Fujian SBS Zipper Science&Technology Co., Ltd

Sümbol: 002098.SZ

SHZ

5.68

CNY

Turuhind täna

19.2111
P/E suhe
0.2744
PEG suhe
2.03B
MRK Cap
0.00%
DIV tootlus

Fujian SBS Zipper Science&Technology Co., Ltd (002098-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Fujian SBS Zipper Science&Technology Co., Ltd (002098.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1183.611 M, mis on 0.105 % gowth. Kogu perioodi keskmine brutokasum on 358.808 M, mis on 0.124 %. Keskmine brutokasumi suhtarv on 0.280 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.512 %, mis on võrdne -0.171 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Fujian SBS Zipper Science&Technology Co., Ltd 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus -0.128. Käibevara valdkonnas on 002098.SZ aruandlusvaluutas 934.118. Märkimisväärne osa neist varadest, täpsemalt 307.716, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.001%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 124.449, kui neid on, aruandlusvaluutas. See näitab erinevust 57.126% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 3.599 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.064%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1025.548 aruandlusvaluutas. Selle aspekti aastane muutus on 0.087%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 357.311, varude hind on 265.99 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 66.96. Kontovõlad ja lühiajalised võlad on vastavalt 152.27 ja 356.34. Koguvõlg on 359.94, netovõlg on 55.22. Muud lühiajalised kohustused moodustavad 173.04, mis lisandub kohustuste kogusummale 753.45. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	1152.78	307.7	308.1	550.9	339.4	245.4	246.8	89.1	173.5	108.6	111	143.6	107.5	126.2	150.4	143.3	243.8	333.5	22.1	9.8	17.2
balance-sheet.row.short-term-investments	66.1	3	14.5	32.3	13	-56.5	-70.1	-72.7	-64.2	-19.9	-21.3	0	-15.6	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1544.84	357.3	436.4	335.6	374.9	344.5	412.5	314.9	290.7	259.4	255.2	246.6	276.3	278.6	248.6	253.9	244.1	131.2	107.1	93.7	102.8
balance-sheet.row.inventory	1037.12	266	410.8	250.9	239.8	431.2	731.8	219.8	215.2	230.5	219.3	207.3	227.5	223.7	187.4	194.7	173.4	147.6	108.2	96.8	56.5
balance-sheet.row.other-current-assets	21.12	3.1	4.6	2.8	6.3	42.2	54.2	3.7	4.1	3.2	1.6	0.1	0.1	0.2	0.2	0.2	1.2	-1.9	-0.8	0.5	0
balance-sheet.row.total-current-assets	3755.86	934.1	1159.9	1140.2	960.4	1063.3	1445.4	627.5	683.4	601.7	587.1	597.6	611.4	628.8	586.6	592.2	662.5	610.4	236.5	200.7	176.5
balance-sheet.row.property-plant-equipment-net	2402.45	595.6	590.6	607.7	638.2	660.6	633.5	604	581.7	618.5	578.9	578.7	583.8	560.7	559.1	534.6	437	380.9	318.2	275.2	164.2
balance-sheet.row.goodwill	0	0	0	0	0	0	748.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	258	67	88.9	113.3	159.5	168.4	199.5	84.2	85.3	90.2	91.7	105.4	107.1	109.2	110.7	101	96.5	22.6	20.2	17.3	5.5
balance-sheet.row.goodwill-and-intangible-assets	258	67	88.9	113.3	159.5	168.4	948	84.2	85.3	90.2	91.7	105.4	107.1	109.2	110.7	101	96.5	22.6	20.2	17.3	5.5
balance-sheet.row.long-term-investments	339.58	124.4	79.2	50.8	15.2	77.7	91.3	93.9	85.4	41.1	42.5	0	39.6	0	0	2	0	0	0	0	0
balance-sheet.row.tax-assets	315.25	79.6	69	68.8	65	42.2	27	10.1	12	9.8	8.4	7.3	6.9	6.6	4.9	5	4.3	3.1	0	0	0
