Tessenderlo Group NV

Sümbol: TESB.BR

EURONEXT

24.8

EUR

Turuhind täna

14.1399
P/E suhe
0.0000
PEG suhe
1.58B
MRK Cap
0.03%
DIV tootlus

Tessenderlo Group NV (TESB-BR) Finantsaruanded

Q: Mis on Tessenderlo Group NV (TESB.BR) koguvara?

Tessenderlo Group NV (TESB.BR) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Tessenderlo Group NV (TESB.BR) 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 Tessenderlo Group 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	177	156.1	330.3	250.1	154.5	164.1	195.5	119.2	130.2	157	48.9	34.7	34.9	151.2	44.3	58.9	95.5	36.3	21.1	40.8	46.9	45.9
balance-sheet.row.short-term-investments	3	0.6	10	20	0	0	0	0.5	1	0	0	0	-29.5	0.7	-22.7	5.4	1.9	0	0	0	-400.6	-428.8
balance-sheet.row.net-receivables	472.9	374.2	333.4	238.2	246.3	249.5	239.2	233.4	216.9	121.2	142	0	298.7	317.6	286.8	0	0	0	0	0	60.9	63
balance-sheet.row.inventory	604.5	566.9	393.4	332.1	323.8	303	279.1	309.7	288.9	248.2	255.7	303.3	350.8	349.7	361.1	473.7	339.9	348.1	366.4	330.1	20.1	14.2
balance-sheet.row.other-current-assets	2.9	56.1	44.5	40.1	40.6	38	47.3	35.1	38.7	62.8	48.4	0	-7.8	-18.1	0.1	469.5	424	439.2	449.3	417.6	675.5	719.2
balance-sheet.row.total-current-assets	1257.3	1153.3	1101.6	860.5	765.2	754.6	761.1	697.4	674.7	589.2	495	641.2	676.6	800.4	692.3	1002.1	859.4	823.6	836.8	788.5	803.3	842.3
balance-sheet.row.property-plant-equipment-net	1156.1	888.7	886.6	862.2	872.9	789.2	503.3	508.4	462.3	462.6	436.7	471.8	518.8	682.2	694.7	652	677.8	726.6	747.2	691.9	655.7	647.1
balance-sheet.row.goodwill	31.8	32.1	32.3	33.4	34.6	35	33.8	35.6	35.3	38.8	37.1	37.2	55	53.4	53.6	38.3	37.2	69.5	76.9	77.1	0	0
balance-sheet.row.intangible-assets	286.9	107	109.2	135.6	162.1	190.2	30.6	45.7	59.3	45.2	49.9	60	58.1	61.2	67.4	39.9	36.9	-7.5	-12.7	-15.8	63	68.8
balance-sheet.row.goodwill-and-intangible-assets	318.7	139.1	141.5	169	196.7	225.2	64.4	81.3	94.6	84	87	97.2	113.1	114.6	121	78.2	74.1	62	64.2	61.3	63	68.8
balance-sheet.row.long-term-investments	132.2	87.1	31	30.3	30.2	29.6	39.1	29.2	27.1	20.6	28.8	25.8	56	33.7	50.5	39.4	28.2	0	0	0	404.1	436.1
balance-sheet.row.tax-assets	50.2	51.6	65.3	67	66.7	67.1	61.7	75.7	71.1	18.6	5.1	4.3	7.4	23.7	17.8	17.7	26.3	27.1	21.2	30.9	35.3	31.7
balance-sheet.row.other-non-current-assets	0.2	-51.6	-65.3	-67	-66.7	-67.1	-61.7	-75.7	-71.1	-18.6	-5.1	-4.3	7.8	41.9	0.3	23.5	17.4	66.5	42.3	34.1	-372.7	-423.7
balance-sheet.row.total-non-current-assets	1657.4	1114.9	1059.1	1061.5	1099.8	1044	606.8	618.9	584	567.2	552.5	594.8	703.1	896.1	884.3	810.8	823.8	882.2	874.9	818.2	785.4	760
balance-sheet.row.other-assets	0	32.7	46.3	44.4	46.3	39	43.8	42.5	44.9	29	42.4	52.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	2914.7	2300.9	2207	1966.4	1911.3	1837.6	1411.7	1358.8	1303.6	1185.4	1089.9	1288.2	1379.7	1696.5	1576.6	1812.9	1683.2	1705.8	1711.7	1606.7	1588.7	1602.3
balance-sheet.row.account-payables	405.5	272.7	247.8	173.5	161.8	165.9	170.7	145.6	163	147.6	174.8	198.7	379.3	469.6	363.1	388.9	385.9	278.4	267.2	229.6	590.4	531.5
