Shenzhen Bauing Construction Holding Group Co., Ltd.

Sembol: 002047.SZ

SHZ

1.81

CNY

Bugünkü piyasa fiyatı

-2.8211
F/K Oranı
0.0018
PEG Oranı
2.74B
MRK Kapağı
0.00%
DIV Verimi

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

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Shenzhen Bauing Construction Holding Group Co., Ltd. (002047.SZ). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Shenzhen Bauing Construction Holding Group Co., Ltd.'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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

Nakit Akış Tablosu

Shenzhen Bauing Construction Holding Group Co., Ltd.'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

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

Gelir Tablosu Satırı

Shenzhen Bauing Construction Holding Group Co., Ltd.'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 002047.SZ brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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