753	28189.3	16515	9399.3	3261.5	2478.5	2578.1	2372.3	972.4	952.2	559.6	415.5	381.3	275.2	183.8	85.5	71.7	60.1	32.2	11.1
income-statement-row.row.gross-profit	63063.4	52766.1	46970.8	38983.4	31555.3	28403.5	25912.7	21663.8	13403.6	8451.3	6717.7	5622.9	4918.4	2784.6	2871.2	2525	1797.8	1783.1	1337.1	719.8	456.8	149.2	-31.8	32.9	4.5
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	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	1053.6	846.8	710.4	737.2	439.4	599.2	277.1	377.7	45.1	82.4	95.1	99.7	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	35354.3	33137.5	30553.7	24445	17764.6	20510.6	13758.9	9034.9	6131.5	3686.2	2365.1	1911.2	1594.9	761.1	781.3	610.4	592.2	503.2	360.3	272.3	129.8	145.2	197.9	192.1	57.8
income-statement-row.row.cost-and-expenses	75759	76867.2	71189	59128.7	45450.5	59263.5	41948.2	25550	15530.8	6947.7	4843.6	4489.3	3967.2	1733.5	1733.5	1170	1007.7	884.5	635.5	456.1	215.2	216.9	258	224.3	68.9
income-statement-row.row.interest-income	4120.4	2149.7	1519.7	1598.6	821.8	587.5	667.3	542	596.9	601.5	506.2	423.6	272.2	128.2	128.2	144.8	112.6	94.4	58.1	22.3	11.3	0	0	27.8	0
income-statement-row.row.interest-expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.3	3.9	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	2227.4	2472	3167.7	-764.9	1770.9	463.6	190.4	724.5	241.3	91.8	117	142.9	20.1	-1	-1	-162	-51.5	0.6	-7.6	4	5.9	-33	-14.1	0	1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	1053.6	846.8	710.4	737.2	439.4	599.2	277.1	377.7	45.1	82.4	95.1	99.7	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	2227.4	2472	3167.7	-764.9	1770.9	463.6	190.4	724.5	241.3	91.8	117	142.9	20.1	-1	-1	-162	-51.5	0.6	-7.6	4	5.9	-33	-14.1	0	1
income-statement-row.row.interest-expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.3	3.9	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	3055.3	2858.2	3275.7	3457.8	2613.8	2083.5	801.8	327.5	182.4	174.5	158.4	233.5	293.2	143.6	143.6	91	99.1	78.4	40.9	26.5	20.9	21.8	17.3	8.6	1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	27709.1	19628.6	16417.1	14538.4	13790.7	7892.9	12153.8	12628.9	7272.1	4765.1	4352.6	3711.6	3323.4	2023.4	2023.4	1914.6	1205.6	1279.9	976.8	447.5	326.8	4	-231.9	-167.9	-53.3
income-statement-row.row.income-before-tax	34056.9	24250.3	21104.5	15372.1	16383.3	8944.1	13011.5	13895.4	8110.3	5458.4	4975.8	4278.2	3615.7	2150.6	2150.6	1897.3	1266.7	1374.9	1026.9	470	344.1	13.9	-246	-142.6	-51.9
income-statement-row.row.income-tax-expense	4699.7	5031.8	4128.3	3041.8	2914.7	2466.7	2162.4	2102.5	1273.4	662.7	530.6	691.6	392.8	313.9	313.9	300.7	2.7	132.5	95	28.6	21.1	-2.4	3	-16.6	0.1
income-statement-row.row.net-income	29416.6	20337.6	16856.8	12062.8	21237.5	6152.4	10707.9	11604.5	6735.1	4756.6	4443.9	3637.5	3234.3	1850.4	1850.4	1596.7	1264.1	1242.8	932	441.4	322.9	16.3	-232.6	-142.6	-52