American Axle & Manufacturing Holdings, Inc.

符号: AXL

NYSE

7.66

USD

今天的市场价格

-104.3898
市盈率
-1.6366
PEG比率
900.36M
MRK市值
0.00%
DIV收益率

American Axle & Manufacturing Holdings, Inc. (AXL) 财务报表

Q: 什么是 American Axle & Manufacturing Holdings, Inc. (AXL) 总资产是多少？

American Axle & Manufacturing Holdings, Inc. (AXL) 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 American Axle & Manufacturing Holdings, Inc. (AXL). 的默认数据。公司收入显示 3836.954 M 的平均值，即 0.063 % 增长率。整个期间的平均毛利润为 462.05 M，即 0.535 %. 平均毛利率为 0.107 %. 公司去年的净收入增长率为 -1.523 %，等于 -0.020 % % 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 American Axle & Manufacturing Holdings, 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 -0.021. 在流动资产领域，AXL 的报告货币为2006.6. 这些资产中的很大一部分，即 519.9 是现金和短期投资。与去年的数据相比，该部分的变化率为0.016%. 公司的长期投资虽然不是其重点，但以报告货币计算的6.2（如果有的话）为6.2。这表明与上一报告期相比，-53.731% 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 2751.9. 这一数字表明，-0.015% 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 604.9. 这方面的年同比变化率为 -0.036%. 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850.3，存货估值为 482.9，商誉估值为 182.1（如有. 无形资产总额（如果有）按 532.8 估值. 应付账款和短期债务分别为 773.9 和 50.1. 债务总额为2984.8，债务净额为 2464.9. 其他流动负债为 361，加上总负债 4751.4. 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	2002	2000	1998
balance-sheet.row.cash-and-short-term-investments	2116.4	519.9	511.5	530.2	557	532	476.4	376.8	481.2	282.5	249.2	154	62.4	169.2	244.6	182.3	275.9	343.6	13.5	3.7	14.4	12.4	9.4	12.3	35.2	140.2	4.5
balance-sheet.row.short-term-investments	4.7	0	2.4	1.9	4.9	0.9	0.9	1.3	0	0	0	0	0	0	0	4.2	77.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	3617.1	850.3	820.2	762.8	793.2	815.4	966.5	1035.9	560	539.1	532.7	458.5	463.4	333.3	146.6	129.7	246.9	264	327.6	328	334.9	339.2	335.7	270.7	247.3	194	123.8
balance-sheet.row.inventory	1897.2	482.9	463.9	410.4	323.2	373.6	459.7	392	219.5	230.5	248.8	261.8	224.3	177.2	130.3	90.6	111.4	229	198.4	207.2	196.8	171.8	174.6	158	160.4	133.3	137.1
balance-sheet.row.other-current-assets	717.9	153.5	197.8	152.6	203.6	136.8	127.2	140.3	75.8	72.1	68.6	87.1	87.1	83.4	80.6	114	61.1	98	99.9	62.5	46.5	40.3	46.4	37	57.7	42	28.6
balance-sheet.row.total-current-assets	8348.6	2006.6	1993.4	1856	1877	1857.8	2029.8	1945	1336.5	1124.2	1139.5	997.8	872.1	763.1	602.1	516.6	695.3	934.6	639.4	601.4	592.6	563.7	566.1	478	500.6	509.5	294
balance-sheet.row.property-plant-equipment-net	7488.2	1876.5	2010.2	2119.8	2280.4	2358.4	2514.4	2402.9	1093.7	1046.2	1061.1	1058.5	1009.7	971.2	936.3	946.7	1064.2	1696.2	1731.7	1836	1713	1629.5	1553.5	1448.7	1200.1	929	829.3
