RiseSun Real Estate Development Co.,Ltd

Sümbol: 002146.SZ

SHZ

1.6

CNY

Turuhind täna

7.6095
P/E suhe
0.1408
PEG suhe
6.96B
MRK Cap
0.00%
DIV tootlus

RiseSun Real Estate Development Co.,Ltd (002146-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete RiseSun Real Estate Development Co.,Ltd (002146.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 RiseSun Real Estate Development 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
balance-sheet.row.cash-and-short-term-investments	5380.6	9401.4	20025.1	31596.8	30355.9	30430.5	23690.5	19529	13777.1	5888.9	4622.8	4056.9	2685.1	2029.8	1922	690.4	512.5	159.9	184	51.5
balance-sheet.row.short-term-investments	149.7	199.3	326.2	-1477.4	-1155	63.9	157.7	174.7	105.6	2.1	-135.5	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	30185.6	33684.6	36162.3	34143.8	31947.9	35237.3	31851.4	26592.5	14511.1	12544.4	11475.2	7203.8	4001.8	4025.1	2136.8	903.4	81.7	129.1	86.7	104.4
balance-sheet.row.inventory	135885.8	168209.3	192555.8	187562.5	160940.3	136700.9	119322.4	88923.7	67814.3	52015.7	39423.5	26428.1	19297	13258.2	8493.2	4514.3	4040.1	1894.4	1098.5	802.5
balance-sheet.row.other-current-assets	12433.3	15496.8	16034.5	13407.4	11285.9	9594.6	5414	4062.6	2454.2	2057.7	1846.5	1206.6	881.9	698.8	397	102.9	95.4	43.7	15.3	12
balance-sheet.row.total-current-assets	183885.3	226792	264777.6	266710.5	234530	211963.3	180278.2	139107.8	98556.8	72506.7	57368	38895.4	26865.9	20011.8	12949	6211	4729.7	2227	1384.5	970.4
balance-sheet.row.property-plant-equipment-net	7352.6	8277.5	9690	7340.6	6649.1	5761.7	3400	2045.5	1481.7	1168.9	1078.4	996.3	818.8	753.5	466.7	162.6	100.6	94.3	79.1	19.5
balance-sheet.row.goodwill	155.6	153.4	157.4	157.4	162	163.7	163.5	210.4	209.2	60.9	56.9	47.7	6.8	6.8	6.8	6.8	0	0	0	0
balance-sheet.row.intangible-assets	1459.4	1538.3	1696.2	1284.9	1191.5	990	495.1	376.1	197.3	168.9	167.1	172.8	175.1	159.2	162.3	109.2	8.8	0.2	0.1	0
balance-sheet.row.goodwill-and-intangible-assets	1614.9	1691.8	1853.6	1442.3	1353.5	1153.7	658.6	586.5	406.5	229.9	224	220.5	181.9	166	169.1	116	8.8	0.2	0.1	0
balance-sheet.row.long-term-investments	5351.8	5484.9	7202.3	8222.3	7394.8	5633	4712.2	1955.5	1013.1	724.3	230.3	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	2724.4	2209.6	2864	1822.6	1228.8	887.3	509.3	271.4	175.2	136.4	154.7	153.3	91.4	77.1	46.1	17.8	1.2	2.6	2.9	1.5
balance-sheet.row.other-non-current-assets	4928.4	5110.3	6388	3072.6	3438.6	2363.4	2174.8	1778.2	1238	1026	350	217.4	213.2	245.9	20.8	22.9	0	0	0	0
balance-sheet.row.total-non-current-assets	21972.1	22774.1	27997.8	21900.4	20064.7	15799.1	11454.9	6637.1	4314.5	3285.4	2037.4	1587.5	1305.3	1242.5	702.7	319.3	110.6	97.1	82.1	21.1
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
balance-sheet.row.total-assets	205857.4	249566.1	292775.4	288610.9	254594.7	227762.4	191733.1	145744.9	102871.3	75792.2	59405.5	40482.9	28171.2	21254.3	13651.7	6530.3	4840.3	2324.1	1466.5	991.5
balance-sheet.row.account-payables	28791.5	27993.5	31979.6	33513.1	26038.2	18951.8	11797.6	10617.4	10929.4	9484.4	5177.2	3562.5	1666.9	1049.7	1028.2	720.7	495	263.6	180.8	190.2
