Aotecar New Energy Technology Co., Ltd.

Sümbol: 002239.SZ

SHZ

2.63

CNY

Turuhind täna

119.0379
P/E suhe
-8.3327
PEG suhe
8.53B
MRK Cap
0.00%
DIV tootlus

Aotecar New Energy Technology Co., Ltd. (002239-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Aotecar New Energy Technology Co., Ltd. (002239.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 2480.192 M, mis on 0.427 % gowth. Kogu perioodi keskmine brutokasum on 426.903 M, mis on 0.622 %. Keskmine brutokasumi suhtarv on 0.165 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.177 %, mis on võrdne 1.436 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Aotecar New Energy Technology 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 0.053. Käibevara valdkonnas on 002239.SZ aruandlusvaluutas 7766.944. Märkimisväärne osa neist varadest, täpsemalt 2231.623, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.021%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 214.766, kui neid on, aruandlusvaluutas. See näitab erinevust -177.710% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 136.635 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.012%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 5545.515 aruandlusvaluutas. Selle aspekti aastane muutus on 0.004%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 3126.504, varude hind on 2142.25 ja firmaväärtus 1693.37, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 535.45.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	9086.25	2231.6	2279.2	1481.8	900.6	691.1	705.2	925.5	861.7	596.4	394.3	172.8	221.8	300.5	311.7	299.1	254	19.2	28.9	6
balance-sheet.row.short-term-investments	1353.94	207.5	648.5	379.7	0.7	30.4	193	2	-23.3	-2.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	11504.75	3126.5	2942.8	2320.7	1869.4	1727.6	2111.3	2328.5	2448.1	1816.3	120.7	115.2	98.3	112.2	112.3	140.4	228.4	117.6	85.8	144.5
balance-sheet.row.inventory	8736.26	2142.2	1958.5	1626.7	1090.5	1065.7	1036.6	1070.5	881.6	686	49	55.5	48.8	48.9	53	84.8	103	91.3	63.7	38.8
balance-sheet.row.other-current-assets	896.98	266.6	165.6	111.9	89.4	87.7	51.6	68.8	78.8	64.9	5.1	-7.1	-0.3	-0.5	-4.7	-5.7	-7.7	-1.7	-1.3	-39.9
balance-sheet.row.total-current-assets	30224.23	7766.9	7346.1	5541.1	3949.9	3572.1	3904.7	4393.4	4270.3	3163.6	569	336.4	368.5	461.2	472.3	518.5	577.7	226.3	177	149.4
balance-sheet.row.property-plant-equipment-net	7086.78	1803.6	1640.9	1682.6	1526.8	1607.5	1433.6	1421.1	1304.9	942.9	126.4	205	125.2	91.8	61.3	65.8	69.8	71.7	68.8	32.8
balance-sheet.row.goodwill	6774.42	1693.4	1696	1698.9	1702.5	1718.5	1857.8	1935.7	1932.2	1912.9	0	0	0	0	0	0	11.6	12.4	0	0
balance-sheet.row.intangible-assets	2216.2	535.4	617.8	457.7	509.8	659.9	605.9	529.3	496.8	451.8	20.1	155.4	22.8	23.3	19	19.4	4.8	19.6	3.5	2.1
balance-sheet.row.goodwill-and-intangible-assets	8990.62	2228.8	2313.7	2156.6	2212.4	2378.4	2463.7	2465.1	2429	2364.7	20.1	155.4	22.8	23.3	19	19.4	16.4	31.9	3.5	2.1
balance-sheet.row.long-term-investments	303.02	214.8	-276.4	6.3	362.3	337.5	0	196.6	180.1	129	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	1030.79	248.9	250.1	242.9	250.1	180.4	150.2	114.9	73.5	49.9	1.3	2.1	6	6.1	3.3	1.1	1.3	0.7	0.9	0.4
balance-sheet.row.other-non-current-assets	2571.58	525.1	875.2	493.7	107.3	115.8	406.5	69.5	79.8	45	0.3	111.3	110.7	21.2	20	18.3	16.8	0	0.8	1.3
