VeriSign, Inc.

Sümbol: VRSN

NASDAQ

169.79

USD

Turuhind täna

20.5460
P/E suhe
1.1741
PEG suhe
16.91B
MRK Cap
0.00%
DIV tootlus

VeriSign, Inc. (VRSN) Finantsaruanded

Q: Mis on VeriSign, Inc. (VRSN) koguvara?

VeriSign, Inc. (VRSN) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete VeriSign, Inc. (VRSN) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes VeriSign, 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 . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	926.4	980.4	1205.8	1166.9	1218.1	1269.7	2414.8	1797.9	1915.4	1424.7	1723.3	1556.4	1346.2	2060.9	1477.2	789.1	1376.7	699.8	854.8	737.4	723.7	403.9	726.7	1026.3	156.5	22.8	3.9
balance-sheet.row.short-term-investments	686.3	606.8	982.3	765.7	709.9	912.3	1948.9	1566	1686.8	1233.1	1384.1	1425.7	32.9	501.2	0	0	1	198.7	378	406.8	329.9	121.6	420.6	565.9	86.1	0	0
balance-sheet.row.net-receivables	13.6	8.1	13	8.2	17.4	10.5	11.5	13.1	12.6	13.4	13.6	11.5	15	14.9	63.1	111.7	208.8	409.8	271.9	198.3	100.1	134.1	314.9	128	22.7	9.8	2.3
balance-sheet.row.inventory	0	-8.1	-13	-8.2	-17.4	-10.5	-11.5	0	0	0	55.1	113.3	0	0	167.7	237.6	72.4	157.5	96.3	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	48.3	58.3	62.9	51	60.5	47.4	31.4	31.4	39.9	52.5	11.2	0.3	86.6	102.2	1	486.5	91.6	65.2	5.3	70.4	56.6	66.3	48.9	32.1	3.6	21.1	8.7
balance-sheet.row.total-current-assets	988.3	1038.7	1268.7	1217.9	1278.6	1317	2446.2	1842.3	1967.9	1490.6	1803.2	1681.5	1447.8	2178	1709.1	1624.8	1749.6	1332.4	1228.3	1006.1	880.4	604.3	1090.6	1186.4	182.8	53.7	14.9
balance-sheet.row.property-plant-equipment-net	240.6	232	251.2	245.6	250.3	253.9	263.5	266.1	295.6	319	339.7	333.9	327.1	190.3	403.8	382.2	621.9	605.3	553	512.6	520.2	609.4	532.5	105.6	10.2	9.2	8.6
balance-sheet.row.goodwill	52.5	52.5	52.5	52.5	52.5	52.5	52.5	52.5	52.5	52.5	52.5	52.5	52.5	52.5	290	283.1	1082.4	1449.5	1071.9	725.4	401.4	1129.6	5691.2	0	0	0	0
balance-sheet.row.intangible-assets	145	145	145	145	145	145	145	145	52.5	0	0	0	1.3	2.6	22.4	35.3	121.8	333.4	1297.2	969.3	618	0	0	17656.6	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	197.5	197.5	197.5	197.5	197.5	197.5	197.5	197.5	52.5	52.5	52.5	52.5	53.8	55.1	312.4	318.4	1204.2	1782.9	1297.2	969.3	618	1129.6	5691.2	17656.6	0	0	0
