D'Ieteren Group SA

Sembol: DIE.BR

EURONEXT

219.8

EUR

Bugünkü piyasa fiyatı

23.0898
F/K Oranı
0.7431
PEG Oranı
11.64B
MRK Kapağı
0.01%
DIV Verimi

D'Ieteren Group SA (DIE-BR) Finansal Tablolar

Q: Nedir D'Ieteren Group SA (DIE.BR) toplam varlıklar?

D'Ieteren Group SA (DIE.BR) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz D'Ieteren Group SA (DIE.BR). 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

D'Ieteren Group SA'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	996.2	474.4	898.7	1088.5	1265.3	933	404.4	98.2	169.9	260.9	488	388.1	250	267.2	348.2	97.9	128	204	137.2	73.3
balance-sheet.row.short-term-investments	238.3	128.6	544.1	737.2	543.4	-38.6	107.1	5	59.8	176.1	288.4	211.7	0	0	0	0	47.5	48.1	18.5	0
balance-sheet.row.net-receivables	973.4	707.8	390	357.5	465.3	354	291	5	364.2	274.1	297.1	0	420.5	1436.5	1342.6	1799.5	0	0	0	1613
balance-sheet.row.inventory	1434.3	1191.7	446.2	457.4	492.8	455.7	367.7	679	614.7	608.7	539.3	561.5	626.9	551.4	467.6	530.2	483.6	418.2	422.3	439.3
balance-sheet.row.other-current-assets	3.8	76.3	0.1	2.6	0.1	51.2	2291	324.2	384.6	399.8	403.5	418.4	348.8	1.7	0.8	7.7	1767.8	1672.6	1642.1	30.5
balance-sheet.row.total-current-assets	3407.7	2450.2	1735	1906	2223.5	1793.9	3354.1	1106.4	1169.2	1269.4	1430.8	1368	1646.2	2256.8	2159.2	2435.3	2379.4	2294.8	2201.6	2156.1
balance-sheet.row.property-plant-equipment-net	690.3	566.1	265.4	262.9	268.7	222	211.3	574.4	521	505.8	458.2	456.4	436.3	1133.7	1091	1167	1148.4	1121.9	1057	986.5
balance-sheet.row.goodwill	585.8	981.2	83.2	76.2	97.1	190.3	184.2	1091.2	990.6	965.7	1056.9	1042.1	1026	1004.6	939.8	852	841.1	687.8	615.1	504.7
balance-sheet.row.intangible-assets	1242.5	749.6	439.1	451.2	444.8	433.1	422.6	876.8	470.7	457.9	434.5	430.2	428.4	792.2	776.2	804.2	1000.8	892.9	916.6	899.6
balance-sheet.row.goodwill-and-intangible-assets	1828.3	1730.8	522.3	527.4	541.9	623.4	606.8	1968	1461.3	1423.6	1491.4	1472.3	1454.4	1796.8	1716	1656.2	1841.9	1580.7	1531.7	1404.3
balance-sheet.row.long-term-investments	1225.9	1246.6	679.1	-61.8	-194.1	760	-37.9	59.3	0.2	-112.8	-218.3	-151.8	0	0	0	0	-33.6	-35.2	-5.1	0
balance-sheet.row.tax-assets	56	57.4	46.6	39.2	41.3	26.3	19.9	86.3	46.5	52.8	41.6	53.9	54.3	92.3	98.1	81	78.1	97.7	91.9	69.6
balance-sheet.row.other-non-current-assets	0	246.2	626.7	773.3	576.9	0	141.7	37.2	136.8	248.4	351	294.5	59.1	77.5	42.8	26.3	76.5	74	38.1	27.9
balance-sheet.row.total-non-current-assets	3800.5	3847.1	2140.1	1541	1234.7	1631.7	941.8	2725.2	2165.8	2117.8	2123.9	2125.3	2004.1	3100.3	2947.9	2930.5	3111.3	2839.1	2713.6	2488.3
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
balance-sheet.row.total-assets	7208.2	6297.3	3875.1	3447	3458.2	3425.6	4295.9	3831.6	3335	3387.2	3554.7	3493.3	3650.3	5357.1	5107.1	5365.8	5490.7	5133.9	4915.2	4644.4
balance-sheet.row.account-payables	1323.6	679.8	302.5	252.8	291.1	279.3	6.1	167	155.1	204.5	193.6	193.6	557.7	1117.6	993.8	1021.2	608.6	520.2	531.5	607.6
