Shenzhen Bauing Construction Holding Group Co., Ltd.

Symbol: 002047.SZ

SHZ

1.81

CNY

Markedspris i dag

-2.8211
P/E-forhold
0.0018
PEG Ratio
2.74B
MRK Cap
0.00%
DIV Udbytte

Shenzhen Bauing Construction Holding Group Co., Ltd. (002047-SZ) Årsregnskaber

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Shenzhen Bauing Construction Holding Group Co., Ltd. (002047.SZ). Virksomhedens omsætning viser gennemsnittet af NaN M, som er NaN % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er NaN M, som er NaN %. Den gennemsnitlige bruttofortjeneste er NaN %. Væksten i nettoindkomst for virksomheden sidste år er NaN %, hvilket svarer til NaN % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Shenzhen Bauing Construction Holding Group Co., Ltd., ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til . Et kig tilbage på det seneste år afslører en samlet aktivændring på NaN. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til NaN i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	828.2	929.7	1457.7	1504.5	1178.2	1174.7	1661.9	1284.9	854.3	545.5	585.9	194.6	242	336.8	284.1	482.8	597.8	458.7	488.7	168	73.7	85
balance-sheet.row.short-term-investments	-31.4	-29.4	-34.5	15	24.6	-3.9	-4.9	-54.9	-68.2	0	0	1.9	0.7	0	0	0	0	0	0	0	5	0
balance-sheet.row.net-receivables	6255.1	5989.1	8154.4	9881.8	8314.5	7359.9	5778.3	5898.7	4659.2	3728.5	1937.4	336.4	269.9	313.3	346.2	347.5	340.1	299.2	223.4	192.8	173.4	82.1
balance-sheet.row.inventory	27.5	50.6	63.2	53.3	377.8	343	304.3	583.3	395.6	167.2	138.9	201	226	281.9	230.1	250	255.1	228.6	169.3	159	121.1	111.4
balance-sheet.row.other-current-assets	24.6	10.6	6.9	5.4	6.4	9.5	10.7	21.9	10.7	-110.7	-59.2	3.6	41.5	3.9	3.5	4	0.5	8.2	6.8	0	12.7	5.3
balance-sheet.row.total-current-assets	7135.4	6980.1	9682.3	11445	9876.9	8887.1	7755.2	7788.8	5919.8	4330.4	2603.1	735.6	779.3	936	863.9	1084.2	1193.5	994.7	888.3	519.8	380.9	283.7
balance-sheet.row.property-plant-equipment-net	235.6	165.1	132.3	69.4	51.4	55.9	58.2	143.6	142.8	147.7	52.2	262	310.6	315.5	308.8	294.2	159.1	160.5	168.1	175.9	173.8	169.4
balance-sheet.row.goodwill	4.2	4.2	0	22.3	66.9	124.4	180.1	299.3	319.1	113	0.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	215.8	224.3	232.9	241.3	0.8	0.8	1.1	57.3	57.6	58.2	58.7	28.4	29.3	30.4	31.6	34.9	3	2.2	3.2	2.8	3.3	0.5
balance-sheet.row.goodwill-and-intangible-assets	220.1	228.5	232.9	263.7	67.7	125.2	181.2	356.6	376.7	171.2	58.8	28.4	29.3	30.4	31.6	34.9	3	2.2	3.2	2.8	3.3	0.5
balance-sheet.row.long-term-investments	937.8	935.5	62.9	42.8	33.3	64.8	264.5	346	317.6	0	0	9.9	10.5	0	7.4	0	0	0	0	0	0.7	0
balance-sheet.row.tax-assets	886.1	794	478.6	185.9	151	118.5	113.2	103.3	127.8	77.3	36.4	14.7	15.3	4.4	4.3	6.7	1.8	0	0	0	0	0
balance-sheet.row.other-non-current-assets	42.6	26.1	59.9	22.1	28.6	0.6	4.8	24.2	10.9	191.2	40.5	15.5	20.7	33	6.5	2.4	0.2	3.8	2.1	2.4	5.6	3.5
balance-sheet.row.total-non-current-assets	2322.2	2149.2	966.6	583.8	332	364.9	621.9	973.6	975.8	587.5	187.9	330.5	386.5	383.4	358.6	338.3	164.1	166.6	173.4	181.1	183.4	173.4
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	0
