Auckland International Airport Limited

Sümbol: ACKDF

PNK

4.6676

USD

Turuhind täna

48.3763
P/E suhe
0.2576
PEG suhe
6.91B
MRK Cap
0.01%
DIV tootlus

Auckland International Airport Limited (ACKDF) Finantsaruanded

Q: Mis on Auckland International Airport Limited (ACKDF) koguvara?

Auckland International Airport Limited (ACKDF) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Auckland International Airport Limited (ACKDF) 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 Auckland International Airport 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	2000
balance-sheet.row.cash-and-short-term-investments	107.8	24.7	79.5	765.3	37.3	106.7	45.1	52.6	38.5	41.4	69.2	42.8	46.1	36.1	34.3	0.7	1.6	0.3	0.5	0.3	4.2	6.7	0	-2.2	52
balance-sheet.row.short-term-investments	1.6	0	0	15.4	0	0	0.6	0.7	0	0.5	0	0.1	2	0.9	1.7	0.3	0	0	0	0	0	0	0	0	52
balance-sheet.row.net-receivables	44.3	21.5	18.2	37	39.1	53.5	43.9	31.9	32.4	26.3	25.3	21	24.3	19.8	17.3	14.8	12.1	11.9	10.9	11.7	6.7	6	12.8	7.6	7.1
balance-sheet.row.inventory	-1.5	21.6	20.9	30.8	0	0.2	0.1	0.1	7	0	0	0	0.1	0.1	0.1	0.2	0.1	0.1	0.1	0.5	0.5	0.5	0.4	0.3	0.2
balance-sheet.row.other-current-assets	8.7	7	7.2	15.4	29.9	18	2.7	3.3	9.5	5.9	5.2	5.5	7	6.8	4.2	13.7	10.2	10.9	3.1	1.5	2.8	3	2.2	3.3	1.3
balance-sheet.row.total-current-assets	160.8	74.8	125.8	848.5	106.3	178.4	104	102.9	87.4	73.6	99.7	69.3	77.5	68.8	61	32.9	28.9	26.9	18.3	13.9	14.2	16.1	15.5	9	60.7
balance-sheet.row.property-plant-equipment-net	7548.3	6986.1	6832	6060.8	6577.1	6378	4947.8	4708.1	3884.1	3761.5	3020.2	3021.9	3035.4	2532.9	2547.6	2523	2543.7	2533.4	1083.4	995.6	979.8	986.3	785.5	768	784.2
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	0	0	0	0
balance-sheet.row.intangible-assets	0	0	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.goodwill-and-intangible-assets	0	-24.5	-46.6	-47	-29.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	3120.2	3063.9	2795.8	2157.4	1851.1	1530	1369.6	1191.7	1011.7	891.8	801.6	759.7	743.9	652	473.4	529.2	333.6	196.5	178.2	160.2	122.7	2.1	83.3	59.9	54.6
balance-sheet.row.tax-assets	0	24.5	46.6	47	29.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	28.1	29.2	230.5	162.6	110.4	82.1	138.8	118.3	6.9	17.1	24.7	9.5	8.4	6.1	7.8	0.8	1.1	0	0	0	98.8	0	-162	-52
balance-sheet.row.total-non-current-assets	10668.5	10078.1	9657	8448.7	8590.8	8018.4	6399.5	6038.6	5014.1	4660.3	3838.9	3806.3	3788.7	3193.2	3027.1	3060	2878.1	2731	1261.6	1155.7	1102.5	1087.2	868.8	665.9	786.7
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	0	0
balance-sheet.row.total-assets	10829.3	10152.9	9782.8	9297.2	8697.1	8196.8	6503.5	6141.5	5101.5	4733.9	3938.6	3875.5	3866.2	3262.1	3088.1	3092.9	2906.9	2757.9	1279.9	1169.7	1116.7	1103.3	884.3	674.9	847.4
balance-sheet.row.account-payables	12.5	10.4	1.3	7.9	9.8	7.6	5.4	3.9	3.3	4.1	3.9	0.9	1.6	1.4	2.4	23.5	0.5	0.6	0.6	0.3	25.9	20.4	21.7	20.8	9
balance-sheet.row.short-term-debt	428.8	515.6	220	320.8	441.8	166.8	421.1	396.9	217.6	380.1	131.7	181.8	432	206.8	273	300.8	319	259.8	238.8	187.9	342.9	0	1.3	6.5	1.1
