New Hope Corporation Limited

シンボルマーク: NHC.AX

ASX

4.675

AUD

今日の市場価格

5.8376
PER（株価収益率
0.0389
PEGレシオ
3.95B
MRK キャップ
0.06%
DIV利回り

New Hope Corporation Limited (NHC-AX) 財務諸表

Q: New Hope Corporation LimitedNHC.AX 総資産とは何ですか？

New Hope Corporation Limited (NHC.AX) 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。New Hope Corporation Limited (NHC.AX). 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

New Hope Corporation Limited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	730.7	815.7	424.7	70.4	58.8	480	236.9	91.3	1065.3	1151.4	1251.2	1518	1674.7	1416.5	2707	182	246.4	363.8	590.5	26.8	14.2	27.1	45.3
balance-sheet.row.short-term-investments	20	100	0	0	0	205	18.1	0.1	1040.5	1094.4	1229.6	1447	1599.6	1312.9	2486.7	172.3	189.5	344.6	0	7.1	11.3	0	0
balance-sheet.row.net-receivables	181.8	487.3	109.6	64.4	74.3	77.8	39.5	54.3	26.1	29.5	35.8	14.1	106.6	42.6	34	30.2	17.9	14.4	45.9	46.9	41.5	25.9	169.5
balance-sheet.row.inventory	59.2	59.7	73.3	81	96.3	61.2	62.4	53.5	57.6	56.5	58.7	59.6	63.4	45.1	39.1	26.6	18.9	15.5	15.1	10.6	14.5	11.9	16.9
balance-sheet.row.other-current-assets	138.1	14.7	33.6	60.8	33.8	27.7	63.2	32.8	17.2	25.9	22.7	0.3	2.8	0.1	0.1	1.5	0.2	0.1	2.3	4	5.3	14.2	26.2
balance-sheet.row.total-current-assets	1109.8	1377.4	641.1	276.6	263.2	646.6	401.9	231.8	1166.2	1263.4	1368.4	1615.3	1883.8	2099.2	2797.3	258.3	292.1	403.5	653.9	88.3	75.5	67.2	257.9
balance-sheet.row.property-plant-equipment-net	1769.8	1756.2	1951.8	2084.8	2439.8	1630.4	1717.2	1722.5	879.2	890.3	841.2	698.4	672.3	441.1	396.9	311.7	224.6	159.1	136.4	266.6	276.1	298.9	501.3
balance-sheet.row.goodwill	5.6	5.6	5.6	5.6	17.9	17.9	17.9	17.9	17.9	22	22	17.9	51.3	5.6	5.6	5.6	0	0	0	0	0	0	1.9
balance-sheet.row.intangible-assets	68.6	71.6	76.6	80.6	78.6	40.2	41.4	41.8	1.9	2.9	3.9	2.9	3.5	1.5	2.9	4.4	3.1	2.9	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	74.2	77.2	82.1	86.2	96.5	58	59.2	59.7	19.7	24.9	26	20.8	54.7	7.1	8.5	10	3.1	2.9	0	7.1	11.3	-279.1	1.9
balance-sheet.row.long-term-investments	276.9	135.9	0.6	9.4	0.7	1.8	2	3.4	8	2.3	30.2	105.7	124.2	89.2	528	398.4	322.7	56.6	3.7	55.6	51.9	57.7	1.8
balance-sheet.row.tax-assets	-5.6	14.8	0.2	113.7	96.4	53.8	53.9	60.1	0	0	0	0	0	0	0	0	0	0	6.6	6.1	6.9	4.9	12.5
balance-sheet.row.other-non-current-assets	18.2	65.4	99.9	88.6	-96.4	-53.8	-53.9	-60.1	-907	-917.5	-897.4	19.2	14.2	16	12.7	12.1	6.8	5.8	13.9	18.3	19.2	303.7	6.1
balance-sheet.row.total-non-current-assets	2133.5	2049.6	2134.7	2382.8	2537	1690.2	1778.4	1785.5	907	917.5	897.4	844.1	865.5	553.3	946.1	732.3	557.2	224.3	160.7	353.8	365.3	386	523.7
balance-sheet.row.other-assets	0	0	0	0	1.2	1.5	1.3	1.2	2	5	2.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	3243.3	3427	2775.9	2659.4	2801.4	2338.4	2181.6	2018.5	2075.2	2185.8	2268.6	2459.4	2749.2	2652.5	3743.3	990.6	849.3	627.8	814.6	442.1	440.8	453.3	781.6
balance-sheet.row.account-payables	95.4	94.5	78.8	82	108.7	78.8	65.3	64.6	42.5	42.5	46.8	40.5	51.6	57.1	35.7	18.7	12	13.9	22.3	21	15.3	12.4	204.2
