Akamai Technologies, Inc.

符号: AKAM

NASDAQ

99.67

USD

今天的市场价格

27.4786
市盈率
2.0609
PEG比率
15.10B
MRK市值
0.00%
DIV收益率

Akamai Technologies, Inc. (AKAM) 财务报表

Q: 什么是 Akamai Technologies, Inc. (AKAM) 总资产是多少？

Akamai Technologies, Inc. (AKAM) 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 Akamai Technologies, Inc. (AKAM). 的默认数据。公司收入显示 1446.408 M 的平均值，即 2.325 % 增长率。整个期间的平均毛利润为 942.32 M，即 1.346 %. 平均毛利率为 0.805 %. 公司去年的净收入增长率为 0.046 %，等于 -2.298 % % 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 Akamai Technologies, 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 0.192. 在流动资产领域，AKAM 的报告货币为1804.855. 这些资产中的很大一部分，即 864.439 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.218%. 公司的长期投资虽然不是其重点，但以报告货币计算的1431.354（如果有的话）为1431.354。这表明与上一报告期相比，346.557% 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 3538.229. 这一数字表明，0.429% 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 4597.155. 这方面的年同比变化率为 0.054%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为724.302，存货估值为 0，商誉估值为 2850.47（如有. 无形资产总额（如果有）按 536.14 估值. 应付账款和短期债务分别为 146.93 和 222.94. 债务总额为4535.98，债务净额为 4046.51. 其他流动负债为 358.62，加上总负债 5302.88. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	3346.17	864.4	1105.3	1078.2	1098.1	1537	1892.1	711.9	837	749.6	758.3	673.9	437.6	849.2	606.9	566.1	330.6	546.2	269.8	292.4	70.6	165	111.3	192.7	309.7	269.6	6.8
balance-sheet.row.short-term-investments	1799.39	375	563	541.5	745.2	993.2	855.6	398.6	512.8	460.1	519.6	340	235.6	290	375	384.8	174.6	401.1	189.2	200.6	35.3	4.9	3.7	113.9	159.5	0	0.2
balance-sheet.row.net-receivables	2841.95	724.3	679.2	675.9	660.1	551.9	479.9	459.1	368.6	380.4	329.6	272	218.8	210.9	175.4	154.3	139.6	118.9	86.2	52.2	30.3	20.7	17.6	20.1	22.7	1.6	0
balance-sheet.row.inventory	0	0	0	0	0	0	0	0	0	0	45.7	21.7	20.4	0	0	0.6	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	900.3	216.1	185	166.3	171.4	142.7	163.4	137.8	104.3	123.2	129	62.1	51.6	61.9	76.2	40.2	31.7	29.9	18.6	10.4	7.7	16.7	12.8	15.3	23	2.5	0.1
balance-sheet.row.total-current-assets	7088.42	1804.9	1969.6	1920.4	1929.5	2231.6	2535.4	1308.9	1309.9	1253.2	1262.6	1029.7	728.4	1122	858.5	761.2	501.9	695	374.7	355	108.7	202.4	141.7	228	355.3	273.7	6.9
balance-sheet.row.property-plant-equipment-net	10540.28	2734.6	2353.6	2350.1	2272.2	1910.6	910.6	862.5	801	753.2	601.6	450.3	345.1	293	255.9	182.4	174.5	134.5	86.6	44.9	25.2	23.9	63.2	132.2	143	23.9	1.5
balance-sheet.row.goodwill	11323.82	2850.5	2763.8	2156.3	1674.4	1600.3	1487.4	1498.7	1228.5	1150.2	1051.3	757.4	731.3	452.9	452.9	441.3	441.3	361.6	239.6	98.5	4.9	4.9	4.9	0	0	0	0
