Hengbao Co.,Ltd.

Sümbol: 002104.SZ

SHZ

6.17

CNY

Turuhind täna

29.3550
P/E suhe
0.0977
PEG suhe
4.22B
MRK Cap
0.00%
DIV tootlus

Hengbao Co.,Ltd. (002104-SZ) Finantsaruanded

Q: Mis on Hengbao Co.,Ltd. (002104.SZ) koguvara?

Hengbao Co.,Ltd. (002104.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Hengbao Co.,Ltd. (002104.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 890.511 M, mis on 0.178 % gowth. Kogu perioodi keskmine brutokasum on 272.404 M, mis on 0.153 %. Keskmine brutokasumi suhtarv on 0.336 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.543 %, mis on võrdne 0.877 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Hengbao Co.,Ltd. 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.042. Käibevara valdkonnas on 002104.SZ aruandlusvaluutas 1792.162. Märkimisväärne osa neist varadest, täpsemalt 1063.631, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.099%. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 37.371 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.431%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1956.007 aruandlusvaluutas. Selle aspekti aastane muutus on 0.061%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 349.093, varude hind on 331.68 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 35.66.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	3971.49	1063.6	1180.3	1330.5	882.8	775	355.9	736.1	541.1	605.5	292.9	254.9	208.6	222.5	192.4	155	263.4	305.9	64.3	21.3	10
balance-sheet.row.short-term-investments	2935.67	685.4	978.8	863.9	379.2	230.5	0	-0.5	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	1455.13	349.1	160.7	163.5	638.9	408.1	835.9	224.9	296.9	124.8	109.4	161.6	160	144.9	128.3	199.1	90.4	41	59.7	63.8	0
balance-sheet.row.inventory	1441.9	331.7	229.1	244.4	201.8	196.2	162.8	278.9	280.7	246	278.8	229	211	124.8	79.6	58.8	47.6	38.4	30.7	17.5	12.9
balance-sheet.row.other-current-assets	404.3	47.8	10.9	14	2.7	239	68	52.8	200	200	120	130	-6.2	-5.1	-5	-50.3	-3.2	-2.8	-3.8	-11.2	0
balance-sheet.row.total-current-assets	7272.82	1792.2	1580.9	1752.4	1726.2	1618.2	1422.5	1292.7	1318.6	1176.3	801.1	775.5	573.4	487.1	395.4	362.7	398.2	382.6	150.9	91.4	61.6
balance-sheet.row.property-plant-equipment-net	1219.81	303.9	311.9	317.4	201	194.1	307.9	336.9	351	345.1	367.8	246.5	228.1	204.4	170.6	177.8	155.9	137.4	101.6	108.3	116.8
balance-sheet.row.goodwill	0	0	0	4.4	56.9	65.7	70.8	60.3	60.3	0	0	0	11.1	11.1	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	136.51	35.7	39.6	47.8	123.6	135.3	155.6	106.4	97	27.1	29.1	29.9	33.3	29.1	24.8	22.7	21.8	22.4	3.7	3.7	0.7
balance-sheet.row.goodwill-and-intangible-assets	136.51	35.7	39.6	52.2	180.5	201	226.5	166.7	157.3	27.1	29.1	29.9	44.4	40.2	24.8	22.7	21.8	22.4	3.7	3.7	0.7
balance-sheet.row.long-term-investments	-2463.49	-556.1	-805.1	-641.2	-147.5	0	0	222.3	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	38.53	10.8	9.5	5.8	5.2	4.1	4.8	11.2	12.1	4.8	3	4.3	3.1	2.1	1.1	2.3	0.9	0	0	0	0
balance-sheet.row.other-non-current-assets	3023.63	686.2	1045.1	875.9	384.4	233.2	225	4.3	81.7	30.1	28.1	21.2	3.2	0.5	0	0.1	0.1	0.9	0.9	0	0
