Etn. Fr. Colruyt NV

Sümbol: CUYTF

PNK

44.7

USD

Turuhind täna

3.6062
P/E suhe
-0.1337
PEG suhe
5.55B
MRK Cap
0.05%
DIV tootlus

Etn. Fr. Colruyt NV (CUYTF) Finantsaruanded

Q: Mis on Etn. Fr. Colruyt NV (CUYTF) koguvara?

Etn. Fr. Colruyt NV (CUYTF) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Etn. Fr. Colruyt NV (CUYTF) 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 Etn. Fr. Colruyt NV 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	389.9	304.2	317.6	291.4	194.2	241.8	548.2	458.1	332.7	627.9	528.9	333.7	313	286.2	348.2	352.5	451.5	363.5	393.2	92.1	52.6	75
balance-sheet.row.short-term-investments	31.3	128	33.1	27.6	31	29.7	24.5	25.5	23.5	25.3	25	25.4	25.1	38.3	55.3	55.9	36.6	32.2	27.2	0	0	0
balance-sheet.row.net-receivables	615.6	719.4	633.3	589	588.6	0	0	0	0	0	0	493	0	0	0	320.9	0	206.5	188	199.5	126.8	156.2
balance-sheet.row.inventory	826.5	815.6	737.9	629.4	630.7	592.5	600.3	640.7	602.7	563.1	538.3	551.4	538.2	495.4	472.3	438	384.6	361.2	344.3	366.2	279.4	267.4
balance-sheet.row.other-current-assets	170.4	-0.1	37.9	33.2	0.1	0	0	0	0	0	0	-0.1	0	0	0	0.1	0	238.7	215.2	319.3	462.3	328.3
balance-sheet.row.total-current-assets	2002.4	1839.1	1730	1543.2	1413.6	1372.5	1640.4	1634.2	1481	1741.9	1581.4	1378	1332.5	1172.5	1169.1	1111.5	1076.5	931.2	925.5	977.2	921.2	826.9
balance-sheet.row.property-plant-equipment-net	2820.8	2745	2576.6	2391.6	2199.1	2131.8	2037	1965.1	1802.7	1647.7	1535.1	1501.8	1395.6	1243.9	1043.7	936.9	802	702	635.3	962.8	832.4	773.7
balance-sheet.row.goodwill	374.5	157.6	124.9	60.7	55.4	58.1	57.4	89.3	89.3	89.3	89.6	95	95.2	83.8	72.6	64.3	46.7	48.8	44.3	22.9	13.4	12.7
balance-sheet.row.intangible-assets	340	329.4	277.1	203.3	151.1	123.6	79.8	65.3	59.5	52.9	51.6	88.3	81.6	22.5	9.5	7	6.5	3.7	3	9.2	3.9	2.7
balance-sheet.row.goodwill-and-intangible-assets	714.5	487	402	264	206.5	181.7	137.2	154.6	148.8	142.2	141.2	183.3	176.8	106.3	82.1	71.3	53.2	52.5	47.3	32.1	17.3	15.4
balance-sheet.row.long-term-investments	522	351	398.9	285.3	232.1	272.7	198.3	188	160.1	134.8	130	49.2	44.4	36.5	-7.9	-3	-23	-18.1	-10.9	0	0	0
balance-sheet.row.tax-assets	18.2	17.5	12.3	20.1	20.7	28.2	22.6	4.7	3.2	3.3	10.3	9.5	21.9	17.3	9.6	12.2	11.4	12.9	17	0	0	0
balance-sheet.row.other-non-current-assets	69.7	174	75.5	60.4	74.9	67.2	118.6	145.2	130.8	103.8	90.6	45.2	92.2	111.8	65.5	55.8	81.8	35.9	27.2	-441.4	-394	-369.2
balance-sheet.row.total-non-current-assets	4145.2	3774.5	3465.3	3021.4	2733.3	2681.6	2454.4	2385	2180.2	1979.9	1861.9	1789	1684.8	1459.9	1193	1073.2	884.5	785.2	715.9	553.4	455.7	419.9
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	6147.6	5613.6	5195.3	4564.6	4146.9	4054.1	4094.8	4019.2	3661.2	3721.8	3443.3	3167	3017.3	2632.4	2362.1	2184.7	1961	1716.4	1641.4	1530.6	1376.9	1246.8
balance-sheet.row.account-payables	1295.8	1283.6	1286.5	1208.3	1120.7	1092.3	1059.5	1123.5	1062.3	1046.7	952	868.2	918	834.2	768.5	754.9	638.1	565.8	503.7	0	0	0
