Sanlux Co.,Ltd

Sümbol: 002224.SZ

SHZ

4.23

CNY

Turuhind täna

50.2506
P/E suhe
2.0191
PEG suhe
4.27B
MRK Cap
0.01%
DIV tootlus

Sanlux Co.,Ltd (002224-SZ) Finantsaruanded

Q: Mis on Sanlux Co.,Ltd (002224.SZ) koguvara?

Sanlux Co.,Ltd (002224.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Sanlux Co.,Ltd (002224.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 762.019 M, mis on 0.053 % gowth. Kogu perioodi keskmine brutokasum on 221.402 M, mis on 0.067 %. Keskmine brutokasumi suhtarv on 0.270 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.408 %, mis on võrdne 0.145 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Sanlux 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 -0.013. Käibevara valdkonnas on 002224.SZ aruandlusvaluutas 1696.002. Märkimisväärne osa neist varadest, täpsemalt 1236.35, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.113%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 15.591, kui neid on, aruandlusvaluutas. See näitab erinevust -119.087% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 199.958 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.167%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 2501.194 aruandlusvaluutas. Selle aspekti aastane muutus on 0.024%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 153.05, varude hind on 298.08 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 204.97.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005
balance-sheet.row.cash-and-short-term-investments	4655.35	1236.3	1393.4	1315.1	971	779.9	615	721.9	864.4	631.3	475.3	248.1	144.7	184.6	230.4	115.4	71	39.2	18.4	14.5
balance-sheet.row.short-term-investments	418.3	101.2	124.6	180.7	-161	0.6	-195.1	-0.4	4	2.4	-2.4	-1.5	3.9	-14.2	11.3	0	0	0	0	0
balance-sheet.row.net-receivables	712.38	153	161.3	256.9	405.3	128.4	120.2	104.4	101	166.7	213.8	104.8	101.4	63.5	48.4	43.4	48.1	35.2	35.1	30
balance-sheet.row.inventory	1126.28	298.1	286.5	196.2	231.1	263.4	223.2	156.3	123.6	164.8	149.2	133.6	194.5	103.4	70.7	104.6	73	77.6	40.7	36.3
balance-sheet.row.other-current-assets	47.21	8.5	21.6	28.9	31.5	327.5	10.1	141.8	-3.6	-1.5	-1.3	-2.5	-1.8	-2.9	-0.3	-0.7	-2.1	-1.6	-3.3	-2.4
balance-sheet.row.total-current-assets	6541.22	1696	1862.7	1797.1	1639	1499.2	968.5	1124.3	1085.4	961.3	837	484	438.7	348.6	349.2	262.7	190	150.4	90.9	78.4
balance-sheet.row.property-plant-equipment-net	3138.23	680.9	640.2	621.8	709.4	590.8	500.8	427.3	373.8	336.4	268.7	270.9	226.9	228.5	194.9	162	140.7	114.3	80.1	60.2
balance-sheet.row.goodwill	0	0	0	0	0	0.4	28.4	0.4	0.4	0.4	0.4	0.4	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	812.75	205	221.5	227.4	158.5	166.6	174.1	163.5	95	77.9	29.8	30.2	15.2	16.6	17.9	18.4	19.8	20.3	20.7	15.5
balance-sheet.row.goodwill-and-intangible-assets	812.75	205	221.5	227.4	158.5	167.1	202.5	163.9	95.5	78.3	30.2	30.6	15.2	16.6	17.9	18.4	19.8	20.3	20.7	15.5
balance-sheet.row.long-term-investments	45.8	15.6	-81.7	-165.8	273.1	176.2	291.7	38	9.6	0.2	5	9.1	3.7	16.9	-6.7	0	0	0	0	0
balance-sheet.row.tax-assets	173.25	42.8	42	15.9	12.7	11.4	8.8	2.1	7.2	2.3	0.5	0.5	0.4	0.4	0.3	0.4	0.5	0.7	0.5	0.4
balance-sheet.row.other-non-current-assets	1574.08	378.1	372.8	428.7	9.7	197.3	3.3	16.2	8.9	17.1	36	15.7	4.7	-12	12.6	5.8	1.1	0	0	0
