The Greenbrier Companies, Inc.

符号: GBX

NYSE

53.32

USD

今天的市场价格

14.9879
市盈率
-0.6176
PEG比率
1.66B
MRK市值
0.02%
DIV收益率

The Greenbrier Companies, Inc. (GBX) 财务报表

Q: 什么是 The Greenbrier Companies, Inc. (GBX) 总资产是多少？

The Greenbrier Companies, Inc. (GBX) 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 The Greenbrier Companies, Inc. (GBX). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 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 The Greenbrier Companies, 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. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	281.7	543	646.8	833.7	329.7	530.7	611.5	222.7	172.9	184.9	97.4	53.6	50.2	98.9	76.2	6	20.8	142.9	73.2	12.1	75.7	58.8	77.3	12.8	77.2	41.9	14.4	6.1	10.4	50.2
balance-sheet.row.short-term-investments	34.9	0.1	0	0	0	26.3	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.net-receivables	572.1	541	418.5	239.6	373.4	348.4	280	232.5	196	199.7	154.8	146.3	188.4	89.3	113.4	181.9	157	115.6	123	120	59.7	45.1	50.6	66.2	47.5	47.5	61	63	28	16.5
balance-sheet.row.inventory	823.6	815.3	573.6	529.5	664.7	432.3	400.1	365.8	445.5	305.7	316.8	316.7	323.5	185.6	142.8	252	194.9	163.2	121.7	113.1	91.3	56.9	94.6	127.5	92.5	73.6	87.2	76	86.3	31.5
balance-sheet.row.other-current-assets	21	16	24.6	8.3	8.8	8.8	8.9	24.3	8.9	20.1	8.8	6.3	2.1	34.4	31.7	1.2	2.7	2.1	0.1	1.1	0	0	0	0.1	0.6	16	7.4	1.5	1.5	1
balance-sheet.row.total-current-assets	1698.4	1915.4	1663.5	1611.2	1376.6	1320.2	1300.4	845.3	840.9	722.1	589.6	522.9	564.3	408.1	365.2	441.1	375.4	423.7	318	246.3	226.7	160.8	222.4	206.5	217.8	179	170	146.6	126.2	99.2
balance-sheet.row.property-plant-equipment-net	1806.6	1527.2	1331.7	1169.6	1266.9	911	835.2	781.2	771.1	628.4	575.5	643.2	482.3	435.3	441.2	136.5	407.1	80	73.2	56.4	56.7	58.3	76.9	77.6	69.3	49.5	44.9	35.9	33.1	26.6
balance-sheet.row.goodwill	128.9	127.3	132.1	130.3	129.9	78.2	68.6	43.3	43.3	43.3	57.4	137.1	137.1	137.1	137.1	200.1	169	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	255.8	189.1	183.4	190.3	125.4	94.7	85.2	69.5	32.4	36.2	41	45.9	87.3	90.7	96.9	99.1	69.3	0	0	0	0	0	26.4	23	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	384.7	316.4	315.6	320.6	255.3	172.9	153.8	112.7	75.7	79.5	98.5	182.9	224.3	227.7	234	299.2	238.2	-44.5	-41.6	0	0	0	26.4	23	0	0	0	0	0	0
