MGE Energy, Inc.

符号: MGEE

NASDAQ

81.58

USD

今天的市场价格

24.5014
市盈率
4.2061
PEG比率
2.95B
MRK市值
0.02%
DIV收益率

MGE Energy, Inc. (MGEE) 财务报表

Q: 什么是 MGE Energy, Inc. (MGEE) 总资产是多少？

MGE Energy, Inc. (MGEE) 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 MGE Energy, Inc. (MGEE). 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 MGE Energy, 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	11.1	11.6	17.4	44.7	23.5	83.1	108	96	81.4	65.8	68.8	46.4	41.2	7.1	4.7	4.1	3.8	3	3.3	3.6	5.4	3	2.4	4.3	1.9	7.3	2.1	5.3	2.8	11.5
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.9	0	0	0	0	0	0	0	7.5	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	95.5	109.9	97.1	76.2	74.3	78.1	83.1	78.3	69.6	80.5	82.2	78.2	70.3	76	71	87.6	77.4	63.9	88.8	81.9	59.4	54.8	41.5	66.1	41.1	39.9	42	53	50.3	36.4
balance-sheet.row.inventory	72.6	74.3	52	47.3	45.3	42	43.8	41.1	48.4	46.3	35.9	38.3	39.8	47.2	51	61	48.4	52.5	48.8	36.3	31.5	26.3	28.7	21.4	20.2	19.1	19.1	14.7	15.2	17.1
balance-sheet.row.other-current-assets	36.6	28.6	12.6	26.1	21.7	18.1	20.4	18.7	20.1	19.1	14.6	17	8.3	9.5	8.3	41.2	26	29.9	20	20.4	16.2	12.9	10.6	8.8	7.9	7.6	9.2	8.7	7.5	7.3
balance-sheet.row.total-current-assets	238.2	243.5	199.4	209.5	181.6	240.6	290.6	275.5	254.8	254	220.6	222.9	189.1	162.3	165.1	193.9	155.7	149.4	160.9	142.2	112.5	97	83.2	100.5	71.1	73.9	72.4	81.7	75.8	72.3
balance-sheet.row.property-plant-equipment-net	2128.2	1971.1	1878.8	1769.4	1642.7	1509.4	1341.4	1282.1	1243.4	1208.1	1160.2	1073.5	995.6	968	939.8	901.2	844	728.4	667.7	607.4	537.5	460.3	404.9	441.7	394.8	374	371.4	372.3	384.4	381.5
balance-sheet.row.goodwill	-79.8	-58.8	0	120.8	117.1	126.4	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.intangible-assets	10.7	12.9	15.6	14.8	13.6	9.2	0.5	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.goodwill-and-intangible-assets	-69.1	-45.9	15.6	135.6	130.7	135.6	0.5	165	147.6	154.2	118.6	214	-6.2	-5.8	122.8	70.6	9.6	11.6	3.6	-0.8	-66.4	-53.2	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	112.8	105.9	98.8	94.7	88.5	78	67.8	76.3	73.6	71.8	68	64.6	60.3	55.8	53.5	47.9	45.5	41.2	37.4	37.4	31.3	26.8	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	244.6	219.3	-15.6	22.3	19.1	12.5	0.7	1.1	5.6	4.8	5.9	6	3	2.4	0	3.3	4.2	3.9	4.1	0.6	75.5	62.5	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	20.7	23.8	195	22.3	19.1	12.5	154.2	166.1	153.2	159	124.4	220	210.8	129.3	123.6	121.9	62.3	59.3	46.8	39.7	-35.1	-17.7	53.4	29.4	29.6	18.4	28	30.2	33.7	34
