Organization of Football Prognostics S.A.

Sümbol: GRKZF

PNK

17.75

USD

Turuhind täna

14.8115
P/E suhe
-1.6924
PEG suhe
6.50B
MRK Cap
0.18%
DIV tootlus

Organization of Football Prognostics S.A. (GRKZF) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Organization of Football Prognostics S.A. (GRKZF) 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 Organization of Football Prognostics S.A. 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	2002
balance-sheet.row.cash-and-short-term-investments	490.9	728.1	864	511.5	637.1	191.5	246.1	271	300.7	291.5	242	367.6	195.9	666	699.6	706.4	492.9	384.1	437	423.6	294.8	35.9
balance-sheet.row.short-term-investments	3.6	3.6	3.6	4.6	3.3	-48.1	0	0	0	0	0	0	0	8.5	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	146.2	102.1	90.9	70.8	165.6	179.1	186.4	0	85	114.9	0	0	51.7	44.6	35.5	69.3	36.8	150.2	84.7	120.3	43.2	34.4
balance-sheet.row.inventory	5.1	5.6	4.7	6.2	7	10.7	7.9	12.5	4.2	3	0.9	0.7	0.5	0.4	1.2	1.3	0.7	0.6	0.4	0.5	0.5	0.4
balance-sheet.row.other-current-assets	37.6	182.3	48	40.6	60.2	0	0	0	0	0	0	0	36.8	180.9	194.1	224.9	155.1	136.6	149.4	144.1	134.4	399.9
balance-sheet.row.total-current-assets	679.8	1018	1007.5	629.1	869.9	381.2	440.4	437.4	389.9	409.4	297	516.6	284.9	891.8	930.4	1001.9	685.5	671.5	671.5	688.4	472.9	470.7
balance-sheet.row.property-plant-equipment-net	70.3	88.9	105.6	127.5	162.3	111.5	109.3	67.6	56.2	44.2	49.3	81.1	89.6	87	85.6	97.7	108.1	34.1	36	40.4	25.2	17.5
balance-sheet.row.goodwill	342.7	342.7	342.7	483.8	30.3	34.3	54.7	14.2	14.2	15	8.4	8.4	0	8.4	8.4	8.4	7.7	13.6	13.6	21.2	23.6	0
balance-sheet.row.intangible-assets	930.5	1021.3	1133.3	980.2	1065.7	1122.9	1163.9	1216.9	1223	1267.2	1103.2	1105.9	0	200.1	224.9	253.3	336.4	222.4	227.7	244.7	261.1	27.7
balance-sheet.row.goodwill-and-intangible-assets	1273.2	1364	1476	1464.1	1096	1157.2	1218.5	1231	1237.2	1282.3	1111.6	1114.3	1110.1	208.6	233.3	261.7	344.1	236	241.3	265.9	284.7	27.7
balance-sheet.row.long-term-investments	22.4	3.8	4.5	3.5	57.5	98.1	23.4	19.4	15.6	0	137.8	14.9	5.2	1.6	17.6	2.8	1.6	-36	-41.4	-46.9	0	8.6
balance-sheet.row.tax-assets	14.9	35.7	30.5	35.5	19.9	1.9	5.2	12.2	9.8	0	4.3	2.8	3	8.6	21.3	22.1	11.9	1.9	5.4	6.5	19.6	5.1
balance-sheet.row.other-non-current-assets	39.5	60.9	78.3	60.6	34.3	0	23.5	19.5	15.7	15	139	16.1	16.6	23.1	32.2	18.1	17.3	16.5	11.5	11.9	10.6	257.6
balance-sheet.row.total-non-current-assets	1420.3	1553.2	1695	1691.1	1370.1	1368.7	1356.5	1330.3	1318.9	1341.5	1304.3	1214.2	1219.3	328.9	372.4	399.6	481.4	288.5	294.2	324.7	340.1	308
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	0
balance-sheet.row.total-assets	2100.1	2571.3	2702.5	2320.2	2239.9	1749.9	1796.9	1767.7	1708.8	1750.8	1601.3	1730.8	1504.2	1220.7	1302.8	1401.5	1166.9	959.9	965.7	1013	813	778.6
