RiseSun Real Estate Development Co.,Ltd

Sembol: 002146.SZ

SHZ

1.6

CNY

Bugünkü piyasa fiyatı

7.6095
F/K Oranı
0.1408
PEG Oranı
6.96B
MRK Kapağı
0.00%
DIV Verimi

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

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz RiseSun Real Estate Development Co.,Ltd (002146.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

RiseSun Real Estate Development 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
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

Nakit Akış Tablosu

RiseSun Real Estate Development 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
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

Gelir Tablosu Satırı

RiseSun Real Estate Development Co.,Ltd'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 002146.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
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