Shandong Chiway Industry Development Co.,Ltd.

Sümbol: 002374.SZ

SHZ

2.6

CNY

Turuhind täna

-14.9705
P/E suhe
0.0661
PEG suhe
2.82B
MRK Cap
0.00%
DIV tootlus

Shandong Chiway Industry Development Co.,Ltd. (002374-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shandong Chiway Industry Development Co.,Ltd. (002374.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 793.703 M, mis on 0.042 % gowth. Kogu perioodi keskmine brutokasum on 131.909 M, mis on 0.286 %. Keskmine brutokasumi suhtarv on 0.173 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.809 %, mis on võrdne -1.255 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Shandong Chiway Industry Development 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 -0.032. Käibevara valdkonnas on 002374.SZ aruandlusvaluutas 2324.917. Märkimisväärne osa neist varadest, täpsemalt 159.83, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.100%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 852.021, kui neid on, aruandlusvaluutas. See näitab erinevust -7.856% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 627.788 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.628%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1194.395 aruandlusvaluutas. Selle aspekti aastane muutus on -0.117%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 2007.51, varude hind on 153.5 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 56.71. Kontovõlad ja lühiajalised võlad on vastavalt 614.66 ja 1065.05. Koguvõlg on 1706.13, netovõlg on 1556.3. Muud lühiajalised kohustused moodustavad 220.74, mis lisandub kohustuste kogusummale 2573.87. 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	581.91	159.8	145.4	214.4	260.2	358.6	174.4	716.9	850.4	275.3	183.9	192.2	348	131.2	166.4	53.1	66.1	21.7	22.9
balance-sheet.row.short-term-investments	-1144.29	10	-915.2	-979.3	-526.1	-2488.1	11.6	-2042.2	-1296.7	3.4	-291.5	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	7334.21	2007.5	1805.1	2125.9	2110.6	1564.4	1173.5	946.1	824.3	584.3	505	156.5	156.1	122	131.9	60	52.2	60.7	80
balance-sheet.row.inventory	607.68	153.5	171.5	180.3	173.6	657.5	911.4	1327.5	1062.7	797.3	745	185.8	163.4	147.2	124.6	67.8	63.2	69.2	66.5
balance-sheet.row.other-current-assets	621	4.1	210.3	313.9	177.8	39.1	29.9	50.9	7.3	8.8	29.6	10.9	-3	-1.1	-2.6	-1.5	-1.4	-4	-7.1
balance-sheet.row.total-current-assets	9178.79	2324.9	2332.3	2834.4	2722.1	2619.6	2289.2	3041.4	2744.7	1665.7	1463.4	545.4	664.5	399.3	420.3	179.4	180.2	147.6	162.3
balance-sheet.row.property-plant-equipment-net	1908.64	480.4	512.2	540.6	569.2	644.3	706.3	760.3	748.1	742.8	763.8	674.1	478.4	384.1	225.5	143.2	109.2	87.1	68.9
balance-sheet.row.goodwill	0	0	0	0	46.9	46.9	46.9	296.3	296.3	296.3	296.3	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	232.08	56.7	62.5	66.9	111.9	117.4	100.6	103.1	104.7	100.3	32.4	33	32.5	23.1	23.6	16.5	15	10.2	3.1
balance-sheet.row.goodwill-and-intangible-assets	232.08	56.7	62.5	66.9	158.8	164.3	147.6	399.4	401	396.5	328.7	33	32.5	23.1	23.6	16.5	15	10.2	3.1
balance-sheet.row.long-term-investments	2038.75	852	924.7	989	535.7	2498.4	0	2063.1	1318.3	8.6	302.1	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	25.36	8.8	4.1	57.8	73	65.9	62.3	53.9	35.6	24.4	10.7	4.2	4.3	5.5	2.1	1.9	1.5	1.1	1.6
