DHT Holdings, Inc.

符号: DHT

NYSE

12.06

USD

今天的市场价格

12.0337
市盈率
0.0618
PEG比率
1.94B
MRK市值
0.08%
DIV收益率

DHT Holdings, Inc. (DHT) 财务报表

Q: 什么是 DHT Holdings, Inc. (DHT) 总资产是多少？

DHT Holdings, Inc. (DHT) 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 DHT Holdings, Inc. (DHT). 的默认数据。公司收入显示 221.14 M 的平均值，即 0.200 % 增长率。整个期间的平均毛利润为 84.389 M，即 1.683 %. 平均毛利率为 0.539 %. 公司去年的净收入增长率为 1.623 %，等于 0.530 % % 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 DHT 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 -0.011. 在流动资产领域，DHT 的报告货币为200.498. 这些资产中的很大一部分，即 74.738 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.407%. 公司的长期投资虽然不是其重点，但以报告货币计算的0（如果有的话）为0。这表明与上一报告期相比，0.000% 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 398.425. 这一数字表明，0.095% 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 1027.153. 这方面的年同比变化率为 -0.039%. 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75.848，存货估值为 33.81，商誉估值为 1.36（如有. 无形资产总额（如果有）按 0 估值. 应付账款和短期债务分别为 9.2 和 31.72. 债务总额为434.57，债务净额为 359.84. 其他流动负债为 11.29，加上总负债 460.56. 最后，如果存在推荐股票，则其估值为 1.96.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	396.86	74.7	125.9	60.7	68.6	67.4	94.9	77.3	109.3	166.8	166.7	126.1	71.3	42.6	58.6	72.7	59	10.4	17.7	15.9	0	0	0	0	0
balance-sheet.row.short-term-investments	0.07	0	3.8	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.net-receivables	243.37	75.8	59.5	30.4	30.1	107.8	60.2	42.2	34.5	40.1	28.7	17	13.9	0	0	0	8.8	1.5	4	5.5	27.5	0	0	0	0
balance-sheet.row.inventory	133.6	33.8	33.1	33.4	11.9	34.1	32.2	23.7	7.9	8.8	15.9	2.8	3.6	0	0	0	0	0	1.7	0	0	0	0	0	0
balance-sheet.row.other-current-assets	24.6	16.1	2.8	1.4	1	4.2	1.6	0	26.8	0	0	0	0.5	5	0.5	3.3	1.1	1.7	1.7	1.6	0.9	0	0	0	0
balance-sheet.row.total-current-assets	827.26	200.5	235.6	132	118.3	218.3	193.3	167.1	178.5	218.3	212.3	146.1	89.3	49.4	61.7	76	69	13.6	25.1	23	28.4	0	0	0	0
balance-sheet.row.property-plant-equipment-net	5124.4	1290.4	1271.5	1472	1498.5	1604.2	1666.1	1559.4	1221.8	1202.6	1163.1	300.5	310.5	455.1	412.7	441	462.4	398	322.6	339.5	355.6	326.5	295.1	308.1	174
balance-sheet.row.goodwill	5.42	1.4	1.4	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.intangible-assets	0	0	0	0	0.5	1.4	2.4	3.4	4.4	5.6	9.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	5.42	1.4	1.4	0	0.5	1.4	2.4	3.4	4.4	5.6	9.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	0	0	0	5.4	5.2	4.8	4.4	4	3.4	3	2.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	0	0	0	0	-0.5	-1.4	-1034.9	-3.4	-4.4	-5.6	-9.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	0	0	0	0	0	1032.5	-3.4	-4.4	-5.6	-9.1	0	-310.5	0.1	6.4	1	1.1	10.6	1.4	1.6	4.6	-326.5	-295.1	-308.1	-174
balance-sheet.row.total-non-current-assets	5129.83	1291.7	1272.9	1477.4	1503.7	1608.9	1670.5	1563.4	1225.2	1205.6	1165.8	300.5	310.5	455.1	419.1	442	463.5	408.6	324	341.1	360.1	0	0	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	376.2	372.8	331.1	300.9
balance-sheet.row.total-assets	5957.08	1492.2	1508.5	1609.4	1622	1827.2	1863.9	1730.5	1403.7	1423.8	1378.1	446.6	399.8	504.6	480.9	518	532.5	422.2	349	364.1	388.5	376.2	372.8	331.1	300.9