balance-sheet.row.long-term-investments	88.7	92.5	79.9	72.4	91.8	61.4	108.3	98.7	99.1	79.6	18.4	15	0	1.8	8	8	9	7	10	0	0	0	-25.2	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	33.1	0.1	-8.6	-3.6	-4.6	-1.8	-23.6	-5.6	0	0	0	10.3	0	81.1	62.5	74.3	61.4	37.5	31.6	26.1	16.1	13.8	25.2	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	-33.1	-0.1	8.6	3.6	4.6	1.8	0	5.6	3.8	7.6	7.8	10.2	30.7	-81.1	-62.5	297.8	-18.5	373.6	280.1	179.9	239.5	294.6	280.4	276.9	263.6	277	365.6	433	373.1	346.1
balance-sheet.row.total-non-current-assets	2280	1936.1	1727.1	1562.6	1614.1	1145.3	1097.3	992.6	949.6	795	700.2	861.6	737.4	664.8	683.1	815.9	697.3	453.6	353.3	262.4	312.3	366.7	383.7	377.6	332.9	326.5	410.5	468.9	406.2	372.7
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	0	0	0
balance-sheet.row.total-assets	3978.4	3851.5	3390.7	3173.8	2990.6	2465.5	2397.7	1837.9	1790.5	1517.2	1289.7	1384.5	1301.7	1072.9	1048.3	1257	1072.7	877.3	671.2	508.8	538.9	527.4	606.2	584.1	550.7	505.5	580.5	615.5	532.4	471.9
balance-sheet.row.account-payables	396.8	401.5	265.1	149	302	226.4	180.6	182.3	263.7	204.7	163.5	258.3	0	0	233.4	207.2	164.1	204.8	129.5	178.6	114.5	108.2	135.9	147.8	131.5	132.1	105.5	118.1	45.6	32.2
balance-sheet.row.short-term-debt	297.1	296.6	372.2	351.5	27.1	27.7	4.3	-91.7	50.9	13.1	48.2	60.8	90.3	2.6	16	105.8	39.6	22.4	12.5	106.5	5.3	0	0	0	0	0	57.7	14.4	28.3	1.2
balance-sheet.row.tax-payables	0	0	0	0	4.1	4.8	0	4	22.5	19.7	13.1	9.6	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	1608.8	1269.1	826.5	804.1	822.9	436.2	558.2	304	326.4	445.1	373.9	428.1	429.1	498.7	542.2	496	460.9	364.4	8.6	14.9	131.6	167.2	248.1	210.1	203	185.8	239.9	274.3	227.6	250.4
Deferred Revenue Non Current	46.2	35.3	42.8	42.5	85.1	106	129.3	95.7	33.8	20.6	8.8	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	49.6	323.6	297.3	272.4	181.3	117.5	105.2	183.4	157.7	157.9	143.6	166.6	400.4	262.8	15.3	156.8	141.4	48.9	58.8	0	0	52.9	56.2	54.3	50.4	45.2	41.2	0	28.3	1.8
balance-sheet.row.total-non-current-liabilities	1722.9	1373	942.6	854.3	921.9	573.9	763.3	451.3	420.9	547.1	468.8	428.1	429.1	498.7	542.2	496	460.9	364.4	283.7	78.2	263.4	258.2	275	235.4	220.6	197.6	253.8	333.1	323.7	325.1
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	0	0	0
balance-sheet.row.capital-lease-obligations	72.2	56.4	42.6	64.5	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-liab	2512.6	2394.7	1884.5	1669.7	1517.4	1051.5	1182.7	821.1	927	943.4	832.9	930.9	925.8	775.5	826.2	987.8	824	658	491.4	365.7	422.9	419.4	467	437.4	402.5	374.9	458.2	465.6	397.6	360.3
