Netflix, Inc.

符号: NFLX

NASDAQ

606

USD

今天的市场价格

40.6905
市盈率
0.3255
PEG比率
261.16B
MRK市值
0.00%
DIV收益率

Netflix, Inc. (NFLX) 财务报表

Q: 什么是 Netflix, Inc. (NFLX) 总资产是多少？

Netflix, Inc. (NFLX) 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 Netflix, Inc. (NFLX). 的默认数据。公司收入显示 8712.682 M 的平均值，即 0.346 % 增长率。整个期间的平均毛利润为 3317.452 M，即 0.411 %. 平均毛利率为 0.364 %. 公司去年的净收入增长率为 0.204 %，等于 0.596 % % 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 Netflix, 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 0.003. 在流动资产领域，NFLX 的报告货币为9918.133. 这些资产中的很大一部分，即 7137.886 是现金和短期投资。与去年的数据相比，该部分的变化率为0.178%. 公司的长期投资虽然不是其重点，但以报告货币计算的4.654（如果有的话）为4.654。这表明与上一报告期相比，-76.725% 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 14143.417. 这一数字表明，0.013% 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 20588.313. 这方面的年同比变化率为 -0.009%. 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1842.054，存货估值为 408.94，商誉估值为 0（如有. 无形资产总额（如果有）按 31658.06 估值. 应付账款和短期债务分别为 747.41 和 399.84. 债务总额为14543.26，债务净额为 7426.35. 其他流动负债为 6270.43，加上总负债 28143.68. 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
balance-sheet.row.cash-and-short-term-investments	30629.75	7137.9	6058.5	6027.8	8205.5	5018.4	3794.5	2822.8	1733.8	2310.7	1608.5	1200.4	748.1	797.8	350.4	320.2	297.3	385.1	400.4	212.3	174.5	135.2	103.6	16.1	14.9
balance-sheet.row.short-term-investments	1751.3	21	911.3	0	0	0	0	0	266.2	501.4	494.9	595.4	457.8	289.8	155.9	186	157.4	207.7	0	0	0	45.3	43.8	0	0
balance-sheet.row.net-receivables	5429.05	1842.1	1586.9	804.3	610.8	979.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	-63291.56	408.9	-1586.9	-804.3	-610.8	-979.1	0	0	0	0	0	0	0	0	181	37.3	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	6393.48	529.3	3208	2042	1556	1160.1	5899.7	4847.2	3986.5	3121.1	2332	1858.4	1432.8	973.6	109.6	53.4	64.2	16	10.6	4.7	10.1	3.8	3.5	1.7	0
balance-sheet.row.total-current-assets	42125.26	9918.1	9266.5	8069.8	9761.6	6178.5	9694.1	7670	5720.3	5431.8	3940.5	3058.8	2240.8	1827.4	641	411	361.4	416.5	428.4	243.7	187.3	138.9	107.1	19.6	14.9
balance-sheet.row.property-plant-equipment-net	8122.3	1491.4	1398.3	1323.5	960.2	565.2	418.3	319.4	250.4	173.4	149.9	133.6	131.7	136.4	128.6	131.7	124.9	77.3	55.5	40.2	18.7	9.8	15.6	11.8	0
balance-sheet.row.goodwill	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.intangible-assets	127590.79	31658.1	32736.7	30919.5	25384	24504.6	14961	10371.1	7274.5	4312.8	2773.3	2091.1	1506	0	181	108.8	0	132.5	105.9	0.5	1	2.9	6.1	7.9	0
balance-sheet.row.goodwill-and-intangible-assets	127590.79	31658.1	32736.7	30919.5	25384	24504.6	14961	10371.1	7274.5	4312.8	2773.3	2091.1	1506	0	181	108.8	0	132.5	105.9	0.5	1	2.9	6.1	7.9	0
balance-sheet.row.long-term-investments	71.15	4.7	20	24.1	31.5	16.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	-29790.55	1910.1	261.5	148.1	589.1	658.2	0	0	0	0	0	0	0	0	17.5	16	22.4	16.2	15.6	21.2	0	0	0	0	0
balance-sheet.row.other-non-current-assets	49760.02	3749.6	4911.8	4099.6	2554	2053	901	652.3	341.4	284.8	193	129.1	89.4	1102	14.1	12.3	109.1	4.5	3.4	59.1	44.8	24.3	1.8	2.3	0
balance-sheet.row.total-non-current-assets	155753.72	38813.9	39328.3	36514.8	29518.8	27797.2	16280.3	11342.8	7866.3	4771	3116.2	2353.8	1727.1	1238.3	341.1	268.7	256.5	230.5	180.4	121	64.4	37.1	23.5	22.1	0
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	197878.97	48732	48594.8	44584.7	39280.4	33975.7	25974.4	19012.7	13586.6	10202.9	7056.7	5412.6	3967.9	3065.7	982.1	679.7	617.9	647	608.8	364.7	251.8	176	130.5	41.6	52.5