balance-sheet.row.total-non-current-assets	2437.3	2274.1	2172.5	2044.1	1900	1748.1	1564.6	1525.5	1475.9	1443.7	1358.5	1364	1269.8	1155.6	1116.8	1074.4	955.9	832.8	756	685.1	609.2	531.9	458.2	471.1	424.4	392.4	399.4	402.5	418.1	415.5
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	2675.5	2517.6	2371.9	2253.7	2081.7	1988.6	1855.2	1801.1	1730.7	1697.7	1579.1	1586.9	1458.9	1317.9	1281.9	1268.3	1111.6	982.2	916.9	827.4	721.7	628.9	541.5	571.6	495.5	466.3	471.8	484.2	493.9	487.8
balance-sheet.row.account-payables	65.5	59.3	64.1	54.6	55.2	46.2	47.6	47.8	40.8	41.7	43.7	43.5	34.5	32.6	35.8	47.2	58.5	45.1	49.5	42.5	35	32	22.2	28.8	19.6	15.4	14.5	30.1	25.9	18.4
balance-sheet.row.short-term-debt	43.1	124.8	10.4	57.3	19.7	17.6	28.5	4.3	4.3	11.2	4.1	3	2.7	24.2	66	124.5	133.5	72	82.5	53.3	51.7	34.3	29.5	44.2	27	0.2	33.7	30	28.5	29
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	0	0	0	0	0
balance-sheet.row.long-term-debt-total	736.9	602.4	631.5	536.8	541.1	493.3	398.2	382.8	391	395.3	399.4	358.5	360.9	334.4	320.9	272.4	232.3	237.3	222.3	202.3	202.2	192.1	157.6	183.4	148.6	159.8	129.9	128.9	129	130.8
Deferred Revenue Non Current	271.8	0	0	0	0	257.1	257.2	139.5	0	0	0	0	0	0	0	-371	-318.8	-314.8	-299.9	-264.2	-273.3	-243.7	-235	-249.1	0	-224	0	-191.7	-197.1	-199.1
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	23.3	-211.3	20	57.8	34	36.5	32.6	34	22.8	20.8	30.8	14.9	8.8	9.6	21.2	124.5	133.5	72	82.5	53.3	51.7	34.3	29.5	44.2	40.7	-0.1	46.1	-0.1	28.5	29
balance-sheet.row.total-non-current-liabilities	1378.2	1210.9	1226.6	1086.7	1097.2	1051.3	950.5	973.5	956.1	948.3	864.9	931.7	844.9	711.6	653	584.9	463.8	463	420	372.5	357.5	331.9	219.7	235.2	200.8	214	186.2	187.3	195.4	200.4
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.1	0	0	1.1	-4.4	-10.9	43.7	48.8	48.7	43.7	44.1	39.8	39.2	36.9
balance-sheet.row.capital-lease-obligations	18	17.1	17.3	17.5	17.4	1.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1535.4	1435.9	1344.4	1277.7	1226	1172	1077	1077	1040.2	1038.3	961.5	1007.5	907.9	792.8	780.1	790.1	683.9	606.9	573	489.2	458.6	401.5	325.2	371.3	309.8	284	290.9	305.1	300.8	293.2
