Cognizant Technology Solutions Corporation

符号: CTSH

NASDAQ

67.44

USD

今天的市场价格

15.7795
市盈率
0.3235
PEG比率
33.57B
MRK市值
0.02%
DIV收益率

Cognizant Technology Solutions Corporation (CTSH) 财务报表

Q: 什么是 Cognizant Technology Solutions Corporation (CTSH) 总资产是多少？

Cognizant Technology Solutions Corporation (CTSH) 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 Cognizant Technology Solutions Corporation (CTSH). 的默认数据。公司收入显示 7573.609 M 的平均值，即 0.256 % 增长率。整个期间的平均毛利润为 2892.418 M，即 0.241 %. 平均毛利率为 0.420 %. 公司去年的净收入增长率为 -0.072 %，等于 0.272 % % 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 Cognizant Technology Solutions Corporation 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 0.000. 在流动资产领域，CTSH 的报告货币为7506. 这些资产中的很大一部分，即 2635 是现金和短期投资。与去年的数据相比，该部分的变化率为0.054%. 公司的长期投资虽然不是其重点，但以报告货币计算的440（如果有的话）为440。这表明与上一报告期相比，3.044% 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 606. 这一数字表明，0.000% 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 13227. 这方面的年同比变化率为 0.075%. 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3849，存货估值为 0，商誉估值为 6085（如有. 无形资产总额（如果有）按 1151 估值.

