SIA Engineering Company Limited

Sümbol: SEGSF

PNK

1.735

USD

Turuhind täna

24.8286
P/E suhe
0.0265
PEG suhe
1.95B
MRK Cap
0.02%
DIV tootlus

SIA Engineering Company Limited (SEGSF) Finantsaruanded

Q: Mis on SIA Engineering Company Limited (SEGSF) koguvara?

SIA Engineering Company Limited (SEGSF) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete SIA Engineering Company Limited (SEGSF) 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 SIA Engineering Company 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
balance-sheet.row.cash-and-short-term-investments	633	461.4	458.4	364.9	385.1	499.8	601.7	394	463.7	535.7	522.9	497.9	51.6	425.8	48.5	66.4	400.3	500.6	325.9	472.4	399.1	280	188.7
balance-sheet.row.short-term-investments	603.5	584	521.5	480.4	465.8	433.6	531.2	317.1	403.1	484.9	481.3	460.5	529.8	374.4	0	0	0	0	288.9	367.6	338.3	0	0
balance-sheet.row.net-receivables	197.6	180.4	193.8	291.1	292.8	350.5	325.7	320.9	258.6	203.4	190.5	-302.8	131.7	114.3	82.1	91.2	56	52.7	41	55	75.1	54.7	54.8
balance-sheet.row.inventory	43.4	24.3	26.1	27.7	26.3	34.2	37.3	155.1	124.6	106.9	107.7	117.6	107	93.3	35.7	19.2	11.5	8.3	6.9	24.8	40.8	10.3	7.7
balance-sheet.row.other-current-assets	9.4	7.2	10.8	17.3	8.2	17.8	12.2	169.4	11	17.8	14.3	507.5	574.2	109.8	470.9	496.8	141.6	132.7	132.5	44.3	59.4	93.4	84.1
balance-sheet.row.total-current-assets	952.2	673.4	689.2	701	712.4	904.2	978.1	926.3	772.6	865.1	836.7	820.1	864.4	743.3	637.2	673.6	609.4	694.3	506.3	596.5	574.4	438.4	335.2
balance-sheet.row.property-plant-equipment-net	287.5	162.2	179.7	230.6	192.5	287.6	315.8	340.9	344.1	337.2	305.5	308.8	318.7	315.5	313.2	275.7	250.3	230.1	221.6	207.4	194.8	189.4	164.6
balance-sheet.row.goodwill	1.6	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	39.2	24.2	23.6	36.4	34.4	67.7	65.3	63.4	61.5	54.3	49	37.7	25.1	16.8	6.7	11.6	15.3	19.2	24.8	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	40.8	24.2	23.6	36.4	34.4	67.7	65.3	63.4	61.5	54.3	49	37.7	25.1	16.8	6.7	11.6	15.3	19.2	24.8	0	0	0	0
balance-sheet.row.long-term-investments	514.3	480.4	448	433	412.7	110.7	10.9	174.3	75.3	-34.5	-39.8	-27.8	-116.4	111.1	0	0	0	0	58.9	-51.2	-17.6	0	0
balance-sheet.row.tax-assets	17.5	13	15.2	3.5	2.5	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	171	2.9	6.5	7.4	10.2	433.6	531.2	317.1	403.1	484.9	481.3	460.5	529.8	374.4	545.1	452.6	440.1	384.2	288.9	367.6	338.3	278.3	232
balance-sheet.row.total-non-current-assets	1031.1	682.7	673	711	652.4	899.6	923.1	895.8	884.1	841.9	796	779.2	757.2	817.7	865	739.9	705.7	633.5	594.2	523.7	515.5	467.7	396.6
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	1983.4	1356	1362.2	1412	1364.8	1803.9	1901.3	1822	1656.6	1707.1	1632.7	1599.3	1621.6	1561	1502.2	1413.5	1315.1	1327.8	1100.5	1120.2	1089.9	906.1	731.8
balance-sheet.row.account-payables	59.1	13.6	9.4	17.5	25	25.7	19.5	79	67.5	59.3	64.4	97.5	235.4	217.2	202.1	231.1	243.4	224.1	206	166.2	218.4	179	220.2
