Assurant, Inc.

Sümbol: AIZ

NYSE

178.58

USD

Turuhind täna

14.7452
P/E suhe
-0.2165
PEG suhe
9.28B
MRK Cap
0.02%
DIV tootlus

Assurant, Inc. (AIZ) Finantsaruanded

Q: Mis on Assurant, Inc. (AIZ) koguvara?

Assurant, Inc. (AIZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Assurant, Inc. (AIZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 8430.801 M, mis on 0.031 % gowth. Kogu perioodi keskmine brutokasum on 8430.801 M, mis on 0.031 %. Keskmine brutokasumi suhtarv on 1.000 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 1.323 %, mis on võrdne -0.039 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Assurant, Inc. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.015. Käibevara valdkonnas on AIZ aruandlusvaluutas 10805.1. Märkimisväärne osa neist varadest, täpsemalt 3733.6, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.532%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 7393.2, kui neid on, aruandlusvaluutas. See näitab erinevust 10.010% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 2080.4 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.023%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 4809.5 aruandlusvaluutas. Selle aspekti aastane muutus on 0.137%.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	29163.1	3733.6	7975.9	9503.9	16010.8	14592	12884.3	10943.5	10831.9	12012.6	12927.1	13479.5	13382	1608.1	1509.2	1772	1744.1	1215.8	1301.8	1832.8	1107.2	1234.1	0	0	0
balance-sheet.row.short-term-investments	21812.3	2106.2	6439.2	7463.1	13782.2	12724.9	11630.3	9946.7	9799.9	10724.3	11608.4	11762.3	12472.6	441.4	358.7	453.5	703.4	410.9	314.1	977.2	300.1	275.9	0	0	0
balance-sheet.row.net-receivables	28890.3	8914.8	7005.9	6178.9	9839.9	9593.4	9166	9790.2	9083.2	7470.4	7254.6	5752.1	6141.7	649.1	542.9	507.9	557.3	606.4	4527	458.7	435.5	4952	0	0	0
balance-sheet.row.inventory	-32623.6	-6249.5	-155.5	-3941.8	-4115.5	22319.2	1679.8	1363.6	1238.4	1284.9	1460.8	1080.2	862.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	17390.5	4406.2	-4599.5	3941.8	4115.5	-22319.2	-20833.1	-19864.3	-18903.6	-18218.9	-18878.1	-17514.5	-18647	-441.4	-358.7	-453.5	-747.6	-436.9	-4841.1	-981.1	1240996.4	16429.9	0	0	0
balance-sheet.row.total-current-assets	42820.3	10805.1	10226.8	15682.8	25850.7	24185.4	2897	2233	2249.9	2549	2764.3	2797.4	1739.4	1815.8	1693.4	1826.5	1553.9	1385.3	987.7	1310.4	1242539	22616	0	0	0
balance-sheet.row.property-plant-equipment-net	2664.1	685.8	645.1	561.4	493.3	433.7	392.5	347.6	343.6	298.4	277.6	253.6	250.8	242.9	267.2	275.4	278.6	275.8	275.2	267.7	277.1	283.8	0	0	0
balance-sheet.row.goodwill	10423.8	2608.8	2603	2571.6	2589.3	2343.4	2321.8	917.7	831	833.5	841.2	784.6	640.7	639.1	619.8	926.4	1001.9	832.7	790.5	804.9	823.1	828.5	0	0	0
