Andritz AG

Sümbol: ADRZY

PNK

10.97

USD

Turuhind täna

1.9793
P/E suhe
0.0430
PEG suhe
5.44B
MRK Cap
0.06%
DIV tootlus

Andritz AG (ADRZY) Finantsaruanded

Q: Mis on Andritz AG (ADRZY) koguvara?

Andritz AG (ADRZY) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Andritz AG (ADRZY) 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 Andritz AG 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	1772.2	2030.9	1757.7	1644.3	1504.8	1184.7	1637.3	1407.1	1359.4	1611.6	1387	1818.3	1615	1594.7	709.5	558.4	598.8	710.2	494	369.9	120.9	188.1
balance-sheet.row.short-term-investments	265.1	728.9	670.7	486.3	304	326	565.8	110.8	103.6	154.3	159.1	325.5	445.2	406.7	0	0	101.9	39.6	75.3	95.9	0	0
balance-sheet.row.net-receivables	2343	2149.2	1888	1631.4	1696.2	0	1406.7	1414.5	1197.5	1206.4	1150	1129.9	1042	868.1	656.1	0	0	0	-75.3	251.3	281.4	231.6
balance-sheet.row.inventory	1165.3	1135.5	905	761.2	842.4	869.3	761	736.9	665.4	693.2	673.8	405.3	411.7	334.9	319.9	0	250.6	213.7	198.8	140	107.7	113.2
balance-sheet.row.other-current-assets	601.7	2754.2	536.9	378.8	347.3	2235.1	599.5	726.3	711.1	476.5	509.5	320.7	290.5	339.9	854.6	1166.9	1017.4	847.4	459.8	116	177.8	84
balance-sheet.row.total-current-assets	5882.2	5920.6	5087.6	4559.2	4528.6	4289.1	4404.5	4284.9	3933.3	3987.8	3720.2	3674.2	3359.3	3137.5	2540.1	2321.6	1866.9	1771.3	1077.4	877.1	687.8	617
balance-sheet.row.property-plant-equipment-net	1247.5	1213.8	1170.7	1170.1	1295.2	1132.1	762.3	786.7	715.4	715.3	673.5	494.2	433.4	408	346	327.7	260.2	237.1	140.5	125.4	127.2	120.7
balance-sheet.row.goodwill	826.3	787	778.3	760	776.9	784.6	547.6	563.4	528.5	538.5	530.1	317.8	284.7	255.1	219.9	0	233.2	226	124	229.4	122.8	133.7
balance-sheet.row.intangible-assets	142.8	160.1	190.9	223.8	309.2	372.9	160.7	201.3	203.4	242.6	309.5	101.1	77.2	62	44.2	0	40.3	47.7	5.4	-114.8	4.9	5.7
balance-sheet.row.goodwill-and-intangible-assets	969.1	947.1	969.2	983.8	1086.1	1157.5	708.3	764.7	731.9	781.1	839.5	418.9	362	317.1	264.1	0	273.5	273.6	129.4	114.6	127.7	139.3
balance-sheet.row.long-term-investments	-178.9	-643.3	-554	-396.4	-190	-266	-468.9	-23.3	-13	-128.1	-133.5	-132.6	-195.8	-364.6	0	0	-62.1	-0.6	-59.1	-81.5	0	0
balance-sheet.row.tax-assets	211.7	239.7	241.9	207.8	179.5	167.2	152.6	187.5	183.3	212.4	200.3	121.6	107.2	91.7	89.2	76.2	57	59	21.8	21.9	18.9	17.7
balance-sheet.row.other-non-current-assets	365.7	813.9	757.4	532.2	334.7	438.7	706.5	198.1	227.2	399.2	271.3	584.7	500.6	446	69.9	360.8	112.1	45.7	81.2	95.9	5.4	15.1
balance-sheet.row.total-non-current-assets	2615.1	2571.2	2585.2	2497.5	2705.5	2629.5	1860.8	1913.7	1844.7	1979.8	1851.2	1486.7	1207.3	898.2	769.2	764.7	640.6	614.8	313.9	276.3	279.1	292.8
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
balance-sheet.row.total-assets	8497.3	8491.8	7672.8	7056.7	7234.1	6918.6	6265.3	6198.6	5778	5967.6	5571.4	5161	4566.6	4035.8	3309.3	3086.3	2507.5	2386.1	1391.3	1153.4	966.9	909.9
balance-sheet.row.account-payables	1022.9	983	811.1	749.7	668.9	604.2	461.2	499.7	478.5	493.4	453.2	420.4	438.6	305.3	260.3	306.3	314	340.7	151.4	133	104.6	84.1
