National Fuel Gas Company

符号: NFG

NYSE

56.42

USD

今天的市场价格

11.1624
市盈率
-0.0798
PEG比率
5.19B
MRK市值
0.04%
DIV收益率

National Fuel Gas Company (NFG) 财务报表

Q: 什么是 National Fuel Gas Company (NFG) 总资产是多少？

National Fuel Gas Company (NFG) 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 National Fuel Gas Company (NFG). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 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 National Fuel Gas 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. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	55.4	46	31.5	20.5	20.4	229.6	555.5	130	113.6	36.9	64.9	74.5	80.4	395.2	408.1	68.2	186.8	69.6	57.6	66.2	51.4	22.2	36.2	32.1	29.2	30.4	14	19.3	12.8	29
balance-sheet.row.short-term-investments	0	46	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.net-receivables	177.2	391.7	222.3	160.9	158.7	165.7	135.3	151.6	125.8	175.4	152.7	135.5	149.2	153.1	163.3	209.8	193.1	169.8	175.5	148.4	164	117.4	157.1	149.2	124	97.7	127.8	117.5	96.7	113.3
balance-sheet.row.inventory	81.5	172.3	120.4	85.2	79.6	77.8	74.2	70.6	64.7	67.2	93.8	78.4	82.3	73.6	80.4	118.6	101.9	96.2	97.8	112.4	122	108.8	116.9	80.9	64.5	56.3	49	56.2	50	58.5
balance-sheet.row.other-current-assets	100.3	59.4	59.7	47.6	97.1	68	51.5	59.4	60.7	54.8	56.9	56.1	138.5	116	70.5	102.9	72.4	183.9	241.8	46.3	73.6	57.6	43.6	62	39.6	26.1	17.9	28	29.7	20.1
balance-sheet.row.total-current-assets	414.4	761.1	522.4	314.2	362.6	544.6	818.3	413	513	377.3	448.7	355.6	385.3	775.4	777	499.5	554.1	519.5	572.8	373.3	411	306.1	353.9	324.3	257.3	210.5	208.7	221	189.2	220.9
balance-sheet.row.property-plant-equipment-net	7299.9	6566.5	6384.3	5998.1	5509.5	4977.1	4674.1	4454.5	5331.9	5743.1	5154.7	4739.8	4000.5	3450.2	3132	3154.1	2878.4	2877.7	2839.3	3006.8	2999.1	2844.7	2780.7	2683.4	2353.9	2248.1	1819.4	1709.6	1649.2	1542.7
balance-sheet.row.goodwill	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	1.7	21.5	26.2	28.8	31.5	42.3	46	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	5.5	7.2	27	31.6	34.3	37	47.8	51.5	55.1	8.3	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	74	95	149.6	154.5	144.9	132.5	125.3	110.7	93	86.8	96.3	86.8	80.7	92.7	94.8	80.6	85.9	88.4	-32.3	-387.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	409.5	698.2	342.8	283.1	272.2	512.7	891.3	823.8	137.2	40.3	79.4	150.9	144.4	149.7	802.3	1.9	8.6	23.4	83.8	458.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	77	-230.1	60.1	209.6	167.4	-136	-411.1	-171.1	636.6	486.6	443.4	596.6	668.4	630.5	-64	362.4	327.1	188.4	211.3	210	262.7	242.2	311	229.2	231.4	225.9	239.2	219.2	199.9	218.1
