Western Alliance Bancorporation

符号: WAL

NYSE

59.96

USD

今天的市场价格

8.5872
市盈率
0.4031
PEG比率
6.61B
MRK市值
0.02%
DIV收益率

Western Alliance Bancorporation (WAL) 财务报表

Q: 什么是 Western Alliance Bancorporation (WAL) 总资产是多少？

Western Alliance Bancorporation (WAL) 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 Western Alliance Bancorporation (WAL). 的默认数据。公司收入显示 712.777 M 的平均值，即 0.444 % 增长率。整个期间的平均毛利润为 711.898 M，即 0.444 %. 平均毛利率为 0.996 %. 公司去年的净收入增长率为 -0.317 %，等于 0.451 % % 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 Western Alliance Bancorporation 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 0.046. 公司的长期投资虽然不是其重点，但以报告货币计算的1402（如果有的话）为1402。这表明与上一报告期相比，-83.995% 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 8125. 这一数字表明，0.126% 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 6078. 这方面的年同比变化率为 0.135%. 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0，存货估值为 0，商誉估值为 527（如有. 无形资产总额（如果有）按 669 估值. 应付账款和短期债务分别为 0 和 6603. 债务总额为8304，债务净额为 6728. 其他流动负债为 23833，加上总负债 64784. 最后，如果存在推荐股票，则其估值为 295.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	7624	-1576	8135	6705.2	7380.2	3780.9	3775.6	3916.3	2893.9	2207.2	1684.6	1676.2	1144.2	155	215.8	393.4	136.8	104.7	143.7	111.2	92.3	61.9	159.7	102.3
balance-sheet.row.short-term-investments	36945	4116	7092	6188.8	4708.5	3346.3	3277	3499.5	2609.4	1982.5	1520.2	1370.7	939.6	6.5	0	58.7	437.9	486.4	0	0	0	0	0	14.3
balance-sheet.row.net-receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.5	68.1	22.3	17.4	10.5	8.4	6.4	0	0
balance-sheet.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
balance-sheet.row.other-current-assets	11596	1584	-784	826.8	2673.3	450	14878	11971.7	11181.7	9659.9	7253.6	5824	5104.1	5031.6	4552.1	4338.3	4190.6	3767.3	3218	1923.4	1252.8	773.8	0	0
balance-sheet.row.total-current-assets	10792	1584	7351	6705.2	7380.2	3780.9	18653.5	15888	14075.6	11867.1	8938.2	7500.2	6248.3	5186.6	4768	4732.1	4395.4	3894.3	3379.2	2045.1	1353.5	842.1	159.7	102.3
balance-sheet.row.property-plant-equipment-net	1910	484	439	314.9	206.6	198.4	119.5	118.7	119.8	118.5	113.8	120.2	107.9	105.5	114.4	125.9	140.9	143.4	99.9	58.4	29.4	18	0	114.4
balance-sheet.row.goodwill	1873	527	680	634.8	298.5	297.6	299.2	300.7	302.9	305.4	25.9	23.2	23.2	25.9	0	0	79	217.8	0	0	0	0	0	0
balance-sheet.row.intangible-assets	4753	669	1148	698	8.6	7.7	9.3	10.9	12.9	15.7	2.7	4.2	6.5	9.8	0	0	21	24.4	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	7223	1793	1828	1332.8	298.5	297.6	299.2	300.7	302.9	305.4	25.9	27.4	29.8	35.7	39.3	43.1	100	242.2	148.2	5.2	5.4	0.7	0	39.3
balance-sheet.row.long-term-investments	25040	1402	8760	7540.9	5504.8	4036.6	3761.1	3820.4	2767.8	2042.2	1547.8	1689.6	1236.6	1490.5	1273.1	864.8	606.4	736.2	542.3	748.5	788.6	716	0	0
balance-sheet.row.tax-assets	128907	62953	311	20.9	31.3	18	32	5.8	95.2	86.4	62.7	79.4	51.8	61.7	0	69	34.4	25.9	0	0	0	0	0	79.9
balance-sheet.row.other-non-current-assets	5955	2646	-9908	-20.9	-31.3	-18	244.2	195.5	-160.5	-144.4	-87.9	-109.7	-51.7	-35.5	-0.9	-81.6	-34.4	-25.9	0	0	0	0	0	0
balance-sheet.row.total-non-current-assets	169035	69278	1430	9188.6	6009.9	4532.6	4456	4441.1	3125.2	2408	1662.3	1806.9	1374.3	1658	1425.9	1021.1	847.3	1121.8	790.4	812.1	823.4	734.7	0	233.5
balance-sheet.row.other-assets	107075	0	58953	40088.8	23070.9	18508.4	0	0	0	0	0	0	0	0	0	-0.1	0	0	0	0	0	0	872.1	266.9
balance-sheet.row.total-assets	286902	70862	67734	55982.6	36461	26821.9	23109.5	20329.1	17200.8	14275.1	10600.5	9307.1	7622.6	6844.5	6193.9	5753.2	5242.8	5016.1	4169.6	2857.3	2176.8	1576.8	872.1	602.7
