Shangri-La Asia Limited

Sümbol: 0069.HK

HKSE

5.82

HKD

Turuhind täna

14.4631
P/E suhe
1.7564
PEG suhe
20.69B
MRK Cap
0.00%
DIV tootlus

Shangri-La Asia Limited (0069-HK) Finantsaruanded

Q: Mis on Shangri-La Asia Limited (0069.HK) koguvara?

Shangri-La Asia Limited (0069.HK) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shangri-La Asia Limited (0069.HK) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Shangri-La Asia Limited fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	978.3	825	802.1	1007.1	1034.9	1081.7	947.1	959.2	1099.6	1464.4	1156.5	863.8	854.5	540.7	665.3	463	458.4	380.3	313.8	186.9	150.3
balance-sheet.row.short-term-investments	107.5	13	39.3	66.4	107.2	89	124.6	15	15.6	22.1	21.4	24.9	15.7	0	0	0	71.7	50.1	37.8	0	0
balance-sheet.row.net-receivables	83.7	76.4	49.7	45.7	96.1	108.3	116.7	93	88.2	88.9	92.2	0	0	0	0	205.4	23.9	19.7	26.4	98.8	93.2
balance-sheet.row.inventory	82.2	31.4	29	30.6	34	36.5	38	41.8	42.8	46.4	48.4	75.5	49.4	40.6	36.3	31.8	28.2	22	20.7	18.9	17.4
balance-sheet.row.other-current-assets	374.4	363.8	480.6	413.4	419.3	408.7	368.9	329.1	373.8	315.3	308	354	283.5	246.6	215.3	13.3	171.4	205.6	131.2	115.2	108.5
balance-sheet.row.total-current-assets	1455.8	1237.7	1344.1	1480.6	1566	1613	1445.5	1408.1	1588.9	1892.8	1583.8	1293.3	1187.4	827.9	916.9	713.5	682	627.6	492.1	419.8	369.4
balance-sheet.row.property-plant-equipment-net	5049.4	6971	7568.2	8122	8069	7016.5	7730.4	7331	7506.4	7536.9	7148.5	5908.3	4659.7	4394.1	3976.2	3789.3	3784.6	3045	2508.6	4123.8	3761.6
balance-sheet.row.goodwill	88.4	88	88.4	89.2	88.4	88.4	83.9	82.9	83.1	84.1	85.1	84.7	0	0	85.5	0	0	0	0	-109	-116.3
balance-sheet.row.intangible-assets	104.7	20.8	21.6	26.2	20	11.6	6.1	7.5	6.6	7.1	8	694.9	832.2	696.1	542.3	616.2	503.9	87.7	86.7	0	0
balance-sheet.row.goodwill-and-intangible-assets	104.7	108.8	110	115.4	108.4	100.1	89.9	90.4	89.8	91.2	93.1	779.6	832.2	696.1	627.8	616.2	503.9	87.7	86.7	-109	-116.3
balance-sheet.row.long-term-investments	4210.5	4216	4361.7	4221.8	3927.1	3934.5	3888.5	3644.8	3540.5	3589.8	3403.5	2936	2370.4	0	0	0	1051.5	879.7	754.1	0	0
balance-sheet.row.tax-assets	76.6	86.5	73.5	51.9	27.7	7.5	8.1	6.2	4.4	0.6	0.8	3.2	2.2	2.9	1.3	1.1	2.3	0.6	5.2	3.6	4.3
balance-sheet.row.other-non-current-assets	1965.7	-86.5	-73.5	-51.9	-27.7	-7.5	-8.1	-6.2	-4.4	-0.6	-0.8	999.5	920.6	2617.7	2292.5	1802.5	76.8	435.2	416.4	769.8	723.4
balance-sheet.row.total-non-current-assets	11406.8	11295.8	12039.9	12459.2	12104.4	11051	11708.9	11066.2	11136.6	11217.9	10645	10626.6	8785.1	7710.8	6897.8	6209.2	5419.1	4448.1	3771	4788.2	4373.1
balance-sheet.row.other-assets	0	100	90.3	68.3	51.6	506.7	520.8	519.5	559.9	629.5	669.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	12862.6	12633.5	13474.3	14008.2	13722.1	13170.6	13675.2	12993.8	13285.4	13740.3	12898.3	11919.9	9972.5	8538.6	7814.7	6922.7	6101	5075.7	4263.1	5207.9	4742.5
balance-sheet.row.account-payables	81.2	77.8	68.3	81.8	94.4	104	120	118.7	105.3	102.9	95	103.1	707.9	528.1	441.8	404.4	387.8	277.5	231.8	195.4	147.6
balance-sheet.row.short-term-debt	650.7	997.2	1110.2	682.3	426.9	431.2	234.8	808.6	1602.5	703.1	405.3	528.6	536.4	1271.5	269.2	39	91.9	42.9	152.9	0	0
