Jiangxi Haiyuan Composites Technology Co.,Ltd.

Sümbol: 002529.SZ

SHZ

CNY

Turuhind täna

-11.8429
P/E suhe
0.0046
PEG suhe
1.56B
MRK Cap
0.00%
DIV tootlus

Jiangxi Haiyuan Composites Technology Co.,Ltd. (002529-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Jiangxi Haiyuan Composites Technology Co.,Ltd. (002529.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 252.207 M, mis on 0.113 % gowth. Kogu perioodi keskmine brutokasum on 65.793 M, mis on 0.384 %. Keskmine brutokasumi suhtarv on 0.267 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.031 %, mis on võrdne -3.324 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Jiangxi Haiyuan Composites 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 -0.140. Käibevara valdkonnas on 002529.SZ aruandlusvaluutas 370.273. Märkimisväärne osa neist varadest, täpsemalt 42.253, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.363%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 49.539, kui neid on, aruandlusvaluutas. See näitab erinevust 2478.675% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 59.928 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.192%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 449.684 aruandlusvaluutas. Selle aspekti aastane muutus on -0.244%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 190.737, varude hind on 131.82 ja firmaväärtus 0, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 21.77. Kontovõlad ja lühiajalised võlad on vastavalt 223.81 ja 165.7. Koguvõlg on 225.63, netovõlg on 183.38. Muud lühiajalised kohustused moodustavad 92.93, mis lisandub kohustuste kogusummale 646.64. 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	180.61	42.3	66.3	25.3	99.7	52.6	140	227.7	437.3	53	40.4	115.9	250.6	442.7	776.2	91.8	22.7	44.2	74.4	2.5
balance-sheet.row.short-term-investments	-202.92	-47.9	0	-18.7	-19.1	-27.2	-28.2	-15.5	-6.9	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	732.36	190.7	269.7	228.2	285.1	350.2	283.5	279.6	216.4	157.1	159.9	140.3	145.1	171.3	138.2	123.7	93	92.4	68.6	39.9
balance-sheet.row.inventory	645.64	131.8	202.7	198.4	227.8	266	369.7	352.4	375	343.6	314.4	276.2	259.9	250.7	183.8	100.3	103.7	51.5	23.3	3.7
balance-sheet.row.other-current-assets	26.56	5.5	13.5	5.1	14	17.3	25.9	15	5.7	8.8	19.8	37.2	-3.3	-3.9	-3.9	-3.3	-3.2	-1.4	-2	-6.1
balance-sheet.row.total-current-assets	1585.18	370.3	552.3	457	626.7	686	819.1	874.6	1034.4	562.5	534.6	569.5	652.3	860.8	1094.3	312.5	216.2	186.7	164.3	40
balance-sheet.row.property-plant-equipment-net	2415.48	592.1	534.6	482.6	504.6	620.3	745.6	641.8	521.7	472	463	432.2	316.8	260.6	250.4	220	206.4	123.9	29.9	23.1
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	127.23	21.8	42.7	51.3	55.5	80.9	99.9	64	67.2	71.3	57.9	57.6	58.5	38.1	34	31.4	31.5	30.7	3.4	3.5
balance-sheet.row.goodwill-and-intangible-assets	127.23	21.8	42.7	51.3	55.5	80.9	99.9	64	67.2	71.3	57.9	57.6	58.5	38.1	34	31.4	31.5	30.7	3.4	3.5
balance-sheet.row.long-term-investments	209.34	49.5	1.9	31	42.6	50.8	143	122.4	112.2	10.3	5.3	6.8	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	70.92	12.8	19.5	7.7	1.5	20.6	65.1	32.9	26	11.8	5.9	4.2	3.2	2.3	2.1	1.6	0.9	0.5	0.2	0
