Guangdong Advertising Group Co.,Ltd

Sümbol: 002400.SZ

SHZ

5.14

CNY

Turuhind täna

72.0556
P/E suhe
4.8928
PEG suhe
9.20B
MRK Cap
0.01%
DIV tootlus

Guangdong Advertising Group Co.,Ltd (002400-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Guangdong Advertising Group Co.,Ltd (002400.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 7931.249 M, mis on 0.152 % gowth. Kogu perioodi keskmine brutokasum on 1036.434 M, mis on 0.150 %. Keskmine brutokasumi suhtarv on 0.134 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.281 %, mis on võrdne -0.133 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Guangdong Advertising 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 0.143. Käibevara valdkonnas on 002400.SZ aruandlusvaluutas 7806.216. Märkimisväärne osa neist varadest, täpsemalt 2088.422, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 1.372%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 1224.029, kui neid on, aruandlusvaluutas. See näitab erinevust 29.440% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 234.751 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 1.537%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 4875.21 aruandlusvaluutas. Selle aspekti aastane muutus on 0.016%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 4834.623, varude hind on 305.88 ja firmaväärtus 341.73, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 53.37.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	3146.53	2088.4	880.4	1440	715.8	1410.4	709.4	1193.2	1747.6	807.9	485.3	807	754.3	824.5	909.5	202.6	179.7	142.5	83.8
balance-sheet.row.short-term-investments	367.13	311.7	1.8	1.8	8.6	10.9	0	-278.7	503	-31.1	0	-5.5	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	17857.76	4834.6	4683.8	3430.4	3805.5	3595	3801.9	3865.1	4788.8	4374.8	3232.6	1814.1	1517.1	1074.3	0	0	0	0	215.7
balance-sheet.row.inventory	315.38	305.9	4.2	4.3	0.9	0	1.6	1.9	2.1	1.2	1	1.6	1.6	0.5	0	0	0	0	0
balance-sheet.row.other-current-assets	2984.08	577.3	986.4	410.8	1019.3	94.8	731.5	863.1	565	70.5	27.2	11.2	19.1	0.7	0	-10.4	-5.5	-6.5	-8.2
balance-sheet.row.total-current-assets	25668.42	7806.2	6554.8	5285.4	5541.4	5100.2	5244.4	5923.3	7103.5	5254.3	3746	2633.9	2292.1	1900	1674.7	560.8	463.8	351.1	291.2
balance-sheet.row.property-plant-equipment-net	3892.73	987.5	948.7	694.1	686.8	681.5	701.2	700.5	648.6	33.3	29.5	34	36	31.3	26.5	28.3	31.7	36.3	41.9
balance-sheet.row.goodwill	1366.9	341.7	341.7	480.9	582.6	1680.1	1825.8	2049.9	2112.8	2081.8	858.6	300.7	229.7	77.1	0	0	0	0	0
balance-sheet.row.intangible-assets	223.91	53.4	74.5	96.8	33.7	87.9	69.8	78.5	49.4	30.6	27	28.9	30.7	1.3	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1590.82	395.1	416.2	577.8	616.4	1768	1895.6	2128.4	2162.2	2112.3	885.6	329.6	260.4	78.3	0	0	0	0	0
balance-sheet.row.long-term-investments	4018.43	1224	945.6	932.7	864.4	811.7	0	1170.6	0	332.5	0	50.6	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	742.96	187.2	167.3	160.2	140	106.9	103.5	95.4	18.4	17.4	26.7	7.5	7	2	0.8	0.3	0.2	0.2	0.2
balance-sheet.row.other-non-current-assets	894.52	29	269	270.8	285.7	292.2	1283.9	13	530.3	30	170	35	45.7	36	29.5	27.1	24.7	17.4	15.8