balance-sheet.row.short-term-debt	61.5	56.3	211.5	66.2	86.9	48.1	29.4	28.9	48.8	210.3	107.9	73.2	0.7	0	0	0	0	298.6	169.8	278.1	0	0
balance-sheet.row.tax-payables	2.1	1.9	1.6	2.4	3.3	1.1	1.3	1.5	0.7	18.1	22.2	2.7	3	0.4	0.7	2	2.4	56.9	67.9	74	27.2	32
balance-sheet.row.long-term-debt-total	175.3	175.6	164.7	364.2	392.5	494.3	224.6	226.8	226.6	4	199.9	281.1	180.5	195.4	0	0	122.6	148.7	280.2	114.2	0	0
Deferred Revenue Non Current	2.8	3.1	3.5	3.8	4.7	1.3	4.4	3	3.7	-33.8	142.4	163.8	0	135.1	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	20.9	180.9	349.9	188.1	199.7	161.4	107.6	95.6	105.4	129.8	242.8	231.5	-0.1	129.6	255.1	254.3	225.8	59.2	33.6	30.4	126.8	177.9
balance-sheet.row.total-non-current-liabilities	476	175.6	164.7	364.2	392.5	494.3	224.6	226.8	226.6	4	199.9	281.1	309	368.7	250.9	267.7	269.3	301	398.5	239.1	114.8	120.6
balance-sheet.row.other-liabilities	0	268.4	313.3	336.5	333.8	278.7	240	255.9	241.5	256.8	232.5	211.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	59.2	35.4	37.1	35.2	42.6	0	0.1	0.1	0.1	0.2	0.6	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	966	897.6	1075.7	1062.3	1087.8	1100.3	772.3	752.8	785.3	748.5	850	923	775.1	967.9	869.1	910.9	881	994.1	937	851.2	831.9	830
balance-sheet.row.preferred-stock	164.5	42.5	61.2	83.5	69.6	64.8	68.8	65.6	68.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	428.3	216.2	216.2	216.2	216.2	216.2	216.1	215.8	215	212.4	159.2	153.7	147.9	143.7	139	138	137	136	135	134	133	132
balance-sheet.row.retained-earnings	-164.5	1011.7	758.6	553.9	458.6	367.4	274.4	237.3	156.2	59.9	45	158.5	0	132.8	149.2	405.3	382.6	303.3	398.2	473.7	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-241	-42.5	-61.2	-83.5	-69.6	-64.8	-68.8	-65.6	-68.8	0	0	0	-1437.8	-1982.9	-1944.9	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1743.6	173.9	155.2	132.9	146.8	151.5	216	217.2	214.4	161.2	-204.2	-312.2	1890.2	2431.3	2361.9	356.7	280.6	270.2	241.1	147.8	622.9	611.6
balance-sheet.row.total-stockholders-equity	1930.9	1401.8	1130	903	821.6	735.1	637.7	604.7	516.8	433.5	204.2	312.2	600.3	724.9	705.2	900	800.2	709.5	774.3	755.5	755.9	743.6
balance-sheet.row.total-liabilities-and-stockholders-equity	2914.7	2334.3	2238.8	2001.2	1948.2	1880.1	1441.7	1402.8	1344.7	1185.4	1089.9	1288.2	1379.7	1696.5	1576.6	1812.9	1683.2	1705.8	1711.7	1606.7	1588.7	1602.3
balance-sheet.row.minority-interest	17.9	1.5	1.3	1.1	1.9	2.2	1.7	1.3	1.5	3.4	3.3	4.5	4.3	3.7	2.3	2	2	2.2	0.4	0	0.4	14.3
balance-sheet.row.total-equity	1948.8	1403.3	1131.3	904.1	823.5	737.3	639.4	606	518.3	436.9	207.5	316.7	604.6	728.6	707.5	902	802.2	711.7	774.7	755.5	756.3	757.9
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	132.2	87.1	41	50.3	30.2	29.6	39.1	29.2	27.1	20.6	28.8	25.8	26.5	34.4	27.8	44.8	30.1	34.1	24	24.8	3.5	7.2
balance-sheet.row.total-debt	236.8	265.6	405.1	451.3	502	512.1	254.1	255.8	275.5	214.2	307.7	348.7	181.2	195.4	0	0	122.6	447.3	450	392.3	0	0
balance-sheet.row.net-debt	59.8	109.5	84.8	221.2	347.5	348	58.6	136.6	145.3	57.2	258.8	314	146.3	44.9	-44.3	-53.5	29	411	428.9	351.5	-46.9	-45.9

