Equinix, Inc.

符号: EQIX

NASDAQ

844.58

USD

今天的市场价格

68.0677
市盈率
0.4112
PEG比率
79.92B
MRK市值
0.02%
DIV收益率

Equinix, Inc. (EQIX) 财务报表

Q: 什么是 Equinix, Inc. (EQIX) 总资产是多少？

Equinix, Inc. (EQIX) 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 Equinix, Inc. (EQIX). 的默认数据。公司收入显示 2467.789 M 的平均值，即 25.341 % 增长率。整个期间的平均毛利润为 1170.283 M，即 0.558 %. 平均毛利率为 5.986 %. 公司去年的净收入增长率为 0.376 %，等于 0.656 % % 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 Equinix, 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 0.077. 在流动资产领域，EQIX 的报告货币为3567.697. 这些资产中的很大一部分，即 2140.207 是现金和短期投资。与去年的数据相比，该部分的变化率为0.123%. 公司的长期投资虽然不是其重点，但以报告货币计算的681.355（如果有的话）为681.355。这表明与上一报告期相比，95.710% 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 12725.609. 这一数字表明，0.060% 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 12488.894. 这方面的年同比变化率为 0.085%. 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1251.281，存货估值为 3567.7，商誉估值为 5737.12（如有. 无形资产总额（如果有）按 1704.87 估值. 应付账款和短期债务分别为 162.36 和 1275.69. 债务总额为17455.11，债务净额为 15358.9. 其他流动负债为 1599.26，加上总负债 20137.22. 最后，如果存在推荐股票，则其估值为 297.98.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	9482.46	2140.2	1906.4	1536.4	1609.4	1879.9	610.7	1440.8	751.9	2241.7	1140.3	631.7	418.7	914.5	590	594.6	262.3	353.9	131.4	171.4	90.4	73	41.2	87.7	207.2	223
balance-sheet.row.short-term-investments	43.99	44	105.7	117.4	4.5	10.4	4.5	28.3	3.4	12.9	529.4	369.8	166.5	635.7	147.2	248.5	42.1	63.3	48.8	52.1	64.5	12.5	2	28.9	32.4	19.8
balance-sheet.row.net-receivables	4201.5	1251.3	855.4	681.8	676.7	689.1	630.1	576.3	545.1	292	262.6	184.8	163.8	139.1	116.4	64.8	69.5	60.1	26.9	17.2	11.9	10.2	9.2	6.9	4.9	0.2
balance-sheet.row.inventory	3567.7	3567.7	84.3	276.2	0	0	0	0	148.4	512.7	0	0	0	0	0	46.8	45.9	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	-2061.42	-3391.5	459.1	462.7	355	303.5	274.9	232	22.2	212.9	88.1	72.1	57.2	182.2	71.7	21.7	1.9	12.7	8	3.1	4.7	3.1	13.1	8.6	25.8	26.7
balance-sheet.row.total-current-assets	15190.24	3567.7	3305.3	2957.1	2641.2	2872.6	1515.7	2249.1	1467.5	3259.3	1490.9	888.7	639.8	1235.8	778	727.9	379.5	426.8	166.3	191.7	107.1	86.3	63.5	103.2	238	249.9
balance-sheet.row.property-plant-equipment-net	76050.11	20049.7	18077.5	16728.2	15978.1	13628	11026	9394.6	7199.2	5606.4	4998.3	4591.6	3919	3225.9	2651	1808.1	1488.4	1162.7	546.4	438.8	343.4	343.6	390	325.2	410.3	46.8
balance-sheet.row.goodwill	22770.32	5737.1	5654.2	5372.1	5472.6	4781.9	4836.4	4411.8	2986.1	1063.2	1002.1	1042.2	1042.6	866.5	774.4	381.1	342.8	442.9	16.9	21.7	22	21.2	0	0	0	0
