Unipar Carbocloro S.A.

Sümbol: UNIP6.SA

SAO

56.35

BRL

Turuhind täna

7.0991
P/E suhe
0.0000
PEG suhe
6.47B
MRK Cap
0.05%
DIV tootlus

Unipar Carbocloro S.A. (UNIP6-SA) Finantsaruanded

Q: Mis on Unipar Carbocloro S.A. (UNIP6.SA) koguvara?

Unipar Carbocloro S.A. (UNIP6.SA) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Unipar Carbocloro S.A. (UNIP6.SA) 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 Unipar Carbocloro S.A. 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	2138	1414	1622.4	1113.8	514.7	861.5	401.8	480	222.4	166.2	122.4	269.1	413.7	595.8	309.9	1207.5	574.7	215.6	21.9	30.4	18.1
balance-sheet.row.short-term-investments	794.8	1011.8	1291.3	188.9	213.2	659.9	323.2	96.6	95.5	128.4	72.4	261.8	405.1	570.9	307.6	-468.4	-206.5	0	0	0	0
balance-sheet.row.net-receivables	590.9	741.4	747.6	565.1	433.2	516.5	510.1	406.9	112.5	93.8	117.7	81.7	64.8	59.8	699.8	915.6	426.5	320.4	297.7	399.5	274
balance-sheet.row.inventory	282	426.7	442.1	189.2	209.6	198.6	180.7	204.1	26.6	27.4	24.7	9.2	12.9	7.8	6.1	738.8	241.1	201.1	177.2	169.6	108.1
balance-sheet.row.other-current-assets	32.7	21	30.7	12.5	50.3	23.5	17.3	17.2	1.1	7.1	4.4	3.7	8.6	3.6	6.5	130.3	155	77.4	240.6	71.8	80.4
balance-sheet.row.total-current-assets	3043.7	2603.1	2842.8	1880.6	1207.8	1600.1	1109.9	1108	362.6	294.5	269.3	363.7	500.1	666.9	1022.3	2992.2	1397.3	814.5	737.3	671.3	480.7
balance-sheet.row.property-plant-equipment-net	2206.9	2280.4	2159.9	1949.7	1890.7	1906.8	1890.7	1533.4	899.9	908.9	923.8	237	236.2	240.9	247.7	6360.9	2232	1581.3	1413.4	1253.7	1113.2
balance-sheet.row.goodwill	273.3	274.3	275.4	275.7	275.9	277.5	280.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	39.9	23.6	32.5	21.9	24.6	21.7	5.8	0	0	0	0	0	1.1	0	0	1267.1	33.8	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	313.1	297.9	307.9	297.6	300.5	299.2	286.6	291.1	285.1	288.1	274.2	1.1	1.1	1.3	1.7	1267.1	33.8	0	0	0	0
balance-sheet.row.long-term-investments	224.5	-819.2	-1186.3	-121.9	-199.8	-647.3	-301.4	-71.3	-46.3	-61.9	48.1	-143.8	-304.7	82.7	-204.5	476.6	477.5	0	0	0	0
balance-sheet.row.tax-assets	0	0	2019.4	143	172.3	100.1	19.8	11.6	148.9	183.2	122.1	3.1	7.7	11.6	9.2	276.5	34	48.3	29	26.4	18.8
balance-sheet.row.other-non-current-assets	608.3	1632.3	104.5	359.4	347.3	783.7	460.9	236.6	14.8	12.8	12.8	308.5	449.4	6.2	342.9	546.1	28.2	453	431.4	311.6	269
balance-sheet.row.total-non-current-assets	3352.8	3391.4	3405.4	2627.7	2511	2442.5	2356.5	2001.4	1302.4	1331.1	1380.9	405.9	389.7	342.5	396.9	8927.2	2805.5	2082.6	1873.8	1591.7	1401
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	0
balance-sheet.row.total-assets	6396.5	5994.4	6248.2	4508.3	3718.8	4042.6	3466.4	3109.4	1665.1	1625.6	1650.2	769.6	889.8	1009.4	1419.2	11919.4	4202.8	2897.1	2611.1	2263.1	1881.8