balance-sheet.row.total-assets	9457.6	9129.3	10648.9	12028.8	10208.9	9252	8377	8762.3	6895.6	4917.9	2790.9	1066.2	1165.8	1319.4	1222.6	1422.5	1357.5	1161.3	1061.7	700.8	564.3	457.1
balance-sheet.row.account-payables	4234.3	3642.8	4386.2	4476.2	2792.9	1482.7	1376.4	2506.3	2062.7	1297.2	817.2	194.1	184.5	219.8	202.4	242.6	309	259.2	209.8	159.2	144.3	120.6
balance-sheet.row.short-term-debt	1729.9	1969.2	1717	2509.4	2637.6	2491	1424.6	1845.9	1256.9	927.7	659.9	33.8	135.5	109.3	44.6	132.4	91.3	82	0	98	73.9	50
balance-sheet.row.tax-payables	243.7	259.3	287.5	409.2	318.9	302	265.5	279.3	327.9	238.2	143.8	6	4.3	4.1	13.7	13.8	8.4	1.1	1.1	3.2	2.1	-2.8
balance-sheet.row.long-term-debt-total	251.7	167.8	99.7	32.1	0	608.4	1154.5	551.9	9	13.4	0	0	2.4	9.9	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	-1	-2.5	0	0	0	0	0	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	10	2012.3	16.6	9.1	227.6	356.9	211.8	240.6	308	94.2	102.9	7.1	7	8.3	8.7	9.5	11.4	0.9	49.1	1.1	0.8	0.4
balance-sheet.row.total-non-current-liabilities	252.8	167.8	99.7	32.1	0	608.4	1154.5	551.9	9	13.4	0	24.8	18.9	31.3	19.7	25	19.5	0	0	0	3	0
balance-sheet.row.other-liabilities	0	0	0	-32.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	17.3	26.8	31.5	32.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	9346.2	8046.1	8085.8	7810.3	6072.4	5241.1	4531.2	5796.1	4304.2	2747.3	1743.1	333.7	411.3	434.3	343.5	483.6	487.2	381.8	258.9	298.5	261.2	195
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	546.3	546.3	371.3	371.3	371.3	371.3	371.3	293.1	293.1	293.1	247.1	453.7	453.7	453.7	283.5	283.5	246.6	224.1	224.1	150.3	150.3	150.3
balance-sheet.row.retained-earnings	-2883.7	-1913.6	274.4	1941	1843.7	1671.6	1440.7	1166.1	941.8	635.2	393.8	27.4	65.9	173.2	168.8	138.7	115.7	80.2	118.7	143.8	75.6	46.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	78.4	313.5	290.8	265.6	361.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2349.8	2109.2	1593.7	1603	1512.9	1912.3	1917.6	1247.5	1195.5	1143.8	401.5	175	175	175	340.5	345.5	375.7	392.7	389.4	37.2	18.8	8.4
balance-sheet.row.total-stockholders-equity	90.8	1055.4	2530.2	4180.8	4089.1	3955.2	3729.6	2706.7	2430.4	2072.1	1042.4	656	694.5	801.9	792.8	767.8	737.9	697.1	732.2	331.4	244.7	205.2
balance-sheet.row.total-liabilities-and-stockholders-equity	9457.6	9129.3	10648.9	12028.8	10208.9	9252	8377	8762.3	6895.6	4917.9	2790.9	1066.2	1165.8	1319.4	1222.6	1422.5	1357.5	1161.3	1061.7	700.8	564.3	457.1
balance-sheet.row.minority-interest	20.6	27.8	32.9	37.7	47.4	55.7	116.3	259.5	161	98.4	5.5	76.5	59.9	83.2	86.3	171.1	132.4	82.4	70.6	71	58.4	56.9
balance-sheet.row.total-equity	111.4	1083.2	2563.1	4218.6	4136.5	4010.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	906.3	906.1	28.4	57.8	57.9	60.9	259.6	291	249.4	112.1	0	11.8	11.2	7.6	7.5	0	0	2.2	1.9	1.9	5.7	2.7
balance-sheet.row.total-debt	1981.6	2137	1816.7	2509.4	2637.6	3099.4	2579.1	2397.8	1265.8	941.1	659.9	33.8	137.8	119.2	44.6	132.4	91.3	82	0	98	73.9	50
balance-sheet.row.net-debt	1153.4	1207.3	358.9	1019.9	1484	1924.7	917.2	1113	411.5	395.6	74	-158.9	-103.4	-217.6	-239.4	-350.4	-506.5	-376.7	-488.7	-69.9	5.3	-35