balance-sheet.row.goodwill	726.2	182.1	181.6	183.8	185.7	699.1	1141.8	1654.3	154	154.4	155	156.4	156.4	155.9	155.8	147.8	147.8	147.8	147.8	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2172.5	532.8	616.2	697.2	780.7	864.5	1111.1	1212.5	23.2	185.1	19.2	7.8	0	0	0	0	0	0	0	147.8	147.8	147.8	150.2	214.8	185.7	188.1	0
balance-sheet.row.goodwill-and-intangible-assets	2898.7	714.9	797.8	881	966.4	1563.6	2252.9	2866.8	154	154.4	155	156.4	156.4	155.9	155.8	147.8	147.8	147.8	147.8	147.8	147.8	147.8	150.2	214.8	185.7	188.1	0
balance-sheet.row.long-term-investments	267.9	6.2	13.4	201.1	237	223.3	219.4	252.2	236.1	243.2	274.5	242	259.7	0	137.5	128.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	622.5	169.4	119	121.1	107.8	64.1	45.5	37.1	356.4	373.6	368.8	341.8	366.1	20.1	38.6	27.7	20.7	78.7	0	3	6.8	6.9	10.9	0	0	0	0
balance-sheet.row.other-non-current-assets	2083.9	582.7	535.6	456.7	447.7	577.4	448.7	378.8	271.4	261.1	260.3	232.5	202	418.4	244.4	219.9	319.7	57.4	78.6	78.4	78.6	49.9	55	19.4	16.1	50.5	102.9
balance-sheet.row.total-non-current-assets	13361.2	3349.7	3476	3779.7	4039.3	4786.8	5480.9	5937.8	2111.6	2078.5	2119.7	2031.2	1993.9	1565.6	1512.6	1470.2	1552.4	1980.1	1958.1	2065.2	1946.2	1834.1	1769.6	1682.9	1401.9	1167.6	932.2
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	0	0
balance-sheet.row.total-assets	21709.8	5356.3	5469.4	5635.7	5916.3	6644.6	7510.7	7882.8	3448.1	3202.7	3259.2	3029	2866	2328.7	2114.7	1986.8	2247.7	2914.7	2597.5	2666.6	2538.8	2397.8	2335.7	2160.9	1902.5	1677.1	1226.2
balance-sheet.row.account-payables	3244.1	773.9	734	612.8	578.9	623.5	840.2	799	382.3	412.7	444.3	445.8	396.1	337.1	283.6	200.9	250.9	313.8	328.9	381.1	398.6	335.7	327.5	304	341.3	269.1	232.8
balance-sheet.row.short-term-debt	180.5	50.1	97	43.4	36.3	28.7	121.6	5.9	3.3	3.3	13	0	0	0	-2.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	10.6	10.6	7.5	12	6	3	10	11.6	0.9	6.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	11352.5	2751.9	2932.3	3185.6	3535.7	3612.3	3686.8	3969.3	1400.9	1375.7	1523.4	1559.1	1454.1	1180.2	1010	1071.4	1139.9	858.1	672.2	489.2	448	449.7	734.1	878.2	817.1	774.9	693.4
Deferred Revenue Non Current	276.7	70.4	73.4	94.8	91	83.7	77.6	78.8	70.8	65.7	94.2	76.4	82.2	88.2	118.2	189.7	178.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	45.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1431.9	361	340.2	355.6	340.7	355.3	350.7	377.4	241.3	260.3	207.8	204.3	187.5	206.1	205.6	168.5	200.1	197.8	212.4	168.1	187	218.5	207.7	173	169	177.6	130.1
balance-sheet.row.total-non-current-liabilities	14305.5	3549.8	3642.8	4138	4563.8	4637.8	4667.6	5126.4	2266.6	2202	2458.6	2328.3	2386	2172.2	2015.9	2101.2	2165.7	1512.4	1242.5	1122.6	997.7	888.9	1096.9	1149.2	1020.2	966.7	822.8
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	0	0
