Andritz AG

シンボルマーク: ADRZY

PNK

10.97

USD

今日の市場価格

1.9793
PER（株価収益率
0.0430
PEGレシオ
5.44B
MRK キャップ
0.06%
DIV利回り

Andritz AG (ADRZY) 財務諸表

Q: Andritz AGADRZY 総資産とは何ですか？

Andritz AG (ADRZY) 総資産は .

Q: 企業のフリーキャッシュフローとは？

フリーキャッシュフローは .

Download

年次四半期

リニア対数

チャート上ではのダイナミクスにおけるデフォルトの数値を見ることができる。Andritz AG (ADRZY). 会社の収益は NaN M の平均を示し、これは NaN % の成長率です。全期間の平均売上総利益は NaN M であり、NaN % である。平均売上総利益率は NaN % である。昨年度の純利益成長率はNaN % で, NaN % % に等しい。に等しい.,

年次四半期

10Y 20Y 30Y 40Y

貸借対照表

Andritz AGの財政の軌跡に飛び込むと、平均的な資産の伸びが観察される。この率は、興味深いことに、であり、会社の最高と最低の両方を反映している。前期比で比較すると、この数字はに調整される。過去1年間を振り返ってみると、総資産の変動は NaN となる. 総株主資本によって示される株主価値は、報告通貨でのNaN で評価される。この面の前年比変化はNaN% である.

