Amkor Technology, Inc.

符号: AMKR

NASDAQ

32.37

USD

今天的市场价格

21.3287
市盈率
0.1592
PEG比率
7.97B
MRK市值
0.01%
DIV收益率

Amkor Technology, Inc. (AMKR) 财务报表

Q: 什么是 Amkor Technology, Inc. (AMKR) 总资产是多少？

Amkor Technology, Inc. (AMKR) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Amkor Technology, Inc. (AMKR). 的默认数据。公司收入显示 3150.677 M 的平均值，即 0.062 % 增长率。整个期间的平均毛利润为 572.083 M，即 0.152 %. 平均毛利率为 0.179 %. 公司去年的净收入增长率为 -0.530 %，等于 -0.573 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Amkor Technology, Inc. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 -0.007. 在流动资产领域，AMKR 的报告货币为3195.81. 这些资产中的很大一部分，即 1594.687 是现金和短期投资。与去年的数据相比，该部分的变化率为0.285%. 公司的长期投资虽然不是其重点，但以报告货币计算的0.799（如果有的话）为0.799。这表明与上一报告期相比，-76.035% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 1071.832. 这一数字表明，0.004% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 3962.308. 这方面的年同比变化率为 0.080%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为1149.493，存货估值为 393.13，商誉估值为 20（如有. 无形资产总额（如果有）按 0 估值. 应付账款和短期债务分别为 754.45 和 223. 债务总额为1384.36，债务净额为 264.54. 其他流动负债为 335.9，加上总负债 2776.09. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	5546.16	1594.7	1241	1078.3	831.8	894.9	681.6	596.4	549.5	523.2	449.9	610.4	413	434.6	405	395.4	424.3	410.1	244.7	206.6	372.3	313.3	311.2	200.1	93.5	234.6	228.6	93.4
balance-sheet.row.short-term-investments	1767.77	474.9	282	251.5	133.8	6.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	136.6	1	2.5
balance-sheet.row.net-receivables	4853.46	1149.5	1365.5	1258.8	962.6	850.8	724.5	692.3	563.1	526.1	469.7	385.5	403.1	325.7	410.3	346.9	273.8	398.4	386.9	386.6	269.5	322.5	265.6	221.2	310	170	141.1	122.1
balance-sheet.row.inventory	1736.61	393.1	629.6	485	297.3	220.6	230.6	326.5	268	238.2	223.4	200.4	227.4	198.4	191.1	155.2	134	149	164.2	138.1	111.6	92.4	72.1	73.8	108.6	91.5	85.6	115.9
balance-sheet.row.other-current-assets	229.28	58.5	65.1	33.6	40.2	34.6	32	33.7	27.1	28	52.3	33.3	43.4	35.4	37.9	32.7	23.9	27.3	39.6	35.2	32.6	49.6	48.7	37.1	36.9	11.1	16.7	27
balance-sheet.row.total-current-assets	12365.51	3195.8	3301.2	2856.6	2132.9	2001.5	1671.2	1650.9	1409.7	1317.5	1197.9	1232.4	1089.7	996.8	1062.1	932.9	860.9	987.4	837.9	766.5	786	777.8	697.6	532.2	549	507.3	472	358.4
balance-sheet.row.property-plant-equipment-net	13797.41	3416.5	3306.8	3030.8	2713.2	2553.4	2650.4	2695.1	2564.6	2579	2206.5	2006.6	1820	1656.2	1537.2	1364.6	1473.8	1455.1	1443.6	1419.5	1380.4	1007.6	968.9	1392.3	1478.5	859.8	416.1	427.1
balance-sheet.row.goodwill	77.08	20	21.5	24.5	27.3	26	25.7	25	24.1	19.4	0	0	0	0	0	0	0	673.4	671.9	653.7	656.1	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	0	0	0	0	0	0	26.8	26.8	26.8	26.8	26.8	3.2	4.8	8.4	13.5	10	11.5	20.3	29.7	692.1	700.6	667.6	673.1	696.2	737.6	233.5	0	0