balance-sheet.row.other-non-current-assets	313.51	44.1	126.8	229.5	207.4	134.4	40.5	42.2	29.1	16	9.1	35.1	-0.2	25.8	1.8	-0.1	2.6	-1	3.7	3.3	3.4
balance-sheet.row.total-non-current-assets	3628.79	910.7	954.5	1070.2	1085.4	1083.4	1740.3	834.5	793.5	775.6	730.6	726.5	737.2	702.3	676.4	642.5	540.4	405.6	342.1	295.8	173.1
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
balance-sheet.row.total-assets	7384.65	1844.8	2114.4	2210.4	2045.8	2146.6	3185.6	1462	1476.9	1377.3	1317.7	1324.2	1348.6	1331.1	1263	1234.7	1202.9	1016	578.6	496.5	349.7
balance-sheet.row.account-payables	691.63	152.3	257.4	157.3	154.4	168.7	314.7	105.1	88.9	79.3	90.5	62.7	79	139	102.3	107.3	61.6	78.9	34.9	35.3	25.8
balance-sheet.row.short-term-debt	1246.92	356.3	379.4	505.6	804	489.4	530	85	197.6	480	498	564.5	474	457	474	445	430	311	232.5	210.1	94.3
balance-sheet.row.tax-payables	149.46	37.1	61.8	47.6	36.1	35.4	49.1	21.7	21.1	12.4	11.2	17	9.5	13.3	6.6	1.5	22.9	11.7	5.5	4.8	5.2
balance-sheet.row.long-term-debt-total	16.51	3.6	5	121.7	65.8	415.8	443.2	0	0	0	0	24	55	15	25	44	39	55.1	84.1	29	49
Deferred Revenue Non Current	91.7	24.6	29.1	31.6	34.4	39.1	43.8	45.8	49.7	5.7	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	36.27	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	347.77	173	185.8	286.5	16.1	209.9	18.6	16.5	18.8	23.3	17.4	18.2	18.7	27.1	32.7	30.7	26	21.5	14.6	12.8	8.1
balance-sheet.row.total-non-current-liabilities	144.48	37.6	44.3	182.1	202	554.9	591.5	45.8	49.7	5.7	3.4	27.9	59.4	17.8	25	44	39	55.3	84.1	52.8	51.6
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
balance-sheet.row.capital-lease-obligations	16.51	3.6	5	6.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2846.3	753.4	1084.8	1303	1324.5	1458.2	1794.3	332	435.4	690.3	676.7	727.1	678.4	686.2	659.4	649.4	598.9	496.4	383.3	327	209.3
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
balance-sheet.row.common-stock	1432	358	358	358	358	358	358	358	358	155	155	155	155	155	155	155	155	155	100	100	100
balance-sheet.row.retained-earnings	1319.41	285.1	203.9	78.6	-127.4	-179.3	481.1	397.4	317	267.7	227.3	187.2	200.6	175.7	142.4	130	145.2	93.5	59.6	41.9	19.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	914.5	74.7	74.1	74.2	74.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	615.53	307.8	307.8	307.8	314.3	385.7	384.2	374.5	366.5	264.3	258.7	254.8	262.4	254	250.3	247.6	242.8	245.2	16.3	10.4	5.3
balance-sheet.row.total-stockholders-equity	4281.44	1025.5	943.8	818.7	619.6	564.4	1223.2	1129.9	1041.5	687	641	597	618	584.7	547.7	532.6	543	493.6	175.9	152.3	125.1
balance-sheet.row.total-liabilities-and-stockholders-equity	7384.65	1844.8	2114.4	2210.4	2045.8	2146.6	3185.6	1462	1476.9	1377.3	1317.7	1324.2	1348.6	1331.1	1263	1234.7	1202.9	1016	578.6	496.5	349.7
balance-sheet.row.minority-interest	256.91	65.8	85.8	88.7	101.7	124	168.1	0	0	0	0	0	52.2	60.1	55.9	52.7	61	26	19.4	17.2	15.3
balance-sheet.row.total-equity	4538.35	1091.3	1029.6	907.4	721.3	688.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	7384.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	66.1	3	14.5	32.3	28.2	21.2	21.2	21.2	21.2	21.2	21.2	21.2	23.9	23.9	0	2	0	1.3	1.9	2.5	3.1
balance-sheet.row.total-debt	1263.44	359.9	384.4	627.3	869.8	905.2	973.2	85	197.6	480	498	588.5	529	472	499	489	469	366.1	316.6	239.1	143.3
balance-sheet.row.net-debt	176.75	55.2	90.8	108.8	543.4	659.8	726.4	-4.1	24.1	371.4	387	444.9	421.5	345.8	348.6	345.7	225.2	32.6	294.5	229.3	126.1

