Etn. Fr. Colruyt NV

Symboli: CUYTF

PNK

44.7

USD

Markkinahinta tänään

3.6062
P/E-suhde
-0.1337
PEG-suhde
5.55B
MRK Cap
0.05%
DIV Tuotto

Etn. Fr. Colruyt NV (CUYTF) Tilinpäätöstiedotteet

Q: Mikä on Etn. Fr. Colruyt NV (CUYTF) taseen loppusumma?

Etn. Fr. Colruyt NV (CUYTF) kokonaisvarat ovat .

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Etn. Fr. Colruyt NV (CUYTF). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

Etn. Fr. Colruyt NV verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos 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

Kassavirtalaskelma

Etn. Fr. Colruyt NV taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

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

Tuloslaskelmarivi

Etn. Fr. Colruyt NV liikevaihto muuttui NaN% edelliseen kauteen verrattuna. CUYTF:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos 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