balance-sheet.row.total-non-current-assets	1954.99	480.4	601.1	610.1	623.5	632.4	764	741.3	602.1	407.2	428.1	301.9	278.8	247.1	196.6	203	178.7	160.7	106.2	112	117.5
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
balance-sheet.row.total-assets	9227.81	2272.6	2182	2362.5	2349.7	2250.5	2186.6	2034	1920.7	1583.4	1229.3	1077.4	852.2	734.2	592	565.6	576.9	543.3	257.2	203.4	179.1
balance-sheet.row.account-payables	595.09	162.1	216.6	191.4	217.2	179.1	96.1	204.4	217.6	285	229.7	238.4	125.7	80.4	35.7	47.6	59.2	25.1	18.1	20.7	9.8
balance-sheet.row.short-term-debt	143.59	26.5	21.8	20.4	-55.1	0	83.8	0	0	0	0	0	0	0	0	20	10	82.3	82.3	73	77.8
balance-sheet.row.tax-payables	52.17	9.9	12.3	8.2	12.5	6.3	9.8	16	32	26.1	16.5	12.9	1.8	3.6	2.7	-0.8	4.5	2.3	4.2	4.3	1.7
balance-sheet.row.long-term-debt-total	78.2	37.4	22.8	40.7	0	0	0	0	0	0	0	0	0	0	0	0	20	0	0	0	30
Deferred Revenue Non Current	4.69	1.4	3.9	6.1	2.1	1.7	2.6	10.6	18	5.3	0	0	0	0	0	0	-4	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	16.82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	83.82	53.5	5	8.5	99.8	71	73.8	104.6	117	41.7	26.7	21.6	9.4	9.9	4.6	13.9	2	1	0.3	0.1	1.4
balance-sheet.row.total-non-current-liabilities	99.71	42.6	30.2	49.7	15.5	17.7	21.2	61.1	18.3	5.4	7.8	8.8	10.7	7.5	5.1	1.2	39.1	15.5	0	0.6	30
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
balance-sheet.row.capital-lease-obligations	6.2	1.4	2.5	3.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1110.04	316.6	337.6	372.4	332.4	267.8	305.8	370.1	352.9	332.2	264.2	268.8	145.8	97.8	45.4	83.5	117	131	110.8	103.3	125.6
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
balance-sheet.row.common-stock	2802.37	700.4	696.9	696.9	696.9	712	712	713.6	713.5	713.2	440.6	440.6	440.6	440.6	293.8	293.8	195.8	115.2	72	40	40
balance-sheet.row.retained-earnings	4262.42	997.6	922.4	1023.8	1022.1	944.6	813.9	668.1	609.8	347.6	414.7	277.4	184.8	125.4	195	140	107.5	64.7	41.7	39.1	11.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	1005.36	234.9	225	206.1	209.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	47.61	23.1	0	2.5	0	237.4	268.3	254	233.7	190.4	109.7	90.6	77.9	66.7	55.9	46.5	134.9	213	13.5	8.4	2.2
balance-sheet.row.total-stockholders-equity	8117.77	1956	1844.4	1929.3	1928.3	1894	1794.2	1635.8	1557	1251.2	965.1	808.6	703.4	632.7	544.7	480.2	438.2	392.9	127.2	87.6	53.5
balance-sheet.row.total-liabilities-and-stockholders-equity	9227.81	2272.6	2182	2362.5	2349.7	2250.5	2186.6	2034	1920.7	1583.4	1229.3	1077.4	852.2	734.2	592	565.6	576.9	543.3	257.2	203.4	179.1
balance-sheet.row.minority-interest	0	0	0	60.8	89	88.7	86.6	28.2	10.8	0	0	0	3	3.8	1.9	1.9	21.6	19.4	19.2	12.5	0
balance-sheet.row.total-equity	8117.77	1956	1844.4	1990.1	2017.3	1982.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	9227.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	472.18	129.3	173.7	222.7	231.7	230.5	223.6	221.7	74.7	21	21	21	3	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	221.79	63.8	44.6	61.1	0	0	83.8	0	0	0	0	0	0	0	0	20	30	82.3	82.3	73	107.8
balance-sheet.row.net-debt	-814.03	-314.4	-156.9	-405.5	-503.6	-775	-272	-736.1	-541.1	-605.5	-292.9	-254.9	-208.6	-222.5	-192.4	-135	-233.4	-223.6	18	51.7	97.7

