Telefônica Brasil S.A.

シンボルマーク: VIVT3.SA

SAO

45.53

BRL

今日の市場価格

14.7803
PER（株価収益率
-0.8868
PEGレシオ
75.24B
MRK キャップ
0.06%
DIV利回り

Telefônica Brasil S.A. (VIVT3-SA) 財務諸表

Q: Telefônica Brasil S.A.VIVT3.SA 総資産とは何ですか？

Telefônica Brasil S.A. (VIVT3.SA) 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。Telefônica Brasil S.A. (VIVT3.SA). 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

Telefônica Brasil S.A.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	1998
balance-sheet.row.cash-and-short-term-investments	4359.4	2274.8	6449	5762	3393	3381.3	4050.3	5105.1	5336.8	4692.7	6543.9	7196.1	3056.8	1556.7	2277	1741.1	933.2	212.5	463.5	238.6	214.1	490.6	206.3	97	68.5	900.8
balance-sheet.row.short-term-investments	1.1	1	30.1	0	0	-76.9	87.6	68.9	81.3	0	0	0	0	0	0	1709.1	0	172.7	0	0	172.7	0	0	0	60.4	0
balance-sheet.row.net-receivables	12008.5	11884.7	8100	11214	13308	13253.2	11152.5	11728.9	10806.6	8964.9	8031	7603.6	7600.9	2546.2	2931.3	3153.1	2831.8	3270.1	4406	2696.7	2421.2	1982	1781.4	1618.4	1226.7	794.5
balance-sheet.row.inventory	822.8	789.7	640	633	578	462.1	348.8	410.4	603.6	479.8	505.6	387.8	471.7	77.5	148.4	164.4	1117.9	909.4	0	908.1	1125.8	1003.1	1074	701.2	0	0
balance-sheet.row.other-current-assets	539.3	487.2	5871	409	382	302.6	321.4	440.1	489.1	260.3	305.2	668.4	423.8	240.5	227.9	369.1	318.9	275.7	243.4	319.6	343.5	1228	603.7	442.7	851.1	676.6
balance-sheet.row.total-current-assets	19245	17283.9	21060	19061	18645	18363	16731.7	18398.9	17909.3	15517.4	15936.7	16271.9	11810.1	5147.4	7048.3	6460.3	5201.8	4667.7	5112.9	4163	4104.5	4703.8	3665.4	2859.4	2146.3	2371.9
balance-sheet.row.property-plant-equipment-net	46318.1	45898.2	44409	44353	42847	34115.3	33222.3	31924.9	30476.7	20453.9	18441.6	17610.9	17153.9	10200.7	9672.1	9869.7	10279.9	10722.6	12358	13372.9	14676	18892.9	21118.2	20307.7	17094.3	13977.1
balance-sheet.row.goodwill	26390.7	26361.8	22868.3	23026.4	23059.2	23062.4	23062.4	23062.4	23062.4	10225.3	10225.3	10225.3	10225.3	1064.8	728.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	22572.3	23363.4	21236	17555.7	18215.8	19158.6	20269.5	21421.1	22544.8	21062.1	19277.8	19784	30053.7	1730.5	728.7	1852.6	861.5	900.7	0	87.4	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	48963	49725.3	44104	40582	41275	42221	43331.9	44483.5	45607.2	31287.4	29503.1	30009.2	30053.7	1730.5	1456.9	1852.6	861.5	900.7	0	87.4	0	0	0	0	0	0