balance-sheet.row.other-non-current-assets	1701.75	10.3	22.1	367.3	1601.2	9	2429.9	53.7	32.8	959.2	22.6	10.8	13.7	14.3	3.6	3.2	3.2	3.2	2.6
balance-sheet.row.total-non-current-assets	5906.58	1408.3	1525.6	2021.6	2937.9	3382	3346.1	3330.5	2535.7	2131.6	1427.9	722.1	529	427	254.8	164.9	128.9	101.6	76.3
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	15085.38	3733.2	3857.8	4856.1	5660	6001.6	5635.3	6371.8	5280.4	3797.3	2891.3	1267.6	1193.5	826.3	675.1	344.2	309.1	249.2	238.6
balance-sheet.row.account-payables	2380.68	614.7	626.1	666.9	795.7	939.5	860.1	1068.2	829.1	839.5	454.2	118	106.7	92.1	44.3	51.2	38.4	34.8	73.5
balance-sheet.row.short-term-debt	2171.5	1065	352.7	676.4	677.1	976.7	1071.4	1348.1	1073.7	779.4	385	310	275	199.1	74.9	78.9	94.2	65.7	48.5
balance-sheet.row.tax-payables	270.37	3.6	86.3	37	23.4	22.9	12.5	12.1	71.1	68.9	52	-31.2	-31.4	-22.8	1.5	3.9	6.5	1.4	2.6
balance-sheet.row.long-term-debt-total	2724.82	627.8	695.2	745.1	910.1	837.7	416.5	246.1	2.6	5.6	33.6	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	50.91	12.4	15.2	17.9	18.2	20.6	23.1	22.8	17.7	19.9	17.9	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	59.45	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	483.65	220.7	807	128	88.2	122.2	498.4	125.3	15.4	12.9	10.7	10.9	8.4	12.2	12.1	10.3	9.5	8	14.9
balance-sheet.row.total-non-current-liabilities	2932.89	664.2	739	787.9	985.3	967.3	671.2	557	109.2	63.6	51.5	17.3	0	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
balance-sheet.row.capital-lease-obligations	19.74	13.3	2.7	4	53.5	101.1	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10255.38	2573.9	2533.6	2693.8	2818.3	3431.9	3113.6	3161.5	2134.3	1785.6	997.5	433.4	365.8	288.4	137.7	148.7	151.4	117.4	158.1
balance-sheet.row.preferred-stock	15.22	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	4351.82	1088	1088	1088	1088	877.4	877.4	877.4	877.4	329.7	329.7	191.4	106.3	85.6	53.5	40	40	40	30
balance-sheet.row.retained-earnings	-7676.41	-1971.3	-1810.6	-1123.5	-461	-270.5	-304.3	485.6	421.8	283.8	163.1	142.7	139.1	109.8	102.8	75.8	47.5	23.3	34
balance-sheet.row.accumulated-other-comprehensive-income-loss	2117.22	17.5	15.5	15.6	15.5	15.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	6174.45	2060.3	2060.4	2059.8	2066.1	1807.8	1821.6	1821.6	1821.6	1374.5	1374	474.6	557.4	321.8	353.7	61	59.6	57.9	6.8
balance-sheet.row.total-stockholders-equity	4982.3	1194.4	1353.2	2039.8	2708.5	2430.5	2394.7	3184.6	3120.8	1988	1866.7	808.7	802.8	517.3	510	176.9	147.2	121.1	70.8
balance-sheet.row.total-liabilities-and-stockholders-equity	15085.38	3733.2	3857.8	4856.1	5660	6001.6	5635.3	6371.8	5280.4	3797.3	2891.3	1267.6	1193.5	826.3	675.1	344.2	309.1	249.2	238.6
balance-sheet.row.minority-interest	-164.69	-47.4	-29	122.4	133.2	139.3	127	25.8	25.4	23.7	27.1	25.5	24.9	20.6	27.4	18.7	10.5	10.6	9.7
balance-sheet.row.total-equity	4817.61	1147	1324.2	2162.2	2841.7	2569.8	2521.7	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	15085.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	894.46	862	9.5	9.6	9.6	10.3	11.6	20.8	21.6	12.1	10.6	10.6	13.3	13.3	3.3	3.2	3.2	3.2	2.6
balance-sheet.row.total-debt	4909.62	1706.1	1047.9	1421.5	1587.2	1814.4	1487.9	1594.2	1076.3	785	418.6	310	275	199.1	74.9	78.9	94.2	65.7	48.5
balance-sheet.row.net-debt	4337.71	1556.3	902.5	1207.1	1327.1	1455.9	1313.5	877.3	225.9	513.1	234.7	117.8	-73	67.9	-91.5	25.8	28.1	43.9	25.6

