United Community Banks, Inc.

符号: UCBI

NASDAQ

25.66

USD

今天的市场价格

16.7889
市盈率
1.0693
PEG比率
3.06B
MRK市值
0.04%
DIV收益率

United Community Banks, Inc. (UCBI) 财务报表

Q: 什么是 United Community Banks, Inc. (UCBI) 总资产是多少？

United Community Banks, Inc. (UCBI) 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 United Community Banks, Inc. (UCBI). 的默认数据。公司收入显示 335.408 M 的平均值，即 0.309 % 增长率。整个期间的平均毛利润为 335.408 M，即 0.309 %. 平均毛利率为 1.000 %. 公司去年的净收入增长率为 -0.328 %，等于 0.216 % % 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 United Community Banks, 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 0.137. 公司的长期投资虽然不是其重点，但以报告货币计算的886.454（如果有的话）为886.454。这表明与上一报告期相比，-85.767% 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 324.823. 这一数字表明，-0.686% 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 3261.525. 这方面的年同比变化率为 0.208%. 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87.782，存货估值为 113，商誉估值为 919.91（如有. 无形资产总额（如果有）按 990.09 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	8773.49	-200.8	4126.2	6788.3	4833.3	2789.8	2955.7	2930.1	2649.8	2531.9	1975.4	2061.1	2085.7	193.4	207.9	246.6	124.8	219.6	171.3	142.6	134.8	160.2	106.3	104.9	102.3	112.6	55.7	68.8	50.6
balance-sheet.row.short-term-investments	9873.18	3331.1	3614.3	4496.8	3224.7	2274.6	2628.5	2615.8	2432.4	2291.5	1782.7	1832.2	1834.6	185	441.6	129.7	368.6	1356.8	1107.2	990.7	880	659.9	559.4	0	0	0	0	0	0
balance-sheet.row.net-receivables	87.78	87.8	72.8	43	47.7	32.7	35.4	32.5	28	25.8	20.1	19.6	18.7	20.7	24.3	33.9	46.1	62.8	58.3	37.2	27.9	21	20.3	22.5	25.4	17.9	13.3	11	7.8
balance-sheet.row.inventory	113	113	0	-2361.5	-1656.3	-547.9	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.other-current-assets	3649.38	1091.7	-3479.3	2361.5	1656.3	547.9	6149	5562.7	4922.4	4086.7	3210.5	2865.7	2444.7	4465.5	5531.1	5782.1	6231.7	6062.6	5457.7	4463.8	3820.1	3068.2	2441.8	0	0	0	0	0	0
balance-sheet.row.total-current-assets	10068.19	1091.7	719.7	6831.3	4881	2822.4	9140.1	8525.3	7600.2	6644.3	5206	4946.4	4549.1	4679.7	5763.3	6062.6	6402.6	6345.1	5687.3	4643.5	3982.8	3249.3	2568.4	57.7	127.7	130.5	69	79.8	58.4
balance-sheet.row.property-plant-equipment-net	1489.22	378.4	298.5	245.3	218.5	216	206.1	208.9	189.9	178.2	159.4	163.6	168.9	175.1	178.2	182	179.2	180.1	139.7	112.9	103.7	87.4	70.7	64.1	56.9	47.4	38.5	27.7	18.6
balance-sheet.row.goodwill	2736.55	919.9	751.2	452	367.8	327.4	307.1	220.6	142	130.6	1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2112.96	990.1	28.1	20.4	14	14.8	17	23.8	14.2	16.8	4.7	3.5	5.5	8.4	0	0	0	0	0	0	121.2	72.2	12.8	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	3929.59	990.1	779.2	472.4	381.8	342.2	324.1	244.4	156.2	147.4	3.6	3.5	5.5	8.4	11.4	225.2	321.8	325.3	167.1	118.7	121.2	72.2	12.8	0	0	0	0	0	0
