United Therapeutics Corporation

Symbol: UTHR

NASDAQ

258.13

USD

Markedspris i dag

11.5489
P/E-forhold
-0.0982
PEG Ratio
11.45B
MRK Cap
0.00%
DIV Udbytte

United Therapeutics Corporation (UTHR) Årsregnskaber

Q: Hvad er United Therapeutics Corporation (UTHR) samlede aktiver?

United Therapeutics Corporation (UTHR) samlede aktiver er .

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for United Therapeutics Corporation (UTHR). Virksomhedens omsætning viser gennemsnittet af 818.108 M, som er 0.791 % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er 745.38 M, som er -0.009 %. Den gennemsnitlige bruttofortjeneste er 0.726 %. Væksten i nettoindkomst for virksomheden sidste år er 0.354 %, hvilket svarer til 0.496 % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for United Therapeutics Corporation, ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til 0. Et kig tilbage på det seneste år afslører en samlet aktivændring på 0.186. Når det gælder omsætningsaktiver, er UTHR på 3551 i rapporteringsvalutaen. En betydelig del af disse aktiver, helt præcist 2994.1, ligger i kontanter og kortfristede investeringer. Dette segment viser en ændring på -0.279%, når det sammenlignes med sidste års data. Virksomhedens langsigtede investeringer, som ikke er dens fokus, ligger på 1909.8, hvis nogen, i rapporteringsvalutaen. Dette indikerer en forskel på 45.100% fra den sidste rapporteringsperiode, hvilket afspejler virksomhedens strategiske skift. Virksomhedens gældsprofil viser en samlet langfristet gæld på 300 i rapporteringsvalutaen. Dette tal betyder en ændring fra år til år på -0.125%. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til 5984.8 i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er 0.248%. Et dybere dyk ned i virksomhedens økonomi afslører yderligere detaljer. Nettotilgodehavenderne er vurderet til 278.9, med en værdiansættelse af varelageret på 111.8 og goodwill vurderet til 33.7, hvis der er nogen. De samlede immaterielle aktiver, hvis de findes, værdiansættes til 80.5.