balance-sheet.row.intangible-assets	7102.55	1704.9	1897.6	1935.3	2170.9	2102.4	2333.3	2385	719.2	224.6	147.5	184.2	201.6	148.6	150.9	51	50.9	67.2	0	21.7	22	21.2	25	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	29872.87	7442	7551.9	7307.3	7643.5	6884.2	7169.7	6796.7	3705.3	1287.8	1149.7	1226.3	1244.1	1015.1	925.3	432.1	393.7	510.1	16.9	21.7	22	21.2	25	0	0	0
balance-sheet.row.long-term-investments	1854.41	681.4	348.1	245	163.1	59.7	-58.3	9.2	10	4.6	0.4	398.4	127.8	161.8	2.8	9.8	45.6	30	25	17	17.7	0	0	0	0	0
balance-sheet.row.tax-assets	-1110.82	62.2	44.6	59.8	66.4	35.8	58.3	66	62.3	61.2	45.1	230	85.2	0	17	5.2	118	-30	-25	-17	-17.7	0	0	0	0	0
balance-sheet.row.other-non-current-assets	5319.66	847.7	983.4	621.2	546.6	485.2	533.3	180.3	164	137.5	133	157.3	117	146.7	73.9	55.1	23	82.3	42.3	28.8	29.3	13.5	13.5	146.6	35.2	23.3
balance-sheet.row.total-non-current-assets	111986.23	29083	27005.5	24961.6	24397.7	21093	18729	16446.9	11140.8	7097.4	6326.5	6603.7	5493.2	4549.6	3670	2310.3	2068.8	1755.1	605.6	489.3	394.7	378.2	428.5	471.8	445.5	70.1
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
balance-sheet.row.total-assets	127176.47	32650.7	30310.7	27918.7	27038.8	23965.6	20244.6	18696.1	12608.4	10356.7	7817.4	7492.4	6133	5785.3	4448	3038.2	2448.3	2181.9	771.8	681	501.8	464.5	492	575.1	683.5	319.9
balance-sheet.row.account-payables	3176.91	162.4	1004.8	879.1	876.9	760.7	756.7	719.3	60.2	402.8	285.8	263.2	268.9	23.3	0	14.9	18.3	14.8	27.3	22.6	21	18.1	20.3	17.5	13.7	4.1
balance-sheet.row.short-term-debt	2159.4	1275.7	300.8	325	524.4	941.7	452	143.2	169	954.6	80.8	70.7	67.4	345.3	28	65.4	75.7	20.4	4.1	30	0.7	14.7	7.6	7.2	4.4	4.4
balance-sheet.row.tax-payables	160.83	160.8	131.4	117.1	153.8	135.1	118.8	130.3	133.6	37	41.3	32	47.5	43.5	0	14.5	8.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	63414.15	12725.6	16168.7	14667.6	13399	12345.6	10880.5	9937.2	6590.6	5549	4598.6	4087.9	2943.4	2753.8	2020.6	1419.6	1165.5	1085.8	275.7	239.7	156.6	83.9	147.4	299.2	192.4	192.8
Deferred Revenue Non Current	384.29	279	5	1.5	1.1	9.3	56.3	132.1	104.2	95	81.8	68	37.7	0	-103.7	57.7	28.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	288.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2523.42	1599.3	384.7	275.7	537.1	362.6	212.8	281	705.5	206.7	208.1	149.2	143	57.7	290.1	205.8	168.3	136.2	23.6	38.9	6.9	3.8	4.4	38.6	93.2	12.1
balance-sheet.row.total-non-current-liabilities	70009.23	16975	16966.6	15431	14348	12967.4	11510.3	10598.9	7213.8	5955	4903.5	4362.9	3174.2	3040.3	2249.4	1540.2	1265.6	1176	338.5	300.9	195.9	105.9	161.6	308.2	197.1	193.6
