Assurant, Inc.

符号: AIZ

NYSE

178.58

USD

今天的市场价格

14.7452
市盈率
-0.2165
PEG比率
9.28B
MRK市值
0.02%
DIV收益率

Assurant, Inc. (AIZ) 财务报表

Q: 什么是 Assurant, Inc. (AIZ) 总资产是多少？

Assurant, Inc. (AIZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Assurant, Inc. (AIZ). 的默认数据。公司收入显示 8430.801 M 的平均值，即 0.031 % 增长率。整个期间的平均毛利润为 8430.801 M，即 0.031 %. 平均毛利率为 1.000 %. 公司去年的净收入增长率为 1.323 %，等于 -0.039 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Assurant, Inc. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 0.015. 在流动资产领域，AIZ 的报告货币为10805.1. 这些资产中的很大一部分，即 3733.6 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.532%. 公司的长期投资虽然不是其重点，但以报告货币计算的7393.2（如果有的话）为7393.2。这表明与上一报告期相比，10.010% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 2080.4. 这一数字表明，-0.023% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 4809.5. 这方面的年同比变化率为 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

现金流量表

在 Assurant, Inc. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 1.279 的转变。该公司最近通过发行 169 扩大了股本，与上一年相比出现了0.000 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-637700000.000. 与上一年相比， 1.433 发生了变化. 在同一时期，公司记录了 196.4, -32.8 和 -225，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-152.3 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 -2.5，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

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

利润表行

Assurant, Inc. 的收入与上期相比变化了 0.092%。据报告, AIZ 的毛利润为 11131.6。该公司的营业费用为 7695.1，与上年相比变化了 4.464%. 折旧和摊销费用为 196.4，与上一会计期间相比变化了 0.079%. 营业费用报告为 7695.1，显示4.464% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长0.402%. 营业收入为 642.5，与上年相比变化了0.402%. 净利润的变化率为 1.323%。去年的净收入为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