Evercore Inc.

符号: EVR

NYSE

184.29

USD

今天的市场价格

27.4783
市盈率
-0.5236
PEG比率
7.13B
MRK市值
0.02%
DIV收益率

Evercore Inc. (EVR) 财务报表

Q: 什么是 Evercore Inc. (EVR) 总资产是多少？

Evercore Inc. (EVR) 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 Evercore Inc. (EVR). 的默认数据。公司收入显示 1130.261 M 的平均值，即 0.199 % 增长率。整个期间的平均毛利润为 467.611 M，即 0.751 %. 平均毛利率为 0.448 %. 公司去年的净收入增长率为 -0.464 %，等于 0.824 % % 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 Evercore 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 0.053. 在流动资产领域，EVR 的报告货币为2605.217. 这些资产中的很大一部分，即 2033.761 是现金和短期投资。与去年的数据相比，该部分的变化率为1.587%. 公司的长期投资虽然不是其重点，但以报告货币计算的52.025（如果有的话）为52.025。这表明与上一报告期相比，-96.154% 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 373.885. 这一数字表明，0.228% 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 1576.934. 这方面的年同比变化率为 0.026%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为496.886，存货估值为 0，商誉估值为 125.49（如有. 无形资产总额（如果有）按 0 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	6529.06	2033.8	786.3	719.5	829.6	848.6	1095.2	738.1	558.5	448.8	352.2	298.5	259.4	182.9	141.3	206.7	175.9	193.5	65.4	37.9	37.4
balance-sheet.row.short-term-investments	4339.77	1436.9	1432.7	1784.6	1060.8	623.9	304.6	128.6	66.5	43.8	38	43.4	36.5	81.3	92.8	141.1	103.5	0	0	0	0
balance-sheet.row.net-receivables	1821.36	496.9	407	376.9	391.9	318.8	332.9	202	245.6	196.7	153.6	92.6	94.3	59.9	53.1	29.8	26	53.4	57.9	16.3	14.3
balance-sheet.row.inventory	0	0	-225.5	-83.7	-115.8	-136.3	-77.3	-77.1	-70.1	-81.4	-156.5	-112.7	-141.7	-169.6	-197.2	-324.4	-303.3	-313.1	-95.1	0	0
balance-sheet.row.other-current-assets	-8350.41	-2530.6	225.5	83.7	115.8	136.3	77.3	77.1	70.1	81.4	156.5	112.7	141.7	169.6	197.2	324.4	303.3	313.1	95.1	0	0
balance-sheet.row.total-current-assets	6891.27	2605.2	1193.3	1096.4	1221.5	1167.4	1428.1	940.2	804.1	645.5	505.8	391	353.7	242.8	194.4	236.5	201.9	246.9	123.3	54.1	51.7
balance-sheet.row.property-plant-equipment-net	1953.01	516.1	380.8	411.9	419.3	326.8	81.1	68.6	51.7	48	42.5	27.8	29.8	21.4	14.9	8.2	8.1	10.1	4.4	2.3	1.9
balance-sheet.row.goodwill	498.5	125.5	123.3	128.2	129.1	130.8	131.4	134.2	161	166.5	218.2	189.3	188.7	177.8	139	49.8	32.8	42	38	0	0
balance-sheet.row.intangible-assets	373.01	0	123.3	0.3	0.7	2.3	10.4	19.6	29.4	41	69.5	26.7	35.4	40.9	49.2	7.6	5.4	9	23.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	622.05	125.5	123.3	128.6	129.8	133.1	141.8	153.8	190.3	207.5	287.8	216	224.1	218.8	188.3	57.3	38.2	51	61	0	0
balance-sheet.row.long-term-investments	206.96	52	1352.9	1718.6	1147.5	498.6	395.3	226.9	183.1	170.4	164.6	157.5	147.4	190.2	153.4	159.6	128.3	23.9	20.2	16.8	16.9
balance-sheet.row.tax-assets	1163.41	373.8	257.2	248.1	257.9	268.6	241.1	198.9	305.4	298.1	13.1	11.3	9.2	8.6	5.1	3.8	2.1	1.5	1.8	0	0
balance-sheet.row.other-non-current-assets	-185.42	30.7	-257.2	-248.1	-257.9	-268.6	-241.1	-198.9	-305.4	-298.1	-13.1	-11.3	-9.2	-8.6	-5.1	-3.8	-2.1	-1.5	-1.8	-19	-18.8
balance-sheet.row.total-non-current-assets	3760	1098.1	1857	2259.1	1696.7	958.5	618.1	449.3	425.1	425.9	494.9	401.3	401.3	430.4	356.6	225.2	174.6	85.1	85.6	19	18.8
balance-sheet.row.other-assets	2187.72	108	570.6	447.1	452.7	472.8	79.4	195.4	433.2	407.8	445.9	388.4	390.2	370.4	347	429.5	362.4	357.1	92.6	8.3	1.2
balance-sheet.row.total-assets	12838.99	3811.3	3620.9	3802.7	3370.9	2598.6	2125.7	1584.9	1662.3	1479.2	1446.6	1180.8	1145.2	1043.6	898.1	891.2	738.9	689.1	301.5	81.4	71.7