balance-sheet.row.intangible-assets	1870.84	536.1	441.7	313.2	234.7	179.4	168.3	201.3	149.5	156.1	132.4	77.4	84.6	45.4	62.5	76.3	93	87.5	58.7	136.8	5.1	5.2	7.4	19.4	2186.2	0.4	0.5
balance-sheet.row.goodwill-and-intangible-assets	13194.65	3386.6	3205.6	2469.5	1909.1	1779.7	1655.8	1699.9	1378	1306.3	1183.7	834.8	815.9	498.3	515.4	517.6	534.3	449.1	298.3	136.8	5.1	5.2	7.4	19.4	2186.2	0.4	0.5
balance-sheet.row.long-term-investments	3188.06	1431.4	320.5	1088	1398.8	835.4	209.1	567.6	779.3	774.7	870	573	657.7	380.7	636.5	494.7	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	1495.32	418.3	337.7	168.3	106.9	76.5	34.9	51.1	9	4.7	2	2.3	13.8	43.5	75.2	146.9	223.7	285.5	319.5	328.3	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	504.7	124.3	116.5	142.3	147.6	173.1	116.1	112.8	96	95.8	81.7	67.5	39.8	8	11.2	4.5	446.6	91.9	168.9	26.5	43.7	47.5	17.6	41.9	106.2	2.8	0
balance-sheet.row.total-non-current-assets	28923	8095.2	6333.8	6218.2	5834.6	4775.3	2926.4	3294	3063.2	2934.7	2739	1928	1872.2	1223.5	1494.2	1346.1	1379	961	873.3	536.5	74.1	76.5	88.2	193.5	2435.4	27.1	2
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	36011.42	9900	8303.4	8138.7	7764.1	7006.9	5461.8	4602.8	4373.1	4187.9	4001.5	2957.7	2600.6	2345.5	2352.7	2107.3	1881	1656	1247.9	891.5	182.7	278.9	229.9	421.5	2790.8	300.8	8.9
balance-sheet.row.account-payables	688.01	146.9	145.4	109.9	118.5	138.9	99.1	80.3	76.1	62	77.4	73.7	43.3	38.2	26.4	24	21.2	18.5	22.6	16	10.3	11.8	16.8	32.1	52.2	9	0.7
balance-sheet.row.short-term-debt	870.31	222.9	196.1	175.7	154.8	139.5	686.6	283.7	238.8	216.2	155	113.4	106.8	64	69.9	199.8	59.5	52.9	0	1.7	0.2	0.8	1.2	0.4	1.1	3.3	0
balance-sheet.row.tax-payables	108.29	108.3	107.2	106.8	86.2	71.2	59.6	47.6	53	47.4	40.4	32.5	22.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	13903.18	3538.2	2978.5	2683.3	2622.1	2532	874.1	662.9	640.1	624.3	604.9	-3.2	0	0	199.8	199.8	199.9	199.9	200	200	256.6	386	301	300.1	300.4	0.7	0
Deferred Revenue Non Current	100.9	23	22.1	25.3	5.3	4.4	4.6	6.8	3.8	4.2	3.8	3.2	2.6	2.5	3.6	2.7	0	1.5	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	84.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1273.76	358.6	372.2	418.2	408.2	343.7	356	22.2	6.7	0.1	51.9	39.1	26.6	24.8	25.1	-130.4	8.3	3.9	59.9	38.4	33.5	47.1	60.7	53.9	27.3	6.3	0
balance-sheet.row.total-non-current-liabilities	15286	4466.8	3124.3	2818.3	2754.7	2655.6	1059.2	828.2	774.2	734.6	722.2	65.1	51.9	40.9	29.9	221.3	211.7	209.1	204	205.4	261.9	391.6	316.9	312.9	301.4	0.8	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	3656.94	774.8	889.4	882.8	870.2	831.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.2	0.8	1	0.1	0.4	0	0
