Wynn Resorts, Limited

Sümbol: WYNN

NASDAQ

95.88

USD

Turuhind täna

14.6660
P/E suhe
0.0000
PEG suhe
10.74B
MRK Cap
0.01%
DIV tootlus

Wynn Resorts, Limited (WYNN) Finantsaruanded

Q: Mis on Wynn Resorts, Limited (WYNN) koguvara?

Wynn Resorts, Limited (WYNN) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Wynn Resorts, Limited (WYNN) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 3369.452 M, mis on 143.226 % gowth. Kogu perioodi keskmine brutokasum on 1218.356 M, mis on -0.526 %. Keskmine brutokasumi suhtarv on -19.868 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -2.029 %, mis on võrdne 0.205 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Wynn Resorts, Limited 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 0.043. Käibevara valdkonnas on WYNN aruandlusvaluutas 4241.621. Märkimisväärne osa neist varadest, täpsemalt 3724.396, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.020%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 181.108, kui neid on, aruandlusvaluutas. See näitab erinevust 41.789% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 11028.744 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.023%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud -251.382 aruandlusvaluutas. Selle aspekti aastane muutus on -0.665%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 350.412, varude hind on 75.55 ja firmaväärtus 18.46, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 311.25. Kontovõlad ja lühiajalised võlad on vastavalt 208.26 ja 732.3. Koguvõlg on 13416.82, netovõlg on 10537.62. Muud lühiajalised kohustused moodustavad 1203.82, mis lisandub kohustuste kogusummale 15097.16. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
balance-sheet.row.cash-and-short-term-investments	15089.88	3724.4	3650.4	2522.5	3482	2351.9	2215	2971.2	2626.6	2195.4	2422.3	2609.4	1864.1	1384.7	1258.5	1991.8	1133.9	1275.1	789.4	434.3	330.3	341.6	856.1	39.3	54.4
balance-sheet.row.short-term-investments	1925.07	845.2	6.7	0	0	0	0	166.8	173.4	115.3	240.1	174.4	138.9	122.1	0	0	0	531.1	58.6	98.3	115.3	58.3	746.5	0	0
balance-sheet.row.net-receivables	1056.9	350.4	216	199.5	200.2	346.4	276.6	224.1	219	187.9	238	241.9	238.6	238.5	187.5	152.9	125.2	179.1	140.2	88.5	0.2	0.1	0.2	0	0
balance-sheet.row.inventory	290.78	75.6	70.1	70	66.3	88.5	66.6	71.6	91.5	74.5	72.2	74.7	63.8	72.1	86.8	107	120.9	73.3	64.4	39.9	0.8	0.2	0.2	0	0
balance-sheet.row.other-current-assets	429.74	91.3	93	84	64.7	69.5	83.1	156.8	53.3	48	49.8	42.7	35.9	31.2	28.3	31.2	31	54.5	101.8	121.9	120	60.5	48.4	0	0