balance-sheet.row.long-term-investments	4.8	5.4	5.3	10.4	16.3	15	15	15.3	17.6	0	0	0.4	-86.6	0	7.1	0	109.8	0	-16.2	6.8	21.7	36.7	0	0	144.8	0	0
balance-sheet.row.tax-assets	301	234.6	230.7	67.9	87.8	105	15.4	9.4	17.4	267	437.6	7.3	86.6	0	12.7	0	230.7	179	16.2	19.1	10.7	9.7	0	0	0	0	0
balance-sheet.row.other-non-current-assets	16.8	25.2	30.2	27.6	23.5	26	3.6	3.9	6.7	25.7	27.7	24.9	27.4	20.6	25	247.7	106.9	74.7	94.4	79	49.1	1.7	223.2	246.5	3.4	1.4	0.9
balance-sheet.row.total-non-current-assets	760.7	694.7	715	549	575.4	597.5	495	492.2	389.8	664.3	857.6	419	408.4	266	761.1	948.4	2273.5	2641.9	1944.6	1586.8	1219.8	1787	6446.9	18008.8	158.3	10.6	9.5
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	1749	1733.4	1983.8	1766.9	1854	1914.5	2941.2	2334.6	2357.7	2154.9	2660.8	2100.5	1856.2	2444	2470.1	2573.2	4023.1	3974.3	3172.9	2592.9	2100.2	2391.3	7537.5	19195.2	341.2	64.3	24.4
balance-sheet.row.account-payables	12.5	9.8	9	12.3	16.2	20.3	20.9	19.5	23.3	29.3	24.8	23.5	19.3	13.8	34.7	263.5	9.1	34.1	555.5	382	45.6	278.5	313.4	194	4.7	5.5	2.5
balance-sheet.row.short-term-debt	5.1	5.5	0	0	4.6	19	627.6	629.8	634.3	631.2	624.1	41.2	28.4	59.7	206.6	34.4	0	199	7.4	0	0	0	0	0	-31.8	0	0
balance-sheet.row.tax-payables	49.5	37.4	26.8	27.2	30.3	19	13.5	23.1	16.9	47.1	19.9	21.9	28.4	41.1	24.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	1790.2	1787.9	1785.7	1790.1	1787.6	1785	1782.5	1237.2	1235.4	750	750	697.6	690.1	581.6	574.4	1261.7	1265.3	-159.4	138.1	-107.6	0	-125.9	0	0	0	0	0
Deferred Revenue Non Current	315	328.7	305.9	282.8	278.7	285.7	286.1	287.4	280.9	269	260.6	248	226	205.6	234.5	215.3	186.7	159.4	127.2	107.6	93.3	125.9	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	239.8	211.2	217.6	196.3	189.1	175.9	198.7	184.5	164.9	638.7	785.1	65.6	108.7	121.7	2.6	49.2	385	671.2	6.8	11.7	264.2	28.9	49.1	471.5	38	17.1	7.2
balance-sheet.row.total-non-current-liabilities	2141.5	2178.7	2170.3	2168.4	2378.9	2352.4	2640.9	2013.2	1925.2	1117.8	1055.1	1414.8	1285.4	1114.9	973.8	1496.4	1494.6	190.4	161.6	165	132.5	146.5	197.6	59.1	0	0	0
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	2.2	1.6	2.5	5.2	4.6	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	3330	3295.6	3244.3	3157.1	3344.1	3300	4201.5	3535.2	3428.2	3038.3	3084.3	2109.9	1944.3	1767.6	1871.5	2473.2	2440.8	1549.7	1099.7	864.6	687.7	811.9	1031.4	724.6	42.7	22.6	9.7