balance-sheet.row.short-term-debt	477.8	298.2	120.5	143.5	178.8	464.9	82	80.3	28.5	227.5	64	239.8	59.5	40.4	31.5	36.9	130.7	25.5	3.7	11.6	11.6	4.3
balance-sheet.row.tax-payables	75.1	105.8	103.3	65.2	37.8	54	71.5	101.1	24.9	46.5	39.6	50.7	46	46	34.8	34.6	35.8	28.9	31.5	10.4	16.7	8.3
balance-sheet.row.long-term-debt-total	664.8	990.1	1247.4	1389.5	1440.8	947.7	791.8	496.6	454.8	429.5	570.5	550.8	376.8	400.2	22.7	0	221.6	319	106.4	105.8	5.4	0.6
Deferred Revenue Non Current	534.6	0	533.7	607	593.3	579.7	582.1	586.5	606.3	548.8	438.6	312.2	301.5	219	209.9	0	40.1	44.1	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1206.2	1790.1	1138	982.5	935	2693.9	943	958.1	910.1	1047.2	957.1	878.3	1854.8	687.2	1281.7	1412	1033	987.2	51.9	197.8	366.1	373.4
balance-sheet.row.total-non-current-liabilities	1343.2	1637.8	1927.7	2169.9	2236.9	1770.9	1565.7	1306.1	1282.6	1175.9	1222.4	970.1	777.6	713.6	717.4	719.2	512.4	589.2	243.5	242.3	228.9	210.6
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
balance-sheet.row.capital-lease-obligations	209.5	207.4	231.2	232.7	260.1	30	18.3	20.3	15.9	15.4	16.3	17.4	8.5	8.9	1.1	0.5	1.4	1.4	0.6	1	1.4	0
balance-sheet.row.total-liab	6339.8	6657.1	6105.5	5801	6014.5	5587.8	4939.9	4854.4	4562.5	4952.8	4641.9	4127.2	3627.7	3241.4	2645.8	2508.9	2026	1971.5	1062.5	876.3	727.8	680.7
balance-sheet.row.preferred-stock	84.9	93.5	133.7	227.2	141.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	94.5	94.5	94.5	94.5	94.5
balance-sheet.row.retained-earnings	2348.3	2040	1792.5	1566	1413.5	1445.7	1387.7	1287.2	1144.9	894.2	768.1	867	756.2	616.1	0	402	326.9	262.4	191.4	143.2	92	82.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	-84.9	-93.5	-133.7	-227.2	-141.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-274.6	-295.4	-321.9	-412.4	-310.9	-234.4	-190.9	-63.7	-50.8	-0.2	27.6	36.5	36.5	36.5	559.5	36.5	36.5	46	34.5	32.2	46	46
balance-sheet.row.total-stockholders-equity	2177.7	1848.6	1574.6	1257.6	1206.6	1315.3	1300.8	1327.5	1198	998.1	899.7	1007.5	896.7	756.6	663.5	542.5	467.4	402.8	320.4	269.9	232.5	222.9
balance-sheet.row.total-liabilities-and-stockholders-equity	8497.3	8491.8	7672.8	7056.7	7234.1	6918.6	6265.3	6198.6	5778	5967.6	5571.4	5161	4566.6	4035.8	3309.3	3086.3	2507.5	2386.1	1391.3	1153.4	966.9	909.9
balance-sheet.row.minority-interest	-20.2	-13.9	-7.3	-1.9	13	15.5	24.6	16.7	17.5	16.7	29.7	26.3	42.2	37.8	0	34.9	14.2	11.7	8.3	7.2	6.6	6.2
balance-sheet.row.total-equity	2157.5	1834.7	1567.3	1255.7	1219.6	1330.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	86.2	85.6	116.7	89.9	114	60	96.9	87.5	90.6	26.2	25.6	192.8	249.3	42.1	32.1	44.8	39.8	39	16.1	14.4	3	3.4
balance-sheet.row.total-debt	1142.6	1288.3	1367.9	1533	1619.6	1412.6	873.8	576.9	483.3	657	634.4	790.6	436.3	440.6	54.2	36.9	352.3	344.5	110.1	117.4	17	4.9
balance-sheet.row.net-debt	-364.5	-13.7	280.9	374.9	418.8	553.8	-197.6	-719.4	-772.5	-800.3	-593.4	-702.2	-733.6	-747.4	-655.4	-521.6	-144.6	-326.1	-308.6	-156.5	-103.9	-183.2

