ElringKlinger AG

Symboli: ZIL2.DE

XETRA

6.64

EUR

Markkinahinta tänään

9.3477
P/E-suhde
-0.2508
PEG-suhde
420.71M
MRK Cap
0.03%
DIV Tuotto

ElringKlinger AG (ZIL2-DE) Tilinpäätöstiedotteet

Q: Mikä on ElringKlinger AG (ZIL2.DE) taseen loppusumma?

ElringKlinger AG (ZIL2.DE) kokonaisvarat ovat .

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot ElringKlinger AG (ZIL2.DE). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

ElringKlinger AG verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos 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	126.7	142.6	127.2	142.5	157.1	56.7	53	45.2	50.3	68.7	62.9	54.3	65.2	101.2	25.6	19.7	7.4	5.5	4.4	9	8.4	7.2
balance-sheet.row.short-term-investments	13	23.5	17.3	14.6	21.6	11.4	7.5	5.8	1.4	-13.8	-15.6	-17.3	-13.1	-26.1	-27.4	-28.6	0	0	0	0	0	0
balance-sheet.row.net-receivables	315.1	350.9	334.4	306.8	331.8	0	483.1	346.7	328.3	266.7	229	203.2	188.8	139.9	106.8	98	110.8	90.2	80.6	64.9	63.2	61.2
balance-sheet.row.inventory	436.3	408.9	347.1	292.4	347.5	383.2	360.3	319.6	314.1	286.1	254.6	224	216.5	138.6	101.5	129.8	113.4	90	82.2	73.6	65.1	58.2
balance-sheet.row.other-current-assets	37.8	13.7	14.3	10.5	8.7	382.4	-61.8	-1.1	-1.4	13.5	30.5	35.7	33.7	9.2	11.7	18.5	110.8	90.2	80.6	1.8	1.6	1.6
balance-sheet.row.total-current-assets	915.9	916.1	822.9	750.9	832.5	822.3	834.6	710.3	691.3	635.2	577	517.3	504.1	388.9	245.5	266.1	231.6	185.6	167.3	149.3	138.3	128.2
balance-sheet.row.property-plant-equipment-net	858	905.8	938.6	940	1043.7	997.8	929.6	917.3	827.3	708	612.1	565	537.5	449.5	386.2	360.4	150.6	146	145.2	170.7	163.8	161.1
balance-sheet.row.goodwill	80.7	80.8	165.2	161.9	166.3	157.8	156.4	166.8	165	142	137.3	105.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	87.4	66.1	50.4	39.2	41.8	32.5	34.2	45.6	48.5	43.4	39.4	30.2	134.1	91.5	89.2	86.5	0	0	0	25.7	33.2	25.5
balance-sheet.row.goodwill-and-intangible-assets	168.2	146.8	215.6	201.1	208.1	190.3	190.5	212.4	213.5	185.3	176.7	136	134.1	91.5	89.2	86.5	37	28.2	30.9	25.7	33.2	25.5
balance-sheet.row.long-term-investments	30.8	3.8	11.2	17.3	5.3	14.6	22.1	-4.7	-0.1	15.6	17.6	18.9	15.7	27.6	29	30.2	0	0	0	0	0	0
balance-sheet.row.tax-assets	92.7	19.5	31.8	23.8	15	11.8	17	16.8	14.1	8.8	9.5	29.6	21	18.7	14.1	15.8	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	10.5	54.6	69.9	30.2	41.9	42.9	28.6	26.1	19.7	6	2.4	1.9	5.1	5.2	5.1	5.5	153.3	116.8	112.9	7.7	7.8	6.7
balance-sheet.row.total-non-current-assets	1160.1	1130.5	1267.1	1212.2	1314	1257.4	1187.8	1167.9	1074.5	923.7	818.3	751.3	713.4	592.5	523.6	498.4	340.9	291	289	204.1	204.8	193.2
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
balance-sheet.row.total-assets	2076	2046.6	2090	1963.1	2146.5	2079.7	2022.4	1878.2	1765.8	1558.8	1395.3	1268.6	1217.6	981.4	769.1	764.5	572.5	476.6	456.3	353.4	343.2	321.3
