IPG Photonics Corporation

符号: IPGP

NASDAQ

89.86

USD

今天的市场价格

22.5876
市盈率
3.2399
PEG比率
4.09B
MRK市值
0.00%
DIV收益率

IPG Photonics Corporation (IPGP) 财务报表

Q: 什么是 IPG Photonics Corporation (IPGP) 总资产是多少？

IPG Photonics Corporation (IPGP) 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 IPG Photonics Corporation (IPGP). 的默认数据。公司收入显示 661.298 M 的平均值，即 0.227 % 增长率。整个期间的平均毛利润为 323.665 M，即 0.989 %. 平均毛利率为 0.450 %. 公司去年的净收入增长率为 0.991 %，等于 1.013 % % 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 IPG Photonics Corporation 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 -0.016. 在流动资产领域，IPGP 的报告货币为1914.654. 这些资产中的很大一部分，即 1177.481 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.000%. 公司的长期投资虽然不是其重点，但以报告货币计算的0（如果有的话）为0。这表明与上一报告期相比，-100.000% 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 13.664. 这一数字表明，0.139% 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 2415.385. 这方面的年同比变化率为 0.013%. 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219.053，存货估值为 453.87，商誉估值为 38.54（如有. 无形资产总额（如果有）按 26.23 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2001
balance-sheet.row.cash-and-short-term-investments	4547.49	1177.5	1177.6	1514.5	1391.1	1182.6	1044.8	1116.2	830.6	689.1	522.1	448.8	384.1	205.7	147.9	82.9	51.3	44.9	75.7	8.4	2.5	1.4	8.9
balance-sheet.row.short-term-investments	2435.01	662.8	479.4	805.4	514.8	502.5	500.4	206.3	206.8	106.6	0	0	0	25.5	0	0	0	7	0	0	0	0	0
balance-sheet.row.net-receivables	863.79	219.1	211.3	262.1	264.3	238.5	255.5	237.3	155.9	150.5	143.1	103.8	96.6	75.8	58.1	32.9	43.8	37.1	22.4	15.4	10.8	0	0
balance-sheet.row.inventory	1856.9	453.9	509.4	460.7	365	380.8	403.6	307.7	239	203.7	171	172.7	139.6	117	72.5	52.9	72.6	60.4	42.2	28.6	29.6	0	0
balance-sheet.row.other-current-assets	212.8	64.2	47	73.3	57.8	55.9	57.8	47.9	41.3	25.6	21.3	30.8	18.6	36	22.4	12.2	13.4	13.3	16.3	5.5	3.7	0	0
balance-sheet.row.total-current-assets	7588.8	1914.7	1986.3	2347.7	2148.1	1896.6	1805.4	1754	1301	1122.9	893.8	786.3	665	434.7	300.7	181.3	181	155.7	156.4	57.9	46.7	1.4	8.9
balance-sheet.row.property-plant-equipment-net	2379.32	602.3	580.6	635.3	597.5	600.9	543.1	460.2	379.4	288.6	275.1	252.2	210.6	155.2	120.7	111.5	114.5	96.4	67.2	51	46	0	0
balance-sheet.row.goodwill	153.65	38.5	38.3	38.6	41.4	82.1	100.7	55.8	19.8	0.5	0.5	0.5	2.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	109.18	26.2	34.1	52.7	62.1	74.3	87.1	51.2	28.8	11.9	9.2	9.6	7.5	6.2	7.1	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	262.83	64.8	72.4	91.3	103.5	156.4	187.9	107.1	48.6	12.4	9.7	10	10.4	6.2	7.1	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-investments	-84.45	0	0.2	0	0	2.9	4.7	0	0.1	0	0	0	0	0	-7.1	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	322.47	88.8	75.2	47.8	43.2	31.4	19.2	31.7	42.4	9.4	5.4	4.8	2.1	4.8	4.3	3.9	2.4	2.8	3.8	0	4.8	0	0
balance-sheet.row.other-non-current-assets	197.65	28.4	28.6	48.5	43.4	42.3	14.2	19	18.5	20.1	26.8	7.8	7.5	7.5	16	16	15.3	8.5	5.1	6.6	13.2	0	0
balance-sheet.row.total-non-current-assets	3077.81	784.2	757	822.9	787.6	833.8	769	618	489	330.5	317	274.9	230.5	173.7	141.1	131.3	132.2	107.6	76.1	57.6	63.9	0	0
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	117.2	0
balance-sheet.row.total-assets	10666.61	2698.9	2743.3	3170.5	2935.7	2730.4	2574.4	2372	1790	1453.4	1210.9	1061.2	895.5	608.4	441.8	312.6	313.2	263.3	232.5	115.5	110.5	117.2	128.2
