Chu Kong Shipping Enterprises (Group) Company Limited

Sümbol: 0560.HK

HKSE

0.8

HKD

Turuhind täna

7.7648
P/E suhe
1.9412
PEG suhe
896.94M
MRK Cap
0.03%
DIV tootlus

Chu Kong Shipping Enterprises (Group) Company Limited (0560-HK) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Chu Kong Shipping Enterprises (Group) Company Limited (0560.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 Chu Kong Shipping Enterprises (Group) 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	1038.8	1063.6	1045.1	964.1	1278.7	1226	1060.9	817.7	912.8	533.1	601	584.7	331.2	278.8	585.4	653.8	672.6	349	320.9	39	137.3	220.5	285.1
balance-sheet.row.short-term-investments	53.1	31.2	0	238.1	409.4	320.7	291.8	0	0	0	0	0	0	0	-4.5	1.5	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	457.1	364.7	326.3	393.8	390.7	248.2	310	335.4	318.5	211.3	181	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	21.2	22.3	27.1	32.4	1.8	1.3	2.6	4.7	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	165.3	146.1	135.8	143.6	141.1	172.3	383.9	228.7	414.5	300.1	311.3	29.3	30.2	27.6	28.6	260.2	226.5	191.1	161.8	261.5	198.3	195.5	143.6
balance-sheet.row.total-current-assets	1517.2	1450.6	1398.6	1390.3	1671.2	1647.8	1757.5	1386.5	1646.5	1044.6	1093.3	942.3	696	565.7	901.1	914	899.2	540	482.7	300.5	335.6	416	428.6
balance-sheet.row.property-plant-equipment-net	1983.9	2068.8	2174	2013.5	1733.9	1664	1631.1	1623.6	1455.4	1530.4	1368.9	1250.1	1217.8	1068.7	594.9	348.6	254.3	184.2	180.9	51.2	50.4	2	2.7
balance-sheet.row.goodwill	228.1	228.6	231.9	230.8	35.3	36.1	37.8	35.4	37.8	40.1	40.2	39.3	39	37.2	31.2	18.4	17.5	16.3	15.7	0	0	0	0
balance-sheet.row.intangible-assets	329.6	234.6	239.8	237.8	43.6	417.1	449	457.6	489.8	533.1	455.6	421.7	375.1	302.8	401.5	343.4	328.8	306.3	280.4	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	557.7	463.2	471.7	468.6	78.9	453.2	486.9	492.9	527.5	573.2	495.8	421.7	414.1	340	432.7	361.9	346.2	322.6	296.1	0	0	0	0
balance-sheet.row.long-term-investments	486.3	467.6	510.4	552.7	534.8	552.2	576.8	498.5	589.8	564.7	552.2	0	0	0	350.8	366.6	0	0	0	0	0	0	297
balance-sheet.row.tax-assets	1.3	8.1	1	1.2	4.5	4.8	5.8	6.8	1.1	1.7	2.2	2.8	3.5	0.4	0.3	0.3	0.5	0.1	0.2	0	0	0	0
balance-sheet.row.other-non-current-assets	0	111.5	142.2	147.5	350.6	-4.8	-5.8	-6.8	-1.1	-1.7	-2.2	585.6	578	598	9.9	6.1	412.5	387.9	341.6	364.8	347.2	332.4	31.5
balance-sheet.row.total-non-current-assets	3029.2	3119.2	3299.3	3183.4	2702.7	2669.5	2694.8	2615	2572.8	2668.3	2416.9	2260.2	2213.4	2007	1388.6	1083.6	1013.5	894.8	818.8	416	397.6	334.4	331.2
balance-sheet.row.other-assets	0	0	0	0	0	14.3	12.5	22.7	29.3	21.1	7.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	4546.3	4569.8	4697.9	4573.7	4373.9	4331.5	4464.8	4024.2	4248.6	3734	3517.3	3202.4	2909.4	2572.7	2289.7	1997.6	1912.7	1434.8	1301.4	716.5	733.2	750.3	759.8
balance-sheet.row.account-payables	291	247.6	191.4	216.3	263.1	271.3	308.5	340.4	632.5	341.7	327	277.2	477.2	434	325.2	224.8	252.8	0	0	0	0	0	0