balance-sheet.row.goodwill-and-intangible-assets	77.08	20	21.5	24.5	27.3	26	25.7	25	24.1	19.4	26.8	3.2	4.8	8.4	13.5	10	11.5	693.7	701.6	692.1	700.6	667.6	673.1	696.2	737.6	233.5	0	0
balance-sheet.row.long-term-investments	8.96	0.8	3.3	3.8	3.2	3	3.9	4.5	4	2.2	117.7	105.2	38.7	36.7	28.2	19.1	0	3	6.7	9.7	13.8	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	66.21	73.6	86.6	83.6	95	90.5	-3.9	-4.5	-4	70.8	-26.8	0	0	0	0	0	0	-3	-6.7	-9.7	-13.8	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	514.05	64.5	102.3	39.3	50.6	21.3	148.1	146.1	89.6	42.4	113.2	79.9	70.4	74.9	95.8	106.3	37.8	56.4	58.2	77	98.4	118.9	218.3	602.7	628.2	154.5	115.5	70.1
balance-sheet.row.total-non-current-assets	14463.71	3575.3	3520.5	3182	2889.4	2694.1	2824.2	2870.6	2682.4	2713.8	2437.5	2194.9	1933.8	1776.2	1674.8	1500	1523.1	2205.2	2203.4	2188.6	2179.4	1794.1	1860.3	2691.1	2844.3	1247.8	531.6	497.2
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	0	0	0
balance-sheet.row.total-assets	26829.22	6771.1	6821.8	6038.6	5022.3	4695.6	4495.4	4521.5	4092.1	4031.3	3635.4	3427.3	3023.5	2773	2736.8	2432.9	2384	3192.6	3041.3	2955.1	2965.4	2571.9	2558	3223.3	3393.3	1755.1	1003.6	855.6
balance-sheet.row.account-payables	2902.3	754.5	899.2	828.7	636.4	571.1	530.4	569.1	487.4	434.2	309	365.3	439.7	424.5	443.3	361.3	241.7	359.3	291.8	326.7	211.7	227.2	181	148.9	133	122.1	96.9	113
balance-sheet.row.short-term-debt	819.5	223	214.8	217.2	149	144.5	114.6	123.8	35.2	76.8	5	61.4	-13.6	59.4	150.1	88.9	54.6	152.5	185.4	184.4	52.2	31.4	75.7	59.9	99.3	22.7	52.1	197.1
balance-sheet.row.tax-payables	138.56	35.2	50.7	39	26.6	11.7	38.6	56.7	38	21.4	31.6	17.5	8.3	4.4	10.4	2.9	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	4157.97	1071.8	1164.3	1068.9	1089.8	1396.9	1217.7	1240.6	1439.6	1519.1	1525.8	1591.4	1545	1287.3	1214.2	1345.2	1438.8	1611.6	1819.9	1956.2	2040.8	1650.7	1737.7	1771.5	1585.5	687.5	221.8	196.9
Deferred Revenue Non Current	89.53	89.5	-46.6	-49.4	-39.5	-26.3	0	0	0	-4.9	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	11.98	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1848.17	335.9	467	516	500.3	328.1	496.7	605.7	417.4	457.2	329.7	219.5	151.8	153.8	144.6	106.5	258.4	165.3	145.5	123.6	175.1	3.2	70.2	16.9	214.1	79.5	54.6	42.5
balance-sheet.row.total-non-current-liabilities	5296.37	1391.6	1459.6	1386.3	1352.4	1645.6	1481.1	1468.9	1683	1788	1803.9	1771.4	1705.8	1429.6	1327.9	1437.4	1586.1	1853.9	2020	2092.1	2150.1	1729.7	1805.4	1835.5	1632	704.5	232.6	358.8
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	0	0
