Turners Automotive Group Limited

Symbol: TRA.NZ

NZE

3.98

NZD

Markedspris i dag

6.8265
P/E-forhold
0.4232
PEG Ratio
351.65M
MRK Cap
0.06%
DIV Udbytte

Turners Automotive Group Limited (TRA-NZ) Årsregnskaber

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Turners Automotive Group Limited (TRA.NZ). 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 Turners Automotive Group Limited, 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	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	78.8	83.6	82.3	98.8	82.1	25.1	79.4	32.3	29.7	21.9	22.5	23.2	24.4	22.3	32.6	61.9	69.8	119.9	66.5	75.9	44.6	14	17.7	18.5	55.8	7.3	8.9	0
balance-sheet.row.short-term-investments	67	70.2	70.4	66	66.3	0	10.3	18.5	17.4	16.3	17.4	19.8	20	19.9	18.6	28.1	35.2	54.1	43	31	28.9	9.3	6.6	12.1	4.3	4.6	0	0
balance-sheet.row.net-receivables	440.7	439.8	345.4	310.2	313.2	313.1	238.6	195.4	169.4	61.3	50.3	44.4	43.7	45.3	94.8	207.3	208.8	181.1	152.2	135.4	104.8	86.3	78.6	56.6	0.7	38.4	28.6	0
balance-sheet.row.inventory	26.1	32	30.2	44.4	38.9	38.6	44.6	14.2	9	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.1	0.7	0.2	0.1	0.1	0
balance-sheet.row.other-current-assets	2.9	0.3	0	0.4	-129.1	53.4	4.6	83.1	-81.6	0	0	0	0	0	0	0	0	0	0	0	0	0.5	0.5	0.1	-0.7	-0.1	0	0
balance-sheet.row.total-current-assets	554.4	305.2	262.9	295.1	434.1	430.2	361.6	140.4	126.5	83.2	55.6	48.9	47.1	83.4	145.4	273.9	278.6	301	218.7	211.9	150.7	101.2	96.9	75.8	56.1	45.7	37.6	0
balance-sheet.row.property-plant-equipment-net	128.2	91.1	83.8	77.6	39.1	35.9	18.9	11.1	8.3	0.6	0.7	0.5	0.6	0.7	1.1	2	3.5	3.3	3.9	3.3	2.2	2.1	1	1.2	0.6	0.4	0.2	0
balance-sheet.row.goodwill	92.5	92.5	92.5	92.5	92.5	0	92.5	57.1	55.5	25	24.9	1	1	1	1	1	2.1	2.8	4.4	4.7	5.5	9	5.1	5.4	4.3	2.4	2.4	0
balance-sheet.row.intangible-assets	163.6	164.5	166	166.8	166.7	171	172.1	105.3	103.6	25.9	26.3	1.3	1.2	1.2	1.3	1.5	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	163.6	164.5	166	166.8	166.7	171	172.1	105.3	103.6	25.9	26.3	1.3	1.2	1.2	1.3	1.5	2.1	2.8	4.4	4.7	5.5	9	5.1	5.4	4.3	2.4	2.4	0
balance-sheet.row.long-term-investments	5.8	6.2	6.5	5.7	5.7	4.8	0	0	0	0	0	0	0	0	1.6	24.8	80.7	18.9	17.7	14.3	16.6	38	15.7	14.9	0.1	0	4.6	0
balance-sheet.row.tax-assets	13.9	255.6	195.1	158.3	7.6	0	0	4	8.5	6.8	3.3	1.6	1.4	0	0	6.1	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	-13.9	3.2	4.2	4.9	0.7	10	4	101.4	82.1	10.2	18.1	21.3	24	23.6	0	0	109.6	139.1	145.9	115.2	91.4	56.2	49.2	35.1	31.1	17.4	9.3	0
balance-sheet.row.total-non-current-assets	297.6	520.5	455.6	413.3	219.8	221.7	195	221.9	202.5	43.5	48.3	24.6	27.3	25.5	3.9	34.4	195.8	164.1	171.9	137.5	115.7	105.4	71.1	56.6	36	20.2	16.5	0
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
balance-sheet.row.total-assets	851.9	825.7	718.5	708.4	653.9	652	556.6	362.3	329	126.7	104	73.6	74.4	108.9	149.3	308.3	474.5	465.2	390.6	349.4	266.4	206.6	167.9	132.3	92.1	65.9	54.1	0
