Vatti Corporation Limited

Sümbol: 002035.SZ

SHZ

6.04

CNY

Turuhind täna

13.9181
P/E suhe
0.0000
PEG suhe
5.12B
MRK Cap
0.01%
DIV tootlus

Vatti Corporation Limited (002035-SZ) Finantsaruanded

Q: Mis on Vatti Corporation Limited (002035.SZ) koguvara?

Vatti Corporation Limited (002035.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Vatti Corporation Limited (002035.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Vatti Corporation Limited fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

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	2908.8	2244.3	2028.6	1844.9	2264.6	1580	652.7	1109.8	379.1	428.6	400.5	444.4	324.1	395	238.6	111.2	179.5	204.1	199.1	216.9	71.4	35.8	87.6
balance-sheet.row.short-term-investments	1364.2	611.8	1123	930.8	1232.9	-177.3	-69.5	-63	-69.9	-68.7	0	0	4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1313.5	1652.4	1708.4	1764.4	1699.4	1560.4	999.9	697.7	654.9	613.7	516.6	361	258.9	170.8	71.6	111.7	130.2	147.2	173.6	168.7	83.6	73.8	89
balance-sheet.row.inventory	801	771.1	917.8	663.8	563.7	483.7	460.1	369.8	276.3	271.9	341.1	206.3	112.7	73.5	85.6	124.9	114.7	98.6	91.8	85.5	69.6	43.1	39.6
balance-sheet.row.other-current-assets	9.9	20.1	3.8	2.8	1.9	467.4	1004.1	368.8	401.9	301.9	120.4	3.1	1.8	7.6	2.5	2.2	4.9	-10.5	-13.7	-9.3	-4.7	-5.1	-9.6
balance-sheet.row.total-current-assets	5033.2	4687.9	4658.6	4275.9	4529.7	4091.4	3116.9	2546	1712.1	1616.2	1378.7	1014.8	697.5	646.8	398.3	350	429.3	439.4	450.8	461.8	219.9	147.6	206.5
balance-sheet.row.property-plant-equipment-net	1452.1	1366.1	1221	925.7	773.9	587.6	564.6	578.1	591.8	617.1	630.4	616	409	336	357.8	353	321.6	289.5	87.9	56	52.5	38.1	37.8
balance-sheet.row.goodwill	103.8	103.8	103.8	103.8	103.8	103.8	103.8	103.8	103.8	103.8	103.8	103.8	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	316.9	193.6	199.4	199.4	204.4	195.2	122.4	130.4	137.7	144.6	148.8	152.4	75.5	76.6	95.7	87.4	90.3	78	78.4	23.3	14.2	13.8	11.9
balance-sheet.row.goodwill-and-intangible-assets	420.6	297.4	303.2	303.2	308.2	299	226.1	234.1	241.5	248.3	252.5	256.2	75.5	76.6	95.7	87.4	90.3	78	78.4	23.3	14.2	13.8	11.9
balance-sheet.row.long-term-investments	-1279.1	-470.8	-978.5	-827.1	-1136.8	266.2	213.5	171	174.6	118.5	0	0	23.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	159.2	139.3	88.3	48.8	37.8	30.3	31.1	18.9	8.2	9.4	7.2	7	4.6	5.5	5.4	4.1	1.8	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1412.6	679.6	1239.9	1116.9	1463.2	19.5	58.2	45.1	47.7	28.7	97.1	68.6	22.8	14.6	17	20.9	23.4	21.8	13.9	12.9	7.6	18.5	10.7
balance-sheet.row.total-non-current-assets	2165.5	2011.5	1874	1567.5	1446.4	1202.6	1093.6	1047.2	1063.8	1022	987.2	947.7	535.8	432.8	475.8	465.4	437.1	389.3	180.2	92.2	74.3	70.4	60.3
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	0	0	0
balance-sheet.row.total-assets	7198.7	6699.4	6532.6	5843.5	5976	5294	4210.5	3593.3	2775.9	2638.2	2365.9	1962.5	1233.3	1079.6	874.2	815.5	866.5	828.7	630.9	554	294.2	218	266.8