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	16839.38	5576.3	3707.5	3388.7	3385.3	2967.4	1518.9	1699	1511.8	1327.3	1189.4	931.2	561.1	401.8	261.9	161	137.5	93.6	92.7	94.7	34.5	0.7	3.6	0	0	0
balance-sheet.row.total-liab	78673.55	20137.2	18804.9	17036.9	16404.7	15125.2	13025.4	11846.3	8242.5	7611.3	5547.3	4909.4	3713.5	3765.5	2567.5	1855.7	1555.6	1367.4	416.8	392.3	228.1	144.5	207.8	371.5	308.4	214.2
balance-sheet.row.preferred-stock	16548.83	298	0	0	0	0	3331.2	2592.8	1969.6	1468.5	424.4	0	0	0	0	0	0	0	0	0	0	0	0	0	21	97.2
balance-sheet.row.common-stock	0.38	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	0	0	0	0	0	0.1	0.1	0
balance-sheet.row.retained-earnings	-18289.95	-4760.6	-4352.7	-3904.6	-3359	-2777	-2441.3	-2340.1	-1951.1	-1576.7	-720.4	-36.4	-110.4	-255.1	-349.1	-386	-427.1	-558.6	-553.4	-547	-504.4	-435.8	-351.6	-330	-141.6	-21.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	-5687.85	-1588.2	-1389.4	-1085.8	-913.4	-934.6	-945.7	-785.2	-949.1	-509.1	-332.4	-113.8	-101	-143.7	-112	-97.2	-152.8	-3.9	3.9	-3.8	2	0.2	-2.2	-10.9	-36.4	-13.7
balance-sheet.row.other-total-stockholders-equity	55857.52	18539.6	17248.1	15872.4	14906.2	12552.2	7275	7382.2	5296.3	3362.6	2898.5	2609.2	2546.7	2351	2341.6	1665.7	1472.6	1376.9	904.6	839.5	776.1	755.7	638.1	590.1	532.1	44
balance-sheet.row.total-stockholders-equity	48428.93	12488.9	11506	10882.1	10634	8840.6	7219.3	6849.8	4365.8	2745.4	2270.1	2459.1	2335.3	1952.2	1880.5	1182.5	892.7	814.4	355	288.7	273.7	320.1	284.2	203.5	375.1	105.7
balance-sheet.row.total-liabilities-and-stockholders-equity	127176.47	32650.7	30310.7	27918.7	27038.8	23965.6	20244.6	18696.1	12608.4	10356.7	7817.4	7492.4	6133	5785.3	4448	3038.2	2448.3	2181.9	771.8	681	501.8	464.5	492	575.1	683.5	319.9
balance-sheet.row.minority-interest	73.98	24.6	-0.1	-0.3	0.1	-0.2	0	0	0	0	0	123.9	84.2	67.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	48502.92	12513.5	11505.8	10881.8	10634.1	8840.4	7219.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	127176.47	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1898.41	725.4	348.1	245	167.6	70.1	4.5	37.5	13.5	17.5	529.8	768.2	294.3	797.5	150	258.3	87.7	93.3	73.8	69.1	82.2	12.5	2	28.9	32.4	19.8
balance-sheet.row.total-debt	69027.37	17455.1	16469.6	14992.5	13923.3	13287.3	11332.5	10080.4	6759.6	6503.7	4679.4	4158.7	3010.7	3099.1	2048.6	1485	1241.2	1106.1	279.8	269.7	157.3	98.6	155	306.4	196.8	197.2
balance-sheet.row.net-debt	59588.9	15358.9	14563.1	13456.2	12318.5	11417.7	10726.3	8667.9	6011.1	4274.9	4068.5	3896.8	2758.5	2820.3	1605.7	1138.9	1021	815.5	197.3	150.5	131.3	38.2	113.8	247.6	22.1	-6

