FuJian YanJing HuiQuan Brewery Co.,Ltd

Sembol: 600573.SS

SHH

9.92

CNY

Bugünkü piyasa fiyatı

48.4036
F/K Oranı
1.1441
PEG Oranı
2.48B
MRK Kapağı
0.01%
DIV Verimi

FuJian YanJing HuiQuan Brewery Co.,Ltd (600573-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz FuJian YanJing HuiQuan Brewery Co.,Ltd (600573.SS). 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

FuJian YanJing HuiQuan Brewery 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	2000
balance-sheet.row.cash-and-short-term-investments	1074.7	962.4	809	738.7	647.8	610.5	527.4	437.9	398.3	361.4	301.3	260	291.9	340	271.1	110.5	72.5	59.4	65.7	48	226.5	89.4	80.1	39
balance-sheet.row.short-term-investments	945	720	20.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5.7	0	0	0	0	0	0
balance-sheet.row.net-receivables	3.3	1.9	1.4	1.8	1.7	0.9	2.1	10.4	3.7	3.5	4.4	5.1	12.5	3.8	10.7	12.6	35.8	23	19.9	60.4	59.6	56.6	34.3	29
balance-sheet.row.inventory	72.8	83.5	105.1	94.8	131.2	152.8	156.4	174.8	174.2	177	175.6	187.2	196.3	157.1	146.6	201.3	138.6	119.9	99.4	115.3	96.4	84.2	74.3	58.9
balance-sheet.row.other-current-assets	3.4	2.5	2.4	2	3.4	6.5	73.4	3	3.6	8.9	13.6	6.5	1.9	-0.5	-1	-0.1	-0.2	-1.3	-1	-1.7	-5.4	-6.2	-4.3	-10.1
balance-sheet.row.total-current-assets	1154.3	1050.4	918	837.4	784.1	770.7	759.3	626.2	579.7	550.7	494.8	458.8	502.6	500.4	427.3	324.3	246.6	201.1	183.9	222.1	377.1	224.1	184.5	116.8
balance-sheet.row.property-plant-equipment-net	272.8	297.4	319.9	346.1	371.1	368.9	378.8	474.4	512.2	541.3	564.2	580.3	650.2	672.8	725.1	769.3	830.8	942.6	1000.8	889.8	944.2	945.7	882.3	733
balance-sheet.row.goodwill	0	0	0	0	0	0	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0	0	0	0	0	0
balance-sheet.row.intangible-assets	54.1	56.1	58.1	60.2	62.5	64.4	66.8	79.1	81	82.9	85.9	87.9	88.9	90.4	92.6	94.7	97	15.8	17	29.5	17.8	18.2	18.6	18
balance-sheet.row.goodwill-and-intangible-assets	54.1	56.1	58.1	60.2	62.5	64.4	67.2	79.5	81.4	83.3	86.3	88.3	89.3	90.8	93	95.1	97.4	15.8	17	29.5	17.8	18.2	18.6	18
balance-sheet.row.long-term-investments	0	353.5	377.9	0	433.5	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0	0	0	0	0	0
balance-sheet.row.tax-assets	9.9	5.6	8.5	7.6	5.6	5	5.2	6.2	6.2	5.9	5.9	5.9	5.9	5.9	7.3	7.1	6.9	9.2	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	2.3	-353.5	-377.9	0.8	-433.5	0.8	1.2	0	0	0	0	0	0	0	0	5.3	5.8	-3.6	5.6	6	5.5	8.3	6.8	5.7
balance-sheet.row.total-non-current-assets	339.2	359	386.5	414.7	439.1	439	452.5	560.1	599.8	630.5	656.4	674.5	745.4	769.5	825.5	876.8	940.9	964.4	1023.4	925.3	967.5	972.3	907.7	756.7
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	0	0
balance-sheet.row.total-assets	1493.4	1409.4	1304.5	1252.1	1223.2	1209.7	1211.7	1186.3	1179.6	1181.2	1151.3	1133.3	1248	1269.9	1252.8	1201.1	1187.5	1165.5	1207.3	1147.4	1344.6	1196.3	1092.2	873.6
