Blackbaud, Inc.

符号: BLKB

NASDAQ

77.92

USD

今天的市场价格

2256.1391
市盈率
-203.0525
PEG比率
4.02B
MRK市值
0.00%
DIV收益率

Blackbaud, Inc. (BLKB) 财务报表

Q: 什么是 Blackbaud, Inc. (BLKB) 总资产是多少？

Blackbaud, Inc. (BLKB) 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 Blackbaud, Inc. (BLKB). 的默认数据。公司收入显示 479.181 M 的平均值，即 0.100 % 增长率。整个期间的平均毛利润为 266.805 M，即 0.085 %. 平均毛利率为 0.603 %. 公司去年的净收入增长率为 -1.040 %，等于 0.856 % % 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 Blackbaud, 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 -0.027. 在流动资产领域，BLKB 的报告货币为929.757. 这些资产中的很大一部分，即 728.257 是现金和短期投资。与去年的数据相比，该部分的变化率为21.980%. 公司的长期投资虽然不是其重点，但以报告货币计算的16.198（如果有的话）为16.198。这表明与上一报告期相比，-49.175% 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 760.405. 这一数字表明，-0.093% 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 808.705. 这方面的年同比变化率为 0.087%. 应付账款和短期债务分别为 25.18 和 19.26. 债务总额为819.75，债务净额为 91.49. 其他流动负债为 760.16，加上总负债 2103.57. 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	1999
balance-sheet.row.cash-and-short-term-investments	818.29	728.3	31.7	55.1	35.8	31.8	30.9	29.8	16.9	15.4	14.7	11.9	13.5	52.5	28	22.8	16.4	14.8	67.8	22.7	42.1	6.7	18.7	1.7	4.6
balance-sheet.row.short-term-investments	11.17	0.4	0.2	1	0.3	0.5	1.8	1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	477.26	102.2	103.1	103.7	95.7	89.4	88.3	97.8	88.9	80	77.5	67	75.7	62.7	59.8	50.2	52.6	50.2	29.5	25.6	19.6	14.5	13.1	0	0
balance-sheet.row.inventory	1104.69	-16.2	702.2	596.6	609.2	545.5	419	610.3	353.8	255	155.1	120.8	84	0	0	0	29.5	5.7	0	15.9	0.5	1.8	2.1	0	0
balance-sheet.row.other-current-assets	714.37	99.3	81.7	95.5	78.4	67.9	59.8	56.1	48.3	48.7	40.4	30.1	40.6	72.8	55.4	36.8	7	3.6	13.2	0.4	1.8	2.7	1.3	0	0
balance-sheet.row.total-current-assets	3130.81	929.8	918.6	851	819.1	734.5	598	794.1	507.9	399.1	287.8	229.8	213.7	187.9	143.1	109.7	105.4	74.3	110.4	64.6	64.1	25.7	35.2	1.7	4.6
balance-sheet.row.property-plant-equipment-net	556.27	135.6	153.3	165.3	127.8	139.9	40	42.2	50.3	52.7	50.4	49.5	49.1	34.4	23	22.5	21.4	17	10.5	8.7	7.2	6.6	6.7	0	0
balance-sheet.row.goodwill	4211.37	1053.7	1050.3	1076.5	635.9	634.1	545.2	530.2	438.2	436.4	349	264.6	265.1	90.1	76.2	73.9	73.6	58.3	2.5	2.2	1.7	0	0	0	0
balance-sheet.row.intangible-assets	2817.93	742.1	776.2	795.3	389.3	419.2	366.7	368.7	291.3	314.2	229.3	143.4	168	44.7	38.5	42	48.2	37.3	8	2.6	1.7	1.4	0.9	0	0
balance-sheet.row.goodwill-and-intangible-assets	7029.3	1795.9	1826.4	1871.8	1025.2	1053.3	911.9	899	729.5	750.7	578.3	408	433.1	134.8	114.8	115.9	121.8	95.5	10.5	2.6	1.7	1.4	0.9	0	0
balance-sheet.row.long-term-investments	73.53	16.2	31.9	7.2	0	0	2.3	1.1	0.2	0.4	-14.4	-13.4	-15.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	-73.53	-16.2	-31.9	-7.2	0	0	-2.3	-1.1	-0.2	-0.4	14.4	13.4	15.8	29.4	44.6	55.6	64.8	50.4	62.3	71.5	87.5	87	88.8	0	0
balance-sheet.row.other-non-current-assets	441.32	51	94.3	77.3	72.6	65.2	65.4	22.9	22.3	21	26.7	19.3	9.8	6.1	2.6	0.5	0.5	0.5	0	0.1	0.3	0.3	1.3	0	0
balance-sheet.row.total-non-current-assets	8026.89	1982.5	2074.1	2114.4	1225.7	1258.4	1017.3	965.3	802.3	824.7	655.4	476.8	492	204.6	184.9	194.5	208.5	163.4	83.4	82.9	96.7	95.2	97.7	0	0
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	136.6	142.6
