Beijing Bewinner Communications Co., Ltd.

Sümbol: 002148.SZ

SHZ

4.56

CNY

Turuhind täna

99.7603
P/E suhe
-17.9569
PEG suhe
2.53B
MRK Cap
0.00%
DIV tootlus

Beijing Bewinner Communications Co., Ltd. (002148-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Beijing Bewinner Communications Co., Ltd. (002148.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 217.019 M, mis on 0.073 % gowth. Kogu perioodi keskmine brutokasum on 103.644 M, mis on 0.041 %. Keskmine brutokasumi suhtarv on 0.498 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.348 %, mis on võrdne 0.273 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Beijing Bewinner Communications 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 0.033. Käibevara valdkonnas on 002148.SZ aruandlusvaluutas 712.577. Märkimisväärne osa neist varadest, täpsemalt 586.222, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.020%. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 0.336 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.448%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1218.099 aruandlusvaluutas. Selle aspekti aastane muutus on 0.019%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 50.729, varude hind on 1.85 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 6.81.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	2473.8	586.2	598.5	588.3	601.5	587.8	180.4	242.7	278.2	170.9	275.3	165.3	237.7	282.8	298.3	311.6	310	309.2	86.1	54.8	37.3
balance-sheet.row.short-term-investments	2036.89	471.9	513.7	513.1	412.9	426.1	29.7	0	0	0	0	0	0	0	0	15	0	0	0	0	0
balance-sheet.row.net-receivables	249.8	50.7	53.5	65.5	54.1	59.3	45.1	60.6	96.8	73.1	93.8	87	69.7	62	50.3	30	25.6	21.8	25.5	21.5	33.3
balance-sheet.row.inventory	7.51	1.9	1.3	1.3	0.7	0.1	0.5	3.3	5.7	7	2.1	0.2	0.4	0.2	1.5	0.8	0.9	0.1	1.8	1.2	0.3
balance-sheet.row.other-current-assets	131.67	73.8	7.2	7	5.7	5.8	436.7	411.2	204.3	222.7	212.8	4.8	2.2	1.1	1.3	2	0.9	0.3	-4.8	-3.7	-6.2
balance-sheet.row.total-current-assets	2890.95	712.6	660.4	662.1	662	653.1	662.7	717.8	585	473.8	584	257.3	310	346.2	351.3	344.4	337.3	331.4	108.5	73.8	64.7
balance-sheet.row.property-plant-equipment-net	702.07	174.7	180.9	185.5	191.3	198.2	197.4	202.2	202	588.3	514.3	278.5	167.4	82	49	29.2	28.8	18.7	20.4	23.2	24.3
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	6	6	8.6	7.6	7.6	7.8	7.8	7.8	7.3	0	0	0	0
balance-sheet.row.intangible-assets	27.67	6.8	7.7	8.6	2.5	0	0.4	0.6	0.7	0.3	5.7	4.8	0.3	0.3	0.2	0.2	0.2	0.3	0.2	0	0
balance-sheet.row.goodwill-and-intangible-assets	27.67	6.8	7.7	8.6	2.5	0	0.4	0.6	6.7	6.4	14.2	12.4	8	8.1	8.1	8	7.5	0.3	0.2	0	0
balance-sheet.row.long-term-investments	-1078.44	-351.1	-398.9	-430.2	-396.3	-417.9	0	0	0	0	0	0	0	0	0	-2.6	0	0	0	0	0
balance-sheet.row.tax-assets	18.67	4.2	7	10.3	14.5	10.2	4	2.5	0.6	3.1	3.1	0.6	0.8	0.6	0.6	0.4	0.2	0.2	0.2	0.2	0.2
balance-sheet.row.other-non-current-assets	2898.2	810.7	857.2	864.1	772	794.9	408.8	435.3	428.3	39.6	33.8	28.6	26.9	27.9	28.9	19.9	6	6.5	4.6	5	5.3
