Douglas Emmett, Inc.

符号: DEI

NYSE

13.93

USD

今天的市场价格

-17.7275
市盈率
0.0209
PEG比率
2.33B
MRK市值
0.05%
DIV收益率

Douglas Emmett, Inc. (DEI) 财务报表

Q: 什么是 Douglas Emmett, Inc. (DEI) 总资产是多少？

Douglas Emmett, Inc. (DEI) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Douglas Emmett, Inc. (DEI). 的默认数据。公司收入显示 626.941 M 的平均值，即 0.066 % 增长率。整个期间的平均毛利润为 430.789 M，即 0.029 %. 平均毛利率为 0.736 %. 公司去年的净收入增长率为 -0.182 %，等于 0.401 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Douglas Emmett, Inc. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 0.000. 在流动资产领域，DEI 的报告货币为849.514. 这些资产中的很大一部分，即 523.082 是现金和短期投资。与去年的数据相比，该部分的变化率为0.946%. 公司的长期投资虽然不是其重点，但以报告货币计算的186.958（如果有的话）为186.958。这表明与上一报告期相比，289.691% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 5142.269. 这一数字表明，0.000% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 2219.862. 这方面的年同比变化率为 -0.134%.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	1614.47	523.1	268.8	335.9	172.4	153.7	146.2	176.6	112.9	101.8	18.8	44.2	373.2	407	272.4	72.7	8.7	5.8	4.5	108.3	0	0	0	0
balance-sheet.row.short-term-investments	891.22	170.9	48	15.5	0	22.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	740.87	121.4	121.9	128.3	134.4	140.3	129.2	109	95.3	81.7	77.1	71.4	64.5	1.7	1.6	1.8	35.2	21.8	7.7	65.8	0	0	0	0
balance-sheet.row.inventory	-891.22	-170.9	-270.2	-15.5	0	-22.4	-8	-9.4	-6.9	-81.9	-8.8	-5.9	-6.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	-2107.11	-644.5	-390.7	-464.2	-306.8	-294	8	9.4	6.9	81.9	8.8	5.9	6.4	58.7	48.9	40.4	0	0	0	0	0	0	0	0
balance-sheet.row.total-current-assets	2560.36	849.5	390.7	464.2	306.8	294	275.4	285.6	208.3	183.5	96	115.6	437.7	467.4	322.9	115	8.7	5.8	12.3	174.1	0	0	0	0
balance-sheet.row.property-plant-equipment-net	36.81	14.5	7.5	7.5	7.5	7.5	1.1	1.2	1.1	1.4	0	0	0	5606.4	5756.8	5698.2	6491.2	6022.1	6056.1	2622.5	0	0	2293.6	0
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-534.4	-436.2	0	0	0	0	0	0
balance-sheet.row.intangible-assets	14.69	5	3.5	4.2	5.1	6.4	3.3	4.3	5.1	4.5	3.5	3.7	4.7	6.4	9.4	11.7	552.5	460.5	34.1	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	14.69	5	3.5	4.2	5.1	6.4	3.3	4.3	5.1	4.5	3.5	3.7	4.7	6.4	9.4	11.7	18.2	24.3	34.1	0	0	0	0	0
balance-sheet.row.long-term-investments	330.22	187	48	46.6	47.4	42.4	111	107.7	144.3	164.6	171.4	182.9	149.5	117.1	110.9	97.1	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	26522.01	8548.2	0	8805.9	8862.4	8982.6	7856.1	7875.4	7243	5624.3	0	0	0	0.7	52.5	108	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	9318.78	40.2	9297.8	25.7	21.6	16.4	14.8	18.4	11.9	87.7	5683.7	5545.5	5511.9	33.7	26.8	29.9	251.4	143.6	109.9	282.2	2585.7	2356.3	121.8	2168.4
balance-sheet.row.total-non-current-assets	36222.51	8794.7	9356.8	8889.9	8944	9055.3	7986.3	8007	7405.4	5882.6	5858.6	5732.2	5666.1	5764.2	5956.3	5945	6760.8	6190	6200.1	2904.6	2585.7	2356.3	2415.4	2168.4
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-8.7	-5.8	-12.3	-174.1	0	0	0	0
balance-sheet.row.total-assets	38782.87	9644.2	9747.4	9354	9250.8	9349.3	8261.7	8292.6	7613.7	6066.2	5954.6	5847.8	6103.8	6231.6	6279.3	6059.9	6760.8	6190	6200.1	2904.6	2585.7	2356.3	2415.4	2168.4
balance-sheet.row.account-payables	329.92	61.8	80.2	83.2	81.6	66.4	75.1	62.7	36.9	23.7	22.2	20.8	19.2	44.5	45	46.6	3718.5	3154.4	2827.6	0	0	0	0	0
