BlueLinx Holdings Inc.

Sümbol: BXC

NYSE

99.88

USD

Turuhind täna

17.9248
P/E suhe
0.0758
PEG suhe
865.13M
MRK Cap
0.00%
DIV tootlus

BlueLinx Holdings Inc. (BXC) Finantsaruanded

Q: Mis on BlueLinx Holdings Inc. (BXC) koguvara?

BlueLinx Holdings Inc. (BXC) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete BlueLinx Holdings Inc. (BXC) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 3051.946 M, mis on 0.010 % gowth. Kogu perioodi keskmine brutokasum on 352.769 M, mis on 0.034 %. Keskmine brutokasumi suhtarv on 0.117 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.836 %, mis on võrdne 0.302 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes BlueLinx Holdings Inc. 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 0.032. Käibevara valdkonnas on BXC aruandlusvaluutas 1120.399. Märkimisväärne osa neist varadest, täpsemalt 521.743, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 5.124%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 0, kui neid on, aruandlusvaluutas. See näitab erinevust 0.000% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 600.51 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.008%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 634.286 aruandlusvaluutas. Selle aspekti aastane muutus on 0.746%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 228.41, varude hind on 343.64 ja firmaväärtus 55.37, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 30.79. Kontovõlad ja lühiajalised võlad on vastavalt 157.93 ja 17.46. Koguvõlg on 617.97, netovõlg on 96.23. Muud lühiajalised kohustused moodustavad 39.23, mis lisandub kohustuste kogusummale 903.32. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2014	2012	2009	2007	2004	2003	2001
balance-sheet.row.cash-and-short-term-investments	1891.16	521.7	85.2	0.1	11.6	8.9	4.7	4.8	4.5	5	5.2	14.3	29.5	150.4	15.8	27	15.6	15.6	0.5	0.2	0.2	0
balance-sheet.row.short-term-investments	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.net-receivables	1108.56	228.4	339.6	293.6	192.9	208.4	134.1	138.5	144.5	150.3	157.5	119.2	119.3	130.7	263.2	307.5	363.7	363.7	292.9	239.2	239.2	0
balance-sheet.row.inventory	1458.05	343.6	488.5	342.1	345.8	341.9	187.5	226.7	242.5	223.6	230.1	188.3	173.2	189.5	335.9	410.7	500.2	500.2	306.2	309.6	309.6	0
balance-sheet.row.other-current-assets	143.56	26.6	31.9	32.6	27.7	40.6	17.1	32	23.3	22.8	19.4	22.8	45	37.4	53.2	44.9	34.2	40.3	14.6	11.9	18.9	0
balance-sheet.row.total-current-assets	4601.34	1120.4	945.2	668.4	578	599.9	343.4	402	414.9	401.7	412.1	344.7	367	519.7	680.3	799.2	919.8	919.8	615.5	567.8	567.8	0
balance-sheet.row.property-plant-equipment-net	1041.1	263.2	230.7	229.9	250.2	205.1	83.8	101.6	105.3	111.1	115.4	129.6	137.2	152.8	172.4	178.2	187	187	201.1	217.1	217.1	0
balance-sheet.row.goodwill	221.49	55.4	47.8	47.8	47.8	47.8	47.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	125.22	30.8	13.6	18.9	26.4	35.2	35.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	346.71	86.2	61.4	66.7	74.2	83	83	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	-53.63	0	0	0	0	0	-83	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	217.32	53.3	60.3	62.9	54	52.6	53.9	0	0.5	0.8	0.4	0.4	0	17.5	2.6	2.6	6.1	0	0	0	0	0
balance-sheet.row.other-non-current-assets	112.33	14.6	19.9	20.3	15.1	19.3	13.1	9.5	18.3	16.6	16.8	50.4	42.7	42.5	28.1	24.2	24.1	30.3	0	0	0	0
balance-sheet.row.total-non-current-assets	1663.83	417.2	372.3	379.7	393.4	360	150.7	111.1	124.1	128.5	132.6	180.4	179.9	212.7	203.2	205.1	217.2	217.2	201.1	217.2	217.2	0