balance-sheet.row.short-term-debt	17366.8	25173.5	26034.6	22133.5	34832.9	26686.8	21793.9	16338.7	17048.6	15308.7	10264	5171.4	5153.1	2387.6	906.6	911.8	522.2	314	173	175
balance-sheet.row.tax-payables	7689.9	5637.1	6121.2	8130.6	6625	5804.9	2745.7	2508.1	1638.1	1642.7	1516.2	1155.1	785.3	844.5	475.5	231	193.1	167.4	112.2	56.2
balance-sheet.row.long-term-debt-total	26712.1	18955.5	32616.6	47384.9	31128.8	35625.9	38096	34579.2	21129.3	10549	9061.9	6631.1	3123.3	3635.8	2529.2	1316.2	868.8	495	345	115
Deferred Revenue Non Current	430.9	459.7	558.1	597.3	485.9	633.2	515.5	-34576	-21129.3	-10497.9	-8937.9	-6442.4	-3123.3	-3335.8	-2249.2	-1316.2	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	6338	46725.9	10826.3	11654.5	89015.4	102810.6	66997.3	43294.4	24196.3	20965.2	19019.4	12935.1	9295.4	7059.6	3903.4	1010.1	866.1	411.9	135	114.4
balance-sheet.row.total-non-current-liabilities	27810.3	20139	34392.2	49017.9	32344.3	37147.7	39626.6	35259.3	21452.4	10733.2	9321.4	6970.4	3292.8	4129.2	3011.1	1320.1	868.8	495	345	115
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
balance-sheet.row.capital-lease-obligations	2560.6	2326.4	2537.3	2378.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	179489	224518.7	247357.4	236849.5	209922.3	191401.9	162353.2	120536.4	80855.8	60316.6	46921.5	30994.4	21090.7	15937.2	9786.7	4439.2	3081.6	1729.9	1030.6	674.5
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
balance-sheet.row.common-stock	4348.2	4348.2	4348.2	4348.2	4348.2	4348.2	4348.2	4348.2	4348.2	1905.3	1891.6	1871.8	1863.7	1433.6	896	800	400	330	165	165
balance-sheet.row.retained-earnings	8844.9	8447.1	24956.1	31434	26089.3	19299.5	14762.8	11447.9	9649.5	8837.6	6233.4	4538.4	2795.7	1756.4	1045.5	549.2	454.2	194.9	217.7	120
balance-sheet.row.accumulated-other-comprehensive-income-loss	6039.1	6016.4	6264.9	6126.3	5458.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	4359.1	4466.3	4273.4	4431.1	4991.8	9936.8	8399.3	7869.3	6638.1	3144.8	2833.8	1761.5	1477.2	1569.5	1842.8	738.2	902.6	69.4	51.6	31.8
balance-sheet.row.total-stockholders-equity	23591.2	23278	39842.5	46339.5	40887.6	33584.4	27510.2	23665.4	20635.8	13887.7	10958.8	8171.6	6136.5	4759.5	3784.3	2087.4	1756.8	594.3	434.3	316.8
balance-sheet.row.total-liabilities-and-stockholders-equity	205857.4	249566.1	292775.4	288610.9	254594.7	227762.4	191733.1	145744.9	102871.3	75792.2	59405.5	40482.9	28171.2	21254.3	13651.7	6530.3	4840.3	2324.1	1466.5	991.5
balance-sheet.row.minority-interest	2777.2	1769.5	5575.5	5421.8	3784.8	2776.1	1869.7	1543.1	1379.8	1587.9	1525.2	1316.8	944	557.6	80.7	3.7	1.9	0	1.7	0.2
balance-sheet.row.total-equity	26368.4	25047.5	45418	51761.4	44672.4	36360.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5501.5	5684.2	7528.5	6744.9	6239.8	5696.8	4869.9	2130.3	1118.7	726.5	94.9	60.8	11.6	41	0	0	0	0	0	0
balance-sheet.row.total-debt	44078.9	44129	58651.2	69518.4	65961.7	62312.7	59889.9	50917.8	38177.9	25857.7	19325.9	11802.5	8276.4	6023.4	3435.7	2227.9	1391	809	518	290
balance-sheet.row.net-debt	38848	34926.9	38952.3	37921.6	35605.7	31946.1	36357.2	31563.5	24506.4	19971	14703.1	7745.6	5591.3	3993.6	1513.7	1537.5	878.5	649.1	334	238.5