balance-sheet.row.short-term-debt	16509.26	400.9	5234.1	5047.6	75	560	105	4193	4436.7	3639.9	3481.2	3300.7	3508.2	-16.1	0	3258	3672.3	3324	3053.4	2223.5	0	0	0	0
balance-sheet.row.tax-payables	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.long-term-debt-total	21174.29	5142.3	5202.7	5022.9	4755.8	4629.9	4134	4117.4	4369.5	3611.3	3435.3	3241.1	3441.1	3711	3670.4	3273.5	0	0	2789.7	0	0	0	0	0
Deferred Revenue Non Current	213.49	50.8	47.2	50.1	50.5	53.3	44.4	31.4	28.8	23.7	22.5	22.7	15.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	105.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	-16630.46	-350.5	-5187.2	-4986.2	-13.7	-499.2	-50.1	-4140.8	-4392.3	-3597.5	-3441.2	-3262.9	-3472.5	27.8	25.2	424.5	-3628.8	-3324	-3053.4	0	0	0	0	0
balance-sheet.row.total-non-current-liabilities	21931.76	5635.8	5297.3	5172.9	5061.3	4797.8	4238.9	4244.2	4489.5	3694.9	3556.1	3399.3	3642.8	3843.3	3909.9	3682.5	4480.6	3566.4	3153.8	2497.9	2649.3	2339.8	2398.4	1459.2
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-3682.5	-3762	-3154.4	-2827.6	-2223.5	0	0	0	0
balance-sheet.row.capital-lease-obligations	63.2	30.7	10.8	10.9	10.9	10.9	52.6	75.6	67.2	28.6	46	59.5	67	86.8	0	139.3	195	218.4	263.6	0	0	0	0	0
balance-sheet.row.total-liab	22671.89	5798.8	5471.7	5367.5	5254.8	4978.4	4413.3	4390.6	4599.6	3784.6	3640.9	3480.6	3713.3	3915.6	3980.1	3767.5	4480.6	3566.4	3153.8	2497.9	2649.3	2339.8	2398.4	1459.2
balance-sheet.row.preferred-stock	3537.66	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.common-stock	6.75	1.7	1.8	1.8	1.8	1.8	1.7	1.7	1.5	1.5	1.4	1.4	1.4	1.3	1.2	1.2	1.2	1.1	1.1	0	0	0	0	0
balance-sheet.row.retained-earnings	-4817.03	-1290.7	-1119.7	-1035.8	-904.5	-758.6	-935.6	-879.8	-820.7	-772.7	-706.7	-634.4	-574.2	-508.7	-447.7	-312	-236.3	-89.8	-34.4	-97.8	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	611.65	115.9	187.1	-38.8	-148	-17.5	53.9	43.1	15.2	-9.3	-30.1	-50.6	-83	-89.2	-58.8	-186.3	-274.1	-101.2	0.4	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	10100.66	3393	3493.3	3488.9	3487.9	3486.4	3282.3	3272.5	2725.2	2706.8	2678.8	2653.9	2635.4	2461.6	2332.3	2290.4	2284.4	2019.7	2144.6	0	-63.6	16.5	17.1	13.8
balance-sheet.row.total-stockholders-equity	9439.7	2219.9	2562.4	2416.1	2437.1	2712.1	2402.3	2437.5	1921.1	1926.2	1943.5	1970.4	1979.7	1865.1	1827.1	1793.4	1775.2	1829.8	2111.8	-97.8	-63.6	16.5	17.1	13.8
balance-sheet.row.total-liabilities-and-stockholders-equity	38782.87	9644.2	9747.4	9354	9250.8	9349.3	8261.7	8292.6	7613.7	6066.2	5954.6	5847.8	6103.8	6231.6	6279.3	6059.9	6760.8	6190	6200.1	2904.6	2585.7	2356.3	2415.4	1473
balance-sheet.row.minority-interest	6671.28	1625.5	1713.4	1570.5	1558.9	1658.9	1446.1	1464.5	1092.9	355.3	370.3	396.8	410.8	450.8	472.1	499	505	793.8	934.5	504.5	0	0	0	0
balance-sheet.row.total-equity	16110.98	3845.4	4275.8	3986.6	3996	4370.9	3848.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	38782.87	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	330.22	187	96	46.6	47.4	42.4	111	107.7	144.3	164.6	171.4	182.9	149.5	117.1	110.9	97.1	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	21605.87	5573.8	5202.7	5022.9	4755.8	4629.9	4134	4117.4	4369.5	3611.3	3435.3	3241.1	3441.1	3711	3670.4	3258	3672.3	3324	2789.7	2223.5	0	0	0	0
balance-sheet.row.net-debt	19991.4	5050.8	4933.9	4687	4583.5	4476.3	3987.8	3940.7	4256.6	3509.5	3416.5	3196.9	3067.9	3304	3398	3185.3	3663.6	3318.2	2785.2	2115.2	0	0	0	0

