Sunsea AIoT Technology Co., Ltd.

Sümbol: 002313.SZ

SHZ

8.91

CNY

Turuhind täna

-11.0841
P/E suhe
-1.8843
PEG suhe
3.33B
MRK Cap
0.00%
DIV tootlus

Sunsea AIoT Technology Co., Ltd. (002313-SZ) Finantsaruanded

Q: Mis on Sunsea AIoT Technology Co., Ltd. (002313.SZ) koguvara?

Sunsea AIoT Technology Co., Ltd. (002313.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Sunsea AIoT Technology Co., Ltd. (002313.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 2384.616 M, mis on 0.157 % gowth. Kogu perioodi keskmine brutokasum on 485.895 M, mis on 0.141 %. Keskmine brutokasumi suhtarv on 0.239 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.716 %, mis on võrdne -1.376 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Sunsea AIoT 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 -0.251. Käibevara valdkonnas on 002313.SZ aruandlusvaluutas 2357.234. Märkimisväärne osa neist varadest, täpsemalt 185.662, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.554%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 263.17, kui neid on, aruandlusvaluutas. See näitab erinevust -31.267% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 147.56 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.122%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 200.48 aruandlusvaluutas. Selle aspekti aastane muutus on -0.697%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 1714.601, varude hind on 394.02 ja firmaväärtus 225.07, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 349.57. Kontovõlad ja lühiajalised võlad on vastavalt 1318.83 ja 1559.91. Koguvõlg on 1722.72, netovõlg on 1537.05. Muud lühiajalised kohustused moodustavad 312.2, mis lisandub kohustuste kogusummale 3454.91. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	1100.47	185.7	416.2	765.1	556.2	505.7	552.3	1057.3	473.1	612.7	442.5	349.9	748.2	273.8	620.3	630.7	123.6	69.2	25.8
balance-sheet.row.short-term-investments	-571.52	0	-251.4	-49.1	-170.1	-292.7	-60.3	-40.8	-0.9	-7.5	-9.5	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	6862.4	1714.6	2061.7	3193.6	3674.5	2432	2231.8	1276.4	1208	1291.2	1319.9	1432.9	1186.2	711	486.4	326.4	216.1	226.1	215.9
balance-sheet.row.inventory	1802.33	394	749.2	1047.1	822.8	2214.4	2658.2	1887.8	1475.7	1648.8	1743	1216.2	711.5	389	227.3	60	79.2	81.9	64.5
balance-sheet.row.other-current-assets	367.07	63	111.3	340.3	176.8	97.5	54.9	34.9	125.1	66.2	68.4	69.6	-54.5	-17.5	-13.1	-12.2	-9.5	-11.2	-15
balance-sheet.row.total-current-assets	10132.27	2357.2	3338.5	5346.1	5230.3	5249.5	5497.2	4256.4	3281.9	3618.9	3573.9	3068.7	2591.4	1356.2	1320.9	1004.9	409.3	366.1	291.3
balance-sheet.row.property-plant-equipment-net	788.39	190.4	256	553.2	393.8	329.3	307.7	336.5	413.6	485.7	531.9	557.3	447.8	260.9	98.6	80.7	20.9	20.4	17.8
balance-sheet.row.goodwill	947.99	225.1	248.9	435.2	451.1	515.6	515.6	208.4	87	102	132.4	132.4	68	16.8	0.4	0.4	0	0	0
balance-sheet.row.intangible-assets	1445.67	349.6	401.4	429.8	298.3	280.5	251.6	58.4	38.3	62.9	67.3	71.1	74.3	74.8	9.8	9.5	1.8	1	0.4
balance-sheet.row.goodwill-and-intangible-assets	2393.67	574.6	650.3	864.9	749.4	796.1	767.2	266.9	125.4	164.9	199.7	203.5	142.3	91.6	10.2	9.9	1.8	1	0.4
balance-sheet.row.long-term-investments	1361.46	263.2	382.9	227.2	393.1	490	256.6	70.8	0.9	29.8	37.6	13.2	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	906.84	239.2	218.8	112.9	81.4	50.8	52.1	34.4	38.6	25.6	41.1	34	19.1	2.4	1	0	0	0	0