balance-sheet.row.account-payables	95.8	93.7	54.8	30.8	31.4	33.4	43.2	32.6	32.3	40	32.8	29.7	42.7	57.3	50.6	62.3	73.5	86.4	54	46	79.7	108.8	35.3	35.6
balance-sheet.row.short-term-debt	20	-27.2	-14.8	-7.3	-6.6	0	0	0	0	0	0	0	2	2	0	0	11	22	129.8	119	247	376.5	168.5	165.2
balance-sheet.row.tax-payables	8.1	20.4	3.8	5.3	5.6	6.2	10.9	9.7	4.2	5.5	4.6	2	-0.3	7.9	11.2	4.5	9.1	19.3	11.1	5.6	13.4	18.1	16.6	27.1
balance-sheet.row.long-term-debt-total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	46.5	202.5	394	150
Deferred Revenue Non Current	0	0	0	6	0.2	0.3	0.5	0.7	0.9	0	0	0	0	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	1.1	92.6	54.6	43.1	40.6	39.9	43.3	47.8	35.9	43.6	43.6	48.5	21.8	22.3	84	71.5	9.5	4.6	4.8	2.4	3.4	2.3	5.1	1.8
balance-sheet.row.total-non-current-liabilities	2.1	2.5	4.9	10.5	5.1	2.2	1.7	4	4.5	3.1	0	0	0	0	0	0	0	0	0	0	47	203	394.6	150.7
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	0	0	0
balance-sheet.row.capital-lease-obligations	0	0	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-liab	236.5	188.7	114.4	84.4	77	75.6	88.2	84.4	72.6	86.7	76.4	78.2	103.2	137.6	134.6	133.9	168.3	179.8	240.4	207.8	418.6	745.7	711.9	506
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	0	0	0
balance-sheet.row.common-stock	250	250	250	250	250	250	250	250	250	250	250	250	250	250	250	250	250	250	250	250	250	187	187	187
balance-sheet.row.retained-earnings	359.6	323.6	293.2	270.9	249.8	237.4	226.4	204.4	210.2	201.4	184.6	166.2	251.9	242.2	232.7	187	144	111.7	95.3	74.3	63.1	54.8	0.3	6.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	161.2	161.2	161.2	161.2	161.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	477	477	477	477	477	638.2	638.2	638.2	638.2	634	629.8	627.8	628.1	624.4	618.5	613.2	607.9	604	601.8	595.8	592.2	199.5	184.3	170.9
balance-sheet.row.total-stockholders-equity	1247.8	1211.7	1181.4	1159.1	1137.9	1125.6	1114.6	1092.6	1098.4	1085.4	1064.4	1044.1	1130	1116.6	1101.2	1050.2	1001.8	965.7	947.1	920.1	905.4	441.3	371.6	364.3
balance-sheet.row.total-liabilities-and-stockholders-equity	1493.4	1409.4	1304.5	1252.1	1223.2	1209.7	1211.7	1186.3	1179.6	1181.2	1151.3	1133.3	1248	1269.9	1252.8	1201.1	1187.5	1165.5	1207.3	1147.4	1344.6	1196.3	1092.2	873.6
balance-sheet.row.minority-interest	9.2	8.9	8.7	8.6	8.3	8.6	8.9	9.3	8.6	9.1	10.4	11.1	14.8	15.7	16.9	17	17.3	20	19.7	19.5	20.6	9.4	8.8	3.2
balance-sheet.row.total-equity	1257	1220.7	1190.1	1167.7	1146.2	1134.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	0	720	20.2	0	433.5	0	0	0	0	0	0	0	0	0	0	5.3	5.8	6.1	5.6	5.4	5.2	5.1	5.1	5.7
balance-sheet.row.total-debt	20	0	0	0	0	0	0	0	0	0	0	0	2	2	0	0	11	22	129.8	119	293.5	579	562.5	315.2
balance-sheet.row.net-debt	-1054.7	-962.4	-788.9	-738.7	-647.8	-610.5	-527.4	-437.9	-398.3	-361.4	-301.3	-260	-289.9	-338	-271.1	-110.5	-61.5	-37.4	64.1	71	67	489.6	482.4	276.2