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	2.5	0	0	0
balance-sheet.row.common-stock	11808	12644.5	13620	14275.2	0.4	0.4	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.2	0.2	0.3	0.2	0.2	0.2	0.2	0.1	0	0
balance-sheet.row.retained-earnings	-13386.4	-14204	-14877.8	-15662.6	-16477.5	-17089.8	-17694.8	-18185	-18625.6	-19000.8	-19356.1	-19900.5	-20220.6	-20363.5	-21194.4	-21439.4	-21033.5	-20929.5	-21147.4	-21553.8	-21740.1	-21480.2	-16518.9	-3162.9	-47.5	-51.4	-31.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	-2.6	-2.7	-2.8	-2.8	-2.6	-2.8	-2.9	-3.5	-4	-3	-3.1	-0.4	-3.1	-1.3	7.7	17	2	-8.4	-26.5	-7.5	-4.6	-12.8	-26.8	-37.3	87.5	-7.1	0
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	14989.7	15706.8	16437.1	16987.5	17558.8	18120	18935.3	19891.3	20135.2	21040.9	21736.2	21472.9	22559	23314.5	23205.3	23253.1	23128.1	23072.2	23051.5	21668.1	258.2	99.2	43.9
balance-sheet.row.total-stockholders-equity	-1581	-1562.2	-1260.5	-1390.2	-1490.1	-1385.5	-1260.3	-1200.6	-1070.4	-883.5	-423.6	-9.3	-88.1	676.4	549.7	50.8	1527.9	2376.9	2031.7	1692	1383.7	1579.4	6506.1	18470.6	298.4	40.7	12.5
balance-sheet.row.total-liabilities-and-stockholders-equity	1749	1733.4	1983.8	1766.9	1854	1914.5	2941.2	2334.6	2357.7	2154.9	2660.8	2100.5	1856.2	2444	2470.1	2573.2	4023.1	3974.3	3172.9	2592.9	2100.2	2391.3	7537.5	19195.2	341.2	64.3	24.4
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	48.9	49.2	54.5	47.7	41.5	36.3	28.8	0	0	0	0.1	1	2.2
balance-sheet.row.total-equity	-1581	-1562.2	-1260.5	-1390.2	-1490.1	-1385.5	-1260.3	-1200.6	-1070.4	-883.5	-423.6	-9.3	-88.1	676.4	598.7	100	1582.3	2424.6	2073.2	1728.3	1412.5	1579.4	6506.1	18470.6	298.5	41.7	14.7
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	691.1	606.8	982.3	765.7	709.9	912.3	1948.9	1566	1686.8	1233.1	1384.1	1426.1	32.9	501.2	7.1	0	110.8	198.7	378	413.6	351.6	158.4	420.6	565.9	230.8	0	0
balance-sheet.row.total-debt	1797.5	1787.9	1785.7	1790.1	1787.6	1785	2410.1	1867	1869.7	1381.2	1374.1	697.6	690.1	581.6	574.4	1261.7	1265.3	199	138.1	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	1557.4	1414.3	1562.2	1388.9	1279.4	1427.6	1944.3	1635	1641	1189.6	1034.8	566.9	-623.3	-978	-902.8	472.6	-111.4	-302.2	-338.8	-330.6	-393.8	-282.3	-306.1	-460.4	-70.4	-22.8	-3.9