balance-sheet.row.short-term-debt	9.8	10.7	11	10.7	2.5	2.4	2.4	2.3	0	0	0	0	0	0	0	0	0	0	0.1	39.2	42.2	37.9	30.1
balance-sheet.row.tax-payables	219.5	379.5	24.5	0	5.8	81.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	75.1	191.2	496.3	355	352.9	7.8	10.2	12.6	0	0	0	0	0	0	0	0	0	0	0	31.8	109.5	159.1	206.3
Deferred Revenue Non Current	2.3	2.8	0	73.3	203.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.6	3.7	4.6	5.2
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	276.2	431.1	53.4	47.8	105.4	153.6	43.6	45.7	60.1	31.4	80.8	47.3	185.5	42.5	761.2	29	20.1	31.2	1.9	1.1	8.7	13.9	6.7
balance-sheet.row.total-non-current-liabilities	339.2	574.3	861.5	793.4	352.9	271.4	270.8	215.6	119.9	138.1	124.6	118.7	144.7	213.4	197.9	115.3	86.1	14.4	26.4	67	143.9	180.1	287.3
balance-sheet.row.other-liabilities	0	0	0	0	273.4	-53.8	-53.9	-60.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	75.1	86.6	90.6	73.3	5.3	7.8	10.2	12.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	721.9	1111.5	1029.3	934	840.4	450	328.2	268.1	222.5	212	252.1	206.5	381.9	313	994.8	163	118.1	59.5	114.5	144.9	219.9	244.3	534.3
balance-sheet.row.preferred-stock	0	0	0	0	3	0	0	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	8.5	97.5	97.5	96.7	96.3	95.9	95.8	95.7	95.4	95.1	93.3	92.5	91.5	81.4	63.4	48.9	48.8	46	109.9	82.4	78.3	78.3	78.3
balance-sheet.row.retained-earnings	2555.5	2307.2	1632.2	1586.1	1867.7	1770.9	1721.1	1630.4	1750.5	1851.3	1925.8	2109.1	2157.8	1851.8	2347.6	529	501	505.2	580.2	163	108.9	86	58.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	-42.6	-89.2	16.9	42.6	-3	21.6	36.5	24.4	6.6	27.4	-4	50.6	73.9	406.3	337.5	249.7	181.4	17	10	7.8	9.7	21.9	33.9
balance-sheet.row.other-total-stockholders-equity	0	0	0	0	-3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	22.8	76.3
balance-sheet.row.total-stockholders-equity	2521.4	2315.5	1746.6	1725.4	1961	1888.4	1853.4	1750.4	1852.6	1973.8	2015.1	2252.2	2323.2	2339.5	2748.5	827.6	731.2	568.3	700	253.2	196.9	209	247.3
balance-sheet.row.total-liabilities-and-stockholders-equity	3243.3	3427	2775.9	2659.4	2897.8	2392.2	2235.5	2078.6	2075.2	2185.8	2268.6	2459.4	2749.2	2652.5	3743.3	990.6	849.3	627.8	814.6	442.1	440.8	453.3	781.6
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0.1	1.3	0.7	44.2	0	0	0	0	0	0	44	24	22.8	76.3
balance-sheet.row.total-equity	2521.4	2315.5	1746.6	1725.4	1961	1888.4	1853.4	1750.4	1852.6	1973.9	2016.5	2252.9	2367.4	2339.5	2748.5	827.6	731.2	568.3	700	297.2	220.9	231.8	323.6
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	276.9	235.9	0.6	9.4	0.7	206.8	2	3.5	1048.5	1096.7	1259.8	1552.6	1723.8	1402	3014.7	570.7	512.2	401.1	3.7	62.7	63.2	57.7	1.8
balance-sheet.row.total-debt	84.9	288.5	597.9	439.1	360.7	10.2	12.6	14.9	0	0	0	0	0	0	0	0	0	0	0.1	71	151.7	197	236.5
balance-sheet.row.net-debt	-645.7	-427.2	173.2	368.7	301.9	-264.7	-224.3	-76.3	-24.8	-57	-21.6	-71	-75.1	-103.6	-220.3	-9.7	-56.9	-19.2	-590.4	44.2	137.5	169.8	191.1