balance-sheet.row.account-payables	2414	2135.9	2141.4	1590.7	1873	1331.6	761.6	707.9	518.1	459.8	515.4	425.8	358.5	322.1	302	284.2	320.9	284	219.3	170.2	130.3	84.2	109.8
balance-sheet.row.short-term-debt	52.8	182.2	209.9	149.7	1039.3	10	20	16.1	31.2	30.7	20	80	40	30	40	123	133	140	20	0	10	20	59.6
balance-sheet.row.tax-payables	38.5	61	34.4	57.4	51.4	127.7	80.5	42.3	39	43.9	5.6	21	18.8	19.8	17.7	9.1	17.5	13	11.1	8.5	-2.4	6.1	19.6
balance-sheet.row.long-term-debt-total	1.1	52.9	3.2	6.3	0	0	0	0	0	0	0	0	0	0	0	20	1	0	0	0	0	0	0
Deferred Revenue Non Current	22.7	31.2	44.3	49.4	65.8	29.2	33.7	16.8	12.3	10.1	0	0	0	0	0	0	4.5	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	538.1	675.2	378.1	366.1	-278	1120.6	869.5	843.8	498	480	425.2	275.7	208.7	189.4	116	50.3	36.3	23.2	23.7	58.6	16.9	13.7	9.6
balance-sheet.row.total-non-current-liabilities	30.4	93.5	47.7	49.4	65.8	29.2	33.7	16.8	12.3	10.1	20.1	7.9	4.3	5.2	6.2	27.2	9.2	3.7	4.4	2.6	3.1	0.5	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	0
balance-sheet.row.capital-lease-obligations	1.1	3.3	3.2	6.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3508.8	3294.8	3195.5	2609.6	2859.4	2619.2	1948.6	1798.6	1205.1	1136.3	1094.3	945.5	673.8	600.9	501.9	503.1	535.2	503.5	310.5	231.4	181.8	142.2	210.6
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	847.7	847.7	847.7	869.2	869.2	881.6	581.8	363.6	358.9	358.9	299.1	287.6	223.3	223.3	171.8	171.8	171.8	132.1	110.1	78.7	53.6	53.6	53.6
balance-sheet.row.retained-earnings	2463.2	2142.9	2086.9	2026.2	1920.4	1489.9	1160.7	794.8	640	597.2	406.5	264.5	189.8	132.9	78.9	29	50.2	57.2	56.2	60.5	45.5	17.2	1.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	333.3	310.5	308.1	407.4	359.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	0	0	0	-141.6	-141.6	218.8	444.2	577.9	527.6	506.3	535.5	435.9	129	114.1	113.7	109.8	108.4	131.8	150.8	181.2	10.9	4.2	0.7
balance-sheet.row.total-stockholders-equity	3644.1	3301	3242.7	3161.2	3007.6	2590.4	2186.6	1736.4	1526.5	1462.4	1241.1	988	542.1	470.3	364.3	310.6	330.4	321.1	317.1	320.3	110.1	75	56.2
balance-sheet.row.total-liabilities-and-stockholders-equity	7198.7	6699.4	6532.6	5843.5	5976	5294	4210.5	3593.3	2775.9	2638.2	2365.9	1962.5	1233.3	1079.6	874.2	815.5	866.5	828.7	630.9	554	294.2	218	266.8
balance-sheet.row.minority-interest	45.9	103.6	94.3	72.6	109	84.5	75.3	58.4	44.3	39.5	30.4	29	17.4	8.4	7.9	1.7	1	4.1	3.3	2.3	2.2	0.8	0
balance-sheet.row.total-equity	3690	3404.6	3337.1	3233.9	3116.6	2674.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	85.1	141	144.5	103.7	96.1	88.9	144.1	108	104.8	49.8	48.2	28.1	27.9	0.8	0.8	0.9	0.9	0.1	0	0.1	0.8	5.6	0.9
balance-sheet.row.total-debt	53.9	235.1	213	149.7	1039.3	10	20	16.1	31.2	30.7	20	80	40	30	40	143	134	140	20	0	10	20	59.6
balance-sheet.row.net-debt	-1490.7	-1397.4	-692.6	-764.3	7.6	-1570	-632.7	-1093.7	-347.8	-397.9	-380.5	-364.4	-280.1	-365	-198.6	31.8	-45.5	-64.1	-179.1	-216.9	-61.4	-15.8	-28