Rahavoogude aruanne

Fujian SBS Zipper Science&Technology Co., Ltd finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 5.218 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -61863501.400. See on -2.198 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 87.78, 0, -304, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -18.49 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 196.27, 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	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	105.85	61.6	123.2	188.1	32	-680.3	137.7	118.5	72	78.2	60.6	36.2	67.7	58	34.4	22.6	70.5	48.7	31.3	29.6	23.7
cash-flows.row.depreciation-and-amortization	23.65	87.8	81.4	83.1	88.6	110.7	73.2	63.8	59.5	57.6	54.2	53.6	56.5	56.9	53.1	44.9	35	30.4	25.3	20.5	16.5
cash-flows.row.deferred-income-tax	0	-11.4	-18.8	25	-22.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	11.4	18.8	-1.5	-4.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	215.87	78.7	-141.9	95	112.9	216.7	-149.3	-28.3	-8	-20.6	-3.8	41.6	-101.5	-14.1	0.5	-11.7	-131.5	-41.9	-22.6	-73.5	-1.1
cash-flows.row.account-receivables	87.62	87.6	-88.4	40.7	161	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	128.25	128.2	-160.3	-4.6	169.9	270.9	-172.4	-8.7	11.7	-14	-12.9	21.3	-6.5	-39.5	5.2	-27.1	-37.2	0	-11.4	-40.3	23.9
cash-flows.row.account-payables	0.71	-125.8	125.5	34	-195.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-0.71	-11.4	-18.8	25	-22.8	-54.2	23.2	-19.6	-19.8	-6.5	9.2	20.2	-95	25.4	-4.7	15.5	-94.3	0	-11.2	-33.1	-24.9
cash-flows.row.other-non-cash-items	-215.2	69	59.2	-129.1	84.4	743.4	41.2	8.9	52	38.7	41.7	41.4	33.9	37.5	36.4	53	33.9	59.6	18.3	12.9	11.1
cash-flows.row.net-cash-provided-by-operating-activities	130.17	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	-85.24	-76	-86.3	-42.2	-72.4	-135.5	-147.6	-105.1	-100.7	-108.7	-45.3	-53.6	-82.3	-69	-82.7	-147.3	-182.7	-103.8	-75	-80.8	-63.1
cash-flows.row.acquisitions-net	2.93	2.1	1.6	-12.8	-93.7	-114.2	-557.4	0	0.1	0	0	54.1	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-415.68	-503.2	-383.1	-1360.8	-1329.7	-272.4	-74.5	0	-1.5	0	0	-62.5	0	-24.4	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	405.1	515.3	400.1	1416.5	1311.8	247.8	73.3	1.8	0.7	0.9	1	3.9	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-0.85	0	119.4	7.5	2.7	5.6	4.8	1.2	14.1	31.1	0.2	-53.6	25.5	0.1	1.6	0.4	-2.2	0.1	0.1	0.1	0