balance-sheet.row.total-non-current-assets	19982.79	5021.2	4803.6	4582.2	4458.8	4619.6	4454	4267.2	4067.3	3531.4	148	473.8	264.7	142.4	103.7	104.7	104.3	104.4	74	36.7
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	50207.02	12788.2	12149.8	10123.3	8408.6	8191.7	8358.8	8660.6	8337.5	6695	717	810.1	633.3	603.6	576	623.2	682	330.7	251	186.1
balance-sheet.row.account-payables	14433.03	4094.7	3243	2185.5	1796.9	1622.1	1612	1952	1858.6	1299	61.5	86.3	54.6	52.5	39.4	46.6	103.4	54.7	56.8	67
balance-sheet.row.short-term-debt	6596.11	1477.6	1445.7	1580.2	772.6	623.4	468.4	648.2	625	648.3	0	0	0	1	0	0	15	70	47.8	0
balance-sheet.row.tax-payables	162.32	53.7	65.2	84.3	32.6	68.3	101.5	69.4	76.3	52.2	7.1	-3.4	-5	-5.7	-6.3	-5.6	-9.6	-11.1	-5.8	-5.7
balance-sheet.row.long-term-debt-total	709.26	136.6	148.6	88	89.2	15.5	156.9	241.7	345	468.2	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	137.18	34.4	41.2	45.2	35.5	33.2	31.4	27.2	21.6	18	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	151.98	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2470.01	686.6	1309.9	311.5	224.3	61.4	391.5	362.4	21.9	15	25.2	71.9	8.1	0.1	6.5	6.8	14.3	13.2	27.3	35.6
balance-sheet.row.total-non-current-liabilities	1849.46	391.3	388.8	292.5	276	208.2	702.2	506.9	579	647.9	0	0	29.2	5.9	0	0	0	0	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
balance-sheet.row.capital-lease-obligations	291.28	65.7	88	67.8	33.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	27414.51	7117	6510.9	4865	3440.5	2891.8	3174.1	3469.5	3442	2853.9	86.7	158.2	91.9	67.5	45.9	53.4	123	126.8	126.1	102.6
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
balance-sheet.row.common-stock	12973.03	3243.3	3243.3	3243.3	3131.4	3131.4	3131.4	3131.4	1118.3	1073	422.1	201	201	201	201	201	134	100	9.9	9.9
balance-sheet.row.retained-earnings	3431.1	857.5	785.5	697	852.8	1161.5	1087.1	1106.8	813.3	378.9	168.1	183.7	136.2	130.5	124	123.5	112.3	58.8	73.7	51.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	3241.93	117.2	168.5	118.4	109.6	131	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2655.08	1327.5	1327.5	1186.6	868.5	868.5	958.1	949.5	2957.6	2374.3	40.2	221.5	204.3	204.6	205.1	204.9	267.6	7.1	21.6	15.2
balance-sheet.row.total-stockholders-equity	22301.14	5545.5	5524.8	5245.2	4962.3	5292.4	5176.6	5187.6	4889.2	3826.2	630.4	606.2	541.4	536.1	530.1	529.4	513.9	165.9	105.2	76.8
balance-sheet.row.total-liabilities-and-stockholders-equity	50207.02	12788.2	12149.8	10123.3	8408.6	8191.7	8358.8	8660.6	8337.5	6695	717	810.1	633.3	603.6	576	623.2	682	330.7	251	186.1
balance-sheet.row.minority-interest	491.37	125.7	114.1	13	5.9	7.5	8	3.5	6.3	15	0	45.7	0	0	0	40.3	45.1	38	19.8	6.7
balance-sheet.row.total-equity	22792.52	5671.2	5638.9	5258.3	4968.2	5299.9	5184.6	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	50207.02	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1656.96	422.2	372.1	386	362.9	367.9	193	198.6	156.8	126.5	0	110.6	110.7	21.2	20	18.3	16.8	0	0.5	1.1
balance-sheet.row.total-debt	7305.38	1614.2	1594.3	1668.1	861.8	638.9	625.3	889.9	970	1116.5	0	0	0	1	0	0	15	70	47.8	0
balance-sheet.row.net-debt	-426.93	-410	-36.4	566	-38.2	-21.8	-79.8	-33.6	108.3	520.1	-394.3	-172.8	-221.8	-299.5	-311.7	-299.1	-239	50.8	18.8	-6

