Weihai Guangtai Airport Equipment Co.,Ltd

符号: 002111.SZ

SHZ

11.19

CNY

今天的市场价格

41.4209
市盈率
-0.4971
PEG比率
5.94B
MRK市值
0.02%
DIV收益率

Weihai Guangtai Airport Equipment Co.,Ltd (002111-SZ) 财务报表

Q: 什么是 Weihai Guangtai Airport Equipment Co.,Ltd (002111.SZ) 总资产是多少？

Weihai Guangtai Airport Equipment Co.,Ltd (002111.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 Weihai Guangtai Airport Equipment Co.,Ltd (002111.SZ). 的默认数据。公司收入显示 1235.954 M 的平均值，即 0.183 % 增长率。整个期间的平均毛利润为 404.533 M，即 0.210 %. 平均毛利率为 0.330 %. 公司去年的净收入增长率为 -0.476 %，等于 0.285 % % 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 Weihai Guangtai Airport Equipment Co.,Ltd 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 0.106. 在流动资产领域，002111.SZ 的报告货币为4249.663. 这些资产中的很大一部分，即 863.312 是现金和短期投资。与去年的数据相比，该部分的变化率为0.491%. 公司的长期投资虽然不是其重点，但以报告货币计算的114.576（如果有的话）为114.576。这表明与上一报告期相比，-17.944% 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 752.168. 这一数字表明，0.491% 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 3160.293. 这方面的年同比变化率为 0.045%. 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1392.504，存货估值为 1705.04，商誉估值为 68.35（如有. 无形资产总额（如果有）按 250.08 估值. 应付账款和短期债务分别为 689.84 和 589.8. 债务总额为1341.97，债务净额为 481.81. 其他流动负债为 37.7，加上总负债 2765.01. 最后，如果存在推荐股票，则其估值为 209.79.