现金流量表

在 Equinix, 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 -0.180 的转变。该公司最近通过发行 820.5 扩大了股本，与上一年相比出现了2.151 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-3199364000.000. 与上一年相比， -0.049 发生了变化. 在同一时期，公司记录了 1843.66, 76.94 和 -613.58，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-1374.17 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 3179.93，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
cash-flows.row.net-income	969.07	969.2	704.6	499.7	370.1	507.2	365.4	233	126.8	187.8	-260.7	96.1	147.8	92.6	36.9	69.4	131.5	-5.2	-6.4	-42.6	-68.6	-84.2	-21.6	-188.4	-119.8	-20.8
cash-flows.row.depreciation-and-amortization	1843.66	1843.7	1739.4	1660.5	1427	1285.3	1226.7	1028.9	837.2	528.9	484.1	431	401.9	352.7	260.2	173.5	158.9	103.3	72.8	75	66.1	74.4	66.9	75.9	53.2	8.2
cash-flows.row.deferred-income-tax	0	-11	0	104.3	151.8	24.3	45.4	65.8	-6.9	0.3	137.4	81.2	-69.4	9.5	6.1	28	-111.1	-46.6	-39.3	25.1	-1.5	0	-6.9	0	0	0
cash-flows.row.stock-based-compensation	407.54	407.5	404	363.8	295	236.5	180.7	175.5	155.6	132.4	118	102.9	84.2	71.5	67.5	53.1	55.1	42.7	30.8	8.3	1.5	0	6.9	0	0	0
cash-flows.row.change-in-working-capital	-63.31	51.2	26.5	-132.7	32.2	-93.3	-44	-96.3	-133	11.2	167.4	-144.5	37.6	24.9	-23.9	41.4	-90.2	-20.5	-17.2	1	0.4	-12.4	10.1	-5.4	-2.8	2.6
cash-flows.row.account-receivables	-165.03	-150.3	-153.4	-1.9	25.4	-26.9	-52.9	-161.8	-100.2	-44.6	-102	-28	-26.6	-23.1	-39.9	2.3	-9.2	-18	-9.7	-4.9	-1.7	10.2	-2.5	0	0	0
cash-flows.row.inventory	-88.63	0	0	-64.6	10.8	-3.1	-15.9	0	-123.4	0	0	0	0	7.4	0	28	-113.8	-7.2	-16.1	-98.2	-75.8	0	-15.8	0	0	0
cash-flows.row.account-payables	161.3	161.3	114.6	64.6	57.8	-27.9	35.5	74.5	61.6	109.1	4.2	7.2	40.3	35.8	30.4	22.8	9.9	-6.7	4.8	3.8	3.1	0	11.1	0	0	0
cash-flows.row.other-working-capital	29.05	40.3	65.3	-130.9	-61.8	-35.4	-10.7	-9	29	-53.4	265.2	-123.8	23.9	4.8	-14.4	-11.6	22.8	11.3	3.7	100.3	74.8	-22.6	17.3	-5.4	-2.8	0
cash-flows.row.other-non-cash-items	71.65	82.5	88.8	51.6	33.8	32.7	41.3	32.4	39.7	34.2	43.2	37.9	30	36	46.2	-9.9	123.3	46.3	34.8	0.9	39	4.9	-82.9	49.1	1.4	0
cash-flows.row.net-cash-provided-by-operating-activities	3228.6	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	-2781.02	-2781	-2278	-2751.5	-2282.5	-2079.5	-2096.2	-1378.7	-1113.4	-868.1	-660.2	-572.4	-764.5	-713.4	-594.3	-369.5	-471.1	-537.3	-162.3	-45.4	-22.9	-7.8	-6.5	-57.8	-370.8	-42.4
cash-flows.row.acquisitions-net	101.94	101.9	-964	-158.5	-1180.3	-34.1	-829.7	-3963.3	-1766.6	-245.6	-16.8	-122.8	-233	-42	-113.3	-28.2	-23.2	-541.8	-9.8	-88.5	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-366.99	-520.3	-144.6	-107.5	-127.8	-20.5	-65.2	-57.9	-42.3	-359	-546	-969	-442.9	-1268.6	-744.8	-172.7	-240.6	-114.3	-88.4	-107.9	-220.8	-12.5	-14.7	-168.4	-115	-22.8
cash-flows.row.sales-maturities-of-investments	566.51	-76.9	22.1	4.1	29.4	40.4	85.8	46.4	53.2	873.1	785.5	489.8	942.1	621.5	107.9	207	246	96.2	84.9	120.1	184.6	2.3	43.5	172	102.3	8
