WESCO International, Inc.

符号: WCC

NYSE

167.7

USD

今天的市场价格

12.8022
市盈率
1.5119
PEG比率
8.54B
MRK市值
0.01%
DIV收益率

WESCO International, Inc. (WCC) 财务报表

Q: 什么是 WESCO International, Inc. (WCC) 总资产是多少？

WESCO International, Inc. (WCC) 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 WESCO International, Inc. (WCC). 的默认数据。公司收入显示 7592.616 M 的平均值，即 0.072 % 增长率。整个期间的平均毛利润为 1522.038 M，即 0.077 %. 平均毛利率为 0.195 %. 公司去年的净收入增长率为 -0.110 %，等于 0.333 % % 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 WESCO International, 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 0.017. 在流动资产领域，WCC 的报告货币为8391.6. 这些资产中的很大一部分，即 524.1 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.006%. 公司的长期投资虽然不是其重点，但以报告货币计算的0（如果有的话）为0。这表明与上一报告期相比，0.000% 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 5954.8. 这一数字表明，0.101% 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 5037.1. 这方面的年同比变化率为 0.132%. 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4070，存货估值为 3572.1，商誉估值为 3262.3（如有. 无形资产总额（如果有）按 1857.6 估值. 应付账款和短期债务分别为 2431.5 和 8.6. 债务总额为5963.4，债务净额为 5439.3. 其他流动负债为 756.6，加上总负债 10029. 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	2668.6	524.1	527.3	212.6	449.1	150.9	96.3	118	110.1	160.3	128.3	123.7	86.1	63.9	53.6	112.3	86.3	72.3	73.4	22.1	34.5	27.5	22.6	75.1	21.1	8.8	8.1
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
balance-sheet.row.net-receivables	15622.9	4070	3662.7	2957.6	2466.9	1187.4	1166.6	1170.1	1034.4	1075.3	1117.4	1045.1	1036.2	939.4	792.7	635.8	791.3	928.1	907	364.6	419.7	298.4	208.3	248	302.3	230.8	211.1
balance-sheet.row.inventory	14223.2	3572.1	3498.8	2666.2	2163.6	1011.7	948.7	956.1	821.4	810.1	819.5	787.3	794	627	588.8	507.2	605.7	666	613.6	500.8	387.3	321	338.8	380	421.1	397.7	343.8
balance-sheet.row.other-current-assets	1984.5	655.9	641.7	513.7	427	190.5	174	164.7	206.5	203.4	249.2	197.7	170.9	107.2	78.6	75.7	71.7	14.1	24.1	21.3	13.4	9.4	7.4	15	19.8	16.5	19.1
balance-sheet.row.total-current-assets	34499.2	8391.6	8330.5	6350.1	5506.6	2540.4	2385.6	2408.9	2172.4	2257.6	2350.3	2198.5	2087.2	1737.5	1513.7	1331	1555	1680.5	1618	908.9	854.9	656.3	577.1	718	764.2	653.8	582.1
balance-sheet.row.property-plant-equipment-net	4581.8	1184.8	1027.8	909.9	933.9	417.3	160.9	156.4	157.6	166.7	182.7	198.7	210.7	133.6	118	116.3	119.2	104.1	107	103.1	94.7	98.9	110.2	120.6	123.5	116.6	107.6
balance-sheet.row.goodwill	12949.1	3262.3	3240.9	3208.3	3187.2	1759	1722.6	1771.9	1720.7	1681.7	1735.4	1734.4	1777.8	1008.1	985.7	863.4	862.8	924.4	931.2	542.2	401.6	0	0	311.1	0	0	0
