Huafu Fashion Co., Ltd.

Sembol: 002042.SZ

SHZ

4.54

CNY

Bugünkü piyasa fiyatı

213.5895
F/K Oranı
1.8058
PEG Oranı
7.60B
MRK Kapağı
0.00%
DIV Verimi

Huafu Fashion Co., Ltd. (002042-SZ) Finansal Tablolar

Q: Nedir Huafu Fashion Co., Ltd. (002042.SZ) toplam varlıklar?

Huafu Fashion Co., Ltd. (002042.SZ) toplam varlıklar şeklindedir.

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Huafu Fashion Co., Ltd. (002042.SZ). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Huafu Fashion Co., Ltd.'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	2868.3	3327.4	3988.8	2956.6	3144.9	3007	2256.2	1207.2	731.5	1122.3	631.9	642.9	1137	1588.7	460.4	26.4	8.9	47.2	56.7	58.6	38	45.8
balance-sheet.row.short-term-investments	231.6	608.6	616.7	247.4	597.8	43.2	18.9	25	-20.1	4.4	2.4	5.3	0.4	-7.5	20.4	1.5	0	0	0	0	0	0
balance-sheet.row.net-receivables	1906.5	2033.2	2008.6	2062.3	2222.6	2593.6	1914.6	1910.2	1578.3	1341.7	1518.5	1989.8	1496.7	1024.8	944.7	18.5	20.6	41.3	61.8	34.1	54	47
balance-sheet.row.inventory	5007.5	5337.5	6560.7	5139.9	5499.5	5494	4830.4	2634.2	2583.1	2498.3	2135.4	2128.8	2326	1711.6	1231.2	95	69.7	77.5	81.2	89	96.5	75.7
balance-sheet.row.other-current-assets	128	173.2	285.3	376.4	492.5	845.4	816.8	393.1	446.8	80.8	116.1	48.5	7.3	-104.6	-41.2	0.1	-0.2	-0.1	-0.1	-2.4	-1.4	-0.9
balance-sheet.row.total-current-assets	9910.3	10871.4	12843.3	10535.2	11359.4	11939.9	9818	6144.7	5339.6	5043.1	4401.9	4810	4967.1	4220.5	2595.1	140	99	165.9	199.6	179.5	187.1	167.7
balance-sheet.row.property-plant-equipment-net	5178.1	5416	5454.1	5139.2	5609	5479	5230.6	3940.4	3428.7	3225.8	3018.3	2909.5	2255	1522.9	1158.3	271.4	307.2	349.3	363.3	284.2	212.7	146.6
balance-sheet.row.goodwill	151.8	157.5	157.5	9.6	9.6	3.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	848.7	950.1	939	886.3	799	630.6	599.7	591.8	422	430.1	375.2	207.4	175.8	162	125.8	2.3	10	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1000.4	1107.6	1096.5	895.9	808.6	634.4	599.7	591.8	422	430.1	375.2	207.4	175.8	162	125.8	2.3	10	0	0	0	0	0
balance-sheet.row.long-term-investments	172.2	-201.3	-235.2	1.5	-333.1	55.6	112.5	104	143.9	115	85.9	27.6	32.4	18	89.1	8.5	0	0	0	0	0	0
balance-sheet.row.tax-assets	184.1	202.2	139.1	164	100.7	67.4	41.4	39.6	30.1	17.2	20.1	20.4	50.6	49.9	50.9	70.8	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	596.2	748.1	840.5	874.3	791.3	286	229	178.3	33.4	29.7	17.2	33.9	7.5	-0.1	30.6	-69.2	10	18	10.1	10.3	10.5	10.7
balance-sheet.row.total-non-current-assets	7131	7272.6	7294.9	7074.9	6976.5	6522.4	6213.2	4854.1	4058.1	3817.8	3516.6	3198.8	2521.4	1752.6	1454.7	283.7	327.1	367.3	373.4	294.5	223.2	157.2
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	0
balance-sheet.row.total-assets	17041.3	18144	20138.2	17610.1	18335.9	18462.3	16031.2	10998.8	9397.7	8861	7918.5	8008.8	7488.5	5973	4049.8	423.7	426.2	533.3	573	473.9	410.3	324.9
balance-sheet.row.account-payables	957.5	1005.6	1034.7	856.8	610.1	437.1	982.4	958	608.7	834.3	786.7	1109	692	1473.1	1461.4	90.4	17.1	29.7	30.3	40.5	20.6	24.5
