Ormat Technologies, Inc.

シンボルマーク: ORA

NYSE

68.93

USD

今日の市場価格

31.0727
PER（株価収益率
-1.1168
PEGレシオ
4.16B
MRK キャップ
0.01%
DIV利回り

Ormat Technologies, Inc. (ORA) 財務諸表

Q: Ormat Technologies, Inc.ORA 総資産とは何ですか？

Ormat Technologies, Inc. (ORA) 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。Ormat Technologies, Inc. (ORA). 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

Ormat Technologies, Inc.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	287.8	95.9	282.6	448.3	71.2	98.8	47.8	230.2	185.9	40.2	57.4	66.6	118.4	82.8	46.3	58.8	60.7	116.7	70.5	125.9	8.9	36.7
balance-sheet.row.short-term-investments	0	0	43.3	0	0	0	0	0	0	0	0	76.5	18.5	23.3	41	24.4	13.5	96.5	43.6	89.2	0	0
balance-sheet.row.net-receivables	271.6	177.6	150.8	191.7	214.9	199.1	165.2	150.5	88.3	88.3	128.5	74.6	61.2	63.2	62.2	73.9	59.8	53.8	45.6	34.3	37.7	25.1
balance-sheet.row.inventory	45	22.8	28.4	35.3	34.9	45	19.6	12	18.1	16.9	22.3	20.7	12.5	12.5	15.5	13.7	10.3	7.4	5.2	6	3.7	5.9
balance-sheet.row.other-current-assets	41.6	160.4	35.9	15.4	12.7	51.4	40.3	45.9	33.3	34.9	29.7	34.1	4	6.1	14.6	19.2	38	1.5	41.7	7.1	18.5	9.9
balance-sheet.row.total-current-assets	646	456.7	601.9	779.2	415.7	473.1	321.6	472.8	375.1	273.9	289.3	276.8	292.2	204.7	195.3	165.7	168.8	242.6	163	173.3	68.7	77.6
balance-sheet.row.property-plant-equipment-net	3841.5	3413.9	3042.2	2606.3	2379.5	2221.3	2028.2	1863.1	1808.2	1734.4	1741.2	1622.9	1889.1	1425.5	1517.3	1344.7	977.8	793.2	620.1	527	379.1	180.1
balance-sheet.row.goodwill	90.5	90.3	90	24.6	20.1	19.9	21	6.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	307.6	333.8	363.3	194.4	186.2	199.9	85.4	52.8	25.9	28.7	31.9	35.5	38.8	40.3	42	44.9	48	50.1	47.9	48.9	32	7.3
balance-sheet.row.goodwill-and-intangible-assets	398.2	424.2	453.3	219	206.4	219.8	106.5	59.4	25.9	28.7	31.9	35.5	38.8	40.3	42	44.9	48	50.1	47.9	48.9	32	7.3
balance-sheet.row.long-term-investments	125.4	115.7	105.9	98.2	81.1	72	34.1	-35.4	-32.7	-0.3	7.1	2.6	3.8	5.5	36.2	33	33	37	47	48.8	0	0
balance-sheet.row.tax-assets	152.6	161.4	143.4	119.3	129.5	113.8	20.1	35.4	32.7	0.3	0.9	54	1.8	17.1	22.5	14	12.4	6.2	5.4	3	0	0
balance-sheet.row.other-non-current-assets	44.6	39.8	78.9	67	38.3	21.5	56	66.2	83.9	84.7	89	50.1	89.1	350.3	41.8	35.5	34.9	31.1	31.1	49	67.7	22.4
balance-sheet.row.total-non-current-assets	4562.3	4154.9	3823.7	3109.8	2834.8	2648.3	2244.9	1988.7	1917.9	1847.7	1870.1	1765.1	2022.5	1838.7	1659.7	1472	1106.1	917.5	751.5	676.8	478.8	209.8
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	5208.3	4611.6	4425.7	3889	3250.5	3121.3	2566.5	2461.6	2293	2121.6	2159.4	2041.9	2314.7	2043.3	1855	1637.7	1274.9	1160.1	914.5	850.1	547.5	287.4
balance-sheet.row.account-payables	140.7	77.6	75.2	75.8	141.9	116.4	153.8	91.7	92	88.3	98	98	69.9	51.9	46.4	98.3	66.8	44.3	50	37.6	27.5	18.6
balance-sheet.row.short-term-debt	303.8	185.7	391.7	84.7	231.9	227.2	109.3	66	62.7	91.8	80.4	68.3	55.6	49	52.2	43.4	34.1	49.5	63.6	38.7	26.2	84.3
