Guoguang Electric Company Limited

Sümbol: 002045.SZ

SHZ

12.5

CNY

Turuhind täna

20.7817
P/E suhe
0.1711
PEG suhe
7.09B
MRK Cap
0.00%
DIV tootlus

Guoguang Electric Company Limited (002045-SZ) Finantsaruanded

Q: Mis on Guoguang Electric Company Limited (002045.SZ) koguvara?

Guoguang Electric Company Limited (002045.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Guoguang Electric Company Limited (002045.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Guoguang Electric Company Limited fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on 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	2562.6	866.5	822.9	975.2	765.6	409.6	119.3	195.8	343.7	323.3	457.5	385.2	466.9	457.3	192.7	130.5	80.2	71.9	176	104.3	116.7	95
balance-sheet.row.short-term-investments	0.4	16.5	126.3	344	204.1	0.1	0.9	-385.5	0.4	0.1	2.9	5.4	11.8	20	0.3	0.3	1.7	0	0	0	0	0
balance-sheet.row.net-receivables	1556.2	1886.5	1521.3	1283.2	1335.8	1213.7	1357.9	1001.8	815	671.8	655.1	594.4	741.8	753.3	391.2	378.7	389.4	368.5	288.8	192.3	139.3	207
balance-sheet.row.inventory	589.2	761.2	863.4	677.8	524	531.4	602.2	311.3	310.5	314.2	310.3	285.5	425.4	549.1	250.4	220	157.1	121.8	109.5	69.9	34	23.4
balance-sheet.row.other-current-assets	87.1	58.7	27	57.5	38.6	207.6	25.3	60.5	81.7	65.9	29.2	37.1	26.6	-54.9	-23.4	-20.3	-23.2	-15.8	-39	-23.6	-24	-53.8
balance-sheet.row.total-current-assets	4795.2	3572.8	3234.7	2993.8	2664.1	2362.4	2104.8	1569.5	1550.9	1375.2	1452	1302.3	1660.7	1704.8	811	708.8	603.5	546.5	535.3	342.9	266	271.6
balance-sheet.row.property-plant-equipment-net	861.6	785.7	780.2	719.8	689.1	757.9	759.2	676.5	702.1	719.6	710	703.5	758.1	684.6	637.6	632.4	576.7	555.5	373.7	218.4	131.1	73.8
balance-sheet.row.goodwill	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.intangible-assets	128.5	136.5	146.6	178.3	204	221.2	260.6	274.5	347.4	240.4	216.5	160.2	156.9	151.3	154.7	85.8	90.8	4.5	0.2	0.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	128.5	136.5	146.6	178.3	204	221.2	260.6	274.5	347.4	240.4	216.5	160.2	156.9	151.3	154.7	85.8	90.8	4.5	0.2	0.1	0	0
balance-sheet.row.long-term-investments	972.2	458.6	337.8	38.6	276.9	400.6	212.7	409.1	24.7	58.8	49.6	50.1	55.3	45.2	55.1	52.5	52.3	0	0	0	0	0
balance-sheet.row.tax-assets	119.2	106.4	83.5	55.1	59.1	81.6	42.5	52.6	42.8	52.1	68	71	15.7	4.8	4	6	3.6	0	0	0	0	0
balance-sheet.row.other-non-current-assets	116.8	145.6	265.2	498.5	344.6	982.1	785.1	22.2	209.5	123.1	122.8	138.3	142.1	135.1	115.1	94	77.2	25.7	28.6	34.3	41.7	47.2
balance-sheet.row.total-non-current-assets	2198.2	1632.8	1613.2	1490.2	1573.7	2443.4	2060	1434.9	1326.6	1193.9	1167	1123.1	1128	1020.9	966.4	870.7	800.6	585.6	402.5	252.8	172.8	121
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
balance-sheet.row.total-assets	6993.4	5205.6	4847.8	4484	4237.8	4805.8	4164.8	3004.4	2877.5	2569.1	2619	2425.4	2788.7	2725.7	1777.4	1579.5	1404.1	1132.1	937.8	595.8	438.8	392.5