balance-sheet.row.account-payables	24.7	23.6	21.7	13.8	12.7	0	14.1	11.7	9.6	0.4	0.4	0.1	0	0.7	0.5	0	1.4	2	3.1	4.3	4.5	1.7	1	0	0.7	0.6	0.4	0
balance-sheet.row.short-term-debt	439.2	6.1	42.3	213.8	35	0.2	7.6	121.4	111	0	0	13.8	15.7	0	0	0	195.1	177	166.4	157.7	117.4	93.2	72.5	71.6	56	42.2	30.2	0
balance-sheet.row.tax-payables	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.long-term-debt-total	412	441	368.4	382.9	312.9	317.4	265.9	174.8	157	17.6	22.8	7.2	9.2	87.1	109	217	135.8	179.2	130.9	113.9	83.9	48.4	60.7	19	23.4	13.5	14.9	0
Deferred Revenue Non Current	1.6	-6.1	-42.3	7.1	2.6	0	-52.9	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	70.6	1.8	2.6	18	41.5	40.3	67.6	23.3	16.6	6.3	7.8	-26.1	2.2	0.6	1.8	0	18.2	13.5	16	10.6	7.3	9.5	11.5	23.5	1.2	0.9	0.2	0
balance-sheet.row.total-non-current-liabilities	69.9	511.2	398.6	237.6	386.1	391.6	289.9	81.8	71.7	39.3	54.7	48	31.1	109.2	130.8	250.1	189.6	218.7	166.7	146.6	114.4	82	65.3	23.2	23.4	13.5	14.9	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	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	27.1	28.2	28.7	32.5	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	579.7	573.3	484.9	485.3	427.5	437.7	384.9	232.5	208	52.6	70.8	49.4	48.6	111.7	133	266.6	404.2	411.2	352.2	319.2	243.6	186.4	150.3	118.3	81.3	57.2	46.2	0
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
balance-sheet.row.common-stock	207.1	205.5	204.3	204.3	206.4	199.1	168.8	136.1	135.3	101.4	67.8	60.9	60.9	46.9	46.9	46.9	48.3	33.1	23.1	19.2	16.2	16.2	16.2	14	13.3	12.3	11.9	7.8
balance-sheet.row.retained-earnings	60.2	42.1	29.7	20.1	19.5	14.7	2.7	-6.3	-14.3	-27.3	-35.5	-37.2	-35.6	-49.7	-30.7	-5.3	22	20.9	15.4	11	6.6	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	5	4.8	-0.5	-1.3	0.5	0.5	0.2	-0.1	0	0	0.9	0.6	0.6	0	0	0	0	0	0	0	0	4	1.4	-1.1	-2.5	-3.6	-4	0
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.1	0	0	0	-7.8
balance-sheet.row.total-stockholders-equity	272.3	252.4	233.6	223.1	226.4	214.3	171.7	129.8	121	74.1	33.2	24.2	25.8	-2.8	16.2	41.7	70.3	53.9	38.5	30.2	22.8	20.2	17.6	14	10.8	8.7	7.9	7.8
balance-sheet.row.total-liabilities-and-stockholders-equity	851.9	825.7	718.5	708.4	653.9	652	556.6	362.3	329	126.7	104	73.6	74.4	108.9	149.3	308.3	474.5	465.2	390.6	349.4	266.4	206.6	167.9	132.3	92.1	65.9	54.1	0
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	0
balance-sheet.row.total-equity	272.3	252.4	233.6	223.1	226.4	214.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	72.8	76.4	76.9	71.6	71.9	4.8	10.3	18.5	17.4	16.3	17.4	19.8	20	19.9	20.2	52.8	115.9	73	60.7	45.3	45.4	47.3	22.3	27	4.4	4.6	4.6	0
balance-sheet.row.total-debt	439.2	441	368.4	382.9	312.9	317.6	273.5	174.8	157	17.6	22.8	21	24.9	87.1	109	217	330.9	356.1	297.3	271.6	201.3	141.6	133.2	90.6	79.4	55.7	45.2	0
balance-sheet.row.net-debt	427.3	427.6	356.5	350.1	297	292.5	204.4	161	144.7	12	17.6	17.6	20.4	84.7	95.1	183.1	296.4	290.4	273.8	226.7	185.6	136.9	122.1	84.2	27.8	53	36.3	0