balance-sheet.row.short-term-debt	24.6	23.1	21.5	19.1	5	4.6	4.1	8.8	9.3	8.2	5.7	2.5	1.7	0	0.8	0.1	0.8	0.8	0.8	0.9	0.9	0.9	1.1
balance-sheet.row.tax-payables	6.1	3.3	7.1	13.4	13.7	20.2	15.7	18	17.4	21.9	23.9	26.8	25.1	24	18.9	20.3	45.4	32.8	18.4	13.6	20.2	27.4	17.7
balance-sheet.row.long-term-debt-total	90.6	38.4	2.1	5.2	9.3	17.3	21.9	24.5	23.9	13.6	0	0	0	0	0	0.1	0	0	0	0	0	0	0
Deferred Revenue Non Current	0	0	0	0	0	-24.2	-29.1	-29.5	-26.6	-26.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	115.6	81.6	92.1	121	126.6	217.1	255.6	168.4	179.7	208.6	208.2	193.2	25.1	24	18.9	0.1	2	0.2	18.4	13.6	20.2	27.4	17.7
balance-sheet.row.total-non-current-liabilities	91.1	28.7	57.2	76.3	28.8	41.5	48.3	54	50.5	40.5	25.3	26.4	31.1	28.1	25	21.9	13.2	16.8	14.4	11.6	10.7	-207.4	-239.1
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	221.5	244.3
balance-sheet.row.capital-lease-obligations	112.7	28.3	39	54.7	0	0	0	0	0	0	0	0	0	0	0.1	0.2	0	0	0	0	0	0	0
balance-sheet.row.total-liab	306.6	159.9	212.8	245.5	210.1	288.9	327.5	310.1	307	316.6	303.6	319.5	293.4	269.3	246.8	273.4	304.7	274.7	239.6	192.4	250.2	221.5	244.3
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	420	309.9	312.6	295	310.1	420	420	416.5	410.7	387.4	348.1	317.3	0	262.9	255.6	245	0	0	0	100.5	100	0	0
balance-sheet.row.retained-earnings	1278.8	1211.8	1144.1	1211.4	1141.7	1112.8	1201.5	1006.1	992.2	1077.9	1057	1028.9	1088.4	1036.1	0	0	0	0	746.6	829.3	731.9	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	311.5	305.6	305.4	285.4	296.8	-30.6	-55	68.8	-78	-104.4	-103.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-344.2	-639	-620.6	-647.9	-620.1	-18.6	-26.7	-5.9	0	0	0	-91.8	214.3	-34.2	973.3	880.3	0	0	111.9	-4	5.8	0	0
balance-sheet.row.total-stockholders-equity	1666.2	1188.3	1141.5	1144	1128.5	1483.7	1539.8	1485.5	1324.9	1360.9	1301.9	1254.3	1302.7	1264.8	1228.9	1125.3	997.2	1038.9	858.6	925.8	837.7	682.7	485.2
balance-sheet.row.total-liabilities-and-stockholders-equity	1983.4	1356	1362.2	1412	1364.8	1803.9	1901.3	1822	1656.6	1707.1	1632.7	1599.3	1621.6	1561	1502.2	1413.5	1315.1	1327.8	1100.5	1120.2	1089.9	906.1	731.8
balance-sheet.row.minority-interest	10.6	7.8	7.9	22.6	26.2	31.3	34	26.4	24.7	29.6	27.3	25.5	25.5	26.9	26.5	14.8	13.2	14.2	2.3	2.1	2	2	2.3
balance-sheet.row.total-equity	1676.7	1196.1	1149.4	1166.6	1154.7	1514.9	1573.8	1511.9	1349.6	1390.5	1329.2	1279.8	1328.2	1291.7	1255.4	1140.2	1010.4	1053.1	860.9	927.8	839.8	684.6	487.4
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	685.3	480.4	448	433	412.7	544.3	542.1	491.5	478.4	450.4	441.6	432.7	413.4	485.5	545.1	452.6	100.4	384.2	347.8	316.3	320.7	278.3	232
balance-sheet.row.total-debt	115.2	51.4	62.6	78.9	14.2	21.9	26	33.3	33.2	21.9	5.7	2.5	1.7	0	0.8	0.2	0.8	0.8	0.8	0.9	0.9	0.9	1.1
balance-sheet.row.net-debt	85.7	-410	-395.9	-286	-370.8	-44.2	-44.6	-43.6	-27.4	-28.9	-35.9	-34.9	-49.9	-51.4	-47.6	-66.3	-399.6	-499.8	-325.2	-103.9	-59.8	-279	-187.6