balance-sheet.row.total-non-current-assets	11139.45	2822.8	2746.8	2635.4	2593.4	3660.3	3984.2	4107.9	3359.4	2525.4	1111.8	456.7	349.2	147.7	56.9	55.6	56.6	53.8	57.9
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	36807.88	10629	9301.6	7920.9	8134.7	8760.4	9228.6	10031.2	10462.9	7779.8	4857.9	3090.5	2641.2	2047.6	1731.5	616.5	520.4	404.9	349.1
balance-sheet.row.account-payables	7747.25	3182.7	2928	2444.5	2464.1	1650.3	1851.1	1699.4	1708.2	1542.9	990.6	533.2	411.5	285.6	237.8	238.2	180.1	146.4	123.9
balance-sheet.row.short-term-debt	4575.13	1108.1	360.8	21.4	337.9	601.7	714.9	1100.6	152.7	918.2	267.3	78.9	19.3	0	0	10	10	8	8
balance-sheet.row.tax-payables	261.49	58.8	119	94.7	93.7	125.3	104	131.6	280	225	179.7	94.1	72	29.7	19.4	9.8	11.6	17.4	6.9
balance-sheet.row.long-term-debt-total	870.66	234.8	168.5	9.6	12.8	0	130.2	202.8	277.5	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	0	0	0	0.1	0.3	0.5	0.7	10.9	11.1	1.3	1.5	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	61.57	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	888.99	537.6	679.1	97.1	95.6	364.5	387.3	709.1	1598.6	1140.7	468.2	451.7	456.2	558.6	474.2	172.7	177.4	121.8	144.1
balance-sheet.row.total-non-current-liabilities	1032.02	258.8	211.8	51.3	135.8	193.4	488.2	855.7	1041	1065.1	577.4	133.4	116.5	32.3	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	870.66	234.8	168.5	9.6	12.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	16997.36	5651.1	4391.2	3148.2	3536.4	3146.4	3709.7	4709.9	4990.2	5107.3	2739.1	1399.3	1242	876.5	712	449.7	395.9	325.4	305.5
balance-sheet.row.preferred-stock	205.59	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	6973.35	1743.3	1743.3	1743.3	1743.3	1743.3	1743.3	1743.3	1341	904.7	595.4	385.5	192.7	148.3	82.4	61.8	61.8	16.4	16.4
balance-sheet.row.retained-earnings	5862.31	1493.9	1411	1230.3	1035.2	1985.5	1831.7	1648.3	1889.3	1379.6	929.1	592.7	372.2	231.1	152.8	91.9	53.8	44.2	12.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	2178.76	298.9	306.5	282.3	267.8	270.4	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	4196.94	1339.1	1339.1	1374.5	1374.5	1379.7	1633.4	1622.3	1961.2	152.2	403	517.6	690	721.2	779.4	9.6	5.6	14.6	10.9
balance-sheet.row.total-stockholders-equity	19416.95	4875.2	4799.9	4630.5	4420.9	5379	5208.5	5014	5191.5	2436.6	1927.5	1495.8	1254.9	1100.5	1014.6	163.2	121.2	75.2	39.7
balance-sheet.row.total-liabilities-and-stockholders-equity	36807.88	10629	9301.6	7920.9	8134.7	8760.4	9228.6	10031.2	10462.9	7779.8	4857.9	3090.5	2641.2	2047.6	1731.5	616.5	520.4	404.9	349.1
balance-sheet.row.minority-interest	393.56	102.6	110.6	142.2	177.4	235.1	310.4	307.3	281.3	235.9	191.3	195.4	144.3	70.6	4.9	3.6	3.3	4.2	3.9
balance-sheet.row.total-equity	19810.51	4977.8	4910.5	4772.7	4598.3	5614.1	5518.9	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	36807.88	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4383.76	1535.8	947.4	934.5	873	822.6	1000.8	891.9	503	301.3	147.9	45	41	34.3	29.1	26.4	24.5	17.3	15.7
balance-sheet.row.total-debt	5445.79	1342.9	529.3	31	337.9	601.7	845.1	1303.4	430.2	918.2	267.3	78.9	19.3	0	0	10	10	8	8
balance-sheet.row.net-debt	2666.39	-433.8	-349.3	-1407.2	-369.3	-797.8	135.8	110.3	-1317.4	110.3	-218.1	-728.1	-735	-824.5	-909.5	-192.6	-169.7	-134.5	-75.8

