Guangdong Hongtu Technology (holdings) Co.,Ltd.

符号: 002101.SZ

SHZ

13.01

CNY

今天的市场价格

20.4881
市盈率
0.6283
PEG比率
8.65B
MRK市值
0.00%
DIV收益率

Guangdong Hongtu Technology (holdings) Co.,Ltd. (002101-SZ) 财务报表

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 Guangdong Hongtu Technology (holdings) Co.,Ltd. (002101.SZ). 的默认数据。公司收入显示 2761.514 M 的平均值，即 0.197 % 增长率。整个期间的平均毛利润为 616.565 M，即 0.315 %. 平均毛利率为 0.230 %. 公司去年的净收入增长率为 -0.092 %，等于 0.274 % % 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 Guangdong Hongtu Technology (holdings) 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 0.405. 在流动资产领域，002101.SZ 的报告货币为7187.794. 这些资产中的很大一部分，即 2832.915 是现金和短期投资。与去年的数据相比，该部分的变化率为5.144%. 公司的长期投资虽然不是其重点，但以报告货币计算的256.4（如果有的话）为256.4。这表明与上一报告期相比，126.524% 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 335.05. 这一数字表明，0.002% 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 7589.606. 这方面的年同比变化率为 0.522%. 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2675.011，存货估值为 1195.18，商誉估值为 793.68（如有. 无形资产总额（如果有）按 316.19 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	8010.76	2832.9	461.1	433.8	658.4	612.9	842	847.5	292.3	148.3	174.7	277.9	133.1	198.1	302.6	68.1	74.7	79.4	227.3	30.7	21.9	18.6
balance-sheet.row.short-term-investments	3067.61	5009.1	-53.6	-457.1	165	216	-383.8	-384.7	-202.4	0	0	0	1.2	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	10467.39	2675	2073	1708.9	1858.8	1902.3	1934	1762.5	964.3	778.7	721.2	713.9	411.5	438	358.1	147.4	143.8	143.4	113.9	77.8	59.6	55.5
balance-sheet.row.inventory	4778.67	1195.2	1224.8	914.1	895.6	839.9	788.8	768.5	412.2	322.3	376.7	306.9	227.9	171.9	134.2	85.1	72.2	77.5	67.3	44.5	38.2	25.6
balance-sheet.row.other-current-assets	1158.91	266.7	310.9	80.5	65.9	85	236.1	242.3	30.2	40.4	49.8	33.6	22.4	5	2.8	-2.5	-4.5	-8.7	-0.2	-0.6	-0.7	-1.1
balance-sheet.row.total-current-assets	24633.7	7187.8	4069.8	3137.3	3478.8	3440.2	3800.9	3620.9	1699	1289.8	1322.4	1332.3	795	813.1	797.7	298.1	286.2	291.5	408.4	152.5	119	98.6
balance-sheet.row.property-plant-equipment-net	13311.37	3430.1	3057.9	2617	2790.9	2815.2	2587.8	2144.7	1420	1155.6	994.3	883.4	811.7	622.1	429.2	357.5	358.5	284.7	163.9	136.5	140	122.9
balance-sheet.row.goodwill	3174.73	793.7	793.7	793.7	793.7	793.7	1087.3	1142.6	215.8	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1270.97	316.2	328.1	320.1	359.9	380.7	337.5	355	130.6	107	110.5	85.3	69.5	58.8	21.3	22.7	23.4	21.7	8.6	9.7	9.4	10.7
balance-sheet.row.goodwill-and-intangible-assets	4445.69	1109.9	1121.8	1113.8	1153.5	1174.4	1424.8	1497.6	346.3	107	110.5	85.3	69.5	58.8	21.3	22.7	23.4	21.7	8.6	9.7	9.4	10.7
balance-sheet.row.long-term-investments	2904.48	256.4	113.2	569.6	-64.1	-114.9	485.9	485.5	214.9	187.6	103.8	81.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	313.06	87.2	64.5	50.8	59	46.9	39.7	31.2	19.4	16.1	15.5	8.7	7.9	4.4	3.8	0.1	0.8	0.3	0	0	0	0
balance-sheet.row.other-non-current-assets	1252.25	775.8	719.6	138.3	669.7	717.6	149.7	115.4	87.6	5.5	6.1	3.8	74.3	45.1	67	7.8	6.5	8.2	11.1	8.3	2.3	2.4
balance-sheet.row.total-non-current-assets	22226.85	5659.4	5076.9	4489.6	4609	4639.2	4688	4274.5	2088.2	1471.8	1230.1	1062.8	963.3	730.3	521.2	388.1	389.2	314.9	183.6	154.4	151.7	136