balance-sheet.row.other-non-current-assets	55.27	29	33.8	12.3	53	5	5.1	4.4	40.2	77.6	76.6	79.8	16.8	7	5.9	2.8	3.9	3.4	0.1
balance-sheet.row.total-non-current-assets	5505.64	1296.4	1541.8	1770.6	1670.7	1671.2	1388.7	713.1	618.7	783.6	887	887.8	626	362	115.7	93.4	26.6	24.8	18.3
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	15637.91	3653.6	4880.2	7116.7	6901	6920.7	6885.9	4969.5	3900.6	4402.5	4460.9	3956.5	3217.4	1718.3	1436.6	1098.3	435.9	390.9	309.6
balance-sheet.row.account-payables	5792.39	1318.8	1979.5	2245.7	1948.9	1921.6	2381.4	1662.8	1362.5	1459.1	1394	940.6	659.2	495	461.4	233	145.9	134.1	83.7
balance-sheet.row.short-term-debt	5404.41	1559.9	1332.3	1699.7	1638.6	1648.5	1274.9	715.3	5	398	319.6	467.5	208.3	30	0	0	80	46.9	40
balance-sheet.row.tax-payables	256.45	20.3	101.1	83.2	95.1	89	93.2	135.3	88.3	72.5	78.1	62.7	40.2	13.4	6.1	12.4	2.7	14.5	14.3
balance-sheet.row.long-term-debt-total	636.21	147.6	203.5	190.5	75	56.3	143.1	0	0	0	0	0	0	0	0	0	0	30	0
Deferred Revenue Non Current	18	4.5	4.5	7.5	5.2	5	1.2	1.6	2.3	20.9	0	0	0	0	0	3	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	51.33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	880.57	312.2	525.4	43.9	5.1	107	711.5	58.3	32.1	53.1	241.5	23.9	18.2	8.2	47.1	29.9	4.9	1.4	43
balance-sheet.row.total-non-current-liabilities	797.35	191.7	231.6	232.9	160.6	322.7	367.4	7	2.4	20.9	30.4	39.2	40.1	0.3	0	3	3	30	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
balance-sheet.row.capital-lease-obligations	91.9	15.2	58	60.7	69.2	28.6	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	14257.88	3454.9	4224.9	5077.3	4496.4	4936.7	4828.3	2939.5	1670.1	2189.3	2213.7	1693.2	1078.1	601.8	508.5	266	245.4	235.1	181
balance-sheet.row.preferred-stock	42.24	0	27.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	1497.6	374.4	374.4	374.4	374.4	312	312	312	312	312	312	318.2	240	100	100	100	75	75	60
balance-sheet.row.retained-earnings	-8011.14	-2116.9	-1743.4	-418.7	-188.9	516	600.3	539.6	451.2	383.8	412.7	411.3	436	311.8	210.1	128.7	62.5	30	52.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	3798.33	-114.8	-27.5	9	121	1118.1	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	4073.23	2057.7	2030.3	2057.2	2068.8	-0.3	1117.7	1133.7	1244.9	1222.6	1204.2	1231	1279	629.8	616	603.7	53.1	50	6.2
balance-sheet.row.total-stockholders-equity	1400.26	200.5	661.3	2021.9	2375.3	1945.8	2030.1	1985.3	2008.1	1918.4	1928.9	1960.4	1954.9	1041.6	926.1	832.3	190.5	155	118.5
balance-sheet.row.total-liabilities-and-stockholders-equity	15637.91	3653.6	4880.2	7116.7	6901	6920.7	6885.9	4969.5	3900.6	4402.5	4460.9	3956.5	3217.4	1718.3	1436.6	1098.3	435.9	390.9	309.6
balance-sheet.row.minority-interest	-24.72	-6.3	-6	17.5	29.3	38.2	27.5	44.7	222.4	294.8	318.3	302.9	184.4	74.8	2	0	0	0.7	10.1
balance-sheet.row.total-equity	1375.53	194.2	655.3	2039.4	2404.6	1984	2057.6	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	15637.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	789.94	263.2	131.5	178.1	223	197.3	196.4	30	0	22.3	28.1	13.2	0	0	0	0	0	0	0
balance-sheet.row.total-debt	6082.21	1722.7	1535.7	1890.1	1713.6	1704.9	1418	715.3	5	398	319.6	467.5	208.3	30	0	0	80	76.9	40
balance-sheet.row.net-debt	4981.74	1537.1	1119.5	1125.1	1157.4	1199.2	865.7	-341.9	-468.1	-214.7	-122.8	117.6	-539.8	-243.8	-620.3	-630.7	-43.6	7.7	14.2

