Wheaton Precious Metals Corp.

符号: WPM

NYSE

USD

今天的市场价格

45.4994
市盈率
-1.2588
PEG比率
24.48B
MRK市值
0.01%
DIV收益率

Wheaton Precious Metals Corp. (WPM) 财务报表

Q: 什么是 Wheaton Precious Metals Corp. (WPM) 总资产是多少？

Wheaton Precious Metals Corp. (WPM) 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 Wheaton Precious Metals Corp. (WPM). 的默认数据。公司收入显示 483.866 M 的平均值，即 0.144 % 增长率。整个期间的平均毛利润为 262.044 M，即 0.194 %. 平均毛利率为 0.565 %. 公司去年的净收入增长率为 -0.196 %，等于 0.087 % % 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 Wheaton Precious Metals Corp. 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 0.036. 在流动资产领域，WPM 的报告货币为564.508. 这些资产中的很大一部分，即 543.731 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.219%. 公司的长期投资虽然不是其重点，但以报告货币计算的296.755（如果有的话）为296.755。这表明与上一报告期相比，16.131% 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 5.625. 这一数字表明，2.146% 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 6949.776. 这方面的年同比变化率为 0.035%. 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15.931，存货估值为 1.36，商誉估值为 0（如有. 无形资产总额（如果有）按 6.4 估值.