balance-sheet.row.long-term-investments	13297.3	886.5	6228	5652.9	3645.1	2558.1	2902.9	2936.9	2762.3	2656.2	2198	2312	2078.8	2120.3	1490.2	1530	1617.2	1356.8	1107.2	990.7	880	659.9	559.4	494.3	532.1	534.5	371.8	213.5	146.9
balance-sheet.row.tax-assets	23377.65	113.2	129.3	41.3	38.4	34.1	64.2	88	154.3	197.6	215.5	258.5	174.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	10512.51	23837.4	-6228	-41.3	-38.4	-34.1	-64.2	-88	-154.3	-197.6	-215.5	-258.5	0	0	0	0	0	0	0	0	0	0	0	-499.9	-589	-581.9	-410.3	-241.2	-165.5
balance-sheet.row.total-non-current-assets	66897.71	26205.6	1207	6370.6	4245.4	3116.3	3433.1	3390.2	3108.4	2981.8	2361	2479	2253.2	2303.8	1679.9	1937.3	2118.1	1862.2	1413.9	1222.2	1104.9	819.5	642.9	58.4	589	581.9	410.3	241.2	165.5
balance-sheet.row.other-assets	30685.64	0	22082.2	7744.8	8668	6977.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2633.2	1812.2	1419.1	1019.2	832.4	604.1
balance-sheet.row.total-assets	107651.54	27297.3	24008.9	20946.8	17794.4	12916	12573.2	11915.5	10708.7	9626.1	7567	7425.4	6802.3	6983.4	7443.2	7999.9	8520.8	8207.3	7101.2	5865.8	5087.7	4068.8	3211.3	2749.3	2528.9	2131.4	1498.6	1153.4	828
balance-sheet.row.account-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	0	0	0	0
balance-sheet.row.short-term-debt	48.76	11.4	158.9	8.2	0	0	160	50	5	16.6	0	53.2	52.6	102.6	101.1	101.4	108.4	638.5	65.9	209.6	382.4	328.4	492.1	290.4	48.6	31.8	26.5	33	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	0	0	0	0
balance-sheet.row.long-term-debt-total	1299.22	324.8	874.7	247.4	327	212.7	267.2	625.2	884.3	595.7	400	250	164.9	160.8	205.3	264.6	621.6	627.8	602.2	537.9	469.4	459.6	74.9	48.2	298.5	329.6	202.6	60.9	49
Deferred Revenue Non Current	-87.48	-87.5	-70.1	206	0	173.1	-176.9	-149.4	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	87.48	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	48667.59	18278.7	0	11209.2	8736.8	5939.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2216.6	2280.4	-31.8	-26.5	-33	0
balance-sheet.row.total-non-current-liabilities	12080.73	5745.6	21149.3	247.4	327	212.7	267.2	625.2	884.3	595.7	400	250	164.9	160.8	205.3	264.6	386.3	627.8	602.2	537.9	469.4	459.6	74.9	48	41	329.6	202.6	60.9	49
balance-sheet.row.other-liabilities	11276.21	0	0	-11217.4	-8736.8	-5939.9	10688.4	9936.9	8743.6	7995.4	6371.9	6326.5	5999.4	6144.5	6501.3	6671.6	7036.7	6109.2	5816.4	4645.6	3838.8	2981.4	2422.7	-0.4	0.5	1673.8	1182.7	984.4	726.6