balance-sheet.row.capital-lease-obligations	365.31	89.5	146.7	148.2	84.4	91.1	21.4	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-liab	11162.62	2776.1	3122.1	3066	2668.4	2705.4	2639.5	2830.7	2688.7	2805.4	2504.5	2462.4	2336.5	2071.8	2100.1	2043.2	2140.8	2531	2642.7	2726.8	2589.2	2169.5	2316.5	2206.9	2078.4	1017.3	513.2	755.4
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	0	0
balance-sheet.row.common-stock	1.17	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.1	0.1	0
balance-sheet.row.retained-earnings	8368.15	2159.8	1874.6	1163.9	562.5	234.1	113.2	-42.9	-303.6	-459.4	-517	-647.3	-736.4	-798.5	-890.3	-1122.2	-1278.2	-821.5	-1041.4	-1106	-969.1	-931.5	-933.7	-107	343.9	189.7	109.7	70.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	26.53	16.3	16.7	20	27.3	19.1	23.8	22.5	6.3	-2.1	-32.9	-0.3	11.2	10.8	15.5	5	18.2	-6.2	-6.1	3.7	14.8	15.2	-5.3	-8	-4.2	-4.1	-0.6	-0.7
balance-sheet.row.other-total-stockholders-equity	7142.43	1785.8	1777.1	1758.1	1735.6	1710.3	1693.3	1687.4	1680.6	1669.8	1665.8	1601.1	1403.2	1480.7	1504.6	1500.2	1497	1482.2	1441.2	1326.4	1323.6	1317.2	1170.2	1123.5	975	552	381.1	20.9
balance-sheet.row.total-stockholders-equity	15538.27	3962.3	3668.8	2942.3	2325.7	1963.7	1830.5	1667.3	1383.6	1208.6	1116.2	953.7	678.2	693.3	630	383.2	237.1	654.6	393.9	224.3	369.5	401	231.4	1008.7	1314.8	737.7	490.4	90.9
balance-sheet.row.total-liabilities-and-stockholders-equity	26829.22	6771.1	6821.8	6038.6	5022.3	4695.6	4495.4	4521.5	4092.1	4031.3	3635.4	3427.3	3023.5	2773	2736.8	2432.9	2384	3192.6	3041.3	2955.1	2965.4	2571.9	2558	3223.3	3393.3	1755.1	1003.6	855.6
balance-sheet.row.minority-interest	128.33	32.7	30.9	30.3	28.3	26.5	25.4	23.5	19.8	17.3	14.7	11.2	8.8	8	6.7	6.5	6	7	4.6	4	6.7	1.3	10.1	7.7	0	0	0	9.3
balance-sheet.row.total-equity	15666.6	3995	3699.7	2972.5	2354	1990.2	1855.9	1690.8	1403.4	1225.9	1130.9	964.9	687	701.2	636.7	389.7	243.2	661.6	398.5	228.3	376.2	402.3	241.5	1016.5	1314.8	737.7	490.4	100.2
balance-sheet.row.total-liabilities-and-total-equity	26829.22	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1769.35	475.7	282	251.5	133.8	3	3.9	4.5	4	2.2	117.7	105.2	38.7	36.7	28.2	19.1	0	3	6.7	9.7	13.8	0	0	0	0	136.6	1	2.5
balance-sheet.row.total-debt	5119.93	1384.4	1379.1	1286.2	1238.8	1541.3	1332.3	1364.4	1474.8	1595.9	1530.8	1652.7	1545	1346.7	1364.3	1434.2	1493.4	1764.1	2005.3	2140.6	2093.1	1682.1	1813.3	1831.4	1684.9	710.1	273.9	394
balance-sheet.row.net-debt	1341.54	264.5	420	459.4	540.8	646.4	650.7	768.1	925.3	1072.7	1080.9	1042.3	1132	912	959.3	1038.8	1069	1354	1760.6	1934.1	1720.8	1368.8	1502.1	1631.3	1591.3	612.1	46.3	303.1