balance-sheet.row.total-non-current-assets	2568.18	645.4	653.8	638.3	584.1	585.6	610.5	640.7	637.8	637.4	565.5	320.1	203.1	118.6	86.5	54.9	42.4	25.6	25.5	28.3	29.8
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	5459.13	1358	1314.2	1300.4	1246.1	1238.7	1273.3	1358.5	1222.7	1111.2	1149.5	577.4	513	464.8	437.9	399.2	379.7	357	134	102.1	94.5
balance-sheet.row.account-payables	109.41	12.2	10.5	8.3	11	18.1	11.6	25.5	19	51.9	93.5	15.8	0.5	0.4	0.3	0.1	0.3	0	0	0	0.1
balance-sheet.row.short-term-debt	1.78	0.5	0.7	0.2	0.2	0.5	0	0	0	0	0	0	0	0	0	0	0	0	15	0	9
balance-sheet.row.tax-payables	6.88	1.1	1.3	2.9	5.3	4.3	8.4	24.7	6.6	2.3	2.3	4.4	2.8	0.8	3.6	1.6	0.2	2.5	0.1	1.3	0.4
balance-sheet.row.long-term-debt-total	2.38	0.3	0.8	0.2	0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	-26.8	0	0	0	0	0	0	0	0	0	0	0.8	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	107.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	53.44	13.2	44.3	9.6	46.5	44.7	78.6	104	85.6	43.2	23.6	19.2	15.6	9.9	11.2	7	7.7	9.7	10.3	6	0.8
balance-sheet.row.total-non-current-liabilities	109.56	27.1	27.6	27	26.8	21.8	10.3	7.1	6.2	1.2	0	0.8	0	0	0	0	0	0	0.4	0.4	0
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	-0.8	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	2.38	0.3	0.8	0.2	0.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	600.47	133.6	119	120.5	107.9	113.5	100.5	136.6	110.8	96.2	117.1	35	16.1	10.3	11.5	7.1	8	9.7	25.7	6.4	15.9
balance-sheet.row.preferred-stock	55.29	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	2235.78	558.9	560.9	571.4	565.8	565.8	567	567.4	257.9	255.9	255.9	113.4	113.4	113.4	75.6	75.6	75.6	50.4	37.8	31.5	31.5
balance-sheet.row.retained-earnings	1590.61	401.8	386.4	388.2	340.9	330.4	372.6	378.7	282	204.1	225.8	232.2	193.2	162.2	166.2	134.6	114.4	92.9	54.7	51.7	39.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	465.06	102.5	93.8	18.7	23	18	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	484.57	154.9	154.3	200.5	194.1	194.1	212.6	255	551.5	550.4	545.4	196.3	190.3	178.9	184.6	182	181.7	204	15.8	12.4	7.8
balance-sheet.row.total-stockholders-equity	4831.3	1218.1	1195.5	1178.8	1123.9	1108.3	1152.3	1201.1	1091.4	1010.4	1027	541.9	496.9	454.5	426.4	392.1	371.7	347.3	108.3	95.7	78.6
balance-sheet.row.total-liabilities-and-stockholders-equity	5459.13	1358	1314.2	1300.4	1246.1	1238.7	1273.3	1358.5	1222.7	1111.2	1149.5	577.4	513	464.8	437.9	399.2	379.7	357	134	102.1	94.5
balance-sheet.row.minority-interest	27.35	6.3	-0.3	1.2	14.4	16.8	20.5	20.7	20.5	4.6	5.4	0.5	0	0	0	0	0	0	0	0.1	0
balance-sheet.row.total-equity	4858.65	1224.4	1195.2	1180	1138.2	1125.1	1172.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	5459.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	465.57	120.8	114.8	82.9	16.6	8.3	29.7	48.7	45.2	35.5	28.3	24.8	23.1	24	24.5	12.4	1.8	2.2	0	0	0
balance-sheet.row.total-debt	4.16	0.8	1.5	0.4	0.6	0.5	0	0	0	0	0	0	0	0	0	0	0	0	15	0	9
balance-sheet.row.net-debt	-432.75	-113.5	-83.2	-74.8	-188	-161.2	-180.4	-242.7	-278.2	-170.9	-275.3	-165.3	-237.7	-282.8	-298.3	-296.6	-310	-309.2	-71.1	-54.8	-28.3

