Expedia Group, Inc.

符号: EXPE

NASDAQ

116.02

USD

今天的市场价格

19.4806
市盈率
0.0292
PEG比率
14.73B
MRK市值
0.00%
DIV收益率

Expedia Group, Inc. (EXPE) 财务报表

Q: 什么是 Expedia Group, Inc. (EXPE) 总资产是多少？

Expedia Group, Inc. (EXPE) 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 Expedia Group, Inc. (EXPE). 的默认数据。公司收入显示 5547.571 M 的平均值，即 0.283 % 增长率。整个期间的平均毛利润为 4461.073 M，即 0.190 %. 平均毛利率为 0.799 %. 公司去年的净收入增长率为 1.264 %，等于 1.417 % % 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 Expedia Group, Inc. 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 0.004. 在流动资产领域，EXPE 的报告货币为9230. 这些资产中的很大一部分，即 5689 是现金和短期投资。与去年的数据相比，该部分的变化率为0.373%. 公司的长期投资虽然不是其重点，但以报告货币计算的1238（如果有的话）为1238。这表明与上一报告期相比，4.561% 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 6253. 这一数字表明，0.002% 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 1534. 这方面的年同比变化率为 -0.328%. 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2833，存货估值为 365，商誉估值为 6849（如有. 无形资产总额（如果有）按 1023 估值. 应付账款和短期债务分别为 3118 和 26. 债务总额为6567，债务净额为 906. 其他流动负债为 752，加上总负债 18856. 最后，如果存在推荐股票，则其估值为 13023.