Pengestrømsopgørelse

Det økonomiske landskab for Turners Automotive Group Limited 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	2000	1998
cash-flows.row.net-income	32.6	31.3	26.9	21	22.7	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.depreciation-and-amortization	11.5	10.7	11.4	11.9	5.8	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.deferred-income-tax	-24.1	2	1.2	-1.6	-3.6	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.stock-based-compensation	0.3	0.4	0.3	-51.9	0.3	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.change-in-working-capital	20.5	-87.2	-27.1	-30.4	-51	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.account-receivables	-6.8	-95.5	-47.1	-22.6	-36	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.inventory	5.9	-1.8	14.2	-5.5	-0.3	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.account-payables	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	21.4	10.1	5.9	-2.3	-14.7	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-non-cash-items	27.6	-1	-1.8	51	10.7	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.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
cash-flows.row.investments-in-property-plant-an-equipment	-44.2	-16.1	-8.6	-19.2	-12.8	-22.7	-8.4	-5.1	-1.5	-0.2	-0.3	-0.2	-0.2	-0.3	-0.7	-0.6	-1.1	-1.8	-51.3	-2.2	-1.3	-0.9	-0.4	-0.7	-0.6	-0.4	-0.2
cash-flows.row.acquisitions-net	0.9	0.6	0.6	0.9	0	-3.8	-63.3	-6.7	-48.4	0	0	0	0	0	0	0	5.1	0.7	-0.7	0.1	2.3	-6.7	-0.8	-4	-0.9	-1.4	-1.1
cash-flows.row.purchases-of-investments	-0.1	-0.6	-0.6	-1.3	0	0	0	0	0	-11.7	-6.1	0	0	0	-8	-1.4	-25.6	-10.4	-20	-5.2	-10.5	-3.5	-7.6	-12	-1.5	0.2	0
cash-flows.row.sales-maturities-of-investments	-0.9	3.4	0.2	0.5	0	0	0	0	0	0.1	1.9	0.4	1.2	3.3	3.1	30.9	11.9	2.1	12	3	5.5	4.5	15.3	1.4	1.8	0.4	0.1
cash-flows.row.other-investing-activites	0.9	0.6	0.6	0	9.5	3.9	0.3	0.3	1.8	0.4	0	0	0	0.1	0.2	0.1	-12.9	-35.5	-50.5	-49.2	-45.3	-11.3	-26.5	-13.4	-19.5	-17	-5.7