Rahavoogude aruanne

Hengbao Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -6.184 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.502 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 311870620.000. See on -3.046 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 33.52, 0.02, -60.34, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -2.25 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 92.73, 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	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	147.27	81.9	53.1	-26.5	87	147.6	164.1	152.8	374.2	292.2	200.8	127	115.2	104.2	93.8	76.5	63.6	42.2	43.8	36.7	2.8
cash-flows.row.depreciation-and-amortization	10.44	33.5	35.6	45	49.1	56.4	58.7	48.7	40.1	35.5	30.6	27.3	23.4	21.4	23.9	21.5	17.6	16.4	15.7	15.2	14.8
cash-flows.row.deferred-income-tax	208.85	-1	-2.4	-11.1	-3.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	10.1	7.9	12.6	11.1	3.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-233.48	-300.7	-5.5	400	-185.4	438.8	-650.4	103.7	-210.7	101.5	0.4	85	-42.3	12.8	-38.6	-118.8	-14.4	16.1	-18.6	-5.3	-5.3
cash-flows.row.account-receivables	-129.75	-129.8	-2.9	455.2	-230.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-103.73	-103.7	2.8	-46.7	-8.7	-41	116.1	1.8	-34.5	32.8	-49.8	-18.1	-86.1	-39.8	-20.8	-12.3	-12.2	-7.7	-13.2	-4.5	-0.6
cash-flows.row.account-payables	0	-66.3	-2.9	2.6	57.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	7.87	-1	-2.4	-11.1	-3.8	479.8	-766.5	101.9	-176.2	68.7	50.2	103.1	43.8	52.6	-17.8	-106.5	-2.2	23.7	-5.5	-0.9	-4.7
cash-flows.row.other-non-cash-items	-17.23	6.1	-31	96.6	4.8	-54.5	-2.3	-0.5	-9.4	-10	-7.9	8.5	3.8	1.6	0.5	4.2	-0.8	3.3	5.6	6.4	9
cash-flows.row.net-cash-provided-by-operating-activities	123.71	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	-69.29	-24.2	-24.4	-169.2	-45.4	-10.5	-8.9	-47.8	-51.1	-20.8	-162.1	-43.6	-66.1	-71.7	-19.3	-47.1	-51.7	-69.6	-10	-9.7	-7.7
cash-flows.row.acquisitions-net	58.59	29.2	0.1	169.3	-2.9	0	9	48.3	-132.9	20.9	162.3	-2.7	0	-24.2	0	-1.8	0	0	0	0	0
cash-flows.row.purchases-of-investments	-3312.5	-2163.9	-3602.2	-3171.7	-809.6	-1054.4	-270.1	-359.2	-264	-200	-140	-148	-3	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	3243.47	2470.7	3562.8	2729.6	684.2	888.2	260.5	362.6	260.9	142.5	163.9	8.6	0	0	26.3	0	0	0	0	0	0.5
cash-flows.row.other-investing-activites	0	0	-88.7	-169.2	-1.2	140.4	-8.9	-47.8	0	-20.8	-162.1	0.1	0.1	2.3	0.7	0	0	0	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-79.73	311.9	-152.5	-611.2	-174.9	-36.3	-18.5	-43.9	-187.1	-78.3	-138.2	-185.7	-68.9	-93.6	7.7	-48.9	-51.7	-69.6	-10	-9.7	-7.2
cash-flows.row.debt-repayment	-62.32	-60.3	-20.3	-5	0	-153.2	-145.4	-81.1	-251.2	-59.2	-310.6	-20	0	-30	-20	-80	-92.3	-184.9	-154.8	-145.9	-109.3
cash-flows.row.common-stock-issued	2.38	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-2.38	0	0	0	-53	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-1.85	-2.2	-152	-0.4	0	-4	-1.9	-71.5	-71.8	-66.6	-48.2	-23.3	-44.1	-16.7	-29.8	-41.5	-13.5	-6	-4.8	-6.6	-7.1
cash-flows.row.other-financing-activites	43.61	92.7	-1.5	66	0	24	221.6	94.6	254.8	101.4	310.6	20	0	30	0	78.6	49	424.2	166.1	120.5	104.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-20.08	30.1	-173.9	60.6	-53	-133.2	74.3	-58	-68.2	-24.4	-48.2	-23.3	-44.1	-16.7	-49.8	-42.9	-56.8	233.3	6.5	-31.9	-11.9
cash-flows.row.effect-of-forex-changes-on-cash	2.07	5.6	-1.5	-3.8	0.1	0.1	-3.1	-8.4	-3.5	-2	0.9	0.1	-1.4	-0.3	-0.1	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-15.7	175.3	-265.5	-39.2	-272.2	418.9	-377.2	194.4	-64.5	314.5	38.4	39	-14.3	29.4	37.4	-108.4	-42.5	241.6	43	11.3	2.2
cash-flows.row.cash-at-end-of-period	999.69	369.4	194.1	459.7	498.9	771.1	352.2	729.4	535	599.5	285	246.6	207.6	221.8	192.4	155	263.4	305.9	64.3	21.3	10
cash-flows.row.cash-at-beginning-of-period	1015.39	194.1	459.7	498.9	771.1	352.2	729.4	535	599.5	285	246.6	207.6	221.8	192.4	155	263.4	305.9	64.3	21.3	10	7.8
cash-flows.row.operating-cash-flow	123.71	-172.3	62.3	515.2	-44.5	588.2	-429.9	304.7	194.2	419.2	223.9	247.8	100.1	140	79.7	-16.6	65.9	77.8	46.5	52.9	21.3
cash-flows.row.capital-expenditure	-69.29	-24.2	-24.4	-169.2	-45.4	-10.5	-8.9	-47.8	-51.1	-20.8	-162.1	-43.6	-66.1	-71.7	-19.3	-47.1	-51.7	-69.6	-10	-9.7	-7.7
cash-flows.row.free-cash-flow	54.43	-196.4	37.9	345.9	-89.8	577.7	-438.8	256.9	143.1	398.4	61.7	204.2	34.1	68.3	60.4	-63.8	14.2	8.3	36.5	43.2	13.6

