Sichuan Shengda Forestry Industry Co., Ltd

Sümbol: 002259.SZ

SHZ

3.19

CNY

Turuhind täna

-1526.8257
P/E suhe
22.3750
PEG suhe
2.40B
MRK Cap
0.00%
DIV tootlus

Sichuan Shengda Forestry Industry Co., Ltd (002259-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Sichuan Shengda Forestry Industry Co., Ltd (002259.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 878.424 M, mis on 0.110 % gowth. Kogu perioodi keskmine brutokasum on 163.048 M, mis on 0.017 %. Keskmine brutokasumi suhtarv on 0.214 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.983 %, mis on võrdne -0.556 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Sichuan Shengda Forestry Industry 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 -0.079. Käibevara valdkonnas on 002259.SZ aruandlusvaluutas 259.39. Märkimisväärne osa neist varadest, täpsemalt 221.06, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.018%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 22.526, kui neid on, aruandlusvaluutas. See näitab erinevust -10.343% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 176.53 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.364%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 245.067 aruandlusvaluutas. Selle aspekti aastane muutus on 0.018%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 15.199, varude hind on 21.02 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 53.63.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	967.56	221.1	217.2	165.4	195.9	110.9	174.8	1382.9	1156	822.1	432.9	478.2	525.7	505.4	520.9	214.8	341.5	138.2	188.2	31.1
balance-sheet.row.short-term-investments	-31.48	-7.8	-8.2	-8.6	-9	745.1	21.9	0	-26.7	-17.1	-9.8	-17.1	0	0	0	0	0.3	0.6	0.7	0.2
balance-sheet.row.net-receivables	91.52	15.2	44.2	24.7	23.6	522.8	1713.1	364.7	1009.5	205	377.5	168.1	202.7	342.3	160.1	185.3	288.8	143.5	289.5	141.6
balance-sheet.row.inventory	75.8	21	20.4	29.2	19	14.6	13.1	17	14.5	431.9	451.6	442.5	451.1	494	421	352.4	328.9	189.5	163.8	123.7
balance-sheet.row.other-current-assets	8.87	2.1	1.5	1	0.7	2.4	222.5	3.6	370.5	38.6	26.1	62.3	-27	-64.1	-30.8	-40.6	-49.7	-32.7	-109	-43.5
balance-sheet.row.total-current-assets	1143.75	259.4	283.3	220.3	239.2	650.8	2123.4	1768.3	2550.4	1497.7	1288.1	1151.2	1152.6	1277.7	1071.1	711.9	909.5	438.5	532.6	252.8
balance-sheet.row.property-plant-equipment-net	2236.88	553.8	599.5	647.4	698	749.8	819.7	886.6	933.8	1423.6	542	1289.5	1136.8	970	769.2	682	439.3	352.8	177.2	108.6
balance-sheet.row.goodwill	0	0	0	0	0	6.5	15.3	54.3	54.3	56.8	2.5	2.5	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	218.51	53.6	57.8	58.8	75.1	75.7	69.1	78.9	80.6	129	93.4	100.1	102.3	103.8	105.1	78.1	59.8	60.2	60.7	44.7
balance-sheet.row.goodwill-and-intangible-assets	218.51	53.6	57.8	58.8	75.1	82.1	84.4	133.2	134.9	185.8	95.9	102.6	102.3	103.8	105.1	78.1	59.8	60.2	60.7	44.7
balance-sheet.row.long-term-investments	93.39	22.5	25.1	36.1	37.9	-704	0	0	51.5	28.7	20	27.2	0	0	0	0	0	0	-0.4	0
balance-sheet.row.tax-assets	17.77	3.5	3.7	4.4	5.9	12.9	10.3	6.8	4.6	17.5	14.8	23.1	17	10.8	8.5	6.7	6.2	5.8	2.2	1.5
balance-sheet.row.other-non-current-assets	1.61	0.4	0.4	0.4	0.1	749.8	32.1	142.6	21.5	27.5	30.4	15	33.6	35.5	37.5	35.1	5.2	5.2	1.3	0.7
