Campbell Soup Company

符号: CPB

NYSE

44.88

USD

今天的市场价格

17.4598
市盈率
1.2173
PEG比率
13.38B
MRK市值
0.03%
DIV收益率

Campbell Soup Company (CPB) 财务报表

Q: 什么是 Campbell Soup Company (CPB) 总资产是多少？

Campbell Soup Company (CPB) 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 Campbell Soup Company (CPB). 的默认数据。公司收入显示 7205.932 M 的平均值，即 0.021 % 增长率。整个期间的平均毛利润为 2863.971 M，即 0.026 %. 平均毛利率为 0.399 %. 公司去年的净收入增长率为 0.133 %，等于 3.584 % % 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 Campbell Soup Company 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 0.014. 在流动资产领域，CPB 的报告货币为2061. 这些资产中的很大一部分，即 189 是现金和短期投资。与去年的数据相比，该部分的变化率为0.734%. 公司的长期投资虽然不是其重点，但以报告货币计算的0（如果有的话）为0。这表明与上一报告期相比，0.000% 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 4498. 这一数字表明，-0.077% 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 3663. 这方面的年同比变化率为 0.099%. 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529，存货估值为 1291，商誉估值为 3965（如有. 无形资产总额（如果有）按 3142 估值. 应付账款和短期债务分别为 1306 和 191. 债务总额为4498，债务净额为 4309. 其他流动负债为 705，加上总负债 8395. 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	1996	1994	1992	1990	1988	1986
balance-sheet.row.cash-and-short-term-investments	672	189	109	69	859	31	226	319	296	253	232	333	335	484	254	51	81	71	657	40	32	32	21	24	27	6	16	26	34	53	94	62.6	112.1	178.9	80.7	147.1	120.8	425.3	393.8
balance-sheet.row.short-term-investments	0	0	0	0	0	0	10	9	5	5931	11	1	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.net-receivables	2418	529	541	595	575	574	785	605	626	647	670	635	1436	560	512	528	570	581	494	509	490	413	417	442	443	541	656	633	618	631	578	646.3	577.1	527.4	624.5	538	486.9	338.9	299
balance-sheet.row.inventory	5099	1291	1246	933	871	863	1199	902	940	993	1016	925	714	767	724	824	829	775	728	782	795	709	638	597	571	615	564	762	739	755	786	804.2	717.9	706.7	819.8	816	664.7	623.6	610.5
balance-sheet.row.other-current-assets	2105	1872	67	41	2385	71	76	65	41	52	2100	1835	30	39	53	1551	213	54	155	67	47	136	123	46	127	132	204	162	227	142	143	173.1	94.5	105.5	140.5	100.4	90.5	42.7	31.5
balance-sheet.row.total-current-assets	8474	2061	1963	1695	2385	1967	2296	1900	1908	2092	2100	2028	1771	1963	1687	1551	1693	1578	2112	1512	1481	1290	1199	1221	1168	1294	1440	1583	1618	1581	1601	1686.2	1501.6	1518.5	1665.5	1601.5	1362.9	1430.5	1334.8
balance-sheet.row.property-plant-equipment-net	9937	2398	2343	2370	2368	2455	3233	2454	2407	2347	2318	2260	2127	2103	2051	1977	1939	2042	1954	1987	1901	1843	1684	1637	1644	1726	1723	2560	2681	2584	2401	2264.4	1965.8	1790.4	1717.7	1540.6	1508.9	1349	1168.1
balance-sheet.row.goodwill	15861	3965	3979	3981	3986	4017	4580	2115	2263	2344	2433	2297	2013	2133	1919	1901	1998	1872	1765	1950	1900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	16507	3142	3198	3239	3350	3415	4196	1118	1152	1205	1175	1021	2509	2660	2428	2423	605	615	596	3009	2995	2821	2503	2451	1767	1910	1904	1793	1808	1715	582	596	441.8	435.5	383.4	466.9	496.6	132.4	130.2
