VeriSign, Inc.

シンボルマーク: VRSN

NASDAQ

169.79

USD

今日の市場価格

20.5460
PER（株価収益率
1.1741
PEGレシオ
16.91B
MRK キャップ
0.00%
DIV利回り

VeriSign, Inc. (VRSN) 財務諸表

Q: VeriSign, Inc.VRSN 総資産とは何ですか？

VeriSign, Inc. (VRSN) 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。VeriSign, Inc. (VRSN). 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

VeriSign, Inc.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
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

キャッシュフロー計算書

VeriSign, Inc. 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
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

損益計算書の行

VeriSign, Inc. の売上は前期比 NaN% の変化。VRSN 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
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