balance-sheet.row.short-term-debt	7499.8	7810.8	8683	8563.2	8311.4	9020.2	6538.6	4659.9	4133.9	3181.7	2612.6	2651.6	2673.1	1325.6	961.7	64.5	164.9	177.2	152.6	135	157.5	99.1
balance-sheet.row.tax-payables	82.9	94.9	178.4	37.8	74.7	150.6	95.4	62	62.9	50.9	41.6	28	-51.1	17.7	-5.1	-1.9	1.3	0.9	0.5	4.4	-1	3.5
balance-sheet.row.long-term-debt-total	742.5	936.7	906	814.4	1062.2	276.2	132	373.7	380	864	777.9	663	661.7	12.5	59.6	2.6	10.1	42.9	95.6	117.6	65.2	42.9
Deferred Revenue Non Current	35.6	89.4	86.2	92.2	100.1	138.4	156.2	176.4	171.8	184.7	4.6	0	0	0	0	-110.8	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	72.8	485	187.5	154	1032.7	1106.6	568.8	182.9	69.7	62.5	19.6	97.5	56.7	105.1	50.8	4.8	1.9	2.4	2.3	3.2	2.4	3
balance-sheet.row.total-non-current-liabilities	1036	1275.6	1028.8	946.8	1200.2	454.3	299.6	561.3	560.8	1072.3	918.1	823.8	817.4	143.2	164.1	2.6	10.1	42.9	95.6	119.5	72.4	44.4
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	0
balance-sheet.row.capital-lease-obligations	16	16.7	23.4	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	10592.8	11365.3	12609.8	11620.4	11656.2	11168.8	8791.2	6763.8	5651.8	5391.3	4599.1	4892.5	4412	3337.7	2769.6	204.5	208.1	256.4	288.9	316.7	270.7	193.5
balance-sheet.row.preferred-stock	96.2	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	1700.7	1700.7	1700.7	1519.4	1519.4	1519.4	1012.9	833	833	833	833	833	555.3	277.7	235.1	100	100	100	100	60	60	60
balance-sheet.row.retained-earnings	1674.3	1643.6	2334.4	2093.8	2757.7	2883.2	2695.3	2089.5	1706.7	1393.8	1254.4	1084.7	1062.6	719	368	-15.8	-18.3	35.8	43.4	49.5	35	29.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	-96.2	211.4	234.7	219.1	231.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2781.6	2737	2739.4	1789.9	1792	2521.4	3174.9	1066.2	1117.5	1166.6	1154.5	1107.9	1368.8	1610	655.2	130.2	130.2	134.2	134	41.6	38.8	35.2
balance-sheet.row.total-stockholders-equity	6156.6	6292.7	7009.2	5622.2	6300.7	6923.9	6883.1	3988.7	3657.2	3393.5	3241.9	3025.7	2986.7	2606.7	1258.3	214.4	211.9	270.1	277.4	151.1	133.8	124.7
balance-sheet.row.total-liabilities-and-stockholders-equity	17041.3	18144	20138.2	17610.1	18335.9	18462.3	16031.2	10998.8	9397.7	8861	7918.5	8008.8	7488.5	5973	4049.8	423.7	426.2	533.3	573	473.9	410.3	324.9
balance-sheet.row.minority-interest	291.9	486	519.2	367.5	378.9	369.6	356.9	246.3	88.7	76.2	77.5	90.7	89.8	28.7	21.9	4.8	6.1	6.8	6.6	6.1	5.8	6.7
balance-sheet.row.total-equity	6448.5	6778.7	7528.4	5989.7	6679.6	7293.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	403.8	407.2	381.5	248.9	264.7	98.7	131.3	129	123.8	119.4	88.3	32.8	32.8	10.5	109.5	10	10	18	10.1	10.3	10.5	10.7
balance-sheet.row.total-debt	8242.2	8747.5	9589	9377.6	9373.6	9296.4	6670.6	5033.7	4513.9	4045.6	3390.5	3314.7	3334.8	1338.2	1021.3	67.1	175	220.1	248.2	252.6	222.7	142
balance-sheet.row.net-debt	5605.6	6028.6	6217	6668.4	6826.5	6332.5	4433.2	3851.4	3782.5	2927.8	2761	2677	2198.1	-250.6	581.4	40.7	166	172.9	191.5	193.9	184.7	96.2

