Wiscom System Co., Ltd.

符号: 002090.SZ

SHZ

9.27

CNY

今天的市场价格

52.7179
市盈率
1.4761
PEG比率
3.67B
MRK市值
0.00%
DIV收益率

Wiscom System Co., Ltd. (002090-SZ) 财务报表

Q: 什么是 Wiscom System Co., Ltd. (002090.SZ) 总资产是多少？

Wiscom System Co., Ltd. (002090.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 Wiscom System Co., Ltd. (002090.SZ). 的默认数据。公司收入显示 1078.363 M 的平均值，即 0.081 % 增长率。整个期间的平均毛利润为 289.587 M，即 0.072 %. 平均毛利率为 0.281 %. 公司去年的净收入增长率为 1.015 %，等于 0.135 % % 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 Wiscom System 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 0.120. 在流动资产领域，002090.SZ 的报告货币为2421.885. 这些资产中的很大一部分，即 920.918 是现金和短期投资。与去年的数据相比，该部分的变化率为0.620%. 公司的债务概况显示，以报告货币计算的长期债务总额为 2.181. 这一数字表明，-0.202% 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 1461.663. 这方面的年同比变化率为 0.170%. 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1106.95，存货估值为 362.37，商誉估值为 28.19（如有. 无形资产总额（如果有）按 26.56 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	2990.92	920.9	568.5	545.8	612.4	586.5	575.8	687.8	884.9	455.6	318.7	326.4	177.3	185.3	222.8	150.3	186.3	266.1	283.9	88.1	103.1	70.4
balance-sheet.row.short-term-investments	229.71	150	11	1	20	-2.6	166.7	0	0	0	0	0	0.6	0.7	0	0	0	10	0	0.2	5.4	0.2
balance-sheet.row.net-receivables	4783.55	1107	1247.1	1289.3	1438.6	1073.8	1493.8	1581	1194.8	863.6	760.2	660.9	526.9	448.1	300.3	152.2	131.3	153.4	128.3	103.3	125.4	87.1
balance-sheet.row.inventory	1297.17	362.4	345.8	244.1	230.1	523.7	510.8	532.1	465.2	356.9	257.5	212.8	196.5	128.7	120.7	134	108	93.9	42	49.1	45	27.7
balance-sheet.row.other-current-assets	159.04	31.6	25.3	14.2	13.8	33.6	50	68.1	238.6	49.3	-55.9	-52.3	-52.1	-38.4	20	43	-12.7	-13.6	-6.8	-6.1	-7.5	-4.8
balance-sheet.row.total-current-assets	9230.67	2421.9	2186.7	2093.4	2294.8	2217.5	2630.5	2868.9	2783.4	1725.3	1280.5	1147.8	848.7	723.7	663.9	479.5	412.8	499.8	447.4	234.5	265.9	180.2
balance-sheet.row.property-plant-equipment-net	780.59	215.3	186.9	203.3	481.6	723	873.4	726.5	686.2	655.5	207.9	198.9	204.8	143.4	141	84.6	84.8	86.2	91.6	63.4	25.7	7.6
balance-sheet.row.goodwill	115.8	28.2	28.2	28.2	31.9	33.2	63.6	73.5	69.3	69.3	29.8	29.8	5.8	5.8	0.8	0.8	1.4	1.4	0	0	0	0
balance-sheet.row.intangible-assets	107.05	26.6	28.1	29.8	34.6	31.1	70.3	71.1	74.3	66.1	28.3	34.8	44.4	57.9	72.5	76.1	60.9	38.6	0.3	0	0.9	1.8
balance-sheet.row.goodwill-and-intangible-assets	222.85	54.7	56.3	58	66.4	64.3	133.9	144.6	143.6	135.4	58.1	64.6	50.2	63.7	73.3	76.1	62.3	40	0.3	0	0.9	1.8
balance-sheet.row.long-term-investments	174.78	-77.3	87	86.1	112.1	114.1	0	0	0	0	0	0	81.9	80.8	0	59.6	0	23.8	0	6	-5.2	2.3
balance-sheet.row.tax-assets	391.69	103	80.6	56.1	57.2	46.2	62.1	56.6	48.1	34.8	17.8	15.3	12.9	9.7	6.5	5.1	2.9	3.1	0	0	0	0
balance-sheet.row.other-non-current-assets	332.17	203.3	11.3	5.2	472.2	527.2	168.8	174.4	156.9	91.4	85.1	113.6	0.8	0.9	80.5	20	41.8	10	35.1	0.2	5.4	0.2
balance-sheet.row.total-non-current-assets	1902.07	499.1	422	408.7	1189.6	1474.8	1238.2	1102.1	1034.8	917.1	368.9	392.4	350.6	298.4	301.3	245.4	191.8	163.1	127.1	69.6	26.9	12
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	11132.74	2920.9	2608.7	2502.1	3484.4	3692.4	3868.6	3971	3818.2	2642.4	1649.4	1540.1	1199.3	1022.1	965.2	724.9	604.7	662.9	574.5	304.1	292.8	192.3
