Jiangsu Shentong Valve Co., Ltd.

Sümbol: 002438.SZ

SHZ

11.85

CNY

Turuhind täna

24.0381
P/E suhe
1.3221
PEG suhe
6.01B
MRK Cap
0.00%
DIV tootlus

Jiangsu Shentong Valve Co., Ltd. (002438-SZ) Finantsaruanded

Q: Mis on Jiangsu Shentong Valve Co., Ltd. (002438.SZ) koguvara?

Jiangsu Shentong Valve Co., Ltd. (002438.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Jiangsu Shentong Valve Co., Ltd. (002438.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 791.779 M, mis on 0.165 % gowth. Kogu perioodi keskmine brutokasum on 270.215 M, mis on 0.149 %. Keskmine brutokasumi suhtarv on 0.367 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.182 %, mis on võrdne 0.239 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Jiangsu Shentong Valve 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 0.008. Käibevara valdkonnas on 002438.SZ aruandlusvaluutas 3175.925. Märkimisväärne osa neist varadest, täpsemalt 872.173, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.277%. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 154.257 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on -0.176%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 3277.675 aruandlusvaluutas. Selle aspekti aastane muutus on 0.110%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 1387.845, varude hind on 846.91 ja firmaväärtus 232.59, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 108.06. Kontovõlad ja lühiajalised võlad on vastavalt 938.42 ja 922.25. Koguvõlg on 1076.51, netovõlg on 361.07. Muud lühiajalised kohustused moodustavad 44.49, mis lisandub kohustuste kogusummale 2568.21. 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	3051.2	872.2	1206.8	770.8	407.5	505.1	234	215.5	108.5	118	170.2	314.1	328.3	424.8	504	72.7	46.2	27.3	10.2	3.7
balance-sheet.row.short-term-investments	803.15	156.7	291.5	162.8	113.6	265	-7.9	-6.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	5521.21	1387.8	1205	1075	1034.4	836.8	691.6	671.9	690.7	619	413.3	421	355.4	305.2	200.8	159.2	104.2	106.5	94.8	65.4
balance-sheet.row.inventory	3421.73	846.9	850.2	819.7	772.9	750.6	776.1	561	369.5	314	214	221.5	216.8	159.5	91.4	52.1	79.9	41.6	36.5	39.6
balance-sheet.row.other-current-assets	400.46	69	28.4	4.4	203.8	172	424.6	354	28.3	64.2	107.8	9.3	3.5	0.3	-2.4	-1.7	-0.8	-2.3	-2.7	-1.4
balance-sheet.row.total-current-assets	12394.6	3175.9	3290.5	2669.9	2418.6	2264.5	2126.2	1802.5	1197	1115.2	905.3	965.9	904.1	889.8	793.7	282.3	229.5	173.1	138.7	107.3
balance-sheet.row.property-plant-equipment-net	8116.35	2035.3	1936.7	1206	679.1	672.7	680.2	622.8	494.1	457.4	275.6	200.2	181.2	175.6	89.9	72.6	55.7	54.4	44.1	15.2
balance-sheet.row.goodwill	930.38	232.6	232.6	232.6	232.6	232.6	232.6	232.6	16.7	16.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	425.39	108.1	109.3	129.8	129.6	121.6	127.8	134.4	136.1	138.5	61.2	63.3	63.5	19.7	19.6	18.5	18.9	14.7	5.7	5.6
balance-sheet.row.goodwill-and-intangible-assets	1355.77	340.7	341.8	362.4	362.2	354.2	360.4	367	152.8	155.3	61.2	63.3	63.5	19.7	19.6	18.5	18.9	14.7	5.7	5.6
balance-sheet.row.long-term-investments	-293.68	-47.7	-250	-113.5	-53	-236.4	94.2	86.2	0	2.5	1.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	151.92	37.7	38.3	31.7	28	26	22.8	26	21.3	20.3	14.7	13.6	11.5	8.9	6.8	3.2	1.8	0.8	0.6	0.9
