Sichuan Xichang Electric Power Co.,Ltd.

シンボルマーク: 600505.SS

SHH

11.42

CNY

今日の市場価格

-172.9919
PER（株価収益率
6.4872
PEGレシオ
4.16B
MRK キャップ
0.00%
DIV利回り

Sichuan Xichang Electric Power Co.,Ltd. (600505-SS) 財務諸表

Q: Sichuan Xichang Electric Power Co.,Ltd.600505.SS 総資産とは何ですか？

Sichuan Xichang Electric Power Co.,Ltd. (600505.SS) 総資産は .

Q: 企業のフリーキャッシュフローとは？

フリーキャッシュフローは .

Download

年次四半期

リニア対数

チャート上ではのダイナミクスにおけるデフォルトの数値を見ることができる。Sichuan Xichang Electric Power Co.,Ltd. (600505.SS). 会社の収益は NaN M の平均を示し、これは NaN % の成長率です。全期間の平均売上総利益は NaN M であり、NaN % である。平均売上総利益率は NaN % である。昨年度の純利益成長率はNaN % で, NaN % % に等しい。に等しい.,

年次四半期

10Y 20Y 30Y 40Y

貸借対照表

Sichuan Xichang Electric Power Co.,Ltd.の財政の軌跡に飛び込むと、平均的な資産の伸びが観察される。この率は、興味深いことに、であり、会社の最高と最低の両方を反映している。前期比で比較すると、この数字はに調整される。過去1年間を振り返ってみると、総資産の変動は NaN となる. 総株主資本によって示される株主価値は、報告通貨でのNaN で評価される。この面の前年比変化はNaN% である.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	209	286.2	211.4	292.7	296.5	342.6	141.9	144.6	137.2	159.6	190.3	252.8	80.3	159.6	24.2	18.2	37.2	20	8.1	13.6	183.3	102.5	51.4	12.5	16.9
balance-sheet.row.short-term-investments	0	-4.8	-8.9	-11.7	-13.9	-16	-17.3	-18.5	-14.5	-15.5	-10.1	-16.4	-17	-17	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	198	295.9	226.9	261.9	248.7	186.4	136.6	137.6	59.5	39.8	70.6	54.2	12.1	26.5	40.7	67.2	203.9	237.4	250	508.3	295.7	129.8	199.9	107	126.5
balance-sheet.row.inventory	22.1	32.1	30.5	36.5	44.8	41.4	27.2	20.3	11.2	5.7	2	2	2.4	2.6	2.9	3.3	5.6	4.7	8.5	5.5	8.2	11.7	13.3	6.4	26.4
balance-sheet.row.other-current-assets	82.9	22.7	68.9	55.2	54.5	44.5	22.6	33.8	0.8	-0.8	2	3.8	6.8	22.7	127	136.6	-67	-67.3	-77.2	-197.3	-35.8	-29.3	-69.1	4.9	15.9
balance-sheet.row.total-current-assets	511.9	637	537.7	646.3	644.4	614.9	328.4	336.2	208.6	204.3	264.8	312.8	101.6	211.4	194.8	225.3	179.7	194.8	189.4	330.1	451.4	214.8	195.5	130.8	185.7
balance-sheet.row.property-plant-equipment-net	3694.1	3809	3684.8	3156.8	2687.2	2304.9	2011.2	1939.3	1924.5	1456.9	1454	1369.9	1290.7	1214.5	1157.8	1089.9	1139.3	1313.2	1275.8	1245.4	964.8	808	582.9	497.4	398.9
balance-sheet.row.goodwill	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
balance-sheet.row.intangible-assets	63.9	66.3	68.5	62.9	63.5	47.1	44.1	41.1	39	41.6	29.9	29.4	30.4	28.2	29.5	30.4	32.9	36.6	37.6	38.9	24	25.5	16.7	18.1	12
balance-sheet.row.goodwill-and-intangible-assets	63.9	66.3	68.5	62.9	63.5	47.1	44.1	41.1	39	41.6	29.9	29.4	30.4	28.2	29.5	30.4	32.9	36.6	37.6	38.9	24	25.5	16.7	18.1	12
balance-sheet.row.long-term-investments	103.4	101.3	101.3	102.1	112.9	56.8	56.6	85.9	88.8	104.6	112.5	144.4	130	218.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	14.1	12.9	12.4	11.6	9.7	9.9	10.8	11	9.1	9.8	12.5	9.9	12.9	10.6	9.4	31.2	29.3	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	4.2	4.8	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1	1	1	1	275.1	276.3	271.6	93.5	81.1	68.6	67	107.3	61.6	62.2	12.1
balance-sheet.row.total-non-current-assets	3879.6	3994.3	3868.3	3334.8	2874.8	2420	2124.1	2078.7	2062.7	1614.4	1609.9	1554.6	1465	1472.8	1471.8	1427.8	1473.2	1443.3	1394.5	1352.9	1055.8	940.9	661.2	577.7	423
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	0	0
balance-sheet.row.total-assets	4391.6	4631.3	4406.1	3981.1	3519.2	3034.8	2452.5	2414.9	2271.4	1818.7	1874.8	1867.4	1566.6	1684.2	1666.5	1653.1	1653	1638.2	1584	1683	1507.2	1155.7	856.6	708.4	608.6