balance-sheet.row.short-term-debt	351.6	368.1	53.1	17.9	46.5	39.4	32.5	358.3	54.9	139.2	330	109.2	53.1	356.2	549.2	443.7	416.2	631.1	575.7	575.5
balance-sheet.row.tax-payables	94.5	83.5	47.3	2.8	4	7.7	-0.1	43.1	40.6	29.9	33.1	83.1	33.4	60.7	87.9	69.6	99.8	108.3	102.9	109.3
balance-sheet.row.long-term-debt-total	1274.8	1232.5	158.4	85.5	134.4	116.3	132	760.6	709.4	739.5	693	801.2	788.2	1738.6	1543.8	1873.2	1745.8	1391.9	1400.5	1321
Deferred Revenue Non Current	0	0	41	0	0	71	-228.4	143.5	135.6	116.8	148.4	181.7	-223	-421.4	238.6	351.9	241.3	140.3	97.8	-216.5
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	128.3	364.9	208.2	173.5	165.8	142.9	1.8	21.8	8.4	6.5	6.9	13.9	333.2	123.5	366.6	162.1	760.7	754.6	662.9	655.1
balance-sheet.row.total-non-current-liabilities	1837.3	1706.6	333.2	259.9	313.5	308.6	311.8	1102.9	902.6	954.8	907	1083.7	1124.3	2295.1	2042.9	2708	2565	2208.8	2199.6	1815.4
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
balance-sheet.row.capital-lease-obligations	337.5	247.2	45.5	50.4	48.2	0.7	0.8	74.5	60	51.5	40.5	48.7	0	0	0	0	305.8	304.2	287.6	277.1
balance-sheet.row.total-liab	3735.3	3119.4	897	704.1	816.9	770.2	2535.4	2148.1	1599.9	1742.4	1829.5	1814.2	2118.2	3892.4	3952.5	4335	4350.5	4114.7	3969.7	3653.6
balance-sheet.row.preferred-stock	0	0	0	5	12.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	160	160	160	160	160	160	160	160	160	160	160	160	0	0	0	0	160	160	160	160
balance-sheet.row.retained-earnings	3212.8	2955.9	2814.5	2598	2525.5	2521.2	1658	1638.6	1651.5	1584.6	1639.6	1571.8	0	0	0	0	773.6	660.3	580.5	514.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	148.2	159	28.6	-5	-12.2	-252.8	-234.3	-828.8	-804.8	-733.8	-644.9	-607.9	-545.5	-767.3	-482	-415	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-64.1	-109.7	-24.7	-18.6	-44.8	226.7	180.6	713.2	726.6	633.4	568.9	553.4	2076	2017.9	1510.5	1311.1	-15.9	-31.2	-30.6	12.4
balance-sheet.row.total-stockholders-equity	3456.9	3165.2	2978.4	2739.4	2640.7	2655.1	1764.3	1683	1733.3	1644.2	1723.6	1677.3	1530.5	1250.6	1028.5	896.1	917.7	789.1	709.9	687.1
balance-sheet.row.total-liabilities-and-stockholders-equity	7208.2	6297.3	3875.8	3447	3458.2	3425.6	4295.9	3831.6	3335	3387.2	3554.7	3493.3	3650.3	5357.1	5107.1	5365.8	5490.7	5133.9	4915.2	4644.4
balance-sheet.row.minority-interest	16	12.7	0.4	3.5	0.6	0.3	-3.8	0.5	1.8	0.6	1.6	1.8	1.6	214.1	126.1	134.7	222.5	230.1	235.6	303.7
balance-sheet.row.total-equity	3472.9	3177.9	2978.8	2742.9	2641.3	2655.4	1760.5	1683.5	1735.1	1644.8	1725.2	1679.1	1532.1	1464.7	1154.6	1030.8	1140.2	1019.2	945.5	990.8
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1464.2	1375.2	1223.2	675.4	349.3	721.4	69.2	64.3	60	63.3	70.1	59.9	4.3	21.5	16.5	15.8	13.9	12.9	13.4	21
balance-sheet.row.total-debt	1626.4	1600.6	211.5	103.4	180.9	155.7	164.5	1118.9	764.3	878.7	1023	910.4	841.3	2094.8	2093	2316.9	2162	2023	1976.2	1896.5
balance-sheet.row.net-debt	868.5	1254.8	-143.1	-247.9	-541	-777.3	-132.8	1020.7	654.2	793.9	823.4	734	591.3	1827.6	1744.8	2219	2081.5	1867.1	1857.5	1823.2