balance-sheet.row.long-term-investments	475	411.7	393.5	190	168	178.6	98.9	163.9	211.1	205.2	192.8	133.4	136.9	114.4	340.3	0	0	0	253.6	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	177.2	379.1	121.7	139	171	230.1	371.4	27.5	711.5	144.8	210.3	1029.6	1428.9	503.7	701.1	579.9	539.3	561.7	0	354.5	439.3	698.2	963.4	0	0	0
balance-sheet.row.other-non-current-assets	5559.6	5423.3	5574.7	4414	5184	7453.3	7626.6	7067.5	6769.2	5456.6	5256.6	5199.7	4906.4	2269.6	1242.8	1231.1	2040.5	1249.3	1124.7	779	821.7	760.6	713.5	1436.1	2366.4	634.9
balance-sheet.row.total-non-current-assets	101493	101837.6	94603	89678	89645	84198.3	84651.2	83667.3	83775.7	57547.9	53604.4	53982.8	53679.9	14818.9	13413.2	13533.2	13721.2	13434.3	13736.2	14593.8	15937	20351.8	22795.1	21743.8	19460.7	14612
balance-sheet.row.other-assets	0	0	80	-1	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	120738	119121.5	115743	108738	108290	102561.3	101382.8	102066.2	101685	73065.3	69541.1	70254.7	65490	19966.3	20461.4	19993.5	18923.1	18102	18849.1	18756.7	20041.5	25055.6	26460.5	24603.1	21607	16983.9
balance-sheet.row.account-payables	8169.9	7415.8	8021	6613	6872	7642.8	7447.1	7611.2	8373.2	7641.2	6914	5889.4	6081.6	2786.8	2362.4	2314.9	1846.1	1641.8	1677.6	1195.1	1283.7	1075.8	1265.3	1685.5	1418.4	904.5
balance-sheet.row.short-term-debt	4475.7	6019.9	6907	3683	4127	1464.2	3033.4	4663.5	2343	2264.5	1523.7	1957.5	1457	420.4	1767.6	518.9	806.1	1824.1	246.8	530.1	1974.1	2471.4	2636.2	1193.7	388.2	452.7
balance-sheet.row.tax-payables	1609	1100.6	1485	1609	1147	1810	1731.3	1770.7	1716	1281.7	1315.2	1781.5	1692	972.1	1022.4	0	0	0	1794.1	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	14261.6	13281.9	10027	9557	9698	4675.3	5428.4	4560.6	7878.3	5534.7	7229.9	6009.7	4746.9	1405.3	1752.4	3217.6	2502.8	508.4	2150.9	2226.9	991.1	2115	1367.8	704.5	684.1	491.4
Deferred Revenue Non Current	126.5	137.8	153.9	239	212	250.5	350.6	511.8	359.2	482.8	253.7	303.4	156.3	237.5	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	6478.5	7889.3	6926.4	7072	6227	7528.4	7009.4	7733.9	6700.9	5388.3	4513.1	4956	4440.3	661.4	429.4	2838.9	2857.6	2672.8	698.6	2213.1	2588.1	1716.8	2243.9	1717.7	1266.5	1167.2
balance-sheet.row.total-non-current-liabilities	31026.5	28494.9	23199	21306	20102	13793.4	14058.9	12383.3	15136.1	12104.2	12878.4	12036.1	9418.9	2579.4	2749.5	4099.8	3244	1271.1	13416.1	3190.2	1888.1	3531.3	3112.7	2490.8	2300.2	1169.7
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	0