balance-sheet.row.account-payables	252.6	179.1	213.9	243.2	172.4	173.7	166	153.1	444.4	59.7	57.9	40.8	27.2	32.9	44.6	43.4	62.7	127.4	103.6	97.5	41.4	39.2	54	25.9	29.5
balance-sheet.row.short-term-debt	172.2	269.6	172.7	50.4	29.1	33.7	68.5	41.3	14.9	19.4	153	214.8	110.3	397.2	268.4	407.7	668	644.3	462	507	575	218.1	120.4	255.7	207.1
balance-sheet.row.tax-payables	11.1	13.7	16.2	14.5	6.6	15.3	19.1	18.6	13.4	2.9	-1.3	2.8	9	28.6	16.6	11.5	5.7	6.4	8.4	12.9	3.8	0.3	-0.9	-1	-2
balance-sheet.row.long-term-debt-total	2060.8	1911.3	1782.1	1534.6	1282	925.2	401.5	455	207.2	237	291.7	354.6	215.8	173.8	418.7	339.4	136.7	156.7	347.7	326.7	198.7	236.1	331	96.7	70.5
Deferred Revenue Non Current	24	25.2	30	40.5	45.5	40.5	45.5	48.7	40.1	6.8	3.2	0	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	248.9	264.5	26.4	26.3	209.8	392.7	112.8	74	51.7	39.6	31.1	24.1	25.4	25.9	22.5	23.9	6.6	409	415.9	1	0.7	0.3	0	0.9	0.5
balance-sheet.row.total-non-current-liabilities	2070.6	2125.7	1987.9	1739.6	1480.4	1097.4	566	614.7	340.6	365.6	346.1	407.6	280.9	242.1	509.3	785.8	578.6	183.2	364.7	343.7	216.1	253.1	333.5	96.7	80.5
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	0
balance-sheet.row.capital-lease-obligations	1.1	1.5	1.7	1.9	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-liab	2984.5	3170.2	2947.6	2538.9	2128.7	1712.8	1189.1	1186.2	1150.6	800.5	905.8	953.7	712.8	1052.7	1218.8	1360.4	1425.8	1488	1482.4	1065.2	891.8	617.4	542.2	456.1	394.3
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	0	0
balance-sheet.row.common-stock	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	364.6	297	297	297	297	165	110	110	110
balance-sheet.row.retained-earnings	565.8	627.4	599.4	574.6	555.8	542.5	499	474.2	435.8	390.1	346.8	298.2	245	80.2	-85.9	-242.3	-311.8	-392.5	-440.9	75.8	77.4	48.6	62.4	42.2	21.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	261	254.1	242.5	234.7	246.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	20.9	20.9	20.9	20.9	12.4	206.3	198.8	192.2	184.8	176.2	168.7	161.3	153.6	134.7	126.2	126.2	130.9	202.7	202.7	202.2	195.7	316.2	133.6	92	73.1
balance-sheet.row.total-stockholders-equity	1212.2	1266.9	1227.3	1194.8	1179.5	1113.3	1062.4	1031	985.1	930.9	880	824.1	763.2	579.5	404.9	248.5	183.6	107.3	58.8	575	570.1	529.8	306	244.2	204.5
balance-sheet.row.total-liabilities-and-stockholders-equity	4391.6	4631.3	4406.1	3981.1	3519.2	3034.8	2452.5	2414.9	2271.4	1818.7	1874.8	1867.4	1566.6	1684.2	1666.5	1653.1	1653	1638.2	1584	1683	1507.2	1155.7	856.6	708.4	608.6
balance-sheet.row.minority-interest	168.8	194.1	231.1	247.5	210.9	208.7	201.1	197.7	135.7	87.4	89	89.6	90.6	51.9	42.8	44.2	43.5	42.9	42.8	42.9	45.3	8.5	8.5	8.1	9.9
balance-sheet.row.total-equity	1381	1461	1458.4	1442.2	1390.5	1322	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	103.4	96.5	92.3	90.5	99.1	40.8	39.4	67.4	74.2	89.1	102.4	128	113	201.4	257.5	258.3	123.5	85.9	73.3	60.6	58.9	99	58.2	58.5	3.5
balance-sheet.row.total-debt	2234	2180.9	1954.7	1584.9	1311.1	958.9	470	496.3	222	256.4	444.7	569.4	326.1	571	687.1	747.1	804.7	801	809.7	833.7	773.7	454.2	451.4	352.4	277.6
balance-sheet.row.net-debt	2025.1	1894.7	1743.4	1292.2	1014.7	616.3	328.1	351.7	84.9	96.8	254.5	316.7	245.8	411.4	662.9	728.9	767.5	781	801.6	820.1	590.4	351.6	400	339.9	260.7