Nakit Akış Tablosu

FuJian YanJing HuiQuan Brewery 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	48.8	40	31.2	29	19.5	18.2	23.7	2.4	22.5	31.2	19.7	-77.6	32.5	51.7	76.8	68.3	44.3	35.8	27.8	13.8	11.7	70.8
cash-flows.row.depreciation-and-amortization	27.4	26	32	31.4	34.9	33.2	40.9	45.2	46.3	48	60.3	77.8	75.5	77.1	79.8	82.9	89	92.6	87.2	83.4	89.8	79.5
cash-flows.row.deferred-income-tax	-4.6	0.9	-1	-2.4	2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	4.6	-0.9	1	2.4	-2.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	30.5	71.6	-5	35.4	22.9	-11.2	28.7	-1.7	-10.4	10	3.3	-10.2	-80.8	-2	60.1	-65.6	-19.1	23.4	37.4	-23.7	-54.1	36.6
cash-flows.row.account-receivables	-1.5	-0.5	0.4	-8	-0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	9.2	19.4	-13.7	34.1	19.7	3.3	16.9	-0.7	2.1	-1.8	11.4	3.2	-39.1	-10.6	54.8	-62.8	-18.6	-20.6	16	-19	-11.6	-8.8
cash-flows.row.account-payables	27.4	51.9	9.3	11.8	1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-4.6	0.9	-1	-2.4	2.9	-14.4	11.8	-1.1	-12.6	11.8	-8	-13.4	-41.7	8.6	5.3	-2.9	-0.4	43.9	21.5	-4.7	-42.6	45.4
cash-flows.row.other-non-cash-items	-31.6	0.2	-1.4	-9.4	-14.2	-21.7	-89.4	-11.2	-10.1	-5.9	-4.6	1.6	-6.9	-0.4	1.6	3.5	1.9	-4.3	6.9	9.4	23.3	29.9
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-4.3	-1.7	-3.3	-10.2	-34.8	-20.6	-5.6	-7.3	-14.2	-23.4	-42.3	-13.2	-55.8	-22.6	-36.3	-17.3	-89.3	-32.9	-145.8	-75.7	-80.7	-146.7
cash-flows.row.acquisitions-net	0	470	0	0.1	0.3	0	0	0	0	0	0	0	0	0	0	0	19.9	0	0	0	0	0
cash-flows.row.purchases-of-investments	-935	-470	-370	-978	-1650	0	0	0	0	0	0	0	0	0	0	0	-3	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	61.2	2.2	4.7	14.1	16.1	22.7	15.3	11.5	10.8	6.3	4.8	4.1	6.7	0.6	4.7	0.7	0.4	0.4	0.3	0.6	2.9	0.6
cash-flows.row.other-investing-activites	710	-130	300	458	1650	70	77.9	8.2	2.1	0.2	0	0	0.8	0	0.1	0	2.1	0.8	0.6	0	-1.4	-0.5
cash-flows.row.net-cash-used-for-investing-activites	-168.1	-129.5	-68.6	-516	-18.4	72.1	87.6	12.4	-1.3	-16.9	-37.5	-9.1	-48.2	-22	-31.5	-16.6	-69.9	-31.8	-144.9	-75.1	-79.2	-146.5
cash-flows.row.debt-repayment	-20	0	0	0	0	0	0	0	0	0	0	-2	-2	0	0	-16	-75	-197.8	-151	-320.5	-323.5	-36.5
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-12.8	-9.5	-8.8	-7.5	-7.5	-7.5	-2.1	-7.5	-10	-6.3	0	-12.5	-20.1	-37.6	-25	-20.4	-18.7	-19.9	-7.4	-11.8	-22.2	-96.7
cash-flows.row.other-financing-activites	-0.3	0	0	0	0	0	0	0	0	0	0	0	2	2	0	4.7	64.1	88	161.8	146	491.4	72.2
cash-flows.row.net-cash-used-provided-by-financing-activities	7.2	-9.5	-8.8	-7.5	-7.5	-7.5	-2.1	-7.5	-10	-6.3	0	-14.5	-20.1	-35.6	-25	-31.6	-29.6	-129.6	3.4	-186.3	145.6	-61
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-85.8	-1.1	-20.6	-437	37.3	83.1	89.5	39.6	36.9	60.1	41.3	-32	-48	68.9	161.8	40.9	16.7	-13.9	17.7	-178.5	137.1	9.3
cash-flows.row.cash-at-end-of-period	103.3	189.1	190.3	210.8	647.8	610.5	527.4	437.9	398.3	361.4	301.3	260	291.9	340	271.1	109.3	68.4	51.8	65.7	48	226.5	89.4
cash-flows.row.cash-at-beginning-of-period	189.1	190.3	210.8	647.8	610.5	527.4	437.9	398.3	361.4	301.3	260	291.9	340	271.1	109.3	68.4	51.8	65.7	48	226.5	89.4	80.1
cash-flows.row.operating-cash-flow	75.1	137.8	56.7	86.5	63.2	18.4	4	34.7	48.2	83.3	78.8	-8.3	20.3	126.4	218.3	89.1	116.2	147.5	159.3	82.9	70.6	216.8
cash-flows.row.capital-expenditure	-4.3	-1.7	-3.3	-10.2	-34.8	-20.6	-5.6	-7.3	-14.2	-23.4	-42.3	-13.2	-55.8	-22.6	-36.3	-17.3	-89.3	-32.9	-145.8	-75.7	-80.7	-146.7
cash-flows.row.free-cash-flow	70.8	136.1	53.5	76.3	28.4	-2.1	-1.6	27.4	34	59.9	36.5	-21.6	-35.5	103.9	182	71.8	26.9	114.5	13.5	7.2	-10.1	70.1

