Auckland International Airport Limited

シンボルマーク: ACKDF

PNK

4.6676

USD

今日の市場価格

48.3763
PER（株価収益率
0.2576
PEGレシオ
6.91B
MRK キャップ
0.01%
DIV利回り

Auckland International Airport Limited (ACKDF) 財務諸表

Q: Auckland International Airport LimitedACKDF 総資産とは何ですか？

Auckland International Airport Limited (ACKDF) 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。Auckland International Airport Limited (ACKDF). 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

Auckland International Airport Limited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	107.8	24.7	79.5	765.3	37.3	106.7	45.1	52.6	38.5	41.4	69.2	42.8	46.1	36.1	34.3	0.7	1.6	0.3	0.5	0.3	4.2	6.7	0	-2.2	52
balance-sheet.row.short-term-investments	1.6	0	0	15.4	0	0	0.6	0.7	0	0.5	0	0.1	2	0.9	1.7	0.3	0	0	0	0	0	0	0	0	52
balance-sheet.row.net-receivables	44.3	21.5	18.2	37	39.1	53.5	43.9	31.9	32.4	26.3	25.3	21	24.3	19.8	17.3	14.8	12.1	11.9	10.9	11.7	6.7	6	12.8	7.6	7.1
balance-sheet.row.inventory	-1.5	21.6	20.9	30.8	0	0.2	0.1	0.1	7	0	0	0	0.1	0.1	0.1	0.2	0.1	0.1	0.1	0.5	0.5	0.5	0.4	0.3	0.2
balance-sheet.row.other-current-assets	8.7	7	7.2	15.4	29.9	18	2.7	3.3	9.5	5.9	5.2	5.5	7	6.8	4.2	13.7	10.2	10.9	3.1	1.5	2.8	3	2.2	3.3	1.3
balance-sheet.row.total-current-assets	160.8	74.8	125.8	848.5	106.3	178.4	104	102.9	87.4	73.6	99.7	69.3	77.5	68.8	61	32.9	28.9	26.9	18.3	13.9	14.2	16.1	15.5	9	60.7
balance-sheet.row.property-plant-equipment-net	7548.3	6986.1	6832	6060.8	6577.1	6378	4947.8	4708.1	3884.1	3761.5	3020.2	3021.9	3035.4	2532.9	2547.6	2523	2543.7	2533.4	1083.4	995.6	979.8	986.3	785.5	768	784.2
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	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.goodwill-and-intangible-assets	0	-24.5	-46.6	-47	-29.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	3120.2	3063.9	2795.8	2157.4	1851.1	1530	1369.6	1191.7	1011.7	891.8	801.6	759.7	743.9	652	473.4	529.2	333.6	196.5	178.2	160.2	122.7	2.1	83.3	59.9	54.6
balance-sheet.row.tax-assets	0	24.5	46.6	47	29.1	0	0	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	0	28.1	29.2	230.5	162.6	110.4	82.1	138.8	118.3	6.9	17.1	24.7	9.5	8.4	6.1	7.8	0.8	1.1	0	0	0	98.8	0	-162	-52
balance-sheet.row.total-non-current-assets	10668.5	10078.1	9657	8448.7	8590.8	8018.4	6399.5	6038.6	5014.1	4660.3	3838.9	3806.3	3788.7	3193.2	3027.1	3060	2878.1	2731	1261.6	1155.7	1102.5	1087.2	868.8	665.9	786.7
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	10829.3	10152.9	9782.8	9297.2	8697.1	8196.8	6503.5	6141.5	5101.5	4733.9	3938.6	3875.5	3866.2	3262.1	3088.1	3092.9	2906.9	2757.9	1279.9	1169.7	1116.7	1103.3	884.3	674.9	847.4
balance-sheet.row.account-payables	12.5	10.4	1.3	7.9	9.8	7.6	5.4	3.9	3.3	4.1	3.9	0.9	1.6	1.4	2.4	23.5	0.5	0.6	0.6	0.3	25.9	20.4	21.7	20.8	9
balance-sheet.row.short-term-debt	428.8	515.6	220	320.8	441.8	166.8	421.1	396.9	217.6	380.1	131.7	181.8	432	206.8	273	300.8	319	259.8	238.8	187.9	342.9	0	1.3	6.5	1.1