balance-sheet.row.total-assets	11157.7	2912.3	2992.7	2965.4	2044.7	1993	1615.3	1759.4	1310.2	1223.9	943.2	706.6	705.7	392.6	328.1	304.2	313.9	237.7	193.8	147.5	160.8	121	132.9	136.6	142.6
balance-sheet.row.account-payables	515.97	25.2	42.6	22.1	27.8	47.7	34.5	24.7	23.3	19.2	11.4	10.2	13.6	13.5	9.9	10.7	7	5.8	5.9	4.7	2.7	2.6	2.1	0	0
balance-sheet.row.short-term-debt	76.95	19.3	18.8	18.7	12.8	7.5	7.5	8.6	4.4	4.4	4.4	17.2	10	0	0	1.3	60.4	0.5	16	0	0	0.1	5.3	0	0
balance-sheet.row.tax-payables	27.84	0	0	0	0	0	0	0	3.5	3.9	0	0	7.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	2435.02	760.4	885.2	990.9	535.5	555.2	379.6	429.6	338	404.2	276.2	135.8	205.5	0	0	0	1.5	0.6	0	0	0	5	45.2	0	0
Deferred Revenue Non Current	15.77	2.4	2.8	4.2	4.7	1.8	2.6	3.6	6.4	7.1	9	9.1	11.1	9.8	6.9	6.2	5.8	3	1.9	1.3	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	361.37	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2162.24	760.2	786.9	694.4	660.5	619.3	467.6	666.3	408	312.5	192.9	147.8	114.2	72.9	44.7	38.8	34.1	20.6	0.5	15.8	16	9.7	7.8	0	0
balance-sheet.row.total-non-current-liabilities	3894.91	906.4	1018	1138.7	605.2	607.4	435.9	476.5	382.5	447	336.3	188.4	246.4	12.5	9.3	7.9	8	4.6	2.1	1.3	0.7	5	45.2	0	0
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	-0.7	0	0	137.4	148.5
balance-sheet.row.capital-lease-obligations	163.92	40.1	44.9	53.4	17.4	95.6	0	0	0	0	0	0	0	0	0	0	0.2	0.6	0	0	0	0	0	0	0
balance-sheet.row.total-liab	8253.4	2103.6	2248.7	2248.3	1618.6	1596.2	1241.5	1452.5	1062.7	1013.3	757.3	545.1	558.1	252.6	205	188.1	223.4	124.6	96.6	81.2	71	61.1	99.4	137.4	148.5
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	0.28	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0	0.7	0
balance-sheet.row.retained-earnings	780.91	198.9	197	242.5	236.7	234.9	246.5	195.6	152.7	134.9	131.7	125.4	116.9	131.9	126.3	115.9	105.1	92.7	78.2	59.9	35.2	22.5	23	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	16.52	-1.7	8.9	6.5	-2.5	-5.3	-5.1	-0.6	-0.5	-0.8	-1	-1.4	-2	-1.1	-0.5	-0.2	-0.9	0.1	0.2	-6.4	-0.7	-4.3	-0.2	0	0
balance-sheet.row.other-total-stockholders-equity	2106.6	611.5	538	468	191.9	167.1	132.4	111.8	95.2	76.5	55.2	37.5	32.7	9.2	-2.8	0.3	-13.7	20.2	18.8	12.7	55.3	41.6	10.7	-1.6	-5.8
balance-sheet.row.total-stockholders-equity	2904.3	808.7	744	717.1	426.1	396.8	373.8	306.9	247.5	210.6	185.9	161.5	147.7	140	123.1	116.1	90.5	113.1	97.2	66.3	89.8	59.9	33.5	-0.8	-5.8
balance-sheet.row.total-liabilities-and-stockholders-equity	11157.7	2912.3	2992.7	2965.4	2044.7	1993	1615.3	1759.4	1310.2	1223.9	943.2	706.6	705.7	392.6	328.1	304.2	313.9	237.7	193.8	147.5	160.8	121	132.9	136.6	142.6
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	2904.3	808.7	744	717.1	426.1	396.8	373.8	306.9	247.5	210.6	185.9	161.5	147.7	140	123.1	116.1	90.5	113.1	97.2	66.3	89.8	59.9	33.5	-0.8	-5.8
balance-sheet.row.total-liabilities-and-total-equity	11157.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	11.17	0.4	0.2	1	0.3	0.5	1.8	1.5	0.2	0.4	-14.4	-13.4	-15.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	2552.05	819.7	904	1009.6	548.4	562.7	387.1	438.2	342.4	408.6	280.6	152.9	215.5	0	0	1.3	61.9	1.1	0	0	0	5.2	50.5	0	0
balance-sheet.row.net-debt	1737.29	91.5	872.3	954.4	512.6	530.9	356.3	408.4	325.5	393.2	265.8	141	202	-52.5	-28	-21.5	45.6	-13.7	-67.8	-22.7	-42.1	-1.5	31.8	-1.7	-4.6