キャッシュフロー計算書

New Hope Corporation Limited 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	1087.4	983	79.3	-156.8	210.7	149.5	140.6	-53.7	-21.8	58.5	74.1	167.1	503.2	183.8	1950.4	90.7	69.3	68.7	-7.9	-21.2	-11.1	-10.7	-8.5
cash-flows.row.depreciation-and-amortization	147.6	145.5	153.2	155.1	120.1	91.5	97.3	87	59.8	62.6	47.2	1.1	39.5	38	28.6	25	16.4	17	22.5	22.8	21.9	17.9	20.6
cash-flows.row.deferred-income-tax	8.6	-656.6	-357.7	-271.7	-8	35.1	6.9	4	1	-13.7	31.5	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	3.2	0.8	0.1	0.7	0.7	0.4	0.3	0.1	0.2	0.7	1.3	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	309	-391.6	-39.2	3.6	7.3	-35.5	-7.2	-4.2	-1.1	13	-32.8	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-receivables	305.5	-384.2	-55	45.3	14.3	-34.1	1.6	-20.7	0	10.9	-33.7	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0.5	11.5	7.6	15.3	-7	-1.4	-8.9	16.6	-1.1	2.2	1	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	0.9	7.9	-3.8	-21.3	8.7	-2.3	9.1	2.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	2.1	-26.8	11.9	-35.6	-8.7	2.3	-9.1	-2.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-31	1057.5	460.3	524.6	-37	181.8	53.6	-22.5	51.5	-70.4	2.8	-168.2	-542.8	-221.8	-1979	-115.7	-85.7	-85.7	-14.6	-1.6	-10.7	-7.2	-12.1
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-187	-77.8	-60.7	-113.4	-98.2	-88.7	-82.9	-84	-115.7	-112.7	-127.8	-70.2	-57	-95.1	-122.5	-47.3	-85.3	-45.2	-19.3	-24.4	-36.3	-43.9	-14
cash-flows.row.acquisitions-net	8.7	48.1	22.7	4.5	-830.7	2.4	3.4	-848.7	0	-151.5	-44.3	-2	-201.8	-13.4	0	-40.5	-38.3	-48.5	0	-1.8	-7.4	-18.6	0
cash-flows.row.purchases-of-investments	-20	-194.5	0	0	625.3	-205	-3.6	-183.7	0	-9.3	-0.7	-5.3	-303.5	-39.7	-2195.4	-27.5	-38.3	-315.9	0	2.8	-5	-20.1	4.6
cash-flows.row.sales-maturities-of-investments	100	0	0	0	205.4	-205	0.1	1032.4	32.4	160.8	216.9	137.5	576.2	1066	0	16.5	155	2.5	488.9	0.9	7.5	18.6	0
cash-flows.row.other-investing-activites	0	1.7	-4.8	0.1	-624.7	204.4	0.3	25.3	38.6	66.3	67.8	161.4	94.3	223.5	2453.5	1.1	55.7	4.1	17.7	7.6	17.2	3.9	-1