balance-sheet.row.tax-payables	0	0	0	0	15.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	1388.3	961	1172.8	1824.4	1748.6	1893.5	1635.6	1490	1504.9	1126.8	1010.2	926.9	652.6	885.2	803.7	741.7	595.4	601.8	401.4	375	200	350	320	290	273.4
Deferred Revenue Non Current	0	15.7	67.9	134.6	88.4	38.9	36.1	56.9	22.2	33.1	21.7	31.6	41.1	25.8	29.3	3.8	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	154.9	84.1	104.7	138.6	108.4	154.7	137	91.4	89	69.9	70.6	61.5	65.4	56.7	46.9	26.1	57.1	40.6	180.4	22.1	0	0	0.5	13.5	38.6
balance-sheet.row.total-non-current-liabilities	1855.6	1391.9	1523.3	2192.8	2104.2	2185.6	1911	1768.6	1748.7	1360.8	1232.9	1158.5	899.6	1083.6	924.7	845.8	595.9	601.8	402.5	376.4	200.6	350.7	320.6	233.1	273.9
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	0	0	0	0
balance-sheet.row.capital-lease-obligations	0	0	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-liab	2451.8	2002	1849.3	2660.1	2664.2	2514.7	2474.5	2260.8	2058.6	1815	1439	1402.8	1398.7	1348.4	1247	1196.3	972.5	902.8	822.4	586.7	569.4	371	344.1	273.8	322.7
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	0	0
balance-sheet.row.common-stock	1680.8	1680.2	1679.2	1678.6	468.2	404.2	348.3	332.7	332.3	332.3	348.8	348.8	338.4	313.2	174.7	170.3	169.2	166.9	163.9	160.4	157.6	215	212	210	216
balance-sheet.row.retained-earnings	2024.6	1970.7	1776.1	1308.2	1247.8	981.3	580.6	472.4	393.3	338.7	203.6	182	158.4	150.5	220.3	251.8	-34	-25.4	-28.3	111.4	87.1	64.2	44.2	6.1	19.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	4672.1	4500	4478.2	3650.3	4316.9	4296.6	3100.1	3075.6	2317.3	2247.8	1947	1942	1970.7	1449.9	1446.2	1474.6	1799.3	1713.6	321.9	311.2	302.6	453.1	284	283.9	289.3
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-98.9	0
balance-sheet.row.total-stockholders-equity	8377.5	8150.9	7933.5	6637.1	6032.9	5682.1	4029	3880.7	3042.9	2918.9	2499.5	2472.8	2467.5	1913.6	1841.1	1896.6	1934.5	1855.1	457.5	583	547.3	732.3	540.2	401	524.7
balance-sheet.row.total-liabilities-and-stockholders-equity	10829.3	10152.9	9782.8	9297.2	8697.1	8196.8	6503.5	6141.5	5101.5	4733.9	3938.6	3875.5	3866.2	3262.1	3088.1	3092.9	2906.9	2757.9	1279.9	1169.7	1116.7	1103.3	884.3	674.9	847.4
balance-sheet.row.minority-interest	0	0	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-equity	8377.5	8150.9	7933.5	6637.1	6032.9	5682.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3121.8	3063.9	2795.8	2157.4	1851.1	1530	1370.2	1192.4	1011.7	892.3	801.6	759.8	745.9	652.9	475.1	529.5	333.6	196.5	178.2	160.2	122.7	2.1	83.3	59.9	106.6
balance-sheet.row.total-debt	1817.1	1476.6	1392.8	2145.2	2190.4	2060.3	2056.7	1886.9	1722.5	1506.9	1141.9	1108.7	1084.6	1092	1076.7	1042.5	914.4	861.6	640.2	562.9	542.9	350	321.3	296.5	274.4
balance-sheet.row.net-debt	1710.9	1451.9	1313.3	1379.9	2153.1	1953.6	2011.6	1834.3	1684	1465.6	1072.8	1065.9	1038.5	1055.9	1042.4	1041.8	912.8	861.3	639.7	562.6	538.7	343.3	321.3	296.5	274.4

