Waste Connections, Inc.

符号: WCN

NYSE

166.61

USD

今天的市场价格

54.0252
市盈率
1.9386
PEG比率
42.99B
MRK市值
0.01%
DIV收益率

Waste Connections, Inc. (WCN) 财务报表

Q: 什么是 Waste Connections, Inc. (WCN) 总资产是多少？

Waste Connections, Inc. (WCN) 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 Waste Connections, Inc. (WCN). 的默认数据。公司收入显示 2343.342 M 的平均值，即 0.784 % 增长率。整个期间的平均毛利润为 932.914 M，即 0.789 %. 平均毛利率为 0.411 %. 公司去年的净收入增长率为 -0.087 %，等于 0.712 % % 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 Waste Connections, 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 0.000. 在流动资产领域，WCN 的报告货币为1135.943. 这些资产中的很大一部分，即 77.998 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.008%. 公司的长期投资虽然不是其重点，但以报告货币计算的181.998（如果有的话）为181.998。这表明与上一报告期相比，6.588% 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 6690.365. 这一数字表明，0.000% 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 7653.45. 这方面的年同比变化率为 0.077%. 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880.549，存货估值为 61.36，商誉估值为 7366.52（如有. 无形资产总额（如果有）按 1603.54 估值. 应付账款和短期债务分别为 639.17 和 73.47. 债务总额为7001.06，债务净额为 6923.06. 其他流动负债为 613.27，加上总负债 10308.73. 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	377.77	78	78.6	147.4	617.3	326.7	319.3	433.8	154.4	11	14.4	13.6	23.2	12.6	9.9	9.6	265.3	10.3	34.9	7.5	3.6	5.3	4.1	7.3	2.5	2.4	2.7	0.8
balance-sheet.row.short-term-investments	76.51	15.8	17.9	0	0	2.8	0	167	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	3499.88	880.5	833.9	709.6	630.3	662.8	609.5	554.5	485.1	255.2	260	234	235.8	176.3	152.2	139	118.5	123.9	100.3	94.4	80.9	72.5	63.5	51.4	42.2	28.4	10.8	3.9
balance-sheet.row.inventory	0.69	61.4	55.2	44.3	36.7	-2.8	0	1.6	95.5	49.7	49.5	41.3	45.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	676.14	116	205.1	175.7	160.7	141.1	164.1	187	97.5	46.5	42.3	39.6	57.7	60.3	53.5	51.2	45.5	36.7	25	22.4	17	11.3	8.7	0	4.4	3.6	2.2	0.4
balance-sheet.row.total-current-assets	4615.14	1135.9	1117.6	1032.8	1408.3	1130.6	1092.9	1176.9	832.6	362.4	366.1	328.5	362.5	249.3	215.6	199.9	429.2	170.9	160.2	124.4	101.5	89	76.2	66.8	49	34.4	15.7	5.1
balance-sheet.row.property-plant-equipment-net	30183.46	7451.8	7143.4	5882.5	5455.4	5699.6	5169	4820.9	4738.1	2738.3	2594.2	2450.6	2457.6	1450.5	1337.5	1308.4	984.1	865.3	736.4	700.5	640.7	613.2	578	465.8	384.2	334.8	33	4.2
balance-sheet.row.goodwill	29261.41	7366.5	6902.3	6187.6	5726.6	5510.9	5031.7	4681.8	4390.3	1422.8	1693.8	1675.2	1636.6	1116.9	927.9	906.7	836.9	811	750.4	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	6759.1	1603.5	1673.9	1350.6	1155.1	1163.1	1128.6	1087.4	1067.2	511.3	510	527.9	541.9	449.6	381.5	354.3	306.4	94	86.1	810.8	711.5	654.8	582.5	428	363.5	237.4	98.8	9.4