balance-sheet.row.short-term-debt	235.9	266.8	295.4	130.3	81.6	117.7	108.5	267.1	299.9	292.5	289.3	250.8	236.6	187	26.1	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	15.1	7.8	6.9	0	20.4	8.4	15.1	21.5	23.7	25.5	28.6	18.3	12.5	14.2	4.9	4.8	3.8	0	0	1.2	0	0	0
balance-sheet.row.long-term-debt-total	118.1	148.7	181.8	126.8	140.7	159	270.9	65.7	97.2	168.7	180.9	161.8	74	85.4	40.9	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	50.5	1.8	3.8	5.5	6.4	10.1	3.2	5.1	7.7	92.2	107.5	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	245.7	258.9	281.9	323.9	311.4	310.2	380	348.7	23.7	404.5	380.4	352.4	78.7	14.2	4.9	4.8	3.8	216.2	184.2	19.3	16.7	15.3	14.3
balance-sheet.row.total-non-current-liabilities	270.1	286.8	362.8	251.2	262	159	270.9	65.7	97.2	168.7	180.9	231.6	140.8	139.7	65.4	12.5	5.4	4.6	4.5	0.1	0.3	0	0
balance-sheet.row.other-liabilities	0	0	0	0	0	95.2	93.6	88.2	91.1	79.7	73.4	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	50.5	43.7	76.4	19.2	32.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1048.3	1074.5	1146.7	942.2	926.8	965.1	1161.5	1110.1	1144.4	1287.1	1251	1112	933.3	774.9	421.7	242.1	262	220.8	188.7	19.4	17	15.3	14.3
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	0	0
balance-sheet.row.common-stock	1415.1	1415.1	1415.1	1415.1	1415.1	1415.1	1376.3	1333.2	1333.2	877.8	90	90	90	90	90	90	90	75	75	75	75	75	75
balance-sheet.row.retained-earnings	1509.1	1463.7	1397.9	1499	1486.8	2350.2	2212.9	2031.4	1881	1562.1	1406.6	40.5	22.5	956.4	27	27	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	262.7	289.7	417.4	367.5	248.1	286.4	383.4	251.2	367.6	0	0	-443.3	-379.9	-276	-173.6	-149.5	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	0	-972.7	-967.9	-957.2	-695.5	-202	591.7	2233.7	2064.9	941.2	1848.6	1778.4	1556.4	1134.6	1033.2	622.1	641.3	660.1	670.5
balance-sheet.row.total-stockholders-equity	3186.9	3168.5	3230.4	3281.6	3150	3079.1	3004.7	2658.6	2886.2	2237.8	2088.2	1920.9	1797.5	1711.6	1792	1745.9	1646.4	1209.6	1108.2	697.1	716.3	735.1	745.5
balance-sheet.row.total-liabilities-and-stockholders-equity	4546.3	4569.8	4697.9	4573.7	4373.9	4331.5	4464.8	4024.2	4248.6	3734	3517.3	3202.4	2909.4	2572.7	2289.7	1997.6	1912.7	1434.8	1301.4	716.5	733.2	750.3	759.8
balance-sheet.row.minority-interest	311.1	326.8	320.8	349.9	297	287.4	298.6	255.5	218	209	178.1	169.6	178.6	86.3	76.1	9.6	2.2	2.2	2.3	0	0	0	0
balance-sheet.row.total-equity	3498	3495.3	3551.2	3631.5	3447.1	3366.5	3303.3	2914.1	3104.2	2446.9	2266.4	2090.5	1976.1	1797.8	1868.1	1755.5	1648.5	1211.8	1110.5	697.1	716.3	735.1	745.5
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	539.4	498.8	510.4	790.7	944.2	872.9	868.6	498.5	589.8	564.7	552.2	531.7	508.2	587.9	346.3	368.1	407.8	383.1	336.7	364.8	347.2	297	297
balance-sheet.row.total-debt	404.5	459.1	553.5	276.4	254.4	276.7	379.4	332.8	397.2	428.6	470.2	412.6	310.6	272.4	67	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	-581.3	-573.3	-491.6	-449.7	-614.8	-628.6	-389.8	-484.9	-515.6	-104.5	-130.8	-172.1	-20.5	-6.4	-518.4	-652.3	-672.6	-349	-320.9	-39	-137.3	-220.5	-285.1

