Bechtle AG

Sümbol: BC8.DE

XETRA

45.98

EUR

Turuhind täna

21.8200
P/E suhe
0.4274
PEG suhe
5.79B
MRK Cap
0.01%
DIV tootlus

Bechtle AG (BC8-DE) Finantsaruanded

Q: Mis on Bechtle AG (BC8.DE) koguvara?

Bechtle AG (BC8.DE) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Bechtle AG (BC8.DE) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 2676.341 M, mis on 0.005 % gowth. Kogu perioodi keskmine brutokasum on 560.955 M, mis on 0.655 %. Keskmine brutokasumi suhtarv on 0.129 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.057 %, mis on võrdne 0.046 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Bechtle 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.140. Käibevara valdkonnas on BC8.DE aruandlusvaluutas 2375.874. Märkimisväärne osa neist varadest, täpsemalt 465.756, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.597%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 120.954, kui neid on, aruandlusvaluutas. See näitab erinevust -295.918% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 524.116 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.403%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1742.612 aruandlusvaluutas. Selle aspekti aastane muutus on 0.133%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 1461.408, varude hind on 439.81 ja firmaväärtus 732.33, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 117.47. Kontovõlad ja lühiajalised võlad on vastavalt 629.21 ja 73.59. Koguvõlg on 734.04, netovõlg on 298.28. Muud lühiajalised kohustused moodustavad 343.01, mis lisandub kohustuste kogusummale 2186.53. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	1120.64	465.8	291.7	433.2	403.4	273.7	251.8	177.2	157.1	191	129.6	124.6	115.1	110.8	99.1	1.7	77.6	52.3	36.7	48.2	61.5	33.7	37.9
balance-sheet.row.short-term-investments	100.93	30	62.1	1.4	40.2	1.5	6.4	14.9	16.7	26.2	22.9	18.7	36.9	16.2	13.6	1.7	0.3	0	0	0	0	0	0
balance-sheet.row.net-receivables	4703.59	1461.4	1431.1	1084.2	1022.5	989	835.3	638.4	563.6	463.1	433.8	378.6	341.5	287.8	249	0	189.9	0	0	0	156.4	116.7	103.8
balance-sheet.row.inventory	2222.49	439.8	607.3	513.6	301.3	284.5	280	211.1	179.8	150.2	131	107.5	89.6	90	75.1	59.3	52.1	46.8	39	41.8	36.5	29	24.4
balance-sheet.row.other-current-assets	720.74	8.9	1433.7	5.8	1	1	0.8	1.4	0.6	1.8	0.3	0.5	1.8	33.1	24.3	295.2	19.4	206.7	199.5	183.6	7	2.3	1.1
balance-sheet.row.total-current-assets	8767.46	2375.9	2332.7	2035.6	1728.2	1548.3	1367.9	1028.2	901.1	806	694.6	611.1	547.9	521.8	447.5	356.2	339.1	305.9	275.2	273.6	261.5	181.6	167.2
balance-sheet.row.property-plant-equipment-net	1686.31	441.8	365.5	342.9	327.2	280.7	152.9	134.9	111.7	101.9	104.2	99.7	94.5	79.6	29.2	27.7	23.8	5	5	8.9	14.5	11.8	9.5
balance-sheet.row.goodwill	2611.14	732.3	554.2	469.6	448.3	397.6	345.9	193.5	193.5	166.4	144.5	139.9	137.5	135.6	115.8	106.4	105.8	0	0	0	81.5	69.5	58.9
balance-sheet.row.intangible-assets	436.54	117.5	99.7	98.9	113.2	119.3	121.1	48.7	35.3	29.2	20	19.3	21	22.3	17.7	14.9	19.6	0	0	0	17.7	11.8	8.4
balance-sheet.row.goodwill-and-intangible-assets	3047.68	849.8	653.9	568.5	561.6	516.9	467.1	242.3	228.9	195.6	164.5	159.2	158.5	158	133.5	121.3	125.4	119.1	117.2	109.7	99.1	81.3	67.2
balance-sheet.row.long-term-investments	325.59	121	-61.7	-1.2	-40.2	-1.4	-6.4	-14.8	-9.6	-9.1	4.2	13.3	-4.8	14.5	17	0	0.6	0	0	0	0	0	0
balance-sheet.row.tax-assets	181.87	136.6	9.5	8.9	6.8	3.9	4.7	4	4.8	4.4	3.7	4.1	7.9	9.8	10.7	0	4.7	0	0	0	4.4	3.3	2.9
