Assured Guaranty Ltd.

Sümbol: AGO

NYSE

78.42

USD

Turuhind täna

6.0486
P/E suhe
-0.0199
PEG suhe
4.35B
MRK Cap
0.01%
DIV tootlus

Assured Guaranty Ltd. (AGO) Finantsaruanded

Q: Mis on Assured Guaranty Ltd. (AGO) koguvara?

Assured Guaranty Ltd. (AGO) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Assured Guaranty Ltd. (AGO) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 877.726 M, mis on 0.264 % gowth. Kogu perioodi keskmine brutokasum on -2577.404 M, mis on -8.485 %. Keskmine brutokasumi suhtarv on 11.999 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 4.960 %, mis on võrdne 0.711 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Assured Guaranty Ltd. 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus -0.256. Käibevara valdkonnas on AGO aruandlusvaluutas 7872. Märkimisväärne osa neist varadest, täpsemalt 8065, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.004%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 8614, kui neid on, aruandlusvaluutas. See näitab erinevust -0.393% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 1694 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.011%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 5713 aruandlusvaluutas. Selle aspekti aastane muutus on 0.128%. Kontovõlad ja lühiajalised võlad on vastavalt 0 ja 16. Koguvõlg on 1694, netovõlg on 1597. Muud lühiajalised kohustused moodustavad 369, mis lisandub kohustuste kogusummale 1694. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
balance-sheet.row.cash-and-short-term-investments	32378	8065	8036	9547	9786	10291	10922	11445	10941	11189	11333	10799	11011	948.6	1138.8	1712.4	489.5	561	138.8	122	192.8	169.9	0	0	0
balance-sheet.row.short-term-investments	31941	7968	7929	9427	9624	10122	10818	11301	10823	11023	11258	10615	10873	734	1031.6	1668.3	477.2	552.9	134.1	115.8	175.8	137.5	0	0	0
balance-sheet.row.net-receivables	6711	1766	1555	2173	2363	2033	1394	1552	1033	928	958	1086	1520	1079.3	1167.6	1418.2	37.1	66.8	52.5	48.4	161	301.1	0	0	0
balance-sheet.row.inventory	-19378	-5872	-2923	-3602	-3487	-3605	-2227	-3522	-2696	-2012	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	14223	3913	2923	3602	3487	3605	2227	2279	1661	1421	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-current-assets	33934	7872	9591	11720	12149	12324	12316	11754	10939	11526	11295	10771	11200	11435676	10690081	10602265	510929	560986	138.8	125	192.8	471	0	0	0
balance-sheet.row.property-plant-equipment-net	10869	366	5493	5271	1913	572	10961	-101	-106	-114	-121	-124	-116	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill	-464	0	117	117	117	117	0	0	0	0	0	0	0	0	0	0	85.4	85.4	85.4	85.4	85.4	87.1	0	0	0
balance-sheet.row.intangible-assets	488	6	46	58	86	99	129	101	106	114	121	124	116	0	0	0	85.4	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	24	6	163	175	203	216	129	101	106	114	121	124	116	0	0	0	85.4	85.4	85.4	85.4	85.4	87.1	0	0	0
balance-sheet.row.long-term-investments	34733	8614	8648	9687	9920	10564	11387	12001	11699	12284	12660	13180	13561	10875.9	10446.9	10808.2	3631.3	3139.9	2465.1	2249.8	2140.9	2189.7	0	0	0
balance-sheet.row.tax-assets	-5719	-6172	114	195	217	254	297	98	497	276	260	688	721	770943	1223958	1158205	129118	147563	39.9	26.6	40.1	0	0	0	0
balance-sheet.row.other-non-current-assets	-30903	-2808	-114	-195	-217	-254	-11387	-12102	-11805	-12398	-12781	-13304	-13677	-10875.9	-10446.9	-10808.2	81700.3	82191.7	-2465.1	-2249.8	-2140.9	-2276.8	0	0	0
balance-sheet.row.total-non-current-assets	9004	6	14304	15133	12036	11352	11387	98	497	276	260	688	721	770943	1223958	1158205	214535	232980	125.3	112	125.5	2276.8	0	0	0