balance-sheet.row.other-non-current-assets	1175.56	304	442.9	229.5	155.4	277.6	12.7	1.4	82.5	3.1	5.3	1.9	2	1.9	0	0	0	0	0	0.4
balance-sheet.row.total-non-current-assets	10505.91	2670	2509.7	1716.1	1171.7	1094	1170.2	1103.5	750.7	638.6	358.4	278.9	258.1	206.1	116.3	94.3	76.4	69.9	50.5	22.1
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	22900.51	5845.9	5800.1	4386	3590.3	3358.5	3296.4	2905.9	1947.7	1753.8	1263.7	1244.8	1162.2	1096	910.1	376.6	305.9	243	189.2	129.4
balance-sheet.row.account-payables	3366.03	938.4	1034.4	811.8	602.7	458.2	527.8	403.8	287	251.7	201.6	222.9	187.8	179.4	86.6	72	63.1	41.7	28.2	26
balance-sheet.row.short-term-debt	3807.07	922.3	793.2	653.3	324.5	347.8	357	217.6	219	73.8	0	0	4	0	0	38.1	20	12	0	11.8
balance-sheet.row.tax-payables	117.39	27.9	21.7	25.5	22.4	10.6	5.7	23.7	10.2	19.3	10.1	10.9	14.2	10.1	9.5	8.3	2.2	3.6	2.7	3.3
balance-sheet.row.long-term-debt-total	952.78	154.3	514	110	22.5	26.7	38.7	48.7	50	66	0	0	0	4	4	6	20	24	24.4	0
Deferred Revenue Non Current	291.24	72.3	78.1	61.5	49.6	49	54.2	61.4	64.9	66.2	62.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	42.52	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	217.51	44.5	135.7	39	32.8	308.6	499.8	87	57.4	33.4	61.8	68	57	85	41.4	49.2	35.4	30.5	47.7	20.4
balance-sheet.row.total-non-current-liabilities	1754.22	356.3	715.2	183.3	81.2	83.5	102.8	119.8	124.7	142.9	62.6	59.5	50.2	47.4	38.3	32.2	40	43.1	36.2	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	0
balance-sheet.row.capital-lease-obligations	0.09	0	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10082.71	2568.2	2846.7	1996.4	1428.3	1388.2	1493.1	1185.3	768.1	621.9	326	350.4	323.4	311.8	166.3	205.6	168.2	138.9	112.1	76.5
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	2030.15	507.5	507.5	485.8	485.8	485.8	485.8	485.9	219.6	216.1	208	208	208	104	104	78	78	78	9.7	9.7
balance-sheet.row.retained-earnings	5544.15	1417.9	1174.3	990.4	786.5	608.6	459.8	373.3	326.7	289.6	285.2	247.1	198.3	149.5	114.1	82.2	53.1	22.8	56.7	36.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	2931.53	196.3	115.7	99.6	75.8	62	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2311.89	1155.9	1155.9	813.9	813.9	813.9	857.7	861.5	633.3	626.2	444.6	439.2	432.5	530.7	525.7	10.8	6.7	3.3	10.6	6.8
balance-sheet.row.total-stockholders-equity	12817.72	3277.7	2953.4	2389.6	2162	1970.3	1803.3	1720.7	1179.6	1131.9	937.7	894.3	838.8	784.2	743.8	171	137.8	104.1	77	52.9
balance-sheet.row.total-liabilities-and-stockholders-equity	22900.51	5845.9	5800.1	4386	3590.3	3358.5	3296.4	2905.9	1947.7	1753.8	1263.7	1244.8	1162.2	1096	910.1	376.6	305.9	243	189.2	129.4
balance-sheet.row.minority-interest	0.08	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0
balance-sheet.row.total-equity	12817.8	3277.7	2953.4	2389.6	2162	1970.3	1803.3	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	22900.51	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	509.47	109	41.5	49.3	60.6	28.6	86.2	80	78.8	2.5	1.6	0	0	0	0	0	0	0	0	0.4
balance-sheet.row.total-debt	4759.85	1076.5	1307.2	763.3	347	374.5	395.7	266.3	269	139.8	0	0	4	4	4	44.1	40	36	24.4	11.8
balance-sheet.row.net-debt	2511.8	361.1	391.9	155.4	53.2	134.3	161.7	50.7	160.5	21.8	-170.2	-314.1	-324.3	-420.8	-500	-28.6	-6.2	8.7	14.2	8

