Open Text Corporation

符号: OTEX

NASDAQ

38.41

USD

今天的市场价格

76.0573
市盈率
13.8424
PEG比率
10.45B
MRK市值
0.03%
DIV收益率

Open Text Corporation (OTEX) 财务报表

Q: 什么是 Open Text Corporation (OTEX) 总资产是多少？

Open Text Corporation (OTEX) 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 Open Text Corporation (OTEX). 的默认数据。公司收入显示 1294.652 M 的平均值，即 0.314 % 增长率。整个期间的平均毛利润为 884.481 M，即 0.359 %. 平均毛利率为 0.727 %. 公司去年的净收入增长率为 -0.621 %，等于 0.396 % % 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 Open Text Corporation 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 0.679. 在流动资产领域，OTEX 的报告货币为2275.231. 这些资产中的很大一部分，即 1231.625 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.273%. 公司的长期投资虽然不是其重点，但以报告货币计算的187.832（如果有的话）为187.832。这表明与上一报告期相比，8.445% 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 8833.675. 这一数字表明，1.066% 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 4020.775. 这方面的年同比变化率为 -0.003%. 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821.874，存货估值为 45.85，商誉估值为 8662.6（如有. 无形资产总额（如果有）按 4080.88 估值. 应付账款和短期债务分别为 162.72 和 412.27. 债务总额为9245.95，债务净额为 8014.32. 其他流动负债为 922.84，加上总负债 13067.1. 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	4551.43	1231.6	1693.7	1607.3	1692.8	941	682.9	443.4	1295.6	711.2	427.9	470.4	559.7	284.1	326.2	275.8	254.9	150	107.4	79.9	157	116.6	109.9	87.5	114.2	186.2	40.4	31.8
balance-sheet.row.short-term-investments	14.13	2.6	6.3	3	7.5	0	0	0	11.8	11.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.3	45.9	0	0
balance-sheet.row.net-receivables	3247.01	821.9	471.1	496.2	557.1	523.1	543.6	478.5	317.7	305.3	317.6	192.1	181.5	173.5	176.7	120.3	151.2	159.8	86.9	93.3	90	36.3	34.3	34.2	27.1	31.6	22.9	8.6
balance-sheet.row.inventory	2184.14	45.9	0	25.6	-75.3	-43.9	0	0	0	0	0	0	0	0	0	1.6	0	0	37.2	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	754.68	175.9	120.6	72.9	211.8	141.1	101.1	81.6	59	83.9	70.3	54.5	48	57.5	36.8	37.2	24	40.6	0	18.7	25.3	11.2	2.5	0	2	11.7	2.8	2.4
balance-sheet.row.total-current-assets	10737.26	2275.2	2285.4	2202.1	2386.4	1561.3	1327.6	1003.5	1672.3	1100.3	815.7	717.1	789.3	515.2	539.6	434.9	430.1	350.4	231.5	191.9	272.4	164.1	146.7	124	143.3	229.5	66.1	42.8
balance-sheet.row.property-plant-equipment-net	2506.24	642.6	442.8	468.1	452.4	249.5	264.2	227.4	183.7	160.4	142.3	88.4	81.2	77.8	54.3	45.2	43.6	43.6	41.3	36.1	24.7	10	8.4	11.8	9.5	10	8.7	5.1
balance-sheet.row.goodwill	33634.32	8662.6	5244.7	4691.7	4672.4	3769.9	3580.1	3416.7	2325.6	2161.6	1963.6	1246.9	1040.2	832.5	671.6	576.1	564.6	528.3	235.5	243.1	223.8	32.3	24.6	0	0	0	0	0
