Sinomach Precision Industry Co.,Ltd.

符号: 002046.SZ

SHZ

9.42

CNY

今天的市场价格

21.3527
市盈率
1.3879
PEG比率
4.94B
MRK市值
0.02%
DIV收益率

Sinomach Precision Industry Co.,Ltd. (002046-SZ) 财务报表

Q: 什么是 Sinomach Precision Industry Co.,Ltd. (002046.SZ) 总资产是多少？

Sinomach Precision Industry Co.,Ltd. (002046.SZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Sinomach Precision Industry Co.,Ltd. (002046.SZ). 的默认数据。公司收入显示 1041.195 M 的平均值，即 0.224 % 增长率。整个期间的平均毛利润为 265.143 M，即 0.229 %. 平均毛利率为 0.272 %. 公司去年的净收入增长率为 0.110 %，等于 -0.024 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Sinomach Precision Industry Co.,Ltd. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 -0.016. 在流动资产领域，002046.SZ 的报告货币为2565.576. 这些资产中的很大一部分，即 830.696 是现金和短期投资。与去年的数据相比，该部分的变化率为0.112%. 公司的长期投资虽然不是其重点，但以报告货币计算的53.763（如果有的话）为53.763。这表明与上一报告期相比，-40.038% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 461.254. 这一数字表明，-0.072% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 3270.845. 这方面的年同比变化率为 0.057%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为1185.906，存货估值为 525.27，商誉估值为 16.46（如有. 无形资产总额（如果有）按 221.56 估值. 应付账款和短期债务分别为 652.85 和 302.19. 债务总额为763.44，债务净额为 39.68. 其他流动负债为 3.06，加上总负债 1791.43. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	2686.24	830.7	746.8	727.8	831.4	775.2	1023.4	439.8	354	225.2	232.5	207	327.2	119.9	106.7	92.8	138.9	146.5	157.3	158.6	31.6	31.4	47.5
balance-sheet.row.short-term-investments	468.33	106.9	88.7	120.6	105	113.7	-112.7	-117.6	0	0	0	-0.1	-0.4	-0.7	0	0	9.9	0	0	0	0	0	0
balance-sheet.row.net-receivables	6246.31	1185.9	1477.7	1340.5	1152.1	1055.1	987.7	752.4	256.4	266.4	334.1	441.4	426.3	311.5	228.2	153.5	69.2	51.5	35.1	32.2	27	31.9	37
balance-sheet.row.inventory	2172.81	525.3	561	530	495.4	549.5	427.6	403.4	375.1	389.1	488.2	445.1	398.2	201	143.8	123.1	105.4	67.8	56.5	46.5	42.4	33.4	19.9
balance-sheet.row.other-current-assets	82.99	23.7	44.1	18.6	14.2	13.5	34.3	42.4	10.6	27	-4.9	-5.1	-5	-4.8	-5.4	-4.3	-2.5	-1.5	-0.5	-1.1	-1.6	-1.5	-0.9
balance-sheet.row.total-current-assets	11188.35	2565.6	2829.6	2616.9	2493	2393.3	2473	1638	996	907.7	1049.9	1088.4	1146.7	627.6	473.3	365.1	311	264.3	248.4	236.2	99.4	95.2	103.4
balance-sheet.row.property-plant-equipment-net	6874.68	1798.6	1574	1428.6	1306.3	1308.1	1230.2	1208.1	945.3	1007	935	676	464.1	330	261	220.1	113.4	105.7	86.6	73.3	49.8	29.2	23.8
balance-sheet.row.goodwill	65.82	16.5	16.5	16.5	33.9	35.6	39.5	32.9	0	0	7.1	7.1	7.1	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1177.24	221.6	377.2	401.1	400	412.8	400.5	415.1	206.4	234.9	240.6	246	242.5	205.2	104.7	107.7	18.2	18.6	18.7	18.8	19	8.2	0
balance-sheet.row.goodwill-and-intangible-assets	1243.06	238	393.7	417.5	433.9	448.4	440	448	206.4	234.9	247.7	253.1	249.6	205.2	104.7	107.7	18.2	18.6	18.7	18.8	19	8.2	0
balance-sheet.row.long-term-investments	192.44	53.8	89.7	70.6	117.5	114.7	349.3	360.9	113.4	14.4	14.5	14.4	14.9	14.6	0	0	2.3	0	0	0	0	0	0
balance-sheet.row.tax-assets	302.3	80.1	69.9	58.7	53.5	42.6	33.4	34.7	10.7	27.5	18.7	17.5	13.2	8.7	9.9	7	3.2	2.6	2	0	0	0	0
balance-sheet.row.other-non-current-assets	1565.2	430.2	294.9	333.2	332.7	310.4	53.2	50.7	68.4	51.1	24.4	0	-0.1	0	14.8	14.8	0	1.7	-0.6	1.3	1.6	2.2	2.2
balance-sheet.row.total-non-current-assets	10177.69	2600.7	2422.1	2308.7	2243.9	2224.2	2106.2	2102.5	1344.2	1335	1240.3	960.9	741.7	558.4	390.4	349.5	137.1	128.5	106.6	93.4	70.4	39.6	26