cash-flows.row.other-investing-activites	-2010.6	76.9	1.6	6.7	134.2	149.2	-170.3	-47.3	823.5	-535.4	1.6	5	55.4	-96.7	743.5	-194.8	2.2	42.5	17.1	13	2.2	2.4	-29.9	-98.9	81.3	-29.1
cash-flows.row.net-cash-used-for-investing-activites	-3208.8	-3199.4	-3363	-3006.7	-3427	-1944.6	-3075.5	-5400.8	-2045.7	-1134.9	-435.8	-1169.3	-442.9	-1499.1	-601	-558.2	-486.7	-1054.7	-158.5	-108.7	-56.9	-15.6	-7.5	-153	-302.2	-86.3
cash-flows.row.debt-repayment	-176.18	-613.6	-722.1	-2873.2	-5308.5	-2406	-551.2	-2871.3	-1577.3	-743.9	-951	-842.6	-591.5	-33.3	-574.1	-64.6	-23.1	-2.4	-1.5	-5.5	-37.9	0	-19.6	0	0	0
cash-flows.row.common-stock-issued	775.96	820.5	796	497.9	1981.4	1661	388.2	2481.4	0	829.5	1779.3	0	0	38.9	0	0	0	376.3	38.8	13	7.3	106.6	0.5	1.9	348.9	86.2
cash-flows.row.common-stock-repurchased	-827.07	-1952.8	0	3956.3	5244.5	2849.9	1404.6	5727.3	0	2327.1	-298	-48.8	-13.4	-86.7	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-1374.17	-1374.2	-1151.5	-1042.9	-947.9	-836.2	-738.6	-621.5	-499.5	-521.5	-83.3	0	0	-806.4	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	1785.34	3179.9	1934.3	-124.3	-153.9	-66.7	-32	-108.1	1179.7	-18.1	-339.7	1466.3	382.1	1636.2	883.8	388.2	166.8	771.2	8.8	127.1	49.9	-54.3	36	105.9	-9	209
cash-flows.row.net-cash-used-provided-by-financing-activities	183.87	59.9	856.8	413.8	815.5	1202.1	470.9	4607.9	-897.1	1873.2	107.4	574.9	-222.7	748.7	309.7	323.6	143.7	1145	46.1	134.6	19.2	52.3	16.9	107.8	339.8	295.2
cash-flows.row.effect-of-forex-changes-on-cash	-15.62	-15.6	-98.2	-30.5	40.7	8.8	-33.9	31.2	-21.8	-15.1	-12	-0.5	7	-0.9	-4.8	4.9	5	-2.2	0.2	-0.2	-0.2	-0.2	0.5	-1.9	2	0
cash-flows.row.net-change-in-cash	188.06	188.1	358.8	-76.2	-260.9	1259	-823.1	677.5	-1945.2	1617.9	349	9.7	-26.6	-164	96.8	125.8	-70.4	208.1	-36.7	93.3	-0.9	19.2	-17.6	-115.9	-28.4	199
cash-flows.row.cash-at-end-of-period	9440.69	2096.2	1908.2	1549.5	1625.7	1886.6	627.6	1450.7	773.2	2228.8	610.9	261.9	252.2	278.8	442.8	346.1	220.2	290.6	82.6	119.3	25.9	60.4	41.2	58.8	174.8	203.2
cash-flows.row.cash-at-beginning-of-period	9252.63	1908.2	1549.5	1625.7	1886.6	627.6	1450.7	773.2	2718.4	610.9	261.9	252.2	278.8	442.8	346.1	220.2	290.6	82.6	119.3	25.9	26.9	41.2	58.8	174.8	203.2	4.2
cash-flows.row.operating-cash-flow	3228.6	3343.1	2963.2	2547.2	2309.8	1992.7	1815.4	1439.2	1019.4	894.8	689.4	604.6	632	587.3	392.9	355.5	267.6	120	75.4	67.6	36.9	-17.3	-27.5	-68.9	-68.1	-9.9
cash-flows.row.capital-expenditure	-2781.02	-2781	-2278	-2751.5	-2282.5	-2079.5	-2096.2	-1378.7	-1113.4	-868.1	-660.2	-572.4	-764.5	-713.4	-594.3	-369.5	-471.1	-537.3	-162.3	-45.4	-22.9	-7.8	-6.5	-57.8	-370.8	-42.4
cash-flows.row.free-cash-flow	447.59	562.1	685.2	-204.3	27.3	-86.8	-280.7	60.5	-94	26.7	29.2	32.2	-132.5	-126.1	-201.4	-14.1	-203.6	-417.3	-86.9	22.2	14	-25	-34	-126.6	-438.8	-52.3