balance-sheet.row.intangible-assets	14964.2	4080.9	1075.2	1187.3	1612.6	1146.5	1296.6	1472.5	646.2	679.5	725.3	363.6	312.6	345	328.2	315	281.8	343.3	102.3	371.1	340.3	33.4	0	29.1	21.7	14.4	0	0
balance-sheet.row.goodwill-and-intangible-assets	48598.52	12743.5	6319.9	5878.9	6284.9	4916.4	4876.8	4889.3	2971.8	2841.1	2688.9	1610.5	1352.8	1177.5	999.8	891.2	846.5	871.6	337.8	371.1	340.3	33.4	24.6	29.1	21.7	14.4	0	0
balance-sheet.row.long-term-investments	731.12	187.8	173.2	121.8	76	67	49.6	30.9	18.1	20.5	7.3	78.1	117.1	0	0	13.1	0	0	21	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	3737.66	926.7	810.2	796.7	911.6	1004.5	1122.7	1215.7	241.2	155.4	156.7	135.7	80.2	97.7	75.8	109.8	59.9	42.1	37.2	36.5	27.7	8.7	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1203.09	313.3	147.5	141.7	123.5	135.3	124.1	113.8	67.2	110.8	107.8	25.1	23.7	64.2	44.5	13.1	54.7	19.1	2.3	5.4	5.7	22.4	7.1	10.1	8.8	10.9	8.6	6.9
balance-sheet.row.total-non-current-assets	56776.63	14814	7893.6	7407.3	7848.4	6372.6	6437.4	6477.1	3481.9	3288.1	3102.9	1937.7	1655	1417.2	1174.4	1072.3	1004.6	976.4	439.6	449	398.4	74.6	40.1	51	40	35.3	17.3	12
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	67513.89	17089.2	10179	9609.3	10234.8	7934	7765	7480.6	5154.1	4388.5	3918.6	2654.8	2444.3	1932.4	1714	1507.2	1434.7	1326.8	671.1	640.9	670.8	238.7	186.8	175	183.3	264.8	83.4	54.8
balance-sheet.row.account-payables	1356.11	162.7	448.6	423.6	41.5	329.9	302.2	342.1	35.8	15.6	232	188.4	131.7	10.8	12.2	28.5	99	100.2	6.1	80.5	18.1	31.6	2.3	18.5	18.4	14	17.1	7.1
balance-sheet.row.short-term-debt	1371.13	412.3	66.4	68.3	674.1	10	10	182.8	8	8	62.6	51.7	41.4	15.5	15.5	3.4	3.5	4	0.4	0	2.2	-31.1	16.5	0	0	0	0	0.4
balance-sheet.row.tax-payables	585.9	114.7	51.1	17.4	44.6	33.2	38.2	31.8	32	17	31.6	4.2	27.8	18.4	39.7	10.4	16.8	31.1	11.9	11.3	7	0.5	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	35203.22	8833.7	4408.3	3803.3	3801.5	2604.9	2610.5	2387.1	2138	1580	1256.8	513.8	555	282	285	299.2	304.3	366.8	13	-0.1	-0.9	0	0	0	0	0	0	0.5
Deferred Revenue Non Current	825.51	217.8	91.1	99	94.4	47	69.2	61.7	37.5	28.2	17.2	11.8	12.7	11.5	10.1	7.9	2.6	3.8	3.5	0.1	0.9	1.7	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	1415.01	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3119.1	922.8	51.1	17.4	376.5	33.2	38.2	31.8	253.7	243.8	32.7	5.3	29.4	134.5	175.4	97.4	18.4	35.3	68.6	10.1	84.7	31.1	0.1	1.8	26.8	17.9	10.4	1.9
balance-sheet.row.total-non-current-liabilities	38839.15	9847.5	4678.5	4148	4323.9	3034.6	3053.2	2820.2	2503.9	1933.3	1616.6	789.7	788.4	477.5	404.9	502	492	513.1	57.1	54.9	60.1	6.6	0	0	0	0.1	0	0.4