Rahavoogude aruanne

Auckland International Airport 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	2000
cash-flows.row.net-income	43.2	191.6	466.6	193.9	523.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.depreciation-and-amortization	145.3	113.1	120.9	112.7	102.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	-19.2	-22.1	28.7	-53.8	5	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	-239.9	-238.6	-271.9	-162.3	-247.3	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	2.8	2.7	-17.7	-18.1	3.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-receivables	-23.1	-3.1	9.3	22.8	2.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	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.account-payables	73.8	-9.3	-39.4	40.3	-45.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-47.9	15.1	12.4	-81.2	46.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	375.3	49.5	-267.5	106.5	-8.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-465.1	-224.8	-141.9	-240.5	-239.1	-310.3	-247.9	-124.4	-79	-60.7	-55	-46.5	-35.6	-42.9	-82.5	-136	-84.3	-101	-105.1	-78.2	-37.3	-82.1	-66.5	-44.2	-33.9
cash-flows.row.acquisitions-net	17.6	0.4	0.4	0.1	9.2	15.4	0	0	13.4	0	0	0	-23.5	-170.8	0	0	0	0	0	0	0.2	1.1	0	0	0
cash-flows.row.purchases-of-investments	-112.9	-53.8	-73.5	-159.3	-83.3	-87.2	-99.8	-103.7	-61.2	-55.6	-32.2	-36.3	-31.6	-8.3	-7.3	-3.4	-15.2	-4.4	-7.1	0	-0.2	-1.1	0	0	0
cash-flows.row.sales-maturities-of-investments	1.8	3	5	-0.1	1.5	357.4	0	0	0.5	0	0	-1	0.9	0	0	0	0	0	0	0	0	2.1	0	0	0
cash-flows.row.other-investing-activites	-19.4	-8	-6.5	3.2	-7	-8.8	10.4	10.4	9.1	13.6	12.1	13.5	7.5	-2.1	-3.5	-6.8	-2.3	-0.8	-0.9	-0.6	-0.3	-1.9	-1.8	0.7	0.1
cash-flows.row.net-cash-used-for-investing-activites	-578	-283.2	-216.5	-396.6	-318.7	-33.5	-337.3	-217.7	-130.6	-102.7	-75.2	-70.3	-82.3	-224.1	-93.3	-146.1	-101.9	-106.3	-113.1	-78.7	-37.8	-83	-68.3	-43.5	-33.8
cash-flows.row.debt-repayment	-352	-72	-714.9	-250	-75	-329	-305	-126	-490.1	-50	-50.4	-1508.9	-2183	-2685	-3355.6	-3825.3	-2049.9	-1612.7	-757.9	-576	-638.9	-349.2	-330	0	-112.7
cash-flows.row.common-stock-issued	0	0	0	1178.1	0	0	0.1	0.4	0	0	0	11	25.1	138.5	4.5	1.2	2.3	3.5	3.6	2.4	1.7	3	2	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	-454.1	0	-10.9	0	0	0	0	0	-8.2	0	0	-212.7	0	0	0	0
cash-flows.row.dividends-paid	0	0	0	-104.3	-201.6	-198.2	-210.8	-188.1	-170.2	-82.7	-156.7	-120.3	-111	-103.4	-75.9	-124.6	-100.1	-246.9	-98.6	-70	-60.6	-51.5	-42.8	-63.4	-151.4
cash-flows.row.other-financing-activites	704	199.2	184.6	125	150	301.1	538.4	275	565.8	900	0	2998.8	2186.3	2699.5	3384	3959.5	2103.7	3666.1	835.2	596	1663.5	377.9	354.8	30.7	0
cash-flows.row.net-cash-used-provided-by-financing-activities	352	127.2	-530.3	948.8	-126.6	-226.1	22.7	-38.7	-94.5	-136.8	-106.3	-129.7	-82.6	49.6	-43.1	10.8	-44	-31.3	-17.7	-47.6	-78.7	-19.8	-16	-32.7	-38.6
cash-flows.row.effect-of-forex-changes-on-cash	0	5	1.9	-3.1	-2.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	81.5	-54.8	-685.8	728	-69.4	61.6	-7.5	14.1	-2.9	-27.8	26.3	-3.3	10.1	1.7	33.6	-0.9	1.3	-0.2	0.2	-3.9	-2.5	6.8	1.1	-0.2	-1.1
cash-flows.row.cash-at-end-of-period	106.2	24.7	79.5	765.3	37.3	106.7	45.1	52.6	38.5	41.4	69.2	42.8	46.1	36.1	34.3	0.7	1.6	0.3	0.5	0.3	4.2	6.7	-0.1	-1.2	-1.1
cash-flows.row.cash-at-beginning-of-period	24.7	79.5	765.3	37.3	106.7	45.1	52.6	38.5	41.4	69.2	42.8	46.1	36.1	34.3	0.7	1.6	0.3	0.5	0.3	4.2	6.7	-0.1	-1.2	-1	0.1
cash-flows.row.operating-cash-flow	307.5	96.2	59.1	178.9	378.1	0	307.1	270.5	222.2	211.7	207.8	196.7	174.9	176.3	170.1	134.4	147.2	137.4	131	122.5	0	109.6	85.4	0	0
cash-flows.row.capital-expenditure	-465.1	-224.8	-141.9	-240.5	-239.1	-310.3	-247.9	-124.4	-79	-60.7	-55	-46.5	-35.6	-42.9	-82.5	-136	-84.3	-101	-105.1	-78.2	-37.3	-82.1	-66.5	-44.2	-33.9
cash-flows.row.free-cash-flow	-157.6	-128.6	-82.8	-61.6	139	-310.3	59.2	146.1	143.2	151	152.8	150.2	139.3	133.4	87.6	-1.6	62.8	36.4	25.9	44.3	-37.3	27.5	18.9	-44.2	-33.9