balance-sheet.row.capital-lease-obligations	13596	12032.6	11230.1	10818.8	9191.2	393	385.5	374.4	296.7	230.3	218.9	33.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	51110.7	50665.6	45658	39181	37834	30954.3	31921.5	32821.8	33117.8	28115.2	26646.7	25573.6	22159.2	8299.2	10404	9947.1	9018.6	7517.6	18847.5	7355.1	7822	8795.4	9364.6	7087.7	5373.2	3694.1
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	0
balance-sheet.row.common-stock	63571.4	63571.4	63571.4	63571	63571	63571.4	63571.4	63571.4	63571.4	37798.1	37798.1	37798.1	37798.1	6575.5	6575.5	0	0	6559.3	0	5979.7	5953.9	7774.1	7436	7653.5	6810.3	3255.7
balance-sheet.row.retained-earnings	2044.6	1041.2	2147.9	1587.5	2195.6	2468.7	2516.7	2481.1	3697.8	4303.1	2463	4248.8	0	0	0	659.6	0	703.9	879.6	2016.3	2984.4	4452.6	5333.5	5615.9	5489.9	2482.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	5948.7	4780.1	6355.8	5986	6885	8035.6	5889.9	5673	5071.2	7222.4	5166.7	6953.5	3604.5	4.4	811.4	140.2	659.5	658	3346.5	667.9	548.3	547.8	840.2	761	806	3442
balance-sheet.row.other-total-stockholders-equity	-1997.8	-989	-2069.1	-1587.5	-2195.6	-2468.7	-2516.7	-2481.1	-3773.2	-4373.5	-2533.4	-4319.3	1923.1	5087.2	2670.5	9246.7	9244.9	2663.3	-4224.5	2737.8	2732.9	3485.8	3486.1	3485	3127.5	0
balance-sheet.row.total-stockholders-equity	69566.8	68403.7	70006	69557	70456	71607	69461.4	69244.4	68567.2	44950.1	42894.4	44681.1	43325.7	11667.1	10057.4	10046.5	9904.4	10584.5	1.6	11401.6	12219.5	16260.2	17096	17515.4	16233.7	9180.3
balance-sheet.row.total-liabilities-and-stockholders-equity	120738	119121.5	115743	108738	108290	102561.3	101382.8	102066.2	101685	73065.3	69541.1	70254.7	65490	19966.3	20461.4	19993.5	18923.1	18102	18849.1	18756.7	20041.5	25055.6	26460.5	24603.1	21607	16983.9
balance-sheet.row.minority-interest	60.5	52.1	79	0	0	0	0	0	0	0	0	0	5.1	0	0	0	0	0	0	0	0	0	0	0	0	4109.6
balance-sheet.row.total-equity	69627.3	68455.8	70085	69557	70456	71607	69461.4	69244.4	68567.2	44950.1	42894.4	44681.1	43330.8	11667.1	10057.4	10046.5	9904.4	10584.5	1.6	11401.6	12219.5	16260.2	17096	17515.4	16233.7	13289.8
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	476.2	412.7	423.6	190	168	101.7	98.9	163.9	211.1	205.2	192.8	133.4	136.9	114.4	340.3	1709.1	0	172.7	253.6	0	172.7	0	0	0	60.4	0
balance-sheet.row.total-debt	18737.2	19301.8	16934	13240	13825	6139.5	8461.8	9224.1	10221.3	7799.2	8753.6	7967.2	6204	1825.7	3520	3736.5	3308.9	2332.5	2397.6	2757	2965.1	4586.4	4004	1898.2	1072.3	944.1
balance-sheet.row.net-debt	14379	17028	10485	7478	10432	2758.2	4411.5	4119	4884.5	3106.5	2209.7	771.1	3147.2	269	1242.9	3704.5	2375.7	2292.7	1934.2	2518.3	2923.8	4095.8	3797.7	1801.1	1064.1	43.3

