Forbo Holding AG

Sümbol: FORN.SW

SIX

1090

CHF

Turuhind täna

14.9953
P/E suhe
0.1593
PEG suhe
1.53B
MRK Cap
0.02%
DIV tootlus

Forbo Holding AG (FORN-SW) Finantsaruanded

Q: Mis on Forbo Holding AG (FORN.SW) koguvara?

Forbo Holding AG (FORN.SW) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Forbo Holding AG (FORN.SW) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Forbo Holding AG fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	69.1	46.7	93.3	255.9	217.7	127.4	195.4	209.7	116.3	254.6	309.1	393.4	192.5	218.8	198.2	215.6	177.5	294.1	404.6	346.8	169.8	128.5
balance-sheet.row.short-term-investments	0	0	0	0.1	0	0.1	44.4	0	0	49.5	68.1	142.1	0.1	47.4	0	0	-3.1	0	0	0	0	0
balance-sheet.row.net-receivables	174.8	194.4	185.6	181.1	184.1	168.9	169.2	151.4	147.3	150.6	148.8	0	0	0	300.3	298	0	0	0	0	314.3	317.2
balance-sheet.row.inventory	264.2	316.2	262.9	218.5	235.5	230.1	226.6	206.4	214.5	230.6	213.4	218.6	219.6	260.9	261	298.3	286.3	266.7	257	255.2	247.9	255.9
balance-sheet.row.other-current-assets	15.1	14.3	11.8	13.2	14.8	40.9	47	33.7	31.2	191.9	196.3	191	553.4	270.6	100.2	97.2	339.7	344.4	332.1	302.4	18.9	23.9
balance-sheet.row.total-current-assets	523.2	571.6	553.6	668.7	652.1	567.3	638.2	601.2	509.3	677.1	718.8	803	965.5	750.3	859.7	909.1	803.5	905.2	993.7	904.4	750.9	725.5
balance-sheet.row.property-plant-equipment-net	266.6	267.6	294.8	295.7	291.8	259.4	267.6	227.6	227.3	234.9	232.3	355	359.8	450.2	859	586.3	423.7	421.5	422.4	443.5	558.8	586.9
balance-sheet.row.goodwill	66.7	69	72.9	74.3	75.5	76.8	79.1	75	77.1	82.1	83	82.6	0	0	0	0	137.6	134.1	126.8	154.9	0	0
balance-sheet.row.intangible-assets	12.3	84.9	95.6	100.8	107.9	36.3	43.3	44.8	58.6	64	63.4	66.6	0	270.4	0	0	14.3	15.1	17.8	-11.9	163.9	178.6
balance-sheet.row.goodwill-and-intangible-assets	79	153.9	168.5	175.1	183.4	113.1	122.4	119.8	135.7	146.1	146.4	149.2	153.5	270.4	0	0	151.9	149.2	144.6	143	163.9	178.6
balance-sheet.row.long-term-investments	1.9	1.8	0.2	0.2	0.2	0.3	0.3	0.2	0.3	-49.2	-67.9	-141.9	1.1	-41.7	0	0	5	1.8	1.6	0	0	0
balance-sheet.row.tax-assets	42.1	46.6	49.9	57	67.6	59.3	53.8	55.3	50.2	37.2	29.3	26.5	21.9	17.6	20.5	28.8	20.7	20.5	28.1	23.5	61.5	65.6
balance-sheet.row.other-non-current-assets	0	-69	-72.9	-74.3	-75.5	-59.3	-53.8	-55.3	-50.2	49.5	68.1	142.1	0.1	47.4	6.2	313.6	0.4	0.4	0.6	2.2	28.7	44
balance-sheet.row.total-non-current-assets	389.6	400.9	440.5	453.7	467.5	372.8	390.3	347.6	363.3	418.5	408.2	530.9	536.4	743.9	885.7	928.7	601.7	593.4	597.3	612.2	812.9	875.1
balance-sheet.row.other-assets	0	0	0	0	0	39.9	39	40.5	39.5	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	912.8	972.5	994.1	1122.4	1119.6	980	1067.5	989.3	912.1	1095.6	1127	1333.9	1501.9	1494.2	1745.4	1837.8	1405.2	1498.6	1591	1516.6	1563.8	1600.6
balance-sheet.row.account-payables	86.9	102.5	112.2	94.4	98.1	109.2	105.9	95.4	77.4	86.5	87.2	84.7	86.1	135.7	123.3	144.5	138.1	131.5	131.8	108.8	0	0