cash-flows.row.net-cash-used-for-investing-activites	-98.3	-222.5	-42.8	-108.8	-723	-292	-79.1	125	-44.6	105.1	111.9	221.3	108.3	1141.2	135.5	-97.6	48.9	-403	487.3	-14.9	-24	-60	-10.4
cash-flows.row.debt-repayment	-377.3	-310	-145.7	-145.8	-402.4	-2.4	-2.3	-1	0	0	0	0	0	0	0	0	0	-0.1	-58	-88.6	-38.7	-47.5	-37.6
cash-flows.row.common-stock-issued	1243.2	0	0	0	0	0	0	0	0	0.1	0.6	1.7	5.3	14.1	9	0.1	2.8	15.3	27.8	7.2	0	0	0
cash-flows.row.common-stock-repurchased	-559.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-80.1	-0.3	-1.8	0	0	0
cash-flows.row.dividends-paid	-839.1	-308	-33.3	-124.8	-133	-99.7	-49.9	-37.4	-49.9	-91.4	-91.4	-215.9	-197.2	-679.6	-131.8	-62.7	-73.5	-144	-32.1	-5.3	-2.3	-4.6	-14.1
cash-flows.row.other-financing-activites	-875.9	-10.2	277.5	135	747.2	0	0	-29.1	-29.1	-41.5	-166.1	-50.2	0	0	0	0	0	0	0	9.7	14.7	45.9	21.4
cash-flows.row.net-cash-used-provided-by-financing-activities	-1408.9	-628.1	98.5	-135.6	211.8	-102.1	-52.1	-67.5	-78.9	-132.8	-256.9	-264.3	-191.9	-665.5	-122.8	-62.6	-70.7	-208.9	-62.6	-78.8	-26.3	-6.1	-30.3
cash-flows.row.effect-of-forex-changes-on-cash	-2.7	3.1	2.5	0.4	1.3	9.3	-7.6	2.1	2.9	-1.2	2.9	-4.2	-7.5	-3.2	-3.7	-0.9	0	-0.2	-1.4	-1	-2.6	-1.8	9.9
cash-flows.row.net-change-in-cash	14.9	291.1	354.3	11.6	-216.1	38.1	145.7	66.4	-32.2	35.5	-49.4	-4.2	-28.5	-116.7	210.7	-47.2	37.7	-571.3	545.5	15.8	2.2	-51.3	24.1
cash-flows.row.cash-at-end-of-period	730.7	715.7	424.7	70.4	58.8	275	236.9	91.2	24.8	57	21.6	71	75.1	103.6	220.3	9.7	56.9	19.2	590.5	45	29.2	27	78.4
cash-flows.row.cash-at-beginning-of-period	715.7	424.7	70.4	58.8	275	236.9	91.2	24.8	57	21.6	71	75.1	103.6	220.3	9.7	56.9	19.2	590.5	45	29.2	27	78.4	54.3
cash-flows.row.operating-cash-flow	1524.8	1138.6	296.1	255.5	293.8	422.8	284.5	6.7	88.5	64.3	92.6	43	62.7	-589.2	201.6	113.9	59.5	40.8	122.2	110.5	55.1	16.6	54.9
cash-flows.row.capital-expenditure	-187	-77.8	-60.7	-113.4	-98.2	-88.7	-82.9	-84	-115.7	-112.7	-127.8	-70.2	-57	-95.1	-122.5	-47.3	-85.3	-45.2	-19.3	-24.4	-36.3	-43.9	-14
cash-flows.row.free-cash-flow	1337.8	1060.8	235.4	142.1	195.6	334.1	201.6	-77.3	-27.2	-48.4	-35.1	-27.2	5.8	-684.4	79.1	66.6	-25.7	-4.4	102.9	86	18.8	-27.3	40.9