balance-sheet.row.account-payables	125.84	28.6	46.2	55.8	25.7	27.3	36.3	35.1	28	26.3	17.1	18.8	17.8	11.1	9.5	5.6	7.7	9.4	7.6	5.2	3.2	0	0
balance-sheet.row.short-term-debt	17.88	4.6	16	18.1	3.8	3.7	3.7	3.6	3.2	2	16	4.6	4.1	8.7	8.2	7.3	21.1	11.2	10.9	19.2	14.3	0	0
balance-sheet.row.tax-payables	26.01	4.9	9.6	8.6	8.3	11.1	51.2	15.8	24.6	37.8	21.7	15.2	42.4	26	11.6	2.2	0.5	0.1	8.3	0	0	0	0
balance-sheet.row.long-term-debt-total	55.02	13.7	16.8	16	34.2	38	41.7	45.4	37.6	17.7	19.7	11.3	14	15.7	16	16.7	18	20	30.1	30.3	39.4	0	0
Deferred Revenue Non Current	-182.62	-15.2	83.3	-75.3	-74.4	-77.7	-80.7	-100.7	-36.4	-26.9	-19.3	-19.7	-3.3	-5.4	0	0	0	0	-3.5	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	141.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	439.03	112.4	132.3	149.8	113.8	101.3	149.3	112.9	92.5	95.1	72.4	58.2	86.8	63.4	53.5	21.7	0.5	4.8	14.7	0.1	1	0	0
balance-sheet.row.total-non-current-liabilities	273.12	68.7	83.3	109.9	127	136.1	122.4	150.8	74	47.8	42.3	33.2	26.7	20.2	42	19.2	20.9	24.2	30.3	126.7	133.4	0	0
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	136.7	0
balance-sheet.row.capital-lease-obligations	72.9	18.3	5.2	5.5	5.8	5.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1128.01	283.5	357.9	423.3	341.6	328	368.2	349.7	232.3	192.8	164.3	133.2	152.6	118.7	124.8	56.1	69.9	58.7	71.1	161	159.1	136.7	0
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4.9	4.9	5	18.7
balance-sheet.row.common-stock	0.02	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.retained-earnings	11067.83	2795.4	2576.5	2466.6	2188.2	2028.7	1848.5	1443.9	1094.1	833.4	591.2	390.8	235	122.8	5.6	-48.4	-53.8	-90.5	-120.4	-149.6	-157.1	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-912.88	-212.5	-204.5	-190	-146.1	-146.9	-162.9	-77.3	-178.6	-181.5	-112.3	-1.7	-3.1	-12.1	1	11.1	8.8	15.2	7.9	3.2	6.9	0	0
balance-sheet.row.other-total-stockholders-equity	-616.36	-167.5	13.4	469.9	550.7	519.9	519.9	655.8	642	607.6	567.6	538.9	511	332.6	310.2	293.7	283.2	275.5	271.1	95	96.3	-24.5	-6.6
balance-sheet.row.total-stockholders-equity	9538.61	2415.4	2385.4	2746.6	2592.8	2401.7	2205.5	2022.3	1557.6	1259.5	1046.6	928	742.9	443.3	316.8	256.4	238.2	200.2	158.6	-46.5	-49	-19.5	12.1
balance-sheet.row.total-liabilities-and-stockholders-equity	10666.61	2698.9	2743.3	3170.5	2935.7	2730.4	2574.4	2372	1790	1453.4	1210.9	1061.2	895.5	608.4	441.8	312.6	313.2	263.3	232.5	115.5	110.5	117.2	128.2
balance-sheet.row.minority-interest	0	0	0	0.6	1.3	0.7	0.7	0	0.2	1.1	0	0	0	46.4	0.2	0.1	5.1	4.5	2.8	0.9	0.5	0	0
balance-sheet.row.total-equity	9538.61	2415.4	2385.4	2747.2	2594.1	2402.4	2206.2	2022.3	1557.7	1260.7	1046.6	928	742.9	489.7	317	256.6	243.3	204.6	161.4	-45.6	-48.5	-19.5	12.1
balance-sheet.row.total-liabilities-and-total-equity	10666.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2435.01	662.8	479.4	805.4	514.8	502.5	500.4	206.3	206.8	106.6	0	0	0	25.5	-7.1	0	0	7	0	0	0	0	0
balance-sheet.row.total-debt	72.9	18.3	16	34.2	38	41.7	45.4	49	40.8	19.7	35.6	16	18.1	24.4	24.2	24	39.1	31.2	41	49.5	53.6	0	0
balance-sheet.row.net-debt	-2039.58	-496.4	-682.2	-674.9	-838.3	-638.4	-499	-860.9	-583	-562.9	-486.5	-432.8	-365.9	-155.8	-123.6	-58.9	-12.2	-6.8	-34.7	41.1	51.1	-1.4	-8.9

