Jiangsu Yanghe Brewery Joint-Stock Co., Ltd.

Sümbol: 002304.SZ

SHZ

95.07

CNY

Turuhind täna

13.8977
P/E suhe
0.2234
PEG suhe
143.22B
MRK Cap
0.04%
DIV tootlus

Jiangsu Yanghe Brewery Joint-Stock Co., Ltd. (002304-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Jiangsu Yanghe Brewery Joint-Stock Co., Ltd. (002304.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 15649.831 M, mis on 0.208 % gowth. Kogu perioodi keskmine brutokasum on 10567.24 M, mis on 0.236 %. Keskmine brutokasumi suhtarv on 0.630 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.068 %, mis on võrdne 0.250 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Jiangsu Yanghe Brewery Joint-Stock 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus 0.027. Käibevara valdkonnas on 002304.SZ aruandlusvaluutas 52534.738. Märkimisväärne osa neist varadest, täpsemalt 31664.005, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.022%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 6762.631, kui neid on, aruandlusvaluutas. See näitab erinevust -472.282% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 48.71 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 14.234%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 51938.515 aruandlusvaluutas. Selle aspekti aastane muutus on 0.094%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 1854.696, varude hind on 18954.24 ja firmaväärtus 276, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 1773.12.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	123802.74	31664	32373.6	31909.7	21545.2	22276.9	3615.3	1751.5	2456.6	4707.8	4347	8064.8	9158.8	8357.8	6884	4676.4	1032.1	610.3	330
balance-sheet.row.short-term-investments	25090.25	5851.2	7998.2	10953.9	14302	17976.8	-0.9	-1.1	-2.2	-5.2	-5.9	210	1500	1260	0	0	0	0	0
balance-sheet.row.net-receivables	4460.07	1854.7	1279.6	908.8	657.4	913	314.9	365	342.3	286.8	302.1	453.6	477.9	2079.2	370.2	203.2	56.4	69.4	165
balance-sheet.row.inventory	69225.44	18954.2	17729.3	16803.1	14852.7	14433.2	13892.1	12861.5	12221.5	11122.4	10097	8779.3	5923.1	3793.4	1870.6	914	595	450.1	314.6
balance-sheet.row.other-current-assets	845.89	61.8	129.7	143	182.8	183.1	18052.5	13548.6	10304.1	5338.9	1445.3	-79.7	-39.2	-38.8	-55.9	-15.8	-8.5	-10.6	-72.4
balance-sheet.row.total-current-assets	198334.13	52534.7	51512.2	49764.6	37238.1	37806.3	35874.8	28526.6	25324.6	21455.9	16191.3	17218	15520.7	14191.6	9068.8	5777.8	1675	1119.2	737.2
balance-sheet.row.property-plant-equipment-net	27199.19	6907.8	6586	6821.6	7106.4	7519.7	7988.2	8484.8	8515.5	8495.8	8365.5	7415.7	5055.5	2584	1257.9	550.3	348.9	215.8	201.2
balance-sheet.row.goodwill	1104.01	276	276	276	276	276	276	276	276	276	276	276	276	276	276	0	0	0	0
balance-sheet.row.intangible-assets	7006.33	1773.1	1714.4	1679.6	1713.5	1747.1	1782	1653.5	1634.6	1671.6	1692.9	1658.8	1510.6	790.4	715.2	136.5	135.9	115.3	92.9
balance-sheet.row.goodwill-and-intangible-assets	8110.34	2049.1	1990.4	1955.6	1989.5	2023.1	2058	1929.5	1910.6	1947.6	1968.9	1934.8	1786.6	1066.4	991.2	136.5	135.9	115.3	92.9
balance-sheet.row.long-term-investments	16009.86	6762.6	-1816.5	-3285.2	-7905.5	-12900.6	2723.8	3463.4	1481.3	1210.3	1150.9	760.2	-872.7	-741.3	0	0	0	0	0
balance-sheet.row.tax-assets	5380.83	1326.3	1498.1	1386	925.9	825.1	714	649.7	568.1	592.2	567.6	673	661.2	520.8	147.5	19.3	15.2	10.1	2.9
balance-sheet.row.other-non-current-assets	12203.95	211.7	8194.1	11156.1	14511.8	18181.4	205	204.2	1004	158.6	513.6	216.7	1506.3	1261.8	14.6	6.8	7.7	8.8	2.7