balance-sheet.row.goodwill-and-intangible-assets	36066.23	9007.9	8576.2	7538.2	6881.7	6673.9	6160.3	5769.2	5457.4	1934.1	2203.8	2203	2178.5	1566.5	1309.3	1261	1143.4	905	836.5	810.8	711.5	654.8	582.5	428	363.5	237.4	98.8	9.4
balance-sheet.row.long-term-investments	-1707.77	182	170.7	-850.9	-760	-818.6	-760	-690.8	-89.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	3292.69	142.9	1013.7	850.9	760	818.6	760	690.8	89.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	-328.87	46.5	-887.2	246.4	246.9	233.6	205.1	247.7	165.1	87	85.9	82.1	77.5	61.8	53.6	51.2	43.9	40.8	40.7	40.7	37.8	38.9	25.2	18.8	13.3	10.7	1.8	0.2
balance-sheet.row.total-non-current-assets	67505.74	16831.2	16017	13667.1	12584.1	12607.1	11534.4	10837.8	10360.5	4759.4	4883.9	4735.7	4713.5	3078.7	2700.4	2620.6	2171.4	1811.1	1613.7	1551.9	1390	1306.9	1185.7	912.6	761.1	582.9	133.6	13.8
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	72120.88	17967.1	17134.6	14699.9	13992.4	13737.7	12627.3	12014.7	11193.1	5121.8	5250	5064.3	5076	3328	2916	2820.4	2600.6	1982	1773.9	1676.3	1491.5	1396	1261.9	979.4	810.1	617.3	149.3	18.9
balance-sheet.row.account-payables	2372.18	639.2	638.7	392.9	290.8	437	360	330.5	251.3	115.2	120.7	105.4	130.3	95.1	85.3	86.7	65.5	59.9	53	54.8	42.9	38.7	30.7	29.2	25.6	20.1	6.6	2.6
balance-sheet.row.short-term-debt	280.59	73.5	41.9	44	38.9	30.4	1.8	11.7	1.6	2.1	3.6	5.4	34	18.1	15.1	14.7	4.7	13.3	6.9	19.7	9.3	9.7	3.6	5.3	3.6	2.7	9.5	0
balance-sheet.row.tax-payables	15.54	15.5	11.2	8.8	6.4	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	28426.68	6690.4	7055.6	5170.1	4855.9	4513.8	4153.5	3899.6	3616.8	2147.1	1975.9	2067.6	2205	1172.8	910	867.6	830.8	719.5	637.3	586.1	489.3	601.9	578.5	416.2	334.2	275	60.1	6.8
Deferred Revenue Non Current	486.38	237.2	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
balance-sheet.row.deferred-tax-liabilities-non-current	4308.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2288.1	613.3	507	522.1	465.3	323.4	319.7	315.2	305.2	170.6	155	162.3	183.4	106.2	99.1	93.4	99.5	78.4	57.8	44.5	37.9	31.9	45.9	23.6	30.2	21.3	8.3	1.7
balance-sheet.row.total-non-current-liabilities	35280.42	8629.4	8508.3	6473.6	6100.3	5792.1	5306.4	4938	4846	2751.7	2656	2671	2775.3	1644.2	1292	1218.5	1129.8	980.9	859.6	781.7	645.2	730.5	687.8	508.1	416.5	354.7	63.8	7.7
