Vail Resorts, Inc.

符号: MTN

NYSE

224.94

USD

今天的市场价格

31.0356
市盈率
-1.5038
PEG比率
8.54B
MRK市值
0.04%
DIV收益率

Vail Resorts, Inc. (MTN) 财务报表

Q: 什么是 Vail Resorts, Inc. (MTN) 总资产是多少？

Vail Resorts, Inc. (MTN) 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 Vail Resorts, Inc. (MTN). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 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 Vail Resorts, 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. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	563	1107.4	1244	391	108.8	178.1	117.4	67.9	35.5	44.4	138.6	46.1	70.1	14.7	69.3	162.3	230.8	191.8	136.6	46.3	7.9	13.1	8.7	8.8	18.3	13.4	14.7	12.7
balance-sheet.row.short-term-investments	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.net-receivables	381.1	383.4	345.4	106.7	270.9	230.8	186.9	147.1	114	96	79	65.7	58.5	53.6	58.1	50.2	43.6	35.9	33.1	37	49.7	31.8	26.7	39.4	29.6	26.5	22.1	5.7
balance-sheet.row.inventory	132.5	108.7	80.3	101.9	96.5	85.6	84.8	74.6	73.5	67.2	68.3	65.9	54	48.3	48.9	49.7	48.1	42.3	36.1	31.2	31.8	32.3	26.9	24.1	22.8	8.9	10.8	4.6
balance-sheet.row.other-current-assets	121.4	173.3	61.3	54.5	42.1	37.3	33.7	27.2	24.2	25.1	19.7	16	21.3	20.8	20.3	23.1	19.4	23.7	47.4	13.2	6.4	8.9	8.7	28	4.5	4.7	28.8	22.8
balance-sheet.row.total-current-assets	1208.1	1791.5	1745.6	665.1	527.9	538.7	433.1	322.9	288.1	275	343.5	232.4	245.6	170.7	229	358.9	411.6	326	282.9	155.7	117	109.4	102.9	100.4	92.7	71.7	76.4	45.8
balance-sheet.row.property-plant-equipment-net	2563.8	2310.1	2272.6	2418.4	1842.5	1627.2	1714.2	1363.8	1386.3	1148	1169.3	1049.2	1021.7	1027.4	1057.7	1056.8	885.9	851.1	843	968.8	932.3	913.8	691.1	655.2	611.1	501.4	411.1	192.7
balance-sheet.row.goodwill	1720.3	1754.9	1781	1709	1608.2	1475.7	1519.7	509	500.4	378.1	348.8	269.8	268.1	181.1	167.9	142.3	141.7	135.8	135.5	145.1	145	139.6	0	0	0	0	0	0
balance-sheet.row.intangible-assets	309.3	314.1	319.1	314.8	306.2	280.6	294.9	140	144.1	117.5	121.3	92.1	91.1	89.3	79.4	72.5	73.5	75.1	212.5	230.3	233.5	217.6	195	194.9	0	0	200.3	85.1
balance-sheet.row.goodwill-and-intangible-assets	2029.7	2069	2100.2	2023.8	1914.4	1756.3	1814.7	649	644.6	495.7	470.2	361.8	359.2	270.4	247.4	214.8	215.2	210.9	212.5	230.3	233.5	217.6	195	194.9	201.5	186.1	200.3	85.1