Rahavoogude aruanne

VeriSign, Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	817.6	673.8	784.8	814.9	612.3	582.5	457.2	440.6	375.2	355.3	544.5	320	142.9	108.6	249.2	-374.7	-139.5	379	406.5	186.2	-259.9	-4961.3	-13356	-3115.5	4	-19.7	-19.2
cash-flows.row.depreciation-and-amortization	44.1	46.9	47.9	46.4	46.3	48.4	49.9	58.2	61.5	63.7	60.7	54.8	55.7	67.7	86.3	128	231.5	231.5	197.3	168.2	457.4	5019.2	13636.3	3218.5	5.4	3.9	2.6
cash-flows.row.deferred-income-tax	-66.4	0	0	-12.5	-15.6	-66.5	-25.3	-27.5	-4.3	-8.3	-112.7	71.8	-13.4	-131.9	-41.7	-170.9	-11	-227.2	-9.9	-8.4	3.3	10.4	-77.9	0	29.8	0	0
cash-flows.row.stock-based-compensation	59.7	58.6	53.4	48.2	50.6	52.5	52.9	50	46.1	44	36.6	33.4	43.3	52.2	51.2	90.1	85.3	66.3	6.3	3.1	7.4	19	0	0	0.1	0	0
cash-flows.row.change-in-working-capital	-43.1	55.7	-85.1	-170.2	56.6	72.9	167.7	150.3	173.3	135	57.4	136.9	94.5	109.2	53.8	88.9	78.1	40.3	83	58	104.4	-71.4	-90.1	62.3	5.7	3.9	1.8
cash-flows.row.account-receivables	0	0	0	0	0	0	0	-0.9	0.7	-0.1	-2.5	3.3	-0.3	13.1	25.8	54	-104.3	32.4	-63.8	-65.8	27.9	158.8	0	0	-13	0	0
cash-flows.row.inventory	0	0	0	0	0	0	0	9	-1.7	11.6	-2.7	62.5	0	-19.1	27.9	-512.7	133.5	-80.5	-243.6	-227.6	-286.9	-120.6	0	0	-120.7	0	0
cash-flows.row.account-payables	0	-0.1	15.5	2.2	0	-2.1	15.5	40.2	21	45.4	19.3	-12.9	18.2	35	-40.8	-100.5	-76.7	-15.4	100.3	44.9	38.1	-48.6	0	0	-0.8	0	0
cash-flows.row.other-working-capital	-43.1	55.8	-100.6	-172.4	56.6	75	152.3	102	153.3	78	43.3	84	76.6	80.2	40.9	648	125.6	103.8	290.1	306.5	325.2	-61	-90.1	62.3	140.2	3.9	0
cash-flows.row.other-non-cash-items	41.9	-3.9	6	3.4	3.7	8.1	0.3	-3.8	-0.2	11.4	-7	-79.3	13	9.5	-3.6	720.7	226.1	-15.2	-174.2	-41.9	45.8	224.4	115.2	26.7	-30.2	0.1	1.2
cash-flows.row.net-cash-provided-by-operating-activities	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	-45.8	-27.4	-53	-43.4	-40.3	-37	-49.5	-169.6	-40.7	-39.3	-65.6	-53	-192.7	-80.5	-116.9	-119	-152.2	-181.6	-140.5	-92.5	-108	-176.2	-380.3	-58.8	-6	-4.4	-6.6
cash-flows.row.acquisitions-net	-27.8	-383.1	216.2	20.8	-9.9	52.2	0	-143	0	0	0	0	0	1162.3	469.4	63.2	159	-604.8	-151.7	-246.4	-16.1	-348.6	0	0	0	0	0
cash-flows.row.purchases-of-investments	-1330.5	-1338.4	-2870.7	-2355.4	-2030.5	-2976.8	-4929.8	-3691.1	-3219.3	-3277.1	-3450.1	-2622.9	-79	-792.5	-3.6	-15.7	-17.5	-541.6	-276.9	-1083.2	-446.4	-132.1	-1284	-1205.2	-159.1	-63.4	-14.9
cash-flows.row.sales-maturities-of-investments	1278.9	1721.5	2654.5	2305.7	2247.9	4031.8	4562.2	3817.9	2767	3428.7	3508.6	1234.2	546	313.8	129.5	299	206.7	716.3	329.8	1067.3	218	423.6	1383	640.8	65.1	52.4	6.9
