Xinjiang Goldwind Science & Technology Co., Ltd.

Sümbol: 002202.SZ

SHZ

7.98

CNY

Turuhind täna

78.0211
P/E suhe
-1.0157
PEG suhe
29.89B
MRK Cap
0.02%
DIV tootlus

Xinjiang Goldwind Science & Technology Co., Ltd. (002202-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Xinjiang Goldwind Science & Technology Co., Ltd. (002202.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 Xinjiang Goldwind Science & Technology 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
balance-sheet.row.cash-and-short-term-investments	14951.1	16128	8977.3	8773.9	7647.5	5065.9	7752.2	8300.3	6306.4	10197.7	4571.9	6961.8	7707.3	9658.2	4682.2	3286.4	2679.7	348.3	307.4	144.3
balance-sheet.row.short-term-investments	705.9	500	400	500	400	-8264.9	12.6	25.9	-3894.1	90.1	116.8	-396.5	94	-90.8	4.7	0	0	0	4.6	43.5
balance-sheet.row.net-receivables	32301.6	34403.9	32453.1	27596.9	28449.8	20324.3	18736.1	19945.6	15407.5	13799.7	10933.6	11412.5	11462.8	8449.9	3743.4	3654.3	1280.4	397.5	150	41.8
balance-sheet.row.inventory	15257.2	9847.7	4817.6	5717.6	8123.8	4996.7	4083	3192.3	3037.2	3649.6	3002.5	3511.6	5148.2	4390.7	2853.5	2119.2	971.6	291.6	105.6	47.3
balance-sheet.row.other-current-assets	1319.6	1993.4	1688	1949.9	4223	2530.6	2510	1658.5	535.6	447.9	784.8	1234.5	565.9	1.2	6.6	0.7	-17.9	0	-4	-0.6
balance-sheet.row.total-current-assets	63829.5	62372.9	47935.9	44038.3	48444.2	32917.5	33081.3	33096.6	25286.6	28094.9	19292.8	23120.4	24884.2	22500	11285.7	9060.7	4913.7	1037.4	559	232.8
balance-sheet.row.property-plant-equipment-net	44278.4	39769.9	39245.3	35612.7	29811.7	25508.7	22838.5	19478.7	17015.1	10481.8	10349.3	5366.4	4579.9	3782.8	2440.7	1258.3	404.2	147.6	49.3	38.5
balance-sheet.row.goodwill	107.4	178.2	163.3	354.8	470.2	487.7	497.6	474.4	316.3	242.8	311.7	310.8	326.2	256.8	249.9	349.1	0	0	0	0
balance-sheet.row.intangible-assets	7415.6	7087	6229.4	4756.6	4030.1	3769.6	2556.7	1068.1	736.6	442.9	493.1	537.1	604.7	613.7	507.2	152.8	80.5	12.1	9	10.4
balance-sheet.row.goodwill-and-intangible-assets	7523	7265.2	6392.6	5111.4	4500.3	4257.3	3054.3	1542.6	1052.8	685.7	804.8	848	930.9	870.5	757.1	501.8	80.5	12.1	9	10.4
balance-sheet.row.long-term-investments	20515	7028.1	7303.6	7294.1	5394.8	13323.7	3596.3	2523.3	5842.4	1655	1605.5	1789.9	809.4	413.8	121.4	0	0	0	3.2	-41.6
balance-sheet.row.tax-assets	4424.1	3262.3	2604.4	2244.8	1864.3	1635	1601.4	1517.4	1338.4	850.8	714.2	516.4	465.4	399.2	190.5	101.9	11.7	3.5	1.3	0.7
balance-sheet.row.other-non-current-assets	2924.7	17124	15878.4	14837	13041.8	3721.8	8616.1	6278.6	2037	4009.1	1603.1	302.4	277.9	95.4	87.6	142.5	57.4	3.1	4.6	43.5
balance-sheet.row.total-non-current-assets	79665.1	74449.5	71424.3	65099.9	54612.9	48446.6	39706.5	31340.5	27285.8	17682.4	15076.8	8823.2	7063.4	5561.5	3597.2	2004.5	553.9	166.4	67.4	51.5
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	143494.6	136822.4	119360.2	109138.2	103057.1	81364.1	72787.8	64437.2	52572.4	45777.3	34369.6	31943.5	31947.6	28061.6	14882.9	11065.2	5467.6	1203.8	626.4	284.2
balance-sheet.row.account-payables	27501.2	39533	31876	28610	25428	19999.8	15256.9	14472.7	14274.6	10839	9066.9	8505	7580.9	8130.2	3760.2	2651.9	958.5	248.7	98.5	24.3