balance-sheet.row.intangible-assets	7465.5	1857.6	1943.4	1944.1	2065.5	287.3	316	367.1	393.4	403.6	429.8	439.2	496.8	156.9	160.3	81.3	88.7	133.8	147.6	626.1	401.6	398.7	314.1	0	277.8	249.2	234
balance-sheet.row.goodwill-and-intangible-assets	20414.6	5119.9	5184.3	5152.5	5252.7	2046.3	2038.6	2139	2114.1	2085.3	2165.3	2173.6	2274.6	1165	1146	944.7	951.5	1058.1	1078.8	626.1	401.6	398.7	314.1	311.1	277.8	249.2	234
balance-sheet.row.long-term-investments	-3136.2	0	0	-944.1	-971.6	-2474.8	-2215.9	-2319.6	-2287.5	-2270.3	-2370.4	-2373.9	-2486.6	0	0	44	46.3	-4	-15	-13.4	-3.9	0	0	0	0	0	0
balance-sheet.row.tax-assets	1017.4	42.3	34.2	34.2	37.7	11.2	16.4	24.2	15.8	18.2	22.4	1.7	1.3	18.1	35.9	33.5	16.8	4	15	13.4	3.9	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	3554.4	322.3	234.9	1115.1	1120.9	2477.2	2219.4	2326.6	2318.5	2329.9	2404	2419.8	2527.8	24.4	13.1	24.7	29.5	17.1	20.2	13.1	5.6	7.3	13.8	8.3	4.6	9.2	26.8
balance-sheet.row.total-non-current-assets	26432	6669.3	6481.1	6267.6	6373.6	2477.2	2219.4	2326.6	2318.5	2329.9	2404	2419.8	2527.8	1341	1313.1	1163.2	1163.3	1179.4	1206	742.3	501.9	504.9	438.1	439.9	405.8	375	368.4
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
balance-sheet.row.total-assets	60931.2	15060.9	14811.7	12617.7	11880.2	5017.6	4605	4735.5	4490.9	4587.5	4754.3	4618.3	4615	3078.5	2826.8	2494.2	2718.3	2859.9	2824	1651.2	1356.9	1161.2	1015.1	1158	1170	1028.8	950.5
balance-sheet.row.account-payables	10718.5	2431.5	2728.2	2140.3	1707.3	830.5	794.3	799.5	684.7	715.5	765.1	735.1	706.6	642.8	537.5	453.1	571.8	626.3	590.3	572.5	455.8	366.4	346.5	469.1	460.5	407	378.6
balance-sheet.row.short-term-debt	43.6	8.6	70.5	9.5	528.8	26.7	56.2	35.3	22.1	44.3	49.1	40.1	32.8	6.4	4	94	329.2	563.9	424.3	55	31.4	2.1	5.8	5.5	0.6	3.8	16.6
balance-sheet.row.tax-payables	0	0	0	0	0	0	0	9.7	32.9	29.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	22040	5954.8	5346	4701.5	4370	1257.1	1167.3	1313.3	1363.1	1456.8	1366.4	1447.6	1702.3	642.9	725.9	597.9	841.9	811.3	743.9	352.2	386.2	420	412.2	446.4	482.7	422.5	579.2
Deferred Revenue Non Current	-292.1	0	460.7	-437.4	-488.3	-146.6	-144	-136.9	-158	-364.8	-346.7	-316.6	-300.5	-223	-210.9	-191.1	-120.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	1845.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3360	756.6	984.5	864.5	726	214.6	199.6	190.7	190	188	249.6	268.6	225.5	196.7	166.7	133.7	439	50.3	69.2	41.2	33.7	61.7	23	38.4	62.7	44	71.3
balance-sheet.row.total-non-current-liabilities	26579.1	6640.6	6544.8	5791.7	5557.4	1674.9	1407.7	1578.4	1584.1	1865.8	1762.4	1809.8	2074.1	886.7	970	817.1	975.5	959.5	907.1	439.8	439.1	513.8	447.4	483.8	521.2	456.7	605.1
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