Rahavoogude aruanne

Jiangsu Shentong Valve Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.883 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 108 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -859270439.220. See on 1.224 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 121.19, 18.7, -736.07, 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 -54.45 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 1748.96, 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	2005
cash-flows.row.net-income	276.59	227.6	253.4	216	172	103.3	62.4	51.6	16.6	53.8	65.9	65	50.9	44.1	41	33.6	31.3	25.2	27.4
cash-flows.row.depreciation-and-amortization	30.67	121.2	84	88.6	80.2	84.7	55.4	39	17.5	17.6	16.9	16.5	10.2	7.3	5	4.9	2.9	1.9	1.5
cash-flows.row.deferred-income-tax	0	-3.6	-4.6	-2.7	-4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	3.6	4.6	2.7	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-134.07	-165.8	-151.6	-156	-174.6	-64.9	6.9	-105.9	-81.6	-30.8	-59.2	-131.5	-32.8	-90.9	-13.7	-18	-7.7	-11.1	-27.5
cash-flows.row.account-receivables	-139.62	-217.3	-37.4	-243.2	-148.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	8.13	-52.9	-85	3.1	-4.1	-236.2	-210.5	-54.6	-34.5	6.6	-6.8	-57.7	-68.2	-39.6	27.8	-37.1	-6.5	3	-4
cash-flows.row.account-payables	0	108	-24.5	86.8	-17.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-2.58	-3.6	-4.6	-2.7	-4	171.4	217.4	-51.4	-47.1	-37.4	-52.4	-73.8	35.3	-51.4	-41.5	19	-1.2	-14.2	-23.5
cash-flows.row.other-non-cash-items	-5	63.9	12.8	1.8	36.4	21	27.6	26.5	8.8	3.7	6.3	8	5.6	5.4	3.7	3.5	3.4	-1.5	6.3
cash-flows.row.net-cash-provided-by-operating-activities	186.47	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	-195.58	-722	-491	-141.7	-58.3	-113.8	-81	-64.6	-100.9	-93.1	-44.9	-46.8	-117.7	-30.3	-20.9	-10	-29	-30.8	-6.9
cash-flows.row.acquisitions-net	2.04	4.2	-63.5	-48.9	-48.9	-65.2	-97.8	7.2	-48.7	0.6	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-863.37	-2452.1	-920.3	-1037.3	-1295	-1165.9	-1615.5	-280	-468.9	-443	0	-3.5	0	0	0	0	0	0	-0.4
cash-flows.row.sales-maturities-of-investments	984.53	2291.9	1069.7	1135.3	1369.2	1119.7	1304.7	164.6	506.8	351.1	3.5	0	0	0	0	0	0	0.8	0
cash-flows.row.other-investing-activites	-120.15	18.7	18.7	44.1	1.1	0.4	6.1	2.5	10.3	7.3	14.2	9.2	12	9.4	7.7	2.3	7.9	11.8	0
cash-flows.row.net-cash-used-for-investing-activites	-72.41	-859.3	-386.4	-48.5	-32	-224.9	-483.4	-170.1	-101.4	-177.1	-27.1	-41.1	-105.8	-20.9	-13.2	-7.7	-21.1	-18.1	-7.2
cash-flows.row.debt-repayment	-722.99	-736.1	-334.5	-394.5	-409	-402.6	-254	-48.8	0	-10	-37.2	-20	-70	-45.1	-31	-41	-9.3	-13.8	-11.8
cash-flows.row.common-stock-issued	0	0	0	1.7	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-0.02	0	0	-1.7	-0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-59.24	-54.4	-39.2	-41.9	-32.3	-29.4	-24.1	-22.4	-11.8	-10.9	-11.5	-10.8	-11	-9	-10.6	-4	-6.8	-2.9	-1.4
cash-flows.row.other-financing-activites	504.13	1749	750	365.3	386.9	531.4	700	217.2	96	10	33.2	20	70	544.5	35	45	24.9	22	14
cash-flows.row.net-cash-used-provided-by-financing-activities	-270.42	958.4	376.4	-71	-54.4	99.4	421.8	145.9	84.2	-10.9	-15.5	-10.8	-11	490.5	-6.6	0	8.8	5.3	0.8
cash-flows.row.effect-of-forex-changes-on-cash	0.31	0	0	0.1	0	-0.4	0.4	0.2	0	0	0	0	-0.1	-0.1	-0.1	0	0	0	0
cash-flows.row.net-change-in-cash	-159.18	346	188.5	30.9	27.7	18.3	91.1	-12.9	-55.9	-143.8	-12.7	-94	-82.9	435.3	16.1	16.4	17.6	1.7	1.2
cash-flows.row.cash-at-end-of-period	2021.38	791.2	445.1	256.6	225.7	198	179.7	88.6	101.5	157.4	301.2	313.9	407.9	490.8	55.5	39.4	23	5.4	3.7
cash-flows.row.cash-at-beginning-of-period	2180.57	445.1	256.6	225.7	198	179.7	88.6	101.5	157.4	301.2	313.9	407.9	490.8	55.5	39.4	23	5.4	3.7	2.5
cash-flows.row.operating-cash-flow	186.47	246.8	198.6	150.4	114.1	144.2	152.3	11.1	-38.7	44.3	29.9	-42	33.9	-34.2	36	24	29.9	14.5	7.6
cash-flows.row.capital-expenditure	-195.58	-722	-491	-141.7	-58.3	-113.8	-81	-64.6	-100.9	-93.1	-44.9	-46.8	-117.7	-30.3	-20.9	-10	-29	-30.8	-6.9
cash-flows.row.free-cash-flow	-9.11	-475.2	-292.4	8.7	55.8	30.4	71.3	-53.5	-139.6	-48.8	-15	-88.8	-83.9	-64.4	15.1	14.1	0.9	-16.3	0.8