balance-sheet.row.intangible-assets	1152.9	651	262.8	583.4	1156.5	2004.3	3157.8	313	272.5	318.3	427.4	408.2	325.1	374.8	82.2	0	1001.9	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	11576.7	3259.8	2865.8	3155	3745.8	4347.7	5479.6	917.7	831	833.5	841.2	784.6	640.7	639.1	619.8	926.4	1001.9	832.7	790.5	804.9	823.1	828.5	0	0	0
balance-sheet.row.long-term-investments	19980.6	7393.2	6720.5	7908.8	4125.8	2020.1	1685.4	746.5	10221.2	11224.3	12107.8	12220.7	12948.4	11996.4	11438.2	10933.2	9769.5	11173.3	10173.8	10632.1	10005	9461.2	0	0	0
balance-sheet.row.tax-assets	0	-6168.3	0	0	0	0	2395.5	1919.2	-8269.6	-8635.5	-9253.4	129.1	161.3	32.5	76.4	167.2	449.4	108.4	57.2	47.5	4224	-207.7	0	0	0
balance-sheet.row.other-non-current-assets	-23865	-1308.8	-6344.4	-11625.2	-8364.9	-6801.5	18625.2	17252.6	15978.8	11909.6	12000.1	220.3	-1089.3	-1142	-807.6	-11100.5	-10218.9	-11281.7	-10231	-10679.6	-1233364.2	-9253.5	0	0	0
balance-sheet.row.total-non-current-assets	21695.2	3861.7	3887	11625.2	8364.9	6801.5	28578.2	21183.6	19105	15630.3	15973.5	13608.3	12911.9	11768.8	11594	1201.8	1280.5	1108.4	1065.7	1072.6	-1218035.1	1112.3	0	0	0
balance-sheet.row.other-assets	68348.4	18968.4	19010	6603.5	10434.3	13304.3	9614.1	8426.4	8354.2	11896.6	12824.7	13309	14295.3	13530.8	13109.6	22813.5	21680.2	24256.5	23111.8	22982.5	0	0	22634.5	24431.4	24392.5
balance-sheet.row.total-assets	132863.9	33635.2	33123.8	33911.5	44649.9	44291.2	41089.3	31843	29709.1	30075.9	31562.5	29714.7	28946.6	27115.4	26397	25841.8	24514.6	26750.3	25165.1	25365.5	24503.9	23728.3	22634.5	24431.4	24392.5
balance-sheet.row.account-payables	13586	2419.3	4238.4	4509.8	16945.9	3976.9	3128.9	2736.5	2578.9	2703	3491.1	2503.4	2275	2099	1964.1	2166.5	2236.9	1332.8	1282.9	1351.2	1328.5	1364.6	0	0	0
balance-sheet.row.short-term-debt	100	0	224.7	0	50	102.4	0	0	0	0	0	0	0	-452.4	-464.2	-652.7	-715.5	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	0	0	0	0	0	0	0	0	0	0	0	3.4	0	30.4	41.7	30.1	0	0	36.2	0	71.9	0	0	0	0
balance-sheet.row.long-term-debt-total	8418.6	2080.4	2129.9	2202.5	2252.9	2006.9	2006	1068.2	1067	1171.4	1171.1	1638.1	972.4	972.3	972.2	972.1	972	1513.5	971.8	971.7	1506.9	1750	0	0	0
Deferred Revenue Non Current	0	0	0	0	0	0	53.1	128.1	232.1	92.3	100.8	99.3	115.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	-9516.4	-2419.3	-4238.4	-4509.8	-16945.9	-3976.9	30842.4	23767.7	21965.1	21644.7	21718.9	20739.6	20514	19336.4	18984.6	18330.3	18113.2	20335.2	19056.1	19318.8	18543.5	-1364.6	0	0	0
balance-sheet.row.total-non-current-liabilities	10409.4	2080.4	4238.4	2202.5	2252.9	2006.9	2006	1068.2	1067	1164.7	1171	1638	972	972	977	980	983	993	994	996	996	1750	0	0	0