balance-sheet.row.total-non-current-assets	5744.11	1322.4	1194.8	1128	1163.5	1142.8	1007.1	647.5	495	434.4	340.4	326.8	251	250.3	219.1	186.6	162.1	135.3	101.3	76
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
balance-sheet.row.total-assets	12285.33	3018.4	3057.5	2925.1	2802.5	2642	1975.5	1771.9	1580.4	1395.6	1177.4	810.8	689.7	598.9	568.2	449.3	352.1	285.7	192.2	154.4
balance-sheet.row.account-payables	502.02	134.6	139.3	114.6	168.3	114.3	103.7	76.8	55.6	46.5	46.3	64.2	50.5	64.1	90.1	82.1	84	55.6	41.8	32.6
balance-sheet.row.short-term-debt	14.79	0.1	52.1	50	14.5	14.5	14.5	14.9	17	20	0	83	74.7	59	59	19.3	87	70	42	33.3
balance-sheet.row.tax-payables	66.93	17.2	36.2	30.2	25.7	16.8	29	28	24.9	17.4	21.8	16.7	2.6	5.8	5.4	4.7	10.7	7.3	2	4.1
balance-sheet.row.long-term-debt-total	817.04	200	188.1	173.9	206.7	457.1	0	0	0	0	0	0	0	0	0	0	11.5	17.5	0	0
Deferred Revenue Non Current	317.44	79.4	79.4	173.9	-206.7	-457.1	0	0	0	0	0	0	0	0	0	0	-11.5	-17.5	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	116.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	182.51	49.6	13.6	35.8	9.6	39.6	7.4	6	2.6	6.6	56.1	7.2	4.5	2.4	2.7	1.5	1.4	2.6	1.3	0.4
balance-sheet.row.total-non-current-liabilities	1250.6	309.1	297.6	210.8	242.7	496.9	39.7	0	0	0	0	0	0	0	0.2	6.4	12	18	0.5	0.5
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
balance-sheet.row.capital-lease-obligations	8.81	2.3	2.4	2.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2175.99	507.6	609.4	491	490.7	682.1	246.4	152.2	124.6	116	102.4	196.1	151.9	149.1	172.6	122.3	203.8	161.2	95.2	77.4
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
balance-sheet.row.common-stock	2918.39	729.6	729.6	729.6	720	658.6	658.1	657.3	655.8	654.7	327.3	159.8	159.8	133.2	88.8	74	55	55	50	50
balance-sheet.row.retained-earnings	4789.11	1180.6	1139.5	1057.6	922.4	817.7	781.7	702.6	565.8	410.3	362.7	251.6	206.8	173.5	126.9	88.3	70.4	48.6	32.8	14.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	1950.61	283.5	266.5	251	255.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	414.85	307.5	307.4	378.7	359.9	427.4	248.7	232.8	204.8	160.4	365.4	168.9	162	133.1	170.1	157.6	15.4	12.9	5.6	4.2
balance-sheet.row.total-stockholders-equity	10072.96	2501.2	2443	2416.9	2257.6	1903.7	1688.5	1592.7	1426.5	1225.4	1055.5	580.4	528.6	439.8	385.8	319.8	140.8	116.5	88.4	68.7
balance-sheet.row.total-liabilities-and-stockholders-equity	12285.33	3018.4	3057.5	2925.1	2802.5	2642	1975.5	1771.9	1580.4	1395.6	1177.4	810.8	689.7	598.9	568.2	449.3	352.1	285.7	192.2	154.4
balance-sheet.row.minority-interest	36.39	9.6	5.2	17.2	54.2	56.2	40.7	26.9	29.3	54.2	19.6	34.3	9.2	9.9	9.9	7.2	7.6	8	8.6	8.3
balance-sheet.row.total-equity	10109.34	2510.8	2448.1	2434.1	2311.7	1959.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	12285.33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	464.11	116.8	42.9	14.8	112.1	176.8	96.7	37.6	13.6	2.6	2.6	7.6	7.6	2.6	4.7	3.5	0	0	0	0
balance-sheet.row.total-debt	831.83	200.1	240.1	223.9	221.3	471.6	14.5	14.9	17	20	0	83	74.7	59	59	19.3	98.5	87.5	42	33.3
balance-sheet.row.net-debt	-3405.21	-935.1	-1028.6	-910.6	-749.7	-307.8	-600.5	-707	-843.4	-608.9	-475.3	-165.1	-66.2	-125.6	-160.1	-96.1	27.5	48.3	23.6	18.8