Kasumiaruande rida

Jiangsu Shentong Valve Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.091%. 002438.SZ brutokasum on teatatud 675.94. Ettevõtte tegevuskulud on 324.72, mille muutus võrreldes eelmise aastaga on 12.491%. Kulud amortisatsioonikulud on 121.19, mis on -0.060% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 324.72, mis näitab 12.491% 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 0.154% kasvu võrreldes eelmise aastaga. Tegevustulu on 296.74, mis näitab 0.154% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.182%. Eelmise aasta puhaskasum oli 268.87.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	2204.06	2133	1955.1	1909.7	1585.6	1348.2	1087.5	755.7	600.5	427.5	465.6	511.1	445.8	377.7	301.7	286.4	288.1	215	175.5	174.2
income-statement-row.row.cost-of-revenue	1509.01	1457.1	1371.4	1313.4	1076	863.5	738.1	479.3	355.7	284.2	294.5	315	264.8	229.7	174.3	172	181.6	130.9	104.2	104
income-statement-row.row.gross-profit	695.05	675.9	583.7	596.4	509.5	484.7	349.4	276.3	244.8	143.3	171.1	196.1	181	148	127.4	114.4	106.5	84.1	71.3	70.1
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	93.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	61.17	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	121.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-5.35	-2	46.3	47.5	37.6	27.6	21.2	8.7	11.9	3.3	4.2	4	2.5	3.8	4.1	2.8	0.9	2.6	0.3	0.1
income-statement-row.row.operating-expenses	341.68	324.7	288.7	274.5	242.3	260.5	238.1	189.5	169	119.6	115.6	121.1	108.1	93.4	77.1	64.7	66.8	50.2	47.8	36.9
income-statement-row.row.cost-and-expenses	1850.69	1781.8	1660.1	1587.8	1318.4	1124	976.2	668.8	524.7	403.8	410.1	436.1	372.9	323.1	251.5	236.7	248.4	181.1	152	140.9
income-statement-row.row.interest-income	12.73	10.1	7.8	2.2	0.9	1.7	4.4	1.3	0.7	2.8	6.1	4.1	9.4	8.3	4.8	0.2	0	0	0	0
income-statement-row.row.interest-expense	23.39	30.1	24.3	11	17.5	20.1	18.1	11.3	11.6	1.6	0.5	1.1	0.4	0.6	1.2	1.8	3.4	2.2	1	1.1
income-statement-row.row.selling-and-marketing-expenses	121.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-5.26	-2	-1.2	-3.1	2.4	-0.8	6.9	-13.2	-14	-4.4	6.7	1.8	3.5	5.7	3	-1.2	-3.7	-1.1	2	-6.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.35	-2	46.3	47.5	37.6	27.6	21.2	8.7	11.9	3.3	4.2	4	2.5	3.8	4.1	2.8	0.9	2.6	0.3	0.1
income-statement-row.row.total-operating-expenses	-5.26	-2	-1.2	-3.1	2.4	-0.8	6.9	-13.2	-14	-4.4	6.7	1.8	3.5	5.7	3	-1.2	-3.7	-1.1	2	-6.2
income-statement-row.row.interest-expense	23.39	30.1	24.3	11	17.5	20.1	18.1	11.3	11.6	1.6	0.5	1.1	0.4	0.6	1.2	1.8	3.4	2.2	1	1.1
income-statement-row.row.depreciation-and-amortization	95.85	171.2	182.1	119.5	127.1	136.7	84.7	55.4	39	17.5	17.6	16.9	16.5	10.2	7.3	5	4.9	2.9	1.9	1.5
income-statement-row.row.ebitda-caps	415.33	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	306.8	296.7	257.1	300.4	247	191.4	97	65	50.2	16.1	57.9	73	73.9	56.6	49.2	45.7	35.1	30.3	25.2	27
income-statement-row.row.income-before-tax	301.54	294.7	255.9	297.2	249.4	190.6	118.2	73.7	61.8	19.3	62.2	76.9	76.3	60.3	53.2	48.5	36	32.8	25.5	27.1
income-statement-row.row.income-tax-expense	24.95	25.8	28.4	43.8	33.4	18.6	14.9	11.3	10.2	2.8	8.4	11	11.3	9.4	9.1	7.5	2.4	1.5	0.3	-0.3
income-statement-row.row.net-income	276.59	268.9	227.6	253.4	216	172	103.3	62.4	51.6	16.6	53.8	65.9	65	50.9	44.1	41	33.6	31.3	25.1	27.1