Rahavoogude aruanne

Tessenderlo Group 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	109.5	226.9	187.8	99.1	96.1	91.7	25.6	98.8	84.5	53.7	-64	-198.7	-95.6	20.3	-166.7	140.4	128.7	-4.6	59.2	81.2	43.4	75.2
cash-flows.row.depreciation-and-amortization	198.6	155.6	150.2	151.9	155.9	79	70.9	72.6	72.9	67.3	71.7	83.1	247.7	130.2	136.5	144.8	128.9	129.1	124.6	123.1	0.1	0.1
cash-flows.row.deferred-income-tax	0	-1.9	5.4	9.8	-6.8	-5.1	-6.3	0	0	0	-25	4.6	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	198.8	139.8	19.9	17.8	36.1	18.9	0	0	0	0.7	0.2	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-52.1	-196.9	-145.2	-29.7	-11	-31	-12.6	-39.3	-38	21.1	24.3	-4.8	-193.4	76.1	268.8	9.3	25.3	66.4	-27	1	0	0
cash-flows.row.account-receivables	58.9	-36.3	-94.7	-2	10	-6.6	-25.4	-19.1	8.9	6.3	8.2	8.3	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	25.7	-160.6	-50.5	-27.7	-21	-24.4	12.8	-20.2	-46.9	14.8	16.1	-13.1	-58.2	13.9	119.7	-149.1	-1.7	14.4	-29.7	-39.7	0	0
cash-flows.row.account-payables	-157.4	20.7	83.9	33.2	2.1	-15.2	-42.3	20.5	-31.5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	20.7	-20.7	-83.9	-33.2	-2.1	15.2	0	0	0	0	0	0	-135.2	62.2	149.1	158.4	27	52	2.7	40.7	0	0
cash-flows.row.other-non-cash-items	-38.7	-182.7	-89.9	31.3	-32.3	-63.1	106.6	-22.7	19	-57.8	102.1	165.3	-7.3	-67.1	76.7	-200.5	-59.5	-19.4	-17.2	-31	-43.6	-75.3
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	-178.5	-112.8	-95.7	-99.5	-102.8	-82.3	-89.2	-93.6	-60.8	-66.2	-94.8	-114.2	-113.6	-120.8	-116.2	-101.4	-104.1	-101.4	-160.2	-160.2	-0.1	-0.1
cash-flows.row.acquisitions-net	0.2	1.7	7	-7.8	3.5	-40.4	10	0.1	-21.8	17.3	80.7	2.7	133.1	14.9	-58.8	-18.5	-22.2	-9.8	0	5.9	0	0
cash-flows.row.purchases-of-investments	-70	-92.1	-40	-2	0	-50.5	0	-0.6	15.1	-18.2	-0.5	-13.8	0	-1.6	-7.4	-0.4	0	-1.6	-0.9	0	-0.1	0
cash-flows.row.sales-maturities-of-investments	130.7	10	50	9.8	0	90.9	0	0.5	6.7	0.9	-80.2	11.1	0	3.6	3.8	0.1	0	0.1	0.2	0.5	0.2	0
cash-flows.row.other-investing-activites	40.1	-0.8	-0.3	-22.7	-0.4	-41.4	-1.1	-0.4	1.2	0.1	84.3	13.2	6.2	13.2	0.3	12	93.2	-20.6	1.4	0.6	-0.2	0
