Lennox International Inc.

符号: LII

NYSE

458.73

USD

今天的市场价格

26.4938
市盈率
1.0753
PEG比率
16.34B
MRK市值
0.01%
DIV收益率

Lennox International Inc. (LII) 财务报表

Q: 什么是 Lennox International Inc. (LII) 总资产是多少？

Lennox International Inc. (LII) 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 Lennox International Inc. (LII). 的默认数据。公司收入显示 3417.081 M 的平均值，即 0.055 % 增长率。整个期间的平均毛利润为 1005 M，即 0.065 %. 平均毛利率为 0.296 %. 公司去年的净收入增长率为 0.187 %，等于 -0.021 % % 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 Lennox International 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 0.090. 在流动资产领域，LII 的报告货币为1433.5. 这些资产中的很大一部分，即 69.1 是现金和短期投资。与去年的数据相比，该部分的变化率为0.131%. 公司的长期投资虽然不是其重点，但以报告货币计算的58.4（如果有的话）为58.4。这表明与上一报告期相比，31.532% 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 1110.4. 这一数字表明，-0.127% 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 285.3. 这方面的年同比变化率为 -2.405%. 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594.6，存货估值为 699.1，商誉估值为 222.1（如有. 无形资产总额（如果有）按 0 估值. 应付账款和短期债务分别为 374.7 和 219.6. 债务总额为1527.3，债务净额为 1466.6. 其他流动负债为 415.6，加上总负债 2595. 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	326.9	69.1	61.1	36.5	129	40.2	46.3	68.2	50.2	38.9	37.5	38	51.8	45	160	124.3	155.5	173.2	144.3	213.5	60.9	76.1	76.4	34.4	40.6	29.2	28.4
balance-sheet.row.short-term-investments	37.1	8.4	8.5	5.5	5.1	2.9	0	0	0	0	0	0	0	0	0	0	33.4	27.7	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	2749	594.6	608.5	508.3	448.3	477.8	472.7	506.5	469.8	422.8	421.4	408.1	373.4	408.7	384.8	357	369.6	492.5	502.6	508.4	472.5	463.4	307.3	291.5	399.1	443.1	318.9
balance-sheet.row.inventory	3126.4	699.1	753	510.9	439.4	544.1	509.8	484.2	418.5	418.8	463.3	378.8	374.8	336.5	286.2	250.2	298.3	325.7	305.5	242.4	247.2	226.6	219.7	281.2	359.5	345.4	274.7
balance-sheet.row.other-current-assets	272.1	70.7	73.9	119.7	70.9	58.8	60.6	78.4	67.4	57.7	59.3	53	61	76.3	67	67.5	87.4	48.4	43.8	62.6	51	46	38.4	63.7	101.9	69.9	73.5
balance-sheet.row.total-current-assets	6567.2	1433.5	1496.5	1175.4	1087.6	1120.9	1089.4	1137.3	1005.9	938.2	1014	902.4	987.1	903.3	946.9	833.9	935	1070.7	1018.4	1047.2	844.7	845.5	675.1	713.4	901.2	887.6	695.5
balance-sheet.row.property-plant-equipment-net	3555.7	934	768.8	711.2	658.7	627	408.3	397.8	361.4	339.6	358.6	335.5	298.2	309.9	324.3	329.6	329.5	317.9	288.2	255.7	234	234.6	231	291.5	354.2	330	255.1
balance-sheet.row.goodwill	810.1	222.1	186.3	186.6	186.9	186.5	186.6	200.5	195.1	195.1	209.4	216.8	223.8	305.6	271.8	257.4	232.3	262.8	239.8	223.9	225.4	447.3	0	0	0	0	0