Rahavoogude aruanne

Andritz AG 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	504.3	402.6	321.7	203.7	180.9	304.2	400.6	398.4	376.4	299.4	80.3	331.6	321.7	247.9	149.6	210.5	198	165.9	110	76.6	49.3	45.7
cash-flows.row.depreciation-and-amortization	225	252.8	238.7	256	299.7	176.4	142.4	156.6	165.6	176.3	165.4	84.1	73.5	61.8	71.1	60.2	46.9	33.5	24.3	39.2	35.4	35.7
cash-flows.row.deferred-income-tax	9.4	-15.6	-59.1	-0.3	-1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-9.4	0.6	0.3	0.3	1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-445.5	19.8	-23.9	-7.7	358.9	-384.7	-66.6	-87.6	-268.5	-94.3	-42.8	11.2	123.8	475.6	183.8	74.3	-159.6	-17.7	118.8	116.2	-58.4	36
cash-flows.row.account-receivables	-234.8	-208.3	-247.3	-115.1	98.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-50.4	-193	-100.7	42.5	18.2	-23.1	-40.9	-8.7	38.4	5.8	-125.3	19.9	-53.5	36.9	45.6	-78.8	-33.3	44.3	-45	-17.7	5.2	2.3
cash-flows.row.account-payables	234.8	208.3	113.5	115.1	-98.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-395.1	212.8	210.6	-50.2	340.7	-361.6	-25.8	-78.8	-306.9	-100	82.5	-8.8	177.4	438.7	138.2	153.1	-126.3	-62	163.7	133.9	-63.6	33.7
cash-flows.row.other-non-cash-items	91.2	50.6	51.9	9.5	-17.9	-88.2	-229.8	-100.8	-94.1	-39.3	-109.2	-80.4	-85.3	-80.8	-58.9	-90	-83.8	-61.6	-26.5	-32.4	-21.7	-41.6
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	-170.8	-155	-110.3	-87.9	-122	-127.1	-115.5	-122.1	-96.2	-106.5	-111.4	-109.1	-77	-68.8	-70.5	-69.7	-48.2	-41.7	-25.1	-20.8	-20.7	-21.7
cash-flows.row.acquisitions-net	-36.4	-62	-41.7	-5	-12	-250.9	10.5	-104.1	-10.1	-33.7	-88.9	-52.9	-65.2	-57.9	17.2	0	-36.5	-57.8	-20.6	-5.2	0	0
cash-flows.row.purchases-of-investments	-174.3	-636.5	-579.8	-372.6	-259.2	-234.2	-652.7	-171.4	-119.9	-80.5	-19	-199.2	-247.2	-37.8	-101.9	-3.6	-68.9	-5.1	-10.1	-19.8	-0.2	-1.3
cash-flows.row.sales-maturities-of-investments	632.8	616.8	409	208	276.6	514.6	151.2	138.5	158	123.4	248.8	128.7	3.9	12.8	0	0	3.9	35.4	0	0	0	0
cash-flows.row.other-investing-activites	15.6	46.2	32.2	21.4	8.7	7.8	62.3	19.4	11.1	12	53.4	8.2	2.5	1.8	21.6	-119.8	33.2	20	11.8	16.6	-34.8	-16.1
