Royal Group Co.,Ltd.

Sümbol: 002329.SZ

SHZ

4.23

CNY

Turuhind täna

52.7627
P/E suhe
-0.1847
PEG suhe
3.54B
MRK Cap
0.00%
DIV tootlus

Royal Group Co.,Ltd. (002329-SZ) Finantsaruanded

Q: Mis on Royal Group Co.,Ltd. (002329.SZ) koguvara?

Royal Group Co.,Ltd. (002329.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Royal Group Co.,Ltd. (002329.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1483.762 M, mis on 0.199 % gowth. Kogu perioodi keskmine brutokasum on 401.895 M, mis on 0.160 %. Keskmine brutokasumi suhtarv on 0.314 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 51.501 %, mis on võrdne 0.937 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Royal Group 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 -0.115. Käibevara valdkonnas on 002329.SZ aruandlusvaluutas 2469.144. Märkimisväärne osa neist varadest, täpsemalt 522.255, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.096%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 834.724, kui neid on, aruandlusvaluutas. See näitab erinevust -9.618% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 886.216 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.240%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1642.372 aruandlusvaluutas. Selle aspekti aastane muutus on 0.063%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 1601.894, varude hind on 255.99 ja firmaväärtus 17.09, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 146.93. Kontovõlad ja lühiajalised võlad on vastavalt 510.91 ja 1279.31. Koguvõlg on 2165.53, netovõlg on 1656.06. Muud lühiajalised kohustused moodustavad 160.21, mis lisandub kohustuste kogusummale 3468.13. Lõpuks hinnatakse viidatud aktsia 26, 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	2150.98	522.3	577.4	707.7	1361.4	569.5	443.8	519.9	285.4	465.3	237.8	169.9	259.7	245	372.9	589.2	47.4	49.1	72.6
balance-sheet.row.short-term-investments	74.69	12.8	31.5	-174.1	-246	-108.5	-104.9	-101	-98.9	66.3	-77	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	5310.13	1601.9	1015	762.7	1019.1	1198.4	2011.7	1721.1	1425.4	1043.6	441.5	238.9	260	196.2	100.1	46.4	38.8	31.2	34.9
balance-sheet.row.inventory	1240.05	256	471.2	386.1	277.7	119.4	153.2	214.8	183.2	112.8	163.9	115.3	78.9	61.3	38.4	26.6	23.2	16.5	15.8
balance-sheet.row.other-current-assets	1028.84	89	182.9	108.8	98.4	50.4	66.4	89.4	160.5	28.4	4.5	4.6	7.1	9	2.2	0.4	0	0.2	0.1
balance-sheet.row.total-current-assets	9729.99	2469.1	2246.5	1965.3	2756.5	1937.6	2675.1	2545.2	2054.5	1650.2	847.8	528.7	605.7	511.5	513.6	662.5	109.4	97	123.4
balance-sheet.row.property-plant-equipment-net	5610.23	1396.2	1872.7	1610.7	1240.3	1013.1	1005.6	981.3	867.8	689.5	588.8	548.7	533	436.7	295.8	175.9	135.6	107.7	88.6
balance-sheet.row.goodwill	68.37	17.1	20.2	19.9	177.3	358.1	368.4	1030.3	1220.9	1220.9	566.2	3.1	3.1	3.1	0	0	0	0	0
balance-sheet.row.intangible-assets	582.95	146.9	184.8	182.6	304	323.8	341.4	655.1	652.9	696	90.7	92.5	63.2	55.7	41.3	38.8	39.6	39.4	18.5
balance-sheet.row.goodwill-and-intangible-assets	651.32	164	205	202.5	481.4	681.9	709.8	1685.4	1873.8	1917	656.9	95.6	66.3	58.8	41.3	38.8	39.6	39.4	18.5
balance-sheet.row.long-term-investments	3545.62	834.7	923.6	1241.2	1198.4	795.8	190.6	166.7	167.7	0	129.8	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	178.94	47.9	44.6	34.5	28.7	45.2	29.4	57.1	50.7	40.4	5.1	4.8	3.6	1.7	0.5	0.1	0.1	0.1	0
