Ningbo Huaxiang Electronic Co., Ltd.

Sümbol: 002048.SZ

SHZ

12.96

CNY

Turuhind täna

14.4139
P/E suhe
0.2970
PEG suhe
10.55B
MRK Cap
0.02%
DIV tootlus

Ningbo Huaxiang Electronic Co., Ltd. (002048-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Ningbo Huaxiang Electronic Co., Ltd. (002048.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 Ningbo Huaxiang Electronic 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	2002
balance-sheet.row.cash-and-short-term-investments	3450.3	3192.9	3853.3	3276.3	1831.6	1828.5	3402.1	1396.6	1355.8	1033.6	1183.5	1033.8	1105.6	1295.5	540.3	290.7	469.6	416.7	157.1	52.6	32.5	17.5
balance-sheet.row.short-term-investments	252.9	0.2	-481.2	-426.3	-25.1	1766.2	-247.3	0.3	-236.6	0	0	0	0	0	0	0	0	0.1	0	0	0	0
balance-sheet.row.net-receivables	8274.2	6766.3	5517.9	4742.1	4879.5	4070	3528.7	3497.4	2529.7	1998.6	1495.1	1064.8	789.8	648.6	590.8	476.7	603.3	547.5	195.9	87.1	52.1	50.8
balance-sheet.row.inventory	2968.6	2538.6	2224.6	2127.8	2114.7	2343.2	1973.3	1839.5	1411.2	1227.4	1050.7	833.9	663.5	564.6	445	572.3	526.7	348.2	152.7	55.8	49.6	32
balance-sheet.row.other-current-assets	1260.2	844.9	412	197	221.4	246.8	180.3	94.1	79.3	47	23.8	19.9	-14.6	-19.8	-28	-34.2	4.9	-37.4	-7.1	-2.4	-0.8	-1.4
balance-sheet.row.total-current-assets	15953.3	13342.7	12007.8	10343.2	9047.2	8488.4	9084.4	6827.7	5376	4306.6	3753.1	2952.4	2544.3	2488.9	1548.1	1305.5	1604.6	1275.1	498.6	193.1	133.5	99
balance-sheet.row.property-plant-equipment-net	6027.6	4791.9	4336.4	3770	3898.5	4073.9	3439	2896.9	2247.1	1866	1576.1	1234.3	891.7	707.2	662	810.9	669.1	686.6	357.2	202.3	152.3	90.5
balance-sheet.row.goodwill	749.3	835.7	933.8	932.2	1026.6	1026.6	1035	1035.1	50.4	10.3	3.1	22.5	3.1	3.1	3.1	3.1	3.1	0	0	0	0	0
balance-sheet.row.intangible-assets	554.4	431.2	470.6	428.5	438.3	419.5	380.9	419.9	221.5	199.6	195	189.7	173.3	130.8	125.6	187.3	150.7	40.8	13	11.1	12	13.3
balance-sheet.row.goodwill-and-intangible-assets	1303.7	1266.9	1404.4	1360.7	1464.9	1446.1	1415.9	1455	271.9	210	198	212.3	176.4	133.8	128.7	190.4	153.8	40.8	13	11.1	12	13.3
balance-sheet.row.long-term-investments	2317	2325	3553.6	3399.5	2188.1	0	2123.1	1932.2	2538.4	0	0	0	0	0	0	0	0	108.3	0	0	0	0
balance-sheet.row.tax-assets	425.8	338.1	251.4	201.3	151.4	166.1	143.7	154.5	96.7	115.5	109	56.1	17	16.4	15.4	13.8	11.6	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1187.5	875.4	241.9	30.1	380.4	2087.6	-1.6	253.6	-1.6	2095.4	1434.9	777.4	743	698.6	426.4	729.9	296.1	28.1	81.4	61.6	49.1	23.7
balance-sheet.row.total-non-current-assets	11261.6	9597.3	9787.7	8761.5	8083.4	7773.8	7120.1	6692.1	5152.6	4286.9	3318	2280.1	1828	1556	1232.5	1745	1130.5	863.8	451.6	274.9	213.3	127.6
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	0
balance-sheet.row.total-assets	27214.9	22940	21795.6	19104.7	17130.6	16262.2	16204.5	13519.8	10528.6	8593.5	7071.1	5232.4	4372.3	4044.9	2780.6	3050.5	2735.1	2138.8	950.2	468	346.8	226.5
balance-sheet.row.account-payables	8626.6	6920.1	5439.4	4678.3	4277.6	3699.4	3334.6	3221.8	2219.3	1790.7	1598.2	1107.3	883.3	754.3	552.8	490.8	623	306.5	155.3	52	45.1	46.8