cash-flows.row.net-cash-used-for-investing-activites	-93.74	-61.9	51.6	8.2	-181.3	-268.7	-701.3	-102.1	-87.4	-76.7	-44.1	-111.6	-56.8	-93.3	-81.1	-146.9	-184.9	-103.7	-74.9	-80.7	-63.1
cash-flows.row.debt-repayment	-322.2	-304	-556.3	-755.1	-556.4	-917.4	-87.8	-258	-700	-578	-609.5	-601.5	-498	-545	-615	-565	-371	-294	-318	-108.3	-147.3
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-14.89	-18.5	-28.3	-49.2	-59.8	-70.5	-46.5	-35.2	-45.5	-62.5	-48.2	-84.6	-73.1	-40.3	-44.8	-68.1	-40.4	-26.1	-22.6	-11.2	-7.9
cash-flows.row.other-financing-activites	229.55	196.3	309.3	556.2	527.4	886.4	876.2	149.3	717.3	562.5	545.6	629	568.6	515.4	635.5	551.3	502.1	639.7	376.1	203.3	159.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-107.54	-126.2	-275.3	-248.1	-88.8	-101.5	741.8	-144	-28.1	-78	-112.1	-57.1	-2.5	-69.9	-24.3	-81.7	90.7	319.6	35.5	83.8	4
cash-flows.row.effect-of-forex-changes-on-cash	2.12	7.3	-4.5	-8.5	0.2	-2.5	-4.2	1.6	4.6	0.8	-2.8	0.1	-2.3	-2.3	-0.3	-3	-3.4	-1.3	-0.5	0	0
cash-flows.row.net-change-in-cash	32.7	116.2	-106.3	12.3	21.7	17.7	139.2	-81.6	64.5	0.1	-6.3	4.1	-5.1	-27.1	18.6	-122.7	-89.7	311.4	12.3	-7.4	-8.8
cash-flows.row.cash-at-end-of-period	1053.96	289	172.8	279.1	266.8	245.1	227.4	88.2	169.9	105.4	105.3	111.6	107.5	112.6	139.7	121.1	243.8	333.5	22.1	9.8	17.2
cash-flows.row.cash-at-beginning-of-period	1021.26	172.8	279.1	266.8	245.1	227.4	88.2	169.9	105.4	105.3	111.6	107.5	112.6	139.7	121.1	243.8	333.5	22.1	9.8	17.2	26
cash-flows.row.operating-cash-flow	130.17	297	121.8	260.7	291.6	390.4	102.9	162.9	175.4	154	152.7	172.7	56.5	138.3	124.4	108.9	7.9	96.8	52.3	-10.5	50.2
cash-flows.row.capital-expenditure	-85.24	-76	-86.3	-42.2	-72.4	-135.5	-147.6	-105.1	-100.7	-108.7	-45.3	-53.6	-82.3	-69	-82.7	-147.3	-182.7	-103.8	-75	-80.8	-63.1
cash-flows.row.free-cash-flow	44.92	221	35.5	218.5	219.1	254.9	-44.7	57.7	74.7	45.3	107.5	119.2	-25.8	69.3	41.7	-38.4	-174.8	-7	-22.8	-91.3	-12.9