balance-sheet.row.account-payables	317.8	365.7	391.8	238.3	182.5	194	212.1	274.5	24.1	18.7	18.2	10.7	8.4	6.5	15.4	0	175	136.7	168.1	105	117.8
balance-sheet.row.short-term-debt	416.4	171.2	161.8	340.7	177.6	477.9	437.3	328.3	129.9	182.5	149.5	133.9	205.3	150	89.8	0	531.1	169.7	154.7	182.7	193.9
balance-sheet.row.tax-payables	57.1	379.7	421	215.2	73.3	87.8	39.9	50.9	30.9	12.5	10.8	9.2	5.5	11.2	17.7	0	58.8	52.5	55.7	19.9	14.7
balance-sheet.row.long-term-debt-total	1636	1220.5	1313	372.8	500	549.9	403.1	307.3	455.4	467.7	591.3	140.8	242.7	421.9	892.4	0	1954.9	1085.4	864.6	660.5	567
Deferred Revenue Non Current	9	0	185.9	146.9	102.5	112.8	178.8	187.9	20.6	24.2	21.9	22	0	10	27.1	133.8	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	388.6	958.9	352.6	276.8	234.3	370	232.1	237.2	51.6	24	33	23.1	17	19.8	26.8	2195.6	131.6	112.2	152.1	176.7	80.3
balance-sheet.row.total-non-current-liabilities	2658.5	2143.3	2130.6	1549.1	1450.5	1467	1241.7	1091.1	544.4	562.7	660.1	173.4	271.3	447.9	922.4	7758.9	2068.5	1273.5	1004.4	832.9	668.7
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	0
balance-sheet.row.capital-lease-obligations	9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3948.6	3639.1	3926.8	2769.3	2235.6	2596.7	2393.5	2113.2	837.8	848.7	908.2	357.7	508.5	635.4	1072	9954.5	2970.7	1767.7	1539	1317.1	1075.4
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	0
balance-sheet.row.common-stock	927.9	927.9	699	699	699	474.4	384.3	384.3	384.3	384.3	384.3	384.3	835.5	835.5	835.5	835.5	759.5	633	575.4	479.5	399.6
balance-sheet.row.retained-earnings	1149.5	639.6	1007.8	694.4	644.5	0	0	0	0	0	0	0	-453.5	-460.7	-583.6	0	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	373.2	780.9	583.4	332.7	231	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-28.3	-31	-1.4	-1.2	-101.5	873.1	606.6	520.8	442.9	392.5	357.7	27.6	-0.7	-0.7	95.2	211.9	472.5	496.5	496.8	466.4	406.8
balance-sheet.row.total-stockholders-equity	2422.3	2317.4	2288.7	1725	1473.1	1347.5	990.9	905.1	827.2	776.9	742	411.9	381.3	374.1	347.2	1047.4	1232	1129.4	1072.2	945.9	806.3
balance-sheet.row.total-liabilities-and-stockholders-equity	6396.5	5994.4	6248.2	4508.3	3718.8	4042.6	3466.4	3109.4	1665.1	1625.6	1650.2	769.6	889.8	1009.4	1419.2	1980.1	4202.8	2897.1	2611.1	2263.1	1881.8
balance-sheet.row.minority-interest	25.5	37.9	32.7	14	10.2	98.4	81.9	91.1	0	0	0	0	0	0	0	932.7	0	0	0	0	0
balance-sheet.row.total-equity	2447.9	2355.3	2321.4	1739	1483.2	1445.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1019.4	192.7	105	67	13.3	12.6	21.8	25.4	49.2	66.6	120.5	118	100.4	570.9	103.1	8.3	271	0	0	0	0
balance-sheet.row.total-debt	2061.4	1391.7	1474.8	713.5	677.5	1027.8	840.4	635.7	585.3	650.2	740.8	274.7	448	571.9	982.1	0	2486	1255.2	1019.3	843.2	760.9
balance-sheet.row.net-debt	718.2	989.6	1143.7	-211.3	376	826.3	761.8	252.3	458.4	612.4	690.9	267.4	439.3	547	979.8	-1207.5	1911.3	1039.6	997.4	812.9	742.8