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	9341	2635	2501	2719	2724	3424	4511	5056	5169	4949.5	3774.7	3747.5	2863.8	2432.3	2226.4	1399.3	762.6	670.4	648.2	424	314.8	194.2	126.2	85	62	42.6	28.4
balance-sheet.row.short-term-investments	1534	848	310	927	44	779	3350	3131	3135	2824.3	1764.6	1534.5	1293.7	1121.4	685.4	298.4	27.5	330.6	382.2	227.1	21.3	0	0	0	0	0	0
balance-sheet.row.net-receivables	15233	3849	3796	3557	3087	3256	3257	3222	2905	2621.6	2293.3	1875.3	1528.7	1318.7	1014.3	709.2	579.6	436.5	298.5	176.7	110.5	61.8	41	28	22.5	11.1	12.2
balance-sheet.row.inventory	0	0	0	0	0	0	0	0	0	0	329.7	256.2	201.9	109	206	73.8	48.3	75.5	61.3	42.8	16.8	0	0	0	0	0	0
balance-sheet.row.other-current-assets	4096	1022	969	1066	1040	931	909	833	526	337.5	352.6	268.9	219.9	225.5	71.6	125.2	77.6	59.8	32.5	20	11.9	22.5	8.6	4.4	3.8	3	1.8
balance-sheet.row.total-current-assets	28670	7506	7266	7342	6851	7611	8677	9111	8600	7908.6	6750.3	6147.9	4814.3	4085.5	3518.2	2307.6	1468.1	1242.2	1040.4	663.4	454	278.5	175.8	117.3	88.2	56.7	42.4
balance-sheet.row.property-plant-equipment-net	6925	1659	1977	2104	2264	2235	1394	1324	1311	1271.4	1247.2	1081.2	971.5	758	570.4	481.5	455.3	356	220.2	147	90.7	58.4	39.1	24.3	15.9	9.5	6.3
balance-sheet.row.goodwill	24556	6085	5710	5620	5031	3979	3481	2704	2554	2404.7	2413.6	444.2	309.2	288.8	224	192.4	154	148.8	27.2	18.2	9.7	0	0.9	0	0	0	0
balance-sheet.row.intangible-assets	4724	1151	1168	1218	1046	1041	1150	981	951	864.3	953.7	131.3	87.5	97.6	85.1	75.8	47.8	45.6	20.5	34.5	21.8	20.9	12.9	0.9	1.2	1.5	1.8
balance-sheet.row.goodwill-and-intangible-assets	29280	7236	6878	6838	6077	5020	4631	3685	3505	3269	3367.3	575.5	396.7	386.4	309.1	268.1	201.8	194.4	47.7	34.5	21.8	20.9	13.7	0.9	1.2	1.5	1.8
balance-sheet.row.long-term-investments	1388	440	427	463	440	17	80	235	62	0	0	0	0	0	-109.8	151.1	162	0	0	0	-16.8	0	0	0	0	0	0
balance-sheet.row.tax-assets	3683	993	642	404	445	585	442	418	425	347.8	144.4	221.3	178.8	164.2	109.8	80.6	48.3	11.9	1	17.2	16.8	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	2991	649	662	701	846	736	689	448	359	268.6	209.7	183	160.3	113.8	185.3	49.3	39	33.8	16.8	7.7	6.2	2.7	2.8	2.4	4.2	1.3	1.2
balance-sheet.row.total-non-current-assets	44267	10977	10586	10510	10072	8593	7236	6110	5662	5156.8	4968.6	2061	1707.3	1422.4	1064.8	1030.7	906.4	596.1	285.6	206.5	118.7	82.1	55.6	27.6	21.3	12.3	9.3
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	72937	18483	17852	17852	16923	16204	15913	15221	14262	13065.4	11718.9	8208.9	6521.6	5507.9	4583.1	3338.2	2374.6	1838.3	1326	869.9	572.7	360.6	231.5	145	109.5	69	51.7
balance-sheet.row.account-payables	1271	337	360	361	389	239	215	210	175	165.3	145.7	113.4	108.7	72.2	75.4	54.6	40	36.2	27.8	16.4	11.2	9.4	6.9	3.7	2.9	1.4	1.7
balance-sheet.row.short-term-debt	754	186	182	233	249	240	9	175	81	406.3	700	1165.1	896.6	905.1	0	0	0	223.3	0	0	79.3	0	0	0	0	0	0
balance-sheet.row.tax-payables	371	27	217	74	34	152	162	48	10	17.1	23.8	24.3	29.6	27.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	3738	606	1352	1409	1509	1445	736	698	797	881.2	937.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	142	42	19	40	36	23	62	104	151	49.3	81	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	867	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	9051	2425	2407	2532	2519	2191	2267	2071	1856	1818.4	1522.3	313.2	222.4	126.7	770.8	540.4	309.5	52.2	202.3	119.5	9.6	53.2	34.5	18	23.9	11.8	11.3
balance-sheet.row.total-non-current-liabilities	7843	1923	2196	2332	2547	2199	1712	1713	1116	1073.6	1386.6	298.6	289.9	345.3	67.9	38.5	21.4	29.4	3	0	4.2	23.9	24.5	24.5	16.7	10.3	6.1
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	2659	523	888	978	1057	947	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	20435	5256	5543	5861	6087	5182	4489	4552	3534	3787.3	3978.7	2073.1	1667.2	1555	998.6	685.1	409	370.1	252.5	155.7	119.2	86.5	66	46.2	43.4	23.5	19.1
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
balance-sheet.row.common-stock	20	5	5	5	5	5	6	6	6	6.1	6.1	3	3	3	3	3	2.9	2.9	1.4	1.4	1.3	0.6	0.2	0.2	0.2	0.1	0
balance-sheet.row.retained-earnings	53090	13301	12588	11922	10689	11022	11485	10544	10478	8925.2	7301.6	5862.4	4633.8	3582.5	2698.9	1965.4	1430.4	999.6	650.3	417.5	251.2	151	93.6	59	36.9	19.2	8
balance-sheet.row.accumulated-other-comprehensive-income-loss	-676	-94	-299	37	110	-38	-114	70	-114	-106.2	-123.1	-276.3	-239.7	-325.4	35.6	20	-9.5	15.2	11.8	2.1	9.6	4	-0.2	-0.2	-0.1	-6.8	-4.1
balance-sheet.row.other-total-stockholders-equity	68	15	15	27	32	33	47	49	358	453	555.6	546.6	457.3	692.7	846.9	664.8	541.7	450.6	410	293.1	191.3	118.5	71.9	39.7	29.1	33	28.7
balance-sheet.row.total-stockholders-equity	52502	13227	12309	11991	10836	11022	11424	10669	10728	9278.1	7740.2	6135.8	4854.4	3952.9	3584.4	2653.2	1965.6	1468.2	1073.5	714.1	453.5	274.1	165.5	98.8	66.1	45.5	32.6
balance-sheet.row.total-liabilities-and-stockholders-equity	72937	18483	17852	17852	16923	16204	15913	15221	14262	13065.4	11718.9	8208.9	6521.6	5507.9	4583.1	3338.2	2374.6	1838.3	1326	869.9	572.7	360.6	231.5	145	109.5	69	51.7
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	52502	13227	12309	11991	10836	11022	11424	10669	10728	9278.1	7740.2	6135.8	4854.4	3952.9	3584.4	2653.2	1965.6	1468.2	1073.5	714.1	453.5	274.1	165.5	98.8	66.1	45.5	32.6
balance-sheet.row.total-liabilities-and-total-equity	72937	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2922	1288	737	1390	484	796	3430	3366	3197	2824.3	1764.6	1534.5	1293.7	1121.4	685.4	449.5	189.5	330.6	382.2	227.1	21.3	0	0	0	0	0	0
balance-sheet.row.total-debt	5518	1315	1534	1642	1758	1685	745	873	878	1287.5	1637.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	-2289	-472	-657	-150	-922	-960	-416	-1052	-1156	-837.7	-372.6	-2213	-1570.1	-1310.9	-1541	-1100.9	-735.1	-339.8	-265.9	-196.9	-293.4	-194.2	-126.2	-85	-62	-42.6	-28.4