balance-sheet.row.other-non-current-assets	65.1	4.1	148.1	65.1	103.5	46.3	41	48.9	32.5	51.7	45.3	22.8	41.4	19.7	15.9	15.4	2.6	21.5	23.4	21.7	1.6	0.4	0
balance-sheet.row.total-non-current-assets	5306.56	1553.3	1115.2	984.2	958.9	846.4	659.3	415.2	368.2	344.4	321.9	299.2	297.6	281.6	206.3	164.5	157	145.6	145.6	140.3	119.6	96.9	79.6
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	0	0
balance-sheet.row.total-assets	14074.01	3929.1	3447.9	3019.8	2687.1	2394.7	2027.2	1443.4	1269.3	1150.4	1016.6	910.3	845.4	803.4	653.7	520.7	496.1	451.4	420.8	413.9	381.1	278.5	246.8
balance-sheet.row.account-payables	2289.85	629.2	699	613.2	425.9	406.8	372.3	237.2	242.1	204.1	178.6	170.5	146	148.8	129.1	79.5	83.3	0	0	0	75.3	42.7	31.9
balance-sheet.row.short-term-debt	656.24	73.6	162.8	78.2	40.2	36.1	12.9	58.9	9.7	9.5	11.9	10.1	9.5	0	0	0	0	0	0	0	6.9	0	0
balance-sheet.row.tax-payables	90.92	25	113.9	75.1	96.2	66.1	49.2	44.9	34.5	33.8	32	26.8	26.3	8.7	6.3	5.5	4.4	6.1	4.1	5.6	5.7	3.2	3.2
balance-sheet.row.long-term-debt-total	1336.05	524.1	360.3	411.1	105.6	87.3	380.6	69.9	51.7	56.4	47.5	53.6	61.1	73.2	26.3	0	0	0	0	0	0	6.2	8.8
Deferred Revenue Non Current	218.13	54.6	50.6	23.8	21	19.4	10.9	0	0	0	0	0	0	8.4	6.6	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	261.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1342.38	343	386.4	280.9	301.4	242.1	237	9.1	9.3	6.4	6.7	5.5	0.1	136.9	106.4	74	70.4	0	0	0	8.3	45.4	40.6
balance-sheet.row.total-non-current-liabilities	2396.28	910.8	464.9	499.5	599.9	566.7	464.9	127.3	118	119.2	95.9	90.8	99.3	98.7	46.7	32.3	31	0	0	0	26.1	9.6	10.1
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	175.3	171.8	176.7	0	0	0
balance-sheet.row.capital-lease-obligations	528.32	136.3	149.9	143.8	145.7	123.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	7506.13	2186.5	1909.6	1666.7	1525.1	1379.8	1144	666.1	575.2	529.8	462.6	408.8	387	384.4	282.2	185.7	184.6	175.3	171.8	176.7	167.2	97.6	82.5
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	504	126	126	126	42	42	42	42	21	21	21	21	21	21	21	21	21.2	0	0	0	21.2	20.2	20.2
balance-sheet.row.retained-earnings	5848.98	1522.4	1372.1	1186.9	995.8	848.6	717	611.1	527.9	454.4	387.8	335.3	292.2	252.8	205.3	168.7	0	40.9	29.6	29.2	49.3	26.1	12.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	131.97	27.3	33.3	29.9	13.6	8.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	82.94	66.9	6.9	10.3	110.6	115.7	124.2	124.2	145.2	145.2	145.2	145.2	145.2	145.2	145.2	145.2	290.2	235.2	219.4	208	142.5	133.3	131.3
balance-sheet.row.total-stockholders-equity	6567.88	1742.6	1538.3	1353.1	1162	1014.8	883.2	777.3	694.1	620.7	554	501.6	458.4	419	371.5	335	311.4	276.1	248.9	237.2	212.9	179.6	164.2
balance-sheet.row.total-liabilities-and-stockholders-equity	14074.01	3929.1	3447.9	3019.8	2687.1	2394.7	2027.2	1443.4	1269.3	1150.4	1016.6	910.3	845.4	803.4	653.7	520.7	496.1	451.4	420.8	413.9	381.1	278.5	246.8
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	0.5	0.6	0
balance-sheet.row.total-equity	6567.88	1742.6	1538.3	1353.1	1162	1014.8	883.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	14074.01	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	292.08	151	0.4	0.2	0.1	0.1	0.1	0.1	7.1	17.1	27.1	32	32.1	30.7	30.7	1.7	0.3	0	0	0	0	0	0
balance-sheet.row.total-debt	2229.15	734	523.1	489.2	145.7	123.4	393.5	128.8	61.5	65.9	59.4	63.8	70.6	0	0	0	0	0	0	0	6.9	6.2	8.8
balance-sheet.row.net-debt	1209.44	298.3	293.6	57.5	-217.4	-148.8	148.1	-33.5	-78.9	-98.9	-47.3	-42.1	-7.6	-94.6	-85.5	0	-77.3	-52.3	-36.7	-48.2	-54.6	-27.5	-29