キャッシュフロー計算書

Telefônica Brasil S.A. 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	1998
cash-flows.row.net-income	5573.9	4831.6	5959.5	6008.2	6394.5	11277.5	5730.8	5134.7	4393.5	4754	4662.4	6921.5	5657.7	3426	2173	2420.2	2362.8	2809.3	2541.9	2181.7	1581.6	456.5	930.8	928.5	488.5	550.2
cash-flows.row.depreciation-and-amortization	13389.6	12659.9	12038.3	11227.5	10919.8	8368.6	7853.7	7654.4	6815	5295.6	5643.3	5493.2	4586	1913.5	2505.5	2775.8	2698.9	2669.6	2716.5	2769.6	2841.4	3768	3324.3	2948.9	2379.7	1517.4
cash-flows.row.deferred-income-tax	661.7	653.7	1066	673.9	625.5	1098.3	999.4	985.2	993.5	546.2	660.8	514.8	-1548.2	-3357.8	0	0	0	0	0	0	0	0	0	0	-166.9	-461.4
cash-flows.row.stock-based-compensation	-2109.3	38.5	-441	584.4	341.6	1063.9	344.8	25.5	1746.8	-783.3	48.8	-2333.3	-1.2	4.5	0	0	0	0	0	0	0	0	0	0	252.8	355.8
cash-flows.row.change-in-working-capital	619.7	-309.9	-2285.4	-138	-1718	-10350.6	-3211	-3408.5	-4394.7	-1091.2	-2032.9	-1409.7	-948.1	-1118.4	-823.1	-920.5	-842.8	-865.7	79.8	360.4	898.6	-1718.9	-1138	-1323.8	-267.9	176.6
cash-flows.row.account-receivables	-1943.1	-854.3	-1404.9	-1143	-2078.8	-1603	-1274.2	-1739.5	-1841.7	-1859.9	-1160.9	-1070.4	-933.6	87.5	-385.1	0	0	0	-502.5	0	0	0	0	0	0	0
cash-flows.row.inventory	-100.8	-179.6	-45.2	61.8	-15.8	-68.1	106.4	230.1	-81.8	54.9	-111.9	83.1	-55.7	-888.9	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	800.2	231.9	1046.1	287.3	286.5	1056.8	121.6	-434.3	103.3	539.1	-490.5	-613	296.3	95	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	1863.4	492.2	-1881.4	655.9	90.1	-9736.3	-2164.8	-1464.8	-2574.6	174.6	-269.5	190.6	-255.1	-412	-438	-920.5	-842.8	-865.7	582.3	0	0	0	-1138	0	0	0
cash-flows.row.other-non-cash-items	650.3	1068.1	1735.1	985.7	1157.8	483.7	923.3	1049.5	919.9	662.9	593.9	546.7	395.1	3664.5	558	854.8	511.1	381.8	198.5	296.1	-365.1	2067.9	652.1	88.5	0	-0.1
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-8811.3	-9894.1	-9295.5	-8289.3	-8838.6	-8517.5	-8367.7	-7470.9	-6792.9	-7535	-5837.2	-4549.1	-4653.7	-2126.5	-2324.1	-2102.6	-1991.4	-1716.7	-1673.7	-1339.3	-1315.9	-1568.7	-4478.5	-4217.4	-2859.8	-2593.8
cash-flows.row.acquisitions-net	-63.8	69.4	760.3	-6.8	-70.8	0	-206.6	0	-7846.3	0	0	0	1982.9	0	0	0	-417.4	18.5	0	0	0	45.8	0	5.4	0	0
cash-flows.row.purchases-of-investments	434.4	-4976.7	-760.3	959.3	0	0	20.7	0	0	0	0	0	0	0	0	0	-8.9	0	-20.8	0	0	-14.1	0	-279.4	-167.4	-2.7
cash-flows.row.sales-maturities-of-investments	196.1	232.1	244.1	116.4	0	0	31.8	0	0	0	0	10.1	0	178.5	0	0	147.7	0	0	0	0.2	20.8	0.2	172.1	0	0
cash-flows.row.other-investing-activites	393.6	366.3	923.6	811.8	982.3	2841.1	83.6	576.3	-1413.2	-72.6	293.4	1141.7	642	289.3	28.2	27.8	0	-182.8	29.3	-76.2	42.5	-97.4	-47.5	580.8	25.7	-12.9
