Shanghai Hi-Tech Control System Co., Ltd

Sümbol: 002184.SZ

SHZ

12.69

CNY

Turuhind täna

31.7993
P/E suhe
5.7239
PEG suhe
4.47B
MRK Cap
0.01%
DIV tootlus

Shanghai Hi-Tech Control System Co., Ltd (002184-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shanghai Hi-Tech Control System Co., Ltd (002184.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1617.808 M, mis on 0.105 % gowth. Kogu perioodi keskmine brutokasum on 305.855 M, mis on 0.111 %. Keskmine brutokasumi suhtarv on 0.186 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.172 %, mis on võrdne 0.260 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Shanghai Hi-Tech Control System 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 0.437. Käibevara valdkonnas on 002184.SZ aruandlusvaluutas 3755.821. Märkimisväärne osa neist varadest, täpsemalt 999.458, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.969%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 274.161, kui neid on, aruandlusvaluutas. See näitab erinevust -23.497% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 83.519 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.019%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1389.534 aruandlusvaluutas. Selle aspekti aastane muutus on 0.079%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 1806.997, varude hind on 944.09 ja firmaväärtus 18.56, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 32.03.

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	2742.86	999.5	507.5	404.5	342.8	217.6	236.6	125.2	191	181.1	108.9	59.4	89.3	118.1	223.1	311.3	408.8	412.6	83.4	73.8	62.5
balance-sheet.row.short-term-investments	-140.47	25	-56.3	-58.6	-60.9	6.2	156.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	6520.63	1807	1442.9	1237.6	1193.4	914.7	973.7	1194.3	1121.6	1065.6	834.1	630.7	548.3	504.3	403.6	329.1	235.1	283.2	187.3	151.5	119.9
balance-sheet.row.inventory	3429.29	944.1	494	308.1	226.8	306.5	288.7	252.2	305.8	324.9	265.6	260.9	308.6	289.9	261.8	201	197.2	138.2	91.9	79.3	59.8
balance-sheet.row.other-current-assets	41.71	5.3	13.9	15.1	17.1	17.7	44.2	13.8	60.8	3.7	0.9	2.3	-13.8	-11.7	-10.8	-9.1	0	0.9	-5	-5.8	-7.1
balance-sheet.row.total-current-assets	12734.49	3755.8	2458.2	1965.3	1780.1	1456.5	1543.2	1585.5	1679.2	1575.2	1209.5	953.2	932.5	900.6	877.8	832.2	841.2	834.9	357.6	298.8	235.1
balance-sheet.row.property-plant-equipment-net	1016.91	268.1	227.6	238.9	228.5	243.5	263.6	291	303.2	216.6	241.8	244.5	237	212.2	175.2	113.8	70.4	25.7	17.4	17.3	17.1
balance-sheet.row.goodwill	62.68	18.6	7	7	7	7	7	7	7	7	7	7	7	7.5	8.3	8.3	0	0	0	0	0
balance-sheet.row.intangible-assets	141.72	32	34.6	33.3	25.9	29	29.1	42.8	45	44.8	41.9	34.8	23.6	15.1	7.8	2.4	2.3	0.1	0.1	0.1	0.1
balance-sheet.row.goodwill-and-intangible-assets	204.4	50.6	41.6	40.3	33	36.1	36.1	49.8	52	51.9	49	41.8	30.6	22.7	16.1	10.7	2.3	0.1	0.1	0.1	0.2
balance-sheet.row.long-term-investments	1349.43	274.2	358.4	290.6	264.9	170.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	210.57	59.2	41.7	39	39.7	44.2	56	55.5	43.8	35.1	24.4	17.7	16.7	12.2	10.5	8.8	5.2	3.3	1.8	1.3	1
balance-sheet.row.other-non-current-assets	102.56	90	2	1.8	1.3	70.8	223.8	175.7	78	60.5	23.7	22.2	19.5	1.8	3.5	1.5	2.1	0.8	1	0.9	0.7
