Nanjing Yunhai Special Metals Co., Ltd.

符号: 002182.SZ

SHZ

16.93

CNY

今天的市场价格

46.1780
市盈率
-0.5056
PEG比率
11.99B
MRK市值
0.01%
DIV收益率

Nanjing Yunhai Special Metals Co., Ltd. (002182-SZ) 财务报表

Q: 什么是 Nanjing Yunhai Special Metals Co., Ltd. (002182.SZ) 总资产是多少？

Nanjing Yunhai Special Metals Co., Ltd. (002182.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 Nanjing Yunhai Special Metals Co., Ltd. (002182.SZ). 的默认数据。公司收入显示 3908.874 M 的平均值，即 0.172 % 增长率。整个期间的平均毛利润为 507.889 M，即 0.352 %. 平均毛利率为 0.124 %. 公司去年的净收入增长率为 -0.498 %，等于 0.818 % % 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 Nanjing Yunhai Special Metals 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 0.271. 在流动资产领域，002182.SZ 的报告货币为4112.751. 这些资产中的很大一部分，即 372.679 是现金和短期投资。与去年的数据相比，该部分的变化率为0.358%. 公司的长期投资虽然不是其重点，但以报告货币计算的1256.836（如果有的话）为1256.836。这表明与上一报告期相比，61.976% 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 1134.998. 这一数字表明，0.419% 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 5270.661. 这方面的年同比变化率为 0.340%. 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2313.438，存货估值为 1258.21，商誉估值为 94.35（如有. 无形资产总额（如果有）按 319.19 估值. 应付账款和短期债务分别为 900.54 和 3020.9. 债务总额为4155.9，债务净额为 3783.36. 其他流动负债为 8.34，加上总负债 5459.09. 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
balance-sheet.row.cash-and-short-term-investments	1539.47	372.7	274.5	244.3	244.2	213.7	306.6	147.1	238.1	193.7	213.8	121.5	264.7	136.3	265.3	184.7	237.2	422.8	128.9	147	30.3
balance-sheet.row.short-term-investments	0.55	0.1	2.1	0.2	-66.4	2.8	-49.8	-1.8	-1.9	-2.1	-2.2	0.8	0.8	0.8	0	0	0	0	0.1	0.3	0.4
balance-sheet.row.net-receivables	8787.58	2313.4	2137.8	2525.3	1876.1	1824.8	1170.4	1002.4	923.9	643.3	561.4	739.2	614.8	508.2	578.3	400.1	377.8	406.4	215.7	113.6	81.9
balance-sheet.row.inventory	5181.92	1258.2	1348.6	1103.5	807.6	642	785.8	663.9	587.2	433.8	491.8	468.3	470.7	409.1	615.9	421.5	381.3	238.2	131.5	93.6	48
balance-sheet.row.other-current-assets	532.61	168.4	77.5	257.1	147.5	89.6	78.2	37.5	39.7	52.2	39.1	32.7	42	22.4	-3.1	-5.8	-6.4	-1.6	-3	-0.7	-4.8
balance-sheet.row.total-current-assets	16041.58	4112.8	3838.4	4130.3	3075.5	2770.2	2341	1850.8	1788.9	1322.9	1306.1	1361.7	1392.2	1076	1456.3	1000.4	989.9	1065.8	473.2	353.4	155.4
balance-sheet.row.property-plant-equipment-net	18144.47	5019.4	3359.1	2319.9	1855.9	1566.9	1593.7	1464.1	1411.8	1328.9	1184.8	1214.4	1223.1	1116.2	1028.2	935.4	740.5	297.8	118.2	71.6	71.3
balance-sheet.row.goodwill	377.39	94.3	94.3	94.3	94.3	94.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1214.12	319.2	298.7	219.1	219	204.7	213	211	198.9	192.4	178.6	165.7	166.7	166.6	121.2	74.7	44.1	45	9.6	9.8	10.3
balance-sheet.row.goodwill-and-intangible-assets	1591.51	413.5	393.1	313.4	313.4	299.1	213	211	198.9	192.4	178.6	165.7	166.7	166.6	121.2	74.7	44.1	45	9.6	9.8	10.3
balance-sheet.row.long-term-investments	4592.74	1256.8	775.9	302.7	336.6	247.2	269.3	116.4	13	4	6.1	3.6	3.9	4.4	0	0	0	0	5.5	7.2	8.1
balance-sheet.row.tax-assets	273.15	83.8	43.5	16.8	17.9	17.3	10.9	7.3	11.5	22.8	19.8	4.7	1.3	1	0.7	2.8	2.9	3.2	2.3	1.6	0.3
balance-sheet.row.other-non-current-assets	2971.12	631.4	653.3	327.1	191.3	220.5	99.3	72	62.3	57.6	24	3	3.1	3.2	5.3	5.6	6.1	5.6	0.9	0.3	0.4
balance-sheet.row.total-non-current-assets	27573	7405	5224.9	3279.9	2715	2350.9	2186.3	1870.9	1697.4	1605.7	1413.3	1391.5	1398.1	1291.3	1155.3	1018.4	793.5	351.6	136.5	90.4	90.4