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	23258	5689	4144	4311	3387	3841	2471	3315.2	1869.1	1710	1758.5	1346.5	1938.1	1338	1230	688.4	758.2	617.4	853.3	297.4	156	882	0	0
balance-sheet.row.short-term-investments	81	28	48	200	24	526	28	468.5	72.3	33.7	355.8	325.5	645	648.8	515.6	45.8	92.8	0	0	0	1	693.3	0	0
balance-sheet.row.net-receivables	12449	2833	2118	1349	821	2594	2175	1886.6	1362.6	1096.2	795.5	679	461.5	339.4	328.5	307.8	267.3	273.4	211.4	174	2018.7	720.5	0	0
balance-sheet.row.inventory	5356	365	1755	1694	772	779	259	69.1	18.7	11.3	204.2	92.2	35.1	0	0	0	0	0	0	0	8.7	1.4	0	0
balance-sheet.row.other-current-assets	3422	708	774	827	654	521	292	268.7	199.7	161.2	166.4	101.5	179.7	597	143.2	228.8	173.3	154.9	118	118.8	62.6	76.3	0	0
balance-sheet.row.total-current-assets	44485	9230	8791	8181	5634	7735	5197	5539.6	3450.3	2978.8	2924.5	2219.3	2614.5	2274.4	1701.6	1225	1198.7	1045.7	1182.7	590.2	2245.9	1680.2	0	0
balance-sheet.row.property-plant-equipment-net	10760	2716	2573	2587	2831	2809	1877	1575.3	1394.9	1064.3	553.1	480.7	409.4	320.3	277.1	236.8	248	179.5	137.1	91	81.4	75.6	0	0
balance-sheet.row.goodwill	27691	6849	7143	7171	7380	8127	8120	8228.9	7942	7992.9	3955.9	3663.7	3015.7	2877.3	3642.4	3604	3538.6	6006.3	5861.3	5859.7	5790.1	5650.3	0	0
balance-sheet.row.intangible-assets	4358	1023	1209	1393	1515	1804	1992	2308.5	2446.7	2794	1290.1	1111	821.4	743.9	797.7	823	833.4	970.8	1028.8	7036.2	1279.4	1323	0	0
balance-sheet.row.goodwill-and-intangible-assets	32049	7872	8352	8564	8895	9931	10112	10537.4	10388.7	10786.9	5246	4774.7	3837.1	3621.2	4440.1	4427	4372	6977.1	6890.1	7036.2	7069.5	6973.3	0	0
balance-sheet.row.long-term-investments	4840	1238	1184	1450	671	796	778	845.5	520.1	658.4	286.9	250.6	224.2	289.3	232.2	48.3	75.6	93	59	39	140.4	26.1	0	0
balance-sheet.row.tax-assets	2467	586	661	766	659	145	69	17.9	23.7	15.5	10.1	14.2	323.8	280	248.5	224	189.5	351.2	4.9	3.2	0	0	0	0
balance-sheet.row.other-non-current-assets	0	0	0	0	0	0	0	0	0	0	0	0	-323.8	-280	-248.5	-224	-189.5	-351	-4.6	-2.7	0	0	0	0
balance-sheet.row.total-non-current-assets	50116	12412	12770	13367	13056	13681	12836	12976	12327.3	12525.1	6096	5520.2	4470.7	4230.8	4949.4	4712.1	4695.5	7249.8	7086.5	7166.6	7291.3	7075.1	0	0
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	3203.1	0
balance-sheet.row.total-assets	94601	21642	21561	21548	18690	21416	18033	18515.6	15777.5	15503.8	9020.5	7739.5	7085.2	6505.3	6651	5937.2	5894.2	8295.4	8269.2	7756.9	9537.2	8755.3	3795.1	643.8
balance-sheet.row.account-payables	12131	3118	2656	2021	1098	2827	2487	2535.5	2086.3	1815.4	1549.9	1305.5	1237.1	951.5	882.5	813.4	775.6	852.3	720.7	642.8	528.4	433.8	0	0
balance-sheet.row.short-term-debt	-9330	26	0	735	126	749	74	500	-527.3	-417.5	-301.7	-199.4	-283	333.2	0	0	0	288.7	0	230.8	0	0	0	0
balance-sheet.row.tax-payables	220	26	21	16	50	88	74	33.4	49.7	68	59.7	61.9	0	0	0	0	0	0	30.9	43.4	0.4	7.4	0	0