balance-sheet.row.total-non-current-assets	2883.86	742.1	671.3	610.7	567.3	565.4	579.6	572.1	477.1	364	338.9	326.3	303.9	248.8	205.3	134.8	80	29.9	20.3	19.7	18.9
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	0
balance-sheet.row.total-assets	15618.35	4497.9	3129.6	2576	2347.3	2021.9	2122.8	2157.6	2156.3	1939.2	1548.4	1279.5	1236.4	1149.4	1083.1	967	921.2	864.8	377.9	318.4	254
balance-sheet.row.account-payables	6500.93	2124.8	1003.3	722.7	663.6	360.6	322.6	314	553	475.1	314.8	179.8	200.5	109.8	158.6	96.8	79.5	107.6	69.2	66.1	44.5
balance-sheet.row.short-term-debt	863.61	201.1	284.8	203.2	231.9	291.6	551.8	432.2	258.7	420.6	265.5	166.6	144	134.2	13.2	0	0	69.8	73.9	64	50.9
balance-sheet.row.tax-payables	147.32	73.5	56	49.9	47.9	34.4	33.1	43.1	28.6	29.8	28.8	17.4	4.7	7.6	3.7	-0.1	8.3	6.8	6.7	4.3	3.6
balance-sheet.row.long-term-debt-total	343.14	83.5	5.4	7.6	4.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	7.47	2.1	3	5.4	6.4	8.8	10.5	10.7	12.7	8.9	5.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	46.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	105.11	5.5	119.5	5.1	3.6	109	127.3	27	30.7	42.9	31.4	38.1	32.8	44.3	64.6	66	84.4	27.7	17.1	19.4	19.7
balance-sheet.row.total-non-current-liabilities	541.15	121.4	29.4	28.5	19.7	12.4	11.6	12.8	18.3	17	8.8	6.8	6.5	13.2	12.6	7.8	3	1.9	0.1	0.1	0.1
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	63.44	23.7	5.4	7.6	4.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	8872.42	2710.6	1579.7	1153.9	1085	898	1046.3	886	905.3	1004.2	663.4	422.5	405.9	312.7	260.8	170.6	167	266.8	181.8	160.8	129.7
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	1407.63	351.9	351.9	351.9	239.4	240.3	241.4	242.8	239.4	220	220	220	220	220	220	220	220	110	82	80.3	53.2
balance-sheet.row.retained-earnings	1710.92	458.1	378.5	310.5	207	111.5	65.6	252.1	263.6	285.1	241.7	211.6	192.9	203	196.3	181.4	154.6	117.6	83	48.7	48.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	1319.54	0	192.1	156.4	131.8	110.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	945.26	579.5	365.8	365.8	496.7	505.9	616.1	615.6	607.1	308	306.6	303.8	302.6	301.3	298.5	294.3	290.2	341.3	26.8	20.5	15.9
balance-sheet.row.total-stockholders-equity	5383.36	1389.5	1288.3	1184.6	1074.9	968	923.1	1110.5	1110.2	813.1	768.3	735.4	715.5	724.3	714.8	695.7	664.8	568.9	191.8	149.6	117.5
balance-sheet.row.total-liabilities-and-stockholders-equity	15618.35	4497.9	3129.6	2576	2347.3	2021.9	2122.8	2157.6	2156.3	1939.2	1548.4	1279.5	1236.4	1149.4	1083.1	967	921.2	864.8	377.9	318.4	254
balance-sheet.row.minority-interest	1362.58	397.7	261.6	237.5	187.4	155.9	153.4	161.1	140.8	121.8	116.7	121.6	115	112.4	107.5	100.7	89.5	29.1	4.3	8.1	6.9
balance-sheet.row.total-equity	6745.94	1787.3	1549.9	1422.1	1262.3	1123.9	1076.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	15618.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1208.96	299.2	302.1	232	204	177	156.5	119.2	24.7	30	18.1	15.9	12.7	1.1	2.7	0	0	0	0	0	0
balance-sheet.row.total-debt	1206.75	284.6	290.3	210.8	231.9	291.6	551.8	432.2	258.7	420.6	265.5	166.6	144	134.2	13.2	0	0	69.8	73.9	64	50.9
balance-sheet.row.net-debt	-1511.11	-689.8	-217.3	-193.7	-110.9	80.1	315.2	306.9	67.7	239.6	156.6	107.2	54.7	16.1	-209.9	-311.3	-408.8	-342.8	-9.6	-9.9	-11.6

