Westlake Corporation

Sümbol: WLK

NYSE

152.8

USD

Turuhind täna

77.9626
P/E suhe
-18.8966
PEG suhe
19.59B
MRK Cap
0.01%
DIV tootlus

Westlake Corporation (WLK) Finantsaruanded

Q: Mis on Westlake Corporation (WLK) koguvara?

Westlake Corporation (WLK) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Westlake Corporation (WLK) 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 Westlake Corporation 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	1999
balance-sheet.row.cash-and-short-term-investments	3304	2228	1908	1313	728	753	1531	459.5	1182.7	880.6	700.7	915	825.9	630.3	245.6	90.2	24.9	52.6	237.9	43.4	37.4	11.1	11.5	8.6
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	520.1	0	239.4	124.9	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1601	1801	1868	1214	1036	1037	1001	938.7	508.5	560.7	428.5	400.2	407.4	362.9	339.8	347.3	507.5	308.9	302.8	234.2	178.6	123.2	0	0
balance-sheet.row.inventory	1622	1866	1407	918	936	1014	900	801.1	434.1	525.8	471.9	399.3	490.8	450	369.4	328	527.9	456.3	339.9	319.8	180.8	170.9	0	0
balance-sheet.row.other-current-assets	82	78	80	32	42	38	30	48.5	49.9	44.2	48.1	37	32.1	32.8	33.6	33.5	31.9	32	22.3	74.5	16.1	31.3	0	0
balance-sheet.row.total-current-assets	6609	5973	5263	3477	2742	2842	3463	2408.3	2175.2	2011.3	1649.1	1751.4	1756.2	1476	988.4	799	1092.2	849.8	902.9	671.9	412.8	336.6	11.5	8.6
balance-sheet.row.property-plant-equipment-net	8519	8525	7606	6920	6912	6595	6412	6420.1	3004.1	2757.6	2088	1510	1232.1	1170.3	1194.3	1197.5	1126.2	1076.9	863.2	855.1	879.7	910.9	0	0
balance-sheet.row.goodwill	2041	2161	2024	1083	1074	1002	1012	946.6	62	62	62	30	30	30	30	30	30	36.1	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1403	1565	1580	612	710	659	777	787.5	151.4	156.4	97	18.3	19.1	22.1	26.5	31.2	34.7	39	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	3444	3726	3604	1695	1784	1661	1789	1734	213.4	218.4	159	48.3	49.1	52.1	56.5	61.1	64.7	75.1	0	0	0	0	0	0
balance-sheet.row.long-term-investments	1115	1142	1007	1059	1112	-2820	-2900	130.5	108.6	133.9	66.9	43.7	76.9	46.3	33.9	30.1	-17.7	-15.9	0	0	0	0	0	0
balance-sheet.row.tax-assets	1560	1735	-4611	-2754	-2896	1159	1111	12.5	35.4	32.4	34.2	22.3	19.6	17.3	26.5	26.6	17.7	15.9	13	65.8	8.1	0	0	0
balance-sheet.row.other-non-current-assets	-212	-551	5590	3438	3607	2165	2201	184.9	38.5	60.4	63.7	36.4	133.1	192.1	146.7	172.7	286.3	80.3	48.1	-0.3	69.5	61.8	0	0
balance-sheet.row.total-non-current-assets	14426	14577	13196	10358	10519	8760	8613	8481.9	3400.1	3202.7	2411.8	1660.8	1510.7	1478.2	1458	1488	1477.2	1232.3	924.3	920.5	957.3	972.7	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	0	0	0
balance-sheet.row.total-assets	21035	20550	18459	13835	13261	11602	12076	10890.3	5575.3	5214	4060.9	3412.2	3266.8	2954.1	2446.4	2287	2569.3	2082.1	1827.2	1592.5	1370.1	1309.2	1374.6	1344.9
balance-sheet.row.account-payables	2491	870	864	529	473	507	600	494.7	235.3	261.1	249.6	217.1	227	204.8	179.1	112.8	315	238.9	199.8	146.9	93.4	68.2	0	0