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	1016.14	237.2	200.6	167.6	177.9	190	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	41628.81	10308.7	10021	7706.4	7128.9	6799.3	6167.1	5740.6	5538.2	3130	3016.3	3016	3192.9	1928.3	1545.6	1463.4	1345.2	1176.6	1009.4	931.8	759.5	834.5	787.1	579.6	475.9	398.8	88.2	12
balance-sheet.row.preferred-stock	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	7.5
balance-sheet.row.common-stock	13086.84	3259.9	3272	3693	4030.4	4135.3	4131.3	4187.6	4174.8	1.2	1.2	1.2	1.2	1.1	1.1	0.8	0.8	0.7	0.5	0.5	0.5	0.3	0.3	0.3	0.3	0.2	0	0
balance-sheet.row.retained-earnings	16428.34	4120.5	3649.5	3056.8	2659	2654.2	2264.5	1856.9	1413.5	1259.5	1421.2	1247.6	1103.2	988.6	858.9	732.7	630	524.5	422.7	345.3	261.4	189.1	123.5	68	37.5	9.3	-4.8	-5.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	-122.89	-9.8	-56.8	39.6	-0.7	-11	-74.8	108.4	-43	-12.2	-5.6	-1.9	-6.2	-3.5	-3.1	-4.9	-23.9	-4.3	3.1	2.7	1.3	0	-4.8	-4.9	0	-0.2	0	0
balance-sheet.row.other-total-stockholders-equity	1080.77	282.8	244.1	199.5	170.6	154.9	133.6	115.7	102.2	736.7	811.3	796.1	779.9	408.7	509.2	625.2	647.8	254.3	310.2	369.7	444.4	348.1	332.7	316.6	296.4	209.2	65.9	5
balance-sheet.row.total-stockholders-equity	30473.06	7653.5	7108.7	6988.9	6859.3	6933.5	6454.6	6268.7	5647.5	1985.2	2228.2	2043.1	1878.2	1394.9	1366.1	1353.8	1254.7	775.1	736.5	718.2	707.5	537.5	451.7	380	334.2	218.5	61.1	6.9
balance-sheet.row.total-liabilities-and-stockholders-equity	72120.88	17967.1	17134.6	14699.9	13992.4	13737.7	12627.3	12014.7	11193.1	5121.8	5250	5064.3	5076	3328	2916	2820.4	2600.6	1982	1773.9	1676.3	1491.5	1396	1261.9	979.4	810.1	617.3	149.3	18.9
balance-sheet.row.minority-interest	19.01	4.9	4.9	4.6	4.2	4.8	5.6	5.4	7.4	6.6	5.6	5.1	5	4.8	4.3	3.2	0.7	30.2	28	26.4	24.4	23.9	23.1	19.8	0	0	0	0
balance-sheet.row.total-equity	30492.08	7658.4	7113.6	6993.5	6863.4	6938.4	6460.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	72120.88	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	-1707.77	182	170.7	-850.9	-760	-818.6	-760	167	-89.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	29193.65	7001.1	7097.5	5214.2	4894.8	4544.2	4155.3	3911.2	3618.4	2149.3	1979.6	2073	2238.9	1190.8	925	882.3	835.5	732.8	644.2	605.8	498.6	611.6	582.1	421.5	337.8	277.7	69.6	6.8
balance-sheet.row.net-debt	28815.88	6923.1	7018.9	5066.7	4277.5	4217.5	3835.9	3477.4	3464	2138.3	1965.2	2059.4	2215.7	1178.2	915.2	872.6	570.2	722.5	609.2	598.3	495	606.4	578.1	414.2	335.4	275.3	66.9	6