Rahavoogude aruanne

Shanghai Hi-Tech Control System Co., Ltd finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 1.340 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Huvitav on see, et osa ettevõtte aktsiatest, täpsemalt 0, ostis ettevõte ise tagasi. Selle tegevuse tulemusena muutus 0.000 võrreldes eelmise aastaga. Vahepeal on ettevõtte võlgnevused praegu 347.28 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -46982287.970. See on 0.390 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 32.63, 9.25, -258.5, 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 -77.46 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 303.6, 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	100.6	165.8	170	158.5	65.1	-162.2	33.9	27.5	89.1	65.5	37.5	3.7	25.8	35.3	47.1	52.1	52.2	47.7	40.3	31.6
cash-flows.row.depreciation-and-amortization	0.86	32.6	30.5	29.1	29.5	42.7	31.6	32.2	29.1	24.4	21.9	17.3	12.3	8.8	5.9	4.7	3.4	3.8	3	0
cash-flows.row.deferred-income-tax	0	-2.7	0.7	4.5	12	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	2.7	-0.7	-4.5	-7.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-63.5	-35.5	83.8	190.4	160.6	-184.5	-131.4	-158.2	-97.5	-61.9	-5.2	-207	-65	-92.5	-41.4	-60.6	-40.8	-37.7	0
cash-flows.row.account-receivables	0	-212.8	-35.7	-304.1	84.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	-195.3	-80.7	92.9	-32.2	-71.9	53.5	6.2	-73.7	-10.9	39.8	-21.5	-32.7	-64.2	2.5	-59.6	-46.6	-13.1	-19.5	0
cash-flows.row.account-payables	0	347.3	80.2	290.5	126.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-2.7	0.7	4.5	12	232.5	-238	-137.6	-84.5	-86.5	-101.7	16.4	-174.3	-0.8	-95	18.1	-14	-27.7	-18.2	0
cash-flows.row.other-non-cash-items	81.39	32.3	-8.9	-18.5	-11.6	112.1	94.2	58.1	53.1	30.6	15.1	25	12.8	12.1	6.8	7.5	11.9	4.1	4.1	-31.6
cash-flows.row.net-cash-provided-by-operating-activities	182.86	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	-40.22	-28.5	-25.6	-12.9	-11	-29.2	-130.3	-35.5	-31.8	-29.8	-47.2	-48.9	-57.5	-83.2	-50.7	-57	-13.7	-4.1	-3.4	-14.4
cash-flows.row.acquisitions-net	38.17	3.2	0.1	0.3	4.2	0.2	0.3	0.8	0	3.3	0	0	0	0	-1.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	-96.87	-117	-120	-122.4	-130.8	-71.1	-109.6	-100.5	-9.4	-9.1	0	-15.2	0	-2.8	-5.1	-5	0	-2.9	0	0
