Seagen Inc.

Sümbol: SGEN

NASDAQ

228.74

USD

Turuhind täna

-57.3615
P/E suhe
-0.8735
PEG suhe
43.15B
MRK Cap
0.00%
DIV tootlus

Seagen Inc. (SGEN) Finantsaruanded

Q: Mis on Seagen Inc. (SGEN) koguvara?

Seagen Inc. (SGEN) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Seagen Inc. (SGEN) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 418.836 M, mis on 0.791 % gowth. Kogu perioodi keskmine brutokasum on 363.663 M, mis on 0.551 %. Keskmine brutokasumi suhtarv on 2.387 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.095 %, mis on võrdne 0.087 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Seagen 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 -0.012. Käibevara valdkonnas on SGEN aruandlusvaluutas 1735.07. Märkimisväärne osa neist varadest, täpsemalt 1735.07, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.197%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 3.854, kui neid on, aruandlusvaluutas. See näitab erinevust -72.489% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 43.474 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.233%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 2803.819 aruandlusvaluutas. Selle aspekti aastane muutus on -0.085%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 501.912, varude hind on 427.21 ja firmaväärtus 274.67, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 237.52.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
balance-sheet.row.cash-and-short-term-investments	5754.45	1735.1	2160	2660.3	868.3	459.9	413.2	619	712.7	313.4	374.3	364.3	330.7	281.8	260.8	95.2	111.4	82.6	42.5	37.1	40.8	26.4	41.9	24.3
balance-sheet.row.short-term-investments	4361.65	1415.1	1735.2	2001	536.5	332.5	252.2	480.3	547.4	256.5	310.2	309.6	243.1	260.7	242.3	64.4	51.7	73.5	31.3	27.5	31.2	17.2	33.6	21.7
balance-sheet.row.net-receivables	2215.29	501.9	389.3	325	236	146.3	84.8	61.9	52.9	39.2	30.1	34.3	55.6	20.1	81.5	10.1	6.7	1.4	1.4	2.3	1.5	0.7	0.8	0.3
balance-sheet.row.inventory	1922.95	427.2	200.7	116.1	85.9	53.2	60	68.1	57	43.5	27.1	37.7	9.5	-9.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	577.86	138.3	119.2	61.8	43.7	43.4	19.1	15.6	11.5	11.9	5.8	4.5	3.8	2.2	6.3	5.5	1.2	1.4	0.3	0.5	0.3	0.3	0.5	0.8
balance-sheet.row.total-current-assets	7069.05	1735.1	2160	2660.3	868.3	459.9	413.2	619	712.7	313.4	374.3	364.3	330.7	294.8	348.6	110.7	119.4	85.4	44.1	39.9	42.7	27.4	43.2	25.4
balance-sheet.row.property-plant-equipment-net	1589.68	294.9	268	258.2	220.7	103.8	103.8	62.9	49.6	46.1	40.8	24.8	19.7	12.3	12.3	11	10.3	7.8	8.5	9.5	5.5	6.2	6.4	0.9
balance-sheet.row.goodwill	1098.68	274.7	274.7	274.7	274.7	274.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	915.67	237.5	260.6	283.7	300	300	0.8	1.5	2.3	3.1	3.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	2014.35	512.2	535.3	558.4	574.7	574.7	0.8	1.5	2.3	3.1	3.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	9.19	3.9	14	100.8	221.2	49.2	0	30	63.1	0	0	0	0	13	26.9	65.5	18.2	4	36.7	68.8	32.9	17839.1	12456.8	0
balance-sheet.row.tax-assets	-9.19	-3.9	-14	-917.4	-1016.6	-727.7	0	-94.4	-115	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	3674.38	1132.4	756.3	1340.7	1337.5	1043.5	360.3	219.4	182.4	96.3	65	82.4	74.9	9.8	0.5	0.5	0.7	0.5	0.6	1	1	-17820.2	-12443.3	3.6