balance-sheet.row.other-assets	15175	4661	-7052	-8645	-8851	-9350	-10100	2581	2715	2742	3370	4828	5321	-12188527.5	-11893567.5	-11743876.6	-720908.3	-790165.6	2671.2	2439.4	2375.7	110.1	2769.9	2322.1	1913.7
balance-sheet.row.total-assets	58113	12539	16843	18208	15334	14326	13603	14433	14151	14544	14925	16287	17242	18091.5	20471.5	16593.4	4555.7	3800.4	2935.3	2676.5	2694	2857.9	2769.9	2322	1913.7
balance-sheet.row.account-payables	0	0	1	16	33	30	0	61	64	51	107	148	219	171	274.4	186.7	18	26.5	36	0	0	0	0	0	0
balance-sheet.row.short-term-debt	16	16	23	23	20	20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	127	9	0	43	0	0	0	0	0	0	5	44	0	0	93	0	0	0.6	7.2	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	6740	1694	1675	1673	1224	1235	1233	1292	1306	1300	1303	816	836	1038.3	1052.9	1066.5	347.2	197.4	197.4	197.3	197.4	75	0	150	0
Deferred Revenue Non Current	0	0	0	1445	907	964	6819	-923	-1098	-798	0	0	0	0	0	0	0	0	-237.3	817.6	969	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1589	369	273	846	1069	1031	1177	-61	-64	-51	-102	-104	-219	-171	92745.6	-186.7	-18	608.5	-28.8	0	0	0	0	0	0
balance-sheet.row.total-non-current-liabilities	6740	1694	11551	1673	1224	1235	7048	1292	1306	1300	9162	11128	836	1038302	16579728	917362	347.2	2133154	1277.4	1015	1166.4	1420.2	0	150	0
balance-sheet.row.other-liabilities	-1605	-385	-297	-928	-1122	-1081	-1177	6241	6277	7130	0	0	11193	-1025099.9	-16656075.3	-904475.4	2264.3	-2131655.2	0	1015	1166.4	1420.2	1512.7	1110.4	919.2
balance-sheet.row.capital-lease-obligations	81	81	93	113	99	112	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	6740	1694	11551	1673	1224	1235	7048	7594	7647	8481	9167	11172	12248	13373.1	16672.7	13073.3	2629.5	2133.8	1284.6	1015	1166.4	1420.2	1512.7	1260.4	919.2
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	0	0	0
balance-sheet.row.common-stock	4	1	1	1	1	1	1	1	1	1	2	2	2	1.8	1.8	1.8	0.9	0.8	0.7	0.7	0.8	16.4	0	0	0
balance-sheet.row.retained-earnings	23255	6070	5577	5990	6143	6295	6374	5892	5289	4478	3494	2482	1749	1774.8	1098.9	789.9	638.1	585.3	896.9	747.7	568.3	390	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-1802	-359	-515	300	498	342	93	372	149	237	370	160	515	367.5	110.6	141.8	2.9	56.6	41.9	45.8	79	81.2	89	43.3	42.3
balance-sheet.row.other-total-stockholders-equity	4	1	1	1	1	1	87	574	1065	1347	1892	2471	2728	2574.3	2587.4	2587	1284.3	1023.9	711.3	867.2	879.6	950	1168.2	1018.3	952.2
balance-sheet.row.total-stockholders-equity	21461	5713	5064	6292	6643	6639	6555	6839	6504	6063	5758	5115	4994	4718.4	3798.8	3520.5	1926.2	1666.6	1650.8	1661.5	1527.6	1437.6	1257.2	1061.6	994.5
balance-sheet.row.total-liabilities-and-stockholders-equity	58113	12539	16843	18208	15334	14326	13603	14433	14151	14544	14925	16287	17242	18091.5	20471.5	16593.4	4555.7	3800.4	2935.3	2676.5	2694	2857.9	2769.9	2322	1913.7
balance-sheet.row.minority-interest	475	52	228	208	62	13	0	0	0	0	0	0	0	0	0	-0.4	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	21936	5765	5292	6500	6705	6652	6555	6839	6504	6063	5758	5115	4994	4718.4	3798.8	3520.1	1926.2	1666.6	1650.8	1661.5	1527.6	1437.6	1257.2	1061.6	994.5
balance-sheet.row.total-liabilities-and-total-equity	58113	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	36613	9443	8781	9868	10134	10682	11442	12097	11874	12534	12854	13444	13914	11567.7	11322.8	11300.7	3778.3	3139.9	2465.1	2249.8	2140.9	2189.7	0	0	0
balance-sheet.row.total-debt	6740	1694	1675	1673	1224	1235	1233	1292	1306	1300	1303	816	836	1038.3	1052.9	1066.5	347.2	197.4	197.4	197.3	197.4	75	0	150	0
balance-sheet.row.net-debt	6303	1597	1568	1553	1062	1066	1129	1148	1188	1134	1228	632	698	823.8	945.8	1022.4	334.9	189.4	192.6	191.2	180.4	42.6	0	150	0