Rahavoogude aruanne

RiseSun Real Estate Development 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
cash-flows.row.net-income	-18436.5	-5002.7	7773.9	9587.4	8276.9	6079.3	4372.2	2572.2	3455.5	3120	2165.8	1528.5	1022.5	609.4	370.7	284.4	173.2	130.6	122.4
cash-flows.row.depreciation-and-amortization	962.4	999.3	533.4	427.4	272.6	266.7	152.3	135.8	108.3	85.7	70.4	66.3	31	16.5	12.2	6.5	3.8	2.8	1.4
cash-flows.row.deferred-income-tax	363.3	-859.7	-599.5	-629.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-363.3	859.7	599.5	629.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	8005.3	14492.6	-8620.5	-9390.8	8316.6	-4042	-8523.2	-5505.4	-5458.6	-8093.2	-3629.9	-2380.3	-3103.2	-389.5	-664.2	-1301.2	-438.6	-173	-102.6
cash-flows.row.account-receivables	4539.1	-2072.5	-3551.3	2908.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	10251.8	-6841.2	-21443.2	-24383.2	-16864	-30398.7	-23025.6	-14509.9	-12127.3	-11968.8	-6695.4	-5498.1	-4871.2	-2054.7	-1004	-2145.7	-795.9	-296	-296.4
cash-flows.row.account-payables	-7148.8	24266	16973.5	12713.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	363.3	-859.7	-599.5	-629.6	25180.6	26356.7	14502.4	9004.5	6668.7	3875.7	3065.5	3117.8	1768	1665.2	339.8	844.5	357.3	123	193.8
cash-flows.row.other-non-cash-items	11713.7	6426	1679.8	1495.7	645.5	-30.4	303.9	324.1	234	151.3	191	287.2	115.9	21.5	60.6	-2.5	3.7	4.1	-2.8
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
cash-flows.row.investments-in-property-plant-an-equipment	-125.8	-932.5	-304.6	-637	-1501.1	-428.1	-85.1	-76.6	-119.1	-151.1	-179.2	-147.2	-432.2	-237.3	-173.7	-15.3	-2.2	-8.9	-13.3
cash-flows.row.acquisitions-net	3183.8	-540.9	3.6	83.5	-58.2	-213	-847	-1269.7	-105.8	-56.9	-37.1	0	0	-798	0	0	0	0	0
cash-flows.row.purchases-of-investments	-1215.4	-1062.7	-2068.7	-1280.7	-2409.3	-5958.8	-3300.3	-1193.7	-673	-95.2	-53.6	-244.1	-186.1	0	-30	0	0	0	0
cash-flows.row.sales-maturities-of-investments	934.2	1923.8	1546.1	2007.3	1319.4	2736.4	2530.9	484.7	55.1	52.3	21.9	36.8	0	0	0	0	0	0	0.8
cash-flows.row.other-investing-activites	27.6	-1744.9	-1451	260.1	-318.8	-979.7	-1035.7	-747.6	-456.3	-359.8	0	5	0	0	0	0	0	0	-0.8
