Hongda High-Tech Holding Co.,Ltd.

Sümbol: 002144.SZ

SHZ

9.45

CNY

Turuhind täna

20.5072
P/E suhe
7.3826
PEG suhe
1.67B
MRK Cap
0.01%
DIV tootlus

Hongda High-Tech Holding Co.,Ltd. (002144-SZ) Finantsaruanded

Q: Mis on Hongda High-Tech Holding Co.,Ltd. (002144.SZ) koguvara?

Hongda High-Tech Holding Co.,Ltd. (002144.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Hongda High-Tech Holding Co.,Ltd. (002144.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 476.406 M, mis on 0.050 % gowth. Kogu perioodi keskmine brutokasum on 130.133 M, mis on 0.076 %. Keskmine brutokasumi suhtarv on 0.260 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.032 %, mis on võrdne 0.140 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Hongda High-Tech Holding 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 0.002. Käibevara valdkonnas on 002144.SZ aruandlusvaluutas 838.09. Märkimisväärne osa neist varadest, täpsemalt 577.98, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.058%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 669.568, kui neid on, aruandlusvaluutas. See näitab erinevust -4.121% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 0.188 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 17.915%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1995.956 aruandlusvaluutas. Selle aspekti aastane muutus on 0.025%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 147.104, varude hind on 102.53 ja firmaväärtus 59.13, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 24.43.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	2492.36	578	546.1	460.4	502.2	438.1	89.7	91.8	193.8	51.2	254.1	413.7	139.7	142.1	246.6	78.6	73.9	88.6	62.7	30.5	42.9
balance-sheet.row.short-term-investments	76.23	41.8	7.5	50.8	127.5	84.1	641.7	734.1	0	0	0	0	0	0	-0.1	0	0	0	0	0	0
balance-sheet.row.net-receivables	542.5	147.1	149.8	165.9	145.4	139.2	195.6	230.4	173.3	190.5	160.6	174.8	172.6	202.1	87.2	50	41.2	62.1	55.4	51.1	22.1
balance-sheet.row.inventory	402.65	102.5	106	84.3	70.5	84.5	91.1	48.7	54.9	54.2	57.9	60.8	46.7	49.7	55.1	45.9	64	67	58.2	51.6	33.4
balance-sheet.row.other-current-assets	42.69	10.5	12.5	22.8	6.1	9	231.2	191.5	72.6	230.3	176.5	105.8	4.8	-8.1	-3.5	-1.2	-1.3	1	-4.3	-4.4	-1.4
balance-sheet.row.total-current-assets	3480.19	838.1	814.3	733.3	724.2	670.8	607.6	562.5	494.6	526.2	649.1	755.1	363.8	385.8	385.5	173.3	177.8	218.6	172	128.8	96.9
balance-sheet.row.property-plant-equipment-net	1346.51	353.9	336.7	362.2	264.3	271.8	293.4	300.2	305.1	313.5	316	228.2	210.8	267.3	288.5	171.2	172	137.1	174.6	171.5	147.3
balance-sheet.row.goodwill	236.53	59.1	59.1	66	86.5	121.2	140.3	157.1	167.2	178.7	192.8	192.8	278.9	278.9	192.8	0	0	0	0	0	0
balance-sheet.row.intangible-assets	95.45	24.4	26.1	34.4	47.5	58.9	64.2	63.8	64.1	64.2	65.7	59.3	51.8	51.7	47.9	18.7	19.2	19.6	3	3	3.1
balance-sheet.row.goodwill-and-intangible-assets	331.98	83.6	85.3	100.5	134	180.1	204.5	220.8	231.2	242.9	258.5	252.1	330.7	330.6	240.7	18.7	19.2	19.6	3	3	3.1
balance-sheet.row.long-term-investments	2819.68	669.6	698.3	621.8	519.3	550.7	0	0	0	0	0	0	0	0	573.3	0	0	0	0	0	0
balance-sheet.row.tax-assets	32.76	8.2	9.1	9.6	10.1	14.5	13.8	13.2	12.1	11.3	9.7	9.2	7.7	6.5	4.4	3.3	1.3	1.4	1.5	1.5	1.2
balance-sheet.row.other-non-current-assets	845.64	217.1	221.6	258.8	295.9	255.2	824.1	928.7	1011.8	977.3	958	934.9	621.7	467.7	-0.1	67.2	67.7	66.1	8.7	8.9	8.4
