Under Armour, Inc.

符号: UAA

NYSE

6.8

USD

今天的市场价格

7.0800
市盈率
-0.4779
PEG比率
2.91B
MRK市值
0.00%
DIV收益率

Under Armour, Inc. (UAA) 财务报表

Q: 什么是 Under Armour, Inc. (UAA) 总资产是多少？

Under Armour, Inc. (UAA) 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 Under Armour, Inc. (UAA). 的默认数据。公司收入显示 2465.787 M 的平均值，即 0.289 % 增长率。整个期间的平均毛利润为 1162.302 M，即 0.270 %. 平均毛利率为 0.477 %. 公司去年的净收入增长率为 1.470 %，等于 0.163 % % 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 Under Armour, 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，UAA 的报告货币为2959.586. 这些资产中的很大一部分，即 711.91 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.162%. 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 1380.191. 这一数字表明，0.011% 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 1998.403. 这方面的年同比变化率为 0.091%. 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759.86，存货估值为 1190.25，商誉估值为 481.99（如有. 无形资产总额（如果有）按 8.94 估值. 应付账款和短期债务分别为 649.12 和 140.99. 债务总额为1521.18，债务净额为 809.27. 其他流动负债为 51.61，加上总负债 2858.68. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	2920.91	711.9	849.5	1669.5	1517.4	788.1	557.4	312.5	250.5	129.9	593.2	347.5	341.8	175.4	203.9	187.3	102	40.6	70.7	63	1.1	0.7	0.8	0.3
balance-sheet.row.short-term-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
balance-sheet.row.net-receivables	2961.06	759.9	700.5	569	527.3	708.7	652.5	609.7	625.5	433.6	279.8	210	175.5	134	102	79.4	81.3	93.5	76.2	53.1	40.1	24.7	0	0
balance-sheet.row.inventory	4872.37	1190.3	1217.8	811.4	896	892.3	1019.5	1158.5	917.5	783	536.7	469	319.3	324.4	215.4	148.5	182.2	166.1	81	53.6	48.1	21.8	13.9	4.4
balance-sheet.row.other-current-assets	1177.83	297.6	348.7	286.4	282.3	313.2	364.2	257	183.4	152.2	87.2	64	43.9	55.8	34.6	32.9	18	0.6	17.1	5.3	0.8	0.4	0	0
balance-sheet.row.total-current-assets	11932.17	2959.6	3116.6	3336.3	3223	2702.2	2593.6	2337.7	1976.9	1498.8	1549.4	1128.8	903.6	689.7	555.9	448	396.4	322.2	245	181.8	96.5	50.4	14.7	4.7
balance-sheet.row.property-plant-equipment-net	4581.52	1162	1138.6	1055.6	1195.3	1384.1	826.9	885.8	804.2	538.5	305.6	224	180.8	158.4	76.1	72.9	73.5	52.3	29.9	20.9	14.2	4.1	0	0
balance-sheet.row.goodwill	1915.98	482	480	495.2	502.2	550.2	546.5	555.7	563.6	585.2	123.3	122.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	34.88	8.9	9.2	11	13.3	36.3	41.8	47	64.3	75.7	26.2	24.1	4.5	6.3	3.9	5.7	5.5	6.5	7.9	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1950.86	490.9	489.2	506.2	515.5	586.5	588.3	602.7	627.9	660.9	149.5	146.3	4.5	6.3	3.9	5.7	5.5	6.5	7.9	0	0	0	0	0
balance-sheet.row.long-term-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
balance-sheet.row.tax-assets	598.25	186.2	20.2	17.8	23.9	82.4	112.4	82.8	135.7	92.2	33.6	31.1	22.6	15.9	21.3	13.9	8.7	8.2	5.2	6.8	0	0	0	0
balance-sheet.row.other-non-current-assets	235.55	58.4	63	75.5	72.9	88.3	123.8	97.4	110.2	78.6	57.1	47.5	45.5	49	18.2	5.1	3.4	1.4	1.4	-5.8	0.3	0.2	29.5	9.5
balance-sheet.row.total-non-current-assets	7366.18	1897.5	1711	1655.1	1807.7	2141.3	1651.4	1668.7	1678	1370.1	545.7	448.9	253.5	229.5	119.5	97.6	91.1	68.4	44.4	21.9	14.5	4.3	29.5	9.5
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	-14.7	-4.7