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	1772.2	2030.9	1757.7	1644.3	1504.8	1184.7	1637.3	1407.1	1359.4	1611.6	1387	1818.3	1615	1594.7	709.5	558.4	598.8	710.2	494	369.9	120.9	188.1
balance-sheet.row.short-term-investments	265.1	728.9	670.7	486.3	304	326	565.8	110.8	103.6	154.3	159.1	325.5	445.2	406.7	0	0	101.9	39.6	75.3	95.9	0	0
balance-sheet.row.net-receivables	2343	2149.2	1888	1631.4	1696.2	0	1406.7	1414.5	1197.5	1206.4	1150	1129.9	1042	868.1	656.1	0	0	0	-75.3	251.3	281.4	231.6
balance-sheet.row.inventory	1165.3	1135.5	905	761.2	842.4	869.3	761	736.9	665.4	693.2	673.8	405.3	411.7	334.9	319.9	0	250.6	213.7	198.8	140	107.7	113.2
balance-sheet.row.other-current-assets	601.7	2754.2	536.9	378.8	347.3	2235.1	599.5	726.3	711.1	476.5	509.5	320.7	290.5	339.9	854.6	1166.9	1017.4	847.4	459.8	116	177.8	84
balance-sheet.row.total-current-assets	5882.2	5920.6	5087.6	4559.2	4528.6	4289.1	4404.5	4284.9	3933.3	3987.8	3720.2	3674.2	3359.3	3137.5	2540.1	2321.6	1866.9	1771.3	1077.4	877.1	687.8	617
balance-sheet.row.property-plant-equipment-net	1247.5	1213.8	1170.7	1170.1	1295.2	1132.1	762.3	786.7	715.4	715.3	673.5	494.2	433.4	408	346	327.7	260.2	237.1	140.5	125.4	127.2	120.7
balance-sheet.row.goodwill	826.3	787	778.3	760	776.9	784.6	547.6	563.4	528.5	538.5	530.1	317.8	284.7	255.1	219.9	0	233.2	226	124	229.4	122.8	133.7
balance-sheet.row.intangible-assets	142.8	160.1	190.9	223.8	309.2	372.9	160.7	201.3	203.4	242.6	309.5	101.1	77.2	62	44.2	0	40.3	47.7	5.4	-114.8	4.9	5.7
balance-sheet.row.goodwill-and-intangible-assets	969.1	947.1	969.2	983.8	1086.1	1157.5	708.3	764.7	731.9	781.1	839.5	418.9	362	317.1	264.1	0	273.5	273.6	129.4	114.6	127.7	139.3
balance-sheet.row.long-term-investments	-178.9	-643.3	-554	-396.4	-190	-266	-468.9	-23.3	-13	-128.1	-133.5	-132.6	-195.8	-364.6	0	0	-62.1	-0.6	-59.1	-81.5	0	0
balance-sheet.row.tax-assets	211.7	239.7	241.9	207.8	179.5	167.2	152.6	187.5	183.3	212.4	200.3	121.6	107.2	91.7	89.2	76.2	57	59	21.8	21.9	18.9	17.7
balance-sheet.row.other-non-current-assets	365.7	813.9	757.4	532.2	334.7	438.7	706.5	198.1	227.2	399.2	271.3	584.7	500.6	446	69.9	360.8	112.1	45.7	81.2	95.9	5.4	15.1
balance-sheet.row.total-non-current-assets	2615.1	2571.2	2585.2	2497.5	2705.5	2629.5	1860.8	1913.7	1844.7	1979.8	1851.2	1486.7	1207.3	898.2	769.2	764.7	640.6	614.8	313.9	276.3	279.1	292.8
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	8497.3	8491.8	7672.8	7056.7	7234.1	6918.6	6265.3	6198.6	5778	5967.6	5571.4	5161	4566.6	4035.8	3309.3	3086.3	2507.5	2386.1	1391.3	1153.4	966.9	909.9
balance-sheet.row.account-payables	1022.9	983	811.1	749.7	668.9	604.2	461.2	499.7	478.5	493.4	453.2	420.4	438.6	305.3	260.3	306.3	314	340.7	151.4	133	104.6	84.1
balance-sheet.row.short-term-debt	477.8	298.2	120.5	143.5	178.8	464.9	82	80.3	28.5	227.5	64	239.8	59.5	40.4	31.5	36.9	130.7	25.5	3.7	11.6	11.6	4.3