cash-flows.row.net-cash-used-for-investing-activites	266.9	-190.5	-290.6	-236.1	-107.9	-89.8	-544	-239.6	-57.2	-85.3	83	-224.3	-383	-149.8	-133.7	-193.1	-116.5	-49.3	-44	-29.2	-55.6	-39.1
cash-flows.row.debt-repayment	-296.6	-90.3	-286.3	-120.2	-436.5	-505.7	-107.6	-43.7	-206.4	-30.5	-229.7	0	-10.6	-8.6	-9.6	0	0	0	-14.3	-3.6	0	0
cash-flows.row.common-stock-issued	8.5	0	70.4	21.7	347	555.4	400	73.2	1.5	3.2	7.1	1.9	13.5	0	0	0	0	0	0	1.3	0	0
cash-flows.row.common-stock-repurchased	0	-16	-4.7	-18.1	-39.8	-4.9	-48.3	-12.5	-38.8	-28.2	-21.3	0	0	-37.8	0	0	-20.2	0	-13	0	0	0
cash-flows.row.dividends-paid	-208.3	-163.8	-100.3	-49.9	-156.5	-156.6	-153.1	-137.8	-103.2	-51.9	-123.7	-113.6	-86.9	-51.7	-56.3	-51.1	-38.7	-25.6	-18	-12.9	-12.2	-12
cash-flows.row.other-financing-activites	85.8	-31.2	-34.5	-20.5	-79.8	-0.4	43.4	-2.4	44.9	56.5	-22.7	322.7	6.3	-5.2	-0.4	57.5	5.4	215.6	-0.6	-0.4	-1.1	55.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-410.6	-301.3	-355.4	-187	-365.5	-112.2	134.5	-123.2	-302	-50.9	-390.2	211	-77.6	-103.3	-66.4	6.4	-53.4	190.1	-45.9	-15.6	-13.3	43.2
cash-flows.row.effect-of-forex-changes-on-cash	-26.3	-4	44.7	-80.9	-5	-18.3	-52.6	36.6	-21.8	23.6	-51.5	-10.2	8.7	27	5.4	-6.8	-5.2	-9.1	8.3	-1.9	-2.9	-9.7
cash-flows.row.net-change-in-cash	205.1	215	-71	-42.8	342	-212.7	-224.9	40.6	-201.6	229.5	-265	323	-18.1	478.4	151.1	61.5	-173.7	251.8	144.8	153.1	-67.3	70.3
cash-flows.row.cash-at-end-of-period	1507.1	1302	1087	1158	1200.8	858.8	1071.5	1296.3	1255.7	1457.3	1227.9	1492.8	1169.9	1187.9	709.5	558.4	496.9	670.6	418.8	273.9	120.9	188.1
cash-flows.row.cash-at-beginning-of-period	1302	1087	1158	1200.8	858.8	1071.5	1296.3	1255.7	1457.3	1227.9	1492.8	1169.9	1187.9	709.5	558.4	496.9	670.6	418.8	273.9	120.9	188.1	117.8
cash-flows.row.operating-cash-flow	375	710.8	529.6	461.5	821.6	7.8	246.5	366.6	179.4	342.1	93.7	346.5	433.8	704.5	345.7	255	1.5	120.1	226.5	199.7	4.6	75.8
cash-flows.row.capital-expenditure	-170.8	-155	-110.3	-87.9	-122	-127.1	-115.5	-122.1	-96.2	-106.5	-111.4	-109.1	-77	-68.8	-70.5	-69.7	-48.2	-41.7	-25.1	-20.8	-20.7	-21.7
cash-flows.row.free-cash-flow	204.2	555.8	419.3	373.6	699.5	-119.4	131.1	244.6	83.2	235.6	-17.7	237.4	356.8	635.8	275.1	185.3	-46.7	78.4	201.4	178.9	-16.1	54.2