balance-sheet.row.total-assets	19298.35	4857.1	4827.6	4991.4	5030.6	4843.5	4245	4006.4	3654.9	2868.9	2095.1	1577.7	1157.1	919.2	675.4	545.6	487.6	390.6	289.4	203.7	111	54.7	29.5	9.5
balance-sheet.row.account-payables	2644.35	649.1	738.7	613.3	576	618.2	560.9	561.1	418.6	200.5	210.4	165.5	143.7	100.5	84.7	68.7	72.4	55	42.7	31.7	20.6	10.9	0	0
balance-sheet.row.short-term-debt	718.63	141	137.3	138.7	162.6	125.9	25	152	27	42	29	105	9.1	6.9	6.9	9.3	32.4	4.6	3.4	3.8	42.3	20.4	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	0.7	0	1.1	0	0
balance-sheet.row.long-term-debt-total	5285.46	1380.2	1381.8	1365.6	1843	1173.3	703.8	765	790.4	627	255.3	48	52.8	70.8	9.1	10.9	13.2	9.8	2.8	4.6	2.8	1.6	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	6.7	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1753.46	51.6	626.1	73.7	92.5	83.8	88.3	50.4	40.4	43.4	34.6	22.5	14.3	6.9	2.5	1.3	2.3	36.1	25.4	0.7	2.3	5.3	0	0
balance-sheet.row.total-non-current-liabilities	5766.46	1501.8	1493.4	1452.2	1941.4	1271.4	912.2	927.4	927.6	721.9	323.2	97.8	87.9	99.2	29.3	25.4	23.3	14.4	3.4	5.2	10	6.3	26.7	6.7
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
balance-sheet.row.capital-lease-obligations	3305.08	846.7	845.2	841.8	1002	706.5	0	0	0	0	0	0	0	0	0	0.1	0.5	0.9	0.9	1.7	2.7	1.9	0	0
balance-sheet.row.total-liab	11372.79	2858.7	2995.6	2902.4	3354.6	2693.4	2228.2	1987.7	1622.3	1200.7	744.8	524.4	340.2	282.8	178.4	145.6	156.5	110.1	75	52.9	89.7	42.9	26.7	6.7
balance-sheet.row.preferred-stock	67.06	0	471	0	0	0	0	0	1.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	0.59	0.1	0.1	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	3632.57	929.6	772.9	1027.8	673.9	1227	1139.1	1184.4	1259.4	1076.5	856.7	653.8	493.2	366.2	270	202.2	156	117.8	66.4	28.1	13.7	4.3	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-274.39	-67.8	-59.6	-47.6	-59.2	-50.8	-39	-38.2	-52.1	-45	-14.8	2.2	2.4	2	2	0.5	0.4	0.5	-0.6	-2.1	-0.2	0	0	0
balance-sheet.row.other-total-stockholders-equity	4566.8	1136.5	1118.5	1108.6	1061.2	973.7	916.6	872.3	823.5	636.6	508.4	397.3	321.3	268.2	224.9	197.3	174.7	162.7	148.6	124.8	7.7	7.5	2.8	2.8
balance-sheet.row.total-stockholders-equity	7925.56	1998.4	1832	2089	1676	2150.1	2016.9	2018.6	2032.6	1668.2	1350.3	1053.4	816.9	636.4	497	400	331.1	280.5	214.4	150.8	21.2	11.9	2.8	2.8
balance-sheet.row.total-liabilities-and-stockholders-equity	19298.35	4857.1	4827.6	4991.4	5030.6	4843.5	4245	4006.4	3654.9	2868.9	2095.1	1577.7	1157.1	919.2	675.4	545.6	487.6	390.6	289.4	203.7	111	54.7	29.5	9.5
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
balance-sheet.row.total-equity	7925.56	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	19298.35	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total 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
balance-sheet.row.total-debt	6004.09	1521.2	1519.1	1504.3	2005.5	1299.2	728.8	917	817.4	669	284.2	152.9	61.9	77.7	15.9	20.2	45.6	14.3	6.3	8.4	45.1	22	0	0
balance-sheet.row.net-debt	3083.17	809.3	669.6	-165.1	488.2	511.1	171.4	604.6	566.9	539.1	-309	-194.6	-280	-97.7	-187.9	-167.1	-56.5	-26.3	-64.4	-54.6	44	21.4	-0.8	-0.3