balance-sheet.row.capital-lease-obligations	32.73	32.7	30	22.9	0	0	0	0	0	0	0	0	0	0	0	0	235.3	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	72110.64	24035.7	21308.2	247.4	327	212.7	11115.6	10612.1	9632.9	8607.8	6827.4	6629.7	6216.9	6407.9	6807.7	7037.6	7531.4	7375.4	6484.5	5393.1	4690.6	3769.5	2989.8	2554.6	2370.5	2035.2	1411.8	1078.3	775.6
balance-sheet.row.preferred-stock	362.98	88.3	96.4	96.4	96.4	0	0	0	0	10	0	121.6	195.4	193.9	175.9	174.6	173.4	0.3	0.3	0.3	0.4	0.6	1.7	1.7	2.9	8.7	0	0	0.1
balance-sheet.row.common-stock	472.39	119	106.2	89.3	86.7	79	79.2	77.6	70.9	71.5	60.3	59.4	57.7	60.8	98.6	97.6	51.7	48.8	42.9	40	38.4	23.8	21.8	10.9	10.5	8	7.4	7.4	6.4
balance-sheet.row.retained-earnings	2369.76	581.2	508.8	330.7	136.9	40.2	-90.4	-211.9	-251.9	-330.9	-387.6	-448.1	-705.2	-730.9	-335.6	20.4	265.4	347.4	306.3	250.6	204.7	166.9	135.7	108.4	85.7	66.6	53.2	42.2	30.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	-1089.21	-226.1	-329.5	-26.5	37.7	8.4	-41.6	-23.2	-26.5	-25.5	-18.8	-19.8	-23.6	-3.3	31.1	47.6	54.6	16.4	-3.1	-11.6	2.9	7.4	11.3	5.7	-0.1	-8.7	1.3	0.8	-0.1
balance-sheet.row.other-total-stockholders-equity	10735.12	2699.1	2318.7	1732.3	1649.9	1508.1	1510.3	1460.9	1283.2	1293.1	1085.7	1082.6	1061.1	1054.9	665.5	622	444.2	419.1	270.4	193.4	150.7	100.7	51.1	68	59.4	21.6	24.8	24.7	15.3
balance-sheet.row.total-stockholders-equity	12851.05	3261.5	2700.7	2222.2	2007.5	1635.7	1457.6	1303.3	1075.7	1018.3	739.6	795.7	585.4	575.5	635.5	962.3	989.4	831.9	616.8	472.7	397.1	299.4	221.6	194.7	158.4	96.3	86.8	75.1	52.4
balance-sheet.row.total-liabilities-and-stockholders-equity	107651.54	27297.3	24008.9	20946.8	17794.4	12916	12573.2	11915.5	10708.7	9626.1	7567	7425.4	6802.3	6983.4	7443.2	7999.9	8520.8	8207.3	7101.2	5865.8	5087.7	4068.8	3211.3	2749.3	2528.9	2131.4	1498.6	1153.4	828
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	0	0	0	0
balance-sheet.row.total-equity	12851.05	3261.5	2700.7	2222.2	2007.5	1635.7	1457.6	1303.3	1075.7	1018.3	739.6	795.7	585.4	575.5	635.5	962.3	989.4	831.9	616.8	472.7	397.1	299.4	221.6	194.7	158.4	96.3	86.8	75.1	52.4
balance-sheet.row.total-liabilities-and-total-equity	107651.54	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	19839.4	886.5	9842.3	10149.7	6869.8	4832.7	5531.3	5552.8	5194.7	4947.7	3980.7	4144.2	3913.4	2305.3	1931.8	1659.8	1985.8	2713.7	2214.3	1981.4	1760	1319.8	1118.8	494.3	532.1	534.5	371.8	213.5	146.9
balance-sheet.row.total-debt	1336.57	324.8	1033.6	247.4	327	212.7	427.2	675.2	889.3	612.4	400	303.2	164.9	263.4	306.3	366	621.6	627.8	602.2	747.5	851.8	788	567	338.6	347.1	361.4	229.2	93.9	49
balance-sheet.row.net-debt	-2099.48	-679.1	521.7	-2044.2	-1281.7	-302.5	99.9	360.9	671.9	372	207.3	74.3	-26.2	70	98.4	119.3	128.2	408.2	431	604.9	717	627.8	460.7	233.7	244.8	248.8	173.5	25.1	-1.6