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	13884.5	2994.1	4154.9	3580.6	2984.6	2253.4	1858.5	1430.1	1050.8	953.8	695.5	688.5	479.2	403.5	627.1	229.5	236	290.1	227.7	125.5	82.8	68.6	122.7	56	215.4	51.6	6.8
balance-sheet.row.short-term-investments	9250.3	1786.4	1877.5	1035.9	1096.3	747.5	746.7	222.3	27.8	122	297.8	409.6	325.2	240.8	374.9	129.1	106.6	150.7	136.7	56.3	0.2	0	0	31.7	14.5	33.3	0
balance-sheet.row.net-receivables	1117.5	278.9	220.4	198.7	157.4	151.4	175.7	297.1	214.5	192.8	162.3	126.3	116.6	88.7	73.7	53.3	30.6	29.7	25.6	18.8	14.8	10.6	9.7	4.2	2.4	0.4	0.1
balance-sheet.row.inventory	439.6	111.8	102	93.8	86.5	93.4	101	107.9	100	81.3	66.9	47.8	37.3	46	35.5	26.4	14.4	13.2	12	11.3	8	8.1	7.2	6	2.9	0	0
balance-sheet.row.other-current-assets	5494.3	166.2	219.2	100.4	88.3	133.8	75.4	115.5	59.5	47.4	49.4	46.4	3.8	6.2	759.9	15.4	16.4	19.5	0.1	0.2	1.7	0.6	1.1	1.8	1.5	0.7	9.9
balance-sheet.row.total-current-assets	13472	3551	3380.3	2323.6	2167.2	1864.5	1768	1447.9	1424.8	1275.3	974.2	909	668.5	562.5	765.1	324.5	297.4	352.5	277.4	166.8	110.5	89.7	141.9	69	222.1	52.7	16.8
balance-sheet.row.property-plant-equipment-net	4050.5	1045.4	861.5	780.9	731.6	738.5	699.7	545.7	489.3	495.8	478.4	464.9	453.7	366	306	303.9	221.1	69.4	34.7	21.8	17.8	15.2	9.1	6.4	5.9	3.8	1.3
balance-sheet.row.goodwill	33.7	33.7	28	28	28	28	31.5	13.7	10.3	10.3	10.3	10.7	10.5	8.1	2.5	8.8	7.5	7.5	7.5	7.5	7.5	0	7.5	0	0	0	0
balance-sheet.row.intangible-assets	169.4	80.5	16.5	16.6	130.1	130.3	139.3	31.9	23.5	18.1	19.2	3.4	5.9	14	7.4	9.7	0.4	1	3.1	13	13.4	13.9	14.5	15.4	17.5	2.7	0
balance-sheet.row.goodwill-and-intangible-assets	318.5	114.2	44.5	44.6	158.1	158.3	170.8	45.6	33.8	28.4	29.5	14.1	16.4	22.1	9.9	18.4	7.8	8.4	10.6	13	13.4	13.9	14.5	15.4	17.5	2.7	0
balance-sheet.row.long-term-investments	7486.1	1909.8	1316.2	1649.9	1149.6	767.5	442.6	502.7	2.3	38	122.8	453.5	311.1	349	138	188.6	146	9.7	36.4	44.9	46.2	0	10	116249	0	0	0
balance-sheet.row.tax-assets	1442.1	394.8	327.7	261.9	238.6	230	95.7	113.4	178.3	192.7	181.7	192.7	150.1	190.7	202.1	201	176	93.7	66.9	15.1	-46.2	0	-10	-116249	0	0	0
balance-sheet.row.other-non-current-assets	597.9	151.8	114.3	108.2	169.9	154.6	224.2	224.1	197.1	154.3	97.8	53.3	26.8	27.7	10.6	15.2	23	53.3	52.6	29.9	65.4	60.6	19.1	121.4	5	0.7	0.6
balance-sheet.row.total-non-current-assets	13895.1	3616	2664.2	2845.5	2447.8	2048.9	1633	1431.5	900.8	909.1	910.2	1178.6	958.1	955.6	666.6	727	573.9	234.6	201.2	124.7	96.7	89.8	42.7	143.1	28.5	7.2	1.9
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	27367.1	7167	6044.5	5169.1	4615	3913.4	3401	2879.4	2325.6	2184.4	1884.4	2087.6	1626.6	1518.1	1431.6	1051.5	871.3	587	478.6	291.4	207.2	179.5	184.6	212.1	250.6	59.9	18.7
balance-sheet.row.account-payables	631	5.6	4.1	3.8	4.1	9.9	23.1	8.4	8.1	7.5	7	6.7	10.2	47.3	16.1	18.8	20.3	2	3.1	4	6.1	4.3	3	6.7	6	2.3	1.7
balance-sheet.row.short-term-debt	700	400	0	0	0	250	0	0	0	5.4	126.5	282.5	0	0	236	220.3	0	250	0	0	0	0.8	0.1	0.1	0.1	0.1	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