balance-sheet.row.tax-payables	7	11.7	11	21.3	14.4	11.4	45.5	10.7	15	7.4	4.9	5.9	4.8	8.3	4.2	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	1789.3	1867	1542.9	1399.2	1037.1	1040.7	804.3	872.9	857.8	909.6	997.5	962.6	441.7	740.6	572.2	369.5	314.5	380.3	478.1	517.6	411.3	76.5
Deferred Revenue Non Current	22	83.5	241.3	205.5	1.2	48.4	51.5	54.6	58.1	60.6	63.5	66.4	69	71.3	72.9	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	73.1	71.9	68	77	0	0	0	0	0	1	0	0	63.4	33.9	-31.9	-53.7	-30.7	35.4	-68.9	46.7	7.8	56.3
balance-sheet.row.total-non-current-liabilities	2219.7	2237.1	1873.7	1698.9	1358.6	1314.3	1000.5	1102.3	1020.7	1129.1	1228	1148.6	1214.3	960.4	803.7	511.6	445	511.1	605.8	559.1	442.4	99.5
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	22	26	26.2	28.1	31	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2756.7	2581	2417.9	1947.5	1735.1	1676.3	1283.8	1291.6	1209.2	1334.8	1414.3	1340.3	1408.1	1098.1	943.3	674	591.4	719.2	732.2	682.1	503.9	258.8
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0.3	0.4	0	0.4	0.4	0	0	0.6	0	0	0
balance-sheet.row.common-stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.retained-earnings	719.9	623.9	585.2	550.1	487.9	422.2	313.9	216.6	148.4	41.5	-6.7	-38.4	172.3	221.3	196.9	144.5	103.5	85.1	55.8	44.4	34.6	19.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	-1.3	2.5	-2.2	-6.6	-8.7	-3.8	-4.3	-7.7	-7.7	-8.7	0.5	0.7	0.6	1	0.6	0.6	1.4	2.3	2.4	-0.6	-0.1	-0.1
balance-sheet.row.other-total-stockholders-equity	1596.8	1241.1	1271.9	1262.4	913.1	901.4	888.8	869.5	849.2	742	738.9	731.8	725.3	716.7	709	700.9	513.1	353.4	123.4	124	7	7
balance-sheet.row.total-stockholders-equity	2315.4	1867.6	1855	1806	1392.4	1319.8	1198.4	1078.4	990	774.9	732.7	694.5	898.7	939.1	907	846.4	618.1	440.8	182.3	167.9	41.5	26
balance-sheet.row.total-liabilities-and-stockholders-equity	5208.3	4611.6	4425.7	3889	3250.5	3121.3	2566.5	2461.6	2293	2121.6	2159.4	2041.9	2314.7	2043.3	1855	1637.7	1274.9	1160.1	914.5	850.1	547.5	287.4
balance-sheet.row.minority-interest	136.2	163	152.8	135.5	123	125.3	84.3	91.6	93.9	11.8	12.4	7.1	7.9	6.1	4.7	117.2	65.4	0.1	0.1	0.1	2.1	2.5
balance-sheet.row.total-equity	2451.6	2030.6	2007.8	1941.4	1515.4	1445.1	1282.7	1170	1083.9	786.7	745.1	701.6	906.6	945.2	911.7	963.7	683.5	440.9	182.3	168	43.6	28.6
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	125.4	115.7	149.2	98.2	81.1	72	34.1	-35.4	-32.7	-0.3	7.1	79.1	22.3	24.6	41.6	57.4	46.5	133.5	90.6	138	0	0
balance-sheet.row.total-debt	2115.2	2052.7	1934.6	1483.9	1269	1267.9	913.6	938.8	920.5	1001.4	1077.9	1030.9	497.3	789.7	624.4	412.9	348.7	429.9	541.7	556.3	437.5	160.8
balance-sheet.row.net-debt	1827.4	1956.8	1695.3	1035.7	1197.8	1169.1	865.8	708.6	734.5	961.2	1020.5	964.3	397.4	706.9	578.1	378.5	301.4	409.6	514.7	519.6	428.6	124.1