现金流量表

在 United Community Banks, 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 -0.608 的转变。该公司最近通过发行 3216.03 扩大了股本，与上一年相比出现了12.038 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-163289000.000. 与上一年相比， -0.919 发生了变化. 在同一时期，公司记录了 15.18, -985.21 和 -2870，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-111.72 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 -0.81，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	1996
cash-flows.row.net-income	187.8	186.5	277.5	269.8	164.1	185.7	166.1	67.8	100.7	71.6	67.6	273.1	33.9	-226.7	-345.6	-228.3	-63.5	58	68.8	56.7	46.6	38.1	32.8	27.2	14.5	13.6	12.2	10.7	8.2
cash-flows.row.depreciation-and-amortization	25.96	15.2	46.7	-2.1	-8.6	24	31	27.5	30	22.7	20	26.4	32.6	21.1	16.4	14.6	14.8	13.9	14.8	15.8	15.4	14.6	8.6	6.3	5.5	5.1	2.8	2.4	2.2
cash-flows.row.deferred-income-tax	-1.71	6.4	10.9	20.8	2.7	14.9	32.6	99.6	59.7	38.3	38.2	-241.7	64.3	319.4	-87.5	-50	-13.6	-14.2	-3.5	-3.1	-1	-1	-0.8	-0.6	-3.8	-1.6	-0.8	-0.4	0.2
cash-flows.row.stock-based-compensation	6.45	8.9	8.7	6.6	7.9	9.4	6.1	5.8	4.5	4.4	4.3	3	2	2.1	2.5	3.7	3.9	3.6	-0.1	0.1	-0.4	-0.5	-0.6	-0.2	0	0	0	0	0
cash-flows.row.change-in-working-capital	-71.05	-87.5	206.5	113.1	-81.6	-87.3	33.2	11.2	-44.4	-26.1	-35.6	60.7	43.7	36	39.3	-9.2	-18.2	-10.3	-47	7.9	-7.7	-1.2	-9.4	-3	-0.8	6.3	-0.1	-3.1	0.1
cash-flows.row.account-receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	27.2	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	0	0	0	0	0
cash-flows.row.account-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	0	0	1.3	0.3
cash-flows.row.other-working-capital	-71.05	-87.5	206.5	113.1	-81.6	-87.3	0	0	0	0	0	0	0	8.9	0	0	-18.2	0	0	0	0	0	0	0	0	0	0	-4.4	-0.2
cash-flows.row.other-non-cash-items	56.43	164.4	57.1	-48.9	74.3	7.3	1	-4	-11.7	1.1	7.4	70	6.7	33.6	525.9	408.8	197.8	54.4	17.7	26.9	-18.7	24	-0.4	-4.7	3.9	1.5	-2.9	4.3	6.7
cash-flows.row.net-cash-provided-by-operating-activities	203.88	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	-49.88	-72.5	-42.7	-26.5	-18.5	-20.9	-17.6	-22.2	-17.4	-10.5	-5.1	-8.1	-4.1	-7.2	-7.1	-14.9	-10.9	-34.1	-25.9	-17.4	-15.1	-14.4	-13	-8	-7.2	-8.3	-13.4	-9.7	-3.1
cash-flows.row.acquisitions-net	-335.46	114	35.2	103.1	195.7	-19.5	-56.8	53.7	1.9	35.5	-31.3	-263	-158.8	153.1	2.8	63.6	-47.9	-4.3	73.7	17.4	8.9	83.1	13	8	0	0	0	0	0
cash-flows.row.purchases-of-investments	-899.99	-1000.2	-2062.1	-3409.4	-1613.8	-353.9	-578.3	-973.6	-717	-859.3	-603.6	-826.7	-1166.7	-1328.5	-928	-884.8	-820.7	-904.2	-367.1	-382.8	-612.7	-387	-333.1	-129.2	-314.3	-566.9	-446	-315.1	-201.1
cash-flows.row.sales-maturities-of-investments	1190.94	1780.6	1261.4	1340.5	933.3	752.2	574	1003.3	660.7	709.3	708.3	580.8	1181.9	698.3	958.1	1022	627.4	725.4	301.4	256.5	426	317.8	248.1	188.8	149.1	99.4	126.8	72.6	68.3