现金流量表

在 IPG Photonics Corporation 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 0.810 的转变。该公司最近通过发行 3.15 扩大了股本，与上一年相比出现了0.000 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-237554000.000. 与上一年相比， -1.800 发生了变化. 在同一时期，公司记录了 69.62, 0.56 和 -16.03，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-236.38 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 236.38，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	182.84	218.9	110.8	277.9	160.3	180.3	404.2	347.6	260.7	242	200.4	155.8	147.7	121	54.4	5.3	36.7	29.9	29.2	7.4	2
cash-flows.row.depreciation-and-amortization	67.95	69.6	90.6	96.3	94.6	96.3	80.3	64.6	51.5	42.4	35.6	32.3	26.4	24.4	21.8	19.2	15.8	12.3	9.1	7.6	7.2
cash-flows.row.deferred-income-tax	-25.85	-13.8	-27.6	-6.9	-12.8	-15.5	-4.6	22.9	-12.9	-7.2	-1.5	-6.2	5.5	-0.3	0.4	-4.1	2.4	8.1	-10.2	2.7	-0.5
cash-flows.row.stock-based-compensation	39.66	39.5	38.3	37.9	35.5	33.4	28	23	21.7	19	15.2	11.7	8.6	8	3.2	2.8	2.1	1.3	0.5	0.2	0.1
cash-flows.row.change-in-working-capital	22.34	-54.6	-202.2	-84	-96.8	-91.4	-147.2	-107.5	-80.2	-74.7	-94.6	-99.6	-33.9	-80.3	-27	19.7	-28	-46.2	-20.1	-7.7	-4.3
cash-flows.row.account-receivables	46.55	-10.4	34.1	-2.1	-13	-0.5	-20.2	-60.9	-11.9	-9.2	-45.3	-9	-18.3	-21.7	-24.3	9.3	-8.5	-11.3	-6.1	0	0
cash-flows.row.inventory	12.31	1.8	-189	-149.8	-39.9	-28.1	-135.4	-71.1	-53.6	-70.6	-42.2	-47.6	-23	-56.1	-27	6.4	-21.7	-15.3	-19.9	-4	1.2
cash-flows.row.account-payables	-11.45	-16.3	-12.2	31	-1.9	-10.3	-1.4	2.3	-0.4	9.8	3.3	1	4.4	2	3.4	-0.5	-2.3	1.1	1.1	0	0
cash-flows.row.other-working-capital	-23.95	-29.7	-35.1	36.9	-41.9	-52.6	9.9	22.2	-14.3	-4.7	-10.4	-43.9	3	-4.5	20.9	4.6	4.4	-20.6	4.8	-3.7	-5.5
cash-flows.row.other-non-cash-items	19.52	36.3	202.8	68.5	104.5	120.5	32.6	53.9	51.5	35	29.1	25.3	21.2	15.1	10.6	11.6	5.7	5.2	10.6	3.4	1.8
cash-flows.row.net-cash-provided-by-operating-activities	313.3	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	-105.13	-110.5	-110.1	-123.1	-87.7	-133.5	-160.3	-126.5	-127	-70.1	-90.6	-70.9	-68.4	-53.6	-28.4	-10.5	-37.1	-34.3	-20.4	-16	-4
cash-flows.row.acquisitions-net	54.9	31.2	50.9	1.4	-0.4	-15.1	-109.1	-59.5	-47.8	-5	0	-5.6	-11.6	-0.8	-4.1	0	-0.3	0	0	0	0
cash-flows.row.purchases-of-investments	-1115.56	-1232.9	-1117	-1940.6	-1111.6	-760.3	-765.3	-211.8	-299.5	-106.7	0	0.2	0	-25.5	0	0.2	0.3	-7	0	0	0