balance-sheet.row.short-term-debt	18828.9	6483.5	4285.1	5616.1	5705.3	3470.1	6047.1	2694.1	1752	5858.7	571.1	389.2	5480.9	1523.5	843.2	50	470	140	108	94
balance-sheet.row.tax-payables	1189.7	1008	1195	805.2	440.3	462.9	335.4	610.1	705.3	434.2	-640.2	-237.4	-293.6	516.3	205.5	296	110.2	34.8	-1.2	8.5
balance-sheet.row.long-term-debt-total	30200.4	30964.6	26413.4	19942.9	16036.2	18560.4	15885.8	15419	10760.6	6022.7	7394.1	5715.9	2574.7	1465.3	2022.1	1281.7	153	60	0	8
Deferred Revenue Non Current	231.7	224.9	197.4	225.7	236.4	323.5	354.3	324.4	288.1	250.3	407.5	244.7	0	14.5	24	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	6491	6817.1	2625.4	2027.2	1660.2	7667.8	6431.4	4824.2	3179.6	3532.4	1949.6	2682.6	2127.1	1481.3	1814.3	2386.4	679.4	25.6	18.2	0.1
balance-sheet.row.total-non-current-liabilities	42064.2	37346.2	33050.5	26320.1	21263.9	23288.3	19712.5	19075.4	14222.9	8230.6	9038.9	6844.5	3448.8	2310.5	2473.4	1389.3	228.1	92.2	33	27.6
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	6018.1	2598.4	2039.7	1904.5	701.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	105083.8	96476.1	82936.6	74164.9	70832.8	54888.9	49312.8	43738.4	35181.8	30550.3	20576.7	18657.9	18679.1	14430.7	9355.7	6973.2	2518.7	599	261.2	157
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	4225.1	4225.1	4225.1	4225.1	4225.1	3556.2	3556.2	2735.5	2735.5	2694.6	2694.6	2694.6	2694.6	2694.6	1400	1000	500	100	100	70
balance-sheet.row.retained-earnings	17540.6	16936.1	15556.8	13393.3	11283.5	10487.6	8092	6579	5217.3	3609.5	2061.6	1835.4	1854.6	2178.2	1871	919.1	575.5	289.3	96	36.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	1645	1788.7	1613.6	1402.5	1016.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	12149.4	15145.3	14146.4	15147.3	14150.3	10917.4	11038.5	10661.6	8808.6	8463.7	8611.4	8372.6	8324.9	8416.2	1930.1	1811.2	1807.7	210.6	164.3	21.2
balance-sheet.row.total-stockholders-equity	35560.1	38095.1	35541.8	34168.3	30675.1	24961.2	22686.7	19976.2	16761.4	14767.8	13367.5	12902.7	12874.1	13289	5201.1	3730.3	2883.3	599.9	360.3	127.2
balance-sheet.row.total-liabilities-and-stockholders-equity	143494.6	136822.4	119360.2	109138.2	103057.1	81364.1	72787.8	64437.2	52572.4	45777.3	34369.6	31943.5	31947.6	28061.6	14882.9	11065.2	5467.6	1203.8	626.4	284.2
balance-sheet.row.minority-interest	2619	2251.2	881.8	805	1549.1	1513.9	788.3	722.6	629.2	459.2	425.4	383	394.5	341.9	326.2	361.7	65.7	4.9	4.9	0
balance-sheet.row.total-equity	38179.1	40346.3	36423.6	34973.3	32224.2	26475.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	21220.9	7528.1	7703.6	7794.1	5794.8	5058.8	3609	2549.3	1948.3	1745.1	1722.3	1393.4	903.4	322.9	126.1	26.2	4.2	2.7	7.8	1.9
balance-sheet.row.total-debt	55047.5	37448.1	30698.5	25559.1	21741.5	22030.5	21932.9	18113.1	12512.7	11881.4	7965.2	6105.1	8055.7	2988.9	2865.3	1331.7	623	200	108	102
balance-sheet.row.net-debt	40802.3	21820.1	22121.2	17285.2	14494	16964.5	14193.4	9838.8	6206.3	1773.8	3510.1	-856.6	442.4	-6669.3	-1812.2	-1954.7	-2056.7	-148.3	-194.8	1.2