Rahavoogude aruanne

Unipar Carbocloro S.A. 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	2006	2004
cash-flows.row.net-income	787.5	2052	3035.3	370.2	172.4	547.4	306.3	101.3	87.8	65.6	360.1	39.3	4.4	30.3	-680.6	-152.3	145	90.6	185.7	204	101.2
cash-flows.row.depreciation-and-amortization	247	247.3	219.4	198	183.1	176.4	200.1	109.6	78.3	46.9	16.9	25.6	21.5	20.2	440.4	236.9	112.4	85.5	44.7	39.4	33.7
cash-flows.row.deferred-income-tax	-99.7	0	0	-33.8	-45	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	10.9	20.7	0	24.8	45	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	69.4	-125.3	-256.7	269.5	119	21.9	-122.6	53.5	46.5	18.5	113.2	15.9	38.9	-63	-52.4	15.9	-289.3	-101.5	72.9	-114.2	-50.8
cash-flows.row.account-receivables	285.2	247.2	-62.7	-134.8	107	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	161.9	-5	-241.2	2.8	-18.1	-14	17.2	-6.5	-3.5	-5	-4.3	4.1	-6.4	-1.5	5.9	-36.6	-41.5	-30.9	-7.6	-61.5	-22.2
cash-flows.row.account-payables	-42	-63.5	137.2	30.8	-37.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-335.7	-304	-90	370.6	68	35.8	-139.9	60	50	23.5	117.5	11.8	45.3	-61.5	-58.3	52.5	-247.8	-70.6	80.5	-52.7	-28.5
cash-flows.row.other-non-cash-items	-103.7	-158.3	-708.1	240.1	-20.8	146.6	38.5	56.3	78.1	87.9	-338.7	13.6	81.1	54.3	318.3	449.2	-15.4	32.5	-38.5	-372.3	46.6
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-412.4	-268.5	-266.3	-132.3	-159.4	-200.9	-151.8	-39.8	-33.4	-43.3	-13.5	-23.3	-17.2	-13.9	-26.2	-525.1	-697.6	-259.7	-189	-176.4	-346.9
cash-flows.row.acquisitions-net	-3.6	-69.7	-45.5	-43	6.2	0	11.7	185.5	0	0	-554.4	143.2	0	0	0	525.1	0	0	0	0	0
cash-flows.row.purchases-of-investments	-0.8	-48.4	-1102.4	-30.5	-446.8	-336.7	-110	0.5	0	0	0	-143.2	-126	-181.6	0	-950.4	-62.1	0	0	-0.2	-0.4
cash-flows.row.sales-maturities-of-investments	209.1	279.4	1147.9	24.2	446.8	0	151.8	39.8	7.9	0	0	143.2	165.8	641.7	0	607.5	0	0	0	0	0
cash-flows.row.other-investing-activites	0	48.4	-1147.9	30.5	446.8	1.3	-368.6	-39.8	6.9	10.9	97.5	-3.5	0	3.4	38.6	-1880.2	-71	-15.5	-130.1	-34.3	-18.4
cash-flows.row.net-cash-used-for-investing-activites	-207.7	-58.8	-1414.2	-151.1	293.5	-536.3	-466.9	146.2	-18.7	-32.4	-470.4	116.4	22.7	449.6	12.3	-2223.1	-830.7	-275.2	-319.2	-211	-365.7
cash-flows.row.debt-repayment	-660	-128.8	-1052.9	-228.4	-868.2	-736.6	-469.1	-108.1	-165	-137.1	-111.7	-249.1	-143.5	-413.3	-56.6	-1200.2	-256	-138.9	-187.3	-172.6	-57.2
cash-flows.row.common-stock-issued	1320	0	0	0	288.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-1.6	-43.8	-0.2	-144.2	-112.4	-18.3	0	0	0	0	500.3	0	0	0	0	-0.7	0	0	0	0	0
cash-flows.row.dividends-paid	-345.4	-1355.3	-1365	-110.6	-25	-207	-387.4	-23.8	-18.8	-15.5	-7.1	-2.4	-1.7	-2.9	-28.4	-46.8	-34.9	-46.7	-73.8	-38.9	-35.8
cash-flows.row.other-financing-activites	-0.4	-145.2	974.5	195	-38.2	726.2	605.3	-78.6	1	-46.1	-14.2	39.2	-39.7	-70.7	-855.8	3077.3	1528	351.8	367.5	224.5	250.5
cash-flows.row.net-cash-used-provided-by-financing-activities	312.7	-1673.2	-1443.7	-288.2	-755	-235.7	-251.2	-210.5	-182.8	-198.6	367.4	-212.2	-184.9	-486.9	-940.9	1829.5	1237.1	166.2	106.3	13	157.5
cash-flows.row.effect-of-forex-changes-on-cash	-75.2	-233.3	-25.7	-6.1	107.8	2.7	-8.9	0	0	0	0	0	0	0	0	476.7	0	0	0	486.3	0
cash-flows.row.net-change-in-cash	941.1	70.9	-593.7	623.3	100	123	-304.8	256.4	89.2	-12.2	48.5	-1.4	-16.3	4.5	-902.8	632.9	359.1	-2	52.1	45.1	-77.4
cash-flows.row.cash-at-end-of-period	1343.2	402.1	331.2	924.9	301.5	201.5	78.6	383.3	126.9	37.8	49.9	7.3	8.6	24.9	304.7	1207.5	574.7	215.6	231.2	179.1	133.9
cash-flows.row.cash-at-beginning-of-period	402.1	331.2	924.9	301.5	201.5	78.6	383.3	126.9	37.8	49.9	1.5	8.6	24.9	20.4	1207.5	574.7	215.6	217.6	179.1	133.9	211.4
cash-flows.row.operating-cash-flow	911.3	2036.3	2289.9	1068.6	453.6	892.3	422.3	320.7	290.7	218.8	151.5	94.4	146	41.8	25.7	549.8	-47.3	107.1	264.9	-243.1	130.8
cash-flows.row.capital-expenditure	-412.4	-268.5	-266.3	-132.3	-159.4	-200.9	-151.8	-39.8	-33.4	-43.3	-13.5	-23.3	-17.2	-13.9	-26.2	-525.1	-697.6	-259.7	-189	-176.4	-346.9
cash-flows.row.free-cash-flow	498.9	1767.8	2023.6	936.4	294.2	691.3	270.4	281	257.3	175.5	138	71.1	128.8	27.9	-0.5	24.7	-744.9	-152.6	75.9	-419.5	-216.1