balance-sheet.row.intangible-assets	0	0	0	0	0	0	0	8.6	7.3	6.2	23.9	23.2	35.3	0	0	0	0	0	3.2	223.9	225.4	447.3	420.8	704.7	739.5	394.3	155.3
balance-sheet.row.goodwill-and-intangible-assets	810.1	222.1	186.3	186.6	186.9	186.5	186.6	200.5	195.1	195.1	209.4	216.8	223.8	305.6	271.8	257.4	232.3	262.8	243	223.9	225.4	447.3	420.8	704.7	739.5	394.3	155.3
balance-sheet.row.long-term-investments	58.4	58.4	44.4	37.7	37	38.6	36.6	38.1	35.1	36.8	36.2	32.4	37	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	290.5	133.8	27.5	11.3	13.2	21.5	67	94.4	136.7	145.7	97.5	88.5	102.8	107	87.2	74.6	113.5	94	104.3	71.9	82.8	59.8	0	0	0	0	0
balance-sheet.row.other-non-current-assets	455.2	98.5	44.1	49.7	49.1	40.4	29.3	23.4	26.1	24.8	48.6	51.1	43	79.9	61.8	48.4	49.2	69.2	65.9	138.9	131.7	139.4	194.8	84.4	60.2	71.8	47.1
balance-sheet.row.total-non-current-assets	5169.9	1446.8	1071.1	996.5	944.9	914	727.8	754.2	754.4	742	750.3	724.3	704.8	802.4	745.1	710	724.5	743.9	701.4	690.4	673.9	881.1	846.7	1080.6	1153.8	796.1	457.5
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	11737.1	2880.3	2567.6	2171.9	2032.5	2034.9	1817.2	1891.5	1760.3	1680.2	1764.3	1626.7	1691.9	1705.7	1692	1543.9	1659.5	1814.6	1719.8	1737.6	1518.6	1726.6	1521.7	1794	2055	1683.7	1153
balance-sheet.row.account-payables	1628.4	374.7	427.3	402.1	340.3	372.4	433.3	348.6	361.2	320.1	324.3	283.1	284.7	277	273.8	238.2	234.5	289.8	278.6	296.8	237	262.9	247.6	242.5	260.2	196.1	149.8
balance-sheet.row.short-term-debt	1795.1	219.6	773.9	66.1	64.9	374.6	300.8	33.5	252.5	235.3	250.6	167.2	35.6	5.5	2	37.7	6.7	41.2	12.4	12.5	42.4	25	23.1	52.6	62.9	56.8	74.8
balance-sheet.row.tax-payables	63.1	4.2	17.6	26.9	20.3	0	2.1	2.1	9	26	13.4	31.6	4.5	5.7	5.3	0	3.7	1.1	33.8	24.8	14.6	35.3	0	0	0	0	0
balance-sheet.row.long-term-debt-total	4525.5	1110.4	976	1371.5	1113.5	980.3	740.5	970.5	615.7	508.6	675	233.2	351	459.6	317	193.8	413.7	166.7	96.8	108	268.1	337.3	356.7	465.2	627.5	520.3	242.6
Deferred Revenue Non Current	14.4	7.5	6.4	5.5	5.6	5.9	5.9	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	75.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1621.8	415.6	384.9	348.7	290.6	247.3	261.4	265.1	268.5	261.8	240.8	253.9	303.3	253.6	334.5	317.9	331.1	1.1	33.8	25.5	18.3	35.3	12.8	9.9	266.8	210.1	207.6
balance-sheet.row.total-non-current-liabilities	5752	1580.4	1175	1613.8	1348.3	1202.4	958.3	1186.9	833.7	754.6	928	427	555.5	665	486.7	345.7	624.9	321.9	264.3	286.7	461.7	527.1	529.9	583.2	720	608.7	331.7