balance-sheet.row.other-liabilities	64047.8	24326	20418.3	21709.5	19496.3	32625.3	-21.9	-10.9	0	39.5	0.2	0.2	0.2	-0.5	0.5	-0.5	0.1	-20.7	-22.6	-24.3	-23.7	17761.3	20079.4	20979	21024.8
balance-sheet.row.capital-lease-obligations	35.3	35.3	39.7	60.5	77.7	76.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	88043.2	28825.7	28895.1	28421.8	38695.1	38609.1	35955.4	27561.5	25611	25552	26381.2	24881.2	23761.2	22088.5	21616.5	20988.5	20805.1	22640.3	21310.4	21641.7	20844.3	20875.8	20079.4	20979	21024.8
balance-sheet.row.preferred-stock	922.1	0	0	0	2.9	2.9	2.9	1660.7	1293.2	451.3	183.7	9.2	0	0	5	8.2	11.2	21.2	22.2	24.2	24160	24160	0	0	0
balance-sheet.row.common-stock	2.4	0.6	0.6	0.7	0.6	1.6	1.6	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.4	1.4	1.4	1.4	1.4	1.4	1.1	0	0	0
balance-sheet.row.retained-earnings	20274.4	4028.2	5214.9	5639.7	5241.6	5241.3	5267.4	4036.6	4003.5	4405.4	4625.5	4406.6	4355	3742.5	3264	3054.5	2650.4	2269.1	1676.2	1006.9	569.6	248.7	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-3638.2	-765	-986.2	-150	709.8	411.5	-155.4	234	94.6	118.5	555.8	426.8	830.4	554.9	285.5	65.9	-670.9	53.9	88.1	219.5	338.2	318.5	0	0	0
balance-sheet.row.other-total-stockholders-equity	621.8	1545.7	-0.6	-0.7	-3.5	-4.5	-4.5	-1662.2	-1294.7	-452.8	-185.2	-10.7	-1.5	728.1	1224.5	1723.3	1717.5	1743.3	2044.8	2447.6	-21433.8	-22096.2	2555.1	3452.4	3367.7
balance-sheet.row.total-stockholders-equity	18182.5	4809.5	4228.7	5489.7	5951.4	5652.8	5112	4270.6	4098.1	4524	5181.3	4833.5	5185.4	5026.9	4780.5	4853.2	3709.5	4088.9	3832.6	3699.6	3635.4	2632.1	2555.1	3452.4	3367.7
balance-sheet.row.total-liabilities-and-stockholders-equity	132863.9	33635.2	33123.8	33911.5	44649.9	44291.2	41089.3	31843	29709.1	30075.9	31562.5	29714.7	28946.6	27115.4	26397	25841.8	24514.6	26750.3	25165.1	25365.5	24503.9	23728.3	22634.5	24431.4	24392.5
balance-sheet.row.minority-interest	0	0	0	0	3.4	29.3	21.9	10.9	0	0	0	0	0	0	0	0	0	21.2	22.2	24.2	24.2	220.4	0	0	0
balance-sheet.row.total-equity	18182.5	4809.5	4228.7	5489.7	5954.8	5682.1	5133.9	4281.5	4098.1	4524	5181.3	4833.5	5185.4	5026.9	4780.5	4853.2	3709.5	4110.1	3854.8	3723.7	3659.6	2852.5	2555.1	3452.4	3367.7
balance-sheet.row.total-liabilities-and-total-equity	132863.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	36305.6	8220.9	9061.2	10712.4	17908	18454.5	16343.3	13296.8	12511	14315.9	15450.1	15961.2	15885.7	15192.9	14656	14476.4	13107.5	12664	10232.5	10693.2	11123.7	9529.3	0	0	0
balance-sheet.row.total-debt	8418.6	2080.4	2129.9	2202.5	2252.9	2006.9	2006	1068.2	1067	1171.4	1171.1	1638.1	972.4	972.3	972.2	972.1	972	1513.5	971.8	971.7	1506.9	1750	0	0	0
balance-sheet.row.net-debt	-5550	453	593.2	161.7	24.3	139.8	752	71.4	35	-116.9	-147.6	-79.1	63	-194.4	-178.4	-346.5	-68.7	708.5	-15.9	116.1	699.9	791.8	0	0	0