现金流量表

在 Under Armour, 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 -1.332 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-152796000.000. 与上一年相比， 0.002 发生了变化. 在同一时期，公司记录了 137.62, 0 和 0，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 -1.38，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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2002
cash-flows.row.net-income	410.32	386.8	156.6	360.1	-549.2	92.1	-46.3	-48.3	258.7	232.6	208	162.3	128.8	96.9	68.5	46.8	38.2	52.6	39	19.7	16.3	5.7	2.8
cash-flows.row.depreciation-and-amortization	140.79	137.6	137.6	141.1	165	186.4	181.8	173.7	144.8	100.9	72.1	50.5	43.1	36.3	31.3	28.2	21.3	14.6	9.8	6.5	3.2	1.2	0.3
cash-flows.row.deferred-income-tax	-161.17	-152.4	-2.6	-2.6	44	38.1	-38.5	55.9	-41.8	-4.4	-17.6	-18.8	-13	3.6	-10.3	-5.2	-2.8	-4.9	-6.7	-0.3	-3.3	-1.9	-0.9
cash-flows.row.stock-based-compensation	40.46	36.8	41.1	43.8	42.1	49.6	41.8	39.9	46.1	60.4	50.8	43.2	19.8	18.1	16.2	12.9	8.5	-2.6	2	1.2	0	0	0
cash-flows.row.change-in-working-capital	-402.03	-428.7	-557.2	22.5	202.9	127	696.1	-140.6	-184.8	-507.9	-137.7	-133.3	9.1	-146	-59.2	39.9	-9.9	-83.1	-37.5	-14.5	-30.2	-21.1	-11.8
cash-flows.row.account-receivables	-24.55	-62.2	91.4	-31.2	167.6	-45.5	186.8	-79.1	-249.9	-191.9	-101.1	-36	-53.4	-33.9	-32.3	3.8	2.6	0	-20.8	-17.6	0	0	0
cash-flows.row.inventory	-73.62	-373.7	-134.7	93.3	15.3	149.5	109.9	-222.4	-148.1	-278.5	-84.7	-156.9	4.7	-114.6	-65.2	33	-19.5	-84	-26.5	-5.7	-27.2	-10.7	0
cash-flows.row.account-payables	-209.94	77.6	1.5	26	-40.7	59.5	26.4	145.7	211.3	-22.6	49.1	14.6	35.4	17.2	16.2	-4.4	17	0	8.2	11.1	0	0	0
cash-flows.row.other-working-capital	-93.91	-70.4	-131.9	-65.6	60.7	-36.5	372.9	15.2	1.8	-14.9	-1.1	44.9	22.4	-14.6	22.2	7.5	-10	0.9	1.7	-2.4	-3	-10.4	0
cash-flows.row.other-non-cash-items	28.45	10	-22.6	99.9	308.1	15.7	-206.6	153.4	81.5	74.3	43.4	16.2	12	6.3	3.6	-3.6	14.2	8.7	4.1	3.2	5.2	6.4	2
cash-flows.row.net-cash-provided-by-operating-activities	56.83	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	-178.08	-187.8	-187.5	-69.8	-92.3	-145.8	-170.4	-281.3	-386.7	-298.9	-140.5	-87.8	-50.6	-79.4	-30.2	-19.8	-39.2	-34.1	-15.1	-10.9	-8.7	-2.3	-0.3
cash-flows.row.acquisitions-net	10	35	35	0	158.6	0	-39.2	0	0	-539.5	-10.9	-148.1	0	0	0	0	0	34.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	-39.2	0	-24.2	-103.1	0	0	-1.3	-3.9	-11.1	0	0	-62.9	-89.7	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	50.5	0	30.7	96.6	0	0	0	0	0	0	0	62.9	89.7	0	0	0	0