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
balance-sheet.row.total-assets	43614.58	11517.7	9063.3	7410.2	5790.5	5121.1	4527.2	3721.7	3486.4	2928.6	2719.4	2753.2	2790.3	2367.4	2611.7	2018.9	1783.4	1417.3	609.7	443.9	245.8
balance-sheet.row.account-payables	3481.53	900.5	1128.5	942.4	759.5	399.4	327	317.2	283.8	244.7	198.6	247.7	298.2	200.2	521.6	418.3	297.5	204.8	136.5	121.3	75.3
balance-sheet.row.short-term-debt	10777.14	3020.9	2814.2	1851.2	1770.5	1675.9	2098.2	1586.2	1532.5	1401	1221	1194.9	1174.6	978.7	869.3	570	489.8	289.4	150.3	82.7	60.3
balance-sheet.row.tax-payables	150.09	37.5	39.7	62.4	25.2	71.1	57.4	33.6	24.8	20.6	19.1	16.9	26	-9.3	-42.9	-36.6	-45.4	11.4	11.2	8.1	4.1
balance-sheet.row.long-term-debt-total	4955.98	1135	114.8	244.9	55.4	60	60	60	60	0	0	0	0	0	128.5	100	100	16	0	0	0
Deferred Revenue Non Current	427.84	134.6	72.7	76.2	79.2	67.3	66.7	84.3	93.7	104.4	117.6	0	0	0	0	0	0	-6	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	50.24	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	117.43	8.3	198.3	22.1	4.2	31.4	85.4	18.8	13.6	12.5	11.8	22.8	18.5	10	14	17.9	3.5	3.7	4.8	5	9.5
balance-sheet.row.total-non-current-liabilities	5760.6	1367.2	278.8	414	172.4	165.4	130.1	147.6	156.7	107.2	120.2	105.1	93.9	66.2	193.7	148.4	143.2	35.1	23.1	5.7	3.2
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
balance-sheet.row.capital-lease-obligations	15.09	6.4	4.8	4.6	4.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	20854.12	5459.1	4445.6	3424.7	2917.5	2445.7	2698.1	2169.4	2055	1826.6	1613.3	1623.4	1644.3	1276.4	1580.7	1138.2	908.1	562	349.6	244.4	177.9
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
balance-sheet.row.common-stock	2771.69	708.4	646.4	646.4	646.4	646.4	646.4	646.4	323.2	288	288	288	288	288	192	192	192	192	126	44.3	31.5
balance-sheet.row.retained-earnings	10739.8	2740.4	2499.6	1978.6	1578.8	1448.1	661.6	390.2	287.9	152.4	153.1	155.7	148.2	145.6	141.8	124.9	132	111.2	64.2	44.8	22.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	8998.75	5172.1	183.4	157.8	129.9	114.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-2744.98	-3350.3	605.3	605.3	463.5	463.5	518.7	512.3	815.3	474.8	471.9	473.1	464.2	459	555	553.8	551.3	549.1	67.3	103.4	6.3
balance-sheet.row.total-stockholders-equity	19765.27	5270.7	3934.7	3388.2	2818.7	2672.5	1826.7	1549	1426.5	915.1	912.9	916.8	900.4	892.6	888.9	870.8	875.3	852.4	257.5	192.5	60.6
balance-sheet.row.total-liabilities-and-stockholders-equity	43614.58	11517.7	9063.3	7410.2	5790.5	5121.1	4527.2	3721.7	3486.4	2928.6	2719.4	2753.2	2790.3	2367.4	2611.7	2018.9	1783.4	1417.3	609.7	443.9	245.8
balance-sheet.row.minority-interest	2995.2	788	683	597.3	54.3	2.9	2.4	3.3	4.9	186.9	193.2	213.1	245.6	198.4	142.2	9.9	0	2.9	2.6	7	7.4
balance-sheet.row.total-equity	22760.46	6058.6	4617.6	3985.4	2873	2675.4	1829.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	43614.58	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	4593.29	1257	778.1	302.9	270.2	250	219.5	114.5	11	1.9	4	4.4	4.7	5.1	5.3	5.6	6.1	5.6	5.6	7.4	8.5
balance-sheet.row.total-debt	15733.12	4155.9	2929	2096	1770.5	1675.9	2098.2	1586.2	1532.5	1401	1221	1194.9	1174.6	978.7	997.7	670	589.8	305.4	150.3	82.7	60.3
balance-sheet.row.net-debt	14194.19	3783.4	2656.7	1852	1526.2	1465	1791.6	1439.2	1294.4	1207.3	1007.2	1074.2	910.7	843.2	732.5	485.3	352.6	-117.3	21.5	-64	30.3