balance-sheet.row.short-term-debt	1025	812.1	1554.1	539	739.3	1438.2	2464.8	1634.9	1125.7	642.4	524.4	609.1	126.3	62.2	206.7	739.2	590.5	170.6	324.6	68.9	38.1	34.7
balance-sheet.row.tax-payables	231.2	266.1	238.1	238.8	171.8	159.3	183.4	265.2	118.6	133	121.9	80	61.1	74.9	30.7	14.1	40.3	25.7	-11.1	1.4	0.9	3.8
balance-sheet.row.long-term-debt-total	456.4	362.6	429.5	39.4	52.5	134	153.2	451	49.7	50.7	20	37.9	2.3	1.7	100	150	29.9	149.9	30	75	66	0
Deferred Revenue Non Current	121.6	78.2	84.1	85.6	55.9	47.6	18.5	17.6	12.9	10.1	64.2	0	0	0	3	-144.9	11.9	16.7	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	4	850.2	2.7	1.3	70.1	854.6	42.1	53.3	99.6	46.8	101.5	42.2	40.8	32.1	15.6	145.1	102.7	281.4	7.5	27.4	1.5	2.2
balance-sheet.row.total-non-current-liabilities	1974.8	1502.4	1614.6	1179.5	861.4	764.3	895.7	1240.7	804.7	751.9	509.9	96.4	10.9	10.1	154.9	166.2	67.3	193.8	30	75	66	0
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	0
balance-sheet.row.capital-lease-obligations	390.2	305.9	429.5	153.8	32.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	13393.2	10266	9592.8	7401.2	6629.2	6915.7	7306	7408	4848.4	3739.8	3177.8	2151.9	1311	1078.8	1081.3	1646	1522.6	1063.8	523.3	237.4	168.1	99.8
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	814.1	814.1	814.1	626.2	626.2	626.2	626.2	530	530	530	530	530	553.2	567.1	493.7	493.7	274.3	274.3	95	65	65	65
balance-sheet.row.retained-earnings	6195.1	5476.3	4568.2	5721.8	4972.6	4085.4	3447.5	2755.4	2182.9	2092.4	1657	1344.7	1149.4	973.9	673.6	382.8	271.6	156.6	78.1	65.9	44.3	21.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	11954	1063.1	1532.3	1400.5	967.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-6769.4	3734.5	3941.8	2580.9	2582.9	3400.5	3744.2	1890.8	1929.5	1672.5	1213.6	791.1	987.1	1102	256.7	225.2	432.4	438.9	158.2	27.6	21.6	4.2
balance-sheet.row.total-stockholders-equity	12193.8	11088	10856.4	10329.5	9149	8112.1	7818	5176.3	4642.4	4295	3400.6	2665.9	2689.7	2643	1424.1	1101.8	978.3	869.8	331.3	158.5	131	90.5
balance-sheet.row.total-liabilities-and-stockholders-equity	27214.9	22940	21795.6	19104.7	17130.6	16262.2	16204.5	13519.8	10528.6	8593.5	7071.1	5232.4	4372.3	4044.9	2780.6	3050.5	2735.1	2138.8	950.2	468	346.8	226.5
balance-sheet.row.minority-interest	1627.9	1586.1	1346.4	1374	1352.5	1234.4	1080.6	935.5	1037.8	558.8	492.7	414.7	371.6	323	275.2	302.7	234.3	205.2	95.6	72.1	47.7	36.2
balance-sheet.row.total-equity	13821.7	12674.1	12202.8	11703.5	10501.5	9346.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2569.9	2325.2	3072.5	2973.2	2163	1766.2	1875.7	1932.5	2301.8	1942.8	1287.6	695.5	654.6	627.5	361.3	657.2	252	108.4	65.9	49.8	41	19.2
balance-sheet.row.total-debt	1481.5	1174.7	1983.6	578.4	791.8	1572.2	2617.9	2085.9	1175.4	693.1	544.4	609.1	126.3	62.2	306.7	889.2	620.4	320.5	354.6	143.9	104.1	34.7
balance-sheet.row.net-debt	-1715.9	-2017.9	-1869.7	-2697.9	-1039.9	-256.2	-784.1	689.6	-180.4	-340.5	-639.2	-424.7	-979.3	-1233.4	-233.6	598.5	150.7	-96.1	197.5	91.4	71.6	17.2