Pengestrømsopgørelse

Det økonomiske landskab for Shenzhen Bauing Construction Holding Group Co., Ltd. har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på NaN. Virksomheden udvidede for nylig sin aktiekapital ved at udstede NaN, hvilket markerer en forskel på NaN i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på NaN i rapporteringsvalutaen. Dette er en forskydning på NaN fra året før. I samme periode har virksomheden registreret NaN, NaN og NaN, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på NaN, med en forskel fra år til år på NaN. Desuden afsatte virksomheden NaN til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet NaN, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	-2195	-1656.8	102.5	199.7	272.3	384.3	420.8	376.8	273	219.8	-78	-130.7	-21.1	54.1	26.2	51.7	32.3	54.2	97.9	70.7
cash-flows.row.depreciation-and-amortization	24	24.8	13	8	7.9	17.8	27.6	25.7	18	8	38.7	39.5	33.5	29.9	22.3	23.1	24.8	24	22.8	19.6
cash-flows.row.deferred-income-tax	-315.4	-292.7	-33.2	-31.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-13.9	2.3	12.3	31.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-575.1	-424.4	264.5	74.7	-1518.3	-1184	-1329.4	-342	-1207.9	-776	-52.6	3.2	-21.2	-45.3	-123.2	63.5	-103.4	16.5	-38.6	-77.4
cash-flows.row.account-receivables	663.1	-280.9	-289.7	-1156.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	12.6	-9.9	23.1	-34.8	-38.8	-64.2	-187.6	-204.3	-33.1	-39.7	-9	24.3	-66.3	10.5	-15.3	-29.1	-60.6	-10.4	-38.2	-10
cash-flows.row.account-payables	-935.4	159.1	564.4	1298.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-315.4	-292.7	-33.2	-31.9	-1479.5	-1119.8	-1141.7	-137.7	-1174.8	-736.3	-43.6	-21.1	45.1	-55.8	-107.8	92.6	-42.8	27	-0.3	-67.3
cash-flows.row.other-non-cash-items	2815.8	2512	436.9	463	438.7	385.2	311.6	283.8	178.3	99.6	63.8	49.1	26.6	8.8	25.6	-1.8	1.3	4.5	2.8	3.1
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
cash-flows.row.investments-in-property-plant-an-equipment	-73.5	-212.9	-132.7	-2.8	-7.8	-15.9	-14.2	-13.6	-7.4	-4.3	-11.6	-31.4	-58.4	-44.8	-145.6	-40.4	-16	-9.9	-19.7	-18.8
cash-flows.row.acquisitions-net	-1	0	142.4	38.8	18.4	-37.8	2.8	-111.1	-11	0	0	0	0	0	0.2	0	0	0	0.3	0
cash-flows.row.purchases-of-investments	0	0	-16.7	0.2	-26.8	-33.5	-101.4	-134.9	-108	0	0	-5	0	-80.5	-120	0	-0.3	-7	-10.1	-8.8