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	1409.44	363	255.1	282.8	281.2	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-liab	51324.03	13067.1	6146.7	5509.9	6228.1	4049.3	4047.8	3947.2	3174.9	2558.7	2276.5	1317.6	1264.9	892.9	827.8	820.8	789.8	795.8	206.9	220.8	227.7	76.3	42.8	42	45.3	32	27.5	9.8
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0.4	0.2	0	0.2	0	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	8786.07	2176.9	2038.7	1947.8	1851.8	1774.2	1707.1	1439.8	817.8	808	792.8	651.6	635.3	614.3	602.9	458	438.5	426.2	414.5	406.6	427	204.3	0	0	0	0	0	0
balance-sheet.row.retained-earnings	8304.07	2049	2160.1	2153.3	2159.4	2113.9	1994.2	1897.6	992.5	863	716.3	572.9	442.1	316.9	192	104.5	47.5	-5.5	-27.1	-32.1	-18.5	-41.8	-60	-69.2	-67.8	-45.9	-83.2	-57.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	-240.2	-53.6	-7.7	66.2	17.8	24.1	33.6	48.8	46.3	51.8	39.4	39.9	44.4	60.5	44	71.9	110.8	68	42.7	18.9	24.5	-0.1	-0.8	-1.4	-0.9	30.9	0	0
balance-sheet.row.other-total-stockholders-equity	-665.5	-151.6	-160	-69.4	-23.6	-28.8	-19.1	145.9	122	106.3	93.3	72.7	57.6	47.8	47.3	52.2	39.3	35.3	28.4	22.3	0	0	204.8	203.6	206.7	247.8	139.1	102.8
balance-sheet.row.total-stockholders-equity	16184.44	4020.8	4031.1	4097.9	4005.4	3883.5	3716.2	3532.4	1978.7	1829.3	1641.9	1337.2	1179.4	1039.4	886.2	686.5	636.2	524.1	458.4	415.8	433	162.4	144	133	138	232.8	55.9	45
balance-sheet.row.total-liabilities-and-stockholders-equity	67513.89	17089.2	10179	9609.3	10234.8	7934	7765	7480.6	5154.1	4388.5	3918.6	2654.8	2444.3	1932.4	1714	1507.2	1434.7	1326.8	671.1	640.9	670.8	238.7	186.8	175	183.3	264.8	83.4	54.8
balance-sheet.row.minority-interest	5.42	1.3	1.1	1.5	1.3	1.2	1	1	0.5	0.5	0.3	0	0	0	0	0	8.7	7	5.8	4.4	10.1	0	0	0	0	0	0	0
balance-sheet.row.total-equity	16189.86	4022.1	4032.3	4099.5	4006.7	3884.7	3717.3	3533.3	1979.2	1829.8	1642.2	1337.2	1179.4	1039.4	886.2	686.5	644.8	531	464.2	420.2	443.1	162.4	144	133	138	232.8	55.9	45
balance-sheet.row.total-liabilities-and-total-equity	67513.89	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	731.12	187.8	173.2	121.8	76	67	49.6	30.9	29.9	31.7	7.3	78.1	117.1	0	0	13.1	0	0	21	0	0	0	0	0	0.3	45.9	0	0
balance-sheet.row.total-debt	36574.34	9246	4474.6	3871.6	4475.5	2614.9	2620.5	2569.8	2146	1588	1319.3	565.5	596.4	297.6	300.5	302.7	307.8	370.8	13.4	0	2.2	0	0	0	0	0	0	0.9
balance-sheet.row.net-debt	32022.92	8014.3	2780.9	2264.3	2782.7	1673.9	1937.6	2126.5	862.2	888	891.4	95	36.6	13.4	-25.7	26.9	52.9	220.8	-94	-79.9	-154.8	-116.6	-109.9	-87.5	-113.9	-140.3	-40.4	-30.9