balance-sheet.row.total-non-current-assets	68904.17	17257.5	16452.1	18034.1	16628.2	15648.8	13689	14731.6	13479.5	12404.4	12566.4	11000.4	8137	4691.6	2411.3	712.9	507.7	350	299.7
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	267238.3	69792.3	67964.2	67798.7	53866.3	53455	49563.8	43258.1	38804.1	33860.3	28757.7	28218.4	23657.7	18883.2	11480.1	6490.7	2182.7	1469.2	1036.9
balance-sheet.row.account-payables	5318.66	1425.9	1376.2	1474.2	1151.9	1330.6	1261.3	1119.6	1744.2	3038.7	2576.7	2681.7	1120.7	752.8	636.9	313.7	161.3	205.5	183
balance-sheet.row.short-term-debt	421.45	368.7	23.7	8.4	2.1	-8625.4	0	0	0	0	0	951	0	0	0	0	7	14	92.1
balance-sheet.row.tax-payables	8148.37	508.6	1136.7	3061.4	2152.8	1815.3	3255.5	2289.6	1807.8	1430.9	1118.4	1427	1992.4	1435.3	829.7	284.3	212.4	181.5	126.7
balance-sheet.row.long-term-debt-total	110.99	48.7	3.7	10.8	0	0.1	0.1	0.1	0.2	0.2	0.3	0.3	0.4	0.4	0.4	0.4	0.4	0.4	0
Deferred Revenue Non Current	345.58	87.5	92.3	77.2	86	89.8	98.5	107.3	111.1	119.4	71.9	15	203.1	220	242.7	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	847.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	11610.47	4276.5	4786.9	2039.3	4701.9	15206.1	14366.9	12319.1	10693.1	7538.9	6144.7	893.2	7562.3	7927.3	3125	947.5	34.3	40.3	15
balance-sheet.row.total-non-current-liabilities	1804.78	283.1	511.5	584.1	739.4	426.7	311	324.6	329.7	341.2	307.3	264.3	264.2	294.4	330.9	150.8	152.8	152.7	152
balance-sheet.row.other-liabilities	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	110.99	48.7	3.7	10.7	6.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	54679.74	17458.9	20439.8	25317.4	15396.6	16963.5	15939.2	13763.3	12767.1	10918.8	9028.6	10821.7	8947.2	8974.5	4092.9	1411.9	799.9	748.4	658.2
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	6026.87	1506.4	1507	1507	1507	1507	1507	1507	1507	1507	1076.4	1080	1080	900	450	450	405	135	90
balance-sheet.row.retained-earnings	199073.15	48746	44364.1	39505.6	36489.9	33510.4	30784.3	26511.9	23049.4	19934.9	16936	14589	11748.3	7079.6	3688.1	1878.7	882.4	506.8	209.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	5163.69	755.5	918.6	788.4	748.3	749.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1559.44	930.5	685.2	685.2	-260.6	741.5	1353.2	1496.1	1496.3	1495.3	1712.3	1720.1	1866.5	1910.9	2781.4	2746.1	95.5	79	79.3
balance-sheet.row.total-stockholders-equity	211823.14	51938.5	47474.9	42486.2	38484.6	36508.8	33644.5	29515	26052.8	22937.1	19724.7	17389.1	14694.9	9890.6	6919.5	5074.8	1382.9	720.8	378.7
balance-sheet.row.total-liabilities-and-stockholders-equity	267238.3	69792.3	67964.2	67798.7	53866.3	53455	49563.8	43258.1	38804.1	33860.3	28757.7	28218.4	23657.7	18883.2	11480.1	6490.7	2182.7	1469.2	1036.9
balance-sheet.row.minority-interest	451.88	111.3	49.5	-4.9	-14.9	-17.3	-20	-20.2	-15.8	4.4	4.4	7.7	15.7	18.1	467.7	4	0	0	0.1
balance-sheet.row.total-equity	212275.03	52049.9	47524.4	42481.3	38469.7	36491.6	33624.5	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	267238.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	41100.11	12613.8	6181.6	7668.7	6396.5	5076.2	2722.9	3462.3	1479.1	1205.1	1144.9	970.2	627.3	518.7	13.9	6.8	7.7	8.8	2.7
balance-sheet.row.total-debt	532.44	417.4	27.4	19.2	0	0.1	0.1	0.1	0.2	0.2	0.3	951.3	0.4	0.4	0.4	0.4	7.4	14.4	92.1
balance-sheet.row.net-debt	-98180.04	-25395.4	-24348	-20936.7	-7243.2	-4300.1	-3615.2	-1751.3	-2456.4	-4707.6	-4346.7	-6903.5	-7658.4	-7097.4	-6883.6	-4676	-1024.7	-595.9	-237.9