balance-sheet.row.capital-lease-obligations	494.1	182.8	108.3	124.5	117	100.7	2.5	26.6	4.4	4.8	0	5.3	5.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	19225	4751.4	4842.1	5177.9	5543.1	5664.2	6024.4	6342.8	2918.1	2901.2	3145.8	2995.4	2986.8	2748.3	2582.8	2546.7	2683.4	2024	1783.8	1671.8	1583.3	1443.1	1632.1	1626.2	1530.5	1413.4	1185.7
balance-sheet.row.preferred-stock	268.8	0	0	0	0	0	0	4	0	0	0	0	0	5.9	11.4	0.3	0	0	0	0	0	0	0	15.5	0	0	0
balance-sheet.row.common-stock	5.2	1.3	1.3	1.3	1.2	1.2	1.2	1.2	0.9	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.6	0.6	0.6	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0
balance-sheet.row.retained-earnings	-1056.7	-283.2	-249.6	-313.9	-319.8	248.6	703.5	761	449.7	204.2	-31.4	-181.3	-275.8	-643.5	-786.3	-901.7	-648.6	583.2	590	843.5	817.9	681.4	484.3	30.8	193.3	64.1	-51.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	-1053.9	-262.9	-275.4	-364.8	-432.2	-376.8	-311.6	-292.7	-389.6	-356.5	-296.9	-216.2	-264.6	-203.8	-106	-64.4	-40.5	64.4	13.2	-63.1	-48.8	-62.7	-59.5	-15.5	-2.6	-0.7	-217.9
balance-sheet.row.other-total-stockholders-equity	4321.4	1149.7	1151	1135.2	1121.3	1104.6	1090.8	1066.5	469	453	440.9	430.3	418.8	421	412	405.1	252.8	242.5	209.9	213.9	185.9	335.5	278.3	503.4	180.8	199.8	309.9
balance-sheet.row.total-stockholders-equity	2484.8	604.9	627.3	457.8	370.5	977.6	1483.9	1540	530	301.5	113.4	33.6	-120.8	-419.6	-468.1	-559.9	-435.7	890.7	813.7	994.8	955.5	954.7	703.6	534.7	372	263.7	40.5
balance-sheet.row.total-liabilities-and-stockholders-equity	21709.8	5356.3	5469.4	5635.7	5916.3	6644.6	7510.7	7882.8	3448.1	3202.7	3259.2	3029	2866	2328.7	2114.7	1986.8	2247.7	2914.7	2597.5	2666.6	2538.8	2397.8	2335.7	2160.9	1902.5	1677.1	1226.2
balance-sheet.row.minority-interest	0	0	0	0	2.7	2.8	2.4	4	0	0	0	0	0	5.9	11.4	0.3	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	2484.8	604.9	627.3	457.8	373.2	980.4	1486.3	1544	530	301.5	113.4	33.6	-120.8	-413.7	-456.7	-559.6	-435.7	890.7	813.7	994.8	955.5	954.7	703.6	534.7	372	263.7	40.5
balance-sheet.row.total-liabilities-and-total-equity	21709.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	267.9	6.2	13.4	201.1	237	223.3	219.4	252.2	236.1	243.2	274.5	242	259.7	0	137.5	4.2	77.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	11807	2984.8	3029.3	3229	3572	3641	3808.4	3975.2	1404.2	1379	1536.4	1559.1	1454.1	1180.2	1010	1071.4	1139.9	858.1	672.2	489.2	448	449.7	734.1	878.2	817.1	774.9	693.4
balance-sheet.row.net-debt	9690.6	2464.9	2517.8	2698.8	3015	3109	3332	3598.4	923	1096.5	1287.2	1405.1	1391.7	1011	765.4	893.3	941.1	514.5	658.7	485.5	433.6	437.3	724.7	865.9	781.9	634.7	688.9