balance-sheet.row.goodwill-and-intangible-assets	28403	7107	7177	7220	7336	7432	8776	3233	3415	3549	3608	3318	2509	2660	2428	2423	2603	2487	2361	3009	2995	2821	2503	2451	1767	1910	1904	1793	1808	1715	582	596	441.8	435.5	383.4	466.9	496.6	132.4	130.2
balance-sheet.row.long-term-investments	3	0	0	0	0	77	92	69	47	-5921	-5958	-5605	-49	-47	-21	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-assets	-3	0	0	0	0	2	30	36	41	25	32	27	49	47	21	0	20	8	1	6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1680	492	409	449	283	1215	102	34	19	5997	6013	6295	123	136	110	105	219	330	1442	262	298	251	335	618	617	592	566	523	525	435	408	350.9	444.6	404.6	349	323.1	241.2	178.1	129.7
balance-sheet.row.total-non-current-assets	40020	9997	9929	10039	9987	11181	12233	5826	5929	5997	6013	6295	4759	4899	4589	4505	4781	4867	5758	5264	5194	4915	4522	4706	4028	4228	4193	4876	5014	4734	3391	3211.3	2852.2	2630.5	2450.1	2330.6	2246.7	1659.5	1428
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	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	48494	12058	11892	11734	12372	13148	14529	7726	7837	8089	8113	8323	6530	6862	6276	6056	6474	6445	7870	6776	6675	6205	5721	5927	5196	5522	5633	6459	6632	6315	4992	4897.5	4353.8	4149	4115.6	3932.1	3609.6	3090	2762.8
balance-sheet.row.account-payables	5332	1306	1334	1070	1049	814	893	666	610	544	527	523	571	585	545	569	655	694	691	624	607	620	681	582	509	511	506	608	568	556	473	510	497.8	482.4	525.2	508.2	0	0	0
balance-sheet.row.short-term-debt	817	191	876	102	1269	1371	1896	1037	1219	1543	1771	1909	786	657	835	378	982	595	1097	451	810	1279	1196	1806	1873	1987	1401	1506	865	865	434	669.4	293.7	282.2	202.3	271.5	138	93.5	88.9
balance-sheet.row.tax-payables	133	20	3	5	24	15	22	20	22	29	37	19	22	33	30	14	9	42	202	251	250	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	17979	4498	3996	5010	4994	7103	7998	2499	2314	2552	2244	2544	2004	2427	1945	2246	1633	2074	2116	2542	2543	2249	2449	2243	1218	1330	1169	1153	744	857	560	461.9	693.3	772.6	805.8	629.2	525.8	380.2	362.3
Deferred Revenue Non Current	-6397	-1067	0	-1051	-914	533	-8993	-2989	-2710	-3057	-2792	-3011	-298	-367	-258	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.deferred-tax-liabilities-non-current	4283	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	4203	705	676	3	3075	477	5	43	16	12	2989	3168	29	37	2	681	102	77	152	70	315	282	298	282	650	648	896	867	796	743	758	671.1	508.2	513.4	570.6	452.4	725.3	592.9	537.2
balance-sheet.row.total-non-current-liabilities	24759	6173	5673	6766	6728	8651	9562	3686	3576	3907	3521	3945	3562	3777	3282	3700	2753	3120	3140	3504	3462	3035	3157	3054	2027	2141	1952	1975	1571	1683	1217	1238.3	1004.1	1054.1	1069.4	866.8	851.3	667.5	597.8