cash-flows.row.net-cash-used-for-investing-activites	-43.3	-12.1	-7.8	-19.2	-3.3	-22.5	-71.4	-11.5	-48	-11.5	-4.5	0.2	0.9	3.1	-5.4	29	-22.6	-45.7	-61.1	-53.6	-49.2	-18	-20	-28.7	-22.5	-18.4	-6.9
cash-flows.row.debt-repayment	-0.6	-75.7	-0.4	-61	-17.2	0	0	0	-49.6	-5.4	-13.8	-2.6	-3.7	-1.3	-0.5	-10.7	-1.3	-4.3	0	0	0	-12	-6.7	-7.6	-3.3	-1.8	-2.9
cash-flows.row.common-stock-issued	1.4	1.2	0	-3.2	7.1	29.7	13.4	0.1	16.7	21.7	0.5	5.5	9.6	0	0	0	5.4	10	3.9	2.9	0	0	0.7	0.3	24	8.8	11.4
cash-flows.row.common-stock-repurchased	0	-75.7	0	-3.2	-17.2	0	0	0	0	0	0	0	-1.4	0	0	-0.6	0	63.2	0	0	0	0	0	0.2	0	0	0
cash-flows.row.dividends-paid	-19.9	-13.8	-17.2	-14.7	-15.2	-11.4	-8.6	-7.6	-5	0	0	0	0	0	0	-3.1	-3.3	-2.7	-2.2	-1.6	-1.4	-1.2	-1.1	-0.9	-0.6	-0.3	0
cash-flows.row.other-financing-activites	-7.5	221.4	-6.3	118.3	51.3	41.8	102.1	7.1	88.3	0	20.8	0	0	3.5	0	0	-26	64.1	25.1	64.3	54.2	14.3	28.4	58.6	1.6	0.6	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-26.5	57.5	-23.9	36.1	8.8	60.1	106.9	-0.4	50.5	16.3	7.4	2.9	4.5	2.2	0.5	-14.4	-25.2	67.1	26.8	65.6	52.9	1.1	21.3	21.4	21.6	7.3	8.6
cash-flows.row.effect-of-forex-changes-on-cash	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.net-change-in-cash	-1.5	1.5	-20.9	16.9	-9.3	-43.9	55.3	1.5	6.8	0.4	1.7	-1	2.1	-11.5	-20	-1.9	-31.2	42.3	-21.4	29.1	11	-6.4	4.8	-2.2	5.9	-6.3	3.4
cash-flows.row.cash-at-end-of-period	11.8	13.4	11.9	32.8	15.9	25.1	69.1	13.8	12.3	5.6	5.2	3.5	4.4	2.4	13.9	33.9	34.5	65.8	23.5	44.9	15.7	4.8	11.1	6.3	8.5	2.6	8.8
cash-flows.row.cash-at-beginning-of-period	13.4	11.9	32.8	15.9	25.1	69.1	13.8	12.3	5.6	5.2	3.5	4.4	2.4	13.9	33.9	35.8	65.8	23.5	44.9	15.7	4.8	11.1	6.3	8.5	2.6	8.8	5.4
cash-flows.row.operating-cash-flow	68.3	-43.9	10.9	0	-15	-81.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.capital-expenditure	-44.2	-16.1	-8.6	-19.2	-12.8	-22.7	-8.4	-5.1	-1.5	-0.2	-0.3	-0.2	-0.2	-0.3	-0.7	-0.6	-1.1	-1.8	-51.3	-2.2	-1.3	-0.9	-0.4	-0.7	-0.6	-0.4	-0.2
cash-flows.row.free-cash-flow	24.1	-60.1	2.2	-19.3	-27.8	-104.2	-8.4	-5.1	-1.5	-0.2	-0.3	-0.2	-0.2	-0.3	-0.7	-0.6	-1.1	-1.8	-51.3	-2.2	-1.3	-0.9	-0.4	-0.7	-0.6	-0.4	-0.2