Rahavoogude aruanne

Sanlux Co.,Ltd finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -1.240 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.001 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -206820799.950. See on 1.191 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 76.65, -4, -116.04, 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 -18.4 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 63.82, 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
cash-flows.row.net-income	67.87	67.3	112.2	167.6	129.2	79	160.1	223.4	244.2	198.2	147.2	67.4	43.7	61.8	47.4	19.4	24.4	17.6	19.6	10.3
cash-flows.row.depreciation-and-amortization	19.35	76.6	64.9	55.8	57.5	58.5	52.3	46.3	40.3	37	31.5	28.6	25.3	22.5	17.2	12.7	11.3	8.6	6.9	0
cash-flows.row.deferred-income-tax	-1.14	-1.1	-32.9	-0.9	-5.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	5.72	5.7	32.9	0.9	5.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	8.75	-55.5	15.8	19.6	31.2	-88.5	-76.5	-18.8	99.4	62.2	-130.6	74.1	-146.3	-29.4	20.2	-20	18.6	-17.5	-2.7	0
cash-flows.row.account-receivables	24.4	24.4	-23.5	-75	65.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-15.65	-15.7	-91.6	21.3	32.3	-40.3	-19.5	-32.9	42.2	9.6	-17.7	60.6	-90.7	-33	34.1	-32.2	4.6	-36.9	-4.4	0
cash-flows.row.account-payables	-5.72	-63.1	163.9	74.2	-61.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	5.72	-1.1	-32.9	-0.9	-5.2	-48.2	-57	14.1	57.2	52.5	-112.9	13.5	-55.6	3.6	-13.8	12.1	14	19.4	1.7	0
cash-flows.row.other-non-cash-items	-95.46	-3.2	58.6	40.1	38.5	63.9	3.5	-29.4	8.1	10.4	5.7	0.8	3.1	5.4	-1.4	7.6	6.6	5	4.1	-10.3
cash-flows.row.net-cash-provided-by-operating-activities	5.1	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	-328.17	-128.4	-90.7	-328.5	-144.2	-137	-86.7	-173.1	-71.4	-72.1	-67.3	-77.9	-33.4	-56.9	-49.5	-53.8	-33.9	-44.4	-29.5	-19.3
cash-flows.row.acquisitions-net	23.52	6.7	37	75.6	0.5	138.7	-140.7	174.2	0	-22.7	0	0	0.7	2.4	0.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	-43.6	-84.4	-108.2	-192.8	-211.8	-425.7	-177.5	-555.8	-11	0	0	0	-8.9	-0.4	-11	-5.2	0	0	0	0
cash-flows.row.sales-maturities-of-investments	-4	3.3	61.2	37	468.7	1.2	240.5	405.7	0	0	5	11.7	1.3	14.2	6.5	0	0.2	0.3	0	2.1
cash-flows.row.other-investing-activites	-5	-4	6.3	262.9	-181.5	-137	2.3	-173.1	-2.1	-3.1	-0.1	1.5	67	-0.3	14.2	14.8	0.3	0.1	0.1	0