Kasumiaruande rida

Fujian SBS Zipper Science&Technology Co., Ltd tulud muutusid võrreldes eelmise perioodiga -0.066%. 002098.SZ brutokasum on teatatud 642.07. Ettevõtte tegevuskulud on 516.58, mille muutus võrreldes eelmise aastaga on -4.577%. Kulud amortisatsioonikulud on 87.78, mis on 0.079% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 516.58, mis näitab -4.577% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab -0.352% kasvu võrreldes eelmise aastaga. Tegevustulu on 132.26, mis näitab -0.352% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.512%. Eelmise aasta puhaskasum oli 61.6.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
income-statement-row.row.total-revenue	1934.25	2112.4	2261.7	1589.9	1919.1	2272.5	1859.9	1175.5	1041.5	1049.5	1006.3	933.5	1037.6	1011.5	759.8	861.3	860.6	645	496.7	425.3	352.6
income-statement-row.row.cost-of-revenue	1350.85	1470.4	1512.2	1033.4	1204.3	1466.9	1219.3	787.1	722.4	734.8	711.8	681.3	774.9	767	571.3	681.4	658.9	491.6	393.3	334.4	279.3
income-statement-row.row.gross-profit	583.4	642.1	749.5	556.5	714.8	805.6	640.6	388.4	319	314.7	294.5	252.2	262.6	244.5	188.5	179.9	201.7	153.4	103.4	90.9	73.3
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
income-statement-row.row.research-development	78.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	6.45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	225.72	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	116.07	117	146.5	112.1	136.1	64.4	20.7	13	14.1	14.5	2.3	4	17.3	-0.5	3.8	13.3	12	1.5	3	3	0.2
income-statement-row.row.operating-expenses	431.63	516.6	541.4	379.4	571.3	744	435	242	206.4	193.4	178.6	164.9	159.5	137	113.8	114.8	83.7	59.8	46.9	42.7	34.2
income-statement-row.row.cost-and-expenses	1782.48	1987	2053.6	1412.8	1775.6	2210.9	1654.3	1029.1	928.9	928.1	890.4	846.2	934.4	904	685.1	796.3	742.6	551.4	440.2	377.2	313.5
income-statement-row.row.interest-income	3.73	3.1	4.8	4.6	1.7	3.2	1.4	0.5	0.8	0.9	1.2	0.9	2.5	1	0	2.4	2.5	0.3	0.1	0.1	0
income-statement-row.row.interest-expense	14.02	22	34.9	51.8	59.9	126.9	41.6	6.4	27.8	31.5	32.6	38	32.4	24.8	29.3	37.2	25.3	21.1	17.1	10.7	8
income-statement-row.row.selling-and-marketing-expenses	225.72	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	1.3	-75.4	-66.8	72.1	-120.2	-750.2	-47.6	-4.9	-25.1	-25.9	-42.4	-40.9	-22.5	-37.5	-31.6	-35.6	-21.5	-22.9	-16.8	-9.6	-9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	116.07	117	146.5	112.1	136.1	64.4	20.7	13	14.1	14.5	2.3	4	17.3	-0.5	3.8	13.3	12	1.5	3	3	0.2
income-statement-row.row.total-operating-expenses	1.3	-75.4	-66.8	72.1	-120.2	-750.2	-47.6	-4.9	-25.1	-25.9	-42.4	-40.9	-22.5	-37.5	-31.6	-35.6	-21.5	-22.9	-16.8	-9.6	-9
income-statement-row.row.interest-expense	14.02	22	34.9	51.8	59.9	126.9	41.6	6.4	27.8	31.5	32.6	38	32.4	24.8	29.3	37.2	25.3	21.1	17.1	10.7	8
income-statement-row.row.depreciation-and-amortization	45.37	87.8	81.4	83.1	88.6	110.7	73.2	63.8	59.5	57.6	54.2	53.6	56.5	56.9	53.1	44.9	35	30.4	25.3	20.5	16.5
income-statement-row.row.ebitda-caps	154.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	108.78	132.3	204.1	166.9	141.6	-684.4	164.7	132.8	75.8	81.8	73.7	43.5	64	70.6	40.6	16.5	84.5	71.5	39.7	37.3	30.9
income-statement-row.row.income-before-tax	110.08	56.9	137.3	239	21.4	-688.6	158	141.5	87.5	95.5	73.5	46.4	80.6	69.9	43.2	29.5	96.4	71.9	41.2	39.4	30.6
income-statement-row.row.income-tax-expense	5.98	-4.7	14.1	50.9	-10.7	-8.3	20.3	23	15.5	17.3	12.9	10.2	13	12	8.7	6.9	25.9	16.2	9.9	9.8	6.9
income-statement-row.row.net-income	105.85	61.6	126.1	200.6	32	-651.8	117.6	118.5	72	78.2	60.6	36.2	64.7	53.3	31.1	20.9	64.8	49.1	29.1	27.6	21.1