balance-sheet.row.account-payables	2571.67	768.9	678.8	595.3	784.7	730.1	805.7	891.1	548.7	415.1	295.6	291.3	186.4	135.4	152.6	93.7	54.5	71.9	69.9	72.9	45.8	21.8
balance-sheet.row.short-term-debt	559.24	110.4	141	122.9	747.8	767.4	1066.7	654.7	599.5	388.5	298.3	341.6	216.3	188.3	177.8	77	26.5	64.9	10	0	8	3
balance-sheet.row.tax-payables	75.59	22.5	26.9	31.3	42.5	49.4	72.9	63.4	49.1	18.5	18.4	4.7	8.2	10.9	6.4	4	-2.2	4.9	8	3	5.4	1.2
balance-sheet.row.long-term-debt-total	2.2	2.2	0	0.2	105.2	158.2	241.3	771.4	831.2	316.6	24.2	27.3	29.4	8.9	8.9	6	8	8	0	0	0	0
Deferred Revenue Non Current	23.8	4.9	4.6	5.2	3.6	0.8	8.6	10.4	28.8	39.6	25.5	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	2.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	185.89	32.8	170.4	20	12.7	207.9	313.2	129.6	321	159.4	152.7	184.9	128.1	93.2	67	62.3	62.6	77.1	48.2	79.7	78.4	46.2
balance-sheet.row.total-non-current-liabilities	60.21	15.2	12.3	13.1	118.4	523.3	269.9	789.6	867.1	372	65.2	42.2	44	13	12.4	17.3	18.9	18.4	18.7	11.5	10	6.2
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	4.34	2.2	0	0.2	0.1	356.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	5299.44	1445.4	1347.8	1196.9	2087.6	2339.4	2528.4	2691.4	2461.2	1430.9	849.4	881.6	597.5	453.4	424.8	262.4	168.4	250.7	178.9	164.1	157.2	83.6
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
balance-sheet.row.common-stock	1617.06	404.3	404.3	404.3	404.3	404.3	237.8	237.8	236.5	231.6	207.9	204	204	204	204	102	102	102	68	37.3	37.3	37.3
balance-sheet.row.retained-earnings	3642.42	924	877	858.4	764.5	725.4	655.9	602	492.1	423.1	333.3	253.9	222.2	194.1	167.8	134.2	114.3	94.7	66.8	61.4	51.3	38.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	569.92	125.2	121.8	119.9	106.9	104.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-43.21	8.2	-154	-127.6	64.4	68.3	338.8	335.8	459.5	420.1	180	140	125.1	120.5	119.1	224.8	215.1	210.9	256.2	37.5	18.2	11.7
balance-sheet.row.total-stockholders-equity	5786.19	1461.7	1249	1254.9	1340	1302.5	1232.4	1175.6	1188.1	1074.8	721.2	597.8	551.3	518.6	490.9	460.9	431.4	407.6	391	136.2	106.8	87.6
balance-sheet.row.total-liabilities-and-stockholders-equity	11132.74	2920.9	2608.7	2502.1	3484.4	3692.4	3868.6	3971	3818.2	2642.4	1649.4	1540.1	1199.3	1022.1	965.2	724.9	604.7	662.9	574.5	304.1	292.8	192.3
balance-sheet.row.minority-interest	47.11	13.9	11.9	50.3	56.7	50.5	107.8	104	168.8	136.7	78.8	60.7	50.5	50.1	49.4	1.6	4.8	4.6	4.6	3.8	28.8	21
balance-sheet.row.total-equity	5833.3	1475.6	1260.9	1305.2	1396.7	1353	1340.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	11132.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	394.49	72.8	98	87.1	132.1	111.6	166.7	172	153.8	90.1	83.8	113	82.5	81.5	80.5	59.6	41.8	33.8	35.1	6.2	0.2	2.5
balance-sheet.row.total-debt	563.61	112.6	141	123.1	852.9	925.5	1307.9	1426.1	1430.7	705.1	322.5	368.9	245.7	188.3	177.8	83	34.5	72.9	10	0	8	3
balance-sheet.row.net-debt	-2207.26	-658.3	-416.4	-421.7	260.6	339.1	732.1	738.3	545.8	249.5	3.8	42.5	69	3.8	-45	-67.3	-151.8	-183.1	-273.9	-87.9	-89.7	-67.2