Rahavoogude aruanne

Assurant, Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 1.279 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 169, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -637700000.000. See on 1.433 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 196.4, -32.8, -225, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -152.3 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -2.5, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	642.5	642.5	276.6	1372.4	441.8	382.6	251	519.6	565.4	141.6	470.9	488.9	483.7	545.8	279.2	430.6	447.8	653.7	717.4	479.4	350.6	185.7	-1001.2
cash-flows.row.depreciation-and-amortization	196.4	196.4	182	171.6	144.3	125.8	126.9	115.7	125.1	137.1	132.2	124.9	124.4	108.9	116.2	91.3	62.2	94.3	93.3	7.4	45.7	48.1	46.9
cash-flows.row.deferred-income-tax	-108.5	-108.5	63.8	131.7	191.6	89.5	20.4	-4.2	-182.9	88.7	-67	-35.7	-74.6	3.3	305.6	0	428.7	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	75.1	75.1	62.6	66.7	57.9	55.9	57.1	35.5	41.6	38.8	49.4	50	37.6	36.9	34.6	30.3	24.1	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	261	261	-218.3	-243.3	372.1	628.9	151.7	97	-23	-214.9	239	484.6	119.1	130.9	-265.6	-418.9	86.4	1290.8	567	484.1	263.1	808.2	-141.8
cash-flows.row.account-receivables	466.2	466.2	-1275.1	-869.7	-47.2	-460.6	388.7	-916.1	34.4	-106.7	-763.5	233.6	-911.7	-105.2	-35.3	2.7	109.9	883.1	420.4	637.7	256.5	117.1	0
cash-flows.row.inventory	119.2	-139.7	0	424.9	503.5	862.3	-157.5	1101.4	-11.7	101.6	537.1	-217.8	948.1	197.9	-88.7	-132.2	20.1	0	0	0	0	0	0
cash-flows.row.account-payables	-107.8	-68.5	11	38.3	172.8	127.1	3.8	17.2	-78	-189.9	401.5	294	85.6	150.4	-58.4	-137.8	-21	-26.8	25.8	225.4	314.9	499.3	0
cash-flows.row.other-working-capital	-216.6	3	1045.8	163.2	-257	100.1	-83.3	995.9	20.6	81.8	600.9	-43.1	945.3	85.7	-172	-283.7	-2.5	434.5	120.8	-379	-308.4	191.8	0
cash-flows.row.other-non-cash-items	71.6	71.6	230.2	-717.4	134.3	130.7	49.6	-233.2	-574.6	152	-497.6	-120.8	-85.1	29.4	376.4	136.6	378.6	-835.3	-454.7	49.3	174.9	-300.7	1461.1
cash-flows.row.net-cash-provided-by-operating-activities	1138.1	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	-202.5	-202.5	-186.3	-187.4	-121.2	-110.3	-82.8	-62.1	-85.2	-114.9	-83.6	-52.3	-56.5	-35.7	-51.2	-55.9	-56.1	-58.7	-74.7	-55.2	-58.4	-81.8	-74.7
cash-flows.row.acquisitions-net	-24.2	-0.3	-67.7	1299	-531.9	-7.6	-1050.1	-129.1	810.7	33.1	-173.8	-273.3	-2.1	5.7	-11.6	4.9	-333.5	-162	-47.5	14.2	3.5	3	12
cash-flows.row.purchases-of-investments	-2290.3	-2290.3	-3199	-3202.2	-2586.2	-4341.5	-6317.8	-4335.8	-4559	-3158.5	-2646.9	-3843.1	-3957.9	-2834.7	-2944.8	-2191.2	-3027	-3812.6	-3315.6	-2895.8	-3310.9	-3523.2	-4915.7
