Kader Holdings Company Limited

Sümbol: 0180.HK

HKSE

0.365

HKD

Turuhind täna

-3.1417
P/E suhe
0.0044
PEG suhe
346.96M
MRK Cap
0.00%
DIV tootlus

Kader Holdings Company Limited (0180-HK) Finantsaruanded

Q: Mis on Kader Holdings Company Limited (0180.HK) koguvara?

Kader Holdings Company Limited (0180.HK) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Kader Holdings Company Limited (0180.HK) 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 Kader Holdings 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	90.2	91.4	101.3	108	120.9	111.7	91.6	62.2	59.3	94.1	98.3	135.2	110.8	163	97.8	32.9	26.6	24.4	36.5	18.8	21.9	9.2	6.6
balance-sheet.row.short-term-investments	10.1	10.2	13.2	19	12.9	15.8	0	0	0	0	0	0	0	0	0	-600.3	0	0	0	0	0.1	0.2	0.2
balance-sheet.row.net-receivables	157.7	152.3	145.4	150.6	160	0	0	143.5	0	0	128.6	130.6	0	0	0	149.6	0	0	87.5	90.9	74.8	75.8	167.7
balance-sheet.row.inventory	285.1	255.6	221.3	202.6	239.7	260.4	274.7	293	319.8	310.5	316.2	348.7	438.4	438.1	327.3	213.8	177.6	135.2	116.8	120.7	144.1	158.9	156.7
balance-sheet.row.other-current-assets	87.1	63	57	56	40.8	146.4	199.7	22.6	144.3	165.5	21.5	13.5	188.3	201.5	248.2	2.8	114.1	105.6	4.5	1.5	4.7	7.5	38.8
balance-sheet.row.total-current-assets	533	499.3	467.9	461.3	520.6	518.5	566	521.2	523.3	570.2	564.6	627.9	737.4	802.6	673.3	399.1	318.3	265.3	245.3	232	245.6	251.4	369.8
balance-sheet.row.property-plant-equipment-net	237.1	187.2	230.1	211.4	225.5	145.3	123.4	130.6	147.7	1720.4	1582.7	1441.1	243.5	235.1	218.2	140.7	785.2	666.4	632.8	572.5	525.3	520.7	525.7
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4.6	7.6	31.2	0	0	0	0	0	0
balance-sheet.row.intangible-assets	0.3	0.4	0.4	0.4	0.4	0.4	1	1.7	1.5	2.6	3.7	4.7	0.6	0.7	0.7	0.5	0.6	0.6	0.6	0	0	0	2.5
balance-sheet.row.goodwill-and-intangible-assets	0.3	0.4	0.4	0.4	0.4	0.4	1	1.7	1.5	2.6	3.7	4.7	0.6	0.7	5.3	8.2	31.8	0.6	0.6	0	0.1	0.2	2.5
balance-sheet.row.long-term-investments	2144.3	103.6	97.4	77.8	94.9	87.4	0	0	0	0	0	0	0	0	0	646.9	48.8	54.6	163.7	0	171.4	88.7	94.8
balance-sheet.row.tax-assets	18.8	15.3	8	6.3	9.7	6.5	11.6	10	8.8	3.7	3.9	7.7	18.2	20.1	16.5	29.7	24.6	22.8	18.2	12.4	9.3	1	0.2
balance-sheet.row.other-non-current-assets	62.4	2148.6	2095.4	2013.4	2022.8	1976.2	1911.9	1678.9	1603.4	32.2	30.2	22.2	926.6	748.8	706.8	4.1	26.2	8.3	0.1	169	1.7	88.7	94.9
balance-sheet.row.total-non-current-assets	2463	2455.1	2431.3	2309.3	2353.3	2215.8	2047.9	1821.1	1761.5	1758.8	1620.5	1475.7	1188.9	1004.7	946.8	829.6	916.5	752.7	815.5	754	708	699.3	718.1
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	0	0
balance-sheet.row.total-assets	2996.1	2954.3	2899.3	2770.6	2873.9	2734.4	2613.9	2342.4	2284.9	2329	2185.1	2103.5	1926.4	1807.3	1620.1	1228.7	1234.8	1018	1060.8	986	953.5	950.7	1087.9
balance-sheet.row.account-payables	20.4	92	88.4	70.9	80.7	102.5	0	140.2	136.9	153.8	244.9	307.7	284.6	316.3	343	222.1	193.1	140.8	95.8	71.4	83.5	68	153.3