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	38.1	823
balance-sheet.row.total-assets	6265.18	1537.6	1317.5	1048.1	971.4	959.9	494.1	513.1	539	530.2	544.7	525	546.8	732.4	883.4	1004.4	1137.1	1137.1	816.6	784.9	823	832.6
balance-sheet.row.account-payables	722.03	157.9	180	165.2	132.3	131.8	70.6	88.1	67.3	60.4	77.8	62.8	64.6	78.4	164.7	195.8	270.3	270.3	110.2	92.5	92.5	0
balance-sheet.row.short-term-debt	67.42	17.5	13	12.9	15.9	26.7	25.1	23.9	30	28.5	44.3	24.3	27.2	84.7	37.2	60	126.1	126.1	40.6	33.1	33.1	0
balance-sheet.row.tax-payables	9.58	9.6	6.1	7.8	0	6.2	4.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	2396.58	600.5	602.6	633.7	652.1	641.4	291.6	377.8	403.3	389	368.4	381.7	341.7	384.9	478.5	522.7	558	558	558	0	0	0
Deferred Revenue Non Current	268.3	66.6	74.2	78	81.9	86	10.5	0	-0.5	-0.8	-0.4	0	-0.2	-17.5	-2.6	0	0	0	-558	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	14.52	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
balance-sheet.row.other-current-liab	175.05	39.2	46.8	46.9	19	33	20	14	13.8	12.9	10.9	16.8	22.5	24.5	19.3	14.6	13.1	31.4	6.1	4.5	8.3	0
balance-sheet.row.total-non-current-liabilities	2743.14	684.8	710.4	760	826.4	777.8	341.5	428.9	457.8	429.3	425.6	415.5	376.8	430.4	497.1	536	567.7	567.7	6.7	6.9	6.9	0
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	38.3	179.1
balance-sheet.row.capital-lease-obligations	1289.69	324.2	324.4	324.2	207.4	151	18.5	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3723.39	903.3	954.2	989	997.5	974.6	459.1	559	575	536.1	565.3	524	496	629.6	728.6	815	995.6	995.6	179.6	140.8	179.1	161.7
balance-sheet.row.preferred-stock	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	495.6	0	0	0
balance-sheet.row.common-stock	0.35	0.1	0.1	0.1	0.1	0.1	0.1	0.9	0.9	0.9	0.6	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0	0	0
balance-sheet.row.retained-earnings	1905.91	469.1	124.4	-171.7	-252.6	-236.2	-188.2	-267.1	-255.5	-241.6	-201	-139.4	-86.2	-24.7	7	50.6	20.7	20.7	20.7	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-61.72	0	-29.4	-36	-34.6	-37.1	-36.5	-34.8	-34.4	-16.3	-30	-7.4	-8.4	-16.9	5.4	0.4	-0.8	-0.8	-0.8	-301	-293.9	0
balance-sheet.row.other-total-stockholders-equity	697.24	165.1	268.1	266.7	261	258.6	258.6	255.1	253.1	251.2	209.8	147.4	145	144.1	142.1	138.1	121.3	121.3	121.3	945.1	937.8	670.9
balance-sheet.row.total-stockholders-equity	2541.79	634.3	363.2	59.1	-26.1	-14.7	35	-45.9	-36	-5.9	-20.6	1	50.8	102.9	154.8	189.4	141.5	-	637.1	644.2	643.9	670.9
balance-sheet.row.total-liabilities-and-stockholders-equity	6265.18	1537.6	1317.5	1048.1	971.4	959.9	494.1	513.1	539	530.2	544.7	525	546.8	732.4	883.4	1004.4	1137.1	1137.1	816.6	784.9	823	832.6
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
balance-sheet.row.total-equity	2541.79	634.3	363.2	59.1	-26.1	-14.7	35	-45.9	-36	-5.9	-20.6	1	50.8	102.9	154.8	189.4	141.5	0	637.1	644.2	643.9	670.9
balance-sheet.row.total-liabilities-and-total-equity	6265.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
Total Investments	-53.63	0	0	0	0	0	-83	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	2464	618	615.7	646.6	668	668.1	316.8	401.7	433.2	417.5	412.8	406	368.9	469.6	515.7	582.7	684.1	684.1	40.6	33.1	33.1	0
balance-sheet.row.net-debt	572.84	96.2	530.5	646.5	656.4	659.2	312.1	396.9	428.7	412.5	407.6	391.7	339.4	319.2	499.9	555.7	668.6	668.6	40.1	32.9	32.9	0