cash-flows.row.other-investing-activites	-250.19	-985.2	-1212	185.9	-1077.4	-194.7	-280.7	-106.8	-660.5	-275.3	-305.9	34.3	45.6	86.8	320	218	79	-140.7	-715.1	-687.8	-421.5	-317.3	-389.9	-164.5	0.9	-2.8	11.2	0	2.6
cash-flows.row.net-cash-used-for-investing-activites	-344.58	-163.3	-2020.2	-1806.4	-1580.6	163.2	-359.5	-45.5	-732.3	-400.4	-237.5	-482.8	-102	-397.5	345.7	403.9	-173.1	-357.9	-732.9	-814	-614.5	-317.8	-474.9	-105	-171.5	-478.5	-321.4	-252.2	-133.3
cash-flows.row.debt-repayment	-1295.53	-2870	-240	-115.1	-134.1	-1840.3	-3540.8	-4369	-9535.8	-2004	-1143.7	-725	-1822.2	-45.3	-61.2	-503.3	-728.7	-1182.1	-1098.5	-1770.7	-45	-17.1	-4.8	0	-268.7	-100.9	-91.5	-8.5	-4.2
cash-flows.row.common-stock-issued	18.49	3216	0	0.7	2738.9	1780.5	3688.8	4333.1	0	0	12.2	0.8	0	363	1.8	213.2	3.4	3.9	0	0	0	0	0	0	15.8	0.2	0.1	6.5	0
cash-flows.row.common-stock-repurchased	-18.49	-7.2	0	-18.3	-23.9	-14.7	-2	-1.7	-23.7	0	-121.6	-75.2	0	-369.7	0	0	0	-3.9	0	0	0	0	0	0	377.1	539.2	283.5	204.9	0
cash-flows.row.dividends-paid	-86.33	-111.7	-93.8	-73.8	-62.4	-53	-41.6	-26.2	-15.9	-14.9	-3	-11.1	-10.7	-10.2	-9	0	-12.7	-16	-12.5	-10.9	-8.4	-6.6	-5.2	-4.4	-2.5	-1.4	-1	-0.8	-0.5
cash-flows.row.other-financing-activites	1748.76	-0.8	75	2363.5	-3.1	-1.7	-2	-1.7	10145.9	2355.1	1355.5	1079.4	1624.6	3.3	-155.2	-370.4	1063.6	1499	1822	2499	608.6	321.3	438.1	105.1	-1.2	65	105.9	52.3	139.2
cash-flows.row.net-cash-used-provided-by-financing-activities	366.9	226.3	-258.8	2157	2515.3	-129.2	102.5	-65.5	570.6	336.2	99.4	268.9	-208.3	-59	-223.6	-660.6	325.6	300.8	711	717.4	555.2	297.6	428.1	100.7	120.5	502.1	297	254.4	134.5
cash-flows.row.effect-of-forex-changes-on-cash	-236.26	-326.7	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.net-change-in-cash	226.19	357	-1671.7	709.9	1093.4	187.9	13	96.9	-23	47.7	-36.2	-22.3	-127.3	-271	273.1	-117.1	273.8	48.3	28.7	7.7	-25.4	53.8	-16.7	20.7	-31.6	48.5	-13.1	16.2	18.6
cash-flows.row.cash-at-end-of-period	3477.99	1003.9	646.9	2318.5	1608.6	515.2	327.3	314.3	217.3	240.4	192.7	228.9	251.1	378.4	649.5	376.4	493.4	219.6	171.3	142.6	134.8	160.2	106.3	123	102.3	112.6	55.7	68.8	50.6
cash-flows.row.cash-at-beginning-of-period	3251.8	646.9	2318.5	1608.6	515.2	327.3	314.3	217.3	240.4	192.7	228.9	251.1	378.4	649.5	376.4	493.4	219.6	171.3	142.6	134.8	160.2	106.3	123	102.3	133.9	64.1	68.8	52.7	32
cash-flows.row.operating-cash-flow	203.88	294	607.3	359.3	158.7	153.9	270	208	138.7	111.9	101.9	191.7	183.1	185.5	150.9	139.6	121.3	105.4	50.6	104.3	34	74	30.1	25	19.4	25	11.2	14	17.4
cash-flows.row.capital-expenditure	-49.88	-72.5	-42.7	-26.5	-18.5	-20.9	-17.6	-22.2	-17.4	-10.5	-5.1	-8.1	-4.1	-7.2	-7.1	-14.9	-10.9	-34.1	-25.9	-17.4	-15.1	-14.4	-13	-8	-7.2	-8.3	-13.4	-9.7	-3.1
cash-flows.row.free-cash-flow	154	221.5	564.6	332.8	140.2	133	252.4	185.8	121.3	101.4	96.8	183.5	179	178.2	143.8	124.7	110.5	71.4	24.8	86.9	18.9	59.6	17.1	17	12.2	16.6	-2.1	4.3	14.3