balance-sheet.row.account-payables	201.5	181.7	168.2	149.4	184.1	164.5	161.7	138.8	115.8	154.9	63.6	53.6	86.9	94.5	145.3	147.1	125.7	136.8	130.5	106.1	102.5	93.9
balance-sheet.row.short-term-debt	80.5	289.5	62.5	40.7	13.9	0.2	169.2	118.7	32.1	0	165.8	85.3	41.5	0.3	32.4	53.5	61.4	0	15.1	21.6	0	0
balance-sheet.row.tax-payables	119	117.2	60.7	27.8	1.8	73.1	89.8	71.7	129.9	178.2	121.3	35	9.5	306	397.6	379	237.3	242.6	281.2	340.8	166.8	11.3
balance-sheet.row.long-term-debt-total	586.6	546	1035.2	1057.9	1103.2	650.3	513.1	263	115	0	0	166.1	251.4	1.1	0	32.4	84.4	0	10.2	25.3	83.7	122.7
Deferred Revenue Non Current	19.5	2.8	13.6	14.9	11.5	0	0	0	0	0	63.2	81	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	189.3	216.8	280.2	148.2	123.1	31.5	151.2	132.7	177.1	302	170.9	165	61.2	352.7	429.9	428.5	289.8	279.6	296.9	356.8	205	155
balance-sheet.row.total-non-current-liabilities	735	676.4	1181.7	1199.3	1141.6	695.4	556.7	305.3	181	59.1	75.6	261.6	425.1	76.5	76.7	93.9	120.9	25.8	39.8	54	223.8	173.4
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	0
balance-sheet.row.capital-lease-obligations	19.5	47.1	51	57.7	64.8	0	0	0	0	0	0.4	0.8	8.8	1.4	32.4	85.9	145.8	0	0	0	0	0
balance-sheet.row.total-liab	1325.3	1495.9	1753.1	1565.3	1468	990.4	1038.7	695.4	506	516	476	565.5	614.7	524.1	684.4	723	597.8	442.2	482.4	538.4	531.3	422.3
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
balance-sheet.row.common-stock	111	109	105.9	102.4	96.5	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7	95.7
balance-sheet.row.retained-earnings	530.3	745.1	437.8	399.5	616	608.4	595.1	914.6	1020.1	1023.5	970	1025.6	749.8	557.1	478.9	92.6	65.9	49.5	43.7	197.9	5.5	12.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	37	36.3	35.5	66.7	31.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	62.3	152.3	331.7	171	9.8	18.7	24	25	46.1	48.5	59.6	44.1	44	43.8	43.8	490.3	407.4	372.4	343.7	180.9	180	248
balance-sheet.row.total-stockholders-equity	740.7	1042.8	910.9	739.6	753.8	722.8	714.8	1035.3	1161.8	1167.7	1125.3	1165.3	889.5	696.6	618.4	678.6	569	517.6	483.2	474.5	281.2	356.3
balance-sheet.row.total-liabilities-and-stockholders-equity	2100.1	2571.3	2702.5	2320.2	2239.9	1749.9	1796.9	1767.7	1708.8	1750.8	1601.3	1730.8	1504.2	1220.7	1302.8	1401.5	1166.9	959.9	965.7	1013	813	778.6
balance-sheet.row.minority-interest	34.1	32.7	38.5	15.3	18.1	36.8	43.4	37	41	67.2	0	0	0	0	0	0	0.1	0.1	0.1	0.2	0.3	0
balance-sheet.row.total-equity	774.8	1075.4	949.4	754.9	771.9	759.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	26	3.6	8.2	8.1	60.8	50.1	0	12.2	11.2	9.7	129.6	1.2	4.1	10.1	14.2	2.8	1.6	1.1	0.9	1.2	0	0
balance-sheet.row.total-debt	686.6	835.5	1097.6	1098.6	1117.1	650.5	682.3	381.7	147.1	0	165.9	251.4	292.9	1.4	32.4	85.9	145.8	0	25.3	46.9	83.7	122.7
balance-sheet.row.net-debt	199.3	111.1	237.3	591.7	483.3	459	436.2	110.7	-153.6	-291.5	-76.2	-116.2	97	-656	-667.2	-620.5	-347	-384.1	-411.7	-376.6	-211.1	86.8