balance-sheet.row.capital-lease-obligations	2419.9	641.7	510.4	414.2	414.9	179.8	1.1	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	41238.7	10029	10362.1	8841.5	8543.8	2759	2469.6	2619.4	2480.9	2813.6	2826.2	2853.6	3039	1732.6	1678.2	1497.9	1986.3	2251.4	2060.8	1159.7	1003.3	993.5	845.8	1013.3	1045	911.5	1071.6
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0.1	0	0	0	0	0	22.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	2.8	0.7	0.7	0.7	0.7	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.5	0.5	0.5	0.5	0.5	0.5	0
balance-sheet.row.retained-earnings	17231.2	4391.7	3795	3004.7	2601.7	2530.4	2307.5	2079.7	1956.5	1854.5	1643.9	1368.4	1092.7	891.8	697.7	582.2	497.5	284.8	49	-168.3	-271.9	-336.8	-366.8	-389.9	-410.1	-443.6	-468.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	-1437.2	-332	-377.8	-236	-263.1	-367.8	-408.4	-312.6	-387.4	-423.2	-201.9	-76.5	-1	10.1	22.6	11	-18.3	25.8	14.5	13.6	9.8	5.7	-1.5	-2.1	-1.2	-0.7	-26.9
balance-sheet.row.other-total-stockholders-equity	3905.8	976.7	1031.6	1006.8	997.1	95.4	235.6	348.4	440.2	342	485.5	472.2	461.5	443.4	427.7	402.5	252.2	297.3	699.1	645.6	615	498.3	537.1	536.1	535.9	561.1	374
balance-sheet.row.total-stockholders-equity	19702.6	5037.1	4449.6	3776.2	3336.4	2258.7	2135.4	2116.1	2010	1773.9	1928.1	1764.7	1576	1345.9	1148.6	996.3	732	608.5	763.2	491.4	353.6	167.7	169.3	144.7	125	117.3	-121.1
balance-sheet.row.total-liabilities-and-stockholders-equity	60931.2	15060.9	14811.7	12617.7	11880.2	5017.6	4605	4735.5	4490.9	4587.5	4754.3	4618.3	4615	3078.5	2826.8	2494.2	2718.3	2859.9	2824	1651.2	1356.9	1161.2	1015.1	1158	1170	1028.8	950.5
balance-sheet.row.minority-interest	-21.1	-5.2	-4.7	-6.3	-7.3	-6.8	-5.6	-3.6	-3.3	-2.8	-0.5	0	-0.1	-0.1	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	19681.5	5031.9	4444.9	3769.9	3329.1	2251.9	2129.8	2112.5	2006.7	1771.1	1927.6	1764.7	1575.9	1345.8	1148.6	996.3	732	608.5	763.2	491.4	353.6	167.7	169.3	144.7	125	117.3	-121.1
balance-sheet.row.total-liabilities-and-total-equity	60931.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	-3136.2	0	0	-944.1	-971.6	-2474.8	-2215.9	-2319.6	-2287.5	-2270.3	-2370.4	-2373.9	-2486.6	0	0	44	46.3	-4	-15	-13.4	-3.9	0	0	0	0	0	0
balance-sheet.row.total-debt	22727.1	5963.4	5416.4	4711.1	4898.8	1283.8	1223.5	1348.6	1385.2	1501.1	1415.5	1487.7	1735.1	649.3	729.9	691.9	841.9	1375.2	1168.1	407.3	417.6	422.2	418	452	483.3	426.3	595.8
balance-sheet.row.net-debt	20058.5	5439.3	4889.1	4498.5	4449.6	1132.8	1127.2	1230.6	1275.1	1340.8	1287.2	1364	1649	585.4	676.3	579.6	755.6	1302.9	1094.8	385.1	383.1	394.7	395.4	376.9	462.2	417.5	587.7

