Forbo Holding AG

Sembol: FORN.SW

SIX

1090

CHF

Bugünkü piyasa fiyatı

14.9953
F/K Oranı
0.1593
PEG Oranı
1.53B
MRK Kapağı
0.02%
DIV Verimi

Forbo Holding AG (FORN-SW) Finansal Tablolar

Q: Nedir Forbo Holding AG (FORN.SW) toplam varlıklar?

Forbo Holding AG (FORN.SW) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Forbo Holding AG (FORN.SW). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Forbo Holding AG'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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

Nakit Akış Tablosu

Forbo Holding AG'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

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

Gelir Tablosu Satırı

Forbo Holding AG'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin FORN.SW brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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