Rahavoogude aruanne

Bechtle AG finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 8.985 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -288637000.000. See on 0.287 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 126.62, 0, -189.94, 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 -81.9 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 315.01, 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	2002
cash-flows.row.net-income	343.25	265.5	350.5	320.5	270.7	236.3	193.2	162.8	145.1	129.4	107.4	89.3	79.3	86.3	61.8	43.7	61.5	0	0	0	29.5	18.4	12
cash-flows.row.depreciation-and-amortization	126.62	126.6	112.1	103	98.1	84.6	42	31.9	27.7	26.4	23.8	22.5	21.7	18.4	15.4	0	13.9	13.5	14.5	11.9	10.5	7.8	8.6
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	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	0
cash-flows.row.change-in-working-capital	71.98	72	-242.1	-54.7	-22.3	-78	-45.4	-100	-77.4	0	-50.1	-15.8	-22.9	-31.2	-7.5	3.7	-4.5	-6.1	2.9	0	0	-2.8	-6.9
cash-flows.row.account-receivables	102.72	102.7	-248.5	-44.4	-44	-106	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	175.71	175.7	-93.7	-217.2	-18.5	-5.8	-31.8	-28.9	-31.6	-16.9	-24.2	-18	1.8	-14.3	-14.2	-7.3	-3.9	-6.1	2.9	0	0	0	0
cash-flows.row.account-payables	-97.56	-97.6	56.7	175.4	23.9	28.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-108.88	-108.9	43.4	31.5	16.4	5.3	-13.5	-71.1	-45.8	16.9	-25.9	2.1	-24.7	-16.9	6.7	10.9	-0.6	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-86	-13.9	-103.8	-84.3	-30.3	-57	-49.3	-40.5	-42	-39.9	-25.1	-22.9	-21.4	-17.6	-10.5	-0.7	-21	52.3	24.1	27.9	6.1	4.2	0.2
cash-flows.row.net-cash-provided-by-operating-activities	455.85	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	-101.18	-101.2	-81.7	-58.3	-66	-48.6	-56.4	-67.2	-39.9	-21.4	-23.6	-23.5	-31.9	-28.9	-12.2	-13.6	-13.7	0	0	0	-1	-4.9	-20.2
cash-flows.row.acquisitions-net	-212.23	-206.6	-92.2	-15.8	-59.7	-32.2	-232.6	-11.7	-23.5	-18.3	-3.5	-6.8	-5.6	28.9	-5.4	0.4	-8.4	0	0	0	-28.9	-23.8	-0.2
cash-flows.row.purchases-of-investments	-16.2	-40.8	-78.9	-18.1	-40	-2.2	56.4	67.2	39.9	-4.5	-17	-20	-38.4	-15.5	-31	-18	13.7	0	-0.2	-0.1	0	0	0
cash-flows.row.sales-maturities-of-investments	86.42	60	0	40	6	5.5	7	10	19.5	11.8	17.6	36.9	17	12.8	6.8	0	1.6	0.7	1.2	0.9	0	0	0