现金流量表

在 Wiscom System 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 2.287 的转变。该公司最近通过发行 162.21 扩大了股本，与上一年相比出现了0.000 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 131.62. 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-201516820.470. 与上一年相比， 6.639 发生了变化. 在同一时期，公司记录了 27.6, 0.19 和 -219.6，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-13.74 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 116.58，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	70.44	62.5	31.6	157.9	78.3	93.6	90	144.8	143.1	139	115.5	62	46.6	43.8	52.1	50.9	49.5	48.6	46.4	41.3	38.3	30.2
cash-flows.row.depreciation-and-amortization	0.62	27.6	30.3	34.2	48.1	55.7	57.5	56.9	50.9	31.1	32.3	33.9	32.3	30.3	21.5	17.1	12.6	7.9	6.5	2.3	2.5	2.2
cash-flows.row.deferred-income-tax	0	-22.4	-24.5	-4.7	-8.3	-11.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	22.4	24.5	4.7	8.3	11.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	114.04	223.2	19.5	-16.5	50.9	229.1	-95.1	-352.3	-6.8	-143.9	-119.2	17.3	-88.7	-72.1	-106.6	-25	-35.3	-45.3	-24.5	11.4	3.3	-5.2
cash-flows.row.account-receivables	130.56	130.6	28.8	134.4	-506.7	-22.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-16.52	-16.5	-101.8	-17.8	284.3	-43.6	21.2	-34.8	-92.8	-99.4	-44.8	-15.1	-67.3	-8	36.4	-28.5	-15.7	-51.9	7.1	-9.1	-17.3	-9
cash-flows.row.account-payables	0	131.6	117	-128.4	281.6	282.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-22.4	-24.5	-4.7	-8.3	12.4	-116.2	-317.5	86.1	-44.5	-74.5	32.4	-21.4	-64.1	-142.9	3.5	-19.7	6.6	-31.7	20.5	20.6	3.8
cash-flows.row.other-non-cash-items	12.71	-10.1	11.5	-137.1	65.7	19.3	29.1	72.9	54.4	-12.3	-9	28.1	22.6	9.5	-8.9	-14.9	-13.6	-3.8	3.5	2.9	3.2	1.9
cash-flows.row.net-cash-provided-by-operating-activities	197.81	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	-42.48	-37.9	-12.2	-16.4	-780.1	-661.6	-32.9	-80.6	-135.2	-395.2	-42	-34.1	-66.9	-21.7	-66.8	-17.9	-26.1	-36.8	-30.5	-43.5	-10.8	-12.1
cash-flows.row.acquisitions-net	-8.68	-1	-35.5	574.3	-9.9	83.1	3.7	-9.5	17.7	-69.8	42.1	-4.6	68.5	-2.3	-29.3	2.1	26.3	0	30.8	43.5	10.9	0
cash-flows.row.purchases-of-investments	-433.63	-202.6	-27.9	-3.8	-30.9	-3.6	-2.3	-47.2	-464.1	-6.6	-10	-45.7	-1	-1	-23.5	-80	-8	-10	-30.6	-11.1	-5.2	-3.8
cash-flows.row.sales-maturities-of-investments	268.69	39.8	13.5	328.5	6.6	139.2	97	222.1	211.3	66.7	77.8	2.8	3	31.6	84.9	2.2	15.7	0.2	0.7	11.2	2	0