Rahavoogude aruanne

BlueLinx Holdings Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.235 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab -10.309 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -26863000.000. See on 5.571 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 32.04, 0.36, -9.21, 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 0 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -5.28, 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	2021	2019	2017	2014	2012	2009	2007	2004	2003	2001
cash-flows.row.net-income	48.22	48.5	296.1	80.9	-17.7	-48.1	63	-11.6	-13.9	-40.6	-23	-53.2	-61.5	-31.7	-27.9	15.8	25.9	25.9	56.2	27.8	27.8	61.5
cash-flows.row.depreciation-and-amortization	33.76	32	28.2	28.9	30.2	25.8	9	9.7	9.5	9.1	8.6	13.4	17	20.5	23.4	23.4	12.5	12.5	19.5	21.8	21.8	30.4
cash-flows.row.deferred-income-tax	7.17	7.8	0.4	14.2	-4	-12.2	-53.4	2.2	0	0	0	-0.6	23.9	-2.9	-9.5	-3.7	-4.5	-4.5	4.6	-3.2	-3.2	0
cash-flows.row.stock-based-compensation	9.84	12.1	6.6	6	2.6	8.5	2.5	1.8	3.8	3.2	2.8	4	2.9	2.6	2.6	3.1	2.9	0	-5.8	0	0	0
cash-flows.row.change-in-working-capital	60.29	179	-182.7	-65.2	-8.5	52.2	-15.4	42.1	-7.4	-5.7	-51.6	-2.3	2.5	186	81.1	19.7	97.6	97.6	-20.7	0.3	0.3	0
cash-flows.row.account-receivables	10.64	23.1	-46	-100.8	15.6	60	-8.2	6	5.8	7.2	-18.6	0.1	11.3	132.5	44.4	94.1	-53.7	0	0	0	0	0
cash-flows.row.inventory	38.58	140.9	-146.3	3.7	-4	4.9	3.8	15.9	-19	6.5	-44.5	-15.1	16.3	146.4	74.8	66.5	-13.1	-13.1	3.4	-10.7	-10.7	0
cash-flows.row.account-payables	-5.66	6	14.8	32.8	-15.5	25	-12.1	20.8	7	-17.6	9.1	-1.8	-13.7	-86.3	-86.3	-131.6	17.7	0	0	0	0	0
cash-flows.row.other-working-capital	22.28	9	-5.2	-0.9	-4.6	-37.6	1.2	-0.6	-1.2	-1.8	2.4	14.4	-11.4	-6.6	48.3	-9.3	146.7	-13.2	-24	11	11	0
cash-flows.row.other-non-cash-items	26.92	26.9	-3.6	-9.8	-12.3	15.2	-8.2	-4.3	-4.4	-5.8	-11	8.9	-4.6	6.8	10.2	4.9	2.9	5.8	5.8	0	7.7	-91.9
cash-flows.row.net-cash-provided-by-operating-activities	186.19	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	-23.96	-27.5	-14.4	-3.7	-4.8	-2.7	-0.8	-1.6	-3	-4.9	-2.8	-4.1	-1.8	-4.9	-13.1	-9.6	-9.8	-9.8	-5.4	-3.6	-3.6	0
cash-flows.row.acquisitions-net	0.58	0.3	10.3	12.8	6	-348.1	-348.1	0	0	0	0	0	0	0	0	-9.4	-823.3	-823.3	-823.3	0	0	0