balance-sheet.row.total-non-current-assets	2568.16	633.9	686.5	747.2	817	890.7	946.5	1169.3	1146.2	1683.1	703.1	1457.3	1289.7	1120.1	920.4	801.9	510.6	424	241	155.6
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	3711.91	893.2	969.9	967.5	1056.2	1541.5	3070	2937.6	3696.6	3180.8	1991.2	2608.5	2442.3	2397.8	1991.5	1513.8	1420.1	862.5	773.6	408.5
balance-sheet.row.account-payables	81.45	18.8	25.2	19.9	17.6	28.6	34.9	62.3	336	697.8	179.8	588.8	535.7	497.9	167.9	49.4	194.7	88.1	89.2	60.7
balance-sheet.row.short-term-debt	238.65	0.6	153.6	254.5	343.2	546	652.8	698.2	756.3	535.7	649.3	749.2	736.6	594.8	523.4	355.9	395.6	238.8	188.8	159.8
balance-sheet.row.tax-payables	64.93	8.7	34.4	29.2	55.9	24.8	24.1	32.7	30.5	21	6.3	3.3	-66.1	-56.9	-40.9	-34.4	-2.3	14.8	3	9.5
balance-sheet.row.long-term-debt-total	602.71	176.5	124.9	151	150	0	20	37	160	384	83	222.7	231.7	352.1	411	570	284.5	228	162	4
Deferred Revenue Non Current	6.63	1.6	1.8	1.9	2	2.1	2.2	2.4	167.5	3.8	4.9	15.7	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	18.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	6.02	1.5	188.9	2.1	3	18.3	454.8	63.8	22.7	37.8	7.3	118.9	109.2	120	22	16.2	11.2	13.8	9.4	7.2
balance-sheet.row.total-non-current-liabilities	1533.37	418.8	339.1	196.4	244.9	34.4	160.9	158.8	490.2	389.4	87.9	238.4	250.5	372.3	432	579.5	292.5	228	162	4
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	1.15	0.3	0	1	28.7	147.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2643.34	636.6	721.6	843.2	987.2	1032.9	1303.4	983.2	1808.8	1962.2	968.9	1749	1607.2	1576.6	1147.9	1007.3	913.4	610.5	474.7	266
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	3009.31	752.3	752.3	752.3	752.3	752.3	752.3	752.3	752.3	643.3	643.3	643.3	643.3	643.3	357.4	215	215	160	160	125.2
balance-sheet.row.retained-earnings	-4665.38	-1178	-1176.9	-1112.9	-1163.1	-1268.3	-15.3	165.3	162.1	100.8	89.5	84.5	54	43.3	77.6	56.3	57.8	36.9	18.6	13.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	1904.18	281.6	276.2	86.1	79.9	39.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	778.35	389.2	389.2	389.2	389.2	718.8	754.5	751.8	750.4	109.1	108.3	100.3	120.1	119	402.4	234.1	233	54.2	117.4	1.4
balance-sheet.row.total-stockholders-equity	1026.46	245.1	240.8	114.7	58.3	241.9	1491.5	1669.4	1664.8	853.1	841.1	828.2	817.5	805.6	837.5	505.4	505.8	251.1	296	140.4
balance-sheet.row.total-liabilities-and-stockholders-equity	3711.91	893.2	969.9	967.5	1056.2	1541.5	3070	2937.6	3696.6	3180.8	1991.2	2608.5	2442.3	2397.8	1991.5	1513.8	1420.1	862.5	773.6	408.5
balance-sheet.row.minority-interest	42.11	11.6	7.5	9.6	10.7	266.7	275.1	285.1	223	365.4	181.2	31.3	17.6	15.6	6.1	1.1	1	0.9	2.9	2
balance-sheet.row.total-equity	1068.57	256.7	248.3	124.3	69	508.6	1766.6	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	3711.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	61.91	14.7	16.9	27.4	28.9	41.1	21.9	25.6	24.8	11.6	10.2	10.1	14.3	14.3	14.3	10	0.3	0.6	0.3	0.2
balance-sheet.row.total-debt	841.36	177.1	278.5	405.5	493.2	546	672.8	735.2	916.3	919.7	732.3	971.9	968.4	947	934.4	925.9	680.1	466.8	350.8	163.8
balance-sheet.row.net-debt	-126.2	-44	61.3	240	297.3	435.1	498.1	-647.7	-239.7	97.6	299.4	493.7	442.7	441.5	413.5	711.1	338.9	329.2	163.3	132.9