利润表行

Equinix, Inc. 的收入与上期相比变化了 0.127%。据报告, EQIX 的毛利润为 3475.44。该公司的营业费用为 1997.6，与上年相比变化了 -12.588%. 折旧和摊销费用为 1843.66，与上一会计期间相比变化了 0.053%. 营业费用报告为 1997.6，显示-12.588% 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0.231%. 营业收入为 1477.84，与上年相比变化了0.231%. 净利润的变化率为 0.376%。去年的净收入为969.18.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	8188.14	8188.1	7263.1	6635.5	5998.5	5562.1	5071.7	4368.4	3612	2725.9	2443.8	2152.8	1895.7	1606.8	1220.3	882.5	704.7	419.4	286.9	221.1	163.7	117.9	77.2	63.4	13	0
income-statement-row.row.cost-of-revenue	4354.76	4712.7	3751.5	3472.4	3074.3	2810.2	2605.5	2193.1	1820.9	1291.5	1197.9	1064.4	944	867.6	674.7	483.4	414.7	263.7	188.4	158.4	136.9	128.1	104.1	94.9	-10.5	-5.2
income-statement-row.row.gross-profit	3833.38	3475.4	3511.6	3163.1	2924.2	2752	2466.2	2175.3	1791.1	1434.4	1245.9	1088.4	951.7	739.2	545.7	399.1	290	155.7	98.5	62.7	26.7	-10.2	-26.9	-31.5	23.5	5.2
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	1654.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	855.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-645.41	-1997.6	-51.4	-50.6	6.9	27.8	14	9.2	-57.9	-60.6	0.1	5.3	-2.2	7	19.1	0	3.1	-1.3	-9.6	33.8	17.7	0	28.9	0	53.2	25
income-statement-row.row.operating-expenses	2478.81	1997.6	2285.3	2043	1809.3	1586.1	1460.4	1327.6	1133.3	825.3	734.1	621.4	532.3	425	331.9	218.9	213.5	145.2	95.1	65.7	51.1	53.8	45.9	75.2	130.6	25
income-statement-row.row.cost-and-expenses	7155.94	8019.9	6036.8	5515.5	4883.7	4396.2	4065.9	3520.8	2954.2	2116.8	1932	1685.8	1476.3	1292.7	1006.6	702.3	628.1	408.9	283.5	224	188	181.9	150	170.1	120.1	19.8
income-statement-row.row.interest-income	94.23	94.2	36.3	2.6	8.7	27.7	14.5	13.1	3.5	3.6	2.9	3.4	3.5	2.3	1.5	2.4	7.4	15.4	6.6	3.6	1.3	0.3	1	0	0	0
income-statement-row.row.interest-expense	421.23	476.6	356.3	336.1	406.5	479.7	521.5	478.7	392.2	299.1	270.6	248.8	200.3	181.3	140.5	74.2	55	-27.3	-14.9	-8.9	-11.5	-20.5	-35.1	0	0	0
income-statement-row.row.selling-and-marketing-expenses	855.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-73.14	-353.6	-371.2	-499.2	-536.7	-477	-65.7	-95.2	-109.3	-102.6	-159.4	-109.3	-26.1	-4.2	-24.9	0.7	-1.8	-2	8.1	-33.8	-33.9	-20.2	85.3	-48.6	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-645.41	-1997.6	-51.4	-50.6	6.9	27.8	14	9.2	-57.9	-60.6	0.1	5.3	-2.2	7	19.1	0	3.1	-1.3	-9.6	33.8	17.7	0	28.9	0	53.2	25
income-statement-row.row.total-operating-expenses	-73.14	-353.6	-371.2	-499.2	-536.7	-477	-65.7	-95.2	-109.3	-102.6	-159.4	-109.3	-26.1	-4.2	-24.9	0.7	-1.8	-2	8.1	-33.8	-33.9	-20.2	85.3	-48.6	0	0
income-statement-row.row.interest-expense	421.23	476.6	356.3	336.1	406.5	479.7	521.5	478.7	392.2	299.1	270.6	248.8	200.3	181.3	140.5	74.2	55	-27.3	-14.9	-8.9	-11.5	-20.5	-35.1	0	0	0
income-statement-row.row.depreciation-and-amortization	1873.01	1843.7	1750	1624.4	1504.5	1337	1226.7	1028.9	837.2	528.9	484.1	431	401.9	352.7	263.6	175.4	158.9	103.3	72.8	75	66.1	74.4	66.9	75.9	53.2	8.2
income-statement-row.row.ebitda-caps	3254.25	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1353.05	1477.8	1200.5	1108.2	1052.9	1169.6	977.4	809	618.7	567.3	509.3	460.9	400.8	307.2	194.7	181.1	73.4	10.1	1.9	-36.8	-42.1	-64	-101.7	-155.3	-107.1	-19.8
income-statement-row.row.income-before-tax	1124.23	1124.2	829.4	609	516.2	692.6	433	286.8	159.9	211	84.7	112.3	196.5	131	49.9	109	27.1	-4.7	-6.3	-42.1	-68.5	-84.2	-21.6	-203.8	0	0
income-statement-row.row.income-tax-expense	155.25	155.3	124.8	109.2	146.2	185.4	67.7	53.9	45.5	23.2	345.5	16.2	61.8	38.4	13	39.6	-104.5	0.5	0.4	0.5	0.2	0	-51.2	81.7	12.7	1
income-statement-row.row.net-income	969.18	969.2	704.3	500.2	369.8	507.4	365.4	233	126.8	187.8	-259.5	94.7	144.7	94	36.9	69.4	131.5	-5.2	-6.4	-42.6	-68.6	-84.2	-21.6	-188.4	-119.8	-20.8