cash-flows.row.net-cash-used-for-investing-activites	-77.5	-194	-79	-122.2	-99.7	-123.7	-80.3	-94.5	-74.7	-47.9	-10.5	-101	25.7	-90.7	-178.3	-108.2	-33.1	-133.3	-159.5	-153.2	-0.2	-0.2
cash-flows.row.debt-repayment	-37.9	-218.7	-69.3	-69.8	-107.1	-16.4	-2.1	-20.7	-165.4	-94	-84.1	-24.8	-68.3	-11.1	-110.6	0	-105.7	0	-7.1	-9.1	0	0
cash-flows.row.common-stock-issued	-20.8	0.1	0	0	0.2	0.3	2.4	3.5	11.2	176.3	1.2	0.8	2.2	1.3	1.6	0	6.5	3.3	1.5	2.2	0	0
cash-flows.row.common-stock-repurchased	-32.4	-0.6	0	-4.2	0	0	0	0	0	0	82.9	-0.6	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-39.9	-219.2	0	0	0	0	0	0	0	0	-22.2	-19.8	-20.2	-20.2	-37	-35	-33.5	-33.3	-33.2	-31.2	0	0
cash-flows.row.other-financing-activites	13.4	266.6	-10.8	-9.6	-23.2	-2.1	-15.3	-8.2	65.2	-8.3	-59.6	91.2	-0.1	66.1	0	10	0.9	7.4	38.1	10.9	0	0.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-117.6	-171.8	-80.1	-83.6	-130.1	-18.2	-15	-25.4	-89	74	-81.8	46.8	-86.4	36.1	-146	-25	-131.8	-22.6	-0.7	-27.2	-0.1	0.1
cash-flows.row.effect-of-forex-changes-on-cash	-1.3	1.7	1.1	-0.8	0.4	2.9	-12.8	0	-1.5	1.3	-2.1	-0.3	0.1	1.3	-0.2	-0.9	-1.2	-0.4	0.9	-0.1	0	0
cash-flows.row.net-change-in-cash	20.9	-164.2	90.2	75.6	-9.6	-31.3	76.1	-10.5	-26.8	111.7	15.3	-4.7	-109.2	106.2	-9.2	-40.1	57.3	15.2	-19.7	-6.2	-0.3	-0.1
cash-flows.row.cash-at-end-of-period	177	156	320.2	230	154.4	164	195.3	119.2	129.7	156.5	44.8	29.5	34.2	150.5	44.3	53.5	93.6	36.3	21.1	40.8	-0.3	-0.1
cash-flows.row.cash-at-beginning-of-period	156.1	320.2	230	154.4	164	195.3	119.2	129.7	156.5	44.8	29.5	34.2	143.4	44.3	53.5	93.6	36.3	21.1	40.8	47	0	0
cash-flows.row.operating-cash-flow	217.3	199.8	248.1	282.3	219.7	107.6	184.2	109.4	138.4	84.3	109.8	49.7	-48.6	159.5	315.3	94	223.4	171.5	139.6	174.3	0	0
cash-flows.row.capital-expenditure	-178.5	-112.8	-95.7	-99.5	-102.8	-82.3	-89.2	-93.6	-60.8	-66.2	-94.8	-114.2	-113.6	-120.8	-116.2	-101.4	-104.1	-101.4	-160.2	-160.2	-0.1	-0.1
cash-flows.row.free-cash-flow	38.8	87	152.4	182.8	116.9	25.3	95	15.8	77.6	18.1	15	-64.5	-162.2	38.7	199.1	-7.4	119.3	70.1	-20.6	14.1	-0.1	-0.1