Rahavoogude aruanne

Guangdong Advertising Group Co.,Ltd finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 2.183 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 445.06 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 145709121.000. See on -1.268 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 115.23, 0, -205.16, 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 -69.6 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 557.19, 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	130.88	153.1	215.8	192.9	-901.2	182.4	252.6	-101.4	697.8	606.5	487.3	346.4	213.6	114.8	68.1	53.6	45.2	39.5	17.9
cash-flows.row.depreciation-and-amortization	21.37	115.2	77.1	60.4	47.5	42.5	38.2	21.1	11.5	10.2	10.1	10.5	8.3	4.9	4.1	4.2	4.4	4.4	0
cash-flows.row.deferred-income-tax	0	-37.2	-5.6	-20.1	-34.8	-3.5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-93.3	5.6	20.1	34.8	3.5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-307.9	137.2	-830.2	129.5	-134.9	-112.6	9	-76.6	-266.8	-448	-379.1	-255.1	-173.9	-162.1	-133.5	-20.9	20.9	0.5	0
cash-flows.row.account-receivables	-309.17	-309.2	-1318.3	328.4	-927.8	-92.3	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	1.27	1.3	0.2	-3.5	-0.6	0.3	0.3	0.2	-1.1	3.9	0.7	-0.1	-1	-0.5	0	0	0	0	0
cash-flows.row.account-payables	0	445.1	493.5	-175.5	828.4	-17	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	-5.6	-20	-34.8	-3.5	8.7	-76.8	-265.6	-451.9	-379.8	-255.1	-172.9	-161.6	0	0	0	0.5	0
cash-flows.row.other-non-cash-items	-782.62	206.2	235	212.6	1361.2	432.5	250.1	509.6	154.5	96.8	13.9	19.3	-0.9	-10.4	-1.8	-3.7	-6	-4.7	-17.9
cash-flows.row.net-cash-provided-by-operating-activities	-938.27	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	-17.17	-10.5	-95.4	-11	-17.4	-46.7	-53	-221.4	-593.8	-50.8	-25.5	-12.3	-15.1	-15.8	-6.6	-2.3	-2.4	-2	-3.9
cash-flows.row.acquisitions-net	5.94	6.2	0	0.6	2	-152.5	-138.5	-351.3	-3	-716.5	-189	-41.5	-86.6	-5.1	0	0	4.7	0	5.5
cash-flows.row.purchases-of-investments	-331	-331	-1217.5	-167	-2961.5	-1367.9	-1446.5	-379.4	-1106.5	-382.3	-255.8	-30.4	-2.6	-2.8	0	0	-10.6	0	-5.6
cash-flows.row.sales-maturities-of-investments	559.95	481	769.8	691.3	2490.8	2029.3	1444.4	36	39.4	59.9	10.5	6.5	5.4	19.1	2	2	3.5	0	2.5
cash-flows.row.other-investing-activites	112.78	0	0.1	0.3	1.2	18.9	0.1	0.3	1.2	0.6	1.1	0.5	0.2	0.1	0.1	1.9	-2.4	4.8	-3.9
cash-flows.row.net-cash-used-for-investing-activites	217.72	145.7	-543	514.2	-484.9	481.2	-193.4	-915.7	-1662.7	-1089.1	-458.6	-77.3	-98.7	-4.5	-4.5	1.6	-7.3	2.7	-5.3
cash-flows.row.debt-repayment	-1494.81	-205.2	-406	-656.6	-1444.4	-2094.6	-2123.6	-1599	-2724.9	-434.8	-22	-21.3	0	0	-10	-10	-51	-8	-8
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	2207.9	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	479.9	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-103.88	-69.6	-31.9	-34.8	-58.3	-52.6	-74.6	-129.8	-143.8	-96.1	-59.5	-46.7	-29.7	-13.2	-0.2	-11.7	-1.3	-3.7	-3.4
cash-flows.row.other-financing-activites	1801.15	557.2	719.5	322.9	933.6	1804.6	1352.3	1765.6	2214.6	1639	69.6	64.9	9.7	-14.4	784.6	9.8	32.3	28	8
cash-flows.row.net-cash-used-provided-by-financing-activities	773.85	282.4	281.7	-368.5	-569.1	-342.6	-845.9	36.8	2033.7	1108.1	-11.9	-3.1	-20	-27.6	774.4	-11.8	-19.9	16.3	-3.4
cash-flows.row.effect-of-forex-changes-on-cash	-11.87	-5.8	-1.9	-0.7	-0.1	0.1	1.4	0.2	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	36.96	898.1	-565.5	740.4	-681.4	683.4	-488	-526	968	284.5	-338.3	40.7	-71.7	-85	706.8	22.9	37.2	58.8	-8.7
cash-flows.row.cash-at-end-of-period	2769.52	1776.7	870.6	1436.1	695.7	1377.1	693.7	1181.7	1707.7	739.7	455.2	793.5	752.8	824.5	909.5	202.6	179.7	142.5	83.8
cash-flows.row.cash-at-beginning-of-period	2732.56	878.6	1436.1	695.7	1377.1	693.7	1181.7	1707.7	739.7	455.2	793.5	752.8	824.5	909.5	202.6	179.7	142.5	83.8	92.5
cash-flows.row.operating-cash-flow	-938.27	481.2	-302.3	595.4	372.7	544.8	549.9	352.7	597	265.4	132.3	121.1	47	-52.9	-63	33.2	64.5	39.8	0
cash-flows.row.capital-expenditure	-17.17	-10.5	-95.4	-11	-17.4	-46.7	-53	-221.4	-593.8	-50.8	-25.5	-12.3	-15.1	-15.8	-6.6	-2.3	-2.4	-2	-3.9
cash-flows.row.free-cash-flow	-955.43	470.7	-397.7	584.3	355.3	498.2	496.9	131.4	3.2	214.7	106.8	108.8	31.9	-68.7	-69.6	30.8	62	37.7	-3.9

