Zhongchang Big Data Corporation Limited

Sembol: 600242.SS

SHH

0.25

CNY

Bugünkü piyasa fiyatı

-0.2752
F/K Oranı
-0.0064
PEG Oranı
114.17M
MRK Kapağı
0.00%
DIV Verimi

Zhongchang Big Data Corporation Limited (600242-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Zhongchang Big Data Corporation Limited (600242.SS). 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

Zhongchang Big Data Corporation Limited'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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	26.5	56.8	95	28.3	223.1	674.1	98.5	27.5	121.5	158.6	271.5	137.6	127.4	10.8	17.9	0.5	0.4	0.4	41.2	180.9	64.5
balance-sheet.row.short-term-investments	0	0	54	-20.6	72.6	0	0	0	0	0	0	0	0	0	2.2	0	0	0	0	3	0
balance-sheet.row.net-receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	0	0	0	0	53.6	0	8.4	9.9	19.3	37.8	44.7	24.9	10.2	0.3	1.1	0	0.1	0.1	208.3	145.7	9.5
balance-sheet.row.other-current-assets	2.1	21.8	21.2	15.2	1093.7	648.7	1081.6	424	384.8	451.5	363.4	407.6	406.9	2.1	4.7	6.8	2.7	8.7	307.1	260.9	220.7
balance-sheet.row.total-current-assets	139.1	531.9	651.1	768	1370.3	1322.8	1188.5	461.4	525.6	648	679.5	570.2	544.6	13.2	23.7	7.3	3.1	9.1	556.6	587.6	294.7
balance-sheet.row.property-plant-equipment-net	1.4	2.3	1.8	32.8	31.3	1	77.7	1165.1	1518.3	1681.1	1723.1	1390.8	622.7	122.2	129.5	35.9	43.9	126.7	280.7	305.3	304.1
balance-sheet.row.goodwill	1.2	455.6	742	754	2155.9	1630.7	781.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	0.3	1.1	33	48.7	64.4	63	32.7	0.1	0.2	0.3	0.4	1.1	0.6	0.6	0	4	30	36.2	40	41.7	43.4
balance-sheet.row.goodwill-and-intangible-assets	1.5	456.7	775	802.7	2220.3	1693.7	814.6	0.1	0.2	0.3	0.4	1.1	0.6	0.6	0	4	30	36.2	40	41.7	43.4
balance-sheet.row.long-term-investments	36.8	35.3	-37.2	37.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	59.8	0
balance-sheet.row.tax-assets	-36.8	0	3.7	7	1.8	0.3	0.1	28.1	36.2	38.8	24.6	9.6	19.6	0.1	0.1	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	64.9	29.3	87.8	12.9	106.8	69	52.4	58.9	63.2	55.9	53.6	56.6	64.9	-0.6	0	0	41.8	42.7	50.7	8.9	110.3
balance-sheet.row.total-non-current-assets	67.7	523.7	831.1	893.3	2360.2	1764	944.8	1252.2	1617.9	1776.1	1801.7	1458.1	707.8	122.3	129.6	39.8	115.8	205.6	371.4	415.7	457.8
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
balance-sheet.row.total-assets	206.9	1055.5	1482.2	1661.2	3730.5	3086.8	2133.3	1713.6	2143.5	2424	2481.3	2028.3	1252.4	135.5	153.3	47.1	118.9	214.7	928	1003.3	752.5
balance-sheet.row.account-payables	27.9	109.7	95.7	95.5	157.1	168.1	39.2	272.9	435.6	442.9	531.1	118.3	72	0.1	10.1	3.7	3.7	3.9	20.7	78.4	1.6