Rahavoogude aruanne

SIA Engineering Company 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
cash-flows.row.net-income	65.5	49.9	-8.4	136.1	118.8	209.6	355	202	205.4	293.9	296.9	303.1	296.1	262.6	300.7	285.6	0	0	0	128.9	216.4	0	0
cash-flows.row.depreciation-and-amortization	64	-46.7	-53	-53.5	-39.5	53.9	52.8	43.9	42.9	37.1	34.9	39.5	39.3	38.5	42.5	39.5	34.5	0	0	22.9	23	21.2	20.8
cash-flows.row.deferred-income-tax	-80	76	84.7	110.4	88.1	-134.9	-305.6	-101.7	-148.5	-197.1	-195.2	-197.8	-174.9	-142.3	-198.4	-198.2	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	4.5	3.8	3.2	4.1	4.3	2.2	3.2	0.6	2.5	1	2.3	3.4	4.3	8	13.6	16.4	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	21.5	-6.7	93.5	-35.9	-14	-71.5	29.7	-65.9	-5.2	-20.7	-4	-11.7	55.5	-40.3	-56.5	-28.1	4.9	0	0	11.2	20.1	-56.2	-19.9
cash-flows.row.account-receivables	-9.7	13.7	82	3.4	-32.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-7.6	1.6	2.5	-2.7	-1.1	3.1	3.3	-30.5	-22.9	0.8	9.9	-10.6	-13.6	-9.2	-22.5	0	0	0	0	16	-13.7	-11.6	0
cash-flows.row.account-payables	24.9	-20.7	-13.2	-7	10.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	13.9	-1.2	22.2	-29.6	9.4	-74.6	26.4	-35.4	17.7	-21.5	-13.9	-1	69.1	-31.1	-34.1	0	0	0	0	-4.8	33.8	-44.6	0
cash-flows.row.other-non-cash-items	-10.9	-30.1	29.5	-31	-18	-5	-308.9	-103.5	-149.6	-198.4	-196.5	-199.2	-176.3	-158.8	-213.4	-221.6	105.9	0	0	-49.7	-78	199.8	134.6
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-59.6	-17.2	-15.2	-30.6	-29.4	-43	-43.5	-45.5	-53.6	-73.8	-45.5	-42.8	-57	-53.9	-75.1	-59.9	-47.1	-39.6	-58.4	-35.5	-28.8	-47.2	-20.2
cash-flows.row.acquisitions-net	-4.7	4.1	3.6	4.4	7.4	-7.7	3.8	-19.5	8.9	1.8	0	-2.7	-1.1	-1	115.4	87.5	3.9	-1.7	-0.8	-3.7	-21.6	-1.1	-45.8
cash-flows.row.purchases-of-investments	0	0	0	-0.2	-1.4	0	0	0	0	0	0	0	0	0	0	0	-3.7	0	0.1	0	-8	-13.6	-19.3
cash-flows.row.sales-maturities-of-investments	0	0	0	3.6	2.9	0	0	0	0	0	0	0	0	15.5	11.1	0	3.9	0	12.5	0	31.4	6.1	0.1
cash-flows.row.other-investing-activites	44.8	0	0	0	0	114.3	219.8	41.3	68.8	99.6	0	101.8	122.6	101	-69.9	23.7	67.6	82.9	37	4.8	40.8	12.7	1