balance-sheet.row.short-term-debt	654.4	517	370.5	333.6	333.9	267.9	279.8	329.6	329.4	506.1	516.1	454	463.2	310.4	140.9	144.8	83.8	108.2	141.8	153.6	216.3	225.8	270.3
balance-sheet.row.tax-payables	23.5	35.5	39.5	35.7	20.8	26.7	41.7	41.8	28.1	4.3	1.6	3.5	4	10.3	7.8	7.2	6.1	10	4.1	7.9	8.8	8.1	10.8
balance-sheet.row.long-term-debt-total	12.3	38.1	49.8	45.1	55.4	0	3.1	0	37.3	50.6	44.8	16.1	29.4	30.4	141.3	68	86.8	35.4	150.2	213	168.5	186.1	151.7
Deferred Revenue Non Current	18	0	0	0	0	0	0	0	0.3	0.3	0.3	1.2	2.1	4.7	6.7	1.5	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	144.4	94.9	90.3	82	50.2	40.4	171.3	41.8	28.1	4.3	1.6	3.5	4	10.3	7.8	7.2	6.1	10	4.1	7.9	8.8	8.1	10.8
balance-sheet.row.total-non-current-liabilities	61	70	78.8	68.8	83.4	28.4	32.5	28.6	72.9	75.2	69.5	45	158.9	140.1	240.9	148.2	176	105.6	208.1	247	203.3	191	161.2
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	0
balance-sheet.row.capital-lease-obligations	18	33.7	44.5	54.3	65.6	0	0	0	0	0	0	0	0	0.3	0.6	0.9	1.1	2.5	3.8	2.3	7.2	13.1	1.4
balance-sheet.row.total-liab	881.3	775.2	629.7	565	557.8	439.3	483.6	540.1	567.4	739.4	832.2	810.1	910.7	777.1	732.7	522.3	459.1	364.6	449.8	480	512	493	595.7
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	0	0
balance-sheet.row.common-stock	95.1	95.1	95.1	95.1	95.1	95.1	95.1	95.1	95.1	95.1	66.5	66.5	66.5	66.5	66.5	66.5	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	1582.3	1657	1743.3	1697.4	1807.8	1831.6	395.6	1356.3	0	0	0	0	662	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	72	62.7	67.6	50.7	52	-666.6	-748.3	-727.5	-722.4	-647.7	0	0	-530.9	-491.7	-457.7	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	358.5	358.5	358.5	358.5	358.5	1032.6	2385	1081.6	2344.4	2141.9	1282.6	1227.2	820.7	1456.3	1274.6	634.1	772.7	653.4	611	506	441.5	457.7	492.3
balance-sheet.row.total-stockholders-equity	2107.9	2173.2	2264.6	2201.7	2313.3	2292.6	2127.4	1805.5	1717	1589.2	1349.1	1293.7	1018.3	1031.1	883.5	700.6	772.7	653.4	611	506	441.5	457.7	492.3
balance-sheet.row.total-liabilities-and-stockholders-equity	2996.1	2954.3	2899.3	2770.6	2873.9	2734.4	2613.9	2342.4	2284.9	2329	2185.1	2103.5	1926.4	1807.3	1620.1	1228.7	1234.8	1018	1060.8	986	953.5	950.7	1087.9
balance-sheet.row.minority-interest	6.9	5.9	4.9	3.8	2.7	2.5	2.9	-3.3	0.4	0.4	3.8	-0.3	-2.6	-0.8	3.8	5.7	3.1	0	0	0	0	0	0
balance-sheet.row.total-equity	2114.8	2179.1	2269.5	2205.6	2316.1	2295.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2154.4	113.8	110.6	96.9	107.8	103.2	92.9	62.5	44.7	32.2	30.2	22.2	36.6	40.9	47.5	46.6	48.8	54.6	163.7	166.5	171.6	88.8	94.9
balance-sheet.row.total-debt	684.7	555.1	420.2	378.7	389.3	267.9	282.9	329.6	366.7	556.8	560.9	470.1	492.6	340.8	282.3	212.8	170.6	143.6	292	366.6	384.8	411.9	422
balance-sheet.row.net-debt	604.6	473.8	332.2	289.7	281.4	172.1	191.3	267.4	307.4	462.7	462.6	334.9	381.8	177.8	184.5	179.9	144	119.1	255.5	347.8	363	402.9	415.6

