SsangYong C&E Co., Ltd.

Sümbol: 003410.KS

KSC

7000

KRW

Turuhind täna

15.7751
P/E suhe
0.0979
PEG suhe
3.45T
MRK Cap
0.04%
DIV tootlus

SsangYong C&E Co., Ltd. (003410-KS) Finantsaruanded

Q: Mis on SsangYong C&E Co., Ltd. (003410.KS) koguvara?

SsangYong C&E Co., Ltd. (003410.KS) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete SsangYong C&E Co., Ltd. (003410.KS) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes SsangYong C&E 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 . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008
balance-sheet.row.cash-and-short-term-investments	140628.1	14829.6	108208.8	227381.4	265601.3	257503.2	320400.1	220169.9	42353	53853.1	66843.3	58272.1	49625.6	83540	33033.3	39863.1	27736.5
balance-sheet.row.short-term-investments	55656	9978	26.1	11016.4	10810.9	27356.9	33784.6	13549.4	9114.5	17178.3	30419.2	14166.5	12026.9	18552.2	12314.4	16096.2	7669.2
balance-sheet.row.net-receivables	448255.8	447545.4	361621.9	363961.9	350349.1	393995	400709.9	569003.6	362053.2	338117.5	377065.5	403735.2	420460.5	377695.8	171960.8	223696.8	239015.7
balance-sheet.row.inventory	241348.1	278306.1	152511.1	113887.7	129452.2	117099.9	108823.8	86776.1	112242.4	130656.8	130048.7	180362.9	137278.7	150976	137450.6	134662	99725
balance-sheet.row.other-current-assets	8744.1	29064.1	6894.1	2808.1	2379.8	12222.8	149.6	19913.5	824.9	1165.4	2460.7	833.2	1184.1	84.9	23410	15463.4	10421.9
balance-sheet.row.total-current-assets	838976.1	769745.2	629236	708039.1	747782.4	780820.9	830083.4	895863.1	517473.5	523792.9	576418.2	643203.4	608548.8	612296.8	365854.7	413685.3	376899.2
balance-sheet.row.property-plant-equipment-net	2365588.8	2646978.5	2476672	2246832.3	2176160.5	2205085.8	2204590.6	2108079.1	2216827.1	2271514.2	2300160.6	2276464	2269259	2197377.2	1996160.6	2095666.2	2135081.2
balance-sheet.row.goodwill	253335.2	259807.3	259957	220441.6	231219.5	231219.5	231219.5	39192	40973.6	40973.6	40979.4	40979.4	40784.3	42375.4	1581.3	0	0
balance-sheet.row.intangible-assets	93059	98309.7	105561.9	102472.3	110351.3	117620.5	122815.6	43291.6	45957	45308.8	49418	52413	54204.9	56449	38326.8	43413.2	43869.4
balance-sheet.row.goodwill-and-intangible-assets	346394.2	358117.1	365518.9	322914	341570.8	348840	354035.1	82483.5	86930.6	86282.4	90397.4	93392.3	94989.1	98824.4	39908	43413.2	43869.4
balance-sheet.row.long-term-investments	53361.4	-3320.7	5403.3	-7231.1	13750.2	70817.5	92345.1	17771	20517.2	8481.6	-3336.2	24413.3	34836.6	25689.9	63278.1	38166.3	63053.1
balance-sheet.row.tax-assets	33849.5	35202.1	37058.1	3182.4	1661.3	666.2	487.4	4410.2	5248.2	6994.4	5352.4	4710	3379.6	7379.6	6652.6	5646.8	3032.5
balance-sheet.row.other-non-current-assets	1373.3	67623.9	50876.7	53064.4	47889.6	23037.7	19660.3	107640	87456	106267.2	105318.8	121318.9	128149.9	142923.3	65317.1	63500.7	56558
balance-sheet.row.total-non-current-assets	2800567.2	3104600.9	2935529	2618762	2581032.4	2648447.2	2671118.5	2320383.8	2416979.2	2479539.9	2497893	2520298.5	2530614.2	2472194.4	2171316.5	2246393.3	2301594.2
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	3639543.3	3874346.1	3564764.9	3326801.1	3328814.8	3429268	3501201.9	3216247	2934452.7	3003332.8	3074311.2	3163501.9	3139163	3084491.1	2537171.1	2660078.6	2678493.4
balance-sheet.row.account-payables	117348	165401.2	119587.2	101942.7	106786.2	113599.9	142464.3	160546.3	168030.5	187998.4	195862.7	238707.9	221624.6	182835.1	167441.4	187252.8	183677.3