Rahavoogude aruanne

Assured Guaranty Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 1.188 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 341, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 286000000.000. See on -0.836 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 2, 172, -497, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -67 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -248, 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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	739	761	137	419	368	401	521	730	881	1056	1088	808	110	775.6	548.9	96	68.9	-303.3	159.7	188.4	182.8	214.5
cash-flows.row.depreciation-and-amortization	2	2	11	12	13	-35	-31	-46	-34	-25	-16	-8	4	18256	46338	21997	2397	2.6	6.1	7	8.8	9.1
cash-flows.row.deferred-income-tax	286	-156	-3	-38	58	65	74	250	19	300	347	177	-35	385.7	111.8	-180.4	43.1	-172.1	11.6	-4.3	34.4	12.8
cash-flows.row.stock-based-compensation	36	-2	39	27	25	35	31	-191	-260	-943	-706	-150	512	-18219.8	-46289.7	-21942.3	-2324.8	2.6	6.1	7	8.8	0
cash-flows.row.change-in-working-capital	-324	-136	-1324	2	-342	-700	-165	-284	-720	-471	-185	-554	-678	55.7	-741.1	-142	307.2	135.1	143.3	-22.8	94.7	104.8
cash-flows.row.account-receivables	-157	-157	74	0	-102	-388	-6	-69	128	-8	108	86	48	138.5	376.5	148.4	12.1	-28.2	-5.1	25.7	133.9	48.3
cash-flows.row.inventory	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.account-payables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-18.8	85.2	-59.1	-8.3	36.9
cash-flows.row.other-working-capital	-167	21	-1398	2	-240	-312	-159	-215	-848	-463	-293	-640	-726	-82.7	-1117.6	-290.4	295.2	182	63.2	10.6	-30.9	19.6
cash-flows.row.other-non-cash-items	8	-8	-1339	-2359	-975	-275	32	-26	-27	31	49	-29	-78	-577.7	136.1	450.9	-64.5	720.9	-65.2	0.4	-374.2	-141.2
cash-flows.row.net-cash-provided-by-operating-activities	461	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	0	0	25	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-62.1	0
cash-flows.row.acquisitions-net	-4	-198	-25	-79	-19	-233	0	95	-435	-800	0	0	-91	0	0	-459	0	0	0	0	39.8	0
cash-flows.row.purchases-of-investments	-1611	-1428	-459	-1646	-1465	-1725	-2208	-2552	-1646	-2577	-2801	-1973	-1649	-2308.1	-2461.7	-2684.8	-1272	-1451	-883.2	-956.8	-813.5	-902.9