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.4	0	0	0	0	0	0	0	0	0	0	0	5.1
balance-sheet.row.common-stock	36.2	36.2	36.2	36.2	34.7	34.7	34.7	34.7	34.7	34.7	34.7	23.1	23.1	23.1	23.1	22.9	21.9	21	20.5	20.4	18.3	17.6	17.1	16.6	16.2	16.1	16.1	16.1	128.6	85.8
balance-sheet.row.retained-earnings	707.2	649.9	596.4	545.4	504.7	465.7	426.9	372.9	339.2	308	266.2	240	211.5	185.6	162.2	144.9	123.9	105.4	91.5	87.4	79.5	73	67	62.1	56.3	53.6	52.3	50.5	64.5	77.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	0	0	0	0	-706.1	0.4	0.2	0.4	0.5	0.4	0.1	0.1	0.1	0.2	0.2	1.6	0.6	0.2	0.7	-3.4	-9.4	-0.9	-1.1	-1	-447	-407.6	-374.3	-348.3	-323.5
balance-sheet.row.other-total-stockholders-equity	396.8	395.7	394.9	394.4	316.3	1022.4	316.3	316.3	316.3	316.3	316.3	316.3	316.3	316.3	316.3	310.2	279.9	248	231.8	229.7	168.6	146.2	133.1	122.7	114.2	559.6	520.1	486.8	348.3	349.8
balance-sheet.row.total-stockholders-equity	1140.1	1081.7	1027.5	976	855.7	816.6	778.2	724.1	690.5	659.4	617.5	579.4	551	525.1	501.8	478.2	427.7	375.3	343.9	338.2	263.1	227.4	216.3	200.3	185.7	182.3	180.9	179.1	193.1	194.6
balance-sheet.row.total-liabilities-and-stockholders-equity	2675.5	2517.6	2371.9	2253.7	2081.7	1988.6	1855.2	1801.1	1730.7	1697.7	1579.1	1586.9	1458.9	1317.9	1281.9	1268.3	1111.6	982.2	916.9	827.4	721.7	628.9	541.5	571.6	495.5	466.3	471.8	484.2	493.9	487.8
balance-sheet.row.minority-interest	149.5	148.2	148.6	141.2	140.3	141.5	140.9	115.7	140.3	125.7	119	117.5	114.4	142	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	1289.6	1229.8	1176.1	1117.2	996	958.1	919.1	839.8	830.8	785.1	736.5	696.9	665.3	667.1	501.8	478.2	427.7	375.3	343.9	338.2	263.1	227.4	216.3	200.3	185.7	182.3	180.9	179.1	193.1	194.6
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	112.8	105.9	98.8	94.7	88.5	78	67.8	76.3	73.6	71.8	68	64.6	60.3	54.9	53.5	47.9	45.5	41.2	37.4	37.4	31.3	34.4	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	780	727.2	641.9	594.1	560.8	510.9	426.6	387.1	395.3	406.4	403.5	361.5	363.6	358.5	387	396.9	365.8	309.3	304.8	255.5	253.9	226.4	187.1	227.6	175.6	160	163.6	158.9	157.5	159.8
balance-sheet.row.net-debt	768.9	715.6	624.5	549.4	537.3	427.8	318.7	291.2	313.9	340.7	334.7	315.1	322.4	351.4	382.3	392.8	362.1	306.3	301.5	252	248.5	223.4	184.7	223.3	173.7	152.7	161.5	153.6	154.7	148.3

