W&T Offshore, Inc.

Sümbol: WTI

NYSE

2.38

USD

Turuhind täna

22.3654
P/E suhe
-0.0025
PEG suhe
349.52M
MRK Cap
0.01%
DIV tootlus

W&T Offshore, Inc. (WTI) Finantsaruanded

Q: Mis on W&T Offshore, Inc. (WTI) koguvara?

W&T Offshore, Inc. (WTI) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete W&T Offshore, Inc. (WTI) 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 W&T Offshore, Inc. 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	2000
balance-sheet.row.cash-and-short-term-investments	173.3	461.4	245.8	43.7	32.4	33.3	99.1	70.2	85.4	23.7	15.8	12.2	4.5	28.7	38.2	357.6	314.1	39.2	187.7	65	4	19	0	0
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	69.8	80.1	64.7	49.7	78.6	116.5	78.2	107	57	110.9	127.9	202.1	124.4	106.3	222.3	155.8	172.1	239.9	83.6	71.7	63.3	44	0	0
balance-sheet.row.inventory	15.1	4.4	4.4	0	0	0	0	0	0	11.7	0	0.3	0	0	0	0	0	0	7.3	4.1	1.3	1.3	0	0
balance-sheet.row.other-current-assets	6.8	24.3	43.4	13.8	30.7	76.4	13.4	14.5	26.9	36.3	29.9	25.6	32.3	29.2	28.8	30.4	43.6	49.6	5.2	5.2	5.6	2.7	0	0
balance-sheet.row.total-current-assets	265	570.3	358.3	107.2	141.8	226.2	190.7	191.7	169.3	182.6	173.6	240.1	161.2	164.2	289.3	543.8	529.8	328.7	283.8	146	74.2	66.8	0	0
balance-sheet.row.property-plant-equipment-net	759.6	735.2	665.3	686.9	748.8	515.4	579	547.1	990	2493.9	2275.8	2060.5	1658.1	1220	994.8	1481.3	2262.7	2265.8	769.3	604.2	459.6	263.3	0	0
balance-sheet.row.goodwill	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	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.goodwill-and-intangible-assets	10.1	0	-5	-4.5	-7.9	0	0	0	-15.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	13.9	11.8	5	4.5	7.9	5.9	2.5	27.4	15.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	38.8	57.3	102.5	94.3	63.9	0	0	0	27.6	11.7	178.1	0.3	2	2.8	5.1	0	0	7.9	134.4	92.1	0	0	0	0
balance-sheet.row.other-non-current-assets	26.7	57.3	67.2	52.1	49.3	101.4	135.4	63.6	5.5	21	-120.3	48.1	47.6	37	37.7	31	29.8	7.3	-123	-81.5	12.9	11	0	0
balance-sheet.row.total-non-current-assets	849	861.5	834.9	833.4	862	622.7	716.9	638	1038.7	2526.5	2333.7	2108.9	1707.7	1259.9	1037.6	1512.4	2292.5	2281	780.7	614.8	472.5	274.3	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	282.5	214.2
balance-sheet.row.total-assets	1114	1431.8	1193.2	940.6	1003.7	848.9	907.6	829.7	1208	2709.1	2507.3	2349	1868.9	1424.1	1326.8	2056.2	2822.3	2609.7	1064.5	760.8	546.7	341.2	282.5	214.2
balance-sheet.row.account-payables	78.9	65.2	67.4	41.3	102.3	82.1	83.7	81	109.8	194.1	145.2	123.9	75.9	80.4	115.7	228.9	170.1	247.3	143	107.2	57.2	50.3	0	0
balance-sheet.row.short-term-debt	30.8	582.2	43	0.4	2.7	0	22.9	8.3	11.9	17.4	28	21	0	0	0	3	3	271.4	0	0	0	0	0	0
balance-sheet.row.tax-payables	0.1	0.4	0.1	0.2	1.9	54.1	13	11.9	0	0	3.1	0.3	10.4	17.6	85.5	34.1	0	15.7	31.6	9.1	0	2.2	0	0