balance-sheet.row.long-term-debt-total	1800	300	800	800	800	600	250	250	0	0	0	3.7	275	194.2	68.9	30.3	279.2	0	250	0	0	0	1.8	1.8	1.8	1.8	0.3
Deferred Revenue Non Current	-42.4	-42.4	-41	-30	-27.4	-45.5	-53.3	-19.1	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	42.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1454	71	339.1	301.6	319.2	39.6	253.5	436.3	324.4	57.5	10.3	25	166.6	165.3	126.3	61.4	37.5	2.8	0.9	0.1	0	0.1	1.8	0.6	5.5	2.2	0.1
balance-sheet.row.total-non-current-liabilities	2141.7	377.8	904.6	904.8	896.5	670	316.6	313.7	130.9	144	114.5	95.6	355	357	119.1	68.3	305.8	18.5	254.7	1.8	1.7	1.1	3.6	4.9	4.4	1.7	0.2
balance-sheet.row.other-liabilities	0	0	0	0	0	0	19.2	19.2	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	32.8	32.8	0	0	0	3	0	0	0	0	0	0	0	0	0	30.3	29.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	4921.1	1182.2	1247.8	1210.2	1219.8	1133	612.4	777.6	463.4	584.8	618.8	783.3	531.7	569.6	547.7	398.5	363.6	291.2	273.9	16.3	15.5	11.7	12.9	15.7	15.9	6.3	2
balance-sheet.row.preferred-stock	0	0	0	0	0	0	19.2	19.2	10.9	11.1	23.2	45	10.9	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	0.7	0.7	0.7	0.7	0.7	0.7	0.6	0.6	0.6	0.6	0.6	0.3	0.3	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0
balance-sheet.row.retained-earnings	23713.2	6027.1	5042.3	4315	3839.2	3325.2	3434.8	2845.6	2433.5	1719.8	1068.1	728	553.5	249	31.2	-74.7	-78.5	-21.5	-41.4	-115.3	-180.3	-195.4	-185.8	-162.2	-124.9	-49.3	-15.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	-122.7	-12.8	-55.5	-23	-14.2	-14.2	-7.9	-19.6	-16.8	-20.4	-16.7	-13.2	-15	-10.9	-9.2	-4.3	-5.9	0.3	1.5	3.6	2.7	1.7	0	-1.4	-0.5	-0.2	0
balance-sheet.row.other-total-stockholders-equity	-1147.3	-30.2	-190.8	-333.8	-430.5	-531.3	-658.2	-744.1	-566.1	-111.5	190.3	543.8	544.8	709.7	861.3	731.5	591.9	316.7	244.2	386.6	369.1	361.3	357.3	359.7	359.9	102.9	32.5
balance-sheet.row.total-stockholders-equity	22446	5984.8	4796.7	3958.9	3395.2	2780.4	2788.6	2101.8	1862.2	1599.6	1265.6	1304.3	1094.9	948.5	883.9	653	507.7	295.8	204.6	275.1	191.6	167.8	171.7	196.4	234.7	53.6	16.7
balance-sheet.row.total-liabilities-and-stockholders-equity	27367.1	7167	6044.5	5169.1	4615	3913.4	3401	2879.4	2325.6	2184.4	1884.4	2087.6	1626.6	1518.1	1431.6	1051.5	871.3	587	478.6	291.4	207.2	179.5	184.6	212.1	250.6	59.9	18.7
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	22446	5984.8	4796.7	3958.9	3395.2	2780.4	2788.6	2101.8	1862.2	1599.6	1265.6	1304.3	1094.9	948.5	883.9	653	507.7	295.8	204.6	275.1	191.6	167.8	171.7	196.4	234.7	53.6	16.7
balance-sheet.row.total-liabilities-and-total-equity	27367.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	9272.5	3696.2	3193.7	2685.8	2245.9	1515	1189.3	725	30.1	160	420.6	863.1	636.3	589.8	512.9	317.7	252.6	53.9	75.4	65.5	56.4	0	10	116280.7	14.5	33.3	0
balance-sheet.row.total-debt	2200	700	800	800	800	850	250	250	0	5.4	126.5	286.2	275	194.2	304.9	250.6	279.2	250	250	0	0	0.8	1.9	1.9	1.9	1.9	0.3
balance-sheet.row.net-debt	-2434.2	-507.7	-161.2	-94.8	61.3	111.6	-419.2	-455.1	-1023	-826.4	-271.2	7.3	121	31.5	52.7	150.2	149.8	110.7	159	-69.2	-82.6	-67.8	-120.8	-22.4	-199	-16.4	-6.5