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	867.6	197.3	225.1	199.8	197.8	183.7	19.2	15.1	15	16.8	17	16.2	16	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10860.9	2595	2770.7	2440.9	2049.6	2205.1	1966.8	1841.4	1722.3	1578.6	1755.3	1141	1195.1	1237.9	1102.3	939.5	1200.9	1006.1	915.4	943.2	1045.7	1142.4	1067.3	1137.7	1309.9	1071.7	763.9
balance-sheet.row.preferred-stock	13.7	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	3.6	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.8	0.8	0.8	0.7	0.7	0.6	0.6	0.6	0.6	0.5	0
balance-sheet.row.retained-earnings	13806.6	3506.2	3070.6	2719.3	2385.8	2148.7	1855	1575.9	1353	1146.7	1022.1	870.5	744.4	692.9	642.2	558.6	538.8	447.4	312.5	191	66.8	218.9	171.3	383.6	447.4	409.9	350.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	-282.2	-56.9	-90.6	-88.1	-97.2	-103.8	-188.8	-157.4	-195.1	-204.7	-153.5	-61.1	-22.3	-37.1	30.2	-0.8	-98.8	63.6	-5.1	0.4	-17.5	-24.6	-93.2	-72	-43.5	-15.5	0
balance-sheet.row.other-total-stockholders-equity	-12665.5	-3164.9	-3184	-2901.1	-2306.6	-2216	-1816.7	-1369.3	-1121.2	-841.7	-861.1	-325.4	-226.2	-188.9	-83.6	45.7	17.8	296.7	496.2	602.3	422.9	389.3	374	342.5	338.6	203	25.5
balance-sheet.row.total-stockholders-equity	876.2	285.3	-203.1	-269	-17.1	-170.2	-149.6	50.1	37.6	101.2	8.4	484.9	496.8	467.8	589.7	604.4	458.6	808.5	804.4	794.4	472.9	584.2	452.8	654.6	743.1	597.9	376.4
balance-sheet.row.total-liabilities-and-stockholders-equity	11737.1	2880.3	2567.6	2171.9	2032.5	2034.9	1817.2	1891.5	1760.3	1680.2	1764.3	1626.7	1691.9	1705.7	1692	1543.9	1659.5	1814.6	1719.8	1737.6	1518.6	1726.6	1521.7	1794	2055	1683.7	1153
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0.4	0.4	0.6	0.8	1.5	0	0	0	0	0	0	0	0	0	1.6	1.7	2.1	14.1	12.7
balance-sheet.row.total-equity	876.2	285.3	-203.1	-269	-17.1	-170.2	-149.6	50.1	38	101.6	9	485.7	498.3	467.8	589.7	604.4	458.6	808.5	804.4	794.4	472.9	584.2	454.4	656.3	745.1	612	389.1
balance-sheet.row.total-liabilities-and-total-equity	11737.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	95.5	66.8	8.5	5.5	5.1	2.9	36.6	38.1	35.1	36.8	36.2	32.4	37	0	0	0	33.4	27.7	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	6692.2	1527.3	1749.9	1437.6	1178.4	1354.9	1041.3	1004	868.2	743.9	925.6	400.4	386.6	465.1	319	231.5	420.4	207.9	109.2	120.5	310.5	362.3	379.9	517.8	690.5	577.1	317.4
balance-sheet.row.net-debt	6402.4	1466.6	1697.3	1406.6	1054.5	1317.6	995	935.8	818	705	888.1	362.4	334.8	420.1	159	107.2	298.3	62.4	-35.1	-93	249.6	286.2	303.5	483.4	649.8	547.9	289