Rahavoogude aruanne

Shandong Chiway Industry Development Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 6.651 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 -3521702.620. See on -0.879 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 58.39, 16.7, -605.51, 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 -76.97 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 581.58, 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	-191.16	-841.9	-671.8	-181.2	37.4	-788.1	92.5	157.2	123.4	35.1	40.2	43.7	17.3	34.8	33.5	28.9	26.1	14.9
cash-flows.row.depreciation-and-amortization	-7.1	58.4	65.8	84.6	85.3	105.1	87	81.3	73.7	62.1	42.5	35.9	21.2	14.3	10.6	9.9	7.7	6.2
cash-flows.row.deferred-income-tax	0	28.9	35.9	-1.8	-3.9	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-28.9	-35.9	1.8	3.9	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-77.85	-141.6	328	-152	-91.9	-576.6	-821.2	-853	-531.4	-22.9	-21.9	-52.1	-54.7	-119.9	-8.4	2	-26	-28.5
cash-flows.row.account-receivables	-91.39	24.9	370.9	26.2	-411.6	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	13.54	-4	-22.3	-26.4	250.7	291.9	-283.4	-318.3	-205.7	-3	-23	-16.6	-23.3	-56.6	-4.5	5.2	-3.1	-7.5
cash-flows.row.account-payables	0	-191.4	-56.5	-150	72.9	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	28.9	35.9	-1.8	-3.9	-868.5	-537.8	-534.8	-325.7	-19.9	1.1	-35.6	-31.4	-63.2	-3.9	-3.1	-22.9	-20.9
cash-flows.row.other-non-cash-items	256.65	952.8	531.3	282.6	127.3	874	117.1	90.8	49.4	23.7	26.8	20.7	34.5	4.6	7.8	7.9	5.3	3.8
cash-flows.row.net-cash-provided-by-operating-activities	39.1	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	-27.77	-29	-41.8	-30.2	-23.7	-124.4	-114	-84.3	-57.6	-148.1	-223.2	-124.4	-189.4	-129.2	-40.6	-28.5	-38	-16.7
cash-flows.row.acquisitions-net	4.46	9.1	3.6	0.4	21.7	8.8	1.6	0.9	4.1	-188.2	0	0	203.8	0	0	0	40.2	0
cash-flows.row.purchases-of-investments	-1	-0.3	-3.6	0	0	-1.5	-2.7	-9	-57.1	-1.5	0	0	-17.6	0	0	0	-3.4	0
cash-flows.row.sales-maturities-of-investments	-4.53	0.1	0.1	0	0	14.5	2	3.3	26	0.1	2.9	0.2	0.3	0.1	0.1	0.1	0.1	0.1
cash-flows.row.other-investing-activites	-6.81	16.7	12.6	25	-13.1	-204.6	-130.5	1.2	4.5	14.4	8.4	1.4	-189.4	0.1	0.1	0.9	-38	0.2
cash-flows.row.net-cash-used-for-investing-activites	-36.44	-3.5	-29.2	-4.8	-15.1	-307.1	-243.5	-87.9	-80.1	-323.2	-212	-122.8	-192.3	-129	-40.4	-27.5	-39.1	-16.4
cash-flows.row.debt-repayment	-166.81	-605.5	-846.4	-1072.2	-1075.2	-1430.4	-1060.6	-892.1	-523	-341.8	-386	-307.1	-180.8	-101.9	-212.2	-139.1	-66.1	-30.1
cash-flows.row.common-stock-issued	0	0	6.3	0	0	0	0	999.2	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	-6.3	0	0	0	0	111.2	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-87.16	-77	-121.3	-132.4	-99.8	-92.3	-85.6	-62.3	-36.3	-30.3	-50.5	-26.7	-22.6	-9.4	-7.2	-8.4	-4.7	-3
cash-flows.row.other-financing-activites	107.3	581.6	729.9	1102.9	1224	1663.6	1798.4	1073.1	913.2	571.9	421	639.8	307	422.7	199.2	167.6	99.3	52.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-24.21	-100.9	-237.8	-101.7	48.9	141	652.2	1229.1	353.9	199.8	-15.5	306	103.6	311.4	-20.2	20.1	28.5	19.1
cash-flows.row.effect-of-forex-changes-on-cash	1.14	0.7	-0.4	0	0	0.3	-1.5	2.5	3.5	0.5	-2.7	-1	-1.2	0	0	0	0	0
cash-flows.row.net-change-in-cash	-30.45	-76	-14	-72.5	191.9	-551.2	-117.4	620.1	-7.6	-24.9	-142.4	230.4	-71.6	116.3	-17.1	41.4	2.5	-0.9
cash-flows.row.cash-at-end-of-period	411.4	119	195	209.1	281.6	89.7	640.9	758.3	138.3	145.9	170.8	313.2	82.8	154.4	38.2	55.3	13.9	11.4
cash-flows.row.cash-at-beginning-of-period	441.84	195	209.1	281.6	89.7	641	758.3	138.3	145.9	170.8	313.2	82.8	154.4	38.2	55.3	13.9	11.4	12.3
cash-flows.row.operating-cash-flow	39.1	27.7	253.4	33.9	158	-385.4	-524.6	-523.7	-284.9	98	87.7	48.2	18.2	-66.2	43.5	48.8	13.2	-3.5
cash-flows.row.capital-expenditure	-27.77	-29	-41.8	-30.2	-23.7	-124.4	-114	-84.3	-57.6	-148.1	-223.2	-124.4	-189.4	-129.2	-40.6	-28.5	-38	-16.7
cash-flows.row.free-cash-flow	11.32	-1.3	211.5	3.7	134.3	-509.8	-638.5	-608	-342.5	-50.1	-135.6	-76.1	-171.2	-195.4	2.9	20.3	-24.8	-20.3