Nakit Akış Tablosu

Huafu Fashion Co., Ltd.'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	-365.2	613.5	-470.1	410.7	753.5	702.6	512.5	339.4	167.1	188.6	91.6	395.5	375.9	185	1.1	-58.8	0.8	6.4	17.7	21.1
cash-flows.row.depreciation-and-amortization	555	545.1	514.7	504.3	465.5	372.6	313.4	298.1	296.5	280.6	232.1	201	156.2	112.7	31.7	35.4	30.8	23.3	16.7	0
cash-flows.row.deferred-income-tax	-67.7	21.1	-63.9	-35.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	67.7	-21.1	63.9	35.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	88.1	-742.5	534.8	654	-1870.1	-2600.1	-186.9	-759.6	-540.6	-432.6	-75.6	-1828.5	-311.6	-303.3	43.6	9.1	18.7	-54.7	44	0
cash-flows.row.account-receivables	-77	-27.3	115.1	-0.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	1019.1	-1511.6	328.7	-14.2	-686.5	-1852.3	277.2	-81	-362.9	-6.7	195.6	-461.7	-491.4	-176.4	-27.1	2.3	3	7.6	7.9	0
cash-flows.row.account-payables	-786.3	775.2	154.9	704.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-67.7	21.1	-63.9	-35.1	-1183.6	-747.8	-464.1	-678.7	-177.6	-425.9	-271.2	-1366.8	179.8	-126.9	70.7	6.7	15.7	-62.3	36.1	0
cash-flows.row.other-non-cash-items	615.1	303.8	249	324	165.3	204	186.2	216.7	194.1	196.7	224.2	101.5	37.8	99.3	-64.9	20.8	-3.6	8.4	5.1	-21.1
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	-447.1	-569.2	-907.2	-774.9	-506.6	-1216	-518.1	-456.4	-296.7	-121	-607.8	-818.3	-234.6	-195.7	-0.9	-4.2	-14.9	-91.6	-81.9	-81.6
cash-flows.row.acquisitions-net	37.7	84.1	18.1	-44.1	-37	0	4.9	7.6	14.5	-2.6	11.3	-152.3	56	19.6	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-1463.3	-111	-123.7	-68.7	-323.1	0	-14	-0.1	-50	-28.3	-32.4	-22.1	-4.6	-99	0	0	-8	0	0	0
cash-flows.row.sales-maturities-of-investments	1209.7	112.1	209.6	108.3	561.5	5.1	32.8	10.7	51.5	12.9	10.1	15.7	24.3	1	0	8	0	0.7	0.6	0.5
cash-flows.row.other-investing-activites	235.1	-330.6	441.6	-279.5	403.2	-46	119.1	-290.6	121.7	-4.1	44.1	27.1	137.7	135	75.5	0.5	0.6	0.6	0.9	1.2
cash-flows.row.net-cash-used-for-investing-activites	-427.9	-814.6	-361.6	-1059	98.1	-1256.9	-375.4	-728.9	-158.9	-143.1	-574.8	-949.9	-21.2	-139	74.6	4.3	-22.3	-90.3	-80.4	-79.8
cash-flows.row.debt-repayment	-10654.3	-11342.3	-11571.3	-13059	-8603.5	-7984.9	-7420.9	-5630.8	-6832	-6101.5	-4936.1	-2234.5	-1893.2	-1790.3	-155.2	-161.4	-306.8	-308	-289	-214.1
cash-flows.row.common-stock-issued	47	0	0	403.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-47	0	0	-403.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-557.7	-557.3	-472.2	-715.6	-1064.9	-259.5	-267.1	-206.7	-196.8	-183.6	-273.3	-132.4	-79.7	-188.9	-11.1	-12.4	-21.6	-24.6	-12.3	-21.6
cash-flows.row.other-financing-activites	10172	12337.6	11739.3	13197.7	10143.7	11759.7	7603.8	6326	7150.3	6129.4	4884.7	4007.6	2920.2	1995	97.2	124.7	294.4	437.6	318.9	302.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-1039.9	438	-304.1	-577	475.3	3515.3	-84.2	488.5	121.5	-155.7	-324.7	1640.7	947.2	15.8	-69.1	-49.1	-33.9	104.9	17.6	66.6
cash-flows.row.effect-of-forex-changes-on-cash	16	-7.5	-13.1	-19.7	-4.1	-42.5	-10.4	18.6	9.9	-10.8	-3.1	-19.1	-2.8	-3.4	0	0.1	0	0	0	0
cash-flows.row.net-change-in-cash	-558.9	335.7	149.5	237.3	83.4	895	355.2	-127.2	89.7	-76.2	-430.3	-458.7	1181.5	-32.9	17	-38.3	-9.5	-1.9	20.7	-13.2
cash-flows.row.cash-at-end-of-period	1841.8	2400.7	2065	1915.5	1673.5	1590	695.1	339.9	467.1	377.4	453.6	883.9	1342.6	158.9	26	8.9	47.2	56.7	58.6	-13.2
cash-flows.row.cash-at-beginning-of-period	2400.7	2065	1915.5	1678.2	1590	695.1	339.9	467.1	377.4	453.6	883.9	1342.6	161.1	191.7	8.9	47.2	56.7	58.6	38	0
cash-flows.row.operating-cash-flow	893	719.9	828.4	1892.9	-485.8	-1320.9	825.2	94.6	117.1	233.4	472.3	-1130.4	258.3	93.7	11.5	6.4	46.7	-16.6	83.4	0
cash-flows.row.capital-expenditure	-447.1	-569.2	-907.2	-774.9	-506.6	-1216	-518.1	-456.4	-296.7	-121	-607.8	-818.3	-234.6	-195.7	-0.9	-4.2	-14.9	-91.6	-81.9	-81.6
cash-flows.row.free-cash-flow	445.9	150.7	-78.9	1118	-992.4	-2536.9	307.1	-361.9	-179.5	112.4	-135.5	-1948.8	23.7	-102	10.6	2.3	31.9	-108.2	1.6	-81.6