Kasumiaruande rida

Tessenderlo Group NV tulud muutusid võrreldes eelmise perioodiga NaN%. TESB.BR 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	2928.3	2587.5	2081.5	1737.3	1742.9	1620.9	1657.3	1590.1	1589	1434.2	1790.1	2129.6	2126	2427.3	2093.8	2765	2405.9	2238.3	2149.5	2062.9	1972.2	1933.9
income-statement-row.row.cost-of-revenue	2370.1	1919.5	1534.5	1255.8	1306.2	1235.5	1251.1	1196	1208.2	1108.2	1430.8	1709.6	1690.1	2010.1	1813	2165.9	1873.6	1803.8	1741.1	1607	919.1	865.4
income-statement-row.row.gross-profit	558.2	668	547	481.5	436.7	385.4	406.2	394.1	380.8	326	359.3	420	435.9	417.2	280.8	599.1	532.3	434.5	408.4	455.9	1053.1	1068.5
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	-0.1	7.9	-2.6	-13.7	-12.1	-5	-1.5	-4.7	-5	-5.8	-1.9	102.9	-3.2	-12.9	59.3	35.3	12.2	-23.6	-18.2	-12.8	592.1	585.7
income-statement-row.row.operating-expenses	406.2	372.5	307.1	339.1	310.1	261.1	356.8	265.9	279.4	262.3	-387	-583.6	317.7	333.6	382.6	368.7	380	439.7	350.1	354.5	962.2	952.3
income-statement-row.row.cost-and-expenses	2776.3	2292	1841.6	1594.9	1616.3	1496.6	1607.9	1461.9	1487.6	1370.5	1043.8	1126.5	2007.8	2343.7	2195.6	2534.6	2253.6	2243.5	2091.2	1961.5	1881.3	1817.6
income-statement-row.row.interest-income	9.8	6.3	9	8.9	10.1	8	5.5	6.5	12.3	12.5	0.4	0	20.4	11.6	7.3	8.2	0	1.5	0.8	1.4	14.2	15.9
income-statement-row.row.interest-expense	10.1	9	10.5	10.3	14.6	12.2	7.8	8.1	16.2	14	-14	-16.3	45.9	40.2	18.5	29.8	17.6	18.2	16.4	16.7	8.6	7.2
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-35.1	-32.9	5.1	-50.1	-17.6	18.6	-71.4	-1.5	-14.4	-14.7	-86.2	-254.4	-32	-53.2	-59.6	-28.3	23.5	-6.3	-6.6	-31.4	-167.6	-18.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.1	7.9	-2.6	-13.7	-12.1	-5	-1.5	-4.7	-5	-5.8	-1.9	102.9	-3.2	-12.9	59.3	35.3	12.2	-23.6	-18.2	-12.8	592.1	585.7
income-statement-row.row.total-operating-expenses	-35.1	-32.9	5.1	-50.1	-17.6	18.6	-71.4	-1.5	-14.4	-14.7	-86.2	-254.4	-32	-53.2	-59.6	-28.3	23.5	-6.3	-6.6	-31.4	-167.6	-18.6
income-statement-row.row.interest-expense	10.1	9	10.5	10.3	14.6	12.2	7.8	8.1	16.2	14	-14	-16.3	45.9	40.2	18.5	29.8	17.6	18.2	16.4	16.7	8.6	7.2
income-statement-row.row.depreciation-and-amortization	198.6	135.3	129.9	129.7	132.2	79	70.9	72.6	72.9	67.3	-71.7	-83.1	247.7	130.2	136.5	144.8	128.9	129.1	124.6	123.1	0.1	0.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	152	322.1	225.8	183.6	134.1	97.7	115.3	123.2	103.5	65.9	44.5	74	105.9	57.4	-151.2	212.2	152.3	-4.6	59.2	81.2	82.2	114.9
income-statement-row.row.income-before-tax	116.9	289.2	230.9	133.5	116.5	116.3	43.9	121.7	89.1	51.2	-41.7	-180.4	86.2	30.4	-161.4	202.1	175.8	-11.5	51.7	70	-76.7	97.6
income-statement-row.row.income-tax-expense	2	62.4	42.6	34.9	18.9	24.3	18.1	23.6	7.2	1.6	23.4	17.9	28.3	10.1	5.3	61.7	47.1	12.8	17.6	16.5	29.4	35
income-statement-row.row.net-income	109.5	226.9	187.8	99.1	96.1	91.7	25.6	98.8	84.5	53.7	-64	-198.7	-95.6	20.3	-166.7	140.4	128.7	-24.3	34.2	53.6	43.4	75.2