balance-sheet.row.total-non-current-assets	7865.8	7135.1	6942.4	6650.7	6099.5	5491.9	5285	5223.4	6204.1	6362.3	5779.3	5579.6	4899.4	4330.2	3992.2	3630.7	3334.3	3214.9	3149.9	3338.5	3317	3095.2	3091.7	2912.6	2585.3	2474	2058.6	1928.8	1849.1	1760.8
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
balance-sheet.row.total-assets	8280.3	7896.3	7464.8	6964.9	6462.2	6036.5	6103.3	5636.4	6717.1	6739.6	6227.9	5935.1	5284.7	5105.6	4769.1	4130.2	3888.4	3734.3	3722.7	3711.8	3727.9	3401.3	3445.6	3236.9	2842.6	2684.5	2267.3	2149.8	2038.3	1981.7
balance-sheet.row.account-payables	152.2	178.9	171.7	134.1	132.2	160	126.4	108.1	180.4	136.7	105.3	107.9	142.2	183.3	196.5	142.5	109.8	133	155.5	116	125.8	100.9	118.5	89	82.7	59.9	74.1	64.6	53.8	66.7
balance-sheet.row.short-term-debt	287.5	609	158.5	30	55.2	191.7	300	163.3	222.9	85.6	150.9	421	190	200	2.1	100	200	22.9	9.4	171.1	359.9	425.9	599.1	630.8	463.1	543.2	195.8	199.7	236.1	208.5
balance-sheet.row.tax-payables	0	0	0.2	0.2	0	0	1.8	0	6.9	5.8	0	0	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	2384.5	2083.4	2628.7	2629.6	2133.7	2131.4	2083.7	2086.3	2099	1649	1649	1149	899	1049	1249	999	799	1095.7	1119	1133.3	1147.8	1145.3	1046.7	953.6	822.7	692.7	581.6	574	474	462.5
Deferred Revenue Non Current	437	0	707.1	816.1	750.1	656	460.2	602	577.1	477.6	516.2	0	941.7	811.1	641.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	316.9	1104.2	869.5	262.9	208.7	49	183.5	1.6	10.1	233.5	0.6	163.5	159.4	66.1	44.1	132.1	129.6	134.4	295.1	189.4	71.5	152.7	145.9	94.5	93.3	86.3	94.3	87.1	0.1	-0.1
balance-sheet.row.total-non-current-liabilities	4510.6	3873.8	4442.5	4533.4	3897.8	3659.1	3753.5	3805.6	4245.6	3838.3	3738.2	3240.6	2864.2	2835.3	2861.4	2152	1819	2000.5	2033.1	1981.6	2033.3	1714.9	1562.3	1435.2	1264.2	1105	989.4	942.4	844.6	826.2
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.1	0	-37	-33.2	-28.8	-5.2	-23.1	-27.6	-25.5	0	0	0	0
balance-sheet.row.capital-lease-obligations	29.5	22.9	19.6	14.8	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-liab	5316.9	5816.4	5678.6	4992.9	4323.1	4099.2	4399.6	4109.4	4691.7	4328.9	4033.2	3975	3392.9	3359.7	3179.9	2526.6	2258.3	2290.8	2493.1	2421	2557.2	2365.7	2420.6	2226.4	1875.7	1768.9	1353.6	1293.8	1237.7	1201.4