balance-sheet.row.total-non-current-assets	5376.56	1332.3	1351	1352.9	1223.5	1272.4	1335.8	1463	1560.1	1545.1	1542.2	1424.3	1170.8	1072.1	1106.7	260.5	260.1	224.2	187.8	184.9	160.1
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	8856.76	2170.4	2165.3	2086.2	1947.8	1943.2	1943.4	2025.5	2054.7	2071.3	2191.3	2179.4	1534.6	1457.9	1492.2	433.8	437.9	442.8	359.8	313.7	257
balance-sheet.row.account-payables	369.01	95.3	136.9	152.2	107.7	114.4	180.3	206.9	165.9	130.2	111.3	112.6	104.5	95.8	125.1	78.3	55.3	49.2	70.3	52.9	40.1
balance-sheet.row.short-term-debt	258.68	10.4	0.4	0.4	30	38.3	0	0.1	85	0	2.6	7.9	0	55.3	28.9	44.9	67.7	78.8	125	96.9	50
balance-sheet.row.tax-payables	20.87	5.5	12.7	10.1	7.8	9.4	5.3	12.4	7.2	21.9	16	13.6	18.9	19.7	2.9	2.3	-2.6	-2	-0.8	4.8	1.1
balance-sheet.row.long-term-debt-total	0.52	0.2	0.2	0.6	0	0	0.5	1.6	1.6	2.1	2.7	3.2	3.7	4.3	4.8	5.3	5.9	5.9	5.9	5.9	35.9
Deferred Revenue Non Current	53.48	13.3	14.6	17.2	21.6	26.3	27.9	28.3	27.7	28.3	29.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	65.36	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	4.2	0.5	33.7	0.7	-3.9	0.4	49.3	41	6.8	137.3	14.3	20.3	73.4	69.3	100.2	7.5	16.8	10	9.8	10.4	0.4
balance-sheet.row.total-non-current-liabilities	119.35	28.4	34.1	34.6	35	44.6	46	61.3	76.1	98.5	117.5	154.2	100.4	87.9	95.4	5.3	5.9	5.9	5.9	5.9	35.9
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	0.87	0.2	0.2	0.6	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	865.65	169.5	213.9	223.5	180.3	217.4	275.6	337.4	356.5	366	471.4	318.7	278.3	355.7	357	140.4	145.1	146.5	220.8	185.6	134.3
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	707.05	176.8	176.8	176.8	176.8	176.8	176.8	176.8	176.8	176.8	176.8	176.8	151.3	151.3	151.3	107.3	107.3	107.3	80.3	80.3	80.3
balance-sheet.row.retained-earnings	3345.09	839.5	782.3	728	687.9	650.2	595.2	541	473.3	401.6	328.9	259.6	214.7	135.9	92.9	54.9	55.9	60.2	41.2	32.8	30.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	1537.32	136.4	292.7	259.8	204.9	203.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2381.43	843.3	694.8	694.8	694.8	694.8	893.1	969.9	1046.1	1126.8	1213.4	1422.2	887.6	812.7	889.2	129.5	128.1	127.5	16.2	13.9	12
balance-sheet.row.total-stockholders-equity	7970.89	1996	1946.6	1859.4	1764.3	1725	1665	1687.8	1696.2	1705.2	1719.1	1858.5	1253.7	1099.9	1133.4	291.8	291.3	295	137.8	127	122.7
balance-sheet.row.total-liabilities-and-stockholders-equity	8856.76	2170.4	2165.3	2086.2	1947.8	1943.2	1943.4	2025.5	2054.7	2071.3	2191.3	2179.4	1534.6	1457.9	1492.2	433.8	437.9	442.8	359.8	313.7	257
balance-sheet.row.minority-interest	20.21	4.9	4.9	3.4	3.2	0.7	2.7	0.3	2	0	0.9	2.2	2.7	2.3	1.8	1.7	1.5	1.3	1.3	1.2	0
balance-sheet.row.total-equity	7991.1	2000.9	1951.4	1862.8	1767.5	1725.7	1667.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	8856.76	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2895.91	711.4	705.8	672.6	646.8	634.8	641.7	734.1	808.9	756.7	884.1	858.3	548.9	467.3	573.1	51.7	51.7	51.7	8.7	8.7	7
balance-sheet.row.total-debt	259.2	10.6	0.6	1	30.2	38.3	0.5	1.7	86.6	2.1	5.2	11.1	3.7	59.5	33.7	50.3	73.5	84.6	130.9	102.8	85.9
balance-sheet.row.net-debt	-2156.92	-525.6	-538	-408.6	-344.5	-315.7	-89.2	-90.1	-107.2	-49.1	-248.8	-402.6	-136	-82.5	-212.9	-28.3	-0.4	-3.9	68.2	72.3	43

