Ritchie Bros. Auctioneers Incorporated

符号: RBA

NYSE

76.12

USD

今天的市场价格

63.9872
市盈率
-4.1592
PEG比率
13.93B
MRK市值
0.02%
DIV收益率

Ritchie Bros. Auctioneers Incorporated (RBA) 财务报表

Q: 什么是 Ritchie Bros. Auctioneers Incorporated (RBA) 总资产是多少？

Ritchie Bros. Auctioneers Incorporated (RBA) 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 Ritchie Bros. Auctioneers Incorporated (RBA). 的默认数据。公司收入显示 627.706 M 的平均值，即 0.190 % 增长率。整个期间的平均毛利润为 396.018 M，即 0.157 %. 平均毛利率为 0.785 %. 公司去年的净收入增长率为 -0.342 %，等于 0.707 % % 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 Ritchie Bros. Auctioneers Incorporated 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 3.182. 在流动资产领域，RBA 的报告货币为1804.719. 这些资产中的很大一部分，即 744.074 是现金和短期投资。与去年的数据相比，该部分的变化率为0.505%. 公司的长期投资虽然不是其重点，但以报告货币计算的28.653（如果有的话）为28.653。这表明与上一报告期相比，86.796% 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 3045.936. 这一数字表明，6.770% 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 5470.567. 这方面的年同比变化率为 3.242%. 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737.706，存货估值为 187.44，商誉估值为 4513.79（如有. 无形资产总额（如果有）按 2196.67 估值. 应付账款和短期债务分别为 638.12 和 297.87. 债务总额为4744.2，债务净额为 4000.13. 其他流动负债为 382.43，加上总负债 6494.6. 最后，如果存在推荐股票，则其估值为 479.53.

