Under Armour, Inc.

Sümbol: UAA

NYSE

6.8

USD

Turuhind täna

7.0800
P/E suhe
-0.4779
PEG suhe
2.91B
MRK Cap
0.00%
DIV tootlus

Under Armour, Inc. (UAA) Finantsaruanded

Q: Mis on Under Armour, Inc. (UAA) koguvara?

Under Armour, Inc. (UAA) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Under Armour, Inc. (UAA) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 2465.787 M, mis on 0.289 % gowth. Kogu perioodi keskmine brutokasum on 1162.302 M, mis on 0.270 %. Keskmine brutokasumi suhtarv on 0.477 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 1.470 %, mis on võrdne 0.163 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Under Armour, 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 -0.027. Käibevara valdkonnas on UAA aruandlusvaluutas 2959.586. Märkimisväärne osa neist varadest, täpsemalt 711.91, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.162%. 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 1380.191 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.011%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1998.403 aruandlusvaluutas. Selle aspekti aastane muutus on 0.091%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 759.86, varude hind on 1190.25 ja firmaväärtus 481.99, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 8.94. Kontovõlad ja lühiajalised võlad on vastavalt 649.12 ja 140.99. Koguvõlg on 1521.18, netovõlg on 809.27. Muud lühiajalised kohustused moodustavad 51.61, mis lisandub kohustuste kogusummale 2858.68. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	2920.91	711.9	849.5	1669.5	1517.4	788.1	557.4	312.5	250.5	129.9	593.2	347.5	341.8	175.4	203.9	187.3	102	40.6	70.7	63	1.1	0.7	0.8	0.3
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	0	0
balance-sheet.row.net-receivables	2961.06	759.9	700.5	569	527.3	708.7	652.5	609.7	625.5	433.6	279.8	210	175.5	134	102	79.4	81.3	93.5	76.2	53.1	40.1	24.7	0	0
balance-sheet.row.inventory	4872.37	1190.3	1217.8	811.4	896	892.3	1019.5	1158.5	917.5	783	536.7	469	319.3	324.4	215.4	148.5	182.2	166.1	81	53.6	48.1	21.8	13.9	4.4
balance-sheet.row.other-current-assets	1177.83	297.6	348.7	286.4	282.3	313.2	364.2	257	183.4	152.2	87.2	64	43.9	55.8	34.6	32.9	18	0.6	17.1	5.3	0.8	0.4	0	0
balance-sheet.row.total-current-assets	11932.17	2959.6	3116.6	3336.3	3223	2702.2	2593.6	2337.7	1976.9	1498.8	1549.4	1128.8	903.6	689.7	555.9	448	396.4	322.2	245	181.8	96.5	50.4	14.7	4.7
balance-sheet.row.property-plant-equipment-net	4581.52	1162	1138.6	1055.6	1195.3	1384.1	826.9	885.8	804.2	538.5	305.6	224	180.8	158.4	76.1	72.9	73.5	52.3	29.9	20.9	14.2	4.1	0	0
balance-sheet.row.goodwill	1915.98	482	480	495.2	502.2	550.2	546.5	555.7	563.6	585.2	123.3	122.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	34.88	8.9	9.2	11	13.3	36.3	41.8	47	64.3	75.7	26.2	24.1	4.5	6.3	3.9	5.7	5.5	6.5	7.9	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1950.86	490.9	489.2	506.2	515.5	586.5	588.3	602.7	627.9	660.9	149.5	146.3	4.5	6.3	3.9	5.7	5.5	6.5	7.9	0	0	0	0	0
balance-sheet.row.long-term-investments	0	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.tax-assets	598.25	186.2	20.2	17.8	23.9	82.4	112.4	82.8	135.7	92.2	33.6	31.1	22.6	15.9	21.3	13.9	8.7	8.2	5.2	6.8	0	0	0	0
balance-sheet.row.other-non-current-assets	235.55	58.4	63	75.5	72.9	88.3	123.8	97.4	110.2	78.6	57.1	47.5	45.5	49	18.2	5.1	3.4	1.4	1.4	-5.8	0.3	0.2	29.5	9.5