balance-sheet.row.short-term-debt	13.2	39	50.8	14.1	13.4	0.1	0.2	0.1	0.1	0.6	0.7	132.5	47.5	65.9	0	0	24.2	128.3	155.5	18.1	0	0
balance-sheet.row.tax-payables	16.2	21.2	20.4	16.6	19	16.2	26.5	20.4	20.3	18.9	14.5	26.6	27.6	31	24.7	25.3	29.8	21.8	10.6	6.1	0	0
balance-sheet.row.long-term-debt-total	26.9	26.6	31.6	31.1	26.8	0	0.2	0.4	0.9	1.4	1.2	2.6	144.5	0	0	0	194.9	209.1	358.4	459.7	0	0
Deferred Revenue Non Current	-26.9	-26.6	-31.6	0	0	0	0	0	0	59.2	66.7	170.4	-60.4	0	0	0	-50.1	41.7	40.7	26.9	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	103	128.9	131.1	126.4	126.8	152.7	169.2	146.3	154.7	30	32.9	22.4	26.6	30.8	222.3	432.3	275.1	295.8	33.1	34.9	320.6	371.4
balance-sheet.row.total-non-current-liabilities	139.8	130.8	157.8	187.4	185.7	145.9	145.8	140.9	131.4	112.6	99.1	137.4	276.2	360.8	720.2	676.6	254.7	304.4	512.9	604.7	670.7	638.6
balance-sheet.row.other-liabilities	0	0	0	0	0	-19.4	-14.8	-14.8	-10.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	26.9	26.6	31.6	31.1	26.8	0	0	0.4	0.9	0.1	0.1	132.2	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	359.1	422.4	472.3	438.9	443	388.4	406.3	367.9	352.9	356.8	340.2	516.5	686.6	764.5	1065.8	1253.4	692.1	860	1032.9	972.9	991.3	1010
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
balance-sheet.row.common-stock	0.1	0.1	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.3	0.3	0.3	0.3	10.9	38	54.3	54.3	54.3	38	67.8
balance-sheet.row.retained-earnings	0	0	0	0	0	0	945.1	941.4	852	738.7	786.7	817.2	0	0	0	0	0	0	0	-36.4	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	553.6	550	521.7	683.4	676.5	591.5	-284	-320.1	-292.9	-740.2	-725.8	-717.2	-693.5	-798	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	0	0	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	740.1	725.7	717.1	1508.5	1527.4	679.3	573.5	675.1	584.3	503.8	525.8	534.5	522.8
balance-sheet.row.total-stockholders-equity	553.7	550.1	521.8	683.5	676.6	591.6	661.2	621.4	559.2	738.8	786.8	817.4	815.3	729.7	679.6	584.4	713.1	638.6	558.1	543.7	572.5	590.6
balance-sheet.row.total-liabilities-and-stockholders-equity	912.8	972.5	994.1	1122.4	1119.6	999.4	1082.3	1004.1	922.8	1095.6	1127	1333.9	1501.9	1494.2	1745.4	1837.8	1405.2	1498.6	1591	1516.6	1563.8	1600.6
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
balance-sheet.row.total-equity	553.7	550.1	521.8	683.5	676.6	591.6	661.2	621.4	559.2	738.8	786.8	817.4	815.3	729.7	679.6	584.4	713.1	638.6	558.1	543.7	572.5	590.6
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1.9	1.8	0.2	0.3	0.2	0.3	0.3	0.2	0.3	0.3	0.2	0.2	1.2	5.7	0	0	1.9	1.8	1.6	2.2	28.7	44
balance-sheet.row.total-debt	40.1	65.6	82.4	45.2	40.2	0.1	0.4	0.5	1	0.6	0.7	132.5	192	65.9	0	0	219.1	337.4	513.9	477.8	0	0
balance-sheet.row.net-debt	-29	18.9	-10.9	-210.6	-177.5	-127.3	-195	-209.2	-115.3	-204.5	-240.3	-118.8	-0.4	-105.5	-198.2	-215.6	41.6	43.3	109.3	131	-169.8	-128.5