Kasumiaruande rida

Hengbao Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga 0.077%. 002104.SZ brutokasum on teatatud 289.36. Ettevõtte tegevuskulud on 204.87, mille muutus võrreldes eelmise aastaga on -7.468%. Kulud amortisatsioonikulud on 33.52, mis on -0.019% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 204.87, mis näitab -7.468% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab 0.399% kasvu võrreldes eelmise aastaga. Tegevustulu on 82.32, mis näitab 0.399% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.543%. Eelmise aasta puhaskasum oli 81.91.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
income-statement-row.row.total-revenue	1272.45	1033.7	959.9	1052.2	1535.5	1690.3	1368.4	1353.4	1820.7	1550.8	1261	929.9	774.9	662.6	425.1	374.6	352.2	249.5	172.1	155.7	87.9
income-statement-row.row.cost-of-revenue	901.56	744.4	720.4	734.5	1169.4	1343.3	986.2	882.4	1164.7	1034.8	857.1	635.5	516.7	467.6	271.6	227.2	231.3	157.6	85.9	80.5	51
income-statement-row.row.gross-profit	370.89	289.4	239.5	317.7	366.1	347.1	382.2	470.9	656	516	403.9	294.4	258.2	195	153.5	147.4	120.9	91.9	86.3	75.2	36.9
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	0
income-statement-row.row.research-development	94.89	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	23.88	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	43.34	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	48.06	48.5	40.1	53.8	40.5	-0.5	52.9	12.9	58.7	42.4	16	14	0.2	12.3	18.9	16.5	16.1	9.7	8.4	5	-0.7
income-statement-row.row.operating-expenses	214.41	204.9	221.4	266.1	276.2	247.1	256	338.7	323.5	267.8	199.6	154.9	122.6	86.8	65.7	72.5	49.6	37.2	32.8	26	26.3
income-statement-row.row.cost-and-expenses	1115.97	949.2	941.8	1000.6	1445.6	1590.4	1242.3	1221.1	1488.2	1302.5	1056.8	790.4	639.4	554.5	337.4	299.8	280.9	194.8	118.6	106.5	77.3
income-statement-row.row.interest-income	-0.26	0.5	1.4	4.8	5.5	3.9	3.2	1.3	5	3.4	2	2.1	1.5	1.9	2	7.4	2.3	0.2	0.1	0.1	0
income-statement-row.row.interest-expense	2.04	2.4	2.4	0.4	0.1	4	1.9	0.2	0.5	0.5	4.1	1.2	0	0.3	0.4	2.4	0.9	4.6	4.6	6.5	7.1
income-statement-row.row.selling-and-marketing-expenses	43.34	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.28	0.4	0.4	-116	0.1	58.1	52.4	20.9	80.5	62.8	28.8	7.4	-2	12.4	20.1	19	15.6	5.2	3.7	-1.6	-7.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	48.06	48.5	40.1	53.8	40.5	-0.5	52.9	12.9	58.7	42.4	16	14	0.2	12.3	18.9	16.5	16.1	9.7	8.4	5	-0.7
income-statement-row.row.total-operating-expenses	0.28	0.4	0.4	-116	0.1	58.1	52.4	20.9	80.5	62.8	28.8	7.4	-2	12.4	20.1	19	15.6	5.2	3.7	-1.6	-7.8
income-statement-row.row.interest-expense	2.04	2.4	2.4	0.4	0.1	4	1.9	0.2	0.5	0.5	4.1	1.2	0	0.3	0.4	2.4	0.9	4.6	4.6	6.5	7.1
income-statement-row.row.depreciation-and-amortization	18.01	46.3	47.2	45	68.6	56.4	58.7	48.7	40.1	35.5	30.6	27.3	23.4	21.4	23.9	21.5	17.6	16.4	15.7	15.2	14.8
income-statement-row.row.ebitda-caps	178.48	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	160.48	82.3	58.8	84.9	91	158.5	125.7	140.3	354.4	268.6	217	132.9	133.3	108.3	89	77.3	70.8	50.3	49	42.6	3.5
income-statement-row.row.income-before-tax	160.76	82.7	59.2	-31.1	91.1	158	178.5	153.2	413	311.1	233	146.9	133.5	120.6	107.9	93.8	86.9	59.9	57.3	47.6	2.8
income-statement-row.row.income-tax-expense	13.49	0.8	6.1	-4.6	4.1	10.4	14.4	0.4	38.8	18.9	32.2	19.8	19.1	16.5	14	17.4	23.3	17.8	13.5	10.9	0
income-statement-row.row.net-income	147.27	81.9	53.1	-26.5	86.8	145.5	162.6	146.4	370.9	292.2	200.8	127.3	115.2	104.2	93.8	81.2	61.4	41.9	39.2	33.5	2.8