现金流量表

在 Lennox International 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 1.416 的转变。该公司最近通过发行 3.9 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-319700000.000. 与上一年相比， 2.104 发生了变化. 在同一时期，公司记录了 86, -0.1 和 -238.7，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-153.4 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 -5.4，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	616.4	590.1	497.1	464	356.3	408.7	359	305.7	277.8	187.2	208.1	179.9	135	88.3	116.2	51.1	122.8	169	166	150.7	-134.4	84.4	-190.4	-42.4	59.1	73.2	52.5
cash-flows.row.depreciation-and-amortization	90.4	86	77.9	72.4	72.6	71.1	66	64.6	58.1	62.8	60.8	58.9	55.4	60.4	53.5	52.9	50.6	48.8	44.3	37.4	42.6	48.7	56.7	82.5	84.4	57.4	43.5
cash-flows.row.deferred-income-tax	-27.1	-26	-15.2	-5.4	7.2	16.6	25.2	43.3	-4	-21.3	6.1	3.5	-2.7	3.6	-9.5	6.7	25	5.7	-26.3	11.9	3.2	5	-17.3	0	-21	4.5	0
cash-flows.row.stock-based-compensation	30.6	30.1	21.8	24.3	24.3	21.3	26.3	24.9	31.7	26.6	23.3	29.3	15.2	13.7	15.4	12.8	11.8	21	24.4	28.8	0	0	0	0	0	3.9	0
cash-flows.row.change-in-working-capital	33.8	5.7	-267.9	-52.6	136.1	-166.2	4.7	-115.5	8.8	17.6	-101.7	-54	44.9	-112.5	6.5	77.2	-24.7	-17	-35	40.3	-103.7	-91.1	89.6	102.1	121.5	-68.5	-93.7
cash-flows.row.account-receivables	77.5	-32.7	-112.4	-23.8	67.2	-35.9	-4.2	-34.2	-14.3	-20.9	-34.2	-49.9	44.7	-77.1	15.8	48.8	10.4	18.8	8.2	-414.9	-320.7	-317.2	0	0	0	0	0
cash-flows.row.inventory	36.1	11.1	-249.3	-71	110.3	-63.9	-84.2	-56.4	0.3	28.8	-96.7	-19.5	-55.8	-28.8	-31.1	51.8	15	-6.7	-47.3	0.1	-28.3	0.9	49.5	62.1	-3.3	-9.3	-52.4
cash-flows.row.account-payables	13.5	-29.2	28.2	55.2	-31.7	-56.1	102.2	-18.5	40.1	-2.9	46.1	-10.9	37.1	-5.9	33.6	-5.4	-44.2	0.1	-25.9	64.4	-15.4	-5	0	0	0	0	0
cash-flows.row.other-working-capital	-93.3	56.5	65.6	-13	-9.7	-10.3	-9.1	-6.4	-17.3	12.6	-16.9	26.3	18.9	-0.7	-11.8	-18	-5.9	-29.2	30	390.7	260.7	230.2	40.1	40	124.8	-59.2	-41.3
cash-flows.row.other-non-cash-items	364.2	47.2	-11.4	12.8	15.9	44.6	14.3	2.1	-17.9	58.3	-11.8	-7.3	-26.4	22.7	3.7	24.8	-2.3	10.6	26.3	-40.4	248.2	9.7	229.4	69.7	1.2	0.1	2.7
cash-flows.row.net-cash-provided-by-operating-activities	789.1	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
cash-flows.row.investments-in-property-plant-an-equipment	-244.3	-250.2	-101.1	-106.8	-78.5	-105.6	-95.2	-98.3	-84.3	-69.9	-88.4	-78.3	-50.2	-43.2	-45.8	-58.8	-62.1	-68.4	-73.8	-63.3	-40.3	-41.2	-22.7	-17.4	-58.3	-410.4	-212.5
cash-flows.row.acquisitions-net	-67.6	-69.6	1.6	0.9	1	43.5	114.7	0	0	0	0	8.6	10.1	-147.1	-3.6	10	-4.7	0	0	0	0	-0.7	-4.7	-19.4	-247.4	0	0
cash-flows.row.purchases-of-investments	-4.8	0.1	-3.5	-0.5	-2.2	-2.9	0	0	0	0	0	0	0	0	0	-16.9	-64.2	-43.3	-24.2	2.5	0	-8.9	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	-1.3	0.1	-1.6	-0.4	-1	1.3	0	0	0	0	0	0	0	0	0	51.1	58.7	15.1	0	39.3	23.3	8.9	0	0	0	0	0