Kasumiaruande rida

Andritz AG tulud muutusid võrreldes eelmise perioodiga NaN%. ADRZY 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	8660	7542.9	6463	6699.6	6673.9	6031.5	5889	6039	6377.2	5859.3	5710.8	5176.9	4596	3553.8	3197.5	3665.8	3282.5	2709.7	1744.3	1481.3	1221.6	1111.4
income-statement-row.row.cost-of-revenue	4683.6	3928.9	3313.9	3658.8	3333.4	2989.3	2990.2	3107.6	3385	3151.9	3230.2	3046.9	2749.8	2037.3	1849	2147.4	1984.4	1689.9	1038.8	854.8	679.6	617.7
income-statement-row.row.gross-profit	3976.4	3614	3149.1	3040.8	3340.5	3042.2	2898.8	2931.3	2992.2	2707.4	2480.6	2130	1846.2	1516.5	1348.5	1518.4	1298.1	1019.8	705.5	626.5	542	493.7
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
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	44.1	2641.5	2348	2278.6	2705.3	48	53.1	34.9	35.2	64.4	61.1	32.2	-0.2	1271	1166	0.7	3.4	1.7	2.5	3.1	493	448.4
income-statement-row.row.operating-expenses	3330.6	3074.3	2720.6	2665.3	3096.6	2722.1	2619.2	2561.9	2604.3	2432.7	2451.3	1834.5	1532.5	1271	1166	789.9	1127.6	882.7	616.1	537.8	493	448.4
income-statement-row.row.cost-and-expenses	8014.2	7003.2	6034.5	6324.2	6430	5711.4	5609.4	5669.5	5989.3	5584.6	5681.5	4881.4	4282.3	3308.3	3015	2937.3	3112	2572.6	1655	1392.6	1172.7	1066.1
income-statement-row.row.interest-income	68.5	41	19.3	17.1	21.2	22.1	33.5	42.5	41.8	36.8	26.5	33.5	11	2.1	0	0	29.5	24.6	11.3	8.5	0	0
income-statement-row.row.interest-expense	48.9	32.3	40	46.2	69.3	46.5	44	37.7	32.5	37.7	35.1	29.7	0	0	0	0	25.1	19.3	8.1	6.5	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-26.8	-1.3	-24.4	-103.2	-63.9	-15.8	1.3	12.7	7.3	3.7	-9.5	-2.8	9	2.4	2.6	-8.1	5.5	6.1	3.4	0.5	0.4	0.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	44.1	2641.5	2348	2278.6	2705.3	48	53.1	34.9	35.2	64.4	61.1	32.2	-0.2	1271	1166	0.7	3.4	1.7	2.5	3.1	493	448.4
income-statement-row.row.total-operating-expenses	-26.8	-1.3	-24.4	-103.2	-63.9	-15.8	1.3	12.7	7.3	3.7	-9.5	-2.8	9	2.4	2.6	-8.1	5.5	6.1	3.4	0.5	0.4	0.5
income-statement-row.row.interest-expense	48.9	32.3	40	46.2	69.3	46.5	44	37.7	32.5	37.7	35.1	29.7	0	0	0	0	25.1	19.3	8.1	6.5	0	0
income-statement-row.row.depreciation-and-amortization	225	252.8	238.7	256	299.7	176.4	142.4	156.6	165.6	176.3	165.4	84.1	73.5	61.8	71.1	60.2	46.9	33.5	24.3	39.2	35.4	35.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	715	542.2	464	384	244.8	320	399.3	385.8	369.1	295.7	89.8	334.5	312.7	245.5	147.1	218.5	192.6	159.8	106.7	76.1	48.9	45.3
income-statement-row.row.income-before-tax	688.2	540.9	439.6	280.9	180.9	304.2	400.6	398.4	376.4	299.4	80.3	331.6	321.7	247.9	149.6	210.5	198	165.9	110	76.6	49.3	45.7
income-statement-row.row.income-tax-expense	183.9	138.3	117.9	77.1	58.2	84.5	135	123.6	106	89.4	27.1	89.4	90.3	71	46.7	63.4	61.9	44.6	29.8	22.7	18.8	18.1
income-statement-row.row.net-income	510.2	409.6	325.5	207.1	127.8	222	263	274.6	267.7	210.9	66.6	243.6	231.5	177	102.9	147	132.7	118.5	78.7	52.9	30.5	27.6