Shangri-La Asia Limited

Sembol: 0069.HK

HKSE

5.82

HKD

Bugünkü piyasa fiyatı

14.4631
F/K Oranı
1.7564
PEG Oranı
20.69B
MRK Kapağı
0.00%
DIV Verimi

Shangri-La Asia Limited (0069-HK) Finansal Tablolar

Q: Nedir Shangri-La Asia Limited (0069.HK) toplam varlıklar?

Shangri-La Asia Limited (0069.HK) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Shangri-La Asia Limited (0069.HK). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Shangri-La Asia Limited'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	978.3	825	802.1	1007.1	1034.9	1081.7	947.1	959.2	1099.6	1464.4	1156.5	863.8	854.5	540.7	665.3	463	458.4	380.3	313.8	186.9	150.3
balance-sheet.row.short-term-investments	107.5	13	39.3	66.4	107.2	89	124.6	15	15.6	22.1	21.4	24.9	15.7	0	0	0	71.7	50.1	37.8	0	0
balance-sheet.row.net-receivables	83.7	76.4	49.7	45.7	96.1	108.3	116.7	93	88.2	88.9	92.2	0	0	0	0	205.4	23.9	19.7	26.4	98.8	93.2
balance-sheet.row.inventory	82.2	31.4	29	30.6	34	36.5	38	41.8	42.8	46.4	48.4	75.5	49.4	40.6	36.3	31.8	28.2	22	20.7	18.9	17.4
balance-sheet.row.other-current-assets	374.4	363.8	480.6	413.4	419.3	408.7	368.9	329.1	373.8	315.3	308	354	283.5	246.6	215.3	13.3	171.4	205.6	131.2	115.2	108.5
balance-sheet.row.total-current-assets	1455.8	1237.7	1344.1	1480.6	1566	1613	1445.5	1408.1	1588.9	1892.8	1583.8	1293.3	1187.4	827.9	916.9	713.5	682	627.6	492.1	419.8	369.4
balance-sheet.row.property-plant-equipment-net	5049.4	6971	7568.2	8122	8069	7016.5	7730.4	7331	7506.4	7536.9	7148.5	5908.3	4659.7	4394.1	3976.2	3789.3	3784.6	3045	2508.6	4123.8	3761.6
balance-sheet.row.goodwill	88.4	88	88.4	89.2	88.4	88.4	83.9	82.9	83.1	84.1	85.1	84.7	0	0	85.5	0	0	0	0	-109	-116.3
balance-sheet.row.intangible-assets	104.7	20.8	21.6	26.2	20	11.6	6.1	7.5	6.6	7.1	8	694.9	832.2	696.1	542.3	616.2	503.9	87.7	86.7	0	0
balance-sheet.row.goodwill-and-intangible-assets	104.7	108.8	110	115.4	108.4	100.1	89.9	90.4	89.8	91.2	93.1	779.6	832.2	696.1	627.8	616.2	503.9	87.7	86.7	-109	-116.3
balance-sheet.row.long-term-investments	4210.5	4216	4361.7	4221.8	3927.1	3934.5	3888.5	3644.8	3540.5	3589.8	3403.5	2936	2370.4	0	0	0	1051.5	879.7	754.1	0	0
balance-sheet.row.tax-assets	76.6	86.5	73.5	51.9	27.7	7.5	8.1	6.2	4.4	0.6	0.8	3.2	2.2	2.9	1.3	1.1	2.3	0.6	5.2	3.6	4.3
balance-sheet.row.other-non-current-assets	1965.7	-86.5	-73.5	-51.9	-27.7	-7.5	-8.1	-6.2	-4.4	-0.6	-0.8	999.5	920.6	2617.7	2292.5	1802.5	76.8	435.2	416.4	769.8	723.4
balance-sheet.row.total-non-current-assets	11406.8	11295.8	12039.9	12459.2	12104.4	11051	11708.9	11066.2	11136.6	11217.9	10645	10626.6	8785.1	7710.8	6897.8	6209.2	5419.1	4448.1	3771	4788.2	4373.1
balance-sheet.row.other-assets	0	100	90.3	68.3	51.6	506.7	520.8	519.5	559.9	629.5	669.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	12862.6	12633.5	13474.3	14008.2	13722.1	13170.6	13675.2	12993.8	13285.4	13740.3	12898.3	11919.9	9972.5	8538.6	7814.7	6922.7	6101	5075.7	4263.1	5207.9	4742.5
balance-sheet.row.account-payables	81.2	77.8	68.3	81.8	94.4	104	120	118.7	105.3	102.9	95	103.1	707.9	528.1	441.8	404.4	387.8	277.5	231.8	195.4	147.6
balance-sheet.row.short-term-debt	650.7	997.2	1110.2	682.3	426.9	431.2	234.8	808.6	1602.5	703.1	405.3	528.6	536.4	1271.5	269.2	39	91.9	42.9	152.9	0	0