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	3006.18	543.7	696.1	226	192.7	104	75.8	98.5	124.3	103.3	308.1	95.8	778.2	227.6	428.6	227.6	7.1	10	60	117.7	20	0.1	0.1	0.1	0.1	0.3	0.3
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	77.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	55.08	15.9	10.2	12.4	6.7	7.7	2.4	3.2	2.3	1.1	4.1	4.6	6.2	4.9	7.1	4.9	0.8	1.4	1.2	2.5	0.2	0.1	0.1	0.1	0.1	0.1	0.1
balance-sheet.row.inventory	15.3	1.4	10.5	8.7	2.4	41.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.5	0.2	0.1	0.1	0.2	0.1	0.1
balance-sheet.row.other-current-assets	9.35	3.5	0.4	0	0.1	41.6	1.5	1.7	1.5	1.5	26.3	0.8	1	1	0.7	1	0.8	0.3	0.1	0	0	0	0	0	0	0	0
balance-sheet.row.total-current-assets	3092.24	564.5	720.1	249.7	201.8	154.8	79.7	103.4	128.1	105.9	338.5	101.3	785.4	233.5	436.5	233.5	8.7	11.7	61.3	120.7	20.7	0.4	0.3	0.3	0.3	0.5	0.4
balance-sheet.row.property-plant-equipment-net	23422.26	6112.1	5763.9	5952.7	5531	5776.2	6196.2	5454.1	5948.4	5494.2	4271	4242.1	2281.2	1928.5	1912.9	1928.5	1238.4	0	0	0	0	0.1	0	0	0	0.1	0.1
balance-sheet.row.goodwill	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.intangible-assets	12.63	6.4	2.3	2.7	3	4.9	3.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0.1	0.2	0.1	0.2
balance-sheet.row.goodwill-and-intangible-assets	12.63	6.4	2.3	2.7	3	4.9	3.3	-6	-4.6	-4.7	0	0	0	-2.3	0	0	0	0	0	0	0	0	0.1	0.1	0.2	0.1	0.2
balance-sheet.row.long-term-investments	1061.48	296.8	255.5	59.9	199.9	310.6	167.3	98.6	64.6	19.8	32.9	40.8	121.4	73.7	284.4	73.7	21.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	48.28	5.9	5	24.2	16.6	27	4.2	6	4.6	4.7	0	0	0	2.3	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	31.09	15.5	13	6.9	5	4.5	19.3	21.2	7.6	7.6	5.4	5.7	1.3	1.9	1.3	1.5	1.7	1196.8	601.5	145.5	136.3	0	0	0.1	0.2	0	-0.1
balance-sheet.row.total-non-current-assets	24575.74	6436.6	6039.8	6046.4	5755.4	6123.3	6390.3	5579.9	6025.2	5526.3	4309.3	4288.6	2404	2004.1	2198.6	2003.8	1261.9	1196.8	601.5	145.5	136.3	0.1	0.2	0.3	0.3	0.2	0.2
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	27667.98	7001.1	6759.9	6296.2	5957.3	6278	6470	5683.3	6153.3	5632.2	4647.8	4389.8	3189.3	2237.5	2635.1	2237.2	1270.6	1208.5	662.9	266.2	157	0.5	0.5	0.6	0.7	0.7	0.6
balance-sheet.row.account-payables	44.1	13.4	12.6	13.9	13	11.8	19.9	12.1	18.8	10.7	14.8	20.4	20.9	130.8	1.1	5.4	1.4	1	0.4	1.8	2.5	0	0	0	0.1	0.1	0.1
balance-sheet.row.short-term-debt	2.63	0.6	0.8	0.8	0.8	0.7	5.6	0	0.2	1.9	1.4	0.7	28.6	28.6	28.6	159.3	28.6	28.6	20	0	0	0	0	0	0	0.1	0
balance-sheet.row.tax-payables	0	0	2.8	0.1	0	0	3.4	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	18.14	5.6	1.2	2.1	197.9	878	1264	770	1193	1466	998.5	998.1	21.5	107.2	78.6	344	349.2	391.3	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	-0.03	0	0	0	0	0	-1238.7	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	6.66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	105.6	12	17.3	0.1	0.1	41.5	3.4	0	0.2	1.9	1.4	0.7	0	8.7	141.6	135.4	3.4	5.4	1	0.2	0.1	0	0	0	0	-0.1	0
