Auckland International Airport Limited

Sembol: ACKDF

PNK

4.6676

USD

Bugünkü piyasa fiyatı

48.3763
F/K Oranı
0.2576
PEG Oranı
6.91B
MRK Kapağı
0.01%
DIV Verimi

Auckland International Airport Limited (ACKDF) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Auckland International Airport Limited (ACKDF). 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

Auckland International Airport 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	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

Nakit Akış Tablosu

Auckland International Airport 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	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

Gelir Tablosu Satırı

Auckland International Airport Limited'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin ACKDF 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	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