cash-flows.row.net-cash-used-for-investing-activites	-7851	-14203	-8127.8	-6408.5	-7927.2	-5676.3	-8438.2	-6894.6	-16052.4	-7607.6	-5543.8	-3397.3	-2028.8	-1658.7	-2295.9	-2074.8	-2270.1	-1881	-1665.2	-1415.5	-1273.1	-1613.6	-4525.7	-3738.5	-3001.4	-2609.3
cash-flows.row.debt-repayment	-4451.9	-6986.2	-3901.1	-5297.7	-3696.7	-2893.2	-4485.5	-2171.1	-8710.6	-1563.3	-2336	-1279.7	-1426.3	-1742.8	-396.9	0	0	0	-1720	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	30	0.4	45	0	0	0	3055.9	466.6	16107.3	318.6	2229.2	2815.9	2123.7	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-488.8	-607.4	-496	-22.7	0	0	0	-0.2	-87.8	-0.2	-0.3	-32.8	-61.6	0	0	0	-112.1	-17.7	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-3832.6	-5709.3	-4901.3	-5259.4	-6176.8	-4136.9	-3668.6	-2966.4	-3678.7	-2446.6	-4535.5	-3494	-5387.6	-1919.9	-1488.7	-2218	-2628.5	-3074.3	-3133.8	-3659.3	-3126.5	-1490.1	-809.4	-572.5	-513.6	-114.1
cash-flows.row.other-financing-activites	-107.2	4389	-5	15.2	91.5	96	-159.4	-107	2010.9	63.7	20.7	-89.6	22.9	68.9	304.1	-29.7	1000.9	-271.9	1207.1	-509.3	-831.5	-1185.5	1675.1	705.3	-178.9	622.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-8850.5	-8913.5	-9258.4	-10564.6	-9782	-6934.1	-5257.6	-4778	5641.1	-3627.8	-4622	-2080.1	-4728.9	-3593.8	-1581.5	-2247.7	-1739.8	-3363.9	-3646.7	-4168.7	-3958	-2675.6	865.7	132.8	-692.5	508.8
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	581.6	0	0.1	-0.1	0	-0.1	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	2084.4	-4174.6	686.4	2368.7	12	-669	-1054.8	-231.7	62.6	-1851.2	-589.6	4255.8	1383.6	-720.3	536	807.8	720.2	-249.8	224.9	23.7	-274.6	284.3	109.3	-963.7	-1007.7	37.9
cash-flows.row.cash-at-end-of-period	4358.3	2273.8	6448.5	5762.1	3393.4	3381.3	4050.3	5105.1	5336.8	4692.7	6543.9	7196.1	2940.3	1556.7	2277	1741.1	933.2	212.5	463.5	238.6	214.1	490.6	206.3	-888.4	68.5	900.8
cash-flows.row.cash-at-beginning-of-period	2273.8	6448.5	5762.1	3393.4	3381.3	4050.3	5105.1	5336.8	5274.2	6543.9	7133.5	2940.3	1556.7	2277	1741	933.3	213	462.3	238.6	215	488.7	206.3	97	75.3	1076.2	862.9
cash-flows.row.operating-cash-flow	18785.9	18941.9	18072.6	19341.8	17721.2	11941.4	12641.1	11440.8	10473.9	9384.2	9576.2	9733.2	8141.4	4532.3	4413.4	5130.3	4730	4995	5536.7	5607.8	4956.5	4573.6	3769.3	2642	2686.2	2138.5
cash-flows.row.capital-expenditure	-8811.3	-9894.1	-9295.5	-8289.3	-8838.6	-8517.5	-8367.7	-7470.9	-6792.9	-7535	-5837.2	-4549.1	-4653.7	-2126.5	-2324.1	-2102.6	-1991.4	-1716.7	-1673.7	-1339.3	-1315.9	-1568.7	-4478.5	-4217.4	-2859.8	-2593.8
cash-flows.row.free-cash-flow	9974.6	9047.8	8777.1	11052.5	8882.6	3424	4273.4	3970	3681	1849.2	3739	5184.1	3487.7	2405.8	2089.3	3027.7	2738.6	3278.3	3863.1	4268.6	3640.6	3004.8	-709.2	-1575.4	-173.5	-455.2