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0.1	0	0	0	0.2	0	0	0	0.4	0	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	91.8	91.5	91.2	91	86.3	86	85.5	85.1	84.6	84.2	83.7	83.3	82.8	82.1	80.5	79.1	83.5	83.4	84.4	83	81.4	80.3	79.4	39.3	38.8	38.5	38.2	37.9	37.4	37.3
balance-sheet.row.retained-earnings	1885.9	1587.1	1191.2	991.6	1272.6	1098.9	851.7	676.4	1103.2	1614.4	1442.6	1306.3	1206	1063.3	948.3	953.8	983.8	786	813	718.9	642.7	549.4	513.5	525.8	472.5	428.1	472.6	422.9	380.1	363.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	-55.1	-625.7	-513.6	-114.8	-52.2	-67.8	-30.1	-5.6	93.4	-4	-19.2	-99	-47.7	-45	-42.4	3	-6.2	30.4	-197.6	-54.8	-65.5	-69.6	-20.9	-30	-4	7.3	-2.1	-761.5	-673.2	-623.5
balance-sheet.row.other-total-stockholders-equity	1040.8	1027.1	1017.4	1004.2	832.3	820.2	796.5	771.2	744.3	716.1	687.5	669.5	650.7	645.6	602.4	567.7	568.9	543.7	529.8	506.6	478.8	446.8	430.6	452.2	432	416.2	405	1156.7	1056.3	1002.6
balance-sheet.row.total-stockholders-equity	2963.4	2079.9	1786.2	1972	2139	1937.3	1703.7	1527	2025.4	2410.7	2194.7	1960.1	1891.9	1746	1589.2	1603.6	1630.1	1443.6	1229.6	1253.7	1137.4	1006.9	1002.7	987.4	939.3	890.1	913.7	856	800.6	780.3
balance-sheet.row.total-liabilities-and-stockholders-equity	8280.3	7896.3	7464.8	6964.9	6462.2	6036.5	6103.3	5636.4	6717.1	6739.6	6227.9	5935.1	5284.7	5105.6	4769.1	4130.2	3888.4	3734.3	3722.7	3711.8	3727.9	3401.3	3445.6	3236.9	2842.6	2684.5	2267.3	2149.8	2038.3	1981.7
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	37	33.3	28.8	22.3	23	27.6	25.5	0	0	0	0
balance-sheet.row.total-equity	2963.4	2079.9	1786.2	1972	2139	1937.3	1703.7	1527	2025.4	2410.7	2194.7	1960.1	1891.9	1746	1589.2	1603.6	1630.1	1443.6	1229.6	1290.7	1170.7	1035.6	1025	1010.5	966.9	915.6	913.7	856	800.6	780.3
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	74	141.1	149.6	154.5	144.9	132.5	125.3	110.7	93	86.8	96.3	86.8	80.7	92.7	94.8	80.6	85.9	88.4	-32.3	-387.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	2672	2692.4	2787.2	2659.6	2188.9	2131.4	2383.7	2086.3	2099	1734.6	1649	1570	1089	1249	1251.1	1099	999	1118.6	1128.4	1304.4	1507.7	1571.3	1645.8	1584.4	1285.8	1235.9	777.4	773.7	710.1	671
balance-sheet.row.net-debt	2616.5	2646.4	2755.7	2639	2168.5	1901.8	1828.2	1956.3	1985.4	1697.7	1584.1	1495.5	1008.6	853.8	843.1	1030.8	812.3	1049	1070.8	1238.2	1456.3	1549.1	1609.6	1552.3	1256.6	1205.5	763.4	754.4	697.3	642

