Shandong Airlines Co., Ltd.

符号: 200152.SZ

SHZ

2.73

HKD

今天的市场价格

-0.2421
市盈率
0.0091
PEG比率
1.09B
MRK市值
0.00%
DIV收益率

Shandong Airlines Co., Ltd. (200152-SZ) 财务报表

Q: 什么是 Shandong Airlines Co., Ltd. (200152.SZ) 总资产是多少？

Shandong Airlines Co., Ltd. (200152.SZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Shandong Airlines Co., Ltd. (200152.SZ). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Shandong Airlines Co., Ltd. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 NaN%.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
balance-sheet.row.cash-and-short-term-investments	3457.1	3811.1	5306.5	599	841.1	543.6	791.3	1415.4	460.7	444.5	155.4	248.2	342.9	205.4	95.3	69.5	97.5	762.5	112.8	371	346.5
balance-sheet.row.short-term-investments	484.7	461.2	12033	874.7	0.1	0	0	0	0	0	0	0	9.3	11.3	23.5	0	0	0	0	0	0
balance-sheet.row.net-receivables	470.2	516.5	727.3	921	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	181.1	111.8	110.6	109.4	105.6	83.9	121	112.3	112.2	108	116.9	116.3	77.8	65.3	74.3	52.2	39.4	57.7	206.3	218.2	274.5
balance-sheet.row.other-current-assets	519.8	370	282.6	170	1141.5	1308.9	982.6	742	797.2	661	495.2	416.2	447.1	327.2	300.2	389.8	313.2	491.5	336.3	406.1	211.3
balance-sheet.row.total-current-assets	4628.1	4809.4	6426.9	1799.4	2088.2	1936.4	1894.8	2269.7	1370.1	1213.5	767.5	780.7	867.8	597.9	469.9	511.5	450.2	1311.7	655.3	995.4	832.3
balance-sheet.row.property-plant-equipment-net	21911.5	23115.1	12674.8	12841.8	12561.1	9641.8	9343.7	9218.6	9360.8	9212.6	9563.7	8328.4	7553.8	7053.9	6961.8	6150.8	5258.5	5029.4	2861.6	2817.6	2325.5
balance-sheet.row.goodwill	0	0	0.5	0.5	0.5	0.5	0	0	0	0	10.2	10.2	10.2	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	408.9	441.8	118.7	113.5	115.5	116.3	114.2	115.4	120.5	101.1	78.8	79.2	47.1	47.9	46.9	43.4	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	408.9	441.8	119.2	113.9	116	116.8	114.2	115.4	120.5	101.1	89	89.4	57.4	47.9	46.9	43.4	0	0	0	0	0
balance-sheet.row.long-term-investments	0	0	-11491.2	0	310.8	0	0	0	0	0	0	0	79.1	77	64.9	0	0	0	0	0	0
balance-sheet.row.tax-assets	3258.3	3204	1999.1	1105.4	914.2	783.2	641.8	453.8	470.1	439.7	450.9	230.4	126.7	91.8	68.8	73	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1115.5	1073.3	12674.8	1532.5	573.7	873.2	747.4	691.4	797.2	436.3	390.2	344.1	239.1	227.9	231.8	261	234.5	210	197.3	183.2	170.1
balance-sheet.row.total-non-current-assets	26694.2	27834.2	15976.6	15593.6	14475.8	11415	10847.2	10479.2	10748.7	10189.7	10493.8	8992.3	8056	7498.5	7374.2	6528.2	5493.1	5239.4	3059	3000.9	2495.6
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	31322.3	32643.6	22403.5	17392.9	16564	13351.4	12742	12748.9	12118.9	11403.1	11261.3	9773	8923.8	8096.4	7844.1	7039.7	5943.3	6551.2	3714.3	3996.2	3327.9
balance-sheet.row.account-payables	1736.8	2314.5	3015.4	2885.2	2273.8	1931.4	1688.1	1153.9	948.8	1132.1	951.1	1503.4	1143.6	994.2	885.3	775.4	101.4	182.6	94.4	113.6	121.6