cash-flows.row.sales-maturities-of-investments	57.77	86	114.7	106.6	124.8	14.8	64.1	51.3	0	8	0	0	0	0	0.3	0	0	0	1.4	0
cash-flows.row.other-investing-activites	-28.37	9.2	-3	7.8	1.2	1.3	1.1	1.1	1.1	0.7	0.9	0.7	0.9	3.3	3.5	4.1	-0.2	0.4	0.2	0.2
cash-flows.row.net-cash-used-for-investing-activites	-69.52	-47	-33.8	-20.7	-11.7	-84.1	-174.5	-82.8	-40.1	-26.9	-46.3	-63.4	-56.6	-82.7	-53.1	-58	-13.9	-6.7	-1.9	-14.2
cash-flows.row.debt-repayment	-285.5	-258.5	-313.7	-404.9	-800.6	-939.5	-1164.2	-1421.3	-929.3	-910.3	-547.6	-636.9	-94.7	-17.8	0	-330.4	-127.9	-87	-50.9	-32.9
cash-flows.row.common-stock-issued	0	0	0	9.9	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	-9.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-43.79	-77.5	-30.6	-36.6	-18.5	-47	-39.9	-47.6	-55.8	-50.4	-18.8	-17.9	-14.8	-11.4	-22.2	-14.8	-22.6	-11.2	-9.6	-2
cash-flows.row.other-financing-activites	231.23	303.6	264.9	308	530	1027.1	1375.3	1544.7	1071.2	1008.6	569.8	644.1	218.2	31.2	2.8	376.7	487.6	99.8	63.9	47.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-67.17	-32.4	-79.4	-133.5	-289.1	40.5	171.1	75.8	86.1	48	3.4	-10.7	108.7	2	-19.5	31.5	337.1	1.5	3.4	12.2
cash-flows.row.effect-of-forex-changes-on-cash	0.39	0.5	-0.3	-0.6	-0.5	0.1	-0.2	0.2	0.2	-0.1	0.1	0	-0.1	-0.1	0	-0.1	-0.9	0	0	0
cash-flows.row.net-change-in-cash	228.55	88.4	42.7	98.2	-23.3	109.8	-28.4	-20.4	59.3	44	-30.3	-33.2	-104	-89.6	-105.3	-3.8	329.2	9.6	11.3	17.9
cash-flows.row.cash-at-end-of-period	1918	423.3	334.9	292.2	194	217.3	107.6	136	156.4	97.1	53.1	83.4	116.6	220.5	310.2	408.8	412.6	83.4	73.8	62.5
cash-flows.row.cash-at-beginning-of-period	1689.45	334.9	292.2	194	217.3	107.6	136	156.4	97.1	53.1	83.4	116.6	220.5	310.1	415.5	412.6	83.4	73.8	62.5	44.6
cash-flows.row.operating-cash-flow	182.86	167.2	156.2	252.9	278	153.3	-24.8	-13.6	13.1	23	12.5	40.9	-156	-8.9	-32.8	22.8	6.9	14.8	9.8	19.9
cash-flows.row.capital-expenditure	-40.22	-28.5	-25.6	-12.9	-11	-29.2	-130.3	-35.5	-31.8	-29.8	-47.2	-48.9	-57.5	-83.2	-50.7	-57	-13.7	-4.1	-3.4	-14.4
cash-flows.row.free-cash-flow	142.64	138.7	130.6	240	267	124.1	-155.1	-49	-18.7	-6.7	-34.7	-7.9	-213.5	-92.1	-83.5	-34.2	-6.8	10.6	6.4	5.5

