NetEase, Inc.

シンボルマーク: NETTF

PNK

20.142

USD

今日の市場価格

3.2218
PER（株価収益率
0.0679
PEGレシオ
62.92B
MRK キャップ
0.00%
DIV利回り

NetEase, Inc. (NETTF) 財務諸表

Q: NetEase, Inc.NETTF 総資産とは何ですか？

NetEase, Inc. (NETTF) 総資産は .

Q: 企業のフリーキャッシュフローとは？

フリーキャッシュフローは .

Download

年次四半期

リニア対数

チャート上ではのダイナミクスにおけるデフォルトの数値を見ることができる。NetEase, Inc. (NETTF). 会社の収益は NaN M の平均を示し、これは NaN % の成長率です。全期間の平均売上総利益は NaN M であり、NaN % である。平均売上総利益率は NaN % である。昨年度の純利益成長率はNaN % で, NaN % % に等しい。に等しい.,

年次四半期

10Y 20Y 30Y 40Y

貸借対照表

NetEase, Inc.の財政の軌跡に飛び込むと、平均的な資産の伸びが観察される。この率は、興味深いことに、であり、会社の最高と最低の両方を反映している。前期比で比較すると、この数字はに調整される。過去1年間を振り返ってみると、総資産の変動は NaN となる. 総株主資本によって示される株主価値は、報告通貨でのNaN で評価される。この面の前年比変化はNaN% である.

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

キャッシュフロー計算書

NetEase, Inc. の財務状況は、直近の期間においてフリー・キャッシュ・フローに顕著な変化が見られ、NaN の推移を示している。同社は最近、NaN を発行して株式資本を拡大し、前年度と比較してNaN の差を示した. 当社の投資活動は、報告通貨で NaN に相当する正味現金使用量をもたらしました。これは、NaN の前年からのシフトです. 同時期に、同社は NaN, NaN、および NaN を記録しており、同社の投資および返済戦略を理解する上で重要です. 財務活動によるキャッシュ・フローはNaN となり、前年同期との差はNaN となった。また、NaN を株主への配当に充当した。同時に、NaN と呼ばれるその他の財務操作も行っており、これらもこの期間のキャッシュフローに大きな影響を与えた. これらの要素を総合すると、会社の財務状況とキャッシュフロー管理に対する戦略的アプローチの包括的な絵が描かれる。

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

損益計算書の行

NetEase, Inc. の売上は前期比 NaN% の変化。NETTF の売上総利益は NaN と報告されている。同社の営業費用は NaN で、前期比NaN% の変化を示している. 減価償却費は NaN であり、前期からの増減率は NaN% である。営業費用は NaN と報告されており、前年比NaN% の変化を示している。販売・マーケティング費用は NaN で、前年度比 NaN% の変化である。直近の数字に基づくEBITDAは NaN で、前年比NaN% の伸びを示す。営業利益は NaN で、前年度比NaN% の変化を示している。当期純利益の増減率は NaN%。前年度の当期純利益は NaN であった。

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