balance-sheet.row.tax-payables	75.1	105.8	103.3	65.2	37.8	54	71.5	101.1	24.9	46.5	39.6	50.7	46	46	34.8	34.6	35.8	28.9	31.5	10.4	16.7	8.3
balance-sheet.row.long-term-debt-total	664.8	990.1	1247.4	1389.5	1440.8	947.7	791.8	496.6	454.8	429.5	570.5	550.8	376.8	400.2	22.7	0	221.6	319	106.4	105.8	5.4	0.6
Deferred Revenue Non Current	534.6	0	533.7	607	593.3	579.7	582.1	586.5	606.3	548.8	438.6	312.2	301.5	219	209.9	0	40.1	44.1	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1206.2	1790.1	1138	982.5	935	2693.9	943	958.1	910.1	1047.2	957.1	878.3	1854.8	687.2	1281.7	1412	1033	987.2	51.9	197.8	366.1	373.4
balance-sheet.row.total-non-current-liabilities	1343.2	1637.8	1927.7	2169.9	2236.9	1770.9	1565.7	1306.1	1282.6	1175.9	1222.4	970.1	777.6	713.6	717.4	719.2	512.4	589.2	243.5	242.3	228.9	210.6
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	209.5	207.4	231.2	232.7	260.1	30	18.3	20.3	15.9	15.4	16.3	17.4	8.5	8.9	1.1	0.5	1.4	1.4	0.6	1	1.4	0
balance-sheet.row.total-liab	6339.8	6657.1	6105.5	5801	6014.5	5587.8	4939.9	4854.4	4562.5	4952.8	4641.9	4127.2	3627.7	3241.4	2645.8	2508.9	2026	1971.5	1062.5	876.3	727.8	680.7
balance-sheet.row.preferred-stock	84.9	93.5	133.7	227.2	141.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	104	94.5	94.5	94.5	94.5	94.5
balance-sheet.row.retained-earnings	2348.3	2040	1792.5	1566	1413.5	1445.7	1387.7	1287.2	1144.9	894.2	768.1	867	756.2	616.1	0	402	326.9	262.4	191.4	143.2	92	82.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	-84.9	-93.5	-133.7	-227.2	-141.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-274.6	-295.4	-321.9	-412.4	-310.9	-234.4	-190.9	-63.7	-50.8	-0.2	27.6	36.5	36.5	36.5	559.5	36.5	36.5	46	34.5	32.2	46	46
balance-sheet.row.total-stockholders-equity	2177.7	1848.6	1574.6	1257.6	1206.6	1315.3	1300.8	1327.5	1198	998.1	899.7	1007.5	896.7	756.6	663.5	542.5	467.4	402.8	320.4	269.9	232.5	222.9
balance-sheet.row.total-liabilities-and-stockholders-equity	8497.3	8491.8	7672.8	7056.7	7234.1	6918.6	6265.3	6198.6	5778	5967.6	5571.4	5161	4566.6	4035.8	3309.3	3086.3	2507.5	2386.1	1391.3	1153.4	966.9	909.9
balance-sheet.row.minority-interest	-20.2	-13.9	-7.3	-1.9	13	15.5	24.6	16.7	17.5	16.7	29.7	26.3	42.2	37.8	0	34.9	14.2	11.7	8.3	7.2	6.6	6.2
balance-sheet.row.total-equity	2157.5	1834.7	1567.3	1255.7	1219.6	1330.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	86.2	85.6	116.7	89.9	114	60	96.9	87.5	90.6	26.2	25.6	192.8	249.3	42.1	32.1	44.8	39.8	39	16.1	14.4	3	3.4
balance-sheet.row.total-debt	1142.6	1288.3	1367.9	1533	1619.6	1412.6	873.8	576.9	483.3	657	634.4	790.6	436.3	440.6	54.2	36.9	352.3	344.5	110.1	117.4	17	4.9
balance-sheet.row.net-debt	-364.5	-13.7	280.9	374.9	418.8	553.8	-197.6	-719.4	-772.5	-800.3	-593.4	-702.2	-733.6	-747.4	-655.4	-521.6	-144.6	-326.1	-308.6	-156.5	-103.9	-183.2