balance-sheet.row.tax-payables	24.2	6.1	4.2	5.9	30.1	20.4	15.1	22.5	19.9	21.3	80.5	17.1	18.6	17.5	14.8	19.3	27.5	19.4	15.2	8.7	1.7
balance-sheet.row.long-term-debt-total	5606.9	4660	4594	5213.8	4925.8	4709.3	4949.8	4517.3	3596.7	4432.8	4475.9	3836.7	2391.3	1414.8	2240.6	1889.3	1195.3	1533	1012.2	972.9	1037.2
Deferred Revenue Non Current	0	4364.5	4290.2	4883.9	4567.8	4378.2	4620.6	4207.2	3279.4	4127.9	4190.5	0.8	-1381.7	159.1	35.3	-1665.9	-1498.7	-276.1	-249.2	-416.5	-391.5
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	736.3	1649.1	1883.8	1459.5	1249.7	1348.8	999.3	826.5	773.8	757.2	769.3	7.9	46.1	51.2	1.7	25.7	91.9	15.6	18.6	124.6	185.6
balance-sheet.row.total-non-current-liabilities	5926.4	4660	4594	5213.8	4925.8	4709.3	4949.8	4517.3	3596.7	4432.8	4475.9	4114.3	2654.4	1697.6	2536.7	2202.2	1408.5	1745	1214.4	1362.5	1393.8
balance-sheet.row.other-liabilities	0	822.1	878.3	938.4	948.2	331.7	329.3	310.1	317.3	305	285.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	572.4	563.7	618.8	667.5	640.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	7394.5	7209	7424.4	7693.4	7218	6493.8	6633.2	6581.4	6395.7	6301	6030.9	5389.9	3944.7	3548.4	3269.4	2671.3	1915.7	2100.4	1632.9	1682.5	1727
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
balance-sheet.row.common-stock	462.9	462.9	462.9	462.9	462.9	462.9	462.7	462.2	462.2	462.2	404.4	404.4	2551.8	1946.7	1943.4	1941	1934.6	0	0	0	0
balance-sheet.row.retained-earnings	1629.6	1490.7	1593.3	1879.3	2341.3	2400	2287.7	2194.1	2087.4	1997	1855.5	1549.9	1271.6	1097.4	873.7	677.4	638	386.2	259.4	351.7	268.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	390.8	171.6	679.3	590.5	256.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2739.1	3128.8	3128.8	3128.8	3128.8	3426.1	3852.1	3334.6	3842.7	4445	4052.7	4073	1782.8	1593.8	1412.3	1334.9	1309.3	2313	2121.7	2757.3	2355.6
balance-sheet.row.total-stockholders-equity	5222.4	5254	5864.3	6061.6	6189.6	6289	6602.6	5990.8	6392.3	6904.2	6312.6	6027.3	5606.1	4637.9	4229.5	3953.3	3881.9	2699.2	2381	3109	2624
balance-sheet.row.total-liabilities-and-stockholders-equity	12862.6	12633.5	13474.3	14008.2	13722.1	13170.6	13675.2	12993.8	13285.4	13740.3	12898.3	11919.9	9972.5	8538.6	7814.7	6922.7	6101	5075.7	4263.1	5207.9	4742.5
balance-sheet.row.minority-interest	245.6	170.5	185.6	253.2	314.5	387.9	439.4	421.6	497.4	535	554.8	502.8	421.8	352.3	315.8	298.1	303.5	276.1	249.2	416.5	391.5
balance-sheet.row.total-equity	5468	5424.5	6049.9	6314.7	6504	6676.9	7042	6412.4	6889.7	7439.2	6867.3	6530.1	6027.9	4990.2	4545.3	4251.4	4185.3	2975.3	2630.2	3525.5	3015.5
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4317.9	4229	4401	4288.2	4034.2	4023.4	4013.1	3659.7	3556	3611.9	3424.8	2960.9	2386.1	1804.7	1595.1	1274.5	1123.2	929.8	791.9	0	0
balance-sheet.row.total-debt	6257.6	6176.1	6206.6	6386.4	5880.7	5134.8	5184.7	5295.5	5167.1	5105.9	4853.1	4365.4	2927.6	2686.3	2509.7	1928.3	1287.2	1575.9	1165.1	972.9	1037.2
balance-sheet.row.net-debt	5386.8	5423.1	5461.1	5462	4971.2	4164.4	4387.4	4351.3	4083	3663.6	3718	3526.4	2088.8	2145.6	1844.4	1465.3	900.5	1245.8	889	786	886.9