balance-sheet.row.account-payables	216.9	224.1	185.6	128.9	157.1	135.6	118.8	103.2	85.9	68.8	68.6	58.1	65	46.4	35.7	33.3	38.4	28.2	25.7	0	0	0
balance-sheet.row.short-term-debt	167.7	63.2	43.2	57.5	26.9	179.2	119.6	167.7	146.9	114.6	55.9	92.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	20.9	22.5	19.3	33.3	17.1	12.5	14.9	26.2	18.7	16.8	14.7	11.5	18.5	10.4	9.1	5.9	10.1	6.6	7.1	0	0	0
balance-sheet.row.long-term-debt-total	250.3	43	47.3	51.5	35.7	0.1	0.3	0.3	0.3	0.2	0.2	0.2	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	1.6	1.7	0.7	7.6	12	2.6	616.9	470.7	456.9	409	339.9	243.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	254	269.3	82	64.1	51.5	219.9	48.1	47.8	43.9	93.7	88.1	56	228.6	154.3	117.2	170.7	-38.4	-28.2	-25.7	139.6	155.9	142.9
balance-sheet.row.total-non-current-liabilities	511.5	579.9	546.2	597.3	773.5	642.5	634.8	491.3	486.1	439.4	379	300.6	313.9	268.4	298.6	272.4	0	0	0	75.8	74	72.6
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	306.9	261.4	276.2	0	0	0
balance-sheet.row.capital-lease-obligations	31.9	59.9	63.7	64.1	46.7	0.3	0.5	0.5	0.5	0.5	0.6	0.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1165.3	1149.7	1107.7	1150.2	1255.3	1189.6	1132.7	991.8	910.1	783.6	690.7	628.3	607.5	469	451.5	476.4	306.9	261.4	276.2	215.5	230	215.5
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	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	57.6	57.6	0	0	0	57.6	28.8	28.8
balance-sheet.row.retained-earnings	671.2	641.4	740.1	684.3	725.1	0	0	0	0	0	0	0	0	0	0	212.9	75.9	57.8	42.4	65	60.5	53.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	-9.7	642.4	722.1	595.7	790.9	-953.7	-876.3	-844.8	-800.2	-735.2	-666.8	-643.2	-583.7	-499	-434.6	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	118.2	-523.2	-621.8	-566.1	-725.1	1743.4	1665.2	1632.8	1558.5	1415.3	1280.5	1189.1	1101	932.6	681.3	2.7	189.7	157.5	137.8	2.7	23.8	23.4
balance-sheet.row.total-stockholders-equity	843.1	824	903.7	777.3	854.2	853.1	852.3	851.4	821.6	743.5	677	609.3	580.7	497	304.3	273.3	265.6	215.2	180.1	125.4	113.2	105.9
balance-sheet.row.total-liabilities-and-stockholders-equity	2076	2046.6	2090	1963.1	2146.5	2079.7	2022.4	1878.2	1765.8	1558.8	1395.3	1268.6	1217.6	981.4	769.1	764.5	572.5	476.6	456.3	353.4	343.2	321.3
balance-sheet.row.minority-interest	67.6	72.9	78.6	35.6	37	37	37.4	35	34.1	31.7	27.5	31	29.5	15.3	13.2	14.9	0	0	0	12.5	0	0
balance-sheet.row.total-equity	910.7	896.8	982.3	812.9	891.2	890.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	43.8	27.3	28.5	31.9	26.9	25.4	29.6	1	1.3	1.7	2	1.6	2.6	1.5	1.6	1.6	0	0	0	5.9	5.9	5.1
balance-sheet.row.total-debt	449.9	106.2	90.6	109	62.6	179.3	119.9	168	147.2	114.8	56.1	92.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	336.2	-12.9	-19.3	-18.9	-72.8	134	74.4	128.6	98.3	46.1	-6.9	38.2	-65.2	-101.2	-25.6	-19.7	-7.4	-5.5	-4.4	-9	-8.4	-7.2