现金流量表

在 Douglas Emmett, Inc. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 0.000 的转变。该公司最近通过发行 6.27 扩大了股本，与上一年相比出现了-4.892 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-233465000.000. 与上一年相比， -0.584 发生了变化. 在同一时期，公司记录了 459.95, 2.18 和 -342.87，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-129.9 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 638.88，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
cash-flows.row.net-income	-60.75	-43.9	96.5	56.1	38.6	418.7	128.6	104.4	96.1	68.8	52.9	52.8	28.3	2.3	-33	-34.2	-28	-13	-37	-16.5
cash-flows.row.depreciation-and-amortization	451.79	459.9	361.5	361.7	369.4	341.5	287.8	258.8	230.7	186.2	186.4	175.7	166.8	185.2	225	226.6	249.8	208.4	128	113.2
cash-flows.row.deferred-income-tax	-256.4	-938.9	0	0	-6.4	-303.9	0	0.1	-19.7	-6.7	-2.8	-2.2	11.4	0	0	-37.8	0	-2.2	0	0
cash-flows.row.stock-based-compensation	19.83	19.8	21	20.9	21.4	18.4	22.3	18.5	17.4	15.2	13.7	10	10.6	0	0	5.1	0	2.2	0	0
cash-flows.row.change-in-working-capital	-8.38	-8.4	10.1	-3.3	-13.8	-8.9	5	23	19.5	5.8	-1	3.5	-9.9	-2.4	-8.7	-0.2	-1.5	1.2	2.6	-19.7
cash-flows.row.account-receivables	0.78	0.8	6.2	5.1	-11.6	-4.7	-3.5	-1.2	-0.7	0	0.1	-0.4	0.4	0	0	0	0	-23.9	-3.6	0
cash-flows.row.inventory	0	0	0	2.8	-4.7	1.9	0.3	4.4	7.3	1.2	-1	-5.3	-4.2	0	0	0	0	0	-5.4	0
cash-flows.row.account-payables	28.18	0	-1.4	-2.8	5.6	-6.8	1.4	24.9	10.7	4.6	2.7	8.8	-6.9	0	0	9.7	0	15.2	-0.9	0
cash-flows.row.other-working-capital	-37.34	-9.2	5.3	-8.4	-3.1	0.7	6.8	-5.1	2.2	0	-2.8	0.4	0.8	-2.4	-8.7	-9.8	-1.5	9.9	12.5	-19.7
cash-flows.row.other-non-cash-items	280.87	938.4	7.7	11.5	11.2	3.9	-10.7	-2	-4.7	2	-2.5	4.2	3.2	22.8	5.5	20.7	-37.5	-41.8	53	50.8
cash-flows.row.net-cash-provided-by-operating-activities	426.96	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	-226.45	-189.2	-238.1	-293.1	-297.6	-238.1	-247.5	-171.3	-119.5	-79.3	-88.7	-67.5	-60.2	-56	0	0	-684.6	-172.8	-2101.4	-231.2
cash-flows.row.acquisitions-net	86.44	0.1	81	0	-6.6	-51.5	-9.4	-4.1	0	0	0	-34.4	-36.1	0	0	-6.6	0	0	0	0