balance-sheet.row.tax-payables	24.2	6.1	4.2	5.9	30.1	20.4	15.1	22.5	19.9	21.3	80.5	17.1	18.6	17.5	14.8	19.3	27.5	19.4	15.2	8.7	1.7
balance-sheet.row.long-term-debt-total	5606.9	4660	4594	5213.8	4925.8	4709.3	4949.8	4517.3	3596.7	4432.8	4475.9	3836.7	2391.3	1414.8	2240.6	1889.3	1195.3	1533	1012.2	972.9	1037.2
Deferred Revenue Non Current	0	4364.5	4290.2	4883.9	4567.8	4378.2	4620.6	4207.2	3279.4	4127.9	4190.5	0.8	-1381.7	159.1	35.3	-1665.9	-1498.7	-276.1	-249.2	-416.5	-391.5
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	736.3	1649.1	1883.8	1459.5	1249.7	1348.8	999.3	826.5	773.8	757.2	769.3	7.9	46.1	51.2	1.7	25.7	91.9	15.6	18.6	124.6	185.6
balance-sheet.row.total-non-current-liabilities	5926.4	4660	4594	5213.8	4925.8	4709.3	4949.8	4517.3	3596.7	4432.8	4475.9	4114.3	2654.4	1697.6	2536.7	2202.2	1408.5	1745	1214.4	1362.5	1393.8
balance-sheet.row.other-liabilities	0	822.1	878.3	938.4	948.2	331.7	329.3	310.1	317.3	305	285.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	572.4	563.7	618.8	667.5	640.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	7394.5	7209	7424.4	7693.4	7218	6493.8	6633.2	6581.4	6395.7	6301	6030.9	5389.9	3944.7	3548.4	3269.4	2671.3	1915.7	2100.4	1632.9	1682.5	1727
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	462.9	462.9	462.9	462.9	462.9	462.9	462.7	462.2	462.2	462.2	404.4	404.4	2551.8	1946.7	1943.4	1941	1934.6	0	0	0	0
balance-sheet.row.retained-earnings	1629.6	1490.7	1593.3	1879.3	2341.3	2400	2287.7	2194.1	2087.4	1997	1855.5	1549.9	1271.6	1097.4	873.7	677.4	638	386.2	259.4	351.7	268.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	390.8	171.6	679.3	590.5	256.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2739.1	3128.8	3128.8	3128.8	3128.8	3426.1	3852.1	3334.6	3842.7	4445	4052.7	4073	1782.8	1593.8	1412.3	1334.9	1309.3	2313	2121.7	2757.3	2355.6
balance-sheet.row.total-stockholders-equity	5222.4	5254	5864.3	6061.6	6189.6	6289	6602.6	5990.8	6392.3	6904.2	6312.6	6027.3	5606.1	4637.9	4229.5	3953.3	3881.9	2699.2	2381	3109	2624
balance-sheet.row.total-liabilities-and-stockholders-equity	12862.6	12633.5	13474.3	14008.2	13722.1	13170.6	13675.2	12993.8	13285.4	13740.3	12898.3	11919.9	9972.5	8538.6	7814.7	6922.7	6101	5075.7	4263.1	5207.9	4742.5
balance-sheet.row.minority-interest	245.6	170.5	185.6	253.2	314.5	387.9	439.4	421.6	497.4	535	554.8	502.8	421.8	352.3	315.8	298.1	303.5	276.1	249.2	416.5	391.5
balance-sheet.row.total-equity	5468	5424.5	6049.9	6314.7	6504	6676.9	7042	6412.4	6889.7	7439.2	6867.3	6530.1	6027.9	4990.2	4545.3	4251.4	4185.3	2975.3	2630.2	3525.5	3015.5
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4317.9	4229	4401	4288.2	4034.2	4023.4	4013.1	3659.7	3556	3611.9	3424.8	2960.9	2386.1	1804.7	1595.1	1274.5	1123.2	929.8	791.9	0	0
balance-sheet.row.total-debt	6257.6	6176.1	6206.6	6386.4	5880.7	5134.8	5184.7	5295.5	5167.1	5105.9	4853.1	4365.4	2927.6	2686.3	2509.7	1928.3	1287.2	1575.9	1165.1	972.9	1037.2
balance-sheet.row.net-debt	5386.8	5423.1	5461.1	5462	4971.2	4164.4	4387.4	4351.3	4083	3663.6	3718	3526.4	2088.8	2145.6	1844.4	1465.3	900.5	1245.8	889	786	886.9

