Wuhan Fingu Electronic Technology Co., LTD.

Sümbol: 002194.SZ

SHZ

9.15

CNY

Turuhind täna

148.7141
P/E suhe
-0.7290
PEG suhe
6.25B
MRK Cap
0.03%
DIV tootlus

Wuhan Fingu Electronic Technology Co., LTD. (002194-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Wuhan Fingu Electronic Technology Co., LTD. (002194.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1304.108 M, mis on 0.088 % gowth. Kogu perioodi keskmine brutokasum on 284.923 M, mis on 0.181 %. Keskmine brutokasumi suhtarv on 0.231 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.695 %, mis on võrdne -0.052 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Wuhan Fingu Electronic 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 -0.107. Käibevara valdkonnas on 002194.SZ aruandlusvaluutas 2174.393. Märkimisväärne osa neist varadest, täpsemalt 1516.12, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.020%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 299.926, kui neid on, aruandlusvaluutas. See näitab erinevust -10.798% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 9.708 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 5.055%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 2590.79 aruandlusvaluutas. Selle aspekti aastane muutus on -0.043%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 372.638, varude hind on 274 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 77.07.

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	5881.77	1516.1	1547.6	1436.4	1208.1	653.7	707.5	717.2	873.6	443.8	721.9	1089.9	943.7	1142.9	1199.7	1328	907.1	1230.1	170.3	48.7	12.2
balance-sheet.row.short-term-investments	-76.6	0	-15.6	-15.6	-13.2	430	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1591.89	372.6	516.1	497	502.5	408.6	617.9	349.3	347.5	692	767.6	469.5	549.5	418.4	566.4	374.9	707.3	339	152.4	187	91.3
balance-sheet.row.inventory	1166.01	274	400.1	338.8	274.5	297.9	291.6	344.4	585.7	632.9	516.6	287.6	235.9	261.7	94.1	105.6	123.5	150.1	150	106.3	64.6
balance-sheet.row.other-current-assets	137.09	11.6	47.8	45.2	30.8	448.9	18.2	35.7	52.2	27.2	6.5	4.3	3	-5.3	-4.6	-2.8	-2.4	-2.2	-1.8	-10.3	-3.9
balance-sheet.row.total-current-assets	8782.82	2174.4	2511.7	2317.4	2016	1809.1	1635.1	1446.7	1859	1795.9	2012.5	1851.3	1732.1	1817.7	1855.6	1805.8	1735.4	1717	470.9	331.6	164.3
balance-sheet.row.property-plant-equipment-net	1721.71	452.8	432.5	331.6	336.3	343.8	340.4	426.4	512.9	536.6	400.4	314.1	358.9	366.2	372.7	395.9	400	257.1	205.8	174.7	99.5
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
balance-sheet.row.intangible-assets	308.36	77.1	79.6	82.6	83.2	85.8	86.4	108.6	111.2	116.7	96.8	98.6	101.2	103.3	105.7	108.4	102.3	91.4	54.7	55.6	57.1
balance-sheet.row.goodwill-and-intangible-assets	308.36	77.1	79.6	82.6	83.2	85.8	86.4	108.6	111.2	116.7	96.8	98.6	101.2	103.3	105.7	108.4	102.3	91.4	54.7	55.6	57.1
balance-sheet.row.long-term-investments	1204.45	299.9	336.2	234.2	213	160.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	211.73	52.9	52.7	7.4	7.5	5.8	7.8	7.2	40	30.9	30.3	25.4	19.5	17	18	16.2	15.2	9.8	6.3	3.3	2.1
balance-sheet.row.other-non-current-assets	91.95	21.6	36.2	14.4	17.2	22.6	24.5	32.7	27.4	16.3	11.6	10.1	8.9	6.7	6.2	6.8	5.6	3.8	0.1	0	0