balance-sheet.row.account-payables	1843	0	1357	867.5	467.4	520.3	444.5	334.5	269.9	254.5	183	159.4	98.9	35.4	27.9	100.3	33.8	25.6	19.1	29.6	7.1	5.3	0	0
balance-sheet.row.short-term-debt	20290	6603	52	51.9	5	29	235	390	80	150	180.2	28.9	118.7	0	73	29.4	586.1	489.3	11	7	185.5	241.3	0	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
balance-sheet.row.long-term-debt-total	35691	8125	7377	2523.9	633.6	471.7	851.5	766.9	447.9	360.3	430.7	383	229.9	390.3	116	131.8	154	177.6	159.9	104.4	94.6	128.3	0	0
Deferred Revenue Non Current	-132	-132	-172	2361.4	499.2	392.3	-60.2	-119	18.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	132	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	57354	23833	2200	-919.4	-472.4	-520.3	7456.1	0	0	0	0	0	0	-35.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-non-current-liabilities	90250	34348	58769	2523.9	633.6	471.7	360.5	376.9	367.9	210.3	250.5	354	111.2	390.3	43	102.4	154	177.6	159.9	104.4	94.6	128.3	0	0
balance-sheet.row.other-liabilities	105328	0	0	47576.7	31941.5	22813.2	19455.8	16998.5	14591.5	12068.8	8985.9	7909.4	6534.2	5782.1	5447.8	4945.4	3973.3	3821.9	3571.1	2472	1756	1104.4	804.6	0
balance-sheet.row.capital-lease-obligations	710	179	185	142.8	79.9	78.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	263221	64784	62378	51020	33047.5	23805.2	20495.8	18099.9	15309.3	12683.6	9599.6	8451.8	6863	6207.8	5591.7	5177.5	4747.3	4514.5	3761	2613	2043.3	1479.3	804.6	0
balance-sheet.row.preferred-stock	1180	295	295	294.5	0	0	0	0	0	0	70.5	141	141	141	130.8	127.9	125.2	0	0	0	0	0	0	130.8
balance-sheet.row.common-stock	8305	2081	2058	1879.4	1319.8	1311.4	1364.6	1384.4	1373.8	1306.6	828.3	797.2	784.9	0	739.6	683.8	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	16611	4215	3664	2773	2001.4	1680.3	1282.7	847.9	522.4	262.6	85.5	-61.4	-174.5	-243.5	-258.8	-241.6	-85.4	152.3	126.2	86.3	58.2	38.2	0	-258.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	-2415	-513	-661	15.7	92.3	25	-33.6	-3.1	-4.7	22.3	16.6	-21.5	8.2	-4.6	-9.4	5.4	-28.5	-28.7	-5.1	-10.1	-5.1	-3.2	0	-9.4
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	0	0	0	0	0	0	0	0	0	743.8	0	0.2	484.2	378	287.6	168	80.5	62.5	67.4	173.2
balance-sheet.row.total-stockholders-equity	23681	6078	5356	4962.6	3413.5	3016.7	2613.7	2229.2	1891.5	1591.5	1000.9	855.3	759.6	636.7	602.2	575.7	495.5	501.5	408.6	244.2	133.6	97.5	67.4	35.9
balance-sheet.row.total-liabilities-and-stockholders-equity	286902	70862	67734	55982.6	36461	26821.9	23109.5	20329.1	17200.8	14275.1	10600.5	9307.1	7622.6	6844.5	6193.9	5753.2	5242.8	5016.1	4169.6	2857.3	2176.8	1576.8	872.1	602.7
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0	0	0	0	0	0
balance-sheet.row.total-equity	23681	6078	5356	4962.6	3413.5	3016.7	2613.7	2229.2	1891.5	1591.5	1000.9	855.3	759.6	636.7	602.2	575.7	495.5	501.6	408.6	244.2	133.6	97.5	67.4	35.9
balance-sheet.row.total-liabilities-and-total-equity	286902	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	25040	1402	15852	13729.7	10213.3	7382.9	7314.3	7521.1	5311.9	3966.6	3042.8	3030.1	2176.2	1497	1273.1	923.5	1044.3	1222.6	542.3	748.5	788.6	716	0	14.3
balance-sheet.row.total-debt	36042	8304	7377	2523.9	633.6	471.7	851.5	766.9	447.9	360.3	430.7	383	229.9	390.3	116	131.8	740.2	666.9	170.9	111.4	280.1	369.6	0	0
balance-sheet.row.net-debt	25266	6728	6334	2007.5	-2038.1	37.1	352.9	350.1	163.4	135.7	266.3	77.8	25.3	235.3	-99.8	-260.6	603.4	562.3	27.1	0.3	187.8	307.7	-159.7	-104.1