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	2173.57	744.1	494.3	326.1	278.8	359.7	237.7	267.9	207.9	210.1	233.1	234.4	178.1	109.3	68.2	122.6	88.4	150.3	147.7	145.5	132.6	119	62.2	49.5	63.4	55.9	73.6	27.1
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	3437.91	737.7	185.8	166.4	136.3	144.2	135.6	111.5	66.2	61.9	79.3	88.2	83.9	73.5	74.5	55.8	51.9	73.6	34.2	21.9	19.3	17.1	13.7	12.4	10.6	9.6	6.8	6.7
balance-sheet.row.inventory	748.54	187.4	103	102.5	86.3	65	113.3	38.2	28.5	58.5	42.8	52.4	60.9	49.2	26.5	6.6	8	6	4.8	8.6	13.1	9.7	7.4	2.9	9.2	3.5	2.4	7.1
balance-sheet.row.other-current-assets	1521.2	135.5	48.3	64.3	27.3	50.2	49.1	0.6	0.6	6.1	27.8	15	7.8	0.1	2.5	4.8	0.9	0.7	3.6	1.2	3.5	13	2.5	4.8	9.4	3	6	2.6
balance-sheet.row.total-current-assets	7301.22	1804.7	963.1	762.2	556.8	679.6	603.5	508.5	378	430.1	394.6	398.4	345.6	253.8	182.5	198.7	159.7	237.2	195.8	180.1	171.3	161.3	87.9	70.9	92.6	72	88.8	43.5
balance-sheet.row.property-plant-equipment-net	10344.21	2662.7	459.1	449.1	492.1	484.5	486.6	526.6	515	528.6	577.4	630.6	655.7	652.2	627.2	597.9	373.6	390	244.7	215.5	226.6	210.4	193.5	167.7	140.6	110.5	61.3	27
balance-sheet.row.goodwill	18496.29	4513.8	948.8	947.7	840.6	672.3	671.6	670.9	97.5	91.2	82.4	83.4	84.2	46	46.3	45.6	33.1	42.6	33.9	33	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	10554.67	2196.7	322.7	350.5	300.9	233.4	245.6	261.1	72.3	47	45.5	37.6	25.6	0	0	0	0	0	0	0	37.5	35.6	34.4	28.5	30.1	31.8	0	0
balance-sheet.row.goodwill-and-intangible-assets	27957.19	5616.7	1271.5	1298.2	1141.6	905.7	917.2	932	169.8	138.2	127.9	121	109.8	46	46.3	45.6	33.1	42.6	33.9	33	37.5	35.6	34.4	28.5	30.1	31.8	0	0
balance-sheet.row.long-term-investments	52.06	28.7	15.3	932.2	0	4.3	4	7.4	7.3	6.5	3.3	6.6	6.9	4.9	10.1	8.1	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	36.85	10.2	6.6	7.4	13.5	14	15.6	18.7	19.1	13.4	1.3	1.5	1.3	1.4	3.2	1.1	0.4	1	1	0.7	0	0	0	0.6	0	0	0	0
balance-sheet.row.other-non-current-assets	2076.49	1852.8	148	143.8	147.6	141.4	25.4	24.1	510.2	3.4	8.5	4.3	13.2	8.9	1.6	6.4	1	2	0.3	1.3	7	5.6	13.4	7.9	5	1.8	2.5	0
balance-sheet.row.total-non-current-assets	40466.79	10171.1	1900.6	2830.7	1794.8	1549.8	1448.9	1508.8	1221.5	690	718.3	763.9	786.9	713.4	688.4	659.1	408.1	435.7	280	250.6	271.1	251.7	241.3	204.6	175.7	144.1	63.8	27
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	47768.01	11975.8	2863.7	3592.9	2351.5	2229.4	2052.4	2017.3	1599.5	1120.1	1112.9	1162.3	1132.5	967.2	870.8	857.8	567.9	672.9	475.7	430.7	442.4	413	329.1	275.5	268.4	216.1	152.6	70.5
balance-sheet.row.account-payables	1912.52	638.1	294.8	280.3	243.8	194.3	201.3	164.6	38.7	38.2	46.8	31.2	34.1	100.9	134.1	0	69.3	98	57.9	43.8	45.3	35.1	33.5	23.3	28.8	17.9	21.8	17.1
balance-sheet.row.short-term-debt	796.47	297.9	33.5	9.6	39.5	23	33	23.9	23.9	55.7	7.8	34.4	39.5	12.6	1.1	5.1	0	0.2	0.2	0.2	35.1	43.4	11.5	13.3	9.4	12	0.8	0.7
balance-sheet.row.tax-payables	81.66	8.5	41.3	5.7	17	7.8	2.3	0.7	32.7	38	40	40.7	36.3	8.1	1.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	16272.94	3045.9	577.1	1733.9	626.3	627.2	698.2	796	595.7	54.6	110.8	147.2	200.7	133.9	135.9	130.4	55.5	44.8	37	37.3	10.8	27.4	62.6	61.2	57.8	35.7	8.8	4.6