balance-sheet.row.long-term-investments	90.2	96	-252.8	-234.2	-168.8	107.1	111	118.6	7.4	7.5	7.1	237.7	273.7	422.2	311.5	-15.1	-15.1	-11.9	-11.4	-12.1	-10.1	-10.4	-9.2	0	0	0	0	0
balance-sheet.row.tax-assets	276.1	268.5	252.8	234.2	168.8	133.9	171.4	130	28	29.2	25.2	24.5	29.2	21.4	21.3	15.1	15.1	11.9	11.4	12.1	10.1	10.4	9.2	0	0	0	0	0
balance-sheet.row.other-non-current-assets	-220.2	-217.1	132.7	136.9	141.3	-98.2	-133.6	-102.3	135.3	218.4	260.2	22.1	16.9	10.7	17.7	280.3	381.3	287.7	176.1	167.1	162.6	196.5	189.9	177.4	183.9	152.9	168.1	99
balance-sheet.row.total-non-current-assets	4739.6	4526.5	4505.5	4579.1	3898.1	3526.2	3677.6	2159.2	2201.5	1898.8	1932	1695.2	1700.6	1752.1	1655.5	1567.1	1497.5	1361.7	1243	1378.2	1338.4	1338.3	1085.2	1027.5	996.5	840.4	779.5	376.8
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	5947.8	6318	6251.1	5244.2	4426.1	4065	4110.7	2482	2489.6	2173.8	2275.4	1927.6	1946.2	1922.8	1884.5	1926	1909.1	1687.6	1525.9	1534	1455.4	1447.7	1188.1	1127.8	1089.2	912.1	855.9	422.6
balance-sheet.row.account-payables	148.5	151.3	98.3	59.7	96.4	80.8	71.6	72.7	62.1	71.8	61.4	56.5	55.5	255.3	245.5	294.2	58.3	82.6	209.4	198.9	152	140.2	129.2	105.5	89.4	55	70.2	48.1
balance-sheet.row.short-term-debt	106.1	98	148.8	100.3	48.5	38.5	38.4	13.4	10.2	1	1	1	1	1.9	0.4	15.4	0.4	5.9	2	3.2	27.9	4.8	1.7	2	2.1	1.7	1.7	0.1
balance-sheet.row.tax-payables	83.5	104.3	48.8	40.7	62.8	50.6	98.5	95.6	57.2	34	42.8	20.7	20.8	32.7	5.5	57.5	37.4	17.5	13	0	0	7.9	0	0	1.6	2.2	0	0
balance-sheet.row.long-term-debt-total	2919	2844.9	2926.7	2606.3	1546.8	1256.1	1258.7	714.2	836.7	656.9	830	489.8	490.7	524.8	491.6	541.4	593.7	525.3	519.7	622.6	556.2	598	386.6	392.2	396.1	282.3	263.3	144.7
Deferred Revenue Non Current	0	0	0	105.1	109.7	114.3	118.4	121.8	126.1	128.8	131.8	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	303.5	350.3	274.9	187.1	238.6	192.3	254.5	238	180.4	140.8	157.2	113	120.6	32.7	5.5	57.5	224.7	134.9	13	0	0	7.9	0	2.6	1.6	2.2	6	50.8
balance-sheet.row.total-non-current-liabilities	3481.4	3359.7	3443.6	3109.1	1980.1	1659.7	1707.2	1087.1	1210.4	1014.8	1124.2	862	859.3	830.5	837	800.3	847.8	758.1	731.4	803.7	750.1	762	539.4	516.5	512	390.5	372.3	199.7
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	0	0