balance-sheet.row.total-liab	18629.56	5302.9	3943.2	3608.7	3512.8	3348.9	2269.9	1292.1	1148.8	1067	1056.2	328.3	254.9	189.3	175.1	348.8	312.2	297.5	293.2	267.3	308.7	454.3	398	404.2	386.4	19.4	0.7
balance-sheet.row.preferred-stock	1806.65	0	0	0	0	0	0	0	0	0	0	0	0	0	0	19.8	0	0	0	0	0	0	0	0	0	32.2	8.3
balance-sheet.row.common-stock	6.25	1.5	1.6	1.6	1.6	1.6	1.6	1.7	1.7	1.8	1.8	1.8	2	2	1.9	1.7	1.7	1.7	1.6	1.5	1.3	1.2	1.2	1.2	1.1	0.9	0.2
balance-sheet.row.retained-earnings	8938.52	2468	1920.4	1256.7	605	48	-430.9	-742.4	-960.7	-1276.9	-1598.3	-1932.2	-2225.7	-2429.7	-2630.6	-2801.8	-2947.7	-3092.9	-3193.8	-3251.2	-3579.2	-3613.6	-3584.3	-3379.9	-944.4	-58.6	-0.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	-473.93	-95.3	-140.3	-69.1	-20.2	-45.1	-48.9	-21.9	-56.2	-41.5	-17.6	-2.1	-1.6	-1.3	-5.7	-10.7	-24.4	3.1	1.3	-7.1	0.5	-0.2	-13.4	-42.7	-34.9	-35.6	-1.5
balance-sheet.row.other-total-stockholders-equity	7104.37	2223	2578.6	3340.8	3664.8	3653.5	3670	4073.4	4239.6	4437.4	4559.4	4561.9	4571.1	4585.2	4812	4549.5	4539.2	4446.7	4145.6	3881	3451.6	3437.2	3428.4	3438.7	3382.6	342.5	2.1
balance-sheet.row.total-stockholders-equity	17381.87	4597.2	4360.2	4530	4251.3	3658	3191.9	3310.7	3224.4	3120.9	2945.3	2629.4	2345.8	2156.3	2177.6	1758.5	1568.8	1358.6	954.7	624.2	-125.9	-175.4	-168.1	17.2	2404.4	281.4	8.2
balance-sheet.row.total-liabilities-and-stockholders-equity	36011.42	9900	8303.4	8138.7	7764.1	7006.9	5461.8	4602.8	4373.1	4187.9	4001.5	2957.7	2600.6	2345.5	2352.7	2107.3	1881	1656	1247.9	891.5	182.7	278.9	229.9	421.5	2790.8	300.8	8.9
balance-sheet.row.minority-interest	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-equity	17381.87	4597.2	4360.2	4530	4251.3	3658	3191.9	3310.7	3224.4	3120.9	2945.3	2629.4	2345.8	2156.3	2177.6	1758.5	1568.8	1358.6	954.7	624.2	-125.9	-175.4	-168.1	17.2	2404.4	281.4	8.2
balance-sheet.row.total-liabilities-and-total-equity	36011.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3778.65	1806.3	883.5	1629.5	2144	1828.6	1064.7	966.1	1292.2	1234.8	1389.6	913	893.3	670.8	1011.5	880.2	174.6	401.1	189.2	200.6	35.3	4.9	3.7	113.9	159.5	0	0.2
balance-sheet.row.total-debt	15548.3	4536	3174.6	2858.9	2776.9	2671.4	1560.6	662.9	640.1	624.3	604.9	0	0	0	199.8	199.8	199.9	199.9	200	201.7	256.8	386.8	302.2	300.5	301.5	4	0
balance-sheet.row.net-debt	14001.52	4046.5	2632.3	2322.2	2424	2127.7	524.2	349.5	315.9	334.8	366.2	-333.9	-202	-559.2	-32.1	18.4	43.8	54.8	119.4	110	221.5	226.7	191	221.7	151.4	-265.6	-6.6