Kassavirtalaskelma

ElringKlinger AG taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	39.3	-56.1	100.8	-13.6	41.7	81.4	110.1	124.1	128.8	153.1	149.2	123.8	136.6	94	49.4	60	75.9	57.8	42.4	42.6	27.2	20.2
cash-flows.row.depreciation-and-amortization	110.8	216.5	113.8	153.7	119.7	100.5	101.1	95.7	87.5	79.2	76	79.4	96.8	82.2	71.2	61.7	48	45.6	40.6	41.4	42.6	41
cash-flows.row.deferred-income-tax	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.stock-based-compensation	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.change-in-working-capital	4.5	-34.7	31.9	66	156.2	-37.9	-81	-3.6	-53.7	-29.5	-55.8	-52.9	-113.2	-46.3	38.5	2	0	0	0	-11.2	0	0
cash-flows.row.account-receivables	9.7	-52.5	-40	-3.1	-66.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-9.7	-91.1	-34.3	54.3	83.4	-51.7	-114.5	-26.5	-51.8	-39.7	-51.6	-22.4	0	0	21.4	16.7	0	0	0	0	0	0
cash-flows.row.account-payables	14.2	52.5	40	3.1	66.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-9.7	56.5	66.2	11.7	72.8	13.8	33.5	22.9	-1.9	10.2	-4.2	-30.5	0	0	17.2	-14.6	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-24.9	-24.5	-90.4	11.6	-40	-52.5	-34.6	-40.4	-39.2	-52.9	-49.4	-38	-45.8	-13.7	-10.3	-25.5	7.5	16.3	14.3	1.2	-3.7	7.8
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	-99	-91.7	-87.9	-71	-111.3	-178.6	-166.2	-183.1	-189.7	-163.1	-127.3	-114.3	-121.6	-134.3	-95	-132.2	0	0	0	-41.7	-58	-32.3
cash-flows.row.acquisitions-net	31.6	-1.8	14.4	13.7	21.6	56.8	-27.7	-5.3	-24.2	-5.7	-3.2	-4.1	-62.4	-7	-3	-75.9	0	0	0	-0.2	-12.9	10
cash-flows.row.purchases-of-investments	-14.3	-12.3	-11.2	-10.5	-10	-2.8	-3.5	-4.8	-13.7	-0.5	-1	-0.4	-0.7	-0.5	-0.8	-0.7	-0.2	-0.4	0	-0.4	-1.5	-0.4
cash-flows.row.sales-maturities-of-investments	17.1	5.1	7.9	3	5.8	3	2.8	0.5	0.5	0.8	0.8	1.7	0.8	0.6	0.8	-5.7	0.2	0.4	0	0.3	0.4	0.6
cash-flows.row.other-investing-activites	0	5.2	3.8	4.2	9.6	0.8	1.4	3.1	14.4	0.5	2.6	9	36.5	13.1	4.4	2.9	-101.6	-46.6	-53.4	0.9	13.9	-0.3
cash-flows.row.net-cash-used-for-investing-activites	-64.6	-95.5	-73	-60.6	-84.5	-120.7	-193.2	-189.7	-212.7	-168	-128	-108.2	-147.4	-128.1	-93.6	-211.7	-101.6	-46.6	-53.4	-41.2	-58.1	-22.3
cash-flows.row.debt-repayment	-51.5	-350.4	-252.2	-287.8	-106.7	-72.8	-91.1	-63.1	-57.1	-46.9	-101.8	-43.7	-39.4	-23.9	-79.4	-12.7	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	105.6	166.7	0	157.9	69.3	92.8	121.3	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	-0.2	-4.2	0	-5.9	-0.7	-0.6	-1.6	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	-14.3	-7.2	-1.7	-0.8	-33.6	-34.2	-37.7	-35.9	-32.8	-29.6	-37.9	-23	-12.2	-10.4	-27.3	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-13.8	369.6	152.6	133.7	3.7	136.4	234.7	-0.2	-4.2	99.8	-5.9	-0.3	5.5	0.5	40.5	157	4.4	-41.7	-23.8	-32.2	-6.6	-45.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-65.3	5	-106.8	-155.8	-103.8	30	109.3	4.5	65.3	20.1	14.6	-13.3	35.4	84	-49.3	116.9	4.4	-41.7	-23.8	-32.2	-6.6	-45.1
cash-flows.row.effect-of-forex-changes-on-cash	-5.2	-1.6	5.8	-9	0.8	-1	-3	0	4.2	3.8	-3.3	-1.7	1.5	3.6	-0.1	1.7	0.2	-0.2	0.5	-0.1	-0.2	-0.7
cash-flows.row.net-change-in-cash	-5.4	9.2	-18	-7.6	90.1	-0.2	8.7	-9.5	-19.8	5.8	8.7	-10.9	-36	75.6	5.8	12.3	2	1	-6.8	0.6	1.2	1.3
cash-flows.row.cash-at-end-of-period	113.7	119.1	109.9	127.9	135.4	45.3	48.1	39.4	48.9	68.7	62.9	54.3	65.2	101.2	25.6	19.7	48.6	21.7	39.4	9	8.4	7.2
cash-flows.row.cash-at-beginning-of-period	119.1	109.9	127.9	135.4	45.3	45.5	39.4	48.9	68.7	62.9	54.3	65.2	101.2	25.6	19.7	7.4	46.7	20.7	46.3	8.4	7.2	5.9
cash-flows.row.operating-cash-flow	129.7	101.3	156.1	217.8	277.6	91.6	95.5	175.7	123.3	149.9	120	112.3	74.5	116.2	148.8	98.2	131.5	119.7	97.2	74.1	66	69.1
cash-flows.row.capital-expenditure	-99	-91.7	-87.9	-71	-111.3	-178.6	-166.2	-183.1	-189.7	-163.1	-127.3	-114.3	-121.6	-134.3	-95	-132.2	0	0	0	-41.7	-58	-32.3
cash-flows.row.free-cash-flow	30.7	9.6	68.2	146.8	166.3	-87	-70.7	-7.3	-66.4	-13.2	-7.3	-2.1	-47.1	-18.2	53.8	-34	131.5	119.7	97.2	32.4	8.1	36.8