balance-sheet.row.total-non-current-assets	7278.42	1939.5	1559.6	1340.7	1337.5	1043.5	464.8	219.4	182.4	145.6	109.6	107.2	94.5	35.1	39.8	77	29.2	12.3	45.9	79.2	39.3	25.1	19.8	4.5
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
balance-sheet.row.total-assets	14347.47	3674.5	3719.6	4000.9	2205.9	1503.3	877.9	838.4	895.1	459	483.9	471.4	425.2	329.9	388.3	187.7	148.5	97.7	90	119.1	82	52.5	63	29.9
balance-sheet.row.account-payables	688.55	207.9	114.8	78.1	52.3	44.2	29.4	29	20.8	17.2	13.4	12.9	15.7	0	2.9	0	2.7	5.4	5	4.8	1.7	2.2	0.9	0.1
balance-sheet.row.short-term-debt	0	0	0	12.7	9.4	-33.6	-34.5	-27.8	-46.2	-48.2	-39.9	-44.4	-38.1	0	0	0	0	-5.4	-5	-4.8	-1.7	-2190.7	0	0
balance-sheet.row.tax-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
balance-sheet.row.long-term-debt-total	345.33	43.5	56.7	61.9	67.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	0	0	0	0	70.2	37.9	67.7	83.6	121.2	170.4	194.4	189.1	153.3	142.6	77.6	67	64.8	0.4	3	5.1	2.9	2074.2	200.7	0
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2560.69	610.6	454	30.1	197.6	147.3	103.3	91.7	67.2	60.4	45.9	43.3	37.4	-3.3	16.6	15.9	7.8	5.4	5	4.8	1.7	2190.7	1	0.7
balance-sheet.row.total-non-current-liabilities	401.77	52.3	85.6	124.7	70.2	37.9	67.7	83.6	121.2	170.4	194.4	189.1	153.3	142.6	77.6	68.5	65.2	0.9	3.5	5.6	3.3	2.3	0.3	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
balance-sheet.row.capital-lease-obligations	345.33	43.5	56.7	74.6	77.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3651.02	870.7	654.5	512.8	329.6	229.4	200.4	204.3	209.2	248.1	253.7	245.3	206.4	168.4	182.1	108.7	94.5	9.5	14.6	15.3	7.1	5.8	2.4	0.8
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.4	0	0	0	0	0	0	63028.2	37.6
balance-sheet.row.common-stock	0.75	0.2	0.2	0.2	0.2	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0	0
balance-sheet.row.retained-earnings	-9780.44	-2154.3	-1544	-869.6	-1483.2	-1324.6	-1192.6	-1067	-926.9	-806.4	-730.3	-667.8	-614	-462	-395.7	-314	-228.5	-179.6	-143.6	-114.1	-78.7	-56.6	-33.5	-12.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	15.72	3.5	1.2	0.6	0.2	0	63.8	-0.1	-0.7	0	0	0	0	-1.4	-1.2	-1.4	0.1	0	-0.2	-0.1	-1	-1.9	-4.4	-10.5
balance-sheet.row.other-total-stockholders-equity	20460.43	4954.5	4607.8	4356.9	3359.1	2598.4	1806.2	1701	1613.4	1017.2	960.4	893.8	832.7	624.8	603.1	393	282.3	267.8	219.2	218	154.5	105.2	-62929.8	14.8
balance-sheet.row.total-stockholders-equity	10696.45	2803.8	3065.1	3488.1	1876.3	1273.9	677.6	634.1	685.9	210.8	230.2	226.1	218.8	161.5	206.2	79	54	88.2	75.5	103.8	74.9	46.7	60.7	29.1
balance-sheet.row.total-liabilities-and-stockholders-equity	14347.47	3674.5	3719.6	4000.9	2205.9	1503.3	877.9	838.4	895.1	459	483.9	471.4	425.2	329.9	388.3	187.7	148.5	97.7	90	119.1	82	52.5	63	29.9
balance-sheet.row.minority-interest	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-equity	10696.45	2803.8	3065.1	3488.1	1876.3	1273.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	14347.47	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4361.65	1415.1	1735.2	2101.8	757.7	381.7	252.2	510.3	610.5	256.5	310.2	309.6	243.1	273.7	269.2	129.9	69.9	77.4	68.1	96.3	64.1	35038	46081.5	21.7
balance-sheet.row.total-debt	345.33	43.5	56.7	74.6	77.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	-1047.47	-276.5	-368.2	-483.8	-197.5	-78.2	-160.9	-108.7	-102.3	-56.9	-64.1	-54.7	-87.6	-21.1	-18.5	-30.8	-59.6	-9.1	-11.2	-9.6	-9.6	-9.2	-8.3	-2.6