Rahavoogude aruanne

Ningbo Huaxiang Electronic 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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	1098.7	1338.4	1521	1128.3	1272.6	1018.6	1165.2	1097.1	416.5	721.9	477.1	312.6	379	525.6	420.6	184.7	203	137.4	21.7	32
cash-flows.row.depreciation-and-amortization	0	799.6	723.5	592.7	587.7	518.9	452.4	421.6	312.9	258.2	238.8	200.8	109.2	81.3	89.4	91.9	96	73.5	20.9	0
cash-flows.row.deferred-income-tax	0	-16.6	-14.4	107.7	69.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	16.6	14.4	-107.7	-69.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	0	-823.9	-257	778.9	-81.9	-480.3	-455.7	-262.4	-171.2	-530.3	-73.4	-425.8	-130.4	-125.2	-39.7	-27.1	-158	-5.9	-53.3	0
cash-flows.row.account-receivables	0	-1655.3	-860.3	-45.6	-1014.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	-409.2	-135.9	-63.6	153.2	-450.2	-276.3	-109	-194.7	-233.3	-216.8	-217.9	-116.4	-141.1	122.3	-62.8	-178.8	-25.6	-75	0
cash-flows.row.account-payables	0	1257.2	752.4	780.4	710.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-16.6	-13.2	107.7	69.3	-30	-179.4	-153.3	23.5	-297.1	143.4	-207.9	-13.9	15.9	-161.9	35.6	20.7	19.7	21.8	0
cash-flows.row.other-non-cash-items	-1098.7	484.9	276.8	369.9	230.6	171.9	241.6	176.6	42.1	15.5	106.4	75	-47.7	-147.1	-223.6	-0.7	13.6	17.5	11.5	-32
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	0	-1370.3	-928.6	-765.4	-735.4	-1525.7	-1143.6	-726.3	-622	-727.9	-482.8	-458.7	-379	-214.9	-112.5	-322.2	-222.1	-117.3	-177.6	-59.9
cash-flows.row.acquisitions-net	0	46.9	-13.2	-164.9	87.2	1557.8	28.6	-634.2	-208.6	28.1	-142.6	-67.7	0.7	3.1	309.2	-0.8	27.7	3.4	177.8	60
cash-flows.row.purchases-of-investments	0	-349.1	-558.2	-3.3	-334.7	-106.7	-524.9	-14.9	-21.5	-2	-27.5	-109.7	-29.6	2.2	-7	-361.1	-219	-130	-40.6	-6.2
cash-flows.row.sales-maturities-of-investments	0	277.9	168	66.9	55.1	134.1	166.1	235.3	130.2	121	114.4	100.6	104.3	108.7	377.1	45.9	66.7	20.7	17.6	3
cash-flows.row.other-investing-activites	0	-3.4	71.2	123.7	-12.8	-1525.7	83.5	62.3	40.7	11.1	57.7	6.7	2	3.1	9.8	24.2	-0.5	0.3	-177.6	-59.9