balance-sheet.row.short-term-debt	14765.6	5820.5	2322.7	1185.6	1035.8	622.1	987.6	1487	1741.5	967.3	714	1152.2	1478	1274.9	1622.5	1507.9	1459.2	2096.8	1093.6	2098.7	1366.2
balance-sheet.row.tax-payables	45.1	73.3	102.2	149.4	252.7	164.6	138.7	105.1	88.1	110.1	229.7	168.1	170.1	177.6	111.3	86.7	67	116.7	14.3	3.7	4.2
balance-sheet.row.long-term-debt-total	13521.6	17138.5	7117.4	808	1885.6	1217.6	1799.6	2887.7	3219.4	4025	4354.7	3007	3180.3	3402.8	3159.3	2600.4	1814.7	1765.6	1200.6	389.6	466
Deferred Revenue Non Current	88.3	97.8	100.5	109.4	118.3	111.6	58.4	15.8	17.3	0	0	0	0	0	18.3	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1568.3	32.1	31.1	936.9	1966.2	1598.6	1559.1	1250.7	1055.7	892.6	792.6	728.5	592.9	381.9	350.2	310.8	745.5	478.2	276.8	272.3	155.7
balance-sheet.row.total-non-current-liabilities	21058.9	23743.7	12933.5	5926.9	6564.1	4781.6	4532.3	5387.1	5406.6	5592.9	6095	4171.5	4119	4402.3	4311.9	3909.8	3247.5	3399.4	1630.7	945.2	1147.1
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	0
balance-sheet.row.capital-lease-obligations	8011.6	9441.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	39129.6	33561.2	19833.2	12219.4	12092.7	9098.3	8905.8	9383.9	9240.7	8695	8782.3	7723.7	7503.7	7230.9	7281.3	6590.6	5620.6	6273.7	3109.9	3433.5	2794.9
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	400	400	400	400	400	400	400	400	400	400	400	400	400	400	400	400	400	400	400	400	400
balance-sheet.row.retained-earnings	-9118.7	-2211.5	1233.5	3588.8	3342.6	3127.8	2805.5	2425.1	2025.5	1935.4	1746	1374.4	799.7	308.7	36.5	-72	-199.2	-242.9	81.1	46.1	19.6
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	911.5	893.9	936.7	1184.7	728.7	725.4	630.7	539.9	452.6	372.8	333.1	274.8	207	143.6	113.5	109	109.1	108.7	112	105.8	105.7
balance-sheet.row.total-stockholders-equity	-7807.2	-917.7	2570.3	5173.5	4471.3	4253.1	3836.2	3365	2878.1	2708.1	2479.1	2049.2	1406.7	852.3	550	437	309.9	265.9	593.1	551.9	525.3
balance-sheet.row.total-liabilities-and-stockholders-equity	31322.3	32643.6	22403.5	17392.9	16564	13351.4	12742	12748.9	12118.9	11403.1	11261.3	9773	8910.3	8083.2	7844.1	7039.7	5930.5	6539.5	3703	3985.4	3320.2
balance-sheet.row.minority-interest	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-equity	-7807.2	-917.7	2570.3	5173.5	4471.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	484.7	461.2	541.8	874.7	310.8	337.4	271.9	221.1	341.3	88.4	88.4	88.4	88.4	88.4	88.4	89.5	88.7	101.4	91.3	81.3	66.8
balance-sheet.row.total-debt	28287.2	22959	9440.1	1993.6	2921.4	1839.7	2787.2	4374.7	4961	4992.3	5068.6	4159.2	4658.3	4677.7	4781.8	4108.2	3273.9	3862.4	2294.2	2488.3	1832.2
balance-sheet.row.net-debt	24830.1	19147.9	4133.6	1394.7	2080.4	1296.2	1996	2959.3	4500.2	4547.8	4913.2	3911	4324.7	4483.6	4709.9	4038.7	3176.4	3099.8	2181.4	2117.3	1485.7