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
balance-sheet.row.total-assets	21366.04	5166.3	5251.7	4925.7	4736.9	4617.5	4579.2	3740.5	2340.3	2242.7	2290.2	2049.3	1888.4	1186	863.7	714.6	448.2	392.8	355.1	329.6	169.8	134.8	129.4
balance-sheet.row.account-payables	2868.83	652.9	654.6	529.5	504.1	391.5	302.3	327.2	205.8	242	220.6	206.3	262.8	163.3	90.3	55.2	45.7	21.4	14.1	8.2	11.6	11.6	12.2
balance-sheet.row.short-term-debt	1704.02	302.2	691.9	352.5	486.3	915.7	1052.8	729.9	472.3	489.5	306	327.2	150	145	20	10	40	0	0	0	0	10	10
balance-sheet.row.tax-payables	212.61	43.8	26.6	28.3	46	29.9	35.1	32.4	33.4	19.6	25	3.3	9.2	0.2	3.9	9.8	-1.1	1	1.1	1.1	1.1	0.1	0.6
balance-sheet.row.long-term-debt-total	1587.25	461.3	130.9	479.2	300	22.5	32.5	102.5	25	75	130	202.5	211	115	75	35	0	0	0	0	20	0	20
Deferred Revenue Non Current	414.41	91.4	122.8	139.4	106.8	98.9	79	83.6	80	93.6	114.8	97.2	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	140.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	15.54	3.1	219.2	18.2	7.4	36.6	144.8	66.2	42.8	38.7	43.4	63	76.5	42.7	19.5	12.7	15.4	33.2	39.1	42.8	33.2	17.5	9.6
balance-sheet.row.total-non-current-liabilities	2298.19	626.1	327.6	694.1	539.4	257.3	240.2	274	149.7	177.4	272.5	328.5	318.2	195.8	139.6	84.6	6.3	5.3	4.5	4.6	23.9	5.5	24.8
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
balance-sheet.row.capital-lease-obligations	91.92	23.6	30.9	29.2	35.3	32.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	7833.2	1791.4	2059	1910.7	1819.5	1767.4	1775.2	1521	970	1023.8	912.2	979.5	868.7	583	317.4	205.9	89	59.9	57.7	55.6	68.7	54.9	67.9
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
balance-sheet.row.common-stock	2116.35	529.1	529.1	524.3	524.3	524.3	524.3	463.1	353.6	340.6	340.6	278.6	278.6	108.1	108.1	108.1	97.5	97.5	78	65	40	40	40
balance-sheet.row.retained-earnings	4113.54	1020.1	869	696.9	601	551.2	586.5	568.8	136.1	128.4	310.1	305.7	285.4	239.1	193.4	159	134.2	113.6	87.8	67.5	46.6	29.7	15
balance-sheet.row.accumulated-other-comprehensive-income-loss	3011.92	571	546.6	549.3	534.3	515.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	3839.31	1150.6	1150.6	1114.1	1114.1	1113.9	1547.6	1069.6	875.8	747.2	719	475.1	445.9	246.4	236	233.4	119.2	115.8	131.5	141.5	14.5	10.2	6.5
balance-sheet.row.total-stockholders-equity	13081.12	3270.8	3095.3	2884.7	2773.8	2704.5	2658.4	2101.6	1365.5	1216.1	1369.7	1059.4	1009.9	593.6	537.4	500.4	350.9	326.9	297.3	274	101.1	79.9	61.5
balance-sheet.row.total-liabilities-and-stockholders-equity	21366.04	5166.3	5251.7	4925.7	4736.9	4617.5	4579.2	3740.5	2340.3	2242.7	2290.2	2049.3	1888.4	1186	863.7	714.6	448.2	392.8	355.1	329.6	169.8	134.8	129.4
balance-sheet.row.minority-interest	451.72	104	97.4	130.3	143.7	145.5	145.6	117.9	4.8	2.8	8.4	10.4	9.9	9.4	8.9	8.3	8.3	6	0	0	0	0	0
balance-sheet.row.total-equity	13532.83	3374.8	3192.7	3015	2917.5	2850	2804	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	21366.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	660.77	160.7	178.4	191.2	222.5	228.4	236.6	243.3	113.4	14.4	14.5	14.3	14.5	13.8	13.5	12.9	12.2	0	0	0	0	0	0
balance-sheet.row.total-debt	3291.27	763.4	822.8	831.7	786.3	938.2	1085.3	832.4	497.3	564.5	436	529.7	361	260	95	45	40	0	0	0	20	10	30
balance-sheet.row.net-debt	1073.36	39.7	164.6	224.5	59.8	276.8	61.9	392.6	143.4	339.3	203.5	322.7	33.8	140.1	-11.7	-47.8	-98.9	-146.5	-157.3	-158.6	-11.6	-21.4	-17.5