Rahavoogude aruanne

Xinjiang Goldwind Science & Technology 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	1216.5	2436.9	3491.5	2965.5	2229.8	3282.6	3148.8	3105.7	2875.4	1853.5	433.6	165.5	718	2383.8	1790.6	1036.8	634.7	319.6	112.3	42.2
cash-flows.row.depreciation-and-amortization	2845	2742.7	2328.9	1958.3	1613.6	1348.5	1121.2	921.6	541.8	431.3	228.5	231.7	193.7	164.6	82.1	62.6	11.8	5.4	3.6	3.1
cash-flows.row.deferred-income-tax	-726.5	723.6	472.6	531.5	-88.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-7024.9	-723.6	-472.6	-531.5	88.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1335	2936.2	-3860.1	730.9	3003.3	-902.2	-1147.5	-1190.1	928.4	401.2	1193.5	1991.6	-4768	-2197.1	-439.6	-125.7	-156	-213.7	-97.8	-26.7
cash-flows.row.account-receivables	-3184.1	1505.9	-5937.2	-6361.9	-3416.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-5541.7	-5062.3	982.5	607.7	-3141.5	-869	-847.9	-122.6	626.3	-732.9	471.7	1061.2	-780.1	-1443	-733.4	-1156.1	-680	-186	-58.3	-16.3
cash-flows.row.account-payables	7390.8	4860.2	2547.1	5869.2	9649.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	1632.4	-1452.5	615.9	-88.4	-33.2	-299.6	-1067.5	302	1134.1	721.8	930.5	-3987.9	-754.1	293.8	1030.4	523.9	-27.8	-39.5	-10.4
cash-flows.row.other-non-cash-items	7467.4	-2234.5	2926.2	-277.3	-917.9	-603.5	-99.1	265.3	430.6	143.3	74.4	111.2	-277.1	-164.9	-105.9	-110.1	56.4	22.7	5.1	3.5
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	-6775.8	-9025.4	-10688.5	-7660.7	-11288.7	-6025.9	-4905.4	-5652.6	-7464.1	-2746.4	-6219.4	-2691.7	-3223	-2666.7	-1678.1	-954.5	-369.8	-103	-17.2	-8.4
cash-flows.row.acquisitions-net	1747.1	1456.6	1006.4	2196.7	1129.3	-977.5	-1506.9	-218.5	88.1	814	7.4	-32.2	-131.1	58.9	150.4	272.1	0	103.4	19.8	8.4
cash-flows.row.purchases-of-investments	-3968.3	-1342.1	-1195.1	-1758.6	-1377.1	-522.8	-1176.6	-1953.2	-235.7	-173.8	-93.7	89.4	-381	-87.7	-116.4	-371.1	-1	-2	-4	-92
cash-flows.row.sales-maturities-of-investments	5946	1538.5	2978.9	1312.1	1391.9	2300.7	550.1	868.2	433.9	264.9	255.7	148.9	40.4	185.7	185.5	46.5	0	12.3	41.6	52.3
cash-flows.row.other-investing-activites	846	1233.6	25.5	191.3	-122	-888.5	-59.2	-54.9	-67.3	166.6	-27.2	181.6	338.5	-65.4	-193.8	6.8	25.6	-103	-17.2	-8.4