cash-flows.row.net-cash-used-for-investing-activites	2804.5	-2357.2	-2274.6	433.2	-2968	-4843.3	-2737.2	-2802.8	-1299.1	-610.6	-248	-349.4	-618.3	-1035.3	-203.7	-15.2	-2.2	-8.9	-13.3
cash-flows.row.debt-repayment	-12150.1	-49082.7	-56042.5	-42751	-41261.4	-32727.6	-22894.7	-23171.9	-12289.5	-6106.4	-6434.2	-3576.8	-1174	-1215.9	-829.3	-389.8	-279	-175	-216
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
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
cash-flows.row.dividends-paid	-2890.5	-6933.7	-8276	-8130.9	-6590.4	-6132.6	-4476.7	-3133.1	-2543.2	-1783.2	-1260.4	-929.1	-479.2	-293.2	-192.2	-77.2	-55.1	-52.6	-19.6
cash-flows.row.other-financing-activites	542.7	31730	67866	46318.4	38197.8	46220.6	40112.9	38784.6	17492	13854.5	10429.4	5912.6	4314	3518.1	1623.9	1847.5	570	404.5	236
cash-flows.row.net-cash-used-provided-by-financing-activities	-14497.9	-24286.5	3547.5	-4563.5	-9654.1	7360.4	12741.5	12479.5	2659.3	5964.9	2734.8	1406.8	2660.8	2008.9	602.4	1380.6	235.9	176.9	0.4
cash-flows.row.effect-of-forex-changes-on-cash	45.5	-66	-75.7	23.1	-16.5	0.7	0.4	0.2	2	-4.7	-1.5	-3.7	-0.8	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-9403	-9794.5	2563.8	-1987.5	4873.1	4791.5	6309.8	7203.5	-298.5	613.4	1282.6	555.3	107.8	1231.6	177.9	352.6	-24.1	132.5	5.5
cash-flows.row.cash-at-end-of-period	8762.6	18165.5	27960	25396.2	27383.7	22510.5	17719.1	11386.2	4182.7	4481.2	3867.8	2585.1	2029.8	1922	690.4	512.5	159.9	184	51.5
cash-flows.row.cash-at-beginning-of-period	18165.5	27960	25396.2	27383.7	22510.5	17719.1	11409.3	4182.7	4481.2	3867.8	2585.1	2029.8	1922	690.4	512.5	159.9	184	51.5	46
cash-flows.row.operating-cash-flow	2244.8	16915.2	1366.7	2119.7	17511.7	2273.7	-3694.9	-2473.5	-1660.8	-4736.2	-1202.7	-498.3	-1933.8	258	-220.8	-1012.8	-257.9	-35.5	18.4
cash-flows.row.capital-expenditure	-125.8	-932.5	-304.6	-637	-1501.1	-428.1	-85.1	-76.6	-119.1	-151.1	-179.2	-147.2	-432.2	-237.3	-173.7	-15.3	-2.2	-8.9	-13.3
cash-flows.row.free-cash-flow	2119.1	15982.6	1062	1482.8	16010.5	1845.5	-3780	-2550	-1779.9	-4887.3	-1382	-645.6	-2366	20.7	-394.5	-1028.1	-260	-44.3	5.1