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	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	1018	306	269	264	261	24	1	8	2	11	1	2	0	1	1	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	33635	8395	8559	8580	9803	12036	13156	6081	6304	6713	6510	7113	5632	5766	5347	5328	5156	5150	6102	5506	5801	5818	5835	6174	5059	5287	4755	4956	3800	3847	2882	3088.8	2303.8	2332.1	2367.5	2098.9	1714.6	1353.9	1223.9
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	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	48	12	12	12	12	12	12	12	12	12	12	12	20	20	20	20	20	20	20	20	20	20	20	20	20	20	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	18081	4451	4040	3742	3190	1993	2224	2385	1927	2494	2198	1772	9584	9185	8760	8288	7909	7082	6539	6069	5642	5254	4918	4651	4373	4041	3706	3571	3211	2755	2359	2002	2224.5	1912.6	1653.3	1775.8	1879.1	1709.6	1554
balance-sheet.row.accumulated-other-comprehensive-income-loss	-38	-3	2	5	-10	-198	-118	-53	-104	-909	-569	-565	-776	-427	-736	-718	-136	-125	4	-223	-204	-316	-481	-324	-227	-150	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-3234	-797	-721	-605	-623	-704	-745	-699	-302	-221	-38	-9	-7930	-7682	-7115	-6862	-6475	-5682	-4795	-4596	-4584	-4571	-4571	-4594	-4029	-3676	-2832	-2151	-469	-287	-370	-298	-196.9	-119.2	38.5	2.5	15.9	26.5	-15.1
balance-sheet.row.total-stockholders-equity	14857	3663	3333	3154	2569	1103	1373	1645	1533	1376	1603	1210	898	1096	929	728	1318	1295	1768	1270	874	387	-114	-247	137	235	874	1420	2742	2468	1989	1704	2027.6	1793.4	1691.8	1778.3	1895	1736.1	1538.9
balance-sheet.row.total-liabilities-and-stockholders-equity	48494	12058	11892	11734	12372	13148	14529	7726	7837	8089	8113	8323	6530	6862	6276	6056	6474	6445	7870	6776	6675	6205	5721	5927	5196	5522	5633	6459	6632	6315	4992	4897.5	4353.8	4149	4115.6	3932.1	3609.6	3090	2762.8
balance-sheet.row.minority-interest	8	2	2	2	6	9	9	8	8	-4	-12	-7	0	8	3	0	0	0	0	0	0	0	0	0	0	0	4	83	90	0	121	104.7	22.4	23.5	56.3	54.9	0	0	0
balance-sheet.row.total-equity	14865	3665	3335	3156	2575	1112	1382	1653	1541	1372	1591	1203	898	1104	932	728	1318	1295	1768	1270	874	387	-114	-247	137	235	878	1503	2832	2468	2110	1808.7	2050	1816.9	1748.1	1833.2	1895	1736.1	1538.9
balance-sheet.row.total-liabilities-and-total-equity	48494	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3	0	0	0	0	77	92	69	47	10	11	24	-49	-47	-21	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-debt	18518	4498	4872	5010	4994	8474	9894	3536	3533	4095	4015	4453	2004	2427	1945	2246	2615	2669	3213	2993	3353	3528	3645	4049	3091	3317	2570	2659	1609	1722	994	1131.3	987	1054.8	1008.1	900.7	663.8	473.7	451.2
balance-sheet.row.net-debt	17846	4309	4763	4941	4135	8443	9668	3217	3237	3842	3783	4120	1669	1943	1691	2195	2534	2598	2556	2953	3321	3496	3624	4025	3064	3311	2554	2633	1575	1669	900	1068.7	874.9	875.9	927.4	753.6	543	48.4	57.4