Rahavoogude aruanne

Sichuan Shengda Forestry Industry Co., Ltd finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.061 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -1436402.100. See on -0.746 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 56.24, -4.99, -85.33, 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 -34.73 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 4.82, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006
cash-flows.row.net-income	-1.63	-2.5	-65.4	50.1	155.1	-1261.6	-191	103.5	90.6	18.8	11.5	13	14.2	-16.3	36.1	14.8	22.9	36.3	28.6	27
cash-flows.row.depreciation-and-amortization	0.52	56.2	54.5	53.7	57.6	53.6	52.2	54.3	94.3	49.4	74.5	58.1	48.7	59.5	41.9	37.5	29.1	18.8	14.8	10.1
cash-flows.row.deferred-income-tax	0	-0.1	0.3	1	6.5	-3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0.1	-0.3	-1	-6.5	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	66.6	26.9	-47.5	-45	-21.9	-81.3	-134.8	-214.1	-120	50.1	-65.9	15.3	6.3	-127.9	-58.1	-55.4	-148.2	-39.9	-0.4	0.7
cash-flows.row.account-receivables	38.95	39	10.5	13.2	22.3	-2.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-0.65	-0.7	12.9	-14.2	-4.4	-1.5	4	-2.6	417.5	55	-44.3	7.1	42.9	-72.9	-67.4	-15	-138.3	-20.4	-5.4	-4.2
cash-flows.row.account-payables	0	-11.4	-71.1	-45	-46.2	-74.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	28.31	-0.1	0.3	1	6.5	-3.3	-138.8	-211.6	-537.5	-4.9	-21.6	8.2	-36.7	-55	9.4	-40.4	-9.9	-19.5	5.1	4.9
cash-flows.row.other-non-cash-items	29.15	41.5	181.8	28.9	-39.8	1294.3	231.9	72.6	31.1	70.8	23.8	73.3	93.2	90	54.5	42.4	36	19.5	15	12.6
cash-flows.row.net-cash-provided-by-operating-activities	94.64	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	-13.49	-13.6	-7.8	-11.6	-5.8	-1.8	-4.7	-32.2	-89.8	-22.9	-74.9	-112.3	-174.5	-313	-113.8	-212.5	-211.6	-161.4	-60.9	-7.1
cash-flows.row.acquisitions-net	17.11	17.1	0	33.7	2	0	0	825.9	176.3	-91.4	388.3	-16.9	0	0	0	1.3	-5	161.4	-52.4	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	-220	-1052	-2260	-1.5	-9.9	7.6	0	0	-4.3	-10.5	0	-0.3	0	0
cash-flows.row.sales-maturities-of-investments	0	0	2.2	0	0	3	0	1407	1957.1	0	0	3.2	1.5	0	0	0.9	0	0.5	0	0
cash-flows.row.other-investing-activites	-5.01	-5	0	0	158.2	-0.1	-0.3	-57.3	214.7	212.9	207.8	1.7	-0.5	-6.7	15.7	-16.3	2.5	-161.4	4	0.2
cash-flows.row.net-cash-used-for-investing-activites	-1.38	-1.4	-5.7	22.1	154.4	1.1	-225	1091.4	-1.7	97.1	511.3	-116.8	-173.5	-319.7	-102.3	-237.1	-214	-161.3	-109.3	-7
cash-flows.row.debt-repayment	-76.23	-85.3	-53	-122.3	-60.6	-4.9	-461.1	-1102	-647.5	-882.4	-1000.1	-907.8	-834.8	-697.1	-504.9	-412.6	-411.9	-392.6	-186.9	-206.8
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	-34.22	-34.7	-12.3	-17.4	-1.9	-9.5	-10.9	-50.8	-74.1	-44.6	-107.2	-90	-77.1	-77.3	-63.8	-71.8	-47	-49.7	-13.8	-10.9
cash-flows.row.other-financing-activites	5.17	4.8	-1.1	2.2	-157.8	9.9	-601.5	391.7	1159.5	862.5	666.6	959.5	817.9	898.4	825.1	631.9	889.6	509.5	370.8	172
cash-flows.row.net-cash-used-provided-by-financing-activities	-105.53	-115.2	-66.3	-137.4	-220.2	-4.6	-1073.5	-761.1	437.8	-64.5	-440.7	-38.4	-94.1	124	256.4	147.5	430.6	67.2	170.1	-45.6
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	-0.2	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-12.26	5.4	51.5	-27.6	85.2	1.5	-1340.3	346.7	532	221.6	114.4	4.6	-105.5	-190.5	228.6	-50.3	156.3	-59.4	118.9	-2.2
cash-flows.row.cash-at-end-of-period	565.04	120.9	115.5	64	91.6	6.4	4.9	1345.1	998.5	466.5	244.8	130.4	113.4	218.8	409.3	180.7	231	74.5	133.9	15
cash-flows.row.cash-at-beginning-of-period	577.3	115.5	64	91.6	6.4	4.9	1345.1	998.5	466.5	244.8	130.4	125.9	218.8	409.3	180.7	231	74.6	133.9	15	17.2
cash-flows.row.operating-cash-flow	94.64	122.1	123.5	87.7	151	5	-41.8	16.4	95.9	189.1	43.9	159.7	162.4	5.3	74.5	39.3	-60.2	34.7	58.1	50.4
cash-flows.row.capital-expenditure	-13.49	-13.6	-7.8	-11.6	-5.8	-1.8	-4.7	-32.2	-89.8	-22.9	-74.9	-112.3	-174.5	-313	-113.8	-212.5	-211.6	-161.4	-60.9	-7.1
cash-flows.row.free-cash-flow	81.15	108.5	115.6	76.1	145.3	3.2	-46.5	-15.8	6.1	166.2	-31	47.4	-12.1	-307.7	-39.3	-173.2	-271.8	-126.7	-2.9	43.3