Rahavoogude aruanne

Sunsea AIoT Technology Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -1.428 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 24.75, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 10100704.000. See on -0.206 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 156.51, 6.56, -27.04, 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 -58.75 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 104.94, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006
cash-flows.row.net-income	-300.96	-364.5	-1282.8	10.4	-561.6	68.8	69.8	99.4	89.9	-49.4	46.9	76.9	179.4	147.8	100.8	72.5	35.5	32.7	22.7
cash-flows.row.depreciation-and-amortization	39.49	156.5	164.5	140.2	106.5	76.3	62.2	50.5	56.7	58.8	54.9	48.4	27.9	13.9	8.9	6.9	6.3	5.7	5.6
cash-flows.row.deferred-income-tax	0	-22.7	-92.2	-7.1	-23.5	-1.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-515.9	92.2	7.1	23.5	1.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	586.57	-202.9	518.1	18	91.2	-813.6	-1076.7	-145.7	95.9	212.9	78	-629	-384.2	-258	-47.4	10.5	15.7	3.2	-18.1
cash-flows.row.account-receivables	206.52	206.5	370.4	0.9	-1517.7	-351.8	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	380.06	380.1	282.3	-406	1431.2	143.1	-789.7	-413.2	37.8	72.8	-526.8	-436.5	-311.1	-161.5	-169.6	19.2	2.7	-17.4	17
cash-flows.row.account-payables	0	-789.5	-42.4	325	201.2	-606.7	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	-92.2	98	-23.5	1.8	-287	267.5	58.1	140.1	604.9	-192.6	-73.1	-96.5	122.2	-8.7	13	20.5	-35.1
cash-flows.row.other-non-cash-items	-559.65	768.2	1073.2	271.3	356.2	174.1	128.5	67.8	55.7	148.3	71.2	117.9	29.3	4.4	6.1	6.1	8.1	3.6	5
cash-flows.row.net-cash-provided-by-operating-activities	-234.55	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	-19.84	-10.9	-23.9	-418.7	-84.9	-214.2	-56.1	-23.8	-20.2	-56.4	-47	-160.8	-216.8	-251.8	-70.3	-31.5	-8.1	-7.7	-5.6
cash-flows.row.acquisitions-net	3.84	4.8	10.9	6.5	-4	359.9	-481.1	8.4	96.1	1.7	7.2	-49.3	-88.5	-30.3	0	-43	0	0	0
cash-flows.row.purchases-of-investments	-3.6	0	0	4	-4.2	-2	-164.2	-302.8	-115	-5.1	-48	0	2	0	0	0	0	-5.5	0