balance-sheet.row.account-payables	2504.56	747.4	671.5	837.5	656.2	674.3	563	359.6	312.8	253.5	201.6	108.4	86.5	1012.6	222.8	91.5	100.3	104.4	93.9	63.5	49.8	32.7	20.4	13.7	0
balance-sheet.row.short-term-debt	2395.41	399.8	356	699.8	499.9	843	477.4	315.1	197.6	140.4	69.7	54	53.1	2.3	2.1	1.4	1.2	0	0	0	0.1	0.4	1.2	3	0
balance-sheet.row.tax-payables	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.long-term-debt-total	55331.36	14143.4	14353.1	14693.1	15809.1	14759.3	10360.1	6499.4	3364.3	2371.4	900	500	400	400	234.1	236.6	38	0	0	0	0	0	0.5	3.9	2
Deferred Revenue Non Current	-1035.56	-1035.6	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.deferred-tax-liabilities-non-current	1035.56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	24733.87	6270.4	5638.8	5742.3	5531.7	4413.6	4686	4173	3632.7	2789	2117.2	1776	1366.8	52.4	36.5	33.4	31.4	36.5	29.9	25.6	13.1	11.6	9.1	4.5	0
balance-sheet.row.total-non-current-liabilities	75821.01	19283	19886.4	20246.4	20409.3	19537.9	14248.3	9964.5	6320.2	4449.8	2535.8	1924.8	1547.3	1201.3	303.3	254.2	54.8	3.7	1.1	0.8	0.6	0.3	0.7	105.9	2
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	8755.44	2046.8	2222.5	2408.5	1945.6	1422.6	0	0	0	0	0	0	0	2.3	36.2	38	38	0	0	0	0.1	0	0.5	1.1	2
balance-sheet.row.total-liab	110985.41	28143.7	27817.4	28735.4	28215.1	26393.6	20735.6	15430.8	10906.8	7979.4	5198.9	4079	3223.2	2417.4	691.9	480.6	270.8	216.3	194.6	138.4	95.5	63.3	41.2	132.1	2
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0.4	0.4	0.1	0.3	0	0	0	0.4	0	0	0	0	0	0	0
balance-sheet.row.common-stock	20520.66	5145.2	4637.6	4024.6	3447.7	2793.9	2316	1871.4	1599.8	1324.8	0.1	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
balance-sheet.row.retained-earnings	89136.26	22589.3	17181.3	12689.4	7573.1	4811.7	2942.4	1731.1	1128.6	941.9	819.3	552.5	440.1	428.4	237.7	198.8	108.5	26.4	-40.6	-89.7	-131.7	-153.3	-159.2	-137.3	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-630.66	-223.9	-217.3	-40.5	44.4	-23.5	-19.6	-20.6	-48.6	-43.3	-4.4	3.6	2.9	0.7	1	-134.3	-98.8	1.6	-45.3	-1.3	-4.9	-19.6	-64.7	-5.7	0
balance-sheet.row.other-total-stockholders-equity	-22132.69	-6922.2	-824.2	-824.2	0	0	0	0	0	0	1042.4	777	301.5	218.8	51.4	134.6	337.5	402.3	500.1	317.2	292.8	285.5	313.3	52.5	0
balance-sheet.row.total-stockholders-equity	86893.57	20588.3	20777.4	15849.2	11065.2	7582.2	5238.8	3582	2679.8	2223.4	1857.7	1333.6	744.7	648.3	290.2	199.1	347.2	430.7	414.2	226.3	156.3	112.7	89.4	-90.5	-73.3
balance-sheet.row.total-liabilities-and-stockholders-equity	197878.97	48732	48594.8	44584.7	39280.4	33975.7	25974.4	19012.7	13586.6	10202.9	7056.7	5412.6	3967.9	3065.7	982.1	679.7	617.9	647	608.8	364.7	251.8	176	130.5	41.6	52.5
balance-sheet.row.minority-interest	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-equity	86893.57	20588.3	20777.4	15849.2	11065.2	7582.2	5238.8	3582	2679.8	2223.4	1857.7	1333.6	744.7	648.3	290.2	199.1	347.2	430.7	414.2	226.3	156.3	112.7	89.4	-90.5	-73.3
balance-sheet.row.total-liabilities-and-total-equity	197878.97	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1779.25	21	911.3	24.1	31.5	16.3	0	0	266.2	501.4	494.9	595.4	457.8	289.8	155.9	186	157.4	207.7	0	0	0	45.3	43.8	0	0
balance-sheet.row.total-debt	59824.77	14543.3	14353.1	15392.9	16309	14759.3	10360.1	6499.4	3364.3	2371.4	900	500	400	400	355.9	386	39.1	36	0	0	0.1	0.5	1.7	6.9	2
balance-sheet.row.net-debt	30946.33	7426.3	9205.9	9365.1	8103.4	9740.8	6565.6	3676.6	1896.7	562	-213.6	-105	109.7	-108.1	161.4	251.8	-100.7	-141.4	-400.4	-212.3	-174.4	-89.4	-58.1	-9.3	-12.9

