Euronav NV

符号: EURN.BR

EURONEXT

17.29

EUR

今天的市场价格

4.3828
市盈率
0.0346
PEG比率
3.33B
MRK市值
0.16%
DIV收益率

Euronav NV (EURN-BR) 财务报表

Q: 什么是 Euronav NV (EURN.BR) 总资产是多少？

Euronav NV (EURN.BR) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Euronav NV (EURN.BR). 的默认数据。公司收入显示 657.724 M 的平均值，即 0.115 % 增长率。整个期间的平均毛利润为 231.041 M，即 1.398 %. 平均毛利率为 0.316 %. 公司去年的净收入增长率为 3.222 %，等于 -2.279 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Euronav NV 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 -0.139. 在流动资产领域，EURN.BR 的报告货币为1631.737. 这些资产中的很大一部分，即 429.37 是现金和短期投资。与去年的数据相比，该部分的变化率为1.386%. 公司的长期投资虽然不是其重点，但以报告货币计算的0.519（如果有的话）为0.519。这表明与上一报告期相比，-63.528% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 635.065. 这一数字表明，-0.451% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 2357.373. 这方面的年同比变化率为 0.085%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为286.815，存货估值为 22.51，商誉估值为 0（如有. 无形资产总额（如果有）按 14.19 估值. 应付账款和短期债务分别为 42.03 和 295.65. 债务总额为930.71，债务净额为 501.34. 其他流动负债为 69.72，加上总负债 1061.91. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	963.55	429.4	179.9	152.5	161.5	297	173.1	143.6	206.7	131.7	254.1	120.8	145.8	185.4	166.9	185.5	206.3	60.8	63.2	51.4	61.8	11.3	38.8
balance-sheet.row.short-term-investments	0	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.net-receivables	1473.85	286.8	367	237.8	214.6	309.2	306	137	166.7	219.2	163.3	84	73.4	106.5	110.3	100.6	120.4	120.8	111	162.6	146.6	70.5	64
balance-sheet.row.inventory	144.36	22.5	41.6	69	75.8	183.4	-41.9	-24.8	-21.1	-20.4	0	0	0	0	0	0	0.7	0	0	0	0	64.2	63
balance-sheet.row.other-current-assets	948.51	920.4	18.5	40.4	42.7	12.7	83.9	24.8	21.1	44.6	120.5	73.4	78.2	0	29.9	0	14.1	0.7	0.7	1	0	105.8	101.8
balance-sheet.row.total-current-assets	3501.92	1631.7	607.1	459.4	451.9	802.2	521.1	280.6	373.4	375.1	537.9	278.2	297.4	291.9	307.1	286.1	341.5	182.3	174.9	214.9	208.4	251.9	267.6
balance-sheet.row.property-plant-equipment-net	11911.09	1769.7	3308.6	3179.3	3127.1	3238.4	3522	2336.8	2470.1	2383	2276.2	1865.7	2062.1	2158.8	2336	2499.4	2278.6	0.9	2155.8	1981.3	776.9	855.1	1780.7
balance-sheet.row.goodwill	0	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.intangible-assets	59.14	14.2	15.7	0.2	0.2	0	0.1	0.1	0.2	0.2	0	0	0.1	0.2	0.4	0.3	0.2	0.7	8.7	16.9	0.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	59.14	14.2	15.7	0.2	0.2	0	0.1	0.1	0.2	0.2	0	0	0.1	0.2	0.4	0.3	0.2	0.7	8.7	16.9	0.1	0	0
balance-sheet.row.long-term-investments	4.79	0.5	1.4	72.4	49.2	50.3	43.2	30.6	18.4	21.5	17.3	0.4	0	0	0	0	0.5	0	0	4.3	0.6	44.1	185.7
balance-sheet.row.tax-assets	11.07	0.3	1.4	1.5	1.4	2.7	2.3	2.5	1	0.9	6.5	0.9	1	0.2	0.3	0.4	0.5	0.5	0.7	0.8	1.2	0	0
balance-sheet.row.other-non-current-assets	91.37	2.9	34.8	55.6	57.1	71.1	38.7	160.4	183.9	259.9	258.4	3.8	2.3	0.2	0.4	0.4	0	2090.2	0	0	0	0	0
balance-sheet.row.total-non-current-assets	12077.46	1787.5	3362	3309.1	3234.9	3362.6	3606.2	2530.3	2673.5	2665.5	2558.5	1870.8	2065.4	2159.4	2337.1	2500.6	2279.7	2092.4	2165.3	2003.2	778.7	899.2	1966.5
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	0
balance-sheet.row.total-assets	15579.38	3419.3	3969.1	3768.5	3686.8	4164.8	4127.4	2811	3046.9	3040.6	3096.4	2149	2362.9	2451.3	2644.2	2786.7	2621.2	2274.7	2340.2	2218.1	987.1	1151.1	2234.1