balance-sheet.row.total-non-current-assets	7366.18	1897.5	1711	1655.1	1807.7	2141.3	1651.4	1668.7	1678	1370.1	545.7	448.9	253.5	229.5	119.5	97.6	91.1	68.4	44.4	21.9	14.5	4.3	29.5	9.5
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	-14.7	-4.7
balance-sheet.row.total-assets	19298.35	4857.1	4827.6	4991.4	5030.6	4843.5	4245	4006.4	3654.9	2868.9	2095.1	1577.7	1157.1	919.2	675.4	545.6	487.6	390.6	289.4	203.7	111	54.7	29.5	9.5
balance-sheet.row.account-payables	2644.35	649.1	738.7	613.3	576	618.2	560.9	561.1	418.6	200.5	210.4	165.5	143.7	100.5	84.7	68.7	72.4	55	42.7	31.7	20.6	10.9	0	0
balance-sheet.row.short-term-debt	718.63	141	137.3	138.7	162.6	125.9	25	152	27	42	29	105	9.1	6.9	6.9	9.3	32.4	4.6	3.4	3.8	42.3	20.4	0	0
balance-sheet.row.tax-payables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.7	0	1.1	0	0
balance-sheet.row.long-term-debt-total	5285.46	1380.2	1381.8	1365.6	1843	1173.3	703.8	765	790.4	627	255.3	48	52.8	70.8	9.1	10.9	13.2	9.8	2.8	4.6	2.8	1.6	0	0
Deferred Revenue Non Current	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6.7	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1753.46	51.6	626.1	73.7	92.5	83.8	88.3	50.4	40.4	43.4	34.6	22.5	14.3	6.9	2.5	1.3	2.3	36.1	25.4	0.7	2.3	5.3	0	0
balance-sheet.row.total-non-current-liabilities	5766.46	1501.8	1493.4	1452.2	1941.4	1271.4	912.2	927.4	927.6	721.9	323.2	97.8	87.9	99.2	29.3	25.4	23.3	14.4	3.4	5.2	10	6.3	26.7	6.7
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	0	0
balance-sheet.row.capital-lease-obligations	3305.08	846.7	845.2	841.8	1002	706.5	0	0	0	0	0	0	0	0	0	0.1	0.5	0.9	0.9	1.7	2.7	1.9	0	0
balance-sheet.row.total-liab	11372.79	2858.7	2995.6	2902.4	3354.6	2693.4	2228.2	1987.7	1622.3	1200.7	744.8	524.4	340.2	282.8	178.4	145.6	156.5	110.1	75	52.9	89.7	42.9	26.7	6.7
balance-sheet.row.preferred-stock	67.06	0	471	0	0	0	0	0	1.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	0.59	0.1	0.1	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	3632.57	929.6	772.9	1027.8	673.9	1227	1139.1	1184.4	1259.4	1076.5	856.7	653.8	493.2	366.2	270	202.2	156	117.8	66.4	28.1	13.7	4.3	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-274.39	-67.8	-59.6	-47.6	-59.2	-50.8	-39	-38.2	-52.1	-45	-14.8	2.2	2.4	2	2	0.5	0.4	0.5	-0.6	-2.1	-0.2	0	0	0
balance-sheet.row.other-total-stockholders-equity	4566.8	1136.5	1118.5	1108.6	1061.2	973.7	916.6	872.3	823.5	636.6	508.4	397.3	321.3	268.2	224.9	197.3	174.7	162.7	148.6	124.8	7.7	7.5	2.8	2.8
balance-sheet.row.total-stockholders-equity	7925.56	1998.4	1832	2089	1676	2150.1	2016.9	2018.6	2032.6	1668.2	1350.3	1053.4	816.9	636.4	497	400	331.1	280.5	214.4	150.8	21.2	11.9	2.8	2.8
balance-sheet.row.total-liabilities-and-stockholders-equity	19298.35	4857.1	4827.6	4991.4	5030.6	4843.5	4245	4006.4	3654.9	2868.9	2095.1	1577.7	1157.1	919.2	675.4	545.6	487.6	390.6	289.4	203.7	111	54.7	29.5	9.5
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	0	0
balance-sheet.row.total-equity	7925.56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	19298.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	0	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-debt	6004.09	1521.2	1519.1	1504.3	2005.5	1299.2	728.8	917	817.4	669	284.2	152.9	61.9	77.7	15.9	20.2	45.6	14.3	6.3	8.4	45.1	22	0	0
balance-sheet.row.net-debt	3083.17	809.3	669.6	-165.1	488.2	511.1	171.4	604.6	566.9	539.1	-309	-194.6	-280	-97.7	-187.9	-167.1	-56.5	-26.3	-64.4	-54.6	44	21.4	-0.8	-0.3