balance-sheet.row.short-term-debt	299	119	269	7	119	0	710	149.3	235.3	0	0	0	0	0	0	0	0	0	1.2	1.2	28.2	41.7	0	0
balance-sheet.row.tax-payables	0	169	88	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	4607	4879	4911	3566	3445	2668	3127	3678.7	764.1	764	763.9	763.8	764.6	764.5	515.4	510.3	511.4	260.2	265.7	296.9	509.1	491.7	0	0
Deferred Revenue Non Current	-1560	0	-1681	-1368	-1255	-1159	-1111	-1650.6	-575.6	-536.1	-438	-326.3	-330.8	-315.5	-309.6	-280.5	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1614	-426	1211	821	768	676	657	539	287.3	276.1	155.2	181.5	137.6	118.8	107.4	99.5	126.3	83	104.9	102.1	93.5	67.7	0	0
balance-sheet.row.total-non-current-liabilities	7481	7787	7587	5900	5617	4343	4740	5815.1	1490.7	1474.9	1237.4	1141.4	1145.9	1125.5	874.8	835.6	841.4	586.6	527.2	572.8	687.3	681	0	0
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	611	504	461	376	355	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10271	10085	9931	7257	6858	5526	6707	6998.2	2013.3	2012.1	1642.3	1539.9	1510.5	1449.1	1161.4	1047.9	1282.7	908.6	833.1	823.1	902.4	858.6	0	0
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	12	12	0	0
balance-sheet.row.common-stock	1	1	1	1	1	1	1	1.3	1.3	1.3	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.7	0.6	0.5	0.5	0	0
balance-sheet.row.retained-earnings	10143	9885	7808	5938	5757	5477	4613	3412.3	3110	2555.5	1954.7	1399.5	1299.4	1058.7	853.4	814.9	857.9	754.9	569.2	348.7	229.3	214.6	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-98	-89	-36	-64	-74	-62	7	-121.3	-129.3	-79.4	-2.6	-10.8	-9.1	-7	-11.5	-12.1	-3.1	-9.9	-0.2	-0.1	-1.2	-3.6	0	0
balance-sheet.row.other-total-stockholders-equity	195	134	182	168	176	174	253	231.3	283.8	434.1	465.9	483	465.3	452.7	442.5	435.6	431.2	427.9	424.5	420.1	205	205	0	0
balance-sheet.row.total-stockholders-equity	10241	9931	7955	6043	5860	5590	4874	3523.6	3265.9	2911.5	2418.6	1872.3	1756.3	1505.1	1285	1239.1	1286.7	1173.5	994.1	769.4	445.6	428.5	504.2	433
balance-sheet.row.total-liabilities-and-stockholders-equity	21035	20550	18459	13835	13261	11602	12076	10890.3	5575.3	5214	4060.9	3412.2	3266.8	2954.1	2446.4	2287	2569.3	2082.1	1827.2	1592.5	1370.1	1309.2	1374.6	1344.9
balance-sheet.row.minority-interest	523	534	573	535	543	486	495	368.4	296.1	290.4	0	0	0	0	0	0	0	0	0	0	22.1	22.1	19.7	0
balance-sheet.row.total-equity	10764	10465	8528	6578	6403	6076	5369	3892	3561.9	3201.9	2418.6	1872.3	1756.3	1505.1	1285	1239.1	1286.7	1173.5	994.1	769.4	467.7	450.6	523.9	433
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1115	1142	1007	1059	1112	-2820	-2900	130.5	628.8	133.9	306.3	168.6	76.9	46.3	33.9	30.1	-17.7	-15.9	0	0	0	0	0	0
balance-sheet.row.total-debt	4906	4879	5180	3566	3445	2668	3837	3828	764.1	764	763.9	763.8	764.6	764.5	515.4	510.3	511.4	260.2	266.9	298.1	537.3	533.4	0	0
balance-sheet.row.net-debt	1602	2651	3272	2253	2717	1915	2306	3368.5	101.6	-116.6	302.6	-26.3	-61.3	134.2	269.8	420.1	486.5	207.5	29	254.7	499.9	522.2	-11.5	-8.6