balance-sheet.row.account-payables	1081.5	1187.6	1232	1245.9	1056.2	1080.7	1230.5	680.9	539.6	417.5	440.8	305.2	374.8	459.9	186.9	184.1	203.4	174.5	146.6	125.5	66.8	58.1
balance-sheet.row.short-term-debt	1361.5	989	1013.6	796.8	613.4	970.7	347	496.1	500.7	498.8	597.8	350.1	646.4	478.7	270.9	291.3	129.5	259	151.1	152.5	70.5	60.5
balance-sheet.row.tax-payables	13.6	25.7	29.1	27	22.3	25.4	29.5	23.1	14.8	7.6	25.5	18.5	27.2	10.4	10	8	2.7	-2.9	-3.7	-0.2	3.8	3.8
balance-sheet.row.long-term-debt-total	232.4	476	294.6	99.1	390.5	822.4	918.3	269.5	395.2	247.9	215.9	459.9	249.9	351.6	321.7	242.7	281.5	11.6	23	18.1	40.9	39.4
Deferred Revenue Non Current	21.3	23.8	30	26.7	28.8	24.7	25.5	19.3	15.5	6.8	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	5.4	267.5	0.7	2.3	39.3	164.4	16	28.7	15.2	10.5	15.7	26.3	21.6	5.7	5.3	22.3	22.9	24.1	8.5	10.4	8.4	9.3
balance-sheet.row.total-non-current-liabilities	260.4	508.1	354	134	423.4	850.9	946.2	290.8	412.5	255.7	222.4	465.3	251.6	352.9	322.4	243.1	282.9	11.6	23	18.1	40.9	39.4
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
balance-sheet.row.capital-lease-obligations	27.4	11.7	10.4	15.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3044.6	3045.3	2856.9	2443.9	2307.5	3092.1	2667.4	1589.7	1548.1	1252.9	1372.2	1225	1368.1	1345.1	824.4	775.7	666.4	481.6	346.5	323.1	209.2	207.3
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
balance-sheet.row.common-stock	568.1	468.4	468.4	468.4	468.4	468.4	416.9	416.9	416.9	416.9	416.9	416.9	416.9	277.9	256.1	204.5	200	160	100	70	70	70
balance-sheet.row.retained-earnings	1210	876.6	713.6	673.4	536.1	221.1	473.5	385.6	365.8	355.8	303.9	262.8	479.8	434.1	367.4	273.1	221.6	166.9	130.2	129.1	96.2	63.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	318.5	160.6	154.9	174.3	149.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1849.4	651.7	651.7	721.7	774.4	966.6	548.7	541	529.1	521.8	516.8	511.2	508.9	640.3	300.8	299	288.5	306.8	356.2	73.5	63.3	51.4
balance-sheet.row.total-stockholders-equity	3946.1	2157.3	1988.6	2037.8	1928.5	1656.1	1439.2	1343.5	1311.9	1294.5	1237.6	1190.9	1405.7	1352.3	924.3	776.6	710.1	633.7	586.4	272.6	229.5	185.3
balance-sheet.row.total-liabilities-and-stockholders-equity	6993.4	5205.6	4847.8	4484	4237.8	4805.8	4164.8	3004.4	2877.5	2569.1	2619	2425.4	2788.7	2725.7	1777.4	1579.5	1404.1	1132.1	937.8	595.8	438.8	392.5
balance-sheet.row.minority-interest	2.8	3	2.3	2.3	1.7	57.6	58.3	71.2	17.5	21.7	9.2	9.6	15	28.3	28.8	27.3	27.6	16.9	4.9	0	0	0
balance-sheet.row.total-equity	3948.9	2160.3	1990.9	2040.1	1930.2	1713.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	972.6	475.1	464.1	382.6	481.1	400.7	213.6	23.6	25	58.9	52.4	55.6	67.2	65.2	55.4	52.8	54	21	24.9	32.9	40.8	46.9
balance-sheet.row.total-debt	1594	1465	1308.2	895.9	1003.9	1793.1	1265.3	765.6	895.9	746.8	813.7	810	896.3	830.3	592.7	534	411	270.6	174.2	170.6	111.4	99.9
balance-sheet.row.net-debt	-968.3	615.1	611.6	264.7	442.4	1383.6	1146.9	569.7	552.5	423.6	359.1	430.3	441.2	393	400.3	403.8	332.5	198.7	-1.9	66.3	-5.3	4.9