balance-sheet.row.total-current-assets	16877.84	4241.6	4029.6	2875.9	3813.1	2856.3	2641.4	3423.8	2990.4	2505.8	2782.3	2968.8	2202.4	1726.5	1561.1	2283	1411.1	1582	1095.8	684.5	451.2	402.3	904.9	39.3	54.4
balance-sheet.row.property-plant-equipment-net	34363.49	8521.4	8749.2	9136.7	9595.2	10076.8	9385.9	8498.8	8259.6	7477.5	5855.8	4934.4	4727.9	4865.3	4921.3	5062.1	5105.5	3940	3157.6	2663.9	1987	897.8	420.5	0	0
balance-sheet.row.goodwill	217.97	18.5	90.5	129.7	144.1	18.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1348.68	311.2	154.7	177.8	134.1	146.4	222.5	123.7	113.6	111	112.4	30.8	31.3	35.8	40.2	44.7	49	60.1	67.6	60.5	7.4	7.4	7.4	0	0
balance-sheet.row.goodwill-and-intangible-assets	1566.65	329.7	245.3	307.6	278.2	146.4	222.5	123.7	113.6	111	112.4	30.8	31.3	35.8	40.2	44.7	49	60.1	67.6	60.5	7.4	7.4	7.4	0	0
balance-sheet.row.long-term-investments	451.31	181.1	127.7	3.6	4.4	6.4	4.3	160.7	128	137	14.4	4.1	4.3	95.9	4.2	4.1	4.7	5.5	6	5.1	0	0	0	0	0
balance-sheet.row.tax-assets	230.67	500.9	-127.7	-3.6	-4.4	562.3	736.5	240.5	66.6	36.4	4.8	4	3.2	3.6	3	26.4	3	24.7	13.7	-5.1	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1350.23	221.5	391	210.7	183	223.1	225.7	234.3	395.4	254.7	293.1	434.8	307.6	172.5	144.7	161.6	169.3	687	319.4	536.4	1018.6	425.8	65.8	0	0
balance-sheet.row.total-non-current-assets	37962.35	9754.6	9385.5	9654.9	10056.4	11014.9	10574.9	9258	8963.2	8016.5	6280.5	5408.2	5074.2	5173	5113.4	5298.8	5331.5	4717.3	3564.4	3260.7	3013	1331	493.7	0	0
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	54840.19	13996.2	13415.1	12530.8	13869.5	13871.3	13216.3	12681.7	11953.6	10522.3	9062.9	8377	7276.6	6899.5	6674.5	7581.8	6742.6	6299.3	4660.2	3945.3	3464.2	1733.3	1398.6	388.5	387.1
balance-sheet.row.account-payables	757.83	208.3	197.5	170.5	148.5	262.4	321.8	285.4	298.5	210.4	303.3	272.9	164.9	171.6	168.1	135.5	232.1	182.7	115.6	79.8	86.5	49.8	10.2	0	0
balance-sheet.row.short-term-debt	1028.81	732.3	547.5	50	596.4	323.9	12	62.7	162.7	447.4	430.2	1.1	1.1	407.9	2.7	2.7	2.7	9	13.5	24.5	0.7	0	0	0	0
balance-sheet.row.tax-payables	571.65	172.8	45	73.2	66.3	168	247.3	211.6	162.7	98.6	137.3	207.3	165.1	179.5	175.1	102.2	68.2	0.1	87.2	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	51769.18	11028.7	13184.5	11999.7	12592.5	10239.2	9411.1	9565.9	10125.4	9212.8	7345.3	6586.5	5781.8	2809.8	3264.9	3566.4	4290.4	3533.3	2380.5	2110.1	1600.3	635.4	382.2	0	0
Deferred Revenue Non Current	0	0	0	0	0	-49.8	-85.3	-138.1	0	0	0	0	0	0	0	-42.9	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3082.61	1203.8	560.3	631	489.1	572.3	592.9	532.5	355.5	16	30.8	477.2	420.8	424.3	348.5	268.7	279	215.8	250.2	99.4	48.6	21.4	10.4	0	0