balance-sheet.row.account-payables	965.41	873.8	28.8	31.6	38	39.7	37.9	34.1	30.7	43.9	37.1	18.4	17.9	17.8	12.6	10.2	8.1	11.5	8.9	11.7	4.1
balance-sheet.row.short-term-debt	138.68	36.3	38	47.3	80.8	33.3	25.1	30	31.1	0	0	0	0	0	0	0	0	0	3	0.2	0.1
balance-sheet.row.tax-payables	17.61	5.4	9.8	21	15.3	3.4	33.6	16.5	27.3	20.9	2.5	4.7	20.3	5.2	0.4	0	0.1	4	5.8	1.7	1.4
balance-sheet.row.long-term-debt-total	1492.35	373.9	649.9	673.7	638.8	592.3	168.6	175.1	184.6	141.8	127.8	103.2	101.4	99.7	98.1	96.6	95.3	0	0	0.2	0.3
Deferred Revenue Non Current	23.66	3.5	5.1	9.4	9.5	3.1	149.7	154.9	0	0	-138.1	-148.4	-128.1	-87	-36.1	3.2	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-629.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1010.07	-3.5	-5.1	-9.3	-9.4	-2.5	-37.9	-30	-31.1	-43.9	-37.1	-18.4	-17.9	-17.8	-12.6	-10.2	-8.1	-11.5	-3.4	-12.8	-5.6
balance-sheet.row.total-non-current-liabilities	2568.89	1010.7	66.8	673.7	638.8	592.3	168.6	175.1	184.6	141.8	127.8	103.2	101.4	99.7	98.1	96.6	95.3	3.4	0.1	0.2	0.3
balance-sheet.row.other-liabilities	1521.54	108	1761	1414.7	1123.9	807	911.2	579.3	663.6	586.3	569.4	496	535.2	460.3	420.2	488.6	429.8	501.2	180	16.9	14.4
balance-sheet.row.capital-lease-obligations	1583.24	434.2	316	344.8	343.1	250.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.4
balance-sheet.row.total-liab	6228.24	2028.8	1894.5	2167.4	1881.5	1472.4	1117.7	788.5	879	772	734.3	617.6	654.5	577.8	530.8	595.4	533.2	516.1	189	29.9	20.4
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
balance-sheet.row.common-stock	3.28	0.8	0.8	0.7	0.7	0.7	0.7	0.6	0.6	0.6	0.5	0.4	0.3	0.3	0.2	0.2	0.1	0.1	0.1	51.3	51.1
balance-sheet.row.retained-earnings	7378.58	1892.7	1768.1	1418.4	798.6	558.3	364.9	79.5	20.3	-27.8	-17.8	-59.9	-77.1	-76.7	-61.5	-56.8	-46.6	-35.6	3.8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-100.54	-26.5	-27.9	-12.1	-9.8	-27.6	-30.4	-31.4	-50.1	-34.5	-20.4	-10.8	-9.1	-12.1	-4.2	-3.8	-15	0.6	0.1	0.2	0.2
balance-sheet.row.other-total-stockholders-equity	-1469.95	-290	-204.1	-86.7	441.4	338.4	423	495.3	556.5	566.3	589	572.9	514.3	496.1	366.2	326.7	267.2	207.9	108.6	0	0
balance-sheet.row.total-stockholders-equity	5811.37	1576.9	1536.8	1320.4	1230.9	869.7	758.1	544	527.3	504.6	551.3	502.6	428.5	407.7	300.7	266.4	205.8	173	112.5	51.5	51.3
balance-sheet.row.total-liabilities-and-stockholders-equity	12838.99	3811.3	3620.9	3802.7	3370.9	2598.6	2125.7	1584.9	1662.3	1479.2	1446.6	1180.8	1145.2	1043.6	898.1	891.2	738.9	689.1	301.5	81.4	71.7
balance-sheet.row.minority-interest	799.38	205.6	189.6	314.9	258.4	256.5	249.8	252.4	256	202.7	161	60.6	62.2	58.2	66.5	29.4	0	0	0	0	0
balance-sheet.row.total-equity	6610.75	1782.5	1726.4	1635.3	1489.4	1126.3	1007.9	796.4	783.3	707.2	712.2	563.2	490.7	465.8	367.2	295.8	205.8	173	112.5	51.5	51.3
balance-sheet.row.total-liabilities-and-total-equity	12838.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4546.72	1488.9	1352.9	1718.6	1147.5	498.6	699.9	355.4	183.1	170.4	164.6	157.5	147.4	190.2	153.4	159.6	128.3	23.9	20.2	16.8	16.9
balance-sheet.row.total-debt	3214.27	844.4	687.8	721	719.6	625.6	168.6	175.1	184.6	141.8	127.8	103.2	101.4	99.7	98.1	96.6	95.3	289.1	87.4	0.4	0.4
balance-sheet.row.net-debt	1024.98	247.5	-98.5	1.5	-110	-223	-622	-434.4	-373.9	-307	-224.4	-195.2	-158.1	-83.2	-43.3	-110.1	-80.6	95.6	22	-37.4	-36.9

