Andritz AG

Sembol: ADRZY

PNK

10.97

USD

Bugünkü piyasa fiyatı

1.9793
F/K Oranı
0.0430
PEG Oranı
5.44B
MRK Kapağı
0.06%
DIV Verimi

Andritz AG (ADRZY) Finansal Tablolar

Q: Nedir Andritz AG (ADRZY) toplam varlıklar?

Andritz AG (ADRZY) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Andritz AG (ADRZY). 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

Andritz AG'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	1772.2	2030.9	1757.7	1644.3	1504.8	1184.7	1637.3	1407.1	1359.4	1611.6	1387	1818.3	1615	1594.7	709.5	558.4	598.8	710.2	494	369.9	120.9	188.1
balance-sheet.row.short-term-investments	265.1	728.9	670.7	486.3	304	326	565.8	110.8	103.6	154.3	159.1	325.5	445.2	406.7	0	0	101.9	39.6	75.3	95.9	0	0
balance-sheet.row.net-receivables	2343	2149.2	1888	1631.4	1696.2	0	1406.7	1414.5	1197.5	1206.4	1150	1129.9	1042	868.1	656.1	0	0	0	-75.3	251.3	281.4	231.6
balance-sheet.row.inventory	1165.3	1135.5	905	761.2	842.4	869.3	761	736.9	665.4	693.2	673.8	405.3	411.7	334.9	319.9	0	250.6	213.7	198.8	140	107.7	113.2
balance-sheet.row.other-current-assets	601.7	2754.2	536.9	378.8	347.3	2235.1	599.5	726.3	711.1	476.5	509.5	320.7	290.5	339.9	854.6	1166.9	1017.4	847.4	459.8	116	177.8	84
balance-sheet.row.total-current-assets	5882.2	5920.6	5087.6	4559.2	4528.6	4289.1	4404.5	4284.9	3933.3	3987.8	3720.2	3674.2	3359.3	3137.5	2540.1	2321.6	1866.9	1771.3	1077.4	877.1	687.8	617
balance-sheet.row.property-plant-equipment-net	1247.5	1213.8	1170.7	1170.1	1295.2	1132.1	762.3	786.7	715.4	715.3	673.5	494.2	433.4	408	346	327.7	260.2	237.1	140.5	125.4	127.2	120.7
balance-sheet.row.goodwill	826.3	787	778.3	760	776.9	784.6	547.6	563.4	528.5	538.5	530.1	317.8	284.7	255.1	219.9	0	233.2	226	124	229.4	122.8	133.7
balance-sheet.row.intangible-assets	142.8	160.1	190.9	223.8	309.2	372.9	160.7	201.3	203.4	242.6	309.5	101.1	77.2	62	44.2	0	40.3	47.7	5.4	-114.8	4.9	5.7
balance-sheet.row.goodwill-and-intangible-assets	969.1	947.1	969.2	983.8	1086.1	1157.5	708.3	764.7	731.9	781.1	839.5	418.9	362	317.1	264.1	0	273.5	273.6	129.4	114.6	127.7	139.3
balance-sheet.row.long-term-investments	-178.9	-643.3	-554	-396.4	-190	-266	-468.9	-23.3	-13	-128.1	-133.5	-132.6	-195.8	-364.6	0	0	-62.1	-0.6	-59.1	-81.5	0	0
balance-sheet.row.tax-assets	211.7	239.7	241.9	207.8	179.5	167.2	152.6	187.5	183.3	212.4	200.3	121.6	107.2	91.7	89.2	76.2	57	59	21.8	21.9	18.9	17.7
balance-sheet.row.other-non-current-assets	365.7	813.9	757.4	532.2	334.7	438.7	706.5	198.1	227.2	399.2	271.3	584.7	500.6	446	69.9	360.8	112.1	45.7	81.2	95.9	5.4	15.1
balance-sheet.row.total-non-current-assets	2615.1	2571.2	2585.2	2497.5	2705.5	2629.5	1860.8	1913.7	1844.7	1979.8	1851.2	1486.7	1207.3	898.2	769.2	764.7	640.6	614.8	313.9	276.3	279.1	292.8
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	8497.3	8491.8	7672.8	7056.7	7234.1	6918.6	6265.3	6198.6	5778	5967.6	5571.4	5161	4566.6	4035.8	3309.3	3086.3	2507.5	2386.1	1391.3	1153.4	966.9	909.9
balance-sheet.row.account-payables	1022.9	983	811.1	749.7	668.9	604.2	461.2	499.7	478.5	493.4	453.2	420.4	438.6	305.3	260.3	306.3	314	340.7	151.4	133	104.6	84.1