cash-flows.row.sales-maturities-of-investments	1047.38	1074	1446.4	1647.5	1099.2	768.1	470.3	212.5	198.8	0.2	0	0.5	25.5	0	0	0	5.5	0	0	0	0
cash-flows.row.other-investing-activites	0.61	0.6	26.8	-1.5	0.9	0.9	1.4	15.5	1.1	0.1	0.5	-0.1	-0.9	0.1	-0.1	-0.4	-2	-0.6	1.3	7.3	0.2
cash-flows.row.net-cash-used-for-investing-activites	-117.8	-237.6	297	-416.3	-99.6	-140	-563	-169.9	-274.4	-181.6	-90.1	-75.9	-55.5	-79.7	-32.6	-10.6	-33.7	-41.9	-19.1	-8.6	-3.9
cash-flows.row.debt-repayment	-31.76	-16	-18.1	-3.8	-3.7	-3.7	-3.6	-19.8	-2.6	-18.5	-2	-2.9	-6.5	-1.4	-1.3	-15.1	0	0	0	0	0
cash-flows.row.common-stock-issued	3.15	3.1	5.6	16.3	33.2	7.3	0	0	0	0	0	0	167.9	0	0	0	2.1	3.1	93.2	1	0.3
cash-flows.row.common-stock-repurchased	-200.02	-223.5	-499.5	-134.9	-37.9	-40.7	-176.1	-40	-8.9	0	0	0	5.5	0	0	3	0.7	0	0	0	0
cash-flows.row.dividends-paid	0	-236.4	-5.6	-16.3	-33.2	-7.3	0	0	0	0	0	0	-33.4	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-85.04	236.4	3.1	13.6	31.5	7.3	13	56.5	44.4	21	13.5	17	-51.4	33.3	39.1	-0.2	9.7	-9.8	-26.3	0.1	-0.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-209.92	-236.4	-514.5	-125.1	-10.1	-37.1	-166.6	-3.4	32.9	2.5	11.5	14.1	82.1	31.9	37.8	-12.3	12.5	-6.8	66.9	1.1	-0.4
cash-flows.row.effect-of-forex-changes-on-cash	-10.27	-5.6	-5.9	-17.8	19.9	-7.9	-29.2	54.8	-9.4	-17.1	-32.3	7.1	1.7	-7.8	-3.7	0.2	-0.2	0.3	0.3	-0.3	0.1
cash-flows.row.net-change-in-cash	-24.68	-183.5	-10.9	-169.4	195.6	138.6	-365.5	286	41.3	60.4	73.4	64.7	203.8	32.4	64.9	31.6	13.3	-37.7	67.3	5.8	2
cash-flows.row.cash-at-end-of-period	2112.48	514.7	698.2	709.1	878.6	683	544.4	909.9	623.9	582.5	522.1	448.8	384.1	180.2	147.9	82.9	51.3	38	75.7	8.4	2.5
cash-flows.row.cash-at-beginning-of-period	2137.17	698.2	709.1	878.6	683	544.4	909.9	623.9	582.5	522.1	448.8	384.1	180.2	147.9	82.9	51.3	38	75.7	8.4	2.5	0.5
cash-flows.row.operating-cash-flow	313.3	296	212.6	389.7	285.3	323.5	393.3	404.4	292.3	256.6	184.2	119.4	175.5	87.9	63.4	54.4	34.7	10.7	19.2	13.6	6.2
cash-flows.row.capital-expenditure	-105.13	-110.5	-110.1	-123.1	-87.7	-133.5	-160.3	-126.5	-127	-70.1	-90.6	-70.9	-68.4	-53.6	-28.4	-10.5	-37.1	-34.3	-20.4	-16	-4
cash-flows.row.free-cash-flow	208.17	185.5	102.5	266.6	197.6	190	233	277.9	165.2	186.5	93.6	48.4	107.1	34.3	35	43.9	-2.4	-23.7	-1.2	-2.4	2.2