现金流量表

在 National Fuel Gas 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 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 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NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，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NaN，同比差异为NaN. 此外，公司还将NaN 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 NaN，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
cash-flows.row.net-income	476.9	566	363.6	-123.8	304.3	391.5	283.5	-291	-379.4	299.4	260	220.1	258.4	215.6	100.7	268.7	337.5	138.1	189.5	166.6	178.9	117.7	65.5	127.2	115	32.3	114.7	104.7	75.9	82.4
cash-flows.row.depreciation-and-amortization	409.6	369.8	360.4	755.6	275.7	241	224.2	249.4	336.2	383.8	326.8	271.5	226.5	178.7	173.4	170.6	170.8	179.6	193.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	151.4	104.4	106	54.3	122.3	-18.2	118	-246.8	-357.6	142.4	167.9	144.2	164.3	134.7	-2.5	72.5	52.8	-5.2	40.4	40.3	78.4	62	-55.8	41.9	14	-26.2	3.8	3.9	8.5	4.9
cash-flows.row.stock-based-compensation	20.6	19.5	17.1	14.9	21.2	15.8	12.3	5.8	3.2	11.8	12.4	-1	1.2	0	-5.9	-16.3	-13.7	-6.5	-193.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	159	-247.9	-82.2	33.2	-37.5	-32.6	29.9	-87.5	123.2	62.6	-42.8	34.7	63.5	-78.4	142.2	-19.6	-6.4	54.8	-91.1	39.5	-79.8	-40.9	40.9	-78.9	4.5	3.1	56.6	-42.7	17	31.5
cash-flows.row.account-receivables	146.5	-168.8	-104.7	34.5	-3	-53.2	28.3	-4.1	64.1	16.6	-37.1	58.7	65.8	-34	161.4	-73.2	27.1	18	-254	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-8.4	3.1	-2	-6.6	-3.7	-4	-1.4	-3.5	3.4	13.3	-3	5.4	-9.9	6.5	81.3	-22.1	-5.7	1.7	1.9	9.9	-12.4	8.7	-37.1	-13.7	-7.8	-1.3	7.3	-6.3	5.7	-15.5
cash-flows.row.account-payables	21.5	12.3	20.6	2.1	-20.7	21.4	-2.3	-77.9	57.7	36.1	1.2	-10.6	14.4	-59.6	-61.1	32.8	-26	-23.1	48.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-0.6	-94.6	4	3.3	-10.1	3.2	5.3	-1.9	-2	-3.4	-3.9	-18.8	-6.8	8.7	-39.3	42.9	-1.8	58.3	112.8	29.6	-67.4	-49.6	78	-65.2	12.3	4.4	49.3	-36.4	11.3	47
cash-flows.row.other-non-cash-items	19.6	0.7	26.6	6.5	8.6	16.1	16.5	959.1	1127	9.4	14.3	-8.7	-35.2	9.1	201.6	6.8	-146.8	110.6	178.6	197.9	149.4	206.8	363.6	148.1	138.4	243.8	119.6	102.6	72.1	80.4
cash-flows.row.net-cash-provided-by-operating-activities	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	-1009.9	-811.8	-751.7	-1222.4	-788.9	-584	-450.3	-581.6	-1018.2	-914.4	-703.5	-1036.8	-839	-455.8	-309.9	-397.7	-276.7	-294.2	-219.5	-172.3	-152.3	-232.4	-292.7	-269.4	-260.5	-393.2	-214	-171.6	-182.8	-135.1
cash-flows.row.acquisitions-net	-124.8	254.4	104.6	-506.3	0	0	0	0	0	0	0	0	59.4	0	-34.9	0	232.1	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	124.8	-254.4	0	0	0	0	0	0	0	0	0	0	0	0	-1.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	10	30	0	0	0	0	0	0	0	0	0	0	0	0	3.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-112.5	263.1	13.9	505.1	-10.2	55.1	27.8	128.1	-6.6	6	-2.5	0.4	60.6	53.5	-4.8	68.7	-57.1	-3.2	116.2	9.1	47.4	26.5	-95.3	-115	-2.7	-109.9	-19.6	-1.3	10.6	3.6