Pengestrømsopgørelse

Det økonomiske landskab for United Therapeutics Corporation har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på 0.126. Virksomheden udvidede for nylig sin aktiekapital ved at udstede 6.6, hvilket markerer en forskel på 0.000 i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på -719600000.000 i rapporteringsvalutaen. Dette er en forskydning på -0.113 fra året før. I samme periode har virksomheden registreret 53.2, -23 og -100, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på 0.000, med en forskel fra år til år på 0.000. Desuden afsatte virksomheden -98 til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet 193.3, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

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	1050.5	984.8	727.3	475.8	514.8	-104.5	589.2	417.9	713.7	651.6	340.1	174.6	304.4	217.9	105.9	19.5	-42.8	19.9	74	65	15.4	-10	-23.7	-37.3	-75.6	-33.5	-12.8
cash-flows.row.depreciation-and-amortization	54.9	53.2	51.3	49.9	49.9	45.9	35.9	31	31.6	32.9	32.2	31.3	27.1	20.5	17.9	11.4	4.5	1	1.5	2.4	2.3	2.3	3.1	3.5	-0.1	-1.3	0
cash-flows.row.deferred-income-tax	71	3.6	-71.7	-89.7	-168.1	-82.7	-104.3	0	0	0	0	0	0	-197.6	41.9	-1	-31.2	-3.3	-37	-18.1	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	51.5	39.1	106.8	138.5	163.8	45.4	-26.4	73.5	12.1	280.3	190.1	320.8	30.1	-15.7	113.9	101	28.7	-29.6	-10.8	18.1	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-219.9	-97.8	-35.1	-48.8	4.3	37.3	130.7	-83.2	-46.2	-37.3	-56.7	-22.4	-29.9	-111.3	-74.8	-53.4	10.7	-5.8	-3.2	-7.5	1.4	-3.1	-13.1	-7.2	1.7	1.8	1.2
cash-flows.row.account-receivables	-172.7	-58.5	-21.7	-41.3	-6	24.4	121.4	-82.7	-21.7	-30.5	-35.7	-10	-24	-16.2	-23.5	-22	-2.3	-4	-8.9	-0.2	0	0	-8.3	-196.7	0	0	0
cash-flows.row.inventory	-20.4	-13.6	-13.4	-7.5	10.3	12.9	9.3	-0.5	-24.5	-6.8	-21	-12.4	-5.9	-16.1	-9.2	-9.1	-2.6	-2.3	-1	-3.5	-0.4	-1.2	-1.9	-4	-2.1	0	0
cash-flows.row.account-payables	61.3	57.1	150.6	112.9	-16.8	-16.3	0	0	0	0	0	0	0	16.7	-2.7	-3.6	18.5	-1.1	-1.1	-2.1	0	0	-3.4	1825.5	0	0	0
cash-flows.row.other-working-capital	-123.8	-82.8	-150.6	-112.9	16.8	16.3	0	0	0	0	0	0	0	-95.7	-39.4	-18.7	-2.9	1.6	7.7	-1.7	1.8	-1.9	0.4	-1632	3.9	1.8	0
cash-flows.row.other-non-cash-items	-313.1	-4.9	23.9	72.5	191	-148	153.3	25.3	-101.7	-301.7	-17	219.4	-8	336.3	6.6	20.2	-19.1	66.9	27.4	-16.2	1.6	2.1	11.4	2.1	42.8	9.3	2
cash-flows.row.net-cash-provided-by-operating-activities	979.7	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
cash-flows.row.investments-in-property-plant-an-equipment	-227.3	-230.4	-138.8	-120.8	-59.3	-83.7	-184.4	-86.3	-38	-49.8	-47.4	-31.9	-111.9	-36	-18.6	-95.4	-124.4	-38.7	-15.6	-6.1	-5.2	-7	-3.6	-0.7	-0.6	-2.3	-1
cash-flows.row.acquisitions-net	326.7	-89.2	7.1	366.1	681.6	-20.5	0	0	0	0	0	0	0	-3.5	0	1.2	-266.1	-260.9	-32.4	0	0.8	0	0	0	-8.1	0	0
