Erie Indemnity Company

シンボルマーク: ERIE

NASDAQ

410.53

USD

今日の市場価格

39.4707
PER（株価収益率
8.8562
PEGレシオ
18.96B
MRK キャップ
0.01%
DIV利回り

Erie Indemnity Company (ERIE) 財務諸表

Q: Erie Indemnity CompanyERIE 総資産とは何ですか？

Erie Indemnity Company (ERIE) 総資産は .

Q: 企業のフリーキャッシュフローとは？

フリーキャッシュフローは .

Download

年次四半期

リニア対数

チャート上ではのダイナミクスにおけるデフォルトの数値を見ることができる。Erie Indemnity Company (ERIE). 会社の収益は NaN M の平均を示し、これは NaN % の成長率です。全期間の平均売上総利益は NaN M であり、NaN % である。平均売上総利益率は NaN % である。昨年度の純利益成長率はNaN % で, NaN % % に等しい。に等しい.,

年次四半期

10Y 20Y 30Y 40Y

貸借対照表

Erie Indemnity Companyの財政の軌跡に飛び込むと、平均的な資産の伸びが観察される。この率は、興味深いことに、であり、会社の最高と最低の両方を反映している。前期比で比較すると、この数字はに調整される。過去1年間を振り返ってみると、総資産の変動は NaN となる. 総株主資本によって示される株主価値は、報告通貨でのNaN で評価される。この面の前年比変化はNaN% である.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	226.1	166.4	222.1	178.9	369.5	668.8	286.9	245.2	245	10960	10009	9559	8614	8567	778.3	679.8	952.7	1147.6	1270.2	1227.3	1156	987.9	841.9	774.8	725.1	697.7	568.3	460.5	0	0	0
balance-sheet.row.short-term-investments	82	24.3	38.4	17.7	32.8	402.3	71.2	56.1	62.1	10446	9557	9159	8429	8137	701.8	618.7	921.7	1087.4	1238.5	1177.2	1068.8	902.1	753.7	736	700.9	644.2	515.1	441.8	0	0	0
balance-sheet.row.net-receivables	634.8	524.9	479.1	497.3	469.1	458	473.2	408.8	385	1442	1339	1230	1142	1143	1308.2	1375.4	1314.7	1364.3	1335	1296.5	1194.3	1012.9	842.2	704	626.8	620.5	618.9	602.9	5	3.4	2.6
balance-sheet.row.inventory	0	-87.5	-62.5	-58.7	-521.9	0	767	0	-385	-3223	-3202	-2417	0	0	0	0	0	0	0	0	0	0	-1260.1	-1163	-1081.1	-1149.1	-1026	-935.3	0	0	0
balance-sheet.row.other-current-assets	-860.9	87.5	62.5	58.7	521.9	-1132.1	-767	-660.3	390.2	3530	3508	2707	0	0	0	0	0	0	0	0	0	0	505	415.3	368.2	492.8	497.8	476.9	0	0	0
balance-sheet.row.total-current-assets	930.2	691.3	701.2	676.2	838.6	1126.8	760.1	654	635.1	514	452	400	185	430	2086.4	2055.2	2267.4	2511.9	2605.2	2523.7	2350.3	2000.8	929	731	639	662	659	605	5	3.4	2.6
balance-sheet.row.property-plant-equipment-net	442.6	413.9	374.8	265.3	221.4	130.8	83.1	69.1	59.1	0	0	0	0	0	0	0	0	0	0	13.6	13.9	14.4	14.6	13.9	15.3	12.4	10.1	9.8	8.2	7.7	7.9
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	0	0	0	0
balance-sheet.row.intangible-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	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	-49.5	0	1408.5	1275.3	1028.8	883.6	846.3	751.4	-599.9	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-investments	963.5	967.2	1033.8	1022.3	824.6	795.2	803.8	771.5	688.5	14669	13866	12814	12074	11815	1050.8	981.7	1273.2	1375.5	1447.5	1366.4	1236.1	1041.7	880	846.6	777	701.1	557.7	477.5	0	0	0