现金流量表

在 Waste Connections, 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 0.916 的转变。该公司最近通过发行 4.79 扩大了股本，与上一年相比出现了-0.369 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-1.000 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 32.92. 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-1610074115.000. 与上一年相比， -0.478 发生了变化. 在同一时期，公司记录了 1021.61, -1.9 和 -238.47，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-275.57 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 -45.14，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	797.64	776.8	836	618.5	204	566.7	547.2	577.4	247.3	-94.7	233.3	196	159.7	166.2	136.1	110.8	105.6	99.1	77.4	83.9	72.3	65.6	55.5	30.5	28.2	9.2	2.8	-5.1
cash-flows.row.depreciation-and-amortization	1028.67	1021.6	919	813	752.4	743.9	680.5	632.5	463.9	269.4	257.9	243.9	193.6	167.1	147.5	130.8	97.4	87.8	81.1	67	60.6	49.8	41.2	37.7	27.2	15	4.3	1.2
cash-flows.row.deferred-income-tax	8	6.4	93.5	14.6	-50.5	54.6	77.9	-153.3	42.3	-132.5	31	38.7	29.7	51	26.4	38.2	31.9	12.4	26.6	-0.8	26.6	27.9	10.1	12.4	1.3	2.2	1.4	-0.4
cash-flows.row.stock-based-compensation	73.92	70.4	63.5	58.2	45.8	42.7	43.8	39.4	44.8	20.3	18.4	15.4	17.3	11.9	11.3	9.3	12.9	15.1	13.7	0	0	0	0	0	0	0	0.8	4.4
cash-flows.row.change-in-working-capital	-10.09	12.8	72.8	19	-24	27.3	31.4	-70.7	-35.2	10.6	1.3	-12	14.1	-7.8	12.1	10.8	18.4	12.2	9.7	27.2	-3	-0.1	11.4	-12.3	-4.5	-6.1	-3.4	2.4
cash-flows.row.account-receivables	-20.63	-21	-100.5	-54.7	46.8	-22.9	-37.7	-38.9	-5.3	17.3	-22.2	1.6	1.5	-14.5	-9.3	-4.3	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	0	-4.4	70.9	-14.9	41.1	-66.5	-91.7	5.4	1.9	7.8	7.1	6.1	18.6	-1.5	0	0	-1.1	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	0	32.9	192.8	66.8	-148.4	71.1	16.1	50	54.2	-16.7	10.2	-27	2.8	-2.9	-0.9	13.2	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	10.2	0.9	-19.5	11.3	6.7	-6	12	-15.3	7.5	4.4	11.4	5.6	2.7	3.5	3.7	3.5	18.4	12.2	10.8	27.2	-3	-0.1	11.4	0	0	0	0	0
cash-flows.row.other-non-cash-items	833.49	277.8	37.8	174.9	480.8	105.4	30.5	162	32.2	503.8	3.2	2.1	2	-0.2	-5.1	3.7	4.2	-7.5	-4.3	22.5	23.2	14	9.7	18.8	1.6	1.6	0.2	0.1
cash-flows.row.net-cash-provided-by-operating-activities	2186.08	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	-934.54	-951.1	-912.7	-744.3	-664.6	-666.1	-546.1	-479.3	-344.7	-238.8	-241.3	-209.9	-153.5	-141.9	-134.8	-128.3	-113.5	-124.2	-96.5	-97.5	-71.2	-70.2	-56.8	-40.2	-25.4	-252.3	-62.5	-11.8
cash-flows.row.acquisitions-net	-1662.12	-657	-2206.9	-985.4	-388.8	-761.6	-830.1	-410.7	48.6	-230.5	-126.2	-46.2	-1579.9	-258.4	-81	-420	-355.1	-109.4	-38.6	-80.8	-46.8	-84.9	-166.6	-52.9	-168.3	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	-2.2	0	0	0	0	0	0	0	0	-5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	2.2	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-investing-activites	-5.02	-1.9	32.4	36.3	7.3	1.7	4.4	-76.3	-0.3	-1.2	4	5	-0.5	-0.2	6.7	0	1	-1.9	0.6	5.1	5.5	-5.9	0.5	2.2	0.7	-3.9	0	-0.1