现金流量表

在 Nanjing Yunhai Special Metals 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 -107.381 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9.591 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	316.54	306.4	683.7	517.4	242.6	911	328.6	153.2	174.7	23.3	18.2	3	17.1	10.9	29.3	5	41.6	60	71.3	50.1	19.9
cash-flows.row.depreciation-and-amortization	-60.5	0	253.8	194.7	176.3	201	154.1	182.1	164.1	150.1	141.8	129.1	110.8	100.8	88	62.6	27.7	14.7	0	0	0
cash-flows.row.deferred-income-tax	0	0	-18.9	0.6	-1.2	-8.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	18.9	-0.6	1.2	8.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	0	266	-785.1	13.4	-208.3	-394.1	-121.9	-298.9	-12	103	-203.5	-114	2.7	-261.5	-23.3	-110.6	-334.7	0	0	0
cash-flows.row.account-receivables	0	0	482.4	-700	1.5	-313.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	-265.2	-281.1	-196.4	105.7	-124.3	-78.3	-154.2	62.7	-14.9	2	-63.8	206.9	-194.4	-40.2	-149.1	-106.7	0	0	0
cash-flows.row.account-payables	0	0	67.7	195.4	209.5	7.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	-18.9	0.6	-1.2	-8.6	-269.8	-43.6	-144.7	-74.7	117.8	-205.5	-50.2	-204.1	-67.1	16.9	38.5	-228	0	0	0
cash-flows.row.other-non-cash-items	3.32	-306.4	138.6	129.9	96.2	-596.5	1.5	97.5	81.2	81.1	73.5	83.4	74	71	49.8	35.9	50.5	29	-71.3	-50.1	-19.9
cash-flows.row.net-cash-provided-by-operating-activities	347.03	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	-2425.45	0	-1327.6	-839.2	-409.8	-231.7	-246.4	-256.1	-267.1	-320	-135.3	-104.3	-154	-215.4	-234.8	-137.8	-447.1	-206	-79.2	-24.8	-21.6
cash-flows.row.acquisitions-net	139.45	0	-5.6	-26.4	40.7	-199.7	0	0	0	12.1	-4.3	0	156.3	220.8	0	0	0	0	-4.7	-5.9	23.4
cash-flows.row.purchases-of-investments	-540	0	-485	-140.5	-14.5	-26	-132	-101.9	-9.3	-9.1	138.3	0	-10	-372.4	0	0	-2.4	0	-0.1	-0.3	-4.1
cash-flows.row.sales-maturities-of-investments	506.93	0	0	105.5	-40.7	31	0	0	0	0.1	0.8	0	32.4	349.5	0	1.8	0	0.1	0.3	2.6	2.5
cash-flows.row.other-investing-activites	-502.57	0	16.2	4.9	5.4	716	142	3.3	0.8	47	-135.3	-6.1	-154	-215.4	5.9	1.8	1.2	0.4	9.2	0.1	-21.6