cash-flows.row.purchases-of-investments	-2154.1	-2514.3	-1708.6	-1895.3	-2308.8	-1279.5	0	0	0	0	0	0	0	-815.7	-662.2	-310.6	-346	-302	-207.2	-78.1	-37.5	-44.7	-11.2	-152.5	-56.7	-114.3	-10.5
cash-flows.row.sales-maturities-of-investments	1902.9	2137.3	1025.3	1529.2	1627.2	1040.3	0	0	0	0	0	0	0	733.9	457.7	249.1	297.9	318.9	118.8	12.9	30	0	140.6	18.4	76.5	92.6	0
cash-flows.row.other-investing-activites	388.6	-23	3.5	-366.1	-679.2	8	-636.2	-749.3	86.3	553.4	385.9	-263.1	-51.5	0	13.9	-4.8	266.1	260.9	32.4	0	-1	4.2	-5.4	0	-3.9	-0.1	0
cash-flows.row.net-cash-used-for-investing-activites	236.8	-719.6	-811.5	-486.9	-738.5	-335.4	-820.6	-835.6	48.3	503.6	338.5	-295	-163.4	-121.3	-209.2	-160.5	-172.5	-21.7	-104	-71.3	-12.9	-47.5	120.4	-134.8	7.2	-24.1	-11.5
cash-flows.row.debt-repayment	-100	-100	-800	0	-50	-200	-250	0	-8.8	-133.2	-177.8	-1.3	-1	-251	-31.4	0	0	-59.2	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	43.7	6.6	94.3	55.6	38.5	14	0	0	0	0	0	0	0	27.3	0	0	150	58.3	14.4	15	7.1	4.1	0.2	0	210.6	58.4	22.9
cash-flows.row.common-stock-repurchased	-1000.3	-13.8	-11.4	-10.8	-3.7	-2.1	0	-250	-500	-394.5	-483.1	-42.4	-188	0	0	0	0	-67.1	-193.1	0	0	0	0	-2.8	-4.1	0	0
cash-flows.row.dividends-paid	0	-98	-94.3	0	-38.5	-14	0	0	0	0	0	0	0	0	0	0	0	-29.6	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-40.1	193.3	886.8	-10.8	36.8	813.3	256.3	43.3	-497.7	-447	-576.6	-5.1	-169.1	5.7	178.2	36.5	63	118.4	252.8	-0.8	-0.8	-2.1	-0.1	-0.1	0.1	0.9	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-1128.5	-11.9	75.4	44.8	-16.9	611.2	6.3	43.3	-497.7	-447	-576.6	-5.1	-169.1	-218.1	146.8	36.5	213	20.9	74.1	14.2	6.3	2	0.2	-2.9	206.6	59.3	22.9
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0.2	-3	-5.3	-3.8	-0.3	0.2	-0.3	2.8	-2.7	-1.2	0	0	0	0	0	0	0	0	0	21.1
cash-flows.row.net-change-in-cash	88	246.5	66.4	156.1	0.3	69.2	-35.9	-317.9	191.2	434.1	113.4	124.9	-8.6	-89.5	151.8	-29.1	-9.9	48.3	21.9	-13.4	14.2	-54.1	98.3	-176.6	182.7	11.5	22.9
cash-flows.row.cash-at-end-of-period	4634.2	1207.7	961.2	894.8	738.7	738.4	669.2	705.1	1023	831.8	397.7	278.9	154	162.7	252.2	100.4	129.5	139.3	91.1	69.2	82.6	68.6	122.7	24.4	200.9	18.3	27.9
cash-flows.row.cash-at-beginning-of-period	4546.2	961.2	894.8	738.7	738.4	669.2	705.1	1023	831.8	397.7	284.3	154	162.7	252.2	100.4	129.5	139.3	91.1	69.2	82.6	68.4	122.7	24.4	200.9	18.3	6.8	5
cash-flows.row.operating-cash-flow	979.7	978	802.5	598.2	755.7	-206.6	778.4	474.2	643.6	382.8	355.3	425.3	323.6	250.2	211.5	97.6	-49.2	49.1	51.8	43.7	20.8	-8.6	-22.3	-38.9	-31.1	-23.7	-9.6
cash-flows.row.capital-expenditure	-227.3	-230.4	-138.8	-120.8	-59.3	-83.7	-184.4	-86.3	-43.2	-49.8	-47.4	-31.9	-111.9	-36	-18.6	-95.4	-124.4	-38.7	-15.6	-6.1	-5.2	-7	-3.6	-0.7	-0.6	-2.3	-1
cash-flows.row.free-cash-flow	752.4	747.6	663.7	477.4	696.4	-290.3	594	387.9	600.4	333	307.8	393.4	211.7	214.2	192.9	2.2	-173.6	10.4	36.1	37.6	15.6	-15.6	-25.8	-39.6	-31.8	-26	-10.6