balance-sheet.row.tax-assets	38.6	14.1	0.1	12.3	17.2	42.5	40.7	89.2	40.7	37	2	37	19	26	0	0	0	0	0	0	0	-2.5	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	146.6	-14.1	-1408.6	-1287.7	-1046	-926	-40.7	-89.2	583.8	-14669	-13866	-12814	-12074	-11815	-1050.8	-981.7	-1273.2	-1375.5	-1447.5	-1380	-1249.9	-1056.1	112	89.2	86.6	77.5	65.7	58.3	-8.2	-7.7	-7.9
balance-sheet.row.total-non-current-assets	1541.8	1381.1	1408.6	1287.7	1046	926	887	840.6	772.1	37	2	37	19	26	1050.8	981.7	1273.2	1375.5	1447.5	1380	1249.9	-2.5	1006.6	949.6	878.9	791	633.5	545.6	8.2	7.7	7.9
balance-sheet.row.other-assets	38.6	167.1	132.2	153.2	131.6	-274.5	18.7	54.4	0	17207	16222	15004	14144	13888	-470.7	-423.4	-662	-848	-951.5	-924	-845.6	359.4	0	0	0	0.4	0	0	1009.2	858.4	806.7
balance-sheet.row.total-assets	2510.6	2239.5	2242.1	2117.1	2016.2	1778.3	1665.9	1549	1407.3	17758	16676	15441	14348	14344	2666.5	2613.4	2878.6	3039.4	3101.3	2979.7	2754.6	2357.7	1935.6	1680.6	1517.9	1453.4	1292.5	1150.6	1022.4	869.5	817.2
balance-sheet.row.account-payables	175.6	465.9	409.1	413	397.9	352.9	332.7	298.7	242.1	0	0	0	0	0	184	177.5	41.1	41.7	34.9	49	46.3	39.1	46.2	30.5	24.2	20.3	17	6	0	0	0
balance-sheet.row.short-term-debt	533.4	0	2.1	2	2	1.9	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.tax-payables	0	0	0	2.7	0.5	0	0	0	11.9	0	0	0	0	0	0	0	0	0	0	0	0.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	-747.6	0	91.7	93.8	95.8	97.9	74.7	24.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.4
Deferred Revenue Non Current	61.1	17.9	17.7	18.9	18.4	17.9	-21.3	-35.3	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	-41.2	-502.5	-446.1	-452	-435.8	-388.6	-332.7	-298.7	203.6	0	0	0	0	0	-184	-177.5	-41.1	-41.7	-34.9	-49	-46.3	-39.1	1010.8	863.5	783.8	760.7	729	707	0	0	0
balance-sheet.row.total-non-current-liabilities	100.2	502.5	109.4	112.7	114.3	115.7	4	1.8	192.1	9775	9126	8650	8055	8010	0	0	14.6	8.3	6.5	24.1	27.5	12.6	13	8	12	17	7	2	0	0	2.4
balance-sheet.row.other-liabilities	38.6	-213.9	344.1	364.4	332.9	300.3	471.9	431.5	0	9775	9126	8650	8055	8010	1764.5	1821.5	1771.7	1827.4	1781.2	1639.7	1516.6	1318.5	0.3	-0.4	0.3	0.2	0.2	-0.1	0	0	0
balance-sheet.row.capital-lease-obligations	0	0	0	3.6	10.7	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