balance-sheet.row.long-term-debt-total	372	111.2	687.9	625.3	719.5	633.5	969.1	1012.5	1196.9	1360.1	1205.4	1087.6	717	450	681.4	650.2	651.8	413.6	40	35	67	99.6	0	0
Deferred Revenue Non Current	470	0.1	368	375.4	-38.6	0	0	0	0	354.6	276.6	291.4	255.7	0	-5.1	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	107.1	87.6	177.8	54.1	55.5	75.2	41.5	87.5	84.3	36	77.8	92.6	212	161.2	168.3	96.7	80.6	88.7	88.6	49.2	46.1	7.8	0	0
balance-sheet.row.total-non-current-liabilities	866	631.8	1116	1033.9	1063.1	987.4	1312.8	1285.7	1507	1915.3	1673.6	1533.2	1036.5	760.7	683.9	1137.1	1351.9	922.7	289.4	244.5	229	149.8	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	118.3	99.6
balance-sheet.row.capital-lease-obligations	12.3	12.2	12.3	11.8	7.1	0	0	0	0	0	0	0	0	298.7	231.4	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1082.8	1424.2	1440.4	1148.9	1253.1	1173.7	1481.1	1488.8	1734.5	2199.8	1966.7	1807.8	1324.4	1002.4	967.9	1484	1671	1566.8	521.1	400.9	332.3	207.9	118.3	99.6
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	45.4	45.4	45.4	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	0.5	0	0
balance-sheet.row.retained-earnings	-530.7	-544.8	-775.9	-734.5	-772.2	-846.3	-1095.2	-1174.8	-925.8	118.9	161.2	169.2	181.8	68.4	10.1	200.3	786.8	681.6	491.1	308	162.9	87.4	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	0	0	0	0	-7674.7	-7544.9	-7406.3	-6933.2	-5575.1	-5084.7	-4655.8	-4320.4	-4021.4	0	-0.6	-1.1	-0.6	-717.6	-543.2	-388.4	-264.4	0	0
balance-sheet.row.other-total-stockholders-equity	561.8	552.4	528.8	526.2	522.9	8196.2	8066.5	7922.2	7332.6	5965.5	5464.1	5027.9	4683.2	4374.8	348.9	372.6	365.7	361.9	769.9	549.6	394.5	264.4	164.2	114.6
balance-sheet.row.total-stockholders-equity	31.2	7.6	-247.2	-208.3	-249.4	-324.8	-573.5	-659	-526.5	509.3	540.6	541.2	544.6	421.7	358.9	572.2	1151.3	1042.9	543.4	359.9	214.5	133.3	164.2	114.6
balance-sheet.row.total-liabilities-and-stockholders-equity	1114	1431.8	1193.2	940.6	1003.7	848.9	907.6	829.7	1208	2709.1	2507.3	2349	1868.9	1424.1	1326.8	2056.2	2822.3	2609.7	1064.5	760.8	546.7	341.2	282.5	214.2
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	31.2	7.6	-247.2	-208.3	-249.4	-324.8	-573.5	-659	-526.5	509.3	540.6	541.2	544.6	421.7	358.9	572.2	1151.3	1042.9	543.4	359.9	214.5	133.3	164.2	114.6
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	13.9	11.8	5	4.5	7.9	5.9	2.5	27.4	25.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	402.9	693.4	730.9	625.3	719.5	633.5	992.1	1020.7	1196.9	1360.1	1205.4	1087.6	717	450	681.4	653.2	654.8	685	40	35	67	99.6	0	0
balance-sheet.row.net-debt	229.5	232.1	485.1	581.6	687.1	600.2	893	950.5	1111.4	1336.4	1189.6	1075.4	712.5	421.3	643.2	295.6	340.7	645.8	-147.7	-30	63	80.6	0	0