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	2482.78	863.3	579	750.8	1233.1	645.9	261.7	517.6	282	430.9	236.7	161	183.2	284.9	91.7	63.8	79.2	92.1	15.3	32.1	19.6	11.9
balance-sheet.row.short-term-investments	236.34	3.2	2.2	3.4	391.4	388.2	-6.4	-6.1	-6.6	-3.1	-1.6	-2.9	0	0	0	0	0	0	0.1	0.1	0.1	0
balance-sheet.row.net-receivables	7059.03	1392.5	1841.9	1742.9	1357.1	1263.8	1308.2	1047.7	1064.1	844.6	725.4	597.4	462	394.6	351.3	194	172.8	193.1	92.5	78.7	51.3	31.7
balance-sheet.row.inventory	6616.21	1705	1258.1	1289.5	1339.1	1208	1170.4	1060.6	926.4	695.3	604.4	507.3	389.2	360.7	273.7	226.6	235.6	157.4	86.3	87	51.8	29.3
balance-sheet.row.other-current-assets	307.29	80.5	57.3	39.3	27.1	21.6	216.5	272.6	205.2	2.8	132.4	51	85	-22.9	-13.1	25	-6.3	-8.6	-3	-2.5	-2.2	-4.6
balance-sheet.row.total-current-assets	16673.62	4249.7	3736.3	3822.5	3956.4	3139.3	2956.8	2898.6	2477.7	1973.7	1698.8	1316.7	1119.4	1017.4	703.6	509.4	481.3	434	191.1	195.4	120.5	68.4
balance-sheet.row.property-plant-equipment-net	4543.01	1163.9	1099.9	999.8	908.8	882.2	865.7	859.3	860.6	762	588.9	579.1	508.6	384.7	334.4	241.9	177.6	100.1	62.8	46.7	39.8	27.5
balance-sheet.row.goodwill	280.51	68.4	71.9	100.7	440.3	440.3	437.7	437.7	532.8	350.2	4.4	4.4	4.4	4.4	4.4	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	999.01	250.1	204.4	212.8	167.4	179.4	176.8	192.3	190.6	183.3	145	153.1	152.2	159.3	141.2	61.6	39.7	12.2	12.5	3.3	3.4	3.4
balance-sheet.row.goodwill-and-intangible-assets	1279.52	318.4	276.3	313.5	607.6	619.6	614.5	630	723.4	533.5	149.4	157.5	156.5	163.7	145.6	61.6	39.7	12.2	12.5	3.3	3.4	3.4
balance-sheet.row.long-term-investments	278	114.6	139.6	205.5	-226.3	-260.8	101.3	67.7	67.5	49.8	48.6	31.3	0	0	0	0	0	0	0	0	0.4	0
balance-sheet.row.tax-assets	287.33	71.7	68.5	68.5	45.5	37.9	33.4	22.9	19.9	13.8	9.6	5.9	4.8	3.6	3	1.9	1.4	0.8	0.6	0	0	0
balance-sheet.row.other-non-current-assets	567.45	70.4	94.2	55	398.6	398	5.6	9.4	8.5	6.1	10.4	0.3	30.6	20.5	19.9	37.7	17.7	15.1	-0.5	0.3	0.1	0.5
balance-sheet.row.total-non-current-assets	6955.3	1738.9	1678.5	1642.4	1734.1	1676.9	1620.5	1589.2	1679.9	1365.2	807	774	700.6	572.5	502.9	343.1	236.3	128.3	75.4	50.2	43.7	31.4
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	23628.92	5988.6	5414.8	5464.9	5690.5	4816.2	4577.3	4487.8	4157.6	3338.8	2505.8	2090.7	1820	1589.8	1206.5	852.5	717.6	562.3	266.5	245.6	164.1	99.8
balance-sheet.row.account-payables	2616.72	689.8	571.2	767.2	896.6	618.8	472.6	415.8	440.5	383.1	357.2	222.2	185.4	159	149.9	106.4	87.3	86.4	44.8	41.3	24	11
balance-sheet.row.short-term-debt	3601.73	589.8	881.9	617.9	468.9	543.3	658.6	685.8	344.4	475.4	507.5	239.4	249.8	107.3	199.7	142.4	153.8	72.7	35	44.1	28.6	14.8
balance-sheet.row.tax-payables	109.95	40.6	77.3	74.2	105.8	46.3	43.9	41.6	42.5	40.3	22.1	9.1	2.8	6.8	11.8	7.5	-0.7	-1.6	2.6	-1.6	3.1	2.4