现金流量表

在 Akamai Technologies, 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 -0.391 的转变。该公司最近通过发行 62.98 扩大了股本，与上一年相比出现了-3.387 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-1848238000.000. 与上一年相比， 1.970 发生了变化. 在同一时期，公司记录了 570.78, -6.07 和 -1101.03，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0 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 2135.48，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	2000	1998
cash-flows.row.net-income	547.63	547.6	523.7	651.6	557.1	478	298.4	218.3	316.1	321.4	333.9	293.5	204	200.9	171.2	145.9	145.1	101	57.4	328	34.4	-29.3	-204.4	-2435.5	-885.8	-57.6	-0.9
cash-flows.row.depreciation-and-amortization	570.78	570.8	592.8	550.6	478.4	440.7	434.5	372.3	334.3	299.6	247.4	184.4	204.2	167.9	143.7	123.3	98.1	72.7	41.4	25.2	20.2	51.2	97.4	336.6	719.6	13.9	0.3
cash-flows.row.deferred-income-tax	-22.99	-23	-105	-47.8	-33.8	0.9	2.3	-0.9	7.3	4.1	-25.9	27.3	-5.8	53.6	-29.4	81.7	81.7	65.3	38.5	-258.7	0.4	0.4	-21.2	-31.5	0	0	0
cash-flows.row.stock-based-compensation	328.47	328.5	217.2	202.8	197.4	187.1	183.8	164.3	144.5	126.7	112	95.9	90.6	61.3	76.5	58.8	0	66.6	-1	3.8	1.3	9.8	21.2	31.5	0	0	0
cash-flows.row.change-in-working-capital	-130.7	-130.7	-5.3	-40.5	-69.9	-102.9	30.3	-14	40.4	17.4	4.8	-15.6	60.8	-21.1	8.8	11.6	-31	-50.5	-22.3	-18	-6.9	-49.4	11	11.2	11	8	0.6
cash-flows.row.account-receivables	-49.2	-49.2	-21.2	-24.1	-90.4	-64.5	-30.4	-63.8	3.4	-56.2	-58.4	-67.2	-2.1	-37.8	-23.6	-1.2	0	-31.9	0	-19.5	-8.5	-2.8	4.5	-4.6	0	0	0
cash-flows.row.inventory	-13.64	0	0	-8.8	-8.8	-8.8	5.3	-5.9	29.4	6.8	-61.5	-3.8	2.8	-3.4	0	0	0	-14.7	0	2.9	1.1	-34.5	9	8.1	0	0	0
cash-flows.row.account-payables	-39.83	-39.8	-26.5	8.8	8.8	8.8	42.2	33.2	18.5	51.6	94.7	40.5	59.7	15.2	0	0	0	-13	0	-1	-0.1	-12.2	-17.9	7.6	0	0	0
cash-flows.row.other-working-capital	-28.03	-41.7	42.4	-16.4	20.5	-38.4	13.2	22.6	-10.9	15.2	30	14.8	0.5	5	32.3	12.8	-31	9.2	-22.3	-0.5	0.6	0.1	15.4	0.1	11	8	0.6
cash-flows.row.other-non-cash-items	55.25	55.3	51.4	87.8	85.8	54.4	59	60.9	23.7	-5	-14.2	-21.6	-23.3	-10	31.7	3	49.5	-19.7	17.9	2.5	1.9	-0.6	30.3	1968.4	32.3	3.4	0
cash-flows.row.net-cash-provided-by-operating-activities	1348.44	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	-730.04	-851	-458.3	-545.2	-731.9	-562.1	-405.7	-414.8	-316.3	-445	-318.6	-260.1	-219.8	-182.9	-192	-108.1	-115.4	-100.5	-69.3	-26.9	-12.3	-1.4	-7.2	-64.5	-131.9	-25.7	-1.5
cash-flows.row.acquisitions-net	-189.33	-106.2	-872.1	-598.8	-128	-201.3	-0.1	-369.1	-95.4	-141.1	-386.5	-30.7	-336.7	-0.6	-12.7	-5.8	-83.7	7.9	-5.1	1.7	0	0.1	-6.5	0	0	0	0
cash-flows.row.purchases-of-investments	-1461.89	-1461.9	-18	-932.6	-1782.8	-1840.1	-873.7	-326.5	-781.1	-692.9	-1225.4	-494.9	-752.6	-880.1	-1147	-790.4	-533.1	-550.6	-395.9	-215.6	-187.7	-38.3	-24.6	-160.1	-491.5	0	-0.2