cash-flows.row.net-cash-used-for-investing-activites	-1112.3	-518.7	-633.2	-1223.6	-799.2	-528.9	-422.6	-453.5	-1024.8	-908.4	-706	-1036.3	-719	-402.2	-347.3	-329	-101.8	-297.4	-103.3	-163.2	-104.8	-205.8	-388	-384.3	-263.2	-503.1	-233.6	-172.9	-172.2	-131.5
cash-flows.row.debt-repayment	-799	-98.5	-515.7	-467.8	-55.2	-566.5	0	0	0	0	-250	-150	-200	0	-100	-200	-119.6	-9.8	-13.3	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	98.5	3.7	161.6	-55.2	4.1	7.8	13.8	10.5	7.5	324.4	627.1	-0.6	26.1	28.2	17.4	17.5	23.3	20.3	23.8	17	10.9	11.5	14.3	10.7	7.9	7.1	9	2.6	9.1
cash-flows.row.common-stock-repurchased	-6.7	-9.6	-3.7	161.6	-8.9	-4.1	0	0	0	0	5.4	10.3	-0.6	0	247.8	-237	-48.1	-85.2	13.3	0	0	-81	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-176.1	-168.1	-163.1	-153.3	-147.4	-143.3	-139.1	-134.8	-130.7	-126.6	-122.7	-118.8	-114.6	-109.6	-104.2	-103.7	-100.6	-98.3	-106.8	-89.1	-84.5	0	-76.7	-73	-70.1	-67.2	-64.3	-61.2	-59.2	-57.2
cash-flows.row.other-financing-activites	774.8	-98.5	620.1	774	165.6	299.1	295.2	1.9	369.1	90.2	0.7	1	39.4	13.2	5.9	312.9	13.7	6.5	-128.7	-204.5	-126.9	-85.2	43.8	208.2	51.6	324.2	-9.1	63.2	39.1	-4.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-207	-276.2	-58.7	476.1	-101.1	-410.6	163.9	-119.1	248.9	-28.9	-42.2	369.6	-276.4	-70.3	77.7	-210.4	-237.1	-163.4	-215.2	-269.8	-194.4	-155.3	-21.4	149.5	-7.8	264.9	-66.3	11	-17.5	-52.3
cash-flows.row.effect-of-forex-changes-on-cash	2431.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	1.4	1.3	3.5	1.6	1.5	-0.6	-0.5	-2.1	1.6	-0.1	0	0	0
cash-flows.row.net-change-in-cash	-82.3	17.6	99.6	-6.7	-205.8	-325.9	425.6	16.4	76.7	-28	-9.6	-5.9	-316.7	-12.9	339.8	-56.6	55.2	12	0.1	14.7	29.2	-14	4.1	2.9	-1.2	16.4	-5.3	6.6	-16.2	15.4
cash-flows.row.cash-at-end-of-period	55.4	137.7	120.1	20.5	27.3	229.6	555.5	130	113.6	36.9	64.9	74.5	80.4	395.2	408.1	68.2	124.8	69.6	57.6	66.2	51.4	22.2	36.2	32.1	29.2	30.4	14	19.3	12.8	29
cash-flows.row.cash-at-beginning-of-period	137.7	120.1	20.5	27.3	233	555.5	130	113.6	36.9	64.9	74.5	80.4	397.2	408.1	68.2	124.8	69.6	57.6	57.5	51.4	22.2	36.2	32.1	29.2	30.4	14	19.3	12.7	29	13.6
cash-flows.row.operating-cash-flow	1237.1	812.5	791.6	740.8	694.5	613.6	684.3	589	852.6	909.4	738.6	660.8	678.7	459.7	609.4	482.8	394.2	471.4	317.3	444.3	326.8	345.6	414.1	238.2	271.9	253	294.7	168.5	173.5	199.2
cash-flows.row.capital-expenditure	-1009.9	-811.8	-751.7	-1222.4	-788.9	-584	-450.3	-581.6	-1018.2	-914.4	-703.5	-1036.8	-839	-455.8	-309.9	-397.7	-276.7	-294.2	-219.5	-172.3	-152.3	-232.4	-292.7	-269.4	-260.5	-393.2	-214	-171.6	-182.8	-135.1
cash-flows.row.free-cash-flow	227.2	0.7	39.8	-481.6	-94.5	29.6	233.9	7.4	-165.6	-5	35.1	-376	-160.3	3.9	299.5	85	117.5	177.2	97.8	272	174.6	113.2	121.4	-31.1	11.4	-140.2	80.7	-3.1	-9.3	64.1