cash-flows.row.other-investing-activites	35	0	0	1.4	0	-1.3	-4.6	-1.6	-0.9	-2.6	-0.9	-2.2	5	-6.2	-0.5	0	-2.9	-34.1	0	0.1	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-133.08	-152.8	-152.5	-68.3	66.3	-147.1	-202.9	-283	-381.1	-847.5	-152.3	-238.1	-46.9	-89.4	-41.8	-19.9	-42.1	-34.1	-15.1	-10.8	-8.7	-2.3	-0.3
cash-flows.row.debt-repayment	0	0	0	-506.3	-800	-162.8	-695	-665	-1170.8	-265.2	-118.7	-5.5	-69.3	-37.4	-9.5	-33	-22	0	0	-38.8	0	-6.5	0
cash-flows.row.common-stock-issued	-0.99	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.2	3.5	124.5	0.1	0	0
cash-flows.row.common-stock-repurchased	-125	-125	-425	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-12	0	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	0	0	0	-2.9	0	0	0	0	0	0	0	0	0	0	-5	0	-3.6	-2.8
cash-flows.row.other-financing-activites	-2.13	-1.4	-8.6	87.5	1236.9	25.7	505.1	771.8	1379.7	705.3	301	132.3	81.6	83.2	16.8	16.6	57.3	15	9	-11.7	17.9	22	11.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-128.12	-126.4	-433.6	-418.7	436.9	-137.1	-189.9	106.8	206	440.1	182.3	126.8	12.3	45.8	7.2	-16.5	35.4	18.1	12.6	57	18	11.9	8.4
cash-flows.row.effect-of-forex-changes-on-cash	9.98	-5.3	14.3	-23.4	16.4	5.1	12.5	4.2	-8.7	-11.8	-3.3	-3.1	1.3	-0.1	1	2.6	-1.4	0.5	-0.5	-0.1	-0.1	0	0
cash-flows.row.net-change-in-cash	-194.4	-294.4	656.8	154.4	732.5	229.9	247.9	62	120.6	-463.3	245.7	5.6	166.5	-28.5	16.6	85.3	61.5	-30.1	7.7	61.9	0.4	-0.1	0.5
cash-flows.row.cash-at-end-of-period	2986.24	727.7	864.1	1682.9	1528.5	796	566.1	312.5	250.5	129.9	593.2	347.5	341.8	175.4	203.9	187.3	102	40.6	70.7	63	1.1	0.7	557.9
cash-flows.row.cash-at-beginning-of-period	3180.64	1022.1	1682.9	1528.5	796	566.1	318.1	250.5	129.9	593.2	347.5	341.8	175.4	203.9	187.3	102	40.6	70.7	63	1.1	0.7	0.8	557.4
cash-flows.row.operating-cash-flow	56.83	-9.9	-247	664.8	212.9	509	628.2	234.1	304.5	-44.1	219	120.1	199.8	15.2	50.1	119	69.5	-14.6	10.7	15.8	-8.9	-9.7	-7.6
cash-flows.row.capital-expenditure	-178.08	-187.8	-187.5	-69.8	-92.3	-145.8	-170.4	-281.3	-386.7	-298.9	-140.5	-87.8	-50.6	-79.4	-30.2	-19.8	-39.2	-34.1	-15.1	-10.9	-8.7	-2.3	-0.3
cash-flows.row.free-cash-flow	-121.25	-197.7	-434.6	595.1	120.6	363.2	457.8	-47.3	-82.3	-343	78.5	32.2	149.1	-64.2	19.9	99.2	30.3	-48.7	-4.4	4.9	-17.6	-12	-7.9