现金流量表

在 WESCO International, 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 5.536 的转变。该公司最近通过发行 3307.3 扩大了股本，与上一年相比出现了-3.846 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-89600000.000. 与上一年相比， -0.684 发生了变化. 在同一时期，公司记录了 181.3, 2.1 和 -3427.3，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-134 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 -74.9，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	684.7	766.1	862.1	466.4	100	222.2	225.4	163.2	101.1	208.4	275.4	276.5	223.9	196.2	115.5	105.1	212.7	240.6	217.3	103.5	64.9	30	23.1	20.2	33.4	35.1	-7.7
cash-flows.row.depreciation-and-amortization	182.4	181.3	179	198.6	121.6	62.1	63	64	66.9	65	68	67.6	37.6	31.6	23.9	26	26.7	41	31.2	18	21.4	23.3	20.7	32.1	25.6	21.5	16.1
cash-flows.row.deferred-income-tax	-14.3	-7.9	-1.2	-78.3	-33.5	13.2	9.1	-50.4	-45.2	42.9	-0.5	20.6	31.6	14.4	21	-8	1.8	11.1	18.5	3.6	2.5	3.6	13.9	12	2.8	13.7	2.4
cash-flows.row.stock-based-compensation	46.5	48.1	46.4	30.8	19.3	19.1	16.4	14.8	12.5	12.9	14.8	15.9	15.1	15.4	15.8	13.3	-10.2	-18.4	-35	0	0	0	0	0	0	-10.5	45.4
cash-flows.row.change-in-working-capital	834.6	-508.7	-954.7	-613	197.6	-12.3	-22.4	-129.1	14.6	-13.4	-88.2	-2	-17.3	-75.6	-33.1	168.5	31.5	-27.2	-34.1	160	-70.6	-24.3	-41.3	95.4	-24.6	-8.7	220.8
cash-flows.row.account-receivables	148.5	52.2	-690.6	-531.8	47.9	11.5	-22.9	-113	56.8	40.1	-89	-30.5	36.4	-143.5	-118.5	179.7	28.4	4.5	-11.8	-83.7	-383.1	0	0	0	0	0	0
cash-flows.row.inventory	160.9	-68.4	-817	-530.7	203.8	-47.3	-8.7	-119	-1.6	2.4	-36.8	-9.3	-29.4	-33.8	-34	107.8	26.6	-33.6	-27.7	-60.2	-63.8	25.2	41.2	48.5	-16	-45	-5.6
cash-flows.row.account-payables	387.7	-319.7	552.9	449.6	-54.1	23.5	9.2	102.9	-40.6	-55.9	37.6	37.8	-24.3	101.7	53.9	-114.3	-31.2	19.4	-27.9	95.7	85.6	0	0	0	0	0	0
cash-flows.row.other-working-capital	137.5	-172.8	0	0	0	0	0	0	0	0	0	0	0	0	65.5	-4.7	7.8	-17.5	33.3	208.2	290.7	-49.6	-82.6	46.9	-8.6	36.3	226.4
cash-flows.row.other-non-cash-items	-700.3	14.3	-120.6	62.6	139	-79.9	5.2	86.6	150.3	-32.7	-18.4	-63.5	-2.7	-14.5	-15.8	-13.3	17.4	15.1	9.1	10	3.8	3.2	4	1.3	9.7	15.3	-0.1
cash-flows.row.net-cash-provided-by-operating-activities	1494.9	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	-98.8	-92.3	-99.4	-54.7	-56.7	-44.1	-36.2	-21.5	-18	-21.7	-20.5	-27.8	-23.1	-33.3	-15.1	-13	-35.3	-16.1	-18.4	-14.2	-12.1	-8.4	-9.3	-13.8	-21.6	-81.2	-184.7
cash-flows.row.acquisitions-net	0.6	0.6	-186.8	56	-3678.5	-16.7	2.1	0	-50.9	-151.6	-138.6	0	-1289.5	-48.1	-225.4	-0.3	47.9	-32.4	-540.4	-278.8	-34.1	-2	-14.5	-56.3	-40.9	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-19	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	19.1	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	4.7	2.1	2.6	1.3	0	0	0	16.3	-1.6	3	15	9.6	1.6	0.1	20	2.6	3.8	0.5	2.9	2	0	1.2	0.8	0.9	1.8	9.3	0.6