Rahavoogude aruanne

Forbo Holding AG finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	102.3	101.4	141.2	106.2	138.3	137.6	38.7	127.6	115.7	123.6	117.6	197.2	146.5	214.8	177.5	37.4	154.8	96.2	5.1	-112.6	16.1	42.6
cash-flows.row.depreciation-and-amortization	50.1	60.8	56.7	55	57.5	41.5	37.7	35.8	32.1	35.7	36.4	43.4	49.7	58.4	66.8	88.7	59.5	72.7	85.4	170.7	96.3	91.7
cash-flows.row.deferred-income-tax	2.6	-3.6	4.2	-0.6	-5	-2.1	-1.1	-3	8	2.4	-1.6	-70.6	12.2	-4.3	0	72.2	-22.3	-33.6	-71.7	0	0	0
cash-flows.row.stock-based-compensation	4	4.7	4.4	3	3.2	4.8	4.4	4.8	3.8	4.2	3.1	2	5.2	5.5	4.5	5	5.2	4.1	0.6	0	0	0
cash-flows.row.change-in-working-capital	8.1	-84.5	-28	12.8	-20.1	-22	-5.3	-1.8	-11.8	-13.7	-22.2	-71.2	-42.3	-29.8	57.5	18.8	-27.2	-7.3	43.9	7.5	27.8	21.3
cash-flows.row.account-receivables	5.2	-10	-16.1	12.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	29.7	-65.8	-47.9	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	-9.4	-3.9	20.2	-20.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-17.4	-4.8	15.8	12.8	-20.1	-22	-5.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-5.9	2.6	-11.6	-4.3	12	11.4	4.4	0.1	1.1	-4.9	-5.2	5.5	-29.8	-56.6	-93	-62.3	-27.2	-0.3	43.9	24.3	-17.5	-17.8
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
cash-flows.row.investments-in-property-plant-an-equipment	-45.3	-30.9	-38.8	-39.7	-36.1	-38.7	-57.8	-40	-39.5	-39.5	0.8	-32.7	-39.7	-37.6	0	-55.4	-51.9	-64.5	-37.2	-49.1	-46.2	-45.2
cash-flows.row.acquisitions-net	0	0	0	0.1	0.8	-1.2	0.5	-0.8	0.2	0	-0.3	355.6	0	0	0	-212.8	-21.9	-3.6	-8.8	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	-0.1	0	-50.4	0	-0.8	-141.6	0	0	0	-237.2	-9.6	-0.1	-6.4	-5.7	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	-0.4	0	50.2	23.7	86.2	34.6	53	92.6	0.6	83.8	1.2	0.5	5	18.7	0	0
cash-flows.row.other-investing-activites	0	0	0	0	0	0.8	0.9	0.5	0.5	2.8	-33	-32.4	4.8	19.3	23.2	15.5	15.5	8.2	5.5	8	70.6	410
cash-flows.row.net-cash-used-for-investing-activites	-45.3	-30.9	-38.8	-39.6	-35.3	-39.1	-56.5	-40.3	11.4	-13	52.9	183.5	18.1	74.3	23.8	-406.1	-66.7	-59.5	-41.9	-28.1	24.4	364.8