Rahavoogude aruanne

Beijing Bewinner Communications Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.033 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab -0.349 erinevust võrreldes eelmise aastaga. Huvitav on see, et osa ettevõtte aktsiatest, täpsemalt 0, ostis ettevõte ise tagasi. Selle tegevuse tulemusena muutus 0.000 võrreldes eelmise aastaga. Vahepeal on ettevõtte võlgnevused praegu 18.29 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -54249048.180. See on 1.616 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 15, 0, 0, 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 -5.61 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 2.48, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	23.63	24.9	16.9	59.2	12.8	-32.2	39.5	129.9	79.1	-22.5	13.6	56.2	45.8	11.7	47.6	35.5	34.4	31.9	31.6	29.7	27.6
cash-flows.row.depreciation-and-amortization	0.44	15	14.4	14.2	14.3	13.5	14.2	14.3	13.9	6.9	7.5	4.9	3.6	4.2	3.9	4	3.5	3.3	4	3.4	2.8
cash-flows.row.deferred-income-tax	-2.11	2.8	3.3	4.2	0.7	5.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0.62	-2.8	1.9	4.3	-0.7	-5.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-7.53	13.6	17.7	-7.3	-6.8	12.9	-14.7	71.3	-41.8	34.5	-32.2	5.4	-4.7	-11.2	-17.1	-10	-9.7	-2.8	0.2	7.8	-8.5
cash-flows.row.account-receivables	-6.96	-7	13	-11.6	3.5	-5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.57	-0.6	0	-0.6	-0.5	0.3	2.6	2.4	1.4	-5	-1.8	0.2	-0.1	1.2	-0.6	0.1	-0.7	-1.7	-0.6	-0.9	-0.2
cash-flows.row.account-payables	0	18.3	1.4	0.6	-10.5	12.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	2.8	3.3	4.2	0.7	5.2	-17.3	68.9	-43.2	39.5	-30.3	5.3	-4.6	-12.4	-16.4	-10.1	-9	-1.2	0.7	8.7	-8.3
cash-flows.row.other-non-cash-items	22.69	-10.6	-9.4	-42.8	-12.8	6.7	-9.8	-18.8	-8.1	-14.7	-8.8	-3.5	-2.9	24.1	-2.1	-3.2	0.4	0.3	1	1	0.4
cash-flows.row.net-cash-provided-by-operating-activities	36.78	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	-0.49	-0.5	-1	-4.8	-0.5	-6.6	-5	-33.7	-1.2	-105.3	-150.9	-124.8	-90.4	-37.8	-23.7	-4.7	-13	-1.8	-1.5	-2.5	-3.9
cash-flows.row.acquisitions-net	0	0	-0.3	11.6	0.5	0	0	34	0	105.3	-1.9	124.8	0.6	37.8	23.7	1	0	-2.2	-0.1	0	0