现金流量表

在 Open Text Corporation 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 -0.263 的转变。该公司最近通过发行 4966.78 扩大了股本，与上一年相比出现了6.782 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-5651420000.000. 与上一年相比， 4.820 发生了变化. 在同一时期，公司记录了 657.35, -0.87 和 -202.93，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-259.55 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 -79.33，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	127.61	150.6	397.3	310.9	234.4	285.6	242.3	1025.9	284.5	234.4	218.1	148.5	125.2	123.2	87.6	56.9	53	21.7	5	20.4	23.3	27.8	16.7	10.8	25.1	20.2	-23.5	-28.2
cash-flows.row.depreciation-and-amortization	869.17	657.4	504	520.6	551.6	470.9	456.9	345.7	242.4	240.1	186.2	186.9	159.5	129.1	113.8	93	85.5	75.4	39.2	35.4	18.4	8.2	12.1	10.6	7.9	9.9	28	16.4
cash-flows.row.deferred-income-tax	-279.79	-149.6	-36.1	73	51.4	47.4	89.7	-871.2	-54.5	-14.6	-31	-5.8	-78.8	-17.8	-24.2	-9.9	-24.3	-19.1	-4.3	-1.2	-2.2	0	0	2.1	7.4	-11.7	0	0
cash-flows.row.stock-based-compensation	155.54	130.3	69.6	52	29.5	26.8	27.6	30.5	26	22	19.9	15.6	18.1	11.3	9.8	5	3.8	5.4	5.2	0	0	0	0	0	0	-1.4	0	0
cash-flows.row.change-in-working-capital	-255.8	-207.4	48.4	-31.4	58.3	40.8	-114.9	-102.1	7.3	21.6	8.1	-40.6	29.8	-22.2	-2.7	34.5	42.7	26.8	10.3	4.1	-4	8.1	0.7	-14.8	34.2	-14.3	-12.6	-3.5
cash-flows.row.account-receivables	134.92	168.6	81.8	61	84.5	75.5	-22.6	-126.8	9	43.2	-17.2	18	5.3	0.2	24.5	43.8	-5.6	11.1	9.4	6.5	-2.5	2.3	0	0	0	0	0	0
cash-flows.row.inventory	-76060.87	-107.9	0	-26.1	-30.6	21.7	-5	-30.6	2.5	-8.6	5.3	3.7	0.3	19.8	4.3	0.1	33.6	15.2	5.2	-25.7	-99.4	0.8	0	0	0	0	0	0
cash-flows.row.account-payables	39690.87	-127.1	-24.2	26.1	30.6	-21.7	-91.7	53.5	-5.7	-22.7	-36.5	-41.4	-17.8	-21.2	-11.3	-19.9	0.9	6.2	-3.2	-2.8	-6.8	4.9	0	0	0	0	0	0
cash-flows.row.other-working-capital	35979.29	-141.1	-9.3	-92.3	-26.2	-34.7	4.3	1.8	1.5	9.7	56.5	-20.9	42	-21	-20.1	10.7	13.9	-5.7	-1.1	26.1	104.7	0.1	0.7	-14.8	0	0	0	0
cash-flows.row.other-non-cash-items	233.12	198	-1.3	-49	29.3	4.7	8.2	10.4	20	19.4	15.9	14	12.7	-0.4	-4.1	-3.4	5.3	0.7	5.4	-1.5	2	-4	-1	3	-48.3	0.1	0	0
cash-flows.row.net-cash-provided-by-operating-activities	849.85	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	-138.07	-123.8	-93.1	-63.7	-72.7	-63.8	-105.3	-79.6	-70	-77	-42.5	-23.3	-26	-36.7	-19.3	-12.2	-6.9	-5.3	-19.3	-17.9	-6.1	-3.6	-2.2	-5.8	-7.1	-10.5	-17	-2.6
cash-flows.row.acquisitions-net	-5667.31	-5658	-873.9	-0.5	-1382.6	-383.7	-321.1	-2114.6	-293.1	-327.8	-1108.4	-347.3	-255.5	-251.1	-136	-139.7	-21.5	-391.1	-15.2	-59.5	-28.9	-18	0	-15.6	-6.6	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0.5	155.3	-8.9	0	-0.8	-20.2	0	0	0	-0.7	-0.9	-1.8	-3.5	-2.4	-1.4
cash-flows.row.sales-maturities-of-investments	1.97	131.2	0	0	0	0	0	9.2	11.3	17	0	0	0	0.5	45.5	151.9	0	0	0	0	0	0.3	2.7	0	50.1	3.9	0	6.3