Rahavoogude aruanne

Jiangsu Yanghe Brewery Joint-Stock Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 0.697 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab -0.036 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli 4016502463.000. See on 1.187 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 748.89, -42.8, -0.04, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte -4519.34 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 27.6, 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	TTM	2021	2019	2017	2015	2013	2011	2009	2007
cash-flows.row.net-income	10305.11	9389.4	7512.8	7484.6	7386.1	8115.3	6618.8	5804.9	5365.2	4508	5002.2	6151.9	4136.6	2298.7	1253.6	743.1	374.9	175
cash-flows.row.depreciation-and-amortization	546.28	748.9	755.1	782.7	775.1	757.3	689.8	725.4	618.8	536.5	356.2	236	157	112.2	30.4	22.2	20.4	14.4
cash-flows.row.deferred-income-tax	0	-192.5	-617	216.2	-88.3	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	79.73	119.5	39.7	-216.2	88.3	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	714.23	-6276.7	7286	-1828.7	-359.2	1122.7	154.3	1366.2	371.7	-2405.2	-2164.9	-768.7	1264.7	1428.1	137.6	-101.3	77.2	-63.1
cash-flows.row.account-receivables	976.14	-371.6	-230.9	255.9	-612.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-87.17	-922.7	-1956.1	-422.3	-537.4	-1027.6	-634.1	-883.7	-1024.5	-1321	-2859.4	-2130.3	-1923.4	-718	-319.1	-144.9	-135.5	-54.8
cash-flows.row.account-payables	0	-4789.9	10090.1	-1878.4	878.8	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-174.74	-192.5	-617	216.2	-88.3	2150.4	788.4	2249.9	1396.2	-1084.2	694.5	1361.6	3188.1	2146	456.7	43.6	212.6	-8.3
cash-flows.row.other-non-cash-items	-2422.38	-141	341.5	-2459.9	-1004.1	-938.6	-579.7	-491.5	-519.3	72.5	-13.5	-119.5	-1.2	0.8	6.7	1	4.7	10.1
cash-flows.row.net-cash-provided-by-operating-activities	9620.77	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	-1330.95	-539.2	-423.5	-353.1	-317.2	-471	-325.3	-480.2	-719.5	-1786.5	-2677.8	-3373.4	-1934.1	-776	-215.1	-156	-80.8	-24.7
cash-flows.row.acquisitions-net	44.18	48.4	11	353.3	341.2	0	-0.5	-191.7	4.6	-4.1	-1	5.3	0.5	-385.3	216.3	0	0.1	25.3
cash-flows.row.purchases-of-investments	-9497.86	-13131.8	-25910.1	-26071.1	-41674.2	-38140.6	-34805.3	-13758.2	-6258.1	-7317.6	-2449.9	-6144.7	-2941.7	-6.3	-55.6	0	-6	-1.3
cash-flows.row.sales-maturities-of-investments	9980.19	17681.8	28164.2	30896.8	40674	35217.2	30964.5	8458	3240.3	5601.4	3437.8	5923.1	11.8	3.1	50.7	1.2	3.8	0
cash-flows.row.other-investing-activites	-1997.91	-42.8	-4.9	-353.1	-317.2	45.1	5.7	7.7	56.5	59.8	25.5	1.8	4.5	0.2	-215.1	0.6	1.2	-24.7
cash-flows.row.net-cash-used-for-investing-activites	-846.44	4016.5	1836.7	4472.8	-1293.2	-3349.3	-4161	-5964.3	-3676.3	-3447.1	-1665.3	-3587.9	-4858.9	-1164.3	-218.7	-154.1	-81.6	-25.5
cash-flows.row.debt-repayment	0	0	-6.6	0	0	0	0	-83.5	0	-951.1	-2118	0	0	-109	-12	-54	-112.1	-200.1
cash-flows.row.common-stock-issued	0	0	945.9	1002.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	-939.3	-1002.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	-4519.3	-4492	-4502.7	-4822.4	-3842.8	-3164.7	-2713.5	-2152.8	-2243.4	-2175.9	-1350.8	-450	-361.3	-162.7	-82	-36.8	-28.4
cash-flows.row.other-financing-activites	5672.56	27.6	944.2	-1002.1	-0.8	1.5	-252.4	-900.1	355	423.3	2975.3	0	-34.4	2.4	2609.3	47	33.6	200.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-5626.88	-4491.8	-3547.8	-5504.9	-4823.2	-3841.4	-3417.1	-3697.1	-1797.9	-2771.1	-1318.7	-1350.8	-484.4	-467.9	2434.7	-89	-115.3	-27.8
cash-flows.row.effect-of-forex-changes-on-cash	3.71	-0.3	-3.2	-3.7	3.3	-0.7	-11.7	5.2	-1.3	-1.5	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	3134.57	3172	13603.8	2943	684.8	1865.4	-706.7	-2251.2	360.8	-3507.9	196.1	561	213.8	2207.6	3644.3	421.8	280.2	83.1
cash-flows.row.cash-at-end-of-period	97703.79	24019	20847	7243.2	4300.1	3615.3	1750	2456.6	4707.8	4347	7854.8	7658.8	7097.8	6884	4676.4	1032.1	610.3	330
cash-flows.row.cash-at-beginning-of-period	94569.22	20847	7243.2	4300.1	3615.3	1750	2456.6	4707.8	4347	7854.8	7658.8	7097.8	6884	4676.4	1032.1	610.3	330	246.9
cash-flows.row.operating-cash-flow	9620.77	3647.6	15318.2	3978.8	6797.9	9056.7	6883.2	7405	5836.4	2711.8	3180	5499.7	5557.1	3839.7	1428.4	664.9	477.2	136.4
cash-flows.row.capital-expenditure	-1330.95	-539.2	-423.5	-353.1	-317.2	-471	-325.3	-480.2	-719.5	-1786.5	-2677.8	-3373.4	-1934.1	-776	-215.1	-156	-80.8	-24.7
cash-flows.row.free-cash-flow	8289.82	3108.5	14894.6	3625.7	6480.7	8585.7	6557.8	6924.8	5116.8	925.3	502.2	2126.3	3623	3063.8	1213.3	508.9	396.4	111.7