Rahavoogude aruanne

Guoguang Electric Company Limited finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	361	179.2	40.2	187.2	349.7	-220.6	128	55.3	43.9	90.8	73.4	-187.1	85.2	114.9	111.5	90	80.4	66.4	45	52.1	51.3	48.8
cash-flows.row.depreciation-and-amortization	153.7	142.3	124.7	116.7	114.3	113.4	88.5	80.2	64.4	60.2	55.1	54.6	48.4	40.1	33.9	30.3	21.3	13.1	10	5	4.5	4.4
cash-flows.row.deferred-income-tax	-12.7	-24.7	-31.2	8.5	21.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	12.7	0.3	31.2	-8.5	-21.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	373.9	-297.1	-341.9	161.6	-40.1	-50.6	-129.6	-82.2	-46.3	-79.7	43	-56.3	-23.4	-380.5	-1.8	-87.1	13.1	-82	-119.5	-21.8	24.6	-31.8
cash-flows.row.account-receivables	297.4	-311.1	-246.5	-202.9	-135.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	145	66.9	-199.3	-128.6	22.1	-48.8	-309.3	-0.8	-27.6	-16.4	-52.5	82.7	108.3	-300.9	-7.3	-68.3	-26.7	-6.1	-40.1	-35.9	-11	-2.3
cash-flows.row.account-payables	-55.7	-28.2	135.2	484.7	52.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-12.7	-24.7	-31.2	8.5	21.4	-1.9	179.7	-81.4	-18.7	-63.4	95.5	-139.1	-131.7	-79.6	5.5	-18.8	39.8	-75.9	-79.3	14	35.6	-29.6
cash-flows.row.other-non-cash-items	-67.5	52.6	48.8	69.2	-89.3	297.1	19.3	119.6	112.2	68.3	61.1	323.3	54.5	14	35.9	20.4	-11.6	16.7	18.6	-1.5	-0.9	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
cash-flows.row.investments-in-property-plant-an-equipment	-230.5	-150.3	-205.5	-209.7	-153.8	-367.7	-541.6	-224.6	-220.8	-109.6	-134.2	-43	-136.4	-90.6	-66	-103.6	-188.2	-226.4	-166.6	-94.8	-71.1	-20.2
cash-flows.row.acquisitions-net	26.6	9.5	8.4	228.4	292.9	13.1	17.7	9.5	14	0.3	1.4	5.2	9	3.3	-124.2	0.6	10.8	36.3	0	0	12.1	25.7
cash-flows.row.purchases-of-investments	-575.2	-251.1	-957.8	-1469.9	0	-200.5	-154.9	-5.7	-16	-22.9	-2.1	-6	-18	-10	1.5	-28.8	-32	-2.2	0	0	-6	-16
cash-flows.row.sales-maturities-of-investments	311.3	363.8	1099.3	1435.9	1067.1	1104.7	565.1	410.8	156.3	75.9	95.9	37.3	46	10.8	0.1	7	0.4	4.3	12.2	1.5	18.7	1.6
cash-flows.row.other-investing-activites	5	-4.6	0.7	-209.7	-1030	-1240.8	-542.7	-335.1	-160.3	-102.1	-75.4	-42.2	-50.3	-3	-4.2	-4.4	4.7	17	0.8	6.6	-9.5	-20.2