现金流量表

在 MGE Energy, 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	117.7	111	105.8	92.4	86.9	84.2	97.6	75.6	71.3	80.3	74.9	64.4	60.9	57.7	51	52.8	48.8	42.4	32.1	33.8	30.6	29.2	27.2	27.4	23.7	22.2	22.5	6.4	24	25
cash-flows.row.depreciation-and-amortization	100.4	85.5	77	74.2	71.6	56.4	53.1	44.6	44.2	40.7	38.8	38.7	40.9	38	41.1	39.3	32.2	31.3	29.3	24.9	23.3	29.4	0	0	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	23	23.4	4.8	10.4	7.2	3.7	-4.1	22.4	21.9	49.9	38.4	44.8	33.7	25.4	17.7	8.6	0.8	5.2	10.9	8.8	13.1	3.6	9	-1.1	-0.7	-1.2	-1.4	-7.2	-2.4	2.4
cash-flows.row.stock-based-compensation	-6.2	1.3	-2.1	-3.5	-4.3	-2.5	-1	1	2.8	-0.6	13.7	18.7	-9.7	-7.5	-10.6	4.4	-2.3	-5.6	-4.1	-1.5	-23.3	-29.4	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	10.8	-48.9	-41.1	8	-24.9	17.6	-2	16.9	13.8	-39	15.8	6.7	7	-3.8	12.6	-31.5	-8.5	8.7	-21.7	-18.5	-1.4	1	6.9	-13.9	2	15.4	-9.8	5.5	0.8	-11.7
cash-flows.row.account-receivables	11.2	-16.7	-24.7	-3.8	-1.3	-2.2	-4.5	-5.7	4.5	2.1	-3.8	-6.2	-2.4	-8.2	11.2	4.3	3.1	3.2	-19.3	-22	0.3	-11.3	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.8	-22.2	-6.3	-0.8	-3.4	2.7	-2.6	7.3	-2.6	-10.4	2.5	1.5	7.4	3.8	10.2	-12.5	4.1	-3.7	-12.5	-4.8	-5.2	2.4	-8.8	0	0	0	0	0	0	0
cash-flows.row.account-payables	-5.2	5.1	2.7	14.4	-7.4	-4.9	-5.3	9.9	-3.5	2.8	0.9	-0.3	2.1	-2.9	-9	1.2	3.6	-4.2	7	8.4	3.7	9.9	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	5.7	-15.1	-12.9	-1.6	-12.7	21.9	10.3	5.4	15.4	-33.4	16.3	11.7	-0.1	3.5	0.2	-24.5	-19.3	13.5	3	0	-0.2	0.1	15.7	-13.9	2	15.4	-9.8	5.5	0.8	-11.7
cash-flows.row.other-non-cash-items	-8.1	-18.6	-6.8	-9	-6	-6.4	-10.6	-13	-13	-2.6	-41.4	-27.4	-2.1	14.3	6.1	1.2	5.6	18.9	3.4	14.7	26.3	22.9	31.5	35.4	35.3	34.1	29.5	43.6	28.4	25.3
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	-222.1	-175	-153.2	-203.1	-164	-212.2	-108.1	-83.7	-72	-92.7	-119.1	-98.4	-65.2	-60.1	-77.9	-105.8	-136.3	-92.6	-85.8	-99.2	-83	-78.3	-42	-73.6	-51	-30.8	-21.6	-21.9	-19.2	-26.4
cash-flows.row.acquisitions-net	0	0	0	0	0	0	0	0	0	0	0	0	0	3.4	0	3.5	1.8	0	0	0	0	0	0	0	0	0	0	0	-8	0
cash-flows.row.purchases-of-investments	-7	-5.2	-4	-5.6	-7.8	-5.9	-11.1	-3	-1.1	-2.2	-1.7	-2.4	-3.2	-0.8	-3.7	-3.7	-0.3	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0.2	0.1	0.5	-0.8	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-1	0.1	0.2	-1.7	-0.5	-0.2	2.9	-0.2	-0.2	-1.3	-1.2	-0.5	2	0	1.5	1.2	0.7	-1.9	13.6	-1	-10.5	-8.1	17.4	-11.2	-10.8	-10	-6.5	-4.7	-4.2	-2.4