balance-sheet.row.long-term-debt-total	25910	6253	6552	8075	8729	4721	3717	3749.1	3159.3	3201.3	1746.8	1249.4	1249.3	1249.3	1644.9	895.1	1544.5	1085	500	0	0	0	0	0
Deferred Revenue Non Current	301	314	52	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	133	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	12811	752	808	840	903	1138	808	1298.2	1667.8	1955.3	1115	798.2	873.5	419.8	322.8	1004.5	774.8	621.4	669.1	557.6	453.8	391.6	0	0
balance-sheet.row.total-non-current-liabilities	28200	7073	7055	8546	9258	5151	4292	4486	3957.2	3989.6	2380.1	1821.2	1713.5	1646.7	2024.9	1352.4	1946.8	1641.1	903	513.1	383.9	375.6	0	0
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	3203.1	0
balance-sheet.row.capital-lease-obligations	1205	314	312	360	513	532	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	83537	18856	17833	17996	14664	15865	12352	12364.7	10084.4	9915.6	6566.7	5115.6	4695.8	4200.1	3914.3	3187.4	3512.9	3415.4	2303.1	1951.4	1366.1	1201	3203.1	0
balance-sheet.row.preferred-stock	26694	13023	10869	10262	1022	15	30	22.3	0	658.5	560.1	364.9	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.4	0.4	0.4	0.4	0.3	0	0	0	0
balance-sheet.row.retained-earnings	-3332	-632	-1409	-1761	-1781	879	517	331.1	129	507.7	28.3	-209.2	-442.1	-722.2	-1194.5	-1616	-1915.6	602.2	309.9	65	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-878	-209	-234	-149	-178	-217	-220	-148.9	-280.4	-284.9	-138.8	18.2	0	-17.4	-8.8	3.4	-4.7	31.8	12	-1.6	33.7	-4	0	0
balance-sheet.row.other-total-stockholders-equity	34553	2375	-6943	-6295	3469	3290	3777	4317.8	4283.6	3983.1	1334.7	1971.6	2722.3	2939.4	3875.5	4295	4248.2	4183.7	5582	5670	8119	7558.3	0	0
balance-sheet.row.total-stockholders-equity	5856	1534	2283	2057	2532	3967	4104	4522.3	4132.3	4864.4	1784.3	2145.5	2280.3	2199.9	2672.5	2682.7	2328.4	4818.1	5904.3	5733.8	8152.6	7554.3	592.1	225.9
balance-sheet.row.total-liabilities-and-stockholders-equity	94601	21642	21561	21548	18690	21416	18033	18515.6	15777.5	15503.8	9020.5	7739.5	7085.2	6505.3	6651	5937.2	5894.2	8295.4	8269.2	7756.9	9537.2	8755.3	3795.1	643.8
balance-sheet.row.minority-interest	5208	1252	1445	1495	1494	1584	1577	1628.6	1560.8	723.9	669.5	478.4	109.1	105.3	64.2	67	52.9	61.9	61.8	71.8	18.4	0	592.1	316
balance-sheet.row.total-equity	11064	2786	3728	3552	4026	5551	5681	6150.9	5693.1	5588.2	2453.8	2623.9	2389.4	2305.2	2736.7	2749.7	2381.3	4880	5966	5805.5	8171.1	7554.3	1184.1	541.9
balance-sheet.row.total-liabilities-and-total-equity	94601	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2438	28	1232	1650	695	1322	806	1314	592.4	692.2	642.7	576.1	869.2	938.2	747.9	94.1	168.4	93	59	39	141.4	719.5	0	0
balance-sheet.row.total-debt	26211	6567	6552	8810	8729	5470	3717	4249.1	3159.3	3201.3	1746.8	1249.4	1249.3	1249.3	1644.9	895.1	1544.5	1085	500	230.8	0	0	0	0
balance-sheet.row.net-debt	3034	906	2456	4699	5366	2155	1274	1402.3	1362.5	1525	344.1	228.4	-43.8	560.1	930.6	252.5	879.1	467.6	-353.3	-66.7	-155	-188.6	0	0