Nakit Akış Tablosu

Shangri-La Asia Limited'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	-158.5	-290.6	-460.2	152.5	192.9	158	106.1	140.1	180.9	392.3	484.2	361.1	372.8	297.5	165.9	374.2	202.2	151	141.5	72.7
cash-flows.row.depreciation-and-amortization	271.4	312.2	319.7	337.5	336.8	313.4	310	325.4	300.8	304.9	304.7	295.6	244	213.8	0	144.1	0	0	0	0
cash-flows.row.deferred-income-tax	11.5	-33	-78.8	-48.2	-52.1	0	0	0	0	20.1	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	5.2	2.3	1.2	2.1	3.6	0	0	0	0	7.9	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-16.8	30.6	77.6	46.1	48.6	12.9	-1.8	-36.2	26.2	-27.9	-54.7	107.2	21.5	72.9	0	52.4	0	0	0	0
cash-flows.row.account-receivables	-18.9	20.9	68.4	-20.3	38.6	-19.4	-2.6	-39.8	23.6	-29.3	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	2.1	9.8	9.2	66.4	10	32.3	0.8	3.6	2.7	1.4	-0.1	-8.6	-4.3	-4.4	0	-6.2	0	0	0	0
cash-flows.row.account-payables	0	0	0	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	0	0	0	0	0	-54.6	115.8	25.8	77.3	0	58.6	0	0	0	0
cash-flows.row.other-non-cash-items	-203.9	-166	-222.1	-259.6	-83.4	-10.7	-22	-90.4	-159.8	-294.1	-441.4	-309.2	-312.2	-341.4	148.7	-247.9	57.6	61.7	47.5	29.5
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
cash-flows.row.investments-in-property-plant-an-equipment	-72.4	-71.3	-110.7	-231.3	-154.3	-374.6	-479.1	-723.7	-836.6	-594.1	-998.4	-289.1	-586.6	-531.3	-757.2	-79.2	-170.8	-178	-60.3	-56.7
cash-flows.row.acquisitions-net	53.2	50.2	-40.6	-4.1	-5.8	61.1	-23.7	-17.3	0	32.9	-486.5	-394.6	2.2	-27.3	-49.9	97.6	-2.5	-42.9	0	1.7
cash-flows.row.purchases-of-investments	-83.1	-80.1	-0.2	-18.2	-29.8	-1.3	-0.3	-76.2	-90.8	-6.7	-172.9	0	-10	0	0	-45.9	-50.2	10.1	0	-1.5
cash-flows.row.sales-maturities-of-investments	29.9	29.9	40.8	22.3	35.6	42.1	24	2.3	0	-26.3	202.4	0	36.6	0	0	0.6	47.3	11.1	35.1	8.9
cash-flows.row.other-investing-activites	160.6	151	87.3	10	26	68.8	-86.8	0.5	-64	27.5	-90.7	-222.8	-9.9	43.5	-59	-518.7	-396.3	-65.8	-140.3	-82.7
