BayWa Aktiengesellschaft

シンボルマーク: BYW6.DE

XETRA

22.65

EUR

今日の市場価格

8.9670
PER（株価収益率
8.4290
PEGレシオ
853.55M
MRK キャップ
0.00%
DIV利回り

BayWa Aktiengesellschaft (BYW6-DE) 財務諸表

Q: BayWa AktiengesellschaftBYW6.DE 総資産とは何ですか？

BayWa Aktiengesellschaft (BYW6.DE) 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。BayWa Aktiengesellschaft (BYW6.DE). 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

BayWa Aktiengesellschaft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	774.2	677.4	825.9	169.6	231	122.5	107.5	106.4	86.4	108.2	94.2	85.2	88.8	30	21.6	17.9	99	17.5	16.8	19.8	20.6	21.4
balance-sheet.row.short-term-investments	540.9	455.6	426.8	1.2	1.3	1.9	1.9	2	2	2.1	2.2	1.9	1.8	1.8	1.9	1.8	81	0	0	0	0	0
balance-sheet.row.net-receivables	2206.6	2792.4	2700.2	1720.1	2041.3	1965.4	1615	1577.2	1499.7	1267.2	1125	925.3	0	0	580.8	641	696.5	0	0	613.9	467.6	460.6
balance-sheet.row.inventory	4339.7	4773.4	4228.2	2952	3300	2926	2338.8	2395.4	2153.5	1987.2	1836.9	1433.3	1165.4	1062.3	905	1101.3	1083.2	818.3	741.4	739.4	699.1	688
balance-sheet.row.other-current-assets	277.3	325.9	224.4	490	13.6	16.5	16.1	15.1	0	0.9	0.8	0.7	1044.4	733.5	4.7	-4.7	-3.6	709.8	589.8	-126	0	0
balance-sheet.row.total-current-assets	7597.8	8569.1	7978.7	5331.7	5585.9	5030.4	4077.4	4094.2	3739.7	3363.5	3057	2444.4	2298.6	1825.9	1512.1	1755.5	1875.1	1545.6	1348	1247.1	1187.3	1170
balance-sheet.row.property-plant-equipment-net	3439	3957.2	2530.4	2445.5	2066.3	1383.8	1393.1	1388.6	1405.9	1163.3	1074.2	1068.5	1109.9	917	943.3	908.5	873.8	1401.8	1376.2	904.2	873.5	876.3
balance-sheet.row.goodwill	314.7	295.8	267.2	254.3	246.9	177.8	113	104.1	85.6	78.8	78.3	69.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	215.1	163.5	167.3	182.4	150.8	160.3	117.8	108.5	81.2	71.3	78.8	70.4	119	64.1	65.6	35.4	27.2	0	0	17.3	16.2	8.9
balance-sheet.row.goodwill-and-intangible-assets	529.8	459.3	434.5	436.7	403.7	338.1	230.7	212.6	166.8	150.1	157	139.8	119	64.1	65.6	35.4	27.2	29.3	19.5	17.3	16.2	8.9
balance-sheet.row.long-term-investments	37.6	75	93.6	391.6	425	377.1	396.5	363.3	316.8	380.3	343.1	283.9	225.3	43.9	186.7	170.8	66.2	0	0	0	0	0
balance-sheet.row.tax-assets	174.4	161.9	119.6	285.1	297.7	252.6	234.5	246	211.5	187.6	128.1	112.6	69.5	91.8	90.8	91	88.5	0	0	0	0	0
balance-sheet.row.other-non-current-assets	740	674	614.7	153.7	88.6	129.6	155.9	170.2	195.9	241.5	255.8	408.2	90.7	310.5	140.8	104.6	187.2	-153.3	-146.7	282.1	263.8	294.4
balance-sheet.row.total-non-current-assets	4920.8	5327.4	3792.8	3712.6	3281.3	2481.2	2410.7	2380.7	2297	2122.8	1958.1	2013	1614.4	1427.3	1427.2	1310.3	1242.9	1277.8	1249	1203.6	1153.5	1179.6
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	12518.6	13896.5	11771.5	9044.3	8867.2	7511.6	6488	6474.9	6036.7	5486.3	5015.1	4457.4	3913	3253.3	2939.3	3065.8	3118	2823.4	2597.1	2450.7	2340.8	2349.6
balance-sheet.row.account-payables	1511.4	1762.3	1305.3	899.4	1048.7	881.9	755.8	744.8	673.2	628.6	651.4	634.1	750.1	0	462.7	510.8	536.1	0	0	489.9	449.3	435.4