现金流量表

在 American Axle & Manufacturing Holdings, 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 -0.274 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-184500000.000. 与上一年相比， -0.241 发生了变化. 在同一时期，公司记录了 487.2, 14.9 和 -177.2，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 -13.6，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	2002	2000	1998
cash-flows.row.net-income	-8.6	-33.6	64.3	5.9	-561.1	-484.1	-56.8	337.5	240.7	235.6	143	94.5	366.7	137.1	114.5	-253.3	-1224.3	37	-222.5	56	159.5	197.1	176.1	114.9	129.2	115.6	3.5
cash-flows.row.depreciation-and-amortization	480.1	487.2	492.1	544.3	521.9	536.9	528.8	428.5	201.8	198.4	199.9	177	152.2	139.4	131.6	134.7	199.5	229.4	206	185.1	171.1	163.1	145.8	126.6	107.9	89.5	71.7
cash-flows.row.deferred-income-tax	-27.9	-45.7	-29.5	-27.2	-34.1	-94.6	-35	-154.2	33.2	26.4	-9.2	-18.7	-343.8	17.2	-8	-18.9	82.5	-47.4	-184	-1.1	46.3	20.4	58.7	40.2	30.5	9.8	2.6
cash-flows.row.stock-based-compensation	13.8	13.4	17.7	18.2	19.4	22.4	27.9	43.4	21	15.9	9.7	10.8	2.4	4.5	9.4	13.6	4	5.5	121.1	0	0	0	0	0	0	0	20.3
cash-flows.row.change-in-working-capital	-70.1	-14.3	-101.7	-40.8	-15.2	-103.1	-184.3	-8.8	-84.2	-78.1	-54.2	-52.8	-150	-324.8	10	63.1	162.7	51.6	55.7	-44.2	-28.5	61.8	-9.6	-65.3	-36.9	47.5	-16.8
cash-flows.row.account-receivables	-71.7	7.2	-38.7	23.1	28.9	63.9	56.1	-44.9	-19.3	-17.9	-78.3	-0.3	-130.6	-189.9	-14.8	118.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-14.2	-13.2	-16.2	-87.7	53.7	56.1	-83.1	2.5	12.2	11.2	10.9	-42.5	-49.9	-50.2	-38.9	19.6	52.6	-28.4	1.1	-10.6	-23.7	4.1	-15.9	1.2	-28.8	12.7	-27
cash-flows.row.account-payables	84.5	58.6	61.1	62.7	-37.1	-97.7	7.5	-12.6	-14.2	-2.1	13.7	66.3	60.9	37.1	41.9	-50.7	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-68.7	-66.9	-107.9	-38.9	-60.7	-125.4	-164.8	46.2	-62.9	-69.3	-0.5	-76.3	-30.4	-121.8	21.8	-24.7	110.1	80	54.6	-33.6	-4.8	57.7	6.3	-66.5	-8.1	34.8	10.2
cash-flows.row.other-non-cash-items	328.2	-10.9	6	38	523.8	682.1	490.9	0.6	-4.9	-20.6	29.2	12.2	-203	-29.7	-17.2	78.1	612.5	91.8	209.4	84.6	104.8	54.5	13.2	16.4	21.5	47.9	0.1
cash-flows.row.net-cash-provided-by-operating-activities	381.8	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	0
cash-flows.row.investments-in-property-plant-an-equipment	-196	-194.6	-171.4	-181.2	-215.7	-433.3	-524.7	-477.7	-223	-193.5	-206.5	-251.9	-207.6	-176.5	-116.1	-141.5	-140.2	-186.5	-286.6	-305.7	-240.2	-232.1	-252.9	-375.5	-381	-541.1	-251.5
cash-flows.row.acquisitions-net	0.7	-1.6	-88.9	-3.9	-4.4	131.8	45.8	-895.5	-5.6	0	0	0	0	-16.5	-2.2	-10.2	-10.7	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-3.2	-3.2	-0.4	-1.1	0	-9.2	0	0	6.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0.4	1.1	0	9.2	0	0	1	0	0	0	0	0	6.4	72.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-3.7	14.9	17.3	24	1.7	-5.1	0.7	-4.9	-6.4	5.4	11.2	33.2	22.2	8.9	4.9	5.5	-80.8	0	-37	0	0	0	0	0	0	187	0
