Dymatic Chemicals,Inc.

符号: 002054.SZ

SHZ

4.92

CNY

今天的市场价格

51.5297
市盈率
-2.0039
PEG比率
2.37B
MRK市值
0.01%
DIV收益率

Dymatic Chemicals,Inc. (002054-SZ) 财务报表

Q: 什么是 Dymatic Chemicals,Inc. (002054.SZ) 总资产是多少？

Dymatic Chemicals,Inc. (002054.SZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Dymatic Chemicals,Inc. (002054.SZ). 的默认数据。公司收入显示 1445.128 M 的平均值，即 0.127 % 增长率。整个期间的平均毛利润为 417.964 M，即 0.117 %. 平均毛利率为 0.305 %. 公司去年的净收入增长率为 -0.649 %，等于 0.266 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Dymatic Chemicals,Inc. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 -0.036. 在流动资产领域，002054.SZ 的报告货币为2577.752. 这些资产中的很大一部分，即 676.716 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.188%. 公司的长期投资虽然不是其重点，但以报告货币计算的825.223（如果有的话）为825.223。这表明与上一报告期相比，42.486% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 2411.498. 这一数字表明，0.153% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 2506.405. 这方面的年同比变化率为 0.004%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为1190.01，存货估值为 396.77，商誉估值为 79.52（如有. 无形资产总额（如果有）按 320.04 估值. 应付账款和短期债务分别为 607.23 和 437.66. 债务总额为2849.16，债务净额为 2172.44. 其他流动负债为 156.46，加上总负债 4156.88. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	2784.23	676.7	833.3	738.4	510	399.3	441.7	251.3	311	223.8	220	238.5	193.5	163.6	132.4	174.5	148.7	167.4	241.4	73.9	60.2	65.1
balance-sheet.row.short-term-investments	-574.48	-184.3	8	8	-72.8	-65.2	530.9	-78.2	-92.9	-37.2	-34.5	-29.6	-21.4	-11.6	-8.8	-6.2	-7.9	0	0	0	0	0
balance-sheet.row.net-receivables	4701.47	1190	1572.4	1031.5	945.6	835.9	690.3	821.6	746.9	657	594.5	612.1	579.7	574.6	421.6	371.2	331.8	291.2	247	246.9	172.5	129.8
balance-sheet.row.inventory	1584.52	396.8	509.7	312.8	196	193.7	219.7	217.4	264	172.2	177.5	162	132.5	158.1	136.3	123	131.3	140.1	132.2	98.6	91.4	84.8
balance-sheet.row.other-current-assets	461.85	314.3	246.4	164.2	56.1	26.9	20.6	140.3	8.9	13.2	12.5	4.2	10.2	-15.2	8	0.3	0.2	0.2	-10.1	-20.8	-10	-7.9
balance-sheet.row.total-current-assets	9597.16	2577.8	3161.7	2246.9	1707.7	1455.8	1372.3	1430.6	1330.8	1066.2	1004.5	1016.9	915.8	881.1	698.3	669	612	599	610.6	398.5	314.2	271.8
balance-sheet.row.property-plant-equipment-net	12553.86	3218.9	2981.7	2363.4	1126.3	732.3	683.2	699.8	717.7	589	546	303.8	290	270.7	272.5	260.7	223.5	144.1	79.1	73.7	72.9	72.1
balance-sheet.row.goodwill	318.07	79.5	79.5	79.5	79.5	79.5	82.1	89.6	105.5	88.7	91.6	66.9	66	66	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1275.12	320	304.9	216.6	200.6	103.8	113.3	111.9	114.7	70.7	74.9	74.7	67.8	70.5	60.2	60.3	57.8	56.9	50	47.2	47.7	20.4
balance-sheet.row.goodwill-and-intangible-assets	1593.19	399.6	384.4	296.1	280.1	183.3	195.4	201.5	220.2	159.4	166.5	141.5	133.8	136.6	60.2	60.3	57.8	56.9	50	47.2	47.7	20.4
balance-sheet.row.long-term-investments	3125.84	825.2	579.2	520.9	563.1	602.7	0	605.7	596.7	597.2	833.5	767	752.9	703.5	801.4	551.7	464	0	0	0	0	0
balance-sheet.row.tax-assets	594.93	147.7	146.9	90.6	36.2	20.2	29.2	27.5	26.7	15.5	20.8	11.9	11.4	10	8.5	10.8	8.4	6.4	0	0	0	0
balance-sheet.row.other-non-current-assets	452.17	62.7	246.3	157.5	260.2	37.9	651.8	45.8	51.3	61.8	25	14.8	10.1	6.7	7.3	7.2	7.6	337.5	9.1	9.8	5.3	4.1
balance-sheet.row.total-non-current-assets	18319.99	4654.1	4338.6	3428.5	2265.9	1576.4	1559.6	1580.2	1612.5	1422.9	1591.7	1239.1	1198.1	1127.4	1149.8	890.8	761.2	544.9	138.1	130.7	125.8	96.6