balance-sheet.row.total-non-current-liabilities	63.75	25.4	11.5	16.3	211.5	887.4	1269.3	771.5	1194.3	1468.9	1002.9	1002.2	32.8	395.9	201.8	344	349.2	391.3	20.4	1.8	2.5	0	0	0	0.1	0.1	0.1
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-20.4	-1.8	-2.5	0	0	0	-0.1	-0.1	-0.1
balance-sheet.row.capital-lease-obligations	20.14	5.6	2	2.9	3.6	4.3	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	216.08	51.3	42.2	46	242.7	952.1	1298.1	783.6	1213.3	1481.5	1019	1023.3	82.3	565.6	373.1	513.3	382.6	426.2	21.4	2	2.6	0.1	0	0	0.1	0.1	0.1
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	1.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	15071.51	3758	3752.7	3699	3646.3	3599.2	3516.4	3472	3445.9	2815.6	2037.9	1879.5	1811.6	0	0	0	630.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	12502.87	3231.7	2898.5	2504.1	1941.4	1566	1647.6	1350.6	1438.8	1358.4	1619.7	1512.7	1297.2	190.9	633.9	343.8	225.9	208.7	111.9	26.6	1.3	-0.3	-0.2	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-51.84	-39.9	66.5	47	126.9	160.7	7.9	77	55.3	-23.2	-28.8	-25.6	-1.7	5.6	178.7	46.9	0	77.9	43.6	43.8	33.6	-0.1	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-70.64	0	0	0	0	0	0	0	0	0	0	0	0	1475.5	1449.4	1333.2	31.3	495.7	486.1	193.7	119.5	0.8	0.6	0.6	0.6	0	0
balance-sheet.row.total-stockholders-equity	27451.9	6949.8	6717.7	6250.1	5714.6	5325.9	5171.9	4899.7	4940	4150.7	3628.7	3366.5	3107.1	1672	2261.9	1723.9	888	782.2	641.5	264.2	154.4	0.4	0.5	0.6	0.6	0.6	0.6
balance-sheet.row.total-liabilities-and-stockholders-equity	27667.98	7001.1	6759.9	6296.2	5957.3	6278	6470	5683.3	6153.3	5632.2	4647.8	4389.8	3189.3	2237.5	2635.1	2237.2	1270.6	1208.5	662.9	266.2	157	0.5	0.5	0.6	0.7	0.7	0.6
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
balance-sheet.row.total-equity	27451.9	6949.8	6717.7	6250.1	5714.6	5325.9	5171.9	4899.7	4940	4150.7	3628.7	3366.5	3107.1	1672	2261.9	1723.9	888	782.2	641.5	264.2	154.4	0.4	0.5	0.6	0.6	0.6	0.6
balance-sheet.row.total-liabilities-and-total-equity	27667.98	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1061.48	296.8	255.5	59.9	199.9	310.6	167.3	98.6	64.6	19.8	32.9	40.8	121.4	151.6	284.4	73.7	21.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	20.74	6.2	2	2.9	198.6	878.8	1264	770	1193	1466	998.5	998.1	50.1	135.7	107.2	503.3	377.8	419.9	20	0	0	0	0	0	0	0.1	0
balance-sheet.row.net-debt	-2985.44	-537.5	-694.1	-223.2	6	774.8	1188.2	671.5	1068.7	1362.7	690.4	902.3	-728.2	-91.8	-321.5	275.8	370.7	409.9	-40	-117.7	-20	-0.1	-0.1	-0.1	-0.1	-0.2	-0.3