Rahavoogude aruanne

Westlake Corporation 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	1999
cash-flows.row.net-income	479	2297	2070	373	462	1034	1339	419.9	665	685	610.4	385.6	259	221.4	53	-29.5	114.7	194.6	226.8	120.7	14.8	-7.1	55	37.8
cash-flows.row.depreciation-and-amortization	1097	1056	840	773	713	641	601	377.7	245.8	208.5	157.8	144.5	131.4	128.7	123.2	111.9	104.3	87.1	82.7	83.2	88.2	88	78.8	86.5
cash-flows.row.deferred-income-tax	-175	-21	23	146	54	62	-534	100.7	39.8	59	93.7	-5.8	14.1	14.2	31.2	-13.9	5.3	13.9	45.7	65.2	7.1	-4.7	0	0
cash-flows.row.stock-based-compensation	43	36	31	29	25	22	23	14.2	10.2	9.3	7	6.1	6.4	6.2	5.6	4.2	2.9	1.1	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	332	-24	-614	-78	-3	-374	90	-38.5	126	64.6	-123.4	100.1	-42.2	-81	20.6	92.9	-163.3	-64.3	-39.8	-122.2	-39	-107.2	0	0
cash-flows.row.account-receivables	225	325	-528	-161	59	-58	-40	50.3	62.7	33.2	-14.8	6.5	-45.8	-33.5	5.7	148.9	-200.7	-7.4	0	-39.3	-42.2	0	0	0
cash-flows.row.inventory	250	-140	-309	29	112	-123	-32	-62	99.4	51.1	-46.6	91.5	-40.7	-80.6	-41.5	199.9	-71.6	-47.3	-20.1	-119.1	-9.9	-42.6	0	0
cash-flows.row.account-payables	-26	-153	242	67	-89	-100	86	11.9	-21.6	-97.2	13.8	-12.7	20.3	25.6	67	-202.9	77.4	59.1	0	30.8	25.2	0	0	0
cash-flows.row.other-working-capital	-117	-56	-19	-13	-85	-93	76	-38.8	-14.5	77.6	-75.7	14.9	24	7.5	-10.6	-53	31.5	-68.8	-19.7	5.3	-12.2	-64.5	0	0
cash-flows.row.other-non-cash-items	560	51	44	54	50	24	19	-40	-8	6	7.2	-6.5	-6.4	-6.2	1.9	20.5	-1.7	4.9	3	3.9	7.1	9.6	39.6	8.6
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
cash-flows.row.investments-in-property-plant-an-equipment	-1034	-1108	-658	-525	-787	-702	-577	-628.5	-491.4	-431.1	-679.4	-391.2	-176.8	-81.3	-99.8	-172.6	-135.7	-136.3	-85.8	-52.7	-44.9	-43.6	0	0
cash-flows.row.acquisitions-net	-25	-1383	-2578	26	-1176	-68	-13	-2437.8	43.6	-611.1	-201.6	2.3	0	0.9	-6.3	8	8	-235.7	0	-33.3	0	0	0	0
cash-flows.row.purchases-of-investments	-25	-180	-24	-18	-862	0	-66	-155.4	-605.1	-117.3	-367.1	-127.8	-30.3	-10.2	0	0	-0.3	-221.1	-1.9	0	-15.1	0	0	0
cash-flows.row.sales-maturities-of-investments	25	180	24	44	862	0	0	662.9	48.9	340.2	245.6	48.1	0.3	9.5	0	0	0.2	216.5	0	0	0	0	0	0