balance-sheet.row.short-term-debt	206	695.1	237.5	336.1	395	385.7	513.1	497.3	573.2	699.4	613.5	633.9	437.3	26	26	143.3	190.2	173.2	301	276.4	114.9
balance-sheet.row.tax-payables	20	18.3	18.4	11.8	30.9	21.9	25.6	22.1	7.9	18.3	29.1	16.5	7.1	0.3	3	4	4	3.7	7.8	5.8	4.6
balance-sheet.row.long-term-debt-total	0	0	410.6	380.8	533.8	125	0	29.5	29.1	612.6	15	70	68.9	32	48	0	0	17	94	64.8	109
Deferred Revenue Non Current	0	0	0	-1.1	0	0	0	13.4	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	244.7	67.8	38.4	75.3	321.5	394.9	179.8	527.2	640.9	321.9	210.2	91.9	13.8	88.2	84.9	128.6	160.6	150.9	85.4	20.7	15
balance-sheet.row.total-non-current-liabilities	233.9	18.9	417.1	390.4	546.8	135.7	4.9	296.2	521.9	612.6	680.4	762.9	394.6	32	48	159.5	126.8	150.1	101.4	73.1	117.9
balance-sheet.row.other-liabilities	-233.9	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	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-liab	478.6	1009.7	957.5	1095.9	1451.2	1106.4	762.7	1615.7	2179.5	2095.1	2064.2	1623.5	924.8	146.6	172	439.1	485.2	481.8	516.2	454.4	254
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
balance-sheet.row.common-stock	456.7	456.7	456.7	456.7	456.7	456.7	418	273.3	273.3	273.3	273.3	273.3	273.3	174	174	174	174	174	174	174	174
balance-sheet.row.retained-earnings	-3168.7	-2521	-2043.6	-2053	-484.5	-605.9	-724.5	-758.3	-762.8	-432.9	-351.7	-354.4	-373.3	-563.9	-571.5	-858	-737.1	-623.8	-94.8	34.8	28
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2440.3	2110.2	2111.6	2115.3	2131	2129.6	1677.1	549	427.6	427.6	427.6	427.6	427.6	357.3	357.3	292	196.7	187	287.3	291.7	290.6
balance-sheet.row.total-stockholders-equity	-271.7	45.8	524.7	518.9	2103.1	1980.4	1370.6	64	-62	267.9	349.2	346.5	327.6	-32.6	-40.2	-392	-366.4	-262.8	366.4	500.6	492.6
balance-sheet.row.total-liabilities-and-stockholders-equity	206.9	1055.5	1482.2	1661.2	3554.4	3086.8	2133.3	1679.8	2117.5	2363	2413.4	1970	1252.4	113.9	131.8	47.1	118.9	214.7	882.7	955	746.6
balance-sheet.row.minority-interest	0	0	0	46.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	-271.7	45.8	524.7	565.3	2103.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	36.8	35.3	16.8	17.3	72.6	33.3	0	0	0	0	0	3	38	35	2.2	0	41.8	42.7	47.4	62.8	103.6
balance-sheet.row.total-debt	206	695.1	648.1	716.9	928.8	510.7	513.1	526.8	602.3	1311.9	628.5	703.9	506.2	58	74	143.3	190.2	190.2	395	341.2	223.9
balance-sheet.row.net-debt	179.5	638.3	607.2	688.5	705.7	-163.4	414.6	499.4	480.8	1153.3	357	566.3	378.8	47.2	58.4	142.8	189.8	189.8	353.8	163.3	159.4