cash-flows.row.purchases-of-investments	-46.69	-46.7	-406.2	0	-14.3	-456.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0.08	0.1	1.9	1.3	14.3	45.1	0	0	333.9	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	-46.96	2.2	0.5	3	39	51.5	7.3	-494.1	-1580.5	-152.3	-231.3	-145.2	4.7	-4	-304.6	-42.2	0	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-233.59	-233.5	-561	-288.7	-265.2	-649.7	-249.6	-669.6	-1366.2	-231.6	-320	-247	-91.5	-60	-304.6	-48.8	-684.6	-172.8	-2101.4	-231.2
cash-flows.row.debt-repayment	-156.45	-342.9	-70.8	-1075.8	-549.8	-2095.7	-655.3	-1698.5	-1335.6	-1415.5	-112.8	-240	-622	-1779.9	-388.1	-131.9	-946.4	-124.7	-141.5	-1748.2
cash-flows.row.common-stock-issued	495.59	6.3	0	1345	674	201	667	593.2	49.4	0	303.1	40	128.3	0	0	82.6	0.7	445.1	0	0
cash-flows.row.common-stock-repurchased	-111.64	-111.6	-0.3	-0.1	0	-0.7	-0.1	-10.1	-0.8	0	-2.8	-0.4	441.6	0	0	-5.3	1538.3	-125.2	0	0
cash-flows.row.dividends-paid	-129.9	-129.9	-196.8	-196.5	-196.3	-179.7	-169.8	-146	-130.8	-122.5	-115	-102.4	-80.1	-57.8	-62.8	-59.3	-87.5	-73.1	-14.9	-17.7
cash-flows.row.other-financing-activites	-36.73	638.9	265	-67.3	-64.2	2262.7	-55.6	1592.1	2455.7	1581.2	-24.5	-23.2	-20.4	1824.4	766.3	46.5	-0.4	-102.8	2007.5	1869.6
cash-flows.row.net-cash-used-provided-by-financing-activities	60.87	60.7	-3	5.2	-136.3	187.5	-213.8	330.6	1037.8	43.1	47.9	-326	-152.6	-13.3	315.4	-67.5	504.6	19.3	1851.1	103.8
cash-flows.row.effect-of-forex-changes-on-cash	-418.07	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	254.25	254.2	-67.1	163.5	18.7	7.5	-30.4	63.7	11.1	83	-25.4	-329	-33.8	134.6	199.7	64.1	2.8	1.3	-103.7	0.4
cash-flows.row.cash-at-end-of-period	1614.78	523.1	268.9	336	172.5	153.8	146.3	176.6	112.9	101.8	18.8	44.2	373.2	407	272.4	72.7	8.7	5.8	4.5	108.3
cash-flows.row.cash-at-beginning-of-period	1360.53	268.8	336	172.5	153.8	146.3	176.8	112.9	101.8	18.8	44.2	373.2	407	272.4	72.7	8.7	5.8	4.5	108.3	107.9
cash-flows.row.operating-cash-flow	426.96	427	496.9	447	420.2	469.6	433	402.7	339.4	271.4	246.7	244	210.4	207.8	188.9	180.3	182.8	154.8	146.6	127.8
cash-flows.row.capital-expenditure	-226.45	-189.2	-238.1	-293.1	-297.6	-238.1	-247.5	-171.3	-119.5	-79.3	-88.7	-67.5	-60.2	-56	0	0	-684.6	-172.8	-2101.4	-231.2
cash-flows.row.free-cash-flow	200.51	237.8	258.8	153.9	122.6	231.5	185.5	231.4	219.9	192.2	158	176.5	150.2	151.9	188.9	180.3	-501.8	-18	-1954.8	-103.3