cash-flows.row.purchases-of-investments	-573.09	-453.1	-770	-519.8	-544.8	-1424.1	-720	-734.1	-1110.9	-1477.3	-475.7	-488	-301	-486	-240	-57.2	-5.6	0	0	0	-0.1
cash-flows.row.sales-maturities-of-investments	521.47	399.3	750.9	390	564.5	1446.8	731.5	564	1135.6	1472.7	282.9	487.8	307.1	491.2	247.7	35.1	0	0	0	0	0
cash-flows.row.other-investing-activites	18.58	0	-0.2	-11.6	-0.5	-10	0	-33.7	-1.1	-105.3	0	-124.8	0.1	-37.8	-23.7	0	0.2	2.2	0.2	0.1	3.1
cash-flows.row.net-cash-used-for-investing-activites	-52.11	-54.2	-20.7	-134.6	19.2	6.1	6.5	-203.5	22.5	-109.9	-345.7	-124.9	-83.7	-32.6	-16	-25.8	-18.5	-1.8	-1.4	-2.4	-0.9
cash-flows.row.debt-repayment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-30	-10	-9	-5.1
cash-flows.row.common-stock-issued	0	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	-8.02	0	0	0	0	-13.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-0.02	-5.6	-17.6	-5.6	0	-14	-45.5	-28.1	0	-2.4	-18.4	-11.1	-3.3	-11.7	-14.7	-13.8	-9.3	-0.4	-19	-12.6	0
cash-flows.row.other-financing-activites	-6.94	2.5	1	-4.8	0.3	1	-52.6	-0.1	40.8	3.8	493.9	0.6	0	0	0	0	0	222.6	25	-0.4	9
cash-flows.row.net-cash-used-provided-by-financing-activities	-16.42	-3.1	-16.6	-10.3	0.3	-26.1	-98	-28.2	40.8	1.4	475.5	-10.5	-3.3	-11.7	-14.7	-13.8	-9.3	192.2	-4	-22	3.9
cash-flows.row.effect-of-forex-changes-on-cash	1.09	0.7	1.9	-0.3	-0.2	0.3	0	-0.4	0.9	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-30.66	-13.9	9.4	-113.4	26.9	-18.7	-62.3	-35.5	107.3	-104.3	109.9	-72.4	-45.1	-15.5	1.7	-13.3	0.8	223.1	31.3	17.5	25.3
cash-flows.row.cash-at-end-of-period	348.99	70.7	84.6	75.2	188.6	161.7	180.4	242.7	278.2	170.9	275.3	165.3	237.7	282.8	298.3	296.6	310	309.2	86.1	54.8	37.3
cash-flows.row.cash-at-beginning-of-period	379.65	84.6	75.2	188.6	161.7	180.4	242.7	278.2	170.9	275.3	165.3	237.7	282.8	298.3	296.6	310	309.2	86.1	54.8	37.3	12
cash-flows.row.operating-cash-flow	36.78	42.8	44.8	31.9	7.6	1	29.2	196.7	43.1	4.2	-19.9	63	41.8	28.8	32.4	26.3	28.5	32.6	36.7	41.9	22.3
cash-flows.row.capital-expenditure	-0.49	-0.5	-1	-4.8	-0.5	-6.6	-5	-33.7	-1.2	-105.3	-150.9	-124.8	-90.4	-37.8	-23.7	-4.7	-13	-1.8	-1.5	-2.5	-3.9
cash-flows.row.free-cash-flow	36.29	42.3	43.8	27.1	7	-5.6	24.2	163	41.9	-101.1	-170.8	-61.7	-48.6	-9	8.7	21.6	15.5	30.9	35.3	39.4	18.4

