Global Partners LP

Symbol: GLP

NYSE

45.21

USD

Markedspris i dag

15.0082
P/E-forhold
-0.2115
PEG Ratio
1.54B
MRK Cap
0.06%
DIV Udbytte

Global Partners LP (GLP) Årsregnskaber

Q: Hvad er Global Partners LP (GLP) samlede aktiver?

Global Partners LP (GLP) samlede aktiver er .

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Global Partners LP (GLP). Virksomhedens omsætning viser gennemsnittet af NaN M, som er NaN % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er NaN M, som er NaN %. Den gennemsnitlige bruttofortjeneste er NaN %. Væksten i nettoindkomst for virksomheden sidste år er NaN %, hvilket svarer til NaN % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Global Partners LP, ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til . Et kig tilbage på det seneste år afslører en samlet aktivændring på NaN. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til NaN i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	19.6	4	10.8	9.7	12	8.1	14.9	10	1.1	5.2	9.2	6	4.3	17.9	0.7	0.9	2.1	17.8	1.8	3.3	3.5	0.6	1.2
balance-sheet.row.short-term-investments	0	0	0	0	0	26.4	3.8	21.4	66.1	0	0	0	0	0	0	0	0	13.9	0	0	0	0	0
balance-sheet.row.net-receivables	559.9	481.2	412.3	229.7	421	340.2	421	424.5	313.9	461.6	687.8	698.1	623.4	554.3	337.5	251.9	443.5	204.6	239.9	164.5	0	0	0
balance-sheet.row.inventory	397.3	566.7	509.5	384.4	450.5	386.4	350.7	521.9	389	336.8	572.8	634.7	664.1	586.8	465.9	240.3	484.3	288.1	260.7	165.6	0	0	0
balance-sheet.row.other-current-assets	121	74	132.4	157.6	121	99	78	70	65.6	56.5	36.7	65.4	43.9	1.9	21.1	170.8	13.3	66.7	9.2	8.5	0	0	0
balance-sheet.row.total-current-assets	1097.8	1169.3	1065.1	781.4	1004.5	874.9	878.1	1075.5	867	961.2	1374.3	1506.9	1412.9	1197.6	862.9	693.3	960.9	596.1	519.3	345.5	3.5	0.6	62.2
balance-sheet.row.property-plant-equipment-net	1766.4	1506.3	1379.6	1373	1401.6	1132.6	1036.7	1099.9	1242.7	825.1	803.6	712.3	408.9	422.7	159.3	162	161.7	31.7	22	22.6	14.8	15	13.9
balance-sheet.row.goodwill	429.2	427.8	328.1	323.6	324.5	327.4	312.4	294.8	435.4	154.1	154.1	32.3	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	20.7	26.9	26	35.9	46.8	58.5	56.5	65	75.7	48.9	67.8	60.8	36.7	40.1	28.6	31.4	34.2	9.1	10.6	12.2	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	449.9	454.6	354.1	359.5	371.2	385.9	368.9	359.8	511.1	203	221.8	93.1	36.7	40.1	28.6	31.4	34.2	9.1	10.6	12.2	0	0	0
balance-sheet.row.long-term-investments	94.4	-91.4	-75	-73	-86.8	-38.9	-28.9	-44.2	-44.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	86.3	91.4	75	73	86.8	38.9	28.9	44.2	44.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	37.5	30.7	32.3	26.6	31.1	30.8	7.5	-15.3	-1.8	50.7	28.1	17.3	10.4	11.9	2	2.6	2.5	2.1	2.8	12.6	-14.8	-15	-13.9
balance-sheet.row.total-non-current-assets	2434.5	1991.6	1766.1	1759.1	1803.9	1549.4	1442	1488.6	1796.6	1078.8	1053.6	822.8	456	474.7	189.8	196	198.4	42.8	35.4	47.4	14.8	15	13.9
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	243.4	215.1	124.9
balance-sheet.row.total-assets	3532.3	3160.9	2831.2	2540.5	2808.4	2424.3	2320.2	2564	2663.7	2040	2427.9	2329.8	1868.9	1672.3	1052.7	889.3	1159.2	638.9	554.8	393	261.7	230.7	201