cash-flows.row.net-cash-used-for-investing-activites	-93.5	-89.6	-283.6	2.5	-3735.1	-60.8	-34.1	-5.2	-70.5	-170.3	-144.1	-18.2	-1311	-81.3	-220.5	-10.7	16.4	-48	-555.9	-291	-46.3	-9.2	-23.1	-69.2	-60.7	-71.9	-184.1
cash-flows.row.debt-repayment	-3565.8	-3427.3	-3791.7	-3440.2	-1524.3	-1247.2	-1482.1	-41.7	-262.5	-1540.8	-63.7	-239.1	-1264.8	-84.1	-1425.6	-255.6	-1106	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	1190.2	3307.3	0	27.2	5143.8	0	0	0	0	0	0	0	2.3	0	4.3	0	0	6	6.9	8.2	113.4	0.4	0.6	0.5	1.3	187.5	332.8
cash-flows.row.common-stock-repurchased	-73.4	-75	-11.1	-27.2	-2.9	-153	-127.2	-106.8	-2.9	-154.2	-0.7	-4.2	-12.3	-7.8	-0.7	-0.1	-78.9	-440.8	0	0	-20.1	-27.3	0	0	-28.1	-4.8	-658
cash-flows.row.dividends-paid	-135.7	-134	-57.4	-57.4	-30.1	0	0	0	0	0	0	0	-2344.9	0	-1459.8	0	-909.6	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	1837.7	-74.9	4444.3	3186.8	-105.7	1290.5	1334.1	7.3	-10.8	1627.2	-31.2	-14.2	4663.7	21	2912.4	-9.2	1829.4	222.2	393.3	-25.2	-62.6	4.5	-50.5	-38.4	52.8	-176.4	232.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-747	-403.9	584	-310.8	3480.7	-109.8	-275.2	-141.2	-276.2	-67.8	-95.6	-257.5	1044	-70.9	30.6	-264.9	-265	-212.6	400.1	-17	30.7	-22.3	-49.9	-38	26	6.3	-92.3
cash-flows.row.effect-of-forex-changes-on-cash	-18	-2.9	3.3	4.6	8.7	0.8	-9.1	5.2	-3.7	-13	-6.8	-1.8	1	-5	3.9	10	-17.3	-2.7	0	0.5	0.7	0.7	0	0	0	-0.1	0
cash-flows.row.net-change-in-cash	635	-3.2	314.8	-236.6	298.2	54.6	-21.7	7.9	-50.2	32	4.6	37.6	22.2	10.3	-58.7	26	14	-1.1	51.3	-12.4	7	4.9	-52.5	54	12.3	0.7	0.5
cash-flows.row.cash-at-end-of-period	2668.6	524.1	527.3	212.6	449.1	150.9	96.3	118	110.1	160.3	128.3	123.7	86.1	63.9	53.6	112.3	86.3	72.3	73.4	22.1	34.5	27.5	22.6	75.1	21.1	8.8	8.1
cash-flows.row.cash-at-beginning-of-period	2033.6	527.3	212.6	449.1	150.9	96.3	118	110.1	160.3	128.3	123.7	86.1	63.9	53.6	112.3	86.3	72.3	73.4	22.1	34.5	27.5	22.6	75.1	21.1	8.8	8.1	7.6
cash-flows.row.operating-cash-flow	1494.9	493.2	11	67.1	543.9	224.4	296.7	149.1	300.2	283.1	251.1	315.1	288.2	167.5	127.3	291.6	279.9	262.3	207.1	295.1	21.9	35.8	20.4	161.1	46.9	66.4	276.9
cash-flows.row.capital-expenditure	-98.8	-92.3	-99.4	-54.7	-56.7	-44.1	-36.2	-21.5	-18	-21.7	-20.5	-27.8	-23.1	-33.3	-15.1	-13	-35.3	-16.1	-18.4	-14.2	-12.1	-8.4	-9.3	-13.8	-21.6	-81.2	-184.7
cash-flows.row.free-cash-flow	1396.1	400.9	-88.4	12.4	487.3	180.3	260.5	127.6	282.2	261.4	230.6	287.3	265.1	134.2	112.2	278.6	244.6	246.2	188.7	280.9	9.8	27.4	11.1	147.3	25.4	-14.8	92.2