Rahavoogude aruanne

Seagen Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.037 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 125.36, mis tähistab 2.186 erinevust võrreldes eelmise aastaga. Huvitav on see, et osa ettevõtte aktsiatest, täpsemalt 0, ostis ettevõte ise tagasi. Selle tegevuse tulemusena muutus 0.000 võrreldes eelmise aastaga. Vahepeal on ettevõtte võlgnevused praegu 0 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 228237000.000. See on -0.210 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 82.16, -20.16, 0, 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 0 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 0, 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	-750.23	-610.3	-674.5	613.7	-158.7	-222.7	-125.5	-140.1	-120.5	-76.1	-62.5	-53.8	-152	-66.3	-81.7	-85.5	-48.9	-36	-29.4	-35.4	-22.1	-23.2	-20.7	-7.8
cash-flows.row.depreciation-and-amortization	87.47	82.2	78.6	63.4	33.5	26	24.3	18	14.5	12.5	8.6	6.2	4.2	3.6	6.9	3.4	2.5	2.4	3.6	4.1	2.3	1.9	6.4	3.3
cash-flows.row.deferred-income-tax	1.61	0.6	0.5	-2.1	0	-23.7	-33.4	0	0	0	0	0	164.5	3.4	0	0	-8.6	-4.7	0	-0.9	-1.5	-2820.9	-5175.3	0
cash-flows.row.stock-based-compensation	352.81	221.3	173.1	147.2	127.3	78.9	63.8	52.5	41.8	40.6	31.4	25.3	20	14.3	11.8	10.4	7.9	4.7	0	0.9	1.5	2820.9	5175.3	0
cash-flows.row.change-in-working-capital	-241.23	-150.5	-88	42.9	-112.8	-52.2	-14.8	-32.1	-71.9	-36.8	19.5	31.2	-10.9	51.6	-0.1	6.3	79	-6.3	0.3	7.1	0.4	4.1	0.2	0.1
cash-flows.row.account-receivables	-144.8	-112.7	-64.3	-88.7	-89.7	-45.2	-22.8	-9	-13.7	-9.7	3.9	21.5	-35.7	60.8	-71.9	-2.2	-5.1	-0.2	0.8	-0.7	-0.5	-290.4	-81.6	0
cash-flows.row.inventory	-212.74	-226.5	-84.5	-30.2	-32.7	6.7	8.1	-11.2	-13.5	-16.4	10.7	-28.3	-9.5	4.6	-0.3	-5.3	-0.2	-1	0	0	0	0	0	0
cash-flows.row.account-payables	0	0	0	-22.2	43.3	18.5	19.1	25.6	6.5	18.4	-0.3	3.1	27.3	6.3	3.6	6.2	4.3	0.3	0.2	3.1	-0.5	870.1	166.5	0
cash-flows.row.other-working-capital	116.31	188.7	60.8	184	-33.6	-32.2	-19.2	-37.5	-51.2	-29.1	5.2	34.9	7	-20.2	68.5	7.6	80.1	-5.4	-0.7	4.7	1.3	-575.5	-84.7	0
cash-flows.row.other-non-cash-items	9.41	3.1	11.2	-8.5	-53.2	-9.9	-33.3	4.7	2.8	-0.1	1.9	2.6	-149.8	0.2	1.2	2.8	7.9	4.7	0.1	1	1.6	3	0.1	0
cash-flows.row.net-cash-provided-by-operating-activities	-540.15	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	-161.06	-77.3	-52.3	-82.4	-70.8	-21.2	-70.4	-27.8	-13.4	-17.2	-22.2	-10.5	-11.3	-3.5	-4.6	-4.9	-4.3	-1.7	-1.4	-5.7	-0.6	-1.7	-5.5	-0.7
cash-flows.row.acquisitions-net	0	0	-3765.5	-952	-786	-598.2	41.7	-68.2	0	0	24.6	0	0	0	0	0	0	0	0	0	0	-3.1	0	0