balance-sheet.row.account-payables	648.7	530.9	353.3	207.9	373.4	309	313.4	320.3	303.8	456.6	781.1	759.7	575.8	443.5	243.4	219.8	371.3	222	259.5	140.5	0	0	0
balance-sheet.row.short-term-debt	76.7	218.3	267.1	109.8	217.1	103.3	126.7	274.6	98.1	0.7	3.7	83.7	62.8	193.2	221.7	208.2	306	189	1.5	145.2	0	0	0
balance-sheet.row.tax-payables	67.4	43	44.2	36.6	42.9	42.6	110.3	101.2	95.3	105.7	80.2	91.5	76.5	69.8	0.5	0.5	0	1.2	1200000	0	0	0	0.1
balance-sheet.row.long-term-debt-total	1122.7	1213.2	1305.4	1382.8	1445.7	1184.5	1108.1	1178.3	1165.4	601.9	910	762.8	731.1	593.5	240.9	225.3	190.2	83.2	183.2	47.9	0	0	0
Deferred Revenue Non Current	338.7	0	48.2	49.2	54.3	57.1	53	57.7	67.9	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	257.3	222.2	31.7	12.1	12.7	127.9	13.7	27.4	31.9	238.2	38.2	44.4	14.6	14.7	246.1	12.7	42.8	1.2	1	6.5	0	0	0
balance-sheet.row.total-non-current-liabilities	1748.9	1401	1463.8	1547.5	1595.3	1342.3	1257.2	1367	1375	696.3	992.2	848.1	782.5	643.8	327.6	251.1	209	87.9	187.8	52.5	0	0	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	261.7	230.7	0
balance-sheet.row.capital-lease-obligations	338.7	438.1	435	448.6	455.6	150	150.3	152.4	89.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2731.7	2372.4	2303.4	2045	2349.2	1925.1	1925.9	2166.2	1969.7	1403.8	1964.7	1893.3	1553.6	1395.5	895.3	745.8	998.9	535.6	478.4	369.8	261.7	230.7	0.1
balance-sheet.row.preferred-stock	139.8	139.5	139.5	67.2	67.2	67.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	658.7	649	392.1	428.8	398.5	437.9	399.4	401	657.1	599.4	426.8	456.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	-658.7	-788.5	-533.5	-494.5	-470.8	-510.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	0.4	-0.4	-1.9	1.6	-5.1	-5.3	-5.5	-5.4	-8.1	-13.3	-11.3	-19.7	-20.5	-13.8	-7	143.5	-2.7	103.2	76.3	23.2	0	0	0
balance-sheet.row.other-total-stockholders-equity	658.7	788.9	1.9	-1.6	5.1	5.3	-3	-2.9	-1.2	0.8	-0.2	-0.4	335.8	0	164.4	0	163.1	0	0	0	0	0	0
balance-sheet.row.total-stockholders-equity	798.8	788.4	-1.9	1.6	-5.1	-5.3	391	392.7	647.8	586.9	415.2	436.5	315.3	-13.8	157.4	143.5	160.4	103.2	76.3	23.2	0	0	200.9
balance-sheet.row.total-liabilities-and-stockholders-equity	3532.3	3160.9	2303.4	2045	2350.4	1927	2320.2	2564	2663.7	2040	2427.9	2329.8	1868.9	1381.7	1052.7	889.3	1159.2	638.9	554.8	393	261.7	230.7	201
balance-sheet.row.minority-interest	1.8	0.4	-1.9	-2.2	1.2	1.9	3.4	5.2	46.2	49.2	47.9	-0.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	800.7	788.9	-3.9	-0.6	-3.9	-3.4	394.3	397.8	694	636.2	463.2	436.1	315.3	-13.8	157.4	143.5	160.4	103.2	76.3	23.2	0	0	200.9
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	94.4	-91.4	-75	-73	-86.8	26.4	3.8	21.4	66.1	0	0	0	0	0	0	0	0	13.9	0	0	0	0	0
balance-sheet.row.total-debt	1538.1	1431.5	1572.4	1492.6	1662.8	1287.8	1234.8	1452.9	1263.5	602.6	913.7	846.5	793.9	786.7	462.6	433.5	496.2	272.3	184.7	193	0	0	0
balance-sheet.row.net-debt	1518.5	1427.5	1561.6	1482.8	1650.7	1279.6	1220	1442.9	1262.3	597.4	904.5	840.5	789.6	768.8	461.9	432.6	494.1	268.4	182.9	189.7	-3.5	-0.6	-1.2