现金流量表

在 Shandong Airlines Co., Ltd. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为NaN，同比差异为NaN. 此外，公司还将NaN 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 NaN，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001
cash-flows.row.net-income	-6907.2	-1813.7	-2382	361	347.4	490.4	532.8	532.3	287.9	389.1	589.8	771.2	634.4	302.3	81	37.3	44	-273.6	41.2	26.5	-45.6	54.9	93.1
cash-flows.row.depreciation-and-amortization	2894.1	3149.8	808.6	919.4	831.3	836.1	790.8	686.2	710	789.5	727.6	670.1	563.8	518.4	437.1	405.9	313.9	209.9	166.3	159.5	155.7	75.9	30.4
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
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
cash-flows.row.change-in-working-capital	269	-420	-527.7	1092.3	1068.3	434.2	745.8	815.7	166.9	39.9	-66.6	461.9	268.9	193.7	256.1	-24.9	439.9	37	89.2	-41.1	-197.6	-95.8	17.8
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
cash-flows.row.inventory	-69.3	-1.2	-1.1	-8	-21.7	39.1	-8.7	-0.2	-4.2	9	9.2	-38.5	-12.2	9.1	-22.1	-12.8	18.2	-2.9	24.2	56.3	-60.8	-36.3	-41.9
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
cash-flows.row.other-working-capital	338.3	-418.8	-526.5	1100.3	1090	395.1	754.4	815.9	171	30.9	-75.8	500.4	281.1	184.7	278.2	-12.1	421.7	39.9	65.1	-97.4	-136.8	-59.5	59.7
cash-flows.row.other-non-cash-items	1750	641.3	401.4	257.2	203	93.8	357.6	390.2	295.1	192.8	475.5	341.9	208	302.9	285.7	316.3	261.4	244.6	107.4	158.3	148.5	60.5	16
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
cash-flows.row.investments-in-property-plant-an-equipment	-1771	-2068.3	-660.6	-1909.6	-4196.2	-2261.4	-2170.2	-2182.2	-1854.4	-1723.1	-2233.8	-1495.2	-1085.2	-1002.2	-1298.1	-1299.6	-622.8	-2138.3	-679.5	-762.7	-218.2	-670.1	-539.8
cash-flows.row.acquisitions-net	0	0	0	-0.1	-0.5	-25.1	0	0	-26	0	0	-6.9	-43.1	0	0.9	0.8	0	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	6.1	0	0	0	0	0	0	0	0	0	0	0	0	0	-674.2	-10.9	-15.5	-81.3	-0.8	-6.7
cash-flows.row.sales-maturities-of-investments	0.7	0.2	4	6.3	17.9	22.7	23	209.6	15.1	2.4	16.2	11.8	2.9	2.1	11.2	1	693.3	0.9	3.4	1	4.1	0	0
cash-flows.row.other-investing-activites	42.8	67.6	4.6	0	59.4	2.4	0.5	89.6	72.1	172.1	-1.8	23.3	-15.9	327.6	0	-3.4	4.3	0	505.1	99.6	32.4	69.8	0