利润表行

Under Armour, Inc. 的收入与上期相比变化了 0.039%。据报告, UAA 的毛利润为 2649.34。该公司的营业费用为 2365.53，与上年相比变化了 -0.955%. 折旧和摊销费用为 137.62，与上一会计期间相比变化了 0.000%. 营业费用报告为 2365.53，显示-0.955% 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-0.416%. 营业收入为 283.81，与上年相比变化了0.401%. 净利润的变化率为 1.470%。去年的净收入为386.77.

common:word.in-mln USD Growth	TTM	2022	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2000
income-statement-row.row.total-revenue	5864.42	5903.6	5805.7	5683.5	4474.7	5267.1	5193.2	4976.6	4828.2	3963.3	3084.4	2332.1	1834.9	1472.7	1063.9	856.4	725.2	606.6	430.7	281.1	205.2	115.4	49.5	19.7	5.3
income-statement-row.row.cost-of-revenue	3199.38	3254.3	3158.1	2822	2314.6	2796.6	2852.7	2737.8	2584.7	2057.8	1572.2	1195.4	955.6	759.8	533.4	443.4	370.3	301.5	215.1	145.2	109.7	64.8	26.3	9.3	3
income-statement-row.row.gross-profit	2665.04	2649.3	2647.6	2861.5	2160.1	2470.5	2340.5	2238.7	2243.5	1905.5	1512.2	1136.7	879.3	712.8	530.5	413	354.9	305	215.6	135.8	95.4	50.7	23.2	10.4	2.3
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	23.98	16.8	27.2	-51.1	168.2	-5.7	-9.2	-3.6	-2.8	-7.2	-6.4	-1.2	-0.1	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.operating-expenses	2368.43	2365.5	2388.3	2334.7	2171.9	2233.8	2182.3	2086.8	1823.1	1497	1158.3	871.6	670.6	550.1	418.2	327.8	278	218.8	158.3	100	70.1	40.7	18.9	7	1.6
income-statement-row.row.cost-and-expenses	5567.81	5619.8	5546.4	5156.7	4486.5	5030.4	5035.1	4824.7	4407.9	3554.8	2730.4	2067	1626.2	1309.9	951.6	771.1	648.3	520.3	373.4	245.2	179.8	105.5	45.2	16.4	4.6
income-statement-row.row.interest-income	0.37	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	-2.04	-12.8	17.3	-44.3	47.3	21.2	33.6	34.5	26.4	14.6	5.3	2.9	5.2	3.8	2.3	2.3	-0.8	0	0	2.9	0	0	0	0	-0.1
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	20.71	16.8	-29.4	-95.4	-648.9	-26.9	-192.4	-127.7	-2.8	-7.2	-6.4	-1.2	-0.1	-2.1	-1.2	-0.5	-7	2.8	1.8	-2.9	-1.3	-2.2	-0.9	-0.3	-0.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	23.98	16.8	27.2	-51.1	168.2	-5.7	-9.2	-3.6	-2.8	-7.2	-6.4	-1.2	-0.1	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.total-operating-expenses	20.71	16.8	-29.4	-95.4	-648.9	-26.9	-192.4	-127.7	-2.8	-7.2	-6.4	-1.2	-0.1	-2.1	-1.2	-0.5	-7	2.8	1.8	-2.9	-1.3	-2.2	-0.9	-0.3	-0.1
income-statement-row.row.interest-expense	-2.04	-12.8	17.3	-44.3	47.3	21.2	33.6	34.5	26.4	14.6	5.3	2.9	5.2	3.8	2.3	2.3	-0.8	0	0	2.9	0	0	0	0	-0.1
income-statement-row.row.depreciation-and-amortization	140.79	137.6	137.6	222.2	165	180.7	181.8	173.7	144.8	100.9	72.1	50.5	43.1	36.3	31.3	28.2	21.3	14.6	9.8	6.5	3.2	1.2	0.9	0	-0.2
income-statement-row.row.ebitda-caps	437.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	296.61	283.8	202.6	486.3	156.3	236.8	-25	27.8	420.3	408.5	354	265.1	208.7	162.8	112.4	85.3	76.9	86.3	57.3	35.9	25.4	10	4.3	3.3	0.7
income-statement-row.row.income-before-tax	315.32	287.8	212.5	390.9	-492.5	209.8	-67.8	-10.3	391.1	386.7	342.2	261	203.4	156.9	108.9	82.4	69.9	89	59.1	33	24.1	7.7	3.4	3	0.6
income-statement-row.row.income-tax-expense	-95.49	-101	54.9	32.1	49.4	70	-20.6	38	132.5	154.1	134.2	98.7	74.7	59.9	40.4	35.6	31.7	36.5	20.1	13.3	7.8	2	0.7	0	0
income-statement-row.row.net-income	410.32	386.8	156.6	360.1	-541.9	139.8	-46.3	-48.3	258.7	232.6	208	162.3	128.8	96.9	68.5	46.8	38.2	52.6	39	19.7	16.3	5.7	2.8	3	0.6