现金流量表

在 Campbell Soup Company 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 -0.177 的转变。该公司最近通过发行 22 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-340000000.000. 与上一年相比， 0.478 发生了变化. 在同一时期，公司记录了 387, 1 和 -4315，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-447 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 4159，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	1996	1994	1992	1990
cash-flows.row.net-income	766	858	757	1002	1628	211	261	887	563	691	807	449	764	802	844	736	1165	854	766	707	647	595	525	649	714	724	671	713	802	698	630	257.2	490.5	401.5	4.4	13.1
cash-flows.row.depreciation-and-amortization	403	387	337	317	328	446	394	318	308	303	305	407	262	268	251	264	294	283	289	279	260	243	319	266	251	255	261	328	326	294	255	242.2	216.2	208.6	200.9	192.3
cash-flows.row.deferred-income-tax	-1	-5	21	137	-6	14	-133	93	-30	-33	11	-171	45	46	54	144	29	10	29	47	51	72	5	4	17	78	-21	-24	32	40	34	-48	34.4	35.5	3.9	-67.8
cash-flows.row.stock-based-compensation	68	63	59	64	61	58	61	60	64	57	57	113	79	87	88	84	-477	-4	-173	122	129	0	0	0	0	0	0	0	0	0	0	353	0	0	261	338.2
cash-flows.row.change-in-working-capital	-237	-216	-41	-289	92	149	77	-1	79	14	-209	-258	-8	-36	83	-84	-333	-507	148	-45	-175	-161	115	139	163	-166	-342	-142	-5	105	3	-193.2	-21.9	96.4	-40.4	-155.8
cash-flows.row.account-receivables	-54	-1	48	-20	-30	-11	56	28	24	12	-38	-48	-18	-15	21	27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	44	-64	-314	-77	-20	36	-84	46	59	-14	-56	-146	32	-14	105	-14	-91	-29	-2	6	-67	-33	-30	-1	23	-58	-29	-31	-27	63	18	-90.2	7.1	48.7	10.7	-113.2
cash-flows.row.account-payables	-219	-164	200	-164	145	125	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.other-working-capital	198	229	25	-28	-3	-1	105	-75	-4	16	-115	-64	-22	-7	-43	-97	-242	-478	150	-51	-108	-128	145	140	140	-108	-313	-111	22	42	-15	-103	-29	47.7	-51.1	-42.6
cash-flows.row.other-non-cash-items	96	56	48	-196	-707	520	645	-66	479	150	-72	479	-22	-25	-263	22	88	38	167	-120	-168	124	53	48	20	41	844	312	58	48	46	41.2	25.1	63.2	18.6	37.3
cash-flows.row.net-cash-provided-by-operating-activities	1095	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	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-478	-370	-242	-275	-299	-384	-407	-338	-341	-380	-347	-336	-323	-272	-315	-345	-298	-334	-309	-332	-288	-283	-269	-200	-200	-297	-256	-331	-416	-391	-421	-366.3	-336.5	-361.1	-387.6	-284.1
cash-flows.row.acquisitions-net	39	29	1	109	2537	523	-6771	0	0	-232	191	-1806	0	0	0	-28	819	906	0	0	-9	-177	-15	-911	0	-105	-478	-228	-186	-1255	0	0	0	0	56.6	39.8
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-4	0	0	0	0	0	0	0	0	0	0	0	0	-4.9	-29.9
cash-flows.row.sales-maturities-of-investments	0	0	0	0	30	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	7.2	9.7	8.6	38.9