balance-sheet.row.account-payables	415.45	42	90.5	83.9	85.1	94.4	87.2	61.4	69.9	79.1	51.8	32.1	14.8	78.8	82.8	110.8	143.4	90.3	16.1	12.3	59.2	0	0
balance-sheet.row.short-term-debt	917.25	295.6	157.6	236.5	117.6	221.2	198.9	97.4	119.1	102.4	169.4	184	168.3	170.2	168.6	135.7	117.4	236.6	122.3	109	44.7	0	0
balance-sheet.row.tax-payables	15.69	4.8	5.9	0.4	0.6	0	0	0	0	0	0	0	0	0	0	0	0.3	0	0.1	0.8	0	0	0
balance-sheet.row.long-term-debt-total	5209.85	635.1	1538.6	1475.7	1155.8	1523.7	1569.6	801.3	966.4	950	1319.4	995.6	1119.7	1189.2	1268	1411	1115.4	961.2	1104.9	1130	449.9	0	0
Deferred Revenue Non Current	0	0	0	0.5	0.5	0.4	0.4	0.5	0.5	0.6	0.5	0	0	0	0	0	2	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	81.57	69.7	-11.3	-6.9	-12.3	-17.3	-6.7	-10	-13.6	-16.5	63.9	69.5	113.3	0	0	5	0.3	0	4.9	0.9	0.2	743	1583.5
balance-sheet.row.total-non-current-liabilities	5220.43	637.2	1541.3	1486.9	1171.9	1536.9	1579.7	805.9	969.9	953.1	1328.3	1049.8	1186.1	1221.3	1314.3	1463.5	1181.8	963.3	1107.6	1133	454	408	650.6
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	0
balance-sheet.row.capital-lease-obligations	89.15	36.9	28.7	39.1	66.9	75.6	0	0	0	0	0	0	0	8.6	18.5	27.5	35.7	0	63.9	0	0	0	0
balance-sheet.row.total-liab	6652.05	1061.9	1795.6	1807.9	1375.5	1853	1866.8	964.6	1159	1135	1623.7	1348	1495.9	1470.3	1565.7	1715	1442.9	1290.2	1317.7	1311.8	558.2	1151.1	2234.1
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	0
balance-sheet.row.common-stock	956.59	239.1	239.1	239.1	239.1	239.1	239.1	173	173	173	142.4	58.9	56.2	56.2	56.2	56.2	56.2	56.2	56.2	56.2	45	63	94.4
balance-sheet.row.retained-earnings	2447.3	807.9	386	180.1	540.2	420.1	335.8	473.6	515.7	529.6	359.2	428.3	518.3	637.2	733.2	719.8	830.4	595.5	612.2	495.2	376.2	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	89.18	1.4	33	2.8	-6.5	-4.3	-2.3	0.6	0.1	-0.1	0.4	-5.8	-14.5	-19.5	-17.9	-11.4	0	0	0.9	1.8	1.2	328.7	438.6
balance-sheet.row.other-total-stockholders-equity	5434.26	1308.9	1515.3	1538.4	1538.4	1656.9	1687.9	1199.1	1199.1	1202.9	970.7	319.5	307	307	307	307	291.6	332.8	353.1	353.1	6.6	11.3	21
balance-sheet.row.total-stockholders-equity	8927.33	2357.4	2173.5	1960.6	2311.3	2311.9	2260.5	1846.4	1888	1905.6	1472.7	801	867	981	1078.5	1071.6	1178.3	984.5	1022.5	906.3	429	403	554.1
balance-sheet.row.total-liabilities-and-stockholders-equity	15579.38	3419.3	3969.1	3768.5	3686.8	4164.8	4127.4	2811	3046.9	3040.6	3096.4	2149	2362.9	2451.3	2644.2	2786.7	2621.2	2274.7	2340.2	2218.1	987.1	1554.1	2789.2
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1
balance-sheet.row.total-equity	8927.33	2357.4	2173.5	1960.6	2311.3	2311.9	2260.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	15579.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4.79	0.5	1.4	72.4	49.2	50.3	43.2	30.6	18.4	21.5	17.3	0.4	0	0	0	0	0.5	0	0	4.3	0.6	44.1	185.7
balance-sheet.row.total-debt	6127.1	930.7	1696.3	1712.2	1273.4	1744.9	1768.5	898.7	1085.6	1052.4	1488.8	1179.6	1288.1	1359.3	1436.6	1546.7	1232.9	1197.8	1227.3	1239	494.6	0	0
balance-sheet.row.net-debt	5163.54	501.3	1516.4	1559.7	1111.9	1447.9	1595.4	755.1	878.9	920.8	1234.7	1058.8	1142.2	1173.9	1269.7	1361.2	1026.6	1137	1164	1187.6	432.8	-11.3	-38.8