キャッシュフロー計算書

Ormat Technologies, Inc. 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	124.4	77.8	76.1	101.8	93.5	110.1	170.2	101.5	123.3	55	42	-206	-42.7	37.2	68.6	49.8	27.4	34.4	15.2	17.8	15.5	-1
cash-flows.row.depreciation-and-amortization	231	198.8	183	156.6	148.8	132.2	115.1	106	107.2	100.8	92.9	102.3	96.4	86.8	61.7	57.4	47.8	40.8	34.6	37.1	16.6	14.5
cash-flows.row.deferred-income-tax	-3.9	-31.3	-11.6	-19.7	20.7	13.6	-72.9	6.9	-54.1	1.9	-1.1	-13.9	38.1	-10.1	4	6.8	-4.9	-1.5	-2.2	3.8	2.1	5.9
cash-flows.row.stock-based-compensation	15.5	11.6	9.2	9.8	9.4	10.2	8.8	5.2	4	5.6	6.3	6.4	6.7	7.4	5.8	4.4	3.8	1.7	0	0	0	0
cash-flows.row.change-in-working-capital	-44.5	-22	-4.4	15	-31.9	-124.5	24.3	-68.7	-0.4	47	-58.4	-38.8	35.5	21.6	-13.9	3.6	-20.6	-3.9	83.5	5.1	12	-14.8
cash-flows.row.account-receivables	-99.6	-19.9	26.7	3.5	-15.1	-29.9	-24	-33.3	-3.8	47.1	-37.2	-3.6	2	1.3	3.9	-6.3	-13.8	-2.5	-7.4	3	0	0
cash-flows.row.inventory	-22.2	5.6	4.1	0.2	5.5	-9.3	-1.1	6.3	-1.1	5.4	-1.6	-8.1	0	2.9	-1.8	-3.4	-2.9	-2.2	0.8	-2.3	2.2	0.4
cash-flows.row.account-payables	68.6	-2	-30.3	2.9	-7.4	-83.5	-1.4	-1.4	-0.3	-9.6	6.1	11.4	6.6	9.7	-2.1	13.5	-12.2	12.1	7.2	5.1	0	0
cash-flows.row.other-working-capital	8.7	-5.6	-5	8.4	-14.9	-1.8	50.8	-40.4	4.9	4.2	-25.7	-38.5	26.8	7.7	-14	-0.2	8.3	-11.4	82.9	-0.7	9.7	-15.2
cash-flows.row.other-non-cash-items	-13	46	6.5	1.4	-3.9	4.2	0.1	8.5	10	3	5	239.5	-1.1	-41.4	-15.3	-5.2	5.3	1.6	3.9	-0.3	-0.1	7.1
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	-618.4	-563.5	-419.3	-320.7	-280	-258.5	-260.1	-151.9	-152.9	-151.2	-204.6	-233	-271.5	-284.8	-270.6	-416.6	-217.5	-159.5	-116.7	-38.1	-25.3	-22.7
cash-flows.row.acquisitions-net	-32.5	-4.5	-177.4	-64.4	-10.7	-96.5	-86	-23.7	0	34.6	3.1	-1.4	-0.7	-45	-0.3	0	0	-22.8	0	-175.9	-257.8	-39.7
cash-flows.row.purchases-of-investments	-10.2	-19.2	-60.1	-21	280	-2.2	-108.7	-1.9	0	0	0	-3.3	-18.3	-3.4	269.2	0	0	-52.7	0	-90.9	0	0
cash-flows.row.sales-maturities-of-investments	0.2	63.2	19.5	0.8	0.7	2.2	0.5	1.9	2.8	0	3	18.8	-1.8	-1.5	1.6	12.6	78.7	0	45.6	0	0	0
cash-flows.row.other-investing-activites	0	0.6	-0.9	19.2	-244.6	12.6	86.1	17.1	59.1	-12.6	41.4	118.2	-48.8	130.8	-286	5	22.5	-14.2	-12.3	-5.6	-2.1	1.8