cash-flows.row.other-investing-activites	56	1	11	8	4	14	-19	-30	-13	9	22	-12	0	11	15	-5	10	31	15	18	22	32	-4	-11	-4	80	343	261	-7	-12	12	-235	-57.7	-127.3	-60.2	-237.9
cash-flows.row.net-cash-used-for-investing-activites	-438	-340	-230	-158	2272	153	-7197	-368	-354	-603	-134	-2154	-323	-261	-300	-378	531	603	-294	-314	-275	-432	-288	-1122	-204	-322	-391	-298	-609	-1658	-409	-601.3	-387	-478.7	-387.5	-473.2
cash-flows.row.debt-repayment	-3972	-4315	-997	-1501	-7408	-6998	-10007	-490	-547	-309	-702	-400	-257	-700	-135	-300	-123	-605	-233	0	0	0	-443	0	0	0	0	0	0	0	0	0	-132.6	-45.9	0	0
cash-flows.row.common-stock-issued	2301	22	3	2	23	-8	0	2	2	9	18	83	112	96	139	72	47	165	236	71	25	17	14	24	20	57	102	106	64	37	16	35.5	19.2	47.7	0	0
cash-flows.row.common-stock-repurchased	-105	-142	-167	-36	6617	-8	-86	-437	-143	-244	-76	-153	-412	-728	-472	-527	-903	-1140	-506	-110	-56	-24	-5	-618	-394	-1026	-669	-1696	-244	-24	-145	-42.3	-149.6	-175.6	-28.7	0
cash-flows.row.dividends-paid	-445	-447	-451	-439	-426	-423	-426	-420	-390	-394	-391	-367	-373	-378	-365	-350	-329	-308	-292	-275	-259	-259	-286	-374	-384	-386	-367	-350	-338	-295	-266	-216.4	-166.4	-137.5	-124.3	-86.7
cash-flows.row.other-financing-activites	1373	4159	702	305	-1793	5846	16326	434	7	412	226	2074	10	1010	277	291	8	25	477	-354	-185	-166	-6	983	-185	741	-71	1030	-113	708	-139	126	-0.1	91.7	51.2	249.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-646	-723	-910	-1669	-2987	-1591	5807	-911	-1071	-526	-925	1237	-920	-700	-556	-814	-1300	-1863	-318	-668	-475	-432	-726	15	-943	-614	-1005	-910	-631	426	-534	-97.2	-429.5	-219.6	-101.8	163.1
cash-flows.row.effect-of-forex-changes-on-cash	203	0	-1	2	-1	-7	-8	11	5	-32	-9	-36	-26	49	2	-4	13	0	3	0	6	2	-6	-2	3	-6	-18	13	8	4	6	-3.4	5.4	-8.7	0.7	-12.1
cash-flows.row.net-change-in-cash	11	80	40	-790	828	-18	-93	23	43	21	-101	-2	-149	230	203	-30	10	-586	617	8	0	11	-3	-3	21	-10	-1	-8	-19	-43	31	-49.5	-66.8	98.2	-40.2	35.1
cash-flows.row.cash-at-end-of-period	672	189	109	69	859	31	226	319	296	253	232	333	335	484	254	51	81	71	657	40	32	32	21	24	27	6	16	26	34	53	94	62.6	112.1	178.9	80.7	147.1
cash-flows.row.cash-at-beginning-of-period	661	109	69	859	31	49	319	296	253	232	333	335	484	254	51	81	71	657	40	32	32	21	24	27	6	16	17	34	53	96	63	112.1	178.9	80.7	120.9	112
cash-flows.row.operating-cash-flow	1095	1143	1181	1035	1396	1398	1305	1291	1463	1182	899	1019	1120	1142	1057	1166	766	674	1226	990	744	873	1017	1106	1165	932	1413	1187	1213	1185	968	652.4	744.3	805.2	448.4	357.3
cash-flows.row.capital-expenditure	-478	-370	-242	-275	-299	-384	-407	-338	-341	-380	-347	-336	-323	-272	-315	-345	-298	-334	-309	-332	-288	-283	-269	-200	-200	-297	-256	-331	-416	-391	-421	-366.3	-336.5	-361.1	-387.6	-284.1
cash-flows.row.free-cash-flow	617	773	939	760	1097	1014	898	953	1122	802	552	683	797	870	742	821	468	340	917	658	456	590	748	906	965	635	1157	856	797	794	547	286.1	407.8	444.1	60.8	73.2