Deferred Revenue Non Current	1368.67	1347.4	0	0	0	0	0.9	9	4	24.8	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	2721.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2417.53	382.4	459.3	2	231.3	284	313.6	205.6	112.7	110.9	113.8	139.9	98.4	89.7	3	163.1	51.7	80.7	55.9	63.4	54	47.4	17.4	11.8	23.6	16.1	17.1	22.3
balance-sheet.row.total-non-current-liabilities	21078.37	5158.8	778.4	1933.4	824.6	821.2	776.6	884.1	654.9	122.8	148.6	179.4	226.4	158.8	155.6	145.2	63.8	58.4	44.5	43.3	18.7	34.3	67.3	61.2	57.8	35.7	8.7	4.7
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	707.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	5614.5	1400.4	127.2	123.9	129.9	127.7	10.1	7.9	3.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	26605.6	6494.6	1573.7	2521.9	1339.1	1322.4	1216.7	1272.6	907.7	1120.1	402.8	467.7	476	349.3	292.7	313.4	184.8	237.4	159.3	151.1	153.1	160.2	129.8	109.6	119.6	81.7	48.4	44.8
balance-sheet.row.preferred-stock	1925.53	479.5	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	16023.76	4033.5	246.3	227.5	200.5	194.8	181.8	138.6	125.5	131.5	141.3	126.3	118.7	0	0	100	0	0	0	0	76.4	72.8	69.5	69.1	69.1	0	0	0
balance-sheet.row.retained-earnings	3551.6	913.8	1043.2	839.6	791.9	714.1	648.3	602.6	601.1	601.1	584	550.4	510.2	480.7	434	411.3	294.7	292	212.3	186.7	183.4	161.2	129.5	101.3	81.3	64.1	41.8	17
balance-sheet.row.accumulated-other-comprehensive-income-loss	-249.37	-43.8	-85.1	-56	-34.3	-59.1	-56.3	-42.5	-67.1	-57.1	-48.6	-12.9	0.5	-1.6	21.5	17	-1.2	40.4	21.4	16.6	21.5	12.7	-4.5	-8.8	-6	-3.1	0	0
balance-sheet.row.other-total-stockholders-equity	-123.85	87.5	85.3	59.5	49.2	52.1	56.9	41	27.6	27.7	31.5	30.2	27.1	138.7	122.7	16.1	89.5	102.7	82.7	76.3	7.9	6.1	4.8	4.3	4.3	73.4	62.4	8.7
balance-sheet.row.total-stockholders-equity	21127.67	5470.6	1289.6	1070.7	1007.2	901.8	830.6	739.7	687.1	703.2	708.1	694	656.5	617.9	578.1	544.4	383.1	435.1	316.4	279.6	289.3	252.8	199.4	165.9	148.8	134.4	104.2	25.7
balance-sheet.row.total-liabilities-and-stockholders-equity	47776.81	11975.8	2863.7	3592.9	2351.5	2229.4	2052.4	2017.3	1599.5	1120.1	1112.9	1162.3	1132.5	967.2	870.8	857.8	567.9	672.9	475.7	430.7	442.4	413	329.1	275.5	268.4	216.1	152.6	70.5
balance-sheet.row.minority-interest	43.55	10.6	0.5	0.4	5.2	5.2	5.1	5.1	4.8	4.2	2	0.5	-0.3	0	0	0	0	0.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	21171.21	5481.2	1290.1	1071.1	1012.4	907	835.7	744.8	691.8	707.4	710.1	694.6	656.3	617.9	578.1	544.4	383.1	435.5	316.4	279.6	289.3	252.8	199.4	165.9	148.8	134.4	104.2	25.7
balance-sheet.row.total-liabilities-and-total-equity	47776.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	52.06	28.7	15.3	932.2	0	4.3	4	7.4	7.3	6.5	3.3	6.6	6.9	4.9	10.1	8.1	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	18469.8	4744.2	610.6	1743.6	665.8	650.2	731.2	819.9	619.6	110.3	118.7	181.6	240.2	146.5	137	135.5	55.5	45.1	37.2	37.4	45.9	70.8	74.1	74.5	67.2	47.7	9.6	5.3
balance-sheet.row.net-debt	16296.23	4000.1	116.3	1417.5	387	290.5	493.4	552	411.8	-99.9	-114.4	-52.7	62.2	37.2	68.8	12.9	-32.8	-105.2	-110.5	-108.1	-86.7	-48.2	11.9	25	3.8	-8.2	-64	-21.8