现金流量表

在 Sinomach Precision Industry Co.,Ltd. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 1.264 的转变。该公司最近通过发行 -1.46 扩大了股本，与上一年相比出现了0.000 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-201544451.330. 与上一年相比， 0.141 发生了变化. 在同一时期，公司记录了 158.37, 14.37 和 -880，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-120.49 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 -24.81，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	269.88	270.3	238.3	131.5	86.5	54.9	51.4	43.1	10.5	-184	15.4	38.7	65.6	64.3	48.4	39.9	33.8	35.4	31.2	26	21.2
cash-flows.row.depreciation-and-amortization	5.47	158.4	155.8	132.7	111.6	97.7	93	89.5	71.5	66.9	53.4	44.9	37.3	31.2	24.5	21	9.8	8	6	4.2	2.9
cash-flows.row.deferred-income-tax	-56.83	-9.6	-0.9	-5.7	-10.1	-7.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	6.71	9.6	0.9	5.7	10.1	7.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	38.01	-206.4	-250.7	-248.6	86.1	-175	-292.1	-1.9	-39.7	36.4	-121.2	-142.4	-95.3	-53.2	-36.1	-44.7	-25.8	-35.7	-18.5	-5.1	-2.2
cash-flows.row.account-receivables	11.63	11.6	-317.4	-196.6	7.5	195.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	18.29	18.3	-49.8	-105	-129.8	-169	-42.9	3.9	1	-7.6	-54.7	-53.6	-87.4	-59	-21.6	-17.6	-37.9	-11.3	-11.2	-4.7	-9
cash-flows.row.account-payables	0	-226.7	117.3	58.7	218.5	-193.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	8.09	-9.6	-0.9	-5.7	-10.1	-7.6	-249.2	-5.8	-40.6	44	-66.4	-88.8	-7.9	5.8	-14.6	-27.1	12.1	-24.4	-7.3	-0.3	6.7
cash-flows.row.other-non-cash-items	57.65	142.2	148	169.5	96.6	92.7	82.5	8.9	-3.4	165.6	26.6	29.5	17.1	12.6	4	3.6	2.2	2.4	8.4	-1.9	-2.9
cash-flows.row.net-cash-provided-by-operating-activities	318.62	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	-254.49	-213.1	-224.5	-217.9	-144.1	-172.1	-101.9	-175	-53.4	-166.7	-158.4	-228.7	-154.8	-181	-63.9	-91.5	-19.1	-19.1	-20.5	0	-28
cash-flows.row.acquisitions-net	47.38	0.4	19.9	4.8	2.2	3.2	0.8	0	-41.9	0	0	0	-76.4	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-2.93	-11.5	-10.7	-140.4	-0.1	-19.4	-7	0	-100	0	0	0	154.8	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	-5.42	8.3	7.2	9.4	4.6	4.3	3.2	3.1	0.3	1.2	0.3	0.3	0.3	0.2	0.7	0.3	0	0	0	0	0