现金流量表

在 Blackbaud, 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 0.020 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1.471 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-64391000.000. 与上一年相比， -0.247 发生了变化. 在同一时期，公司记录了 109.49, -0.25 和 -81.39，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 -42.74，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
cash-flows.row.net-income	21.77	1.8	-45.4	5.7	7.7	11.9	44.8	65.9	41.5	25.6	28.3	30.5	6.6	33.2	29.8	28.4	29.9	31.7	30.5	33.3	12.6	-0.5	15.6	24.9
cash-flows.row.depreciation-and-amortization	88.38	109.5	102.4	82.4	92.7	85.7	79.6	73.9	70.5	56	45.4	43.2	31.9	17	16.1	15.5	12.9	8.1	3.8	2.7	2.7	4.5	4.4	2.5
cash-flows.row.deferred-income-tax	-45.85	-24.4	-26.6	-2.4	8.8	-3.6	-0.6	-14.3	3	3.2	3	13.9	7.6	13.5	11.2	12.4	6.4	12.5	12.2	9	0.7	2.2	9	0
cash-flows.row.stock-based-compensation	97.84	127.8	110.3	120.4	87.3	58.6	48.3	40.6	32.6	25.2	17.3	16.9	19.2	14.9	13.1	12.3	12.1	6.9	0	0.6	16.6	0	0	0
cash-flows.row.change-in-working-capital	5.38	-26.4	49.2	-15.9	-65.6	15.5	23.6	-2.9	2.1	0	5.9	-4.5	-7.1	1.8	-14.3	17	-3.7	6.4	7.5	-3.3	9.4	4.6	3.4	0
cash-flows.row.account-receivables	-0.53	-3.2	-7.3	-6.5	-18.4	-6.6	2.2	-15.8	-13.2	-7.6	-5.8	3.2	-9.4	-8.7	-13.1	1.4	-10.2	-9.7	0	-6.8	-5.1	0	0	0
cash-flows.row.inventory	0	0	0	-10.2	-26.7	-3.3	-7.2	-11.1	-3.2	-11.1	29.1	25.7	18.8	18.9	-14.4	2.7	115.8	4.1	0	16.9	21.4	0	0	0
cash-flows.row.account-payables	1.15	-18.6	21.6	-9.7	-20	12.9	9.5	1	99.7	40.4	-0.9	-0.2	-1.4	1.7	0.2	-0.3	0.6	-0.8	0	2	0.1	0	0	0
cash-flows.row.other-working-capital	-10.55	-4.6	34.9	10.5	-0.5	12.5	19.2	22.9	-81.1	-21.7	-16.5	-33.1	-15.1	-10.1	12.9	13.2	-110	12.9	7.5	-15.3	-6.9	4.6	3.4	0
cash-flows.row.other-non-cash-items	33.42	11.3	14.1	23.5	17	14.4	5.7	13	3.8	4.3	2.3	7.3	10.5	5.1	0.1	1.2	2.8	-2.8	9.1	9.4	1.5	25.8	0	-27.4
cash-flows.row.net-cash-provided-by-operating-activities	242.45	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	-49.06	-64.1	-71.1	-52.2	-71.8	-58.4	-52.3	-38.6	-44.1	-34.1	-22.4	-23.3	-21.8	-19.2	-10.9	-5.5	-57.6	-8.1	-10.8	-4.2	-3	-2.7	-1.5	0