cash-flows.row.net-cash-used-for-investing-activites	-202.2	-184.5	-243	-161.1	-218.4	-306.6	-478.2	-1378.1	-227.7	-188.1	-195.3	-218.7	-185.4	-184.1	-107	-73.3	-231.7	-186.5	-323.6	-305.7	-240.2	-232.1	-252.9	-375.5	-381	-354.1	-251.5
cash-flows.row.debt-repayment	-182.9	-177.2	-458.3	-1022.6	-960.5	-545.5	-681.2	-2154.4	-7	-157	-27	-652	-299.1	-53.4	-61.9	-110.7	-285.4	-172.3	-180.5	0	-21.2	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	109.7	0.7	13.5	1.3	4.6	13.6	25.1	12.4	57.7	1.1	107.8	0.3
cash-flows.row.common-stock-repurchased	11.8	-14.7	-1.9	-4.3	-2.7	-7.5	-3.7	-7	-5.2	-3.1	-0.3	-0.4	-5.9	-0.1	-1.3	-0.9	-0.1	-2	-0.1	0	-171	0	0	0	-21.3	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-854.8	-18.3	-31.8	-31	-30.4	-23	0	0	0	0	0	0
cash-flows.row.other-financing-activites	13.4	-13.6	243	625.5	748.7	353	500.4	2777	30.6	16.5	5.9	741.2	558.5	220.7	-3.2	886.1	557.6	340.9	357.6	40.6	-9.7	-287.7	-145.6	62.5	44.3	71.7	157.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-172.4	-205.5	-217.2	-401.4	-214.5	-200	-184.5	615.6	18.4	-143.6	-21.4	88.8	253.5	167.2	-66.4	29.4	254.5	148.3	147.3	14.8	-211.3	-262.6	-133.2	120.2	24.1	179.5	157.4
cash-flows.row.effect-of-forex-changes-on-cash	-3.1	2.3	-7.4	-2.7	3.2	0.1	-6.7	11.1	0.4	-12.6	-6.5	-1.5	0.6	-2.2	-0.4	5.9	-4.5	0.4	0.4	-0.2	0.3	0.8	-1	-0.4	-0.3	0	170.1
cash-flows.row.net-change-in-cash	4.1	8.4	-18.7	-26.8	25	53.1	102.1	-104.4	198.7	33.3	95.2	91.6	-106.8	-75.4	66.5	-20.7	-144.8	330.1	9.8	-10.7	2	3	-2.9	-22.9	-105	135.7	157.4
cash-flows.row.cash-at-end-of-period	2116.4	519.9	511.5	530.2	557	532	478.9	376.8	481.2	282.5	249.2	154	62.4	169.2	244.6	178.1	198.8	343.6	13.5	3.7	14.4	12.4	9.4	12.3	35.2	140.2	174.7
cash-flows.row.cash-at-beginning-of-period	2112.3	511.5	530.2	557	532	478.9	376.8	481.2	282.5	249.2	154	62.4	169.2	244.6	178.1	198.8	343.6	13.5	3.7	14.4	12.4	9.4	12.3	35.2	140.2	4.5	17.3
cash-flows.row.operating-cash-flow	381.8	396.1	448.9	538.4	454.7	559.6	771.5	647	407.6	377.6	318.4	223	-175.5	-56.3	240.3	17.3	-163.1	367.9	185.7	280.4	453.2	496.9	384.2	232.8	252.2	310.3	81.4
cash-flows.row.capital-expenditure	-196	-194.6	-171.4	-181.2	-215.7	-433.3	-524.7	-477.7	-223	-193.5	-206.5	-251.9	-207.6	-176.5	-116.1	-141.5	-140.2	-186.5	-286.6	-305.7	-240.2	-232.1	-252.9	-375.5	-381	-541.1	-251.5
cash-flows.row.free-cash-flow	185.8	201.5	277.5	357.2	239	126.3	246.8	169.3	184.6	184.1	111.9	-28.9	-383.1	-232.8	124.2	-124.2	-303.3	181.4	-100.9	-25.3	213	264.8	131.3	-142.7	-128.8	-230.8	-170.1