现金流量表

在 Cognizant Technology Solutions Corporation 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 -0.100 的转变。该公司最近通过发行 71 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-331000000.000. 与上一年相比， 2.123 发生了变化. 在同一时期，公司记录了 519, 0 和 -25，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-591 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 71，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	2092	2126	2290	2137	1392	1842	2101	1504	1553	1623.6	1439.3	1228.6	1051.3	883.6	733.5	535	430.8	350.1	232.8	166.3	100.2	57.4	34.6	22.2	17.7	11.2	6
cash-flows.row.depreciation-and-amortization	547	519	569	574	559	526	498	443	379	330	208.1	179.9	156.6	124.2	110.2	89.4	74.8	53.9	34.2	21.4	16.4	11.9	7.8	6.4	4.5	3	2.2
cash-flows.row.deferred-income-tax	-349	-339	-273	27	184	-306	8	124	-91	-126.1	-99.6	-88.2	-117.9	-8.6	-51.9	-26.6	-5	25.1	-2.3	-47.3	-22.3	-0.6	0	7.8	6.3	4.3	3.5
cash-flows.row.stock-based-compensation	174	176	261	246	232	217	267	221	217	192	134.8	118.8	107.4	90.2	-14.9	13.3	43.9	35.9	29.9	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-783	-189	-324	-488	813	101	-407	186	-471	108.7	-221	-40.9	16.1	-225.8	-10.6	64.1	-108.9	-82	-45.6	-31.9	-4.4	-13.2	1.6	-12.7	-0.1	0.2	1.5
cash-flows.row.account-receivables	-93	-43	-238	-407	264	37	-365	-249	-330	-322.4	-259.3	-258.5	-158.6	-284.2	-278.4	-98.5	-168.4	-119.9	-102.3	-55.8	-42.7	0	0	0	0	0	0
cash-flows.row.inventory	0	0	0	-65	375	0	272	490	-50	400.6	-6.4	254.1	178.6	-99.2	-99.6	-52	-31.2	-34.2	54.4	-486	-302.1	0	0	0	0	0	0
cash-flows.row.account-payables	-44	-23	-11	-35	109	8	-4	16	6	19.4	25.7	-12.1	32.8	-8.6	18.6	6.7	19.3	10.6	10.8	2.2	1.5	0	0	0	0	0	0
cash-flows.row.other-working-capital	-663	-123	-75	19	65	56	-310	-71	-97	11.1	19.1	-24.3	-36.7	166.2	348.9	207.9	71.4	61.6	-8.4	507.7	338.9	-13.2	1.6	-12.7	-0.1	0.2	1.5
cash-flows.row.other-non-cash-items	386	37	45	-1	119	119	125	-71	34	25.1	11.4	25.5	-40.8	11.5	-1.6	-2.8	-5.9	-38.7	3.8	51.3	37.3	24.4	12.6	8.4	1.8	-0.1	0.2
cash-flows.row.net-cash-provided-by-operating-activities	1696	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	-298	-317	-332	-279	-398	-392	-377	-284	-300	-272.8	-212.2	-261.6	-334.5	-288.2	-185.5	-76.6	-169.4	-182.5	-104.7	-71.8	-46.6	-30	-22.3	-15	-10.7	-5.9	-3.7
cash-flows.row.acquisitions-net	-273	-409	-339	-970	-1123	-617	-1111	-216	-334	-1.7	-2691.4	-193.8	-59.9	-82.8	-33.9	-68.6	-21	-146.8	-14.8	-19.8	-1.5	-7.8	0	0	0	0	0
cash-flows.row.purchases-of-investments	-123	-441	-1271	-633	-202	-1026	-2993	-4341	-5169	-3003.7	-2497.3	-1848.7	-1428.5	-1338.7	-934.2	-348.2	-135.2	-968.7	-488.2	-625.8	-43.4	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	777	836	1369	300	467	3605	3002	3808	4840	1907.6	2240.2	1573.4	1252.8	859.4	706.7	98.7	270.6	1020.6	335.3	512.8	23	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-175	0	467	-582	18	18	-148	451	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-13.2	0	-2	0	0