balance-sheet.row.short-term-debt	2484	1794.3	1544.2	2289.4	2381.8	2243.5	1446.9	1520.8	1321	1170.7	1136.6	897.7	1.8	0	0.5	0.1	0.1	0	0	0	0	0
balance-sheet.row.tax-payables	247.7	257.2	163	136.6	16.1	91.2	86	95.5	91.1	90.7	76.8	0	56.7	39.4	29.9	33	26.6	14.9	10.5	0	0	0
balance-sheet.row.long-term-debt-total	4003.1	4486.4	3578.7	1876	2007.6	1047.6	1042.3	1269.3	1223.2	952.5	628.6	649.2	5.3	0	1.8	0.1	0.1	0	0	0	0	0
Deferred Revenue Non Current	102.5	13.8	11.2	11.1	810.5	4.1	2	0.9	0.9	728.1	601.5	639.5	1028.5	0	977.1	575.8	570.7	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	498.2	613	526.9	515.6	519.8	284.7	203.9	207.3	184.9	132.9	161.6	53.3	79.1	1366.7	206.4	86.4	80.9	0	0	211.3	211.2	262.3
balance-sheet.row.total-non-current-liabilities	5049.1	6417.2	4631.5	3035.9	3131.5	2074.7	2065.7	2292.2	2191.5	1879	1419	1424.9	1147.6	881	691.8	671.9	666.1	0	0	1105.1	1050.2	1034.7
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2139.6	1945.4	0	0	0
balance-sheet.row.capital-lease-obligations	1063.1	1001.9	938.3	834.1	774.7	175.7	165.8	172.5	161.5	9.5	11.3	12.1	7	0	2.3	0.1	0.3	0	0	0	0	0
balance-sheet.row.total-liab	10805.6	11987.5	9955.4	7788.2	7508.6	6122.5	5052.5	5376.5	4960.8	4359.1	3833.1	3372.2	2845	2247.7	1981.8	2150.7	2263.5	2139.6	1945.4	1806.3	1710.7	1732.4
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	92.5	91.8	91.2	90.6	90.3	89.9	89.6	89.3	89	88.7	88.4	88.1	87.9	87.6	87.3	86.9	86.7	0	0	86.3	86	85.1
balance-sheet.row.retained-earnings	763.8	866.5	770.6	633.5	499.1	0	0	0	0	0	0	0	0	0	0	0	0	39.6	26.2	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	538.2	769.7	497.4	320.2	499.4	-1452.9	-1447.8	-1400.1	-1361.7	-1345.1	-1323.3	-1285.3	-1358.4	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-517.8	-728.3	-344.8	-115.9	-65	2449.8	2465.8	2115.1	2082.3	2118.7	2149	2058.9	2136.1	750.9	715.6	689.4	644.1	644.2	625.5	395.5	394.2	384.2
balance-sheet.row.total-stockholders-equity	876.7	999.7	1014.4	928.4	1023.8	1086.8	1107.6	804.3	809.7	862.3	914.2	861.8	865.6	838.4	802.9	776.3	730.8	683.8	651.7	481.7	480.2	469.3
balance-sheet.row.total-liabilities-and-stockholders-equity	12518.6	13896.5	11771.5	9044.3	8867.2	7511.6	6488	6474.9	6036.7	5486.3	5015.1	4457.4	3913	3253.3	2939.3	3065.8	3118	2823.4	2597.1	2450.7	2340.8	2349.6
balance-sheet.row.minority-interest	836.3	909.3	801.7	327.7	334.8	302.3	328	294	266.2	265	267.8	223.4	202.4	167.1	154.6	138.8	123.7	0	0	81.4	75	73.9
balance-sheet.row.total-equity	1713	1909	1816.1	1256.1	1358.6	1389.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	578.5	530.6	520.4	392.8	426.3	379	398.5	365.2	318.8	382.4	345.2	285.8	227.1	45.7	188.6	172.6	147.2	0	0	206.2	184.5	193.6
balance-sheet.row.total-debt	6487.1	6280.7	5122.9	4165.4	4389.4	3291.1	2489.2	2790.1	2544.1	2123.2	1765.1	1546.9	7	0	2.3	0.1	0.3	0	0	0	0	0
balance-sheet.row.net-debt	6253.8	6058.9	4723.8	3997	4159.7	3170.5	2383.6	2685.7	2459.7	2017.2	1673.1	1463.7	-80	-28.2	-17.5	-16	-17.7	-17.5	-16.8	-19.8	-20.6	-21.4