Rahavoogude aruanne

Under Armour, Inc. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -1.332 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 -152796000.000. See on 0.002 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 137.62, 0, 0, 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 -1.38, 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2002
cash-flows.row.net-income	410.32	386.8	156.6	360.1	-549.2	92.1	-46.3	-48.3	258.7	232.6	208	162.3	128.8	96.9	68.5	46.8	38.2	52.6	39	19.7	16.3	5.7	2.8
cash-flows.row.depreciation-and-amortization	140.79	137.6	137.6	141.1	165	186.4	181.8	173.7	144.8	100.9	72.1	50.5	43.1	36.3	31.3	28.2	21.3	14.6	9.8	6.5	3.2	1.2	0.3
cash-flows.row.deferred-income-tax	-161.17	-152.4	-2.6	-2.6	44	38.1	-38.5	55.9	-41.8	-4.4	-17.6	-18.8	-13	3.6	-10.3	-5.2	-2.8	-4.9	-6.7	-0.3	-3.3	-1.9	-0.9
cash-flows.row.stock-based-compensation	40.46	36.8	41.1	43.8	42.1	49.6	41.8	39.9	46.1	60.4	50.8	43.2	19.8	18.1	16.2	12.9	8.5	-2.6	2	1.2	0	0	0
cash-flows.row.change-in-working-capital	-402.03	-428.7	-557.2	22.5	202.9	127	696.1	-140.6	-184.8	-507.9	-137.7	-133.3	9.1	-146	-59.2	39.9	-9.9	-83.1	-37.5	-14.5	-30.2	-21.1	-11.8
cash-flows.row.account-receivables	-24.55	-62.2	91.4	-31.2	167.6	-45.5	186.8	-79.1	-249.9	-191.9	-101.1	-36	-53.4	-33.9	-32.3	3.8	2.6	0	-20.8	-17.6	0	0	0
cash-flows.row.inventory	-73.62	-373.7	-134.7	93.3	15.3	149.5	109.9	-222.4	-148.1	-278.5	-84.7	-156.9	4.7	-114.6	-65.2	33	-19.5	-84	-26.5	-5.7	-27.2	-10.7	0
cash-flows.row.account-payables	-209.94	77.6	1.5	26	-40.7	59.5	26.4	145.7	211.3	-22.6	49.1	14.6	35.4	17.2	16.2	-4.4	17	0	8.2	11.1	0	0	0
cash-flows.row.other-working-capital	-93.91	-70.4	-131.9	-65.6	60.7	-36.5	372.9	15.2	1.8	-14.9	-1.1	44.9	22.4	-14.6	22.2	7.5	-10	0.9	1.7	-2.4	-3	-10.4	0
cash-flows.row.other-non-cash-items	28.45	10	-22.6	99.9	308.1	15.7	-206.6	153.4	81.5	74.3	43.4	16.2	12	6.3	3.6	-3.6	14.2	8.7	4.1	3.2	5.2	6.4	2
cash-flows.row.net-cash-provided-by-operating-activities	56.83	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	-178.08	-187.8	-187.5	-69.8	-92.3	-145.8	-170.4	-281.3	-386.7	-298.9	-140.5	-87.8	-50.6	-79.4	-30.2	-19.8	-39.2	-34.1	-15.1	-10.9	-8.7	-2.3	-0.3
cash-flows.row.acquisitions-net	10	35	35	0	158.6	0	-39.2	0	0	-539.5	-10.9	-148.1	0	0	0	0	0	34.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	-39.2	0	-24.2	-103.1	0	0	-1.3	-3.9	-11.1	0	0	-62.9	-89.7	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	50.5	0	30.7	96.6	0	0	0	0	0	0	0	62.9	89.7	0	0	0	0