cash-flows.row.sales-maturities-of-investments	1888.2	1888.2	3230.1	2504.3	2445.6	3883.6	5340.4	3997.2	4281.1	3296.7	2956.6	3751.1	3561.9	2774.4	2809	2271.7	2894.7	2372.3	3360.8	2344.1	2713.3	3852.8	4588.4
cash-flows.row.other-investing-activites	-8.9	-32.8	-39.2	-256.1	58.5	-44	-92.2	-11.4	278.1	207.9	11.6	24.9	4.7	-100.6	189.7	111.9	192.9	452.4	-7.6	-61.1	17.6	-959	21
cash-flows.row.net-cash-used-for-investing-activites	-637.7	-637.7	-262.1	157.6	-735.2	-619.8	-2202.5	-541.2	725.6	264.3	63.9	-392.7	-449.9	-196.6	-8.9	141.5	-329	-1208.6	-84.5	-668	-643.7	-711.2	-379.4
cash-flows.row.debt-repayment	-225	-225	-75.9	-419.8	-201.2	-698.9	-941.6	-221.1	-373	0	-467.3	-33.6	0	0	0	0	0	-80	-304.7	-135	-1750	-725	0
cash-flows.row.common-stock-issued	108.6	169	0	0	433.4	934.4	276.4	671.9	249.6	0	0.8	698.6	0	0	0	0	0	255.7	419.7	5.4	725.5	2475	0
cash-flows.row.common-stock-repurchased	-197.3	-193.1	-572.8	-839.3	-297	-271.8	-139.3	-388.9	-863.1	-292.9	-215.2	-393	-412.2	-538.8	-525.7	-34.9	-69	-316.6	-424.5	-342.1	-259.9	-1250.3	-0.5
cash-flows.row.dividends-paid	-152.3	-152.3	-150.2	-162.3	-173.3	-170	-148	-119	-125.3	-94.2	-77.5	-74.1	-69.4	-67.4	-69.6	-69.6	-63.7	-55	-48.2	-42	-29.7	-181.2	-41.9
cash-flows.row.other-financing-activites	62.1	-2.5	-19.5	331.6	-26.7	27.1	2790.5	702.3	255.2	-100.1	-16.2	697.5	0.9	-30.6	-104.1	-38	-279.5	265	-359.9	420.3	972.5	2474	-1.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-403.9	-403.9	-818.4	-1089.8	-264.8	-179.2	1838	-26.7	-1106.2	-487.1	-776.2	196.7	-480.6	-636.8	-699.5	-142.6	-412.1	-186.6	-717.5	-303.6	-341.6	317.5	-43.4
cash-flows.row.effect-of-forex-changes-on-cash	-5.8	-5.8	-34.5	-23.3	19.5	-1.3	-35	2.3	-16.1	-56.2	-28.1	-23.7	-6.5	-5.7	-0.4	9	-22.3	8.9	11.2	0	0	0	0
cash-flows.row.net-change-in-cash	90.7	90.7	-518.1	-173.8	361.5	613.1	257.2	-35.2	-256.3	-30.4	-398.5	807.8	-257.3	16.2	-168	277.9	235.7	-182.7	132.1	48.5	-151.1	347.5	-57.9
cash-flows.row.cash-at-end-of-period	5980	1627.4	1536.7	2054.8	2228.6	1867.1	1254	996.8	1032	1288.3	1318.7	1717.2	909.4	1166.7	1150.5	1318.6	1040.7	805	987.7	855.6	807.1	958.2	610.7
cash-flows.row.cash-at-beginning-of-period	5889.3	1536.7	2054.8	2228.6	1867.1	1254	996.8	1032	1288.3	1318.7	1717.2	909.4	1166.7	1150.5	1318.6	1040.7	805	987.7	855.6	807.1	958.2	610.7	668.6
cash-flows.row.operating-cash-flow	1138.1	1138.1	596.9	781.7	1342	1413.4	656.7	530.4	134.5	254.6	393.8	1027.6	679.7	855.3	540.7	269.9	999.1	1203.6	923	1020.2	834.2	741.2	365
cash-flows.row.capital-expenditure	-202.5	-202.5	-186.3	-187.4	-121.2	-110.3	-82.8	-62.1	-85.2	-114.9	-83.6	-52.3	-56.5	-35.7	-51.2	-55.9	-56.1	-58.7	-74.7	-55.2	-58.4	-81.8	-74.7
cash-flows.row.free-cash-flow	935.6	935.6	410.6	594.3	1220.8	1303.1	573.9	468.3	49.3	139.7	310.2	975.2	623.2	819.6	489.5	214	943.1	1144.9	848.3	965	775.8	659.5	290.3