balance-sheet.row.short-term-debt	749875.1	878742.3	335587.3	177322.1	384871.3	243752.7	459507.6	626143.6	807368.5	931241.9	1044788.3	1132686.4	1190891.7	995475.8	866976.2	1135533.5	993683.9
balance-sheet.row.tax-payables	77779.5	42706.2	36140.8	17423.9	17084.3	16538.7	11780.7	31921.2	7350.9	2937.6	4074.2	5519	7879.8	4311.3	0	0	0
balance-sheet.row.long-term-debt-total	552829.6	765891.9	964933.8	892249.7	577967	653122.6	420380	94815.2	139894.6	231433	262636.3	237822.1	170351.7	281865.7	98850.2	117521.1	80885.6
Deferred Revenue Non Current	7967.6	10264.6	9404.7	9242.1	9012.9	9229.8	8262.6	137.7	300.3	279.2	1179.8	831.3	481.1	915.5	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	249827.5	204871.2	2898.9	8657.7	6059.5	153477.4	3627.1	19295	1394.5	4768.4	1795.2	1290.6	438.3	463.3	28471.1	31474.5	26247.1
balance-sheet.row.total-non-current-liabilities	934420.1	1013737.7	1244134.2	1182953.1	848853.8	922300.9	688201.8	333997.1	393898.3	475146.1	508483.9	515174	440098.2	571627	290454.1	307964.9	281437.6
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	127661.4	194813.1	114130	97246.5	24838.1	27662	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2060600.9	2281205.1	1909294.8	1637119.3	1526312.1	1449669.7	1480136.4	1402222.9	1586192.2	1719970.2	1878275.7	2011119.1	2015826.8	1900671.9	1417756.1	1733989.6	1557899.8
balance-sheet.row.preferred-stock	0	0	0	0	1543.7	1543.7	1543.7	28213.6	28213.6	28213.6	28213.6	28213.6	28213.6	28213.6	28213.6	28213.6	28213.6
balance-sheet.row.common-stock	50386	50386	50386	50386	503859.6	503859.6	503859.6	437394.3	373302.2	373302.2	373302.2	373302.2	373302.2	373302.2	373302.2	373302.2	373302.2
balance-sheet.row.retained-earnings	1501874.3	1585852.3	1648943.8	1221605.3	552343.6	655636.7	717020.2	497864.8	329603.4	265149.2	180099.6	111916.3	97152	172324.9	56154.9	-141042.7	27662.2
balance-sheet.row.accumulated-other-comprehensive-income-loss	37368	36395.8	35633.4	477706.9	39493	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-10685.8	-79493.1	-79493.1	-60016.4	705262.8	773823.4	738016.8	725412.9	561479	559947	553876.3	581636.3	569359.5	552890	586054.6	654782.6	680358.7
balance-sheet.row.total-stockholders-equity	1578942.4	1593140.9	1655470.1	1689681.8	1802502.7	1934863.3	1960440.2	1688885.6	1292598.2	1226611.9	1135491.7	1095068.4	1068027.3	1126730.6	1043725.2	915255.7	1109536.7
balance-sheet.row.total-liabilities-and-stockholders-equity	3639543.3	3874346.1	3564764.9	3326801.1	3328814.8	3429268	3501201.9	3216247	2934452.7	3003332.8	3074311.2	3163501.9	3139163	3084491.1	2537171.1	2660078.6	2678493.4
balance-sheet.row.minority-interest	0	0	0	0	0	44735	60625.2	125138.4	55662.3	56750.7	60543.8	57314.5	55309	57088.7	75689.8	10833.4	11056.9
balance-sheet.row.total-equity	1578942.4	1593140.9	1655470.1	1689681.8	1802502.7	1979598.4	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	109017.3	6657.3	5429.5	3785.4	24561.1	98174.4	126129.7	31320.4	29631.7	25659.9	27083.1	38579.9	46863.5	44242.1	75592.5	54262.5	70722.3
balance-sheet.row.total-debt	1430366.1	1644634.2	1300521.1	1069571.8	962838.3	896875.3	879887.6	720958.8	947263.1	1162674.8	1307424.7	1370508.5	1361243.3	1277341.5	965826.4	1253054.6	1074569.4
balance-sheet.row.net-debt	1345394	1639782.7	1192338.4	853206.9	708047.9	666729	593272	514338.3	914024.5	1125999.9	1271000.6	1326403	1323644.7	1212353.7	945107.6	1229287.8	1054502.2