balance-sheet.row.account-payables	85.64	9.2	14.6	11.1	2.8	7.9	10.9	8.9	3.6	1.9	3.6	0	2.2	0.2	0.1	0.3	0.1	0.1	0.1	3.9	0	0	0	0	0
balance-sheet.row.short-term-debt	151.71	31.7	29.6	9.8	3.4	100.4	93.8	65.1	57.5	32.3	32	0	9	16.9	4.3	6	-1.6	75	0	5.2	5.2	0	0	0	0
balance-sheet.row.tax-payables	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.long-term-debt-total	1499.04	398.4	367.1	512.5	446.6	750.6	873.5	721.2	644	630.2	629.3	156	202.6	263.6	265.2	293	344	253.7	236	236	84.4	0	0	0	0
Deferred Revenue Non Current	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.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	15.03	11.3	16	16.2	25.5	21	1.3	0.5	11.1	15.1	29.9	3.5	4.8	8.5	3.1	11.8	34.3	17.2	3.4	-4.4	2	7.3	6.6	2.1	1.5
balance-sheet.row.total-non-current-liabilities	1515.05	404	370.6	520.1	465.1	764.5	878.5	721.6	644.4	633.1	635.3	156	202.6	264.1	268.9	300.1	344	253.7	236	236	256.5	331.3	357.8	314.3	293.3
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
balance-sheet.row.capital-lease-obligations	4.43	4.4	3.9	3.3	0	2.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1786.81	460.6	435	562	513	894.8	1002.2	804.6	718.7	685.9	703.2	161.8	218.8	298.1	284.5	326	384.7	350.3	245.6	246.8	263.7	338.6	364.4	316.4	294.8
balance-sheet.row.preferred-stock	1.96	2	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	6.47	1.6	1.6	1.7	1.7	1.5	1.4	1.4	0.9	0.9	0.9	0.3	0.1	0.6	0.5	0.5	0.4	0.3	0.3	0.3	0.7	0	0	0	0
balance-sheet.row.retained-earnings	-806.51	-206.5	-180.7	-222.4	-188.7	-240.2	-285.4	-222.1	-205.2	-147.9	-204	-210.7	-205.3	-102.2	-42.2	-33.8	-26.7	-27	-7	9.5	125.4	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	12.25	3.8	3.8	4.1	4.4	1.6	1.9	5.8	8.2	6.7	4.4	3.1	-303.5	-1	-2	-14.4	-26.4	-10.2	1.7	-0.8	-1.3	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	4938	1226.3	1243.8	1264	1291.5	1169.5	1143.7	1140.8	881.1	878.2	873.5	492	689.7	309	240	239.6	200.6	108.8	108.4	108.3	0	37.6	8.4	14.7	6.1
balance-sheet.row.total-stockholders-equity	4152.17	1027.2	1068.5	1047.3	1108.9	932.4	861.7	925.9	685	737.9	674.9	284.8	181	206.4	196.3	191.9	147.8	71.9	103.4	117.2	124.8	37.6	8.4	14.7	6.1
balance-sheet.row.total-liabilities-and-stockholders-equity	5957.08	1492.2	1508.5	1609.4	1622	1827.2	1863.9	1730.5	1403.7	1423.8	1378.1	446.6	399.8	504.6	480.9	518	532.5	422.2	349	364.1	388.5	376.2	372.8	331.1	300.9
balance-sheet.row.minority-interest	18.11	4.5	5	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	4170.28	1031.7	1073.5	1047.4	1108.9	932.4	861.7	925.9	685	737.9	674.9	284.8	181	206.4	196.3	191.9	147.8	71.9	103.4	117.2	124.8	37.6	8.4	14.7	6.1
balance-sheet.row.total-liabilities-and-total-equity	5957.08	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	0.07	0	3.8	5.4	5.2	4.8	4.4	4	3.4	3	2.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	1655.18	434.6	396.7	522.3	450	851	967.3	786.2	701.5	662.5	661.3	156	211.6	280.6	265.2	293	344	328.7	236	236	89.6	0	0	0	0
balance-sheet.row.net-debt	1258.32	359.8	270.7	461.6	381.3	783.6	872.3	708.9	592.2	495.7	494.6	30	140.3	237.9	206.7	220.4	285	318.3	218.3	220.1	89.6	0	0	0	0