balance-sheet.row.total-non-current-liabilities	54342.26	12896.7	13244	12079.2	12726	10346.9	9519.4	9673.1	10279.4	9390.2	7538.6	6789.1	6041.3	3096.1	3406	3695.8	4426.3	3765.9	2503.5	2112.6	1650	659.3	382.2	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	6509.03	1655.8	1615.2	115.2	123.1	159.2	0	0	0	0	0	0	0	0	0	0	0	6	11.8	19.2	27.6	0	0	0	0
balance-sheet.row.total-liab	60773.71	15097.2	15055.5	13367	14606.9	12329.8	11401.5	11603.4	11695.7	10500.4	8851.8	8244.7	7172.7	4676	4293.9	4421.4	5150.1	4351.1	3014.6	2382.4	1819.9	730.5	402.8	0	0
balance-sheet.row.preferred-stock	1764.2	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	5.32	1.3	1.3	1.3	1.2	1.2	1.2	1.2	1.1	1.1	1.1	1.1	1.1	1.4	1.4	1.4	1.2	1.2	1	1	1	0.8	0.8	0	0
balance-sheet.row.retained-earnings	-10157.14	-2067	-2711.8	-2288.1	-1532.4	641.8	921.8	635.1	95.1	55.3	164.5	66.1	44.8	36.4	9	-89.6	67.4	-143.9	-377.7	-395.2	-314.5	-108.9	-60.1	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	28.02	3.4	-0.4	6	3.6	-1.7	-1.9	-1.8	1.5	1.1	2.5	2.9	4.2	0.8	0.9	2.4	2.6	-2.9	-0.1	-15.8	5.9	-0.9	-14.8	0	0
balance-sheet.row.other-total-stockholders-equity	5938.78	1810.8	1960.1	2066.3	1175.6	1101.7	1113.1	313.5	60.2	-169.5	-196.9	-254.7	-309.1	2050.4	2226.6	3120.1	1521.3	2093.8	2022.4	1972.8	1951.9	1110.8	1065.6	0	0
balance-sheet.row.total-stockholders-equity	-2420.83	-251.4	-750.8	-214.4	-352	1743	2034.1	947.8	157.9	-112	-28.8	-184.5	-259	2089	2237.9	3034.3	1592.5	1948.2	1645.6	1562.9	1644.3	1001.8	991.6	384.2	382
balance-sheet.row.total-liabilities-and-stockholders-equity	54840.19	13996.2	13415.1	12530.8	13869.5	13871.3	13216.3	12681.7	11953.6	10522.3	9062.9	8377	7276.6	6899.5	6674.5	7581.8	6742.6	6299.3	4660.2	3945.3	3464.2	1733.3	1398.6	388.5	387.1
balance-sheet.row.minority-interest	-3512.68	-849.6	-889.5	-621.8	-385.3	-201.6	-219.3	130.5	99.9	133.8	239.9	316.9	363	134.4	142.6	126	0	0	0	0	0	1.1	4.2	0	0
balance-sheet.row.total-equity	-5933.52	-1100.9	-1640.4	-836.2	-737.3	1541.5	1814.8	1078.3	257.9	21.8	211.1	132.4	103.9	2223.5	2380.6	3160.4	1592.5	1948.2	1645.6	1562.9	1644.3	1002.9	995.8	384.2	382
balance-sheet.row.total-liabilities-and-total-equity	54840.19	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2195.96	1026.3	127.7	3.6	4.4	6.4	4.3	327.5	301.5	252.3	254.6	178.5	143.2	217.9	4.2	4.1	4.7	536.6	64.6	103.3	115.3	58.3	746.5	0	0
balance-sheet.row.total-debt	54453.77	13416.8	13732	12049.7	13188.9	10563	9423.1	9628.6	10125.4	9212.8	7345.3	6587.6	5782.8	3217.7	3267.5	3569.1	4293.1	3542.3	2394.1	2134.5	1601	635.5	382.2	0	0
balance-sheet.row.net-debt	41288.96	10537.6	10081.6	9527.2	9706.9	8211.1	7208.1	6824.2	7672.2	7132.7	5163.1	4152.5	4057.6	1955.1	2009	1577.3	3159.2	2267.2	1604.7	1700.2	1270.8	293.9	272.5	-39.3	-54.4