cash-flows.row.net-cash-used-for-investing-activites	88.2	79.8	-23.4	-221.3	-128.3	-203.9	-542.2	-814.4	-991.3	-540.4	-1546	-906.5	-567.7	-515	-866.1	-545.5	-572.5	-265.4	-165.5	-130.3
cash-flows.row.debt-repayment	-320.9	-779	-405.7	-2345.1	-1623.9	-1712.4	-2087.7	-1367.5	-517.8	-1154.5	-606.4	-1279.1	-368.7	-549	-239.9	-1016.5	-560.7	-315.1	-448.7	-203.2
cash-flows.row.common-stock-issued	-6.1	0	0	2347.3	2.3	6.3	0	0	637.5	0.5	1.5	604.5	2.6	2.1	5.4	672.4	9.6	5.9	196.3	0
cash-flows.row.common-stock-repurchased	-6.1	0	0	-2.1	-7.9	1706.1	0	1367.4	-119.7	1154.1	1884.6	1452.2	518	1114.6	0	733.2	1002.2	511.7	306.3	0
cash-flows.row.dividends-paid	-333.1	0	0	-101.4	-87.6	-64.5	-46.1	-50.7	-40.3	-72.5	-80.5	-80.5	-59.4	-59.4	0	-104.7	-88	-73.4	-37.4	-19.1
cash-flows.row.other-financing-activites	730.3	670.8	772	28.8	1598.3	1502.9	2204.5	1504.2	798.9	1679.9	64.5	16.5	1.4	13.8	828.8	-19.5	2	3.8	-3.2	273.6
cash-flows.row.net-cash-used-provided-by-financing-activities	64	-108.2	366.2	-72.5	-118.9	-267.7	70.7	86.1	878.3	453.4	1263.6	713.5	93.9	522.2	594.3	265	365.1	132.9	13.3	51.3
cash-flows.row.effect-of-forex-changes-on-cash	-53.7	2.6	34.6	2.5	-26	17.7	-26.9	-45	-18.7	-5.9	11.4	12.7	13.1	3.4	6.1	14.3	10.7	0	0	0
cash-flows.row.net-change-in-cash	7.5	-178.9	15	-60.9	173.1	19.7	-115.8	-434.4	216.4	290.2	21.8	274.4	-134.6	253.3	49	56.6	63.1	80.3	36.9	23.1
cash-flows.row.cash-at-end-of-period	753	745.5	924.5	909.5	970.4	797.3	777.6	893.4	1327.8	1111.4	821.3	799.5	525.1	659.6	406.4	386.6	330	267	186.7	149.8
cash-flows.row.cash-at-beginning-of-period	745.5	924.5	909.5	970.4	797.3	777.6	893.4	1327.8	1111.4	821.3	799.5	525.1	659.6	406.4	357.4	330	267	186.7	149.8	126.7
cash-flows.row.operating-cash-flow	-91	-144.4	-362.6	230.4	446.3	473.7	392.3	338.9	348.1	383	292.7	454.7	326.1	242.8	314.7	322.9	259.8	212.7	189	102.1
cash-flows.row.capital-expenditure	-72.4	-71.3	-110.7	-231.3	-154.3	-374.6	-479.1	-723.7	-836.6	-594.1	-998.4	-289.1	-586.6	-531.3	-757.2	-79.2	-170.8	-178	-60.3	-56.7
cash-flows.row.free-cash-flow	-163.5	-215.7	-473.3	-0.9	292	99	-86.8	-384.8	-488.4	-211.1	-705.6	165.6	-260.4	-288.5	-442.5	243.7	89	34.7	128.8	45.4