现金流量表

在 DHT 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 0.046 的转变。该公司最近通过发行 -1.42 扩大了股本，与上一年相比出现了-1.045 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-124977000.000. 与上一年相比， -2.131 发生了变化. 在同一时期，公司记录了 108.9, 0 和 -29.73，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-186.67 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 58.87，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	2001
cash-flows.row.net-income	161.45	161.4	62	-11.5	266.3	73.7	-46.9	6.6	9.3	105.3	12.9	-4.1	-94.1	-40.3	6.4	16.8	42.1	27.5	35.8	53.1	86.7	29.4	8.4	6.1
cash-flows.row.depreciation-and-amortization	108.9	108.9	123.3	128.6	124.2	115.6	103.5	96.8	84.3	78.7	47	26.9	32.4	30.5	28.4	31	26.1	17.4	17.1	18.4	17.8	0	0	0
cash-flows.row.deferred-income-tax	-76.31	-243.4	0	-31.9	19.4	9	7.8	9.1	80.4	-3.2	-34.4	-0.8	102.7	0	0	-0.7	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	3.23	3.2	4.1	4.3	5.1	2.3	2.6	4.9	7.4	6.9	1.6	3.1	0.9	0.9	0.9	0.7	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-24.89	-24.9	-28.4	-31.5	109.3	-52.7	-28.1	-22	4.6	-21.3	1.6	-2.7	-18.7	-1.9	-1.3	6	-3.9	4.1	1.1	27.6	-16.5	0	0	0
cash-flows.row.account-receivables	-16.38	-16.4	-28.7	-0.3	77.8	-47.7	-25.4	-9.9	7.8	-11.4	1.5	-3.1	-8.9	0	0	8.8	0	2.5	1.5	-5.5	0	0	0	0
cash-flows.row.inventory	-0.74	-0.7	0.3	-21.5	22.2	-1.9	-10	-15.8	0.9	7.1	-6.9	0.8	-3.6	0	0	0	0	0	0	23.1	0	0	0	0
cash-flows.row.account-payables	-4.79	-5.2	5.6	1.5	-6.9	-1	8.2	5.4	-1.6	-9	7.6	-2.8	1	1	-1.6	0.3	0	1.8	-0.4	3.9	0	0	0	0
cash-flows.row.other-working-capital	-2.98	-2.5	-5.6	-11.2	16.2	-2.1	-0.9	-1.7	-2.5	-8	-0.6	2.4	-7.2	-2.8	0.3	-3.1	0	-0.2	0	6.1	-16.5	0	0	0
cash-flows.row.other-non-cash-items	79.03	246.2	-33	2.6	5.5	8	15.1	6.3	8	7.5	1.9	0.7	-2.1	55.1	-0.1	0.7	0.5	0.4	0.1	0	0	11.8	11.8	5.3
cash-flows.row.net-cash-provided-by-operating-activities	251.41	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	-128.23	-128.2	-10.1	-174.6	-27.6	-53.9	-235	-553.2	-235.5	-145	-295.1	-39.2	-3.8	-123.2	-5.6	-5.4	-81.2	-92.7	0	-413.6	-13.4	0	0	0
cash-flows.row.acquisitions-net	0	0	8.3	87.1	0	0.5	0.4	0.4	0.2	0.1	-256.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	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.sales-maturities-of-investments	0	3.3	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.other-investing-activites	3.26	0	112.4	1	0.8	0	46.4	111.4	22.2	26.5	0	22.2	13.7	0	0	0	0	-9.1	0	0	0	-14.5	-41.4	-9.1