cash-flows.row.sales-maturities-of-investments	575.44	576.9	732.2	1434.1	1628	1085.2	775	652.8	722.6	845.9	746	475.1	530.1	1234.2	1016.2	545.3	367.7	415.8	264.3	66.1	211.8	10.6	141	263.9	290.1	0	0
cash-flows.row.other-investing-activites	-42.42	-6.1	-6.1	-4.3	-28.3	0.4	-2.1	-2.1	0.8	-2.5	5.7	-2.6	0	0.4	0.2	1.4	0.1	0.7	0.4	-9	-2.7	-7.5	-6.6	0.3	17.2	-0.2	0
cash-flows.row.net-cash-used-for-investing-activites	-1848.24	-1848.2	-622.3	-646.9	-1043	-1517.9	-506.5	-459.7	-469.4	-435.6	-1178.8	-313.1	-779	171.1	-335.4	-357.5	-364.4	-226.7	-205.6	-183.8	9.1	-36.4	96.1	39.6	-316.1	-25.9	-1.7
cash-flows.row.debt-repayment	-1377.58	-1101	-125	0	0	-690	0	0	0	0	-17.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	1400.56	63	56.5	57.1	57.1	57.1	62.6	55.7	0	0	0	63.7	0	25.3	45.8	21.7	22	31.6	27.9	216.5	13.8	10.9	2.8	7	322.8	317.2	8.3
cash-flows.row.common-stock-repurchased	-654.05	-654	-608	-522.3	-193.6	-334.5	-750	-361.2	-373.8	-302.6	-268.6	-160.4	-141.5	-324.1	-92.4	-66.5	0	31.6	0	14.5	13.8	0	5.6	5.6	0	0	0
cash-flows.row.dividends-paid	0	0	-125	0	0	-57.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	1122.74	2135.5	167.4	-96.9	-87.2	988.8	921	-59.5	19.5	34.9	722.5	-18.5	33	4.7	29	2.2	11.2	-10.8	32.5	-71.9	-159.4	89.4	-7.3	-4.1	-2.7	3.8	0
cash-flows.row.net-cash-used-provided-by-financing-activities	443.38	443.4	-634.2	-562	-223.6	-35.7	233.6	-365	-354.3	-267.7	436	-115.2	-108.5	-294.1	-17.7	-42.5	33.1	52.5	60.4	159.1	-131.9	100.2	1.2	8.5	320	321	8.3
cash-flows.row.effect-of-forex-changes-on-cash	3.87	3.9	-12.9	-11.4	10.9	2.5	-12.8	12.9	-7.9	-10	-10.5	-3.7	-0.1	-2.3	1.1	0.9	-1.2	3.3	2	-1.6	1.2	3	1	-0.2	-0.5	0	0
cash-flows.row.net-change-in-cash	-51.17	-52.9	5.3	184.3	-40.7	-492.8	722.6	-10.8	34.7	50.8	-95.2	131.9	-357.2	327.3	50.6	25.2	11	64.5	-11.2	56.5	-70.3	48.8	32.5	-71.4	-119.4	262.8	6.6
cash-flows.row.cash-at-end-of-period	1552.79	489.5	543	537.8	353.5	544.1	1037	313.4	324.2	289.5	238.7	333.9	202	559.2	231.9	181.3	156.1	145.1	80.6	91.8	35.3	160.1	111.3	78.8	150.1	269.6	6.6
cash-flows.row.cash-at-beginning-of-period	1603.96	542.3	537.8	353.5	394.1	1037	314.4	324.2	289.5	238.7	333.9	202	559.2	231.9	181.3	156.1	145.1	80.6	91.8	35.3	105.7	111.3	78.8	150.1	269.6	6.8	0
cash-flows.row.operating-cash-flow	1348.44	1348.4	1274.7	1404.6	1215	1058.3	1008.3	801	866.3	764.2	658.1	563.9	530.4	452.6	402.5	424.4	343.5	235.4	132	82.8	51.2	-18	-65.8	-119.3	-122.9	-32.3	0
cash-flows.row.capital-expenditure	-730.04	-851	-458.3	-545.2	-731.9	-562.1	-405.7	-414.8	-316.3	-445	-318.6	-260.1	-219.8	-182.9	-192	-108.1	-115.4	-100.5	-69.3	-26.9	-12.3	-1.4	-7.2	-64.5	-131.9	-25.7	-1.5
cash-flows.row.free-cash-flow	618.4	497.4	816.4	859.3	483.1	496.2	602.6	386.2	550	319.2	339.4	303.8	310.6	269.7	210.4	316.3	228.1	134.9	62.6	55.9	38.9	-19.4	-73	-183.8	-254.7	-58	-1.5