キャッシュフロー計算書

Sichuan Xichang Electric Power Co.,Ltd. の財務状況は、直近の期間においてフリー・キャッシュ・フローに顕著な変化が見られ、NaN の推移を示している。同社は最近、NaN を発行して株式資本を拡大し、前年度と比較してNaN の差を示した. 当社の投資活動は、報告通貨で NaN に相当する正味現金使用量をもたらしました。これは、NaN の前年からのシフトです. 同時期に、同社は NaN, NaN、および NaN を記録しており、同社の投資および返済戦略を理解する上で重要です. 財務活動によるキャッシュ・フローはNaN となり、前年同期との差はNaN となった。また、NaN を株主への配当に充当した。同時に、NaN と呼ばれるその他の財務操作も行っており、これらもこの期間のキャッシュフローに大きな影響を与えた. これらの要素を総合すると、会社の財務状況とキャッシュフロー管理に対する戦略的アプローチの包括的な絵が描かれる。

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	45.6	46	40.7	46.1	70.7	44.6	55.9	61	60.1	66.3	70.8	182.9	173.8	155	70.1	53.5	48.7	-489.9	33.3	34.5	22.7	24.4
cash-flows.row.depreciation-and-amortization	174.1	146.5	148.1	129.3	129.9	119.1	119	98.5	103.2	118.2	71.5	80	45.5	46.9	41.3	41.7	41.6	42.7	40.7	35.9	25.7	15.3
cash-flows.row.deferred-income-tax	-0.5	-0.8	-2	8.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0.5	0.8	2	-8.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	43.3	-27.2	31.9	-9	29.5	-27.9	-53.3	36.9	-21.4	-25.1	-48.4	-14.2	-1.2	55.3	-21.6	-61.8	-11.1	-50.7	12.6	1.2	13.7	12.3
cash-flows.row.account-receivables	-19	-55.2	-26.4	-46.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-2.3	6	8.4	-3.4	-4.2	-6.9	-9.1	-5.5	-3.5	0.1	0.4	0.2	-0.1	2.6	0.5	-1	3.8	0.2	-2	3.5	1.9	-3.5
cash-flows.row.account-payables	65.1	22.8	51.8	32	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-0.5	-0.8	-2	8.7	33.7	-21	-44.3	42.4	-17.9	-25.2	-48.8	-14.4	-1.1	52.7	-22.1	-60.9	-14.9	-51	14.6	-2.3	11.8	15.7
cash-flows.row.other-non-cash-items	52.2	30.4	37.3	27.3	35.5	83.7	43.9	26.1	26.9	13	-2.2	-133.5	-54.4	-82.6	73.1	53.1	22	578.8	47.6	27.9	28.3	21.3
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	-312	-547.9	-439.7	-512	-500.5	-173.3	-470.2	-233.4	-89	-119.3	-160.3	-152.6	-83.8	-94.5	-133.4	-41.5	-65.3	-111.9	-342.4	-135.1	-119.2	-44.6
cash-flows.row.acquisitions-net	12.5	0	0	0.5	0	0	0	0	2.5	0	0	10.8	0	0	0.2	0	0.2	5.2	0	0.2	0.1	0.3
cash-flows.row.purchases-of-investments	-12.5	0	-0.5	0	0	-8.8	0	0	-125	0	0	-29.6	0	0	-8.7	0	-5.3	-30.3	0	-195.6	-61.8	-19.7
cash-flows.row.sales-maturities-of-investments	0.8	1.7	1.2	0	0	0	0	1.1	129.8	26.4	1.9	234.5	129.4	1.3	23.9	9.4	4.9	133	0.5	38.9	25.3	2.6