cash-flows.row.other-investing-activites	26	-0.1	1.6	0.4	1	79.6	11	0.2	0.2	0.1	1.1	2.4	-0.3	12.5	-12	0.6	5.8	0.8	3.5	0.7	0.6	19.5	60.1	3.9	2.8	3	0.1
cash-flows.row.net-cash-used-for-investing-activites	-316.7	-319.7	-103	-106.4	-79.7	15.9	30.5	-98.1	-84.1	-69.8	-87.3	-67.3	-40.4	-177.8	-61.4	-14	-66.5	-95.8	-94.5	-20.8	-16.4	-22.4	32.7	-32.9	-302.9	-407.4	-212.4
cash-flows.row.debt-repayment	-2088.6	-238.7	-2671.9	-1545.3	-2472.9	-1876.2	-2561	-2556.9	-2627.2	-1893.2	-1950.8	-1744.5	-1691.1	-1397.4	-113.2	-189.3	-36.4	-98.3	-11.6	-45.5	-52.3	-19.2	-142.2	0	0	-223.6	0
cash-flows.row.common-stock-issued	4.1	3.9	3.6	3.3	3	3.3	3.3	3.1	2.6	2.4	2	1.8	1613	1890.8	203.3	9.4	249.9	21.5	19.8	25.8	20.4	12.5	10	3.9	0.8	141.9	9.6
cash-flows.row.common-stock-repurchased	-21	-14.9	-308.3	-622.1	-117.9	-424	-477.1	-276.1	-333.3	-32	-572.7	-137	-57.9	-123	-153.7	-5.6	-323.8	-253.6	-163.4	-15.8	-0.1	-0.4	-0.3	-0.2	-25.3	-12.5	-8.5
cash-flows.row.dividends-paid	-154.9	-153.4	-142	-126.5	-118.1	-110.5	-93.9	-79.7	-69	-59.3	-52.6	-34	-47.6	-36.5	-32.4	-31.1	-32.4	-35	-31.3	-24.8	-22.8	-22.1	-21.7	-21.3	-16.3	-14.2	-10.8
cash-flows.row.other-financing-activites	1864.6	-5.4	2944.5	1791.9	2264.1	1984	2590.9	2691.3	2771.7	1733.4	2484.6	1763.5	3.5	-345.8	2.5	4.9	10.7	212.7	11	3.4	-0.3	-2.7	-5.9	-167.1	111.2	447.1	99.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-461.8	-403.1	-174.1	-498.7	-441.8	-423.4	-537.8	-218.3	-255.2	-248.7	-89.5	-150.2	-180.1	-11.9	-93.5	-211.7	-132	-152.7	-175.5	-56.9	-55.1	-31.9	-160.1	-184.8	70.4	338.7	89.5
cash-flows.row.effect-of-forex-changes-on-cash	-5.3	-2.2	-3.6	-3.3	-4.3	2.4	-10.1	9.3	-3.9	-11.3	-8.5	-6.6	5.9	-1.5	4.8	2.4	-8.1	11.6	1.1	1.6	0.4	-0.7	1.5	-0.5	-1.1	-1.1	-1.5
cash-flows.row.net-change-in-cash	5.3	8.1	21.6	-92.9	86.6	-9	-21.9	18	11.3	1.4	-0.5	-13.8	6.8	-115	35.7	2.2	-23.4	1.2	-69.2	152.6	-15.2	1.7	42	-6.2	11.5	0.8	-119.4
cash-flows.row.cash-at-end-of-period	289.8	60.7	52.6	31	123.9	37.3	46.3	68.2	50.2	38.9	37.5	38	51.8	45	160	124.3	122.1	145.5	144.3	213.5	60.9	76.1	76.4	34.4	40.6	29.2	28.4
cash-flows.row.cash-at-beginning-of-period	284.5	52.6	31	123.9	37.3	46.3	68.2	50.2	38.9	37.5	38	51.8	45	160	124.3	122.1	145.5	144.3	213.5	60.9	76.1	74.4	34.4	40.6	29.2	28.4	147.8
cash-flows.row.operating-cash-flow	789.1	733.1	302.3	515.5	612.4	396.1	495.5	325.1	354.5	331.2	184.8	210.3	221.4	76.2	185.8	225.5	183.2	238.1	199.7	228.7	55.9	56.7	167.9	212	245.1	70.6	5
cash-flows.row.capital-expenditure	-244.3	-250.2	-101.1	-106.8	-78.5	-105.6	-95.2	-98.3	-84.3	-69.9	-88.4	-78.3	-50.2	-43.2	-45.8	-58.8	-62.1	-68.4	-73.8	-63.3	-40.3	-41.2	-22.7	-17.4	-58.3	-410.4	-212.5
cash-flows.row.free-cash-flow	544.8	482.9	201.2	408.7	533.9	290.5	400.3	226.8	270.2	261.3	96.4	132	171.2	33	140	166.7	121.1	169.7	125.9	165.4	15.6	15.5	145.2	194.6	186.8	-339.8	-207.5