Rahavoogude aruanne

SsangYong C&E Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, 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	2022	2020	2018	2016	2014	2012	2010	2008
cash-flows.row.net-income	67999.8	127780.1	185957.2	138181.4	131557.1	146995.1	301222.8	175111.1	77052.9	103046.8	44142.4	39630.7	-36409.3	10185.2	52973.7	-168469.1	7680.7
cash-flows.row.depreciation-and-amortization	303524.8	267850.5	228109.5	175097.9	163991.2	135128.9	102192.6	99639.1	95292	89314.8	87294.5	86047.9	83296.2	80857.4	104046.6	124736.6	139085.8
cash-flows.row.deferred-income-tax	0	0	28555.9	56801.4	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	760.9	1142.9	382	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	17749.1	-218853.6	-90453.9	-24593.3	20850.4	-51038.6	-16581.6	-177632.9	20277.6	-8057.2	1452.3	-53432.7	-70331	-18960.8	-27644.9	-86723	-66921.5
cash-flows.row.account-receivables	-53805.2	-97331.9	-16737	-2442.9	68540.9	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	24805.5	-133002.9	-107365.1	7693.6	-18598	-36043.7	-15813	4554.2	18939.8	-7116.5	50019.5	43084.2	13699.8	-5635.2	-5258.9	-35197.2	-16609.7
cash-flows.row.account-payables	25396.4	41624.9	9978.3	-2832.5	-71867.4	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	21352.5	-30143.7	23669.9	-27011.6	42775	-14994.8	-768.6	-182187.1	1337.8	-940.7	-48567.2	-96516.9	-84030.8	-13325.6	-22386	-51525.9	-50311.8
cash-flows.row.other-non-cash-items	-118614.5	50600.2	27860.7	40021.6	49579.2	84898.5	-88510	99617.6	81542.1	93290.2	121219.8	132601.6	140421.1	139858.6	892.3	26609.8	-19306.5
cash-flows.row.net-cash-provided-by-operating-activities	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	-191562.5	-255009.5	-199350.7	-155597.9	-100417.6	-159149.2	-137189	-76528.8	-65684	-74340.9	-69733.1	-84527.3	-74337	-109989	-76899.1	-91821.9	-69238.9
cash-flows.row.acquisitions-net	359968.2	45098.3	-149510	13515.4	9853.1	1434.9	-262569.1	1288.8	-123.7	2276	-36030.9	-3950	14745.3	22530.1	-9350	-9775.5	110806.2
cash-flows.row.purchases-of-investments	-109995.8	-11364.1	-176039.3	-68288.5	-160523.5	-254764.9	-54515.1	-24864	-17137.9	-18780.3	-29393.6	-60662.8	-12570.5	-22910.3	-239622.7	-416222.5	-232646.2
cash-flows.row.sales-maturities-of-investments	66973	548.5	186804.7	67299.7	175984.6	263162	34816.4	19765.9	34511.2	31976.2	27869.3	57897.1	14902.2	32737.9	229914.5	406472.5	263336.9