balance-sheet.row.capital-lease-obligations	205.2	208.8	225.2	255.8	19	21.8	24.7	27.3	30	31.3	34	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	4612.1	4470.5	4422	3712.6	2699.2	2253.3	2311.8	1593.6	1609	1339	1437.6	1111.3	1102.5	1120.4	1088.4	1167.3	1167.4	1012.3	955.7	1005.7	930	915	670.3	626.7	605.1	449.5	450.2	298.7
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	0	0	0
balance-sheet.row.common-stock	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.3	0.3	0.3	0	0
balance-sheet.row.retained-earnings	873.7	895.9	773.8	645.9	759.8	726.7	551	486.7	440.7	401.5	418	408.7	416.5	387.4	357	308	205.1	143.7	98	74.8	80.8	92.6	85	88.8	73.5	60.7	19.7	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-10.4	10.9	27.8	-56.8	-31.7	-2.2	44.4	-1.6	-4.9	-0.2	-0.1	-0.3	0	0	0	0	0	0	-0.3	-0.7	-0.2	-1.3	-0.5	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	140.1	705.2	792.6	727.2	772.1	864.5	975.3	389	430.3	419.1	405.5	393.5	412.9	401	407.9	420.3	508.5	498.7	442.5	416.7	415.3	415.7	411.9	404.6	402.9	401.6	386	0
balance-sheet.row.total-stockholders-equity	1003.9	1612.4	1594.6	1316.7	1500.6	1589.4	1571.2	874.5	866.6	820.8	823.9	802.3	829.7	788.8	765.3	728.8	714	642.8	540.5	491.2	496.2	507.3	496.7	493.8	476.8	462.6	405.7	123.9
balance-sheet.row.total-liabilities-and-stockholders-equity	5947.8	6318	6251.1	5244.2	4426.1	4065	4110.7	2482	2489.6	2173.8	2275.4	1927.6	1946.2	1922.8	1884.5	1926	1909.1	1687.6	1525.9	1534	1455.4	1447.7	1188.1	1127.8	1089.2	912.1	855.9	422.6
balance-sheet.row.minority-interest	331.7	235	234.5	214.9	226.2	222.2	227.8	13.9	14	14	14	14	14	13.6	30.8	29.9	27.7	32.6	29.7	37.1	29.2	25.5	21.1	7.4	7.3	0	0	0
balance-sheet.row.total-equity	1335.7	1847.5	1829.1	1531.7	1726.8	1811.7	1799	888.5	880.6	834.8	837.9	816.3	843.7	802.4	796.1	758.7	741.8	675.3	570.2	528.3	525.4	532.7	517.8	501.1	484.1	462.6	405.7	123.9
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	90.2	96	-252.8	-234.2	-168.8	107.1	111	118.6	7.4	7.5	7.1	237.7	273.7	422.2	311.5	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	3025.1	2942.8	3075.5	2706.6	1595.3	1294.6	1297.1	727.6	846.8	658	831	490.8	491.7	526.7	492	556.7	594.1	531.2	521.7	625.8	584.2	602.8	388.4	394.2	398.2	284	265	144.8
balance-sheet.row.net-debt	2462.1	1835.4	1831.6	2315.6	1486.4	1116.4	1179.7	659.7	811.4	613.6	692.4	444.7	421.6	512	422.7	394.4	363.3	339.4	385.1	579.5	576.3	589.7	379.7	385.4	379.9	270.6	250.3	132.1