balance-sheet.row.short-term-debt	477.8	298.2	120.5	143.5	178.8	464.9	82	80.3	28.5	227.5	64	239.8	59.5	40.4	31.5	36.9	130.7	25.5	3.7	11.6	11.6	4.3
balance-sheet.row.tax-payables	75.1	105.8	103.3	65.2	37.8	54	71.5	101.1	24.9	46.5	39.6	50.7	46	46	34.8	34.6	35.8	28.9	31.5	10.4	16.7	8.3
balance-sheet.row.long-term-debt-total	664.8	990.1	1247.4	1389.5	1440.8	947.7	791.8	496.6	454.8	429.5	570.5	550.8	376.8	400.2	22.7	0	221.6	319	106.4	105.8	5.4	0.6
Deferred Revenue Non Current	534.6	0	533.7	607	593.3	579.7	582.1	586.5	606.3	548.8	438.6	312.2	301.5	219	209.9	0	40.1	44.1	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1206.2	1790.1	1138	982.5	935	2693.9	943	958.1	910.1	1047.2	957.1	878.3	1854.8	687.2	1281.7	1412	1033	987.2	51.9	197.8	366.1	373.4
balance-sheet.row.total-non-current-liabilities	1343.2	1637.8	1927.7	2169.9	2236.9	1770.9	1565.7	1306.1	1282.6	1175.9	1222.4	970.1	777.6	713.6	717.4	719.2	512.4	589.2	243.5	242.3	228.9	210.6
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	209.5	207.4	231.2	232.7	260.1	30	18.3	20.3	15.9	15.4	16.3	17.4	8.5	8.9	1.1	0.5	1.4	1.4	0.6	1	1.4	0
balance-sheet.row.total-liab	6339.8	6657.1	6105.5	5801	6014.5	5587.8	4939.9	4854.4	4562.5	4952.8	4641.9	4127.2	3627.7	3241.4	2645.8	2508.9	2026	1971.5	1062.5	876.3	727.8	680.7
balance-sheet.row.preferred-stock	84.9	93.5	133.7	227.2	141.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	94.5	94.5	94.5	94.5	94.5
balance-sheet.row.retained-earnings	2348.3	2040	1792.5	1566	1413.5	1445.7	1387.7	1287.2	1144.9	894.2	768.1	867	756.2	616.1	0	402	326.9	262.4	191.4	143.2	92	82.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	-84.9	-93.5	-133.7	-227.2	-141.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-274.6	-295.4	-321.9	-412.4	-310.9	-234.4	-190.9	-63.7	-50.8	-0.2	27.6	36.5	36.5	36.5	559.5	36.5	36.5	46	34.5	32.2	46	46
balance-sheet.row.total-stockholders-equity	2177.7	1848.6	1574.6	1257.6	1206.6	1315.3	1300.8	1327.5	1198	998.1	899.7	1007.5	896.7	756.6	663.5	542.5	467.4	402.8	320.4	269.9	232.5	222.9
balance-sheet.row.total-liabilities-and-stockholders-equity	8497.3	8491.8	7672.8	7056.7	7234.1	6918.6	6265.3	6198.6	5778	5967.6	5571.4	5161	4566.6	4035.8	3309.3	3086.3	2507.5	2386.1	1391.3	1153.4	966.9	909.9
balance-sheet.row.minority-interest	-20.2	-13.9	-7.3	-1.9	13	15.5	24.6	16.7	17.5	16.7	29.7	26.3	42.2	37.8	0	34.9	14.2	11.7	8.3	7.2	6.6	6.2
balance-sheet.row.total-equity	2157.5	1834.7	1567.3	1255.7	1219.6	1330.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	86.2	85.6	116.7	89.9	114	60	96.9	87.5	90.6	26.2	25.6	192.8	249.3	42.1	32.1	44.8	39.8	39	16.1	14.4	3	3.4
balance-sheet.row.total-debt	1142.6	1288.3	1367.9	1533	1619.6	1412.6	873.8	576.9	483.3	657	634.4	790.6	436.3	440.6	54.2	36.9	352.3	344.5	110.1	117.4	17	4.9
balance-sheet.row.net-debt	-364.5	-13.7	280.9	374.9	418.8	553.8	-197.6	-719.4	-772.5	-800.3	-593.4	-702.2	-733.6	-747.4	-655.4	-521.6	-144.6	-326.1	-308.6	-156.5	-103.9	-183.2