cash-flows.row.net-cash-used-for-investing-activites	-2205.1	-6138.9	-7872.8	-5719.3	-10266.6	-6113.9	-7097.9	-7011.1	-7245.2	-1674.7	-6077.2	-2303.9	-3356.3	-2575.4	-1652.4	-1000.2	-345.2	-92.3	23	-48.1
cash-flows.row.debt-repayment	-1641.1	-9468.5	-8162.9	-6021	-7583.8	-10870.5	-3327.3	-2946.8	-7168.6	-1345	-1048.6	-6360.7	-4949.5	-2023.1	-424.5	-918.7	-422	-558	-114	-137
cash-flows.row.common-stock-issued	0	0	1993.6	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	-1993.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-507	-2660.1	-2459	-1738	-2242	-1885.2	-1420.6	-1980.5	-1784.6	-861.7	-600.9	-445.9	-1156.8	-1076.7	-443	-100.7	-122.9	-108.1	-38.8	-25.7
cash-flows.row.other-financing-activites	-3059.1	19046	14093.1	9229	15956.9	13957.2	8129.9	10173.8	7983.4	6341.6	3488.4	5643.4	12011.2	10378.6	2363.3	1762.8	2674.7	670.1	308.6	178
cash-flows.row.net-cash-used-provided-by-financing-activities	-2200.2	6917.5	3471.3	1469.9	6131.1	1201.4	3381.9	5246.5	-969.8	4134.9	1838.8	-1163.2	5904.8	7278.8	1495.8	743.4	2129.7	4	155.7	15.3
cash-flows.row.effect-of-forex-changes-on-cash	-245.8	42.6	-50.1	-230.2	2.2	53	-87.7	47.1	56.5	-42	-19.7	16.9	-102.8	-106.4	1.9	0	0	0	0	0
cash-flows.row.net-change-in-cash	-1382.8	6702.5	435	897.9	1795.4	-1734.2	-780.3	1385	-3382.4	5247.5	-2328	-950.3	-1687.8	4783.4	1172.6	606.7	2331.3	45.6	202	-10.8
cash-flows.row.cash-at-end-of-period	14245.2	14842.8	8140.3	7705.3	6807.4	5012	6746.2	7526.5	6141.4	9523.8	4276.3	6604.3	7554.6	9242.4	4459	3286.4	2679.7	348.3	302.8	100.8
cash-flows.row.cash-at-beginning-of-period	15628	8140.3	7705.3	6807.4	5012	6746.2	7526.5	6141.4	9523.8	4276.3	6604.3	7554.6	9242.4	4459	3286.4	2679.7	348.3	302.8	100.8	111.6
cash-flows.row.operating-cash-flow	2442.4	5881.3	4886.5	5377.4	5928.8	3125.4	3023.4	3102.5	4776.1	2829.4	1930	2499.9	-4133.4	186.4	1327.2	863.5	546.9	133.9	23.2	22.1
cash-flows.row.capital-expenditure	-6775.8	-9025.4	-10688.5	-7660.7	-11288.7	-6025.9	-4905.4	-5652.6	-7464.1	-2746.4	-6219.4	-2691.7	-3223	-2666.7	-1678.1	-954.5	-369.8	-103	-17.2	-8.4
cash-flows.row.free-cash-flow	-4333.4	-3144.1	-5802	-2283.3	-5359.9	-2900.5	-1881.9	-2550.1	-2688	83	-4289.4	-191.7	-7356.5	-2480.3	-350.9	-91	177	30.9	6	13.6