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	46860.55	12847.2	9146.8	7626.9	8087.8	8079.3	8488.9	7895.4	3787.3	2761.6	2552.6	2395.1	1758.3	1543.4	1318.9	686.2	675.3	606.4	592	306.9	270.7	234.6
balance-sheet.row.account-payables	9949.69	3083.1	2063.7	1517.9	1832.4	1513	1478.6	1526	633	489.1	522.4	515.2	291.4	280.7	220.6	82.8	68.9	82	102.7	62.7	39.8	26.1
balance-sheet.row.short-term-debt	1947.94	431.8	520.5	166	601.2	923.8	1063.7	1115.5	388.9	438	448	369.2	332.4	273.2	127.8	97.3	144.6	145.3	135.9	78.7	88.7	86.6
balance-sheet.row.tax-payables	166.41	50.1	32.6	40	48	40.5	62.3	35.6	18.2	7.9	3.2	3.5	-2.5	-15.7	-4.2	4.7	-1.6	4.6	1.9	4.4	3	1.8
balance-sheet.row.long-term-debt-total	1879.32	335	244.6	290.8	45.7	250.4	518.4	248.6	322	192.8	60.8	142.3	63.3	27.5	89.8	74.4	73.6	14.7	13.6	18.7	23.1	27.6
Deferred Revenue Non Current	383.22	93.1	88.2	100.7	105.8	74.6	52.4	42.4	18.6	16.8	14.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	238.17	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1026.9	224.2	905.1	68.4	42.8	74.1	393.9	9	4.6	10	6.8	2.4	5.8	6.9	0.4	0.2	0.2	0.4	1	0.1	0.4	0.8
balance-sheet.row.total-non-current-liabilities	2669.36	567.3	418.5	415.5	189	358.5	598.4	320.3	341.9	209.6	74.9	142.3	63.3	27.5	89.8	75	74.2	15.3	13.6	18.7	23.6	27.6
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	74.9	21.3	14.6	8.1	8.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	17955.6	4992.6	3911.8	2540.3	3185.1	3300.5	3596.9	3305.1	1620.3	1305.1	1203.2	1130.7	772.7	631.7	481.3	281.6	303.1	263.2	268.2	179.6	168.4	152
balance-sheet.row.preferred-stock	203.05	199	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	2520.39	664.6	528.9	528.9	530.1	532.4	532.4	354.7	248	191.7	191.7	191.7	164	164	82	67	67	67	67	50	50	50
balance-sheet.row.retained-earnings	7722.14	2000.4	1587.8	1305.8	1100.6	990	1132.5	876.1	629.2	475.5	377.9	303.8	257.3	188.3	207.5	130.7	102.9	76.8	60.7	44.8	26.1	11.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	5105.8	-3.9	194	169.3	154.3	129.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	12334.18	4729.5	2675.1	2770.1	2776.3	2791.8	2910.7	3109.7	1272.1	789.3	779.8	768.8	564.3	559.4	548	206.9	202.3	199.4	196	32.5	26.2	21.3
balance-sheet.row.total-stockholders-equity	27881.5	7589.6	4985.8	4774.1	4561.3	4443.8	4575.5	4340.5	2149.3	1456.5	1349.4	1264.3	985.6	911.7	837.6	404.7	372.2	343.3	323.7	127.3	102.3	82.6
balance-sheet.row.total-liabilities-and-stockholders-equity	46860.55	12847.2	9146.8	7626.9	8087.8	8079.3	8488.9	7895.4	3787.3	2761.6	2552.6	2395.1	1758.3	1543.4	1318.9	686.2	675.3	606.4	592	306.9	270.7	234.6
balance-sheet.row.minority-interest	1023.45	265	249.2	312.4	341.4	335	316.4	249.8	17.7	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	28904.94	7854.6	5235	5086.6	4902.7	4778.8	4891.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	46860.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	963.01	256.4	59.6	112.6	100.9	101.1	102.1	100.9	12.5	187.6	103.8	81.6	1.2	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	3827.26	766.9	765.1	456.8	646.9	1174.2	1582.1	1364.2	710.9	630.8	508.7	511.4	395.6	300.7	217.6	171.6	218.2	160.1	135.9	78.7	88.7	86.6
balance-sheet.row.net-debt	-4183.49	-2066.1	304.1	23	153.5	777.3	740.1	516.6	418.6	482.4	334	233.5	263.7	102.6	-85	103.6	143.5	80.7	-91.4	48	66.8	68