balance-sheet.row.total-liab	847.8	791	899.6	929.1	883	804.7	808.5	732	637.8	9775	9126	8650	8055	8010	1764.5	1821.5	1827.3	1877.5	1822.7	1712.9	1590.4	1370.3	1070.3	901.6	820.3	798.2	753.2	714.9	0	0	2.4
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	0	0	0	0
balance-sheet.row.common-stock	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2	2	2	2	2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	2.2	0	0	0
balance-sheet.row.retained-earnings	2803.7	2583.3	2495.2	2393.6	2377.6	2231.4	2140.9	2065.9	1994	1949	1902	1852	1894	1827	1749.4	1728.7	1740.2	1618.7	1501.8	1354.2	1189.6	1040.5	913.4	831.6	715.3	605	500.4	408.3	326.4	251.7	195.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	9.7	-7.4	-25.3	-78.1	-116.9	-130.3	-156.1	-121.4	-96.9	-118	-59	-133	-105	-53	-43.3	-135.9	10	5.4	21.7	58.6	66.4	38.7	35.2	23.2	26.6	40.2	29	17.5	0	0	0
balance-sheet.row.other-total-stockholders-equity	-1152.7	-1129.6	-1129.6	-1129.6	-1129.6	-1129.6	-1129.6	-1129.8	-1129.8	-1130	-1111	-1079	-1010	-864	-806.3	-803.1	-701.1	-464.4	-247	-148.1	-94	-94	-85.5	-77.9	-46.5	7.8	7.8	7.8	27.7	9.2	15.1
balance-sheet.row.total-stockholders-equity	1662.8	1448.4	1342.5	1188	1133.3	973.7	857.3	816.9	769.5	703	734	642	781	912	902	791.9	1051.3	1161.8	1278.6	1266.9	1164.2	987.4	865.3	779	697.6	655.2	539.4	435.8	354.1	260.9	210.2
balance-sheet.row.total-liabilities-and-stockholders-equity	2510.6	2239.5	2242.1	2117.1	2016.2	1778.3	1665.9	1549	1407.3	17758	16676	15441	14348	14344	2666.5	2613.4	2878.6	3039.4	3101.3	2979.7	2754.6	2357.7	1935.6	1680.6	1517.9	1453.4	1292.5	1150.6	1022.4	869.5	817.2
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	7280	6816	6149	5512	5422	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	1662.8	1448.4	1342.5	1188	1133.3	973.7	857.3	816.9	769.5	7983	7550	6791	6293	6334	902	791.9	1051.3	1161.8	1278.6	1266.9	1164.2	987.4	865.3	779	697.6	655.2	539.4	435.8	354.1	260.9	210.2
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1045.5	1027.8	1092.5	1084.8	824.6	795.2	803.8	771.5	688.5	14669	13866	12814	12074	11815	1051.9	981.7	1277.8	1380.2	1452.4	1371.4	1241.2	1047.3	885.6	853.1	785.3	709.4	566.1	492.7	4.4	5	6.8
balance-sheet.row.total-debt	0	0	93.8	95.9	97.8	99.7	74.7	24.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.4
balance-sheet.row.net-debt	-144.1	-142.1	-89.9	-65.4	-238.9	-166.7	-141	-164.3	-182.9	-514	-452	-400	-185	-430	-76.5	-61.1	-31.1	-60.2	-31.7	-50.1	-87.2	-85.7	-88.2	-38.8	-24.2	-53.6	-53.1	-18.7	0	0	2.4