cash-flows.row.other-investing-activites	-8	-7	-10	-10	4	9.5	12.5	0	10	31.3	41.6	-0.4	114.2	56.3	19.5	10.2	24.1	-2.9	8.5	14	0.7	5.2
cash-flows.row.net-cash-used-for-investing-activites	-319.2	-553.2	-448.9	-521.5	-496.5	-172.6	-457.6	-232.4	-71.8	-61.6	-116.8	62.8	159.7	-36.9	-98.4	-21.9	-41.5	-6.8	-333.4	-277.6	-154.9	-56.2
cash-flows.row.debt-repayment	-228.6	-51.3	-27.4	-55	-531.2	-26.3	-15.4	-34.4	-119.2	-222.8	-111.8	-406.7	-385.6	-251	-266.4	-200.4	-145.1	-297	-630.6	-422	-517.4	-386.9
cash-flows.row.common-stock-issued	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.common-stock-repurchased	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.dividends-paid	-85.2	-89.6	-79.3	-71.4	-46.1	-34.6	-32.5	-25.2	-32.2	-31.8	-30.1	-15.8	-38.4	-39.2	-51.7	-59.3	-46.3	-53	-68.2	-61.2	-40.1	-41.4
cash-flows.row.other-financing-activites	395.6	418.3	329.8	398.6	1018	1.9	348.8	52.5	0	81.1	334.1	158.2	255.7	153.5	242.8	204.6	131.4	266	728.1	741.9	672	450.1
cash-flows.row.net-cash-used-provided-by-financing-activities	81.7	277.4	223.1	272.2	440.7	-58.9	301	-7	-151.4	-173.5	192.2	-264.2	-168.4	-136.7	-75.3	-55	-60	-84	29.3	258.7	114.6	21.8
cash-flows.row.effect-of-forex-changes-on-cash	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.net-change-in-cash	77.7	-80	32.2	-55.6	209.8	-12	8.7	-16.9	-54.4	-62.6	167.2	-86.3	155.1	1	-10.7	9.6	-0.3	-9.9	-169.7	80.7	50.1	38.9
cash-flows.row.cash-at-end-of-period	286.2	208.5	288.5	256.4	311.9	102.2	114.2	105.4	122.3	176.7	239.3	72.1	158.4	3.3	2.3	13.1	3.5	3.7	13.6	183.3	102.5	51.4
cash-flows.row.cash-at-beginning-of-period	208.5	288.5	256.4	311.9	102.2	114.2	105.4	122.3	176.7	239.3	72.1	158.4	3.3	2.3	13.1	3.5	3.7	13.6	183.3	102.5	52.4	12.5
cash-flows.row.operating-cash-flow	315.1	195.7	258	193.7	265.5	219.5	165.4	222.4	168.8	172.5	91.8	115.2	163.7	174.6	163	86.5	101.2	80.9	134.3	99.6	90.4	73.3
cash-flows.row.capital-expenditure	-312	-547.9	-439.7	-512	-500.5	-173.3	-470.2	-233.4	-89	-119.3	-160.3	-152.6	-83.8	-94.5	-133.4	-41.5	-65.3	-111.9	-342.4	-135.1	-119.2	-44.6
cash-flows.row.free-cash-flow	3.2	-352.2	-181.7	-318.3	-235	46.1	-304.8	-11	79.8	53.2	-68.5	-37.4	79.9	80.2	29.6	45	35.9	-30.9	-208.1	-35.5	-28.9	28.7