现金流量表

在 Evercore 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 -0.161 的转变。该公司最近通过发行 0.73 扩大了股本，与上一年相比出现了3.011 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16248999.000. 与上一年相比， -0.948 发生了变化. 在同一时期，公司记录了 66.5, 104.64 和 -0.73，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-127.86 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 -38.14，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	2004
cash-flows.row.net-income	269.3	255.5	531.4	868.6	412.7	353.7	442.9	179.2	148.5	57.7	107.4	72	39.5	10.5	17.8	0.2	-4.7	-34.5	69.7	63.2	49.8	34.3
cash-flows.row.depreciation-and-amortization	38.71	66.5	28.7	28.7	30	35.7	29.4	26	25.2	29.6	18.8	16.7	18.8	20.4	11.5	5.9	4.6	17.4	4.5	0.8	0.7	0.6
cash-flows.row.deferred-income-tax	-2.89	-2.9	-0.9	29.1	13.8	-10.5	-4	148.3	10	-3.6	14.3	20.1	-8	11	2.9	5.9	-2.8	-5.9	-1.5	0	0	0
cash-flows.row.stock-based-compensation	515.38	515.4	467.3	422.2	367.4	360.3	293.5	230.3	258.3	207.5	111.8	121.6	115.6	94.3	55.9	59.5	29.4	140.8	4.4	0	0	0
cash-flows.row.change-in-working-capital	-363.52	-366.6	-561.7	17.6	84	-263.8	72.4	-21.7	-40.1	27.5	-39.3	-23.2	-5.7	15.1	-39.3	9.1	-15.8	62.9	-32.8	1.4	-0.8	-4.1
cash-flows.row.account-receivables	4.42	7.5	-46.1	16	-78.6	5.2	-131	47.1	-64.5	-46.4	-51.2	1.5	-37.1	2.7	-18.8	0.8	23.9	7	-36.7	-5.6	-5.5	1.5
cash-flows.row.inventory	-33.6	0	0	-182.2	79	-97.7	-6.7	-45	-33	-29.8	31.9	-102.7	11.3	69.3	-79.1	-101	17.8	147.1	-134.9	-4.9	-1.3	-6
cash-flows.row.account-payables	-0.97	-1	-1.1	-5.5	-0.8	-0.7	5.5	1.1	-10	5.4	6.2	0.3	0.5	1.5	1	0.8	-2.4	1.2	-5.7	7.6	2.3	0.3
cash-flows.row.other-working-capital	-333.38	-373.2	-514.5	189.3	84.4	-170.6	204.6	-70	34.5	68.5	5.7	-25	31	10.8	-21.4	7.4	-37.3	54.7	9.6	-0.5	2.3	-5.8
cash-flows.row.other-non-cash-items	-7.51	-21.4	66.5	18.8	70.4	29.3	15.4	-45.5	28.2	76.3	6	-8.4	-0.2	-6.9	-7.8	15.1	7.5	-34.5	9.4	1.3	-3	-13.1
cash-flows.row.net-cash-provided-by-operating-activities	449.46	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	-20.05	-20	-23.2	-28	-53.3	-70.8	-33.3	-31.3	-18.4	-16.2	-13.5	-4.5	-13.9	-8.7	-8.6	-2.3	-1.2	-6.7	-2.2	-1	-1	-0.6
cash-flows.row.acquisitions-net	593.37	-104.6	0	0	0.7	101.9	65.7	34.4	-2.9	-5.6	42.9	1.4	-6.7	-30.4	-70.5	-9.4	0	-0.3	5.3	0	0	0
cash-flows.row.purchases-of-investments	-3366.7	-3421	-2850.7	-3226.6	-1201.8	-702.8	-336.7	-42	-71.6	-39.9	-39.7	-38.2	-25.7	-120.2	-155.3	-87.6	-114.7	-1.9	-8.7	-5.8	-0.5	-3.8