cash-flows.row.other-investing-activites	-42.55	0	28.4	9.3	13.2	5.3	-55	-61	-37.4	-2.1	0.7	3.3	2.9	-42.6	-5.8	1.6	-11.3	-10.2	-20.4	-21	-8.9	1.3	1.6
cash-flows.row.net-cash-used-for-investing-activites	-285.74	-288.6	-224.3	-42.9	-146.5	-72.1	-280.6	-62.7	-41.4	-34.5	-25.9	-10.2	-56	-45.3	-47.6	-29.6	-18.1	-9.5	-19.3	-20.2	-38.8	-27.4	-18.9
cash-flows.row.debt-repayment	-297.72	-189.9	-27.8	-67	-42.7	-12.8	-129.6	-17.6	-9.5	-14.6	-11.7	-15.4	-9.2	-7.2	-6	0	-5.5	0	0	0	-4.2	-2.5	-1
cash-flows.row.common-stock-issued	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.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2.2	0	0	0	0	0	0
cash-flows.row.dividends-paid	-81.9	-81.9	-69.3	-56.7	-50.4	-42	-37.8	-31.5	-29.4	-25.2	-23.1	-21	-21	-15.8	-12.6	-12.4	-12.7	0	0	0	-6.4	-5	-5
cash-flows.row.other-financing-activites	414.23	315	-3.1	-55.7	15.6	-34.9	388.8	82.7	2.6	14.1	4.8	1.4	13	20.7	11.4	-5.3	10.3	-15.7	-17.4	-20.2	31	3.3	7.8
cash-flows.row.net-cash-used-provided-by-financing-activities	34.61	43.2	-100.2	-179.4	-77.5	-89.7	221.4	33.6	-36.3	-25.7	-30	-35	-17.3	-2.2	-7.2	-17.8	-10.1	-15.7	-17.4	-20.2	20.4	-4.2	1.7
cash-flows.row.effect-of-forex-changes-on-cash	1.44	1.4	5.7	6.4	-1.3	2.7	1.7	-3.2	0	2.3	0.7	-0.3	0.3	0.8	4.7	-0.1	3.3	-0.8	-0.7	0	0.2	-0.1	0.1
cash-flows.row.net-change-in-cash	206.17	206.2	-202.2	68.6	91	26.8	83	22	-24.4	58	0.9	27.6	-16.4	9.1	9	-0.8	25	15.6	-11.5	-13.3	27.8	-4.2	-3.3
cash-flows.row.cash-at-end-of-period	1019.71	435.8	229.6	431.8	363.2	272.2	245.4	162.4	140.4	164.8	106.7	105.8	78.2	94.6	85.5	76.5	77.3	60.3	44.8	58.9	61.5	33.7	37.9
cash-flows.row.cash-at-beginning-of-period	813.54	229.6	431.8	363.2	272.2	245.4	162.4	140.4	164.8	106.7	105.8	78.2	94.6	85.5	76.5	77.3	52.3	44.7	56.2	72.2	33.7	37.9	41.2
cash-flows.row.operating-cash-flow	455.85	450.2	116.7	284.5	316.3	186	140.5	54.3	53.4	115.9	56	73.1	56.7	55.8	59.1	46.7	49.9	59.7	41.5	39.9	46.1	27.5	13.9
cash-flows.row.capital-expenditure	-101.18	-101.2	-81.7	-58.3	-66	-48.6	-56.4	-67.2	-39.9	-21.4	-23.6	-23.5	-31.9	-28.9	-12.2	-13.6	-13.7	0	0	0	-1	-4.9	-20.2
cash-flows.row.free-cash-flow	354.68	349	35	226.2	250.3	137.4	84.1	-12.9	13.5	94.6	32.4	49.6	24.8	26.9	46.9	33	36.3	59.7	41.5	39.9	45.1	22.7	-6.3