cash-flows.row.other-investing-activites	15.12	14.4	31.5	136.5	9.5	-10.2	-3	49	183.7	0.3	0	0.4	-154.8	0.1	0	0	0.1	0	0	-25.7	0
cash-flows.row.net-cash-used-for-investing-activites	-233.33	-201.5	-176.7	-207.6	-127.9	-194.2	-108	-122.8	-11.4	-165.3	-158.1	-228	-230.9	-180.7	-63.1	-91.2	-19	-19.1	-20.5	-25.7	-28
cash-flows.row.debt-repayment	-649.8	-880	-448.5	-848.5	-1128.8	-1400.1	-929.1	-903.4	-630	-490	-526.7	-281.1	-198	-30	-40	-85	0	0	0	-20	-30
cash-flows.row.common-stock-issued	-1.46	-1.5	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	-1.46	-1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-118.13	-120.5	-85.6	-42.6	-42.1	-41.6	-48.3	-40.8	-19	-29.4	-41	-43.7	-27.7	-25.6	-13.6	-10.4	-9.8	-7.8	-7.8	-0.2	-0.7
cash-flows.row.other-financing-activites	378.19	-24.8	485.6	823.6	949.8	1203.4	1714.6	891.4	757.1	617	754.5	465.6	615.6	194.4	89.8	87.3	1.3	6	-0.1	149.6	40
cash-flows.row.net-cash-used-provided-by-financing-activities	-100.83	-116.9	-48.5	-67.5	-221.1	-238.3	737.3	-52.8	108.1	97.6	186.8	140.8	389.9	138.9	36.2	-8.1	-8.5	-1.8	-7.9	129.5	9.3
cash-flows.row.effect-of-forex-changes-on-cash	-1.57	-1.6	1.5	-0.3	-2	-0.6	3.1	-4.6	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-17.1	44.4	67.7	-90.4	29.9	-362.9	567.2	-40.6	135.8	17.4	2.9	-116.5	183.7	13.2	13.9	-79.5	-7.6	-10.8	-1.2	126.9	0.2
cash-flows.row.cash-at-end-of-period	2040.44	659.7	615.3	547.6	638	608.1	971	403.8	343.2	207.4	190	187.1	303.6	119.9	106.7	92.8	138.9	146.5	157.3	158.6	31.6
cash-flows.row.cash-at-beginning-of-period	2057.54	615.3	547.6	638	608.1	971	403.8	444.3	207.4	190	187.1	303.6	119.9	106.7	92.8	172.3	146.5	157.3	158.6	31.6	31.4
cash-flows.row.operating-cash-flow	318.62	364.5	291.4	185	380.8	70.2	-65.2	139.6	38.9	85	-25.8	-29.3	24.7	55	40.8	19.8	19.9	10.1	27.1	23.2	18.9
cash-flows.row.capital-expenditure	-254.49	-213.1	-224.5	-217.9	-144.1	-172.1	-101.9	-175	-53.4	-166.7	-158.4	-228.7	-154.8	-181	-63.9	-91.5	-19.1	-19.1	-20.5	0	-28
cash-flows.row.free-cash-flow	64.14	151.4	66.9	-32.8	236.7	-101.8	-167.1	-35.4	-14.5	-81.7	-184.2	-258	-130.1	-125.9	-23.1	-71.7	0.8	-9	6.6	23.2	-9.1