balance-sheet.row.other-non-current-assets	246.14	49.9	123.2	27.9	3.4	8	48.8	163.2	136.6	92.8	68.3	60	52.9	0	0	0	0	0	0	0
balance-sheet.row.total-non-current-assets	3069.12	726	721.9	600.6	607.6	780.5	1102.4	1024.2	863.6	658.2	600.4	560.8	431.4	301	286.5	253	238.8	155.1	33.5	26.6
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	4654.3	1096.3	1274.2	1057.6	1234.3	1466.5	1921.5	1898.9	1898	1220.7	1134.9	1130.3	1083.7	1161.8	1380.8	565.5	455	341.8	197.8	66.6
balance-sheet.row.account-payables	922.9	223.8	186.4	100.7	154.9	135.8	75	72.3	55.4	65.6	38.2	77.4	40	87.8	114.6	71.5	54.1	29.7	15.9	21.2
balance-sheet.row.short-term-debt	430.06	165.7	72	58.1	101.2	366.2	303.7	135	135	99	38.8	0	0	0	201	80	80.6	20	33.5	2.2
balance-sheet.row.tax-payables	29.47	10.4	7.3	1.1	3.6	1.2	0.7	4.6	2.3	6.1	4.7	4.6	-1.3	5.2	10.7	9.1	6.3	6	3.5	0.2
balance-sheet.row.long-term-debt-total	451.19	59.9	117.3	10.2	0	5.6	50	75	100	0	0	0	0	0	0	60	40	60	0	0
Deferred Revenue Non Current	20.89	5.2	5.7	6.7	9.4	10.6	8.5	2.4	11.9	2.9	3.3	3.7	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	38.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	403.61	92.9	187.7	50	33.2	93.5	74.5	35.3	26.1	18.9	28.9	31.6	26.5	34.8	18.7	19.9	5.5	9.2	7.6	16.2
balance-sheet.row.total-non-current-liabilities	514.1	75.8	133.5	17.9	9.4	16.2	74.5	77.4	111.9	2.9	23.4	23.8	24.2	24.3	4.2	64.2	44.2	60	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	0
balance-sheet.row.capital-lease-obligations	199.43	50.4	37.3	10.2	5.6	5.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2686.35	646.6	679.4	309.1	377.4	643.4	528.4	331.2	337.6	221.7	139.5	132.8	90.7	146.9	360.9	247.8	197.4	143.4	116.5	45.3
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	1040	260	260	260	260	260	260	260	260	200	160	160	160	160	160	120	120	120	20.6	17.4
balance-sheet.row.retained-earnings	-3904.05	-1018.2	-873.2	-719.5	-610	-642.9	-71.9	103.2	96.2	134.3	131.5	133.3	130.4	153.9	163.4	151	96.8	43.6	53.9	3.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	2475.29	0	59.1	59.2	58.2	57.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2356.71	1207.9	1148.8	1148.8	1148.8	1148.8	1205.1	1204.5	1204.2	664.6	703.9	704.2	702.5	701	696.5	46.7	40.7	34.8	6.8	0.4
balance-sheet.row.total-stockholders-equity	1967.95	449.7	594.7	748.5	856.9	823.1	1393.2	1567.6	1560.4	998.9	995.4	997.5	992.9	1014.9	1019.9	317.7	257.5	198.4	81.3	21.3
balance-sheet.row.total-liabilities-and-stockholders-equity	4654.3	1096.3	1274.2	1057.6	1234.3	1466.5	1921.5	1898.9	1898	1220.7	1134.9	1130.3	1083.7	1161.8	1380.8	565.5	455	341.8	197.8	66.6
balance-sheet.row.minority-interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	1967.95	449.7	594.7	748.5	856.9	823.1	1393.2	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	4654.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	6.43	1.6	1.9	12.4	23.5	23.5	114.9	106.9	105.3	10.3	5.3	6.8	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	881.25	225.6	189.3	68.3	101.2	366.2	353.7	210	235	99	38.8	0	0	0	201	140	120.6	80	33.5	2.2
balance-sheet.row.net-debt	700.64	183.4	123	43	1.5	313.6	213.7	-17.7	-202.3	46	-1.6	-115.9	-250.6	-442.7	-575.2	48.2	97.8	35.8	-40.9	-0.3