cash-flows.row.purchases-of-investments	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.sales-maturities-of-investments	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.other-investing-activites	0.45	0.4	0	0	19.9	108.1	375.7	0.8	7.4	10.4	19.2	0.7	14.5	5.9	4.1	0.8	0.1	0.1	824.7	0.8	6.2	0
cash-flows.row.net-cash-used-for-investing-activites	-23.21	-26.9	-4.1	9.2	21.1	-242.7	26.8	-0.8	4.4	5.5	16.4	-3.4	12.6	1	-9.1	-18.2	-833	-833	-4.1	-2.8	2.6	0
cash-flows.row.debt-repayment	-10.15	-9.2	-1290.1	-994.3	-698.9	-835.7	-468.1	-434.3	-487.9	-582.4	-512.9	-22.5	-103.2	-48	-48	0	-617.3	0	-107.7	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	-0.1	38.7	38.7	0	0	0	0.5	1.9	215.5	215.5	215.5	0	0	0
cash-flows.row.common-stock-repurchased	-47.75	-47.4	-5.2	-0.3	-0.2	-3	-0.2	-0.5	-1.1	-3.2	-0.5	-0.6	-2	-2	-19	0	-95	-95	-95	0	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	-502.8	-584	-524.6	0	0	0	-15.6	-15.4	-5.2	-5.2	-5.2	0	0	0
cash-flows.row.other-financing-activites	-44.62	-5.3	1239.5	918.8	690.2	1044.1	443.2	395.9	999.3	1165.1	1057.4	41.2	-8.4	2.4	0.1	-28.8	1213.3	596	-62.7	-44.1	-57	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-57.9	-56.6	-55.8	-75.7	-8.9	205.4	-25.2	-38.8	7.4	34.3	58.2	18.1	-113.7	-47.7	-82.1	-42.3	711.3	711.3	-55.2	-44.1	-57	0
cash-flows.row.effect-of-forex-changes-on-cash	0	-1.6	0	0	0	-1.5	5.1	0.4	0.8	-0.4	-0.4	5.8	105.7	-255.5	145.9	-14	-6.8	0	15.1	0.6	-0.1	0
cash-flows.row.net-change-in-cash	105.08	222.8	85.1	-11.6	2.7	4.2	-0.8	0.3	-0.5	-0.2	0.3	-15.2	-120.9	134.6	-11.3	2.7	0	711.3	0.4	-0.2	-0.2	91.9
cash-flows.row.cash-at-end-of-period	1891.16	521.7	85.2	0.1	11.6	8.9	4.7	4.8	4.5	5	5.2	14.3	29.5	150.4	15.8	27	15.6	15.6	0.5	0.2	0.2	91.9
cash-flows.row.cash-at-beginning-of-period	1786.09	298.9	0.1	11.6	8.9	4.7	5.5	4.5	5	5.2	4.9	29.5	150.4	15.8	27	24.3	15.6	0	0.2	0.4	0.4	0
cash-flows.row.operating-cash-flow	186.19	306.3	145	55	-9.6	41.6	-2.5	39.9	-12.3	-39.9	-74.3	-29.9	-19.9	181.3	79.8	63.2	137.2	137.2	59.6	46.7	54.4	91.9
cash-flows.row.capital-expenditure	-23.96	-27.5	-14.4	-3.7	-4.8	-2.7	-0.8	-1.6	-3	-4.9	-2.8	-4.1	-1.8	-4.9	-13.1	-9.6	-9.8	-9.8	-5.4	-3.6	-3.6	0
cash-flows.row.free-cash-flow	162.23	278.8	130.6	51.3	-14.4	38.8	-3.3	38.4	-15.3	-44.8	-77.1	-34	-21.7	176.4	66.7	53.6	127.5	127.5	54.2	43.1	50.8	91.9