cash-flows.row.net-cash-used-for-investing-activites	-462.8	-32.6	-54.9	-225	176.2	-691.3	-656.4	-145.2	-226.9	-158.5	-114.3	-48.8	-149.7	-89.5	-192.9	-129.1	-204.4	-171	-153.6	-86.7	-55.8	-29.1
cash-flows.row.debt-repayment	-1388.3	-1121.1	-1040.7	-860.6	-1331.8	-983.9	-624.4	-537.8	-679	-865.3	-555.1	-931.9	-878.8	-451	-608.6	-319.4	-399.1	-375.5	-203.2	-71.5	-98.5	-105.4
cash-flows.row.common-stock-issued	0	0	70	25	47.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-247.9	0	-70	-25	-47.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-40.2	-40.5	-30.8	-68.1	-99.3	-109.9	-66.8	-55.5	-59.2	-62.8	-63.9	-73.3	-74	-64.6	-35.9	-56.9	-41.4	-33.9	-40.8	-11.8	-23.1	-16.8
cash-flows.row.other-financing-activites	1269.2	1279.6	1354.4	756.5	1023.2	1904.3	1150.3	436.8	783.5	870.5	537.4	863.8	940.8	1034.1	709.3	495.9	551.4	464.2	518.7	130.8	110	118
cash-flows.row.net-cash-used-provided-by-financing-activities	1340.7	118.1	282.9	-172.2	-407.8	810.5	459.1	-156.6	45.2	-57.6	-81.5	-141.5	-12	518.5	64.8	119.6	110.9	54.9	274.7	47.4	-11.6	-4.3
cash-flows.row.effect-of-forex-changes-on-cash	1	15.9	-2.5	-9.4	2.1	5	-3.6	7.6	9.3	0.4	-6.5	-0.2	-5.9	-2.6	-0.1	-4.5	-3.2	-1.4	-1.3	-0.3	0.1	0
cash-flows.row.net-change-in-cash	1700.1	153.9	97.3	128.2	105	263.6	-94.8	-121.3	2	-76.1	30.4	-56	-2.8	215	51.3	39.5	6.5	-103.3	73.9	-5.8	12.2	-8.1
cash-flows.row.cash-at-end-of-period	2513.7	813.5	659.6	562.3	434.1	329.1	65.5	160.3	281.7	279.7	355.8	325.4	381.4	384.2	169.2	118	78.4	71.9	175.3	101.4	107.2	95
cash-flows.row.cash-at-beginning-of-period	813.5	659.6	562.3	434.1	329.1	65.5	160.3	281.7	279.7	355.8	325.4	381.4	384.2	169.2	118	78.4	71.9	175.3	101.4	107.2	95	103
cash-flows.row.operating-cash-flow	821.1	52.6	-128.2	534.8	334.6	139.3	106.1	172.9	174.3	139.6	232.7	134.5	164.8	-211.4	179.5	53.5	103.2	14.2	-45.9	33.8	79.5	25.3
cash-flows.row.capital-expenditure	-230.5	-150.3	-205.5	-209.7	-153.8	-367.7	-541.6	-224.6	-220.8	-109.6	-134.2	-43	-136.4	-90.6	-66	-103.6	-188.2	-226.4	-166.6	-94.8	-71.1	-20.2
cash-flows.row.free-cash-flow	590.6	-97.7	-333.7	325.1	180.8	-228.4	-435.5	-51.8	-46.6	29.9	98.5	91.5	28.3	-302	113.5	-50.1	-85.1	-212.2	-212.5	-61	8.4	5.1