cash-flows.row.net-cash-used-for-investing-activites	-124.98	-125	110.5	-86.5	-26.7	-53.4	-188.2	-441.4	-213	-118.3	-551.3	-16.9	9.8	-123.2	-5.6	-5.4	-81.2	-101.8	0	-413.6	-13.4	-14.5	-41.4	-9.1
cash-flows.row.debt-repayment	-287.24	-29.7	-132.9	-283.6	-287.2	-163.2	-448.3	-124.4	-189.3	-105.7	-281.8	-56.3	-69.2	-45.1	-28	-50	-75	0	0	-145.5	-74.6	0	0	0
cash-flows.row.common-stock-issued	99.49	-1.4	0	355.8	0	65	0	254.8	0	0	360.3	106.1	75.9	67.5	0	38.4	91.4	0	0	178.2	0	0	0	0
cash-flows.row.common-stock-repurchased	-18.81	-18.8	-24.8	-32.2	0	-3.2	-5	254.8	-2	0	0	0.8	69.2	0	0	50	90.3	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-186.67	-186.7	-19.7	-22.1	-214.7	-28.7	-11.5	-23.3	-66.4	-49.2	-6	-1.2	-9	-19.7	-14.7	-23.9	-41.9	-47.4	-52.2	0	0	0	0	0
cash-flows.row.other-financing-activites	215.47	58.9	4	0	0	0	616.6	-54.4	219.2	99.4	488.9	-0.8	-69.2	60.2	0	-50	0.1	92.6	0	297.7	0	-26.8	21.1	-2.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-177.76	-177.8	-173.3	18	-501.9	-130.2	151.8	307.6	-38.5	-55.5	561.3	48.6	-2.3	62.9	-42.7	-35.5	65	45.2	-52.2	330.4	-74.6	-26.8	21.1	-2.3
cash-flows.row.effect-of-forex-changes-on-cash	0.12	0.1	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-51.21	-51.2	65.3	-8	1.3	-27.6	17.7	-32	-57.5	0.1	40.6	54.8	28.7	-15.9	-14.1	13.6	48.7	-7.3	1.8	15.9	0	0	0	0
cash-flows.row.cash-at-end-of-period	396.86	74.7	125.9	60.7	68.6	67.4	94.9	77.3	109.3	166.8	166.7	126.1	71.3	42.6	58.6	72.7	59	10.4	17.7	15.9	0	0	0	0
cash-flows.row.cash-at-beginning-of-period	448.07	125.9	60.7	68.6	67.4	94.9	77.3	109.3	166.8	166.7	126.1	71.3	42.6	58.6	72.7	59	10.4	17.7	15.9	0	0	0	0	0
cash-flows.row.operating-cash-flow	251.41	251.4	127.9	60.6	529.9	156	54	101.8	194	174	30.6	23.1	21.2	44.3	34.3	54.6	64.9	49.4	54	99.1	88	41.3	20.3	11.4
cash-flows.row.capital-expenditure	-128.23	-128.2	-10.1	-174.6	-27.6	-53.9	-235	-553.2	-235.5	-145	-295.1	-39.2	-3.8	-123.2	-5.6	-5.4	-81.2	-92.7	0	-413.6	-13.4	0	0	0
cash-flows.row.free-cash-flow	123.18	123.2	117.8	-114	502.3	102.1	-181	-451.4	-41.5	29	-264.5	-16	17.4	-78.9	28.7	49.2	-16.3	-43.3	54	-314.5	74.6	41.3	20.3	11.4