Rahavoogude aruanne

Shangri-La Asia Limited finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	-158.5	-290.6	-460.2	152.5	192.9	158	106.1	140.1	180.9	392.3	484.2	361.1	372.8	297.5	165.9	374.2	202.2	151	141.5	72.7
cash-flows.row.depreciation-and-amortization	271.4	312.2	319.7	337.5	336.8	313.4	310	325.4	300.8	304.9	304.7	295.6	244	213.8	0	144.1	0	0	0	0
cash-flows.row.deferred-income-tax	11.5	-33	-78.8	-48.2	-52.1	0	0	0	0	20.1	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	5.2	2.3	1.2	2.1	3.6	0	0	0	0	7.9	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-16.8	30.6	77.6	46.1	48.6	12.9	-1.8	-36.2	26.2	-27.9	-54.7	107.2	21.5	72.9	0	52.4	0	0	0	0
cash-flows.row.account-receivables	-18.9	20.9	68.4	-20.3	38.6	-19.4	-2.6	-39.8	23.6	-29.3	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	2.1	9.8	9.2	66.4	10	32.3	0.8	3.6	2.7	1.4	-0.1	-8.6	-4.3	-4.4	0	-6.2	0	0	0	0
cash-flows.row.account-payables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	0	0	0	0	0	0	0	0	-54.6	115.8	25.8	77.3	0	58.6	0	0	0	0
cash-flows.row.other-non-cash-items	-203.9	-166	-222.1	-259.6	-83.4	-10.7	-22	-90.4	-159.8	-294.1	-441.4	-309.2	-312.2	-341.4	148.7	-247.9	57.6	61.7	47.5	29.5
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
cash-flows.row.investments-in-property-plant-an-equipment	-72.4	-71.3	-110.7	-231.3	-154.3	-374.6	-479.1	-723.7	-836.6	-594.1	-998.4	-289.1	-586.6	-531.3	-757.2	-79.2	-170.8	-178	-60.3	-56.7
cash-flows.row.acquisitions-net	53.2	50.2	-40.6	-4.1	-5.8	61.1	-23.7	-17.3	0	32.9	-486.5	-394.6	2.2	-27.3	-49.9	97.6	-2.5	-42.9	0	1.7
cash-flows.row.purchases-of-investments	-83.1	-80.1	-0.2	-18.2	-29.8	-1.3	-0.3	-76.2	-90.8	-6.7	-172.9	0	-10	0	0	-45.9	-50.2	10.1	0	-1.5
cash-flows.row.sales-maturities-of-investments	29.9	29.9	40.8	22.3	35.6	42.1	24	2.3	0	-26.3	202.4	0	36.6	0	0	0.6	47.3	11.1	35.1	8.9
cash-flows.row.other-investing-activites	160.6	151	87.3	10	26	68.8	-86.8	0.5	-64	27.5	-90.7	-222.8	-9.9	43.5	-59	-518.7	-396.3	-65.8	-140.3	-82.7