キャッシュフロー計算書

Erie Indemnity Company の財務状況は、直近の期間においてフリー・キャッシュ・フローに顕著な変化が見られ、NaN の推移を示している。同社は最近、NaN を発行して株式資本を拡大し、前年度と比較してNaN の差を示した. 当社の投資活動は、報告通貨で NaN に相当する正味現金使用量をもたらしました。これは、NaN の前年からのシフトです. 同時期に、同社は NaN, NaN、および NaN を記録しており、同社の投資および返済戦略を理解する上で重要です. 財務活動によるキャッシュ・フローはNaN となり、前年同期との差はNaN となった。また、NaN を株主への配当に充当した。同時に、NaN と呼ばれるその他の財務操作も行っており、これらもこの期間のキャッシュフローに大きな影響を与えた. これらの要素を総合すると、会社の財務状況とキャッシュフロー管理に対する戦略的アプローチの包括的な絵が描かれる。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
cash-flows.row.net-income	446.1	298.6	297.9	293.3	316.8	288.2	197	210.4	174.7	168	1048	160	268	660	108.5	69.2	212.9	204	231.1	226.4	199.7	172.1	122.3	152.4	143.1	134.6	118.6	105.1	93.6	71.7	62.4
cash-flows.row.depreciation-and-amortization	53.6	51.7	49.1	34.3	30.8	0	0	0	0	0	0	0	4	12	38	36.9	31.4	36.1	36.9	39	4.3	4	2.4	2.7	1.8	2	1.9	1.4	0.8	0.7	0.9
cash-flows.row.deferred-income-tax	-1	9.5	-1.9	-5.2	3.3	0	0	0	0	0	198	0	-105	342	-7.8	-23.1	3.1	9	-0.9	0.9	0.9	-0.1	1	-2.1	-1.3	4.7	0.4	1.3	0	-0.3	0.7
cash-flows.row.stock-based-compensation	6.1	-1.5	4	13.6	8.9	0	0	0	0	0	0	0	557	7	-0.1	-8.3	26.4	-62.5	-231.1	0	0	44.6	56.8	1.8	4.1	10.6	11	-9.4	0	-0.8	-1.2
cash-flows.row.change-in-working-capital	-148.4	-34.6	86	17.4	18.9	0	0	0	0	0	-443	0	-536	-670	-42.7	-84.7	-22.2	-1.6	-66	-35.5	37.1	-32.2	-34.1	-20.1	-11.3	-2.4	-13.4	5.2	53.5	52.8	110.4
cash-flows.row.account-receivables	-101.6	-47.8	15.4	-29.5	-12	0	0	0	0	0	0	0	0	0	0	0	0	0	-76.3	-168.7	-195	-139.3	-152.7	-77.2	-13.2	-12.7	-26.9	-35	-33.4	31	55.5
cash-flows.row.inventory	0	47.8	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	0
cash-flows.row.account-payables	33.8	19	13.9	-0.8	10.4	0	0	0	0	0	0	0	0	0	0	3.6	0	0	10.3	151	211.1	-5.8	16.4	8.1	3.3	6.6	-2.9	-2.2	60.8	-4.3	-0.3
cash-flows.row.other-working-capital	-80.7	-53.6	56.7	47.7	20.5	0	0	0	0	0	0	0	0	-670	0	-88.3	-22.2	0	0	-17.7	21	112.9	102.2	49	-1.5	3.7	16.4	42.4	26.1	26.1	55.2
cash-flows.row.other-non-cash-items	24.8	42.5	-32.3	-10.9	-14.2	-288.2	-197	-210.4	-174.7	-168	100	-160	172	370	84.3	160.9	-3.1	85.4	276.6	-10.2	-16.7	-0.8	0.3	0.6	1.2	1.1	0.3	-0.2	-36.1	-26	-58.6
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	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-92.6	-67.2	-148.8	-55.5	-102	-56.3	-28.9	-25.2	-12.6	-52	-42	-33	-11	-33	-16.2	-8.3	0	-4.9	-2	-2.7	-2.7	-3.7	-3.1	-1.3	-4.6	-4.3	-2.2	-3	-0.1	-0.4	-2.2
cash-flows.row.acquisitions-net	0	0.3	0	0	3.7	3.1	10.4	15.5	25.8	77	110	101	-46	-23	-35.1	-34.8	-77.5	-95	-69.1	-1.8	-36.7	-45.6	-28.4	1	251.6	231.7	144.8	-2.8	0	0	0
cash-flows.row.purchases-of-investments	-315.6	-484.2	-439.9	-476.7	-1024.6	-397	-391.2	-369.8	-228.3	-4005	-4354	-4091	-3662	-3434	-196.3	-266.6	-324.7	-342.7	-528.1	-498.6	-536.7	-442.6	-303.4	-52.8	-255.8	-235.6	-146.4	-207.2	-123	-59.5	-114.8