Rahavoogude aruanne

Wynn Resorts, Limited finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 2.651 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 1.97, mis tähistab 0.529 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -1342533000.000. See on -1.995 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 687.27, 1.16, -352.39, 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 -84.73 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -30.35, 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	737.6	730	-709.4	-1012	-2326.9	311.4	803.1	889.3	302.5	281.5	962.6	1004.2	728.7	825.1	316.6	39.1	210.2	258.1	628.7	-90.8	-205.6	-48.9	-31.7
cash-flows.row.depreciation-and-amortization	687.27	687.3	692.3	716	725.5	624.9	550.6	552.4	404.7	322.6	314.1	371.1	373.2	398	405.6	410.5	262.8	239.2	198.9	122.1	71	21.9	9.2
cash-flows.row.deferred-income-tax	-502.78	-502.8	3.2	-2.7	562.5	174.2	-498.7	-310.9	6.4	6.5	-8.1	-19.8	-3.7	-10.8	18.9	-0.7	-62.8	68.2	170.3	-4.7	-3.4	-3.3	-0.3
cash-flows.row.stock-based-compensation	64.52	64.5	67.6	95.2	62.3	40.4	35	44	43.7	38.5	39.2	39.5	19.6	23.9	27.2	24.3	20.3	18.5	16.7	4.7	3.4	3.3	0.3
cash-flows.row.change-in-working-capital	1.84	1.8	-56.6	-141	-245.6	-321.4	-107.2	523.4	204.3	-197	-265.1	227.5	-30	147.3	172.7	113.1	-21.3	-28.5	70.1	-3.8	16.1	8.3	11
cash-flows.row.account-receivables	-123.75	-123.7	-9.3	-117.8	162.5	61.9	-59.2	0.8	-39.3	47	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-6.03	-6	-19.7	-21.5	27.7	-37.9	-5.2	-4.4	-36.6	-23.6	-6.9	-17.7	3.6	11.2	22.2	3.3	-49.4	-7.6	-21.3	-58.9	-2.2	-0.2	-0.9
cash-flows.row.account-payables	93.66	93.7	-97.2	117.8	-162.5	-61.9	49.5	71	117	-107.6	-102.8	260.1	-12.6	220.8	213.6	151.2	23.5	54.1	164.3	159.6	18.4	8.4	11.6
cash-flows.row.other-working-capital	37.95	38	69.7	-119.5	-273.3	-283.5	-92.4	456	163.2	-112.7	-155.4	-14.9	-21	-84.7	-63.1	-41.4	4.6	-75	-72.9	-104.4	-0.1	0.1	0.3
cash-flows.row.other-non-cash-items	218.2	225.8	-68.5	121.9	149.9	71.6	178.7	178.4	9	120.7	55.5	54.3	97.8	132.3	116.4	7.5	113.9	103.6	-844	21	3.7	-3.1	1.1
cash-flows.row.net-cash-provided-by-operating-activities	1206.64	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	-442.79	-507.2	-352.5	-346.7	-290.1	-1069.3	-1602.4	-949	-1240.9	-1925.2	-1345.9	-506.8	-241	-184.1	-283.8	-540.9	-1376.8	-1050.6	-702.8	-877.1	-1008	-415	-66.3
cash-flows.row.acquisitions-net	1.16	1.2	1.5	4.3	4.6	0.7	1602.4	949	0.7	1.9	1345.9	506.8	241	184.1	0	0	0	0	899.4	0	0	0	0
cash-flows.row.purchases-of-investments	-836.52	-836.5	0	0	0	0	-34.1	-229.3	-196.8	-253.3	-200.3	-222.9	-282.6	-316.5	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	221.23	-1.2	0	0	0	0	359.5	200.4	144.8	247.7	200.1	146.1	216.1	101	0	0	0	0	0	499.8	0	0	0