现金流量表

在 Western Alliance Bancorporation 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 -1.210 的转变。该公司最近通过发行 0.1 扩大了股本，与上一年相比出现了1.118 的差异. 有趣的是，公司的部分股票，特别是 4020.9，是由公司自己回购的。这一举动导致-218.346 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 0. 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-2159100000.000. 与上一年相比， -0.836 发生了变化. 在同一时期，公司记录了 86.5, 0.7 和 -818.1，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-171.5 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 -11，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	2001
cash-flows.row.net-income	757.6	722.4	1057.3	899.2	506.6	499.2	435.8	325.5	259.8	194.2	148	114.5	72.8	31.5	-7.2	-151.4	-236.5	32.9	39.9	28.1	20.1	8.7	-7.2
cash-flows.row.depreciation-and-amortization	28.3	86.5	74.6	50	34.6	28.9	14.3	13.4	26.3	18.2	0	9.2	9.6	10.6	14.1	15.5	12.9	12.8	7.7	5	6.3	4.7	0.1
cash-flows.row.deferred-income-tax	11	-24.9	-5.4	91.5	24.1	36.4	19.2	113.8	7.6	3.3	0	-12.4	21.7	15.3	-7.6	-46.3	-11	-4.2	3	-2.2	-0.1	-1.5	-4.1
cash-flows.row.stock-based-compensation	28.2	34.3	39.8	35.1	28.7	26.2	25.7	23.6	20.3	17.9	-4.2	7.7	6.3	4.3	7.5	8.8	-0.1	-0.4	4.4	0	0	0	1.3
cash-flows.row.change-in-working-capital	178.1	114.7	-38.7	-157.6	-10.4	111.3	20.7	-87	2263.1	2887.5	1263.2	52.1	-39.5	6	-113	-0.9	-49.4	-13.2	-18.3	-1.8	-1.2	-3.9	0
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
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
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
cash-flows.row.other-working-capital	178.1	0	0	0	0	111.3	20.7	-87	2263.1	2887.5	1263.2	52.1	-39.5	6	-113	-0.9	-49.4	-13.2	-18.3	-1.8	-1.2	-3.9	0
cash-flows.row.other-non-cash-items	-1722.1	-1261.6	1117.7	-3572.2	86.6	15.7	25.3	-5.5	-2580.3	-2994	-1372.7	-6.1	41.1	74.8	106.5	249.2	365.1	26.9	7.1	5.2	2.1	4.6	-34.2
cash-flows.row.net-cash-provided-by-operating-activities	-992.4	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	-85.8	-114.3	-141	-69.4	-26.8	-35.1	-11.3	-8.9	0	-0.3	0	-18.9	-8.6	0	0	0	-6.8	-35.9	-35.2	-22.8	-13.9	-7.1	0
cash-flows.row.acquisitions-net	0	1905	-50	-1024.4	-5897.2	-8.7	-4.1	-1873.4	-226.9	-19.4	0	21.2	51.2	0	0	0	6.8	47.5	-6	22.8	13.9	7.1	0
cash-flows.row.purchases-of-investments	-14427	-15592	-3061	-4014.8	-3316.5	-1218.8	-758.6	-1532.6	-20.1	0.3	-23.4	-707	-329.2	-843.8	-1835.5	-503.3	-232.8	-384.3	-205.7	-148.5	-476.6	-638.3	-23.6
cash-flows.row.sales-maturities-of-investments	11144.3	11641.5	902.8	1878.9	1697.1	967.6	637.2	438.1	34.5	2.7	10.6	213.5	622.2	599.2	1408.5	268.8	223.1	196.6	447.8	200.3	382.9	143.5	52.8