balance-sheet.row.total-non-current-assets	3538.2	904.3	937.1	670.2	657.2	618.5	459.1	574.9	691.5	700.5	539	448.2	488.5	493.4	502.6	527.3	523.1	362.2	266.8	233.6	158.6
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	12321.02	3078.7	3448.8	2987.5	2673.2	2427.6	2094.2	2021.6	2550.5	2496.3	2551.5	2299.4	2220.6	2311.1	2358.3	2333.1	2258.5	2079.1	737.8	565.3	322.9
balance-sheet.row.account-payables	1107.36	210.5	492.3	448.1	365.9	331.2	320.9	373.7	419	337.5	437.5	273.4	187.7	165	196.7	247.5	217.8	221.1	130.3	108.7	71.1
balance-sheet.row.short-term-debt	80.73	70.1	2.7	1.1	120.5	158.7	0	85	0	0	0	0	0	0	0	0	50	0	64.2	63	30.2
balance-sheet.row.tax-payables	25.72	2	8.5	15.2	13.5	8.6	14.6	8.3	19.2	12.5	4.7	7.6	-12.8	2.6	27.9	13.4	11.9	37.7	49.2	29.6	9.3
balance-sheet.row.long-term-debt-total	40.86	9.7	10.5	0.1	1.1	0	0	0	0	0	0	0	0	0	0	0	0	59	0	0	0
Deferred Revenue Non Current	73.37	23.1	14.9	12.2	8.1	9.3	8.8	9.5	11.2	3.4	3.6	0	0	0	0	0	0	-59	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	241.67	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	80.92	77	121.1	1	1.2	4.5	111.1	0.6	116.1	109.7	83.8	80.4	52.6	64.5	100.4	114.8	0.6	103.3	109.2	46	25.2
balance-sheet.row.total-non-current-liabilities	472.59	101	120.6	77.7	51.4	36.6	29.5	19.8	17.7	6.6	7.1	3.6	3.7	5.4	6.5	4.5	6.8	63	4.1	4.2	4.3
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	40.86	9.7	10.5	0.1	1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1972.69	464.8	740.8	672.4	543.5	536.9	461.5	538.4	552.8	453.9	528.5	357.4	244	234.8	303.5	366.8	366	387.4	357	251.5	140.1
balance-sheet.row.preferred-stock	307.06	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	2733.18	683.3	683.4	681.1	676.3	564.7	564.7	564.7	564.7	555.9	555.9	555.9	555.9	555.9	555.9	555.9	427.6	213.8	80	80	80
balance-sheet.row.retained-earnings	2562.87	632.8	768.4	550.8	439.1	291.2	81.1	-101.8	412.6	583.5	567.7	495.1	531.1	635.3	630.8	575.3	531.9	363.3	236.6	159.3	79.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	2372.57	488	478.9	337.6	327.3	265.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2349.52	786.7	777.2	745.6	687	769.3	986.9	1020.3	1020.4	903.1	899.5	891	889.6	885.1	868.1	835.1	933	1114.6	58.9	42.5	22.6
balance-sheet.row.total-stockholders-equity	10325.2	2590.8	2708	2315.1	2129.7	1890.7	1632.7	1483.2	1997.7	2042.5	2023	1942	1976.6	2076.3	2054.8	1966.2	1892.5	1691.7	375.5	281.8	182.5
balance-sheet.row.total-liabilities-and-stockholders-equity	12321.02	3078.7	3448.8	2987.5	2673.2	2427.6	2094.2	2021.6	2550.5	2496.3	2551.5	2299.4	2220.6	2311.1	2358.3	2333.1	2258.5	2079.1	737.8	565.3	322.9
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5.3	32	0.3
balance-sheet.row.total-equity	10325.2	2590.8	2708	2315.1	2129.7	1890.7	1632.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	12321.02	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1127.85	299.9	320.7	218.6	199.8	146.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	121.59	79.8	13.2	1.2	121.6	158.7	0	85	0	0	0	0	0	0	0	0	50	59	64.2	63	30.2
balance-sheet.row.net-debt	-5760.17	-1436.3	-1534.5	-1435.2	-1086.5	-495.1	-707.5	-632.2	-873.6	-443.8	-721.9	-1089.9	-943.7	-1142.9	-1199.7	-1328	-857.1	-1171.1	-106.1	14.3	18.1