cash-flows.row.other-investing-activites	27.8	383.1	-216.2	0	0	-0.2	12.1	145.3	-3.9	0.5	-4	-0.6	-1.1	0	6.1	-148.8	16.1	49.3	353.1	70	48.3	-49.1	-107.8	747.1	-3.2	-0.6	-0.4
cash-flows.row.net-cash-used-for-investing-activites	-97.4	355.7	-269.2	-72.3	167.2	1070.1	-405.1	-40.4	-496.9	112.7	-11.1	-1442.4	273.2	603.1	484.5	78.8	212.1	-562.4	113.9	-284.9	-304.2	-282.5	-389.1	124	-103.2	-16	-15
cash-flows.row.debt-repayment	0	0	-750	0	0	-1250	0	0	0	0	-100	0	-1.1	-1	-1.1	-200	0	-100	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	12.3	12.3	12.4	12.6	13.2	0	0	0	0	0	0	0	50	92.5	36.2	122.4	307	51.5	81.3	63.3	31.7	20.7	80.2	71.7	135.7	46.2	2.8
cash-flows.row.common-stock-repurchased	-901.4	-1048.1	-722.6	-777.5	-782.6	-638.2	-621.2	-662.5	-643.2	-883.4	-1035.6	-325.7	-550.1	-449.7	-260.6	-1327.4	-1156.5	-135	-548.6	-113.3	0	0	-69.5	0	135.7	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	0	0	0	0	-463.5	-518.2	-3.2	-200	0	-299	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-0.7	-1035.8	753.5	-764.9	-0.9	12.8	556.1	38.7	525.4	23.7	778.3	47.9	112.5	131.2	30.7	440.9	1038.2	593.2	-2.2	-4.5	24.2	-0.3	0.1	1.8	-135.3	-0.5	-0.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-889.8	-1035.8	-719.1	-764.9	-770.3	-1875.3	-65.1	-623.8	-117.8	-859.8	-357.3	-277.8	-852.2	-745.3	-198	-1164	188.7	110.7	-469.5	-54.5	55.9	20.3	10.8	73.5	136.2	45.7	2.6
cash-flows.row.effect-of-forex-changes-on-cash	-0.1	-0.8	-0.6	0	0.1	-1	1.3	-0.5	0.2	-1.5	-2.5	-0.1	-3.2	9.4	6.4	15.6	3.7	0	-7.2	3	1.3	-1.7	-3.6	0.5	0	0	28.6
cash-flows.row.net-change-in-cash	-133.5	150.2	-181.8	-107	150.8	-108.4	233.9	3.3	37.1	-147.6	208.5	-1182.6	-246.3	82.5	688.1	-587.7	874.9	23.1	146.2	29	111.5	-23.8	-154.3	390	47.6	17.9	2.6
cash-flows.row.cash-at-end-of-period	240.1	379	228.8	410.6	517.6	366.8	465.9	231.9	228.7	191.6	339.2	130.7	1313.3	1559.6	1477.2	789.1	1376.7	501.2	476.8	330.6	393.8	282.3	306.1	460.4	70.4	22.8	32.6
cash-flows.row.cash-at-beginning-of-period	373.6	228.8	410.6	517.6	366.8	475.1	231.9	228.7	191.6	339.2	130.7	1313.3	1559.6	1477.2	789.1	1376.7	501.8	478.1	330.6	301.6	282.3	306.1	460.4	70.4	22.8	4.9	30
cash-flows.row.operating-cash-flow	853.8	831.1	807.2	730.2	753.9	697.8	702.8	667.9	651.5	600.9	579.4	537.6	335.9	215.2	395.2	482	470.5	474.8	509	365.3	358.4	240.1	227.5	192	14.7	-11.8	-13.6
cash-flows.row.capital-expenditure	-45.8	-27.4	-53	-43.4	-40.3	-37	-49.5	-169.6	-40.7	-39.3	-65.6	-53	-192.7	-80.5	-116.9	-119	-152.2	-181.6	-140.5	-92.5	-108	-176.2	-380.3	-58.8	-6	-4.4	-6.6
cash-flows.row.free-cash-flow	808	803.7	754.1	686.8	713.6	660.8	653.3	498.4	610.8	561.6	513.8	484.6	143.2	134.7	278.3	363	318.2	293.2	368.5	272.8	250.4	63.9	-152.7	133.2	8.6	-16.2	-20.2