Pengestrømsopgørelse

Det økonomiske landskab for Global Partners LP har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på NaN. Virksomheden udvidede for nylig sin aktiekapital ved at udstede NaN, hvilket markerer en forskel på NaN i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på NaN i rapporteringsvalutaen. Dette er en forskydning på NaN fra året før. I samme periode har virksomheden registreret NaN, NaN og NaN, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på NaN, med en forskel fra år til år på NaN. Desuden afsatte virksomheden NaN til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet NaN, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	142.6	362.2	60.8	101.7	35.2	102.4	57.1	-238.6	43.3	117	41.1	46.7	19.4	27	34.1	21.1	47	33.5	9.4	17.3	16	6	20.6
cash-flows.row.depreciation-and-amortization	110.1	104.8	102.2	100.1	108.2	106.8	105.7	111.9	115.9	86.4	77.1	45.5	30.4	20.1	14.7	15.1	9.6	4.1	1	3.2	0	0	-82.9
cash-flows.row.deferred-income-tax	2.5	9.6	0.6	13.3	0	-49.9	-25.9	-18.8	-3.6	0	0.3	1.2	4.7	0.8	1.2	-0.7	-14.4	0	0	0	0	0	1.3
cash-flows.row.stock-based-compensation	10.6	2.7	0.7	1.1	2	2.7	2.8	4.1	4.2	3.5	1.8	0	0.4	0.2	1.9	0.7	0.3	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	233.5	75	-119.3	80.3	-70	-7.3	201.2	-159.8	-108.2	126.4	124.7	132.2	-74	-138.6	-113.8	58.7	-157.9	-92.6	-44.8	-102.5	0	0	0
cash-flows.row.account-receivables	-79.5	-69	-182.6	190.6	-81.4	80.2	3.3	-110.8	156	224.5	8.4	-56.7	-70.5	-218.2	-90.5	189.7	-236.6	35.3	-40523251	0	0	0	0
cash-flows.row.inventory	172.1	-52.1	-123.9	65.6	-64.8	-29.8	173.2	-135.9	-32.6	236	62	40.9	-77.3	-120.9	-225.6	243.9	-196.2	-27.4	14.3	-17.9	0	0	0
cash-flows.row.account-payables	117.8	177.6	145.4	-165.5	64.4	-4.4	-6.8	17.4	-172.3	-324.5	18.7	146.9	132.3	200	23.7	-151.6	149.3	-37.4	-20828581	0	0	0	0
cash-flows.row.other-working-capital	23.2	18.5	41.7	-10.3	11.7	-53.4	31.6	69.5	-59.3	-9.6	35.6	1.1	-58.5	0.5	178.6	-223.4	125.6	-63.1	61351772.8	-84.6	0	0	0
cash-flows.row.other-non-cash-items	13.1	-74.3	5.2	16	19.1	14.1	7.7	181.2	11.1	11.7	10.1	6.8	1.9	3.2	0.7	4.3	0.3	0.6	0.4	0	22.6	21.6	88.3
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
cash-flows.row.investments-in-property-plant-an-equipment	-402	-106.8	-101.7	-76.3	-82.9	-69.2	-49.9	-71.3	-92.9	-95.1	-67.1	-44.9	-16	-14.7	-9.1	-11.5	-13.7	-5.9	-0.8	-2	-2.2	-3.3	0
cash-flows.row.acquisitions-net	11.4	-256.2	-18	7	17.1	-171.6	-38.5	0	-561.2	0	-185.3	-188.7	0	-248.4	0	0	-138	-6.6	0	0	0	0	0