现金流量表

在 Euronav NV 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 2.752 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.000 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-158845000.000. 与上一年相比， -0.550 发生了变化. 在同一时期，公司记录了 222.6, 381.39 和 -1304.18，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-24.22 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 1265.5，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	858.03	203.3	-338.8	472.8	112.2	-110.1	1.4	204	350.1	-45.8	-89.7	-119.7	-95.9	19.8	-18.3	402.5	101.1	219.3	210.3	236.5	76.8	26.2
cash-flows.row.depreciation-and-amortization	221.04	222.6	345	319.8	337.7	270.7	229.9	227.8	210.2	161	167.4	0	168.5	172.1	163.9	144.9	153.7	0	0	45.7	60.5	135.4
cash-flows.row.deferred-income-tax	6.01	2.8	-0.4	1.9	0.6	0.2	-1.4	-0.2	5.6	-5.7	0.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	3.94	-0.6	-91.2	-89.7	-112.4	0	0.3	0.4	1.6	4	0.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	105.88	-82.7	-20.5	180.6	-165.4	-114.5	22.1	38.5	-57.7	-112.3	-51.3	19.4	3.3	-38	-17.1	62.6	-0.9	49.7	0	0	32.7	-8.4
cash-flows.row.account-receivables	57.98	-105.5	-25.5	85.8	-41	-23.6	5.9	-0.8	12.3	-23.8	-3.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	19.13	27.4	6.7	107.6	-161.1	-77.7	21.6	49	-89	-43.3	-55.8	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.account-payables	17.34	-1.3	-1.2	4.5	6.5	-8.2	1.2	-6.8	1.2	-10.5	17.3	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	3.61	-3.3	-0.5	-17.3	30.2	-5	-6.6	-3	17.8	-34.7	-9.6	0	0	0	0	0	0	49.7	0	0	32.7	-8.4
cash-flows.row.other-non-cash-items	52.45	-89.8	80.6	70.1	99.2	-45.5	-41	-32.3	-59.4	13.7	-0.5	178.1	-19.5	-26.6	-8	-44.6	-55.5	143.9	103.8	-84.9	-63	-139.6
cash-flows.row.net-cash-provided-by-operating-activities	837.38	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	-338.66	-540.2	-413.3	-225.4	-8.1	-238.1	-177.9	-342.7	-360.1	-1177.1	-10.4	-148.8	-16.6	-146.5	-384.9	-460.1	-150.8	-315.6	-1383.1	-363.8	-296	-480.6
cash-flows.row.acquisitions-net	0	0	0	4	-4	267.2	0	-3	1.5	1	0	0	0	0	0	223.5	0	0	5	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-56.8	0	0	-2	-0.1	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12	17.3	0	4.4	0	0	0	0
cash-flows.row.other-investing-activites	96.13	381.4	60.1	104.3	55.8	160.9	137.7	245.1	152.8	153.1	52.9	47.8	52.2	112.1	0.2	-0.5	118.5	86.2	15.3	58.3	445.8	620.2