Kasumiaruande rida

VeriSign, Inc. tulud muutusid võrreldes eelmise perioodiga NaN%. VRSN brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	1493.1	1424.9	1327.6	1265.1	1231.7	1215	1165.1	1142.2	1059.4	1010.1	965.1	873.6	772	680.6	1030.6	961.7	1496.3	1575.2	1609.5	1166.5	1054.8	1221.7	983.6	474.8	84.8	38.9	9.4
income-statement-row.row.cost-of-revenue	197.3	200.7	191.9	180.2	180.5	192.1	193.3	198.2	192.8	188.4	187	167.6	165.2	156.7	233	227.4	596.5	580.7	512.2	444.8	446.2	571.4	343.7	133.5	26.5	15.5	5.2
income-statement-row.row.gross-profit	1295.8	1224.2	1135.6	1084.9	1051.2	1022.8	971.8	943.9	866.6	821.7	778.1	706	606.7	523.9	797.6	734.4	899.8	994.5	1097.3	721.7	608.6	650.3	639.8	341.3	58.3	23.4	4.2
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	5.1	12.4	-1.3	16.2	43.3	77	27.6	10.2	-10.7	4.9	3.3	5.6	15.5	16.9	12.2	90.7	450.1	122.8	101.6	79.4	342.7	4894.7	13569.7	3218.5	5.4	3.9	18
income-statement-row.row.operating-expenses	295.2	281.1	268.8	260.7	245.1	255.4	264	257.4	260.6	257.3	249.8	249.4	261.8	274.8	467.6	555.6	1163	886.5	872.1	565.2	762.2	5363.4	14050.7	3487.6	61.6	42.9	23.2
income-statement-row.row.cost-and-expenses	492.5	481.8	460.8	440.9	425.5	447.6	457.4	455.6	453.4	445.7	436.9	417	427.1	431.4	700.7	783	1759.6	1467.2	1384.3	1009.9	1208.4	5934.7	14394.4	3621.1	88.1	58.4	28.4
income-statement-row.row.interest-income	46.1	14.9	0.6	7.8	26.6	26.5	17.9	6.2	2.1	0.9	1.9	3	5	7.7	4.4	0	0	0	0	10.2	0	-148.9	0	0	7.4	0	0
income-statement-row.row.interest-expense	75.3	75.3	83.3	90.1	90.6	114.8	136.3	115.6	107.6	86	74.8	50.2	147.3	157.7	47.4	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-24.1	-62.9	-84.6	-74	-47.4	77	27.6	10.2	-10.7	4.9	3.3	6.3	-4	-153.8	-48.7	-115.3	-229.6	11.8	22.8	47.1	-81.2	-88.5	-1.8	-20.5	-0.9	-1.5	-1.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	5.1	12.4	-1.3	16.2	43.3	77	27.6	10.2	-10.7	4.9	3.3	5.6	15.5	16.9	12.2	90.7	450.1	122.8	101.6	79.4	342.7	4894.7	13569.7	3218.5	5.4	3.9	18
income-statement-row.row.total-operating-expenses	-24.1	-62.9	-84.6	-74	-47.4	77	27.6	10.2	-10.7	4.9	3.3	6.3	-4	-153.8	-48.7	-115.3	-229.6	11.8	22.8	47.1	-81.2	-88.5	-1.8	-20.5	-0.9	-1.5	-1.7
income-statement-row.row.interest-expense	75.3	75.3	83.3	90.1	90.6	114.8	136.3	115.6	107.6	86	74.8	50.2	147.3	157.7	47.4	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	44.1	59.3	46.6	62.5	89.6	48.4	49.9	58.2	61.5	63.7	60.7	54.8	55.7	67.7	86.3	128	231.5	231.5	197.3	168.2	457.4	5019.2	13636.3	3218.5	5.4	3.9	2.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1000.6	943.1	866.8	824.2	806.1	767.4	707.7	686.6	605.9	564.4	528.2	457.3	329.4	232.3	313.7	70.8	-221.5	95.8	196.4	131.7	-228.3	-4801.6	-13410.8	-3146.3	-3.3	-19.5	-19
income-statement-row.row.income-before-tax	976.5	880.2	782.2	750.2	758.8	729.5	599	581.2	487.6	483.3	456.8	412.7	193.6	95.4	281.3	123.3	-127.7	136.7	243.2	213.8	-236.5	-4950.5	-13433.9	-3166.8	4	-21	-20.7
income-statement-row.row.income-tax-expense	158.9	206.4	-2.6	-64.6	146.5	147	141.8	140.5	112.4	128.1	-87.7	100.2	55	25.3	80.1	42.8	11.1	-241.3	104.7	27.6	23.4	10.4	-77.9	-30.8	-7.3	0.2	0.2
income-statement-row.row.net-income	817.6	673.8	784.8	814.9	612.3	582.5	457.2	440.6	375.2	355.3	544.5	320	142.9	831	245.6	-374.7	-139.5	379	406.5	186.2	-259.9	-4961.3	-13356	-3115.5	4	-19.7	-19.2