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	27917.15	7231.8	7500.3	5675.4	3973.6	3032.2	2931.9	3010.8	2943.4	2489.1	2596.2	2256	2113.9	2008.6	1848	1559.7	1373.2	1143.9	748.7	529.2	440	368.4
balance-sheet.row.account-payables	2518.53	607.2	783.7	306.5	289.5	94.8	65.2	103.7	114.6	91.3	99.7	52	52.5	66	80.7	105.5	88.2	135.5	70	52.1	39.4	35.5
balance-sheet.row.short-term-debt	1663.51	437.7	357.3	140.2	395.5	382.8	346.8	543.8	337.2	155.9	273.8	92	80	231	302	208.7	344.1	316.7	88	97	96	70
balance-sheet.row.tax-payables	114.2	28.7	748.5	21.9	17	17.4	14.2	20.5	31.8	38	22.9	25.3	23.4	31.9	5.9	12.4	8.5	13	7.9	10	6.3	7.6
balance-sheet.row.long-term-debt-total	9472.21	2411.5	2113.5	1793.3	505.1	228.3	339.5	206.8	257.6	96	274	263	134	160	100	200	137.9	20	0	40	20	40
Deferred Revenue Non Current	1.96	0.4	0.9	2.8	5	9.7	13.4	11.9	7	6.4	4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	24.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	967.28	156.5	1092.7	186.1	135.7	8.7	125.5	12.9	22.5	6.9	8.7	3.8	104.7	4.3	4.4	4.2	6.4	9.6	4.8	4	7.5	5.4
balance-sheet.row.total-non-current-liabilities	9501.22	2420.3	2120	1799.2	513.4	242.1	361.7	230.7	295.9	152.6	298.3	265.9	139.2	161.1	101.4	206.3	143.4	24.7	4.7	43.6	21.6	40
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	15.68	2.2	4.8	8.8	7.6	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	15722.89	4156.9	4369.5	2679	1502.1	935.3	899.2	1011.4	901.2	520.8	799.3	536.1	444.6	535.8	522.8	573.7	630.8	530.9	205.7	240.3	201.8	173.5
balance-sheet.row.preferred-stock	164.51	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	1928.46	482.1	482.1	482.1	419.2	419.2	419.2	419.2	419.2	419.8	322.9	322.9	322.9	317.6	309	220.7	134	134	134	100	100	100
balance-sheet.row.retained-earnings	5878.1	1458.8	1476.4	1446.6	1275.7	1185.4	1115	1093.2	1120.1	1037.8	822.3	955.9	890.4	823	728	446.2	320	216.8	152.7	117.7	96.8	64.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	1028.05	240.3	208.9	161.1	245.4	260.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1155.12	325.2	328	328	0.8	0.8	271.5	268.9	264.9	317.2	442.7	253.4	238.9	151	139	194.7	189.8	197.3	197.9	32.1	26.7	18.7
balance-sheet.row.total-stockholders-equity	9989.73	2506.4	2495.5	2417.9	1941.2	1865.8	1805.8	1781.3	1804.2	1774.9	1588	1532.2	1452.2	1291.6	1175.9	861.6	643.8	548.1	484.6	249.8	223.5	183.6
balance-sheet.row.total-liabilities-and-stockholders-equity	27917.15	7231.8	7500.3	5675.4	3973.6	3032.2	2931.9	3010.8	2943.4	2489.1	2596.2	2256	2113.9	2008.6	1848	1559.7	1373.2	1143.9	748.7	529.2	440	368.4
balance-sheet.row.minority-interest	2204.53	568.5	635.3	578.5	530.3	231.1	226.9	218.1	238	193.4	209	187.6	217.1	181.2	149.3	124.4	98.7	64.9	58.5	39.1	14.6	11.3
balance-sheet.row.total-equity	12194.26	3075	3130.8	2996.4	2471.5	2096.9	2032.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	27917.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2551.36	641	587.2	528.9	490.3	537.5	530.9	527.5	503.8	560	798.9	737.5	731.5	691.9	792.6	545.4	456.1	336.6	7.5	7.2	4	3.6
balance-sheet.row.total-debt	11135.72	2849.2	2470.8	1933.5	900.7	611.1	686.3	750.7	594.8	251.9	547.8	355	214	391	402	408.7	482	336.7	88	137	116	110
balance-sheet.row.net-debt	8351.49	2172.4	1645.5	1203	390.6	211.8	244.6	499.4	283.8	28.2	327.8	116.5	20.5	227.4	269.6	234.2	333.3	169.3	-153.4	63.1	55.8	44.9