现金流量表

在 Amkor Technology, Inc. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 1.733 的转变。该公司最近通过发行 3.56 扩大了股本，与上一年相比出现了0.344 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-951910000.000. 与上一年相比， -0.055 发生了变化. 在同一时期，公司记录了 631.51, -26.89 和 -73.61，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-74.69 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 -4.47，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	374.35	359.8	767	645.6	340.5	122.6	129.6	264.9	167.3	60.4	133.9	111.7	62.9	93.1	232.1	156.3	-456.7	219.9	170.1	-136.9	-37.5	-52.4	-826.8	-450.9	154.2	76.7	75.5	43.3
cash-flows.row.depreciation-and-amortization	619.67	631.5	612.7	563.6	510.4	524.2	572	581.9	555.2	494.2	464.7	410.3	370.5	335.6	323.6	305.5	309.9	288.8	285.8	257.3	242.7	238.3	333.6	465.1	332.9	180.3	119.2	81.9
cash-flows.row.deferred-income-tax	13.39	13.4	-11.6	10.7	3.1	25.9	-13.1	-43	-1.7	-0.7	-17.2	-8.3	6.1	-2.2	4.7	-30.6	8.8	-7.5	0	25.1	-3.6	7.9	72.7	-85	-8.3	9.4	1.3	-11.7
cash-flows.row.stock-based-compensation	8.28	8.3	13.6	11	8	6.9	5	5.1	3.3	3.9	3.7	3	2.7	5	3.5	2.6	4.6	3.9	0.4	0	0	54.6	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	203.65	236.7	-281.4	-124.4	-93.5	-125.9	-40.5	-77.9	14.9	17.1	65.2	39.9	-56.4	76.4	-35.2	-167.4	95.7	84.4	23.4	-59.6	23	-46.9	93.1	88.7	-137.6	0	30	110.6
cash-flows.row.account-receivables	205.49	205.5	-104	-298.9	-106.7	-124.1	80.6	-118.4	-29.1	122.8	-80.8	-1	-96.1	95.9	-58.2	-68.9	144.9	-1.3	0.1	0.1	-0.2	0	0	0	0	0	0	0
cash-flows.row.inventory	233.8	233.8	-148.1	-190.6	-75.5	10.2	-16.3	-54.2	-28.4	27.7	-27.8	38.2	-29.9	-6.9	-34.9	-21	16.7	15.5	-32.3	-38.5	-32.1	-23.8	0.2	31.4	-23.9	-12.1	23	-26.6
cash-flows.row.account-payables	-439.29	-134.6	86.6	215.6	48.8	38.7	-43.5	67.6	48.6	-48.4	55.7	-67.2	17.1	-7.5	18.4	96.9	-81.6	9.3	131.2	131.2	-34	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	203.65	-67.9	-115.9	149.4	40	-50.6	-61.3	27.1	23.9	-85.1	118.1	69.8	52.5	-5.1	39.5	-174.3	15.7	60.8	-75.7	-152.4	89.3	-23	92.9	57.3	-113.7	12	7	137.2
cash-flows.row.other-non-cash-items	653.59	20.3	-1.5	14.8	1.4	10.1	10.5	-112.8	-9.5	3.2	-36.4	0.9	-2.8	9	13.8	-4.7	643.5	14	44	11.2	-8	-25.1	503.8	142.6	32.6	26.9	12	26
cash-flows.row.net-cash-provided-by-operating-activities	1256.59	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	0
cash-flows.row.investments-in-property-plant-an-equipment	-747.41	-749.5	-908.3	-779.8	-553	-472.4	-547.1	-550.9	-650	-538	-681.1	-566.3	-533.5	-466.7	-445.7	-218.2	-386.2	-236.2	-315.9	-295.9	-405.7	-230.5	-95.1	-158.7	-480.1	-242.4	-107.9	-179
cash-flows.row.acquisitions-net	11.23	8.4	3.1	3.2	3.8	10.1	0	-43.8	0	18	-15.8	-100.4	15.5	10.8	13.4	-16.7	0	0	0	-19.3	-63.6	-2.5	-18.5	-11.1	-944.9	-577.1	-37	0
cash-flows.row.purchases-of-investments	-526.41	-657.6	-438.8	-414.2	-535.4	-15.6	0	0	0	0	-20	0	0	0	0	0	0	0	0	0	7.6	-13.8	-2	0	2.8	-135.6	-20.6	-15.2