balance-sheet.row.long-term-debt-total	1948.91	752.2	18.3	6.5	0	31.5	55.2	0.9	1.2	3.1	10.1	12	31.1	92.9	123.2	73.2	18.2	28.2	28.2	25	20	20
Deferred Revenue Non Current	337.28	83.7	89.4	47.4	50.2	52.8	64.3	68.6	71.7	64.3	67.7	70	0	0.9	0.9	0	0	0	-27.2	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	113.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	141.13	37.7	337.8	40.5	80.5	437	415.9	383.9	406.1	283.7	254.2	334.4	169.8	111.9	63.8	20.6	34.9	22.9	24.3	43.1	18.8	7.9
balance-sheet.row.total-non-current-liabilities	2775.73	961.5	222.5	175.6	146	148.5	164.7	78.1	83.1	76.5	80.6	80.1	89.4	147.1	179	91.2	39.6	35.3	29.2	25	20.4	20.6
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	3.12	0.3	1.3	6.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	11137.4	2765	2347.7	2177.2	2418.5	1849.7	1755.7	1816.7	1378.2	1292.4	1251.7	923.2	720.1	560.3	645.8	412.2	321.7	218.8	140.7	158.3	97.5	58.2
balance-sheet.row.preferred-stock	209.79	209.8	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	2137.6	534.3	534.5	534.6	381.8	381.8	381.8	381.8	381.8	361.1	307.3	307.3	307.3	307.3	147.4	144	144	84.7	63.5	42	42	27.3
balance-sheet.row.retained-earnings	5260.16	1328.9	1308.8	1269.2	1337.2	1085.4	915.6	738	695.9	586.9	456.8	382.1	320.6	257.1	210.7	150	126.5	84.6	43.2	32.6	17	11.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	1777.57	135.7	180.8	205.5	165.3	173.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2895.17	951.6	999.1	1225.6	1341.5	1281.2	1457.7	1484.9	1573.3	1047.5	490	478.2	470.7	463.7	184.8	126.6	121.4	174.2	19.1	12.7	7.7	2.9
balance-sheet.row.total-stockholders-equity	12280.28	3160.3	3023.1	3234.9	3225.9	2921.6	2755.2	2604.8	2651	1995.6	1254.1	1167.6	1098.5	1028.1	542.9	420.6	392	343.5	125.8	87.3	66.7	41.6
balance-sheet.row.total-liabilities-and-stockholders-equity	23628.92	5988.6	5414.8	5464.9	5690.5	4816.2	4577.3	4487.8	4157.6	3338.8	2505.8	2090.7	1820	1589.8	1206.5	852.5	717.6	562.3	266.5	245.6	164.1	99.8
balance-sheet.row.minority-interest	211.24	63.3	44	52.7	46.2	44.9	66.5	66.3	128.4	50.9	0	0	1.4	1.4	17.8	19.7	4	0	0	0	0	0
balance-sheet.row.total-equity	12491.52	3223.6	3067.1	3287.6	3272.1	2966.5	2821.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	23628.92	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	511.19	114.6	141.9	208.9	165	127.4	95	61.7	60.9	46.8	47	28.4	28.1	18.1	18.6	37.5	17.4	15.1	0.1	0.1	0.5	0.5
balance-sheet.row.total-debt	5550.63	1342	900.2	624.4	468.9	574.8	713.7	686.7	345.6	478.5	517.6	251.5	280.9	200.3	322.9	215.6	172	100.9	63.2	69.1	48.6	34.8
balance-sheet.row.net-debt	3304.19	481.8	323.4	-123	-372.8	317.1	452	169.1	63.7	47.6	280.9	90.4	97.7	-84.7	231.2	151.9	92.8	8.9	48	37.1	29.2	22.8

