Wing On Company International Limited

Sümbol: 0289.HK

HKSE

11.86

HKD

Turuhind täna

27.8268
P/E suhe
0.1641
PEG suhe
3.44B
MRK Cap
0.08%
DIV tootlus

Wing On Company International Limited (0289-HK) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Wing On Company International Limited (0289.HK) 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 Wing On Company International Limited 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	2006	2004
balance-sheet.row.cash-and-short-term-investments	4185.8	4035.8	4116.6	4048.7	3890.3	3625.2	3657	3712.5	3507.3	3704.1	2402.6	2269.4	2064.7	1861.3	1685.8	1294.6	1177.3	1350.2	1160.7	1124.5	1041.2
balance-sheet.row.short-term-investments	2464.4	2473.7	1571.7	1478.4	896.6	92.9	138.1	9.9	12.3	16.4	8.1	330.3	380.9	291.7	174.9	176.4	0	0	0	0	0
balance-sheet.row.net-receivables	58.1	55.6	30	49.9	40.6	32.2	40.1	37.4	30.7	27.5	25.9	0	0	0	0	-1.3	258.6	210.5	213.1	169.9	95.6
balance-sheet.row.inventory	76.8	73.8	76.3	77.5	99.5	116.5	93.3	102.1	104.8	107.9	114.3	108.8	102.9	90.4	81.4	85.1	74.4	71.9	68.6	53.3	60.6
balance-sheet.row.other-current-assets	34.3	32.7	35.8	40.7	45.8	727.2	611.6	394.9	407.4	365.7	384	74.9	74.7	55.3	80.1	171.9	61.3	63.2	44.9	68.4	64.5
balance-sheet.row.total-current-assets	4354.9	4197.8	4258.8	4216.8	4076.3	3796.3	3824.7	3901.2	3671.5	3864.7	2587	2453.1	2242.3	2007	1847.2	1550.2	1571.6	1695.7	1487.3	1416	1262.1
balance-sheet.row.property-plant-equipment-net	296.1	295.4	346.9	394.4	387.6	16210.4	15159.6	12641.5	12051.8	11629.9	11502.2	524.9	555.5	591.7	626.5	660.7	7287.2	5700.9	5341.1	4688.3	4016.1
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.4
balance-sheet.row.intangible-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	0	0	0	0	16802.3	16506	15469.8	12935.7	12372.6	13015.1	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.4
balance-sheet.row.long-term-investments	15051.8	15409.4	16034.6	16021.3	16555	307.2	328.2	300.3	328	1393.1	950.1	574.8	437.4	447.1	536.6	516.1	0	0	0	0	0
balance-sheet.row.tax-assets	0	0	0	0	0.4	11.6	18	6.2	7.2	7.9	8.3	9.9	10.5	25.9	54.2	41	42	35.2	25.8	1	0.8
balance-sheet.row.other-non-current-assets	19.6	0	0	0	-16802.3	-16517.6	-18	-6.2	-7.2	-7.9	-8.3	10933.7	10032.1	8268.4	6723.1	5831.2	887.6	714	676.2	648	660.4
balance-sheet.row.total-non-current-assets	15367.5	15704.8	16381.4	16415.6	16943	16517.6	15487.8	12941.8	12379.8	13023	12453.5	12044.4	11036.7	9334.3	7941.5	7050.1	8218	6451.3	6044.2	5338.4	4678.8
balance-sheet.row.other-assets	0	0	0	0	0	154.8	18	6.2	7.2	7.9	8.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	19722.4	19902.6	20640.2	20632.4	21019.2	20468.7	19330.4	16849.2	16058.5	16895.6	15048.8	14497.5	13279	11341.3	9788.7	8600.3	9789.6	8146.9	7531.4	6754.4	5940.8
balance-sheet.row.account-payables	323.2	327.1	316.2	293	323.3	375.7	441.3	394.7	355.1	385.3	377.3	376.6	467.4	359.3	324.1	14.9	32.3	0	0	0	0
balance-sheet.row.short-term-debt	16.5	20	55.9	57.7	130.7	35.2	38.9	212.7	35.6	40.1	395.3	50.6	49.9	594.2	44.3	8.5	0	0	0.1	49.2	84.1