キャッシュフロー計算書

Andritz AG の財務状況は、直近の期間においてフリー・キャッシュ・フローに顕著な変化が見られ、NaN の推移を示している。同社は最近、NaN を発行して株式資本を拡大し、前年度と比較してNaN の差を示した. 当社の投資活動は、報告通貨で NaN に相当する正味現金使用量をもたらしました。これは、NaN の前年からのシフトです. 同時期に、同社は NaN, NaN、および NaN を記録しており、同社の投資および返済戦略を理解する上で重要です. 財務活動によるキャッシュ・フローはNaN となり、前年同期との差はNaN となった。また、NaN を株主への配当に充当した。同時に、NaN と呼ばれるその他の財務操作も行っており、これらもこの期間のキャッシュフローに大きな影響を与えた. これらの要素を総合すると、会社の財務状況とキャッシュフロー管理に対する戦略的アプローチの包括的な絵が描かれる。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	504.3	402.6	321.7	203.7	180.9	304.2	400.6	398.4	376.4	299.4	80.3	331.6	321.7	247.9	149.6	210.5	198	165.9	110	76.6	49.3	45.7
cash-flows.row.depreciation-and-amortization	225	252.8	238.7	256	299.7	176.4	142.4	156.6	165.6	176.3	165.4	84.1	73.5	61.8	71.1	60.2	46.9	33.5	24.3	39.2	35.4	35.7
cash-flows.row.deferred-income-tax	9.4	-15.6	-59.1	-0.3	-1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-9.4	0.6	0.3	0.3	1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-445.5	19.8	-23.9	-7.7	358.9	-384.7	-66.6	-87.6	-268.5	-94.3	-42.8	11.2	123.8	475.6	183.8	74.3	-159.6	-17.7	118.8	116.2	-58.4	36
cash-flows.row.account-receivables	-234.8	-208.3	-247.3	-115.1	98.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-50.4	-193	-100.7	42.5	18.2	-23.1	-40.9	-8.7	38.4	5.8	-125.3	19.9	-53.5	36.9	45.6	-78.8	-33.3	44.3	-45	-17.7	5.2	2.3
cash-flows.row.account-payables	234.8	208.3	113.5	115.1	-98.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-395.1	212.8	210.6	-50.2	340.7	-361.6	-25.8	-78.8	-306.9	-100	82.5	-8.8	177.4	438.7	138.2	153.1	-126.3	-62	163.7	133.9	-63.6	33.7
cash-flows.row.other-non-cash-items	91.2	50.6	51.9	9.5	-17.9	-88.2	-229.8	-100.8	-94.1	-39.3	-109.2	-80.4	-85.3	-80.8	-58.9	-90	-83.8	-61.6	-26.5	-32.4	-21.7	-41.6
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	-170.8	-155	-110.3	-87.9	-122	-127.1	-115.5	-122.1	-96.2	-106.5	-111.4	-109.1	-77	-68.8	-70.5	-69.7	-48.2	-41.7	-25.1	-20.8	-20.7	-21.7
cash-flows.row.acquisitions-net	-36.4	-62	-41.7	-5	-12	-250.9	10.5	-104.1	-10.1	-33.7	-88.9	-52.9	-65.2	-57.9	17.2	0	-36.5	-57.8	-20.6	-5.2	0	0
cash-flows.row.purchases-of-investments	-174.3	-636.5	-579.8	-372.6	-259.2	-234.2	-652.7	-171.4	-119.9	-80.5	-19	-199.2	-247.2	-37.8	-101.9	-3.6	-68.9	-5.1	-10.1	-19.8	-0.2	-1.3
cash-flows.row.sales-maturities-of-investments	632.8	616.8	409	208	276.6	514.6	151.2	138.5	158	123.4	248.8	128.7	3.9	12.8	0	0	3.9	35.4	0	0	0	0
cash-flows.row.other-investing-activites	15.6	46.2	32.2	21.4	8.7	7.8	62.3	19.4	11.1	12	53.4	8.2	2.5	1.8	21.6	-119.8	33.2	20	11.8	16.6	-34.8	-16.1
cash-flows.row.net-cash-used-for-investing-activites	266.9	-190.5	-290.6	-236.1	-107.9	-89.8	-544	-239.6	-57.2	-85.3	83	-224.3	-383	-149.8	-133.7	-193.1	-116.5	-49.3	-44	-29.2	-55.6	-39.1
cash-flows.row.debt-repayment	-296.6	-90.3	-286.3	-120.2	-436.5	-505.7	-107.6	-43.7	-206.4	-30.5	-229.7	0	-10.6	-8.6	-9.6	0	0	0	-14.3	-3.6	0	0
cash-flows.row.common-stock-issued	8.5	0	70.4	21.7	347	555.4	400	73.2	1.5	3.2	7.1	1.9	13.5	0	0	0	0	0	0	1.3	0	0
cash-flows.row.common-stock-repurchased	0	-16	-4.7	-18.1	-39.8	-4.9	-48.3	-12.5	-38.8	-28.2	-21.3	0	0	-37.8	0	0	-20.2	0	-13	0	0	0
cash-flows.row.dividends-paid	-208.3	-163.8	-100.3	-49.9	-156.5	-156.6	-153.1	-137.8	-103.2	-51.9	-123.7	-113.6	-86.9	-51.7	-56.3	-51.1	-38.7	-25.6	-18	-12.9	-12.2	-12
cash-flows.row.other-financing-activites	85.8	-31.2	-34.5	-20.5	-79.8	-0.4	43.4	-2.4	44.9	56.5	-22.7	322.7	6.3	-5.2	-0.4	57.5	5.4	215.6	-0.6	-0.4	-1.1	55.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-410.6	-301.3	-355.4	-187	-365.5	-112.2	134.5	-123.2	-302	-50.9	-390.2	211	-77.6	-103.3	-66.4	6.4	-53.4	190.1	-45.9	-15.6	-13.3	43.2
cash-flows.row.effect-of-forex-changes-on-cash	-26.3	-4	44.7	-80.9	-5	-18.3	-52.6	36.6	-21.8	23.6	-51.5	-10.2	8.7	27	5.4	-6.8	-5.2	-9.1	8.3	-1.9	-2.9	-9.7
cash-flows.row.net-change-in-cash	205.1	215	-71	-42.8	342	-212.7	-224.9	40.6	-201.6	229.5	-265	323	-18.1	478.4	151.1	61.5	-173.7	251.8	144.8	153.1	-67.3	70.3
cash-flows.row.cash-at-end-of-period	1507.1	1302	1087	1158	1200.8	858.8	1071.5	1296.3	1255.7	1457.3	1227.9	1492.8	1169.9	1187.9	709.5	558.4	496.9	670.6	418.8	273.9	120.9	188.1
cash-flows.row.cash-at-beginning-of-period	1302	1087	1158	1200.8	858.8	1071.5	1296.3	1255.7	1457.3	1227.9	1492.8	1169.9	1187.9	709.5	558.4	496.9	670.6	418.8	273.9	120.9	188.1	117.8
cash-flows.row.operating-cash-flow	375	710.8	529.6	461.5	821.6	7.8	246.5	366.6	179.4	342.1	93.7	346.5	433.8	704.5	345.7	255	1.5	120.1	226.5	199.7	4.6	75.8
cash-flows.row.capital-expenditure	-170.8	-155	-110.3	-87.9	-122	-127.1	-115.5	-122.1	-96.2	-106.5	-111.4	-109.1	-77	-68.8	-70.5	-69.7	-48.2	-41.7	-25.1	-20.8	-20.7	-21.7
cash-flows.row.free-cash-flow	204.2	555.8	419.3	373.6	699.5	-119.4	131.1	244.6	83.2	235.6	-17.7	237.4	356.8	635.8	275.1	185.3	-46.7	78.4	201.4	178.9	-16.1	54.2

損益計算書の行

Andritz AG の売上は前期比 NaN% の変化。ADRZY の売上総利益は NaN と報告されている。同社の営業費用は NaN で、前期比NaN% の変化を示している. 減価償却費は NaN であり、前期からの増減率は NaN% である。営業費用は NaN と報告されており、前年比NaN% の変化を示している。販売・マーケティング費用は NaN で、前年度比 NaN% の変化である。直近の数字に基づくEBITDAは NaN で、前年比NaN% の伸びを示す。営業利益は NaN で、前年度比NaN% の変化を示している。当期純利益の増減率は NaN%。前年度の当期純利益は NaN であった。