Kasumiaruande rida

Unipar Carbocloro S.A. tulud muutusid võrreldes eelmise perioodiga NaN%. UNIP6.SA 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	4897.3	7270.4	6289.4	3868.2	3048.7	3469.1	3019.6	889.7	859	776.5	187.3	355.4	345.4	316.2	5045.9	4594.2	2814.7	2543.8	2311.2	2180.2	1553.5
income-statement-row.row.cost-of-revenue	2975.2	4015.1	3486.6	2533.6	2231.9	2209.2	2114.6	502.2	478	422.5	100.7	208.7	211.2	193.9	4317.3	3820.5	2211.8	2058.5	1798.6	1640.1	1206
income-statement-row.row.gross-profit	1922.1	3255.3	2802.8	1334.6	816.9	1260	905	387.5	380.9	353.9	86.6	146.7	134.1	122.3	728.7	773.7	602.9	485.3	512.6	540.1	347.5
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	-18.3	68.2	-355.8	10.1	-26.4	71.7	-60.9	59.5	39	26.8	2.4	15.3	30	-3.6	743.8	-389	79.1	101.5	79.9	72.8	49.1
income-statement-row.row.operating-expenses	916.8	848.7	251	566.9	407.5	470.5	312.3	217.7	204.3	226	74.1	104.4	117.3	79.9	1335.8	163.7	376.9	333.6	260.7	231.1	185.8
income-statement-row.row.cost-and-expenses	3892	4863.8	3737.6	3100.5	2639.4	2679.6	2426.9	719.9	682.3	648.6	174.8	313.1	328.6	273.8	5653	3984.2	2588.7	2392.1	2059.3	1871.2	1391.9
income-statement-row.row.interest-income	263	273.4	146.2	29.3	39.4	57.5	35.3	28.8	36.9	22.7	17.5	31	68.5	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	201.8	211.4	138	66.2	101.3	143.1	100.2	75.6	93.1	84.6	55.6	33.5	62.3	0.1	-67.2	-992.6	-67.2	-85.7	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	146.7	0.4	170	-147.4	-61	-153.9	-93.8	-99.8	0	-61.5	-36.7	-1.8	4.1	0	0	-1125.4	13.7	-3.6	16.6	-3	-5.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-18.3	68.2	-355.8	10.1	-26.4	71.7	-60.9	59.5	39	26.8	2.4	15.3	30	-3.6	743.8	-389	79.1	101.5	79.9	72.8	49.1
income-statement-row.row.total-operating-expenses	146.7	0.4	170	-147.4	-61	-153.9	-93.8	-99.8	0	-61.5	-36.7	-1.8	4.1	0	0	-1125.4	13.7	-3.6	16.6	-3	-5.8
income-statement-row.row.interest-expense	201.8	211.4	138	66.2	101.3	143.1	100.2	75.6	93.1	84.6	55.6	33.5	62.3	0.1	-67.2	-992.6	-67.2	-85.7	0	0	0
income-statement-row.row.depreciation-and-amortization	247	575.2	219.4	112.9	183.1	176.4	200.1	109.6	78.3	46.9	16.9	25.6	21.5	20.2	440.4	236.9	112.4	85.5	44.7	39.4	33.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1005.3	2051.6	2865.3	748.5	317.7	830.6	430.7	296.4	96.9	136.3	390.3	59.2	16.8	42.6	-674.3	610	226	151.7	251.9	309	161.7
income-statement-row.row.income-before-tax	1152	2052	3035.3	601.2	256.6	676.7	336.9	196.6	96.9	74.8	353.6	57.4	20.9	42.6	-674.3	-515.4	239.7	148.1	268.5	306	155.9
income-statement-row.row.income-tax-expense	374.2	717.7	1031.5	230.9	84.3	129.3	30.6	95.3	9	9.2	-6.5	18.1	16.4	12.3	86.6	68.8	94.7	57.5	82.7	102	54.6
income-statement-row.row.net-income	787.5	1325.9	1984.8	367.7	173.5	528	302.7	101.3	87.8	65.6	360.1	39.3	4.4	30.3	-680.6	-152.3	145	90.6	185.7	204	101.2