现金流量表

在 Weihai Guangtai Airport Equipment Co.,Ltd 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 -4.473 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-0.028 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 0. 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0.000. 与上一年相比， 0.000 发生了变化. 在同一时期，公司记录了 0, 0 和 0，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0 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 0，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	144.5	128.8	235	50.5	384.2	332.5	235	117.8	182.8	178.1	111.1	93.1	88.8	75.5	65	47.4	64.9	52.9	35	24.8	17.1	9.4
cash-flows.row.depreciation-and-amortization	59.99	0	74.7	65.6	68	67.4	66.9	63.4	50.9	38	33.1	29.8	25.6	26.8	17.8	11.7	7.5	4.5	2.9	2.4	1.4	1.3
cash-flows.row.deferred-income-tax	-8.36	0	3.9	-22.4	-5.1	-3.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0.28	0	3.1	28	1.2	3.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-194.79	0	-241	-978.5	305.2	218.9	-260.3	-273.1	-229.6	-137.8	-148.7	-170.5	-121.5	-57.3	-68.1	-31.7	-59.5	-117.2	-20.6	-26.1	-18.1	-2.9
cash-flows.row.account-receivables	182.19	0	-85.3	-747.4	-130.1	67.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-377	0	35.4	80.1	-138.3	-38	-106	-134.8	-233.1	-59.5	-102	-118.1	-28.5	-87	-5.8	8.9	-78.4	-70.8	0.9	-35	-22.7	-13.1
cash-flows.row.account-payables	0	0	-195.1	-287	578.7	192.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0.03	0	3.9	-24.2	-5.1	-3.5	-154.3	-138.3	3.5	-78.3	-46.7	-52.4	-93.1	29.7	-62.3	-40.5	18.9	-46.3	-21.5	8.9	4.5	10.2
cash-flows.row.other-non-cash-items	60.37	-128.8	89.6	434.5	50.7	-9.3	62.8	120.6	81.2	45.4	52.9	20.5	21.7	20.9	16	12.4	11.9	5.3	8.1	5.6	1.7	1.2
cash-flows.row.net-cash-provided-by-operating-activities	61.71	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	-160.58	0	-189.2	-182.2	-68.2	-63.4	-77.2	-78.8	-161	-90.9	-40.6	-97.1	-109.5	-107.6	-68.6	-68.9	-84.9	-50.5	-32.5	-9.5	-13.6	-7.3
cash-flows.row.acquisitions-net	0.53	0	27.6	5.8	0.4	-27	0	0	-183.4	-517.9	0.2	124.1	109.9	0	0	68.9	0	50.5	0	0	0	0
cash-flows.row.purchases-of-investments	-522.22	0	-3.6	-172.1	-22	-7.2	-31.8	0	0	92.4	-146.4	-0.3	-10.2	0	-7.6	-36.4	-2.8	-15	0	0	-0.1	0
cash-flows.row.sales-maturities-of-investments	9.69	0	111.4	186	14.4	8.7	11.9	9.6	7.1	142.4	6.8	1.6	1.4	0.2	0	0.4	0	0.1	0	0	0	0
cash-flows.row.other-investing-activites	118.69	0	-41.8	540.1	-153.3	-201.4	70.6	-56.5	-198	-90.9	-2.4	-97.1	-109.5	0.5	4.4	-68.9	11.4	-50.5	0.1	0.2	0	0
cash-flows.row.net-cash-used-for-investing-activites	-31.68	0	-95.7	377.7	-228.7	-290.3	-26.5	-125.7	-535.4	-464.9	-182.4	-68.7	-117.9	-106.9	-71.8	-105	-76.3	-65.4	-32.4	-9.3	-13.7	-7.3
cash-flows.row.debt-repayment	-991.67	0	-1107.9	-1115.3	-903.5	-1233	-1172.9	-496.5	-693.1	-764.8	-838.1	-622.8	-483.2	-519.9	-214	-225.6	-107.3	-80.5	-47.1	-36.6	-29	-12.8
cash-flows.row.common-stock-issued	46.5	0	40	0	0	37	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	-40	0	0	-37	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-132.75	0	-207.3	-191.2	-135.3	-171.9	-94.3	-77.4	-74.5	-53.4	-54.8	-43.9	-31.1	-35.5	-12.6	-31.2	-26.4	-11.4	-9.9	-5.4	-2.3	-1.7
cash-flows.row.other-financing-activites	812.06	0	1102.6	1353.3	846.9	1055.5	1024.8	808.5	1062.5	1322	1048.3	702.6	593.5	782.8	296.1	306.7	172.5	288.9	47.7	57.1	50.3	18
cash-flows.row.net-cash-used-provided-by-financing-activities	230.91	0	-212.6	46.8	-191.8	-349.4	-242.4	234.7	294.9	503.7	155.4	35.9	79.2	227.4	69.5	49.9	38.8	197.1	-9.4	15.1	19	3.5
cash-flows.row.effect-of-forex-changes-on-cash	3.48	0	1.8	-1.6	-1.5	0.2	2.8	-1.1	0.1	0.2	-1.3	-0.9	-0.2	-0.4	-0.5	-0.2	-0.2	-0.3	-0.5	0	0.1	0
cash-flows.row.net-change-in-cash	264.43	0	-141.3	17.9	382.1	-30.1	-161.7	136.6	-155	162.8	20.1	-60.8	-24.4	186	27.9	-15.4	-12.9	76.9	-16.8	12.6	7.6	5.1
cash-flows.row.cash-at-end-of-period	1808.11	441.8	441.8	583.1	547.3	165.2	195.3	357	220.3	375.4	212.6	192.5	253.3	277.7	91.7	63.8	79.2	92.1	15.2	32	19.5	11.9
cash-flows.row.cash-at-beginning-of-period	1543.68	441.8	583.1	565.3	165.2	195.3	357	220.3	375.4	212.6	192.5	253.3	277.7	91.7	63.8	79.2	92.1	15.2	32	19.5	11.9	6.8
cash-flows.row.operating-cash-flow	61.71	0	165.2	-422.4	804.2	609.5	104.4	28.7	85.3	123.7	48.5	-27.1	14.6	65.9	30.7	39.9	24.8	-54.5	25.5	6.8	2.1	9
cash-flows.row.capital-expenditure	-160.58	0	-189.2	-182.2	-68.2	-63.4	-77.2	-78.8	-161	-90.9	-40.6	-97.1	-109.5	-107.6	-68.6	-68.9	-84.9	-50.5	-32.5	-9.5	-13.6	-7.3
cash-flows.row.free-cash-flow	-98.87	0	-24	-604.5	736	546.1	27.2	-50.1	-75.7	32.8	7.8	-124.2	-94.9	-41.7	-37.9	-29.1	-60.1	-104.9	-7	-2.7	-11.5	1.6