Rahavoogude aruanne

Kader Holdings 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	-91.2	54.1	-110.2	-13.1	215.8	354.8	162.2	155.7	149.6	55.9	182.1	44.2	197.3	222.8	-23.5	127	30	80.3	3.4	-5.3	-39.7	-24.8
cash-flows.row.depreciation-and-amortization	39.6	38	33.7	35.5	25.1	29.2	33.1	35	36.8	43.8	43.5	44.4	40.1	36.5	26.1	21.8	22.8	32.2	21	21.1	21.1	17.5
cash-flows.row.deferred-income-tax	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.stock-based-compensation	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.change-in-working-capital	-31.9	-1.8	48	10.5	42.8	-19.9	-2.8	3.9	-78.1	-30.5	142.6	-7.5	-102.5	15.9	-58.3	36.6	-5.4	20.3	5.9	32.4	2.9	-3.6
cash-flows.row.account-receivables	-12.8	6.7	18	-0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-45.5	-18.6	37	20.8	14.2	18.3	26.8	-9.3	5.7	32.4	89.7	-0.2	-110.9	4.2	-34.8	-41.8	-18.4	3.9	23.4	14.8	-2.2	-4.5
cash-flows.row.account-payables	26.4	9.5	-9.6	-10.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0.6	2.5	0.7	28.5	-38.2	-29.6	13.2	-83.8	-62.9	52.9	-7.3	8.3	11.8	-23.5	78.4	13	16.4	-17.6	17.6	5	0.9
cash-flows.row.other-non-cash-items	81.2	-34.5	126.4	7.1	-192.7	-215.8	-99.5	9.7	-151.7	-136.5	-273.8	-201.9	-131.7	-157.8	72.9	-65.3	34.8	-48.8	35.3	32	42.8	33.2
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	-52.9	-69.3	-59.5	-54.6	-52.3	-20.8	-23.5	-22.8	-23.6	-34.7	-48.4	-51.8	-47.2	-50.5	-33.3	0	-22	-27.2	-24.2	-18.4	-18.6	-20.6
cash-flows.row.acquisitions-net	-2.4	-1.2	-17.2	-4.5	12.7	4.2	0	2	1.7	0	-3.4	-1.9	3.1	-53.9	-7.8	0	0	0	0	-13.4	-6.8	-0.1
cash-flows.row.purchases-of-investments	-19.8	-27	-31.8	-25.5	-10.1	-16.5	-3.9	-9.1	-1.2	-1.1	-1.7	-2.3	-2.4	-2.3	-6.4	0	0	0	0	0	-1.9	0
cash-flows.row.sales-maturities-of-investments	5	23.2	13.8	20.6	4.6	1.8	0	2.6	3.9	0	5.6	8.6	0	0	3.8	0	0	0	0	0	0.2	0.3
cash-flows.row.other-investing-activites	-54.3	-22.2	-6.7	12.7	1.8	-20.2	4.9	-5.5	-0.6	-10.6	-7.7	-14.5	75.4	3.7	3.4	-96	72.5	47.7	-2.8	7.2	34.6	0.5