Gelir Tablosu Satırı

Huafu Fashion Co., Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 002042.SZ brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	13663.5	14459.6	16708.4	14231.7	15886.9	14307.4	12596.5	8836.9	6803.7	6132.7	6240.1	5732.4	5107.2	4783.1	3196.5	231.5	431.3	482.6	424.6	416.2	364.3	324.2
income-statement-row.row.cost-of-revenue	13083.8	13706.8	15098	14016.2	14638.2	12802.5	11187	7803.2	5871.4	5313.3	5359.9	5115.1	4093.3	3839.8	2609.5	249.7	445.1	453.1	378.3	362.7	306	265.7
income-statement-row.row.gross-profit	579.7	752.8	1610.4	215.6	1248.7	1505	1409.5	1033.7	932.2	819.5	880.2	617.3	1013.9	943.3	587	-18.2	-13.8	29.5	46.4	53.5	58.3	58.5
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	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	7.7	330.4	329.1	183.9	56.6	11.9	-9.7	428.7	271.9	233.6	142	297.5	69.5	43.2	25	82	0.4	15.5	0.2	1.9	1.3	0.3
income-statement-row.row.operating-expenses	463.5	635.3	662.2	476.8	466.9	463.3	405.5	668.9	603.2	658.3	583.5	502.1	434.2	421.1	268.1	40.5	23.7	32.7	29.2	23.7	24.8	24.1
income-statement-row.row.cost-and-expenses	13547.4	14342.1	15760.3	14492.9	15105.1	13265.8	11592.5	8472.1	6474.7	5971.6	5943.4	5617.2	4527.5	4261	2877.6	290.2	468.9	485.7	407.5	386.3	330.8	289.8
income-statement-row.row.interest-income	86.1	52.6	23.1	25	12.9	21.1	2.7	-6.9	13.6	-11.4	10.9	9.7	17.8	5.3	12.2	0.1	0.1	0.2	0.6	0.3	0.4	0.3
income-statement-row.row.interest-expense	297.6	302.6	321.2	287.1	323	269.8	180.4	180	188.5	178.1	169.8	188.6	111.3	53.5	80.8	10.5	13.3	11.5	9.7	7	6.2	6.5
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	11.1	-436.6	-486.4	-378.7	-389.9	-172.4	-218.3	211.7	45.8	52.6	-57.9	38.5	-66.4	-64.8	-80.2	59.8	-21.3	4.6	-7.9	-5	-4.9	-5.7
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	7.7	330.4	329.1	183.9	56.6	11.9	-9.7	428.7	271.9	233.6	142	297.5	69.5	43.2	25	82	0.4	15.5	0.2	1.9	1.3	0.3
income-statement-row.row.total-operating-expenses	11.1	-436.6	-486.4	-378.7	-389.9	-172.4	-218.3	211.7	45.8	52.6	-57.9	38.5	-66.4	-64.8	-80.2	59.8	-21.3	4.6	-7.9	-5	-4.9	-5.7
income-statement-row.row.interest-expense	297.6	302.6	321.2	287.1	323	269.8	180.4	180	188.5	178.1	169.8	188.6	111.3	53.5	80.8	10.5	13.3	11.5	9.7	7	6.2	6.5
income-statement-row.row.depreciation-and-amortization	559.3	555	545.1	514.7	504.3	465.5	372.6	313.4	298.1	296.5	280.6	232.1	201	156.2	112.7	31.7	35.4	30.8	23.3	16.7	7	6.6
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	107.6	49.4	1179.4	-95.2	842.1	857.5	792.4	146.6	75.2	-16.9	94	-139.5	449.3	435	232.9	-80.8	-59.3	-13.2	9.6	24.1	28.3	28.6
income-statement-row.row.income-before-tax	118.6	-387.2	693.1	-473.9	452.2	869.3	785.7	576.6	374.8	213.8	238.8	153.7	513.3	457.4	238.7	1.1	-58.8	1.9	9.5	25.4	29.1	28.8
income-statement-row.row.income-tax-expense	49.5	-22	79.6	-3.8	41.5	115.8	83.1	64	35.4	46.7	50.3	62.1	117.8	81.4	53.7	81.3	0	1	3.2	7.8	7.4	8.4
income-statement-row.row.net-income	66.8	-365.2	569.7	-470.1	402.3	751.8	677.4	479.2	335.9	168.5	200.3	90.7	407	371.2	161.2	2.5	-58.1	0.6	5.9	17.3	21.1	19.3