Kasumiaruande rida

Guoguang Electric Company Limited tulud muutusid võrreldes eelmise perioodiga NaN%. 002045.SZ brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	5922.8	5993.7	4815.4	4254	4445.5	4041.9	4048.8	2568.9	2231.4	2015.6	2021.4	1817.3	2154.4	1757.4	1042	984.4	839.3	850.1	481	374.6	319.4	344.2
income-statement-row.row.cost-of-revenue	5039.7	5256.7	4333	3595.5	3684.7	3547.9	3414.3	2080.6	1786.9	1576.3	1590.5	1478.3	1756.4	1423.6	755.4	725.7	636.1	672.3	347.9	271.5	214.5	227.6
income-statement-row.row.gross-profit	883.1	737.1	482.4	658.6	760.8	494	634.5	488.3	444.5	439.3	430.9	339.1	398	333.8	286.6	258.7	203.2	177.8	133.1	103.1	104.9	116.6
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
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	-5595.5	178.2	160.7	135.4	133.3	1.6	-6.8	30.5	13.8	14.1	21	16	21.5	17.4	6.6	4.5	9	3.6	1	0	-0.6	-7.3
income-statement-row.row.operating-expenses	5595.5	540.8	494.3	422.1	442	439.1	422.1	389	336.6	289.5	289.4	266	245.8	187.6	132.1	122.6	102.8	95.2	72.5	49.5	52.1	55.7
income-statement-row.row.cost-and-expenses	5595.5	5797.4	4827.3	4017.5	4126.7	3987	3836.4	2469.6	2123.5	1865.8	1880	1744.3	2002.2	1611.1	887.4	848.3	738.8	767.5	420.4	321	266.6	283.3
income-statement-row.row.interest-income	37.1	10.4	8.3	8.2	7	2.1	1.6	1.4	2.2	3.1	2.3	2.3	2.4	1.8	0	1.9	1.2	7.7	1.3	0.5	0.5	0.8
income-statement-row.row.interest-expense	39.2	41.4	32	31.3	57.8	50.6	21.6	22.2	24.5	28.5	28.2	38.7	39.9	26.7	26.3	25.7	20.4	12.6	2.8	1.8	-0.7	3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	4.5	-134.8	25.8	10.8	-25.9	-323.4	-58.7	-36.7	-49.2	-42.8	-47.5	-301.4	-53.6	-11	-27.6	-34.7	-8.8	-11.2	-12.8	2.1	6.8	-6.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5595.5	178.2	160.7	135.4	133.3	1.6	-6.8	30.5	13.8	14.1	21	16	21.5	17.4	6.6	4.5	9	3.6	1	0	-0.6	-7.3
income-statement-row.row.total-operating-expenses	4.5	-134.8	25.8	10.8	-25.9	-323.4	-58.7	-36.7	-49.2	-42.8	-47.5	-301.4	-53.6	-11	-27.6	-34.7	-8.8	-11.2	-12.8	2.1	6.8	-6.1
income-statement-row.row.interest-expense	39.2	41.4	32	31.3	57.8	50.6	21.6	22.2	24.5	28.5	28.2	38.7	39.9	26.7	26.3	25.7	20.4	12.6	2.8	1.8	-0.7	3
income-statement-row.row.depreciation-and-amortization	153.7	142.3	124.7	153.8	143.4	113.4	88.5	80.2	64.4	60.2	55.1	54.6	48.4	40.1	33.9	30.3	21.3	13.1	10	5	4.5	4.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	327.3	297.4	-9.5	188.6	404.2	-270.1	160.6	37.7	50.8	95.4	80.6	-226.6	76	119.5	121.6	96.9	82.7	75.9	49.2	56.5	60.3	62.4
income-statement-row.row.income-before-tax	331.8	162.7	16.3	199.4	378.3	-268.5	153.8	62.7	58.7	107	94	-228.4	98.6	135.3	126.9	101.4	91.6	75.5	49	56.1	59.7	55
income-statement-row.row.income-tax-expense	-4.1	-16.5	-23.9	12.2	28.6	-47.9	25.8	7.4	14.8	16.2	20.6	-41.3	13.4	20.4	15.4	11.4	11.2	9.1	3.9	4	8.4	6.2
income-statement-row.row.net-income	360.7	178.3	40.1	186.7	353.1	-219.1	130.8	60.4	48	92.6	81.5	-181.7	87.9	115.5	110	88.4	78.7	66.7	45	52.1	51.3	48.8