Kasumiaruande rida

Beijing Bewinner Communications Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.134%. 002148.SZ brutokasum on teatatud 109.54. Ettevõtte tegevuskulud on 93.01, mille muutus võrreldes eelmise aastaga on 6.045%. Kulud amortisatsioonikulud on 15, mis on 0.039% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 93.01, mis näitab 6.045% 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 4.365% kasvu võrreldes eelmise aastaga. Tegevustulu on 28.81, mis näitab 4.365% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.348%. Eelmise aasta puhaskasum oli 22.88.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	265.5	265.3	233.9	218.3	161.7	172.4	232.7	569.8	394.4	193.6	227.6	281.3	225.1	238.4	225.9	164.3	145.1	107.1	113.8	93.9	75.6
income-statement-row.row.cost-of-revenue	156.16	155.8	132.1	120.8	86.1	94.1	101.6	300.8	207.4	112.2	128.6	149.7	124.8	136.8	120.4	83.7	68.9	43	45.8	34.8	19.9
income-statement-row.row.gross-profit	109.34	109.5	101.9	97.5	75.6	78.3	131.1	269	187	81.4	99	131.5	100.3	101.6	105.5	80.6	76.1	64.1	68	59.1	55.7
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
income-statement-row.row.research-development	22.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	4.39	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	38.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	0	29.2	28.1	31.1	29.3	3.7	-0.1	0.9	5.4	1.1	2.4	6.3	0	-0.2	2.5	-0.1	-0.4	-0.7	-0.1	-0.1
income-statement-row.row.operating-expenses	93.26	93	87.7	74	78	102.1	107.1	139.6	109.2	123.8	101	74.4	63.6	93.6	59.1	50.2	42.8	31.5	34.6	28	27.5
income-statement-row.row.cost-and-expenses	249.42	248.8	219.8	194.8	164.2	196.2	208.7	440.4	316.6	235.9	229.6	224.1	188.5	230.4	179.5	133.8	111.8	74.5	80.5	62.8	47.5
income-statement-row.row.interest-income	-2.44	-1.8	-0.3	0.9	2.3	1.5	1.6	1.7	1.6	1.5	7	4.1	3.2	3	2.4	2.2	5	2.9	0.6	0.4	0.1
income-statement-row.row.interest-expense	0	-1.8	-0.3	0	0.5	0.6	1.6	1.2	2.4	1	6.9	4.1	3.1	3	2.3	2.1	4.9	0.4	0.1	0.1	0
income-statement-row.row.selling-and-marketing-expenses	38.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	1.63	0	15.3	60.6	16.9	-2	3.7	-0.1	0.9	5.4	1	2.4	6.2	-0.1	-0.2	2.5	-0.1	2	-0.2	0.1	-0.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	29.2	28.1	31.1	29.3	3.7	-0.1	0.9	5.4	1.1	2.4	6.3	0	-0.2	2.5	-0.1	-0.4	-0.7	-0.1	-0.1
income-statement-row.row.total-operating-expenses	1.63	0	15.3	60.6	16.9	-2	3.7	-0.1	0.9	5.4	1	2.4	6.2	-0.1	-0.2	2.5	-0.1	2	-0.2	0.1	-0.1
income-statement-row.row.interest-expense	0	-1.8	-0.3	0	0.5	0.6	1.6	1.2	2.4	1	6.9	4.1	3.1	3	2.3	2.1	4.9	0.4	0.1	0.1	0
income-statement-row.row.depreciation-and-amortization	-10.01	15	14.4	14.2	-0.6	15.5	14.2	14.3	13.9	6.9	7.5	4.9	3.6	4.2	3.9	4	3.5	3.3	4	3.4	2.8
income-statement-row.row.ebitda-caps	10.65	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	29.11	28.8	5.4	6.7	-2.4	-23.8	37.3	160.7	87.9	-28.2	13.9	64.7	42.8	16.7	53	36.1	37.9	35.2	33.3	30.8	28.1
income-statement-row.row.income-before-tax	29.11	28.8	20.6	67.3	14.5	-25.8	41.1	160.6	88.8	-22.8	14.9	67	49	16.6	52.9	38.6	37.8	37.3	33.1	30.9	28
income-statement-row.row.income-tax-expense	3.05	3.9	3.7	8.1	1.6	6.4	1.6	30.7	9.6	-0.2	1.3	10.8	3.1	4.9	5.2	3.1	3.3	5.4	1.5	1.1	0.4
income-statement-row.row.net-income	23.63	22.9	17	55.9	15.5	-32.2	41.7	129.7	78.8	-19.1	15.3	56.3	45.8	11.7	47.6	35.5	34.5	31.9	31.5	29.7	27