利润表行

Campbell Soup Company 的收入与上期相比变化了 0.093%。据报告, CPB 的毛利润为 2917。该公司的营业费用为 1557，与上年相比变化了 8.275%. 折旧和摊销费用为 387，与上一会计期间相比变化了 0.148%. 营业费用报告为 1557，显示8.275% 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0.099%. 营业收入为 1312，与上年相比变化了0.099%. 净利润的变化率为 0.133%。去年的净收入为858.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994	1992	1990	1988	1986
income-statement-row.row.total-revenue	9271	9357	8562	8476	8691	8107	8685	7890	7961	8082	8268	8052	7707	7719	7676	7586	7998	7867	7343	7548	7109	6678	6133	6664	6267	6424	6696	7964	7678	7278	6690	6586.2	6263.2	6204.1	6205.8	5672.1	4868.9	4490.4	4378.7
income-statement-row.row.cost-of-revenue	6402	6440	5935	5665	5692	5414	5869	4831	5181	5277	5370	5140	4715	4616	4526	4558	4827	4571	4268	4491	4187	3805	3443	3146	2712	2853	3025	4031	4089	4004	3723	3785.6	3746.9	3886.9	4057.3	3809.3	3221.9	3035.9	3046.7
income-statement-row.row.gross-profit	2869	2917	2627	2811	2999	2693	2816	3059	2780	2805	2898	2912	2992	3103	3150	3028	3171	3296	3075	3057	2922	2873	2690	3518	3555	3571	3671	3933	3589	3274	2967	2800.6	2516.3	2317.2	2148.5	1862.8	1647	1454.5	1332
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	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	98	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	681	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	832	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-37	-32	-21	254	-221	-140	-619	-238	-131	-24	-22	-29	-7	-5	-3	-61	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.operating-expenses	1588	1557	1438	1499	1662	1543	1666	1403	1658	1584	1629	1752	1770	1761	1790	1843	1885	2038	1919	1853	1790	1768	1567	2257	2256	2259	2150	2365	2252	2098	1899	2179	1608.2	1527.8	1525.8	1310.9	1183.7	1029.5	916.2
income-statement-row.row.cost-and-expenses	7990	7997	7373	7164	7354	6957	7535	6234	6839	6861	6999	6892	6485	6377	6316	6401	6712	6609	6187	6344	5977	5573	5010	5403	4968	5112	5175	6396	6341	6102	5622	5964.6	5355.1	5414.7	5583.1	5120.2	4405.6	4065.4	3962.9
income-statement-row.row.interest-income	4	4	1	1	4	2	4	5	4	3	3	10	8	11	6	4	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.interest-expense	190	188	189	210	345	356	201	112	115	108	122	135	106	122	112	106	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.selling-and-marketing-expenses	832	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-178	-48	-219	3	-580	59	-681	-256	-162	-126	-77	-80	-10	-63	-12	-61	-188	35	-5	6	-15	-181	-139	-64	-33	-41	-267	-295	-3	-12	-31	-19	-6.9	1.4	-343.6	-389.6	-14.5	49.3	27.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-37	-32	-21	254	-221	-140	-619	-238	-131	-24	-22	-29	-7	-5	-3	-61	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.total-operating-expenses	-178	-48	-219	3	-580	59	-681	-256	-162	-126	-77	-80	-10	-63	-12	-61	-188	35	-5	6	-15	-181	-139	-64	-33	-41	-267	-295	-3	-12	-31	-19	-6.9	1.4	-343.6	-389.6	-14.5	49.3	27.4
income-statement-row.row.interest-expense	190	188	189	210	345	356	201	112	115	108	122	135	106	122	112	106	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.depreciation-and-amortization	403	387	337	317	328	446	394	318	308	303	305	407	262	268	251	264	294	283	289	279	260	243	319	266	251	255	261	328	326	294	255	242.2	216.2	208.6	200.9	192.3	170.9	144.6	126.8
income-statement-row.row.ebitda-caps	1693	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1269	1312	1194	1333	1346	566	1116	1637	1102	1204	1251	1146	1231	1352	1364	1246	1286	1258	1156	1204	1132	1105	1123	1261	1299	1312	1521	1568	1337	1176	1068	621.6	908.1	789.4	622.7	551.9	463.3	425	415.8
income-statement-row.row.income-before-tax	1014	1128	975	1336	766	625	272	1293	849	990	1073	955	1106	1168	1242	1079	939	1149	1001	1030	947	924	798	987	1077	1097	1073	1107	1197	1042	963	519.8	799.3	667.4	179.4	106.5	388.6	417.9	387.2
income-statement-row.row.income-tax-expense	248	270	218	328	174	151	11	406	286	299	347	275	342	366	398	347	268	326	246	323	300	298	273	338	363	373	384	394	395	344	333	262.6	308.8	265.9	175	93.4	147	170.6	164
income-statement-row.row.net-income	766	858	757	1002	592	474	261	887	563	691	818	458	774	805	844	736	1165	854	766	707	647	595	525	649	714	724	660	713	802	698	630	8.2	490.5	401.5	4.4	13.1	241.6	247.3	223.2