Resultatopgørelse række

United Therapeutics Corporations omsætning oplevede en ændring på 0.202% sammenlignet med den foregående periode. Bruttofortjenesten for UTHR rapporteres til at være 2070. Virksomhedens driftsomkostninger er 885.1 og viser en ændring på 9.285% fra sidste år. Udgifterne til afskrivninger er 53.2, hvilket er en ændring på 9.640% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være 885.1, hvilket viser en 9.285% ændring fra år til år. Salgs- og marketingomkostninger er 0, hvilket er en ændring på 0.000% sammenlignet med året før. EBITDA baseret på de seneste tal er 0, hvilket repræsenterer en 0.209% vækst i forhold til året før. Driftsindtægterne er 1184.9, som viser en ændring på 0.209% sammenlignet med året før. Ændringen i nettoindkomsten er 0.354%. Nettoindkomsten for det sidste år var 984.8.

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	2498.3	2327.5	1936.3	1685.5	1483.3	1448.8	1627.8	1725.3	1598.8	1465.8	1288.5	1117	916.1	743.2	603.8	369.8	281.5	210.9	159.6	115.9	73.6	53.3	30.1	5.7	2	0.4	0.1
income-statement-row.row.cost-of-revenue	278.1	257.5	146.7	122.5	108.1	117.6	198.7	105.7	72.7	69	125.9	131.1	119.3	88.9	73.5	45.3	30.1	22.3	17	12.3	8.3	6.8	5.5	3.1	1.7	1.4	0
income-statement-row.row.gross-profit	2220.2	2070	1789.6	1563	1375.2	1331.2	1429.1	1619.6	1526.1	1396.7	1162.6	985.9	796.8	654.3	530.4	324.5	251.4	188.7	142.6	103.6	65.3	46.6	24.7	2.6	0.3	-1	0.1
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	429.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	324.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	64.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-6.1	-14	-40.2	42.2	49.3	22.6	-7.7	13.2	2.4	0.2	4	0.6	31.9	156.5	199.6	176.3	94.3	99	56.1	24.7	21.5	22.7	15.9	0	-0.1	-1.3	2.4
income-statement-row.row.operating-expenses	961.6	885.1	809.9	1007.1	781.6	1518.8	623.7	594.7	464.4	697.7	623.8	693.4	375.1	336.5	366.4	298.5	333.5	182.4	113.6	60.7	52.1	58.1	42.7	49.5	81.8	34.4	13.4
income-statement-row.row.cost-and-expenses	1239.7	1142.6	956.6	1129.6	889.7	1636.4	822.4	700.4	537.1	766.7	749.7	824.5	494.4	425.4	439.8	343.8	363.6	204.6	130.7	73	60.4	64.9	48.1	52.7	83.5	35.8	13.4
income-statement-row.row.interest-income	187.3	162.7	45.2	16.7	28.6	44.2	28.6	0	0	0	0	3.8	3.9	3.5	2.9	5.1	11	13.6	10.7	5.4	3	2.4	5	10	10.7	0	0
income-statement-row.row.interest-expense	32.2	59.3	32.4	18.6	23.5	44.2	13.9	9	3.9	4.7	17.6	18.1	16.6	21.4	19.7	12.9	0	2.2	0.5	0	0	0.1	0.1	0.2	0.1	0	0
income-statement-row.row.selling-and-marketing-expenses	64.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	36.2	-14	-29.1	38	45.3	22.6	-61.2	-246.4	2.4	350.2	4	0.6	31.7	-0.7	0.6	0.5	-1.3	-1.1	-1.3	-0.7	-0.7	-0.8	-10.5	-0.2	-4.7	0.1	0.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-6.1	-14	-40.2	42.2	49.3	22.6	-7.7	13.2	2.4	0.2	4	0.6	31.9	156.5	199.6	176.3	94.3	99	56.1	24.7	21.5	22.7	15.9	0	-0.1	-1.3	2.4
income-statement-row.row.total-operating-expenses	36.2	-14	-29.1	38	45.3	22.6	-61.2	-246.4	2.4	350.2	4	0.6	31.7	-0.7	0.6	0.5	-1.3	-1.1	-1.3	-0.7	-0.7	-0.8	-10.5	-0.2	-4.7	0.1	0.5
income-statement-row.row.interest-expense	32.2	59.3	32.4	18.6	23.5	44.2	13.9	9	3.9	4.7	17.6	18.1	16.6	21.4	19.7	12.9	0	2.2	0.5	0	0	0.1	0.1	0.2	0.1	0	0
income-statement-row.row.depreciation-and-amortization	104	53.2	5	58.9	77.9	66.8	35.9	31	31.6	32.9	32.2	31.3	27.1	20.5	17.9	11.4	4.5	1	1.5	2.4	2.3	2.3	3.1	3.5	-0.1	-1.3	-0.5
income-statement-row.row.ebitda-caps	1411.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1256.8	1184.9	979.7	555.9	593.6	-187.6	805.4	814.9	1061.7	699	538.8	292.5	421.6	317.8	164	26	-82.1	6.3	29	42.9	13.2	-11.5	-18	-46.9	-81.5	-35.4	-13.3
income-statement-row.row.income-before-tax	1381	1274.3	950.6	593.9	638.9	-165	758.9	769.5	1060.2	1044.4	525.2	278.9	440.7	299.1	147.8	18.8	-72.3	16.6	39.9	47.5	15.4	-10	-23.7	-37.3	-86.2	-35.3	-12.8
income-statement-row.row.income-tax-expense	330.5	289.5	223.3	118.1	124.1	-60.5	169.7	351.6	346.5	392.8	185.1	104.3	136.2	81.9	41.9	-0.7	-29.5	-3.3	-34.1	-17.5	-3	-2.5	5.4	-9.7	-5.9	-1.9	0
income-statement-row.row.net-income	1050.5	984.8	727.3	475.8	514.8	-104.5	589.2	417.9	713.7	651.6	340.1	174.6	304.4	217.9	105.9	19.5	-42.8	19.9	74	65	15.4	-10	-23.7	-37.3	-75.6	-33.5	-12.8