cash-flows.row.net-cash-used-for-investing-activites	-2601.68	-1610.1	-3087.2	-1693.5	-1046	-1426	-1371.8	-966.2	-296.4	-470.5	-363.4	-251	-1733.8	-400.5	-214.2	-548.2	-467.6	-235.6	-134.6	-173.3	-112.5	-161	-222.9	-90.8	-193	-256.2	-62.5	-11.9
cash-flows.row.debt-repayment	-2146.15	-238.5	-3074	-2003.7	-1543	-1470.7	-970.8	-770.1	-3714	-1429.2	-525.9	-493.6	-609	-422.1	-467.7	-402.2	0	0	0	-73.2	-20.3	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	4.54	4.8	0.7	0.4	0.7	4	2.7	10.8	19.9	1490	435.9	0	369.6	597.7	0	0	413	35.6	32.1	28.7	37	12.3	14.1	7.6	82.1	66.6	24.4	7
cash-flows.row.common-stock-repurchased	-38.89	0	-425	-339	-105.7	1573.2	-58.9	983.9	3468	-91.2	-7.3	0	-18.6	-116.8	-166.3	-62.6	-31.5	-110.3	-100.2	-113.9	-72.9	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-278.39	-275.6	-243	-220.2	-199.9	-175.1	-152.6	-132	-92.5	-66	-58.9	-51.2	-44.5	-35.6	0	0	0	0	0	-10.5	-11	0	0	0	0	-0.5	-0.2	0
cash-flows.row.other-financing-activites	844.83	-45.1	4769.8	2063	1769.6	-27.4	992	-35.9	-36.1	-13.5	-24.8	302.1	1630.6	-8.1	520	453.8	70.7	66.6	25.9	146.2	-1.5	-7.3	77.7	0.8	57.2	167.2	34.1	3.1
cash-flows.row.net-cash-used-provided-by-financing-activities	391.54	-554.4	1028.5	-499.5	-78.2	-95.9	-187.6	56.8	-354.9	-109.8	-181.1	-242.7	1328.1	15.1	-113.9	-11	452.2	-8.1	-42.2	-22.6	-68.8	4.9	91.8	8.5	139.3	233.3	58.3	10.1
cash-flows.row.effect-of-forex-changes-on-cash	0.82	1.3	-2	0	6.9	0.6	-1.3	1.8	-0.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	56.4	9.3
cash-flows.row.net-change-in-cash	-25.31	-0.6	-38.3	-494.8	291.2	19.3	-149.3	279.4	143.4	-3.4	0.8	-9.6	10.6	2.8	0.2	-255.6	255	-24.7	27.4	3.9	-1.7	1.2	-3.2	4.8	0.1	-1	58.3	10.1
cash-flows.row.cash-at-end-of-period	593.23	78	181.4	219.6	714.4	423.2	404	433.8	154.4	11	14.4	13.6	23.2	12.6	9.9	9.6	265.3	10.3	34.9	7.5	3.6	5.3	4.1	7.3	2.5	2.4	59.1	10.1
cash-flows.row.cash-at-beginning-of-period	618.54	78.6	219.6	714.4	423.2	404	553.2	154.4	11	14.4	13.6	23.2	12.6	9.9	9.6	265.3	10.3	34.9	7.5	3.6	5.3	4.1	7.3	2.5	2.4	3.4	0.8	0
cash-flows.row.operating-cash-flow	2186.08	2165.8	2022.5	1698.2	1408.5	1540.5	1411.2	1187.3	795.3	577	545.2	484.1	416.3	388.2	328.4	303.6	270.4	219.1	204.2	199.8	179.6	157.2	127.9	87.2	53.8	21.9	6.1	2.6
cash-flows.row.capital-expenditure	-934.54	-951.1	-912.7	-744.3	-664.6	-666.1	-546.1	-479.3	-344.7	-238.8	-241.3	-209.9	-153.5	-141.9	-134.8	-128.3	-113.5	-124.2	-96.5	-97.5	-71.2	-70.2	-56.8	-40.2	-25.4	-252.3	-62.5	-11.8
cash-flows.row.free-cash-flow	1251.54	1214.7	1109.8	953.9	744	874.5	865.1	708	450.6	338.2	303.9	274.2	262.8	246.2	193.6	175.4	156.9	94.8	107.7	102.3	108.4	87	71.1	47	28.4	-230.4	-56.4	-9.2