キャッシュフロー計算書

BayWa Aktiengesellschaft 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	-93.4	239.5	128.8	61.3	61.1	54.9	67.2	52.7	61.6	90.5	121.3	118	69.8	66.8	59.4	76.7	71.8	0	0	31.8	24.4	49.9
cash-flows.row.depreciation-and-amortization	283.3	353.8	272.3	246.4	213.2	142.9	147.2	127.9	130.2	117.8	138.5	119.8	102.2	99.3	94.4	96.2	91	0	0	86.5	94.2	78
cash-flows.row.deferred-income-tax	-34.9	-41.3	-27.2	-18.5	-18.3	-51.6	-156.7	-119.6	-62.4	-121.6	-128.7	-47	0	0	0	-0.9	-26.7	0	0	0	0	0
cash-flows.row.stock-based-compensation	3.7	3.7	3.3	1.6	1.5	1.5	1.5	1.4	1.4	1.5	1.5	1.3	0	0	0	0.6	0.6	0	0	0	0	0
cash-flows.row.change-in-working-capital	-4.6	-1066.5	-1043.8	305.8	-412.3	-658.3	-249.1	104.1	-175.5	-209	78.3	4.2	-187.5	-158.5	95.5	57.2	-56.3	0	0	-121.1	133.9	238.7
cash-flows.row.account-receivables	348.2	76.2	-1042	-505.5	-40.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	444.9	-1086.2	-2198.1	-119.3	-578.9	-828.1	141.8	-233.6	-355.9	-159.5	230	-196.8	0	-265.7	0	148.2	-302.2	0	0	-27.6	25.7	26.1
cash-flows.row.account-payables	-348.2	-76.2	1042	505.5	40.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-449.5	19.7	1154.3	425.1	166.6	169.8	-390.8	337.7	180.4	-49.5	-151.7	201	0	107.1	0	-91.1	245.9	0	0	-93.5	108.2	212.6
cash-flows.row.other-non-cash-items	300.9	173.6	83	78.2	-57.2	58.4	19.8	42.1	63.7	8.4	8.3	-46.3	-11.9	-17	-5.4	-14.2	-23	93.4	110.6	-15.4	-92.4	-344.1
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	-541.6	-379.1	-239	-332	-292.1	-203.9	-177.3	-154.1	-174.5	-164.6	-109.3	-157.7	-205.6	-131.6	-110.3	-107.4	-100.6	0	0	-93.5	0	0
cash-flows.row.acquisitions-net	39.3	-29.6	-70.3	-14.1	19.8	-136.3	-19.4	-67.3	-36.9	-142.2	-135.6	-129.5	-55.1	4.8	-66.7	-36.3	-3.9	0	0	0	0	0
cash-flows.row.purchases-of-investments	-20.6	-19.7	-21.7	-15.1	-25	-8.5	-71.5	-11.3	-23.3	-34.9	-119.3	-52	-17.4	-27	-30.1	-29.5	-5.5	-8.5	-4.4	-18.7	0	0
cash-flows.row.sales-maturities-of-investments	4.3	3.1	3.1	3	4.8	14.3	108.8	41	16.3	3.4	27.8	15.6	18.9	11.6	51.8	1.5	30.3	32.5	5.1	4.6	3.3	81.2
cash-flows.row.other-investing-activites	139.9	132.1	130.7	83.4	143.1	91.4	98.9	68.1	74.9	113.6	352	129.9	36.5	28.7	27.8	27.9	17.9	-113.1	-108.4	25	75.5	-74.6