cash-flows.row.purchases-of-investments	-95.3	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.sales-maturities-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15.3	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-6.4	126.8	4.7	-0.4	-1.4	15.1	26.7	77.7	4.3	4	9.2	7.1	2.6	0	0	0	0	0	0	0.9	0	0	1.2
cash-flows.row.net-cash-used-for-investing-activites	-492.4	-236.2	-115	-69.7	-67.2	-225.7	-61.6	6.4	-649.8	-91.1	-243.2	-226.5	-13.4	-263	-9.1	-11.5	-136.5	-12.4	-0.7	-1.2	-2.2	-3.3	1.2
cash-flows.row.debt-repayment	-144.4	-201.3	-78.6	-516.7	-409.2	-51.4	-218.6	-52.3	-0.7	-571.1	-212.5	0	-7.2	-252.9	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	288.8	0	72.2	344.8	463.9	66.4	0	0	109.3	137.8	279.3	0	69.6	132.2	0	0	49.1	0	181.6	0	0	0	0
cash-flows.row.common-stock-repurchased	-3.5	-4.5	-6	-0.6	-0.7	-0.8	-0.5	0	-3.9	-8.6	-6.7	-2.2	-0.7	-0.9	-4	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-144.7	-100.5	-91.9	-71.4	-76.6	-66	-62.7	-62.5	-97.5	-73.8	-67.3	-54.7	-42.8	-32	-26.1	-26.1	-23.3	-19.8	0	-16	0	0	0
cash-flows.row.other-financing-activites	-0.6	55.6	170.3	-1.3	-0.7	102	-0.2	237.2	575.9	257.9	-1.5	52.6	13.7	505.4	99.9	-62.7	224	88.8	-150.2	99	-33.6	-24.9	-31.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-4.5	-250.6	66	-245.1	-23.3	50.1	-282	122.4	583.1	-257.8	-8.7	-4.3	32.7	351.9	69.9	-88.9	249.8	69	31.4	83	-33.6	-24.9	-31.2
cash-flows.row.effect-of-forex-changes-on-cash	496.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-36.4	-24.3	-28.6
cash-flows.row.net-change-in-cash	15.6	-6.8	1.1	-2.3	3.9	-6.7	4.8	8.9	-4.1	-4	3.2	1.6	2	1.7	-0.3	-1.2	-1.8	2.1	-3.4	-0.1	-33.6	-24.9	-31.2
cash-flows.row.cash-at-end-of-period	19.6	4	10.8	9.7	12	8.1	14.9	10	1.1	5.2	9.2	6	4.3	2.4	0.7	0.9	2.1	3.9	1.8	3.3	-33.6	-24.9	-31.2
cash-flows.row.cash-at-beginning-of-period	4	10.8	9.7	12	8.1	14.9	10	1.1	5.2	9.2	6	4.3	2.4	0.7	0.9	2.1	3.9	1.8	5.1	3.5	0	0	0
cash-flows.row.operating-cash-flow	512.4	480	50.2	312.5	94.4	168.9	348.4	-119.9	62.5	344.9	255.1	232.5	-17.4	-87.2	-61.1	99.2	-115	-54.5	-34.1	-82	38.6	27.6	27.4
cash-flows.row.capital-expenditure	-402	-106.8	-101.7	-76.3	-82.9	-69.2	-49.9	-71.3	-92.9	-95.1	-67.1	-44.9	-16	-14.7	-9.1	-11.5	-13.7	-5.9	-0.8	-2	-2.2	-3.3	0
cash-flows.row.free-cash-flow	110.4	373.2	-51.5	236.2	11.5	99.7	298.6	-191.2	-30.4	249.8	188	187.6	-33.3	-101.9	-70.2	87.7	-128.8	-60.4	-34.8	-84	36.4	24.3	27.4