Rahavoogude aruanne

Wuhan Fingu Electronic Technology Co., LTD. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.327 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab -0.023 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -151502651.000. See on 0.222 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 100.22, 0, -0.05, 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 -204.98 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -4.45, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	42.06	84.1	276.3	227.7	192	260.3	188.8	-514.4	-165.3	75	136.6	48.8	39.3	160.5	213.4	341	329.1	229	174.9	99.3	67.5
cash-flows.row.depreciation-and-amortization	8.91	100.2	69.8	61	66	84.2	89.3	99.5	98.8	79.3	52.9	63.1	75.1	81	77.3	91.6	74.9	53	43.5	28.2	18.7
cash-flows.row.deferred-income-tax	-343.24	-0.6	-18.9	9.1	1.5	8.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	5.01	-145.3	11.2	13.9	16.6	21.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	332.97	55.1	-135.9	86.8	-101.7	141.3	-19.5	69.9	394	-179	-374.4	127.5	-160	-68.5	-247.4	388.3	-342.5	-117.4	37.8	-67.7	-44.1
cash-flows.row.account-receivables	217.71	217.7	36.7	80.9	-151.2	38.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	115.25	115.3	-49.2	-41.5	-0.3	9	18.3	239.9	-4.3	-135.4	-224.5	-71.6	6.1	-176.6	8	18.1	23.5	-0.1	-50.6	-40.3	-50.4
cash-flows.row.account-payables	0	-277.9	-104.5	38.2	48.4	85.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	-18.9	9.1	1.5	8.1	-37.8	-170	398.2	-43.6	-149.9	199.1	-166.1	108.2	-255.4	370.2	-366	-117.4	88.4	-27.4	6.3
cash-flows.row.other-non-cash-items	252.66	238.7	82.5	27.7	49.4	-40.8	-200.5	9.3	41.9	19.4	9.6	7.1	10.1	-4.5	12.6	-1.1	21.9	12.9	9.7	4.5	3.6
cash-flows.row.net-cash-provided-by-operating-activities	295.74	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	-107.84	-160.9	-155.7	-63.7	-62.3	-71.6	-64.4	-49.1	-73.7	-222.9	-151.3	-27.2	-60.5	-88.1	-46.9	-80.2	-253.2	-157.6	-103.1	-75.2	-59.4
cash-flows.row.acquisitions-net	1.3	2.7	3.6	0	0.4	146.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-22.67	0	-3.6	-12.4	-12.4	-147	0	0	0	0	0	0	0	0	0	0	0	-49.7	0	0	0
cash-flows.row.sales-maturities-of-investments	10.17	6.8	13.6	11.7	6.2	8.9	7.4	1.3	1.6	5.9	13.1	12.4	15.7	11.5	5.9	0	0	0	0	0	0
cash-flows.row.other-investing-activites	26.09	0	18.1	49.8	367.9	-421.2	204	45.5	-2.9	165.9	182.4	-63	144.1	71.8	-252.3	-204.4	-112.6	0	0	11.2	0.1
cash-flows.row.net-cash-used-for-investing-activites	-96.37	-151.5	-124	-14.6	299.7	-484	147	-2.2	-75	-51.1	44.2	-77.8	99.2	-4.8	-293.3	-284.6	-365.7	-207.3	-103.1	-64	-59.3
cash-flows.row.debt-repayment	-0.05	-0.1	-50	-2.7	-51.8	-51.8	-85	-25	-70	0	0	0	0	0	0	-50	-59	-65.9	-53	-41.2	-12.6
cash-flows.row.common-stock-issued	-0.79	0	12.4	43.3	16.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-0.95	0	-0.5	-40.6	-16.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-0.48	-205	-34.3	-99.8	-27.9	-28.3	-1.5	-3.1	-7.9	-55.6	-55.6	-83.4	-139.1	-139.1	-139	-268.9	-130.1	-6	-45.5	-2.5	-4.3
cash-flows.row.other-financing-activites	201.35	-4.5	47.3	40.6	16.5	103.6	-39.2	110	198.7	-1.5	0	0	0	0	0	0	49.5	1149.4	54.3	74	36.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-209.53	-209.4	-25.2	-59.2	-63.2	23.5	-125.7	81.9	120.8	-57.2	-55.6	-83.4	-139.1	-139.1	-139	-318.9	-139.6	1077.5	-44.2	30.3	19.3
cash-flows.row.effect-of-forex-changes-on-cash	6.03	2.9	1.3	-2.3	-3.6	1	-4.3	-10.1	6.4	4.2	-0.8	-1	-0.6	-2	0	0	-8.1	-0.6	-0.9	0	0
cash-flows.row.net-change-in-cash	-4.35	-31.5	137	350.1	456.6	14.9	75.1	-266.2	421.6	-109.2	-187.4	84.2	-76	22.6	-376.4	216.3	-430	1047.1	117.6	30.5	5.8
cash-flows.row.cash-at-end-of-period	5869.25	1516.1	1539.6	1402.6	1052.5	595.9	580.9	505.8	772.1	350.5	459.7	647.1	563	638.9	616.3	992.7	776.4	1206.4	159.3	41.7	11.2
cash-flows.row.cash-at-beginning-of-period	5873.61	1547.6	1402.6	1052.5	595.9	580.9	505.8	772.1	350.5	459.7	647.1	563	638.9	616.3	992.7	776.4	1206.4	159.3	41.7	11.2	5.4
cash-flows.row.operating-cash-flow	295.74	332.2	284.9	426.3	223.8	474.4	58.1	-335.8	369.4	-5.2	-175.2	246.4	-35.5	168.4	55.9	819.8	83.4	177.6	265.8	64.3	45.8
cash-flows.row.capital-expenditure	-107.84	-160.9	-155.7	-63.7	-62.3	-71.6	-64.4	-49.1	-73.7	-222.9	-151.3	-27.2	-60.5	-88.1	-46.9	-80.2	-253.2	-157.6	-103.1	-75.2	-59.4
cash-flows.row.free-cash-flow	187.89	171.3	129.2	362.6	161.5	402.8	-6.3	-384.8	295.7	-228.1	-326.5	219.3	-96	80.3	9	739.6	-169.8	20	162.7	-11	-13.6