balance-sheet.row.tax-payables	0	0	0	0	15.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	1388.3	961	1172.8	1824.4	1748.6	1893.5	1635.6	1490	1504.9	1126.8	1010.2	926.9	652.6	885.2	803.7	741.7	595.4	601.8	401.4	375	200	350	320	290	273.4
Deferred Revenue Non Current	0	15.7	67.9	134.6	88.4	38.9	36.1	56.9	22.2	33.1	21.7	31.6	41.1	25.8	29.3	3.8	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	154.9	84.1	104.7	138.6	108.4	154.7	137	91.4	89	69.9	70.6	61.5	65.4	56.7	46.9	26.1	57.1	40.6	180.4	22.1	0	0	0.5	13.5	38.6
balance-sheet.row.total-non-current-liabilities	1855.6	1391.9	1523.3	2192.8	2104.2	2185.6	1911	1768.6	1748.7	1360.8	1232.9	1158.5	899.6	1083.6	924.7	845.8	595.9	601.8	402.5	376.4	200.6	350.7	320.6	233.1	273.9
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	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-liab	2451.8	2002	1849.3	2660.1	2664.2	2514.7	2474.5	2260.8	2058.6	1815	1439	1402.8	1398.7	1348.4	1247	1196.3	972.5	902.8	822.4	586.7	569.4	371	344.1	273.8	322.7
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	1680.8	1680.2	1679.2	1678.6	468.2	404.2	348.3	332.7	332.3	332.3	348.8	348.8	338.4	313.2	174.7	170.3	169.2	166.9	163.9	160.4	157.6	215	212	210	216
balance-sheet.row.retained-earnings	2024.6	1970.7	1776.1	1308.2	1247.8	981.3	580.6	472.4	393.3	338.7	203.6	182	158.4	150.5	220.3	251.8	-34	-25.4	-28.3	111.4	87.1	64.2	44.2	6.1	19.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	4672.1	4500	4478.2	3650.3	4316.9	4296.6	3100.1	3075.6	2317.3	2247.8	1947	1942	1970.7	1449.9	1446.2	1474.6	1799.3	1713.6	321.9	311.2	302.6	453.1	284	283.9	289.3
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-98.9	0
balance-sheet.row.total-stockholders-equity	8377.5	8150.9	7933.5	6637.1	6032.9	5682.1	4029	3880.7	3042.9	2918.9	2499.5	2472.8	2467.5	1913.6	1841.1	1896.6	1934.5	1855.1	457.5	583	547.3	732.3	540.2	401	524.7
balance-sheet.row.total-liabilities-and-stockholders-equity	10829.3	10152.9	9782.8	9297.2	8697.1	8196.8	6503.5	6141.5	5101.5	4733.9	3938.6	3875.5	3866.2	3262.1	3088.1	3092.9	2906.9	2757.9	1279.9	1169.7	1116.7	1103.3	884.3	674.9	847.4
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	0
balance-sheet.row.total-equity	8377.5	8150.9	7933.5	6637.1	6032.9	5682.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3121.8	3063.9	2795.8	2157.4	1851.1	1530	1370.2	1192.4	1011.7	892.3	801.6	759.8	745.9	652.9	475.1	529.5	333.6	196.5	178.2	160.2	122.7	2.1	83.3	59.9	106.6
balance-sheet.row.total-debt	1817.1	1476.6	1392.8	2145.2	2190.4	2060.3	2056.7	1886.9	1722.5	1506.9	1141.9	1108.7	1084.6	1092	1076.7	1042.5	914.4	861.6	640.2	562.9	542.9	350	321.3	296.5	274.4
balance-sheet.row.net-debt	1710.9	1451.9	1313.3	1379.9	2153.1	1953.6	2011.6	1834.3	1684	1465.6	1072.8	1065.9	1038.5	1055.9	1042.4	1041.8	912.8	861.3	639.7	562.6	538.7	343.3	321.3	296.5	274.4