cash-flows.row.other-investing-activites	124.54	-0.9	-3.9	-4.6	-14.1	-17	-18	-5.9	-9.4	-10.6	-2.5	-3.8	0	-0.5	-155.3	-151.9	0	-39.1	0	0	15.4	-2.6	-0.2	0	0.8	-0.4	-0.5	-5.9
cash-flows.row.net-cash-used-for-investing-activites	-5678.88	-5651.4	-971	-68.8	-1469.4	-464.5	-444.4	-2191	-361.2	-398.4	-1153.4	-374.4	-281.5	-287.3	-109.8	-160.8	-28.4	-436.3	-54.7	-77.4	-19.6	-23.9	-0.5	-22.3	35.4	-10.5	-19.9	-3.6
cash-flows.row.debt-repayment	-570.85	-202.9	-860	-610	-1713.6	-10	-1149.6	-57.9	-8	-530.3	-45.9	-30.7	-349.2	-3.6	-3.5	-3.4	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	-5716.34	4966.8	67.2	83	3216.6	57.9	0	604.2	20.1	15.2	24.8	16.3	21.3	11.5	10	19.6	12.3	11.7	4.6	7.2	23	7	7.5	6	9.2	107.8	37.3	0.5
cash-flows.row.common-stock-repurchased	-75.42	-21.9	-288.6	-184	-12.4	-26.5	0	-8.2	-76.1	-10.1	-1.3	0	-10.9	-12.5	-14	0	0	0	0	-63.8	0	-17.3	-13.8	-21.3	-97.2	0	0	0
cash-flows.row.dividends-paid	-263.37	-259.5	-237.7	-210.7	-188.7	-168.9	-145.6	-120.6	-99.3	-87.6	-74.7	-17.7	-648.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	9626.54	-79.3	1457.5	-2.9	-33.1	-0.9	1271.6	492	593.5	783.4	785	0.9	1289.9	1.9	0.1	8.6	-62.9	350.6	13.6	-2.3	-1.1	0.2	0	-0.1	-0.1	-0.2	-0.6	-1
cash-flows.row.net-cash-used-provided-by-financing-activities	3000.57	4403.1	138.5	-924.5	1268.8	-148.4	-23.7	909.5	430.2	170.6	687.9	-31.1	302.6	-2.7	-7.4	24.8	-50.6	362.3	18.2	-58.9	21.9	-10.1	-6.3	-15.3	-88.1	107.6	36.7	-0.5
cash-flows.row.effect-of-forex-changes-on-cash	11.01	7.2	-63.2	29.7	-0.2	-3.8	-2.2	1.8	-11	-23.1	5.7	-2.3	-11.9	24.7	-12.6	-19.2	18	5.7	3.2	1.9	0.6	0.6	0.6	-0.5	0	0	28	18.9
cash-flows.row.net-change-in-cash	-1817.45	-462	86.1	-87.5	753.7	259.6	239.6	-840.4	583.8	272.1	-42.6	-89.3	275.6	-42.1	50.4	20.9	104.9	42.6	27.5	-77.1	40.4	6.7	22.4	-26.4	-26.3	99.9	36.7	-0.5
cash-flows.row.cash-at-end-of-period	4561.29	1234	1695.9	1609.8	1697.3	943.5	682.9	443.4	1283.8	700	427.9	470.4	559.7	284.1	326.2	275.8	254.9	150	107.4	79.9	157	116.6	109.9	87.5	113.9	140.3	68.5	50.6
cash-flows.row.cash-at-beginning-of-period	6378.74	1695.9	1609.8	1697.3	943.5	684	443.4	1283.8	700	427.9	470.4	559.7	284.1	326.2	275.8	254.9	150	107.4	79.9	157	116.6	109.9	87.5	113.9	140.3	40.4	31.8	51.1
cash-flows.row.operating-cash-flow	849.85	779.2	981.8	876.1	954.5	876.3	709.9	439.3	525.7	523	417.1	318.5	266.5	223.2	180.2	176.2	166	110.9	60.8	57.3	37.5	40	28.5	11.8	26.4	2.8	-8.1	-15.3
cash-flows.row.capital-expenditure	-138.07	-123.8	-93.1	-63.7	-72.7	-63.8	-105.3	-79.6	-70	-77	-42.5	-23.3	-26	-36.7	-19.3	-12.2	-6.9	-5.3	-19.3	-17.9	-6.1	-3.6	-2.2	-5.8	-7.1	-10.5	-17	-2.6
cash-flows.row.free-cash-flow	711.78	655.4	888.7	812.4	881.8	812.4	604.6	359.7	455.7	446	374.7	295.2	240.5	186.6	160.9	164	159.1	105.6	41.5	39.4	31.4	36.4	26.3	6	19.3	-7.7	-25.1	-17.9