cash-flows.row.sales-maturities-of-investments	0	0.9	44.4	1.3	100.1	54.4	53.9	0.5	7.5	0	0	0	0	0	120.2	0	0	6.4	15.7	0
cash-flows.row.other-investing-activites	0.2	15	-132.7	-22.6	14.7	-8	1.6	-8.5	-7.4	150.4	7.8	102	-58.7	15.3	86.5	-76.7	199.7	-318.4	3.8	0.4
cash-flows.row.net-cash-used-for-investing-activites	-74.3	-197	-95.3	14.8	98.5	-40.8	-57.3	-267.6	-126.3	146.2	-3.7	65.6	-117.1	-110.1	-58.7	-117.1	183.4	-329	-10	-27.1
cash-flows.row.debt-repayment	-3555.4	-2620.9	-3099.4	-3656.9	-2013.7	-2235.2	-2579.1	-1422.3	-671	-480	-167.1	-71.2	-45.7	-151.4	-139.1	-196.1	-191.7	-225.6	-122.6	-91.8
cash-flows.row.common-stock-issued	0.8	9.5	0	40	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-0.8	-9.5	0	-40	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-219.8	-256.5	-212.2	-250.6	-196.9	-237.9	-181.9	-79.7	-62.1	-34.2	-3	-1.7	-1.1	-32.4	-22.9	-19.4	-69.1	-72.7	-1.9	-30
cash-flows.row.other-financing-activites	4107.3	2792	2684.2	2707	2057.9	3354.7	3725.3	1702.2	1612.4	830.9	118.7	96	145.7	63.7	241.2	270.9	285.5	550.6	147.3	115.7
cash-flows.row.net-cash-used-provided-by-financing-activities	332.1	-85.4	-627.4	-1200.4	-152.7	881.6	964.3	200.1	879.3	316.7	-51.4	23.1	98.8	-120.1	79.2	55.4	24.7	252.3	22.8	-6.2
cash-flows.row.effect-of-forex-changes-on-cash	-2	-8.1	-1.3	0.4	3.5	-11.8	7	-0.6	0	0	-0.9	-7.1	-7.1	-0.8	-4.8	-7.4	-3.2	-1.8	1.6	1.1
cash-flows.row.net-change-in-cash	-3.7	-125.5	72	-439.8	-850	432.2	344.6	276.3	14.4	14.3	-84	42.7	-7.6	-183.4	-33.3	67.4	160	20.8	99.3	-16.3
cash-flows.row.cash-at-end-of-period	193.8	197.5	323	251	690.8	1540.8	1108.6	764	487.7	473.3	150.2	234.5	191.8	199.4	382.8	416.1	758.7	188.7	168	68.7
cash-flows.row.cash-at-beginning-of-period	197.5	323	251	690.8	1540.8	1108.6	764	487.7	473.3	459	234.2	191.8	199.4	382.8	416.1	348.7	598.7	168	68.7	85
cash-flows.row.operating-cash-flow	-259.6	165.1	796	745.4	-799.4	-396.7	-569.3	344.4	-738.6	-448.6	-28	-38.9	17.8	47.6	-49	136.4	-45	99.3	85	15.9
cash-flows.row.capital-expenditure	-73.5	-212.9	-132.7	-2.8	-7.8	-15.9	-14.2	-13.6	-7.4	-4.3	-11.6	-31.4	-58.4	-44.8	-145.6	-40.4	-16	-9.9	-19.7	-18.8
cash-flows.row.free-cash-flow	-333.1	-47.8	663.3	742.6	-807.2	-412.6	-583.5	330.7	-746	-452.9	-39.6	-70.3	-40.6	2.8	-194.7	96	-60.9	89.3	65.3	-2.9