现金流量表

在 Ritchie Bros. Auctioneers Incorporated 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 -0.161 的转变。该公司最近通过发行 550.51 扩大了股本，与上一年相比出现了1537.733 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致-1.001 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 165.38. 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-3165302538.000. 与上一年相比， -41.931 发生了变化. 在同一时期，公司记录了 470.57, -1.32 和 -2546.87，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-334.42 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 5056.05，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	208.43	210.3	319.8	151.9	170.4	149.1	121.5	75.3	93.5	138.6	93.1	94.6	79.5	76.6	65.9	93.5	83.5	76	49.1	46.1	34.9	36.6	28.4	20.1	17.2	22.3	24.8	2.4
cash-flows.row.depreciation-and-amortization	466.03	470.6	116.5	100.7	87.2	82.8	66.6	52.7	40.9	42	44.5	43.3	41.1	42.4	37.8	31.8	20.4	19.4	12.9	11.3	12.7	11.8	9.2	9.1	7.8	5.6	2.8	1.5
cash-flows.row.deferred-income-tax	-66.5	-67	-0.3	3.9	9.2	8.8	6.2	-17.3	-3.4	-4.6	2.7	3.2	2.1	5.3	2.9	2.8	-1	2.1	0.9	0.2	1.3	1.4	2.6	1.1	0.2	0.6	-2.5	0
cash-flows.row.stock-based-compensation	42.06	42.1	41.7	31.3	16.6	12.7	19.5	17.2	7.5	4	3.7	4.5	4.3	3.9	2.9	2.1	-5.2	-0.2	-1.1	0	0	0	0	55	0	0	0	0
cash-flows.row.change-in-working-capital	-106.18	-19.6	151.2	24.4	-29.1	76.6	-65.5	9	10.7	25	34.7	90	38.4	37.4	-69.2	7.9	-15.3	2	-7.2	19.9	8.5	26.7	7.7	-14.1	12	-6.5	0.5	-8.6
cash-flows.row.account-receivables	4.88	-37.5	-44.1	-11.6	22.1	-8.6	-43.3	-19.2	6.4	12.8	-0.1	-9.2	-14	-3.7	-7.8	15.6	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-10.59	-10.9	-7.2	-21.9	-18.1	44.6	-77.3	-8.6	26.6	-17.6	4.1	9.9	-11.3	-23	-19.5	3.9	-3.9	0.2	3.8	2.7	-3.5	-2.3	-4.4	6.2	-6	-1.1	4.7	11.1
cash-flows.row.account-payables	9.01	165.4	14.6	28	38.1	-21.3	39.5	20.6	5.6	-7.7	21.5	12.1	22.4	20.2	-42.1	-11.6	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-109.48	-136.6	187.8	29.9	-71.1	61.9	15.6	16.1	-27.9	37.6	9.2	77.2	41.3	43.8	0.3	-0.1	-11.4	1.8	-11	17.3	12	29	12	-20.3	18	-5.4	-4.2	-19.7
cash-flows.row.other-non-cash-items	42.7	44.4	-165.8	5.4	3.8	2.7	-4	9.3	28.4	-8.7	-29.2	-46.6	-31.4	-24.4	-0.2	0.4	-7.7	2	1.7	-4.4	1.2	1	-0.8	-55.7	0	1.3	-0.1	10.3
cash-flows.row.net-cash-provided-by-operating-activities	586.55	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	-348.7	-352.5	-71.9	-43.5	-43.1	-41	-43	-39.4	-36.5	-30.8	-38.9	-53.7	-62.3	-77.1	-62.3	-157.4	-119.4	-113.2	-44	-36.8	-23.4	-16.3	-29	-38.1	-46.5	-53.5	-37.1	-3.2
cash-flows.row.acquisitions-net	-2781.01	-2796.4	-0.1	-171	-248.3	6.1	6.1	-675.9	-45.7	-15.1	0	0	-55.6	0	0	-3.8	0	-0.6	-2	0	-1.3	0	-8.7	0	0	0	0	0