cash-flows.row.net-cash-used-for-investing-activites	-230	-180.1	-157	-210.4	-172.4	-218.3	-116.4	-86.8	-73.3	-96.2	-121.9	-101.4	-66.4	-57.4	-80	-104.3	-134.8	-94.4	-72.2	-100.2	-93.5	-86.4	-24.5	-84.8	-61.8	-40.8	-28.1	-26.6	-31.4	-28.8
cash-flows.row.debt-repayment	-54.3	-4.9	-4.8	-39	-4.6	-24.5	-34.4	-4.3	-4.2	-4.1	-43	-30.7	-25	-16.5	-60	0	0	0	-49.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	0	79.6	0	0	0	0	0	0	0	0	0	0	6.3	31	32.8	17.2	2.3	63.2	23.2	13.6	10.9	9	1.7	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	71.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	0	0	0	0	0	0	0	0	0	-5.3	-0.2
cash-flows.row.dividends-paid	-60.4	-57.5	-54.8	-51.7	-47.8	-45.8	-43.7	-41.8	-40	-38.4	-37.1	-36	-35	-34.4	-33.7	-31.8	-30.3	-28.5	-28.1	-25.9	-24.1	-23.2	-22.3	-21.6	-21	-20.9	-20.7	-20.5	-20.3	-20.5
cash-flows.row.other-financing-activites	104.2	87.9	50.8	-1.6	35.2	108.3	73.4	-0.1	-8	6.9	84.2	27.2	29.7	-13.3	50.1	30.7	56.5	4.4	97.3	2.2	27.2	39.8	-40.6	52	15.5	-3.6	4.8	1.3	-2.5	15.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-10.5	25.5	-8.8	59.2	-17.2	38.1	-4.6	-46.1	-52.2	-35.7	4.1	-39.5	-30.4	-64.2	-37.3	29.9	59	-6.9	22.2	39.4	26.2	30.2	-52	39.4	-3.8	-24.5	-15.9	-19.2	-28.1	-4.8
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	0	0	0	0	-0.1
cash-flows.row.net-change-in-cash	-2.9	-0.9	-28.2	21.2	-59.1	-27.2	12	14.6	15.6	-3.1	22.5	5.2	34.1	2.4	0.6	0.3	0.8	-0.3	-0.2	1.5	1.3	0.6	-1.9	2.4	-5.4	5.2	-3.2	2.5	-8.7	7.3
cash-flows.row.cash-at-end-of-period	15	18	18.8	47	25.8	84.9	108	96	81.4	65.8	68.8	46.4	41.2	7.1	4.7	4.1	3.8	3	3.3	3.6	2	3	2.4	4.3	1.9	7.3	2.1	5.3	2.8	11.5
cash-flows.row.cash-at-beginning-of-period	18	18.8	47	25.8	84.9	112.1	96	81.4	65.8	68.8	46.4	41.2	7.1	4.7	4.1	3.8	3	3.3	3.5	2	0.7	2.4	4.3	1.9	7.3	2.1	5.3	2.8	11.5	4.2
cash-flows.row.operating-cash-flow	237.6	153.7	137.5	172.4	130.5	153	133	147.5	141.2	128.8	140.3	146	130.8	124	117.9	74.7	76.6	101	49.8	62.3	68.6	56.7	74.7	47.8	60.3	70.5	40.8	48.3	50.8	41
cash-flows.row.capital-expenditure	-222.1	-175	-153.2	-203.1	-164	-212.2	-108.1	-83.7	-72	-92.7	-119.1	-98.4	-65.2	-60.1	-77.9	-105.8	-136.3	-92.6	-85.8	-99.2	-83	-78.3	-42	-73.6	-51	-30.8	-21.6	-21.9	-19.2	-26.4
cash-flows.row.free-cash-flow	15.5	-21.3	-15.6	-30.7	-33.6	-59.2	24.9	63.9	69.2	36.1	21.2	47.6	65.6	64	40	-31.1	-59.7	8.5	-35.9	-36.9	-14.4	-21.6	32.7	-25.8	9.3	39.7	19.2	26.4	31.6	14.6