Kasumiaruande rida

Bechtle AG tulud muutusid võrreldes eelmise perioodiga 0.065%. BC8.DE brutokasum on teatatud 1052.5. Ettevõtte tegevuskulud on 724.14, mille muutus võrreldes eelmise aastaga on 3.604%. Kulud amortisatsioonikulud on 126.62, mis on 0.130% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 724.14, mis näitab 3.604% 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 -0.080% kasvu võrreldes eelmise aastaga. Tegevustulu on 328.36, mis näitab -0.080% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.057%. Eelmise aasta puhaskasum oli 265.51.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	6422.74	6422.7	6028.2	5305.5	5819.2	5374.5	4323.3	3570.1	3093.6	2831.3	2580.4	2273.5	2096.8	1994.9	1722.9	1379.3	1431.5	0	0	0	1088.1	791.9	751.7
income-statement-row.row.cost-of-revenue	5300.84	5370.2	4974.8	4385.5	4962.7	4606.6	3680.4	3026.3	2619.1	2401.9	2197.2	1933.1	1778	1695.4	1486.4	1179.8	1213.3	-1188.1	-1046.6	-1020.4	939.1	685.7	658
income-statement-row.row.gross-profit	1121.9	1052.5	1053.4	920	856.6	767.8	642.9	543.8	474.5	429.4	383.2	340.4	318.8	299.5	236.5	199.5	218.1	1188.1	1046.6	1020.4	149.1	106.2	93.7
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	0
income-statement-row.row.research-development	3.37	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	87.72	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	64.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-11.62	0.9	562.8	487.8	464.8	418.9	0.2	0.3	0.2	0.2	0.3	0.2	0.2	-14.1	-9.3	7.3	-8.3	0	0	0	227.4	163.9	154.5
income-statement-row.row.operating-expenses	754.37	724.1	698.9	595.1	580.1	527	448.1	379.9	330.7	300.2	275.1	249.7	238.6	213.1	175.8	171.4	157.9	-81.4	-73.7	-68.5	110.6	79.1	75.3
income-statement-row.row.cost-and-expenses	6055.21	6094.4	5673.7	4980.5	5542.8	5133.6	4128.5	3406.2	2949.7	2702.1	2472.3	2182.7	2016.6	1908.5	1662.2	1351.2	1371.2	-1269.5	-1120.3	-1089	1049.6	764.9	733.3
income-statement-row.row.interest-income	6.91	6.9	1.5	1.4	1.1	1.2	1.3	1	3.2	2.2	1.5	1	1.6	1.8	1.7	1.5	2	0	0	0	0	0	0
income-statement-row.row.interest-expense	14.96	15	6.5	6.6	7.3	6.3	3.2	2.6	2.5	2.7	3	3.3	3.3	1.9	0.7	0.6	0.7	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	64.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	2.47	45.9	-6.5	-6.6	-7.3	-5	-1.6	-1.1	1.3	0.3	-0.7	-1.4	-1	-0.1	1.1	15.5	1.3	0	0	0	-0.2	0.2	0.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-11.62	0.9	562.8	487.8	464.8	418.9	0.2	0.3	0.2	0.2	0.3	0.2	0.2	-14.1	-9.3	7.3	-8.3	0	0	0	227.4	163.9	154.5
income-statement-row.row.total-operating-expenses	2.47	45.9	-6.5	-6.6	-7.3	-5	-1.6	-1.1	1.3	0.3	-0.7	-1.4	-1	-0.1	1.1	15.5	1.3	0	0	0	-0.2	0.2	0.6
income-statement-row.row.interest-expense	14.96	15	6.5	6.6	7.3	6.3	3.2	2.6	2.5	2.7	3	3.3	3.3	1.9	0.7	0.6	0.7	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	126.62	126.6	112.1	103	98.1	85.8	42	31.9	27.7	26.4	23.8	22.5	21.7	18.4	15.4	1.5	13.9	13.5	14.5	11.9	10.5	7.8	8.6
income-statement-row.row.ebitda-caps	498.39	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	371.77	328.4	356.9	327.1	278	241.4	195.1	164.3	144.1	129.5	108.5	91	80.5	86.4	60.7	42.7	60.2	58.3	45.7	41.2	38.5	27.1	18.4
income-statement-row.row.income-before-tax	374.24	374.2	350.5	320.5	270.7	236.3	193.2	162.8	145.1	129.4	107.4	89.3	79.3	86.3	61.8	43.7	61.5	0	0	0	38.3	27.2	19
income-statement-row.row.income-tax-expense	108.97	109	99.4	89.1	78.2	65.8	56.1	48.2	41.7	36.5	31.2	25.9	22.7	23.6	15.4	9.4	16.1	0	0	0	-12.4	-8.7	-7
income-statement-row.row.net-income	265.51	265.5	251.1	231.4	192.5	170.5	137.1	114.6	103.4	92.9	76.2	63.4	56.6	62.7	46.4	34.3	45.4	0	0	0	29.5	18.4	12