Rahavoogude aruanne

Aotecar New Energy Technology Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -4.908 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 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 1025.07 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -506966223.100. See on -0.284 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 257.96, -128.57, -1434.38, 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 -58.52 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 1868.94, 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	77.33	114.3	-129.6	-297.8	101.6	34.7	366.5	450.5	223.2	5.8	53.4	10	10.5	10.5	33.5	57.6	61.2	47.4	33
cash-flows.row.depreciation-and-amortization	60.31	258	251.1	264.2	246.5	219.1	207.1	176.3	86	14.5	13.3	6.1	6.4	6.5	6.5	6.5	5.7	4.5	2.6
cash-flows.row.deferred-income-tax	0	-10.8	0.3	-93.9	-41.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-0.8	7.2	93.9	41.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-494.18	-131	19.8	26.8	-442.2	-308.2	-74.3	-170.2	-204.9	39.6	-24.4	23.1	11.6	38	38.3	-45.2	-76.9	-48.3	-18.9
cash-flows.row.account-receivables	-310.45	-813.5	41.6	214.4	15.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-183.73	-331.8	-597.2	-115.5	-54.1	-38.6	-176.6	-104.4	-55.7	3.7	-0.3	5	5.1	24.4	12.4	-12.2	-23.9	-25.9	-26.2
cash-flows.row.account-payables	0	1025.1	575.2	21.8	-362.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-10.8	0.3	-93.9	-41.7	-269.6	102.3	-65.8	-149.2	35.9	-24.1	18.1	6.4	13.6	26	-33	-53	-22.4	7.3
cash-flows.row.other-non-cash-items	155.86	129.1	108.7	289.9	235.1	360.6	20.6	51.1	41.7	-7.6	-61.2	-6.9	-4.6	6.4	-10.2	1.3	25.7	11.5	5.7
cash-flows.row.net-cash-provided-by-operating-activities	50.33	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	-364.83	-295.2	-388.7	-218.5	-297.4	-547.7	-305.6	-298.8	-43.4	-13.4	-25.6	-40.3	-40.5	-1.8	-1.1	-23.1	-24	-20.9	-5.2
cash-flows.row.acquisitions-net	1.21	140.4	38.3	13.2	169.2	0	0	-41.3	-1145.4	50	-28.4	0	0	0	11.8	0	0	20.9	5.2
cash-flows.row.purchases-of-investments	-940.39	-650.2	-546.1	-312.5	-564.7	-309	-27.1	-10.7	-15.2	0.1	0	-110	0	-40.6	0	-21.9	-7.6	-15.9	-0.5
cash-flows.row.sales-maturities-of-investments	1220.5	426.6	185	347.9	391	339.7	39.8	12.8	1.3	113	0	17.2	0	0	0	0	0.5	0.6	0
cash-flows.row.other-investing-activites	22.48	-128.6	3.6	0.9	8.4	123.7	62.5	-28.4	18	25	49.5	23.3	5.9	0	0	15.8	0.1	-20.9	-5.2
cash-flows.row.net-cash-used-for-investing-activites	-61.04	-507	-708	-169.1	-293.6	-393.3	-230.3	-366.3	-1184.6	174.6	-4.5	-109.7	-34.6	-42.3	10.7	-29.2	-31.1	-36.2	-5.7
cash-flows.row.debt-repayment	-1729.86	-1434.4	-638.3	-699.5	-378.6	-1103.2	-583.4	-697.1	-326.1	0	-20	-65	0	0	-55	-114.2	-142.3	-109.1	-44.7
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
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
cash-flows.row.dividends-paid	-131.24	-58.5	-33.1	-43.8	-29.2	-86.1	-115.3	-53.9	-38.8	-6	-22.5	-5.5	-4	-10.1	-13.8	-4.5	-21.9	-1.3	-0.5
cash-flows.row.other-financing-activites	866.2	1868.9	1239.4	683.3	431.1	829.4	412.5	771.6	1574.8	0	20	69.4	4.2	4.6	35.3	363.2	170.8	156.7	33.7
cash-flows.row.net-cash-used-provided-by-financing-activities	57.81	376	568	-60.1	23.3	-359.9	-286.1	20.6	1209.9	-6	-22.5	-1	0.1	-5.4	-33.5	244.6	6.6	46.2	-11.5
cash-flows.row.effect-of-forex-changes-on-cash	0.55	6.1	-26.3	11.2	2.1	22.9	-12.2	8.1	-0.4	0.7	-3.1	-0.3	-0.6	-0.9	-0.2	-0.7	-0.9	-2	-1.5
cash-flows.row.net-change-in-cash	56.61	234	91.2	65.3	-127.3	-424.1	-8.7	170	171	221.6	-49.1	-78.8	-11.2	12.6	45.1	234.8	-9.7	23	3.8
cash-flows.row.cash-at-end-of-period	3115.98	565.7	331.7	240.5	175.2	302.5	726.6	735.2	565.3	394.3	172.6	221.8	300.5	311.7	299.1	254	19.2	28.9	6
cash-flows.row.cash-at-beginning-of-period	3059.37	331.7	240.5	175.2	302.5	726.6	735.2	565.3	394.3	172.6	221.8	300.5	311.7	299.1	254	19.2	28.9	6	2.2
cash-flows.row.operating-cash-flow	50.33	358.9	257.5	283.2	140.9	306.2	520	507.6	146.1	52.4	-19	32.3	23.8	61.3	68.1	20.2	15.6	15	22.4
cash-flows.row.capital-expenditure	-364.83	-295.2	-388.7	-218.5	-297.4	-547.7	-305.6	-298.8	-43.4	-13.4	-25.6	-40.3	-40.5	-1.8	-1.1	-23.1	-24	-20.9	-5.2
cash-flows.row.free-cash-flow	-314.51	63.6	-131.2	64.7	-156.6	-241.5	214.4	208.9	102.7	38.9	-44.6	-8	-16.7	59.5	67	-2.9	-8.4	-5.9	17.3