Nakit Akış Tablosu

Zhongchang Big Data Corporation Limited'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	2001	1999
cash-flows.row.net-income	-599.1	-472.1	9.5	-1570.7	121.4	118.6	33.9	18	-329.9	-81.2	2.7	18.9	32.2	7.6	188.9	7.2	-113.3	-529	-129.7	8.9	8.8	20.3	26.3	26.5
cash-flows.row.depreciation-and-amortization	3	16.8	18	18	18.3	10.5	52.4	50.4	94.2	95.5	96.4	70.8	49	7.3	8.7	3.7	9.1	22.5	23.7	21.5	16.4	9.2	9.1	7.2
cash-flows.row.deferred-income-tax	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-120.3	151.1	80.6	21.9	-170.2	-67.2	-423.3	21.4	67.7	-185.8	170.4	-35.5	27.9	-6.4	-275.2	-32.4	-0.5	235.4	-150.2	-48.4	-45.2	-82.4	21	-1.4
cash-flows.row.account-receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	0	0	-4.5	-0.7	-1.7	4.8	18.2	6.9	-19.8	-14.7	1.3	0.8	0.3	-1.4	0	3.8	-62.6	-70.8	5.3	-3.3	-2.4	1.4
cash-flows.row.account-payables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	0	0	-165.8	-66.5	-421.6	16.6	49.5	-192.7	190.1	-20.8	26.7	-7.2	-275.5	-31	0	231.6	-87.5	22.5	-50.5	-79.1	23.4	-2.7
cash-flows.row.other-non-cash-items	688.1	350	58.9	1648.4	74.6	15.6	100.1	119.4	227.7	122.9	84.9	75.6	43.3	5	107.7	21.7	104.4	266.3	75	29.5	16.6	12.7	-0.6	1.4
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	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-0.1	4.4	-0.3	-5	-34.8	-0.5	-140.3	-162.5	-101.9	-56.6	-114.6	-177.4	-77.9	0	-0.2	-0.1	0	-0.1	-3.5	-38.2	-35	-31.6	-236.2	-43.3
cash-flows.row.acquisitions-net	0	3.1	28.1	-97.2	-651.5	-118.6	-81.3	60.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	-70	-5	-34	-40	-599.9	-466.9	0	0	0	0	-18.5	-3	0	-2.2	0	0	0	-0.1	-3	-0.4	-53.8	-58	-22.5
cash-flows.row.sales-maturities-of-investments	0	13.2	2.4	75.2	6.5	567.2	467.3	0	0	0.6	2.1	62.5	0	2.2	0	0	0	0	3.2	0.6	1.9	0.3	0	15
cash-flows.row.other-investing-activites	0	-17.6	-53	0	-155.7	22.5	16.7	24	37	2	46.9	0	1.8	0	41.1	0.1	0.2	2.6	0	0.3	-10.2	4.5	16.6	0
cash-flows.row.net-cash-used-for-investing-activites	-0.1	-66.9	-27.8	-61	-875.6	-129.3	-204.5	-77.7	-64.9	-54	-65.6	-133.4	-79	2.2	38.8	0	0.2	2.6	-0.4	-40.3	-43.6	-80.5	-277.6	-50.8
cash-flows.row.debt-repayment	0	-10	-139.3	-383.1	-551.7	-566	-727.8	-872.5	-937.5	-655.2	-747.2	-438.9	-727.1	-26	-56.9	0	0	-1.5	-87	-65.7	-123	-78.7	-66.1	-3.3
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	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	0	0	0	0	0
cash-flows.row.dividends-paid	0	-2.4	-23.9	-69.1	-52.1	-25.7	-34.1	-31.1	-43.9	-39.9	-50.3	-35.7	-36.9	-4.6	-7.4	0	-0.2	-0.8	-9	-15.2	-17.3	-12.4	-7.3	-13
cash-flows.row.other-financing-activites	0	-2.5	37.1	200.8	984.5	1247.2	1256.7	770.7	988.5	780.9	486.8	462.6	704	10	0	0	0.4	0	140.8	208.2	114	165.9	439.9	63.8
cash-flows.row.net-cash-used-provided-by-financing-activities	0	-14.9	-126.1	-251.4	380.7	655.5	494.8	-133	7.1	85.7	-310.7	-12.1	-60	-20.6	-64.2	0	0.2	-2.3	44.8	127.2	-26.3	74.9	366.5	47.4
cash-flows.row.effect-of-forex-changes-on-cash	-0.4	-0.3	-0.5	0	-0.3	-0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0.8	-0.1	-0.1	0	0
cash-flows.row.net-change-in-cash	-28.8	-36.3	12.6	-194.7	-451	603.6	53.3	-1.5	1.9	-16.9	-21.9	-15.8	13.3	-4.8	4.7	0.1	0	-4.5	-136.7	99.3	-73.5	-45.9	144.8	30.4
cash-flows.row.cash-at-end-of-period	26.5	4.6	41	28.3	223.1	674.1	70.5	17.2	18.6	16.8	33.7	55.6	71.4	10.8	5.6	0.5	0.4	0.4	41.2	177.9	64.5	136.5	182.5	37.7
cash-flows.row.cash-at-beginning-of-period	55.4	41	28.3	223.1	674.1	70.5	17.2	18.6	16.8	33.7	55.6	71.4	58.1	15.6	1	0.4	0.4	4.9	177.9	78.6	138	182.5	37.7	7.3
cash-flows.row.operating-cash-flow	-28.3	45.8	167	117.6	44.1	77.5	-237	209.2	59.7	-48.7	354.4	129.7	152.3	13.6	30.1	0.2	-0.3	-4.8	-181.1	11.6	-3.4	-40.2	55.8	33.8
cash-flows.row.capital-expenditure	-0.1	4.4	-0.3	-5	-34.8	-0.5	-140.3	-162.5	-101.9	-56.6	-114.6	-177.4	-77.9	0	-0.2	-0.1	0	-0.1	-3.5	-38.2	-35	-31.6	-236.2	-43.3
cash-flows.row.free-cash-flow	-28.4	50.2	166.7	112.7	9.2	77	-377.3	46.6	-42.2	-105.3	239.8	-47.7	74.5	13.6	30	0.1	-0.4	-4.9	-184.6	-26.7	-38.5	-71.7	-180.4	-9.5