Rahavoogude aruanne

Organization of Football Prognostics S.A. 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	408.3	723.3	357.3	216.9	269.2	215.9	193.2	236.9	299.6	305.6	187.8	638.2	699.7	889.5	946.9	994	776.6	725.5	693.4	784.8	0	0
cash-flows.row.depreciation-and-amortization	133.5	133.7	144.8	115.7	107.7	96.8	89.1	58.3	59.3	50.3	44.1	43.9	43.8	39.7	43	96.9	47.9	25.6	31.2	29.1	0	0
cash-flows.row.deferred-income-tax	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.stock-based-compensation	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.change-in-working-capital	-17.3	40.7	21.1	-34.8	-16.5	-25	-9.3	-71.9	-41	6	79.8	-27.9	5.8	-109	14	-19.7	96.9	-36.1	63.8	-158.1	0	0
cash-flows.row.account-receivables	-5.4	-15	-53.1	37.9	-34.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0.5	-0.9	1.3	0.2	2.5	-2.7	5.2	0.8	-1.2	-0.7	-0.2	-0.2	0	0.7	0.1	-0.6	-0.1	-0.2	0.1	0.1	0	0
cash-flows.row.account-payables	-12.3	56.6	73	-73	15.1	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	-22.2	-14.4	-72.7	-39.8	6.7	79.9	-27.7	5.8	-109.7	13.8	-19.1	97	-35.9	63.8	-158.1	0	0
cash-flows.row.other-non-cash-items	13.6	-237.9	-29.8	-111.4	-81	-34.6	-28.2	-129	-119.5	-78.4	-37.7	-89.5	-292.5	-365.4	-315.1	-214.6	-217	-262.1	-306.8	-167	0	0
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	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-29.7	-22.8	-24.2	-18.9	-34.8	-52.1	-96.3	-42.9	-39.6	-15.8	-109.4	-34.1	-869.9	-14.7	-2.8	-4.6	-80.2	-18.2	-9.5	-5.3	-15.7	-41.8
cash-flows.row.acquisitions-net	110.9	-32.2	-18.2	-90.2	-22	-48	-31.6	-0.7	-1.1	-7.3	-128.6	0	0	0	-11.5	0	0	0	0	0	-15.2	0
cash-flows.row.purchases-of-investments	-0.5	0	0	4.7	-0.5	0	0	0	0	0	0	0	0	-8.7	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	1	5.3	25.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	1.3	1.8	2.3	20.5	-17.7	-9.2	-34.6	-27.4	-10	43.8	4.3	-106.1	-819.2	20.6	26.7	36.8	-59.3	9.5	11.6	-3.9	-4.2	-29.1
cash-flows.row.net-cash-used-for-investing-activites	82.1	-53.2	-39.1	-78.5	-49	-109.3	-123.8	-52.3	-39.1	27.9	-130.2	-117.2	-839.5	-1.6	13.1	34.5	-61.4	-8.7	2.1	-9.3	-33.3	-31
cash-flows.row.debt-repayment	-129.7	-262.3	-450.3	-508.1	-50.1	-290.8	-46	-42.1	0	-266.8	-87	-36.3	-6.2	0	0	0	0	-25.3	-21.6	-36.8	0	0
cash-flows.row.common-stock-issued	-192.2	-319.6	-0.2	-0.1	-0.1	258.1	345.1	276.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-194.5	319.6	0.2	0.1	0.1	-5.5	-1.6	-4.7	-2.7	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-515.2	-141.4	-91	-214.7	-168.4	-130.7	-446.1	-292.8	-277.3	-79.8	-181.8	-229.8	-344.8	-462.5	-655.1	-617.5	-524.5	-471.7	-448.8	-314	-307	-137.1
cash-flows.row.other-financing-activites	-9.3	-338.8	440.5	488	440.1	-29.6	345.1	269.5	124.9	84.6	-0.4	-9.8	272.2	-32.8	-53.5	-59.9	-9.8	0	0	0	-39	-40.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-857.3	-742.5	-100.8	-234.8	221.5	-198.4	-148.6	-70.2	-155.1	-262	-269.2	-275.9	-78.8	-495.3	-708.6	-677.4	-534.3	-497	-470.4	-350.8	-346	-177.3
cash-flows.row.effect-of-forex-changes-on-cash	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.net-change-in-cash	-237.1	-135.9	353.5	-126.9	451.8	-54.6	-27.4	-28.2	4.3	49.5	-125.5	171.7	-461.6	-42.1	-6.8	213.5	108.7	-52.9	13.4	128.8	-64.3	-12.7
cash-flows.row.cash-at-end-of-period	487.3	724.4	860.4	506.9	633.8	191.5	246.1	273.5	301.7	291.5	242	367.6	195.9	657.5	699.6	706.4	492.9	384.1	437	423.6	294.8	359.1
cash-flows.row.cash-at-beginning-of-period	724.4	860.4	506.9	633.8	182	246.1	273.5	301.7	297.4	242	367.6	195.9	657.5	699.6	706.4	492.9	384.1	437	423.6	294.8	359.1	371.8
cash-flows.row.operating-cash-flow	538.1	659.8	493.4	186.4	279.3	253.1	244.9	94.3	198.4	283.5	273.9	564.7	456.7	454.8	688.7	856.5	704.4	452.9	481.6	488.8	315	195.6
cash-flows.row.capital-expenditure	-29.7	-22.8	-24.2	-18.9	-34.8	-52.1	-96.3	-42.9	-39.6	-15.8	-109.4	-34.1	-869.9	-14.7	-2.8	-4.6	-80.2	-18.2	-9.5	-5.3	-15.7	-41.8
cash-flows.row.free-cash-flow	508.4	637	469.2	167.5	244.6	201	148.6	51.4	158.8	267.7	164.5	530.6	-413.2	440.1	685.9	851.9	624.2	434.7	472.2	483.5	299.4	153.9