cash-flows.row.sales-maturities-of-investments	1729	1740	2118	1692	2188	2940	2372	2596	2537	3902	2286	1912	2046	2090.4	2695.2	1737.2	622.4	786.6	864.5	803.3	796	753.9
cash-flows.row.other-investing-activites	172	172	81	56	84	187	133	206	620	469	419	742	637	779	443.8	9.3	0	0	-209.8	0	62.1	3.7
cash-flows.row.net-cash-used-for-investing-activites	286	286	1740	23	788	1169	297	345	1076	994	-96	681	943	561.3	677.3	-1397.2	-649.6	-664.4	-228.5	-153.6	22.3	-145.3
cash-flows.row.debt-repayment	-312	-497	-1171	-2981	-232	-310	-101	-30	-2	-4	-19	-27	-209	-22.1	-20.9	-14.8	0	0	0	0	-200	0
cash-flows.row.common-stock-issued	22	341	0	0	972	482	0	5	10	-2	496	-1	173	0	0	1190.1	249.4	304.6	0.5	0.4	197.3	0
cash-flows.row.common-stock-repurchased	-199	-199	-500	-496	-446	-500	-513	-514	-306	-555	-590	-264	-24	-23.3	-10.5	-3.7	0	-9.3	-171.1	-19	-6	0
cash-flows.row.dividends-paid	-67	-67	-64	-66	-69	-74	-71	-70	-69	-72	-76	-75	-69	-33	-33.2	-22.3	-16	-11	-10.5	-9	-4.6	-35
cash-flows.row.other-financing-activites	-114	-248	2347	5503	-42	-182	-110	-157	-611	-214	-396	-511	-727	-1054.5	-652.9	-0.7	-4	-2.8	146	-4.3	19.3	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-670	-670	612	1960	183	-584	-795	-766	-978	-847	-585	-878	-856	-1133	-717.4	1148.6	229.3	281.4	-35.1	-31.9	6.1	-35
cash-flows.row.effect-of-forex-changes-on-cash	2	2	-8	-2	-3	3	-4	5	-5	-4	-5	-1	1	2.1	-0.8	1.3	-2.5	0.4	0.5	-1.1	0.8	3.2
cash-flows.row.net-change-in-cash	-41	79	-135	44	115	79	-40	17	-48	91	-109	46	-77	106.2	63	31.8	4.3	3.3	-1.4	-10.8	-15.4	22.9
cash-flows.row.cash-at-end-of-period	519	286	207	342	298	183	104	144	118	166	75	184	138	214.5	107.2	44.1	12.3	8	4.8	6.2	17	32.4
cash-flows.row.cash-at-beginning-of-period	560	207	342	298	183	104	144	127	166	75	184	138	215	108.4	44.1	12.3	8	4.8	6.2	17	32.4	9.4
cash-flows.row.operating-cash-flow	461	461	-2479	-1937	-853	-509	462	433	-141	-52	577	244	-165	675.6	104	279.2	427	385.9	261.6	175.8	-44.6	200
cash-flows.row.capital-expenditure	0	0	25	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-62.1	0
cash-flows.row.free-cash-flow	461	461	-2454	-1937	-853	-509	462	433	-141	-52	577	244	-165	675.6	104	279.2	427	385.9	261.6	175.8	-106.7	200