利润表行

Open Text Corporation 的收入与上期相比变化了 0.284%。据报告, OTEX 的毛利润为 3168.39。该公司的营业费用为 2482.94，与上年相比变化了 42.698%. 折旧和摊销费用为 657.35，与上一会计期间相比变化了 0.133%. 营业费用报告为 2482.94，显示42.698% 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-0.199%. 营业收入为 516.29，与上年相比变化了-0.199%. 净利润的变化率为 -0.621%。去年的净收入为150.38.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	5695.8	4485	3493.8	3386.1	3109.7	2868.8	2815.2	2291.1	1824.2	1851.9	1624.7	1363.3	1207.5	1033.3	912	785.7	725.5	595.7	409.6	414.8	291.1	177.7	152.5	147.7	112.9	92.5	45.3	22.6	10
income-statement-row.row.cost-of-revenue	1609.31	1316.6	1062.2	1034.5	1003.8	930.7	951.4	762.4	574	601.8	511.7	485.9	418	341	296.5	251.8	232.7	201.6	141.2	126	78.4	45.2	39.2	38.5	32.2	16.3	-16.3	7.5	0
income-statement-row.row.gross-profit	4086.5	3168.4	2431.6	2351.6	2106	1938.1	1863.8	1528.7	1250.2	1250.1	1113	877.4	789.5	692.3	615.5	533.8	492.8	394.1	268.4	288.8	212.7	132.5	113.3	109.2	80.7	76.2	61.6	15.1	10
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	0
income-statement-row.row.research-development	915.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	568.39	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	1156.32	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	102.9	-18.8	305.3	301.8	309	287.5	18	15.7	-1.4	-28	3.9	-2.5	3.5	61.1	53.4	45.3	42.4	38.4	20.3	35.4	18.4	8.2	12.1	10.6	7.9	9.9	28	16.4	0
income-statement-row.row.operating-expenses	3221.93	2482.9	1740	1609	1502	1335.3	1329.2	1112.1	846.8	888.6	781.2	655.7	615.6	526.1	464.2	421.8	392.4	330.3	229.2	261.3	172.2	105.6	99.7	99.5	88.4	63.7	62.4	44.5	0
income-statement-row.row.cost-and-expenses	4831.23	3799.5	2802.2	2643.5	2505.8	2266	2280.6	1874.5	1420.8	1490.4	1292.9	1141.6	1033.6	867.1	760.8	673.6	625.2	531.8	370.4	387.2	250.6	150.8	139	137.9	120.7	80	46.1	52	0
income-statement-row.row.interest-income	53.44	53.5	4.6	3.9	11.8	8.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.4	1.3	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	542.34	363.6	157.9	151.6	149.2	136.6	137.3	119.1	76.4	54.6	27.9	17	15.6	11.8	10.4	13.6	-22.9	-20.3	0	0	-0.1	-0.1	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	1156.32	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-414	-154	-128.8	-90.1	-158.3	-126.4	-11.2	-47.9	-36.3	-40.9	-27.4	-26.5	-21	-21.7	-52	-17.6	-0.6	-11.2	-31	-1.4	-9.8	2.8	1.6	-2.4	47.2	-3.3	-23.6	1.3	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	102.9	-18.8	305.3	301.8	309	287.5	18	15.7	-1.4	-28	3.9	-2.5	3.5	61.1	53.4	45.3	42.4	38.4	20.3	35.4	18.4	8.2	12.1	10.6	7.9	9.9	28	16.4	0
income-statement-row.row.total-operating-expenses	-414	-154	-128.8	-90.1	-158.3	-126.4	-11.2	-47.9	-36.3	-40.9	-27.4	-26.5	-21	-21.7	-52	-17.6	-0.6	-11.2	-31	-1.4	-9.8	2.8	1.6	-2.4	47.2	-3.3	-23.6	1.3	0
income-statement-row.row.interest-expense	542.34	363.6	157.9	151.6	149.2	136.6	137.3	119.1	76.4	54.6	27.9	17	15.6	11.8	10.4	13.6	-22.9	-20.3	0	0	-0.1	-0.1	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	869.17	657.4	579.9	583.8	664.9	516.8	456.9	345.7	242.4	240.1	186.2	186.9	159.5	129.1	113.8	93	85.5	75.4	39.2	35.4	18.4	8.2	12.1	10.6	7.9	9.9	28	16.4	0
income-statement-row.row.ebitda-caps	1798.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	812.09	516.3	644.8	740.9	503.5	567	505.4	352.9	368.6	348.7	300.5	197.7	149.4	150.6	107.6	97.6	100.4	50.9	13	29.3	30.5	26.9	13.5	9.8	-7.7	12.5	-0.8	-29.4	10
income-statement-row.row.income-before-tax	132.38	221.3	516	650.8	345.2	440.6	386.1	249.6	290.8	266	276.5	178.2	137.3	132.7	88.9	80.8	76.5	32.4	9.7	27.6	31.9	30.9	17	12	45.5	11.6	-24.5	-28.1	0
income-statement-row.row.income-tax-expense	4.77	70.8	118.8	339.9	110.8	154.9	143.8	-776.4	6.3	31.6	58.5	29.7	12.2	9.5	1.3	23.8	23	10.3	4.1	7	7.3	3.2	0.3	1.2	20.4	-8.6	-1	-1.2	43.2
income-statement-row.row.net-income	127.4	150.4	397.1	310.7	234.2	285.5	242.2	1025.7	284.5	234.3	218.1	148.5	125.2	123.2	87.6	56.9	53	21.7	5	20.4	23.3	27.8	16.7	10.8	25.1	20.2	-23.5	-28.2	-43.2