Chu Kong Shipping Enterprises (Group) Company Limited

Sembol: 0560.HK

HKSE

0.8

HKD

Bugünkü piyasa fiyatı

7.7648
F/K Oranı
1.9412
PEG Oranı
896.94M
MRK Kapağı
0.03%
DIV Verimi

Chu Kong Shipping Enterprises (Group) Company Limited (0560-HK) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Chu Kong Shipping Enterprises (Group) Company Limited (0560.HK). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Chu Kong Shipping Enterprises (Group) Company Limited'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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	1038.8	1063.6	1045.1	964.1	1278.7	1226	1060.9	817.7	912.8	533.1	601	584.7	331.2	278.8	585.4	653.8	672.6	349	320.9	39	137.3	220.5	285.1
balance-sheet.row.short-term-investments	53.1	31.2	0	238.1	409.4	320.7	291.8	0	0	0	0	0	0	0	-4.5	1.5	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	457.1	364.7	326.3	393.8	390.7	248.2	310	335.4	318.5	211.3	181	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	21.2	22.3	27.1	32.4	1.8	1.3	2.6	4.7	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	165.3	146.1	135.8	143.6	141.1	172.3	383.9	228.7	414.5	300.1	311.3	29.3	30.2	27.6	28.6	260.2	226.5	191.1	161.8	261.5	198.3	195.5	143.6
balance-sheet.row.total-current-assets	1517.2	1450.6	1398.6	1390.3	1671.2	1647.8	1757.5	1386.5	1646.5	1044.6	1093.3	942.3	696	565.7	901.1	914	899.2	540	482.7	300.5	335.6	416	428.6
balance-sheet.row.property-plant-equipment-net	1983.9	2068.8	2174	2013.5	1733.9	1664	1631.1	1623.6	1455.4	1530.4	1368.9	1250.1	1217.8	1068.7	594.9	348.6	254.3	184.2	180.9	51.2	50.4	2	2.7
balance-sheet.row.goodwill	228.1	228.6	231.9	230.8	35.3	36.1	37.8	35.4	37.8	40.1	40.2	39.3	39	37.2	31.2	18.4	17.5	16.3	15.7	0	0	0	0
balance-sheet.row.intangible-assets	329.6	234.6	239.8	237.8	43.6	417.1	449	457.6	489.8	533.1	455.6	421.7	375.1	302.8	401.5	343.4	328.8	306.3	280.4	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	557.7	463.2	471.7	468.6	78.9	453.2	486.9	492.9	527.5	573.2	495.8	421.7	414.1	340	432.7	361.9	346.2	322.6	296.1	0	0	0	0
balance-sheet.row.long-term-investments	486.3	467.6	510.4	552.7	534.8	552.2	576.8	498.5	589.8	564.7	552.2	0	0	0	350.8	366.6	0	0	0	0	0	0	297
balance-sheet.row.tax-assets	1.3	8.1	1	1.2	4.5	4.8	5.8	6.8	1.1	1.7	2.2	2.8	3.5	0.4	0.3	0.3	0.5	0.1	0.2	0	0	0	0
balance-sheet.row.other-non-current-assets	0	111.5	142.2	147.5	350.6	-4.8	-5.8	-6.8	-1.1	-1.7	-2.2	585.6	578	598	9.9	6.1	412.5	387.9	341.6	364.8	347.2	332.4	31.5
balance-sheet.row.total-non-current-assets	3029.2	3119.2	3299.3	3183.4	2702.7	2669.5	2694.8	2615	2572.8	2668.3	2416.9	2260.2	2213.4	2007	1388.6	1083.6	1013.5	894.8	818.8	416	397.6	334.4	331.2
balance-sheet.row.other-assets	0	0	0	0	0	14.3	12.5	22.7	29.3	21.1	7.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	4546.3	4569.8	4697.9	4573.7	4373.9	4331.5	4464.8	4024.2	4248.6	3734	3517.3	3202.4	2909.4	2572.7	2289.7	1997.6	1912.7	1434.8	1301.4	716.5	733.2	750.3	759.8
balance-sheet.row.account-payables	291	247.6	191.4	216.3	263.1	271.3	308.5	340.4	632.5	341.7	327	277.2	477.2	434	325.2	224.8	252.8	0	0	0	0	0	0