Kasumiaruande rida

Assured Guaranty Ltd. tulud muutusid võrreldes eelmise perioodiga 0.484%. AGO brutokasum on teatatud 798. Ettevõtte tegevuskulud on -510, mille muutus võrreldes eelmise aastaga on 62.420%. Kulud amortisatsioonikulud on 2, mis on -0.846% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud -510, mis näitab 62.420% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 2.182% kasvu võrreldes eelmise aastaga. Tegevustulu on 646, mis näitab 2.182% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 4.960%. Eelmise aasta puhaskasum oli 739.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000
income-statement-row.row.total-revenue	1221	1015	684	698	1084	921	988	1651	1380	1955	1739	1262	763	1819.3	1401.3	1182.3	498.6	-299.3	322.1	294.5	347.9	512.3	302	294.5	249.9
income-statement-row.row.cost-of-revenue	170	217	167	179	197	125	248	244	245	231	220	218	212	193	211.5	90.6	0	79866	0	59	0	0	0	0	0
income-statement-row.row.gross-profit	1051	798	517	519	887	796	740	1407	1135	1724	1519	1044	551	1626.3	1189.8	1091.7	498.6	-80165.3	322.1	235.5	347.9	512.3	302	294.5	249.9
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	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	251	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-638	-510	-572	-502	-980	-639	-314	-319	-16	-192	104	98	-327	-492.7	-454.7	-894.9	83.5	79725.8	0.1	7.6	0.1	-260.4	-229.4	-219.2	-131.8
income-statement-row.row.operating-expenses	-307	-510	-314	-272	-752	-461	-314	-319	-16	-192	104	98	-327	-492.7	-454.7	-894.9	83.5	79725.8	0.1	7.6	0.1	-260.4	-229.4	-219.2	-131.8
income-statement-row.row.cost-and-expenses	298	347	536	221	671	457	408	660	363	524	208	120	631	784.9	765.8	763.6	440.9	163.7	132.1	64.9	114.6	266.1	218.8	184.4	131.8
income-statement-row.row.interest-income	67	0	81	204	231	89	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	90	90	81	87	85	89	94	97	102	101	92	82	92	99.1	99.6	62.8	23.3	23.5	13.8	13.5	10.7	5.7	10.6	11.5	11.5
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	199	61	-55	51	81	4	-38	394	39	37	14	-10	108	491.1	14.7	61.2	74.6	0.5	0.4	-3.3	53.3	1.2	3.7	-98.5	2.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-638	-510	-572	-502	-980	-639	-314	-319	-16	-192	104	98	-327	-492.7	-454.7	-894.9	83.5	79725.8	0.1	7.6	0.1	-260.4	-229.4	-219.2	-131.8
income-statement-row.row.total-operating-expenses	199	61	-55	51	81	4	-38	394	39	37	14	-10	108	491.1	14.7	61.2	74.6	0.5	0.4	-3.3	53.3	1.2	3.7	-98.5	2.5
income-statement-row.row.interest-expense	90	90	81	87	85	89	94	97	102	101	92	82	92	99.1	99.6	62.8	23.3	23.5	13.8	13.5	10.7	5.7	10.6	11.5	11.5
income-statement-row.row.depreciation-and-amortization	-505	2	13	12	13	3	-744	-986	-837	-1333	-1644	82	-202	0	0	0	0	2.6	6.1	7	8.8	9.1	0	0	-13.4
income-statement-row.row.ebitda-caps	890	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	612	646	203	426	332	460	674	1088	1119	1532	1623	1142	224	1133.6	735.1	196.8	135.6	-439.5	203.7	243.1	244.1	251.9	72.6	75.3	118.1
income-statement-row.row.income-before-tax	647	668	148	477	413	464	580	991	1017	1431	1531	1142	132	1034.5	635.5	418.7	57.7	-463	190	229.6	233.3	246.2	83.2	110.1	118.1
income-statement-row.row.income-tax-expense	-93	-93	11	58	45	63	59	261	136	375	443	334	22	258.8	86.6	102	-16.8	-159.8	30.2	41.2	50.5	31.7	-10.6	46.3	27.4
income-statement-row.row.net-income	739	739	124	389	362	402	521	730	881	1056	1088	808	110	775.6	548.9	97.2	68.9	-303.3	159.7	188.4	182.8	214.5	72.6	63.8	93.2