cash-flows.row.net-cash-used-for-investing-activites	-1727.5	-2000.5	-651.9	-1897.3	-4119.4	-2261.4	-2146.7	-1883	-1793.1	-1548.6	-2219.3	-1467	-1141.4	-672.5	-1285.9	-1301.3	74.8	-2811.6	-181.9	-677.7	-263	-601.1	-546.5
cash-flows.row.debt-repayment	-5767.4	-2110.3	-4376.9	-1824.8	-965.8	-1279.3	-2074.7	-1940.8	-1493.2	-1664.2	-1243.6	-1482.3	-1544	-2345.1	-1812.8	-2281.8	-3620.7	-2387.8	-2355	-1379.7	-1276.3	-978.9	-321.2
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
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
cash-flows.row.dividends-paid	-405.2	-319.5	-152.2	-173.7	-171.3	-188.6	-200.8	-222.5	-270.8	-343.6	-326.4	-269.4	-228.4	-195.9	-262.3	-186.8	-231.4	-159.9	-113.6	-91.6	-104.7	-105.8	-18
cash-flows.row.other-financing-activites	9536.2	1374.3	11589.4	1018.2	3054	1655.2	1329.3	2550	2111.4	2435.1	1976.9	1065.5	1338	1900.6	2304.7	3011.4	2719.4	5128.6	1988.2	1870.3	1640.7	1634	876.6
cash-flows.row.net-cash-used-provided-by-financing-activities	3363.6	-1055.5	7060.4	-980.3	1917	187.2	-946.2	386.7	347.5	427.3	406.9	-686.3	-434.3	-640.4	229.6	542.8	-1132.7	2580.9	-480.4	399	259.7	549.2	537.4
cash-flows.row.effect-of-forex-changes-on-cash	-0.7	-0.3	-1.1	5.9	49.7	-27.9	41.7	26.4	2	-0.8	1.3	-0.2	-0.1	0	-0.7	-2.2	-1.1	-0.8	0	0	0	0	0
cash-flows.row.net-change-in-cash	-358.7	-1499	4707.6	-242	297.3	-247.7	-624.1	954.7	16.2	289.1	-84.8	91.6	99.3	4.4	2.8	-26.1	0.2	-13.7	-258.2	24.5	57.7	43.7	148.2
cash-flows.row.cash-at-end-of-period	3448.7	3807.4	5306.5	598.9	840.9	543.6	791.3	1415.4	460.7	444.5	155.4	240.2	148.6	49.3	44.9	42.1	68.3	68.1	112.8	371	346.5	288.8	245.1
cash-flows.row.cash-at-beginning-of-period	3807.4	5306.5	598.9	840.9	543.6	791.3	1415.4	460.7	444.5	155.4	240.2	148.6	49.3	44.9	42.1	68.3	68.1	81.8	371	346.5	288.8	245.1	96.9
cash-flows.row.operating-cash-flow	-1994.1	1557.3	-1699.7	2629.8	2450	1854.4	2427.1	2424.5	1459.8	1411.2	1726.3	2245.1	1675.1	1317.3	1059.8	734.6	1059.3	217.8	404.1	303.2	61	95.5	157.3
cash-flows.row.capital-expenditure	-1771	-2068.3	-660.6	-1909.6	-4196.2	-2261.4	-2170.2	-2182.2	-1854.4	-1723.1	-2233.8	-1495.2	-1085.2	-1002.2	-1298.1	-1299.6	-622.8	-2138.3	-679.5	-762.7	-218.2	-670.1	-539.8
cash-flows.row.free-cash-flow	-3765.1	-511	-2360.3	720.2	-1746.2	-407	256.8	242.3	-394.5	-311.9	-507.5	749.8	589.8	315.1	-238.2	-565	436.5	-1920.5	-275.4	-459.6	-157.2	-574.6	-382.5