利润表行

Waste Connections, Inc. 的收入与上期相比变化了 0.112%。据报告, WCN 的毛利润为 2315.93。该公司的营业费用为 820.74，与上年相比变化了 -49.193%. 折旧和摊销费用为 1021.61，与上一会计期间相比变化了 0.080%. 营业费用报告为 820.74，显示-49.193% 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-0.005%. 营业收入为 1495.19，与上年相比变化了0.204%. 净利润的变化率为 -0.087%。去年的净收入为762.8.

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	8241.1	8169.1	7211.9	6151.4	5446	5388.7	4922.9	4630.5	3375.9	2117.3	2079.2	1928.8	1661.6	1505.4	1319.8	1191.4	1049.6	958.5	824.4	721.9	629.4	563.5	498.7	377.5	304.4	182.6	54	6.2
income-statement-row.row.cost-of-revenue	5368.87	5853.1	4336	3654.1	3276.8	3198.8	2865.7	2704.8	1957.7	1177.4	1138.4	1064.8	956.4	857.6	749.5	692.4	628.1	566.1	492.8	416.9	359.5	316.8	281.3	210.6	174.5	111.3	36.4	3.8
income-statement-row.row.gross-profit	2872.23	2315.9	2875.8	2497.3	2169.2	2189.9	2057.2	1925.7	1418.2	939.9	940.8	864	705.3	647.8	570.3	499	421.5	392.5	331.6	305	269.8	246.7	217.3	166.9	129.8	71.3	17.6	2.4
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	0	0	0	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	185.24	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	9.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-12.85	-17.8	919	813	752.4	743.9	1.3	3.7	0.7	-0.5	1.1	-0.2	1.2	329.1	297.9	268.3	209.2	185.4	160.2	137	119.5	101.7	86.3	73	52.6	30.7	9.6	1.8
income-statement-row.row.operating-expenses	1087.38	820.7	1615.4	1425.3	1290	1290.2	1204.9	1142.1	938.2	506.9	487.4	466.4	391	329.1	297.9	268.3	209.2	185.4	160.2	137	119.5	101.7	86.3	73	52.6	30.7	9.6	1.8
income-statement-row.row.cost-and-expenses	5251.65	6673.9	5951.4	5079.4	4566.8	4489	4070.6	3846.9	2895.9	1684.3	1625.8	1531.2	1347.4	1186.6	1047.4	960.7	837.2	751.5	653	553.9	479	418.6	367.7	283.6	227.1	142	46	5.6
income-statement-row.row.interest-income	8.75	9.5	6	2.9	5.3	9.8	7.2	5.2	0	0	0	0	0.8	0.5	0.6	1.4	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	143.03	259.7	202.3	162.8	162.4	147.4	132.1	125.3	92.7	64.2	64.7	73.6	53	44.5	40.1	49.2	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	9.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-384.81	-493.7	-193.2	-268.9	-629.1	-131.9	-20.3	-155	-25.9	-495	-3	-3.1	3.1	-1.6	-7.4	-7.6	-1.3	0	-4.6	0.7	-5.1	-0.2	-0.8	-10.8	-1	-9.1	-0.6	-4.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-12.85	-17.8	919	813	752.4	743.9	1.3	3.7	0.7	-0.5	1.1	-0.2	1.2	329.1	297.9	268.3	209.2	185.4	160.2	137	119.5	101.7	86.3	73	52.6	30.7	9.6	1.8
income-statement-row.row.total-operating-expenses	-384.81	-493.7	-193.2	-268.9	-629.1	-131.9	-20.3	-155	-25.9	-495	-3	-3.1	3.1	-1.6	-7.4	-7.6	-1.3	0	-4.6	0.7	-5.1	-0.2	-0.8	-10.8	-1	-9.1	-0.6	-4.9
income-statement-row.row.interest-expense	143.03	259.7	202.3	162.8	162.4	147.4	132.1	125.3	92.7	64.2	64.7	73.6	53	44.5	40.1	49.2	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	1028.67	1021.6	946.3	854.5	752.4	821.3	680.5	632.5	463.9	269.4	257.9	243.9	193.6	167.1	147.5	130.8	97.4	87.8	81.1	67	60.6	49.8	41.2	37.7	27.2	15	4.3	1.2
income-statement-row.row.ebitda-caps	2249.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1463.14	1495.2	1242.2	1039.6	883	837.8	832.2	627.1	452.3	-61.5	449.3	394.7	316.1	318.7	272.4	230.7	212.4	207	171.4	168	150.3	145	131	93.9	77.2	40.6	8	0.6
income-statement-row.row.income-before-tax	1022.99	1001.5	1049	770.7	253.9	705.9	707.1	508.5	361.4	-126.3	385.7	320.9	265.1	273.1	225.5	175.4	164	159	125.8	132.6	114.3	102.5	88.6	50.6	47.5	20.1	5.2	-5.4
income-statement-row.row.income-tax-expense	100.44	224.7	213	152.3	49.9	139.2	160	-68.9	114	-31.6	152.3	124.9	105.4	107	89.3	64.6	58.4	59.9	48.3	48.1	41.7	37.2	33.1	19.9	19.3	10.9	2.4	-0.3
income-statement-row.row.net-income	795.04	762.8	835.7	618	204.7	566.8	546.9	576.8	246.5	-95.8	232.5	195.7	159.1	165.2	135.1	109.8	105.6	99.1	77.4	83.9	72.3	65.6	55.5	30.5	28.2	9.2	1.8	-5.1