balance-sheet.row.short-term-debt	235.9	266.8	295.4	130.3	81.6	117.7	108.5	267.1	299.9	292.5	289.3	250.8	236.6	187	26.1	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	15.1	7.8	6.9	0	20.4	8.4	15.1	21.5	23.7	25.5	28.6	18.3	12.5	14.2	4.9	4.8	3.8	0	0	1.2	0	0	0
balance-sheet.row.long-term-debt-total	118.1	148.7	181.8	126.8	140.7	159	270.9	65.7	97.2	168.7	180.9	161.8	74	85.4	40.9	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	50.5	1.8	3.8	5.5	6.4	10.1	3.2	5.1	7.7	92.2	107.5	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	245.7	258.9	281.9	323.9	311.4	310.2	380	348.7	23.7	404.5	380.4	352.4	78.7	14.2	4.9	4.8	3.8	216.2	184.2	19.3	16.7	15.3	14.3
balance-sheet.row.total-non-current-liabilities	270.1	286.8	362.8	251.2	262	159	270.9	65.7	97.2	168.7	180.9	231.6	140.8	139.7	65.4	12.5	5.4	4.6	4.5	0.1	0.3	0	0
balance-sheet.row.other-liabilities	0	0	0	0	0	95.2	93.6	88.2	91.1	79.7	73.4	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	50.5	43.7	76.4	19.2	32.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1048.3	1074.5	1146.7	942.2	926.8	965.1	1161.5	1110.1	1144.4	1287.1	1251	1112	933.3	774.9	421.7	242.1	262	220.8	188.7	19.4	17	15.3	14.3
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
balance-sheet.row.common-stock	1415.1	1415.1	1415.1	1415.1	1415.1	1415.1	1376.3	1333.2	1333.2	877.8	90	90	90	90	90	90	90	75	75	75	75	75	75
balance-sheet.row.retained-earnings	1509.1	1463.7	1397.9	1499	1486.8	2350.2	2212.9	2031.4	1881	1562.1	1406.6	40.5	22.5	956.4	27	27	0	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	262.7	289.7	417.4	367.5	248.1	286.4	383.4	251.2	367.6	0	0	-443.3	-379.9	-276	-173.6	-149.5	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	0	-972.7	-967.9	-957.2	-695.5	-202	591.7	2233.7	2064.9	941.2	1848.6	1778.4	1556.4	1134.6	1033.2	622.1	641.3	660.1	670.5
balance-sheet.row.total-stockholders-equity	3186.9	3168.5	3230.4	3281.6	3150	3079.1	3004.7	2658.6	2886.2	2237.8	2088.2	1920.9	1797.5	1711.6	1792	1745.9	1646.4	1209.6	1108.2	697.1	716.3	735.1	745.5
balance-sheet.row.total-liabilities-and-stockholders-equity	4546.3	4569.8	4697.9	4573.7	4373.9	4331.5	4464.8	4024.2	4248.6	3734	3517.3	3202.4	2909.4	2572.7	2289.7	1997.6	1912.7	1434.8	1301.4	716.5	733.2	750.3	759.8
balance-sheet.row.minority-interest	311.1	326.8	320.8	349.9	297	287.4	298.6	255.5	218	209	178.1	169.6	178.6	86.3	76.1	9.6	2.2	2.2	2.3	0	0	0	0
balance-sheet.row.total-equity	3498	3495.3	3551.2	3631.5	3447.1	3366.5	3303.3	2914.1	3104.2	2446.9	2266.4	2090.5	1976.1	1797.8	1868.1	1755.5	1648.5	1211.8	1110.5	697.1	716.3	735.1	745.5
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	539.4	498.8	510.4	790.7	944.2	872.9	868.6	498.5	589.8	564.7	552.2	531.7	508.2	587.9	346.3	368.1	407.8	383.1	336.7	364.8	347.2	297	297
balance-sheet.row.total-debt	404.5	459.1	553.5	276.4	254.4	276.7	379.4	332.8	397.2	428.6	470.2	412.6	310.6	272.4	67	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	-581.3	-573.3	-491.6	-449.7	-614.8	-628.6	-389.8	-484.9	-515.6	-104.5	-130.8	-172.1	-20.5	-6.4	-518.4	-652.3	-672.6	-349	-320.9	-39	-137.3	-220.5	-285.1