cash-flows.row.sales-maturities-of-investments	454.36	473.6	404.9	292	406.1	13.6	0	0	0	0	20	0	0	0	0	0	2.5	0	0	0	49.4	56.6	2.9	0	136.9	0	2	0
cash-flows.row.other-investing-activites	-68.8	-26.9	-68.1	-45	39.8	1.9	9.7	139.9	60.6	5.6	2.4	26.2	4	25.4	-12.6	-6	12.4	4.9	1.1	8.2	18.6	23.1	58.1	1.5	-459	-41.6	0.1	1.4
cash-flows.row.net-cash-used-for-investing-activites	-882.31	-951.9	-1007.2	-943.9	-638.7	-462.5	-537.4	-454.8	-589.4	-514.4	-694.5	-640.5	-514	-430.5	-444.9	-240.9	-371.4	-231.3	-314.8	-307	-393.7	-167.1	-54.6	-168.2	-1744.3	-996.7	-163.3	-192.8
cash-flows.row.debt-repayment	-234.14	-73.6	-362.1	-356.9	-1077.7	-1194.8	-661.3	-498.7	-339.1	-680	-145	-96.6	-470.1	-398.8	-712.7	-356.8	-234.4	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	3.56	3.6	5.6	12.8	17.6	11.4	1.1	3.1	8.2	0.9	6.3	0.4	0.2	0.8	1	0.7	10.2	37	5	2.8	6.4	146.9	11.5	11.7	419.6	3.9	360.3	0
cash-flows.row.common-stock-repurchased	147.34	0	0	-12.8	0	0	0	0	220.7	690.2	0	0	-80.9	-128.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-75.64	-74.7	-55.1	-51.2	0	0	0	0	-0.5	-0.2	0	0	-667.5	-489.1	0	0	0	0	0	0	0	0	0	0	0	0	-33.1	-5
cash-flows.row.other-financing-activites	6	-4.5	467.2	378	726.4	1291.7	619.6	370.7	-1.4	-1.3	58.8	376.3	1328.4	956.5	621.8	306.4	0.6	-245.5	-174.2	44.8	228.8	-155.7	-23.5	103	946.3	570	-265.1	-11
cash-flows.row.net-cash-used-provided-by-financing-activities	-152.88	-149.2	55.6	-30.1	-333.7	108.3	-40.6	-124.9	-112.2	9.6	-80	280.1	110	-58.9	-89.9	-49.7	-223.6	-208.4	-169.2	47.7	235.2	-8.7	-12.1	114.7	1365.9	573.9	62	-16
cash-flows.row.effect-of-forex-changes-on-cash	-15.91	-10.7	-16.3	-18	6.1	0.9	-0.2	8.8	0.4	0	0.1	0.2	-0.6	2.2	1.8	-0.1	3.4	1.7	-1.5	-3.5	0.8	1.5	1.3	-0.4	0	0	0	0
cash-flows.row.net-change-in-cash	208.66	160.7	130.9	129.3	-196.3	210.5	85.2	47.4	28.1	73.2	-160.5	197.4	-21.6	29.6	9.6	-28.9	14.2	165.4	38.1	-165.7	58.9	2	111.2	106.5	-4.5	-129.5	136.7	41.3
cash-flows.row.cash-at-end-of-period	3785.77	1119.8	962.4	831.5	702.2	898.5	688.1	602.9	555.5	523.2	449.9	610.4	413	434.6	405	395.4	424.3	410.1	244.7	206.6	372.3	313.3	311.2	200.1	93.5	98	227.6	90.9
cash-flows.row.cash-at-beginning-of-period	3577.11	959.1	831.5	702.2	898.5	688.1	602.9	555.5	527.3	449.9	610.4	413	434.6	405	395.4	424.3	410.1	244.7	206.6	372.3	313.4	311.2	200.1	93.5	98	227.6	90.9	49.7
cash-flows.row.operating-cash-flow	1256.59	1270	1098.8	1121.3	770	563.9	663.4	618.3	729.4	577.9	613.9	557.5	383	516.8	542.6	261.7	605.8	603.4	523.6	97.1	216.6	176.3	176.5	160.5	373.8	293.3	238	250.1
cash-flows.row.capital-expenditure	-747.41	-749.5	-908.3	-779.8	-553	-472.4	-547.1	-550.9	-650	-538	-681.1	-566.3	-533.5	-466.7	-445.7	-218.2	-386.2	-236.2	-315.9	-295.9	-405.7	-230.5	-95.1	-158.7	-480.1	-242.4	-107.9	-179
cash-flows.row.free-cash-flow	509.17	520.6	190.5	341.5	217	91.4	116.3	67.3	79.4	40	-67.2	-8.7	-150.5	50.1	96.9	43.5	219.6	367.2	207.8	-198.8	-189.1	-54.2	81.4	1.8	-106.2	50.9	130.1	71.1