Resultatopgørelse række

Shenzhen Bauing Construction Holding Group Co., Ltd.s omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for 002047.SZ rapporteres til at være NaN. Virksomhedens driftsomkostninger er NaN og viser en ændring på NaN% fra sidste år. Udgifterne til afskrivninger er NaN, hvilket er en ændring på NaN% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være NaN, hvilket viser en NaN% ændring fra år til år. Salgs- og marketingomkostninger er NaN, hvilket er en ændring på NaN% sammenlignet med året før. EBITDA baseret på de seneste tal er NaN, hvilket repræsenterer en NaN% vækst i forhold til året før. Driftsindtægterne er NaN, som viser en ændring på NaN% sammenlignet med året før. Ændringen i nettoindkomsten er NaN%. Nettoindkomsten for det sidste år var NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	4110.8	3727.1	4669.4	5954.9	6676.8	6855.8	7164.5	6815.5	6853.7	5382.5	3726.8	1421.4	1344.9	1451.6	1367.6	1624.2	1767.5	1661.6	1351.7	1286	896	884.7
income-statement-row.row.cost-of-revenue	3820.4	3444.9	4071.7	4994.2	5581.6	5677.8	6058.6	5649.5	5661.7	4531.8	3097.7	1212.4	1189.4	1216.3	1064	1346.8	1527	1450.4	1112.5	1029.1	689.9	750.2
income-statement-row.row.gross-profit	290.4	282.2	597.8	960.7	1095.2	1178	1105.9	1166	1191.9	850.6	629.1	209	155.5	235.3	303.7	277.4	240.6	211.2	239.2	256.9	206	134.6
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-36.4	111.2	122.1	106.7	107.8	-2.3	15.5	21.5	5.1	2.1	47.2	2.7	2.7	2.3	-0.1	-0.7	2.8	-1.5	0.6	0.5	-0.4	-0.1
income-statement-row.row.operating-expenses	300.4	298.3	337.4	377	378.4	368.4	284.1	326.6	420	302.9	228.7	234.7	268.5	234.6	227.9	221.2	177.8	175.5	176.1	156.2	129.3	81.8
income-statement-row.row.cost-and-expenses	4120.8	3743.2	4409.1	5371.2	5960.1	6046.2	6342.6	5976.2	6081.8	4834.7	3326.4	1447	1457.9	1451	1291.9	1568	1704.8	1625.9	1288.6	1185.3	819.2	832
income-statement-row.row.interest-income	9.8	18.9	18.7	18.1	9.4	3.1	7	4	7	6.4	2.1	5.9	7.9	6.3	9.8	14.2	10.2	8.7	6	0.6	0.4	0.2
income-statement-row.row.interest-expense	237.4	255.3	246.3	202.9	213.7	171.5	166.3	103.7	79.7	62.1	34.2	3.4	2.4	1	3.2	4.8	5.7	3.7	2.6	2	1.4	1.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-24	-2490.6	-2230.6	-448	-484.7	-462.1	-366.6	-288.1	-279.6	-179.3	-105.8	-51.8	-30.2	-14.3	1.8	-20.6	-3.8	-0.8	-0.7	1.5	-0.7	-1.6
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-36.4	111.2	122.1	106.7	107.8	-2.3	15.5	21.5	5.1	2.1	47.2	2.7	2.7	2.3	-0.1	-0.7	2.8	-1.5	0.6	0.5	-0.4	-0.1
income-statement-row.row.total-operating-expenses	-24	-2490.6	-2230.6	-448	-484.7	-462.1	-366.6	-288.1	-279.6	-179.3	-105.8	-51.8	-30.2	-14.3	1.8	-20.6	-3.8	-0.8	-0.7	1.5	-0.7	-1.6
income-statement-row.row.interest-expense	237.4	255.3	246.3	202.9	213.7	171.5	166.3	103.7	79.7	62.1	34.2	3.4	2.4	1	3.2	4.8	5.7	3.7	2.6	2	1.4	1.3
income-statement-row.row.depreciation-and-amortization	24	-304.1	24.8	13	8	7.9	17.8	27.6	25.7	18	8	38.7	39.5	33.5	29.9	22.3	23.1	24.8	24	22.8	19.6	0.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-1044.1	-16.1	295.2	588.6	708.8	349.8	439.7	529.8	487.3	366.6	293.6	-79.3	-143.6	-13.4	79.9	37.1	56.2	36.1	63.6	101.5	76.9	52.3
income-statement-row.row.income-before-tax	-1068	-2506.7	-1935.3	140.6	224.2	347.5	455.2	551.3	492.4	368.5	294.6	-77.4	-143.2	-13.6	77.6	35.6	59	34.8	63.4	102.1	76.3	51.7
income-statement-row.row.income-tax-expense	-90	-311.7	-278.5	38.1	24.4	75.1	70.9	130.5	115.5	95.6	74.8	0.5	-12.5	7.5	23.4	9.4	7.3	2.4	9.1	4.2	5.6	4.3
income-statement-row.row.net-income	-970.5	-2195	-1656.8	111	208.9	285.1	366.8	339.5	335.4	268.8	219.9	-38.5	-107.4	5.7	68.7	43.6	54.8	32.8	53.3	85.9	69.6	49.2