Rahavoogude aruanne

Vatti Corporation Limited finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	152.3	215	415.5	760.6	693.7	526.5	341.5	217.5	290.2	229.5	164.8	138.8	121.5	53.7	-11.1	14.8	29.2	33.9	28.2	35.2
cash-flows.row.depreciation-and-amortization	80.6	57.2	48.5	49	46.9	48.8	52.2	52.7	50.8	46.5	50.7	20.9	21.4	21.6	20.4	15.5	11.3	7.4	8.3	7.4
cash-flows.row.deferred-income-tax	-42.2	-39.3	-11	-11.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	42.2	39.3	11	-3.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-169.5	-161.1	-672.3	-148.4	-206.3	-276.1	392.7	-48.3	-67.4	-29.4	-17.7	-75.9	22.9	59.2	-52.8	-3.4	48.8	17.3	13.1	15.1
cash-flows.row.account-receivables	-577.8	-301.4	-247	-232.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	118	-269	-98.1	-76.1	-9.9	-90.3	-93.5	-8.8	70.4	-124.5	-22	-32.1	12.1	40.8	-19.1	-16.1	-6.9	-6.4	-15.9	-26.7
cash-flows.row.account-payables	332.5	448.6	-316.2	232.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-42.2	-39.3	-11	-72.3	-196.5	-185.8	486.2	-39.6	-137.8	95.1	4.4	-43.8	10.8	18.5	-33.7	12.7	55.7	23.7	29	41.8
cash-flows.row.other-non-cash-items	331.6	354.6	105.7	132.8	95	69.3	32	48.4	31.9	22.3	-0.6	16.9	53.3	56.2	44.4	29.1	14.4	0.5	4.8	4.1
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
cash-flows.row.investments-in-property-plant-an-equipment	-220.9	-266.9	-200.1	-253.8	-176.4	-72.5	-34.8	-39.3	-84.4	-64.5	-63.8	-94.3	-40.3	-26.5	-53.3	-57.1	-189	-65.4	-84.4	-15.1
cash-flows.row.acquisitions-net	0.2	0.3	0	0	20.1	-3.6	-0.2	1	1.6	-76.5	53.7	0	3.3	0	0	0	0	65.5	0	0
cash-flows.row.purchases-of-investments	-28.6	-38	-10.4	-5.6	-2.8	-32.5	-29.9	-66.1	-1.3	-20	64.6	-32	0	0	0	-4.2	-0.1	-1.4	0	0
cash-flows.row.sales-maturities-of-investments	12.5	0.5	2.3	2.1	114.8	0.4	33.2	3.2	8.3	0	4	0	0	0.1	0	0	0	3.6	0.7	0
cash-flows.row.other-investing-activites	562.4	-161.9	335.5	-718.1	515.6	-601.6	44.9	-87.2	-169.8	-119.9	-63.8	19.1	41.6	0	0.3	5.1	0	-65.4	0	0.1
cash-flows.row.net-cash-used-for-investing-activites	325.6	-466	127.3	-975.4	471.4	-709.9	13.3	-188.4	-245.6	-280.9	-5.3	-107.3	4.6	-26.4	-53.1	-56.2	-189.1	-63.1	-83.7	-15.1
cash-flows.row.debt-repayment	-188.9	-164.1	-149.6	-10	-40	-31.7	-57	-60.7	-60.1	-100	-80	-40	-84	-328.1	-330	-6	0	0	-50	-50
cash-flows.row.common-stock-issued	0	0	0	143.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	-143.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-89.7	-125.9	-300.7	-258.2	-192.7	-109.6	-143.9	-144.1	-61.3	-69.6	-42.9	-69.7	-17.3	-8	-25.2	-18.4	-30.2	-33.8	-9.6	-3.8
cash-flows.row.other-financing-activites	227.7	227.8	299	-132.5	-34.4	35.1	84.4	60.1	80.5	150.7	57	55	74	225.1	339	0	120.6	20	234.4	42.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-50.9	-62.2	-151.3	-400.7	-267.2	-106.1	-116.5	-144.7	-40.9	-18.8	-65.9	-54.7	-27.3	-111	-16.2	-24.4	90.4	-13.8	174.7	-11.2
cash-flows.row.effect-of-forex-changes-on-cash	3.2	-1.5	-3.4	2.2	-1.5	-4.7	2.6	4.9	-0.3	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	673	-64	-129.9	-595.1	832	-452.2	717.7	-58	18.8	-30.9	126.1	-61.3	196.3	53.3	-68.3	-24.6	5	-17.8	145.5	35.6
cash-flows.row.cash-at-end-of-period	1337	664	728	857.9	1453	621	1073.2	355.5	413.5	394.7	425.6	299.6	360.9	164.6	111.2	179.5	204.1	199.1	216.9	71.4
cash-flows.row.cash-at-beginning-of-period	664	728	857.9	1453	621	1073.2	355.5	413.5	394.7	425.6	299.6	360.9	164.6	111.2	179.5	204.1	199.1	216.9	71.4	35.8
cash-flows.row.operating-cash-flow	395.1	465.7	-102.5	778.8	629.2	368.5	818.4	270.3	305.6	268.8	197.3	100.7	219.1	190.7	1	56	103.7	59.1	54.5	61.8
cash-flows.row.capital-expenditure	-220.9	-266.9	-200.1	-253.8	-176.4	-72.5	-34.8	-39.3	-84.4	-64.5	-63.8	-94.3	-40.3	-26.5	-53.3	-57.1	-189	-65.4	-84.4	-15.1
cash-flows.row.free-cash-flow	174.2	198.8	-302.6	525	452.8	296.1	783.6	231	221.2	204.3	133.5	6.4	178.8	164.2	-52.4	-1.1	-85.3	-6.3	-30	46.7