balance-sheet.row.other-non-current-assets	1516.66	306.3	602	368.7	351.9	471.3	169.3	179.2	188	156.4	50	88.1	87.8	88.5	71.5	38	28.7	17.8	14.7
balance-sheet.row.total-non-current-assets	11502.77	2749.2	3647.8	3457.6	3300.7	3007.4	2104.7	3069.7	3147.9	2803.3	1430.6	737.2	690.7	585.7	409.1	252.8	204.1	165	121.7
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	21232.76	5218.3	5894.3	5422.8	6057.2	4945	4779.8	5615	5202.5	4453.5	2278.4	1265.9	1296.4	1097.2	922.7	915.3	313.5	262	245.1
balance-sheet.row.account-payables	1658	510.9	454.5	390.3	352.7	317.6	376.1	490.6	361.6	438.9	105.9	75.6	58.4	41.5	26.5	10.5	15	12.2	14.7
balance-sheet.row.short-term-debt	6551.35	1279.3	2038.7	1478	2171.3	1270.2	755.6	1098.3	792.9	472.2	305.8	192.8	266.8	114	82.9	87	93	83.8	95.7
balance-sheet.row.tax-payables	75.68	20.1	13.1	18.4	24.3	14	30.1	63.5	60	51.1	40	3.1	-2	9.6	4.9	2.7	1.5	2.8	4.9
balance-sheet.row.long-term-debt-total	2703.58	886.2	808.9	1136.6	727.5	559.5	852.8	423	474	260	0	0	0	0	22.9	53.8	18.8	5.8	2
Deferred Revenue Non Current	309.24	78.2	111.2	96.2	77.8	67	65.7	73.3	40.5	27.8	21.3	0	0	0	0	0	3.1	5.8	0
balance-sheet.row.deferred-tax-liabilities-non-current	3.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	789.08	160.2	411.8	35	28.8	73	293.6	157	101.7	92	38.9	25.8	26.6	23.8	9.4	8.7	4.8	7.3	10.5
balance-sheet.row.total-non-current-liabilities	3051.77	965.5	969.2	1259.7	916.2	655.7	939.6	550.2	568.7	296.9	21.3	14.1	9.2	3.9	30	57.6	21.8	11.6	2
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	6.59	0	56	59	94.7	10.6	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	13912.68	3468.1	3957.8	3575.6	3735.1	2490.3	2395	2674	2302.7	1674.1	594.7	359.1	390.3	218.6	173.9	191.4	150	129.2	140.9
balance-sheet.row.preferred-stock	50.93	26	55.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	3476.3	869	837.6	837.6	837.6	837.6	837.6	837.6	837.6	837.6	266.4	214	214	214	107	107	80	80	80
balance-sheet.row.retained-earnings	-1224.79	-370.7	-438.1	-514.1	-42.2	103.3	64.7	689.3	682.8	398.8	231.9	171.4	182.4	175.6	133.3	116.1	75.2	42	14.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	2512.72	-26	-55.5	125.7	59	59	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2038.92	1144.1	1146	1110.2	1179.8	1179.8	1226.3	1223.3	1216	1351.9	1055.3	408.8	404	401.4	507.6	500.8	8.2	4.9	1.8
balance-sheet.row.total-stockholders-equity	6854.08	1642.4	1545.5	1559.5	2034.3	2179.8	2128.7	2750.2	2736.5	2588.3	1553.6	794.2	800.4	791	747.9	723.9	163.4	126.9	96.5
balance-sheet.row.total-liabilities-and-stockholders-equity	21232.76	5218.3	5894.3	5422.8	6057.2	4945	4779.8	5615	5202.5	4453.5	2278.4	1265.9	1296.4	1097.2	922.7	915.3	313.5	262	245.1
balance-sheet.row.minority-interest	466	107.8	390.9	287.7	287.8	275	256.1	190.8	163.3	191.1	130.1	112.6	105.7	87.6	0.9	0	0	5.9	7.7
balance-sheet.row.total-equity	7320.08	1750.2	1936.5	1847.2	2322.1	2454.8	2384.8	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	21232.76	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3620.32	847.5	955	1067	952.4	687.3	85.7	65.7	68.7	66.3	52.8	12.9	12.9	10.1	8	0.9	0.9	0.9	0.9
balance-sheet.row.total-debt	9254.93	2165.5	2847.5	2614.6	2898.8	1829.7	1608.4	1521.3	1266.9	732.2	305.8	192.8	266.8	114	105.8	140.8	111.8	89.5	97.7
balance-sheet.row.net-debt	7178.65	1656.1	2301.6	1906.9	1537.4	1260.2	1164.6	1001.3	981.5	266.9	67.9	22.9	7.1	-131	-267.1	-448.5	64.4	40.5	25.1