Gelir Tablosu Satırı

Shangri-La Asia Limited'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 0069.HK brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	2141.8	1462.1	1241	1033.4	2431.2	2517.9	2189.8	2055.4	2122.6	2111.6	2081.1	2057.2	1912.1	1575.1	1230	1353.3	1219.2	1002.9	842	725.5	540.4
income-statement-row.row.cost-of-revenue	975	775.6	696.5	671.2	1108.6	1113.3	955.1	879.4	934	912.6	906.7	881.3	839.9	679.5	551.6	551.2	494	408.8	345.6	308.5	234.4
income-statement-row.row.gross-profit	1166.7	686.5	544.5	362.2	1322.6	1404.6	1234.7	1176	1188.6	1198.9	1174.3	1175.9	1072.2	895.6	678.4	802	725.3	594.1	496.4	417	306
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
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	0	0	19	3.2	-1.7	0	0.8	0	0	0.3	0.1	0.1	617.2	475	4.8	490.8	79.8	9.5	31.5	47.5	39.7
income-statement-row.row.operating-expenses	961.1	657	712.4	703.5	840	968.2	869.1	925.5	805.9	782.5	525.5	932.1	869.7	674.9	606.3	638.9	465.7	401.1	352.8	250	193.7
income-statement-row.row.cost-and-expenses	1936.1	1432.6	1408.9	1374.7	1948.7	2081.4	1824.2	1804.9	1740	1695.1	1432.2	1813.4	1709.7	1354.4	1157.9	1190.1	959.6	809.9	698.4	558.5	428.1
income-statement-row.row.interest-income	80.5	203.9	189.1	195.8	200.9	146	115.4	100.9	110.3	101.9	97.8	15.9	11.9	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	333.1	216.2	204	212.6	224.3	170.1	132.9	117.4	126.3	116.8	110.5	95.7	44	27.8	29.2	12.9	19.1	7.7	-14.9	-36.3	-30.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	65.4	-59.6	-12	-74.4	40.5	-18.7	53.9	-35.8	95.1	105.8	345.1	-70.9	-19.8	-27.8	-29.2	4.7	98.9	9.5	31.5	47.5	39.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	19	3.2	-1.7	0	0.8	0	0	0.3	0.1	0.1	617.2	475	4.8	490.8	79.8	9.5	31.5	47.5	39.7
income-statement-row.row.total-operating-expenses	65.4	-59.6	-12	-74.4	40.5	-18.7	53.9	-35.8	95.1	105.8	345.1	-70.9	-19.8	-27.8	-29.2	4.7	98.9	9.5	31.5	47.5	39.7
income-statement-row.row.interest-expense	333.1	216.2	204	212.6	224.3	170.1	132.9	117.4	126.3	116.8	110.5	95.7	44	27.8	29.2	12.9	19.1	7.7	-14.9	-36.3	-30.3
income-statement-row.row.depreciation-and-amortization	411.5	225.2	259.2	266.2	283.8	336.8	313.4	310	325.4	300.8	304.9	304.7	295.6	244	213.8	-85	144.1	-80.3	-44.7	17.5	23.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	214.7	-114.8	-345	-462.7	241.1	309.1	196.3	185.4	177.3	208.8	205.9	302	380.9	220.7	51.3	163.2	373.3	273.3	188.4	149.6	88.7
income-statement-row.row.income-before-tax	280.1	-174.4	-356.9	-537.1	281.7	290.4	250.2	149.6	272.3	314.6	551	484.2	361.1	372.8	297.5	252.9	453.1	282.8	219.8	197.1	128.4
income-statement-row.row.income-tax-expense	78.5	13	12.5	26.5	111.9	106.7	106.1	87.5	102.4	107.1	109.9	102	77.2	59.9	36.8	69.4	78.9	63.5	52.3	44.3	46.4
income-statement-row.row.net-income	184.1	-158.5	-290.6	-460.2	152.5	192.9	158	106.1	140.1	180.9	392.3	358.9	253	287.1	255.5	165.9	374.2	202.2	151	141.5	72.7