现金流量表

在 Vail Resorts, 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 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 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NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，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NaN，同比差异为NaN. 此外，公司还将NaN 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 NaN，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
cash-flows.row.net-income	285.1	368.3	124.5	109.1	323.5	401.2	231.7	149.5	114.6	28.2	37.6	16.4	34.4	35.8	49	102.9	61.4	45.8	23.1	-6	-8.5	7.6	13.6	15.3	12.8	41	19.7	4.7
cash-flows.row.depreciation-and-amortization	268.5	252.4	252.6	249.6	218.1	204.5	189.2	161.5	149.1	140.6	132.7	127.6	118	110.6	107.2	93.8	87.7	86.1	90	87.5	85	68.4	65.5	61.4	53.3	36.8	34	18.1
cash-flows.row.deferred-income-tax	24.1	-9.4	-16.1	17.4	22.4	-45.8	36.4	7.6	13	6.2	-8.1	9.2	32.2	-4.4	30.8	3	-4	1.3	-7.5	-1	4.3	-2.7	5.8	7.9	8	19.1	7.4	2.5
cash-flows.row.stock-based-compensation	25.4	24.9	24.4	21	19.9	19	18.3	17	15.8	14.2	12.3	12	12.5	11.8	10.7	-2.3	7	6.5	62.5	0.3	1.3	1.4	0.4	0	0.4	0	52.8	2.6
cash-flows.row.change-in-working-capital	-17.7	94.5	127.4	-23.3	50.8	-29.6	-16.7	78.9	8.2	18.6	29.6	-8.7	-99.4	-147.1	-163.6	-197.6	-124	23.2	55.2	51.6	17.3	24.3	17.9	1.3	5.7	14.2	-10.6	4.7
cash-flows.row.account-receivables	4.2	-39	-237.2	167.3	-35.4	-44.3	-36.3	-33	-15.3	-17	-11.7	-2.6	-1.6	5.7	-7.8	0	-4.5	-2.6	-3.7	7.3	-0.1	-4.6	13.7	0	-5.7	-4.6	-4.6	0
cash-flows.row.inventory	-23.4	-28	22.8	-1.9	-7.3	-1	8.1	-0.8	-1.3	1.3	-0.1	-10.9	-2.8	0.7	0.8	-1.6	-5.2	-4.8	-5.1	0.6	0.6	-2.7	-2.8	-1.3	-6.6	1.9	-0.8	-0.4
cash-flows.row.account-payables	-7.5	41.1	119	-82.4	23.3	1.9	-14.2	42.4	4.5	20.7	19.8	-2.5	-23.2	-12.5	-19.6	0	30.7	26.2	26.4	36.5	4.6	-11.6	15.9	0	24.4	0.6	0.6	0
cash-flows.row.other-working-capital	8.9	120.5	222.8	-106.4	70.2	13.8	25.7	70.4	20.3	13.5	21.7	7.3	-71.8	-140.9	-136.9	-195.9	-145	4.4	37.5	7.3	12.2	43.3	-8.8	2.5	-6.4	12.7	-5.8	5.1
cash-flows.row.other-non-cash-items	54.2	-20.2	12.5	21.2	-0.5	2.2	-2	12.2	3	38.1	18.3	28.9	169.6	29.2	100.2	217.2	90.3	30.6	-3	53	55.2	32.7	4.6	25.7	22.5	23.2	0.1	33.8
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-314.9	-192.8	-115.1	-172.3	-192	-140.6	-144.4	-109.2	-123.9	-118.3	-94.9	-132.6	-95.6	-69	-106.5	-150.9	-119.2	-88.9	-80	-63	-106.3	-76.2	-57.8	-77.7	-65.2	-80.5	-107.9	-54.5
cash-flows.row.acquisitions-net	75.9	-230.8	0	-327.6	-419	-1.4	-553.2	-20.2	-307.1	0	-20	-23.5	-62.3	-15.9	-38.2	0	3.5	30.7	0	0	0	-164.8	-19.5	0	-101.3	0	0	0
cash-flows.row.purchases-of-investments	-86.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-38	0	0	-0.2
cash-flows.row.sales-maturities-of-investments	38	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	2.5	0