现金流量表

在 Netflix, 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 3.279 的转变。该公司最近通过发行 169.99 扩大了股本，与上一年相比出现了10.945 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541751000.000. 与上一年相比， -1.261 发生了变化. 在同一时期，公司记录了 14554.38, 890.3 和 0，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0 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 -75.45，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
cash-flows.row.net-income	6435.08	5408	4491.9	5116.2	2761.4	1866.9	1211.2	558.9	186.7	122.6	266.8	112.4	17.2	226.1	160.9	115.9	83	67	49.1	42	21.6	6.5	-21.9	-38.6
cash-flows.row.depreciation-and-amortization	14762.1	14554.4	14362.8	12438.8	10922.6	9319.8	7656.5	6330.4	4925	3547	2781.8	2241.7	1702.1	839.6	338.7	257.5	242.8	225	157.1	107	88.2	51	26.5	29.8
cash-flows.row.deferred-income-tax	-467.65	-459.4	-166.6	199.5	70.1	-94.4	-85.5	-208.7	-46.8	-58.7	-30.1	-22	-30.1	-15.1	-1	6.3	-8.4	-0.7	16.1	-34.9	0.2	0	-9.8	0
cash-flows.row.stock-based-compensation	316.61	339.4	575.5	403.2	415.2	405.4	320.7	182.2	173.7	124.7	115.2	73.1	73.9	61.6	28	12.6	12.3	12	14.3	14.3	16.6	0	9.8	0
cash-flows.row.change-in-working-capital	53.1	-116.1	-758.1	-242	-31.9	43	293.8	59	192.4	172.9	137.1	119.9	26	110.1	227.4	-45.6	-24.1	30	35.1	38.1	23.5	23.1	16	6.9
cash-flows.row.account-receivables	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.inventory	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.account-payables	37.91	93.5	-158.5	145.1	-41.6	96.1	199.2	74.6	32.2	51.6	83.8	18.4	-3.8	24.3	140	-2.3	7.1	-1.2	8.2	13.7	17.1	0	6.6	0
cash-flows.row.other-working-capital	15.2	-209.7	-599.5	-387.1	9.7	-53	94.6	-15.6	160.1	121.3	53.3	101.5	29.8	85.8	87.4	-43.4	-31.2	31.2	26.9	24.4	6.3	23.1	9.4	6.9
cash-flows.row.other-non-cash-items	-6053.48	-12451.9	-16479.3	-17523.2	-11710.3	-14428	-12077.1	-8707.8	-6904.8	-4658.1	-3254.4	-2427.2	-1766.4	-904.7	-477.6	-21.6	-21.6	-41.4	-24	-3.6	-2.5	9.2	19.6	6.7
cash-flows.row.net-cash-provided-by-operating-activities	7308.08	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	-362.25	-348.6	-407.7	-524.6	-497.9	-253	-212.5	-227	-184.8	-169.2	-144.5	-120.1	-89.7	-134.8	-34.3	-239.2	-207.7	-44.8	-197.4	-30.6	-15	-64.5	-26.8	-12.1
cash-flows.row.acquisitions-net	0	-890.3	-757.4	-788.3	0	0	0	-53.7	-77.2	-78	-74.8	-65.9	-48.3	-85.2	-111	11.2	0	-223.4	0	-114.4	-103	0	0	0
cash-flows.row.purchases-of-investments	-303.23	-504.9	-911.3	0	0	0	0	-74.8	-187.2	-371.9	-426.9	-550.3	-477.3	-223.8	-107.4	-228	-257	-405.3	0	0	-0.6	-1.7	-43	0
cash-flows.row.sales-maturities-of-investments	1395.16	1395.2	757.4	0	0	0	0	342.9	422.7	363.8	527.3	408.4	312.3	89.1	136.7	209.9	307.3	200.8	0	0	45	0	0	0