利润表行

WESCO International, Inc. 的收入与上期相比变化了 0.045%。据报告, WCC 的毛利润为 4843.7。该公司的营业费用为 3437.3，与上年相比变化了 6.641%. 折旧和摊销费用为 181.3，与上一会计期间相比变化了 0.054%. 营业费用报告为 3437.3，显示6.641% 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-0.022%. 营业收入为 1406.4，与上年相比变化了-0.022%. 净利润的变化率为 -0.110%。去年的净收入为765.5.

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	22213.3	22385.2	21420.1	18217.5	12326	8358.9	8176.6	7679	7336	7518.5	7889.6	7513.3	6579.3	6125.7	5063.9	4624	6110.8	6003.5	5320.6	4421.1	3741.3	3286.8	3325.8	3658	3881.1	3420.1	3025.4
income-statement-row.row.cost-of-revenue	17485.7	17541.5	16758.8	14425.4	9998.3	6777.5	6609.2	6194.4	5887.8	6024.8	6278.6	5967.9	5247.9	4889.1	4065.4	3724.1	4904.2	4781.3	4234.1	3580.4	3029.1	2676.7	2735	3014.5	3196.3	2806.1	2486.5
income-statement-row.row.gross-profit	4727.6	4843.7	4661.3	3792.1	2327.7	1581.5	1567.4	1484.6	1448.2	1493.7	1611	1545.4	1331.4	1236.6	998.5	899.9	1206.6	1222.1	1086.5	840.7	712.1	610.1	590.8	643.5	684.8	614	538.9
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	822.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-1.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-28.8	-25.1	179	198.6	121.6	62.1	63	64	66.9	65	68	67.6	37.6	31.6	23.9	26	26.7	36.8	28.7	18.6	18.1	-526.4	19.8	31	25.6	21.5	16.1
income-statement-row.row.operating-expenses	3456.5	3437.3	3223.2	2990.2	1980.6	1235.2	1214.9	1163.6	1116.2	1120	1144.8	1064.4	962.4	903.6	787.5	719.9	861	827.9	721.5	631.4	562.7	-25	514.1	548.1	549.9	489	431.1
income-statement-row.row.cost-and-expenses	20942.2	20978.8	19982	17415.6	11979	8012.7	7824.1	7358	7004	7144.8	7423.4	7032.3	6210.3	5792.7	4852.9	4444	5765.2	5609.2	4955.6	4211.8	3591.8	2651.7	3249.2	3562.6	3746.3	3295.1	2917.6
income-statement-row.row.interest-income	-95	0	294.4	268.1	226.6	65.7	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.interest-expense	388.7	389.3	294.4	268.1	226.6	64.2	0	68.5	76.6	69.8	0	0	47.8	53.6	57.6	53.8	50.1	0.1	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-1.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-79.1	-25.1	-301.4	-220	-224.2	-64.2	-71.4	-68.5	-123.9	-69.8	-82.1	-15.5	-3.5	-53.6	4.3	11	9.4	-63.2	-22.8	-28.2	-9.2	-4.6	-7.7	-16.9	-34.3	-19.5	-61.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-28.8	-25.1	179	198.6	121.6	62.1	63	64	66.9	65	68	67.6	37.6	31.6	23.9	26	26.7	36.8	28.7	18.6	18.1	-526.4	19.8	31	25.6	21.5	16.1
income-statement-row.row.total-operating-expenses	-79.1	-25.1	-301.4	-220	-224.2	-64.2	-71.4	-68.5	-123.9	-69.8	-82.1	-15.5	-3.5	-53.6	4.3	11	9.4	-63.2	-22.8	-28.2	-9.2	-4.6	-7.7	-16.9	-34.3	-19.5	-61.9
income-statement-row.row.interest-expense	388.7	389.3	294.4	268.1	226.6	64.2	0	68.5	76.6	69.8	0	0	47.8	53.6	57.6	53.8	50.1	0.1	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	182.4	181.3	172	246.7	124	62.1	63	64	66.9	65	68	67.6	37.6	31.6	23.9	26	26.7	41	31.2	18	21.4	23.3	20.7	32.1	25.6	21.5	16.1
income-statement-row.row.ebitda-caps	1502.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1331	1406.4	1438.1	801.9	347	346.2	352.5	321	332	373.7	466.2	481	369	333	211	180	345.6	394.2	365	209.3	149.4	86	76.6	95.4	134.8	125	107.8
income-statement-row.row.income-before-tax	897.7	992	1136.7	581.9	122.8	282.1	281.1	252.5	131.5	303.9	384.1	379.9	317.8	279.4	157.7	137.2	304.9	331	317.6	150.9	99.5	39.1	26	33.4	56.7	58.4	0.8
income-statement-row.row.income-tax-expense	212.7	225.9	274.5	115.5	22.8	59.9	55.7	89.3	30.4	95.5	108.7	103.4	93.9	83.1	42.2	32.1	92.2	90.4	100.2	47.4	34.6	9.1	2.8	13.1	23.3	23.3	8.5
income-statement-row.row.net-income	684.2	765.5	860.5	465.4	100.6	223.4	227.4	163.5	101.6	210.7	275.9	276.4	223.9	196.3	115.5	105.1	212.7	240.6	217.3	103.5	64.9	30	23.1	20.2	33.4	24.6	-7.7