Rahavoogude aruanne

Hongda High-Tech Holding Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.104 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 55986851.000. See on 0.970 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 35.9, 0.76, -0.45, 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 -17.68 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 10.71, 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
cash-flows.row.net-income	82.91	80.3	65.1	64.9	80.6	93.3	94.8	100.4	124.8	117.4	81.2	115.1	70.5	40.3	11.4	7.2	20.9	22.9	12.5	28.9
cash-flows.row.depreciation-and-amortization	26.54	35.9	33	37	43.4	40.4	39.6	36.1	35.2	29.8	27	25.5	28.5	20.4	16.4	14.2	15.1	14.4	10.7	10.2
cash-flows.row.deferred-income-tax	0	0	0	0	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	-0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-2	-32.3	-26.2	-15.2	8.7	-79	24	16.6	-20	30.3	-53.6	-59.6	-124.7	113.4	15.2	31.2	-35	-4.3	-18.5	-9
cash-flows.row.account-receivables	12.95	8.9	-39.6	13.7	74.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-14.95	-31.5	-25.6	0.5	-6.5	-50.6	0.2	-2.7	-6.5	-9.4	-26.7	-12.7	-10.6	26.2	15.4	0.9	-8.9	-6.5	-18.3	-0.2
cash-flows.row.account-payables	0	-9.7	43.3	-28.6	-60.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	-4.3	-0.8	0.8	-28.4	23.8	19.2	-13.6	39.8	-26.9	-46.9	-114.1	87.2	-0.1	30.3	-26.1	2.1	-0.3	-8.8
cash-flows.row.other-non-cash-items	-29.72	-1.6	36.2	1.6	-7.9	-18.4	-10.5	-14.1	-99.5	-58.6	25.9	15.4	16.2	-7.8	8.3	11.2	10.5	7	8.2	4.9
cash-flows.row.net-cash-provided-by-operating-activities	77.73	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	-21.52	-23.1	-172.9	-24.6	-16.8	-38.7	-36	-31.6	-37.4	-132.8	-63.1	-23	-40.6	-71.6	-9.8	-49.8	-23.7	-17.5	-35.5	-45.5
cash-flows.row.acquisitions-net	15.4	6.9	0.5	40.4	0.5	0.2	0.4	0.3	-1	-0.7	64.6	0	-97.5	61.7	0	0	-43	0	0	0
cash-flows.row.purchases-of-investments	-186.06	-71	-159.3	-496.8	-93.5	-871.1	-1475.6	-1141.3	-1966.4	-1286	-600	0	23.8	2.2	0	0	-1	0	-2.1	0
cash-flows.row.sales-maturities-of-investments	138.7	142.4	275.9	422.6	262.7	880.2	1371.9	1182.4	1865.1	1195.5	507.2	5.2	15.7	28.2	0	1	23.9	0	0	0.1