现金流量表

在 Guangdong Hongtu Technology (holdings) 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 0.579 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了25.671 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 0. 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0.000. 与上一年相比， 0.000 发生了变化. 在同一时期，公司记录了 0, 0 和 0，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0 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 0，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	411.97	422.6	480.5	346.7	193.4	85.2	412.6	344.3	167.6	128.7	117.9	90.1	77.7	88.3	85.3	45.9	28.9	34.3	34.4	37.3	30.6	18.4
cash-flows.row.depreciation-and-amortization	350.02	0	323.1	296.5	292.5	268.8	244.6	198.1	113.2	94.6	85.4	72.3	57.1	42.7	36.7	32.9	24	16.5	14.5	14.8	12.8	10.1
cash-flows.row.deferred-income-tax	0	0	-13.7	-6	-11.9	-1.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0.32	0	13.7	-7.9	-13.2	7.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-717	0	-257.9	-200.6	382.2	-78.9	-491	-158.4	-87.6	-154.2	-111.1	-172.7	-60.8	-41.4	-197.5	2.6	-25	-63.9	-28.1	-10.7	-5.6	-18.7
cash-flows.row.account-receivables	-672.76	0	-207.9	-57.6	-85.9	33.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-44.24	0	-243.1	-36.3	45.4	-60.6	-4	-50.8	-74.2	58.1	-73.8	-76.8	-57.9	-37.7	-49.9	-11.3	-4.6	-25.2	-22.8	-6.3	-12.6	-9.5
cash-flows.row.account-payables	0	0	206.8	-100.6	434.6	-50.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	-13.7	-6	-11.9	-1.3	-487	-107.6	-13.4	-212.4	-37.3	-95.9	-2.9	-3.7	-147.6	13.9	-20.4	-38.7	-5.3	-4.4	7.1	-9.2
cash-flows.row.other-non-cash-items	529.21	-422.6	343.3	269	311.3	598	400.6	283.2	120	94.2	76.6	70	55	33.6	29	15.4	28.2	25	10.2	9.7	9.5	7
cash-flows.row.net-cash-provided-by-operating-activities	574.19	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	-781.87	0	-646.4	-482.6	-435.2	-539.6	-639.5	-448.1	-407.1	-254.7	-220.5	-187.6	-272	-270.1	-98.4	-32.6	-95.5	-148.1	-45	-14.6	-25.7	-46.2
cash-flows.row.acquisitions-net	0.23	0	130.1	-53.1	1.2	0.6	0.3	-479.4	-205.8	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-208.24	0	-300	-957	-1099	-1437	-1.9	-50	-12.5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	7.17	0	14.5	3.3	4.6	6.8	7	15.5	1	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	74.12	0	3.7	1121.9	1150	1426	-1	-83.9	-100	0.1	14.5	0	0	-5.9	0.1	0.1	0	0.3	0	0	1.4	0.5