損益計算書の行

Sichuan Xichang Electric Power Co.,Ltd. の売上は前期比 NaN% の変化。600505.SS の売上総利益は NaN と報告されている。同社の営業費用は NaN で、前期比NaN% の変化を示している. 減価償却費は NaN であり、前期からの増減率は NaN% である。営業費用は NaN と報告されており、前年比NaN% の変化を示している。販売・マーケティング費用は NaN で、前年度比 NaN% の変化である。直近の数字に基づくEBITDAは NaN で、前年比NaN% の伸びを示す。営業利益は NaN で、前年度比NaN% の変化を示している。当期純利益の増減率は NaN%。前年度の当期純利益は NaN であった。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	1392	1283.1	1081.5	961.9	948.4	945.4	919.7	900.7	837	763.1	652.7	620.5	554.1	510.7	400	394.4	333	264.8	255.7	228.6	185.6	163.9	127.6	138.4	126
income-statement-row.row.cost-of-revenue	1230.7	1015.7	858.7	758.4	749.2	717.1	670.5	673	653.6	583.4	465.1	474.6	405	280.7	190.5	168	147	113.3	92.6	91.2	67	76.1	56.1	68.5	70.8
income-statement-row.row.gross-profit	161.3	267.5	222.8	203.5	199.2	228.3	249.2	227.7	183.3	179.7	187.6	146	149.1	230.1	209.4	226.5	186	151.4	163	137.4	118.6	87.8	71.5	69.9	55.3
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0.1	93.8	77.1	73.4	72.9	3.1	-8.3	6.1	15.7	8.5	14.3	20.4	12.4	-2.3	120.9	0.2	-1.1	0.6	-406.6	-0.6	-2.5	2.7	3.5	5.3	16.2
income-statement-row.row.operating-expenses	136.6	147.1	124.4	111.4	111.9	110.9	100	101.6	86.3	81.9	104.8	89.7	82.7	101.6	96.8	78.8	68.7	81.2	198.2	60.5	51.3	34.8	24.7	22.2	21.5
income-statement-row.row.cost-and-expenses	1367.3	1162.8	983.1	869.8	861	828.1	770.5	774.6	739.9	665.4	569.9	564.3	487.8	382.3	287.4	246.8	215.7	194.5	290.8	151.7	118.3	110.9	80.8	90.7	92.3
income-statement-row.row.interest-income	2.5	-1.5	1.7	1.6	1.9	1.2	0.9	1.1	1.2	2.5	3.9	1.4	2	0.4	0.1	0.3	0.1	0.2	0.4	3.2	1.1	0.7	0.3	0.8	0
income-statement-row.row.interest-expense	87.9	44	19.7	20.8	18.7	21.5	21.7	20.8	14	18.6	19.2	19.4	14.7	23	29.5	41.6	55.6	42.8	42.5	41.4	28.8	30.2	24	22.3	18.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-77.5	-43.7	-27.1	-29.8	-20.8	-28.8	-82.3	-52	-21.5	-22.7	-5.2	19.3	138.2	69.9	78.3	-64.5	-61.8	-16.3	-445.7	-35.4	-26.1	-29.5	-21.3	-17.8	-4.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.1	93.8	77.1	73.4	72.9	3.1	-8.3	6.1	15.7	8.5	14.3	20.4	12.4	-2.3	120.9	0.2	-1.1	0.6	-406.6	-0.6	-2.5	2.7	3.5	5.3	16.2
income-statement-row.row.total-operating-expenses	-77.5	-43.7	-27.1	-29.8	-20.8	-28.8	-82.3	-52	-21.5	-22.7	-5.2	19.3	138.2	69.9	78.3	-64.5	-61.8	-16.3	-445.7	-35.4	-26.1	-29.5	-21.3	-17.8	-4.2
income-statement-row.row.interest-expense	87.9	44	19.7	20.8	18.7	21.5	21.7	20.8	14	18.6	19.2	19.4	14.7	23	29.5	41.6	55.6	42.8	42.5	41.4	28.8	30.2	24	22.3	18.4
income-statement-row.row.depreciation-and-amortization	242.8	174.1	146.5	148.1	129.3	129.9	119.1	119	98.5	103.2	118.2	71.5	80	45.5	46.9	41.3	41.7	41.6	42.7	40.7	35.9	25.7	15.3	26	8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	24.7	108.1	89.9	83.6	79.4	85.4	75.2	71.5	59.9	66.7	63.5	55.1	192.5	200.7	70.7	83.6	56.8	56.2	-76.6	42.1	40.9	26.3	27.7	27.9	25.7
income-statement-row.row.income-before-tax	-52.8	64.4	62.8	53.9	58.7	88.6	66.9	74.1	75.5	75.1	77.6	75.5	204.5	198.4	190.9	83.1	55.6	55.4	-482.1	41.5	39.8	26.3	28.4	31.5	35.7
income-statement-row.row.income-tax-expense	16.3	18.8	16.8	13.2	12.6	17.9	22.3	18.2	14.6	15	11.3	4.7	21.7	24.6	35.8	13	2	6.7	7.8	8.1	5.3	3.6	4	5.1	6.1
income-statement-row.row.net-income	-44.6	45.2	42.5	34.1	37.1	63	41.2	56	65.2	61.8	66.9	71.8	183.7	174.6	156.4	69.5	53	48.5	-489.8	33.1	34	22.6	24	25.6	29.2