cash-flows.row.other-investing-activites	26.07	0.2	35.7	0.3	-5.8	113.5	40.2	4.3	-120	-26.8	-42	0.2	-66.9	0.2	5.9	-12.4	-26.1	0.1	-30.5	-43.5	-10.8	0
cash-flows.row.net-cash-used-for-investing-activites	-205.02	-201.5	-26.4	882.9	-820.2	-329.4	105.7	89.1	-490.4	-431.7	25.9	-81.4	-63.4	6.8	-28.7	-106	-18.3	-46.5	-60.1	-43.4	-13.8	-15.9
cash-flows.row.debt-repayment	-266.7	-219.6	-124.5	-844.9	-812.9	-1226.9	-839.6	-797.5	-518.8	-343	-414.4	-312.3	-254.6	-250.6	-127.4	-33.4	-65.7	-10	0	-48	-8	-5
cash-flows.row.common-stock-issued	162.21	162.2	0	192	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-324.42	0	0	-192	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-14.95	-13.7	-14.1	-51.7	-73.9	-92.8	-121	-123.2	-72.3	-61.1	-41.7	-37.5	-22	-18.7	-32.4	-27.1	-27.6	-34.9	-21.2	-19.8	-7.8	-0.1
cash-flows.row.other-financing-activites	497.88	116.6	106.2	-8.9	1459.3	1179.4	680.6	695.3	1255.5	958.8	402	428.1	305.3	257.3	243.3	103.1	35.8	20.4	245.5	43.5	9.8	17.2
cash-flows.row.net-cash-used-provided-by-financing-activities	35.45	71	-32.3	-905.5	572.5	-140.4	-280	-225.4	664.4	554.7	-54.1	78.3	28.7	-12	83.4	42.5	-57.5	-24.5	224.4	-24.4	-6	12.1
cash-flows.row.effect-of-forex-changes-on-cash	0.04	0	0.1	0	0	3.8	-0.2	-0.5	-1.1	-4	-0.6	4.7	1.2	-4.4	-0.7	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	4.21	172.7	34.3	16	-4.7	-68.4	-92.9	-214.5	414.5	133	-9.1	142.8	-20.7	1.9	12.1	-35.5	-62.5	-63.6	196	-9.8	27.5	25.2
cash-flows.row.cash-at-end-of-period	2472.2	670.6	497.8	463.5	447.6	448.6	517	609.9	824.4	409.9	276.9	286	143.2	163.9	161.9	122.4	157.8	220.4	283.9	87.9	97.7	70.2
cash-flows.row.cash-at-beginning-of-period	2467.99	497.8	463.5	447.6	452.3	517	609.9	824.4	409.9	276.9	286	143.2	163.9	161.9	149.8	157.8	220.4	283.9	87.9	97.7	70.2	44.9
cash-flows.row.operating-cash-flow	197.81	303.2	92.9	38.6	242.9	397.6	81.6	-77.7	241.6	13.9	19.6	141.2	12.7	11.6	-41.9	28.1	13.2	7.4	31.8	58	47.3	29.1
cash-flows.row.capital-expenditure	-42.48	-37.9	-12.2	-16.4	-780.1	-661.6	-32.9	-80.6	-135.2	-395.2	-42	-34.1	-66.9	-21.7	-66.8	-17.9	-26.1	-36.8	-30.5	-43.5	-10.8	-12.1
cash-flows.row.free-cash-flow	155.33	265.3	80.7	22.2	-537.2	-264	48.7	-158.3	106.4	-381.3	-22.4	107.1	-54.2	-10.1	-108.6	10.2	-12.9	-29.4	1.3	14.5	36.6	16.9