cash-flows.row.net-cash-used-for-investing-activites	869.68	-158.8	-353.2	-117.1	43.8	190	-40.2	-100.6	-205.9	-1023	42.6	-101	35.6	-34.4	-372.7	-276.6	-32.3	-224.9	-1364.9	-305.6	149.9	139.6
cash-flows.row.debt-repayment	-2002.9	-1304.2	-1107.1	-1400.5	-1348.6	-1115.9	-711	-774	-1132.4	-799.9	-156.7	-776.1	-167.8	-200.3	-246.1	-178.2	-223.7	-216.8	-522	-114.9	0	0
cash-flows.row.common-stock-issued	0	0	0	893.8	1224.1	983.9	0	740.3	237.3	475	0	0	0	0	0	0	0	0	357.7	0	0	0
cash-flows.row.common-stock-repurchased	-1.5	0	0	-118.5	-31	-1.7	0	-6.2	695.8	1545.4	0	0	0	0	-1.2	-48.8	0	0	0	0	0	0
cash-flows.row.dividends-paid	-630.54	-24.2	-24.2	-352	-26	-22.6	-44.1	-216.8	-138	0	0	0	-0.1	-6.6	-113.2	-139.4	-119	-105.2	-92.8	-81.7	-44.1	-15.7
cash-flows.row.other-financing-activites	1172.55	1265.5	1505.2	-8.1	-9.7	-3.8	520.1	-4.4	-28	-31.5	63.3	759.5	95.5	94.7	593.1	332	72.2	141.2	1302.6	305.2	-118.4	-224.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-1460.89	-62.9	373.9	-985.3	-191.2	-160.2	-235	-261.2	-365.3	1189	-93.4	-16.6	-72.4	-112.1	232.6	-34.4	-270.5	-180.8	1045.5	108.6	-162.5	-240.3
cash-flows.row.effect-of-forex-changes-on-cash	3.27	-6.4	-4.3	11.5	-0.7	-1.2	0.9	-1.4	-1.8	-1	-0.6	0.2	-1.1	0.7	-1.1	0.3	-7.2	4.7	-5.2	5.9	0	0
cash-flows.row.net-change-in-cash	249.44	27.4	-8.9	-135.5	123.8	29.5	-63	75	-122.4	179.8	-25.1	-39.6	18.5	-18.6	-20.8	254.6	-111.6	11.9	-10.4	6.3	94.5	-87.1
cash-flows.row.cash-at-end-of-period	963.55	179.9	152.5	161.5	297	173.1	143.6	206.7	131.7	254.1	120.8	145.8	185.4	166.9	185.5	206.3	-48.4	63.2	51.4	61.8	94.5	-87.1
cash-flows.row.cash-at-beginning-of-period	714.11	152.5	161.5	297	173.1	143.6	206.7	131.7	254.1	74.3	145.8	185.4	166.9	185.5	206.3	-48.4	63.2	51.4	61.8	55.5	0	0
cash-flows.row.operating-cash-flow	837.38	255.6	-25.3	955.4	272	0.8	211.3	438.2	450.5	14.8	26.3	77.9	56.5	127.3	120.5	565.4	198.4	412.9	314.2	197.4	107	13.6
cash-flows.row.capital-expenditure	-338.66	-540.2	-413.3	-225.4	-8.1	-238.1	-177.9	-342.7	-360.1	-1177.1	-10.4	-148.8	-16.6	-146.5	-384.9	-460.1	-150.8	-315.6	-1383.1	-363.8	-296	-480.6
cash-flows.row.free-cash-flow	498.72	-284.7	-438.6	730	263.9	-237.2	33.4	95.5	90.4	-1162.4	15.9	-71	39.8	-19.2	-264.5	105.2	47.6	97.3	-1069	-166.4	-188.9	-467