Kasumiaruande rida

RiseSun Real Estate Development Co.,Ltd tulud muutusid võrreldes eelmise perioodiga NaN%. 002146.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
income-statement-row.row.total-revenue	58960.1	31793.5	47244	71511.3	70911.9	56367.6	38704	30622	23431.9	23119	19170.8	13415.4	9501.7	6527.2	3289	2028.8	1744.3	1366.4	1194.9	735.1
income-statement-row.row.cost-of-revenue	48427.9	31046.3	38010.5	51618.5	49578.2	38632	27284.4	21114.4	16750	15420	12380.3	8531.7	5924.7	4249	2120.3	1239.3	1148.6	977.1	874.7	494.1
income-statement-row.row.gross-profit	10532.2	747.2	9233.5	19892.8	21333.7	17735.6	11419.6	9507.6	6681.9	7698.9	6790.5	4883.7	3577	2278.1	1168.7	789.5	595.6	389.3	320.3	240.9
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
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	-183.4	1737.8	3549.6	3956.7	3664	-127.2	255.7	88.4	68.8	14.8	25	23.3	-23.5	-20.3	15.1	-2.1	-1.7	-1.2	-1.4	0.2
income-statement-row.row.operating-expenses	4044.6	4433	7098.7	7767.9	6944.6	6167	3828.4	3722.6	3262.8	2986.8	2611.7	1989.9	1421.6	844.4	359.7	234.6	168.2	123.7	119.8	66.9
income-statement-row.row.cost-and-expenses	52472.5	35479.4	45109.2	59386.4	56522.8	44799	31112.8	24837	20012.8	18406.9	14992	10521.6	7346.3	5093.4	2480	1474	1316.9	1100.8	994.5	561
income-statement-row.row.interest-income	59.1	227.6	306.4	580.7	464.5	145.9	137.8	148.7	110.4	47.7	31.6	15.1	9.6	6.2	6.6	2.3	4.5	1.7	1.3	0.6
income-statement-row.row.interest-expense	2044.6	2301.7	1980.7	1356.3	1283.9	882.9	362.3	148.8	229.3	146.3	68.3	66.9	174.4	61.3	9.3	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-183.4	-14128.9	-6394.2	-368.1	-245.8	-625.7	431.6	-64.4	-143.1	-206.7	-75.2	-104.3	-206.4	-90.3	1.8	-59.2	5.2	-1.7	-3.8	3.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-183.4	1737.8	3549.6	3956.7	3664	-127.2	255.7	88.4	68.8	14.8	25	23.3	-23.5	-20.3	15.1	-2.1	-1.7	-1.2	-1.4	0.2
income-statement-row.row.total-operating-expenses	-183.4	-14128.9	-6394.2	-368.1	-245.8	-625.7	431.6	-64.4	-143.1	-206.7	-75.2	-104.3	-206.4	-90.3	1.8	-59.2	5.2	-1.7	-3.8	3.3
income-statement-row.row.interest-expense	2044.6	2301.7	1980.7	1356.3	1283.9	882.9	362.3	148.8	229.3	146.3	68.3	66.9	174.4	61.3	9.3	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	789.1	250.4	999.3	1986.4	1759.9	272.6	266.7	152.3	135.8	108.3	85.7	70.4	66.3	31	16.5	12.2	6.5	3.8	2.8	1.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2919.9	-3685.9	2200.8	11046.2	13296.9	11069	7767	5636.4	3207.4	4490.6	4078.8	2766.3	1972.6	1363.8	795.7	497.7	434.4	263.5	197.3	177.2
income-statement-row.row.income-before-tax	2736.5	-17814.7	-4193.3	10678	13051.1	10942.9	8022.7	5720.6	3276	4505.3	4103.5	2789.4	1949	1343.5	810.8	495.6	432.6	263.9	196.6	177.3
income-statement-row.row.income-tax-expense	1200	621.8	809.4	2904.1	3463.7	2665.9	1943.4	1348.5	703.9	1049.9	983.6	623.6	420.6	321	201.3	124.9	148.2	90.7	66	54.9
income-statement-row.row.net-income	385	-18436.5	-5002.7	7501.5	9120.4	7564.6	5760.8	4148.1	2428.2	3232	2906.4	2140.1	1532.2	1021.4	609.5	370.7	284.4	173.2	130.7	122.5