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	0	0	0	0	0
balance-sheet.row.common-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	0	0	0	0	0
balance-sheet.row.retained-earnings	897.5	897.7	881.7	885.5	867.6	830.9	709.1	618.2	458.6	282.6	174.8	185.9	127.2	120.7	123.5	179.6	165.4	148.5	114	88.1	68.2	63.8	90.8	94.8	85.5	71.6	54.7	62.3	47.4	34.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	-7.3	-45.6	-43.7	-52.8	-44.8	-23.4	-6.3	-26.8	-21.2	-6.9	-6.5	-6.4	-7.9	-7.2	-9.8	-1.3	-0.2	-0.4	-0.7	-5.9	-8.1	-10	-6	-3.4	-1.9	-27.2	-23	-14.4	-7.8	-7.8
balance-sheet.row.other-total-stockholders-equity	364.4	424.8	469.7	460.4	453.9	442.6	315.3	282.9	295.4	235.8	259.9	252.3	242.3	172.4	99.6	82.3	78.3	71.1	62.8	57.2	51.1	49.3	49.3	50.2	50.6	76.4	72.4	63.8	57.2	56.5
balance-sheet.row.total-stockholders-equity	1254.6	1276.9	1307.7	1293	1276.7	1250.1	1018.1	874.3	732.8	511.4	428.2	431.8	361.6	285.9	213.4	260.5	243.6	219.3	176.1	139.3	111.1	103.1	134.1	141.6	134.2	120.8	104.1	111.7	96.8	82.8
balance-sheet.row.total-liabilities-and-stockholders-equity	3978.4	3851.5	3390.7	3173.8	2990.6	2465.5	2397.7	1837.9	1790.5	1517.2	1289.7	1384.5	1301.7	1072.9	1048.3	1257	1072.7	877.3	671.2	508.8	538.9	527.4	606.2	584.1	550.7	505.5	580.5	615.5	532.4	471.9
balance-sheet.row.minority-interest	211.2	179.9	198.4	211.1	196.5	163.9	196.9	142.5	130.7	62.3	28.6	21.9	14.3	11.5	8.7	8.6	5.1	0	3.7	3.7	4.9	4.9	5	5.1	14	9.8	18.2	38.2	38	28.8
balance-sheet.row.total-equity	1465.8	1456.8	1506.1	1504.2	1473.3	1414	1215	1016.8	863.5	573.7	456.8	453.6	375.9	297.4	222.1	269.1	248.7	219.3	179.8	143	116	108	139.1	146.7	148.2	130.6	122.3	149.9	134.8	111.6
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	88.7	92.6	79.9	72.4	91.8	87.7	108.3	98.7	99.1	79.6	18.4	15	0	1.8	8	8	9	7	10	0	0	0	-25.2	0	0	0	0	0	0	0
balance-sheet.row.total-debt	1608.8	1565.7	1198.7	1155.6	850	463.9	562.6	304	377.3	458.2	422.1	488.8	519.5	501.3	558.2	601.8	500.5	386.8	21.1	121.4	136.9	167.2	248.1	210.1	203	185.8	297.6	288.7	255.9	251.6
balance-sheet.row.net-debt	1327.1	1022.7	551.9	321.9	520.3	-66.7	-48.9	81.3	204.4	273.3	324.7	435.3	469.3	402.5	482	595.9	479.7	243.9	-52.1	109.3	61.2	108.4	170.8	197.3	125.8	143.9	283.2	282.6	245.5	201.4

