Shenzhen Bauing Construction Holding Group Co., Ltd.

Sümbol: 002047.SZ

SHZ

1.81

CNY

Turuhind täna

-2.8211
P/E suhe
0.0018
PEG suhe
2.74B
MRK Cap
0.00%
DIV tootlus

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

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Shenzhen Bauing Construction Holding Group Co., Ltd. (002047.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Shenzhen Bauing Construction Holding Group Co., Ltd. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on 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

Rahavoogude aruanne

Shenzhen Bauing Construction Holding Group Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

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

Kasumiaruande rida

Shenzhen Bauing Construction Holding Group Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 002047.SZ brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli 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