现金流量表

在 Dymatic Chemicals,Inc. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 -0.752 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.000 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-441497762.160. 与上一年相比， -0.388 发生了变化. 在同一时期，公司记录了 197.33, 0.59 和 -647.22，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-123.63 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 100.06，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	53.12	-103.7	77.5	231.3	100.4	124.6	63.3	40.5	175.3	307.1	114	152.8	145.5	174.2	378.1	191.5	119.3	94.9	62.6	40.5	50.7	45.5
cash-flows.row.depreciation-and-amortization	18.16	197.3	104.5	53.1	71.1	78.8	81.3	97.9	79.7	63.1	39.6	38.6	33.4	31.3	29.4	21.2	17.5	13.8	12.4	10.9	10.6	8.3
cash-flows.row.deferred-income-tax	-518.46	1.6	-54	-54.7	-16.7	8.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	18.55	-1.6	23.9	9.6	16.7	-8.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	495.68	-227.5	142.9	-216.6	-27.9	-54.8	62.5	-156.4	-13.6	-8.1	4.8	-66.3	6.6	-142.6	-104	-20	-75.2	12.5	-36.5	-50.8	-36.5	24.7
cash-flows.row.account-receivables	388.16	388.2	-549.5	-398	-241.5	-101.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	107.53	107.5	-197.1	-115	-6.5	26	-1.2	-10.9	-35.9	1.7	-28.4	-30.2	25.9	-13.6	-13.3	8.3	30.9	-3.4	-29.9	-7.3	6.6	-31.4
cash-flows.row.account-payables	0	-724.8	943.5	351.1	236.8	12.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	1.6	-54	-54.7	-16.7	8.7	63.7	-145.5	22.3	-9.8	33.1	-36.1	-19.4	-128.9	-90.7	-28.3	-106.1	15.9	-6.6	-43.4	-43.1	56.1
cash-flows.row.other-non-cash-items	214.14	115.1	77.2	45.3	60.3	29	27.9	111.3	-64.2	-230.7	23.6	9.1	8.4	-79.2	-226.1	-17.8	-8.3	4.9	11	10.6	9.6	1.6
cash-flows.row.net-cash-provided-by-operating-activities	274.18	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	-475.59	-457.2	-643.5	-1131.9	-826.7	-212.1	-80.7	-87.2	-109.9	-105.8	-88.5	-72.9	-68	-49.6	-43.2	-73.3	-81.9	-73.8	-10.4	-10.3	-15	-22.1
cash-flows.row.acquisitions-net	58.66	1.1	1.1	59.3	78.9	0	2.9	9.7	28.9	-1	6.6	1.3	68.8	-64.1	2.6	0.8	-30.4	-29.4	0	0	0	0.5
cash-flows.row.purchases-of-investments	-105.06	-68.5	-182.6	-505.7	-334.1	-160.5	-255.5	-181.7	-209.7	-234.3	-111.6	-9.5	-43.6	-3.5	-23	-41.6	-50	-330.3	0	-12.4	-6.6	-5.4
cash-flows.row.sales-maturities-of-investments	79.22	82.5	102.6	472.4	408	159	391.2	53.8	208.1	652.1	69.1	11.2	13.3	221.7	19	14.2	10.7	0.7	0.1	0	0	4