利润表行

MGE Energy, Inc. 的收入与上期相比变化了 NaN%。据报告, MGEE 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	1992	1990	1988	1986
income-statement-row.row.total-revenue	690.4	714.5	606.6	538.6	568.9	559.8	563.1	544.7	564	619.9	590.9	541.3	546.4	532.6	533.8	596	537.6	507.5	513.4	424.9	401.5	347.1	333.7	324.1	274.1	249.8	264.6	253.2	248.6	245	244.1	228	232.2	220.6	217.6	214.3	202.1	210.3	223.9
income-statement-row.row.cost-of-revenue	421.4	470.6	393	334.7	365.6	369.7	362	351.8	375.7	421.4	405.5	371.5	214.4	217	245	301	275.1	255.7	292.8	210.1	195.1	156.2	144.6	132.8	104	87.4	109.9	104.4	93.6	95.9	0	0	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	269	243.9	213.6	203.9	203.2	190	201.1	192.9	188.4	198.4	185.4	169.8	332	315.6	288.8	295	262.5	251.8	220.6	214.8	206.4	190.9	189.1	191.3	170.1	162.4	154.7	148.8	155	149.1	244.1	228	232.2	220.6	217.6	214.3	202.1	210.3	223.9
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	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	29.5	106.2	96.3	93.9	91.4	17.1	10.3	9.7	8.6	10.1	10.7	10.1	224.1	219	204.1	207.2	178.8	172.8	160.1	152.8	146.6	132.7	140.6	135.8	125.3	122	111.9	115.2	106.9	100.2	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	122.7	106.2	96.3	93.9	91.4	75.8	72.4	64.7	64.1	60.3	57.4	57.1	224.1	219	204.1	207.2	178.8	172.8	160.1	152.8	146.6	132.7	140.6	135.8	125.3	122	111.9	115.2	106.9	100.2	0	0	0	0	0	0	0	0	0
income-statement-row.row.cost-and-expenses	544	576.8	489.3	428.6	457.1	445.6	434.4	416.5	439.8	481.8	462.9	428.6	438.5	436	449.2	508.2	453.9	428.6	452.9	362.9	341.7	289	285.2	268.6	229.3	209.4	221.8	219.6	200.5	196.1	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-income	0	26.6	24.1	23.5	23.1	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	0	0	0	0
income-statement-row.row.interest-expense	30.4	26.6	24.1	23.5	24.3	19.6	19.3	19.9	20.2	19.7	18.9	19.5	20.2	16.2	13.6	14	13.1	15	13.4	11.4	11.8	12.5	13.6	14.1	0	10.9	0	10.9	11.5	11.2	0	0	0	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	29.5	-0.6	-7.4	1.8	-13.6	17.1	10.3	9.7	8.6	10.1	10.7	10.1	9.2	11.1	8.1	8	6.1	4.3	4.9	4	2.5	2.3	4.2	1.4	3.2	3.2	2.2	-3.8	1.5	1.9	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	29.5	106.2	96.3	93.9	91.4	17.1	10.3	9.7	8.6	10.1	10.7	10.1	224.1	219	204.1	207.2	178.8	172.8	160.1	152.8	146.6	132.7	140.6	135.8	125.3	122	111.9	115.2	106.9	100.2	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	29.5	-0.6	-7.4	1.8	-13.6	17.1	10.3	9.7	8.6	10.1	10.7	10.1	9.2	11.1	8.1	8	6.1	4.3	4.9	4	2.5	2.3	4.2	1.4	3.2	3.2	2.2	-3.8	1.5	1.9	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	30.4	26.6	24.1	23.5	24.3	19.6	19.3	19.9	20.2	19.7	18.9	19.5	20.2	16.2	13.6	14	13.1	15	13.4	11.4	11.8	12.5	13.6	14.1	0	10.9	0	10.9	11.5	11.2	0	0	0	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	100.4	111.6	93.7	99.6	82.3	56.4	53.1	44.6	44.2	40.7	38.8	38.7	40.9	38	41.1	39.3	32.3	31.5	29.3	24.9	23.3	28.8	36.5	36.5	32	31.6	26.9	30.6	25.3	22.5	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	146.4	137.7	117.3	110	111.8	114.2	128.7	128.2	124.3	138.1	128	112.8	107.9	96.6	84.7	87.8	83.7	79	60.5	62	59.8	58.1	48.5	55.5	44.8	40.4	42.8	33.6	48.1	48.9	244.1	228	232.2	220.6	217.6	214.3	202.1	210.3	223.9
income-statement-row.row.income-before-tax	145.5	137.2	109.9	111.8	98.2	111.7	119.7	118.1	112.7	128.5	119.8	103.4	96.9	91.5	79.2	81.8	76.7	68.3	52	54.5	50.5	47.9	39.1	42.8	36	32.9	34.4	19	38.2	39.8	0	0	0	0	0	0	0	0	0
income-statement-row.row.income-tax-expense	27.8	26.2	4.1	19.4	17.4	27.4	22.1	42.5	41.4	48.2	44.9	38.9	36	33.8	28.2	29.1	27.9	25.9	19.9	20.7	19.9	18.7	11.7	15.4	12.3	10.7	11.9	12.6	14.2	14.8	-24.7	-23.8	-24.9	-22	-20.6	-20.5	-19.6	-19.8	-21.3
income-statement-row.row.net-income	117.7	111	105.8	92.4	80.8	84.2	97.6	75.6	71.3	80.3	74.9	64.4	60.9	57.7	51	52.8	48.8	42.4	32.1	33.8	30.6	29.2	27.2	27.4	23.7	22.2	22.5	6.4	24	25	24.7	23.8	24.9	22	20.6	20.5	19.6	19.8	21.3