cash-flows.row.debt-repayment	-24.6	-11.7	-36.2	-17.5	-18.4	-0.3	-0.2	-0.5	-0.5	-0.1	-133.8	-58.9	-6	-270.5	0	0	-98.5	-154.2	-13.2	-65.9	0	0
cash-flows.row.common-stock-issued	6.5	39.2	240.3	51.9	22.7	1.1	90.9	0	5.3	9.3	37.4	13.1	28.7	41.3	0	0	0	0	0	187.4	0	0
cash-flows.row.common-stock-repurchased	-18.1	-27.5	-276.5	-34.4	-4.3	-161	-103.3	0	-205.8	-152.7	-62.2	-162	-42.2	-7.6	0	0	-80.1	-32.6	0	0	0	0
cash-flows.row.dividends-paid	-32.6	-35.3	-31.4	-36.8	-33.7	-32.4	-32.5	-29.1	-30.3	-28.6	-24.9	-27.5	-28.3	-13.5	0	0	0	0	0	-10.5	0	0
cash-flows.row.other-financing-activites	-19.1	-58.6	-186.4	-52.8	-23.7	0	0.1	0	-0.5	-0.2	-5.5	-8.8	-73.9	-13.1	208.7	309.7	-16.3	0	0	5.2	58.8	265.8
cash-flows.row.net-cash-used-provided-by-financing-activities	-87.9	-93.9	-290.2	-89.6	-57.4	-192.6	-45	-29.6	-231.8	-172.3	-189	-244.1	-121.7	-263.4	208.7	309.7	-194.9	-186.8	-13.2	116.2	58.8	265.8
cash-flows.row.effect-of-forex-changes-on-cash	-5.6	-3.2	-0.4	-4.8	-2.9	-7.5	8.4	-3.2	-9.3	2.1	-2.3	0.3	-4	-25.7	-463.2	-25.3	2.2	4	5.7	-1	1.8	3
cash-flows.row.net-change-in-cash	22.4	-46.6	-162.5	38.1	90.3	-68	-14.3	93.4	-88.8	-35.9	-10.3	46	33.9	-26.8	-17.4	38.1	-116.6	-110.5	57.8	177	41.3	35.8
cash-flows.row.cash-at-end-of-period	69.1	46.7	93.3	255.8	217.7	127.4	195.4	209.7	116.3	205.1	241	251.3	205.3	171.4	198.2	215.6	177.5	294.1	404.6	346.8	169.8	128.5
cash-flows.row.cash-at-beginning-of-period	46.7	93.3	255.8	217.7	127.4	195.4	209.7	116.3	205.1	241	251.3	205.3	171.4	198.2	215.6	177.5	294.1	404.6	346.8	169.8	128.5	92.7
cash-flows.row.operating-cash-flow	161.2	81.4	166.9	172.1	185.9	171.2	78.8	166.5	140.9	147.3	128.1	106.3	141.5	188	213.3	159.8	142.8	131.8	107.2	89.9	122.7	137.8
cash-flows.row.capital-expenditure	-45.3	-30.9	-38.8	-39.7	-36.1	-38.7	-57.8	-40	-39.5	-39.5	0.8	-32.7	-39.7	-37.6	0	-55.4	-51.9	-64.5	-37.2	-49.1	-46.2	-45.2
cash-flows.row.free-cash-flow	115.9	50.5	128.1	132.4	149.8	132.5	21	126.5	101.4	107.8	128.9	73.6	101.8	150.4	213.3	104.4	90.9	67.3	70	40.8	76.5	92.6