Rahavoogude aruanne

W&T Offshore, Inc. 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	2000
cash-flows.row.net-income	15.6	231.1	-41.5	37.8	74.1	248.8	79.7	-249	-1044.7	-11.7	51.3	72	172.8	117.9	-187.9	-558.8	144.3	199.1	189	149.5	116.6	2	63.6	48.2
cash-flows.row.depreciation-and-amortization	143.7	133.6	113.4	120.3	148.5	149.9	155.7	211.6	394.1	511.1	451.5	356.2	328.8	268.4	308.1	482.5	539.4	339	184.2	165.3	144.1	0	0	0
cash-flows.row.deferred-income-tax	18.5	45.2	-8.2	-30.3	-64.1	0.5	0.2	28.4	-203.3	-4.8	30.9	88.1	61.8	-8.3	-0.3	-249.4	8.8	106.6	42.3	40.2	1.7	50.2	0	0
cash-flows.row.stock-based-compensation	10.4	7.9	3.4	4	3.7	3.5	7.2	11	10.2	14.7	11.5	12.4	9.7	5.5	6.4	6	3.4	2.5	0.4	0	0	0	0	0
cash-flows.row.change-in-working-capital	17.8	-7.2	33.7	-0.7	-61.9	73.9	-4.9	-80.9	24.8	84.9	96	-39.6	-64.6	49	-232.7	-9.9	-48.9	-69.5	28.1	21.9	-4.4	1.3	0	0
cash-flows.row.account-receivables	14.1	-11.2	-16.1	18.5	-9.6	-2.4	-2.4	-7	32.2	29.5	1	0.8	-18.6	-24.9	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-4.2	0	-4	20.1	-26	19.5	36	-63.8	14.6	-71	-29.1	-38.8	6.1	193	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	10.7	-12	46.1	-41.4	-11	40.1	11	6.5	-46.9	41.5	28.1	38	7.9	-31.9	0	-76.2	-88.8	162.3	29.5	0	0	0	0	0
cash-flows.row.other-working-capital	-2.8	16	7.7	2	-15.3	16.6	-49.5	-16.6	24.8	84.9	96	-39.6	-60	-87.2	-232.7	66.3	40	-231.8	-1.4	0	0	1.3	0	0
cash-flows.row.other-non-cash-items	-90.7	-71.1	32.8	-22.6	132	-154.8	-78.5	93	951.4	-82.9	-79.9	-104	12.9	32.2	262.8	1212.2	41.6	-6.2	0	0.4	5.2	94.3	60.3	48.6
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	-81.1	-93.2	-32.7	-21.1	-313.8	-123	-131	-48.7	-231.4	-630	-635.8	-657.4	-722.7	-416.4	-276.8	-4.8	-360.1	-593.8	-0.8	-284.8	-203.4	-116.8	0	0
cash-flows.row.acquisitions-net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1061.8	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-323	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	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-0.5	-1.9	5.3	-26.5	0	56.6	23.9	-33.7	317.5	0	21	0	0	1.4	39.1	-769.1	0	-0.3	2.3	5	-1	4.1	0	0
cash-flows.row.net-cash-used-for-investing-activites	-81.6	-95.1	-27.4	-47.6	-313.8	-66.4	-107.1	-82.4	86.1	-630	-614.8	-657.4	-722.7	-415	-237.7	-773.9	-360.1	-1655.9	-321.5	-279.9	-204.4	-112.6	0	0
cash-flows.row.debt-repayment	-586.9	-43	-104.1	-73.9	-66	-981.4	-14.4	-342.6	-710	-399	-443	-679	-956	-627.5	-410.9	-3	0	0	0	0	0	-147	0	0
cash-flows.row.common-stock-issued	0	17	0	0	0	0	0	0	0	0	0	0	0	0	205.4	0	0	307	0	0	0	164.2	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-24.2	0	0	0	0	0	0	-19	0	0
cash-flows.row.dividends-paid	-1.5	0	0	0	0	0	0	0	0	-30.3	-58.8	-82.8	-58.8	-59.6	-9.2	-60	-9.1	-8.2	-4	-4.5	-41	-13.9	0	0
cash-flows.row.other-financing-activites	266.7	-2.9	204.4	24.3	146.7	660.2	-9.1	395.6	553.1	555.7	558.8	1041.9	1191.8	627.8	0.9	-2.1	-44.6	637.1	4.1	-32	-32.7	-1.3	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-321.7	-28.9	100.3	-49.6	80.7	-321.1	-23.5	53	-156.9	126.4	57	280	177.1	-59.3	-237.9	-65.1	-53.7	935.9	0.2	-36.5	-73.7	-17	0	0
cash-flows.row.effect-of-forex-changes-on-cash	322.3	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.net-change-in-cash	-288	215.6	206.5	11.3	-0.9	-65.8	28.8	-15.2	61.7	7.9	3.6	7.7	-24.1	-9.5	-319.4	43.5	274.8	-148.5	122.7	61	-14.9	18.2	123.9	96.8
cash-flows.row.cash-at-end-of-period	177.8	465.8	250.2	43.7	32.4	33.3	99.1	70.2	85.4	23.7	15.8	12.2	4.5	28.7	38.2	357.6	314.1	39.2	187.7	65	4	19	123.9	96.8
cash-flows.row.cash-at-beginning-of-period	465.8	250.2	43.7	32.4	33.3	99.1	70.2	85.4	23.7	15.8	12.2	4.5	28.7	38.2	357.6	314.1	39.2	187.7	65	4	19	0.8	0	0
cash-flows.row.operating-cash-flow	115.3	339.5	133.7	108.5	232.2	321.8	159.4	14.2	132.6	511.4	561.4	385.1	521.5	464.8	156.3	882.5	688.6	571.6	444	377.3	263.2	147.8	123.9	96.8
cash-flows.row.capital-expenditure	-81.1	-93.2	-32.7	-21.1	-313.8	-123	-131	-48.7	-231.4	-630	-635.8	-657.4	-722.7	-416.4	-276.8	-4.8	-360.1	-593.8	-0.8	-284.8	-203.4	-116.8	0	0
cash-flows.row.free-cash-flow	34.3	246.3	100.9	87.4	-81.6	198.8	28.4	-34.5	-98.9	-118.5	-74.5	-272.3	-201.2	48.4	-120.6	877.7	328.5	-22.2	443.3	92.4	59.8	31.1	123.9	96.8