Kasumiaruande rida

Shanghai Hi-Tech Control System Co., Ltd tulud muutusid võrreldes eelmise perioodiga 0.313%. 002184.SZ brutokasum on teatatud 613.59. Ettevõtte tegevuskulud on 391.14, mille muutus võrreldes eelmise aastaga on 29.055%. Kulud amortisatsioonikulud on 32.63, mis on -0.203% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 391.14, mis näitab 29.055% 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 -0.005% kasvu võrreldes eelmise aastaga. Tegevustulu on 179.39, mis näitab -0.005% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.172%. Eelmise aasta puhaskasum oli 117.31.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	3551.71	3551.7	2705.6	2491	2265.5	2058.4	1690.5	2050.8	1748.3	1742	1544.1	1431.5	1269.3	1331	1372.7	1153.2	1083.9	949.8	757.1	645.9	513.8
income-statement-row.row.cost-of-revenue	2938.12	2938.1	2203.8	1996.6	1814.5	1662.3	1365.3	1634.4	1371	1328.2	1225	1173.9	1056	1095.3	1145.1	955.4	895.4	790.9	623.3	539.8	424.7
income-statement-row.row.gross-profit	613.59	613.6	501.8	494.4	451	396.1	325.2	416.3	377.3	413.7	319.1	257.5	213.2	235.8	227.6	197.8	188.5	158.9	133.8	106.2	89.2
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	103.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	37.62	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	170.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0.35	1.1	58.3	57.7	59.1	68.1	0	15.5	33.3	29.8	25.1	11	17.6	6	13.4	7.8	0.9	0.5	0	0	0.3
income-statement-row.row.operating-expenses	391.14	391.1	303.1	286.4	270.4	300.5	358.9	326.5	320.5	290.6	237.9	201.6	197.2	192.2	181.5	145	127.5	88.4	71.1	55.4	46.2
income-statement-row.row.cost-and-expenses	3329.26	3329.3	2506.9	2283	2084.9	1962.8	1724.3	1960.9	1691.5	1618.8	1462.9	1375.5	1253.2	1287.5	1326.6	1100.4	1022.9	879.3	694.4	595.1	470.8
income-statement-row.row.interest-income	6.98	7	4	2.3	2.2	1.2	1.3	1.1	1.4	1	0.7	0.5	0.6	1.3	1.9	0	5.2	0.9	0	0	0
income-statement-row.row.interest-expense	9.68	9.7	9.2	7.2	14	24	30	22.4	20.9	22.5	16.7	14.5	10.5	9	4.9	-3.4	3.7	6.3	3	2	1.9
income-statement-row.row.selling-and-marketing-expenses	170.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	1.13	1.1	5.9	1.8	0.6	-0.1	-113.2	-41.8	-23.2	-22.5	-4.7	-11	-9.7	-6.5	0.5	1.9	-1.3	-9.6	-5.3	-4.5	-3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.35	1.1	58.3	57.7	59.1	68.1	0	15.5	33.3	29.8	25.1	11	17.6	6	13.4	7.8	0.9	0.5	0	0	0.3
income-statement-row.row.total-operating-expenses	1.13	1.1	5.9	1.8	0.6	-0.1	-113.2	-41.8	-23.2	-22.5	-4.7	-11	-9.7	-6.5	0.5	1.9	-1.3	-9.6	-5.3	-4.5	-3
income-statement-row.row.interest-expense	9.68	9.7	9.2	7.2	14	24	30	22.4	20.9	22.5	16.7	14.5	10.5	9	4.9	-3.4	3.7	6.3	3	2	1.9
income-statement-row.row.depreciation-and-amortization	59.71	48	60.2	41.2	29	40.1	42.7	31.6	32.2	29.1	24.4	21.9	17.3	12.3	8.8	5.9	4.7	3.4	3.8	3	4.6
income-statement-row.row.ebitda-caps	239.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	179.39	179.4	180.3	203.3	191.6	97.9	-147	32.6	0.6	71.1	51.9	34	-11.1	31	33.5	47	58.9	60.4	57.4	46.3	39.8
income-statement-row.row.income-before-tax	180.52	180.5	186.2	205.1	192.3	97.8	-147	48.1	33.6	100.7	76.4	44.9	6.4	37	46.5	54.7	59.8	60.9	57.4	46.3	40
income-statement-row.row.income-tax-expense	28.3	28.3	20.5	35	33.7	32.7	15.2	14.2	6.1	11.6	11	7.5	2.7	11.1	11.3	7.6	7.7	8.6	9.7	5.9	5.3
income-statement-row.row.net-income	117.31	117.3	141.7	134.4	127	52.4	-159.6	14.5	13.4	77.9	55.4	30.9	2.2	20.5	30.1	41.4	54.3	52	47.3	37.4	31.6