Nakit Akış Tablosu

D'Ieteren Group SA'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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	504.7	335.8	255.4	140.8	64.5	46.6	71.3	76.6	174.8	-14.6	199.9	284	351.5	420	183	1.3	308.8	236.2	210.5	164.2
cash-flows.row.depreciation-and-amortization	188.1	88.5	46.5	46.9	41.9	23.5	21.9	141.4	140.3	131.2	125.6	118.7	169.8	305.5	309.4	304.3	303	305.7	260.2	322.8
cash-flows.row.deferred-income-tax	0	0.6	-5	-1.3	-11.4	-9.9	11.8	-7	-1.2	-1.7	-1.6	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	24.1	9	1.8	2.3	2.1	1.9	1.5	1.2	1.7	1.6	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-95.3	-158.8	51.7	125.5	-74.9	-130.9	-10.8	51.5	-4	-21.1	4.9	42.5	-106.6	-40.5	201.1	-119.9	-67	-31.4	19.1	24.1
cash-flows.row.account-receivables	-81.6	94.2	29.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-193.4	-259.9	18.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	179.7	6.9	3	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	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	526.1	-202.6	-181.7	-135.4	26.8	41.2	-10.7	123.5	20.1	164.9	-47.2	-114.2	-125.4	-350.3	323.5	7.4	-323.1	-79.3	-197.4	-59.2
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	-106.5	-77	-46.7	-35	-50.4	-45	-35.9	-153.2	-121.9	-134.2	-110.8	-123.9	-119.9	-147.7	-115.6	-89.8	-687.3	-663.3	-730.8	-636.7
cash-flows.row.acquisitions-net	47	-514.4	-1156	-152	-34.5	12.3	-14.3	-496.6	-22.6	-34.4	-60.3	-19.4	261.7	-13.6	-16.7	-46.4	-188.5	-32.2	-96.3	-113.9
cash-flows.row.purchases-of-investments	-279.6	0	-1191.8	-291	-564.1	-0.3	-107.1	-111.2	-1.1	-0.9	-87.4	-211.7	0	-2.5	3.7	-6.7	0.6	-31.6	-13.4	0
cash-flows.row.sales-maturities-of-investments	40	415.2	193.3	291	19.1	129.5	7	59.9	116.4	121.9	-101.4	79.6	2.5	0	21.2	361.4	513.3	488.1	54.7	46.9
cash-flows.row.other-investing-activites	0	233.3	2027.3	-133.3	491.2	201.8	2.8	132.8	29.7	22.5	106.1	4.6	7.4	3.6	-275.1	-355.8	-81.2	-70.3	498.1	429.5
