Wing On Company International Limited

Sembol: 0289.HK

HKSE

11.86

HKD

Bugünkü piyasa fiyatı

27.8268
F/K Oranı
0.1641
PEG Oranı
3.44B
MRK Kapağı
0.08%
DIV Verimi

Wing On Company International Limited (0289-HK) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Wing On Company International Limited (0289.HK). 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

Wing On Company International Limited'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
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

Nakit Akış Tablosu

Wing On Company International Limited'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	-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

Gelir Tablosu Satırı

Wing On Company International Limited'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 0289.HK 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
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