cash-flows.row.net-cash-used-for-investing-activites	-124.4	-96.5	-101.4	-51.4	-43.2	-51.5	-22.4	-32.8	-19.9	-46.4	-55.6	-61.9	28.9	-103	-40.3	-96	50.6	20.5	-27	-24.6	7.4	-19.9
cash-flows.row.debt-repayment	-571.9	-568.7	-592	-429.3	-353.4	-259.2	-443.1	-598.1	-836.2	-434.4	-270.8	-102.8	-70.7	-57.6	-240.9	-252	-179.8	-294.3	-338.5	-328.4	-284.2	-283.2
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	103.7	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	0
cash-flows.row.dividends-paid	0	0	0	-9.5	-19	-14.3	-14.3	0	0	0	0	-10	-10	0	-10	-10	0	0	0	0	0	0
cash-flows.row.other-financing-activites	697.4	608.8	574.1	462.2	330.7	205.4	392.6	392.5	838.3	515.4	229.5	233.1	111.1	106.3	327.6	226.7	45.7	183.8	296.7	285.1	252.1	280.1
cash-flows.row.net-cash-used-provided-by-financing-activities	125.5	40.2	-17.9	23.5	-41.8	-68.1	-64.8	-205.6	105.9	81	-41.3	120.3	30.4	48.8	76.7	-35.3	-134.1	-110.5	-41.8	-43.3	-32	-3.2
cash-flows.row.effect-of-forex-changes-on-cash	-5.6	-0.4	2.4	0	-1.7	0.7	-2.9	-0.1	-0.1	0.4	1	0.7	-5.5	-3.2	-0.2	0.3	1.2	-1.2	0.3	0.4	0.2	-0.1
cash-flows.row.net-change-in-cash	-6.8	-0.9	-19	12.1	4.3	29.4	2.9	-34.2	42.4	-32.4	-1.6	-61.6	56.9	59.9	53.4	-10.8	-0.1	-7.2	-3	12.7	2.7	-1
cash-flows.row.cash-at-end-of-period	81.2	88	89	108	95.9	91.6	62.2	59.3	93.5	51.1	83.5	85	146.7	89.8	29.9	-23.5	-12.7	-12.7	18.8	21.8	9.1	6.4
cash-flows.row.cash-at-beginning-of-period	88	89	108	95.9	91.6	62.2	59.3	93.5	51.1	83.5	85	146.7	89.8	29.9	-23.5	-12.7	-12.7	-5.5	21.8	9.1	6.4	7.4
cash-flows.row.operating-cash-flow	-2.3	55.7	97.9	40	91	148.3	93	204.2	-43.4	-67.4	94.4	-120.8	3.1	117.4	17.2	120.1	82.3	84.1	65.5	80.2	27.1	22.2
cash-flows.row.capital-expenditure	-52.9	-69.3	-59.5	-54.6	-52.3	-20.8	-23.5	-22.8	-23.6	-34.7	-48.4	-51.8	-47.2	-50.5	-33.3	0	-22	-27.2	-24.2	-18.4	-18.6	-20.6
cash-flows.row.free-cash-flow	-55.2	-13.6	38.4	-14.6	38.7	127.6	69.5	181.4	-67	-102	45.9	-172.6	-44.1	66.9	-16.1	120.1	60.3	56.9	41.3	61.8	8.5	1.6