利润表行

Shandong Airlines Co., Ltd. 的收入与上期相比变化了 NaN%。据报告, 200152.SZ 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为NaN.

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	7718.7	12515.3	10534.4	18990.4	18766	16484.7	13742.4	12109	11570.3	11427.2	10993	9667	7292.6	5366.1	5049.4	4630.1	4229.4	2901.8	2238.9	1730.3	1604	1318.9	1044.9	796	503.9	420.1
income-statement-row.row.cost-of-revenue	12393.9	13550.6	12554.9	17198.5	17168.7	14783.5	11890.2	10199.6	10079.1	9709.9	8576.3	7263.3	5487.6	4110	4156.1	3836.7	3481.4	2527.1	1735.3	1365.2	1282	1001	751.9	564.3	393.4	303.2
income-statement-row.row.gross-profit	-4675.2	-1035.3	-2020.5	1791.9	1597.3	1701.2	1852.2	1909.4	1491.2	1717.3	2416.8	2403.7	1805	1256.1	893.3	793.4	748	374.7	503.6	365.1	321.9	317.9	293	231.6	110.5	116.9
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	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	138.3	144.9	296.2	243.4	84.8	218.6	271.9	239.6	192.5	392.7	535.5	449.7	302	158.8	132.8	137.3	124.5	86.1	64.8	16.8	48	39.4	34.4	12.6	8	13.8
income-statement-row.row.operating-expenses	712.2	955.8	1040.2	1264.8	1090.5	1106.4	1054.9	1044.6	1055.7	1239.2	1347.4	1129.4	822	733.8	556.4	520.1	481.6	526.7	334.3	210.1	244	191.5	138.3	105.1	61.3	58.6
income-statement-row.row.cost-and-expenses	13106.1	14506.4	13595.1	18463.4	18259.2	15889.9	12945.1	11244.2	11134.8	10949.1	9923.7	8392.7	6309.6	4843.8	4712.5	4356.8	3963	3053.8	2069.6	1575.3	1526.1	1192.6	890.2	669.4	454.7	361.9
income-statement-row.row.interest-income	76	96.8	45.7	10.7	15.3	10.3	17.6	18.8	7.1	4.4	2.7	10.1	5	1.1	5.8	23.6	11.1	9.7	3.3	3.3	6.7	7.8	2	0	0	0
income-statement-row.row.interest-expense	850.3	821.1	230.8	124.5	117.7	114	127	162.5	180.6	254.2	247.7	190.1	209.9	248.3	328.6	283.4	301.2	176.2	117.4	136.5	125.5	62.5	12	3.9	8	6.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	53	-837.4	45.8	-131.8	-45.2	56.1	-87.9	-153.7	-37.1	52.8	-288.3	-243.3	-138.5	-118.9	-228.6	-215.7	-220.7	-120.6	-127.6	-128.8	-126.4	-51.9	-11.3	-6.9	-8	-6.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	138.3	144.9	296.2	243.4	84.8	218.6	271.9	239.6	192.5	392.7	535.5	449.7	302	158.8	132.8	137.3	124.5	86.1	64.8	16.8	48	39.4	34.4	12.6	8	13.8
income-statement-row.row.total-operating-expenses	53	-837.4	45.8	-131.8	-45.2	56.1	-87.9	-153.7	-37.1	52.8	-288.3	-243.3	-138.5	-118.9	-228.6	-215.7	-220.7	-120.6	-127.6	-128.8	-126.4	-51.9	-11.3	-6.9	-8	-6.5
income-statement-row.row.interest-expense	850.3	821.1	230.8	124.5	117.7	114	127	162.5	180.6	254.2	247.7	190.1	209.9	248.3	328.6	283.4	301.2	176.2	117.4	136.5	125.5	62.5	12	3.9	8	6.4
income-statement-row.row.depreciation-and-amortization	3795	3149.8	1081.2	919.4	831.3	836.1	790.8	686.2	710	789.5	727.6	670.1	563.8	518.4	437.1	405.9	313.9	209.9	166.3	159.5	155.7	75.9	30.4	-3	0	-0.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-6964.5	-1564.9	-3191.7	612.7	506.8	594.8	797.3	864.8	435.5	478.1	1069.4	1274.3	983	522.3	336.9	273.3	266.4	-152	169.3	155	77.9	126.3	154.7	126.5	49.2	58.3
income-statement-row.row.income-before-tax	-6911.5	-2402.3	-3145.9	480.9	461.5	650.9	709.4	711	398.4	530.9	781	1031	844.5	403.4	108.3	57.5	45.7	-272.6	41.8	26.2	-48.5	74.4	143.4	119.6	41.2	51.8
income-statement-row.row.income-tax-expense	-4.3	-588.6	-763.9	119.9	114.1	160.6	176.5	178.7	110.5	141.9	191.2	260.2	210	100.6	26.6	19.6	0.2	0.5	0.2	0	-3	19.5	50.3	36.5	5.5	0
income-statement-row.row.net-income	-6907.2	-1813.7	-2382	361	347.4	490.4	532.8	532.3	287.9	389.1	589.8	771.2	634.4	302.3	81	37.3	44	-273.6	41.2	26.5	-45.6	54.9	93.1	83.1	35.6	51.8