損益計算書の行

New Hope Corporation Limited の売上は前期比 NaN% の変化。NHC.AX 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	2700.7	2540.9	1038.1	1072.6	1306.4	1078.4	844.1	531.5	506.9	549	656.2	680.1	561.2	642.5	540.3	317.3	230.1	219	230.7	190.9	170.9	165.6	137.7
income-statement-row.row.cost-of-revenue	960.7	989.8	662.6	765.2	716.2	524.8	476.9	353.2	279.2	336.9	319.9	354.8	304	362.5	231.7	129.7	101.7	103.2	100.9	102.4	98.3	107.8	92.1
income-statement-row.row.gross-profit	1739.9	1551.1	375.5	307.4	590.2	553.6	367.2	178.3	227.7	212	336.3	325.3	257.2	280	308.6	187.6	128.4	115.8	129.8	88.5	72.7	57.7	45.6
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
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	-57.1	-9.8	-39.9	14.1	-21.7	-15	26.5	-42.1	7.2	21.5	5.6	0.9	524.9	0.8	2411.8	1.1	8.2	4	411.6	47.5	5.9	2.9	1.7
income-statement-row.row.operating-expenses	206.1	135.1	195	163.7	270.3	285.6	164.1	252.1	252.4	140.8	214.3	217.2	202.5	176	136.8	96.9	83.4	76.1	72.1	66.9	56.2	39.4	41
income-statement-row.row.cost-and-expenses	1166.9	1124.9	857.6	928.9	986.5	810.4	641	605.3	531.6	477.7	534.2	573.1	506.5	538.5	368.5	226.6	185.1	162.2	150.4	170.1	154.3	153	755.5
income-statement-row.row.interest-income	38.5	1.6	0.1	0.7	12.1	0.4	0.9	0.2	0	0.2	0	86.7	100.5	101.8	160	11.9	18.4	27.7	5.7	1.1	1.4	1.9	1.3
income-statement-row.row.interest-expense	8.2	22.4	22.8	22.2	21.6	0.1	0	0	0	0	0	-57.1	-664.6	-140.6	0	0	0	0	1	4.4	7.5	8.3	16.9
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	11.2	-15.3	-69.8	-369.2	-84.2	-108.8	20.4	-80.6	-46	17.3	-0.2	-38.9	524.4	0.8	2411.8	1.1	12.8	10.3	451.5	66.8	28.4	25.2	14.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-57.1	-9.8	-39.9	14.1	-21.7	-15	26.5	-42.1	7.2	21.5	5.6	0.9	524.9	0.8	2411.8	1.1	8.2	4	411.6	47.5	5.9	2.9	1.7
income-statement-row.row.total-operating-expenses	11.2	-15.3	-69.8	-369.2	-84.2	-108.8	20.4	-80.6	-46	17.3	-0.2	-38.9	524.4	0.8	2411.8	1.1	12.8	10.3	451.5	66.8	28.4	25.2	14.4
income-statement-row.row.interest-expense	8.2	22.4	22.8	22.2	21.6	0.1	0	0	0	0	0	-57.1	-664.6	-140.6	0	0	0	0	1	4.4	7.5	8.3	16.9
income-statement-row.row.depreciation-and-amortization	147.6	145.5	153.2	155.1	120.1	91.5	97.3	87	59.8	62.6	47.2	44	39.5	38	28.6	25	16.4	17	22.5	22.8	21.9	17.9	20.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1533.8	1416	180.5	143.6	391.9	376.5	181.8	6.5	21.2	53.7	122.2	141.7	54.7	104	2772.1	128.7	92.6	77.7	514.9	112.4	68.2	68.4	45.2
income-statement-row.row.income-before-tax	1545	1400.6	110.7	-225.6	307.8	267.6	202.2	-74.1	-24.7	71	122	198.8	719.1	244.6	2772.1	128.7	92.6	94.7	536.5	108	60.7	55.1	24
income-statement-row.row.income-tax-expense	457.6	417.6	31.4	-68.8	97.3	80.3	61.6	20.4	2.9	12.6	47.9	31.7	216	60.8	821.7	38	23.3	26	536.5	108	60.7	55.1	24
income-statement-row.row.net-income	1087.4	983	79.3	-156.8	210.7	149.5	140.6	-53.7	-21.8	58.5	74.1	167.1	503.2	183.8	1950.4	90.7	69.3	68.7	-7.9	-21.2	-11.1	-10.7	-4.1