利润表行

Sinomach Precision Industry Co.,Ltd. 的收入与上期相比变化了 -0.190%。据报告, 002046.SZ 的毛利润为 914.86。该公司的营业费用为 492.73，与上年相比变化了 3.516%. 折旧和摊销费用为 158.37，与上一会计期间相比变化了 0.017%. 营业费用报告为 492.73，显示3.516% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长-0.214%. 营业收入为 298.78，与上年相比变化了-0.214%. 净利润的变化率为 0.110%。去年的净收入为258.8.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	2802.5	2783.7	3436	3327.9	2355.1	2085.1	2066	1494	427	424.4	512.6	651.1	660.9	616.2	521.7	362.3	281.2	224.7	192.2	166.2	127.7	105.9	84.5
income-statement-row.row.cost-of-revenue	1865.96	1868.9	2605.2	2631.1	1794.3	1570	1563.3	1044.3	313.3	363.1	377.5	504.1	504.2	471.8	402	263	197.3	151.6	123.8	111.1	87.3	71.7	54.3
income-statement-row.row.gross-profit	936.54	914.9	830.8	696.8	560.8	515.1	502.7	449.7	113.6	61.3	135.1	147	156.6	144.4	119.8	99.3	83.9	73.1	68.4	55.2	40.4	34.2	30.1
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	0	0
income-statement-row.row.research-development	218.41	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	33.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	90.27	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	6.53	6.6	180.8	144.2	132.7	139.8	-26.9	-92.1	135.8	12.2	16.4	41.8	36.9	16.5	11.4	8.1	0.1	0.2	0.5	-0.1	0.2	0.3	0.5
income-statement-row.row.operating-expenses	501.76	492.7	476	430.7	330.3	341.8	314.7	271.4	130.8	132.3	102.7	114.3	98.2	72.8	70.1	56.6	44.6	38.6	39.7	29.9	19.9	15.8	15.1
income-statement-row.row.cost-and-expenses	2367.72	2361.6	3081.2	3061.8	2124.5	1911.8	1878	1315.8	444.1	495.4	480.2	618.5	602.4	544.5	472.1	319.6	241.9	190.2	163.5	141	107.2	87.5	69.4
income-statement-row.row.interest-income	4.1	5.2	7	4.5	8.9	13	17.6	2.4	0.9	1.1	1.4	1.8	1.7	0.6	0.3	0	0	1.7	2.2	1.2	1.2	1.2	0.2
income-statement-row.row.interest-expense	25.78	27	30.2	26.8	29.1	39.5	47.1	39.8	18.3	17	15.4	19.7	14.1	7.9	1	0.3	-0.8	0	0	0.2	0.7	1.5	0.4
income-statement-row.row.selling-and-marketing-expenses	90.27	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	6.53	6.6	-125.7	-114	-94.2	-73.3	-105.7	-120.1	48.5	-129.2	-10.2	13.8	21.6	4.5	8.3	6.2	-0.8	0.4	2.4	0.8	0.6	-0.3	0
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	6.53	6.6	180.8	144.2	132.7	139.8	-26.9	-92.1	135.8	12.2	16.4	41.8	36.9	16.5	11.4	8.1	0.1	0.2	0.5	-0.1	0.2	0.3	0.5
income-statement-row.row.total-operating-expenses	6.53	6.6	-125.7	-114	-94.2	-73.3	-105.7	-120.1	48.5	-129.2	-10.2	13.8	21.6	4.5	8.3	6.2	-0.8	0.4	2.4	0.8	0.6	-0.3	0
income-statement-row.row.interest-expense	25.78	27	30.2	26.8	29.1	39.5	47.1	39.8	18.3	17	15.4	19.7	14.1	7.9	1	0.3	-0.8	0	0	0.2	0.7	1.5	0.4
income-statement-row.row.depreciation-and-amortization	126.39	158.4	155.8	132.7	111.6	97.7	93	89.5	71.5	66.9	53.4	44.9	37.3	31.2	24.5	21	9.8	8	6	4.2	2.9	1.4	0.4
income-statement-row.row.ebitda-caps	439.79	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	313.4	298.8	379.9	273.3	205.6	146.9	109.1	150.3	-104.4	-212.1	5.9	4.8	43.2	59.6	46.5	40.9	38.5	34.6	30.9	26.2	21.1	18.5	15.5
income-statement-row.row.income-before-tax	319.93	305.4	254.2	159.2	111.4	73.6	82.3	58.1	31.4	-200.2	22.2	46.5	80.1	76.1	58	48.9	38.5	34.8	31.2	26	21.2	18.4	15.5
income-statement-row.row.income-tax-expense	37.74	35.1	15.9	27.8	24.9	18.8	30.9	15.1	20.9	-16.2	6.9	7.7	14.5	11.8	9.5	9	4.7	-0.5	2.4	0.9	1.3	-0.2	-0.1
income-statement-row.row.net-income	269.88	258.8	233.2	127.4	86.5	54.9	22.9	16.4	12.6	-178.3	17.6	38.1	64.8	63.5	47.8	39.9	33.7	35.4	31.2	26	21.2	18.4	15.5