cash-flows.row.net-cash-used-for-investing-activites	-2858.95	0	-1802	-895.8	-418.9	289.6	-236.5	-354.8	-275.6	-269.8	-135.9	-110.4	-129.2	-233	-229	-134.2	-448.3	-205.4	-74.5	-28.2	-21.4
cash-flows.row.debt-repayment	-2246.91	0	-2082	-2445.2	-1862.6	-2354.7	-2411.5	-1960.6	-1708	-1227	-1650.5	-1437.9	-1202.9	-1251.4	-875.6	-589.8	-860.2	-412.6	-384	-76.8	-125.7
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
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
cash-flows.row.dividends-paid	-180.02	0	-367.9	-140.8	-191.2	-154.4	-158.1	-109	-90.4	-101	-94.7	-76.6	-77.5	-57.9	-53.8	-42.1	-58.9	-33.8	-16.4	-9.3	-7.4
cash-flows.row.other-financing-activites	2101.33	0	2945.4	3412.8	1987	1935	2738.2	2042.5	2067.3	1315.1	1580	1505.2	1407.2	1301.9	1304.4	679.7	1149	1116.5	451.6	199.2	123.5
cash-flows.row.net-cash-used-provided-by-financing-activities	2567.75	0	495.5	826.8	-66.8	-574.2	168.5	-27.1	268.8	-12.9	-165.2	-9.2	126.7	-7.4	375	47.8	229.9	670.1	51.2	113.1	-9.6
cash-flows.row.effect-of-forex-changes-on-cash	-3.85	0	-1.2	-4.4	-2.3	2.1	6.2	-0.8	-1.9	6.9	0.9	-4.4	-2.1	-7.5	-2.8	-0.2	-0.7	0.7	0	0	0
cash-flows.row.net-change-in-cash	51.28	0	34.5	-16.5	40.6	24.8	28.3	-71.9	112.5	-33.4	36.2	-112.1	83.3	-62.4	48.7	-6.4	-209.8	234.3	17.7	94.4	-9.2
cash-flows.row.cash-at-end-of-period	1478.88	246.2	246.2	211.7	228.3	187.7	162.9	134.6	206.5	94	127.3	91.1	203.3	120	182.4	133.7	140.1	350	115.6	97.9	3.6
cash-flows.row.cash-at-beginning-of-period	1427.6	246.2	211.7	228.3	187.7	162.9	134.6	206.5	94	127.3	91.1	203.3	120	182.4	133.7	140.1	350	115.6	97.9	3.6	12.8
cash-flows.row.operating-cash-flow	347.03	0	1342.1	56.9	528.6	307.3	90	310.8	121.2	242.4	336.4	12	87.9	185.4	-94.6	80.2	9.2	-231	0	0	0
cash-flows.row.capital-expenditure	-2425.45	0	-1327.6	-839.2	-409.8	-231.7	-246.4	-256.1	-267.1	-320	-135.3	-104.3	-154	-215.4	-234.8	-137.8	-447.1	-206	-79.2	-24.8	-21.6
cash-flows.row.free-cash-flow	-2078.42	0	14.5	-782.4	118.8	75.6	-156.4	54.7	-145.9	-77.5	201.1	-92.4	-66.1	-30	-329.4	-57.6	-437.9	-437	-79.2	-24.8	-21.6