cash-flows.row.other-investing-activites	-805.35	1.2	1700	0	19.8	0	-1548.2	-928.7	3.9	37.3	-1114.2	-600.8	-278.3	-243.6	-12.3	-10.2	37.8	-272.2	205.2	-43.8	-539.1	382.5	-787.9
cash-flows.row.net-cash-used-for-investing-activites	-1342.53	-1342.5	1349	-342.4	-265.8	-1068.6	-1222.8	-957.6	-1288.3	-1891.6	-1114.4	-677.6	-344.9	-459.1	-296.1	-551.1	-1339	-1322.7	401.8	-421.1	-1547.1	-32.5	-854.2
cash-flows.row.debt-repayment	-1563.21	-352.4	-68.2	-2504.1	-2041.3	-2930.1	-3032.3	-2959.8	-400.7	-3342.1	-199.7	-501.4	-1022.8	-201.9	-2551.6	-1855.2	-606	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	2	2.9	846.6	4692	3903.1	915.2	2491.8	1426.2	5289.4	967.8	1318.3	1664.2	174.3	0	2071.8	344.3	673.3	21.8	1.4	795	0	491.8
cash-flows.row.common-stock-repurchased	-212.46	-212.5	-187.5	-13.8	-11.5	-67	-159.5	-17.8	-14	-7.2	-2.1	-15.5	-0.9	-7.6	0	0	-440.1	-179.3	0	0	0	0	0
cash-flows.row.dividends-paid	-84.73	-84.7	-1.4	-1.6	-108.8	-566.5	-569.8	-320.8	-325.2	-499.1	-942.9	-1035	-955.5	-1033.4	-1192.1	0	-1382.8	0	0	0	0	0	0
cash-flows.row.other-financing-activites	1182.43	-30.4	230.6	1284.9	-67.2	-40.5	2522.1	242.9	5.6	-224.7	-58.7	-57.6	-67.5	11	2251.1	598.9	2752.1	657.9	-309.2	475.3	855.6	286.2	443.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-677.97	-678	-23.7	-388	2463.2	299	-324.3	-563.7	691.9	1216.3	-235.6	-291.1	-382.5	-1057.6	-1492.6	815.5	667.6	1151.9	-287.5	476.7	1650.6	286.2	934.9
cash-flows.row.effect-of-forex-changes-on-cash	0.28	0.3	-2.1	-2.3	3	7.5	-1.7	-3.9	-1.1	0.4	-1.2	1.9	4.2	5	-1.9	-0.5	7	-2.7	0	0	0	0	0
cash-flows.row.net-change-in-cash	-813.29	-776.1	1251.9	-955.3	1128.1	139	-587.3	351.4	373	-102.1	-252.9	709.8	462.6	4.1	-733.3	857.9	-141.2	485.7	355.1	104	-11.3	231.9	70.4
cash-flows.row.cash-at-end-of-period	13445.55	2879.2	3783	2531.1	3486.4	2358.3	2219.3	2804.5	2453.1	2080.1	2182.2	2435	1725.2	1262.6	1258.5	1991.8	1133.9	1275.1	789.4	434.3	330.3	341.6	109.6
cash-flows.row.cash-at-beginning-of-period	14258.84	3655.3	2531.1	3486.4	2358.3	2219.3	2806.6	2453.1	2080.1	2182.2	2435	1725.2	1262.6	1258.5	1991.8	1133.9	1275.1	789.4	434.3	330.3	341.6	109.6	39.3
cash-flows.row.operating-cash-flow	1206.64	1206.6	-71.3	-222.6	-1072.4	901.1	961.5	1876.6	970.5	572.8	1098.3	1676.6	1185.7	1515.8	1057.3	594	523.2	659.2	240.8	48.5	-114.8	-21.8	-10.3
cash-flows.row.capital-expenditure	-442.79	-507.2	-352.5	-346.7	-290.1	-1069.3	-1602.4	-949	-1240.9	-1925.2	-1345.9	-506.8	-241	-184.1	-283.8	-540.9	-1376.8	-1050.6	-702.8	-877.1	-1008	-415	-66.3
cash-flows.row.free-cash-flow	763.85	699.5	-423.8	-569.3	-1362.5	-168.2	-640.9	927.5	-270.4	-1352.3	-247.6	1169.9	944.7	1331.7	773.5	53	-853.6	-391.4	-462.1	-828.6	-1122.8	-436.8	-76.6