Kasumiaruande rida

Aotecar New Energy Technology Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.100%. 002239.SZ brutokasum on teatatud 945.23. Ettevõtte tegevuskulud on 728.5, mille muutus võrreldes eelmise aastaga on 6.067%. Kulud amortisatsioonikulud on 257.96, mis on 0.419% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 728.5, mis näitab 6.067% 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 -0.653% kasvu võrreldes eelmise aastaga. Tegevustulu on 115.06, mis näitab -0.653% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.177%. Eelmise aasta puhaskasum oli 73.25.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	7095.42	6852	6230.2	5137.4	3726.9	3210.6	4090.8	5184	5229.4	2483.6	450	473.4	408.1	415.6	417.6	403.3	837.1	716.1	529.2	328.4
income-statement-row.row.cost-of-revenue	6147.76	5906.8	5283.7	4496.4	3210.6	2668	3311.9	4070.2	3996.5	1855.4	378.7	414	355.3	366.1	363.1	334.2	708.8	575.5	442.3	275
income-statement-row.row.gross-profit	947.66	945.2	946.5	641	516.3	542.6	779	1113.7	1232.9	628.2	71.3	59.5	52.8	49.5	54.5	69.1	128.3	140.6	86.8	53.4
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	202.49	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	115.14	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	196.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	2.12	-2.1	237.4	222.8	226.7	214.5	15.3	311.6	33.3	36.4	-1	58.7	0.3	1.3	0.2	0.4	3.3	-0.7	-0.5	-0.2
income-statement-row.row.operating-expenses	739.21	728.5	686.8	630	600.5	565.1	356.9	704.5	719.9	394.2	66.4	55.6	40.8	43	35.1	38.4	58.3	47.7	24.3	11.8
income-statement-row.row.cost-and-expenses	6886.97	6635.3	5970.5	5126.3	3811.1	3233.1	3668.8	4774.7	4716.5	2249.6	445.1	469.5	396.1	409.1	398.2	372.6	767.1	623.2	466.6	286.8
income-statement-row.row.interest-income	43.76	50	40.2	8.4	21.7	10.7	14.9	15.1	11	9.9	4.5	4.2	7.2	6.8	5.2	0	4.4	0	0	0
income-statement-row.row.interest-expense	112.73	105.5	62	39	32.2	27.3	40.7	44.7	53.1	28.3	0	0.5	1.5	0	0	-3.7	4.7	13.8	5.3	1.1
income-statement-row.row.selling-and-marketing-expenses	196.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	2.12	-2.1	-167.7	-127.6	-305.2	-244.9	-79.4	6.3	9.7	21.9	11.4	62	2.3	3.8	-6.3	9.6	-4.1	-15.6	-5.3	-2.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	2.12	-2.1	237.4	222.8	226.7	214.5	15.3	311.6	33.3	36.4	-1	58.7	0.3	1.3	0.2	0.4	3.3	-0.7	-0.5	-0.2
income-statement-row.row.total-operating-expenses	2.12	-2.1	-167.7	-127.6	-305.2	-244.9	-79.4	6.3	9.7	21.9	11.4	62	2.3	3.8	-6.3	9.6	-4.1	-15.6	-5.3	-2.5
income-statement-row.row.interest-expense	112.73	105.5	62	39	32.2	27.3	40.7	44.7	53.1	28.3	0	0.5	1.5	0	0	-3.7	4.7	13.8	5.3	1.1
income-statement-row.row.depreciation-and-amortization	238.25	366	258	251.1	264.2	246.5	219.1	285.6	176.3	86	14.5	13.3	6.1	6.4	6.5	6.5	6.5	5.7	4.5	2.6
income-statement-row.row.ebitda-caps	343.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	105.55	115.1	331.6	26.9	-61.4	319	166	386.3	497.2	220.3	17.2	7.2	14.1	9	12.8	40	62.5	78	57.7	39.2
income-statement-row.row.income-before-tax	107.66	113	163.9	-100.7	-366.6	74.1	86.6	392.6	522.6	255.9	16.3	65.9	14.3	10.3	13.1	40.3	65.9	77.3	57.2	39
income-statement-row.row.income-tax-expense	21.96	28.2	49.5	28.9	-68.8	-27.5	51.9	26.2	72.2	32.7	10.5	12.6	4.3	-0.2	2.6	6.8	8.2	4.4	2.8	2.8
income-statement-row.row.net-income	77.33	73.2	89	-129.6	-297.8	102	39.8	367	446.1	223.3	11.5	54.1	10	10.5	10.5	28.9	50.3	61.2	47.4	33