利润表行

Lennox International Inc. 的收入与上期相比变化了 0.056%。据报告, LII 的毛利润为 1547.8。该公司的营业费用为 705.5，与上年相比变化了 12.664%. 折旧和摊销费用为 86，与上一会计期间相比变化了 0.121%. 营业费用报告为 705.5，显示12.664% 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0.204%. 营业收入为 842.3，与上年相比变化了0.284%. 净利润的变化率为 0.187%。去年的净收入为590.1.

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	4979.6	4981.9	4718.4	4194.1	3634.1	3807.2	3883.9	3839.6	3641.6	3467.4	3367.4	3199.1	2949.4	3303.6	3096.4	2847.5	3481.4	3749.7	3671.1	3366.2	2982.7	3085.1	3025.8	3119.7	3247.4	2361.7	1821.8
income-statement-row.row.cost-of-revenue	3398.5	3434.1	3433.7	3005.7	2594	2727.4	2772.7	2714.4	2565.1	2520	2464.1	2337.9	2227.1	2470	2204.6	2054.1	2507.9	2697.1	2515.9	2258.2	1985.2	2067.9	2074	2190	2122.6	1559.9	1210.5
income-statement-row.row.gross-profit	1581.1	1547.8	1284.7	1188.4	1040.1	1079.8	1111.2	1125.2	1076.5	947.4	903.3	861.2	722.3	833.6	891.8	793.4	973.5	1052.6	1155.2	1108	997.5	1017.2	951.7	929.6	1124.8	801.8	611.3
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	94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	708.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-182.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	6.7	-0.2	-1	-1.5	-2.2	-1.7	-16.7	-8.1	-11	-20.9	-6.7	-9.5	-2.8	-4.6	0.1	-7.3	-8.6	0	-53.7	-50.2	208	1.9	-7.9	0	84.4	57.4	504.6
income-statement-row.row.operating-expenses	709.2	705.5	626.2	597.4	553.7	584.2	608.2	637.7	621	580.5	573.7	570.1	507	655.3	685.8	650.2	713.9	778.7	919.5	852.2	1034.1	861.5	818.3	857.2	966.2	645.8	504.6
income-statement-row.row.cost-and-expenses	4107.7	4139.6	4059.9	3603.1	3147.7	3311.6	3380.9	3352.1	3186.1	3100.5	3037.8	2908	2734.1	3125.3	2890.4	2704.3	3221.8	3475.8	3435.4	3110.4	3019.3	2929.4	2892.3	3047.2	3088.7	2205.7	1715.1
income-statement-row.row.interest-income	30.5	4.3	1.1	1	1.4	1.1	0.8	1.5	1.1	1.6	1.7	2	1.8	1.9	13.7	1.2	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	53.6	56	38.7	25	28.3	47.5	38.3	30.6	27	23.6	17.2	14.5	17.1	16.8	12.8	9.4	13.7	6.8	15.4	15.4	27.2	31.8	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-182.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-79.2	-104.8	-40.4	-30.2	-33.3	8.7	3.2	7.1	-25.8	-60.7	5.2	-2.3	3.5	-30.9	-16.6	-33.9	-39.5	-8.9	40.8	44.8	-207.2	0.6	1.3	-73.6	-1.8	0.3	-1.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	6.7	-0.2	-1	-1.5	-2.2	-1.7	-16.7	-8.1	-11	-20.9	-6.7	-9.5	-2.8	-4.6	0.1	-7.3	-8.6	0	-53.7	-50.2	208	1.9	-7.9	0	84.4	57.4	504.6
income-statement-row.row.total-operating-expenses	-79.2	-104.8	-40.4	-30.2	-33.3	8.7	3.2	7.1	-25.8	-60.7	5.2	-2.3	3.5	-30.9	-16.6	-33.9	-39.5	-8.9	40.8	44.8	-207.2	0.6	1.3	-73.6	-1.8	0.3	-1.6
income-statement-row.row.interest-expense	53.6	56	38.7	25	28.3	47.5	38.3	30.6	27	23.6	17.2	14.5	17.1	16.8	12.8	9.4	13.7	6.8	15.4	15.4	27.2	31.8	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	90.4	86	76.7	74.3	93.1	71.1	66	64.6	58.1	62.8	60.8	58.9	55.4	60.4	53.5	52.9	50.6	48.8	44.3	37.4	42.6	48.7	56.7	82.5	84.4	57.4	43.5
income-statement-row.row.ebitda-caps	965.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	811.8	842.3	656.2	590.3	478.5	499.2	509.5	494.5	429.4	305.4	334.7	289	219.1	147.7	190.4	109.2	220.1	248.7	222.4	253.4	-36.6	155.7	125.6	-0.7	158.6	156	106.7
income-statement-row.row.income-before-tax	766.5	737.5	615.8	560.1	445.2	507.9	467.9	464	402.7	282.6	317.6	274.3	201.7	130.6	176.6	100.9	206.3	258.2	218.4	235	-63	129.7	94.7	-44.4	101	123.3	89.7
income-statement-row.row.income-tax-expense	150.1	147.4	118.7	96.1	88.1	99.1	107.6	156.9	124.1	95.4	109.5	94.4	66.7	42.3	59.5	39.1	81.2	89.2	52.4	83	30.5	45.3	35.9	-2	41.9	50.1	37.2
income-statement-row.row.net-income	616.4	590.1	497.1	464	356.3	408.7	359	305.7	277.8	186.6	205.8	171.8	90	88.3	116.2	51.1	122.8	169	166	150.5	-134.4	84.4	-190.4	-42.4	59.1	73.2	52.5