Kasumiaruande rida

Wynn Resorts, Limited tulud muutusid võrreldes eelmise perioodiga 0.739%. WYNN brutokasum on teatatud 2136.06. Ettevõtte tegevuskulud on 1191.93, mille muutus võrreldes eelmise aastaga on -22.406%. Kulud amortisatsioonikulud on 687.27, mis on -0.007% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1191.93, mis näitab -22.406% 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 4.821% kasvu võrreldes eelmise aastaga. Tegevustulu on 944.13, mis näitab -4.821% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -2.029%. Eelmise aasta puhaskasum oli 729.99.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
income-statement-row.row.total-revenue	6531.9	6531.9	3756.8	3763.7	2095.9	6611.1	6717.7	6306.4	4466.3	4075.9	5433.7	5620.9	5154.3	5269.8	4184.7	3045.6	2987.3	2687.5	1432.3	722	0.2	1	1.2	0.8	0.1
income-statement-row.row.cost-of-revenue	4015.4	4395.8	2503.4	2558.6	1743.2	4067.1	4086.3	3963.4	2774	2530.4	3316.3	3478.8	3251.6	3310	2699.6	1989.3	1938.3	1625.1	842.7	398.1	82	47.1	25.1	0	0
income-statement-row.row.gross-profit	2516.5	2136.1	1253.5	1205.1	352.6	2544	2631.4	2343	1692.3	1545.5	2117.3	2142.1	1902.7	1959.8	1485.1	1056.3	1049	1062.5	589.5	323.9	-81.8	-46.1	-24	0.8	0.1
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	0	0	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	1065.02	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	184.95	-130.9	705.7	752.3	796.4	748.8	-73.4	-81.4	64.3	53.6	-0.2	4.9	3	431.8	433.9	424.3	312.3	279.1	1072.6	102	7.6	5.7	8.9	-20.9	12.1
income-statement-row.row.operating-expenses	1576.37	1191.9	1536.1	1548.9	1517.2	1645.5	1360.3	1257.8	1115.8	876.2	840.6	834.9	833.5	951.5	859.8	792.9	736.5	633.1	1418.1	348.4	8	7.2	10.4	-20.9	12.1
income-statement-row.row.cost-and-expenses	5591.77	5587.8	4039.5	4107.4	3260.5	5712.5	5446.6	5221.2	3889.8	3406.5	4156.9	4313.7	4085	4261.6	3559.4	2782.2	2674.8	2258.1	2260.8	746.5	90	54.4	35.6	-20.9	12.1
income-statement-row.row.interest-income	175.78	175.8	29.8	3.2	15.4	24.4	29.9	31.2	13.5	7.2	20.4	15.7	12.5	7.7	2.5	1.7	21.5	0	0	0	8.6	10.3	3.7	0	0
income-statement-row.row.interest-expense	751.51	751.5	650.9	605.6	556.5	414	381.8	388.7	289.4	300.9	315.1	299	288.8	229.9	222.9	211.4	172.7	-143.8	-148	-102.7	-2.7	-9	-1.9	0	0
income-statement-row.row.selling-and-marketing-expenses	2.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-363.69	-658.7	-452.9	-596.3	-597.7	-390.1	-601.6	-167.4	9.9	-86.4	-23.2	-37.4	-60	-187.1	-67.8	-11.7	-12	-65.3	831.9	1.3	-123.4	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	184.95	-130.9	705.7	752.3	796.4	748.8	-73.4	-81.4	64.3	53.6	-0.2	4.9	3	431.8	433.9	424.3	312.3	279.1	1072.6	102	7.6	5.7	8.9	-20.9	12.1
income-statement-row.row.total-operating-expenses	-363.69	-658.7	-452.9	-596.3	-597.7	-390.1	-601.6	-167.4	9.9	-86.4	-23.2	-37.4	-60	-187.1	-67.8	-11.7	-12	-65.3	831.9	1.3	-123.4	0	0	0	0
income-statement-row.row.interest-expense	751.51	751.5	650.9	605.6	556.5	414	381.8	388.7	289.4	300.9	315.1	299	288.8	229.9	222.9	211.4	172.7	-143.8	-148	-102.7	-2.7	-9	-1.9	0	0
income-statement-row.row.depreciation-and-amortization	687.07	687.3	692.3	716	702	684.8	550.6	552.4	404.7	322.6	314.1	371.1	373.2	398	405.6	410.5	262.8	239.2	198.9	122.1	71	21.9	9.2	20.9	0
income-statement-row.row.ebitda-caps	1725.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	842.82	944.1	-247.1	-415.3	-1164.6	878.3	747.3	1055.6	521.7	658.8	1266.3	1290.1	1029.3	1008.2	625.3	235	313.9	429.4	70.9	-24.6	-89.8	-53.3	-34.4	-20.1	-12
income-statement-row.row.income-before-tax	285.38	285.4	-700	-1011.5	-1762.3	488.2	317.5	560.3	310.6	289.2	958.9	986.5	733	805.6	337	42.1	149.3	327.2	799.2	-90.8	-213.2	-53.3	-34.4	0	0
income-statement-row.row.income-tax-expense	-496.83	-496.8	9.3	0.5	564.7	176.8	-497.3	-329	8.1	7.7	-3.8	-17.6	4.3	-19.5	20.4	3	-60.9	69.1	170.5	67.6	115.8	-4.4	-2.7	-2.3	10.6
income-statement-row.row.net-income	729.99	730	-709.4	-1012	-2326.9	311.4	584.2	747.2	242	195.3	731.6	728.7	502	613.4	160.1	20.7	210.2	258.1	628.7	-90.8	-205.6	-48.9	-31.7	-17.7	-10.6