Kasumiaruande rida

Guangdong Advertising Group Co.,Ltd tulud muutusid võrreldes eelmise perioodiga 0.139%. 002400.SZ brutokasum on teatatud 1334.85. Ettevõtte tegevuskulud on 1215.07, mille muutus võrreldes eelmise aastaga on 18.984%. Kulud amortisatsioonikulud on 115.23, mis on 0.495% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1215.07, mis näitab 18.984% 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 -0.769% kasvu võrreldes eelmise aastaga. Tegevustulu on 119.78, mis näitab -0.769% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.281%. Eelmise aasta puhaskasum oli 153.09.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	17008.45	16631.5	14599.6	13003	13291.3	11535.7	12114.8	11295.2	10915	9628.6	6337.6	5590.9	4626.6	3716.9	3078.6	2050.2	1814.7	1520.1	1012.1
income-statement-row.row.cost-of-revenue	15603.5	15296.6	13127.2	11687.5	11913.2	9793.8	10378.1	9915.8	8937.2	7898.5	5069.4	4526.5	3895.1	3267	2766.5	1807.5	1590	1353.9	882.9
income-statement-row.row.gross-profit	1404.96	1334.8	1472.4	1315.5	1378	1741.9	1736.7	1379.4	1977.9	1730.1	1268.2	1064.4	731.6	449.9	312.2	242.7	224.7	166.1	129.2
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	329.97	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	68.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	624.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-1.87	-0.7	101.9	83.1	83.5	198.9	198	80	29.6	32.2	3.7	24.9	1.7	0	0.2	1.9	-0.5	1.3	-0.3
income-statement-row.row.operating-expenses	1236.81	1215.1	1021.2	979.8	917.2	1060.7	1159.3	1034.5	986	865.5	637	604.2	474.8	329.3	230	177.9	167.4	116.9	108.2
income-statement-row.row.cost-and-expenses	16840.31	16511.7	14148.4	12667.2	12830.4	10854.5	11537.4	10950.3	9923.2	8764	5706.4	5130.7	4369.9	3596.3	2996.4	1985.4	1757.4	1470.8	991
income-statement-row.row.interest-income	20.27	20.4	21.5	9.5	15.8	7	12.4	13.2	9.3	7	15.3	16.9	18.1	19.5	6.9	1.4	1.9	0	0
income-statement-row.row.interest-expense	29.12	31.1	8.5	7.4	17.7	34.7	61.9	63.9	68.5	38.6	3.3	4.9	0.8	0	0.2	0.5	1.3	-1	-0.4
income-statement-row.row.selling-and-marketing-expenses	624.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-11.01	41.9	-233.1	-242.9	-1339.3	-453.8	-342.2	-447.3	-105.7	-48	-0.1	-0.8	20.8	30.8	9.2	5.9	7.8	5.4	3.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1.87	-0.7	101.9	83.1	83.5	198.9	198	80	29.6	32.2	3.7	24.9	1.7	0	0.2	1.9	-0.5	1.3	-0.3
income-statement-row.row.total-operating-expenses	-11.01	41.9	-233.1	-242.9	-1339.3	-453.8	-342.2	-447.3	-105.7	-48	-0.1	-0.8	20.8	30.8	9.2	5.9	7.8	5.4	3.2
income-statement-row.row.interest-expense	29.12	31.1	8.5	7.4	17.7	34.7	61.9	63.9	68.5	38.6	3.3	4.9	0.8	0	0.2	0.5	1.3	-1	-0.4
income-statement-row.row.depreciation-and-amortization	82.89	115.2	77.1	60.4	47.5	42.5	38.2	21.1	11.5	10.2	10.1	10.5	8.3	4.9	4.1	4.2	4.4	4.4	-2.9
income-statement-row.row.ebitda-caps	200.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	104.55	119.8	518.9	475.7	461.7	734.1	675.4	-182.3	857	784.8	629.5	434.8	276	151.4	91.4	69	65.8	53.5	25.4
income-statement-row.row.income-before-tax	128.62	161.7	285.8	232.8	-877.5	280.3	333.2	-102.4	886.1	816.6	631.1	459.5	277.6	151.4	91.4	70.7	65.1	54.6	24.3
income-statement-row.row.income-tax-expense	30.56	37.8	70	39.8	23.7	97.9	80.6	-1	188.3	210.1	143.8	113.1	64.1	36.6	23.2	17	19.9	15.1	6.5
income-statement-row.row.net-income	130.88	153.1	212.9	183.9	-901.2	149.5	252.6	-184.1	611.2	547.6	425.2	287.6	180.9	99	67.8	53.3	46.1	39.2	17.9