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	8660	7542.9	6463	6699.6	6673.9	6031.5	5889	6039	6377.2	5859.3	5710.8	5176.9	4596	3553.8	3197.5	3665.8	3282.5	2709.7	1744.3	1481.3	1221.6	1111.4
income-statement-row.row.cost-of-revenue	4683.6	3928.9	3313.9	3658.8	3333.4	2989.3	2990.2	3107.6	3385	3151.9	3230.2	3046.9	2749.8	2037.3	1849	2147.4	1984.4	1689.9	1038.8	854.8	679.6	617.7
income-statement-row.row.gross-profit	3976.4	3614	3149.1	3040.8	3340.5	3042.2	2898.8	2931.3	2992.2	2707.4	2480.6	2130	1846.2	1516.5	1348.5	1518.4	1298.1	1019.8	705.5	626.5	542	493.7
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	44.1	2641.5	2348	2278.6	2705.3	48	53.1	34.9	35.2	64.4	61.1	32.2	-0.2	1271	1166	0.7	3.4	1.7	2.5	3.1	493	448.4
income-statement-row.row.operating-expenses	3330.6	3074.3	2720.6	2665.3	3096.6	2722.1	2619.2	2561.9	2604.3	2432.7	2451.3	1834.5	1532.5	1271	1166	789.9	1127.6	882.7	616.1	537.8	493	448.4
income-statement-row.row.cost-and-expenses	8014.2	7003.2	6034.5	6324.2	6430	5711.4	5609.4	5669.5	5989.3	5584.6	5681.5	4881.4	4282.3	3308.3	3015	2937.3	3112	2572.6	1655	1392.6	1172.7	1066.1
income-statement-row.row.interest-income	68.5	41	19.3	17.1	21.2	22.1	33.5	42.5	41.8	36.8	26.5	33.5	11	2.1	0	0	29.5	24.6	11.3	8.5	0	0
income-statement-row.row.interest-expense	48.9	32.3	40	46.2	69.3	46.5	44	37.7	32.5	37.7	35.1	29.7	0	0	0	0	25.1	19.3	8.1	6.5	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-26.8	-1.3	-24.4	-103.2	-63.9	-15.8	1.3	12.7	7.3	3.7	-9.5	-2.8	9	2.4	2.6	-8.1	5.5	6.1	3.4	0.5	0.4	0.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	44.1	2641.5	2348	2278.6	2705.3	48	53.1	34.9	35.2	64.4	61.1	32.2	-0.2	1271	1166	0.7	3.4	1.7	2.5	3.1	493	448.4
income-statement-row.row.total-operating-expenses	-26.8	-1.3	-24.4	-103.2	-63.9	-15.8	1.3	12.7	7.3	3.7	-9.5	-2.8	9	2.4	2.6	-8.1	5.5	6.1	3.4	0.5	0.4	0.5
income-statement-row.row.interest-expense	48.9	32.3	40	46.2	69.3	46.5	44	37.7	32.5	37.7	35.1	29.7	0	0	0	0	25.1	19.3	8.1	6.5	0	0
income-statement-row.row.depreciation-and-amortization	225	252.8	238.7	256	299.7	176.4	142.4	156.6	165.6	176.3	165.4	84.1	73.5	61.8	71.1	60.2	46.9	33.5	24.3	39.2	35.4	35.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	715	542.2	464	384	244.8	320	399.3	385.8	369.1	295.7	89.8	334.5	312.7	245.5	147.1	218.5	192.6	159.8	106.7	76.1	48.9	45.3
income-statement-row.row.income-before-tax	688.2	540.9	439.6	280.9	180.9	304.2	400.6	398.4	376.4	299.4	80.3	331.6	321.7	247.9	149.6	210.5	198	165.9	110	76.6	49.3	45.7
income-statement-row.row.income-tax-expense	183.9	138.3	117.9	77.1	58.2	84.5	135	123.6	106	89.4	27.1	89.4	90.3	71	46.7	63.4	61.9	44.6	29.8	22.7	18.8	18.1
income-statement-row.row.net-income	510.2	409.6	325.5	207.1	127.8	222	263	274.6	267.7	210.9	66.6	243.6	231.5	177	102.9	147	132.7	118.5	78.7	52.9	30.5	27.6