cash-flows.row.acquisitions-net	0	0	-14.5	-419.1	0	-109.4	-44.9	-146.8	-3.4	-188.6	-188.9	-0.9	-280.7	-23.4	-5.3	-2.3	0	-84.4	0	-1	-0.2	-1.1	-0.5	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	-0.6	0	0	0	0	0	0	-2	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0.1	0	1.6	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-44.07	-0.3	0	0	0	0.5	-0.5	0	0	0	0	0	0	0.9	-0.1	0	0	0	0	0	0	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-63.57	-64.4	-85.5	-471.3	-71.8	-167.2	-97.8	-184.9	-47.4	-222.7	-211.4	-24.2	-302.5	-41.7	-18.2	-7.8	-56	-92.5	-10.8	-5.2	-3.2	-3.7	-2	0
cash-flows.row.debt-repayment	-255.32	-81.4	-310.7	-153	-747.6	-344.5	-322.5	-679.1	-293.6	-184.5	-235.6	-165.6	-99.5	0	-5.3	-60.4	-57.9	-2.4	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	-1.3	-303.6	748.5	0	0	0	0	0	0	0	0	0	12.1	0	0.9	5.5	7.9	3.6	0.7	0.2	0	0
cash-flows.row.common-stock-repurchased	-22.98	-18.8	-36.4	-108.4	-41	-23.8	0	0	0	0	0	0	0	0	-22.6	0	-43.7	-15.9	-8.7	-60.9	0	0	0	0
cash-flows.row.dividends-paid	0	0	-37.7	-303.6	-6	-23.6	-23.3	-23.1	-22.8	-22.5	-22.1	-22.1	-21.7	-21.4	-19.5	-17.7	-17.5	-15.1	-12.3	-8.5	0	0	0	0
cash-flows.row.other-financing-activites	93.93	-42.7	360.5	1132.8	35.3	503.1	53.9	980.8	211.8	317.4	369.7	103.4	315.8	2.2	2.6	4.9	117.3	4.5	6	0	-5.3	-45.3	-20.5	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-184.36	-143	-25.7	264.1	-10.7	111.2	-291.9	278.6	-104.5	110.4	112	-84.3	194.6	-19.3	-32.7	-73.2	-1	-23.4	-7.1	-65.8	-4.6	-45.1	-20.5	0
cash-flows.row.effect-of-forex-changes-on-cash	0.2	2	-10.5	0.3	2.2	1	-2	-0.6	-0.1	-1.4	-0.1	-0.4	0.2	0	0.3	0.6	-1.7	0	0	-0.3	-0.3	0.2	0	0
cash-flows.row.net-change-in-cash	354.31	696.6	82.2	6.8	67.7	127.4	-190.3	269.5	1.5	0.6	2.8	-1.6	-39	24.5	5.2	6.4	1.6	-53	45.1	-19.5	35.4	-12	10	0
cash-flows.row.cash-at-end-of-period	2292.14	728.3	733.9	651.8	645	577.3	449.8	640.2	16.9	15.4	14.7	11.9	13.5	52.5	28	22.8	16.4	14.8	67.8	22.7	42.1	6.7	18.7	0
cash-flows.row.cash-at-beginning-of-period	1937.83	31.7	651.8	645	577.3	449.8	640.2	370.7	15.4	14.7	11.9	13.5	52.5	28	22.8	16.4	14.8	67.8	22.7	42.1	6.7	18.7	8.7	0
cash-flows.row.operating-cash-flow	242.45	199.6	203.9	213.7	148	182.5	201.4	176.3	153.6	114.3	102.3	107.2	68.7	85.5	55.9	86.8	60.3	62.9	63	51.8	43.5	36.6	32.5	0
cash-flows.row.capital-expenditure	-49.06	-64.1	-71.1	-52.2	-71.8	-58.4	-52.3	-38.6	-44.1	-34.1	-22.4	-23.3	-21.8	-19.2	-10.9	-5.5	-57.6	-8.1	-10.8	-4.2	-3	-2.7	-1.5	0
cash-flows.row.free-cash-flow	193.39	135.5	132.8	161.5	76.1	124.1	149	137.7	109.6	80.2	79.8	84	46.9	66.3	45	81.3	2.7	54.7	52.2	47.7	40.5	33.9	31	0