Nakit Akış Tablosu

Chu Kong Shipping Enterprises (Group) Company Limited'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	114.1	93.5	44.1	49.8	214.1	226.1	269	321.8	265	221.3	190.9	143.6	155.6	100.1	26.6	54.6	143.1	121.1	90.1	83.7	68.1	79.2	65.6
cash-flows.row.depreciation-and-amortization	0	161.7	155.1	139	121	92.8	92	96	96.8	90.8	79.4	80.5	73.1	55	35.5	27.9	0	0	0	0	0	10.7	13.2
cash-flows.row.deferred-income-tax	0	0	0	0	0	-86.2	-47.1	14.5	97.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	-2.3	1.1	2	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-12.5	19.9	-93.2	-0.4	88.5	46	-16.6	-97.2	20.4	-70.9	134.9	22.2	-54.9	14.7	13.3	0	0	0	0	0	-24	-19.7
cash-flows.row.account-receivables	0	-50.9	59	39.4	21.1	87.2	43.9	-12.6	-97.2	20.4	-70.9	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	4.8	5.2	-0.3	-0.5	1.4	2.1	-3.9	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	0	33.6	-44.3	-132.2	-21	-74.2	20.7	-31	-8.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	0	0	0	74.2	-41.3	62.1	16.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-114.1	61.9	104.6	30.6	24.1	-114.2	-51.9	-179.5	-85.7	-39.1	13.4	-35.2	-95.7	-45.8	-12.8	-32.3	-76.3	-62.6	-55	-4.9	-18	-49.5	-34.8
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
cash-flows.row.investments-in-property-plant-an-equipment	0	-119	-184.8	-254.5	-153.6	-172.3	-128.7	-86.4	-82.1	-275.9	-187.6	-109.1	-156.2	-97.9	-194.6	-103.7	-104.4	-43.9	-15.5	-41.3	-59.5	-1.3	-4.7
cash-flows.row.acquisitions-net	0	2.1	-146.5	-166.1	71.5	91.8	32.5	10	51.6	0	0	-79.3	94.4	-588.7	-61.7	-31.4	0	0	0	-78.8	-55.3	-52.3	0
cash-flows.row.purchases-of-investments	0	-31.2	0	-2.3	-118.3	-33.7	-308.6	-35.6	0	0	0	-45.8	0	0	-36.1	-13.7	-8.6	-4	-15.3	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	31.2	238.1	171.4	4.8	117.5	276.1	25.7	0	0	0	48.7	0	0	-7.3	125.9	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	0	1.2	1.2	2.4	8.6	100.6	14.5	37.6	36.1	-53.8	-1.3	41.7	-84.1	134.8	92.4	-31.6	90.5	48.8	88.5	49.6	30.2	12.1	-44.6
cash-flows.row.net-cash-used-for-investing-activites	0	-115.6	-92	-249.2	-187.1	103.9	-390.3	-13.1	5.5	-329.7	-189	-143.8	-145.9	-551.8	-207.2	-54.3	-22.5	1	57.7	-70.5	-84.6	-41.5	-49.3
cash-flows.row.debt-repayment	0	-45.4	-204.8	-35.9	-91.7	-94	-61.6	-186.5	-191	-173.6	-324.6	-12.3	-114.7	-62.4	0	0	0	0	-14.2	-14	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	455.4	0	1.8	0	0	2.7	0	0	322.5	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	-264.4	0	322.8	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	-22.4	-22.4	-33.6	-106.5	-49.9	-54.7	-86.4	-108	-67.5	-58.5	-22.5	-52.4	-45	0	-54	-55.5	-37.5	-22.5	-37.5	-37.5	0	0
cash-flows.row.other-financing-activites	0	-50.7	321.3	31	-3	-8.5	110.3	-31.5	6	207.3	365.5	105.3	190.6	239.3	-22.5	7.9	-8.9	0	0	0	0	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	0	-118.4	94	-38.5	-201.2	-152.4	-6	-304.4	162.4	-33.8	-15.8	70.5	23.5	134.6	-22.5	-46.1	258.1	-37.5	-36.7	-51.5	-37.5	0	0
cash-flows.row.effect-of-forex-changes-on-cash	0	-52.1	-5.9	18.2	-6.6	-20	-8.5	-1.4	-8.3	2.3	8.3	3.1	6.5	2.9	0.7	16.4	21.2	6.1	3.3	0	0	0	0
cash-flows.row.net-change-in-cash	0	-12.7	319	-143.2	-36.1	136.2	-48.5	-95.1	379.6	-67.8	16.2	253.6	39.3	-360	-165	-20.4	323.7	28.1	59.4	-43.2	-72	-25.1	-25
cash-flows.row.cash-at-end-of-period	1032.4	1032.4	1045.1	726.1	869.3	905.3	769.2	817.7	912.8	533.1	601	584.7	331.2	278.8	585.4	652.3	672.6	349	320.9	261.5	304.8	376.2	401.2
cash-flows.row.cash-at-beginning-of-period	1032.4	1045.1	726.1	869.3	905.3	769.2	817.7	912.8	533.1	601	584.7	331.2	291.9	638.8	750.4	672.6	349	320.9	261.5	304.8	376.8	401.2	426.2
cash-flows.row.operating-cash-flow	0	304.6	323.7	126.2	358.8	204.6	356.2	223.8	179	293.4	212.8	323.8	155.2	54.3	64	63.6	66.8	58.5	35.1	78.7	50.1	16.4	24.3
cash-flows.row.capital-expenditure	0	-119	-184.8	-254.5	-153.6	-172.3	-128.7	-86.4	-82.1	-275.9	-187.6	-109.1	-156.2	-97.9	-194.6	-103.7	-104.4	-43.9	-15.5	-41.3	-59.5	-1.3	-4.7
cash-flows.row.free-cash-flow	0	185.6	138.9	-128.3	205.1	32.4	227.5	137.4	96.9	17.6	25.2	214.6	-1	-43.6	-130.6	-40.1	-37.6	14.6	19.5	37.5	-9.4	15.1	19.5