balance-sheet.row.short-term-debt	479.5	350	231.7	28.5	41	128.6	11.6	4.7	5.1	3.7	3.1	5	3.6	0	0	0	2.4	3.3	4	3.7	0	0
balance-sheet.row.tax-payables	79.5	76.4	84.2	82.6	75	105.4	177.2	187.8	126.4	118.4	126.7	121.9	56.9	42.6	32.3	31.4	63.4	55.8	80	204.2	182.9	158.4
balance-sheet.row.long-term-debt-total	875.6	618.9	233.5	140	5.5	13	15.5	28.5	33.1	28.4	29	29.1	16.7	0	0	0	12	13.3	15.6	22.1	21	21.9
Deferred Revenue Non Current	96.4	122.6	160.4	157.9	169.4	160.3	180.5	96.1	86.7	74.3	67.3	46.7	0	0	0	0	0	0	0	509.6	413.2	398.1
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	40.6	16.3	5.1	4.4	1.8	1.7	629.5	652.4	607.1	542.3	541.6	518.9	454.8	406.4	367.9	335.7	297.2	284.5	283.6	905	711	665.6
balance-sheet.row.total-non-current-liabilities	1063.6	864.9	476.2	351.9	227.1	233	254	190.9	186	162.2	153.7	157.6	152.1	139.5	126.9	123	104	91.5	86.9	75.2	99.4	100.4
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	328.4	284	242.8	160.9	11	13.7	16.4	21.6	24.6	19.4	21.2	22.6	0	0	0	0	10.2	10.7	0	3.2	0	0
balance-sheet.row.total-liab	3637.2	3151.5	2668.1	2205.2	1939.2	2012.6	1954.6	1971.5	1860.5	1754.9	1650.4	1549.7	1528.5	1380.1	1263.3	1213.6	1041.7	945.1	878.2	983.9	810.4	766
balance-sheet.row.preferred-stock	0	22.9	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	370.2	364.7	357.4	347.1	331.2	315.9	305.8	291.7	274.6	260.6	249.2	239.1	233	209.1	195.3	185.4	173.9	159.1	148.8	138.9	132.3	128.1
balance-sheet.row.retained-earnings	2306.6	2264.1	2296.4	2184.7	1873.2	1720.1	1830.2	1752.6	1523.7	1704.5	1542	1345.6	0	0	0	0	774.8	864.7	690.6	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	72.1	-22.9	-65.5	-47.2	-56.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-238.6	-166.7	-65.3	-128.8	56.4	0	0	0	0	0	0	0.1	1242.2	1042.6	902.7	785.7	-30.2	-253.2	-81.1	356	390.9	312.7
balance-sheet.row.total-stockholders-equity	2510.3	2462.1	2523	2355.8	2204.4	2036	2136	2044.3	1798.3	1965.1	1791.2	1584.8	1475.2	1251.7	1098	971.1	918.5	770.6	758.3	494.9	523.2	440.8
balance-sheet.row.total-liabilities-and-stockholders-equity	6147.6	5613.6	5195.3	4564.6	4146.9	4054.1	4094.8	4019.2	3661.2	3721.8	3443.3	3167	3017.3	2632.4	2362.1	2184.7	1961	1716.4	1641.4	1478.8	1333.6	1206.8
balance-sheet.row.minority-interest	0.1	0	4.2	3.6	3.3	5.5	4.2	3.4	2.4	1.8	1.7	32.5	13.6	0.6	0.8	0	0.8	0.7	4.9	25.9	21.6	20
balance-sheet.row.total-equity	2510.4	2462.1	2527.2	2359.4	2207.7	2041.5	2140.2	2047.7	1800.7	1966.9	1792.9	1617.3	1488.8	1252.3	1098.8	971.1	919.3	771.3	763.2	520.8	544.8	460.8
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	553.3	479	432	312.9	263.1	302.4	222.8	213.5	183.6	160.1	155	74.6	69.5	74.8	47.4	52.9	13.6	14.1	16.3	287.8	342.3	232.8
balance-sheet.row.total-debt	1355.1	968.9	465.2	168.5	46.5	141.6	27.1	33.2	38.2	32.1	32.1	34.1	20.3	0	0	0	14.4	16.6	19.6	25.8	21	21.9
balance-sheet.row.net-debt	996.5	792.7	180.7	-95.3	-116.7	-70.5	-496.6	-399.4	-271	-570.5	-471.8	-274.2	-267.6	-247.9	-292.9	-296.6	-400.5	-314.7	-346.4	-66.3	-31.5	-53.1