cash-flows.row.sales-maturities-of-investments	262.6	447.3	400.2	291.6	1007.3	373.9	339.3	241	215	3383	3525	3937	3346	3082	181.2	386.5	461	505.6	443.7	387.4	434.2	310.9	288	1.7	180.7	119.6	90.3	93.1	51.9	14.1	25.7
cash-flows.row.other-investing-activites	-11.9	-3.1	3	-2.6	-8.9	-5.1	-4.2	1.6	0.7	1	2	1	-2	3	-2.2	-3.2	-8.7	-1.4	1.9	-32.9	-8	-5.6	-5.3	-2.8	-252.5	-232.5	-145.3	0.8	-18.3	1.5	-4.4
cash-flows.row.net-cash-used-for-investing-activites	-157.6	-106.9	-185.5	-243.2	-124.6	-81.4	-74.7	-136.9	0.6	-596	-759	-85	-375	-405	-68.6	73.5	50.1	61.6	-153.6	-148.5	-149.8	-186.7	-52.2	-54.2	-80.6	-121	-58.8	-119.1	-89.5	-44.3	-95.7
cash-flows.row.debt-repayment	0	-149.1	-2	-2	-1.9	0	0	0	0	0	0	0	0	0	-18.2	-87.2	-7.6	-8	-30.8	0	-25	0	0	0	0	0	0	0	0	-2.4	-1.3
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	70.8	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	-20	-32	-70	-155	-57	-3.1	-102	-236.7	-217.4	-99	-54.1	0	-8.5	-7.7	-31.4	-54.3	0	0	0	0	0	0
cash-flows.row.dividends-paid	-221.7	-206.8	-192.8	-272.9	-167.7	-156.5	-145.8	-136	-126.9	-119	-84	-229	-102	-98	-93	-92.3	-91.1	-86.1	-81.9	-55.1	-49	-43.7	-39.3	-35.2	-32	-29	-25.6	-22.5	-17.5	-13.9	-11.1
cash-flows.row.other-financing-activites	0	55	-2	-95.1	-1.9	25	50	24.8	0	18	24	22	27	35	18.2	87.2	7.6	8	-25	0	0	0	0	0	0	0	0	0	0	-0.1	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-221.7	-300.8	-194.8	-274.9	-169.6	-131.5	-95.8	-111.2	-126.9	-121	-92	-277	-230	-120	-96.1	-194.3	-327.8	-303.4	-165.9	-109.2	-74	-52.2	-47	-66.6	-86.4	-29	-25.6	-22.5	-17.5	-16.4	-12.4
cash-flows.row.effect-of-forex-changes-on-cash	50.6	0	0	0	0	-24.6	0.1	44	42.7	611	0	417	0	0	0	0	0	0	54.5	0	0	0	0	0	0	0	0	0	-22.3	-53.8	-18.9
cash-flows.row.net-change-in-cash	2	-41.6	22.5	-175.5	70.3	50.7	26.6	6.2	91.1	62	52	215	-245	196	15.4	30	-29.2	28.6	-18.4	-37.1	1.5	-51.3	49.4	14.6	-29.4	0.4	34.4	-38.1	-17.5	-16.4	-12.4
cash-flows.row.cash-at-end-of-period	144.1	142.1	183.7	161.2	336.7	266.4	215.7	189.1	182.9	514	452	400	185	430	76.5	61.1	31.1	60.2	31.7	50.1	87.2	85.7	88.2	38.8	24.2	53.6	53.1	18.7	34.6	-1.7	-4.3
cash-flows.row.cash-at-beginning-of-period	142.1	183.7	161.2	336.7	266.4	215.7	189.1	182.9	91.7	452	400	185	430	234	61.1	31.1	60.2	31.7	50.1	87.2	85.7	137	38.8	24.2	53.6	53.1	18.7	56.9	52.1	14.7	8.1
cash-flows.row.operating-cash-flow	381.2	366.2	402.8	342.6	364.5	288.2	197	210.4	174.7	168	903	160	360	721	180.2	150.8	248.5	270.4	246.6	220.6	225.4	187.6	148.6	135.3	137.6	150.5	118.9	103.4	111.8	98.1	114.6
cash-flows.row.capital-expenditure	-92.6	-67.2	-148.8	-55.5	-102	-56.3	-28.9	-25.2	-12.6	-52	-42	-33	-11	-33	-16.2	-8.3	0	-4.9	-2	-2.7	-2.7	-3.7	-3.1	-1.3	-4.6	-4.3	-2.2	-3	-0.1	-0.4	-2.2
cash-flows.row.free-cash-flow	288.6	298.9	254	287.1	262.5	231.9	168.1	185.2	162.1	116	861	127	349	688	163.9	142.6	248.5	265.5	244.6	217.9	222.7	183.9	145.5	134	133	146.2	116.7	100.4	111.7	97.7	112.4