Rahavoogude aruanne

Royal Group Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 1.018 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 3.750 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 187.4 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -395972667.160. See on -0.128 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 139.31, -5.12, -1731.84, 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 -130.14 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 2255.05, 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
cash-flows.row.net-income	67.63	1.3	-448.4	-113.3	86	-597.9	71.1	327.2	215.3	89.9	39.5	39.1	63	54.9	45.6	36.7	30.4	27
cash-flows.row.depreciation-and-amortization	-10.12	139.3	127.7	123	122.3	175.7	236.7	276.2	163.9	67	61.8	45.1	30	21.1	15.2	12.9	11.5	9.9
cash-flows.row.deferred-income-tax	-16.1	-9.3	-20.1	14.1	-24.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	30.89	9.3	20.1	-14.1	24.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-236.62	-123.1	70.3	-294.6	-229.9	-298.4	-40.1	-493.9	-3.7	-64.8	-9.1	-61	-110.1	-55.3	-10.2	-31.8	-6.1	-0.1
cash-flows.row.account-receivables	-286.52	-231.1	218.5	-208.5	-177.1	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	59.14	-70.2	-152.5	-158.3	-27.5	61.6	-31.6	-70.3	52.7	33.3	-36.4	-17.6	-23.1	-11.8	-3.3	-6.7	-0.7	0
cash-flows.row.account-payables	0	187.4	24.4	57.9	-1.1	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-9.23	-9.3	-20.1	14.3	-24.2	-360	-8.5	-423.6	-56.4	-98.1	27.3	-43.4	-87	-43.5	-6.8	-25.1	-5.4	0
cash-flows.row.other-non-cash-items	289.58	19.3	516.6	240	101	814.9	344.4	135.7	56	28.6	26.2	21.6	22	6.4	3	4.5	3.1	1.1
cash-flows.row.net-cash-provided-by-operating-activities	275.7	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	-398.64	-352.4	-591.3	-542.6	-129.1	-210.6	-474.1	-482.1	-405.6	-70.7	-96.6	-162.6	-141.6	-122.6	-57.4	-46.3	-46.1	-30
cash-flows.row.acquisitions-net	155.95	-41.9	22.7	9.8	14.3	123.2	7.6	5	-259.4	-160.4	-3	167	0	0.4	0	0	46.2	0
cash-flows.row.purchases-of-investments	-223.08	-116.7	-0.9	-100.1	-310.9	-20.1	-19.5	-367.4	-12	-40	99.1	-2.8	0	-25.9	0	0	-1.8	0
cash-flows.row.sales-maturities-of-investments	243.2	120.2	1.2	1.4	1.3	14	8.5	3.5	1.3	1.5	0.8	0.7	0.5	0.4	0.4	7.4	0.3	0
cash-flows.row.other-investing-activites	81.37	-5.1	114.2	455	14	9.8	83.2	-83.2	4.8	-46.8	-96.6	-162.6	27.5	-0.6	0.3	0.1	-46.1	0
cash-flows.row.net-cash-used-for-investing-activites	-76.01	-396	-454.1	-176.6	-410.4	-83.7	-394.3	-924.3	-671	-316.5	-96.4	-160.3	-113.6	-148.3	-56.7	-38.8	-47.6	-29.9
cash-flows.row.debt-repayment	-1248.77	-1731.8	-2287.2	-1309.1	-829.9	-1074.3	-719.1	-468	-318	-212	-261	-118.2	-90.5	-145	-93	-89.4	-133.7	-36.3
cash-flows.row.common-stock-issued	129.83	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-129.83	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-128.15	-130.1	-166.3	-113.6	-108.5	-74.5	-125.6	-81.5	-46.9	-28.5	-55.5	-37.6	-16.9	-27.9	-8.5	-7.5	-6.7	-4.2
cash-flows.row.other-financing-activites	905.12	2255.1	2176.8	2119	1198.4	1019.6	802.5	1113.9	767.4	511.5	191	280.8	88.1	76.3	644.2	111.6	125.5	70.4
cash-flows.row.net-cash-used-provided-by-financing-activities	-429.66	393.1	-276.8	696.3	260.1	-129.3	-42.2	564.4	402.4	271	-125.6	124.9	-19.3	-96.6	542.7	14.7	-14.8	29.9
cash-flows.row.effect-of-forex-changes-on-cash	0.13	-0.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-352.64	33.6	-464.6	474.8	-70.9	-118.7	175.6	-114.7	163	75.1	-103.5	9.5	-128	-217.8	539.7	-1.7	-23.5	37.9
cash-flows.row.cash-at-end-of-period	1236.5	300.9	267.3	731.9	257.1	328.1	446.8	271.2	385.9	222.9	147.8	251.3	241.7	369.7	587.1	47.4	49.1	72.6
cash-flows.row.cash-at-beginning-of-period	1589.14	267.3	731.9	257.1	328.1	446.8	271.2	385.9	222.9	147.8	251.3	241.7	369.7	587.5	47.4	49.1	72.6	34.8
cash-flows.row.operating-cash-flow	275.7	36.8	266.2	-44.9	79.4	94.3	612	245.2	431.6	120.6	118.4	44.9	4.9	27.1	53.7	22.3	38.9	37.9
cash-flows.row.capital-expenditure	-398.64	-352.4	-591.3	-542.6	-129.1	-210.6	-474.1	-482.1	-405.6	-70.7	-96.6	-162.6	-141.6	-122.6	-57.4	-46.3	-46.1	-30
cash-flows.row.free-cash-flow	-122.94	-315.7	-325.1	-587.5	-49.7	-116.3	137.9	-236.9	25.9	49.9	21.8	-117.7	-136.7	-95.5	-3.7	-23.9	-7.3	8