cash-flows.row.other-investing-activites	22	12	23	-36	9	16	4	-4	-2.2	46.1	0.3	1.7	4.1	0.8	2.9	-7.4	3	-27.8	0	6	18.4	4.9	-87.7	-25.3
cash-flows.row.net-cash-used-for-investing-activites	-1037	-2479	-3213	-509	-1954	-754	-652	-2562.8	-1006.2	-773.2	-1002.2	-467	-202.8	-80.3	-103.2	-172	-124.8	-404.3	-87.6	-80	-41.6	-38.7	-87.7	-25.3
cash-flows.row.debt-repayment	0	-250	-1661	-1254	-18	-1179	-957	-125	-73.6	-5.5	0	-250	0	-3.3	-2.2	-852.8	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	44	0	-1661	1282	63	14	111	2028.5	54	286.1	0	259.2	0	0	0	0	0.3	1.8	1.2	192.7	0	0	0	0
cash-flows.row.common-stock-repurchased	-23	-101	-30	-54	-30	-106	978	-67.4	-162.5	-52.6	-32.9	-10.8	-2.5	0	0	0	0	0	0	-11.5	0	0	0	0
cash-flows.row.dividends-paid	-221	-169	-145	-137	-132	-120	-103	-96.6	-91.6	-77.7	-55.2	-285.5	-18.3	-16	-14.5	-13.5	-11.8	-8.8	-6.3	-1.4	0	0	0	0
cash-flows.row.other-financing-activites	-45	-67	4934	-53	747	-36	131	-206.3	-13.2	14.4	8.9	94.2	56.9	201	39.7	917.5	46.4	-11.1	-31.2	-244.6	-10.2	-8	-83.3	-129.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-245	-587	1437	-216	630	-1427	160	1533.2	-286.8	164.6	-79.3	-192.9	36.1	181.7	23	51.2	34.9	-18.1	-36.4	-64.8	-10.2	-8	-83.3	-129.5
cash-flows.row.effect-of-forex-changes-on-cash	19	-24	-14	15	-2	-7	26	-7.3	-3.9	-4.5	0	0	0	0	0	0	0	0	0	0	0	0	-85.7	-107.6
cash-flows.row.net-change-in-cash	1076	305	604	587	-25	-779	1072	-203.1	-218.1	419.3	-328.8	-35.8	195.6	384.7	155.4	65.3	-27.7	-185.2	194.5	6	26.3	-68	-83.3	-129.5
cash-flows.row.cash-at-end-of-period	3304	2246	1941	1337	750	775	1531	459.5	662.5	880.6	461.3	790.1	825.9	630.3	245.6	90.2	24.9	52.6	237.9	43.4	37.4	11.1	-83.3	-129.5
cash-flows.row.cash-at-beginning-of-period	2228	1941	1337	750	775	1554	459	662.5	880.6	461.3	790.1	825.9	630.3	245.6	90.2	24.9	52.6	237.9	43.4	37.4	11.1	79.1	0	0
cash-flows.row.operating-cash-flow	2336	3395	2394	1297	1301	1409	1538	833.9	1078.8	1032.4	752.7	624.1	362.3	283.3	235.5	186.1	62.2	237.2	318.4	150.8	78.1	-21.3	173.4	132.9
cash-flows.row.capital-expenditure	-1034	-1108	-658	-525	-787	-702	-577	-628.5	-491.4	-431.1	-679.4	-391.2	-176.8	-81.3	-99.8	-172.6	-135.7	-136.3	-85.8	-52.7	-44.9	-43.6	0	0
cash-flows.row.free-cash-flow	1302	2287	1736	772	514	707	961	205.4	587.4	601.3	73.4	232.9	185.5	202	135.8	13.5	-73.6	100.9	232.7	98.1	33.2	-64.9	173.4	132.9