cash-flows.row.net-cash-used-for-investing-activites	-660.9	-523.4	-638.2	-386	-254.5	-342.4	-368.1	-158.5	-91	-129.2	-157.2	-100.8	-341	-203.8	-286	-399	-116.3	-249.1	-83.4	-310.6	-285.2	-60.5
cash-flows.row.debt-repayment	-56.6	-407.3	-96.2	-1478.2	-1666.2	-4054.8	-1128.4	-628.9	-721.4	-3046.4	-3100.8	-3168.5	-917.1	-1166.2	-1168.3	0	0	0	0	0	0	0
cash-flows.row.common-stock-issued	342	0	0.3	339.5	2.4	0	0	0	0	0	0	0	0	0	0	183.6	155.5	227.7	0	0	0	0
cash-flows.row.common-stock-repurchased	113.2	-18	275	1668.7	-2.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-28.4	-27.1	-27	-22.5	-22.4	-26.8	-20.5	-25.7	-12.7	-9.6	-3.6	-3.6	-5.9	-12.3	-11.3	-8.9	-8.6	-5.2	-6.3	-2.5	0	0
cash-flows.row.other-financing-activites	42.3	578.6	34.3	-4	1682.9	4332.8	1089	698.1	780.8	2954.8	3165.6	3150.2	1148.4	1317.4	1366.7	94.6	-62.4	-53.1	-55	277.5	211.3	72.5
cash-flows.row.net-cash-used-provided-by-financing-activities	412.5	126.3	186.4	503.5	-5.8	251.1	-59.9	43.5	46.6	-101.2	61.1	-21.9	225.3	138.9	187	269.3	84.6	169.4	-61.3	275	211.3	72.5
cash-flows.row.effect-of-forex-changes-on-cash	0.1	-0.6	-0.3	1.2	-0.6	-0.7	0	0	0	0	0	0	0	0	0.1	-0.1	0	0	0	0	0	-0.1
cash-flows.row.net-change-in-cash	61.1	-116.8	-193.3	383.7	-24.4	80.9	-182.4	44.3	145.7	-17.1	-9.3	-33.3	17.1	36.5	11.8	-12.8	27	-6.7	-9.8	27.9	-27.8	23.5
cash-flows.row.cash-at-end-of-period	287.8	226.7	343.4	536.8	153.1	177.5	47.8	230.2	185.9	40.2	57.4	66.6	99.9	82.8	46.2	34.4	47.2	20.3	27	36.8	8.9	36.7
cash-flows.row.cash-at-beginning-of-period	226.7	343.4	536.8	153.1	177.5	96.6	230.2	185.9	40.2	57.4	66.6	99.9	82.8	46.3	34.4	47.2	20.3	27	36.8	8.9	36.7	13.2
cash-flows.row.operating-cash-flow	309.4	281	258.8	265	236.5	145.8	245.6	159.3	190	213.2	86.8	89.5	132.7	101.4	110.8	116.9	58.7	73	134.9	63.5	46	11.5
cash-flows.row.capital-expenditure	-618.4	-563.5	-419.3	-320.7	-280	-258.5	-260.1	-151.9	-152.9	-151.2	-204.6	-233	-271.5	-284.8	-270.6	-416.6	-217.5	-159.5	-116.7	-38.1	-25.3	-22.7
cash-flows.row.free-cash-flow	-309	-282.5	-160.4	-55.7	-43.5	-112.7	-14.5	7.4	37.1	62.1	-117.9	-143.5	-138.7	-183.4	-159.9	-299.7	-158.8	-86.5	18.2	25.3	20.7	-11.2