Kasumiaruande rida

Vatti Corporation Limited tulud muutusid võrreldes eelmise perioodiga NaN%. 002035.SZ brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	6232.6	5818.5	5587.9	4360.5	5748.1	6095.1	5730.7	4395	3719.8	4229.8	3708.6	2488.1	2038.7	1635.8	1385.9	1413.4	1311.1	1189.7	977.6	767.4	630.2	460.6	423.7
income-statement-row.row.cost-of-revenue	3603.7	3519.3	3309.5	2480.3	2973.9	3209.8	3124.7	2525.4	2285.3	2692.1	2375.1	1661.7	1355.6	1057.4	910	947	920.2	848.4	709.4	554.5	434	329.3	332
income-statement-row.row.gross-profit	2628.9	2299.2	2278.3	1880.2	2774.1	2885.2	2606	1869.6	1434.5	1537.7	1333.6	826.4	683.1	578.4	475.8	466.4	390.8	341.3	268.2	212.9	196.2	131.3	91.7
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	14.9	131.9	130.1	87.5	125.8	11.1	9	21.8	38	44.9	22.6	11.2	14.9	27	4.4	3.9	12	5.3	2.2	3.5	1	3.8	4.5
income-statement-row.row.operating-expenses	2005.9	1886.1	1791.1	1399.1	1938.1	2075.8	2012.3	1509.3	1223.1	1236.6	1080.1	650.4	538.5	454	394.8	446	355.2	301.3	230.5	179.8	153.3	98.2	72.5
income-statement-row.row.cost-and-expenses	5609.6	5405.4	5100.6	3879.4	4912.1	5285.6	5137	4034.7	3508.3	3928.7	3455.1	2312.1	1894.1	1511.4	1304.8	1393	1275.4	1149.7	939.9	734.3	587.3	427.5	404.5
income-statement-row.row.interest-income	15.1	11.5	7.6	7.8	9.8	55.5	41.8	22	18.5	17	9.8	6.6	7.7	0	0	1.2	1.2	2.4	3.3	0.8	0.3	0.4	0.4
income-statement-row.row.interest-expense	6.3	8.6	10.1	3.6	0.1	9.3	0.7	4.6	0.4	2	3.1	2.1	2.7	1.1	7.3	17.2	11.5	7.2	2.4	1.7	1.4	2.5	3.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	14.9	-331.9	-292.3	6	27.8	-0.2	27.4	38.8	46.1	44.6	23.7	17	23.1	24	-13.8	-27.3	-12.6	-3.4	2.1	0.4	-0.9	-2.7	-3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	14.9	131.9	130.1	87.5	125.8	11.1	9	21.8	38	44.9	22.6	11.2	14.9	27	4.4	3.9	12	5.3	2.2	3.5	1	3.8	4.5
income-statement-row.row.total-operating-expenses	14.9	-331.9	-292.3	6	27.8	-0.2	27.4	38.8	46.1	44.6	23.7	17	23.1	24	-13.8	-27.3	-12.6	-3.4	2.1	0.4	-0.9	-2.7	-3
income-statement-row.row.interest-expense	6.3	8.6	10.1	3.6	0.1	9.3	0.7	4.6	0.4	2	3.1	2.1	2.7	1.1	7.3	17.2	11.5	7.2	2.4	1.7	1.4	2.5	3.4
income-statement-row.row.depreciation-and-amortization	96.2	80.6	57.2	109.5	154.3	46.9	48.8	52.2	52.7	50.8	46.5	50.7	20.9	21.4	21.6	20.4	15.5	11.3	7.4	8.3	7.4	2	3.5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	481.4	477.9	522.8	461.5	816.5	798.2	612.1	378.3	221.7	300.9	254.6	182.3	152.7	121.4	62.9	-10.5	21.7	38.4	41.2	35.3	43.3	33.1	17.5
income-statement-row.row.income-before-tax	496.3	145.9	230.6	467.5	844.3	809.2	621.1	399.2	257.5	345.8	277.2	193	167.7	148.5	67.3	-6.9	23	40.1	41.6	36.2	43.2	32.6	17.6
income-statement-row.row.income-tax-expense	47.6	-6.4	15.5	52	83.7	115.6	94.6	57.7	40.1	55.6	47.7	28.2	24.8	24.9	13.1	3.5	8.3	11.7	10.1	8	8	10.9	5
income-statement-row.row.net-income	447.2	143.1	207.3	407.9	747.8	676.9	509.6	327.5	207.7	281.1	223.8	159.2	138.8	121.5	53.7	-11.1	14.8	27	32.8	28.1	35	21.5	12.6