Kasumiaruande rida

Wuhan Fingu Electronic Technology Co., LTD. tulud muutusid võrreldes eelmise perioodiga -0.244%. 002194.SZ brutokasum on teatatud 313.32. Ettevõtte tegevuskulud on 256.68, mille muutus võrreldes eelmise aastaga on 13.706%. Kulud amortisatsioonikulud on 100.22, mis on -0.247% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 256.68, mis näitab 13.706% 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 -0.795% kasvu võrreldes eelmise aastaga. Tegevustulu on 56.63, mis näitab -0.795% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.695%. Eelmise aasta puhaskasum oli 84.15.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	1385.19	1568.2	2073.1	1837.5	1491.7	1713.3	1195.1	1425.3	1675.4	1771.2	1772.4	1124.3	1039.3	1000.5	989.8	1351.2	1409.4	1032.1	817.7	484.3	310.4
income-statement-row.row.cost-of-revenue	1094.52	1254.9	1568.3	1387.5	1071.8	1209	1025.7	1564.7	1594.5	1456	1421.3	921.3	843.2	668.7	618.3	922.9	1000.8	724.2	570.7	347.1	212.8
income-statement-row.row.gross-profit	290.67	313.3	504.8	450	420	504.4	169.4	-139.4	80.8	315.2	351.1	203	196.1	331.7	371.4	428.3	408.6	307.9	246.9	137.2	97.6
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	120.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	11.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	11.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-29.02	-83.9	69.4	68.5	75.7	83.9	2.6	9	15.4	5.6	2.7	11	10.9	7.2	9.2	10.8	13.7	8.1	8	7.3	1.2
income-statement-row.row.operating-expenses	221.43	256.7	225.7	207.9	195.1	242.5	179.6	280.4	226.4	219.2	187.5	153.5	156.4	151.3	134.1	61.6	57.7	38.6	37.7	18.5	15
income-statement-row.row.cost-and-expenses	1315.95	1511.6	1794.1	1595.4	1266.9	1451.4	1205.2	1845.1	1820.9	1675.2	1608.8	1074.8	999.6	820.1	752.4	984.5	1058.5	762.8	608.4	365.6	227.8
income-statement-row.row.interest-income	35.3	33.3	-38.2	42.7	37.9	11	3.8	4.2	3.5	8	18.8	20.1	21.1	18.4	19.3	17.1	28.7	2	1	0.5	1.1
income-statement-row.row.interest-expense	3.33	3.4	2.8	1.2	1	0.7	1.8	4.5	1.9	0	18.1	17.5	0	0	0	1.3	6.3	5.8	6.7	6	3.2
income-statement-row.row.selling-and-marketing-expenses	11.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-10.99	50.8	-0.4	-4.6	-13.5	-0.5	203.7	-57.7	-6.8	-4.5	0.1	9.8	5.8	9.2	18.6	32.7	4.5	-3.4	-6.5	-0.5	-3.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-29.02	-83.9	69.4	68.5	75.7	83.9	2.6	9	15.4	5.6	2.7	11	10.9	7.2	9.2	10.8	13.7	8.1	8	7.3	1.2
income-statement-row.row.total-operating-expenses	-10.99	50.8	-0.4	-4.6	-13.5	-0.5	203.7	-57.7	-6.8	-4.5	0.1	9.8	5.8	9.2	18.6	32.7	4.5	-3.4	-6.5	-0.5	-3.4
income-statement-row.row.interest-expense	3.33	3.4	2.8	1.2	1	0.7	1.8	4.5	1.9	0	18.1	17.5	0	0	0	1.3	6.3	5.8	6.7	6	3.2
income-statement-row.row.depreciation-and-amortization	75.74	100.2	133.2	90.5	99.6	101.1	89.3	99.5	98.8	79.3	52.9	63.1	75.1	81	77.3	91.6	74.9	53	43.5	28.2	18.7
income-statement-row.row.ebitda-caps	129.75	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	44.14	56.6	275.6	241.4	206.5	269	190.9	-486.5	-167.6	86.2	161.7	48.4	34.6	182.3	246.7	388.6	341.7	257.8	194.7	110.9	78
income-statement-row.row.income-before-tax	55.14	107.4	275.3	236.8	193	268.4	193.5	-477.5	-152.3	91.5	163.6	59.3	45.5	189.6	255.9	399.4	355.4	265.9	202.8	118.2	79.2
income-statement-row.row.income-tax-expense	12.35	20.8	-1	9.1	0.9	8.1	4.7	37	12.9	16.5	27	10.5	6.2	29.1	42.5	58.4	26.3	36.9	27.8	18.9	11.7
income-statement-row.row.net-income	42.06	84.1	276.2	227.7	192	260.3	188.8	-514.4	-165.3	75	136.6	48.8	39.3	160.5	213.4	341	329.1	229	157.2	99.3	67.5