cash-flows.row.sales-maturities-of-investments	3331.81	3457.3	3178.4	2690.5	555.6	510.2	191.8	45.6	46.5	32.3	34.7	31.1	68	80.7	188.7	51.7	3.6	0	6	5	3.1	9
cash-flows.row.other-investing-activites	-522.83	104.6	8.9	-141.8	214.9	-211.9	-100	-61.3	-2.1	6.6	1.3	2.6	3.3	2.4	1.8	4.9	0	1.4	-0.6	-0.7	-0.7	-0.1
cash-flows.row.net-cash-used-for-investing-activites	15.59	16.2	313.3	-705.9	-483.9	-373.5	-212.6	-54.6	-48.5	-26.1	25	-8.9	24.9	-77.3	-43.9	-42.7	-112.2	-7.6	-0.1	-2.5	0.7	4.5
cash-flows.row.debt-repayment	-0.73	-0.7	-67	-38	0	-30	-36.8	-39.8	-176	-45	-75	0	-1	-8.3	0	0	-0.1	-0.1	-6.3	-0.1	-0.1	-0.1
cash-flows.row.common-stock-issued	0.73	0.7	0.3	38	0	235.7	30	30	220	51.4	75	0	0	168.1	77.2	70.8	120	42.1	88.6	0	0	0
cash-flows.row.common-stock-repurchased	-391.96	-392	-550.3	-729.7	-147.4	-333.3	-315.2	-304.3	-174	-160.7	-156.2	-102.3	-67	-140.2	-114.1	-75.5	-7.1	-1	0	0	0	0
cash-flows.row.dividends-paid	-127.86	-127.9	-127.3	-118.8	-106.6	-96.8	-77.3	-56.5	-51.6	-46.1	-38.8	-30.1	-24.3	-19.3	-12.4	-8.2	-6.2	-4.7	0	0	0	0
cash-flows.row.other-financing-activites	-37.4	-38.1	8.7	-76.9	-53.8	-65.6	-53.6	-18.6	169	28.1	90.4	-17.4	-17.7	-25.3	-17.5	-1.9	103.5	-46.8	-108.4	-63.6	-25.5	-24.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-557.23	-558	-735.6	-925.3	-307.8	-290	-452.9	-419.2	-232.5	-223.8	-179.6	-149.8	-110	-25.1	-66.8	-14.9	90	-10.5	-26.1	-63.7	-25.6	-24.3
cash-flows.row.effect-of-forex-changes-on-cash	17.02	17	-24.3	-4.6	7.6	2.6	-1.4	8.4	-25.3	-10.3	-7.7	-1	1.5	-3.8	0.3	0.2	-13.6	0	0	0	0	0
cash-flows.row.net-change-in-cash	-66.4	-66.5	84.8	-250.9	194.3	-156.2	182.7	51.1	109.8	96.6	53.7	39	76.5	41.6	-65.3	30.8	-17.6	128.1	27.6	0.5	21.6	-2
cash-flows.row.cash-at-end-of-period	2207.07	596.9	672.1	587.3	838.2	643.9	800.1	609.6	558.5	448.8	352.2	298.5	259.4	182.9	141.3	206.7	175.9	193.5	81.8	37.9	37.4	15.7
cash-flows.row.cash-at-beginning-of-period	2273.47	663.4	587.3	838.2	643.9	800.1	617.4	558.5	448.8	352.2	298.5	259.4	182.9	141.3	206.7	175.9	193.5	65.4	54.2	37.4	15.7	17.7
cash-flows.row.operating-cash-flow	449.46	446.4	531.4	1384.9	978.4	504.7	849.6	516.6	416.1	356.9	216	198.7	160.2	147.8	45	88.1	18.3	146.2	53.7	66.7	46.6	17.8
cash-flows.row.capital-expenditure	-20.05	-20	-23.2	-28	-53.3	-70.8	-33.3	-31.3	-18.4	-16.2	-13.5	-4.5	-13.9	-8.7	-8.6	-2.3	-1.2	-6.7	-2.2	-1	-1	-0.6
cash-flows.row.free-cash-flow	429.41	426.4	508.2	1356.9	925	433.9	816.3	485.3	397.7	340.7	202.5	194.2	146.2	139.2	36.4	85.8	17.1	139.4	51.5	65.7	45.5	17.2