利润表行

National Fuel Gas Company 的收入与上期相比变化了 NaN%。据报告, NFG 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	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	2173.8	2186	1742.7	1546.3	1693.3	1592.7	1579.9	1452.4	1760.9	2113.1	1829.6	1626.9	1778.8	1760.5	2057.9	2400.4	2039.6	2311.7	1923.5	2031.4	2035.5	1464.5	2100.4	1425.3	1263.3	1248	1265.8	1208	975.5	1141.3	1020.4	919.8	865.1	892	855.8	768.9	737.2	905.8	970.6
income-statement-row.row.cost-of-revenue	1325.9	1283.1	982.9	978.6	1092.6	1021.2	942	838.9	1156.1	1452.7	1229.3	415.6	628.7	658.4	1001.8	1235.2	1018.1	1267.6	959.8	1015.2	1024.6	513.5	1100.8	558.5	461.7	479.3	528.6	477.4	351.1	497.7	0	0	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	847.8	903	759.7	567.7	600.7	571.5	637.8	613.5	604.8	660.4	600.3	1211.3	1150.1	1102.1	1056.1	1165.2	1021.5	1044.1	963.7	1016.2	1010.9	951	999.6	866.8	801.6	768.7	737.2	730.6	624.4	643.6	1020.4	919.8	865.1	892	855.8	768.9	737.2	905.8	970.6
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	18.1	-796.7	94.7	88.4	88.9	4.7	7	9.8	8	9.5	4.7	763.2	708.9	661.6	576.3	679.1	625	768	657.5	671.8	706.8	662.1	803.7	571.4	544.7	660.7	500.2	506.9	456.1	470	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	92.7	101.2	94.7	88.4	88.9	84.4	85	81.7	89.6	90.7	82.4	763.2	708.9	661.6	648.4	679.1	625	768	657.5	671.8	706.8	662.1	803.7	571.4	544.7	660.7	500.2	506.9	456.1	470	0	0	0	0	0	0	0	0	0
income-statement-row.row.cost-and-expenses	1418.6	1384.3	1077.6	1067	1181.5	1105.6	1027	920.6	1245.7	1543.4	1311.7	1178.8	1337.7	1320.1	1650.2	1914.2	1643.1	2035.6	1617.3	1687	1731.4	1175.6	1904.5	1129.9	1006.4	1140	1028.8	984.3	807.2	967.7	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-income	131.9	130.4	146.4	117.1	106.8	6.8	4.1	4.2	3.9	4.2	4.3	3.7	2.9	3.7	5.8	10.8	1.6	10.3	6.5	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	131.9	130.4	146.4	117.1	106.8	114.5	119.8	121	99.5	94.3	94.1	86.2	78.1	93.9	86.9	-70.1	-68.4	-72.6	-73.2	-83.8	0	0	-120.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	18.1	-131.9	-161.6	-566.5	-122.3	4.7	7	-938.5	-1118.2	9.5	4.7	5.1	56.8	6.1	-172.9	13.7	9.9	6.4	16.1	7.5	117.7	7.2	15.3	10.4	12.3	35.9	3.2	3.9	5.4	3.7	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	18.1	-796.7	94.7	88.4	88.9	4.7	7	9.8	8	9.5	4.7	763.2	708.9	661.6	576.3	679.1	625	768	657.5	671.8	706.8	662.1	803.7	571.4	544.7	660.7	500.2	506.9	456.1	470	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	18.1	-131.9	-161.6	-566.5	-122.3	4.7	7	-938.5	-1118.2	9.5	4.7	5.1	56.8	6.1	-172.9	13.7	9.9	6.4	16.1	7.5	117.7	7.2	15.3	10.4	12.3	35.9	3.2	3.9	5.4	3.7	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	131.9	130.4	146.4	117.1	106.8	114.5	119.8	121	99.5	94.3	94.1	86.2	78.1	93.9	86.9	-70.1	-68.4	-72.6	-73.2	-83.8	0	0	-120.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	409.6	355.5	345.2	306.2	260.1	241	224.2	249.4	336.2	383.8	326.8	271.5	226.5	191.8	173.4	170.6	170.8	179.6	193.1	189.5	195.2	180.7	174.9	142.2	117.4	83	111.7	94.3	66.4	71.1	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	755.1	814.5	639.9	461.5	511.8	487.1	552.8	-416.5	-611.1	569.7	517.8	448	441.2	440.5	224.8	486.1	396.5	276.1	306.2	344.4	304.1	288.9	195.8	295.3	256.9	108	237	223.7	168.3	173.6	1020.4	919.8	865.1	892	855.8	768.9	737.2	905.8	970.6
income-statement-row.row.income-before-tax	641.4	682.6	478.3	-105	389.5	384	444.2	-523.5	-698.6	489	432.8	370.6	422.8	356.4	151.8	436.6	333.5	214.2	246.5	259.3	316	189.7	102.6	204.3	179.8	56.3	183.4	171	119.8	130.2	0	0	0	0	0	0	0	0	0
income-statement-row.row.income-tax-expense	164.5	116.6	114.7	18.7	85.2	-7.5	160.7	-232.5	-319.1	189.6	172.8	150.6	164.4	137.2	51.1	167.9	131.8	76.1	93	92.7	128.2	72	37.1	77.1	64.8	24	68.7	66.3	43.9	47.8	-75.2	-60.3	-49	-52	-52.4	-42.6	-35.9	-43.4	-46.9
income-statement-row.row.net-income	476.9	566	363.6	-123.8	304.3	391.5	283.5	-291	-379.4	299.4	260	220.1	258.4	225.9	100.7	268.7	337.5	138.1	189.5	166.6	178.9	117.7	65.5	127.2	115	23.2	114.7	104.7	75.9	85.6	75.2	60.3	49	52	52.4	42.6	35.9	43.4	46.9