Kasumiaruande rida

Organization of Football Prognostics S.A. tulud muutusid võrreldes eelmise perioodiga NaN%. GRKZF 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	2002
income-statement-row.row.total-revenue	1125.4	1333.4	1043.9	737.3	1086.2	1039.9	972.9	573	625.4	1002	874.5	1302.1	1413.4	5140	5440.9	5519.6	5065.8	4633.4	3695.2	3177.2	2281.9	1973.9
income-statement-row.row.cost-of-revenue	529.4	223.3	438	316.1	464.1	531.4	413.9	93.4	0	578	528.2	529.1	562.9	4104	4311.3	4363.7	4043.9	3736.8	2854.6	2461.2	1762.9	1530.3
income-statement-row.row.gross-profit	596	1110.1	605.8	421.2	622.1	508.5	559	479.6	625.4	423.9	346.4	773	850.6	1036	1129.7	1155.9	1021.9	896.7	840.7	716	519.1	443.7
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	232.6	242.5	1.3	0.3	0	0	0	0	0	0.5	0.5	0.7	-5.5	-3	0	0	0	1	1.4	1.6	0	0
income-statement-row.row.operating-expenses	26.1	521.3	204.1	310.1	327.2	269.2	344.4	230.4	322.6	128.2	149.5	143.5	160.1	164.4	205.8	196	255	183.7	153	-62.1	155.7	127.8
income-statement-row.row.cost-and-expenses	555.5	744.5	642.1	626.2	791.3	800.6	758.4	323.8	322.6	706.2	677.7	672.6	722.9	4268.4	4517.1	4559.7	4298.9	3920.5	3007.6	2399.1	1918.5	1658
income-statement-row.row.interest-income	11.4	0.9	2.3	10.3	3.1	1.1	2	1.5	1.5	3.4	13.7	13.3	24.1	25.1	0	0	0	13.9	12.2	9.5	0	0
income-statement-row.row.interest-expense	40.9	41	45.9	43.8	30.2	23.9	22.5	15.7	4.7	1.1	0.1	2.1	8.9	2.8	0	0	0	0.9	1.5	2.6	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.2	-40.1	-43.6	-33.5	-27.1	-23.4	-21.3	-12.3	-3.2	9.4	10.2	8.4	9.3	18	23.1	34.1	14.5	12.9	10.8	6.9	3.8	5.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	232.6	242.5	1.3	0.3	0	0	0	0	0	0.5	0.5	0.7	-5.5	-3	0	0	0	1	1.4	1.6	0	0
income-statement-row.row.total-operating-expenses	0.2	-40.1	-43.6	-33.5	-27.1	-23.4	-21.3	-12.3	-3.2	9.4	10.2	8.4	9.3	18	23.1	34.1	14.5	12.9	10.8	6.9	3.8	5.5
income-statement-row.row.interest-expense	40.9	41	45.9	43.8	30.2	23.9	22.5	15.7	4.7	1.1	0.1	2.1	8.9	2.8	0	0	0	0.9	1.5	2.6	0	0
income-statement-row.row.depreciation-and-amortization	133.5	133.7	144.8	115.7	107.7	96.8	89.1	58.3	59.3	50.3	44.1	43.9	43.8	39.7	43	96.9	47.9	25.6	31.2	29.1	0	0
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	569.9	763.3	400.8	250.4	296.3	239.3	214.6	249.3	302.8	296.2	177.6	629.9	690.5	871.6	923.8	959.9	762.1	712.6	682.7	777.8	363.4	315.9
income-statement-row.row.income-before-tax	570.1	723.3	357.3	216.9	269.2	215.9	193.2	236.9	299.6	305.6	187.8	638.2	699.7	889.5	946.9	994	776.6	725.5	693.4	784.8	367.1	321.4
income-statement-row.row.income-tax-expense	156	127.2	96.4	17.6	67.1	70.6	61.6	64.1	89.7	106.4	46.6	132.7	162.3	313.7	353.1	265.5	205.2	215.7	235.1	279.2	132	115.3
income-statement-row.row.net-income	408.3	592.3	259.4	205.2	202.4	143.3	126.2	170.2	210.7	195	141.1	505.5	537.5	575.8	593.8	728.5	571.4	509.8	458.3	505.6	235.1	206.1