Rahavoogude aruanne

Jiangxi Haiyuan Composites Technology Co.,Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -9.765 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 217.09 aruandlusvaluutas. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -74854582.130. See on -193.226 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 47.72, 1.82, -80, 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 -4.92 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 88.15, 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	-66.7	-149.6	-109.5	32.9	-535.5	-175.1	7	-38.2	2.8	3.2	8.8	7.1	45	62	60.1	59.1	81.7	60.6	4.2
cash-flows.row.depreciation-and-amortization	-7.66	47.7	44.6	55.8	65	55.4	44.1	42.7	37.9	34.4	27.8	22.1	20.1	17.5	11.8	4.8	3.1	2	1.2
cash-flows.row.deferred-income-tax	0	-3	-6.2	19.1	53.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	3	6.2	-19.1	-53.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	105.8	-16.2	149.1	-29.6	-123.6	-102.8	-154.6	-70.8	-96	-54.6	-94.2	-78.2	-78.9	15.4	-45.3	-44.1	-29.6	7.4
cash-flows.row.account-receivables	0	-83.1	88.3	91	221.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	-25.2	55.7	62	0.9	-88	2.4	-32.9	-30.5	-39	-65	-10.1	-66.9	-83.5	3.4	-52.2	-28.2	-19.6	-0.3
cash-flows.row.account-payables	0	217.1	-154	-23	-305.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-3	-6.2	19.1	53.5	-35.7	-105.2	-121.7	-40.3	-57	10.4	-84.1	-11.3	4.6	12	6.9	-15.9	-10	7.7
cash-flows.row.other-non-cash-items	18.95	101.1	75.2	-83.4	380.4	92.8	12.5	26.2	0.8	0.2	8.7	8.4	8.1	13.9	10.4	5.6	3.3	1.1	0.8
cash-flows.row.net-cash-provided-by-operating-activities	-55.41	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	-23.16	-98.7	-103.2	-27.5	-6.4	-87.2	-131.1	-122.3	-35.7	-81.8	-93.4	-101.5	-65.1	-32.3	-40	-72.3	-115.4	-43.4	-15.9
cash-flows.row.acquisitions-net	15.2	1.8	0	1.1	0.3	115.7	0	0	0	83	93.4	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	-1.8	-9.8	202.9	-0.5	-8.1	0	-95.8	-5.5	-10	-135.2	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	22	15.7	1.9	3.1	1	0.6	0	0	30.2	108.6	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	0	1.8	97.7	-27.5	1.1	-87.2	0	0.2	17.8	-81.8	-93.4	0	0	0	0	0.1	0	0.4	0
cash-flows.row.net-cash-used-for-investing-activites	4.03	-74.9	0.4	151	-2.5	-65.7	-130.5	-217.9	-23.4	-60.3	-120	-101.5	-65.1	-32.3	-40	-72.2	-115.4	-43	-15.9
cash-flows.row.debt-repayment	-105.55	-80	-95.5	-451	-202.4	-145	-140	-159	-58.6	0	-30.5	-167.5	-229	-80	-75	-30	-33.5	-4.5	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-8.44	-4.9	-2.3	-15	-17.2	-13.2	-10.3	-7.5	-6.8	-4.6	-5.2	-31.7	-52.1	-53.1	-8.7	-18.1	-38.5	-0.4	-0.1
cash-flows.row.other-financing-activites	118.05	88.2	59	219.7	249.6	273.2	117.9	890.1	122.5	40.2	25.6	177.7	12.6	835.7	79.6	74.8	113.3	85.8	4.7
cash-flows.row.net-cash-used-provided-by-financing-activities	21.66	3.2	-38.8	-246.4	30	115	-32.5	723.5	57.1	35.5	-10.1	-21.6	-268.4	702.5	-4.1	26.6	41.4	80.9	4.7
cash-flows.row.effect-of-forex-changes-on-cash	0.08	-0.2	-0.1	-0.1	0.1	0	-1.3	0.4	0.2	0.1	-0.2	-0.1	0	0	0	-0.1	-0.2	0	0
cash-flows.row.net-change-in-cash	-17.01	33.2	-44.3	58.9	-91.9	-101.2	-203.4	382.2	4.7	-82.9	-139.7	-179.8	-338.6	684.8	53.6	-21.4	-30.2	71.9	2.4
cash-flows.row.cash-at-end-of-period	118.85	58.3	25.2	69.5	10.6	102.5	203.7	407.1	24.9	20.2	103.1	242.8	422.6	761.1	76.4	22.7	44.2	74.4	2.5
cash-flows.row.cash-at-beginning-of-period	135.86	25.2	69.5	10.6	102.5	203.7	407.1	24.9	20.2	103.1	242.8	422.6	761.1	76.4	22.7	44.2	74.4	2.5	0.1
cash-flows.row.operating-cash-flow	-55.41	105	-5.8	154.4	-119.6	-150.5	-39.2	-123.8	-29.2	-58.2	-9.3	-56.6	-5	14.5	97.7	24.2	44	34	13.6
cash-flows.row.capital-expenditure	-23.16	-98.7	-103.2	-27.5	-6.4	-87.2	-131.1	-122.3	-35.7	-81.8	-93.4	-101.5	-65.1	-32.3	-40	-72.3	-115.4	-43.4	-15.9
cash-flows.row.free-cash-flow	-78.56	6.3	-109	126.9	-126	-237.6	-170.3	-246.1	-65	-140	-102.7	-158.1	-70.2	-17.8	57.7	-48.1	-71.4	-9.4	-2.3