Rahavoogude aruanne

Etn. Fr. Colruyt NV 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	269.7	382.7	520.9	561.4	519.2	519.1	509.6	366.3	331	349.8	353.6	342.9	337.9	329.5	306	288.2	383.8	340.7	306.8	0	0	0
cash-flows.row.depreciation-and-amortization	406.8	365.4	326.9	295.2	272.2	245.8	250.4	213.1	204.3	198.7	184.7	196.2	149	130	117.2	102.4	94.6	79.8	72.2	7994.7	81.3	75.4
cash-flows.row.deferred-income-tax	-75.6	-1.3	0	0	0	0	0	0	0	0	0	0	0	0	0	-100.3	-118.1	-119.7	-88.6	0	0	0
cash-flows.row.stock-based-compensation	1.2	1.3	0	0	0	0	0	0	0	0	0	0	0	0	8.9	9.2	8.5	13.2	6.3	0	0	0
cash-flows.row.change-in-working-capital	92.2	-163.7	-31.6	146.8	-56.5	-0.9	-17.1	-29.5	41.6	57.6	100.1	-18.2	-8.9	18.1	-4.5	29.5	39.4	55	20.7	44.3	59	20.7
cash-flows.row.account-receivables	26.5	-47.7	1.4	-7.6	-63.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-17.2	-60.3	-118.8	5.3	-38	0.5	-9.6	-44.8	-28.8	-23.5	13.1	-28	-39.4	-21.7	-32.7	-51.8	-23.8	-13	-3.6	0	0	0
cash-flows.row.account-payables	74.8	-49.3	53.4	108.3	31.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	8.1	-6.4	32.4	40.8	13.2	-1.4	-7.5	15.3	70.4	81.1	87	9.8	30.5	39.8	28.2	81.3	63.2	68	24.3	0	0	0
cash-flows.row.other-non-cash-items	10.4	-85.6	-107.9	-173.6	-169.7	-267	-205.9	91.4	-6.8	-0.4	16.6	20.1	11.6	33	12.2	12.3	-116.2	-129.4	-75.9	-7635.7	141	140.3
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	-463	-484.5	-466.2	-410.3	-377.9	-391.6	-376.3	-381.2	-359.4	-336.9	-248.5	-300.7	-301.8	-318.2	-230.6	-228.4	-80.3	-69.4	-136.5	-177.7	-117.1	-98.3
cash-flows.row.acquisitions-net	-114.9	-139.1	-48.1	-9.4	8.3	-21.8	175.9	-3.7	-20.3	-1.2	-71.1	-15.9	-32.4	-59.7	-17.5	-17.6	-4.8	-7.9	-50.3	0	0	0
cash-flows.row.purchases-of-investments	-4.1	-74.8	-98.7	-2.9	-1.2	0	4	-6.5	-20.3	-1.2	-4.7	-12.7	-4.9	-13.9	-7.1	-56.6	-3.9	-1.7	-2.2	0	0	0
cash-flows.row.sales-maturities-of-investments	0.3	13.8	0.3	2.9	39.7	0	11.6	12.2	6.4	-1.1	-4.7	9.7	20.4	31	8.6	7.6	0	-71.2	0	0	0	0
cash-flows.row.other-investing-activites	30.4	77.6	18	51.9	25.6	-14.1	10.9	12.5	52.2	37.6	19.5	32	7.4	-4	4.6	8.4	-112.1	-78.4	16.1	-0.9	0	0.2