利润表行

Wiscom System Co., Ltd. 的收入与上期相比变化了 0.058%。据报告, 002090.SZ 的毛利润为 393.85。该公司的营业费用为 361.08，与上年相比变化了 -2.853%. 折旧和摊销费用为 27.6，与上一会计期间相比变化了 -0.089%. 营业费用报告为 361.08，显示-2.853% 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0.633%. 营业收入为 55.12，与上年相比变化了0.633%. 净利润的变化率为 1.015%。去年的净收入为60.5.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	1629.16	1616.4	1527.8	1640.8	1858.2	1988.4	1675.9	2306	1874.2	1241.4	1179.1	1052.4	821.2	765.2	659.6	449.9	394.7	356.3	322.5	319.1	354.5	242.1
income-statement-row.row.cost-of-revenue	1232.41	1222.6	1137.3	1257.2	1389.8	1471.9	1208.3	1757.5	1366.5	848.7	816.6	750.6	584.9	572.9	490.2	316.1	274	244.8	212.9	219.4	251.7	170.3
income-statement-row.row.gross-profit	396.75	393.8	390.4	383.6	468.4	516.6	467.6	548.5	507.7	392.7	362.5	301.8	236.3	192.3	169.4	133.8	120.8	111.5	109.6	99.6	102.8	71.8
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	168.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	27.67	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	130.27	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-2.47	-2.3	40.9	45	37.2	42.9	-0.7	1.1	64.8	51.7	38.5	37.3	27.1	25.2	29.3	18	16.3	19.9	10.8	8	3.7	4.4
income-statement-row.row.operating-expenses	365.72	361.1	371.7	353.6	327	409.6	351.7	325.5	352.4	311.1	283.8	246.1	194.3	163.5	138.9	98.8	92	76.8	67.6	62.8	63.7	43.8
income-statement-row.row.cost-and-expenses	1598.14	1583.7	1509	1610.8	1716.8	1881.5	1560	2083	1718.9	1159.8	1100.4	996.8	779.2	736.4	629.2	415	366	321.5	280.5	282.3	315.3	214.1
income-statement-row.row.interest-income	10.49	13.2	7.3	3.9	3.4	3.9	2.4	3.6	3.4	4.1	1.3	3.2	1.9	1.8	2.9	3.4	4.9	2.6	0.9	1	0.7	0.4
income-statement-row.row.interest-expense	5.42	4.8	4.8	15.4	43.5	60.8	79.1	57.1	54.1	24.8	21.6	16.9	12.2	8.4	9.1	1.1	2.7	1.3	0.7	1.2	0.8	0.2
income-statement-row.row.selling-and-marketing-expenses	130.27	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	9.37	-2.3	-18.9	-2.2	-88.5	-85.9	-29.2	-69.4	-4.9	65.3	47.6	11.8	5.9	16.9	23.2	20.5	23.8	18.2	10.9	8	3.1	4.6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2.47	-2.3	40.9	45	37.2	42.9	-0.7	1.1	64.8	51.7	38.5	37.3	27.1	25.2	29.3	18	16.3	19.9	10.8	8	3.7	4.4
income-statement-row.row.total-operating-expenses	9.37	-2.3	-18.9	-2.2	-88.5	-85.9	-29.2	-69.4	-4.9	65.3	47.6	11.8	5.9	16.9	23.2	20.5	23.8	18.2	10.9	8	3.1	4.6
income-statement-row.row.interest-expense	5.42	4.8	4.8	15.4	43.5	60.8	79.1	57.1	54.1	24.8	21.6	16.9	12.2	8.4	9.1	1.1	2.7	1.3	0.7	1.2	0.8	0.2
income-statement-row.row.depreciation-and-amortization	22.66	27.6	30.3	47.7	48.1	55.7	57.5	56.9	50.9	31.1	32.3	33.9	32.3	30.3	21.5	17.1	12.6	7.9	6.5	2.3	2.5	2.2
income-statement-row.row.ebitda-caps	77.72	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	55.06	55.1	33.7	169.1	162	187.3	87.4	152.6	85.7	95.3	88.2	30.2	20.9	20.6	24.5	37.5	36.2	33.2	42.2	36.8	38.5	28.3
income-statement-row.row.income-before-tax	64.43	52.8	14.8	166.9	73.5	101.4	86.7	153.6	150.4	146.9	126.3	67.4	47.9	45.7	53.7	55.5	52.5	52.9	53	44.8	42.3	32.6
income-statement-row.row.income-tax-expense	-6.7	-9.7	-16.8	9	-4.8	7.9	-3.3	8.8	7.4	7.9	10.8	5.4	1.3	1.9	1.6	4.5	3.1	4.4	6.6	3.5	3.9	2.4
income-statement-row.row.net-income	70.44	60.5	30	145	65.1	96.8	92	153.5	109.2	130.3	107.5	59.1	41.8	40.3	48.8	50.3	49.3	48.6	45.6	37.1	26.7	22.3