balance-sheet.row.tax-payables	9.6	12	11.1	30.5	80.6	24.5	18.5	19.9	18.7	36.2	35.8	39.1	32	20	30.6	0.7	0.4	9.7	13.3	10.5	23.1
balance-sheet.row.long-term-debt-total	36.9	0.8	19.7	36.9	1	104.5	154.3	0	214.7	281.5	0	460.4	503.8	0	658.2	675.4	879.4	783.2	0	0.1	0.7
Deferred Revenue Non Current	0	-891.1	0	75.1	-843.9	-656.1	-601.6	0	-293.6	-168.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	56.1	58.3	50.4	76.9	121	61.5	61.5	61.8	63.4	1182.2	81.9	85.5	34.7	36.6	45.3	317.9	313.4	327	1005.1	228.2	283.6
balance-sheet.row.total-non-current-liabilities	921.1	891.9	948.3	1000.7	844.9	104.5	154.3	565.5	214.7	281.5	411.1	891.5	1954.8	1156.5	1583.1	1479.5	1865.8	1473.1	623	976.9	976.3
balance-sheet.row.other-liabilities	0	0	0	0	0	760.5	755.9	0	508.3	449.9	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	36.9	0.8	19.7	38.2	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0.7	1.3
balance-sheet.row.total-liab	1337.1	1317.4	1391.5	1446.4	1438.3	1355.6	1468.5	1234.8	1177.1	2339	1265.6	1404.2	2506.8	2146.6	1996.8	1820.8	2211.5	1800.1	1628.1	1254.3	1344.1
balance-sheet.row.preferred-stock	252.8	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	29	29.1	29.1	29.2	29.3	29.4	29.4	29.5	29.5	29.5	29.5	29.5	29.5	29.5	29.5	29.5	0	0	0	0	0
balance-sheet.row.retained-earnings	17574.3	17774.2	18216.5	17982.3	18674.1	18168.6	16760.3	14721.8	13967	13411.8	12452.6	11449.5	0	0	6496	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-1.8	-4.1	216.3	388.2	89.6	129.7	287.6	82.9	107	0	0	-701.8	-686.6	-660.7	-620.2	-586.2	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	501.6	754.3	754.3	754.3	754.3	752.8	753.3	753.3	752.7	1092.8	1280.5	2296.9	11411.2	9808.2	1870	7320.3	7562.4	6332.5	5889	5487	4583.9
balance-sheet.row.total-stockholders-equity	18355.8	18553.5	19216.3	19154	19547.3	19080.4	17830.6	15587.5	14856.2	14534.2	13762.5	13074.2	10754.2	9177	7775.3	6763.6	7562.4	6332.5	5889	5487	4583.9
balance-sheet.row.total-liabilities-and-stockholders-equity	19722.4	19902.6	20640.2	20632.4	21019.2	20468.7	19330.4	16849.2	16058.5	16895.6	15048.8	14497.5	13279	11341.3	9788.7	8600.3	9789.6	8146.9	7531.4	6754.4	5940.8
balance-sheet.row.minority-interest	29.5	31.7	32.4	32	33.6	32.7	31.4	26.9	25.1	22.5	20.7	19.2	18	17.7	16.5	16	15.7	14.3	14.4	13.1	12.9
balance-sheet.row.total-equity	18385.3	18585.3	19248.7	19186.1	19580.9	19113.1	17861.9	15614.4	14881.3	14556.7	13783.2	13093.3	10772.2	9194.7	7791.8	6779.5	7578.1	6346.8	5903.4	5500.1	4596.8
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	17516.3	17883.1	17606.2	17499.7	17451.5	400.1	466.3	310.2	340.3	1409.4	958.2	905.1	818.3	738.8	711.5	692.5	887.6	714	676.2	648	660.4
balance-sheet.row.total-debt	53.4	20.8	75.6	132.8	131.7	139.7	193.2	212.7	250.3	321.6	395.3	511	553.6	594.2	702.6	683.9	879.4	783.2	0.1	49.2	84.8
balance-sheet.row.net-debt	-1668	-1541.2	-2469.4	-2437.5	-2862	-2687.8	-2748.2	-3144.1	-2866	-3025.7	-1659.4	-1428	-1130.2	-975.4	-808.2	-434.2	-297.9	-567	-1160.7	-1075.2	-956.5