cash-flows.row.net-cash-used-for-investing-activites	-551.3	-607	-594.7	-367.8	-305.5	-427.5	-185.5	-378.9	-367.5	-321.6	-309.5	-303.6	-311.3	-364.8	-250.6	-294.2	-201.1	-157.4	-172.9	-178.6	-117.1	-98
cash-flows.row.debt-repayment	-326	-388.8	-118.7	-73.8	-95.2	-112.8	-1.6	-1.5	0	-1	-1.4	-1.2	-8.9	-2	-1.6	-2.7	-1.6	-1.3	-3	-3.1	-16.9	-17.5
cash-flows.row.common-stock-issued	5.4	7.3	10.3	15.9	15.3	10.1	14.1	17.1	14	11.4	10.1	6.2	23.9	13.7	9.9	11.4	14.9	10.2	10.4	0	0	0
cash-flows.row.common-stock-repurchased	-95	-199.1	-52.8	-121.6	-48	-328.7	-100	0	-356.1	-35.7	-2.7	-82.6	-7	-74	-77.5	-148.8	-42.7	-158.6	-44.2	0	0	0
cash-flows.row.dividends-paid	-139.9	-196.3	-183.9	-181.2	-169.6	-170.9	-168.8	-150.2	-151.2	-160.1	-152.2	-148.2	-145.4	-130.3	-121.8	-107.2	-94.3	-84.9	-83.9	0	0	0
cash-flows.row.other-financing-activites	574.4	777.7	234.5	-1.2	-11.1	221.8	-4.2	-3.5	-3.3	-2.5	-6	11.4	-3.6	-2.6	-1.3	-2.8	-3.2	-4	-4.4	-320.3	-51.7	-149.2
cash-flows.row.net-cash-used-provided-by-financing-activities	18.9	0.8	-110.6	-361.9	-308.6	-380.5	-260.5	-138.1	-496.6	-185.9	-149.2	-214.4	-139.2	-193.9	-192.3	-248.7	-125.3	-236.6	-122.9	-323.4	-68.6	-166.7
cash-flows.row.effect-of-forex-changes-on-cash	-0.1	0.1	17	0	0	-0.6	0.2	-0.3	0.5	-0.1	0	0.3	0.2	0.2	0.2	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	176.7	-107.3	20	100.1	-48.9	-311.6	91.2	124	-293.5	98.1	196.3	23.3	39.3	-47.9	-2.9	-101.3	83.6	-34.7	34.3	-98.7	95.6	-28.3
cash-flows.row.cash-at-end-of-period	352.7	176	283.3	263.3	163.2	212.1	523.7	432.5	308.5	602	503.9	307.6	284.3	245	292.9	295.8	414.9	331.3	366	397.5	496.1	400.6
cash-flows.row.cash-at-beginning-of-period	176	283.3	263.3	163.2	212.1	523.7	432.5	308.5	602	503.9	307.6	284.3	245	292.9	295.8	397.1	331.3	366	331.7	496.1	400.6	428.9
cash-flows.row.operating-cash-flow	704.7	498.8	708.3	829.8	565.2	497	537	641.3	570.1	605.7	655	541	489.6	510.6	439.8	441.6	410.1	359.3	330.1	403.3	281.3	236.4
cash-flows.row.capital-expenditure	-463	-484.5	-466.2	-410.3	-377.9	-391.6	-376.3	-381.2	-359.4	-336.9	-248.5	-300.7	-301.8	-318.2	-230.6	-228.4	-80.3	-69.4	-136.5	-177.7	-117.1	-98.3
cash-flows.row.free-cash-flow	241.7	14.3	242.1	419.5	187.3	105.4	160.7	260.1	210.7	268.8	406.5	240.3	187.8	192.4	209.2	213.2	329.8	289.9	193.6	225.7	164.2	138.1