现金流量表

在 The Greenbrier Companies, 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 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 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NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，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NaN，同比差异为NaN. 此外，公司还将NaN 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 NaN，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
cash-flows.row.net-income	75.6	53.8	35.1	87.6	105.8	172.1	160.5	284.8	265.3	149.8	-5.4	61.2	8.4	8.3	-54.1	19.5	22	39.6	29.8	20.8	4.3	-26.1	1.1	14.4	20.4	20.3	-4.2	18.3	16.7	11.2
cash-flows.row.depreciation-and-amortization	106.3	102	100.7	109.8	83.7	74.4	65.1	63.3	45.2	40.4	41.4	42.4	38.3	37.5	37.7	35.1	32.8	25.3	22.9	20.8	18.1	18	22.4	20.4	16.5	14.5	27.9	24.9	23.9	23
cash-flows.row.deferred-income-tax	7.2	12.9	51.1	-9.5	-20.2	-40.5	4.4	-8.9	-20.2	-4.7	-9.7	11.6	2.4	15.1	-11.8	12.9	10.6	5.9	5.8	9.5	2.3	-10.3	1.7	7.6	6.5	-2.2	-8.2	6.4	3.3	1.9
cash-flows.row.stock-based-compensation	12.1	15.5	14.7	9	11.2	29.3	26.4	24	19.5	11.3	6.3	-5.7	3.3	-1.2	-1.2	-10.8	-14.8	0	0	0	0	0	0	0	-0.9	-4.6	13.5	0	-4.3	-3.9
cash-flows.row.change-in-working-capital	-171.5	-302.8	-259	87.2	-182.8	-96.3	32.9	-16.9	-134.5	-20.2	11.7	-7.1	-100	-9.5	90.9	-26.9	-26.3	-20.5	-76.8	-67.9	-1.6	30.6	17.6	-72.5	-10.2	47.7	-10.5	-14.1	-33.5	-7
cash-flows.row.account-receivables	-14.6	-198.2	-82.1	135.3	13	-83.6	-25.3	-32.1	13.7	-23.7	-7.3	37.8	-96.6	22.4	58.5	0	0	0	0	-19.4	-34.5	31.3	-22.9	0	0	0	0	0	0	0
cash-flows.row.inventory	-17.2	-267.9	-166.5	166.6	-143.2	-26.6	-2.8	53.7	-143.8	-9.7	19	3.7	-116.9	-44.3	98.8	-29.7	14.3	-37.5	15.4	-11.1	-37.6	-3.6	13.1	-39.2	-3.6	10.1	-11.2	10.3	-40.8	-1.9
cash-flows.row.account-payables	16.3	165.3	-10.8	-186.8	-33.4	34.1	27.9	-89.3	-17.6	1.5	8.4	16.2	125.4	12.6	1.6	0	0	0	0	3.8	3.2	3.2	-3	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-156	-2	0.4	-27.9	-19.3	-20.2	33	50.7	13.3	11.7	-8.5	-64.8	-12	-0.3	-68	2.8	-40.5	17	-92.2	-41.2	67.2	-0.4	30.4	-33.3	-6.6	37.6	0.7	-24.4	7.3	-5.1
cash-flows.row.other-non-cash-items	41.5	-31.8	16.8	-11.9	-18.9	-35.6	-8.9	-14.7	17.1	-40.7	60.2	13.7	13.3	-7.6	58.9	2.3	21.9	-10.7	-3.8	2.7	-2	15.1	-1.4	1.9	6.1	0.2	0.1	-0.6	9.4	8
cash-flows.row.net-cash-provided-by-operating-activities	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	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-362.1	-380.7	-139	-66.9	-198.2	-176.8	-86.1	-139	-106	-70.2	-60.8	-117.9	-84.3	-39	-38.8	-77.6	-137.3	-140.6	-69.1	-43	-10.1	-21.4	-73.3	-93.8	-82.2	-50.3	-64.4	-94.9	-53.5	-36.3
cash-flows.row.acquisitions-net	-3.5	-2.3	0	-1.8	-373.3	-61.3	-67.8	-12.9	-34.5	-13.8	-2.2	0	-2.3	39	0	-91.2	-268.2	0	0	0	-3.1	0	-0.3	-4.8	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-3.5	-2.3	0	-1.8	-11.4	0	0	0	0	0	0	-0.5	-2.3	-0.9	0	0	-0.8	0	0	11.6	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	3.5	2.3	0	1.8	11.4	0	0	0	0	0	0	0	84.3	0.4	0.4	0	119.7	0.6	0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	85.6	159	21.3	96.2	127.5	158	40.1	96.2	8.9	53.9	69.2	29.4	-64.6	-23.6	15.4	16.7	0.1	29	47.7	16.2	38.2	26	64.3	68.5	71.5	123.5	56.5	35.6	-14.3	-1.8