cash-flows.row.net-cash-used-for-investing-activites	-354	-331	-106	-2164	-1238	1588	-1627	-582	-963	-1370.6	-3160.7	-730.8	-570	-850.3	-446.9	-394.8	-55	-277.3	-272.3	-204.5	-68.4	-37.8	-35.5	-15	-12.6	-5.9	-3.7
cash-flows.row.debt-repayment	-64	-25	-686	-53	-50	-28	-91	-95	-57	-53.4	-14.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	60	71	86	130	142	159	181	189	176	131.6	101.5	117.6	129.5	79.6	107.1	61.7	54.9	67.1	51.4	47.5	36.8	24.7	20	6	1.8	1.6	23.3
cash-flows.row.common-stock-repurchased	-975	-1064	-1422	-771	-1621	-2247	-1261	-1889	-512	-460	-248.3	-179	-520.8	-374.1	-59	-16.3	-27.8	-105.4	0	0	0	0	0	0	0	0	-0.8
cash-flows.row.dividends-paid	-592	-591	-564	-509	-480	-453	-468	-265	-350	-300	-1650	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-271	71	647	-694	-1529	-2116	-54	75	24	33.7	3314.5	30.6	48.4	39.1	71.9	31.6	17	42.3	31.5	0	0	-3	0	0	0	0	-6.4
cash-flows.row.net-cash-used-provided-by-financing-activities	-1563	-1609	-1939	-1203	-2009	-2569	-1693	-1985	-719	-648.1	1503.4	-30.9	-343	-255.5	120	76.9	44	4	82.9	47.5	36.8	21.8	20	6	1.8	1.6	16.1
cash-flows.row.effect-of-forex-changes-on-cash	-6	33	-21	-16	-17	-34	-36	51	-30	-19.5	-18.6	-19.2	-0.4	0.5	2.3	11.4	-23.5	2.9	5.6	-5	3.5	4.2	0	-0.1	0	-0.1	0
cash-flows.row.net-change-in-cash	-697	-404	502	-888	35	1484	-764	-109	-91	115.1	-202.9	642.9	259.2	-230.1	440	365.9	395.2	73.9	69	-2.4	99.2	68	41.2	23	19.3	14.2	25.8
cash-flows.row.cash-at-end-of-period	7807	1787	2294	1792	2680	2645	1161	1925	2034	2125.2	2010.1	2213	1570.1	1310.9	1541	1100.9	735.1	339.8	265.9	196.9	293.4	194.2	126.2	85	62	42.6	28.5
cash-flows.row.cash-at-beginning-of-period	8504	2191	1792	2680	2645	1161	1925	2034	2125	2010.1	2213	1570.1	1310.9	1541	1100.9	735.1	339.8	265.9	196.9	199.3	194.2	126.2	85	62	42.6	28.4	2.7
cash-flows.row.operating-cash-flow	1696	2330	2568	2495	3299	2499	2592	2407	1621	2153.3	1473	1423.8	1172.6	875.2	764.7	672.3	429.7	344.3	252.9	159.8	127.3	79.9	56.7	32.1	30.2	18.6	13.4
cash-flows.row.capital-expenditure	-298	-317	-332	-279	-398	-392	-377	-284	-300	-272.8	-212.2	-261.6	-334.5	-288.2	-185.5	-76.6	-169.4	-182.5	-104.7	-71.8	-46.6	-30	-22.3	-15	-10.7	-5.9	-3.7
cash-flows.row.free-cash-flow	1398	2013	2236	2216	2901	2107	2215	2123	1321	1880.5	1260.8	1162.2	838.1	586.9	579.1	595.7	260.3	161.9	148.1	88	80.8	49.9	34.4	17.1	19.6	12.7	9.7

利润表行

Cognizant Technology Solutions Corporation 的收入与上期相比变化了 -0.004%。据报告, CTSH 的毛利润为 6193。该公司的营业费用为 3249，与上年相比变化了 -19.018%. 折旧和摊销费用为 519，与上一会计期间相比变化了 -0.175%. 营业费用报告为 3249，显示-19.018% 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-0.094%. 营业收入为 2944，与上年相比变化了-0.008%. 净利润的变化率为 -0.072%。去年的净收入为2126.