cash-flows.row.purchases-of-investments	-18.85	-19.1	-21.2	-2.6	-10	0	0	0	0	-3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	4.04	4.1	5.3	1.1	1.7	0	0	0	0	10.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	27.97	-1.3	165.2	1.9	23	-1.1	5.9	4.3	-34.6	8.7	8.3	23.6	7.1	7	7.7	-3.4	28.7	8.1	6	9.1	0.2	5.3	4.4	5.2	0	-25.6	0	0
cash-flows.row.net-cash-used-for-investing-activites	-3116.56	-3165.3	77.3	-214.1	-276.7	-36.1	-31	-711	-116.9	-29.3	-30.6	-30.1	-110.9	-70.1	-54.6	-164.7	-90.8	-105.7	-40	-27.7	-24.6	-11	-33.4	-32.9	-46.5	-79.1	-37.1	-3.2
cash-flows.row.debt-repayment	-641.32	-2546.9	-1141.3	-16.3	-52.5	-111.7	-101.6	-135.8	-207.3	-8.4	-109.7	-68.3	-54	-44.8	-50.4	-16.1	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	539.34	550.5	5.6	16.1	94.9	41.1	28.5	9.9	24.3	29.8	12.1	6.2	2.2	9.7	3.3	4.7	2.9	3.6	4.5	2.5	3.7	3.3	0.4	0	0	0	53.9	0
cash-flows.row.common-stock-repurchased	-495.83	0	-4	-9.3	-53.2	-42	19.7	332	-36.7	-47.5	54	19.1	144.8	56.2	46.6	72.6	0	0	0	0	0	0	0	0	0	0	0	-2.8
cash-flows.row.dividends-paid	-293.65	-334.4	-115.2	-103.8	-91.7	-82.5	-75.7	-72.8	-70.5	-64.3	-57.9	-53.9	-50	-46.2	-43.3	-40	-29.3	-31.3	-23.1	-17.1	-12.6	-5.1	0	0	0	0	0	-42.2
cash-flows.row.other-financing-activites	3608.82	5056.1	-3.2	1074.2	-9	7.9	-5.1	-12.8	694.3	9.8	-0.1	0.1	0.4	0.4	0.4	1.6	21.3	-0.1	0.1	3.3	-15.6	-11.6	-3.2	3.5	16.9	38.1	4.2	-8.2
cash-flows.row.net-cash-used-provided-by-financing-activities	2680.97	2725.3	-1258.1	960.9	-111.5	-187.2	-134.1	120.6	404.1	-80.7	-101.6	-96.8	43.4	-24.7	-43.3	22.9	-5.1	-27.8	-18.6	-11.3	-24.6	-13.4	-2.9	3.5	16.9	38.1	58.1	-53.2
cash-flows.row.effect-of-forex-changes-on-cash	7.61	7.6	-18.8	-8.9	16.9	5.2	-4.8	17.1	0	-16	-18.5	-5.9	2.1	-5.2	3.4	18.6	-14.3	10.5	4.6	-2.7	4.1	3.8	1.9	0	0	0	11.6	-2.4
cash-flows.row.net-change-in-cash	120.85	118.4	-736.5	1055.6	-113.4	114.7	-25.5	-427	464.8	70.3	-1.3	56.3	68.7	41.1	-54.4	15.3	-35.4	-21.7	2.4	31.5	13.6	56.8	12.7	-13.9	7.5	-17.7	58.1	-53.2
cash-flows.row.cash-at-end-of-period	2583.57	744.1	625.9	1362.5	306.9	420.3	305.6	331.1	758.1	210.1	233.1	234.4	178.1	109.3	68.2	122.6	88.4	150.3	147.7	145.5	132.6	119	62.2	49.5	63.4	55.9	85.2	24.8
cash-flows.row.cash-at-beginning-of-period	2462.72	625.7	1362.5	306.9	420.3	305.6	331.1	758.1	293.2	139.8	234.4	178.1	109.3	68.2	122.6	107.3	123.8	172	145.3	114	119	62.2	49.5	63.4	55.9	73.6	27.1	78
cash-flows.row.operating-cash-flow	586.55	680.8	463.1	317.6	257.9	332.8	144.3	146.3	177.6	196.4	149.5	189.1	134.1	141.1	40.2	138.5	74.7	101.3	56.3	73.2	58.7	77.5	47	15.5	37.1	23.3	25.5	5.6
cash-flows.row.capital-expenditure	-348.7	-352.5	-71.9	-43.5	-43.1	-41	-43	-39.4	-36.5	-30.8	-38.9	-53.7	-62.3	-77.1	-62.3	-157.4	-119.4	-113.2	-44	-36.8	-23.4	-16.3	-29	-38.1	-46.5	-53.5	-37.1	-3.2
cash-flows.row.free-cash-flow	237.85	328.2	391.1	274.1	214.7	291.8	101.3	106.9	141.1	165.5	110.6	135.4	71.7	64.1	-22.1	-19	-44.8	-11.9	12.4	36.4	35.2	61.2	18	-22.6	-9.4	-30.2	-11.6	2.4