cash-flows.row.net-cash-used-for-investing-activites	-280	-224	-117.8	27.5	-444	-80.2	-113.7	-55.7	-131.5	-30.1	6.2	-88.9	-69.3	-24.2	-23	-152.2	-286.6	-111.1	-21.3	-15.2	25	4.6	-9.3	-30.1	-10.7	73.2	-7.9	-59.3	-67.8	-38.1
cash-flows.row.debt-repayment	-291.8	-23.4	-624.8	-30.2	-183	-22.3	-8.3	-24.2	-63.1	-201.7	-93.8	-41	-321.4	-44	-97.7	0	0	-143.8	0	-27.5	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	324.8	3.7	701.3	2.2	6.3	0	0	-49	93.5	237.8	0	0	63.2	0	0	4	3.5	5.8	130.7	6.1	1.8	0	0	0	0	1.2	0	0	0	48.3
cash-flows.row.common-stock-repurchased	-56.9	-3.7	-20	-2.2	-6.3	0	0	-33.5	-70	-33.6	0	0	0	0	0	0	0	-4.6	-127.5	-1.3	0	0	-1	-0.2	0	0	0	0	0	-1.2
cash-flows.row.dividends-paid	-49.1	-52.7	-61	-74.1	-50.1	-102.9	-53.4	-118.4	-36.9	-9.2	0	0	0	0	-2	-5.3	-5.1	-5	-3.9	-0.9	-0.8	-0.8	-5.1	-5.1	-5.6	-3.4	-3.4	-3.4	-3.4	0
cash-flows.row.other-financing-activites	-3.2	321	-18.3	320.8	509.9	35.9	271.3	3.2	13.7	-10.9	28.1	12.2	316.2	48.5	75.1	104.7	117.4	290.2	103.5	-12.4	-30.2	-46.8	38.4	-0.5	13.1	-119.4	1	23.5	15.8	6
cash-flows.row.net-cash-used-provided-by-financing-activities	-76.2	244.9	-22.7	216.5	276.9	-89.3	209.6	-221.9	-62.8	-17.6	-65.7	-28.8	58	4.6	-24.5	103.5	115.8	142.5	102.8	-36	-29.2	-47.7	32.3	-5.9	7.5	-121.6	-2.4	20.1	12.4	53.1
cash-flows.row.effect-of-forex-changes-on-cash	28.6	17.2	10.3	-12.6	-12.7	-14.7	12.5	-4.3	-10	-0.8	-1.2	5	-3.1	-0.3	-2.7	1.7	2.4	-1.3	1.5	0	0	0	0	0	0.1	0	0	0	0	0
cash-flows.row.net-change-in-cash	-256.4	-112.3	-170.7	503.6	-201	-80.8	388.8	49.7	-12	87.5	43.9	3.3	-48.6	22.7	70.2	-14.9	-122.1	69.7	61.1	-65.2	16.9	-15.8	64.4	-64.3	35.3	27.5	8.3	-4.3	-39.9	48.2
cash-flows.row.cash-at-end-of-period	302.7	559.1	671.4	842.1	338.5	530.7	611.5	222.7	172.9	184.9	97.4	53.6	50.2	98.9	76.2	6	20.8	142.9	73.2	12.1	75.7	58.8	77.3	12.8	77.2	41.9	14.4	6.1	10.3	50.3
cash-flows.row.cash-at-beginning-of-period	559.1	671.4	842.1	338.5	539.5	611.5	222.7	172.9	184.9	97.4	53.6	50.2	98.9	76.2	6	20.8	142.9	73.2	12.1	77.3	58.8	74.5	12.9	77.2	41.9	14.4	6.1	10.4	50.2	2.1
cash-flows.row.operating-cash-flow	71.2	-150.4	-40.5	272.3	-21.2	103.3	280.4	331.7	192.3	135.9	104.6	116.1	-34.3	42.6	120.5	32.1	46.3	39.5	-21.9	-14.1	21.1	27.3	41.4	-28.3	38.4	75.9	18.6	34.9	15.5	33.2
cash-flows.row.capital-expenditure	-362.1	-380.7	-139	-66.9	-198.2	-176.8	-86.1	-139	-106	-70.2	-60.8	-117.9	-84.3	-39	-38.8	-77.6	-137.3	-140.6	-69.1	-43	-10.1	-21.4	-73.3	-93.8	-82.2	-50.3	-64.4	-94.9	-53.5	-36.3
cash-flows.row.free-cash-flow	-290.9	-531.1	-179.5	205.4	-219.5	-73.5	194.3	192.7	86.3	65.7	43.8	-1.8	-118.6	3.6	81.6	-45.5	-91	-101	-91.1	-57	11	5.9	-31.9	-122.1	-43.8	25.6	-45.8	-60	-38	-3.1