Kasumiaruande rida

Westlake Corporation tulud muutusid võrreldes eelmise perioodiga NaN%. WLK 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	2000
income-statement-row.row.total-revenue	12548	15794	11778	7504	8118	8635	8041	5075.5	4463.3	4415.4	3759.5	3571	3619.8	3171.8	2325.7	3692.4	3192.2	2484.4	2441.1	1985.4	1423	1072.6	1087	1392.3	1057.6
income-statement-row.row.cost-of-revenue	10451	11721	8283	6481	6858	6648	6272	4094.9	3278.1	3098	2658	2834.1	3060.8	2689.1	2130.6	3623	2920.8	2087.9	1997.5	1682.2	1301.1	992.1	1117	1193.4	888
income-statement-row.row.gross-profit	2097	4073	3495	1023	1260	1987	1769	980.6	1185.2	1317.3	1101.4	737	559	482.7	195.1	69.4	271.4	396.5	443.6	303.2	122	80.6	-29.9	198.9	169.7
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	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	136	155	123	109	109	52	7	56.4	38.3	-2.7	6.8	3.5	0	0	0	0	0	0	0	-0.2	-0.9	2.2	-60.9	10.8	2.7
income-statement-row.row.operating-expenses	865	990	674	558	567	546	507	295.4	225.4	193.4	148	121.6	112.2	104.3	87.9	98.9	96.7	83.2	76.6	60	56.1	66.5	-60.9	72.8	54.8
income-statement-row.row.cost-and-expenses	11316	12711	8957	7039	7425	7194	6779	4390.3	3503.5	3291.4	2806	2955.7	3173.1	2793.4	2218.5	3721.9	3017.5	2171.1	2074.1	1742.2	1357.2	1058.6	1117	1266.2	942.8
income-statement-row.row.interest-income	104	24	7	14	20	0	0	8.4	6	3.5	3.1	4	2.9	1.5	0.8	4.6	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	165	177	176	142	124	126	159	79.5	34.7	37.4	18.1	43	51	39.9	35	34	-18.4	-16.5	-23.7	-39.4	-36.8	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-532	-104	-123	-98	-86	19	-22	-47.3	38.3	-2.7	6.8	12.9	5.6	4.5	6.5	5.5	1.5	-24.3	2	-12.9	-2.8	4.5	-26.5	1.9	11.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	136	155	123	109	109	52	7	56.4	38.3	-2.7	6.8	3.5	0	0	0	0	0	0	0	-0.2	-0.9	2.2	-60.9	10.8	2.7
income-statement-row.row.total-operating-expenses	-532	-104	-123	-98	-86	19	-22	-47.3	38.3	-2.7	6.8	12.9	5.6	4.5	6.5	5.5	1.5	-24.3	2	-12.9	-2.8	4.5	-26.5	1.9	11.4
income-statement-row.row.interest-expense	165	177	176	142	124	126	159	79.5	34.7	37.4	18.1	43	51	39.9	35	34	-18.4	-16.5	-23.7	-39.4	-36.8	0	0	0	0
income-statement-row.row.depreciation-and-amortization	1097	1162	914	853	788	641	601	377.7	245.8	208.5	157.8	144.5	131.4	128.7	123.2	111.9	104.3	87.1	82.7	83.2	88.2	88	60.9	78.8	86.5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1232	3050	2800	429	656	1408	1233	581.5	959.8	1124	953.5	615.4	446.8	378.4	107.3	-29.5	174.7	313.3	367	243.2	65.8	14.1	-90.8	126.1	114.8
income-statement-row.row.income-before-tax	700	2946	2677	331	570	1334	1081	558.4	963.4	1083.9	942.2	585.2	401.4	343	78.8	-58	159	282.5	345.3	190.7	23.5	-14.2	-117.3	90.7	126.3
income-statement-row.row.income-tax-expense	178	649	607	-42	108	300	-258	138.5	298.4	398.9	331.7	199.6	142.5	121.6	25.8	-28.5	44.2	88	118.5	69.9	8.7	-7.1	-45.4	71.1	77
income-statement-row.row.net-income	479	2247	2015	330	421	996	1304	398.9	646	678.5	610.4	385.6	259	221.4	53	-29.5	114.7	194.6	226.8	120.7	14.8	-7.1	-72	55	37.8