利润表行

Douglas Emmett, Inc. 的收入与上期相比变化了 0.027%。据报告, DEI 的毛利润为 198.91。该公司的营业费用为 49.24，与上年相比变化了 -88.227%. 折旧和摊销费用为 459.95，与上一会计期间相比变化了 0.234%. 营业费用报告为 49.24，显示-88.227% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长-0.393%. 营业收入为 149.67，与上年相比变化了-0.393%. 净利润的变化率为 -0.182%。去年的净收入为-43.9.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	1020.49	1020.5	993.7	918.4	891.5	936.7	881.3	812.1	742.6	635.8	599.5	591.5	579	575.3	570.8	571.1	608.1	518.2	433.7	393.8	320.4	315.3	277.7	232.6
income-statement-row.row.cost-of-revenue	484.81	821.6	333.8	303.4	305.4	298.2	280.9	258	237.9	210.4	201.8	194.9	190.4	187.9	177.5	172.2	0	154.1	183.2	0	0	0	0	0
income-statement-row.row.gross-profit	535.68	198.9	659.8	615	586.1	638.5	600.4	554	504.7	425.4	397.7	396.7	388.6	387.5	393.4	398.9	608.1	364.2	250.5	393.8	320.4	315.3	277.7	232.6
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	49.24	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	87.62	-49.2	372.8	371.3	385.2	357.7	3.9	2.7	2.1	8.8	10.6	2.2	0.9	205.7	225	226.6	265.1	226.7	275.2	248.4	213.6	206.3	171.9	139.4
income-statement-row.row.operating-expenses	386.01	49.2	418.2	413.8	424.8	395.8	348.5	313	283.9	235.8	229.8	218	212.8	235	253.3	422.7	453.9	377	323.3	254.9	213.6	206.3	175.8	139.4
income-statement-row.row.cost-and-expenses	870.82	870.8	752	717.2	730.3	694	629.4	571	521.7	446.2	431.7	412.8	403.2	422.9	430.8	422.7	453.9	377	323.3	254.9	213.6	206.3	175.8	139.4
income-statement-row.row.interest-income	151.86	0	150.2	147.5	142.9	143.3	0	0	0	0	0	0	0	0	0	0	3.6	0.7	0	0	0	0	0	0
income-statement-row.row.interest-expense	248.9	353.8	150.2	147.5	142.9	143.3	133.4	145.2	146.1	135.5	128.5	130.5	146.7	148.5	166.9	184.8	193.7	160.6	-95.1	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-122.21	-225.5	-150.2	-147.5	-136.5	-143.3	10.1	8.6	21.4	14.7	13.5	4.7	-0.8	-1.8	-6.1	2.3	-154.2	-141.2	6.8	-138.9	-106.9	-109	-102	-93.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	87.62	-49.2	372.8	371.3	385.2	357.7	3.9	2.7	2.1	8.8	10.6	2.2	0.9	205.7	225	226.6	265.1	226.7	275.2	248.4	213.6	206.3	171.9	139.4
income-statement-row.row.total-operating-expenses	-122.21	-225.5	-150.2	-147.5	-136.5	-143.3	10.1	8.6	21.4	14.7	13.5	4.7	-0.8	-1.8	-6.1	2.3	-154.2	-141.2	6.8	-138.9	-106.9	-109	-102	-93.3
income-statement-row.row.interest-expense	248.9	353.8	150.2	147.5	142.9	143.3	133.4	145.2	146.1	135.5	128.5	130.5	146.7	148.5	166.9	184.8	193.7	160.6	-95.1	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	459.95	459.9	372.8	371.3	385.2	357.7	309.9	276.8	248.9	205.3	202.5	191.4	184.8	205.7	225	226.6	248	208.4	128	113.2	0	0	76.8	0
income-statement-row.row.ebitda-caps	622.54	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	152.72	149.7	246.7	203.6	175	562	251.9	241	220.8	189.5	167.9	178.7	175.8	152.5	140	148.4	154.2	141.2	110.4	138.9	106.9	109	102	93.3
income-statement-row.row.income-before-tax	-75.84	-75.8	96.5	56.1	38.6	418.7	128.6	104.4	96.1	68.8	52.9	52.8	28.3	2.3	-26.4	-27.1	-28	-13	-37	-16.5	-56.6	7.6	16.9	6.5
income-statement-row.row.income-tax-expense	171.41	-31.9	150.2	140.8	144.8	517.6	12.5	10	10.7	10.4	8.2	7.5	5.4	0.8	26.4	27.1	28	13	37	16.5	56.6	-7.6	-16.9	-6.5
income-statement-row.row.net-income	-131.04	-43.9	-53.6	-84.7	-106.2	-98.9	116.1	94.4	85.4	58.4	44.6	45.3	22.9	1.5	-26.4	-27.1	-28	-13	-37	-16.5	-56.6	7.6	16.9	6.5