Kasumiaruande rida

Auckland International Airport Limited tulud muutusid võrreldes eelmise perioodiga NaN%. ACKDF 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	2000
income-statement-row.row.total-revenue	622.7	281.9	257.7	542.3	717.2	656.4	603.5	548	482.5	448.3	421.9	317.9	217.1	196.6	208.4	309.2	287.6	273.8	282.6	236.8	205.3	201.1	189.4	0	0
income-statement-row.row.cost-of-revenue	330.2	250.8	240.7	271.1	258.5	0	0	0	0	0	0	0	0	0	0	0	0	0	18.5	17.8	0	0	0	0	0
income-statement-row.row.gross-profit	292.5	31.1	17	271.2	458.7	656.4	603.5	548	482.5	448.3	421.9	317.9	217.1	196.6	208.4	309.2	287.6	273.8	264.1	219	205.3	201.1	189.4	0	0
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	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	-123.7	222.8	556.1	86.7	273.8	474.2	117.9	92.1	67.3	72.2	48.3	106.6	142	157.1	78.1	53.9	33.3	31.5	0	25.6	22.7	21.6	0	0	0
income-statement-row.row.operating-expenses	31.7	262	251.2	300	290.6	252.5	234.1	216.5	193.3	184.2	179.7	172.1	156.1	124.2	123.8	131.8	122.3	104.2	74.6	72.4	84.2	80.8	81	0	0
income-statement-row.row.cost-and-expenses	361.9	262	251.2	300	290.6	252.5	234.1	216.5	193.3	184.2	179.7	172.1	156.1	124.2	123.8	131.8	122.3	104.2	93.1	90.2	84.2	80.8	81	0	0
income-statement-row.row.interest-income	3.2	0.3	4.9	1.7	1.8	2.2	2.3	1.7	3.3	2	2.8	1.6	1.5	1.7	2.6	0.6	1.1	0.5	0.1	0.8	1.8	0.9	0	0	0
income-statement-row.row.interest-expense	82.1	53.7	94	71.8	78.5	77.2	72.8	79.1	86	68.2	66.7	69	70.4	71.9	75.6	72.5	62.7	54.9	36.2	33.5	30.4	18.8	20.4	18.6	20.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-227.7	203.1	576.4	25.3	282	490.9	137.3	83.7	79.8	83.8	58.2	115.9	146.6	156.1	73.9	55	33.3	31.5	-36.2	25.6	22.7	-0.2	10.3	-18.6	-20.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-123.7	222.8	556.1	86.7	273.8	474.2	117.9	92.1	67.3	72.2	48.3	106.6	142	157.1	78.1	53.9	33.3	31.5	0	25.6	22.7	21.6	0	0	0
income-statement-row.row.total-operating-expenses	-227.7	203.1	576.4	25.3	282	490.9	137.3	83.7	79.8	83.8	58.2	115.9	146.6	156.1	73.9	55	33.3	31.5	-36.2	25.6	22.7	-0.2	10.3	-18.6	-20.3
income-statement-row.row.interest-expense	82.1	53.7	94	71.8	78.5	77.2	72.8	79.1	86	68.2	66.7	69	70.4	71.9	75.6	72.5	62.7	54.9	36.2	33.5	30.4	18.8	20.4	18.6	20.3
income-statement-row.row.depreciation-and-amortization	145.3	113.1	124.7	112.7	102.2	75	77.9	73	64.8	63.5	62.1	64.5	56.8	55.7	54.8	47	43.1	38.5	31.9	31.5	30.6	31.8	30.7	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	260.8	230.2	588	339	710.4	883.1	509	416.9	372.3	349.9	303.3	263.2	209.2	231.2	166.2	233	199.7	201.6	189.6	173	150.5	121.1	78.3	94.4	85.3
income-statement-row.row.income-before-tax	33.1	169.6	493.2	197.4	631.9	805.9	436.2	337.8	286.3	281.8	236.6	194.3	138.6	158.2	85.4	160.4	136.9	146.7	153.4	139.5	120.1	102.3	88.6	75.7	65
income-statement-row.row.income-tax-expense	1	-22	29	3.5	108.4	155.8	103.3	75.4	62.8	65.9	58.6	52	37.9	128.5	43.7	47.5	44.8	43.4	153.4	139.5	120.1	102.3	88.6	75.7	65
income-statement-row.row.net-income	43.2	191.6	464.2	193.9	523.5	650.1	332.9	262.4	223.5	215.9	178	142.3	100.8	29.7	41.7	113	92	103.2	105.6	94.3	83.5	71.5	-0.1	0.3	0.2