Kasumiaruande rida

Etn. Fr. Colruyt NV tulud muutusid võrreldes eelmise perioodiga NaN%. CUYTF 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	9933.6	10049.3	9930.7	9581	9433.9	9030.6	9493.5	9177.5	8916.8	8652	8311.6	7847.6	7280.1	6752.6	6309.6	5673.8	5208.6	4775.7	4437.8	3855.1	3141.4	2923.5
income-statement-row.row.cost-of-revenue	7074.2	7297.6	7138.8	7016.2	6962.7	6681.1	7079	6856.6	6697.8	6501	6205.3	5839	5447.5	5061.9	4762.8	4297.8	3910.3	3651.2	3373.1	3027.3	4906.7	4615
income-statement-row.row.gross-profit	2859.4	2751.7	2791.9	2564.8	2471.2	2349.5	2414.5	2320.9	2219	2151	2106.3	2008.6	1832.6	1690.7	1546.8	1376	1298.3	1124.5	1064.7	827.9	-1765.3	-1691.5
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	14.3	13.2	11.8	11	14.3	0.7	11.7	11	10.1	9.1	8.1	7.3	0.1	0.1	-2.3	0	9.4	8.2	10.8	79.5	0	0
income-statement-row.row.operating-expenses	2631.2	2394.4	2288	2071.8	1999.6	1864.2	1960.7	1829.3	1773.7	1676	1601.1	1532.4	1360.8	1219.5	1113.7	974.6	930.2	800.2	770.6	3542	2972.8	2786.9
income-statement-row.row.cost-and-expenses	9705.4	9692	9426.8	9088	8962.3	8545.3	9039.7	8685.9	8471.5	8177	7806.4	7371.4	6808.3	6281.4	5876.5	5272.4	4840.5	4451.4	4143.7	6569.3	7879.5	7401.9
income-statement-row.row.interest-income	3.4	3.6	3.2	3	3.1	2.8	3.7	4.1	5.1	6.3	7	5.7	7.4	11.7	12.9	18.7	12	8.9	10.3	20.8	18.8	19.1
income-statement-row.row.interest-expense	11.8	1.4	1.1	0.4	0.5	0.4	0.8	0.8	1.1	1	2.2	0.8	7.2	5.7	9.6	4.7	2.3	2.3	3.4	15.6	12.5	11.8
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-9.1	7.5	-2.6	50	33.8	30.8	16.3	11.2	15.3	9	-12.6	3.6	5.5	5.4	1	15.3	12.3	8.3	7.3	84.7	6.3	7.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	14.3	13.2	11.8	11	14.3	0.7	11.7	11	10.1	9.1	8.1	7.3	0.1	0.1	-2.3	0	9.4	8.2	10.8	79.5	0	0
income-statement-row.row.total-operating-expenses	-9.1	7.5	-2.6	50	33.8	30.8	16.3	11.2	15.3	9	-12.6	3.6	5.5	5.4	1	15.3	12.3	8.3	7.3	84.7	6.3	7.3
income-statement-row.row.interest-expense	11.8	1.4	1.1	0.4	0.5	0.4	0.8	0.8	1.1	1	2.2	0.8	7.2	5.7	9.6	4.7	2.3	2.3	3.4	15.6	12.5	11.8
income-statement-row.row.depreciation-and-amortization	406.8	365.4	326.9	295.2	272.2	245.8	250.4	213.1	204.3	198.7	184.7	196.2	149	130	117.2	102.4	94.6	79.8	72.2	7994.7	81.3	75.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	250.9	375.2	523.5	511.4	485.4	488.3	493.3	507.2	463.8	488.1	515.1	485.2	472.2	469.9	431.8	401.6	371.5	332.4	299.5	313.1	203.6	164.7
income-statement-row.row.income-before-tax	241.8	382.7	520.9	561.4	519.2	519.1	509.6	518.4	479.1	497.1	502.5	488.8	477.7	475.3	432.8	416.9	383.8	340.7	306.8	397.8	209.8	172
income-statement-row.row.income-tax-expense	62.2	94.7	104.9	129.9	135.3	144.7	126.4	152.1	148.1	147.3	148.9	145.9	139.7	145.8	126.8	128.7	121.1	110.2	94.2	97.1	70.3	54.1
income-statement-row.row.net-income	200.6	287.3	415.3	431	382.5	373.1	381.9	365.5	330.4	350	353.7	342.9	337.9	329.5	306	288.2	262.6	230.4	229.3	300.6	137.3	128.6