利润表行

Blackbaud, Inc. 的收入与上期相比变化了 0.045%。据报告, BLKB 的毛利润为 600.11。该公司的营业费用为 555.4，与上年相比变化了 -4.439%. 折旧和摊销费用为 109.49，与上一会计期间相比变化了 0.070%. 营业费用报告为 555.4，显示-4.439% 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3.261%. 营业收入为 44.7，与上年相比变化了-3.261%. 净利润的变化率为 -1.040%。去年的净收入为1.82.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	1105.43	1105.4	1058.1	927.7	913.2	900.4	848.6	788.3	730.8	637.9	564.4	503.8	447.4	370.9	327.1	309.3	302.5	257	192	166.3	138.7	118.1	105.2	90	83.6	92.5
income-statement-row.row.cost-of-revenue	502.97	505.3	505.4	443.2	428.1	418.4	381.7	361.9	339.2	304.6	273.4	232.7	202.5	157.2	131.8	120.9	116.4	92.5	57.3	50.1	40.5	39.4	31	26.5	25.4	23.9
income-statement-row.row.gross-profit	602.46	600.1	552.7	484.5	485.2	482	466.9	426.4	391.6	333.3	291	271.2	245	213.7	195.3	188.4	186.1	164.6	134.7	116.2	98.2	78.7	74.2	63.6	58.2	68.5
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
income-statement-row.row.research-development	153.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	189.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	212.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	10.29	4.1	2.9	2.2	2.9	5.3	1.1	2.3	-0.3	-1.7	-0.2	-0.5	-0.4	1	0.8	0.8	0.7	0.5	0.7	0	2.5	0.8	1	0	14.5	2.5
income-statement-row.row.operating-expenses	557.75	555.4	581.2	459.4	447.7	449	402.9	361.6	329.8	286.6	244.6	216.1	225.3	160.9	149	142.6	138.7	112.2	87	70.4	79	73	45.2	14.8	38.8	43
income-statement-row.row.cost-and-expenses	1060.73	1060.7	1086.6	902.6	875.7	867.5	784.6	723.5	669	591.2	518.1	448.8	427.8	318.1	280.8	263.5	255.1	204.6	144.3	120.6	119.6	112.4	76.2	41.2	64.2	66.9
income-statement-row.row.interest-income	8.82	8.8	1.7	0.4	1.7	2.8	2	1	0.6	0.2	0.1	0.1	0.1	0.2	0.1	0.6	0.5	0.8	1.6	1	0.3	0	0	0	0	0
income-statement-row.row.interest-expense	39.92	39.9	35.8	18	17.3	20.6	15.9	12.1	10.6	8.1	6	5.8	5.9	0.2	0.1	1	-1.5	-1.2	0	0	-0.3	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	212.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-8.28	-27.1	-35.8	-17.8	-15.6	-26.4	-3.5	1.5	-0.3	-1.7	-1.2	-4	-0.6	-1.5	-0.1	0.2	-0.2	-0.5	-0.2	0	-2.1	0.2	0.1	-8	-0.2	-0.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	10.29	4.1	2.9	2.2	2.9	5.3	1.1	2.3	-0.3	-1.7	-0.2	-0.5	-0.4	1	0.8	0.8	0.7	0.5	0.7	0	2.5	0.8	1	0	14.5	2.5
income-statement-row.row.total-operating-expenses	-8.28	-27.1	-35.8	-17.8	-15.6	-26.4	-3.5	1.5	-0.3	-1.7	-1.2	-4	-0.6	-1.5	-0.1	0.2	-0.2	-0.5	-0.2	0	-2.1	0.2	0.1	-8	-0.2	-0.1
income-statement-row.row.interest-expense	39.92	39.9	35.8	18	17.3	20.6	15.9	12.1	10.6	8.1	6	5.8	5.9	0.2	0.1	1	-1.5	-1.2	0	0	-0.3	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	85.55	109.5	102.4	82.9	94.6	85.7	79.6	73.9	70.5	56	45.4	43.2	31.9	17	16.1	15.5	12.9	8.1	3.8	2.7	2.7	4.5	4.4	26.4	2.2	2.5
income-statement-row.row.ebitda-caps	140.71	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	46.71	44.7	-19.8	24.9	37.2	37	59.4	64	61.8	46.7	46.4	51.5	19.4	50.9	46.3	45.8	47.4	52.4	47.7	45.7	19.2	5.7	29	22.4	19.4	25.6
income-statement-row.row.income-before-tax	17.64	17.6	-55.6	7.1	21.6	10.6	44.6	54.2	50.9	37	39.2	45.3	13.3	51.3	46.2	45.7	46.2	51.6	49	46.6	19.6	3.5	24.8	14.4	8.2	23.4
income-statement-row.row.income-tax-expense	15.82	15.8	-10.2	1.4	13.9	-1.3	-0.2	-11.7	9.4	11.3	10.9	14.9	6.7	18	16.4	17.2	16.3	19.8	18.5	13.3	6.9	3.9	9.2	5.5	3.1	0.7
income-statement-row.row.net-income	1.82	1.8	-45.4	5.7	7.7	11.9	44.8	65.9	41.5	25.6	28.3	30.5	6.6	33.2	29.8	28.4	29.9	31.7	30.5	33.3	12.6	-0.5	15.6	8.9	5.1	24.9