利润表行

Evercore Inc. 的收入与上期相比变化了 -0.116%。据报告, EVR 的毛利润为 2363.89。该公司的营业费用为 1985.12，与上年相比变化了 1048.987%. 折旧和摊销费用为 66.5，与上一会计期间相比变化了 1.400%. 营业费用报告为 1985.12，显示1048.987% 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-0.432%. 营业收入为 378.77，与上年相比变化了-0.432%. 净利润的变化率为 -0.464%。去年的净收入为255.48.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	2442.99	2442.7	2762	3289.5	2263.9	2008.7	2064.7	1704.3	1440.1	1223.3	915.9	765.4	642.4	524.3	378.9	313.1	194.7	321.6	208	125.6	86.3	60.1
income-statement-row.row.cost-of-revenue	813.24	78.8	1803.7	1963.3	1489.4	1311.3	1286.6	1053	990.5	878.1	613.7	538.7	483.1	398.4	280	233.4	164.8	319.9	29.1	0	0	0
income-statement-row.row.gross-profit	1629.75	2363.9	958.3	1326.2	774.5	697.4	778.1	651.4	449.6	345.2	302.2	226.7	159.3	125.9	98.8	79.7	29.8	1.7	178.9	125.6	86.3	60.1
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	1290	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-2817.71	-1985.1	-1983.3	-4150.1	-3157.5	-2817.2	-2856.9	-1225.3	-1145.9	0	0	0	0	0	0	0	0	0	0	-83.2	0.1	-37.3
income-statement-row.row.operating-expenses	200.66	1985.1	172.8	-2301.4	-1785.2	-1616.2	-1549.7	65.1	57.7	50.8	45.4	36.5	35.5	33.5	28.5	20.9	16.2	28.7	23.9	-59.1	21.3	-24.9
income-statement-row.row.cost-and-expenses	219.7	2063.9	1976.5	-2301.4	-1785.2	-1616.2	-1549.7	1118	1048.1	928.9	659.1	575.2	518.6	431.9	308.5	254.4	181	348.6	52.9	-59.1	21.3	-24.9
income-statement-row.row.interest-income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	24.1	9.3	0.2	0.1	0.3
income-statement-row.row.interest-expense	16.73	16.7	16.9	17.6	21.4	20.1	17.8	20	16.7	17	15.5	14	15.3	19.4	22.8	24.3	30.3	18.5	8.5	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	7.52	-13	37.1	128.5	62.1	56.2	47.8	33.8	24.2	-2.1	5	7.5	-4.7	-12.3	-14	-22.5	-35.1	-51.3	7.5	0	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2817.71	-1985.1	-1983.3	-4150.1	-3157.5	-2817.2	-2856.9	-1225.3	-1145.9	0	0	0	0	0	0	0	0	0	0	-83.2	0.1	-37.3
income-statement-row.row.total-operating-expenses	7.52	-13	37.1	128.5	62.1	56.2	47.8	33.8	24.2	-2.1	5	7.5	-4.7	-12.3	-14	-22.5	-35.1	-51.3	7.5	0	0	0
income-statement-row.row.interest-expense	16.73	16.7	16.9	17.6	21.4	20.1	17.8	20	16.7	17	15.5	14	15.3	19.4	22.8	24.3	30.3	18.5	8.5	0	0	0
income-statement-row.row.depreciation-and-amortization	24.07	66.5	27.7	28.1	26.2	31	27.1	24.8	24.8	27.9	16.3	14.5	16.8	17.7	10.1	4.5	4.6	17.4	4.5	0.8	0.7	0.6
income-statement-row.row.ebitda-caps	360.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	336.35	378.8	666.9	988.1	478.7	392.5	503.5	403.9	243.6	136.9	171.2	131	75.1	49.1	47.7	42.2	25.7	-3.6	86.6	66.5	51.9	35.2
income-statement-row.row.income-before-tax	343.86	365.8	704	1116.6	540.8	448.7	551.4	437.6	267.8	134.7	176.1	138.5	70.4	36.7	33.7	19.8	-9.4	-54.9	94.1	66.5	51.9	35.2
income-statement-row.row.income-tax-expense	57.76	80.6	172.6	248	128.2	95	108.5	258.4	119.3	77	68.8	63.7	30.9	22.7	15.9	19.5	0.2	12.4	8.4	3.4	2.1	0.9
income-statement-row.row.net-income	257.79	255.5	476.5	740.1	350.6	297.4	377.2	125.5	107.5	42.9	86.9	53.3	28.9	7	9	-1.6	-4.7	-34.5	69.7	63.2	49.8	34.3