cash-flows.row.net-cash-used-for-investing-activites	-357.25	-206.8	-94.4	-145.8	-68.3	-559.7	-162.1	-322.1	-84.5	-97.9	-62.3	-64.6	26.7	-40.9	-39.7	-44.3	-33.5	-44	-29.4	-17.2
cash-flows.row.debt-repayment	-96.04	-116	-50	-14.5	0	-14.5	-14.9	-17	-20	-20	-120	-129.6	-114	-143	-175.3	-208.2	-188.2	-42.5	-127.6	-79.3
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
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-40.78	-18.4	-16.3	-17.1	-13.3	-33.6	-67	-66.2	-66.4	-34.4	-25	-22.3	-9.9	-12.1	-5.8	-6.5	-7.1	-5.1	-3.4	-2.5
cash-flows.row.other-financing-activites	84.25	63.8	38.2	15.5	-2.6	637.9	17.4	23.2	1	-1.8	386.9	147.3	134.7	143	217.4	290	199.7	98.7	136.3	62
cash-flows.row.net-cash-used-provided-by-financing-activities	-52.58	-70.6	-28	-16.1	-13.3	589.8	-64.5	-60	-85.4	-56.2	241.9	-4.7	10.8	-12.1	36.3	75.2	4.3	51.1	5.4	-19.8
cash-flows.row.effect-of-forex-changes-on-cash	34.14	56.6	7.4	-6.5	9.1	11.5	-13	11.1	9.3	0	-0.5	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-176.94	-131.1	136.6	114.8	183.9	154.5	-100.2	-149.4	231.4	153.6	232.9	101.6	-36.8	7.3	79.9	50.6	31.8	20.9	3.9	-26.8
cash-flows.row.cash-at-end-of-period	4125.54	1069.4	1200.5	1063.9	949.2	765.3	610.8	711	860.4	628.9	475.3	242.5	140.8	182.6	175.4	95.4	71	39.2	18.4	14.5
cash-flows.row.cash-at-beginning-of-period	4302.49	1200.5	1063.9	949.2	765.3	610.8	711	860.4	628.9	475.3	242.5	140.8	177.6	175.4	95.4	44.8	39.2	18.4	14.5	41.3
cash-flows.row.operating-cash-flow	5.1	89.8	251.6	283.1	256.4	112.9	139.4	221.6	392	307.8	53.8	170.9	-74.2	60.3	83.4	19.7	61	13.8	27.9	0
cash-flows.row.capital-expenditure	-328.17	-128.4	-90.7	-328.5	-144.2	-137	-86.7	-173.1	-71.4	-72.1	-67.3	-77.9	-33.4	-56.9	-49.5	-53.8	-33.9	-44.4	-29.5	-19.3
cash-flows.row.free-cash-flow	-323.07	-38.6	160.9	-45.3	112.2	-24	52.8	48.4	320.6	235.6	-13.4	93.1	-107.6	3.4	33.9	-34.2	27	-30.6	-1.6	-19.3

Kasumiaruande rida

Sanlux Co.,Ltd tulud muutusid võrreldes eelmise perioodiga -0.116%. 002224.SZ brutokasum on teatatud 190.41. Ettevõtte tegevuskulud on 141.11, mille muutus võrreldes eelmise aastaga on 3.952%. Kulud amortisatsioonikulud on 76.65, mis on 0.181% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 141.11, mis näitab 3.952% 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 -0.324% kasvu võrreldes eelmise aastaga. Tegevustulu on 125.97, mis näitab -0.324% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.408%. Eelmise aasta puhaskasum oli 66.84.