Gelir Tablosu Satırı

Chu Kong Shipping Enterprises (Group) Company Limited'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 0560.HK brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	2553.8	2899.5	2268.4	1854.5	2147.9	2404.5	2428.5	2381.9	2507.4	1828.9	1619.3	1514.6	1384.4	1107.3	815.8	943.3	870.7	780.6	625.4	614	493.1	450.6	403.5
income-statement-row.row.cost-of-revenue	2268.4	2644.7	2007.2	1668.4	1844	2004.4	1944.5	1867.9	1989.2	1388.8	1213.1	1164.2	1086.2	875.1	666.6	808.9	748.2	664.6	521.7	500.1	412.3	364.3	307.3
income-statement-row.row.gross-profit	285.5	254.9	261.3	186.1	303.9	400.1	484	514	518.3	440.1	406.2	350.4	298.2	232.2	149.2	134.5	122.5	116	103.7	113.9	80.8	86.3	96.2
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
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	37.5	36.5	8.8	1.8	1.7	1.5	1.5	28.5	20.2	12.9	12.3	-79.7	-45.7	-9.5	-34.1	-37.4	-15.7	-15.3	-10.9	-5.3	-8.8	-21.8
income-statement-row.row.operating-expenses	315.3	307.7	300.8	286.3	296.1	148.8	170.5	142.8	184.8	146.7	142.6	221.3	142.7	132.2	122.6	79.8	66.7	69.6	58.1	64.3	56.6	58	57.8
income-statement-row.row.cost-and-expenses	2583.6	2952.3	2307.9	1954.7	2140.1	2153.2	2115	2010.6	2174	1535.5	1355.7	1385.5	1228.9	1007.2	789.2	888.7	814.9	734.2	579.8	564.4	468.9	422.3	365.1
income-statement-row.row.interest-income	15.7	11.9	10.1	22.3	26.8	12.4	12.2	4.4	2.4	5.1	7.5	4.5	4.2	4	10.2	13.6	21.7	9.2	0	0	0	0	0
income-statement-row.row.interest-expense	23.3	27.9	21.8	15.9	14.9	12	12.8	9.9	11.1	9.8	12	11.3	7.3	5	-58.4	-77	-97.6	-82.5	0.4	1.4	-59.2	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	152.4	203	168.9	193	121.5	129.4	111.1	135	80.8	78.9	83.8	-14.1	40.9	-5	54.8	76.7	97.4	82.4	51.3	52.1	59.2	0	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	37.5	36.5	8.8	1.8	1.7	1.5	1.5	28.5	20.2	12.9	12.3	-79.7	-45.7	-9.5	-34.1	-37.4	-15.7	-15.3	-10.9	-5.3	-8.8	-21.8
income-statement-row.row.total-operating-expenses	152.4	203	168.9	193	121.5	129.4	111.1	135	80.8	78.9	83.8	-14.1	40.9	-5	54.8	76.7	97.4	82.4	51.3	52.1	59.2	0	0
income-statement-row.row.interest-expense	23.3	27.9	21.8	15.9	14.9	12	12.8	9.9	11.1	9.8	12	11.3	7.3	5	-58.4	-77	-97.6	-82.5	0.4	1.4	-59.2	0	0
income-statement-row.row.depreciation-and-amortization	148.3	161.7	155.1	139	121	92.8	92	96	96.8	90.8	79.4	80.5	73.1	55	35.5	27.9	0	82.4	51.7	53.5	59.2	10.7	13.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-29.8	-52.8	-39.5	-100.1	7.8	134.3	214.5	240.6	250.2	209.4	172.2	143.6	155.6	100.1	26.6	54.6	55.8	46.4	45.6	49.6	24.2	28.3	38.4
income-statement-row.row.income-before-tax	122.6	150.2	129.3	92.9	129.3	263.7	325.6	375.6	331.1	288.3	256	187.6	196.4	155.8	81.4	131.3	153.2	128.7	96.9	101.7	83.4	79.2	65.6
income-statement-row.row.income-tax-expense	31.8	23.1	27.9	9.2	34.3	41.1	49.3	49.2	60.6	58.4	55.5	42.4	38.7	27.9	9.1	14.9	10.3	7.7	7	18.1	15.3	15.5	10.4
income-statement-row.row.net-income	114.1	93.5	44.1	49.8	214.1	226.1	269	321.8	232.4	221.3	190.9	135.8	146.8	136.9	75.8	116.6	143.1	121.1	90.1	83.7	68.1	63.6	55.2