cash-flows.row.net-cash-used-for-investing-activites	0	-1397.9	-1260.7	-742.9	-940.6	-1466.4	-1390.3	-1077.7	-681.2	-569.8	-480.8	-528.8	-301.6	-97.8	576.6	-614	-347.2	-222.9	-200.3	-63
cash-flows.row.debt-repayment	0	-1135.5	-726.7	-1009.8	-1936.8	-3383.6	-1696.1	-846	-639.2	-700.2	-689.5	-322.7	-184.1	-760.4	-1833	-1070.4	-444.8	-721.9	-169.3	-90.6
cash-flows.row.common-stock-issued	0	215	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	-215	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	-136.4	-2399.8	-108	-147.7	-150.8	-215.8	-53	-140.4	-76.2	-63.5	-69.7	-99.4	-92.5	-97	-123	-71.1	-43.4	-24.1	-12.4
cash-flows.row.other-financing-activites	0	3.8	2759.6	580.7	904	2198.4	3911.4	448.7	1193.8	782.3	574.1	592.6	111.9	1355.4	1356.4	1378.7	771.6	999.5	497.5	135
cash-flows.row.net-cash-used-provided-by-financing-activities	0	-1268.1	-366.9	-537.2	-1180.4	-1336.1	1999.5	-450.3	414.2	5.8	-178.9	200.2	-171.6	502.4	-573.6	185.3	255.7	234.2	304.1	32
cash-flows.row.effect-of-forex-changes-on-cash	0	52.5	-114.2	-110.2	16.5	109.2	-22.1	8.4	-6.6	-5.7	-0.4	10.3	-9.7	0.2	-0.5	-3	0.1	0	-0.1	0.1
cash-flows.row.net-change-in-cash	0	-814.4	522.5	1479.5	-95.4	-1464	1990.7	-86.7	326.7	-104.3	88.8	-155.7	-172.7	739.4	249.2	-183	63.2	233.8	104.5	32
cash-flows.row.cash-at-end-of-period	2795.3	2795.3	3609.7	3087.2	1607.8	1703.2	3167.2	1176.5	1263.1	936.5	1040.8	952	1102.6	1275.3	535.8	286.6	469.6	406.5	157.1	32
cash-flows.row.cash-at-beginning-of-period	2795.3	3609.7	3087.2	1607.8	1703.2	3167.2	1176.5	1263.1	936.5	1040.8	952	1107.7	1275.3	535.8	286.6	469.6	406.5	172.7	52.6	0
cash-flows.row.operating-cash-flow	0	1799	2264.3	2869.8	2009	1229.2	1403.5	1432.9	600.2	465.3	748.9	162.7	310.2	334.6	246.7	248.7	154.5	222.5	0.8	62.9
cash-flows.row.capital-expenditure	0	-1370.3	-928.6	-765.4	-735.4	-1525.7	-1143.6	-726.3	-622	-727.9	-482.8	-458.7	-379	-214.9	-112.5	-322.2	-222.1	-117.3	-177.6	-59.9
cash-flows.row.free-cash-flow	0	428.8	1335.7	2104.4	1273.6	-296.6	260	706.6	-21.8	-262.6	266	-296	-68.9	119.7	134.2	-73.5	-67.6	105.2	-176.8	3