Kasumiaruande rida

BlueLinx Holdings Inc. tulud muutusid võrreldes eelmise perioodiga -0.295%. BXC brutokasum on teatatud 527.02. Ettevõtte tegevuskulud on 388.57, mille muutus võrreldes eelmise aastaga on 10.166%. Kulud amortisatsioonikulud on 32.04, mis on 0.870% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 388.57, mis näitab 10.166% 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 -0.685% kasvu võrreldes eelmise aastaga. Tegevustulu on 138.45, mis näitab -0.684% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.836%. Eelmise aasta puhaskasum oli 48.54.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2014	2012	2009	2007	2004	2003	2001
income-statement-row.row.total-revenue	3064.72	3136.4	4277.2	3097.3	2637.3	2862.8	1815	1917	1979.4	2152	1907.8	1804.4	1646.1	2779.7	3833.9	4899.4	3672.8	3672.8	4271.8	3734	3768.7	4224.9
income-statement-row.row.cost-of-revenue	2543.56	2609.4	3498.8	2619.6	2280.4	2531	1584.5	1694.1	1750.3	1923.5	1677.8	1593.7	1452.9	2464.8	3442	4419.6	3339.6	3339.6	3814.4	3371	3395.2	3880.8
income-statement-row.row.gross-profit	521.16	527	778.4	477.7	356.9	331.9	230.5	222.9	229.1	228.5	230.1	210.7	193.2	314.9	391.9	479.8	333.2	333.2	457.5	363	373.5	344.2
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
income-statement-row.row.other-expenses	6.98	-2.4	30.5	35.8	30.2	0.4	0.8	-0.9	-0.3	-0.3	0	10.6	13.4	-0.8	20.5	20.9	18.8	10.1	10.1	19.5	21.8	26.7
income-statement-row.row.operating-expenses	389.52	388.6	352.7	350	334.8	345.1	207.7	205.7	215.6	249.8	224.6	234.6	209.4	323.9	393.7	402.3	258.4	258.4	366.1	317.2	325.3	331.7
income-statement-row.row.cost-and-expenses	2933.09	2997.9	3851.5	2969.6	2615.2	2876.1	1792.2	1899.8	1965.9	2173.3	1902.3	1828.3	1662.4	2788.7	3835.6	4821.9	3598	3598	4180.4	3688.2	3720.5	4212.5
income-statement-row.row.interest-income	11.89	0	45.5	47.4	54.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	20.68	23.7	45.5	47.4	54.2	47.3	21.2	27.3	26.8	28	28.2	33.8	32.5	38.5	38.5	46.2	42.3	0	31.1	-94.1	1.3	-32.2
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-33.9	-32.8	-44.2	-47.2	-41.1	0.4	7.5	-0.9	-0.3	-0.3	0	3.8	-1.9	-0.6	0.4	-5.2	-2.4	-31.1	0.4	0.3	0.4	0.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
income-statement-row.row.other-operating-expenses	6.98	-2.4	30.5	35.8	30.2	0.4	0.8	-0.9	-0.3	-0.3	0	10.6	13.4	-0.8	20.5	20.9	18.8	10.1	10.1	19.5	21.8	26.7
income-statement-row.row.total-operating-expenses	-33.9	-32.8	-44.2	-47.2	-41.1	0.4	7.5	-0.9	-0.3	-0.3	0	3.8	-1.9	-0.6	0.4	-5.2	-2.4	-31.1	0.4	0.3	0.4	0.6
income-statement-row.row.interest-expense	20.68	23.7	45.5	47.4	54.2	47.3	21.2	27.3	26.8	28	28.2	33.8	32.5	38.5	38.5	46.2	42.3	0	31.1	-94.1	1.3	-32.2
income-statement-row.row.depreciation-and-amortization	33.76	32	17.1	14.6	30.2	25.8	9	9.7	9.5	9.1	8.6	13.4	17	20.5	23.4	23.4	12.5	12.5	19.5	21.8	26.7	30.4
income-statement-row.row.ebitda-caps	163.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-
income-statement-row.row.operating-income	133.6	138.4	438.1	142.2	19.5	-13.3	30	16.8	13.5	-21.3	5.5	-23.9	-16.3	-9	-1.7	77.5	74.8	74.8	91.4	45.8	48.2	12.4
income-statement-row.row.income-before-tax	80.7	81.9	393.9	95.1	-21.6	-60.2	9.6	-11.4	-13.6	-49.6	-22.6	-53.8	-56.9	-48.1	-45	26.2	43.7	43.7	91	45.4	47.7	11.9
income-statement-row.row.income-tax-expense	32.48	33.4	97.7	14.2	-4	-12.2	-53.4	0.2	0.3	-9	0.4	-0.6	4.6	-16.4	-17.1	10.3	17.8	17.8	34.9	17.6	17.6	-13.8
income-statement-row.row.net-income	48.22	48.5	296.1	80.9	-17.7	-48.1	63	-11.6	-13.9	-40.6	-23	-53.2	-61.5	-31.7	-27.9	15.8	25.9	25.9	56.2	27.8	29.3	7.2