損益計算書の行

Ormat Technologies, Inc. の売上は前期比 NaN% の変化。ORA 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	829.4	734.2	663.1	705.3	746	719.3	692.8	662.6	594.6	559.5	533.2	514.4	437	373.2	415.2	344.8	295.9	268.9	238	219.2	119.4	85.6	47.9
income-statement-row.row.cost-of-revenue	565.4	465.3	398.7	429.1	476.7	448.8	424.4	391.8	376.4	355.8	373.4	380	320.1	295.6	292.6	242.8	216.7	175.6	148.9	136.1	76.2	50.8	30
income-statement-row.row.gross-profit	264	268.8	264.3	276.3	269.3	270.4	268.5	270.8	218.3	203.8	159.8	134.4	116.9	77.6	122.6	102	79.2	93.4	89.1	83.2	43.2	34.9	17.9
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
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	62.7	33.2	29.4	27.1	21.8	26.8	16.2	11.2	23.4	24.9	21.5	10.7	0	0	0	-4.2	-2	0	0	-0.1	16.3	13.1	0
income-statement-row.row.operating-expenses	92.5	82.5	95.2	83	75.5	71.7	61.6	65.9	52.6	44.8	58.8	50.5	52.9	51	51.5	37.2	33.7	31.4	25.2	21.4	17.7	14.6	1.7
income-statement-row.row.cost-and-expenses	657.9	547.9	494	512.1	552.2	520.6	486	457.7	429	400.6	432.2	430.5	373	346.6	344.1	280	250.4	207	174.1	157.5	94	65.4	31.7
income-statement-row.row.interest-income	12	3.4	2.1	1.7	1.5	1	1	1	0.3	0.3	1.3	1.2	1.4	0.3	0.6	3.1	6.6	6.6	4.3	1.3	0.5	0	0
income-statement-row.row.interest-expense	116.1	87.7	82.7	78	80.4	70.9	54.1	67.4	72.6	84.7	73.8	64.1	69.5	40.5	16.2	0	0	31	55.3	-42.8	8.1	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-32.5	71.5	85.8	103.2	69	8.4	17.1	2.6	20.2	11.2	22.5	-228.1	10.8	44.3	27.8	-13.6	0.3	4.1	7	5.1	0.7	1.2	0.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	62.7	33.2	29.4	27.1	21.8	26.8	16.2	11.2	23.4	24.9	21.5	10.7	0	0	0	-4.2	-2	0	0	-0.1	16.3	13.1	0
income-statement-row.row.total-operating-expenses	-32.5	71.5	85.8	103.2	69	8.4	17.1	2.6	20.2	11.2	22.5	-228.1	10.8	44.3	27.8	-13.6	0.3	4.1	7	5.1	0.7	1.2	0.2
income-statement-row.row.interest-expense	116.1	87.7	82.7	78	80.4	70.9	54.1	67.4	72.6	84.7	73.8	64.1	69.5	40.5	16.2	0	0	31	55.3	-42.8	8.1	0	0
income-statement-row.row.depreciation-and-amortization	231	198.8	183	156.6	148.8	132.2	115.1	106	107.2	100.8	92.9	102.3	96.4	86.8	61.7	57.4	47.8	40.8	34.6	37.1	16.6	14.5	12
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	171.6	24.1	17.7	65.5	68.3	185.1	205	201.9	164.1	143.5	97	-155.1	64	23.6	68.8	60.6	43.5	61.9	63.9	62.4	25.5	20.2	4.2
income-statement-row.row.income-before-tax	139.1	95.6	103.6	168.7	137.3	137.2	170.7	141.1	113.6	85.8	51.1	-207	6.8	30.8	83.3	44.9	20.6	37.5	13	20.9	18.2	14.6	2
income-statement-row.row.income-tax-expense	6	14.7	24.9	67	45.6	34.7	-1.4	31.8	-15.3	27.6	13.6	-2.9	48.5	-1.1	16.9	8	1.8	6.4	4.7	6.6	2.5	6.1	3.1
income-statement-row.row.net-income	124.4	65.8	62.1	85.5	88.1	98	170.7	93.9	119.6	54.2	41.2	-207.1	-43.1	37.3	68.9	49.8	27.4	34.4	15.2	17.8	15.5	-1	-6.4