cash-flows.row.other-investing-activites	14.6	75.7	11.8	7.2	15	7.4	14.8	5.5	3.9	0.4	6.7	0.1	-0.2	1.3	0	2.8	-16.5	-133.5	35.1	-20.4	-24.4	-63.9	-30.1	-38.3	0	-69.9	-146.4	0
cash-flows.row.net-cash-used-for-investing-activites	-273.2	-347.9	-103.3	-492.7	-596	-134.6	-682.8	-124	-427.1	-117.9	-108.2	-156	-158.2	-83.6	-144.6	-148.1	-132.1	-191.7	-44.9	-83.4	-130.7	-304.9	-107.4	-116	-204.4	-150.4	-251.8	-54.7
cash-flows.row.debt-repayment	-73.9	-146.6	-108.2	-1015.9	-280.7	-274.4	-267	-329.6	-510.2	-176	-97	-57.1	-616.9	-106.3	-141	0	0	0	0	0	-0.3	0	0	0	-302.5	0	0	0
cash-flows.row.common-stock-issued	-5.5	-37.3	-39.1	1702.3	570.1	271.5	686.3	210	0	0	0	56	0	0	0	2	11.5	46.6	21.9	0.6	0.5	0.2	4.3	0.3	0	0	98.2	0
cash-flows.row.common-stock-repurchased	-500	-75	-39.1	-46.4	-85	-25.8	-0.2	-53.8	0	0	0	-30.4	0	-15	-22.4	-99.6	-15	-10.8	0	0	-24.5	0	0	0	0	8	8	0
cash-flows.row.dividends-paid	-314.4	-225.8	-78.2	-212.7	-260.6	-204.2	-146.2	-103.8	-75.5	-45	-28.4	-24.2	-5.4	0	0	0	0	0	0	0	-0.9	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-22	-8.4	699.2	-51	-43.4	-117.8	-0.9	6	701	-1.2	103.6	2.1	568.6	114.4	80.7	-39.7	56.2	17.7	-107.1	-64.1	-3.9	177.5	-4.8	-5.4	409.2	13.2	44.8	-46.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-915.7	-493.1	434.7	376.2	-99.6	-350.7	271.9	-271.2	115.3	-222.2	-21.8	-53.5	-53.7	-7	-82.7	-137.3	52.7	53.5	-85.2	-63.5	-29.1	177.6	-0.5	-5.1	106.8	21.2	151	-46.5
cash-flows.row.effect-of-forex-changes-on-cash	-3.7	-1.9	-0.1	5.3	-5.3	-5.6	3.5	0.9	-0.8	0	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.4	0
cash-flows.row.net-change-in-cash	-553	-132.5	856.5	283.7	-66.7	60.8	49.5	32.4	-8.9	-94.2	92.6	-24.1	55.4	-54.6	-93	-68.5	39	55.2	90.3	38.5	-5.2	4.4	-0.1	-9.5	4.9	5.2	1.2	-34.8
cash-flows.row.cash-at-end-of-period	573.1	1126.1	1258.6	402.1	118.4	178.1	117.4	67.9	35.5	44.4	138.6	46.1	70.1	14.7	69.3	162.3	230.8	191.8	136.6	46.3	7.9	13.1	8.7	8.8	18.3	13.3	13.3	12.7
cash-flows.row.cash-at-beginning-of-period	1126.1	1258.6	402.1	118.4	185	117.4	67.9	35.5	44.4	138.6	46.1	70.1	14.7	69.3	162.3	230.8	191.8	136.6	46.3	7.9	13.1	8.7	8.8	18.3	13.4	8.1	12.1	47.5
cash-flows.row.operating-cash-flow	639.6	710.5	525.3	394.9	634.2	551.6	456.9	426.8	303.7	245.9	222.4	185.4	267.3	36	134.3	217	118.4	193.4	220.3	185.4	154.6	131.7	107.7	111.6	102.6	134.3	103.4	66.4
cash-flows.row.capital-expenditure	-314.9	-192.8	-115.1	-172.3	-192	-140.6	-144.4	-109.2	-123.9	-118.3	-94.9	-132.6	-95.6	-69	-106.5	-150.9	-119.2	-88.9	-80	-63	-106.3	-76.2	-57.8	-77.7	-65.2	-80.5	-107.9	-54.5
cash-flows.row.free-cash-flow	324.7	517.7	410.2	222.6	442.2	411	312.5	317.5	179.8	127.6	127.5	52.8	171.6	-33	27.8	66.1	-0.8	104.5	140.4	122.4	48.2	55.4	49.9	34	37.4	53.8	-4.5	11.9