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	19301	19353	19428	18507	16652	16783	16125	14810	13487	12416	10262.7	8843.2	7346.5	6121.2	4592.4	3278.7	2816.3	2135.6	1424.3	885.8	586.7	368.2	229.1	177.8	137	88.9	58.6
income-statement-row.row.cost-of-revenue	12921	13160	12448	11604	10671	10634	9838	9152	8108	7440.2	6141.1	5265.5	4278.2	3538.6	2654.6	1849.4	1572.8	1206	787.9	479.9	319.8	199.7	122.7	90.8	70.4	46.2	31.9
income-statement-row.row.gross-profit	6380	6193	6980	6903	5981	6149	6287	5658	5379	4975.8	4121.6	3577.7	3068.2	2582.5	1937.8	1429.2	1243.5	929.5	636.3	405.9	266.9	168.5	106.4	86.9	66.6	42.7	26.7
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	10	11	569	574	552	507	-2	-3	2	-1.8	-0.4	-38.9	-18.4	117.4	103.9	89.4	74.8	53.9	34.2	21.4	16.4	9.9	7.8	6.4	4.5	3	2.2
income-statement-row.row.operating-expenses	3442	3249	4012	4077	3652	3479	3486	3177	3090	2833.8	2236.7	1899.8	1706.7	1446.1	1076	810.7	726.8	548	377.4	228.3	149.2	94.2	61.2	51.3	40.5	26.1	17.7
income-statement-row.row.cost-and-expenses	16363	16409	16460	15681	14323	14113	13324	12329	11198	10274	8377.8	7165.3	5985	4984.7	3730.5	2660.2	2299.6	1754.1	1165.3	708.2	469.1	293.9	183.9	142.2	110.9	72.3	49.6
income-statement-row.row.interest-income	126	126	59	30	119	176	177	133	115	83.7	62.4	48.9	44.5	39.2	25.8	15.9	22.2	29.6	17.6	9	4.4	0	0	0	0	0	0
income-statement-row.row.interest-expense	43	41	19	9	24	26	27	23	19	17.7	2.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-208	-157	48	1	-18	90	-154	64	-28	-44.4	-20.8	-38.9	-18.4	-6.6	-9.1	2.6	-23.6	3.3	1.3	-1.3	0.1	0.4	-1.9	-2.7	-0.5	1.3	0.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	10	11	569	574	552	507	-2	-3	2	-1.8	-0.4	-38.9	-18.4	117.4	103.9	89.4	74.8	53.9	34.2	21.4	16.4	9.9	7.8	6.4	4.5	3	2.2
income-statement-row.row.total-operating-expenses	-208	-157	48	1	-18	90	-154	64	-28	-44.4	-20.8	-38.9	-18.4	-6.6	-9.1	2.6	-23.6	3.3	1.3	-1.3	0.1	0.4	-1.9	-2.7	-0.5	1.3	0.6
income-statement-row.row.interest-expense	43	41	19	9	24	26	27	23	19	17.7	2.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	520	519	629	604	889	905	460	408	359	325.2	199.7	172.2	149.1	117.4	103.9	89.4	74.8	53.9	34.2	21.4	16.4	11.9	7.8	6.4	4.5	3	2.2
income-statement-row.row.ebitda-caps	3525	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2749	2944	2968	2826	2114	2453	2801	2481	2289	2142	1884.9	-1677.9	1361.5	1136.5	861.9	618.5	516.7	381.5	258.9	177.6	117.6	72.3	45.2	35.6	26.1	16.6	9
income-statement-row.row.income-before-tax	2771	2787	3016	2827	2096	2543	2797	2655	2357	2163.6	1924	1687.9	1387.6	1169.1	878.6	637	515.2	414.4	277.8	185.3	122.1	72.2	45.1	35.4	28.2	17.9	9.6
income-statement-row.row.income-tax-expense	689	668	730	693	704	643	698	1153	805	540	484.8	459.3	336.3	285.5	145	102	84.4	64.2	45	19	21.9	14.9	10.5	13.2	10.6	6.7	3.6
income-statement-row.row.net-income	2092	2126	2290	2137	1392	1842	2101	1504	1553	1623.6	1439.3	1228.6	1051.3	883.6	733.5	535	430.8	350.1	232.8	166.3	100.2	57.4	34.6	22.2	17.7	11.2	6