Nakit Akış Tablosu

Andritz AG'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	504.3	402.6	321.7	203.7	180.9	304.2	400.6	398.4	376.4	299.4	80.3	331.6	321.7	247.9	149.6	210.5	198	165.9	110	76.6	49.3	45.7
cash-flows.row.depreciation-and-amortization	225	252.8	238.7	256	299.7	176.4	142.4	156.6	165.6	176.3	165.4	84.1	73.5	61.8	71.1	60.2	46.9	33.5	24.3	39.2	35.4	35.7
cash-flows.row.deferred-income-tax	9.4	-15.6	-59.1	-0.3	-1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-9.4	0.6	0.3	0.3	1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-445.5	19.8	-23.9	-7.7	358.9	-384.7	-66.6	-87.6	-268.5	-94.3	-42.8	11.2	123.8	475.6	183.8	74.3	-159.6	-17.7	118.8	116.2	-58.4	36
cash-flows.row.account-receivables	-234.8	-208.3	-247.3	-115.1	98.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-50.4	-193	-100.7	42.5	18.2	-23.1	-40.9	-8.7	38.4	5.8	-125.3	19.9	-53.5	36.9	45.6	-78.8	-33.3	44.3	-45	-17.7	5.2	2.3
cash-flows.row.account-payables	234.8	208.3	113.5	115.1	-98.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-395.1	212.8	210.6	-50.2	340.7	-361.6	-25.8	-78.8	-306.9	-100	82.5	-8.8	177.4	438.7	138.2	153.1	-126.3	-62	163.7	133.9	-63.6	33.7
cash-flows.row.other-non-cash-items	91.2	50.6	51.9	9.5	-17.9	-88.2	-229.8	-100.8	-94.1	-39.3	-109.2	-80.4	-85.3	-80.8	-58.9	-90	-83.8	-61.6	-26.5	-32.4	-21.7	-41.6
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	-170.8	-155	-110.3	-87.9	-122	-127.1	-115.5	-122.1	-96.2	-106.5	-111.4	-109.1	-77	-68.8	-70.5	-69.7	-48.2	-41.7	-25.1	-20.8	-20.7	-21.7
cash-flows.row.acquisitions-net	-36.4	-62	-41.7	-5	-12	-250.9	10.5	-104.1	-10.1	-33.7	-88.9	-52.9	-65.2	-57.9	17.2	0	-36.5	-57.8	-20.6	-5.2	0	0
cash-flows.row.purchases-of-investments	-174.3	-636.5	-579.8	-372.6	-259.2	-234.2	-652.7	-171.4	-119.9	-80.5	-19	-199.2	-247.2	-37.8	-101.9	-3.6	-68.9	-5.1	-10.1	-19.8	-0.2	-1.3
cash-flows.row.sales-maturities-of-investments	632.8	616.8	409	208	276.6	514.6	151.2	138.5	158	123.4	248.8	128.7	3.9	12.8	0	0	3.9	35.4	0	0	0	0
cash-flows.row.other-investing-activites	15.6	46.2	32.2	21.4	8.7	7.8	62.3	19.4	11.1	12	53.4	8.2	2.5	1.8	21.6	-119.8	33.2	20	11.8	16.6	-34.8	-16.1