cash-flows.row.other-investing-activites	-79.43	0.6	1.1	-7.6	3.6	111	4.7	4.1	2.1	26.1	-12.5	10.9	-68	6.9	-0.1	10.4	0.6	3.6	2.2	0.3	3.9	10.3
cash-flows.row.net-cash-used-for-investing-activites	-474.31	-441.5	-721.3	-1113.6	-670.3	-102.6	62.6	-201.3	-80.5	337.2	-136.8	-59	-97.4	111.4	-44.6	-89.5	-151	-429.2	-8.1	-22.4	-17.7	-12.8
cash-flows.row.debt-repayment	-619.36	-647.2	-511.1	-1444.9	-676	-560.2	-590.7	-392.7	-424.5	-629.8	-241.1	-199.5	-297	-354	-271.7	-410.5	-570.8	-90	-127	-176	-100.3	-79.6
cash-flows.row.common-stock-issued	0	0	0.9	0.6	6.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-3.71	-3.7	-0.9	-0.6	-6.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-126.61	-123.6	-121	-99.3	-38.1	-56.3	-53.5	-79.8	-79	-62.2	-69.3	-54.9	-60.8	-64.1	-53.9	-48.2	-64.6	-27.7	-26.2	-15.9	-13.9	-59.1
cash-flows.row.other-financing-activites	555.41	100.1	1079.5	2813.9	1283.1	498.7	530.7	526.9	452.4	247.5	226.1	223.9	311	340.8	253.9	399	716.1	329.7	279.5	216.9	92.7	115.3
cash-flows.row.net-cash-used-provided-by-financing-activities	440.95	311.5	447.3	1269.6	569	-117.7	-113.5	54.4	-51	-444.5	-84.4	-30.4	-46.7	-77.2	-71.7	-59.6	80.7	212	126.3	25	-21.5	-23.4
cash-flows.row.effect-of-forex-changes-on-cash	1.72	0.9	4.7	-0.1	-2.2	0.4	0.5	-1.4	1.6	0.5	0	-0.5	0	-0.4	-0.1	0	-0.1	0	-0.2	-0.2	0	0
cash-flows.row.net-change-in-cash	242.53	-148	102.6	223.8	100.3	-42.2	184.5	-54.9	47.3	24.6	-39.2	44.3	49.8	17.4	-39	25.8	-17.1	-91.2	167.5	13.7	-4.8	44
cash-flows.row.cash-at-end-of-period	2784.21	676.7	824.7	722.1	498.2	397.9	440	251	306	223.3	198.7	237.8	193.5	143.7	126.3	165.3	139.5	150.2	241.4	73.9	60.2	65.1
cash-flows.row.cash-at-beginning-of-period	2541.68	824.7	722.1	498.2	397.9	440	255.5	306	258.7	198.7	237.9	193.5	143.7	126.3	165.3	139.5	156.6	241.4	73.9	60.2	65.1	21.1
cash-flows.row.operating-cash-flow	274.18	-18.8	371.9	68	203.9	177.8	234.9	93.3	177.2	131.5	182	134.3	193.9	-16.3	77.4	174.9	53.3	126	49.5	11.3	34.3	80.2
cash-flows.row.capital-expenditure	-475.59	-457.2	-643.5	-1131.9	-826.7	-212.1	-80.7	-87.2	-109.9	-105.8	-88.5	-72.9	-68	-49.6	-43.2	-73.3	-81.9	-73.8	-10.4	-10.3	-15	-22.1
cash-flows.row.free-cash-flow	-201.41	-476	-271.6	-1063.9	-622.8	-34.4	154.2	6.2	67.3	25.7	93.5	61.4	126	-65.9	34.2	101.6	-28.6	52.3	39	1	19.3	58