利润表行

Vail Resorts, Inc. 的收入与上期相比变化了 NaN%。据报告, MTN 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	2889.4	2525.9	1909.7	1963.7	2271.6	2011.6	1907.2	1601.3	1399.9	1254.6	1120.8	1024.4	1167	868.6	977	1152.2	940.5	838.9	810	721.9	710.4	615.3	543.8	553.1	475.7	410.3	330.5	188.9
income-statement-row.row.cost-of-revenue	1668.2	1349.3	1079.7	1187.7	1297.3	1144.2	1086	1152.5	1058.4	994.2	896.6	836	951.5	694.2	762.6	881.5	722.1	642.5	627.6	546.9	588	564.8	430.3	430.4	373.8	280.4	239	130.7
income-statement-row.row.gross-profit	1221.1	1176.6	830	776	974.3	867.3	821.2	448.8	341.5	260.5	224.2	188.4	215.5	174.5	214.4	270.6	218.4	196.4	182.4	175	122.4	50.5	113.5	122.7	101.9	129.9	91.5	58.2
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	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
income-statement-row.row.other-expenses	1064.9	252.4	252.6	249.6	218.1	204.5	189.2	161.5	149.1	140.6	132.7	127.6	118	105.2	108.3	94.6	88.1	85.9	94	93.2	87.9	564.8	65.5	61.4	53.3	36.9	34	18.1
income-statement-row.row.operating-expenses	658	599.9	549.6	528.3	492.5	456.3	426	161.5	149.1	140.6	132.7	127.6	118	105.2	108.3	94.6	88.1	85.9	94	93.2	87.9	564.8	65.5	61.4	59.5	41.3	38.7	30.8
income-statement-row.row.cost-and-expenses	2326.2	1949.2	1629.2	1716	1789.9	1600.5	1512	1314	1207.6	1134.8	1029.3	963.6	1069.5	799.3	870.9	976.2	810.3	728.4	721.7	640.1	675.9	564.8	495.8	491.8	433.3	321.7	277.7	161.5
income-statement-row.row.interest-income	23.7	3.7	0.6	1.3	3.1	0	0	0	0	0	0	0.5	0.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	153	2.7	151.4	106.7	79.5	63.2	54.1	42.4	51.2	64	39	33.8	33.6	17.5	27.5	-9.4	24.3	32.2	59.5	136	51.5	29.2	20.8	34.1	25.1	-16	-16	18.5
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
income-statement-row.row.total-other-income-expensenet	-36.6	28.6	-135.8	-107	-77.3	-7.8	7.3	-2.3	8.2	-11.8	6.7	-0.3	-9.1	2	1.8	24.8	10.4	7.9	-9.2	-45.7	-3.1	6.3	9.7	-0.1	3.5	-18.4	1.2	-3.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
income-statement-row.row.other-operating-expenses	1064.9	252.4	252.6	249.6	218.1	204.5	189.2	161.5	149.1	140.6	132.7	127.6	118	105.2	108.3	94.6	88.1	85.9	94	93.2	87.9	564.8	65.5	61.4	53.3	36.9	34	18.1
income-statement-row.row.total-operating-expenses	-36.6	28.6	-135.8	-107	-77.3	-7.8	7.3	-2.3	8.2	-11.8	6.7	-0.3	-9.1	2	1.8	24.8	10.4	7.9	-9.2	-45.7	-3.1	6.3	9.7	-0.1	3.5	-18.4	1.2	-3.5
income-statement-row.row.interest-expense	153	2.7	151.4	106.7	79.5	63.2	54.1	42.4	51.2	64	39	33.8	33.6	17.5	27.5	-9.4	24.3	32.2	59.5	136	51.5	29.2	20.8	34.1	25.1	-16	-16	18.5
income-statement-row.row.depreciation-and-amortization	268.5	252.4	278.7	275.6	225.5	204.5	189.2	161.5	149.1	140.6	132.7	127.6	118	110.6	107.2	93.8	87.7	86.1	90	87.5	85	68.4	65.5	61.4	53.3	36.8	34	18.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
income-statement-row.row.operating-income	505.1	428.6	261	223.4	476.3	408.8	379.3	283	210.5	117.3	97	59.3	94.5	69.3	106.1	176	128.2	105.3	88.3	81.8	34.5	50.5	48	61.2	42.4	88.6	52.8	27.4
income-statement-row.row.income-before-tax	373.5	457.2	125.2	116.4	399	340.1	348.4	242.6	149.3	44.1	59.2	27.1	55.5	53.8	79.6	166	100.7	75	37.6	-8.5	-14	16.7	24.8	27.2	20.8	70.2	33.7	8.9
income-statement-row.row.income-tax-expense	88.4	88.8	0.7	7.4	75.5	-61.1	116.7	93.2	34.7	15.9	21.6	10.7	21.1	18	30.6	63.1	39.3	29.3	14.5	-2.6	-5.5	7.4	11.2	11.9	8	29.1	14	4.2
income-statement-row.row.net-income	268.1	347.9	127.8	98.8	301.2	379.9	210.6	149.8	114.8	28.5	37.7	16.5	34.5	30.4	49	102.9	61.4	45.8	23.1	-6	-8.5	7.6	13.6	15.3	12.8	41	19.7	4.7