cash-flows.row.net-cash-used-for-investing-activites	-913.75	0	-798.2	-367.6	-378.4	-543.3	-635.1	-1045.9	-724.3	-254.5	-205.9	-187.6	-272	-276	-98.3	-32.6	-95.5	-147.8	-45	-14.6	-24.3	-45.7
cash-flows.row.debt-repayment	-654.96	0	-796	-1097.2	-1949.7	-1957	-2058.7	-983.3	-705.7	-969	-706.7	-445.6	-507	-397.8	-179.3	-148	-321.4	-276.2	-220.4	-218.6	-150.2	-77
cash-flows.row.common-stock-issued	0	0	0	8.5	16.4	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	-8.5	-16.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-32.79	0	-182.4	-106.7	-52.6	-225.3	-134.5	-134.8	-28.4	-47.2	-59	-61.2	-19.9	-32.6	-11.1	-24.3	-23.4	-17.5	-21.8	-18.4	-19.1	-21.2
cash-flows.row.other-financing-activites	2704.51	0	947.5	819.2	1375.4	1465.3	2217.4	1954.7	1288.3	1078	711.1	768.8	601.5	479.1	570.1	106.5	369.5	281.6	452.9	209.3	149.6	135.7
cash-flows.row.net-cash-used-provided-by-financing-activities	2066.9	0	-31	-384.6	-626.9	-717	24.2	836.6	554.1	61.7	-54.6	262	74.6	48.8	379.8	-65.7	24.7	-12.1	210.7	-27.7	-19.7	37.5
cash-flows.row.effect-of-forex-changes-on-cash	6.11	0	-14.5	-1.6	3.8	-2.3	4	-0.2	-1.8	8.3	-2.8	-2.2	4.4	-2.2	-0.3	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	1733.45	0	45.3	-56.1	152.9	-383.5	-40.2	457.6	141.2	-21.2	-94.4	131.8	-64.1	-106.3	234.6	-1.6	-14.7	-147.9	196.6	8.8	3.3	8.6
cash-flows.row.cash-at-end-of-period	8005.16	460.9	460.9	415.6	471.7	318.8	702.3	742.5	284.8	143.6	164.8	259.2	127.4	191.4	297.7	63.1	64.7	79.4	227.3	30.7	21.9	18.6
cash-flows.row.cash-at-beginning-of-period	6271.71	460.9	415.6	471.7	318.8	702.3	742.5	284.8	143.6	164.8	259.2	127.4	191.4	297.7	63.1	64.7	79.4	227.3	30.7	21.9	18.6	10
cash-flows.row.operating-cash-flow	574.19	0	888.9	697.8	1154.3	879.2	566.7	667.1	313.2	163.2	168.9	59.7	129	123.2	-46.6	96.7	56.1	12	31	51.1	47.3	16.9
cash-flows.row.capital-expenditure	-781.87	0	-646.4	-482.6	-435.2	-539.6	-639.5	-448.1	-407.1	-254.7	-220.5	-187.6	-272	-270.1	-98.4	-32.6	-95.5	-148.1	-45	-14.6	-25.7	-46.2
cash-flows.row.free-cash-flow	-207.67	0	242.5	215.2	719.1	339.5	-72.8	219	-93.8	-91.5	-51.6	-128	-143	-146.9	-144.9	64.1	-39.4	-136.2	-14	36.5	21.7	-29.3