cash-flows.row.sales-maturities-of-investments	5.7	9.6	2.1	0.1	3.6	2.8	0.3	150.6	2.5	4.3	50.4	0	7	0	0	0	0	0	0
cash-flows.row.other-investing-activites	10.44	6.6	23.6	9	-0.9	7.4	1	0.4	0.7	3.5	-47	0.2	-14.5	0	0.1	0	0	0	0
cash-flows.row.net-cash-used-for-investing-activites	-3.75	10.1	12.7	-399.2	-90.5	154	-700	-167.2	-35.9	-52	-84.4	-209.9	-310.8	-282.1	-70.2	-74.4	-8.1	-13.2	-5.6
cash-flows.row.debt-repayment	-1252.69	-27	-2091.2	-1665.4	-2475.8	-1183.8	-1439.7	-59	-623	-749.3	-621.7	-618.3	-243.5	-37.4	0	-250	-216.9	-40	-20
cash-flows.row.common-stock-issued	-8.83	24.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-3.32	-3.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-65.44	-58.7	-118.9	-63.1	-107.2	-91.2	-76.2	-16.5	-12.8	-34.5	-42	-99.7	-37.4	-31.1	-10	-3.9	-5.6	-4.6	-4.9
cash-flows.row.other-financing-activites	1298.99	104.9	1308.7	1903.5	2812.4	1564.8	2602.4	579.9	259.2	620.8	587.8	869.3	1221.3	104.9	-21.3	732.4	218.6	46.9	1.8
cash-flows.row.net-cash-used-provided-by-financing-activities	201.16	40.6	-901.4	175.1	229.4	289.9	1086.5	504.4	-376.6	-163	-76	151.3	940.4	36.3	-31.3	478.5	-4	2.3	-23.1
cash-flows.row.effect-of-forex-changes-on-cash	-22	-21.3	8.6	-5.9	-3.3	0.9	-5.2	-4	3.8	1.9	-0.7	-1	0.1	-1.2	-0.6	0.6	-0.3	-0.4	-0.3
cash-flows.row.net-change-in-cash	-1.24	-230.6	-407	209.9	127.8	-49.6	-434.9	405.2	-110.4	157.6	89.9	-445.4	482.2	-338.9	-33.6	500.7	53.2	33.8	-13.8
cash-flows.row.cash-at-end-of-period	868.96	185.7	262	669.1	459.1	331.3	380.9	815.8	410.6	521	363.4	273.5	718.9	236.8	575.7	609.3	108.6	55.3	21.5
cash-flows.row.cash-at-beginning-of-period	870.2	416.2	669.1	459.1	331.3	380.9	815.8	410.6	521	363.4	273.5	718.9	236.8	575.7	609.3	108.6	55.3	21.5	35.3
cash-flows.row.operating-cash-flow	-234.55	-181.3	473.1	440	-7.7	-494.3	-816.2	71.9	298.2	370.6	251	-385.8	-147.5	-91.9	68.4	96	65.7	45.1	15.2
cash-flows.row.capital-expenditure	-19.84	-10.9	-23.9	-418.7	-84.9	-214.2	-56.1	-23.8	-20.2	-56.4	-47	-160.8	-216.8	-251.8	-70.3	-31.5	-8.1	-7.7	-5.6
cash-flows.row.free-cash-flow	-254.39	-192.2	449.2	21.3	-92.6	-708.6	-872.3	48.2	278.1	314.2	204	-546.6	-364.3	-343.8	-1.9	64.6	57.6	37.4	9.6