利润表行

Euronav NV 的收入与上期相比变化了 0.445%。据报告, EURN.BR 的毛利润为 636.46。该公司的营业费用为 39.22，与上年相比变化了 7.262%. 折旧和摊销费用为 222.6，与上一会计期间相比变化了 0.286%. 营业费用报告为 39.22，显示7.262% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长2.298%. 营业收入为 969.69，与上年相比变化了2.298%. 净利润的变化率为 3.222%。去年的净收入为858.03.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	1235.13	1235.1	854.7	419.8	1230.8	932.4	600	513.4	684.3	846.5	474	400.9	410.7	394.5	525.1	461.3	856.3	530.9	677.6	572.3	430.6	573	845.8
income-statement-row.row.cost-of-revenue	598.66	598.7	619.6	694.3	663.8	694.8	629	473.5	465.2	461	439	413.7	424.7	232.2	239.5	213	243.3	234.8	222.5	190.3	120.9	382.9	730.3
income-statement-row.row.gross-profit	636.46	636.5	235	-274.5	567	237.6	-29	39.9	219	385.5	35	-12.8	-14	162.3	285.5	248.3	613	296.1	455.1	382	309.7	190.2	115.4
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	59.24	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-4.69	0	-15.1	-10.3	-10.1	-10.1	-0.4	-0.3	-7.6	-7.3	-10.6	-11.7	-10.5	168.5	192.2	-1.4	81.2	90.3	129.4	-0.8	0.7	162.5	40.9
income-statement-row.row.operating-expenses	39.22	39.2	36.6	22.2	55.4	56.8	61.5	42	37.1	38.8	29.2	15.9	25	205.3	208	217	99.1	105.8	162.4	139.5	62.7	185.1	82.9
income-statement-row.row.cost-and-expenses	637.88	637.9	656.2	716.4	719.2	751.6	690.5	515.5	502.3	499.8	468.2	429.6	449.6	437.5	447.6	429.9	342.4	340.6	385	329.9	183.6	568	813.2
income-statement-row.row.interest-income	20.62	20.6	27.1	14.9	21.5	20.6	15	7.3	6.9	3.3	0.5	0.1	1	0.3	0.5	0.8	1.9	3.5	2.5	3.1	0	34	108.1
income-statement-row.row.interest-expense	132.9	132.9	133	95.5	91.6	119.8	89.4	50.7	51.7	50.9	89.8	58.4	61	55	70	49.1	90.3	82	70.8	51.6	0	35.3	52.5
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	314.31	366.8	-88	-80.5	-70.1	-99.2	38.9	15.5	26.2	5.3	5.5	2.3	-20.7	1.9	11.7	-1.4	-108.9	-87.8	0.6	6.2	0.7	74.3	1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.69	0	-15.1	-10.3	-10.1	-10.1	-0.4	-0.3	-7.6	-7.3	-10.6	-11.7	-10.5	168.5	192.2	-1.4	81.2	90.3	129.4	-0.8	0.7	162.5	40.9
income-statement-row.row.total-operating-expenses	314.31	366.8	-88	-80.5	-70.1	-99.2	38.9	15.5	26.2	5.3	5.5	2.3	-20.7	1.9	11.7	-1.4	-108.9	-87.8	0.6	6.2	0.7	74.3	1
income-statement-row.row.interest-expense	132.9	132.9	133	95.5	91.6	119.8	89.4	50.7	51.7	50.9	89.8	58.4	61	55	70	49.1	90.3	82	70.8	51.6	0	35.3	52.5
income-statement-row.row.depreciation-and-amortization	205.66	221	171.8	345	318.5	343.5	270.7	229.9	227.8	210.2	161	167.4	23	168.5	172.1	163.9	144.9	153.7	144.4	116.3	45.7	60.5	135.4
income-statement-row.row.ebitda-caps	850.22	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	969.69	969.7	294	-258.7	534.3	195.6	-74.6	13.4	208.2	352	11.5	-28.9	-61	-40.2	88.2	31.4	513.9	190.3	288.5	255.5	257.4	5	32.5
income-statement-row.row.income-before-tax	864.04	864	206.1	-339.2	464.3	96.4	-125.9	-30.1	163.4	304.3	-81.8	-89.9	-119.7	-95.9	19.8	-18.3	405	102.5	219.3	210.3	245.9	79.3	30.4
income-statement-row.row.income-tax-expense	6.01	6	2.8	-0.4	1.9	0.6	0.2	-1.4	-0.2	5.6	-5.7	0.2	-0.7	0.1	0.1	-0.7	2.5	1.5	1.3	0.9	9.4	112.1	57.7
income-statement-row.row.net-income	858.03	858	203.3	-338.8	473.2	112.2	-110.1	1.4	204	350.1	-45.8	-89.7	-118.9	-96	19.7	-17.6	402.5	101.1	218	209.4	236.5	76.8	26.2