cash-flows.row.other-investing-activites	400	890.3	-757.4	-26.9	-7.4	-134	-126.6	47	76.2	76	76.1	71.9	57.1	88.8	-0.1	0.1	12.4	21.9	11.6	6.3	5.1	1.5	2.5	-0.6
cash-flows.row.net-cash-used-for-investing-activites	729.69	541.8	-2076.4	-1339.9	-505.4	-387.1	-339.1	34.3	49.8	-179.2	-42.9	-256	-245.9	-265.8	-116.1	-246.1	-145	-450.8	-185.9	-138.7	-68.4	-64.7	-67.3	-12.7
cash-flows.row.debt-repayment	-400	0	-700	-500	-1001.9	-4433.2	0	0	0	-0.5	-1.1	-220.5	-2.6	-2.1	-1.8	-21.2	-0.8	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	412.84	170	35.7	174.4	235.4	72.5	124.5	88.4	37	78	60.5	124.6	4.1	219.6	49.8	35.3	18.9	9.6	113	13.4	6	6.3	88	0.1
cash-flows.row.common-stock-repurchased	-7645.25	-6045.3	0	-600	0	0	0	0	0	0	0	0	-0.5	-199.7	-210.3	-324.3	-199.9	-99.9	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	0	0	0	0	0	-198.1	0	-212.9	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-77.27	-75.4	-664.3	-224.2	2003.8	8866.3	3924	2988.6	1054.7	1562.8	482.3	572.2	4.5	441.9	62.2	438.5	5.2	26.2	13.2	-0.1	-0.4	-1.3	-17.1	8.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-7709.67	-5950.8	-664.3	-1149.8	1237.3	4505.7	4048.5	3077	1091.6	1640.3	541.7	476.3	5.6	261.7	-100	-84.6	-176.6	-64	126.2	13.3	5.6	5	70.9	9.1
cash-flows.row.effect-of-forex-changes-on-cash	-39.53	82.7	-170.1	-86.7	36	0.5	-39.7	29.8	-9.2	-15.9	-6.7	-3.5	-0.2	0	0	0	0	0	0.2	0.2	-0.2	0	0	0
cash-flows.row.net-change-in-cash	212.25	1947.9	-884.5	-2183.8	3195.1	1231.7	989.2	1355.2	-341.8	695.7	508.6	314.7	-217.8	313.6	60.3	-5.7	-37.6	-223	188.2	37.8	84.6	30.1	43.7	1.2
cash-flows.row.cash-at-end-of-period	28887.12	7118.5	5170.6	6055.1	8238.9	5043.8	3812	2822.8	1467.6	1809.3	1113.6	605	290.3	508.1	194.5	134.2	139.9	177.4	400.4	212.3	174.5	89.9	59.8	16.1
cash-flows.row.cash-at-beginning-of-period	28674.87	5170.6	6055.1	8238.9	5043.8	3812	2822.8	1467.6	1809.3	1113.6	605	290.3	508.1	194.5	134.2	139.9	177.4	400.4	212.3	174.5	89.9	59.8	16.1	14.9
cash-flows.row.operating-cash-flow	7308.08	7274.3	2026.3	392.6	2427.1	-2887.3	-2680.5	-1785.9	-1474	-749.4	16.5	97.8	22.8	317.7	276.4	325.1	284	291.8	247.9	163	147.6	89.8	40.1	4.8
cash-flows.row.capital-expenditure	-362.25	-348.6	-407.7	-524.6	-497.9	-253	-212.5	-227	-184.8	-169.2	-144.5	-120.1	-89.7	-134.8	-34.3	-239.2	-207.7	-44.8	-197.4	-30.6	-15	-64.5	-26.8	-12.1
cash-flows.row.free-cash-flow	6945.84	6925.7	1618.5	-132	1929.2	-3140.4	-2893	-2013	-1658.8	-918.6	-128	-22.2	-67	182.9	242.1	85.9	76.3	247	50.4	132.4	132.6	25.3	13.3	-7.2

利润表行

Netflix, Inc. 的收入与上期相比变化了 0.067%。据报告, NFLX 的毛利润为 14007.93。该公司的营业费用为 7053.93，与上年相比变化了 3.514%. 折旧和摊销费用为 14554.38，与上一会计期间相比变化了 -0.010%. 营业费用报告为 7053.93，显示3.514% 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0.235%. 营业收入为 6954，与上年相比变化了0.235%. 净利润的变化率为 0.204%。去年的净收入为5407.99.