cash-flows.row.other-investing-activites	35	0	0	1.4	0	-1.3	-4.6	-1.6	-0.9	-2.6	-0.9	-2.2	5	-6.2	-0.5	0	-2.9	-34.1	0	0.1	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-133.08	-152.8	-152.5	-68.3	66.3	-147.1	-202.9	-283	-381.1	-847.5	-152.3	-238.1	-46.9	-89.4	-41.8	-19.9	-42.1	-34.1	-15.1	-10.8	-8.7	-2.3	-0.3
cash-flows.row.debt-repayment	0	0	0	-506.3	-800	-162.8	-695	-665	-1170.8	-265.2	-118.7	-5.5	-69.3	-37.4	-9.5	-33	-22	0	0	-38.8	0	-6.5	0
cash-flows.row.common-stock-issued	-0.99	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.2	3.5	124.5	0.1	0	0
cash-flows.row.common-stock-repurchased	-125	-125	-425	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-12	0	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	-2.9	0	0	0	0	0	0	0	0	0	0	-5	0	-3.6	-2.8
cash-flows.row.other-financing-activites	-2.13	-1.4	-8.6	87.5	1236.9	25.7	505.1	771.8	1379.7	705.3	301	132.3	81.6	83.2	16.8	16.6	57.3	15	9	-11.7	17.9	22	11.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-128.12	-126.4	-433.6	-418.7	436.9	-137.1	-189.9	106.8	206	440.1	182.3	126.8	12.3	45.8	7.2	-16.5	35.4	18.1	12.6	57	18	11.9	8.4
cash-flows.row.effect-of-forex-changes-on-cash	9.98	-5.3	14.3	-23.4	16.4	5.1	12.5	4.2	-8.7	-11.8	-3.3	-3.1	1.3	-0.1	1	2.6	-1.4	0.5	-0.5	-0.1	-0.1	0	0
cash-flows.row.net-change-in-cash	-194.4	-294.4	656.8	154.4	732.5	229.9	247.9	62	120.6	-463.3	245.7	5.6	166.5	-28.5	16.6	85.3	61.5	-30.1	7.7	61.9	0.4	-0.1	0.5
cash-flows.row.cash-at-end-of-period	2986.24	727.7	864.1	1682.9	1528.5	796	566.1	312.5	250.5	129.9	593.2	347.5	341.8	175.4	203.9	187.3	102	40.6	70.7	63	1.1	0.7	557.9
cash-flows.row.cash-at-beginning-of-period	3180.64	1022.1	1682.9	1528.5	796	566.1	318.1	250.5	129.9	593.2	347.5	341.8	175.4	203.9	187.3	102	40.6	70.7	63	1.1	0.7	0.8	557.4
cash-flows.row.operating-cash-flow	56.83	-9.9	-247	664.8	212.9	509	628.2	234.1	304.5	-44.1	219	120.1	199.8	15.2	50.1	119	69.5	-14.6	10.7	15.8	-8.9	-9.7	-7.6
cash-flows.row.capital-expenditure	-178.08	-187.8	-187.5	-69.8	-92.3	-145.8	-170.4	-281.3	-386.7	-298.9	-140.5	-87.8	-50.6	-79.4	-30.2	-19.8	-39.2	-34.1	-15.1	-10.9	-8.7	-2.3	-0.3
cash-flows.row.free-cash-flow	-121.25	-197.7	-434.6	595.1	120.6	363.2	457.8	-47.3	-82.3	-343	78.5	32.2	149.1	-64.2	19.9	99.2	30.3	-48.7	-4.4	4.9	-17.6	-12	-7.9