Kasumiaruande rida

Sichuan Shengda Forestry Industry Co., Ltd tulud muutusid võrreldes eelmise perioodiga -0.579%. 002259.SZ brutokasum on teatatud 108.44. Ettevõtte tegevuskulud on 54.41, mille muutus võrreldes eelmise aastaga on 5.083%. Kulud amortisatsioonikulud on 56.24, mis on 0.032% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 54.41, mis näitab 5.083% 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 2.351% kasvu võrreldes eelmise aastaga. Tegevustulu on 46.44, mis näitab -2.351% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.983%. Eelmise aasta puhaskasum oli -1.1.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	718.23	778.4	1847.9	1512.3	958.5	1106.3	960.2	1177.7	1555.4	656.9	747.8	715.3	792.3	900	686.5	562.8	546.8	484.3	372.1	328.5
income-statement-row.row.cost-of-revenue	615.65	670	1707	1344.4	807.8	996.3	835.4	906.7	1275.8	496.5	620.7	553.2	596.1	689.7	502.6	400.9	385.6	327.4	249.5	226.3
income-statement-row.row.gross-profit	102.59	108.4	140.9	167.9	150.7	110	124.8	271	279.6	160.4	127.1	162.1	196.2	210.3	183.9	161.9	161.2	156.9	122.6	102.1
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	19.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	2.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-32.76	-32.4	31.7	28.8	23.8	32.6	34.6	36.9	17.9	10.7	13.5	26.8	18	14.8	25.2	-7.3	3.2	1.3	0.3	0.3
income-statement-row.row.operating-expenses	52.77	54.4	51.8	52.6	65.2	73	88.8	79.7	144.7	101.6	137.4	107	111.7	154.7	117.6	94.5	97	94.9	74.3	57.2
income-statement-row.row.cost-and-expenses	668.42	724.4	1758.8	1397	873	1069.3	924.3	986.4	1420.5	598.1	758.1	660.2	707.9	844.3	620.2	495.4	482.7	422.3	323.7	283.5
income-statement-row.row.interest-income	3.66	3.1	3.4	1.9	0.7	0.4	3.1	21.6	12.9	23.5	30.3	12.5	9.8	4.2	0.9	2.5	2.5	1.7	0.9	0.8
income-statement-row.row.interest-expense	21.29	23	41.2	56.7	51	111.4	68.5	53	77.8	56.8	95.7	85.1	83.5	58.6	40.6	39.9	33	18.3	12.4	11.6
income-statement-row.row.selling-and-marketing-expenses	2.77	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-32.76	-32.4	-11.5	-38.5	-43.9	-1301.5	-170.3	-75.3	-14.3	-33.9	20.9	-46.1	-74.1	-73.6	-26.1	-49.5	-35.4	-18.1	-14.6	-11.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-32.76	-32.4	31.7	28.8	23.8	32.6	34.6	36.9	17.9	10.7	13.5	26.8	18	14.8	25.2	-7.3	3.2	1.3	0.3	0.3
income-statement-row.row.total-operating-expenses	-32.76	-32.4	-11.5	-38.5	-43.9	-1301.5	-170.3	-75.3	-14.3	-33.9	20.9	-46.1	-74.1	-73.6	-26.1	-49.5	-35.4	-18.1	-14.6	-11.5
income-statement-row.row.interest-expense	21.29	23	41.2	56.7	51	111.4	68.5	53	77.8	56.8	95.7	85.1	83.5	58.6	40.6	39.9	33	18.3	12.4	11.6
income-statement-row.row.depreciation-and-amortization	-15.65	56.2	54.5	53.7	57.6	53.6	52.2	54.3	94.3	49.4	74.5	58.1	48.7	59.5	41.9	37.5	29.1	18.8	14.8	10.1
income-statement-row.row.ebitda-caps	27.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	43.45	46.4	-34.4	104.1	252.1	38.5	-23.2	206.3	153.5	14.5	-3	-17.9	-7.6	-32.4	15.1	25.2	25.6	42.9	33.5	33.2
income-statement-row.row.income-before-tax	10.7	14.1	-45.9	65.6	208.2	-1263	-193.5	131	120.6	24.9	10.5	9	10.3	-18	40.1	17.8	28.7	43.9	33.8	33.5
income-statement-row.row.income-tax-expense	13.65	16.6	19.5	15.5	53.1	-1.1	-0.1	27.5	30	6.1	-1	-4.1	-3.9	-1.6	4	3	5.9	7.6	5.2	6.5
income-statement-row.row.net-income	-1.63	-1.1	-65.4	50.2	155.1	-1262	-193.4	103.5	71.4	13.7	15.4	11.9	12.2	-16.1	36.1	14.7	22.8	36.6	28.3	27.7