Tuloslaskelmarivi

ElringKlinger AG liikevaihto muuttui NaN% edelliseen kauteen verrattuna. ZIL2.DE:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos 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	1847.1	1798.4	1624.4	1480.4	1727	1699	1664	1557.4	1507.3	1325.8	1175.2	1127.2	1032.8	795.7	579.3	657.8	607.8	528.4	474.6	453.5	416.8	392.5
income-statement-row.row.cost-of-revenue	1445.5	1459.9	1273.4	1195.5	1401.7	1328.9	1255.6	1161.5	1133	967.4	846.2	814.8	744.2	556.1	426.3	468.2	-400.1	-338.7	-318	158.7	151.8	147.8
income-statement-row.row.gross-profit	401.6	338.5	351	284.9	325.3	370.1	408.4	395.9	374.3	358.5	329.1	312.4	288.7	239.5	153	189.7	400.1	338.7	318	294.8	265	244.7
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	-5.3	-5.5	0	0	4.1	4.3	4.3	4.5	4.3	4.5	4.3	4.2	0	0	0	0	0	0	0	0	-139.7	-143.9
income-statement-row.row.operating-expenses	316.2	299.6	266.5	245.9	277	298.9	279.5	261	241.9	203	162.9	175.2	137.5	123.5	89.7	7.5	-71	-64.9	-60.9	224.2	71.5	60.9
income-statement-row.row.cost-and-expenses	1761.8	1759.6	1539.8	1441.4	1678.7	1627.8	1535.2	1422.5	1374.8	1170.4	1009	990	881.7	679.6	516	475.7	-471.1	-403.6	-378.9	382.9	223.3	208.8
income-statement-row.row.interest-income	3.3	1.5	2.1	0.8	2.2	0.5	0.5	0.6	0.8	0.9	0.7	1.2	15.8	14.7	9.8	14.7	0	0	0	0	0	0
income-statement-row.row.interest-expense	29.6	16	10.6	16.6	21.7	15.6	13.6	14.5	12.4	11.8	11.9	13.4	30.3	36.8	23.7	30.5	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-29.6	-88.4	24.9	-35	3.3	-14.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.3	-5.5	0	0	4.1	4.3	4.3	4.5	4.3	4.5	4.3	4.2	0	0	0	0	0	0	0	0	-139.7	-143.9
income-statement-row.row.total-operating-expenses	-29.6	-88.4	24.9	-35	3.3	-14.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	29.6	16	10.6	16.6	21.7	15.6	13.6	14.5	12.4	11.8	11.9	13.4	30.3	36.8	23.7	30.5	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	110.8	216.5	113.8	153.7	119.7	100.5	101.1	95.7	87.5	79.2	76	79.4	96.8	82.2	71.2	61.7	48	45.6	40.6	41.4	42.6	41
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	85.4	-42.2	102	27.7	61.2	96.2	137.3	135.6	135.2	154	164.9	138.9	151.1	116	63.3	75.8	123	96.1	75	70.7	193.5	183.8
income-statement-row.row.income-before-tax	55.8	-56.1	100.8	-13.6	41.7	81.4	110.1	124.1	128.8	153.1	149.2	123.8	136.6	94	49.4	60	0	0	0	67.2	50.5	36
income-statement-row.row.income-tax-expense	19.7	34.6	46.2	26.4	36.6	33.5	36.3	41.5	33	42.5	38	34.4	39	25.4	14.6	16.8	0	0	0	24.6	23	15.5
income-statement-row.row.net-income	39.3	-89.1	55.7	-40.8	4.1	43.8	69.9	78.5	91.6	105.7	105.4	85.9	97.6	68.6	34.8	43.2	75.9	57.8	42.4	42.6	27.2	20.2