利润表行

Ritchie Bros. Auctioneers Incorporated 的收入与上期相比变化了 1.161%。据报告, RBA 的毛利润为 1452.35。该公司的营业费用为 755.3，与上年相比变化了 18.555%. 折旧和摊销费用为 470.57，与上一会计期间相比变化了 3.038%. 营业费用报告为 755.3，显示18.555% 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1.125%. 营业收入为 697.05，与上年相比变化了1.125%. 净利润的变化率为 -0.342%。去年的净收入为210.29.

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	3708.37	3747.1	1733.8	1417	1377.3	1318.6	1170	610.5	566.4	515.9	481.1	467.4	438	396.1	357.4	377.2	292.2	315.2	224.1	182.8	182.3	161.5	133.6	117	106.1	104.6	94.9	60
income-statement-row.row.cost-of-revenue	2024.54	2294.7	776.7	594.8	615.6	645.8	533.4	79	66.1	56	57.9	54	49.7	48	47	49.9	41	42.4	31.7	23.2	23.5	22.1	19.7	18.9	17.9	17.5	16	13
income-statement-row.row.gross-profit	1683.83	1452.4	957.1	822.2	761.7	672.8	636.6	531.5	500.3	459.8	423.2	413.4	388.3	348.1	310.3	327.3	251.3	272.8	192.3	159.6	158.8	139.4	113.9	98.1	88.2	87.1	78.9	47
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	166.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	35.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	707.94	3.5	97.2	87.9	74.9	70.5	11.8	5.1	4.2	3	17.9	20	23.3	42.4	218.3	200.1	155.9	161.4	114.3	92.7	98.4	83	73	65.6	60.7	52.9	42.1	28.9
income-statement-row.row.operating-expenses	1565.24	755.3	637.1	552.5	492.4	452.9	449.3	376	324.4	297	288.6	284.5	269.1	244.3	218.3	200.1	155.9	161.4	114.3	92.7	98.4	83	73	65.6	60.7	52.9	42.1	28.9
income-statement-row.row.cost-and-expenses	3042.98	3050	1413.8	1147.3	1108	1098.7	982.7	455	390.5	353	346.5	338.5	318.8	292.4	265.4	250	196.9	203.8	146.1	116	121.8	105.1	92.7	84.5	78.6	70.4	58.1	41.9
income-statement-row.row.interest-income	22.17	22.4	7	1.4	33.2	41.3	0	3.2	1.9	2.7	2.2	2.7	2.4	2.3	2	2.4	4.1	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	88.17	221.2	57.9	37	35.6	41.3	44.5	38.3	5.6	5	5.3	7.4	6.9	5.5	5.2	0.5	0.7	1.2	1	1.9	3.2	4.8	4.3	4	3.4	0	1.6	0
income-statement-row.row.selling-and-marketing-expenses	35.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-329.14	-409.5	77.9	-34.9	-27.3	-32.4	9.7	-43	-41.7	15.9	-2.5	10.6	-2.7	7.5	2	2.4	16	1.7	2	6	1.1	1.1	2.5	1.4	1.3	1.2	3.3	-9.7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	707.94	3.5	97.2	87.9	74.9	70.5	11.8	5.1	4.2	3	17.9	20	23.3	42.4	218.3	200.1	155.9	161.4	114.3	92.7	98.4	83	73	65.6	60.7	52.9	42.1	28.9
income-statement-row.row.total-operating-expenses	-329.14	-409.5	77.9	-34.9	-27.3	-32.4	9.7	-43	-41.7	15.9	-2.5	10.6	-2.7	7.5	2	2.4	16	1.7	2	6	1.1	1.1	2.5	1.4	1.3	1.2	3.3	-9.7
income-statement-row.row.interest-expense	88.17	221.2	57.9	37	35.6	41.3	44.5	38.3	5.6	5	5.3	7.4	6.9	5.5	5.2	0.5	0.7	1.2	1	1.9	3.2	4.8	4.3	4	3.4	0	1.6	0
income-statement-row.row.depreciation-and-amortization	431.03	470.6	116.5	133.6	101.5	88.4	66.6	52.7	40.9	42	44.5	43.3	41.1	42.4	37.8	31.8	20.4	19.4	12.9	11.3	12.7	11.8	9.2	9.1	7.8	5.6	2.8	1.5
income-statement-row.row.ebitda-caps	987.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	630.99	697.1	328.1	240.1	263.2	223.2	185.2	107.5	135.7	162.8	134.6	128.9	119.1	103.7	92	127.2	95.3	111.4	78	66.9	60.4	56.4	40.9	32.5	27.5	34.2	36.8	18.1
income-statement-row.row.income-before-tax	285.45	287.6	406	205.2	235.9	190.8	152.5	77.4	130.5	176.4	129	134.8	112	108	90.8	131.5	114.7	111.9	79	71	58.2	52.7	39	29.9	25.4	33.8	38.5	6.9
income-statement-row.row.income-tax-expense	77.13	77.8	86.2	53.4	65.5	41.6	31	2.1	37	37.9	36	40.1	32.5	31.4	24.9	38.1	31.2	35.9	29.9	24.9	23.3	16.1	10.7	9.9	8.2	11.5	13.7	4.5
income-statement-row.row.net-income	208.73	210.3	319.7	119.1	170.1	149	121.5	75	91.8	136.2	91.5	93.8	79.5	76.6	65.9	93.5	83.5	76	49.1	46.1	34.9	36.6	28.4	20.1	17.2	22.3	24.8	2.4