キャッシュフロー計算書

Auckland International Airport Limited 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
cash-flows.row.net-income	43.2	191.6	466.6	193.9	523.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.depreciation-and-amortization	145.3	113.1	120.9	112.7	102.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	-19.2	-22.1	28.7	-53.8	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-239.9	-238.6	-271.9	-162.3	-247.3	0	0	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	2.8	2.7	-17.7	-18.1	3.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-receivables	-23.1	-3.1	9.3	22.8	2.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	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
cash-flows.row.account-payables	73.8	-9.3	-39.4	40.3	-45.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-47.9	15.1	12.4	-81.2	46.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	375.3	49.5	-267.5	106.5	-8.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-465.1	-224.8	-141.9	-240.5	-239.1	-310.3	-247.9	-124.4	-79	-60.7	-55	-46.5	-35.6	-42.9	-82.5	-136	-84.3	-101	-105.1	-78.2	-37.3	-82.1	-66.5	-44.2	-33.9
cash-flows.row.acquisitions-net	17.6	0.4	0.4	0.1	9.2	15.4	0	0	13.4	0	0	0	-23.5	-170.8	0	0	0	0	0	0	0.2	1.1	0	0	0
cash-flows.row.purchases-of-investments	-112.9	-53.8	-73.5	-159.3	-83.3	-87.2	-99.8	-103.7	-61.2	-55.6	-32.2	-36.3	-31.6	-8.3	-7.3	-3.4	-15.2	-4.4	-7.1	0	-0.2	-1.1	0	0	0
cash-flows.row.sales-maturities-of-investments	1.8	3	5	-0.1	1.5	357.4	0	0	0.5	0	0	-1	0.9	0	0	0	0	0	0	0	0	2.1	0	0	0
cash-flows.row.other-investing-activites	-19.4	-8	-6.5	3.2	-7	-8.8	10.4	10.4	9.1	13.6	12.1	13.5	7.5	-2.1	-3.5	-6.8	-2.3	-0.8	-0.9	-0.6	-0.3	-1.9	-1.8	0.7	0.1
cash-flows.row.net-cash-used-for-investing-activites	-578	-283.2	-216.5	-396.6	-318.7	-33.5	-337.3	-217.7	-130.6	-102.7	-75.2	-70.3	-82.3	-224.1	-93.3	-146.1	-101.9	-106.3	-113.1	-78.7	-37.8	-83	-68.3	-43.5	-33.8
cash-flows.row.debt-repayment	-352	-72	-714.9	-250	-75	-329	-305	-126	-490.1	-50	-50.4	-1508.9	-2183	-2685	-3355.6	-3825.3	-2049.9	-1612.7	-757.9	-576	-638.9	-349.2	-330	0	-112.7
cash-flows.row.common-stock-issued	0	0	0	1178.1	0	0	0.1	0.4	0	0	0	11	25.1	138.5	4.5	1.2	2.3	3.5	3.6	2.4	1.7	3	2	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	-454.1	0	-10.9	0	0	0	0	0	-8.2	0	0	-212.7	0	0	0	0
cash-flows.row.dividends-paid	0	0	0	-104.3	-201.6	-198.2	-210.8	-188.1	-170.2	-82.7	-156.7	-120.3	-111	-103.4	-75.9	-124.6	-100.1	-246.9	-98.6	-70	-60.6	-51.5	-42.8	-63.4	-151.4
cash-flows.row.other-financing-activites	704	199.2	184.6	125	150	301.1	538.4	275	565.8	900	0	2998.8	2186.3	2699.5	3384	3959.5	2103.7	3666.1	835.2	596	1663.5	377.9	354.8	30.7	0
cash-flows.row.net-cash-used-provided-by-financing-activities	352	127.2	-530.3	948.8	-126.6	-226.1	22.7	-38.7	-94.5	-136.8	-106.3	-129.7	-82.6	49.6	-43.1	10.8	-44	-31.3	-17.7	-47.6	-78.7	-19.8	-16	-32.7	-38.6
cash-flows.row.effect-of-forex-changes-on-cash	0	5	1.9	-3.1	-2.2	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	81.5	-54.8	-685.8	728	-69.4	61.6	-7.5	14.1	-2.9	-27.8	26.3	-3.3	10.1	1.7	33.6	-0.9	1.3	-0.2	0.2	-3.9	-2.5	6.8	1.1	-0.2	-1.1
cash-flows.row.cash-at-end-of-period	106.2	24.7	79.5	765.3	37.3	106.7	45.1	52.6	38.5	41.4	69.2	42.8	46.1	36.1	34.3	0.7	1.6	0.3	0.5	0.3	4.2	6.7	-0.1	-1.2	-1.1
cash-flows.row.cash-at-beginning-of-period	24.7	79.5	765.3	37.3	106.7	45.1	52.6	38.5	41.4	69.2	42.8	46.1	36.1	34.3	0.7	1.6	0.3	0.5	0.3	4.2	6.7	-0.1	-1.2	-1	0.1
cash-flows.row.operating-cash-flow	307.5	96.2	59.1	178.9	378.1	0	307.1	270.5	222.2	211.7	207.8	196.7	174.9	176.3	170.1	134.4	147.2	137.4	131	122.5	0	109.6	85.4	0	0
cash-flows.row.capital-expenditure	-465.1	-224.8	-141.9	-240.5	-239.1	-310.3	-247.9	-124.4	-79	-60.7	-55	-46.5	-35.6	-42.9	-82.5	-136	-84.3	-101	-105.1	-78.2	-37.3	-82.1	-66.5	-44.2	-33.9
cash-flows.row.free-cash-flow	-157.6	-128.6	-82.8	-61.6	139	-310.3	59.2	146.1	143.2	151	152.8	150.2	139.3	133.4	87.6	-1.6	62.8	36.4	25.9	44.3	-37.3	27.5	18.9	-44.2	-33.9