cash-flows.row.purchases-of-investments	-2101.34	-2462.3	-3424.3	-2483.3	-993	-512.3	-513	-603.8	-759.7	-451.3	-483.2	-505.1	-479.4	-453.6	-396.8	-154.3	-185.9	-118.2	-38	-125.8	-66.5	-22.3	-57.1	-30.1
cash-flows.row.sales-maturities-of-investments	2739	2788	3765.5	1146.7	786	539.1	713.3	699.8	397.2	505.1	480.7	436	499	445.6	254	91.4	194.3	109.1	65.3	91.2	36.3	32.4	35.1	5.1
cash-flows.row.other-investing-activites	-5.18	-20.2	3765.5	952	786	0	-41.7	68.2	0	0	-24.6	-0.6	-5.8	0	0	0	0	0	0	0	0	3.1	0.1	0
cash-flows.row.net-cash-used-for-investing-activites	471.43	228.2	288.9	-1419	-277.7	-592.6	129.9	68.2	-375.9	36.6	-24.6	-80.2	2.6	-11.6	-147.4	-67.8	4.1	-10.8	25.8	-40.3	-30.8	8.4	-27.4	-25.7
cash-flows.row.debt-repayment	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.common-stock-issued	167.6	125.4	0	749.9	548.7	658.2	0	0	526.6	0	0	0	168.1	0	192.1	97.6	6.6	43.9	1.2	63.6	48.7	6.6	47	3.1
cash-flows.row.common-stock-repurchased	-12.3	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.dividends-paid	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-financing-activites	-30.68	0	77.8	96.3	89.2	55.2	41.3	35.2	27.8	16.2	35.2	35.7	19.9	7.4	4.7	4	0	0	0	0	0.3	0	0.1	-0.6
cash-flows.row.net-cash-used-provided-by-financing-activities	124.62	125.4	77.8	846.1	637.8	713.4	41.3	35.2	554.4	16.2	35.2	35.7	188	7.4	196.9	101.6	6.6	43.9	1.2	63.6	49	6.6	47.2	2.5
cash-flows.row.effect-of-forex-changes-on-cash	4.89	-1.2	-1.2	0.2	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	60.79	-101.3	-133.6	283.9	196.4	-82.8	52.3	6.4	45.3	-7.2	9.5	-33	66.5	2.6	-12.3	-28.8	50.5	-2	1.5	0	0.4	0.9	5.7	-27.7
cash-flows.row.cash-at-end-of-period	1398.94	323.5	424.8	558.4	274.6	78.2	160.9	108.7	102.3	56.9	64.1	54.7	87.6	21.1	18.5	30.8	59.6	9.1	11.2	9.6	9.6	9.2	8.3	2.6
cash-flows.row.cash-at-beginning-of-period	1338.15	424.8	558.4	274.6	78.2	160.9	108.7	102.3	56.9	64.1	54.7	87.6	21.1	18.5	30.8	59.6	9.1	11.2	9.6	9.6	9.2	8.3	2.6	30.4
cash-flows.row.operating-cash-flow	-540.15	-453.8	-499	856.6	-163.7	-203.5	-118.9	-97	-133.2	-60	-1.1	11.5	-124	6.8	-61.8	-62.6	39.8	-35.2	-25.5	-23.3	-17.7	-14.1	-14.1	-4.5
cash-flows.row.capital-expenditure	-161.06	-77.3	-52.3	-82.4	-70.8	-21.2	-70.4	-27.8	-13.4	-17.2	-22.2	-10.5	-11.3	-3.5	-4.6	-4.9	-4.3	-1.7	-1.4	-5.7	-0.6	-1.7	-5.5	-0.7
cash-flows.row.free-cash-flow	-701.21	-531.1	-551.3	774.2	-234.5	-224.8	-189.3	-124.8	-146.6	-77.2	-23.3	1	-135.3	3.3	-66.4	-67.5	35.5	-36.9	-26.9	-29	-18.3	-15.8	-19.6	-5.2