Kasumiaruande rida

Jiangxi Haiyuan Composites Technology Co.,Ltd. tulud muutusid võrreldes eelmise perioodiga -0.130%. 002529.SZ brutokasum on teatatud 16.84. Ettevõtte tegevuskulud on 94.66, mille muutus võrreldes eelmise aastaga on 16.426%. Kulud amortisatsioonikulud on 47.72, mis on 0.087% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 94.66, mis näitab 16.426% 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 -0.971% kasvu võrreldes eelmise aastaga. Tegevustulu on -134.71, mis näitab 0.971% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.031%. Eelmise aasta puhaskasum oli -145.04.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	294.79	316.6	363.9	253.9	300.3	217.7	240.6	272.2	205.2	230.1	206.7	252.5	250.1	375.6	347.9	263.4	232.6	251.3	152.8	58.3
income-statement-row.row.cost-of-revenue	279.3	299.8	351	249.1	264.9	228	207.9	188.7	147.4	158.9	129	174	172.3	234.6	213.9	150.2	124.5	124	77.3	46.2
income-statement-row.row.gross-profit	15.48	16.8	12.9	4.8	35.4	-10.3	32.7	83.5	57.8	71.2	77.7	78.5	77.8	141	134.1	113.2	108.1	127.3	75.5	12
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	18.21	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	14.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	14.92	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-3.65	-4.2	29.2	17.2	23.1	35.3	-16.5	-0.2	5.3	22.6	4.1	13.1	7.2	-18.2	2.3	0.5	1.9	1.6	0.3	0
income-statement-row.row.operating-expenses	94.08	94.7	81.3	61.3	71.7	117.5	150.7	61.4	76.8	79.5	78.8	76.9	76.7	72.3	50.2	35.3	36.6	35.2	14.3	7
income-statement-row.row.cost-and-expenses	373.39	394.5	432.3	310.4	336.6	345.5	358.6	250.1	224.3	238.4	207.9	250.9	249	306.9	264.1	185.5	161.1	159.2	91.6	53.3
income-statement-row.row.interest-income	0.2	0.2	0.2	1.2	1.4	0.9	1.3	3.1	4.2	0.4	0.8	2.7	8	9.3	0.4	0.1	0.1	0.4	0	0
income-statement-row.row.interest-expense	10.1	9.3	6.8	5.1	16.7	19.7	19.4	10.4	7.6	6.1	0.5	0.2	1.7	1.7	9.8	6.3	2.3	0.8	0.4	0.1
income-statement-row.row.selling-and-marketing-expenses	14.92	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1.2	-1.7	-84.3	-59.2	86.9	-3.8	-89.1	-14.9	-28.7	8.7	3.5	7.3	7.5	-13	-11.5	-9.9	-3.8	-1.3	-0.8	-0.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-3.65	-4.2	29.2	17.2	23.1	35.3	-16.5	-0.2	5.3	22.6	4.1	13.1	7.2	-18.2	2.3	0.5	1.9	1.6	0.3	0
income-statement-row.row.total-operating-expenses	-1.2	-1.7	-84.3	-59.2	86.9	-3.8	-89.1	-14.9	-28.7	8.7	3.5	7.3	7.5	-13	-11.5	-9.9	-3.8	-1.3	-0.8	-0.8
income-statement-row.row.interest-expense	10.1	9.3	6.8	5.1	16.7	19.7	19.4	10.4	7.6	6.1	0.5	0.2	1.7	1.7	9.8	6.3	2.3	0.8	0.4	0.1
income-statement-row.row.depreciation-and-amortization	55.43	46.8	43.1	22.2	55.8	368	55.4	44.1	42.7	37.9	34.4	27.8	22.1	20.1	17.5	11.8	4.8	3.1	2	1.2
income-statement-row.row.ebitda-caps	-84.16	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-139.59	-134.7	-68.4	-56.4	-34.9	-480.9	-190.6	7.5	-52.7	-22.2	-1.8	-4.1	1.4	74	70.1	67.5	65.7	89.1	60.1	4.2
income-statement-row.row.income-before-tax	-140.78	-136.4	-152.6	-115.7	52	-484.7	-207.1	7.2	-47.7	0.4	2.4	8.9	8.6	55.7	72.4	68.1	67.7	90.8	60.4	4.2
income-statement-row.row.income-tax-expense	10.3	8.6	-3	-6.2	19.1	50.8	-32	0.2	-9.6	-2.4	-0.9	0.2	1.5	10.7	10.4	7.9	8.6	9	-0.2	0.8
income-statement-row.row.net-income	-151.09	-145	-149.6	-109.5	32.9	-535.5	-175.1	7	-38.2	2.8	3.2	8.8	7.1	45	62	60.1	59.1	81.7	60.6	4.2