Kasumiaruande rida

Shandong Chiway Industry Development Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga -0.169%. 002374.SZ brutokasum on teatatud 118.63. Ettevõtte tegevuskulud on 362.36, mille muutus võrreldes eelmise aastaga on 132.659%. Kulud amortisatsioonikulud on 58.39, mis on 0.012% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 362.36, mis näitab 132.659% 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 -2.698% kasvu võrreldes eelmise aastaga. Tegevustulu on -243.73, mis näitab -2.698% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.809%. Eelmise aasta puhaskasum oli -160.7.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	724.53	698.5	840.6	682.6	616	1172.6	1247.9	1857.8	1748.9	1357.5	701.9	660.6	617.4	585.6	398.3	305.9	295.1	277	222.4
income-statement-row.row.cost-of-revenue	582.34	579.8	663.8	721.5	559.1	997.2	1115.4	1589.2	1412.1	1065.8	556.7	518.5	484.1	469.6	309.1	230	232.4	221.7	186.1
income-statement-row.row.gross-profit	142.19	118.6	176.8	-38.9	56.9	175.3	132.5	268.6	336.9	291.7	145.2	142.1	133.3	116	89.2	76	62.8	55.3	36.3
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	0.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	98.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	47.26	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-1.18	-4.4	89	96.7	75.9	85.7	-0.9	-1.7	5	4.9	8.6	8.1	5.9	-24.7	2	1.4	0.6	0.9	0.1
income-statement-row.row.operating-expenses	262.94	362.4	155.7	149.3	140.1	139.6	164.9	134.8	139.4	147.1	86.2	74.4	61.7	55.7	43	25.2	21.5	17.4	15.2
income-statement-row.row.cost-and-expenses	845.28	942.2	819.6	870.8	699.2	1136.8	1280.3	1724	1551.5	1212.9	642.9	592.9	545.8	525.3	352.1	255.2	253.9	239.1	201.3
income-statement-row.row.interest-income	-107.75	-106.8	120.5	106	195.2	140.3	124.9	89.9	76.1	42.2	3.8	3.2	1.3	2.2	1.4	0	0	0	0
income-statement-row.row.interest-expense	113.45	111.8	115.3	116.3	139.2	126.9	120.4	71.9	60.1	36.9	20.1	17.9	16.1	11.4	3.5	6.9	8.3	4.9	3
income-statement-row.row.selling-and-marketing-expenses	47.26	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-88.22	66.3	-950.2	-0.8	-245.7	-122.3	-750.4	-29.2	-11.4	-3.2	-11.5	-15.6	-13.9	-37.5	-1.5	-6	-7.9	-4.9	-3.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1.18	-4.4	89	96.7	75.9	85.7	-0.9	-1.7	5	4.9	8.6	8.1	5.9	-24.7	2	1.4	0.6	0.9	0.1
income-statement-row.row.total-operating-expenses	-88.22	66.3	-950.2	-0.8	-245.7	-122.3	-750.4	-29.2	-11.4	-3.2	-11.5	-15.6	-13.9	-37.5	-1.5	-6	-7.9	-4.9	-3.8
income-statement-row.row.interest-expense	113.45	111.8	115.3	116.3	139.2	126.9	120.4	71.9	60.1	36.9	20.1	17.9	16.1	11.4	3.5	6.9	8.3	4.9	3
income-statement-row.row.depreciation-and-amortization	106.06	59.1	58.4	580.9	84.6	85.3	105.1	87	81.3	73.7	62.1	42.5	35.9	21.2	14.3	10.6	9.9	7.7	6.2
income-statement-row.row.ebitda-caps	-3.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-163.95	-243.7	143.5	-638.8	73.8	173.9	-781.9	106.3	181.8	136.8	39.5	46	52.2	48.8	43	43.3	32.8	32.2	17.2
income-statement-row.row.income-before-tax	-208.38	-177.4	-806.7	-639.6	-171.9	51.6	-782.8	104.6	186	141.4	47.5	52.1	57.7	22.8	44.6	44.7	33.3	33	17.2
income-statement-row.row.income-tax-expense	1.42	0.8	35.2	32.2	9.3	14.2	5.2	12.1	28.8	18	12.4	11.8	14	5.5	9.8	10	4.4	6.9	2.3
income-statement-row.row.net-income	-191.16	-160.7	-841.9	-671.8	-181.2	33.8	-789.8	90.1	155.6	121.3	31.4	37.8	41.2	13.3	30.2	28.6	26	22.8	13.6