利润表行

Nanjing Yunhai Special Metals Co., Ltd. 的收入与上期相比变化了 -0.160%。据报告, 002182.SZ 的毛利润为 1028.56。该公司的营业费用为 7283.96，与上年相比变化了 1176.943%. 折旧和摊销费用为 0，与上一会计期间相比变化了 -0.194%. 营业费用报告为 7283.96，显示1176.943% 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-0.531%. 营业收入为 367.85，与上年相比变化了-0.531%. 净利润的变化率为 -0.498%。去年的净收入为306.45.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	7821.67	7651.8	9104.6	8116.6	5945.5	5572.1	5101.1	4926.9	4048.1	3112.7	3215.7	3720	3492.6	3534.2	2841.2	1497.8	2290.9	1654.2	1111.4	720.8	519.3
income-statement-row.row.cost-of-revenue	6742.68	6623.2	7640	6977.7	5181.9	4679	4320.6	4303.2	3440	2776.1	2895	3413	3163.7	3217.4	2588.9	1321.9	1967.2	1467.6	964.5	613.8	465.1
income-statement-row.row.gross-profit	1078.99	1028.6	1464.6	1138.8	763.7	893.1	780.4	623.6	608.1	336.6	320.7	307	328.9	316.9	252.2	176	323.7	186.6	146.9	107	54.2
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
income-statement-row.row.research-development	380.62	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	77.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	24.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-1972.45	-7284	95	27.7	95.1	91.8	-8.1	23.2	26.4	17.5	10.3	11	9.6	26.3	17.5	21.9	11.4	13.3	3.3	-2.4	-1.2
income-statement-row.row.operating-expenses	2401.73	7284	570.4	398.8	393.4	458.5	378.9	364.9	327.5	244.6	231.6	211.8	232.9	231.4	171.8	149.3	213	85.1	51.7	34.3	17.5
income-statement-row.row.cost-and-expenses	7360.28	7284	8210.4	7376.5	5575.3	5137.4	4699.5	4668.1	3767.5	3020.6	3126.6	3624.8	3396.6	3448.8	2760.7	1471.2	2180.2	1552.6	1016.2	648.1	482.7
income-statement-row.row.interest-income	27.73	3.1	1.3	1.2	1.6	5.7	0.9	0.6	2.6	3.9	1.6	1.7	1.6	3.6	2.1	4.5	4.8	2.3	1.4	0.6	0.9
income-statement-row.row.interest-expense	71.36	108.7	104.5	73.5	68.7	90.1	99.3	76.8	67	73.6	76.7	67.1	66.3	75.3	51.2	30.1	35.6	21.5	6.5	4.3	4.8
income-statement-row.row.selling-and-marketing-expenses	24.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	5.48	8.3	-3.1	-5.8	1	595.4	0.6	-70.1	-62.9	-61.4	-73.9	-76.8	-69.5	-60.4	-38.6	-15.6	-68.2	-28.4	-6.6	-8.2	-6
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-1972.45	-7284	95	27.7	95.1	91.8	-8.1	23.2	26.4	17.5	10.3	11	9.6	26.3	17.5	21.9	11.4	13.3	3.3	-2.4	-1.2
income-statement-row.row.total-operating-expenses	5.48	8.3	-3.1	-5.8	1	595.4	0.6	-70.1	-62.9	-61.4	-73.9	-76.8	-69.5	-60.4	-38.6	-15.6	-68.2	-28.4	-6.6	-8.2	-6
income-statement-row.row.interest-expense	71.36	108.7	104.5	73.5	68.7	90.1	99.3	76.8	67	73.6	76.7	67.1	66.3	75.3	51.2	30.1	35.6	21.5	6.5	4.3	4.8
income-statement-row.row.depreciation-and-amortization	149.86	297.9	369.5	299.6	262.8	201	154.1	182.1	164.1	150.1	141.8	129.1	110.8	100.8	88	62.6	27.7	14.7	11.9	5.7	4.3
income-statement-row.row.ebitda-caps	524.14	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	381.45	367.8	785	587	281.2	441.3	410.3	165.2	194.7	18.6	9.6	11.7	18.1	-1	25.2	-10.9	31.1	59.8	85.3	67	31.8
income-statement-row.row.income-before-tax	386.93	376.1	781.8	581.2	282.2	1036.7	402.2	188.6	217.7	30.6	15.2	18.4	26.6	25.1	41.9	11.1	42.5	73.2	88.6	64.6	30.6
income-statement-row.row.income-tax-expense	25.02	19.3	98.1	63.8	39.5	125.7	73.6	35.4	43	7.4	-3	15.4	9.4	14.2	12.6	6	0.9	13.1	16.6	11.1	10
income-statement-row.row.net-income	281.39	306.4	610.7	492.9	243.7	910.4	329.5	154.8	169.3	30.1	27.6	25.3	19.8	3.8	28.2	5.1	41.6	59.7	71.3	50.1	19.9