cash-flows.row.net-cash-used-for-investing-activites	266.9	-190.5	-290.6	-236.1	-107.9	-89.8	-544	-239.6	-57.2	-85.3	83	-224.3	-383	-149.8	-133.7	-193.1	-116.5	-49.3	-44	-29.2	-55.6	-39.1
cash-flows.row.debt-repayment	-296.6	-90.3	-286.3	-120.2	-436.5	-505.7	-107.6	-43.7	-206.4	-30.5	-229.7	0	-10.6	-8.6	-9.6	0	0	0	-14.3	-3.6	0	0
cash-flows.row.common-stock-issued	8.5	0	70.4	21.7	347	555.4	400	73.2	1.5	3.2	7.1	1.9	13.5	0	0	0	0	0	0	1.3	0	0
cash-flows.row.common-stock-repurchased	0	-16	-4.7	-18.1	-39.8	-4.9	-48.3	-12.5	-38.8	-28.2	-21.3	0	0	-37.8	0	0	-20.2	0	-13	0	0	0
cash-flows.row.dividends-paid	-208.3	-163.8	-100.3	-49.9	-156.5	-156.6	-153.1	-137.8	-103.2	-51.9	-123.7	-113.6	-86.9	-51.7	-56.3	-51.1	-38.7	-25.6	-18	-12.9	-12.2	-12
cash-flows.row.other-financing-activites	85.8	-31.2	-34.5	-20.5	-79.8	-0.4	43.4	-2.4	44.9	56.5	-22.7	322.7	6.3	-5.2	-0.4	57.5	5.4	215.6	-0.6	-0.4	-1.1	55.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-410.6	-301.3	-355.4	-187	-365.5	-112.2	134.5	-123.2	-302	-50.9	-390.2	211	-77.6	-103.3	-66.4	6.4	-53.4	190.1	-45.9	-15.6	-13.3	43.2
cash-flows.row.effect-of-forex-changes-on-cash	-26.3	-4	44.7	-80.9	-5	-18.3	-52.6	36.6	-21.8	23.6	-51.5	-10.2	8.7	27	5.4	-6.8	-5.2	-9.1	8.3	-1.9	-2.9	-9.7
cash-flows.row.net-change-in-cash	205.1	215	-71	-42.8	342	-212.7	-224.9	40.6	-201.6	229.5	-265	323	-18.1	478.4	151.1	61.5	-173.7	251.8	144.8	153.1	-67.3	70.3
cash-flows.row.cash-at-end-of-period	1507.1	1302	1087	1158	1200.8	858.8	1071.5	1296.3	1255.7	1457.3	1227.9	1492.8	1169.9	1187.9	709.5	558.4	496.9	670.6	418.8	273.9	120.9	188.1
cash-flows.row.cash-at-beginning-of-period	1302	1087	1158	1200.8	858.8	1071.5	1296.3	1255.7	1457.3	1227.9	1492.8	1169.9	1187.9	709.5	558.4	496.9	670.6	418.8	273.9	120.9	188.1	117.8
cash-flows.row.operating-cash-flow	375	710.8	529.6	461.5	821.6	7.8	246.5	366.6	179.4	342.1	93.7	346.5	433.8	704.5	345.7	255	1.5	120.1	226.5	199.7	4.6	75.8
cash-flows.row.capital-expenditure	-170.8	-155	-110.3	-87.9	-122	-127.1	-115.5	-122.1	-96.2	-106.5	-111.4	-109.1	-77	-68.8	-70.5	-69.7	-48.2	-41.7	-25.1	-20.8	-20.7	-21.7
cash-flows.row.free-cash-flow	204.2	555.8	419.3	373.6	699.5	-119.4	131.1	244.6	83.2	235.6	-17.7	237.4	356.8	635.8	275.1	185.3	-46.7	78.4	201.4	178.9	-16.1	54.2