cash-flows.row.net-cash-used-for-investing-activites	-19.5	-13.1	-11.6	-22.9	-20.5	63.5	223.7	21.8	77.8	101.4	110.4	99.1	121.4	115.5	56.6	52.7	28.2	43	-9.6	1.1	-17.7	-43.1	-84.3
cash-flows.row.debt-repayment	-3.6	-5.3	-1.9	-4.8	-2.5	-6.1	-10.4	-4.2	0	-0.9	-0.3	0	0	-0.8	0	-2	-0.2	0	0	0	0	-0.1	-0.3
cash-flows.row.common-stock-issued	0	0.2	0	0	8.8	2.7	19.8	5.7	17.2	30.3	22.7	13.9	0	1	8.3	0	44.8	34.8	20.5	0	0	0	0
cash-flows.row.common-stock-repurchased	-5	0	0	0	-8.8	-10.2	-19.9	-6.9	0	0	0	0	0	-0.1	0	0	-44.8	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	0	-41.7	-86.6	-99.1	-201.5	-135.2	-162.9	-269	-244.9	-242.3	-328.9	-206.5	-173.6	-226.6	-128.7	-316.4	-87.2	-257.8	-42.5	-43	-30.2	-11.2
cash-flows.row.other-financing-activites	-28.4	-21.3	-20.7	-20.2	-2.2	-0.9	-8.8	1.4	1	13.8	1.1	-2.2	25.7	5.6	8.8	25.4	-0.5	12	0	6	0.9	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-37.1	-26.3	-64.3	-111.5	-103.9	-216	-150	-167.5	-250.9	-201.6	-218.8	-317.3	-180.8	-167.7	-209.5	-105.3	-272.3	-40.5	-237.3	-36.5	-42.1	-30.4	-11.4
cash-flows.row.effect-of-forex-changes-on-cash	-0.5	0.3	-2.5	4.1	1.1	-3.9	2.3	-1.1	5.1	0	-0.1	-0.6	-4	-4.4	1.1	-2.1	-1.6	-0.9	-0.3	-4.6	-2.6	0	0
cash-flows.row.net-change-in-cash	7.5	9.5	96.3	-2	21.8	-102	207.7	-69.8	-71.9	12.7	25.1	-83.5	155.6	53.4	-64.8	37	-100.3	174.7	-146.5	73.3	119.1	91.3	39.9
cash-flows.row.cash-at-end-of-period	633	625.5	616	519.6	521.6	499.8	601.7	394	463.7	535.7	522.9	497.9	581.4	425.8	372.5	437.3	400.3	500.6	325.9	472.4	399.1	280	188.7
cash-flows.row.cash-at-beginning-of-period	625.5	616	519.6	521.6	499.8	601.7	394	463.7	535.7	522.9	497.9	581.4	425.8	372.5	437.3	400.3	500.6	325.9	472.4	399.1	280	188.7	148.8
cash-flows.row.operating-cash-flow	64.6	46.2	149.5	130.2	139.6	54.4	131.8	77.1	96.1	112.9	133.6	135.2	219	110.1	86.9	91.7	145.4	173	100.8	113.2	181.5	164.8	135.5
cash-flows.row.capital-expenditure	-59.6	-17.2	-15.2	-30.6	-29.4	-43	-43.5	-45.5	-53.6	-73.8	-45.5	-42.8	-57	-53.9	-75.1	-59.9	-47.1	-39.6	-58.4	-35.5	-28.8	-47.2	-20.2
cash-flows.row.free-cash-flow	5	29	134.3	99.5	110.2	11.4	88.3	31.6	42.5	39.1	88.1	92.4	162	56.2	11.8	31.8	98.3	133.4	42.4	77.7	152.7	117.6	115.3