cash-flows.row.other-investing-activites	-1163.9	-4310.5	8120.7	4267.6	-1151.5	33727.5	196477.1	6055.4	35730.1	-4870.4	-3227.4	7455	38080.8	44635.7	142622.2	7934.3	-1216.6
cash-flows.row.net-cash-used-for-investing-activites	124218.9	-225037.4	-329974.7	-138803.7	-76254.9	-115589.8	-222979.7	-74282.7	-12704.4	-63739.3	-110515.7	-83788.1	-19179.2	-32995.7	46664.9	-103413.1	71041.4
cash-flows.row.debt-repayment	-17029.7	-1418350.5	-1297901.1	-1009067.7	-661221.8	-851776.2	-587944.7	-1187643.3	-1161794.4	-1324733.5	-1298392.7	-1719349.3	-803746.6	-1951156.8	-1328521.2	-880683.1	-937513.2
cash-flows.row.common-stock-issued	-118055	0	0	976224	0	0	111503.3	291299.6	0	0	0	0	0	1494444.7	9306.1	0	0
cash-flows.row.common-stock-repurchased	-56703.9	0	0	-470704.2	0	0	580876.7	948075.1	0	0	0	0	0	0	0	-0.1	0
cash-flows.row.dividends-paid	-160096	-221004	-221004	-222033.7	-210380.4	-180896.3	-93658.3	-633.5	-703.1	-703.6	-703.6	-1005.7	-1004.5	-1004.5	-1020776.4	0	0
cash-flows.row.other-financing-activites	31605.4	1532922.6	1359525.2	440068.7	606523.3	775809	-6030.1	0	897599.2	1111829.8	1147770.5	1605418.4	679515.4	321188.2	2160383.4	1091641.5	804913.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-320279.2	-106431.9	-159379.9	-285512.9	-265079	-256863.4	4747	51097.8	-264898.3	-213607.3	-151325.9	-114936.6	-125235.7	-136528.4	-179608.2	210958.4	-132599.5
cash-flows.row.effect-of-forex-changes-on-cash	838	0	0	0	0	0	-96	20.4	1.9	2.8	51	384	48.7	170.1	-385.8	0	0
cash-flows.row.net-change-in-cash	80120.6	-103331.1	-108182.3	-38425.5	24644.2	-56469.3	79995.1	173381.9	-3436.3	250.8	-7681.5	6506.9	-27389.1	42586.5	-3061.3	3699.6	-1019.5
cash-flows.row.cash-at-end-of-period	84972.1	4851.6	108182.7	216364.9	254790.4	230146.3	286615.6	206620.5	33238.6	36674.9	36424.1	44105.6	37598.7	64987.8	20718.8	23766.9	20067.3
cash-flows.row.cash-at-beginning-of-period	4851.6	108182.7	216364.9	254790.4	230146.3	286615.6	206620.5	33238.6	36674.9	36424.1	44105.6	37598.7	64987.8	22401.3	23780.2	20067.3	21086.8
cash-flows.row.operating-cash-flow	270659.2	228138.2	381172.3	385891	365978	315984	298323.8	196734.8	274164.6	277594.6	254109	204847.6	116977.1	211940.4	130267.8	-103845.7	60538.5
cash-flows.row.capital-expenditure	-191562.5	-255009.5	-199350.7	-155597.9	-100417.6	-159149.2	-137189	-76528.8	-65684	-74340.9	-69733.1	-84527.3	-74337	-109989	-76899.1	-91821.9	-69238.9
cash-flows.row.free-cash-flow	79096.7	-26871.3	181821.6	230293.2	265560.4	156834.8	161134.8	120206	208480.5	203253.7	184375.9	120320.2	42640.1	101951.4	53368.8	-195667.6	-8700.3