Kasumiaruande rida

W&T Offshore, Inc. tulud muutusid võrreldes eelmise perioodiga NaN%. WTI 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	532.7	921	558	346.6	534.9	580.7	487.1	400	507.3	948.7	984.1	874.5	971	705.8	611	1215.6	1113.7	800.5	585.1	508.7	422.6	191.3	169.6	104
income-statement-row.row.cost-of-revenue	140.9	393.2	141.4	141.2	177	174.1	177.9	236.4	414.2	538.9	476.2	376.9	21.2	17.7	219.1	24.8	250.3	127.3	84.5	96.4	75.9	3.8	92.4	45.2
income-statement-row.row.gross-profit	391.7	527.8	416.6	205.4	357.9	406.6	309.2	163.6	93	409.9	507.9	497.5	949.9	688.1	391.9	1190.8	863.5	673.1	500.7	412.3	346.7	187.6	77.1	58.8
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
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	-5.6	224.4	6.2	-3	-0.2	3.9	-4.8	6.5	-4.7	0.2	9.1	0.2	548	465	553.8	768	553.4	300.9	174.8	181	166.9	130.1	9.7	6.4
income-statement-row.row.operating-expenses	362.2	298.2	227	204.6	239.4	213.4	203.5	212.1	265.9	351.8	352.7	314.3	620.4	521.3	392.9	2022.8	592.2	343	203.2	181	166.9	130.1	9.7	6.4
income-statement-row.row.cost-and-expenses	503.2	466.9	368.3	345.8	416.4	387.5	381.3	448.6	680.1	890.6	828.9	691.2	641.6	539	612	2022.8	842.5	470.4	287.6	277.4	242.8	133.9	102.1	51.6
income-statement-row.row.interest-income	0	69.4	70	61.5	59.6	0	0	0	0	0	0	0	0.1	0.7	0	0	0	0	2.7	0.3	0.3	0	0	0
income-statement-row.row.interest-expense	44.7	69.4	70	61.5	59.6	48.6	45.8	92.3	97.3	78.4	75.6	50	42.5	37.7	40.1	34.7	37.1	17.2	1.1	2.1	2.5	3	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	49.1	-169.3	-239.2	9.8	-119.5	104.8	7.2	-151.5	-977.5	4.2	0.5	-13.7	-22.7	-20.7	-221	-1169.4	-76.9	5.2	-18.1	0.5	1.2	-3	-3.9	-4.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.6	224.4	6.2	-3	-0.2	3.9	-4.8	6.5	-4.7	0.2	9.1	0.2	548	465	553.8	768	553.4	300.9	174.8	181	166.9	130.1	9.7	6.4
income-statement-row.row.total-operating-expenses	49.1	-169.3	-239.2	9.8	-119.5	104.8	7.2	-151.5	-977.5	4.2	0.5	-13.7	-22.7	-20.7	-221	-1169.4	-76.9	5.2	-18.1	0.5	1.2	-3	-3.9	-4.2
income-statement-row.row.interest-expense	44.7	69.4	70	61.5	59.6	48.6	45.8	92.3	97.3	78.4	75.6	50	42.5	37.7	40.1	34.7	37.1	17.2	1.1	2.1	2.5	3	0	0
income-statement-row.row.depreciation-and-amortization	143.7	119.3	119.6	120.3	148.5	149.9	155.7	211.6	394.1	511.1	451.5	356.2	328.8	294.1	345.6	521.8	539.4	339	184.2	165.3	144.1	89.9	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	29.5	454.1	189.7	-2.2	118.3	247	110	-330.6	-1145.7	62.1	146.7	169.3	329.5	166.8	-219.9	-807.1	249.2	317.6	288.4	231.3	179.8	57.5	67.5	52.4
income-statement-row.row.income-before-tax	33.9	284.8	-49.5	7.6	-1.1	249.4	67.1	-292.4	-1247.7	-16.1	80.1	119.5	264.3	129.8	-262	-828.5	215.8	306.4	290	229.5	177.6	54.5	63.6	48.2
income-statement-row.row.income-tax-expense	18.3	53.7	-8.1	-30.2	-75.2	0.5	-12.6	-43.4	-203	-4.5	28.8	47.5	91.5	11.9	-74.1	-269.7	71.5	107.3	101	80	61.2	52.4	0	0
income-statement-row.row.net-income	15.6	231.1	-41.5	37.8	74.1	248.8	79.7	-249	-1044.7	-11.7	51.3	72	172.8	117.9	-187.9	-558.8	144.3	199.1	189	149.5	116.6	2	63.6	48.2