Kasumiaruande rida

Xinjiang Goldwind Science & Technology Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 002202.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
income-statement-row.row.total-revenue	50226.3	46436.8	50570.7	56265.1	38244.6	28730.6	25129.5	26395.8	30062.1	17704.2	12308.5	11324.2	12843.1	17595.5	10738.4	6457.8	3103	1530.3	505.5	244.9
income-statement-row.row.cost-of-revenue	42166.1	38237.3	39164.7	46289.3	30972.8	21271.2	17530.5	18671.4	22093	12918.5	9702.3	9584.2	10714.4	13467.3	7915.6	4873	2178.2	1065.7	367.2	182.4
income-statement-row.row.gross-profit	8060.2	8199.6	11406	9975.8	7271.8	7459.4	7599	7724.4	7969.1	4785.8	2606.2	1740	2128.8	4128.2	2822.8	1584.8	924.8	464.6	138.4	62.4
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	165.9	1204.4	1064.5	1361.1	1090.5	-36	-18.1	264	199.4	61.3	30.3	75	173.5	109.6	54.6	20.2	16.6	0.3	2.3	1.3
income-statement-row.row.operating-expenses	6737.5	6546.5	6285.1	6906.8	5048.2	4221.4	4239.6	4107	4558.7	2649.8	2058.6	1581.3	1713.9	1571.5	993.7	535.7	263.1	125.7	24.7	18.1
income-statement-row.row.cost-and-expenses	48903.6	44783.7	45449.8	53196.2	36020.9	25492.6	21770.1	22778.5	26651.7	15568.2	11760.9	11165.5	12428.3	15038.8	8909.3	5408.7	2441.4	1191.4	391.8	200.5
income-statement-row.row.interest-income	-614.8	475.6	410.5	327.6	227.8	222.4	75	77.4	128.3	63.2	37.5	89.2	53.7	28.8	23.8	19.9	4.8	2.1	0.8	0
income-statement-row.row.interest-expense	1374	1333.9	1149.1	881	1109.3	1071.3	817.8	686.6	555.7	584.3	319.8	392.1	258	117	62.8	42.9	22.9	12.8	4.3	3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	946.9	-1490.4	-2814.2	-1339.6	-903.7	444.4	131.2	-65.4	-163.6	-27	-42	48.2	449.6	243	161.5	113.6	-35	-21.5	-2	-2.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	165.9	1204.4	1064.5	1361.1	1090.5	-36	-18.1	264	199.4	61.3	30.3	75	173.5	109.6	54.6	20.2	16.6	0.3	2.3	1.3
income-statement-row.row.total-operating-expenses	946.9	-1490.4	-2814.2	-1339.6	-903.7	444.4	131.2	-65.4	-163.6	-27	-42	48.2	449.6	243	161.5	113.6	-35	-21.5	-2	-2.3
income-statement-row.row.interest-expense	1374	1333.9	1149.1	881	1109.3	1071.3	817.8	686.6	555.7	584.3	319.8	392.1	258	117	62.8	42.9	22.9	12.8	4.3	3
income-statement-row.row.depreciation-and-amortization	2845	2742.7	2328.9	1958.3	1613.6	1348.5	1121.2	921.6	541.8	431.3	228.5	231.7	193.7	164.6	82.1	62.6	11.8	5.4	3.6	3.1
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1322.7	4262.2	7153.4	4613.1	3464.8	3718.4	3508.7	3291.1	3050.9	2052.3	475.6	133.6	697.8	2690.6	1946.9	1142.6	610	317.1	109.4	40.7
income-statement-row.row.income-before-tax	2269.6	2771.8	4339.2	3273.5	2561.1	3682.4	3490.6	3552	3246.8	2109	505.6	206.9	864.4	2799.7	1990.6	1162.7	626.6	317.4	111.7	42
income-statement-row.row.income-tax-expense	997	334.9	847.7	308.1	331.4	399.8	341.7	446.2	371.4	255.5	71.9	41.4	146.4	415.9	200	125.9	-8.1	-2.2	-0.6	-0.1
income-statement-row.row.net-income	1331	2383.4	3731.4	2963.5	2209.9	3216.6	3054.7	3003	2849.5	1829.7	427.6	153.1	606.7	2289.5	1745.6	914.5	629.6	319.6	112.3	42.2