Kasumiaruande rida

Forbo Holding AG tulud muutusid võrreldes eelmise perioodiga NaN%. FORN.SW brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	1175.2	1293.2	1254	1117.7	1282.2	1327	1246.4	1185.5	1139.1	1226.8	1199.7	1201.1	1203.8	1789.7	1782.4	1918.7	2004	1879.5	1702	1622.3	1598.9	1531.1
income-statement-row.row.cost-of-revenue	773.5	852.4	803	707.5	788.6	824.9	764.5	715.2	698.3	765.8	747.3	763.2	745.1	1201.1	1200.4	1325	1331.9	1273.4	1151.8	1092.5	1091.3	1017.4
income-statement-row.row.gross-profit	401.7	440.8	451	410.2	493.6	502.1	481.9	470.3	440.8	461	452.4	437.9	458.7	588.6	582	593.7	672.1	606.1	550.2	529.8	507.6	513.7
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
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	0	0	0	0	4.3	-0.2	-0.3	4.7	0.8	61.9	56	340	319.9	341.4	44.4	-37.3	-30.6
income-statement-row.row.operating-expenses	264.3	288.4	284	272.9	300.2	327.4	402	311.7	296.9	311.6	316.7	275.3	309.8	402.7	460.2	476.6	509.3	483.1	517.3	492.8	484.5	454.5
income-statement-row.row.cost-and-expenses	1037.8	1140.8	1087	980.4	1088.8	1152.3	1166.5	1026.9	995.2	1077.4	1064	1038.5	1054.9	1603.8	1660.6	1801.6	1841.2	1756.5	1669.1	1585.3	1575.8	1471.9
income-statement-row.row.interest-income	5.7	0.9	3	0.7	0.8	0.9	0.1	0.5	0.5	0.6	0.8	1.9	0	44.4	4.3	9.2	9.8	7	6.8	3.9	7.9	5
income-statement-row.row.interest-expense	3.8	2.5	0.8	1.6	1.8	0.6	0.1	0.1	0.4	0.2	3.4	8.9	11.7	15.5	24.7	104.9	21.8	23.3	27.2	27.5	22.7	37.5
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-5.6	-21.4	14.2	-1.2	-18.1	-15.7	-83.3	1.9	1.5	4.9	5.2	-5.5	18.4	28.9	-20.4	-95.7	-7.6	-13.4	-30.2	-119	8.7	4.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	0	0	0	0	0	0	4.3	-0.2	-0.3	4.7	0.8	61.9	56	340	319.9	341.4	44.4	-37.3	-30.6
income-statement-row.row.total-operating-expenses	-5.6	-21.4	14.2	-1.2	-18.1	-15.7	-83.3	1.9	1.5	4.9	5.2	-5.5	18.4	28.9	-20.4	-95.7	-7.6	-13.4	-30.2	-119	8.7	4.3
income-statement-row.row.interest-expense	3.8	2.5	0.8	1.6	1.8	0.6	0.1	0.1	0.4	0.2	3.4	8.9	11.7	15.5	24.7	104.9	21.8	23.3	27.2	27.5	22.7	37.5
income-statement-row.row.depreciation-and-amortization	50.1	60.8	56.7	55	57.5	41.5	37.7	35.8	32.1	35.7	36.4	43.4	49.7	58.4	66.8	88.7	59.5	72.7	85.4	170.7	96.3	91.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	137.4	152.4	167	137.3	193.4	175.6	163.3	157.2	142.9	149.4	135.7	162.6	148.9	185.9	121.8	117.1	162.4	109.6	23.9	-44.5	60.4	88.4
income-statement-row.row.income-before-tax	131.8	131	181.2	136.1	175.3	175.6	80	159.1	144.4	154.3	140.9	157.1	167.3	214.8	101.4	21.4	154.8	96.2	5.1	-112.6	31.8	63.5
income-statement-row.row.income-tax-expense	29.5	29.6	40	29.9	37	38	43.5	31.5	28.7	30.9	30.7	33	29.9	51.5	25.3	5.4	44.1	35	21.6	44.8	-15.7	-20.9
income-statement-row.row.net-income	102.3	101.4	141.2	106.2	138.3	137.6	38.7	127.6	115.7	123.6	117.6	197.2	146.5	163.3	76.1	16	110.7	61.2	-16.5	-157.4	16.1	42.6