Kasumiaruande rida

Ningbo Huaxiang Electronic Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 002048.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	2002
income-statement-row.row.total-revenue	23109.4	19626.1	17587.8	16892.4	17093.4	14927.1	14806.6	12506	9809.9	8712.8	7291.8	5599.7	3682.4	3333.1	2813.6	2683.1	2643.2	1483.8	391.5	264.7	233	150.1
income-statement-row.row.cost-of-revenue	19282.5	16281.7	14288.6	13666.6	13669.8	11972.1	11681	9821.6	8040.9	6922.7	5793.2	4536.7	2895.8	2570.8	2205.2	2192.3	2137.6	1178.6	309.3	181.5	150.5	98.2
income-statement-row.row.gross-profit	3826.9	3344.4	3299.2	3225.7	3423.7	2955	3125.6	2684.4	1769	1790.1	1498.6	1063	786.7	762.3	608.4	490.8	505.6	305.1	82.2	83.1	82.5	51.9
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
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	-21353.8	562.6	450.9	704.5	624.6	13.6	-10.4	99.2	48.3	27.2	34.3	39.4	19.8	4.1	1	4.5	14.4	28.7	4.9	3.5	1.3	2.2
income-statement-row.row.operating-expenses	21353.8	1821.1	1637	1832.7	1922	1797.6	1649.5	1445.2	1269.4	1040.1	916.7	726.8	488.8	393	347.4	300.9	280	173.4	61.8	35.2	35.4	22.4
income-statement-row.row.cost-and-expenses	21353.8	18102.7	15925.6	15499.3	15591.7	13769.7	13330.4	11266.7	9310.3	7962.8	6709.9	5263.5	3384.6	2963.8	2552.6	2493.2	2417.6	1352.1	371	216.7	185.9	120.6
income-statement-row.row.interest-income	37.1	51.4	60.2	28.2	23.3	41	46.8	16.9	14.5	15.4	20.7	11.3	14.2	9.3	0	0	6.3	5.8	1.3	0.4	0.1	0.1
income-statement-row.row.interest-expense	90.6	49	48.2	21.1	51.4	59.2	107.8	32.9	31.2	36	36.5	24.4	6.6	8	39	60.2	20.1	26.7	14.3	7.4	2.8	1.8
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	55.7	-6.1	8.9	35.5	29.1	51.6	-43.3	94.1	133.6	109.9	-6.1	30.4	133	210	260.5	29.5	25.1	14.8	0	0.3	2.5	5.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-21353.8	562.6	450.9	704.5	624.6	13.6	-10.4	99.2	48.3	27.2	34.3	39.4	19.8	4.1	1	4.5	14.4	28.7	4.9	3.5	1.3	2.2
income-statement-row.row.total-operating-expenses	55.7	-6.1	8.9	35.5	29.1	51.6	-43.3	94.1	133.6	109.9	-6.1	30.4	133	210	260.5	29.5	25.1	14.8	0	0.3	2.5	5.5
income-statement-row.row.interest-expense	90.6	49	48.2	21.1	51.4	59.2	107.8	32.9	31.2	36	36.5	24.4	6.6	8	39	60.2	20.1	26.7	14.3	7.4	2.8	1.8
income-statement-row.row.depreciation-and-amortization	908.6	1142	957.3	956.7	861.3	518.9	452.4	421.6	312.9	258.2	238.8	200.8	109.2	81.3	89.4	91.9	96	73.5	20.9	7.3	2.7	3.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1755.6	1506.1	1684.6	1297.6	1482.8	1195.4	1443.2	1254.2	589.1	835.4	545.7	328.4	411.8	576.9	522.5	215.7	236.3	147.5	26.2	51.9	51.1	34.4
income-statement-row.row.income-before-tax	1811.4	1500	1693.5	1333.1	1511.9	1209	1432.8	1333.3	633.2	859.9	575.8	366.5	430.9	579.3	521.6	219.4	250.7	161.4	25.8	51.8	51	35.8
income-statement-row.row.income-tax-expense	712.7	161.7	172.5	204.8	239.3	190.5	267.6	236.2	216.7	138	98.7	53.9	51.9	53.6	101	34.7	47.7	24	4.1	5.9	6	5.9
income-statement-row.row.net-income	1028.2	985.1	1265.7	849.4	981.1	731.8	798.3	713.9	160.5	524.2	343.2	250.7	284.2	420.3	357.8	144	143.6	97.9	21.6	32	31.8	22.4