Rahavoogude aruanne

Wing On Company International Limited 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	-300.9	552.5	-456.1	765.7	1697.7	2657.2	986.8	1068.5	1274.5	1312.8	1663.5	2147.7	1650.1	835.8	-278.3	1590.5	567.5	997.3	310.6	296.4
cash-flows.row.depreciation-and-amortization	58.6	59.6	65.1	89.3	36.7	35.8	35.2	38.1	35.5	36.9	53.7	55.1	54	54.8	53.8	54.5	62.5	52.2	49.2	59.8
cash-flows.row.deferred-income-tax	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-13	17.7	-14.7	-66.3	-20.7	13.1	-4.8	-1.4	-4.6	-6.8	-47.9	39.2	-99.1	107.1	29.8	8.3	55.4	-15.3	7.4	3.1
cash-flows.row.account-receivables	-7.4	14.7	-4.7	-16.1	2.4	4.3	-7.4	-4.6	-10.9	-1.2	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	2.6	1.2	22	17	-23.2	8.8	2.6	3.2	6.3	-5.5	-5.9	-12.4	-9.1	3.7	-10.7	-2.5	-3.3	-15.3	7.4	3.1
cash-flows.row.account-payables	22.4	21.8	-19.5	-48.8	-63.9	63.9	35.6	-27.4	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-30.5	-20	-12.5	-18.4	63.9	-63.9	-35.6	27.4	0	0	-42	51.6	-90	103.4	40.5	10.8	58.7	0	0	0
cash-flows.row.other-non-cash-items	411.1	-130.7	855.7	-143.5	-1566.9	-2384.9	-444.6	-722.1	-719.4	-809.2	-1111.5	-1727.9	-1204.4	-402.4	623	-1294.7	-329.5	-659.4	-147.7	-130.4
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	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-15.9	-26.6	-24.1	-18.8	-34.3	-48.3	-34.2	-38.7	-38.2	-34.4	-19.9	-23.5	-21	-17.4	-50.4	-41.5	-35.5	-53.7	-15.4	-25.3
cash-flows.row.acquisitions-net	0.1	0	0	0.4	0.3	0.3	0.1	0	0	0	0	-7.8	0	0	-3.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	-800.4	-279.7	-256	-3.1	-17.6	-126.5	-59.4	-19.6	0	0	0	-48.4	0	0	-124.2	-156.9	-3.9	0	0	0
cash-flows.row.sales-maturities-of-investments	755.3	269.5	0	61.3	51.7	174.5	93.5	58.4	0	0	48.4	7.8	29.5	0	58.3	0	0	0	0	0
cash-flows.row.other-investing-activites	-755.3	279.7	0	0	94.4	64.9	40.6	45.9	59.7	37.7	27.6	11.7	18.2	17.3	45.8	157.6	95	20.5	153.5	288
cash-flows.row.net-cash-used-for-investing-activites	-816.1	242.9	-280.1	39.7	94.4	-109.6	-52.9	-12.4	21.5	3.2	56.2	-60.2	26.7	-0.1	-73.6	-40.7	55.7	-33.1	138.1	262.7
cash-flows.row.debt-repayment	-33.5	-37.1	-34.4	-34.8	-37.3	-38.3	-36.8	-37	-44.5	-47.5	-51.4	-38.9	-189.2	-184.3	0	0	0	-47.1	-84.1	-178.1
cash-flows.row.common-stock-issued	41.1	46.1	49.6	61.9	44.7	57	47.7	42.4	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-7.1	-8.1	-13.8	-23.8	-7.4	-18.8	-10.9	-5.4	0	0	0	0	0	-0.2	0	0	0	0	0	0
cash-flows.row.dividends-paid	-134	-309.1	-221.9	-234.7	-282.1	-276.5	-221.1	-507.9	-318.9	-310.1	-283.5	-271.7	-206.7	-115.2	-203.8	0	0	0	-156.5	-115.2
cash-flows.row.other-financing-activites	-63	-68.4	-77.5	-89.8	-49.8	-329.6	-7.8	-9.9	1083.7	-19.2	-28.9	-29.1	-37.4	-33.8	-65.8	-563.8	-264.1	-218.4	-31.9	-62
cash-flows.row.net-cash-used-provided-by-financing-activities	-196.5	-376.6	-297.9	-321.2	-331.9	-663.2	-276.6	-560.1	720.3	-376.7	-363.7	-339.7	-433.3	-333.5	-269.6	-563.8	-264.1	-265.6	-272.6	-355.3
cash-flows.row.effect-of-forex-changes-on-cash	-24.3	-27.9	30.6	-19.2	-23.2	36.1	-2.6	-41.4	-35.2	-44.6	4.9	0	64.8	131	-144.3	73.1	41.9	-39.8	35.4	153.1
cash-flows.row.net-change-in-cash	-982.9	-25.3	-423.4	166.2	-114	-415.4	240.5	-230.9	1292.6	115.6	255.2	114.2	58.8	392.7	-59.2	-172.9	189.5	36.3	120.3	289.5
cash-flows.row.cash-at-end-of-period	1562.1	2545	2570.3	2993.7	2827.5	2941.5	3356.8	3116.3	3347.3	2054.7	1939.1	1683.8	1569.6	1510.8	1118.1	1177.3	1350.2	1160.7	1124.5	1004.1
cash-flows.row.cash-at-beginning-of-period	2545	2570.3	2993.7	2827.5	2941.5	3356.8	3116.3	3347.3	2054.7	1939.1	1683.8	1569.6	1510.8	1118.1	1177.3	1350.2	1160.7	1124.5	1004.1	714.7
cash-flows.row.operating-cash-flow	155.7	499.1	450	645.2	146.8	321.3	572.6	383.1	586	533.7	557.9	514.1	400.6	595.2	428.3	358.6	355.9	374.8	219.4	229
cash-flows.row.capital-expenditure	-15.9	-26.6	-24.1	-18.8	-34.3	-48.3	-34.2	-38.7	-38.2	-34.4	-19.9	-23.5	-21	-17.4	-50.4	-41.5	-35.5	-53.7	-15.4	-25.3
cash-flows.row.free-cash-flow	139.8	472.4	425.8	626.4	112.5	272.9	538.4	344.4	547.9	499.3	538	490.6	379.6	577.8	377.9	317.1	320.4	321.1	204	203.7