Gelir Tablosu Satırı

Zhongchang Big Data Corporation Limited'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600242.SS 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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997
income-statement-row.row.total-revenue	11.2	477	999.2	2271	3018.4	2135	1314.2	406.3	297.9	430.2	529.7	390.4	312.4	40.4	79.4	2	3.6	6.3	137.9	242	111.5	76.4	107.5	96	83.5	85.3
income-statement-row.row.cost-of-revenue	12.4	502.5	881.8	2089.7	2661.8	1866.6	1103.9	260.7	369	389.9	467.1	277.2	203.3	24.5	35.1	2.9	0	17.8	136.2	171.6	66.3	37.7	66.8	55.3	47.6	48.1
income-statement-row.row.gross-profit	-1.2	-25.5	117.4	181.3	356.6	268.4	210.3	145.6	-71.1	40.3	62.6	113.1	109.1	15.9	44.3	-0.9	3.6	-11.4	1.7	70.4	45.2	38.7	40.7	40.7	35.9	37.2
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	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	19.8	17.6	17.7	42.2	41.8	25.4	26.3	29.4	28.4	27.7	34.4	26.9	21.9	1.7	2.9	0	0	0	5.2	4.4	0.4	0.5	0.4	0.4	0.4	0.7
income-statement-row.row.operating-expenses	43.6	46.6	44.4	113.9	143.4	114.6	87	42.9	39.7	38.6	43.7	37.2	32	5.9	34.5	11.6	33	320.7	97.2	48.3	28.2	17.8	9.8	8.7	11	10.7
income-statement-row.row.cost-and-expenses	56	549.1	926.1	2203.6	2805.2	1981.2	1190.9	303.7	408.6	428.5	510.8	314.5	235.4	30.4	69.6	14.5	33	338.5	233.4	219.9	94.5	55.5	76.6	64.1	58.7	58.8
income-statement-row.row.interest-income	0.1	0.5	2.8	2.8	2.8	3.1	0.7	2.1	4.7	6.5	3	2.4	1.1	0	0	0	0	0	0.9	2.8	2.3	4.5	4.5	0	0	0
income-statement-row.row.interest-expense	29.1	76.4	61.8	76.2	55.4	20.1	34.7	31.7	44.4	123.6	110.4	67.8	37.9	4.5	9.3	15.7	18.8	13	14.8	15.1	13.6	10.5	7.1	4.8	3	1.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-696.2	-0.1	-65.7	-1623	-53	-16.8	-130.2	-69	-249.7	-87.5	8.3	-23.3	-34.6	-2.3	190.7	19.6	-90.6	-307.1	-39.3	-11.6	-8.8	-4.6	1.8	-2.9	-3.1	-0.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	19.8	17.6	17.7	42.2	41.8	25.4	26.3	29.4	28.4	27.7	34.4	26.9	21.9	1.7	2.9	0	0	0	5.2	4.4	0.4	0.5	0.4	0.4	0.4	0.7
income-statement-row.row.total-operating-expenses	-696.2	-0.1	-65.7	-1623	-53	-16.8	-130.2	-69	-249.7	-87.5	8.3	-23.3	-34.6	-2.3	190.7	19.6	-90.6	-307.1	-39.3	-11.6	-8.8	-4.6	1.8	-2.9	-3.1	-0.3
income-statement-row.row.interest-expense	29.1	76.4	61.8	76.2	55.4	20.1	34.7	31.7	44.4	123.6	110.4	67.8	37.9	4.5	9.3	15.7	18.8	13	14.8	15.1	13.6	10.5	7.1	4.8	3	1.4
income-statement-row.row.depreciation-and-amortization	3	418.5	18	18	18.3	10.5	52.4	50.4	94.2	95.5	96.4	70.8	49	7.3	8.7	3.7	9.1	22.5	23.7	21.5	16.4	9.2	9.1	7.2	-0.2	1.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	97.1	-474.6	79.5	49.1	213.2	153.9	123.3	102.6	-110.7	1.7	18.9	75.9	77.1	10	9.7	-12.4	-29.4	-332.1	-95.5	22.1	17	20.9	30.9	32	24.8	26.4
income-statement-row.row.income-before-tax	-599.1	-474.6	13.8	-1573.8	160.2	137	-6.9	33.7	-360.4	-85.8	27.2	52.6	42.5	7.7	200.4	7.2	-120	-639.2	-134.8	10.5	8.2	16.3	32.6	29.1	21.7	26.1
income-statement-row.row.income-tax-expense	0	-2.5	4.4	-3.1	18.1	18.5	-5.1	7.8	4.5	2.2	15	20.4	10.3	0	6	35.3	-71.8	-294	1.1	1.7	4.8	-3.7	6.9	2.8	1.7	1
income-statement-row.row.net-income	-599.1	-472.1	9.5	-1570.7	121.4	118.6	33.9	18	-329.9	-81.2	2.7	18.9	32.2	7.6	188.9	7.2	-113.3	-529	-129.7	8.9	8.8	20.3	26.3	26.5	20	25.1