Resultatopgørelse række

Turners Automotive Group Limiteds omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for TRA.NZ 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	2000	1998	1996
income-statement-row.row.total-revenue	389	342	296.5	332.2	328.4	325	250.8	171.2	89.5	21.3	11.3	2.5	4.4	8.8	2.4	5	31.7	28.4	0	18.7	54.9	45.9	0	0	0	0	0	0
income-statement-row.row.cost-of-revenue	174	153.2	116	135	133.1	137.3	0	0	0	0	0	0	0	0	0	3.7	0	0	0	0	8.9	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	215	188.9	180.5	197.2	195.2	187.7	250.8	171.2	89.5	21.3	11.3	2.5	4.4	8.8	2.4	1.3	31.7	28.4	0	18.7	46	45.9	0	0	0	0	0	0
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
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	0.6	2.5	7	-0.2	3.9	5.4	-140	-78.7	-30.4	-16.4	-11	2.5	23.4	-15.3	32	3.5	18.2	24.3	44	14	14.5	23	12.3	0	0	0	0	0
income-statement-row.row.operating-expenses	150.2	137.3	138.8	153.1	155.2	147.7	66.3	55.3	31.9	0.8	0.5	8.6	12.6	26.7	48.7	34.6	65.7	65.2	56.2	40.6	51.9	41.9	18.9	0	0	0	0	0
income-statement-row.row.cost-and-expenses	324.2	290.5	254.9	288.1	288.3	285	66.3	55.3	31.9	0.8	0.5	8.6	12.6	26.7	48.7	38.3	65.7	65.2	56.2	40.6	60.7	41.9	18.9	0	0	0	0	0
income-statement-row.row.interest-income	6.6	46	43.3	46.7	49.2	45.1	31.5	29.6	21	7.4	5.9	4.9	4.6	7.5	20.6	49.2	53.4	50.5	42.8	30.7	26.4	22.7	20	0	0	0	0	0
income-statement-row.row.interest-expense	19.9	10.9	11.3	14.9	15	14.3	11.3	11.4	7.4	3.9	2.9	3.1	7.1	0.9	-0.3	28.1	32.6	29.1	23.3	19.3	13.7	12.2	10.4	7.2	6.4	4.9	3.6	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.6	2.5	7	-0.2	3.9	5.4	-142	-79.7	-31.3	-16.2	-11.5	2.6	25.7	-6.8	6.2	-14.7	16.2	24.3	43.9	14	14.5	23	12.3	-7.2	-6.4	-4.9	-3.6	-0.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.6	2.5	7	-0.2	3.9	5.4	-140	-78.7	-30.4	-16.4	-11	2.5	23.4	-15.3	32	3.5	18.2	24.3	44	14	14.5	23	12.3	0	0	0	0	0
income-statement-row.row.total-operating-expenses	0.6	2.5	7	-0.2	3.9	5.4	-142	-79.7	-31.3	-16.2	-11.5	2.6	25.7	-6.8	6.2	-14.7	16.2	24.3	43.9	14	14.5	23	12.3	-7.2	-6.4	-4.9	-3.6	-0.3
income-statement-row.row.interest-expense	19.9	10.9	11.3	14.9	15	14.3	11.3	11.4	7.4	3.9	2.9	3.1	7.1	0.9	-0.3	28.1	32.6	29.1	23.3	19.3	13.7	12.2	10.4	7.2	6.4	4.9	3.6	0
income-statement-row.row.depreciation-and-amortization	11.5	10.7	11.4	11.9	5.8	5.6	2.9	2.1	1.5	0.8	0.5	0.2	0.3	0.4	0.9	1.3	2.2	2.6	2.4	1.7	2.1	1.7	1.2	0	0	0	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	65.5	54.1	48.6	43.9	44	45.5	38	34	28	9.3	3.2	1.4	20.1	-25.3	7.3	27.4	37.6	38	30.6	26.1	1	2.2	13.4	10.9	9.1	6.3	4	0.8
income-statement-row.row.income-before-tax	45.5	43.1	37.4	29.1	29	31.1	24.6	21.6	19	4.9	-0.1	-1.5	15.2	-17.7	-18.3	-21.9	3	8.9	7.3	6.8	3	3.9	3	3.7	2.7	1.4	0.4	0.5
income-statement-row.row.income-tax-expense	13	11.8	10.5	8.1	6.3	7.8	7.1	5.9	1	-3.2	-1.7	5.6	31.7	-13	7.6	-3	-0.4	0.7	7.3	6.8	3	3.9	3	3.7	2.7	1.4	0.4	0.5
income-statement-row.row.net-income	32.6	31.3	26.9	21	22.7	23.4	17.6	15.6	18	8.2	1.7	-1.6	14.1	-19.1	-25.4	-18.1	3.1	8.1	0	6.1	4	3.7	3	2.5	1.8	1	0.1	0.3