利润表行

DHT Holdings, Inc. 的收入与上期相比变化了 0.224%。据报告, DHT 的毛利润为 206.08。该公司的营业费用为 17.45，与上年相比变化了 3.310%. 折旧和摊销费用为 108.9，与上一会计期间相比变化了 -0.116%. 营业费用报告为 17.45，显示3.310% 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2.476%. 营业收入为 188.63，与上年相比变化了2.476%. 净利润的变化率为 1.623%。去年的净收入为161.35.

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	559.47	556.1	454.1	295.9	691	535.1	375.9	355.1	356	365.1	150.8	87	97.2	100.1	89.7	102.6	114.6	81.4	86.8	103.5	136	66.2	31.7	38.8	36.6
income-statement-row.row.cost-of-revenue	350	350	382.6	298.9	347	381.4	341.2	282.5	211.5	207.4	137.2	76.5	74.2	38.2	30.2	30	21.4	19.4	18.7	18.1	15.6	0	0	0	0
income-statement-row.row.gross-profit	209.47	206.1	71.6	-3	344	153.7	34.8	72.6	144.5	157.8	13.6	10.5	23	61.9	59.5	72.5	93.2	62	68.1	85.4	120.4	66.2	31.7	38.8	36.6
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
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	17.45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0	0	-4.6	0	0	0	0	0	0	0	0	0	30.3	28.4	26.8	25.9	17.3	16.9	17.9	25	-30.8	-28.7	-21.5	-18.9
income-statement-row.row.operating-expenses	17.45	17.4	16.9	12	17.9	14.8	15.1	17.2	19.4	21.6	18.1	8.8	9.8	39.4	36.3	31.4	30.7	21	19.3	24.4	25	-30.8	-28.7	-21.5	-18.9
income-statement-row.row.cost-and-expenses	367.45	367.4	399.5	310.8	364.9	396.2	356.2	299.7	230.9	229	155.3	85.3	84	77.7	66.5	61.4	52.1	40.5	38	42.6	40.6	-30.8	-28.7	-21.5	-18.9
income-statement-row.row.interest-income	4.49	4.5	1.1	0	0.2	1.1	0.3	0.1	0.1	0.1	0.4	0.2	0.3	0.1	0.1	0.3	1.6	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	33.06	33.1	26.2	25.7	38.4	55.3	54.2	40.1	35.1	33.6	14.3	4.8	7.3	7.6	13.5	18.1	21.9	13.5	13	-1.5	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-23.85	-26.6	8.3	1.9	-46.4	-65.1	-7.8	-9.1	-80.7	3.3	32.5	-0.7	-100	-55.1	-3.4	-6.5	-20.3	-13.5	-13	-1.5	-8.6	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	-4.6	0	0	0	0	0	0	0	0	0	30.3	28.4	26.8	25.9	17.3	16.9	17.9	25	-30.8	-28.7	-21.5	-18.9
income-statement-row.row.total-operating-expenses	-23.85	-26.6	8.3	1.9	-46.4	-65.1	-7.8	-9.1	-80.7	3.3	32.5	-0.7	-100	-55.1	-3.4	-6.5	-20.3	-13.5	-13	-1.5	-8.6	0	0	0	0
income-statement-row.row.interest-expense	33.06	33.1	26.2	25.7	38.4	55.3	54.2	40.1	35.1	33.6	14.3	4.8	7.3	7.6	13.5	18.1	21.9	13.5	13	-1.5	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	108.93	108.9	123.3	128.6	136.9	115.7	103.5	96.8	84.3	78.7	47	26.9	32.4	30.5	28.4	31	25.9	17.4	17.1	18.4	17.8	30.8	28.7	21.5	18.9
income-statement-row.row.ebitda-caps	303.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	192.03	188.6	54.3	-13	313.6	138.9	16.3	43.3	40.5	135.3	27.4	1	-89.5	-33.6	23.2	41.2	62.5	41	48.8	61	95.3	35.4	3	17.3	17.7
income-statement-row.row.income-before-tax	162.04	162	62.6	-11.1	267.2	73.8	-46.8	6.7	9.4	105.4	13	-3.9	-93.9	-40.1	6.4	34.7	42.1	27.5	35.8	53.1	86.7	0	0	0	0
income-statement-row.row.income-tax-expense	0.65	0.6	0.6	0.4	0.9	0.1	0.1	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0	12.7	20.3	13.5	13	9.3	8.6	5.9	7.8	8.8	11.5
income-statement-row.row.net-income	161.35	161.4	61.5	-11.5	266.3	73.7	-46.9	6.6	9.3	105.3	12.9	-4.1	-94.1	-40.3	6.4	16.8	42.1	27.5	35.8	53.1	86.7	29.4	-4.8	8.4	6.1