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	34943.47	33723.3	31615.5	29697.8	24996.1	20156.4	15794.3	11692.7	8830.7	6779.5	5504.7	4374.6	3609.3	3204.6	2162.6	1670.3	1364.7	1205.3	996.7	682.2	506.2	272.2	152.8	75.9	35.9
income-statement-row.row.cost-of-revenue	19889.01	19715.4	19168.3	17332.7	15276.3	12440.2	9967.5	7659.7	6029.9	4591.5	3752.8	3083.3	2625.9	2039.9	1357.4	1079.3	910.2	786.2	627	464.6	276.5	148.4	78.1	49.9	24.9
income-statement-row.row.gross-profit	15054.47	14007.9	12447.3	12365.2	9719.7	7716.2	5826.8	4033	2800.8	2188	1751.9	1291.3	983.4	1164.7	805.3	591	454.4	419.2	369.7	217.7	229.8	123.9	74.7	26	11
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	2690.96	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	1723.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2756.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	9	0	-4.6	243	256.6	256.9	183.7	187.5	101.5	71.7	44.8	35.4
income-statement-row.row.operating-expenses	7171.2	7053.9	6814.4	6170.7	5134.4	5112	4221.6	3194.4	2421	1882.2	1349.2	1063	933.4	779.6	521.6	399.1	332.9	328	305.3	214.7	210.4	119.4	86.3	62.6	69.5
income-statement-row.row.cost-and-expenses	27060.21	26769.3	25982.7	23503.3	20410.8	17552.2	14189.1	10854	8450.9	6473.7	5102	4146.2	3559.3	2819.5	1879	1478.3	1243.2	1114.2	932.2	679.2	486.9	267.8	164.5	112.5	94.4
income-statement-row.row.interest-income	16.92	0	337.3	411.2	725.9	84	41.7	-115.2	30.8	-31.2	-3.1	-3	0.5	3.5	3.7	6.7	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	747.67	748.6	706.2	765.6	1385.9	626	420.5	353.4	150.1	163.9	53.3	32.1	20	20	19.6	6.5	-2.5	20.3	0	-1.9	-0.2	-0.4	-12	0	0
income-statement-row.row.selling-and-marketing-expenses	2756.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-532.16	-748.6	-368.9	-354.4	-1385.9	-542	-378.8	-353.4	-119.3	-163.9	-53.3	-25.1	-19.5	3.5	6.1	0.3	6.3	14.2	4.8	2	2.4	2	-79.7	-0.7	0.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	9	0	-4.6	243	256.6	256.9	183.7	187.5	101.5	71.7	44.8	35.4
income-statement-row.row.total-operating-expenses	-532.16	-748.6	-368.9	-354.4	-1385.9	-542	-378.8	-353.4	-119.3	-163.9	-53.3	-25.1	-19.5	3.5	6.1	0.3	6.3	14.2	4.8	2	2.4	2	-79.7	-0.7	0.2
income-statement-row.row.interest-expense	747.67	748.6	706.2	765.6	1385.9	626	420.5	353.4	150.1	163.9	53.3	32.1	20	20	19.6	6.5	-2.5	20.3	0	-1.9	-0.2	-0.4	-12	0	0
income-statement-row.row.depreciation-and-amortization	14762.1	14554.4	14700.1	12850	10922.6	9403.8	7656.5	6330.4	4925	3547	2781.8	2241.7	1702.1	839.6	338.7	257.5	242.8	225	157.1	107	88.2	51	26.5	29.8	0
income-statement-row.row.ebitda-caps	22716.58	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	7883.27	6954	5632.8	6194.5	4585.3	2604.3	1605.2	838.7	379.8	305.8	402.6	228.3	50	385.1	283.6	191.9	121.5	91.2	64.4	3	19.4	4.5	-11.7	-37.2	-58.5
income-statement-row.row.income-before-tax	7351.11	6205.4	5263.9	5840.1	3199.3	2062.2	1226.5	485.3	260.5	141.9	349.4	171.1	30.5	368.5	267.7	192.2	131.5	111.5	80.3	8.3	21.8	6.5	-21.9	-37.9	-58.3
income-statement-row.row.income-tax-expense	916.03	797.4	772	723.9	438	195.3	15.2	-73.6	73.8	19.2	82.6	58.7	13.3	136.9	106.8	76.3	48.5	44.5	31.2	-33.7	0.2	0	-69.4	2.1	0
income-statement-row.row.net-income	6435.08	5408	4491.9	5116.2	2761.4	1866.9	1211.2	558.9	186.7	122.6	266.8	112.4	17.2	231.6	160.9	115.9	83	67	49.1	42	21.6	6.5	-21.9	-38.6	-58.3