现金流量表

在 Wheaton Precious Metals Corp. 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 -0.891 的转变。该公司最近通过发行 12.64 扩大了股本，与上一年相比出现了0.142 的差异. 有趣的是，公司的部分股票，特别是 0.85，是由公司自己回购的。这一举动导致-1.085 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 0.88. 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-660864212.000. 与上一年相比， 13.919 发生了变化. 在同一时期，公司记录了 219.89, -2.29 和 -0.69，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-269.97 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 -0.86，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	542.3	547.5	669.1	754.9	507.8	86.1	427.1	57.7	195.1	-162	199.8	375.5	586	550	290.1	117.9	17.3	91.9	85.2	25.3	-0.1	0.1	-0.1	0	0	0	0
cash-flows.row.depreciation-and-amortization	209.88	219.9	233.5	102.2	232.3	376.9	253.3	263.4	309.7	199.2	160.5	144.4	101.5	57.7	57.8	41.4	19.5	21.7	17.5	6	0	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	1.21	3.9	0.5	-0.3	-2.5	-9.1	15.9	-1.2	-1.3	-3.6	-1.2	-5.3	14	7.6	-13.6	-0.3	2.9	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	22.74	22.7	1.6	2.3	14.8	13.5	14.9	5.2	1.5	6.7	10.7	9	6.4	6.3	7.7	4	5.5	2	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	1.96	1.9	1.6	-8.1	1	-11.8	9	-6.6	7	3.2	-5.6	1.1	10.4	1.8	-2	2	0.5	1	0.5	-1.8	0	-0.1	0	0	0	0	0.1
cash-flows.row.account-receivables	-0.23	-0.3	2	-5.7	-1.2	-2.5	0.8	-0.7	-1.2	3	0.5	1.5	-2.3	3.2	-2.2	-0.1	0.7	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.03	0	1.6	-4.4	-3.3	10	0	0	0	0	0	0	0	0	4.1	0.9	-0.1	0	0.4	0.1	0	0	0	0	0	0	0
cash-flows.row.account-payables	0.87	0.9	-1.3	1.1	3.3	-10	0	-5.7	8.7	0	-5.6	-0.6	12.4	0	-4.2	1	0.4	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	1.35	1.3	-0.8	1	2.2	-9.3	8.1	-0.2	-0.4	0.2	-0.4	0.1	0.3	-1.4	0.3	0.2	-0.5	1	0.1	-1.9	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-4.39	-29.9	-163	-5.9	12	46	-242.8	220.4	72.2	387.9	67.6	9.4	1.1	3	-20.3	1	65.5	2.7	1.5	0.6	0.3	0	0.1	0	0	0	0
cash-flows.row.net-cash-provided-by-operating-activities	757.03	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	-684.79	-687.2	-21.7	-526	-1.8	-3.2	-1125.7	-1.7	-804.5	-1802.2	-134.6	-2039.4	-640.7	-141.3	-172.4	-220.6	-184.5	0	0	0	0	0	0	0	0	0	0
cash-flows.row.acquisitions-net	0.13	0	-126.5	0.2	0	-0.1	0	-3	0	0	0	0	-0.4	0	-0.2	2.3	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-17.56	-18.8	-22.8	-7.5	-10.7	-0.9	-5.9	-0.1	0	0	0	0	-0.4	-13.7	-54.1	0	-3.9	-17	-50.8	-15.1	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	47.45	47.5	126.5	129.8	162.9	17.8	47.7	1.1	0	0	0	0	-0.2	24.3	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-1.5	-2.3	0.1	-0.8	-0.8	-2.9	222.5	-15.8	-0.9	11.1	-11.4	-11	-0.2	-0.1	25.4	-2.8	-0.4	-560	-285.4	-0.7	0	0	0	0	-0.2	0	0
cash-flows.row.net-cash-used-for-investing-activites	-656.26	-660.9	-44.3	-404.2	149.6	10.6	-861.3	-19.6	-805.4	-1791.1	-146	-2050.5	-641.9	-130.7	-201.3	-221.2	-188.9	-577	-336.2	-15.7	0	0	0	0	-0.2	0	0
cash-flows.row.debt-repayment	-0.69	-0.7	-0.8	-195.8	-680.2	-390.1	-330.5	-423	-1053	-1174	0	-1725.1	-28.6	-28.6	-28.6	-382.3	-240.6	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	12.45	12.6	10	7.9	23	37.9	0	0	632.5	800	0	0	0	0	0	518	0	7.6	182.4	88.3	0	0	0	0	0	0	0.2
cash-flows.row.common-stock-repurchased	-1.06	0.8	-10	-7.9	-23	-37.9	0	0	-33.1	-9.1	0	0	0	0	0	-22.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-265.11	-270	-237.1	-218.1	-167.2	-130	-132.9	-121.9	-78.7	-68.6	-79.8	-160	-123.9	-63.6	0	-184.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	0.22	-0.9	9	6.2	20.5	35.9	824.3	-0.1	774.6	1606.9	6.3	2719.1	12.9	7.9	108.3	347.6	315	399.9	-8.9	-4.8	0	0	0	0	0	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-255.84	-258	-228.9	-407.6	-826.9	-484.2	360.9	-545.1	242.3	1155.1	-73.5	834	-139.5	-84.2	79.8	276.3	74.5	407.5	173.5	83.5	0	0	0	0	0	0	0.2
cash-flows.row.effect-of-forex-changes-on-cash	0.52	0.5	-0.2	0	0.5	0.2	0.3	0.1	-0.2	-0.2	-0.1	-0.1	0	0.1	2.9	-0.6	0.4	0.2	0.2	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-148.36	-152	470	33.4	88.7	28.2	-22.8	-25.8	21	-204.8	212.3	-682.4	-62	411.6	201.1	220.5	-2.9	-50	-57.7	97.8	0.2	0	0	0	-0.1	-0.1	0.2
cash-flows.row.cash-at-end-of-period	3006.18	543.7	696.1	226	192.7	104	75.8	98.5	124.3	103.3	308.1	95.8	778.2	840.2	428.6	227.6	7.1	10	60	117.7	0.3	0.1	0.1	0.1	0.1	0.2	0.3
cash-flows.row.cash-at-beginning-of-period	3154.55	695.8	226	192.7	104	75.8	98.5	124.3	103.3	308.1	95.8	778.2	840.2	428.6	227.6	7.1	10	60	117.7	20	0.1	0.1	0.1	0.1	0.2	0.3	0.1
cash-flows.row.operating-cash-flow	757.03	766.1	743.4	845.1	765.4	501.6	477.4	538.8	584.3	431.4	431.9	534.1	719.4	626.4	319.8	165.9	111.1	119.3	104.7	30	0.2	0	0	0	0	0	0.1
cash-flows.row.capital-expenditure	-684.79	-687.2	-21.7	-526	-1.8	-3.2	-1125.7	-1.7	-804.5	-1802.2	-134.6	-2039.4	-640.7	-141.3	-172.4	-220.6	-184.5	0	0	0	0	0	0	0	0	0	0
cash-flows.row.free-cash-flow	72.24	78.8	721.8	319.2	763.6	498.4	-648.3	537.1	-220.2	-1370.9	297.3	-1505.3	78.7	485.1	147.4	-54.7	-73.4	119.3	104.7	30	0.2	0	0	0	0	0	0.1