cash-flows.row.other-investing-activites	-2220	0.7	-10780.9	-11482.2	5.9	-3428.1	-2576.6	21.3	2.8	7.8	13.5	-682.2	-872.1	-567.8	-283.3	-133.8	-511.1	-350.4	-627.2	-651.8	-471.5	-299.7	-118.3
cash-flows.row.net-cash-used-for-investing-activites	-4459.7	-2159.1	-13130.1	-14711.9	-7537.5	-3723	-2713.4	-2955.5	-209.7	-8.9	0.6	-1173.3	-536.5	-812.4	-710.3	-368.2	-520.8	-526.6	-426.2	-600	-565.2	-794.5	-89
cash-flows.row.debt-repayment	-560.8	-818.1	-30.7	-475.9	-75	-496.7	0	0	0	-83.4	-6.5	-10.9	-204.6	-755.3	0	0	0	-16.9	0	-100.3	-89.5	0	-72.8
cash-flows.row.common-stock-issued	0.3	0.1	157.7	540.3	9360.2	3619.1	0	0	55.8	28.3	13.7	0	658	0.4	47.9	191.3	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-58.8	4020.9	-18.5	15289.6	-71.6	-120.1	-35.7	-38.1	-28.8	-70.5	-70.5	0	24.3	-140	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-128.9	-171.5	-166.2	-127.6	-101.3	-51.3	0	0	0	-0.8	-1.4	-1.4	-3.8	-7	-7	-6.8	0	0	0	0	0	0	-0.5
cash-flows.row.other-financing-activites	182.9	-11	11469.5	-15.8	-7.9	-9.6	2290	2742.1	189.7	3.9	34.5	1121.5	0.3	1510.2	489	365.9	464.1	339.4	473	724.9	676.9	688	187.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-565.3	3020.4	11411.8	15210.6	9104.4	2941.3	2254.3	2704	216.6	-122.5	-30.2	1109.2	474.2	608.2	529.9	550.4	464.1	322.6	473	624.5	587.4	688	113.8
cash-flows.row.effect-of-forex-changes-on-cash	0	-477.7	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	-2063.2	532.7	527	-2155.3	2237.1	-64	81.8	132.3	3.8	-4.2	4.7	100.9	49.6	-61.8	-180.1	256.9	24.3	-149.3	90.5	58.9	49.5	-93.8	-19.3
cash-flows.row.cash-at-end-of-period	8802.4	1576.1	1043.4	516.4	2671.7	434.6	498.6	416.8	11.4	7.6	11.9	305.5	204.6	155	216.7	396.8	140	115.6	264.9	174.3	115.4	65.9	2.6
cash-flows.row.cash-at-beginning-of-period	10865.6	1043.4	516.4	2671.7	434.6	498.6	416.8	284.5	7.6	11.9	7.1	204.6	155	216.7	396.8	140	115.6	264.9	174.3	115.4	65.9	159.7	21.8
cash-flows.row.operating-cash-flow	-992.4	-328.6	2245.3	-2654	670.2	717.8	541	383.8	-3.1	127.2	34.2	165	112	142.5	0.3	74.8	81	54.8	43.8	34.4	27.3	12.7	-44.1
cash-flows.row.capital-expenditure	-85.8	-114.3	-141	-69.4	-26.8	-35.1	-11.3	-8.9	0	-0.3	0	-18.9	-8.6	0	0	0	-6.8	-35.9	-35.2	-22.8	-13.9	-7.1	0
cash-flows.row.free-cash-flow	-1078.2	-442.9	2104.3	-2723.4	643.4	682.6	529.7	374.9	-3.1	126.9	34.2	146.2	103.4	142.5	0.3	74.8	74.2	18.9	8.6	11.6	13.4	5.6	-44.1