利润表行

Amkor Technology, Inc. 的收入与上期相比变化了 -0.083%。据报告, AMKR 的毛利润为 943.15。该公司的营业费用为 472.87，与上年相比变化了 9.257%. 折旧和摊销费用为 631.51，与上一会计期间相比变化了 0.001%. 营业费用报告为 472.87，显示9.257% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长-0.476%. 营业收入为 470.29，与上年相比变化了-0.476%. 净利润的变化率为 -0.530%。去年的净收入为359.81.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	6397.04	6503.1	7091.6	6138.3	5050.6	4052.7	4316.5	4186.5	3893.6	2884.6	3129.4	2956.4	2759.8	2776.4	2939.5	2179.1	2658.6	2739.4	2728.6	2099.9	1901.3	1603.8	1639.7	1517.9	2387.3	1910	1568	1455.8
income-statement-row.row.cost-of-revenue	5446.66	5559.9	5761.6	4912.8	4149.8	3403.2	3605.9	3429.2	3198.2	2405.3	2576.6	2411.9	2315.4	2285.8	2275.7	1698.7	2096.9	2057.6	2053.6	1744	1533.4	1267.3	1521.9	1448.1	1782.2	1577.2	1307.2	1242.7
income-statement-row.row.gross-profit	950.38	943.2	1330	1225.6	900.8	649.4	710.6	757.3	695.5	479.3	552.8	544.5	444.4	490.6	663.8	480.4	561.7	681.9	675	356	367.8	336.5	117.8	69.8	605.1	332.7	260.8	213.1
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	0	0	0
income-statement-row.row.research-development	168.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	21.07	2.5	18.3	3.1	-6.4	-1.8	6.6	-11.9	5.9	-10.9	24.5	-2.2	1.6	0	0	-0.3	-9.9	-1.7	1	-4.4	7.6	7.7	301.5	85	63.1	0	0	0
income-statement-row.row.operating-expenses	475.67	472.9	432.8	462.1	443.6	419.6	452.4	464.1	401.5	313.7	331.4	312.4	271.1	296.9	290	255.4	298.1	291.2	289.9	326.1	258.6	213.5	521.2	338.5	281.8	156.7	128.1	112.3
income-statement-row.row.cost-and-expenses	5922.33	6032.8	6194.4	5374.9	4593.3	3822.8	4058.3	3893.3	3599.7	2719	2908	2724.3	2586.6	2582.7	2565.7	1954.1	2395	2348.8	2343.5	2070.1	1792.1	1480.8	2043.1	1786.5	2063.9	1733.9	1435.2	1354.9
income-statement-row.row.interest-income	54.82	48.5	12.8	1.1	5.4	6.7	4.1	3.2	1.3	2.5	3.4	3.8	3.2	2.7	3	2.4	0	0	0	-144.9	-21.4	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	59.27	59	58.6	51.5	64.2	71.6	78.9	85.6	84.6	86.4	109.9	105.9	96.3	86.6	100.8	113	116.2	124.1	154.8	0.5	148.9	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-0.62	-26.4	-40.3	-48.4	-70.6	-73.4	6.6	96.2	5.9	-10.9	24.5	-2.2	1.8	-9.6	-24.7	14.5	-573.1	-23.8	-42.3	-4.5	17.7	-30.9	-502.6	-97.9	-27.1	-27.4	-14	-24.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	21.07	2.5	18.3	3.1	-6.4	-1.8	6.6	-11.9	5.9	-10.9	24.5	-2.2	1.6	0	0	-0.3	-9.9	-1.7	1	-4.4	7.6	7.7	301.5	85	63.1	0	0	0
income-statement-row.row.total-operating-expenses	-0.62	-26.4	-40.3	-48.4	-70.6	-73.4	6.6	96.2	5.9	-10.9	24.5	-2.2	1.8	-9.6	-24.7	14.5	-573.1	-23.8	-42.3	-4.5	17.7	-30.9	-502.6	-97.9	-27.1	-27.4	-14	-24.9
income-statement-row.row.interest-expense	59.27	59	58.6	51.5	64.2	71.6	78.9	85.6	84.6	86.4	109.9	105.9	96.3	86.6	100.8	113	116.2	124.1	154.8	0.5	148.9	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	619.67	631.5	631	566.7	504	519.1	572	581.9	555.2	494.2	464.7	410.3	370.5	335.6	323.6	305.5	309.9	288.8	285.8	257.3	242.7	238.3	333.6	465.1	332.9	180.3	119.2	81.9
income-statement-row.row.ebitda-caps	948.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	474.71	470.3	897.2	763.4	457.2	233.2	258.1	293.2	293.9	165.6	221.5	232.1	173.3	193.7	373.8	225.3	-407.5	390.7	385.1	29.9	109.2	123	-403.4	-268.7	323.4	176.1	132.7	100.8
income-statement-row.row.income-before-tax	459.74	443.8	856.9	715.1	386.7	159.8	185.8	303.9	215.2	68.3	136.1	124	81.9	100.2	251.2	126.5	-425.7	234.8	182.5	-142.4	-22.3	-52.6	-760.9	-532.6	197.4	105.3	100.7	61
income-statement-row.row.income-tax-expense	83.04	81.7	89.9	69.5	46.2	37.2	56.3	39	47.9	28	33.8	22.6	19	7.1	19	-29.8	31.8	12.6	11.2	-5.6	15.2	-0.2	65.8	-81.7	22.3	26.6	24.7	7.1
income-statement-row.row.net-income	373.36	359.8	765.8	643	338.1	120.9	127.1	260.7	164.2	57.6	130.4	109.3	62	91.8	232	156	-456.7	219.9	170.1	-136.9	-37.5	2.2	-826.8	-450.9	154.2	76.7	75.5	43.3