Gelir Tablosu Satırı

FuJian YanJing HuiQuan Brewery Co.,Ltd'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600573.SS 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	2000
income-statement-row.row.total-revenue	613.7	613.4	582	614.4	563.3	551.6	569	617.6	751.5	829	796.3	690.6	880.4	908.7	1095.4	1029.3	1031.3	955.6	848	808.8	880.3	905.7	943.9	885.5
income-statement-row.row.cost-of-revenue	432.8	447.1	425.4	458.5	411.9	411	458.7	409.7	491.9	546.8	540.7	529	581	599.7	739.3	704.2	726.2	659.1	572.5	572.7	594.4	562.1	571.8	507.3
income-statement-row.row.gross-profit	180.9	166.4	156.6	155.9	151.3	140.6	110.3	207.9	259.7	282.2	255.7	161.5	299.3	309.1	356.2	325.1	305.1	296.5	275.5	236.1	285.9	343.6	372.2	378.2
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	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	0.9	92.3	87.4	89.3	90.8	-0.3	-0.7	3.9	3.9	10.8	7.4	2.3	10.6	4.8	3.2	14	2.1	14.1	6.9	3	2.7	-0.5	-0.7	-20.3
income-statement-row.row.operating-expenses	156.7	147.6	143.7	140.8	142.6	137.5	159.1	212.9	249	267.6	245.5	237.7	272.1	246.3	260.9	252.4	238.8	245.9	230.4	207.3	240.7	201.6	229	198
income-statement-row.row.cost-and-expenses	589.5	594.7	569.1	599.2	554.6	548.5	617.8	622.6	740.9	814.4	786.2	766.7	853.2	846	1000.2	956.6	965	905	803	780	835.2	763.7	800.7	705.3
income-statement-row.row.interest-income	33.3	28.1	23.6	11.1	4.1	1.2	1.3	0.9	1.3	1.8	2.4	3.1	2.2	3	1.5	1	0	0.8	0.6	1.4	2.6	0.3	0.8	0.7
income-statement-row.row.interest-expense	0.5	2.5	0	0	0	0.7	0.8	0.4	0.8	1.5	0	0	0.1	0.1	0	0.4	0.2	4.6	7	10	22.8	36.3	34.3	8.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	0.9	0	0	15.9	16	22.4	89.5	15.4	14.8	18.2	14.1	3.6	19.1	8	4	14.2	3.9	4.3	-0.6	-8.5	-20.9	-36.5	-35.1	-27.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0.9	92.3	87.4	89.3	90.8	-0.3	-0.7	3.9	3.9	10.8	7.4	2.3	10.6	4.8	3.2	14	2.1	14.1	6.9	3	2.7	-0.5	-0.7	-20.3
income-statement-row.row.total-operating-expenses	0.9	0	0	15.9	16	22.4	89.5	15.4	14.8	18.2	14.1	3.6	19.1	8	4	14.2	3.9	4.3	-0.6	-8.5	-20.9	-36.5	-35.1	-27.2
income-statement-row.row.interest-expense	0.5	2.5	0	0	0	0.7	0.8	0.4	0.8	1.5	0	0	0.1	0.1	0	0.4	0.2	4.6	7	10	22.8	36.3	34.3	8.3
income-statement-row.row.depreciation-and-amortization	27.4	28.2	35.2	31.4	34.9	33.2	40.9	45.2	46.3	48	60.3	77.8	75.5	77.1	79.8	82.9	89	92.6	87.2	83.4	89.8	79.5	32.2	-12.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	57.3	46.5	37.8	19.3	10.5	25.8	41.4	6.6	21.6	22	16.9	-74.9	35.8	65.9	96.1	73	68.1	53.4	40.4	23.5	29.6	107.3	111.5	174
income-statement-row.row.income-before-tax	58.2	46.5	37.8	35.3	26.5	25.5	40.7	10.4	25.5	32.8	24.2	-72.5	46.3	70.7	99.3	87	70.1	61.2	45.9	23.4	28.3	106.1	109.4	153.3
income-statement-row.row.income-tax-expense	9.5	6.4	6.6	6.3	7	7.4	17	8	3	1.7	4.5	2.9	13.8	19	22.6	18.7	25.8	25.4	18.1	9.6	16.6	35.3	45.3	67.8
income-statement-row.row.net-income	48.5	39.8	31	28.7	19.8	18.5	24.2	1.7	23	32.5	20.4	-71.7	33.4	52.9	76.8	68.3	44.1	35.1	27	14.6	11.5	69.5	63.3	85.3