cash-flows.row.other-investing-activites	19.75	0.8	84.2	-68.6	8.2	9.7	111.7	-166.7	99.4	100.6	-262.8	4	3.6	29.9	0.2	0.1	-23.7	1	0.4	0.1
cash-flows.row.net-cash-used-for-investing-activites	-28.03	56	28.4	-127	161.1	-19.6	-27.6	-157	-40.3	-123.4	-354	-13.9	-94.9	50.4	-9.6	-48.7	-67.4	-16.5	-37.3	-45.4
cash-flows.row.debt-repayment	-145.3	-0.5	-0.3	-16.8	-29.5	-20.2	-165	-119.7	-4	-17.7	-10.7	-101.7	-155.7	-222.2	-221.2	-281.7	-218.5	-184	-146.1	-150.2
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
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
cash-flows.row.dividends-paid	-1.64	-17.7	-17.7	-18	-17.9	-26.8	-27.1	-26.3	-35.6	-35.8	-26.8	-33.1	-24.5	-1.7	-14	-18.2	-7.8	-18.7	-5.7	-9.7
cash-flows.row.other-financing-activites	111.8	10.7	-9.6	18.3	29	18.9	80.9	204.2	0.9	15.7	309.1	53.6	176.1	161.9	207.8	257.6	308.9	212.1	164	183.9
cash-flows.row.net-cash-used-provided-by-financing-activities	93.99	-7.4	-27.5	-16.5	-18.4	-28.1	-111.1	58.2	-38.7	-37.8	271.6	-81.2	-4.1	-62	-27.4	-42.4	82.7	9.4	12.2	23.9
cash-flows.row.effect-of-forex-changes-on-cash	1.85	7.6	-2.2	-3.3	0.9	0	-1.6	-0.3	1.1	0.2	-1.4	-0.8	-0.1	-0.4	0.2	-0.3	-0.9	-0.7	-0.2	-0.1
cash-flows.row.net-change-in-cash	145.54	138.5	106.7	-58.5	268.3	-11.5	7.5	39.9	-37.4	-42.2	-3.3	0.5	-108.6	154.3	14.5	-27.5	25.9	32.2	-12.4	13.6
cash-flows.row.cash-at-end-of-period	2381.65	529.8	391.3	284.5	343	74.7	86.2	78.7	38.8	76.3	118.5	121.7	121.2	229.8	75.5	61	88.6	62.7	30.5	42.9
cash-flows.row.cash-at-beginning-of-period	2236.12	391.3	284.5	343	74.7	86.2	78.7	38.8	76.3	118.5	121.7	121.2	229.8	75.5	61	88.6	62.7	30.5	42.9	29.3
cash-flows.row.operating-cash-flow	77.73	82.3	108	88.3	124.8	36.3	147.9	139	40.4	118.9	80.6	96.4	-9.5	166.3	51.3	63.8	11.5	40	12.9	35.1
cash-flows.row.capital-expenditure	-21.52	-23.1	-172.9	-24.6	-16.8	-38.7	-36	-31.6	-37.4	-132.8	-63.1	-23	-40.6	-71.6	-9.8	-49.8	-23.7	-17.5	-35.5	-45.5
cash-flows.row.free-cash-flow	56.21	59.2	-64.9	63.7	107.9	-2.4	111.9	107.3	2.9	-13.9	17.5	73.4	-50.1	94.7	41.5	14	-12.2	22.5	-22.6	-10.4