利润表行

Guangdong Hongtu Technology (holdings) Co.,Ltd. 的收入与上期相比变化了 0.141%。据报告, 002101.SZ 的毛利润为 1446.18。该公司的营业费用为 7140.15，与上年相比变化了 755.655%. 折旧和摊销费用为 0，与上一会计期间相比变化了 -0.032%. 营业费用报告为 7140.15，显示755.655% 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-0.055%. 营业收入为 474.35，与上年相比变化了-0.055%. 净利润的变化率为 -0.092%。去年的净收入为422.77.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	7760.53	7614.5	6671.7	6003.3	5596	5906.3	6060.1	5002.6	2678.2	2258.7	2214.9	1822.6	1345	1288.4	894.1	499.9	559.6	481.5	368.4	303.9	251.2	170.8
income-statement-row.row.cost-of-revenue	6348	6168.3	5362.8	4798.6	4354.3	4406.1	4526.2	3767.1	2045.2	1761.1	1711.6	1408.8	1052.9	988.7	671.2	370.2	439.2	378.9	293.8	229.6	182.5	126.7
income-statement-row.row.gross-profit	1412.53	1446.2	1309	1204.7	1241.7	1500.2	1533.9	1235.5	633	497.6	503.3	413.8	292.1	299.6	222.9	129.7	120.4	102.6	74.6	74.3	68.7	44.1
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
income-statement-row.row.research-development	358.14	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	73.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	230.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-2240.32	-7140.2	241.3	248.4	262.8	299.5	4.8	3	7.4	5.7	4.4	2.4	12.6	5.5	0.4	1.9	3.6	6	6.8	9.1	4.3	0.6
income-statement-row.row.operating-expenses	2886.94	7140.2	834.5	793.1	963.6	995.5	976.6	736.9	432.7	338.3	337.9	269.2	200.5	186.5	120.3	70.5	72.2	57.3	34.3	32.6	30.6	19.3
income-statement-row.row.cost-and-expenses	7303.22	7140.2	6197.2	5591.7	5317.9	5401.7	5502.8	4504	2477.9	2099.5	2049.5	1678	1253.3	1175.3	791.4	440.7	511.4	436.2	328.1	262.1	213.1	146
income-statement-row.row.interest-income	13.98	20.4	4.7	5.8	6.3	7	8.2	15.8	2	0.7	2.4	0.8	0.9	2	0.4	0.9	1	0.7	0.3	0.2	0.2	0.3
income-statement-row.row.interest-expense	45.33	45.3	33.1	29.9	51.1	66.1	65.9	71.2	27.7	25.7	30.7	30	17	15	11.5	10.9	13.8	7.8	5.9	5.4	4.5	2.2
income-statement-row.row.selling-and-marketing-expenses	230.38	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-4.47	-5.2	-1.1	-3.9	-14.1	-389.7	-92.9	-113.7	-12.9	-13.6	-27.6	-36	-2.7	-13.8	-16.7	-6.4	-14.6	-4.2	-3.8	1.3	-1.9	-3.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-2240.32	-7140.2	241.3	248.4	262.8	299.5	4.8	3	7.4	5.7	4.4	2.4	12.6	5.5	0.4	1.9	3.6	6	6.8	9.1	4.3	0.6
income-statement-row.row.total-operating-expenses	-4.47	-5.2	-1.1	-3.9	-14.1	-389.7	-92.9	-113.7	-12.9	-13.6	-27.6	-36	-2.7	-13.8	-16.7	-6.4	-14.6	-4.2	-3.8	1.3	-1.9	-3.1
income-statement-row.row.interest-expense	45.33	45.3	33.1	29.9	51.1	66.1	65.9	71.2	27.7	25.7	30.7	30	17	15	11.5	10.9	13.8	7.8	5.9	5.4	4.5	2.2
income-statement-row.row.depreciation-and-amortization	115.72	361.3	373.3	331.9	339	268.8	244.6	198.1	113.2	94.6	85.4	72.3	57.1	42.7	36.7	32.9	24	16.5	14.5	14.8	12.8	10.1
income-statement-row.row.ebitda-caps	502.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	460.24	474.3	502	383.2	225.8	527.1	459.6	381.9	181.1	144.6	133.5	106.3	76.4	93.8	85.5	50.9	30	35.1	37.8	37.9	35.1	22.6
income-statement-row.row.income-before-tax	455.76	469.2	500.9	379.3	211.8	137.4	464.4	384.9	187.5	145.6	137.7	108.6	89	99.3	85.9	52.7	33.6	41.1	40.6	45	37.8	22.5
income-statement-row.row.income-tax-expense	21.99	23.3	20.4	32.5	18.3	52.2	51.8	40.6	19.8	17	19.8	18.6	11.3	10.9	0.6	6.9	4.6	6.7	6.2	7.7	7.2	4.1
income-statement-row.row.net-income	411.97	422.8	465.4	300.1	155.7	85.2	336.5	291.3	166.1	128.7	117.9	90.1	77.7	88.3	85.3	45.9	28.9	34.3	34.4	37.3	30.6	18.4