cash-flows.row.net-cash-used-for-investing-activites	88.2	79.8	-23.4	-221.3	-128.3	-203.9	-542.2	-814.4	-991.3	-540.4	-1546	-906.5	-567.7	-515	-866.1	-545.5	-572.5	-265.4	-165.5	-130.3
cash-flows.row.debt-repayment	-320.9	-779	-405.7	-2345.1	-1623.9	-1712.4	-2087.7	-1367.5	-517.8	-1154.5	-606.4	-1279.1	-368.7	-549	-239.9	-1016.5	-560.7	-315.1	-448.7	-203.2
cash-flows.row.common-stock-issued	-6.1	0	0	2347.3	2.3	6.3	0	0	637.5	0.5	1.5	604.5	2.6	2.1	5.4	672.4	9.6	5.9	196.3	0
cash-flows.row.common-stock-repurchased	-6.1	0	0	-2.1	-7.9	1706.1	0	1367.4	-119.7	1154.1	1884.6	1452.2	518	1114.6	0	733.2	1002.2	511.7	306.3	0
cash-flows.row.dividends-paid	-333.1	0	0	-101.4	-87.6	-64.5	-46.1	-50.7	-40.3	-72.5	-80.5	-80.5	-59.4	-59.4	0	-104.7	-88	-73.4	-37.4	-19.1
cash-flows.row.other-financing-activites	730.3	670.8	772	28.8	1598.3	1502.9	2204.5	1504.2	798.9	1679.9	64.5	16.5	1.4	13.8	828.8	-19.5	2	3.8	-3.2	273.6
cash-flows.row.net-cash-used-provided-by-financing-activities	64	-108.2	366.2	-72.5	-118.9	-267.7	70.7	86.1	878.3	453.4	1263.6	713.5	93.9	522.2	594.3	265	365.1	132.9	13.3	51.3
cash-flows.row.effect-of-forex-changes-on-cash	-53.7	2.6	34.6	2.5	-26	17.7	-26.9	-45	-18.7	-5.9	11.4	12.7	13.1	3.4	6.1	14.3	10.7	0	0	0
cash-flows.row.net-change-in-cash	7.5	-178.9	15	-60.9	173.1	19.7	-115.8	-434.4	216.4	290.2	21.8	274.4	-134.6	253.3	49	56.6	63.1	80.3	36.9	23.1
cash-flows.row.cash-at-end-of-period	753	745.5	924.5	909.5	970.4	797.3	777.6	893.4	1327.8	1111.4	821.3	799.5	525.1	659.6	406.4	386.6	330	267	186.7	149.8
cash-flows.row.cash-at-beginning-of-period	745.5	924.5	909.5	970.4	797.3	777.6	893.4	1327.8	1111.4	821.3	799.5	525.1	659.6	406.4	357.4	330	267	186.7	149.8	126.7
cash-flows.row.operating-cash-flow	-91	-144.4	-362.6	230.4	446.3	473.7	392.3	338.9	348.1	383	292.7	454.7	326.1	242.8	314.7	322.9	259.8	212.7	189	102.1
cash-flows.row.capital-expenditure	-72.4	-71.3	-110.7	-231.3	-154.3	-374.6	-479.1	-723.7	-836.6	-594.1	-998.4	-289.1	-586.6	-531.3	-757.2	-79.2	-170.8	-178	-60.3	-56.7
cash-flows.row.free-cash-flow	-163.5	-215.7	-473.3	-0.9	292	99	-86.8	-384.8	-488.4	-211.1	-705.6	165.6	-260.4	-288.5	-442.5	243.7	89	34.7	128.8	45.4