Kasumiaruande rida

Assurant, Inc. tulud muutusid võrreldes eelmise perioodiga 0.092%. AIZ brutokasum on teatatud 11131.6. Ettevõtte tegevuskulud on 7695.1, mille muutus võrreldes eelmise aastaga on 4.464%. Kulud amortisatsioonikulud on 196.4, mis on 0.079% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 7695.1, mis näitab 4.464% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 0.402% kasvu võrreldes eelmise aastaga. Tegevustulu on 642.5, mis näitab 0.402% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 1.323%. Eelmise aasta puhaskasum oli 642.5.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	11131.6	11131.6	10193	10187.6	9593.4	10072.5	8000.7	6311.1	7107.7	10312.5	10383.2	9031.3	8489.9	8272.8	8527.7	8700.5	8601.2	8453.5	8070.6	7497.7	7403.5	7066.2	6532.2	6186.9	6212
income-statement-row.row.cost-of-revenue	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.gross-profit	11131.6	11131.6	10193	10187.6	9593.4	10072.5	8000.7	6311.1	7107.7	10312.5	10383.2	9031.3	8489.9	8272.8	8527.7	8700.5	8601.2	8453.5	8070.6	7497.7	7403.5	7066.2	6532.2	6186.9	6212
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-8321	-7695.1	-7366.3	-15722.1	-15730.6	-16094.8	2442.8	1920.6	1888.9	4797.3	4464.2	3753.3	3716.2	5273.3	5529	5613.6	5751.8	5203.1	4785.5	4695.6	0	0	-9299	-7921.4	-8074.9
income-statement-row.row.operating-expenses	2808	7695.1	7366.3	-8645.7	-9091.2	-9522.2	7724	5971	6683	10124	9638	8258	7751	7567	7921	7991	8038	7442	6975	6842	2106618	1919989	-7422.7	-6074.8	-5993.1
income-statement-row.row.cost-and-expenses	10324.8	10324.8	9843.1	9404.6	9012.6	9518	7667.2	5866.6	6259.1	10111.3	9639	8241.6	7732.1	7557.8	7921.3	7990.9	8037.9	7442.5	6974.8	6842.1	6867.5	6806.9	6161.8	1860.6	2592.8
income-statement-row.row.interest-income	81.2	0	108.3	111.8	104.5	110.6	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	108	108	108.3	111.8	104.5	110.6	100.3	49.5	57.6	55.1	58.4	77.7	60.3	60.4	60.6	60.7	61	61.2	61.2	61.3	56.4	1.2	0	14	24.7
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	680.8	164.3	-108.3	-758.9	78.6	4.2	-98.7	-49.5	-57.6	-55.1	-58.4	-77.7	-60.3	425.3	362.7	504.9	330.2	308.9	378.3	281.4	261.5	300.3	337.1	351.9	421.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-8321	-7695.1	-7366.3	-15722.1	-15730.6	-16094.8	2442.8	1920.6	1888.9	4797.3	4464.2	3753.3	3716.2	5273.3	5529	5613.6	5751.8	5203.1	4785.5	4695.6	0	0	-9299	-7921.4	-8074.9
income-statement-row.row.total-operating-expenses	680.8	164.3	-108.3	-758.9	78.6	4.2	-98.7	-49.5	-57.6	-55.1	-58.4	-77.7	-60.3	425.3	362.7	504.9	330.2	308.9	378.3	281.4	261.5	300.3	337.1	351.9	421.8
income-statement-row.row.interest-expense	108	108	108.3	111.8	104.5	110.6	100.3	49.5	57.6	55.1	58.4	77.7	60.3	60.4	60.6	60.7	61	61.2	61.2	61.3	56.4	1.2	0	14	24.7
income-statement-row.row.depreciation-and-amortization	196.4	196.4	182	171.6	144.3	125.8	126.9	115.7	125.1	137.1	132.2	124.9	124.4	108.9	116.2	91.3	62.2	94.3	93.3	7.4	45.7	48.1	46.9	0	0
income-statement-row.row.ebitda-caps	889	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	785.7	642.5	458.2	1541.9	502.2	550.3	432.2	494	906.2	256.3	802.5	867.4	818.1	775.3	667.1	770.3	624.2	1072.2	1158.5	716.9	592.3	260.5	-890.5	112.1	218.9
income-statement-row.row.income-before-tax	806.8	806.8	349.9	783	580.8	554.5	333.5	444.5	848.6	201.2	744.1	789.7	757.8	715	606.4	709.6	563.3	1011	1095.7	655.6	535.9	259.4	370.4	464	640.8
income-statement-row.row.income-tax-expense	164.3	164.3	73.3	169.5	60.4	167.7	80.9	-75.1	283.2	59.6	273.2	300.8	274	169.1	327.3	279	115.5	357.3	379.9	176.3	185.4	73.7	110.7	365.9	104.5
income-statement-row.row.net-income	642.5	642.5	276.6	613.5	440.8	382.6	251	519.6	565.4	141.6	470.9	488.9	483.7	545.8	279.2	430.6	447.8	653.7	717.4	479.4	350.6	185.7	-1001.2	98.1	89.7