现金流量表

在 Expedia Group, Inc. 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 -0.336 的转变。该公司最近通过发行 101 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-800000000.000. 与上一年相比， 0.379 发生了变化. 在同一时期，公司记录了 807, 0 和 0，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0 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 -60，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	693	797	343	15	-2728	572	398	371.4	261.3	722.7	372.9	216.4	303	326.3	425.6	303.6	-2517.8	295.9	244.9	228.7	163.5	111.4
cash-flows.row.depreciation-and-amortization	825	807	792	814	1068	910	1001	889.5	794.2	500.3	345.4	283.5	196	154.9	155.5	202.1	207.5	199.9	249.5	280.8	344.8	241.4
cash-flows.row.deferred-income-tax	81	62	70	-145	-488	-91	-308	-103.3	-14.1	-21.6	-79	-0.8	-55.1	9.9	23.6	-12.6	-209	-1.6	-10.7	68.2	-5.3	0.8
cash-flows.row.stock-based-compensation	414	413	374	418	205	241	203	149.3	242.4	178.1	85	130.2	64.6	63.8	59.7	99.3	130.7	-8.1	200.7	0	0	0
cash-flows.row.change-in-working-capital	-146	271	1261	2620	-2902	1191	382	592.7	168.7	524.6	548.7	107.4	718.2	232.1	101	207.3	-85.6	220.2	132.9	244	300.2	241.2
cash-flows.row.account-receivables	-1259	-741	-838	-721	1781	-368	-282	-455.7	-276.2	-198.3	-158	-127.3	-84	-70	-35.4	-36.4	32.2	0	0	0	0	0
cash-flows.row.inventory	391	0	0	-224	-188	-193	-29	-116.8	-30.2	97.7	-65.2	-18.7	-3.4	-20	0	136.2	0	0	0	0	0	0
cash-flows.row.account-payables	658	433	571	915	-1720	478	62	572.7	263.6	291.7	382.1	-6.5	492.4	145.5	67.9	106	-21	0	123.1	241.6	0	0
cash-flows.row.other-working-capital	64	579	1528	2650	-2775	1274	631	592.4	211.5	333.4	389.8	260	313.2	176.6	68.5	1.4	-96.8	0	9.8	2.4	300.2	241.2
cash-flows.row.other-non-cash-items	1917	340	600	26	1011	-56	299	-100.5	111.8	-536	93.9	26.5	10.6	115.4	12.1	-123.7	2994.8	5.7	-199.9	28.1	-0.3	49.3
cash-flows.row.net-cash-provided-by-operating-activities	2412	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	-790	-846	-662	-673	-797	-1160	-878	-710.3	-749.3	-787	-328.4	-308.6	-235.7	-207.8	-155.2	-92	-159.8	-86.7	-92.6	-52.3	-53.4	-46.2
cash-flows.row.acquisitions-net	25	25	4	-60	797	80	-53	-170.6	66.3	-1539.8	-560.7	-541.2	-199.4	-35.2	-50.5	-45	-617.2	-59.6	-19.4	10.5	-261.4	-704.9
cash-flows.row.purchases-of-investments	-97	-28	-397	-201	-685	-1346	-1803	-1811.4	-98.4	-521.3	-1199.7	-1216.6	-1886.5	-1723.3	-990.4	-45.9	-92.9	-33.2	-1.5	-0.4	-67.5	-1259.4
cash-flows.row.sales-maturities-of-investments	239	49	542	23	1161	852	2137	1102.7	60.9	465.1	1162.6	1543.4	1956	1507.2	366	94.4	1.2	179.5	-11.6	1	722.6	1339.4
cash-flows.row.other-investing-activites	-222	0	-67	-20	-739	21	38	7.2	2.2	11.7	1.9	-2.5	-2.3	-4.3	12.4	40.7	9.2	-179.5	11.6	-760.1	-0.1	-32.1
cash-flows.row.net-cash-used-for-investing-activites	-845	-800	-580	-931	-263	-1553	-559	-1582.4	-718.3	-2371.3	-924.3	-525.5	-367.8	-463.5	-817.7	-47.8	-859.6	-179.5	-113.5	-801.3	340.3	-703.2
cash-flows.row.debt-repayment	0	0	-2141	-1706	-3422	-400	-500	0	-403.5	-1539.6	-601	-56.8	0	0	0	-650	-675	0	0	0	-2.9	0
cash-flows.row.common-stock-issued	104	101	503	2467	8068	1532	31	0	141	22.6	20.4	25.3	0	0	0	0	0	55	35.3	29.1	0	57.4
cash-flows.row.common-stock-repurchased	-2311	-2137	-607	-1401	-425	-743	-923	-312.1	-455.7	-60.5	-537.9	-522.9	-417.6	-294	-502	-8	-12.9	-1397.2	-295.7	-86.6	0	-98.5
cash-flows.row.dividends-paid	0	0	0	-67	-123	-195	-186	-175.8	-150.2	-108.5	-84.7	-75.8	-130.4	-76.5	-79.1	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-83	-60	-379	-266	-21	-19	89	1175.4	177.8	3090.3	1251.3	137.7	275.2	17.1	713	-2.4	1152.7	552.2	270.2	164	-1160.2	79.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-2290	-2096	-2624	-973	4077	175	-1489	687.5	-690.6	1404.2	48.1	-492.5	-272.8	-353.5	131.9	-660.3	464.8	-790	9.8	106.5	-1163.1	38
cash-flows.row.effect-of-forex-changes-on-cash	-42	16	-190	-177	61	3	-139	145.6	-34.9	-127.4	-109.2	-30.9	15.1	-17.7	-19.9	9.3	-77.9	21.5	42.1	0.7	-13.8	-3.2
cash-flows.row.net-change-in-cash	-765	-190	46	1667	41	1392	-212	1049.9	120.5	273.6	381.7	-272.1	604	67.9	71.8	-22.9	48	-235.9	555.9	155.7	-33.7	-24.4
cash-flows.row.cash-at-end-of-period	28533	5661	5851	5805	4138	4097	2705	2846.7	1796.8	1676.3	1402.7	1021	1293.2	689.1	714.3	642.5	665.4	617.4	853.3	297.4	155	188.6
cash-flows.row.cash-at-beginning-of-period	29298	5851	5805	4138	4097	2705	2917	1796.8	1676.3	1402.7	1021	1293.2	689.1	621.2	642.5	665.4	617.4	853.3	297.4	141.7	188.6	213.1
cash-flows.row.operating-cash-flow	2412	2690	3440	3748	-3834	2767	1975	1799.2	1564.3	1368	1367	763.2	1237.2	902.6	777.5	676	520.7	712.1	617.4	849.9	802.9	644
cash-flows.row.capital-expenditure	-790	-846	-662	-673	-797	-1160	-878	-710.3	-749.3	-787	-328.4	-308.6	-235.7	-207.8	-155.2	-92	-159.8	-86.7	-92.6	-52.3	-53.4	-46.2
cash-flows.row.free-cash-flow	1622	1844	2778	3075	-4631	1607	1097	1088.8	815	581	1038.6	454.6	1001.5	694.8	622.3	584	360.9	625.4	524.8	797.6	749.4	597.8