Rahavoogude aruanne

Chu Kong Shipping Enterprises (Group) 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	114.1	93.5	44.1	49.8	214.1	226.1	269	321.8	265	221.3	190.9	143.6	155.6	100.1	26.6	54.6	143.1	121.1	90.1	83.7	68.1	79.2	65.6
cash-flows.row.depreciation-and-amortization	0	161.7	155.1	139	121	92.8	92	96	96.8	90.8	79.4	80.5	73.1	55	35.5	27.9	0	0	0	0	0	10.7	13.2
cash-flows.row.deferred-income-tax	0	0	0	0	0	-86.2	-47.1	14.5	97.1	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	-2.3	1.1	2	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-12.5	19.9	-93.2	-0.4	88.5	46	-16.6	-97.2	20.4	-70.9	134.9	22.2	-54.9	14.7	13.3	0	0	0	0	0	-24	-19.7
cash-flows.row.account-receivables	0	-50.9	59	39.4	21.1	87.2	43.9	-12.6	-97.2	20.4	-70.9	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	4.8	5.2	-0.3	-0.5	1.4	2.1	-3.9	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	0	33.6	-44.3	-132.2	-21	-74.2	20.7	-31	-8.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	0	0	0	74.2	-41.3	62.1	16.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-114.1	61.9	104.6	30.6	24.1	-114.2	-51.9	-179.5	-85.7	-39.1	13.4	-35.2	-95.7	-45.8	-12.8	-32.3	-76.3	-62.6	-55	-4.9	-18	-49.5	-34.8
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	0
cash-flows.row.investments-in-property-plant-an-equipment	0	-119	-184.8	-254.5	-153.6	-172.3	-128.7	-86.4	-82.1	-275.9	-187.6	-109.1	-156.2	-97.9	-194.6	-103.7	-104.4	-43.9	-15.5	-41.3	-59.5	-1.3	-4.7
cash-flows.row.acquisitions-net	0	2.1	-146.5	-166.1	71.5	91.8	32.5	10	51.6	0	0	-79.3	94.4	-588.7	-61.7	-31.4	0	0	0	-78.8	-55.3	-52.3	0
cash-flows.row.purchases-of-investments	0	-31.2	0	-2.3	-118.3	-33.7	-308.6	-35.6	0	0	0	-45.8	0	0	-36.1	-13.7	-8.6	-4	-15.3	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	31.2	238.1	171.4	4.8	117.5	276.1	25.7	0	0	0	48.7	0	0	-7.3	125.9	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	0	1.2	1.2	2.4	8.6	100.6	14.5	37.6	36.1	-53.8	-1.3	41.7	-84.1	134.8	92.4	-31.6	90.5	48.8	88.5	49.6	30.2	12.1	-44.6
cash-flows.row.net-cash-used-for-investing-activites	0	-115.6	-92	-249.2	-187.1	103.9	-390.3	-13.1	5.5	-329.7	-189	-143.8	-145.9	-551.8	-207.2	-54.3	-22.5	1	57.7	-70.5	-84.6	-41.5	-49.3
cash-flows.row.debt-repayment	0	-45.4	-204.8	-35.9	-91.7	-94	-61.6	-186.5	-191	-173.6	-324.6	-12.3	-114.7	-62.4	0	0	0	0	-14.2	-14	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	455.4	0	1.8	0	0	2.7	0	0	322.5	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	-264.4	0	322.8	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	-22.4	-22.4	-33.6	-106.5	-49.9	-54.7	-86.4	-108	-67.5	-58.5	-22.5	-52.4	-45	0	-54	-55.5	-37.5	-22.5	-37.5	-37.5	0	0
cash-flows.row.other-financing-activites	0	-50.7	321.3	31	-3	-8.5	110.3	-31.5	6	207.3	365.5	105.3	190.6	239.3	-22.5	7.9	-8.9	0	0	0	0	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	0	-118.4	94	-38.5	-201.2	-152.4	-6	-304.4	162.4	-33.8	-15.8	70.5	23.5	134.6	-22.5	-46.1	258.1	-37.5	-36.7	-51.5	-37.5	0	0
cash-flows.row.effect-of-forex-changes-on-cash	0	-52.1	-5.9	18.2	-6.6	-20	-8.5	-1.4	-8.3	2.3	8.3	3.1	6.5	2.9	0.7	16.4	21.2	6.1	3.3	0	0	0	0
cash-flows.row.net-change-in-cash	0	-12.7	319	-143.2	-36.1	136.2	-48.5	-95.1	379.6	-67.8	16.2	253.6	39.3	-360	-165	-20.4	323.7	28.1	59.4	-43.2	-72	-25.1	-25
cash-flows.row.cash-at-end-of-period	1032.4	1032.4	1045.1	726.1	869.3	905.3	769.2	817.7	912.8	533.1	601	584.7	331.2	278.8	585.4	652.3	672.6	349	320.9	261.5	304.8	376.2	401.2
cash-flows.row.cash-at-beginning-of-period	1032.4	1045.1	726.1	869.3	905.3	769.2	817.7	912.8	533.1	601	584.7	331.2	291.9	638.8	750.4	672.6	349	320.9	261.5	304.8	376.8	401.2	426.2
cash-flows.row.operating-cash-flow	0	304.6	323.7	126.2	358.8	204.6	356.2	223.8	179	293.4	212.8	323.8	155.2	54.3	64	63.6	66.8	58.5	35.1	78.7	50.1	16.4	24.3
cash-flows.row.capital-expenditure	0	-119	-184.8	-254.5	-153.6	-172.3	-128.7	-86.4	-82.1	-275.9	-187.6	-109.1	-156.2	-97.9	-194.6	-103.7	-104.4	-43.9	-15.5	-41.3	-59.5	-1.3	-4.7
cash-flows.row.free-cash-flow	0	185.6	138.9	-128.3	205.1	32.4	227.5	137.4	96.9	17.6	25.2	214.6	-1	-43.6	-130.6	-40.1	-37.6	14.6	19.5	37.5	-9.4	15.1	19.5