Kasumiaruande rida

Kader Holdings Company Limited tulud muutusid võrreldes eelmise perioodiga NaN%. 0180.HK 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	372.5	352	397.3	372.3	444.1	663.7	823.5	753.5	893.4	825.2	946	1267.7	1299.5	1618.6	1556.3	911.2	721.7	643.2	539.8	501.1	495.3	353	430.6
income-statement-row.row.cost-of-revenue	284	37.8	66.6	97.1	105.5	213.1	262.7	211	214.8	212.5	277.7	446	444.7	535.1	547.3	466.3	218.8	230	177.3	183.3	184.8	94	158.1
income-statement-row.row.gross-profit	88.6	314.2	330.7	275.2	338.6	450.6	560.8	542.5	678.7	612.8	668.3	821.7	854.8	1083.5	1008.9	444.9	502.9	413.2	362.5	317.8	310.5	259	272.5
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	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	9.1	319	312.7	300.4	326.7	384.8	398	437	557	607.9	729.3	919.1	986.8	1007.1	917.5	471	424	356	324.9	294.1	288.1	263.8	263.5
income-statement-row.row.operating-expenses	77.5	319	312.7	300.4	326.7	384.8	398	437	557	607.9	729.3	919.1	986.8	1007.1	917.5	471	424	356	324.9	294.1	288.1	263.8	263.5
income-statement-row.row.cost-and-expenses	361.5	356.8	379.4	397.5	432.2	597.9	660.7	648	771.8	820.4	1007	1365.1	1431.5	1542.2	1464.8	937.2	642.8	586.1	502.2	477.4	472.9	357.8	421.7
income-statement-row.row.interest-income	3.9	3	3.1	3	2.2	1.8	2	1.3	1.5	1.4	0	0	1.1	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	35.2	13.9	7.1	9.9	12.4	7.8	7.2	9.6	14.4	17.1	15.4	13.3	9.8	7.8	8	9.7	-92.1	-1.3	-58.7	14.7	21.6	26	21.5
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-81.4	-86.3	-12.2	-85	-52.2	-12.1	-6.1	-10.5	-12.7	-13.1	-15.4	-17.2	-9.2	-7.8	-9.6	-9.7	80.1	1.3	58.7	-14.7	-26.1	-26	-21.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	9.1	319	312.7	300.4	326.7	384.8	398	437	557	607.9	729.3	919.1	986.8	1007.1	917.5	471	424	356	324.9	294.1	288.1	263.8	263.5
income-statement-row.row.total-operating-expenses	-81.4	-86.3	-12.2	-85	-52.2	-12.1	-6.1	-10.5	-12.7	-13.1	-15.4	-17.2	-9.2	-7.8	-9.6	-9.7	80.1	1.3	58.7	-14.7	-26.1	-26	-21.5
income-statement-row.row.interest-expense	35.2	13.9	7.1	9.9	12.4	7.8	7.2	9.6	14.4	17.1	15.4	13.3	9.8	7.8	8	9.7	-92.1	-1.3	-58.7	14.7	21.6	26	21.5
income-statement-row.row.depreciation-and-amortization	41.1	-23.7	38	-42	35.5	25.1	29.2	33.1	35	36.8	43.8	43.5	44.4	40.1	36.5	26.1	21.8	22.8	32.2	21	21.1	21.1	17.5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	11.1	-4.9	66.3	-25.2	39.1	55.1	165.2	102.4	115.4	4.3	-61	-97.4	-113.8	76.3	89.9	93.8	90.9	105.4	102.4	34.2	27	5.7	23.4
income-statement-row.row.income-before-tax	-70.4	-91.2	54.1	-110.2	-13.1	215.8	354.8	162.2	155.7	149.6	55.9	182.1	44.2	197.3	222.8	-23.5	171	58.5	96.3	9	0.9	-28.3	-10.1
income-statement-row.row.income-tax-expense	-12.8	-6.2	7.1	-0.7	1	34.4	27	38.7	29.1	2	1.1	15.2	28	38	49.3	2.5	43.9	28.5	15.9	5.6	6.2	11.4	14.8
income-statement-row.row.net-income	-74.6	-85	45.9	-109.5	-14	181.8	321.7	122.9	124.3	145.8	50.9	164.6	18.1	164.5	175.4	-27.7	127	30	80.3	3.4	-5.3	-39.7	-24.8