利润表行

Weihai Guangtai Airport Equipment Co.,Ltd 的收入与上期相比变化了 0.024%。据报告, 002111.SZ 的毛利润为 648.15。该公司的营业费用为 2254.94，与上年相比变化了 430.014%. 折旧和摊销费用为 0，与上一会计期间相比变化了 -0.548%. 营业费用报告为 2254.94，显示430.014% 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-0.454%. 营业收入为 147.92，与上年相比变化了-0.454%. 净利润的变化率为 -0.476%。去年的净收入为125.68.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	2497.27	2402.9	2345.9	3240.9	2965	2551.4	2187.2	1804.1	1555.3	1323.1	1015.1	885.3	810.8	631	506	389.6	439.5	334.7	241	158.3	99.9	68.1
income-statement-row.row.cost-of-revenue	1826.86	1754.7	1568.7	2140.6	2020.9	1769.9	1477	1158.6	955.4	846.4	662.6	607.7	566.1	430.8	342.2	265.4	289.5	225.5	160.8	106.6	65.2	45.2
income-statement-row.row.gross-profit	670.41	648.1	777.2	1100.3	944.1	781.6	710.2	645.5	599.9	476.7	352.5	277.6	244.6	200.2	163.7	124.2	150	109.2	80.2	51.7	34.7	22.9
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	127.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	54.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	136.68	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-732.12	-2254.9	94.5	109.2	86.3	56.6	3.2	12.5	35.3	16.6	8.1	18.3	18.2	23.9	9.1	1.7	1.4	1.9	0.8	0.1	-0.1	0.2
income-statement-row.row.operating-expenses	1045.76	2254.9	425.4	575	460.1	412.5	393	393.3	337.1	252.2	194.9	166.4	137.5	114.4	79.6	57.6	65	46.3	35.3	21.1	13.9	11
income-statement-row.row.cost-and-expenses	2285.79	2254.9	1994.2	2715.7	2481	2182.3	1869.9	1551.9	1292.5	1098.6	857.5	774.2	703.7	545.1	421.9	323.1	354.5	271.8	196.1	127.6	79.1	56.2
income-statement-row.row.interest-income	5.56	6.5	6.6	6.6	1	0.7	1.3	1.3	2.3	3.7	6.1	4	1.4	1.3	0.3	0.5	0.7	0.7	0.2	0	0	0
income-statement-row.row.interest-expense	42.05	42.5	24.2	20	20	40.3	28.4	22.5	19.2	26.3	29	21.4	17.6	17.3	12.8	9.9	10	3	3.6	3.5	1.3	0.9
income-statement-row.row.selling-and-marketing-expenses	136.68	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-3.43	-4.7	-5.6	-437.6	-3	38.1	-55.6	-102.8	-44.1	-23.4	-31.8	-6.2	-4.3	2.4	-7.8	-10.1	-10	-3.5	-3.5	-3.9	-1.5	-0.7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-732.12	-2254.9	94.5	109.2	86.3	56.6	3.2	12.5	35.3	16.6	8.1	18.3	18.2	23.9	9.1	1.7	1.4	1.9	0.8	0.1	-0.1	0.2
income-statement-row.row.total-operating-expenses	-3.43	-4.7	-5.6	-437.6	-3	38.1	-55.6	-102.8	-44.1	-23.4	-31.8	-6.2	-4.3	2.4	-7.8	-10.1	-10	-3.5	-3.5	-3.9	-1.5	-0.7
income-statement-row.row.interest-expense	42.05	42.5	24.2	20	20	40.3	28.4	22.5	19.2	26.3	29	21.4	17.6	17.3	12.8	9.9	10	3	3.6	3.5	1.3	0.9
income-statement-row.row.depreciation-and-amortization	70.63	74.6	164.8	20.8	118	141.9	66.9	63.4	50.9	38	33.1	29.8	25.6	26.8	17.8	11.7	7.5	4.5	2.9	2.4	1.4	1.3
income-statement-row.row.ebitda-caps	252.47	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	166.21	147.9	270.7	555.8	439.6	343.6	258.4	137	192.2	184.5	117.7	86.8	84.7	64.4	67.2	54.8	73.6	57.5	41.6	26.8	19.6	10.9
income-statement-row.row.income-before-tax	162.79	143.2	265.1	118.2	436.6	381.6	261.7	149.5	218.7	201.1	125.7	104.9	102.8	88.3	76.3	56.4	74.9	59.4	41.9	26.8	19.4	11.1
income-statement-row.row.income-tax-expense	15.43	14.4	30.1	50.9	52.4	49.1	26.6	31.7	35.9	23	14.6	11.9	14	12	11.3	9	10	6.5	6.8	2	2.3	1.7
income-statement-row.row.net-income	144.5	125.7	240.1	64	382.9	331.7	234.8	113.3	168.5	166.8	111.1	93.6	88.9	75.5	67	50.2	65.4	52.9	35	24.8	17.1	9.4