Kasumiaruande rida

Under Armour, Inc. tulud muutusid võrreldes eelmise perioodiga 0.039%. UAA brutokasum on teatatud 2649.34. Ettevõtte tegevuskulud on 2365.53, mille muutus võrreldes eelmise aastaga on -0.955%. Kulud amortisatsioonikulud on 137.62, mis on 0.000% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 2365.53, mis näitab -0.955% 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 -0.416% kasvu võrreldes eelmise aastaga. Tegevustulu on 283.81, mis näitab 0.401% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 1.470%. Eelmise aasta puhaskasum oli 386.77.

common:word.in-mln USD Growth	TTM	2022	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2000
income-statement-row.row.total-revenue	5864.42	5903.6	5805.7	5683.5	4474.7	5267.1	5193.2	4976.6	4828.2	3963.3	3084.4	2332.1	1834.9	1472.7	1063.9	856.4	725.2	606.6	430.7	281.1	205.2	115.4	49.5	19.7	5.3
income-statement-row.row.cost-of-revenue	3199.38	3254.3	3158.1	2822	2314.6	2796.6	2852.7	2737.8	2584.7	2057.8	1572.2	1195.4	955.6	759.8	533.4	443.4	370.3	301.5	215.1	145.2	109.7	64.8	26.3	9.3	3
income-statement-row.row.gross-profit	2665.04	2649.3	2647.6	2861.5	2160.1	2470.5	2340.5	2238.7	2243.5	1905.5	1512.2	1136.7	879.3	712.8	530.5	413	354.9	305	215.6	135.8	95.4	50.7	23.2	10.4	2.3
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	0	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	23.98	16.8	27.2	-51.1	168.2	-5.7	-9.2	-3.6	-2.8	-7.2	-6.4	-1.2	-0.1	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	2368.43	2365.5	2388.3	2334.7	2171.9	2233.8	2182.3	2086.8	1823.1	1497	1158.3	871.6	670.6	550.1	418.2	327.8	278	218.8	158.3	100	70.1	40.7	18.9	7	1.6
income-statement-row.row.cost-and-expenses	5567.81	5619.8	5546.4	5156.7	4486.5	5030.4	5035.1	4824.7	4407.9	3554.8	2730.4	2067	1626.2	1309.9	951.6	771.1	648.3	520.3	373.4	245.2	179.8	105.5	45.2	16.4	4.6
income-statement-row.row.interest-income	0.37	0	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.interest-expense	-2.04	-12.8	17.3	-44.3	47.3	21.2	33.6	34.5	26.4	14.6	5.3	2.9	5.2	3.8	2.3	2.3	-0.8	0	0	2.9	0	0	0	0	-0.1
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	20.71	16.8	-29.4	-95.4	-648.9	-26.9	-192.4	-127.7	-2.8	-7.2	-6.4	-1.2	-0.1	-2.1	-1.2	-0.5	-7	2.8	1.8	-2.9	-1.3	-2.2	-0.9	-0.3	-0.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	23.98	16.8	27.2	-51.1	168.2	-5.7	-9.2	-3.6	-2.8	-7.2	-6.4	-1.2	-0.1	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	20.71	16.8	-29.4	-95.4	-648.9	-26.9	-192.4	-127.7	-2.8	-7.2	-6.4	-1.2	-0.1	-2.1	-1.2	-0.5	-7	2.8	1.8	-2.9	-1.3	-2.2	-0.9	-0.3	-0.1
income-statement-row.row.interest-expense	-2.04	-12.8	17.3	-44.3	47.3	21.2	33.6	34.5	26.4	14.6	5.3	2.9	5.2	3.8	2.3	2.3	-0.8	0	0	2.9	0	0	0	0	-0.1
income-statement-row.row.depreciation-and-amortization	140.79	137.6	137.6	222.2	165	180.7	181.8	173.7	144.8	100.9	72.1	50.5	43.1	36.3	31.3	28.2	21.3	14.6	9.8	6.5	3.2	1.2	0.9	0	-0.2
income-statement-row.row.ebitda-caps	437.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	296.61	283.8	202.6	486.3	156.3	236.8	-25	27.8	420.3	408.5	354	265.1	208.7	162.8	112.4	85.3	76.9	86.3	57.3	35.9	25.4	10	4.3	3.3	0.7
income-statement-row.row.income-before-tax	315.32	287.8	212.5	390.9	-492.5	209.8	-67.8	-10.3	391.1	386.7	342.2	261	203.4	156.9	108.9	82.4	69.9	89	59.1	33	24.1	7.7	3.4	3	0.6
income-statement-row.row.income-tax-expense	-95.49	-101	54.9	32.1	49.4	70	-20.6	38	132.5	154.1	134.2	98.7	74.7	59.9	40.4	35.6	31.7	36.5	20.1	13.3	7.8	2	0.7	0	0
income-statement-row.row.net-income	410.32	386.8	156.6	360.1	-541.9	139.8	-46.3	-48.3	258.7	232.6	208	162.3	128.8	96.9	68.5	46.8	38.2	52.6	39	19.7	16.3	5.7	2.8	3	0.6