Kasumiaruande rida

Seagen Inc. tulud muutusid võrreldes eelmise perioodiga 0.246%. SGEN brutokasum on teatatud 1552.35. Ettevõtte tegevuskulud on 2165.32, mille muutus võrreldes eelmise aastaga on 11.336%. Kulud amortisatsioonikulud on 82.16, mis on 0.678% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 2165.32, mis näitab 11.336% 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 0.101% kasvu võrreldes eelmise aastaga. Tegevustulu on -612.97, mis näitab -0.101% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.095%. Eelmise aasta puhaskasum oli -610.31.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
income-statement-row.row.total-revenue	2300.35	1962.4	1574.4	2175.5	916.7	654.7	482.3	418.1	336.8	286.8	269.3	210.8	94.8	107.5	52	35.2	22.4	10	9.8	6.7	5.1	1.7	0.3	0.1
income-statement-row.row.cost-of-revenue	565.99	410.1	311.6	217.7	44	88.3	54.1	42.3	37.4	29.1	21.1	13.5	3.1	0	0	0	0	0	0	0	0	0	0	-3.3
income-statement-row.row.gross-profit	1734.36	1552.4	1262.8	1957.8	872.8	566.4	428.1	375.8	299.4	257.7	248.1	197.3	91.7	107.5	52	35.2	22.4	10	9.8	6.7	5.1	1.7	0.3	3.4
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
income-statement-row.row.research-development	1562.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0	0	0	34.9	66.1	34.8	0	0	0	0	0	0	0	0	0	0	0	0	0.9	1.5	2820.9	5175.3	3.3
income-statement-row.row.operating-expenses	2524.93	2165.3	1944.9	1361	1093.3	826.4	623.9	518.6	420.3	335.1	311	254.6	236.1	175.7	136.8	127	78.1	50.2	41.8	44.4	28.3	26.9	23.9	13.2
income-statement-row.row.cost-and-expenses	3090.93	2575.4	2256.4	1578.7	1137.3	914.7	678.1	560.9	457.8	364.1	332.1	268.1	239.2	175.7	136.8	127	78.1	50.2	41.8	44.4	28.3	26.9	23.9	10
income-statement-row.row.interest-income	37.59	13.7	17.5	10.3	6.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	-92.06	-103.5	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.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	51.64	10.7	6.4	18.8	61.9	13.7	36.9	2.6	0.5	1.2	0.3	3.5	-7.6	1.9	3.2	6.3	6.7	4.2	2.6	2.2	1.2	2	2.9	2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	0	34.9	66.1	34.8	0	0	0	0	0	0	0	0	0	0	0	0	0.9	1.5	2820.9	5175.3	3.3
income-statement-row.row.total-operating-expenses	51.64	10.7	6.4	18.8	61.9	13.7	36.9	2.6	0.5	1.2	0.3	3.5	-7.6	1.9	3.2	6.3	6.7	4.2	2.6	2.2	1.2	2	2.9	2
income-statement-row.row.interest-expense	-92.06	-103.5	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.depreciation-and-amortization	-13.67	-10.7	-6.4	-18.8	-61.9	26	24.3	18	14.5	12.5	8.6	6.2	4.2	3.6	6.9	3.4	2.5	2.4	3.6	4.1	2.3	1.9	6.4	3.3
income-statement-row.row.ebitda-caps	-819.22	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-790.58	-613	-682.1	596.9	-220.5	-260	-195.8	-142.7	-121	-77.4	-62.9	-57.3	-144.4	-68.2	-84.9	-91.8	-55.6	-40.2	-32.1	-37.7	-23.3	-25.2	-23.6	-9.9
income-statement-row.row.income-before-tax	-738.94	-602.3	-675.7	615.7	-158.7	-246.3	-158.9	-140.1	-120.5	-76.1	-62.5	-53.8	-152	-66.3	-81.7	-85.5	-48.9	-36	-29.4	-72	-22.3	-23160.5	-20696.3	-7.8
income-statement-row.row.income-tax-expense	11.29	8	-1.2	2	-95.4	-23.7	-33.4	-20.6	-15	-13.7	-9	-9.6	3.5	-5.5	-10.1	-3.4	-6.7	-4.2	-2.6	-2.2	-1.2	-2	-2.9	-2
income-statement-row.row.net-income	-750.23	-610.3	-674.5	613.7	-63.2	-222.7	-125.5	-140.1	-120.5	-76.1	-62.5	-53.8	-152	-66.3	-81.7	-85.5	-48.9	-36	-29.4	-35.4	-22.1	-23.2	-20.7	-7.8