利润表行

American Axle & Manufacturing Holdings, Inc. 的收入与上期相比变化了 0.048%。据报告, AXL 的毛利润为 514.1。该公司的营业费用为 366.9，与上年相比变化了 -14.833%. 折旧和摊销费用为 487.2，与上一会计期间相比变化了 -0.094%. 营业费用报告为 366.9，显示-14.833% 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-0.396%. 营业收入为 147.2，与上年相比变化了-0.396%. 净利润的变化率为 -1.523%。去年的净收入为-33.6.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
income-statement-row.row.total-revenue	6192.5	6079.5	5802.4	5156.6	4710.8	6530.9	7270.4	6266	3948	3903.1	3696	3207.3	2930.9	2585	2283	1521.6	2109.2	3248.2	3191.7	3387.3	3599.6	3682.7	3480.2	3107.2	3069.5	2953.1	2040.6
income-statement-row.row.cost-of-revenue	5584.7	5565.4	5097.5	4433.9	4128.1	5628.3	6130	5146.9	3221.9	3267.7	3173.2	2728.6	2531.2	2129.9	1881.3	1552.7	2974.4	2969.8	3320.3	3082.6	3125.1	3142.4	2988.5	2697.5	2539.6	2478.2	1812.5
income-statement-row.row.gross-profit	607.8	514.1	704.9	722.7	582.7	902.6	1140.4	1119.1	726.1	635.4	522.8	478.7	399.7	455.1	401.7	-31.1	-865.2	278.4	-128.6	304.7	474.5	540.3	491.7	409.7	529.9	474.9	228.1
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	0	0
income-statement-row.row.research-development	149.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	4.4	8.1	85.7	85.8	86.6	95.4	-2.2	-6.8	8.8	12	6.9	-1.9	-4.1	0	0	0	0	0	0	0	0	0	0	4	107.9	89.5	71.7
income-statement-row.row.operating-expenses	388.3	366.9	430.8	430	400.5	460.1	485.1	465.4	319.2	277.3	255.2	238.4	243.3	231.7	197.6	172.7	185.4	202.8	197.4	199.6	189.7	194	180.5	168.4	270.5	232.8	177.9
income-statement-row.row.cost-and-expenses	5973	5932.3	5528.3	4863.9	4528.6	6088.4	6615.1	5612.3	3541.1	3545	3428.4	2967	2774.5	2361.6	2078.9	1725.4	3159.8	3172.6	3517.7	3282.2	3314.8	3336.4	3169	2865.9	2810.1	2711	1990.4
income-statement-row.row.interest-income	28.6	26.2	17	10.9	11.6	5.8	0	0	0	0	0	0	0	0	3.8	2	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	2.3	213.3	174.5	195.2	212.3	217.3	216.3	195.6	93.4	99.2	99.9	115.9	101.6	83.9	89	84.5	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-133.3	-171.7	-177.6	-239.4	-798.4	-959	-552.9	-118.1	-14.5	13.8	9	-38.1	-23.3	-1.4	-0.1	-10.8	-2.8	-5.7	9.3	2.1	-23.5	3.7	13.2	-1	2.8	-4.1	-0.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	4.4	8.1	85.7	85.8	86.6	95.4	-2.2	-6.8	8.8	12	6.9	-1.9	-4.1	0	0	0	0	0	0	0	0	0	0	4	107.9	89.5	71.7
income-statement-row.row.total-operating-expenses	-133.3	-171.7	-177.6	-239.4	-798.4	-959	-552.9	-118.1	-14.5	13.8	9	-38.1	-23.3	-1.4	-0.1	-10.8	-2.8	-5.7	9.3	2.1	-23.5	3.7	13.2	-1	2.8	-4.1	-0.3
income-statement-row.row.interest-expense	2.3	213.3	174.5	195.2	212.3	217.3	216.3	195.6	93.4	99.2	99.9	115.9	101.6	83.9	89	84.5	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	480.1	487.2	537.5	561.8	521.9	536.9	528.8	428.5	201.8	198.4	199.9	177	152.2	139.4	131.6	134.7	199.5	229.4	206	185.1	171.1	163.1	145.8	126.6	107.9	89.5	71.7
income-statement-row.row.ebitda-caps	559.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	186.7	147.2	243.9	240.6	188.1	426	106.4	543	380.7	358.1	267.6	240.3	156.4	223.4	204.1	-203.8	-1050.6	75.6	-326	105.1	284.8	346.3	311.2	241.3	259.4	242.1	50.2
income-statement-row.row.income-before-tax	17	-24.5	66.3	1.2	-610.3	-533	-113.9	340	299	272.7	176.7	86.3	31.5	138.1	118.8	-297.1	-1121.3	17.6	-355.5	80	235.8	303.2	273.8	180.9	203.4	183.4	5.6
income-statement-row.row.income-tax-expense	25	9.1	2	-4.7	-49.2	-48.9	-57.1	2.5	58.3	37.1	33.7	-8.2	-335.2	1	4.3	-43.8	103.3	-19.4	-133	24	76.3	106.1	97.7	66	74.2	67.8	2.1
income-statement-row.row.net-income	-8.6	-33.6	64.3	5.9	-561.1	-484.1	-57.5	337.1	240.7	235.6	143	94.5	367.7	142.8	115.4	-253.1	-1224.3	37	-222.5	56	159.5	197.1	176.1	114.9	129.2	115.6	3.5