Kasumiaruande rida

Wing On Company International Limited tulud muutusid võrreldes eelmise perioodiga NaN%. 0289.HK 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	2006	2004
income-statement-row.row.total-revenue	1056.2	1041	1129.3	1187.6	1371.5	1466.5	1493	1724.1	1874.2	1966.9	1930.9	1867.6	1763.8	1572.6	1478.1	1407.6	1294.9	1148.6	1536.7	1461	1623.1
income-statement-row.row.cost-of-revenue	632.6	431.8	450.6	497.9	501.7	566.5	607	782.6	880.6	919.3	900.6	889	838.8	753.2	685.8	662.2	609.9	0	0	0	0
income-statement-row.row.gross-profit	423.6	609.3	678.7	689.8	869.8	900	886	941.5	993.6	1047.6	1030.2	978.6	925	819.4	792.3	745.4	685	1148.6	1536.7	1461	1623.1
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	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	5.2	4.8	6.8	4	4	3.7	2	2.4	2.4	2.4	2	1.9	1556.2	1107.6	376.6	460.9	189.7	-755.4	-1133	-1114	-1303
income-statement-row.row.operating-expenses	108.6	301.7	308.6	317.4	395.7	881.2	1926	158.9	242.2	380.6	407.5	384.1	372	253.9	376.6	460.9	189.7	-755.4	-1133	-1114	-1303
income-statement-row.row.cost-and-expenses	741.3	733.5	759.2	815.2	897.3	1447.7	2533.1	941.5	1122.8	1299.9	1308.2	1273.1	1210.8	1007	1062.4	1123.1	799.5	-755.4	-1133	-1114	-1303
income-statement-row.row.interest-income	105.9	41.5	14.4	34.2	63.7	76.5	60	34.4	33.5	33.3	20	29.9	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	0.5	1.1	2.1	1.9	4.4	5.1	6.1	7.8	9.9	15.2	19.2	28.9	34.4	38.9	35.1	71.3	-1418.6	502.9	385.8	1071.8	1239.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-128.9	-503.9	289.8	-743.7	468.7	1380.1	2395.6	585.1	715.8	843.4	846.7	38.7	-34.4	-38.9	14.4	-562.8	1418.6	-503	-385.4	-1071.2	-1238.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	5.2	4.8	6.8	4	4	3.7	2	2.4	2.4	2.4	2	1.9	1556.2	1107.6	376.6	460.9	189.7	-755.4	-1133	-1114	-1303
income-statement-row.row.total-operating-expenses	-128.9	-503.9	289.8	-743.7	468.7	1380.1	2395.6	585.1	715.8	843.4	846.7	38.7	-34.4	-38.9	14.4	-562.8	1418.6	-503	-385.4	-1071.2	-1238.8
income-statement-row.row.interest-expense	0.5	1.1	2.1	1.9	4.4	5.1	6.1	7.8	9.9	15.2	19.2	28.9	34.4	38.9	35.1	71.3	-1418.6	502.9	385.8	1071.8	1239.4
income-statement-row.row.depreciation-and-amortization	54.7	58.6	59.6	65.1	89.3	36.7	35.8	35.2	38.1	35.5	36.9	53.7	55.1	54	54.8	53.8	54.5	62.5	52.2	49.2	59.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	314.9	307.6	370.1	372.4	474.1	477.5	476.4	549.7	553.6	618.1	611.1	711.1	552.9	565.6	480.8	284.5	495.4	393.2	403.7	347	320.1
income-statement-row.row.income-before-tax	186.1	-196.3	659.9	-371.3	942.9	1857.6	2872	1134.8	1269.3	1461.5	1457.8	1663.5	2147.7	1650.1	835.8	-278.3	1914	645.6	1151.3	389.8	384.2
income-statement-row.row.income-tax-expense	55	89.1	128.4	97.1	195.5	158.7	210.7	146.3	198.2	185.2	143.5	132.8	373	273.4	98.1	-106	323.5	78.2	153.7	78.6	87.3
income-statement-row.row.net-income	123.4	-300.9	552.5	-456.1	765.7	1697.7	2657.2	986.8	1068.5	1274.5	1312.8	1529.5	1774.3	1375.7	736.8	-172.6	1590.5	567.5	997.3	310.6	296.4