Kasumiaruande rida

Hongda High-Tech Holding Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga -0.076%. 002144.SZ brutokasum on teatatud 177.63. Ettevõtte tegevuskulud on 88.72, mille muutus võrreldes eelmise aastaga on 11.305%. Kulud amortisatsioonikulud on 35.9, mis on -0.033% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 88.72, mis näitab 11.305% 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 -0.263% kasvu võrreldes eelmise aastaga. Tegevustulu on 89.68, mis näitab -0.263% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.032%. Eelmise aasta puhaskasum oli 82.25.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	536.03	535.2	579.4	601	461.7	543.3	638.5	634.8	569.7	526.6	545.1	585.9	628.7	587.8	409.5	298.4	302.5	352.1	339	187.9	201.1
income-statement-row.row.cost-of-revenue	355.62	357.5	418.3	454.5	317.4	372.9	451.8	441.8	398.3	386.6	389.8	397	415.4	424.5	318.9	247.4	261.7	290.8	280.4	147	153.5
income-statement-row.row.gross-profit	180.41	177.6	161.1	146.5	144.3	170.5	186.7	193	171.4	140	155.3	188.9	213.3	163.3	90.6	51	40.9	61.3	58.6	40.9	47.6
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
income-statement-row.row.research-development	30.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	12.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	12.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0.56	0.5	30.1	-11.4	17.9	26.1	-0.3	0.5	15.4	6.2	4.8	11.3	20	4.2	5.9	2.5	5.6	5.9	5.1	0.8	9
income-statement-row.row.operating-expenses	89.49	88.7	79.7	46.7	79.1	87	107.2	97.4	100.6	102.9	86	83	78.6	71.9	48.4	34.6	30.2	30.6	26.2	16.9	16.5
income-statement-row.row.cost-and-expenses	445.11	446.3	498	501.2	396.5	459.9	559	539.2	498.9	489.6	475.8	479.9	494.1	496.4	367.2	281.9	291.8	321.4	306.5	163.8	170
income-statement-row.row.interest-income	9.85	10.3	5.3	4.2	4.8	0.2	0.3	3.5	3.5	1.8	10.6	4.9	1.8	2.1	1.4	0	0	0	0.5	0.2	1.5
income-statement-row.row.interest-expense	1.75	1.2	0	0.1	0.4	0.2	0.3	4.5	8.7	0.2	0.8	0.3	2.4	2.1	1.6	1.8	6.3	8	6.8	5.7	4.7
income-statement-row.row.selling-and-marketing-expenses	12.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.56	0.5	-33.2	-71	-28.2	-32.1	22.1	11.5	35.3	111.3	67.2	-12.8	2.3	-11	3.3	-4.2	-3	-3.2	-2	-6.2	5.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.56	0.5	30.1	-11.4	17.9	26.1	-0.3	0.5	15.4	6.2	4.8	11.3	20	4.2	5.9	2.5	5.6	5.9	5.1	0.8	9
income-statement-row.row.total-operating-expenses	0.56	0.5	-33.2	-71	-28.2	-32.1	22.1	11.5	35.3	111.3	67.2	-12.8	2.3	-11	3.3	-4.2	-3	-3.2	-2	-6.2	5.1
income-statement-row.row.interest-expense	1.75	1.2	0	0.1	0.4	0.2	0.3	4.5	8.7	0.2	0.8	0.3	2.4	2.1	1.6	1.8	6.3	8	6.8	5.7	4.7
income-statement-row.row.depreciation-and-amortization	46.76	34.7	35.9	33	37	43.4	40.4	39.6	36.1	35.2	29.8	27	25.5	28.5	20.4	16.4	14.2	15.1	14.4	10.7	10.2
income-statement-row.row.ebitda-caps	137.29	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	90.53	89.7	121.7	141.8	100.7	123	101.9	106.6	90.8	142.5	131.7	81.8	119.8	79.7	39.7	9.7	2.1	21.7	25.2	17.1	27.2
income-statement-row.row.income-before-tax	91.09	90.2	88.4	70.7	72.5	91	101.6	107.1	106.1	148.4	136.6	93.1	137	80.4	45.6	12.2	7.7	27.5	30.4	17.9	36.2
income-statement-row.row.income-tax-expense	8.23	7.9	8.2	5.6	7.6	10.4	8.3	12.3	5.7	23.6	19.1	11.9	21.9	10	5.3	0.8	0.5	6.6	7.4	5.4	7.3
income-statement-row.row.net-income	82.91	82.3	79.7	64.9	64	82.5	90.8	96.5	100.8	124.8	117.5	81.2	114.7	70	40.1	11.2	6.9	20.9	22.8	12.4	28.9