Kasumiaruande rida

SsangYong C&E Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 003410.KS brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008
income-statement-row.row.total-revenue	1869406.4	1965042.6	1661398.3	1470799.2	1538480.7	1509985.1	1517139.6	2059716.9	2092899.1	2020704.5	2060729.7	1991040.3	1855119.4	1685882.6	1522619.4	1478359.3	1334699.9
income-statement-row.row.cost-of-revenue	1518913.4	1554625.1	1236980.4	1055004.1	1153459.6	1115632.4	1121639.7	1636356.9	1694009.1	1681302.9	1731439.7	1663186.9	1617482.9	1414847	1290909	1332268.5	1170474.1
income-statement-row.row.gross-profit	350493.1	410417.5	424418	415795.1	385021	394352.7	395499.9	423360	398890	339401.6	329290	327853.5	237636.5	271035.6	231710.5	146090.8	164225.7
income-statement-row.row.gross-profit-ratio	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-1951.5	79425.1	79008.5	83331.3	74905.3	-16366.4	-25482.9	-17942.6	-79260.9	465.9	-4833.3	-811.6	3030.9	-1557.3	-13221	-11292.4	-4665.4
income-statement-row.row.operating-expenses	166928.4	189183.9	175649.9	165594.2	156602.9	147125	144551.7	161609.6	178257.2	177090	191170.4	184244.2	175351.4	171401	153905.9	149435.6	138907.6
income-statement-row.row.cost-and-expenses	1685841.7	1743809	1412630.2	1220598.3	1310062.5	1262757.4	1266191.4	1797966.6	1872266.2	1858392.9	1922610.1	1847431.1	1792834.3	1586248	1444814.8	1481704.1	1309381.7
income-statement-row.row.interest-income	2392.4	903.2	908.1	1070.1	2342.5	2107.7	1651	1099.1	2849.5	1422.8	3064.9	2910.7	4759	3975	3797	5116.6	4081.4
income-statement-row.row.interest-expense	64305.3	43238.3	30917.4	30046.6	32722.9	28637.4	24350.8	26750.6	43014.3	60402.4	80916.4	98974.6	102875	97828.6	106598.1	75630.7	73906.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-72346.2	-49693.7	-57755.8	-85454.1	-60070.5	-47060	-74938.6	-41450.7	-131672	-64982.5	-88350.3	-96384	-86387.8	-80566	-20534.6	-162474.6	-16726.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1951.5	79425.1	79008.5	83331.3	74905.3	-16366.4	-25482.9	-17942.6	-79260.9	465.9	-4833.3	-811.6	3030.9	-1557.3	-13221	-11292.4	-4665.4
income-statement-row.row.total-operating-expenses	-72346.2	-49693.7	-57755.8	-85454.1	-60070.5	-47060	-74938.6	-41450.7	-131672	-64982.5	-88350.3	-96384	-86387.8	-80566	-20534.6	-162474.6	-16726.2
income-statement-row.row.interest-expense	64305.3	43238.3	30917.4	30046.6	32722.9	28637.4	24350.8	26750.6	43014.3	60402.4	80916.4	98974.6	102875	97828.6	106598.1	75630.7	73906.3
income-statement-row.row.depreciation-and-amortization	303524.8	253899.2	239043.5	162966.2	129734.1	135128.9	102192.6	99639.1	95292	89314.8	87294.5	86047.9	83296.2	80857.4	104046.6	124736.6	139085.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	183564.7	220871.3	248732.1	250161.9	228410.6	246949.4	250948.3	261750.4	220632.8	162311.6	138119.6	143609.3	72484.6	105137.3	77804.6	-3344.7	25318.1
income-statement-row.row.income-before-tax	111218.5	171177.7	190976.3	164707.8	168340.1	200167.7	176009.6	220299.7	88960.8	97329.2	49769.3	47225.3	-24102.6	19068.6	57270	-165819.4	8592
income-statement-row.row.income-tax-expense	43936.3	43397.6	5019.1	26526.3	36782.9	53172.7	-26145.5	52303.6	11907.9	-5717.6	5626.8	7594.6	12306.6	8883.4	4296.3	2649.7	911.2
income-statement-row.row.net-income	219736.5	127780.1	185957.2	138181.4	131087.9	146317.6	302070.7	172767.9	76878.1	105282.4	40364.3	33416.1	-45956.3	5889.3	55911.5	-168704.8	6581.8