利润表行

Western Alliance Bancorporation 的收入与上期相比变化了 0.887%。据报告, WAL 的毛利润为 4334.1。该公司的营业费用为 962，与上年相比变化了 688.525%. 折旧和摊销费用为 86.5，与上一会计期间相比变化了 0.160%. 营业费用报告为 962，显示688.525% 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0.860%. 营业收入为 3372.1，与上年相比变化了0.860%. 净利润的变化率为 -0.317%。去年的净收入为722.4.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	3379.2	4334.1	2297.2	1843.9	1198.7	1051.8	922.6	807.8	694.3	517.4	408.5	341.7	305.7	292.4	277.6	252.3	234.7	202.4	162.2	114.5	79.9	45.3	5.5	3.4
income-statement-row.row.cost-of-revenue	0	0	0	0	0	0	0	0	0	0	-1.1	0	0	0	0	21.3	0	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	3379.2	4334.1	2297.2	1843.9	1198.7	1051.8	922.6	807.8	694.3	517.4	409.5	341.7	305.7	292.4	277.6	231.1	234.7	202.4	162.2	114.5	79.9	45.3	5.5	3.4
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	658.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	22.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-1345.5	-962	-470.7	-1224.1	-897.2	-742.9	-594.4	-516	-495.1	-390	0	-350.5	-349.6	0.2	-1.8	43.8	-523.2	-111.5	-75.5	-78.1	-56.4	-36.2	16.9	0
income-statement-row.row.operating-expenses	355.7	962	122	-720.9	-576.2	-447.5	-294.7	-283.8	-289.8	-226.2	16.6	-226.3	-230.4	117.2	153.8	15.6	-424.6	-28.1	-16.4	-38.5	-29.1	-19.6	16.9	11.7
income-statement-row.row.cost-and-expenses	1605.9	3468.9	122	-720.9	-576.2	-447.5	-294.7	-283.8	-289.8	-226.2	15.5	-226.3	-230.4	117.2	153.8	36.9	-424.6	-28.1	-16.4	-38.5	-29.1	-19.6	16.9	11.7
income-statement-row.row.interest-income	3150.6	3869.6	2691.8	1658.7	1261.8	1225	1033.5	845.5	700.5	525.1	416.4	362.7	318.3	296.6	281.8	276	295.6	305.8	233.1	134.9	90.9	53.8	39.1	35.7
income-statement-row.row.interest-expense	1069.2	553.8	475.5	109.9	94.9	184.6	117.6	60.8	43.3	32.6	31.5	29.8	28	38.9	49.3	73.7	100.7	125.9	84.3	32.6	19.7	12.8	9.8	9.1
income-statement-row.row.selling-and-marketing-expenses	22.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	980.8	933.6	-496.6	1123	622.5	604.2	-117.6	-72.2	-43.3	-32.6	48.4	25.3	24	16.8	-54.2	-85.4	-100.7	-125.9	-84.3	-32.6	-19.7	-12.8	-9.8	-14.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1345.5	-962	-470.7	-1224.1	-897.2	-742.9	-594.4	-516	-495.1	-390	0	-350.5	-349.6	0.2	-1.8	43.8	-523.2	-111.5	-75.5	-78.1	-56.4	-36.2	16.9	0
income-statement-row.row.total-operating-expenses	980.8	933.6	-496.6	1123	622.5	604.2	-117.6	-72.2	-43.3	-32.6	48.4	25.3	24	16.8	-54.2	-85.4	-100.7	-125.9	-84.3	-32.6	-19.7	-12.8	-9.8	-14.4
income-statement-row.row.interest-expense	1069.2	553.8	475.5	109.9	94.9	184.6	117.6	60.8	43.3	32.6	31.5	29.8	28	38.9	49.3	73.7	100.7	125.9	84.3	32.6	19.7	12.8	9.8	9.1
income-statement-row.row.depreciation-and-amortization	-226.3	86.5	74.6	50	1.6	1.5	1.6	2.1	2.8	2	1.5	2.4	3.3	4.8	6.1	3.8	12.9	12.8	7.7	5	6.3	4.7	0	14.3
income-statement-row.row.ebitda-caps	501.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1593.7	3372.1	1812.7	1123	622.5	604.2	627.9	524	404.5	291.1	149.1	115.4	75.3	33.5	43.6	-107.6	-189.9	174.3	145.8	76	50.7	25.7	22.4	3.8
income-statement-row.row.income-before-tax	980.8	933.6	1316.1	1123	622.5	604.2	510.3	451.8	361.2	258.5	197.5	140.6	99.3	50.3	-10.6	-193	-290.6	48.4	61.5	43.4	31	12.9	12.6	9
income-statement-row.row.income-tax-expense	223.2	211.2	258.8	223.8	115.9	105.1	74.5	126.3	101.4	64.3	48.4	25.3	24	16.8	-6.4	-41.6	-54.2	15.5	21.6	15.4	11	4.2	4.2	3
income-statement-row.row.net-income	757.6	722.4	1057.3	899.2	506.6	499.2	435.8	325.5	259.8	194.2	148	114.5	72.8	31.5	-7.2	-151.4	-236.5	32.9	39.9	28.1	20.1	8.7	8.4	6