cash-flows.row.net-cash-used-for-investing-activites	-299.1	57.1	-173.9	-320.3	-138.7	298.3	-147.5	-568.3	0.5	-25.1	-253.8	-270.8	151.7	-160.2	-382.5	-137.3	-443.1	-309.3	-287.7	-274.2
cash-flows.row.debt-repayment	-117	-47.3	-13.5	-80.3	-27.1	-25.6	-116.8	-222.5	-213.9	-244.1	-24	0	-227.7	-116.1	-225.4	-70.9	0	0	0	-109.8
cash-flows.row.common-stock-issued	21.3	30.7	4.7	7	45.8	29.3	117.1	9.8	213.9	244.1	24	0	0	72.6	0	134	0	0	62.4	0
cash-flows.row.common-stock-repurchased	-81.6	-117.4	-13.7	-24.4	-18.7	-3.7	-0.3	-3.2	-3.1	-4.5	-0.9	-6.8	0	0	-3.4	-1.5	-7.3	-3.8	0	-2.1
cash-flows.row.dividends-paid	-160.7	-113.6	-72.9	-53.9	-54.8	-208.4	-52.1	-49.3	-43.9	-44	-44	-44.1	-30.8	-23.9	-38.6	-19.5	-14.6	-13.3	-29.4	-26.3
cash-flows.row.other-financing-activites	-1.9	102.8	95.8	-22.1	-67.1	-36.1	360.3	442.6	-259.5	-301.1	37.5	-72.6	-77.2	-188.2	-120.7	-73.9	166.4	-67.9	4.9	-54.2
cash-flows.row.net-cash-used-provided-by-financing-activities	-423.2	-144.8	0.4	-173.7	-121.9	-244.5	308.2	177.4	-306.5	-349.6	-7.4	-123.5	-335.7	-255.6	-388.1	-31.8	144.5	-85	37.9	-192.4
cash-flows.row.effect-of-forex-changes-on-cash	10.8	0.4	0.9	-0.5	0.3	0.6	-7.8	-9.1	10.8	-0.5	-4.1	-5	-0.2	0.1	3.9	-6.6	1.5	0.3	2.8	0.3
cash-flows.row.net-change-in-cash	412.1	2.4	3.3	-316.2	-211.1	559.3	275.5	-12.5	25.9	-114.8	17.9	-68.3	-17.1	-81	250.3	17.4	-75.4	37.2	45.4	-14.4
cash-flows.row.cash-at-end-of-period	757.9	357	354.6	351.3	721.9	933	373.7	98.2	110.7	84.8	199.6	181.7	250.1	267.2	348.2	97.9	80.5	155.9	118.7	73.3
cash-flows.row.cash-at-beginning-of-period	345.8	354.6	351.3	667.5	933	373.7	98.2	110.7	84.8	199.6	181.7	250	267.2	348.2	97.9	80.5	155.9	118.7	73.3	87.7
cash-flows.row.operating-cash-flow	1123.6	87.6	175.9	178.3	49.2	-27.4	85.4	387.5	331.2	260.4	283.2	331	289.3	334.7	1017	193.1	221.7	431.2	292.4	451.9
cash-flows.row.capital-expenditure	-106.5	-77	-46.7	-35	-50.4	-45	-35.9	-153.2	-121.9	-134.2	-110.8	-123.9	-119.9	-147.7	-115.6	-89.8	-687.3	-663.3	-730.8	-636.7
cash-flows.row.free-cash-flow	1017.1	10.6	129.2	143.3	-1.2	-72.4	49.5	234.3	209.3	126.2	172.4	207.1	169.4	187	901.4	103.3	-465.6	-232.1	-438.4	-184.8