利润表行

Wheaton Precious Metals Corp. 的收入与上期相比变化了 -0.029%。据报告, WPM 的毛利润为 582.44。该公司的营业费用为 60.51，与上年相比变化了 8.258%. 折旧和摊销费用为 219.89，与上一会计期间相比变化了 -0.061%. 营业费用报告为 60.51，显示8.258% 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0.020%. 营业收入为 521.93，与上年相比变化了0.020%. 净利润的变化率为 -0.196%。去年的净收入为537.64.

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	1024.71	1034.7	1065.1	1201.7	1096.2	861.3	794	843.2	891.6	648.7	620.2	706.5	849.6	730	423.4	239.3	166.7	175.4	158.5	70.9	0	0.7	0.6	0.6	0.7	0.6	0.5
income-statement-row.row.cost-of-revenue	446.75	452.2	499.6	542.7	510.7	515.4	498.1	506.2	563.1	388.8	311.3	283.5	218.7	143.7	82.7	63.7	43.9	51.1	52.8	37.8	0	0.2	0.2	0.2	0.3	0.2	0.2
income-statement-row.row.gross-profit	577.96	582.4	565.5	658.9	585.6	345.9	295.9	337	328.4	259.9	308.9	423	630.8	586.3	340.6	175.6	122.8	124.4	105.8	33.1	0	0.5	0.4	0.4	0.4	0.4	0.3
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	59.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0.73	-10.2	2.4	1.9	2.2	1.9	1.1	9	-2.9	-3.2	-1.8	-2.9	-1	3.4	0	0.5	-0.4	11.6	10.6	3.5	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	60.97	60.5	55.9	54.8	65.7	51.6	49	32.5	32.5	30.3	34.7	32.6	29	28.4	82.2	58.4	19.5	21.7	16.5	6	0	0.4	0.4	0.4	0.4	0.4	0.4
income-statement-row.row.cost-and-expenses	507.72	512.7	555.5	597.5	576.4	566.9	547.1	538.7	595.6	419.1	345.9	316.1	247.7	172.1	165	122.2	63.4	72.8	69.3	43.8	0	0.7	0.6	0.6	0.7	0.6	0.6
income-statement-row.row.interest-income	34.86	34.9	6.3	0.2	0.2	1	0.8	0.4	0.1	0.1	0.1	0.2	1.2	0	0	0	0.3	1.5	3.2	0.7	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	1.57	0.2	0.1	0.4	16.7	44.9	40.2	25	24.2	4.1	2.3	6.1	1.2	-0.9	-36.3	0	0.1	13	1.7	0	0	0	0.4	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	12.75	27	157.7	153.7	-14.5	-214.5	198.7	-220.8	-76.3	-388.8	-72.3	-7.7	-2.3	0.5	18.1	0.8	-83.4	-2.2	0.4	0.1	0	0	-0.3	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.73	-10.2	2.4	1.9	2.2	1.9	1.1	9	-2.9	-3.2	-1.8	-2.9	-1	3.4	0	0.5	-0.4	11.6	10.6	3.5	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	12.75	27	157.7	153.7	-14.5	-214.5	198.7	-220.8	-76.3	-388.8	-72.3	-7.7	-2.3	0.5	18.1	0.8	-83.4	-2.2	0.4	0.1	0	0	-0.3	0	0	0	0
income-statement-row.row.interest-expense	1.57	0.2	0.1	0.4	16.7	44.9	40.2	25	24.2	4.1	2.3	6.1	1.2	-0.9	-36.3	0	0.1	13	1.7	0	0	0	0.4	0	0	0	0
income-statement-row.row.depreciation-and-amortization	226.77	219.9	234.2	256.7	247.9	258.7	251.9	263.4	309.7	199.2	160.5	144.4	101.5	57.7	57.8	41.4	19.5	21.7	17.5	6	0	0	0	0	0	0	0
income-statement-row.row.ebitda-caps	758.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	511.94	521.9	511.9	600.9	519.9	291.6	244.3	311.6	294	201.6	308.9	423	630.8	558.4	258.4	117.1	103.3	102.7	89.2	27.1	0	0.1	-0.1	0	0	0	-0.1
income-statement-row.row.income-before-tax	543.62	548.9	669.6	754.6	505.3	77.1	443	56.8	193.8	-165.4	198.8	370.4	600.8	558.4	276.5	117.9	20.2	91.9	89.6	27.1	0	0.1	-0.1	0	0	0	0
income-statement-row.row.income-tax-expense	1.32	1.4	0.5	-0.3	-2.5	-9.1	15.9	-0.9	-1.3	-3.4	-1	-5.1	14.8	8.3	-13.6	-0.3	2.9	0	1.9	1.7	0	0	0	0	0	0	0
income-statement-row.row.net-income	537.64	537.6	669.1	754.9	507.8	86.1	427.1	57.7	195.1	-162	199.8	375.5	586	550	290.1	117.9	17.3	91.9	85.2	25.3	0	0.1	-0.1	0	0	0	0