損益計算書の行

Auckland International Airport Limited の売上は前期比 NaN% の変化。ACKDF 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	622.7	281.9	257.7	542.3	717.2	656.4	603.5	548	482.5	448.3	421.9	317.9	217.1	196.6	208.4	309.2	287.6	273.8	282.6	236.8	205.3	201.1	189.4	0	0
income-statement-row.row.cost-of-revenue	330.2	250.8	240.7	271.1	258.5	0	0	0	0	0	0	0	0	0	0	0	0	0	18.5	17.8	0	0	0	0	0
income-statement-row.row.gross-profit	292.5	31.1	17	271.2	458.7	656.4	603.5	548	482.5	448.3	421.9	317.9	217.1	196.6	208.4	309.2	287.6	273.8	264.1	219	205.3	201.1	189.4	0	0
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	-123.7	222.8	556.1	86.7	273.8	474.2	117.9	92.1	67.3	72.2	48.3	106.6	142	157.1	78.1	53.9	33.3	31.5	0	25.6	22.7	21.6	0	0	0
income-statement-row.row.operating-expenses	31.7	262	251.2	300	290.6	252.5	234.1	216.5	193.3	184.2	179.7	172.1	156.1	124.2	123.8	131.8	122.3	104.2	74.6	72.4	84.2	80.8	81	0	0
income-statement-row.row.cost-and-expenses	361.9	262	251.2	300	290.6	252.5	234.1	216.5	193.3	184.2	179.7	172.1	156.1	124.2	123.8	131.8	122.3	104.2	93.1	90.2	84.2	80.8	81	0	0
income-statement-row.row.interest-income	3.2	0.3	4.9	1.7	1.8	2.2	2.3	1.7	3.3	2	2.8	1.6	1.5	1.7	2.6	0.6	1.1	0.5	0.1	0.8	1.8	0.9	0	0	0
income-statement-row.row.interest-expense	82.1	53.7	94	71.8	78.5	77.2	72.8	79.1	86	68.2	66.7	69	70.4	71.9	75.6	72.5	62.7	54.9	36.2	33.5	30.4	18.8	20.4	18.6	20.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-227.7	203.1	576.4	25.3	282	490.9	137.3	83.7	79.8	83.8	58.2	115.9	146.6	156.1	73.9	55	33.3	31.5	-36.2	25.6	22.7	-0.2	10.3	-18.6	-20.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-123.7	222.8	556.1	86.7	273.8	474.2	117.9	92.1	67.3	72.2	48.3	106.6	142	157.1	78.1	53.9	33.3	31.5	0	25.6	22.7	21.6	0	0	0
income-statement-row.row.total-operating-expenses	-227.7	203.1	576.4	25.3	282	490.9	137.3	83.7	79.8	83.8	58.2	115.9	146.6	156.1	73.9	55	33.3	31.5	-36.2	25.6	22.7	-0.2	10.3	-18.6	-20.3
income-statement-row.row.interest-expense	82.1	53.7	94	71.8	78.5	77.2	72.8	79.1	86	68.2	66.7	69	70.4	71.9	75.6	72.5	62.7	54.9	36.2	33.5	30.4	18.8	20.4	18.6	20.3
income-statement-row.row.depreciation-and-amortization	145.3	113.1	124.7	112.7	102.2	75	77.9	73	64.8	63.5	62.1	64.5	56.8	55.7	54.8	47	43.1	38.5	31.9	31.5	30.6	31.8	30.7	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	260.8	230.2	588	339	710.4	883.1	509	416.9	372.3	349.9	303.3	263.2	209.2	231.2	166.2	233	199.7	201.6	189.6	173	150.5	121.1	78.3	94.4	85.3
income-statement-row.row.income-before-tax	33.1	169.6	493.2	197.4	631.9	805.9	436.2	337.8	286.3	281.8	236.6	194.3	138.6	158.2	85.4	160.4	136.9	146.7	153.4	139.5	120.1	102.3	88.6	75.7	65
income-statement-row.row.income-tax-expense	1	-22	29	3.5	108.4	155.8	103.3	75.4	62.8	65.9	58.6	52	37.9	128.5	43.7	47.5	44.8	43.4	153.4	139.5	120.1	102.3	88.6	75.7	65
income-statement-row.row.net-income	43.2	191.6	464.2	193.9	523.5	650.1	332.9	262.4	223.5	215.9	178	142.3	100.8	29.7	41.7	113	92	103.2	105.6	94.3	83.5	71.5	-0.1	0.3	0.2