Kasumiaruande rida

SIA Engineering Company Limited tulud muutusid võrreldes eelmise perioodiga NaN%. SEGSF 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	796	417.6	329.7	698.2	753.7	1094.9	1104.1	1112.7	1120.6	1178.2	1146.7	1169.9	1106.9	1006.4	1045.3	1009.6	977.4	959.1	807.5	678.7	878.1	835.6	654.4
income-statement-row.row.cost-of-revenue	560	354.3	391.1	577.2	594.8	734.7	752.9	695.6	696.2	768.6	747.3	729.7	223.9	220.4	229.9	235.6	653.1	615.8	568	181.7	242.3	512.7	468
income-statement-row.row.gross-profit	236	63.3	-61.4	121	158.9	360.2	351.2	417.1	424.4	409.6	399.4	440.2	883	786	815.4	774	324.3	343.4	239.5	497	635.8	322.9	186.4
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0	0	7.6	0	0.9	0	0	0	0	0.3	-0.4	14.1	21.5	0.1	0	0	0	5.2	1.3	0.9	0	0
income-statement-row.row.operating-expenses	262.2	79.8	67.1	90.4	116.2	277.8	279.2	312.7	340.4	294	271.3	310.6	747.3	675.6	702.8	671.1	222.3	208.7	138.6	418.1	494.9	119.1	71.9
income-statement-row.row.cost-and-expenses	822.2	434.1	458.3	667.6	711	1012.5	1032.1	1008.3	1036.6	1062.7	1018.6	1040.3	971.2	896	932.7	906.7	875.3	824.5	706.7	599.8	737.2	631.9	539.9
income-statement-row.row.interest-income	12.3	1.3	2.9	7.3	6	4.9	4	2.1	1.4	1.5	1.4	1.5	1.4	1	3.9	9.8	0	0	3.8	3.1	3.7	0	0
income-statement-row.row.interest-expense	1.9	1.9	2.2	2.7	0.7	0.8	0.7	0.3	0.3	0.2	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	9.1	-6.9	69.4	15.9	-0.5	130.8	283	97.6	121.4	178.4	168.8	173.5	160.4	152.2	188.1	182.7	168.9	128.6	93.5	50	75.5	48.8	7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	7.6	0	0.9	0	0	0	0	0.3	-0.4	14.1	21.5	0.1	0	0	0	5.2	1.3	0.9	0	0
income-statement-row.row.total-operating-expenses	9.1	-6.9	69.4	15.9	-0.5	130.8	283	97.6	121.4	178.4	168.8	173.5	160.4	152.2	188.1	182.7	168.9	128.6	93.5	50	75.5	48.8	7
income-statement-row.row.interest-expense	1.9	1.9	2.2	2.7	0.7	0.8	0.7	0.3	0.3	0.2	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	64	46.7	53	53.5	39.5	53.9	52.8	43.9	42.9	37.1	34.9	39.5	39.3	38.5	42.5	39.5	34.5	32.5	24.8	22.9	23	21.2	20.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-26.3	-16.5	-128.5	30.6	42.7	78.8	72	104.4	84	115.6	128.1	129.6	135.7	110.4	112.6	102.9	102	134.7	100.8	78.9	140.9	203.8	122.2
income-statement-row.row.income-before-tax	65.5	-22.1	-56.2	53.8	48.1	209.6	355	202	205.4	293.9	296.9	303.1	296.1	262.6	300.7	285.6	271	263.3	194.4	128.9	216.4	252.5	129.3
income-statement-row.row.income-tax-expense	-1	-13.7	-11.9	9.8	13.4	21.6	17.9	20.8	20	23	22.8	31.1	34.9	24.5	38.4	31.2	29.4	32.9	23.6	-11.1	11.2	29.3	13.5
income-statement-row.row.net-income	66.4	49.9	-8.4	136.1	118.8	186.8	332.4	176.6	183.3	265.7	270.1	269.1	258.5	236.1	263.4	253.8	242.1	230.6	170.5	139.9	205.2	223	115.9