cash-flows.row.net-cash-used-for-investing-activites	-378.7	-293.2	-197.2	-274.8	-149.4	-243	-60.5	-123.6	-143.5	-224.7	15.6	-193.7	-222.6	-113.5	-127.5	-143.9	-61.7	-89.2	-107.7	-82.5	78.8	6.7
cash-flows.row.debt-repayment	-645.9	-516.8	-202.1	-256.8	-58.7	-27	-137.5	-210.9	-157.8	-83	-287.8	-18.4	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	29.7	26.1	592.9	4.8	4.9	7.9	2	2.1	2.2	4.3	2.3	2	2	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	-300	-67.6	-59.5	-61.6	-58.2	117	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-87.2	-82.4	-67.6	-59.5	-61.6	-58.2	-40.9	-35.7	-33.5	-33	-25.4	-25.9	-19.9	-18.1	-17.1	-13.8	-13.1	0	0	-12.1	0	0
cash-flows.row.other-financing-activites	68.7	1324.6	753.4	-87.2	646.6	846.3	295.2	181.5	287.7	462.7	93.8	79.7	291.7	149.7	-95.7	-59.7	17.9	-4.7	-5.9	111.2	82	28.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-61	451.5	1009	-458.2	469.6	710.8	235.9	-63	98.7	351	-217.1	37.4	273.9	131.6	-112.8	-73.5	4.8	-4.7	-5.9	99.1	82	28.9
cash-flows.row.effect-of-forex-changes-on-cash	-3.8	1.6	2.5	-3.1	0.9	-0.5	-4.1	-1.9	1.9	0.1	-8.9	2.5	35	-0.2	0	0	0	0	0	0.8	-321.6	-57.7
cash-flows.row.net-change-in-cash	11.5	-177.3	230.7	-61.3	109.1	15	1.1	20	-23.9	14	8.8	-3.8	58.8	8.5	3.6	-1.9	0.5	-0.4	-3	-0.8	-0.8	0.3
cash-flows.row.cash-at-end-of-period	233.3	221.8	399.1	168.4	229.7	120.6	105.5	104.4	84.5	106.1	92.1	83.2	87	28.2	19.7	16.1	18	732.3	602	19.8	20.6	21.4
cash-flows.row.cash-at-beginning-of-period	221.8	399.1	168.4	229.7	120.6	105.6	104.4	84.5	108.4	92.1	83.2	87	28.2	19.7	16.1	18	17.5	732.7	605	20.6	21.4	21.1
cash-flows.row.operating-cash-flow	455	-337.2	-583.6	674.8	-212	-452.2	-170.2	208.6	19	-112.4	219.3	150	-27.5	-9.4	243.9	215.5	57.5	93.4	110.6	-18.2	160	22.4
cash-flows.row.capital-expenditure	-541.6	-379.1	-239	-332	-292.1	-203.9	-177.3	-154.1	-174.5	-164.6	-109.3	-157.7	-205.6	-131.6	-110.3	-107.4	-100.6	0	0	-93.5	0	0
cash-flows.row.free-cash-flow	-86.6	-716.3	-822.6	342.8	-504.1	-656.1	-347.5	54.5	-155.5	-276.9	110	-7.7	-233	-141	133.6	108.1	-43.1	93.4	110.6	-111.7	160	22.4