損益計算書の行

Telefônica Brasil S.A. の売上は前期比 NaN% の変化。VIVT3.SA 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	1998
income-statement-row.row.total-revenue	52100.2	48041.2	44033	43126	44268	43462.7	43206.8	42508.4	42133.7	35000	34721.9	33931.5	29128.7	15756.1	15795.8	15980.2	14726.3	14607.6	14395.1	13312.2	11757.1	10088.1	9048.7	7514.7	5585.2	4520.1
income-statement-row.row.cost-of-revenue	29415.4	27431.7	7996	13052	12776	13665.8	20272.5	14025.1	14756.5	12606	12755	11972.3	14380.2	8792.9	8955.5	8727.1	8022.1	7761.7	7716.7	5001.7	4081.5	6640	5756.9	2148.8	1599.7	1246.9
income-statement-row.row.gross-profit	22684.8	20609.5	36037	30074	31492	29796.9	22934.3	28483.3	27377.2	22394	21966.9	21959.2	14748.6	6963.2	6840.3	7253.1	6704.2	6845.9	6678.4	8310.5	7675.6	3448.1	3291.7	5365.9	3985.5	3273.3
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	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	-359.9	2050.7	11546	10684	10616	-388.5	2795.7	2463.4	2165.9	1668.6	2627	2421.7	1509.9	0	549.5	434.3	483.7	344.2	1009.2	900.9	1224.1	359.7	0	2948.9	2390.7	1507.6
income-statement-row.row.operating-expenses	14178	12874.8	29067	23494	24279	20340.7	15097.7	22115.3	21982.6	17285	17034.6	14746.8	9393.4	12209	3770	3523.3	3495.7	2954.7	2948.7	2948.3	3259.6	2263	1957	4295.2	3461.9	2436.7
income-statement-row.row.cost-and-expenses	43593.4	40306.5	37063	36546	37055	34006.5	35370.2	36140.4	36739.1	29891	29789.6	26719.1	23773.5	12209	12725.5	12250.4	11517.8	10716.4	10665.4	7950	7341.1	8903	7713.9	6444	5061.6	3683.6
income-statement-row.row.interest-income	701.6	726	424.6	275.5	449.8	364.6	779.9	824.2	87	119.7	193.3	187.4	131.5	33.8	45.5	0	0	0	180.3	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	560.2	2195.7	924	777.8	975.5	510.4	1069.2	361.4	380.3	1075.3	1011.1	889.8	484.7	120.7	442.9	0	0	0	512.9	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1062.5	-1766.3	-1125.1	-572.9	-819.9	2599.9	-1899.4	189.2	276.5	570.1	595.7	364.3	442.2	221.3	79	408.5	295.9	537.7	143.9	-141.6	-682.2	-404.8	-131.2	-24.8	48.7	50.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-359.9	2050.7	11546	10684	10616	-388.5	2795.7	2463.4	2165.9	1668.6	2627	2421.7	1509.9	0	549.5	434.3	483.7	344.2	1009.2	900.9	1224.1	359.7	0	2948.9	2390.7	1507.6
income-statement-row.row.total-operating-expenses	-1062.5	-1766.3	-1125.1	-572.9	-819.9	2599.9	-1899.4	189.2	276.5	570.1	595.7	364.3	442.2	221.3	79	408.5	295.9	537.7	143.9	-141.6	-682.2	-404.8	-131.2	-24.8	48.7	50.4
income-statement-row.row.interest-expense	560.2	2195.7	924	777.8	975.5	510.4	1069.2	361.4	380.3	1075.3	1011.1	889.8	484.7	120.7	442.9	0	0	0	512.9	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	13389.6	13664.2	12234.9	11226.1	10918.1	8368.6	7853.7	7654.4	7319.6	5295.6	5643.3	5493.1	4586	1913.5	2505.5	2775.8	2698.9	2669.6	2716.5	2769.6	2841.4	3768	3324.3	2948.9	2379.7	1517.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	7917.8	6597.9	7086.1	6580.9	7213.9	9456.2	6632.2	6368	5239.6	5109	4877.1	6371.8	5346.6	3325.5	3070.2	3729.8	3208.6	3891.2	3729.7	5362.2	4416	1185.1	1334.8	1070.7	523.6	836.6
income-statement-row.row.income-before-tax	5573.9	4831.6	5961	6008	6394	11277.5	5730.8	5134.7	4287.9	4753.9	4662.4	6921.5	5657.7	3426	3162.3	3501.9	3340.2	3914.8	3413.3	2906	1859.9	385.1	867.8	979.9	160.8	743
income-statement-row.row.income-tax-expense	533.9	773.7	-270	1238	1394	2349.2	1122	1049.5	956.6	-182.7	946.5	2469.3	1295.5	1027.2	989.3	1081.8	977.4	1105.4	871.3	724.3	278.3	-71.4	-63.1	51.5	-327.7	192.8
income-statement-row.row.net-income	5029.4	4085	6239.4	4770.5	5001	8928.3	4608.8	4085.2	3331.2	4936.6	3715.9	4452.2	4355.3	2398.8	2173	2420.2	2362.8	2809.3	2541.9	2181.7	1581.6	456.5	930.8	928.5	488.5	550.2