Gelir Tablosu Satırı

D'Ieteren Group SA'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin DIE.BR 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	7983.6	4714.6	3360.5	3318	3798.8	3578.1	3455.1	6471.7	6035.4	5541.6	5470.5	5514.5	5977.3	7053.6	6269.7	6501.2	5967.1	5253.7	4757.3	4459.8
income-statement-row.row.cost-of-revenue	6177.5	3744	2881.3	2877.4	3303.3	3090.4	2985.2	4472.3	4169.5	3827.6	3796.4	3861.4	4246.3	4820.5	4240.6	4605.1	4126.1	3668.7	3353.6	3124.9
income-statement-row.row.gross-profit	1806.1	970.6	479.2	440.6	495.5	487.7	469.9	1999.4	1865.9	1714	1674.1	1653.1	1731	2233.1	2029.1	1896.1	1841	1585	1403.7	1334.9
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
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	-11.8	16.6	60.4	-13.4	-3.9	-0.7	114.2	8.2	1.6	11.3	-4.8	10.2	-2.8	56.9	289.3	-2.6	-1.4	-0.2	79.3
income-statement-row.row.operating-expenses	1458	763.6	393.4	430.4	368.8	373	373.6	1865.7	1631.1	1689.6	1474.2	1369.1	1379.5	1813.1	1699.3	1804.3	1479.3	1293.4	1194.6	1170.7
income-statement-row.row.cost-and-expenses	7635.5	4507.6	3274.7	3307.8	3672.1	3463.4	3358.8	6338	5800.6	5517.2	5270.6	5230.5	5625.8	6633.6	5939.9	6409.4	5605.4	4962.1	4548.2	4295.6
income-statement-row.row.interest-income	24.1	16.8	16.2	5.1	1.4	1.8	3.6	1.6	3.6	6.5	2.7	5.8	0	0	0	0	8.1	6.4	4.2	5.6
income-statement-row.row.interest-expense	97.9	37	4.6	5.3	5.6	5.3	5.2	36	38.6	45.9	44.4	48.8	54.1	111.9	114.6	158.1	133.5	107.8	100.4	105.5
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-91.9	-37	-4.8	-5.3	-125.2	-47.2	3.5	-34.1	-38.4	-31.3	-47.1	-50.4	-54.1	-111.9	-114.6	-158.1	-131.8	-177.9	-92.7	-102.4
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	-11.8	16.6	60.4	-13.4	-3.9	-0.7	114.2	8.2	1.6	11.3	-4.8	10.2	-2.8	56.9	289.3	-2.6	-1.4	-0.2	79.3
income-statement-row.row.total-operating-expenses	-91.9	-37	-4.8	-5.3	-125.2	-47.2	3.5	-34.1	-38.4	-31.3	-47.1	-50.4	-54.1	-111.9	-114.6	-158.1	-131.8	-177.9	-92.7	-102.4
income-statement-row.row.interest-expense	97.9	37	4.6	5.3	5.6	5.3	5.2	36	38.6	45.9	44.4	48.8	54.1	111.9	114.6	158.1	133.5	107.8	100.4	105.5
income-statement-row.row.depreciation-and-amortization	188.1	88.5	46.5	46.9	41.9	23.5	21.9	141.4	140.3	131.2	125.6	118.7	169.8	305.5	309.4	304.3	303	305.7	260.2	322.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	348.1	431.3	288.2	163.5	218.4	114.7	96.3	133.7	234.8	26	199.9	284	351.5	420	329.8	91.8	316.8	223.6	210.5	164.2
income-statement-row.row.income-before-tax	256.2	394.3	283.4	158.2	93.2	67.5	99.8	99.6	196.4	-5.3	152.8	233.6	297.4	308.1	215.2	-66.3	185	121.6	117.8	61.8
income-statement-row.row.income-tax-expense	102.6	58.5	28	17.4	28.7	20.9	28.5	23	21.6	9.3	34.8	36.2	43.7	74.7	33	-35.7	32.1	12.8	24.2	19.3
income-statement-row.row.net-income	504.7	338.6	252.4	138.8	64.5	1048	112.6	49.9	130.7	-11.1	114	192.3	376	236.2	183	-28.2	127.7	97.9	76.2	43.2