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005
income-statement-row.row.total-revenue	844.92	864.6	978.5	900.4	946.1	919.1	902	835.6	931.1	969.7	944.5	885	873.3	720.8	579.8	552.9	555.5	461.2	358.8	299.5
income-statement-row.row.cost-of-revenue	653.78	674.1	690	549	614.3	622.5	575.6	474.6	533.7	612.5	645.9	688.7	714	554	448.6	466.1	463.1	389.3	300.1	255.3
income-statement-row.row.gross-profit	191.15	190.4	288.5	351.4	331.9	296.5	326.4	361	397.4	357.1	298.6	196.3	159.3	166.8	131.1	86.8	92.4	71.8	58.6	44.2
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
income-statement-row.row.research-development	32.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	31.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	11.45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	65.26	67.3	61.3	45.4	47.2	-0.2	3.1	4	3.1	2.4	1.7	0.2	2.5	2.7	3.8	3.1	-0.5	0.2	-0.1	-0.5
income-statement-row.row.operating-expenses	145.51	141.1	135.7	121.6	159.6	150.8	144.6	137.2	133.5	130.9	125.6	117.9	107.1	93.4	81.3	58.3	51.5	40.8	29.9	24.5
income-statement-row.row.cost-and-expenses	799.29	815.3	825.8	670.6	773.8	773.3	720.2	611.8	667.3	743.4	771.5	806.6	821.1	647.4	529.9	524.4	514.6	430.2	330.1	279.8
income-statement-row.row.interest-income	21.19	30.5	24	24.8	22.6	14.5	9.8	10.2	11	6.4	4.6	1.1	1.4	1.5	1.5	1.4	0.4	0.6	0.3	0
income-statement-row.row.interest-expense	16.34	16.2	13.9	15.1	23.5	20	1.2	0.6	1	1.1	2.9	6.3	3.3	3.2	2.1	6.4	6.2	4.7	3.3	2.8
income-statement-row.row.selling-and-marketing-expenses	11.45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-0.21	-42.8	-65.7	-0.9	-68	-44.8	5.1	43	22	4	-1.2	0.1	-1.6	-2.2	5.6	-5.9	-8.7	-5.2	-4.7	-2.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	65.26	67.3	61.3	45.4	47.2	-0.2	3.1	4	3.1	2.4	1.7	0.2	2.5	2.7	3.8	3.1	-0.5	0.2	-0.1	-0.5
income-statement-row.row.total-operating-expenses	-0.21	-42.8	-65.7	-0.9	-68	-44.8	5.1	43	22	4	-1.2	0.1	-1.6	-2.2	5.6	-5.9	-8.7	-5.2	-4.7	-2.3
income-statement-row.row.interest-expense	16.34	16.2	13.9	15.1	23.5	20	1.2	0.6	1	1.1	2.9	6.3	3.3	3.2	2.1	6.4	6.2	4.7	3.3	2.8
income-statement-row.row.depreciation-and-amortization	14.97	76.6	64.9	85.8	57.5	58.5	52.3	46.3	40.3	37	31.5	28.6	25.3	22.5	17.2	12.7	11.3	8.6	6.9	0.9
income-statement-row.row.ebitda-caps	107.43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	92.45	126	186.5	207.7	224	101.2	183.8	263.4	283	228	170.2	80	48.9	68.9	54.1	19.5	32.6	25.6	24.2	17.9
income-statement-row.row.income-before-tax	92.24	83.2	120.8	206.8	156	101	186.9	266.8	285.9	230.3	171.9	78.5	50.7	71.3	55.5	22.5	32.2	25.8	24.1	17.5
income-statement-row.row.income-tax-expense	24.74	15.9	8.5	39.1	26.8	22	26.8	43.4	41.6	32	24.7	11.1	6.9	9.5	8.1	3.2	7.8	8.2	4.4	5.2
income-statement-row.row.net-income	67.87	66.8	113	169.3	131.3	82.5	160.8	225.8	246.9	197.4	147.7	67.7	44.5	61.7	47.1	19.8	24.8	18.2	19.3	10.3