利润表行

IPG Photonics Corporation 的收入与上期相比变化了 -0.099%。据报告, IPGP 的毛利润为 536.04。该公司的营业费用为 304.48，与上年相比变化了 -6.028%. 折旧和摊销费用为 69.62，与上一会计期间相比变化了 -0.231%. 营业费用报告为 304.48，显示-6.028% 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-0.210%. 营业收入为 231.57，与上年相比变化了-0.210%. 净利润的变化率为 0.991%。去年的净收入为218.88.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	1192.27	1287.4	1429.5	1460.9	1200.7	1314.6	1459.9	1408.9	1006.2	901.3	769.8	648	562.5	474.5	299.3	185.9	229.1	188.7	143.2	96.4	60.7	33.7	22.2	26.5
income-statement-row.row.cost-of-revenue	699.43	751.4	874.1	764.5	661.7	708.4	659.6	612	453.9	409.4	353.3	308.1	257.8	217.2	152.8	121.6	121.8	103.7	79.9	62.5	42.3	0	23.3	26.2
income-statement-row.row.gross-profit	492.85	536	555.4	696.4	539	606.2	800.3	796.9	552.2	491.9	416.5	339.9	304.7	257.3	146.5	64.3	107.3	85	63.3	33.9	18.4	33.7	-1.1	0.3
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	105.31	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	126.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	87.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-0.68	1.2	1.2	0.4	0.8	0.3	1.9	0	0.9	-0.1	0.8	0.2	0	0	-0.8	1	0	0	0	0	0	0	9.5	63.6
income-statement-row.row.operating-expenses	320.23	304.5	324	343.6	307.5	315.3	283	231.3	183.4	152.4	139.4	119.2	94.5	84.6	66.1	55.2	50.1	38.7	27.3	19.6	15.4	0	51.1	63.6
income-statement-row.row.cost-and-expenses	1019.66	1055.9	1198.1	1108.1	969.2	1023.7	942.6	843.3	637.4	561.8	492.7	427.4	352.3	301.8	218.9	176.8	171.9	142.4	107.2	82.1	57.6	0	74.4	89.8
income-statement-row.row.interest-income	48.38	41.7	12.6	1.8	6.3	14.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	34.2	41.7	12.6	-1.8	0	14.2	0	0.7	1.3	-0.3	-0.1	0	0.3	0.7	1.2	1.3	-0.8	0.7	-1.5	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	87.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	17.56	43.3	-110	-1.4	7	-99.6	8.1	-14.4	-3.5	2.4	7.4	-2.4	-1.4	2.6	0	0	0.1	0.6	-6.4	-0.5	-0.4	0	3.8	1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-0.68	1.2	1.2	0.4	0.8	0.3	1.9	0	0.9	-0.1	0.8	0.2	0	0	-0.8	1	0	0	0	0	0	0	9.5	63.6
income-statement-row.row.total-operating-expenses	17.56	43.3	-110	-1.4	7	-99.6	8.1	-14.4	-3.5	2.4	7.4	-2.4	-1.4	2.6	0	0	0.1	0.6	-6.4	-0.5	-0.4	0	3.8	1
income-statement-row.row.interest-expense	34.2	41.7	12.6	-1.8	0	14.2	0	0.7	1.3	-0.3	-0.1	0	0.3	0.7	1.2	1.3	-0.8	0.7	-1.5	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	67.95	69.6	90.6	66.1	160.3	96.3	80.3	64.6	51.5	42.4	35.6	32.3	26.4	24.4	21.8	19.2	15.8	12.3	9.1	7.6	7.2	0	0	-1
income-statement-row.row.ebitda-caps	237.01	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	176.16	231.6	293.3	367.9	198.7	347.9	523.4	551.1	364.3	342	283.8	218.1	208.9	175.5	80.4	9.1	57.2	46.3	36	14.3	3.1	33.7	-52.2	-63.3
income-statement-row.row.income-before-tax	225.19	274.9	183.4	366.5	205.7	248.4	534.4	551.9	366.6	341.6	284.5	218.3	209.2	174.6	79.3	7.8	56.6	47.6	28.1	11.9	0.5	0	-48.4	-53.6
income-statement-row.row.income-tax-expense	42.34	56	72.6	88.6	45.4	68.1	130.2	204.3	105.8	99.6	84	62.5	61.5	53.6	24.9	2.5	18.1	15.5	-3	4.1	-1.6	28.2	1.2	-4
income-statement-row.row.net-income	182.84	218.9	109.9	278.4	159.6	180.2	404	347.6	260.8	242.2	200.4	155.8	145	117.8	54	5.4	36.7	29.9	29.2	7.4	2	-28.2	-49.4	-49.6