Resultatopgørelse række

Global Partners LPs omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for GLP rapporteres til at være NaN. Virksomhedens driftsomkostninger er NaN og viser en ændring på NaN% fra sidste år. Udgifterne til afskrivninger er NaN, hvilket er en ændring på NaN% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være NaN, hvilket viser en NaN% ændring fra år til år. Salgs- og marketingomkostninger er NaN, hvilket er en ændring på NaN% sammenlignet med året før. EBITDA baseret på de seneste tal er NaN, hvilket repræsenterer en NaN% vækst i forhold til året før. Driftsindtægterne er NaN, som viser en ændring på NaN% sammenlignet med året før. Ændringen i nettoindkomsten er NaN%. Nettoindkomsten for det sidste år var NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	16492.2	18877.9	13248.3	8321.6	13081.7	12672.6	8920.6	8239.6	10314.9	17270	19589.6	17626	14835.7	7801.6	5818.4	9019.1	6757.8	4472.4	1248.9	3187.6	2478.5	1594.1	1753.6
income-statement-row.row.cost-of-revenue	15978.3	17780.2	12529	7600.5	12419	12022.2	8337.5	7693.1	9717.2	16727.3	19183.8	17292.5	14626.1	7634.8	5668.6	8899.3	6630.9	4359.2	1220	3111.7	2411.4	1538.9	1691.1
income-statement-row.row.gross-profit	513.8	1097.6	719.3	721.1	662.8	650.4	583.1	546.5	597.7	542.6	405.8	333.5	209.6	166.7	149.8	119.8	127	113.2	28.9	75.9	67.1	55.2	62.5
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
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	176.9	454.1	364.3	334.1	353.8	279.4	309.1	297.9	303.8	222.9	204.9	147.4	4.8	3.5	3	2.9	2.3	1.5	0.4	4.8	18.8	17.7	0
income-statement-row.row.operating-expenses	266.3	717.2	577.2	526.7	524.8	450.4	464.1	447.6	480.8	376.9	320.4	248.9	156.9	117.4	99.1	76.7	75.5	66.7	15.8	57.8	49.1	45.2	26.8
income-statement-row.row.cost-and-expenses	16244.7	18497.5	13106.2	8127.1	12943.7	12472.6	8801.6	8140.8	10198	17104.2	19504.2	17541.4	14783.1	7752.2	5767.7	8976.1	6706.3	4425.9	1235.8	3169.5	2460.5	1584.1	1717.9
income-statement-row.row.interest-income	0	81.3	80.1	83.5	89.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	85.6	81.3	80.1	83.5	89.9	89.1	86.2	86.3	73.3	47.8	43.5	36.3	31.2	22.3	15.2	20.8	17.4	11.9	2.7	4.7	2	2.2	3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-86.9	-81.3	-80.1	-90.7	-102.9	-2.8	0.8	-251.1	-2.1	-2.2	-43.5	-36.3	-2	-22.3	-15.2	-0.1	14.1	0.5	-2.7	0	-2	1.1	0.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	176.9	454.1	364.3	334.1	353.8	279.4	309.1	297.9	303.8	222.9	204.9	147.4	4.8	3.5	3	2.9	2.3	1.5	0.4	4.8	18.8	17.7	0
income-statement-row.row.total-operating-expenses	-86.9	-81.3	-80.1	-90.7	-102.9	-2.8	0.8	-251.1	-2.1	-2.2	-43.5	-36.3	-2	-22.3	-15.2	-0.1	14.1	0.5	-2.7	0	-2	1.1	0.7
income-statement-row.row.interest-expense	85.6	81.3	80.1	83.5	89.9	89.1	86.2	86.3	73.3	47.8	43.5	36.3	31.2	22.3	15.2	20.8	17.4	11.9	2.7	4.7	2	2.2	3
income-statement-row.row.depreciation-and-amortization	110.1	-71	10.6	13	10.2	11	9.2	9.4	13.5	18.9	19.2	45.5	30.4	20.1	3	15.1	9.6	4.1	1	3.2	0	-1.1	26.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	247.5	460.3	142.2	192.3	139.2	197.2	119.8	-152.3	114.7	165.7	85.4	84.6	50.6	49.3	50.8	43.1	51.5	46.5	13.1	18	18	10	19.9
income-statement-row.row.income-before-tax	160.6	379	62.1	101.6	36.3	108	33.6	-238.6	41.4	117.9	41.9	48.3	19.4	27	35.6	22.2	48.2	35.1	10.4	0	16	6	20.6
income-statement-row.row.income-tax-expense	8.1	16.8	1.3	-0.1	1.1	5.6	-23.6	0.1	-1.9	1	0.8	1.6	0.1	0	1.4	1.2	1.2	1.7	1	0.7	0	5.1	-10.3
income-statement-row.row.net-income	152.5	362.2	60.8	102.2	35.9	103.9	58.8	-199.4	43.6	114.7	42.6	46.7	19.4	27	33.3	21.1	47	33.5	9.4	17.3	16	6	20.6