利润表行

Expedia Group, Inc. 的收入与上期相比变化了 0.100%。据报告, EXPE 的毛利润为 10459。该公司的营业费用为 9000，与上年相比变化了 2.029%. 折旧和摊销费用为 807，与上一会计期间相比变化了 0.019%. 营业费用报告为 9000，显示2.029% 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0.689%. 营业收入为 1459，与上年相比变化了0.689%. 净利润的变化率为 1.264%。去年的净收入为797.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	13063	12839	11667	8598	5199	12067	11223	10059.8	8773.6	6672.3	5763.5	4771.3	4030.3	3449	3348.1	2955.4	2937	2665.3	2237.6	2119.5	1843	2339.8	1499.1	536.5
income-statement-row.row.cost-of-revenue	7834	2380	1657	1522	1680	2163	1965	1756.5	1596.7	1309.6	1179.1	1038	898.6	761.3	692.8	607.3	634.7	562.4	502.6	470.7	412.7	1199.4	0	0
income-statement-row.row.gross-profit	5229	10459	10010	7076	3519	9904	9258	8303.3	7176.9	5362.8	4584.4	3733.2	3131.7	2687.7	2655.3	2348.2	2302.3	2102.9	1734.9	1648.7	1430.3	1140.4	1499.1	536.5
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	0
income-statement-row.row.research-development	1382	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	773	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	918	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-159	-8	792	814	893	198	-110	-60.8	-31.7	113.1	17.7	-2.8	-20.3	21.9	37.1	105.3	69.4	77.6	167.4	342.7	1189.8	885.2	-1305.3	520.7
income-statement-row.row.operating-expenses	3708	9000	8821	6814	5046	8943	8475	7636	6597.9	4948.9	3999.5	3222.8	2583	2208.1	1917.8	1742.6	1735.2	1573.9	1383.6	1251.7	1189.8	885.2	-1305.3	520.7
income-statement-row.row.cost-and-expenses	11542	11380	10478	8336	6726	11106	10440	9392.6	8194.6	6258.5	5178.6	4260.8	3481.6	2969.4	2610.7	2349.8	2370	2136.3	1886.3	1722.4	1602.5	2084.6	-1305.3	520.7
income-statement-row.row.interest-income	215	207	60	9	18	59	71	34.1	19.7	16.7	27.3	24.8	26.4	20.2	7.2	6.2	30.4	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	122	245	277	351	360	173	190	181.7	173.1	126.2	98.1	87.4	87.8	90.7	101.3	84.2	72	-52.9	-17.3	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	918	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-577	-441	-326	-224	-1624	-128	-179	-102.9	-149	621.6	-49.5	-147.2	-137.3	-7	-22.8	-69.5	-3040.2	-18.6	-28.2	-235.9	-9.3	-19.4	0	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-159	-8	792	814	893	198	-110	-60.8	-31.7	113.1	17.7	-2.8	-20.3	21.9	37.1	105.3	69.4	77.6	167.4	342.7	1189.8	885.2	-1305.3	520.7
income-statement-row.row.total-operating-expenses	-577	-441	-326	-224	-1624	-128	-179	-102.9	-149	621.6	-49.5	-147.2	-137.3	-7	-22.8	-69.5	-3040.2	-18.6	-28.2	-235.9	-9.3	-19.4	0	0
income-statement-row.row.interest-expense	122	245	277	351	360	173	190	181.7	173.1	126.2	98.1	87.4	87.8	90.7	101.3	84.2	72	-52.9	-17.3	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	825	807	792	841	996	1013	1001	889.5	794.2	500.3	345.4	283.5	196	154.9	155.5	202.1	207.5	199.9	249.5	280.8	344.8	241.4	1305.3	0
income-statement-row.row.ebitda-caps	2371	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1092	1459	864	186	-1527	903	714	625.1	461.7	413.6	517.8	366.1	431.7	479.6	731.9	571.4	-2429	529.1	351.3	397.1	240.5	243.5	193.8	15.8
income-statement-row.row.income-before-tax	924	1018	538	-38	-3151	775	485	416.8	276.6	926	464.6	300.7	350.1	402.1	620.6	458	-2514.7	497	384.9	413.9	269.5	255.5	0	0
income-statement-row.row.income-tax-expense	232	330	195	-53	-423	203	87	45.4	15.3	203.2	91.7	84.3	47.1	75.7	195	154.4	6	203.1	139.5	186	106.4	97.2	117.1	-8.9
income-statement-row.row.net-income	807	797	352	12	-2728	565	406	378	281.8	764.5	398.1	232.8	280.2	472.3	421.5	299.5	-2517.8	295.9	244.9	228.7	163.5	111.4	76.7	8.9