損益計算書の行

Erie Indemnity Company の売上は前期比 NaN% の変化。ERIE の売上総利益は NaN と報告されている。同社の営業費用は NaN で、前期比NaN% の変化を示している. 減価償却費は NaN であり、前期からの増減率は NaN% である。営業費用は NaN と報告されており、前年比NaN% の変化を示している。販売・マーケティング費用は NaN で、前年度比 NaN% の変化である。直近の数字に基づくEBITDAは NaN で、前年比NaN% の伸びを示す。営業利益は NaN で、前年度比NaN% の変化を示している。当期純利益の増減率は NaN%。前年度の当期純利益は NaN であった。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	3259.9	2840.8	2701.3	2569.4	2516.6	2408.8	1717.5	1617.4	1522.2	6011	6110	5381	4675	4762	1196.3	1068.4	1179.9	1191.2	1202.1	1202.6	1117.5	1007.6	817.9	763.4	706	663.3	589.2	557.3	549.1	504.1	463.4
income-statement-row.row.cost-of-revenue	2748.7	2463.9	2315.9	2198.3	2120	2037.9	1401.5	909	864.3	5294	4704	4613	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	511.2	376.8	385.4	371	396.6	371	316	708.5	657.9	717	1406	768	4675	4762	1196.3	1068.4	1179.9	1191.2	1202.1	1202.6	1117.5	1007.6	817.9	763.4	706	663.3	589.2	557.3	549.1	504.1	463.4
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	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	3.2	-2462.3	-2987.4	-2836.1	-2729.5	-2035	-1640.8	-1510.6	-1482.7	-5586	-4543	-4941	-4416	-4261	968.1	951.4	930.5	-1635	-977.9	-871.1	-889.2	-750.6	-635	-539.4	-497.3	-466.9	-381.3	-379.4	-411	-399.1	-374.5
income-statement-row.row.operating-expenses	-3.2	-2462.3	-2987.4	-2836.1	-2729.5	-2035	-1400.6	-1297.2	-1256	-5586	-4543	-4941	-4416	-4261	968.1	951.4	930.5	-892.4	-977.9	-871.1	-889.2	-750.6	-635	-539.4	-497.3	-466.9	-381.3	-379.4	-411	-399.1	-374.5
income-statement-row.row.cost-and-expenses	2745.5	2464.3	2324.9	2200.8	2119.9	2037.5	1401.8	1297.3	1256	5181	4543	4482	4317	3763	1044.3	945.7	870.8	892.4	862.7	876.3	822.5	752.2	635	539.4	497.3	466.9	414.2	405.2	25.7	-399.1	-374.5
income-statement-row.row.interest-income	51.7	4.5	3.6	4.4	10.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	32.9	25.8	0	0	0
income-statement-row.row.interest-expense	0	2	4.1	0.7	0.9	2.5	1.2	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	32.9	25.8	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	47.5	-2	662.5	635.2	609.6	609	29.1	29.2	30	32	32	32	34	35	34.8	32.3	29.7	29.2	20.6	21.9	27.1	23.7	27.2	22.7	16.7	15.4	8.4	6.3	435.4	490.8	451.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	3.2	-2462.3	-2987.4	-2836.1	-2729.5	-2035	-1640.8	-1510.6	-1482.7	-5586	-4543	-4941	-4416	-4261	968.1	951.4	930.5	-1635	-977.9	-871.1	-889.2	-750.6	-635	-539.4	-497.3	-466.9	-381.3	-379.4	-411	-399.1	-374.5
income-statement-row.row.total-operating-expenses	47.5	-2	662.5	635.2	609.6	609	29.1	29.2	30	32	32	32	34	35	34.8	32.3	29.7	29.2	20.6	21.9	27.1	23.7	27.2	22.7	16.7	15.4	8.4	6.3	435.4	490.8	451.2
income-statement-row.row.interest-expense	0	2	4.1	0.7	0.9	2.5	1.2	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	32.9	25.8	0	0	0
income-statement-row.row.depreciation-and-amortization	53.6	51.7	49.1	34.3	30.8	13.4	14.8	15.2	16.5	16	21	11	4	12	38	36.9	31.4	36.1	36.9	39	4.3	4	2.4	2.7	1.8	2	1.9	1.4	0.8	0.7	0.9
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	514.4	378.5	-286.1	-266.7	-212.9	373.8	316.9	320.2	266.2	425	1567	440	259	501	157.3	109.1	312.1	298.8	224.2	331.6	228.3	257	182.9	223.9	208.8	196.4	207.8	177.8	138.1	105	88.9
income-statement-row.row.income-before-tax	561.9	376.5	376.4	368.5	396.7	371.3	315.7	320.1	266.2	830	1567	899	358	999	152.1	122.7	309.2	298.8	339.5	326.3	295.1	255.4	182.9	223.9	208.8	196.4	174.9	152	573.5	595.8	540.1
income-statement-row.row.income-tax-expense	115.9	77.9	78.5	75.2	79.9	83.1	118.7	109.7	91.6	257	519	280	90	339	48.8	39.9	99.1	99.1	111.7	105.1	102.2	84.9	60.6	71.5	65.6	61.8	56.3	46.9	44.5	33.3	28.5
income-statement-row.row.net-income	446.1	298.6	297.9	293.3	316.8	288.2	197	210.4	174.7	168	163	160	169	162	108.5	69.2	212.9	204	231.1	226.4	199.7	172.1	122.3	152.4	143.1	134.6	118.6	105.1	93.6	71.7	60.4