損益計算書の行

BayWa Aktiengesellschaft の売上は前期比 NaN% の変化。BYW6.DE 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	23900	27546.1	19839.1	17155.4	17059	16625.7	16055.1	15409.9	14928.1	15201.8	15957.6	10531.1	9715.7	8030.2	7392	8907.7	7338.4	7299.8	0	6109.3	5891.1	5349.4
income-statement-row.row.cost-of-revenue	21086.7	24177.6	17512.1	15163.6	15276.1	14947.9	14477.1	13978.2	13484.8	13854.4	14638.4	9311.3	8412	6860.1	6258	7715.2	6246.3	6336.1	-5625.8	5240.9	5056.5	4593.4
income-statement-row.row.gross-profit	2813.3	3368.5	2327	1991.8	1782.9	1677.8	1578	1431.7	1443.4	1347.4	1319.2	1219.9	1303.7	1170.1	1134	1192.5	1092.1	963.7	5625.8	868.4	834.6	756
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	-23596	2433	1912	1486.8	1526.5	28.2	26.2	26.6	26.3	28.7	31.4	44.5	10.7	12.8	1032	1042.2	979	0	0	795.1	781	650.7
income-statement-row.row.operating-expenses	23596	2666.1	2106.5	1653	1707.3	1558.1	1505.9	1338.8	1313	1262.4	1253.4	1126.2	1164.4	1061.3	1032	1042.2	979	-46	-28.9	795.1	781	650.7
income-statement-row.row.cost-and-expenses	23596	26843.7	19618.6	16816.6	16983.4	16506	15983	15317	14797.7	15116.8	15891.7	10437.4	9576.3	7921.4	7290.1	8757.4	7225.3	6290.1	-5654.7	6036	5837.4	5244.1
income-statement-row.row.interest-income	20.3	17.6	15.7	14.5	13.3	12	7.6	6.3	5.6	6.8	6.8	5.4	4.6	3.5	4.4	8.2	6.7	0	0	0	0	0
income-statement-row.row.interest-expense	362	221.6	132	118.5	122.1	92.1	76.5	81.4	75.7	65.9	60.5	69.5	58.3	45.2	44.7	66.6	59.7	0	0	37	31.5	37.8
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-304	-121.2	-109	-100.8	-3.4	-64	-29	-53.3	-62.5	-21.7	-21.5	-45.6	-41.7	-21.7	-26.9	-46.8	-22.7	0	0	-37	-31.5	-37.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-23596	2433	1912	1486.8	1526.5	28.2	26.2	26.6	26.3	28.7	31.4	44.5	10.7	12.8	1032	1042.2	979	0	0	795.1	781	650.7
income-statement-row.row.total-operating-expenses	-304	-121.2	-109	-100.8	-3.4	-64	-29	-53.3	-62.5	-21.7	-21.5	-45.6	-41.7	-21.7	-26.9	-46.8	-22.7	0	0	-37	-31.5	-37.8
income-statement-row.row.interest-expense	362	221.6	132	118.5	122.1	92.1	76.5	81.4	75.7	65.9	60.5	69.5	58.3	45.2	44.7	66.6	59.7	0	0	37	31.5	37.8
income-statement-row.row.depreciation-and-amortization	283.3	439.8	280.6	245.7	227.5	142.9	147.2	127.9	130.2	117.8	138.5	119.8	102.2	99.3	94.4	96.2	91	927	5586.3	86.5	94.2	78
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	304	440.8	269.6	212	82.6	156.6	131.4	122.9	150.6	109.3	189.8	168.2	139.4	108.8	102	150.3	113.2	82.7	68.3	73.3	53.7	105.4
income-statement-row.row.income-before-tax	-37.7	319.6	160.6	111.2	79.2	92.6	102.4	69.6	88.1	87.6	168.3	122.6	97.7	87.1	75.1	103.5	90.5	0	0	36.3	22.2	67.6
income-statement-row.row.income-tax-expense	55.7	80.1	31.8	49.9	18.1	37.7	35.1	16.9	26.4	-2.8	47	4.6	27.9	20.3	15.7	26.8	18.7	0	0	4.5	2.2	17.7
income-statement-row.row.net-income	93.4	239.5	128.8	61.3	61.1	32.3	39.3	31.1	48.2	70.2	98.2	96.7	69.8	66.8	59.4	76.7	71.8	0	0	31.8	24.4	49.9