Gelir Tablosu Satırı

Andritz AG'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin ADRZY 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	8660	7542.9	6463	6699.6	6673.9	6031.5	5889	6039	6377.2	5859.3	5710.8	5176.9	4596	3553.8	3197.5	3665.8	3282.5	2709.7	1744.3	1481.3	1221.6	1111.4
income-statement-row.row.cost-of-revenue	4683.6	3928.9	3313.9	3658.8	3333.4	2989.3	2990.2	3107.6	3385	3151.9	3230.2	3046.9	2749.8	2037.3	1849	2147.4	1984.4	1689.9	1038.8	854.8	679.6	617.7
income-statement-row.row.gross-profit	3976.4	3614	3149.1	3040.8	3340.5	3042.2	2898.8	2931.3	2992.2	2707.4	2480.6	2130	1846.2	1516.5	1348.5	1518.4	1298.1	1019.8	705.5	626.5	542	493.7
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	44.1	2641.5	2348	2278.6	2705.3	48	53.1	34.9	35.2	64.4	61.1	32.2	-0.2	1271	1166	0.7	3.4	1.7	2.5	3.1	493	448.4
income-statement-row.row.operating-expenses	3330.6	3074.3	2720.6	2665.3	3096.6	2722.1	2619.2	2561.9	2604.3	2432.7	2451.3	1834.5	1532.5	1271	1166	789.9	1127.6	882.7	616.1	537.8	493	448.4
income-statement-row.row.cost-and-expenses	8014.2	7003.2	6034.5	6324.2	6430	5711.4	5609.4	5669.5	5989.3	5584.6	5681.5	4881.4	4282.3	3308.3	3015	2937.3	3112	2572.6	1655	1392.6	1172.7	1066.1
income-statement-row.row.interest-income	68.5	41	19.3	17.1	21.2	22.1	33.5	42.5	41.8	36.8	26.5	33.5	11	2.1	0	0	29.5	24.6	11.3	8.5	0	0
income-statement-row.row.interest-expense	48.9	32.3	40	46.2	69.3	46.5	44	37.7	32.5	37.7	35.1	29.7	0	0	0	0	25.1	19.3	8.1	6.5	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-26.8	-1.3	-24.4	-103.2	-63.9	-15.8	1.3	12.7	7.3	3.7	-9.5	-2.8	9	2.4	2.6	-8.1	5.5	6.1	3.4	0.5	0.4	0.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	44.1	2641.5	2348	2278.6	2705.3	48	53.1	34.9	35.2	64.4	61.1	32.2	-0.2	1271	1166	0.7	3.4	1.7	2.5	3.1	493	448.4
income-statement-row.row.total-operating-expenses	-26.8	-1.3	-24.4	-103.2	-63.9	-15.8	1.3	12.7	7.3	3.7	-9.5	-2.8	9	2.4	2.6	-8.1	5.5	6.1	3.4	0.5	0.4	0.5
income-statement-row.row.interest-expense	48.9	32.3	40	46.2	69.3	46.5	44	37.7	32.5	37.7	35.1	29.7	0	0	0	0	25.1	19.3	8.1	6.5	0	0
income-statement-row.row.depreciation-and-amortization	225	252.8	238.7	256	299.7	176.4	142.4	156.6	165.6	176.3	165.4	84.1	73.5	61.8	71.1	60.2	46.9	33.5	24.3	39.2	35.4	35.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	715	542.2	464	384	244.8	320	399.3	385.8	369.1	295.7	89.8	334.5	312.7	245.5	147.1	218.5	192.6	159.8	106.7	76.1	48.9	45.3
income-statement-row.row.income-before-tax	688.2	540.9	439.6	280.9	180.9	304.2	400.6	398.4	376.4	299.4	80.3	331.6	321.7	247.9	149.6	210.5	198	165.9	110	76.6	49.3	45.7
income-statement-row.row.income-tax-expense	183.9	138.3	117.9	77.1	58.2	84.5	135	123.6	106	89.4	27.1	89.4	90.3	71	46.7	63.4	61.9	44.6	29.8	22.7	18.8	18.1
income-statement-row.row.net-income	510.2	409.6	325.5	207.1	127.8	222	263	274.6	267.7	210.9	66.6	243.6	231.5	177	102.9	147	132.7	118.5	78.7	52.9	30.5	27.6