利润表行

Dymatic Chemicals,Inc. 的收入与上期相比变化了 -0.060%。据报告, 002054.SZ 的毛利润为 660.14。该公司的营业费用为 640.27，与上年相比变化了 -8.506%. 折旧和摊销费用为 197.33，与上一会计期间相比变化了 0.889%. 营业费用报告为 640.27，显示-8.506% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长-1.698%. 营业收入为 -68.2，与上年相比变化了-1.698%. 净利润的变化率为 -0.649%。去年的净收入为30.33.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	3043.28	3077.3	3274.5	1997.1	1626.1	1571.3	1660.4	2455.5	2411.9	2092.1	1228.5	1184.3	1106.2	1039.2	1099.9	954.8	872.6	711.1	613.4	535.1	470.8	365.5
income-statement-row.row.cost-of-revenue	2361.73	2417.1	2513.4	1336.8	1036.9	987.3	1156.5	1914.6	1833.3	1616.2	790.6	726.6	699.9	700.5	741.1	588.1	592.3	483.9	443.4	397.4	339.2	255.4
income-statement-row.row.gross-profit	681.55	660.1	761.1	660.3	589.2	584	503.9	540.9	578.7	475.9	437.9	457.7	406.3	338.7	358.8	366.7	280.3	227.2	170.1	137.7	131.6	110
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	117.67	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	43.82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	208.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-4.51	-5.7	231	147.2	135.3	114	103.3	-4.9	31.1	50.1	8.9	3.5	3.5	9.3	8.1	10.3	-0.6	5.9	3.8	-0.4	0.7	0
income-statement-row.row.operating-expenses	617.84	640.3	699.8	453.1	412.6	412.9	383.6	420.9	446.9	346.8	291.9	265.6	229.2	211.4	187.7	171.1	146.8	106.8	92.5	78.3	64.5	53
income-statement-row.row.cost-and-expenses	2979.57	3057.4	3213.2	1789.9	1449.5	1400.2	1540.1	2335.4	2280.2	1963	1082.5	992.2	929.1	911.9	928.7	759.2	739.1	590.8	535.8	475.6	403.7	308.4
income-statement-row.row.interest-income	6.15	6.5	-6.4	7.6	6.6	3.2	3.1	2	2.2	2.6	2	3.1	5.6	5.3	0.8	0	4.9	2.7	1.7	0	0	0
income-statement-row.row.interest-expense	82.75	79.7	38.4	22	31.3	30.2	35.9	32.8	35.2	28.8	28.9	19.3	28.7	28.9	21.5	24.8	35.6	13.3	6.1	5.7	5.7	3.5
income-statement-row.row.selling-and-marketing-expenses	208.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-20.68	-5.7	-51.8	-9.3	-81.9	-58	-65.1	-49.4	92.1	264.7	-6.2	-2.3	-1.5	87.4	233.5	34.4	6.5	-3.5	-3.7	-6.6	-4.9	-2.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.51	-5.7	231	147.2	135.3	114	103.3	-4.9	31.1	50.1	8.9	3.5	3.5	9.3	8.1	10.3	-0.6	5.9	3.8	-0.4	0.7	0
income-statement-row.row.total-operating-expenses	-20.68	-5.7	-51.8	-9.3	-81.9	-58	-65.1	-49.4	92.1	264.7	-6.2	-2.3	-1.5	87.4	233.5	34.4	6.5	-3.5	-3.7	-6.6	-4.9	-2.2
income-statement-row.row.interest-expense	82.75	79.7	38.4	22	31.3	30.2	35.9	32.8	35.2	28.8	28.9	19.3	28.7	28.9	21.5	24.8	35.6	13.3	6.1	5.7	5.7	3.5
income-statement-row.row.depreciation-and-amortization	117.99	197.3	104.5	87.7	71.1	78.8	81.3	97.9	79.7	63.1	39.6	38.6	33.4	31.3	29.4	21.2	17.5	13.8	12.4	10.9	10.6	8.3
income-statement-row.row.ebitda-caps	69.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-28.28	-68.2	97.7	210	193.4	217.8	149.3	75.6	200.4	347	133.3	186.9	172.5	206.8	396.9	220	140.7	111.1	77.9	54.2	62.1	55.2
income-statement-row.row.income-before-tax	-32.79	-73.9	46	200.7	111.5	159.7	84.2	70.6	223.8	393.8	139.9	189.8	175.6	214.7	404.6	230.1	140	116.9	77.8	53.3	62.4	55.1
income-statement-row.row.income-tax-expense	35.55	29.8	-31.5	-30.5	11.2	35.1	20.9	30.1	48.5	86.7	25.8	36.9	30.1	40.6	26.5	38.6	20.6	22	15.2	12.8	11.8	9.6
income-statement-row.row.net-income	53.12	30.3	86.4	206.2	116.4	110.1	52.3	30	148.3	285.1	95.8	115.3	108.7	143.2	345.8	160.1	98.3	77.4	50.2	36.3	49.3	43.8