Kasumiaruande rida

Royal Group Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga 0.001%. 002329.SZ brutokasum on teatatud 540.05. Ettevõtte tegevuskulud on 564.04, mille muutus võrreldes eelmise aastaga on 13.533%. Kulud amortisatsioonikulud on 139.31, mis on -0.050% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 564.04, mis näitab 13.533% 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 -0.109% kasvu võrreldes eelmise aastaga. Tegevustulu on 24.93, mis näitab -0.109% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 51.501%. Eelmise aasta puhaskasum oli 67.35.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	2824.62	2892.8	2890.7	2568.7	2490.2	2253.2	2335.9	2366.8	2446.4	1685.1	1130.3	990.7	754.3	572.4	411	304.7	256.8	208.7	148.9
income-statement-row.row.cost-of-revenue	2325.22	2352.8	2384	2039.7	1976.7	1646.5	1683.6	1549.1	1592.3	1102.5	782	698.7	500.3	357.5	257.8	178.4	153.7	125.9	92.2
income-statement-row.row.gross-profit	499.4	540	506.7	529	513.5	606.7	652.3	817.7	854.1	582.7	348.3	292	254	214.9	153.2	126.3	103.1	82.8	56.7
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
income-statement-row.row.research-development	47.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	66.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	286.33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	22.8	48.2	75	70.9	52.2	49.9	4.2	37.9	20.3	24.8	18.4	17.5	22.5	20	18.8	8.5	4.6	4.4	11.3
income-statement-row.row.operating-expenses	524.53	564	496.8	492.9	402.9	452.8	454.1	439.5	403	328.5	230.7	245.1	220.5	162.4	107.1	78.3	63.3	48.4	36.7
income-statement-row.row.cost-and-expenses	2849.75	2916.8	2880.8	2532.6	2379.6	2099.4	2137.7	1988.6	1995.3	1431	1012.7	943.8	720.8	519.9	364.9	256.7	216.9	174.2	128.9
income-statement-row.row.interest-income	15.41	14.1	10.7	15.1	34.5	23.4	3.7	3.8	4	2.1	2.2	2.4	2.5	7.8	6.1	0	0.2	0.3	0
income-statement-row.row.interest-expense	119.31	124.1	114.4	125.3	102	100	109	86.4	83.3	38.8	18.1	13.2	12.8	7.1	6.6	7.6	7.5	6.6	4.5
income-statement-row.row.selling-and-marketing-expenses	286.33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	12.69	48.2	-32.4	-446.9	-234.2	-131.2	-799.3	-296.7	-111	-34.4	-8.8	-0.2	9.3	14.1	13.1	-0.5	-2.1	-1.5	7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	22.8	48.2	75	70.9	52.2	49.9	4.2	37.9	20.3	24.8	18.4	17.5	22.5	20	18.8	8.5	4.6	4.4	11.3
income-statement-row.row.total-operating-expenses	12.69	48.2	-32.4	-446.9	-234.2	-131.2	-799.3	-296.7	-111	-34.4	-8.8	-0.2	9.3	14.1	13.1	-0.5	-2.1	-1.5	7
income-statement-row.row.interest-expense	119.31	124.1	114.4	125.3	102	100	109	86.4	83.3	38.8	18.1	13.2	12.8	7.1	6.6	7.6	7.5	6.6	4.5
income-statement-row.row.depreciation-and-amortization	197.43	132.3	139.3	127.7	123	122.3	175.7	236.7	276.2	163.9	67	61.8	45.1	30	21.1	15.2	12.9	11.5	9.9
income-statement-row.row.ebitda-caps	237.59	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	57.37	24.9	28	-18.3	138.6	207.9	-605.3	43.5	323.6	202.8	93.7	34.6	22.8	50.1	41.5	39.4	33.1	28.6	15.7
income-statement-row.row.income-before-tax	70.06	73.1	-4.5	-465.2	-95.6	76.7	-601.1	81.4	340.1	219.7	108.8	46.7	42.8	66.6	59.3	47.5	37.7	33	27
income-statement-row.row.income-tax-expense	-1.7	1.9	-5.7	-16.8	18.6	-8.6	-3.2	10.3	12.9	4.4	18.9	7.2	3.7	3.6	4.4	1.9	1	2.6	-0.5
income-statement-row.row.net-income	67.63	67.3	1.3	-448.4	-114.2	85.3	-616.2	56.7	290.6	184.6	75.5	36.4	32.6	58.9	56.9	45.6	36.7	30.2	27.3