ElringKlinger AG

Sembol: ZIL2.DE

XETRA

6.64

EUR

Bugünkü piyasa fiyatı

9.3477
F/K Oranı
-0.2508
PEG Oranı
420.71M
MRK Kapağı
0.03%
DIV Verimi

ElringKlinger AG (ZIL2-DE) Finansal Tablolar

Q: Nedir ElringKlinger AG (ZIL2.DE) toplam varlıklar?

ElringKlinger AG (ZIL2.DE) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz ElringKlinger AG (ZIL2.DE). 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

ElringKlinger 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	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

Nakit Akış Tablosu

ElringKlinger 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	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

Gelir Tablosu Satırı

ElringKlinger AG'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin ZIL2.DE 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	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