利润表行

Akamai Technologies, Inc. 的收入与上期相比变化了 0.054%。据报告, AKAM 的毛利润为 2168.29。该公司的营业费用为 1466.26，与上年相比变化了 -3.786%. 折旧和摊销费用为 570.78，与上一会计期间相比变化了 -0.077%. 营业费用报告为 1466.26，显示-3.786% 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0.038%. 营业收入为 702.03，与上年相比变化了0.038%. 净利润的变化率为 0.046%。去年的净收入为547.63.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	3811.92	3811.9	3616.7	3461.2	3198.1	2893.6	2714.5	2503	2340	2197.4	1963.9	1577.9	1373.9	1158.5	1023.6	859.8	790.9	636.4	428.7	283.1	210	161.3	145	163.2	89.8	4	0.1
income-statement-row.row.cost-of-revenue	1544.56	1643.6	1383.8	1269	1132.7	987.6	953.5	875.8	809	725.6	610.9	511.1	431.9	374.5	303.4	249.9	222.6	167.4	94.1	55.7	46.1	61.1	85.3	55.1	61.5	-4.9	-0.2
income-statement-row.row.gross-profit	2267.36	2168.3	2232.8	2192.3	2065.5	1906	1761	1627.2	1531	1471.8	1352.9	1066.8	942	784	720.2	609.8	568.3	469	334.6	227.5	163.9	100.1	59.7	108.1	28.3	8.9	0.3
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	406.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	748.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	309.89	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	22.62	-12.3	146.3	130.7	127.8	119.1	-3.1	0.9	3.8	-2.2	-2	-0.5	0.6	17.1	16.7	16.7	13.9	11.4	8.5	5.1	0	2.2	11.9	2273.9	676.1	13.9	0.3
income-statement-row.row.operating-expenses	1565.08	1466.3	1524	1385.1	1363.8	1328	1344.9	1232.8	1061.2	1004.9	862.2	651	627.1	488.5	465.9	385.9	353.5	324.2	251.5	154.1	114.9	119.8	196.4	2481.5	926.5	55.3	1.1
income-statement-row.row.cost-and-expenses	3109.64	3109.9	2907.8	2654	2496.5	2315.6	2298.4	2108.5	1870.2	1730.5	1473.2	1162.1	1059.1	863	769.3	635.8	576.2	491.7	345.6	209.7	161	180.9	281.7	2536.6	988	50.4	0.9
income-statement-row.row.interest-income	45.19	45.2	3.3	15.6	29.1	34.4	26.9	17.9	14.7	11.2	7.7	6.1	6.5	10.9	10.9	15.6	25.8	25.8	17.7	4.3	2.2	1.3	3	12.3	0	0	0
income-statement-row.row.interest-expense	16.54	17.7	11.1	72.3	69.1	49.4	43.2	18.8	18.6	18.5	15.5	0	0	0	1.7	2.8	-3.1	-3.1	-3.2	-5.3	-10.2	-18.3	-18.4	-18.9	0	0	0
income-statement-row.row.selling-and-marketing-expenses	309.89	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-60.46	-49.5	-18.3	-54.9	-42.5	-16.4	-56.7	-77.4	-6.5	-3	-3.1	-2.3	0.2	0.7	-2.8	-1.1	-2.2	0.7	0.8	-1.9	-5.8	8	-51.9	-1998.7	-1.4	-13.4	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	22.62	-12.3	146.3	130.7	127.8	119.1	-3.1	0.9	3.8	-2.2	-2	-0.5	0.6	17.1	16.7	16.7	13.9	11.4	8.5	5.1	0	2.2	11.9	2273.9	676.1	13.9	0.3
income-statement-row.row.total-operating-expenses	-60.46	-49.5	-18.3	-54.9	-42.5	-16.4	-56.7	-77.4	-6.5	-3	-3.1	-2.3	0.2	0.7	-2.8	-1.1	-2.2	0.7	0.8	-1.9	-5.8	8	-51.9	-1998.7	-1.4	-13.4	0
income-statement-row.row.interest-expense	16.54	17.7	11.1	72.3	69.1	49.4	43.2	18.8	18.6	18.5	15.5	0	0	0	1.7	2.8	-3.1	-3.1	-3.2	-5.3	-10.2	-18.3	-18.4	-18.9	0	0	0
income-statement-row.row.depreciation-and-amortization	570.78	570.8	618.2	592.1	548.2	502.7	434.5	372.3	334.3	299.6	247.4	184.4	204.2	167.9	143.7	123.3	98.1	72.7	41.4	25.2	20.2	51.2	97.4	336.6	719.6	13.9	0.3
income-statement-row.row.ebitda-caps	1286.45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	690.02	702	676.3	783.1	658.5	548.9	362.5	316.2	459.6	466.1	489.5	414	314.5	290.6	254.3	223.5	212.3	144.9	83.1	73.4	49	-11.2	-182.5	-2413.9	-899.6	-46.4	-0.8
income-statement-row.row.income-before-tax	652.53	652.5	658	728.2	616.1	532.5	343.1	316.1	459.4	456.6	479.8	419.6	321.6	307.2	262.4	237.2	234.5	168.2	98.5	70.4	35.1	-28.7	-202.1	-2434.4	-885.6	-59.8	0
income-statement-row.row.income-tax-expense	106.37	106.4	126.7	62.6	45.9	53.4	44.7	97.8	143.3	135.2	145.8	126.1	117.6	106.3	91.2	91.3	89.4	67.2	41.1	-257.6	0.8	0.6	0.5	1.1	0.2	11.2	0.1
income-statement-row.row.net-income	547.63	547.6	523.7	651.6	557.1	478	298.4	218.3	316.1	321.4	333.9	293.5	204	200.9	171.2	145.9	145.1	101	57.4	328	34.4	-29.3	-204.4	-2435.5	-885.8	-57.6	-0.9