Kasumiaruande rida

Shangri-La Asia Limited tulud muutusid võrreldes eelmise perioodiga NaN%. 0069.HK brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	2141.8	1462.1	1241	1033.4	2431.2	2517.9	2189.8	2055.4	2122.6	2111.6	2081.1	2057.2	1912.1	1575.1	1230	1353.3	1219.2	1002.9	842	725.5	540.4
income-statement-row.row.cost-of-revenue	975	775.6	696.5	671.2	1108.6	1113.3	955.1	879.4	934	912.6	906.7	881.3	839.9	679.5	551.6	551.2	494	408.8	345.6	308.5	234.4
income-statement-row.row.gross-profit	1166.7	686.5	544.5	362.2	1322.6	1404.6	1234.7	1176	1188.6	1198.9	1174.3	1175.9	1072.2	895.6	678.4	802	725.3	594.1	496.4	417	306
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
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	19	3.2	-1.7	0	0.8	0	0	0.3	0.1	0.1	617.2	475	4.8	490.8	79.8	9.5	31.5	47.5	39.7
income-statement-row.row.operating-expenses	961.1	657	712.4	703.5	840	968.2	869.1	925.5	805.9	782.5	525.5	932.1	869.7	674.9	606.3	638.9	465.7	401.1	352.8	250	193.7
income-statement-row.row.cost-and-expenses	1936.1	1432.6	1408.9	1374.7	1948.7	2081.4	1824.2	1804.9	1740	1695.1	1432.2	1813.4	1709.7	1354.4	1157.9	1190.1	959.6	809.9	698.4	558.5	428.1
income-statement-row.row.interest-income	80.5	203.9	189.1	195.8	200.9	146	115.4	100.9	110.3	101.9	97.8	15.9	11.9	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	333.1	216.2	204	212.6	224.3	170.1	132.9	117.4	126.3	116.8	110.5	95.7	44	27.8	29.2	12.9	19.1	7.7	-14.9	-36.3	-30.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	65.4	-59.6	-12	-74.4	40.5	-18.7	53.9	-35.8	95.1	105.8	345.1	-70.9	-19.8	-27.8	-29.2	4.7	98.9	9.5	31.5	47.5	39.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	19	3.2	-1.7	0	0.8	0	0	0.3	0.1	0.1	617.2	475	4.8	490.8	79.8	9.5	31.5	47.5	39.7
income-statement-row.row.total-operating-expenses	65.4	-59.6	-12	-74.4	40.5	-18.7	53.9	-35.8	95.1	105.8	345.1	-70.9	-19.8	-27.8	-29.2	4.7	98.9	9.5	31.5	47.5	39.7
income-statement-row.row.interest-expense	333.1	216.2	204	212.6	224.3	170.1	132.9	117.4	126.3	116.8	110.5	95.7	44	27.8	29.2	12.9	19.1	7.7	-14.9	-36.3	-30.3
income-statement-row.row.depreciation-and-amortization	411.5	225.2	259.2	266.2	283.8	336.8	313.4	310	325.4	300.8	304.9	304.7	295.6	244	213.8	-85	144.1	-80.3	-44.7	17.5	23.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	214.7	-114.8	-345	-462.7	241.1	309.1	196.3	185.4	177.3	208.8	205.9	302	380.9	220.7	51.3	163.2	373.3	273.3	188.4	149.6	88.7
income-statement-row.row.income-before-tax	280.1	-174.4	-356.9	-537.1	281.7	290.4	250.2	149.6	272.3	314.6	551	484.2	361.1	372.8	297.5	252.9	453.1	282.8	219.8	197.1	128.4
income-statement-row.row.income-tax-expense	78.5	13	12.5	26.5	111.9	106.7	106.1	87.5	102.4	107.1	109.9	102	77.2	59.9	36.8	69.4	78.9	63.5	52.3	44.3	46.4
income-statement-row.row.net-income	184.1	-158.5	-290.6	-460.2	152.5	192.9	158	106.1	140.1	180.9	392.3	358.9	253	287.1	255.5	165.9	374.2	202.2	151	141.5	72.7