Kasumiaruande rida

Chu Kong Shipping Enterprises (Group) Company Limited tulud muutusid võrreldes eelmise perioodiga NaN%. 0560.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	2553.8	2899.5	2268.4	1854.5	2147.9	2404.5	2428.5	2381.9	2507.4	1828.9	1619.3	1514.6	1384.4	1107.3	815.8	943.3	870.7	780.6	625.4	614	493.1	450.6	403.5
income-statement-row.row.cost-of-revenue	2268.4	2644.7	2007.2	1668.4	1844	2004.4	1944.5	1867.9	1989.2	1388.8	1213.1	1164.2	1086.2	875.1	666.6	808.9	748.2	664.6	521.7	500.1	412.3	364.3	307.3
income-statement-row.row.gross-profit	285.5	254.9	261.3	186.1	303.9	400.1	484	514	518.3	440.1	406.2	350.4	298.2	232.2	149.2	134.5	122.5	116	103.7	113.9	80.8	86.3	96.2
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	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	0	37.5	36.5	8.8	1.8	1.7	1.5	1.5	28.5	20.2	12.9	12.3	-79.7	-45.7	-9.5	-34.1	-37.4	-15.7	-15.3	-10.9	-5.3	-8.8	-21.8
income-statement-row.row.operating-expenses	315.3	307.7	300.8	286.3	296.1	148.8	170.5	142.8	184.8	146.7	142.6	221.3	142.7	132.2	122.6	79.8	66.7	69.6	58.1	64.3	56.6	58	57.8
income-statement-row.row.cost-and-expenses	2583.6	2952.3	2307.9	1954.7	2140.1	2153.2	2115	2010.6	2174	1535.5	1355.7	1385.5	1228.9	1007.2	789.2	888.7	814.9	734.2	579.8	564.4	468.9	422.3	365.1
income-statement-row.row.interest-income	15.7	11.9	10.1	22.3	26.8	12.4	12.2	4.4	2.4	5.1	7.5	4.5	4.2	4	10.2	13.6	21.7	9.2	0	0	0	0	0
income-statement-row.row.interest-expense	23.3	27.9	21.8	15.9	14.9	12	12.8	9.9	11.1	9.8	12	11.3	7.3	5	-58.4	-77	-97.6	-82.5	0.4	1.4	-59.2	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	152.4	203	168.9	193	121.5	129.4	111.1	135	80.8	78.9	83.8	-14.1	40.9	-5	54.8	76.7	97.4	82.4	51.3	52.1	59.2	0	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	37.5	36.5	8.8	1.8	1.7	1.5	1.5	28.5	20.2	12.9	12.3	-79.7	-45.7	-9.5	-34.1	-37.4	-15.7	-15.3	-10.9	-5.3	-8.8	-21.8
income-statement-row.row.total-operating-expenses	152.4	203	168.9	193	121.5	129.4	111.1	135	80.8	78.9	83.8	-14.1	40.9	-5	54.8	76.7	97.4	82.4	51.3	52.1	59.2	0	0
income-statement-row.row.interest-expense	23.3	27.9	21.8	15.9	14.9	12	12.8	9.9	11.1	9.8	12	11.3	7.3	5	-58.4	-77	-97.6	-82.5	0.4	1.4	-59.2	0	0
income-statement-row.row.depreciation-and-amortization	148.3	161.7	155.1	139	121	92.8	92	96	96.8	90.8	79.4	80.5	73.1	55	35.5	27.9	0	82.4	51.7	53.5	59.2	10.7	13.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-29.8	-52.8	-39.5	-100.1	7.8	134.3	214.5	240.6	250.2	209.4	172.2	143.6	155.6	100.1	26.6	54.6	55.8	46.4	45.6	49.6	24.2	28.3	38.4
income-statement-row.row.income-before-tax	122.6	150.2	129.3	92.9	129.3	263.7	325.6	375.6	331.1	288.3	256	187.6	196.4	155.8	81.4	131.3	153.2	128.7	96.9	101.7	83.4	79.2	65.6
income-statement-row.row.income-tax-expense	31.8	23.1	27.9	9.2	34.3	41.1	49.3	49.2	60.6	58.4	55.5	42.4	38.7	27.9	9.1	14.9	10.3	7.7	7	18.1	15.3	15.5	10.4
income-statement-row.row.net-income	114.1	93.5	44.1	49.8	214.1	226.1	269	321.8	232.4	221.3	190.9	135.8	146.8	136.9	75.8	116.6	143.1	121.1	90.1	83.7	68.1	63.6	55.2