Kasumiaruande rida

Sunsea AIoT Technology Co., Ltd. tulud muutusid võrreldes eelmise perioodiga -0.161%. 002313.SZ brutokasum on teatatud 366.6. Ettevõtte tegevuskulud on 548.39, mille muutus võrreldes eelmise aastaga on -23.643%. Kulud amortisatsioonikulud on 156.51, mis on 0.308% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 548.39, mis näitab -23.643% 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 0.411% kasvu võrreldes eelmise aastaga. Tegevustulu on -181.8, mis näitab -0.411% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.716%. Eelmise aasta puhaskasum oli -364.53.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	2995.36	2818.1	3360.8	4748.8	3904.2	4674.7	4420.1	2989.8	2706.8	2869.2	2428.7	2079.2	1925.1	1333.1	901.5	685	415.6	350.7	311.7
income-statement-row.row.cost-of-revenue	2500.92	2451.5	2951.4	3942.2	3438.4	3777.3	3639.8	2387.4	2124.7	2212.7	1787.9	1436.7	1290.5	889.3	618.7	472.5	290	243.2	222.9
income-statement-row.row.gross-profit	494.45	366.6	409.4	806.6	465.7	897.4	780.3	602.4	582.1	656.5	640.8	642.5	634.6	443.8	282.8	212.5	125.6	107.5	88.9
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
income-statement-row.row.research-development	239.84	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	80.36	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	126.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-46.39	-35.4	150.5	63	107.4	124.5	2	34.2	29.2	40.7	19.2	21.5	6	8	4.1	3.1	2.4	2.5	5
income-statement-row.row.operating-expenses	650.24	548.4	718.2	559.1	702.4	688.3	589	455.6	461.4	585	538.5	507.6	414.1	282.9	171.9	128.4	81.7	70.4	65.2
income-statement-row.row.cost-and-expenses	3151.16	2999.8	3669.6	4501.3	4140.8	4465.6	4228.9	2843	2586.2	2797.7	2326.4	1944.3	1704.6	1172.2	790.6	600.9	371.6	313.6	288.1
income-statement-row.row.interest-income	7.07	5.9	7.4	5.6	12.1	8.5	8	6.7	4.6	3.1	2.9	13	5.4	5.8	7.1	1.1	0.6	1	0
income-statement-row.row.interest-expense	85.53	83.8	88.8	88	128.6	141.9	87.9	8.1	13	37.8	37.3	27.2	7.7	1.2	0	3.8	5.6	5.1	4.6
income-statement-row.row.selling-and-marketing-expenses	126.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-49.02	-203.9	-1065.3	-505.1	-512.8	-206	-102.3	-26.7	-21.4	-93.9	-44.1	-36.4	-11.7	11	5.7	-0.6	-5.5	-1.6	0.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-46.39	-35.4	150.5	63	107.4	124.5	2	34.2	29.2	40.7	19.2	21.5	6	8	4.1	3.1	2.4	2.5	5
income-statement-row.row.total-operating-expenses	-49.02	-203.9	-1065.3	-505.1	-512.8	-206	-102.3	-26.7	-21.4	-93.9	-44.1	-36.4	-11.7	11	5.7	-0.6	-5.5	-1.6	0.4
income-statement-row.row.interest-expense	85.53	83.8	88.8	88	128.6	141.9	87.9	8.1	13	37.8	37.3	27.2	7.7	1.2	0	3.8	5.6	5.1	4.6
income-statement-row.row.depreciation-and-amortization	168.46	156.5	119.6	140.2	112.3	76.3	62.2	50.5	56.7	58.8	54.9	48.4	27.9	13.9	8.9	6.9	6.3	5.7	5.6
income-statement-row.row.ebitda-caps	-121.69	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-264.56	-181.8	-308.8	248.2	-236.6	250.1	87	85.9	71	-25.9	42.5	77.4	203	165.1	112.5	80.4	36.1	33.1	19.1
income-statement-row.row.income-before-tax	-313.58	-385.7	-1374.1	-256.8	-749.4	44.1	89	120.1	99.2	-22.4	58.2	98.5	208.8	171.9	116.6	83.5	38.4	35.6	24.1
income-statement-row.row.income-tax-expense	-11.37	-19.9	-91.3	-12.1	-28.9	1.1	19.2	20.7	9.3	27	11.3	21.6	29.3	24.1	15.8	11	2.9	2.9	1.4
income-statement-row.row.net-income	-300.96	-364.5	-1282.8	-244.7	-720.5	52.4	71.7	102	67.5	-28.9	12.1	52	171.4	145.5	100.8	72.5	35.5	33.1	23