利润表行

The Greenbrier Companies, Inc. 的收入与上期相比变化了 NaN%。据报告, GBX 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	3944	2977.7	1748	2792.2	3033.6	2519.5	2169.2	2679.5	2605.3	2204	1756.4	1807.7	1243.3	764.5	1018.1	1290.1	1223.8	953.8	1024.2	729.5	435	305.6	594	619.4	618.5	540.4	430.9	530	387.7	321.7
income-statement-row.row.cost-of-revenue	3502.9	2671.7	1516.4	2439.1	2667.1	2110.4	1747.9	2128.1	2067.9	1881.7	1550	1593.3	1103.8	654.3	925	1127.8	1044.4	796.4	899	637.3	380.8	261.9	513.7	492.7	488.3	431.4	319.8	406.1	276.2	223.5
income-statement-row.row.gross-profit	441.1	306	231.6	353.1	366.5	409.1	421.3	551.4	537.4	322.2	206.4	214.4	139.5	110.2	93.1	162.2	179.4	157.4	125.2	92.2	54.2	43.7	80.3	126.7	130.2	109	111.1	123.9	111.5	98.2
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	0	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0	0	0	0	-11.9	-17.5	-19	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	20.4	16.5	14.5	27.9	24.9	54.7	50.8
income-statement-row.row.operating-expenses	235.3	225.2	191.8	204.7	213.3	200.4	170.6	158.7	151.8	125.3	103.2	104.6	80.3	69.9	65.7	85.1	83.4	70.9	57.4	48.3	31.4	30	49.5	74.6	67.6	52.9	64.5	63.9	54.7	50.8
income-statement-row.row.cost-and-expenses	3738.2	2896.9	1708.2	2643.8	2880.4	2310.8	1918.5	2286.8	2219.7	2007	1653.2	1697.9	1184.1	724.2	990.8	1213	1127.8	867.4	956.5	685.6	412.2	291.9	563.2	567.3	555.9	484.3	384.3	470	330.9	274.3
income-statement-row.row.interest-income	79.2	55.7	44.7	42.4	32.3	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.interest-expense	79.2	55.7	43.3	43.6	30.9	29.4	24.2	13.5	19	18.3	19.2	22.5	37	43.1	42.1	0	0	0	0	2.4	0	0	19	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-29.4	17	-49.5	-43.6	-30.9	44.4	9.7	15.8	9.1	42.2	-62	9	-7.3	11.9	-56.2	-1.4	-21.9	0.2	-3.2	-3.3	-1.9	-4.5	-0.6	1.1	0.8	2.3	-8.3	-28.6	-27	-28
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	0	0	-11.9	-17.5	-19	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	20.4	16.5	14.5	27.9	24.9	54.7	50.8
income-statement-row.row.total-operating-expenses	-29.4	17	-49.5	-43.6	-30.9	44.4	9.7	15.8	9.1	42.2	-62	9	-7.3	11.9	-56.2	-1.4	-21.9	0.2	-3.2	-3.3	-1.9	-4.5	-0.6	1.1	0.8	2.3	-8.3	-28.6	-27	-28
income-statement-row.row.interest-expense	79.2	55.7	43.3	43.6	30.9	29.4	24.2	13.5	19	18.3	19.2	22.5	37	43.1	42.1	0	0	0	0	2.4	0	0	19	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	106.3	102	99.5	89.8	52.8	74.4	65.1	63.3	45.2	40.4	41.4	42.4	38.3	37.5	37.7	35.1	32.8	25.3	22.9	20.8	18.1	18	22.4	20.4	16.5	14.5	27.9	24.9	23.9	23
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	176.4	43.6	41	168.4	184.1	253	260.4	408.6	386.9	239.5	41.7	118.8	67.6	40.2	27.4	77.1	96	86.5	67.7	43.9	22.8	13.7	30.8	52.2	62.6	56.1	46.6	60	56.8	47.4
income-statement-row.row.income-before-tax	91	60.6	-8.6	124.8	153.2	223.6	236.2	395.1	375.7	220.8	19.5	94	14.9	9	-70.4	34	34.2	61.1	50	29.2	11	-3.7	7.9	30.4	41.4	35.9	9.8	31.4	29.8	19.4
income-statement-row.row.income-tax-expense	24.6	18.1	-40.2	40.2	41.6	32.9	64	112.3	112.2	72.4	25.1	32.4	3.6	-1	-15.4	18.6	13.7	21.7	19.9	9.1	4.7	-2.1	6.8	16.1	21	15.6	3.8	13.1	13.1	8.2
income-statement-row.row.net-income	62.5	46.9	32.4	84.6	111.6	151.8	116.1	183.2	192.8	111.9	-11	58.7	6.5	4.3	-54.1	19.5	22	39.6	29.8	20.8	4.3	-26.1	1.1	14.4	19.5	20.3	-4.2	18.3	16.7	10.7