利润表行

United Community Banks, Inc. 的收入与上期相比变化了 0.512%。据报告, UCBI 的毛利润为 1312.59。该公司的营业费用为 182.96，与上年相比变化了 807.265%. 折旧和摊销费用为 15.18，与上一会计期间相比变化了 1.223%. 营业费用报告为 182.96，显示807.265% 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-1.002%. 营业收入为 -1.03，与上年相比变化了-1.002%. 净利润的变化率为 -0.328%。去年的净收入为180.85.

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	1152.68	1312.6	868.1	686.5	639.4	574.1	531.7	444.2	403.5	330	278.4	274.8	284.2	281.9	289.6	301.9	289.6	335.3	285.1	255.9	202.5	174.8	147.9	132.3	23.8	15.9	11.1	9.6	6.8
income-statement-row.row.cost-of-revenue	200.2	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.gross-profit	952.48	1312.6	868.1	686.5	639.4	574.1	531.7	444.2	403.5	330	278.4	274.8	284.2	281.9	289.6	301.9	289.6	335.3	285.1	255.9	202.5	174.8	147.9	132.3	23.8	15.9	11.1	9.6	6.8
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	283.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	9.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-496.1	-183	-274.3	-593.5	-675.2	-542.9	-477.6	-378.9	-338.5	-319.3	-236.4	-296.9	-291.3	-551.8	-712.7	-11.4	-156.7	190.1	-76.4	-146.3	-138.6	-116.8	-82.4	83.9	67.7	55	40.4	34.7	24.3
income-statement-row.row.operating-expenses	-122.27	183	20.2	-338.7	-429.9	-335.4	-254.5	-215	-189.5	-193.8	-127.2	-187.8	-181.3	-428.9	-607.4	106.9	-150.6	190.1	32.1	-40.1	-56.2	-45.7	-21.7	83.9	113.8	85.4	63.3	52.4	37
income-statement-row.row.cost-and-expenses	368.12	1052.8	20.2	-338.7	-429.9	-335.4	-254.5	-215	-189.5	-193.8	-127.2	-187.8	-181.3	-428.9	-607.4	106.9	-150.6	190.1	32.1	-40.1	-56.2	-45.7	-21.7	83.9	113.8	85.4	63.3	52.4	37
income-statement-row.row.interest-income	957.62	1237.1	813.2	578.8	558	552.7	500.1	389.7	335	278.5	248.4	245.8	265.7	297.6	341.1	402.8	464.7	549	444.8	337.2	237.8	207.2	193.6	207.9	210.7	149.7	109.1	89.8	63.1
income-statement-row.row.interest-expense	223.36	23.8	60.8	29.8	56.2	83.3	61.3	33.7	25.2	21.1	25.6	27.7	38.3	65.7	100.1	159.7	228.3	276.4	208.8	127.4	74.8	70.6	76.4	100.9	116.6	81.8	56.6	46.5	31.8
income-statement-row.row.selling-and-marketing-expenses	9.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-37.96	232.5	-60.8	347.8	209.4	238.7	-61.3	-56.4	-51	-21.1	-44.2	-52	-64	-83.7	-114.5	-171.2	-240.1	40.5	-208.8	-127.4	-74.8	-70.6	-76.4	-100.9	-116.6	-81.8	-56.6	-46.5	-31.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-496.1	-183	-274.3	-593.5	-675.2	-542.9	-477.6	-378.9	-338.5	-319.3	-236.4	-296.9	-291.3	-551.8	-712.7	-11.4	-156.7	190.1	-76.4	-146.3	-138.6	-116.8	-82.4	83.9	67.7	55	40.4	34.7	24.3
income-statement-row.row.total-operating-expenses	-37.96	232.5	-60.8	347.8	209.4	238.7	-61.3	-56.4	-51	-21.1	-44.2	-52	-64	-83.7	-114.5	-171.2	-240.1	40.5	-208.8	-127.4	-74.8	-70.6	-76.4	-100.9	-116.6	-81.8	-56.6	-46.5	-31.8
income-statement-row.row.interest-expense	223.36	23.8	60.8	29.8	56.2	83.3	61.3	33.7	25.2	21.1	25.6	27.7	38.3	65.7	100.1	159.7	228.3	276.4	208.8	127.4	74.8	70.6	76.4	100.9	116.6	81.8	56.6	46.5	31.8
income-statement-row.row.depreciation-and-amortization	15.53	15.2	6.8	4	4.2	4.9	6.8	4.8	4.2	22.7	1.3	2	2.9	3	3.2	3.1	3	13.9	14.8	15.8	15.4	14.6	8.6	6.3	5.5	5.1	2.8	2.4	2.2
income-statement-row.row.ebitda-caps	232.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	331.09	-1	416.8	347.8	209.4	238.7	277.3	229.2	214	136.1	151.2	87	102.9	-147	-317.8	-147.5	139	69	317.3	215.8	146.3	129.1	126.3	141.6	137.7	101.3	74.4	62	43.8
income-statement-row.row.income-before-tax	233.29	232.5	356	347.8	209.4	238.7	215.9	172.8	163	115	107.1	35	38.9	-230.7	-432.3	-318.7	-101.1	89.6	108.4	88.4	71.5	58.5	49.9	40.8	21.1	19.5	17.7	15.5	12
income-statement-row.row.income-tax-expense	45.41	45	78.5	78	45.4	53	49.8	105	62.3	43.4	39.5	-238.2	1.1	-4	-85.5	-90.4	-37.7	31.6	39.6	31.7	24.9	20.4	17.1	13.5	6.6	5.9	5.6	4.8	3.8
income-statement-row.row.net-income	182.89	180.8	269.1	261.3	159.3	185.7	166.1	67.8	100.7	71.6	67.6	273.1	37.9	-226.7	-345.6	-228.3	-63.5	58	68.8	56.7	46.6	38.1	32.8	27.2	14.5	13.6	12.2	10.7	8.2