Kasumiaruande rida

Jiangsu Yanghe Brewery Joint-Stock Co., Ltd. tulud muutusid võrreldes eelmise perioodiga -0.075%. 002304.SZ brutokasum on teatatud 19189.22. Ettevõtte tegevuskulud on 6998.27, mille muutus võrreldes eelmise aastaga on -34.552%. Kulud amortisatsioonikulud on 748.89, mis on -0.326% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 6998.27, mis näitab -34.552% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab -0.025% kasvu võrreldes eelmise aastaga. Tegevustulu on 12190.95, mis näitab -0.025% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.068%. Eelmise aasta puhaskasum oli 10015.93.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	31206.42	27857	30104.9	25350.2	21101.1	23126.5	24159.8	19917.9	17183.1	16052.4	14672.2	15023.6	17270.5	12740.9	7619.1	4002	2682.2	1762	1071.4
income-statement-row.row.cost-of-revenue	8690.3	8667.8	7645.5	6255.4	5851.9	6626.4	6353.2	6681.1	6203	6115.1	5777.4	5945.7	6294.2	5329.4	3328.6	1662.2	1278.1	907.8	563.8
income-statement-row.row.gross-profit	22516.12	19189.2	22459.4	19094.8	15249.1	16500.1	17806.6	13236.8	10980.1	9937.4	8894.8	9077.9	10976.3	7411.6	4290.5	2339.8	1404.1	854.2	507.6
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
income-statement-row.row.research-development	236.47	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	413.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	5657.26	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-16.96	-30.6	5620.5	5326.3	4550.2	4443.1	25.5	11.5	40.2	26	25.6	-13	31.9	10.5	-52.5	12.3	-5	-6.4	-4.8
income-statement-row.row.operating-expenses	9811.8	6998.3	10692.9	9690	7909.7	7824.7	7999.8	5026.7	3761	3559.7	3137.2	2612.4	3036.3	2049.6	1265.5	693	422.9	267.6	222.3
income-statement-row.row.cost-and-expenses	18502.1	15666.1	18338.5	15945.4	13761.6	14451	14353.1	11707.9	9964	9674.7	8914.7	8558.1	9330.5	7378.9	4594.1	2355.3	1701	1175.4	786
income-statement-row.row.interest-income	732.93	765.4	645.8	433.9	104.5	77.6	69.1	48.8	35.9	293.2	326.2	265	122.3	157.4	54.3	24	18.3	4.5	0
income-statement-row.row.interest-expense	5.86	5.4	6.6	29.3	11.7	0.6	0	0	27.7	90.7	84.5	67.2	0	0	1.6	2.9	1	4.4	5.5
income-statement-row.row.selling-and-marketing-expenses	5657.26	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	542.07	1029	-5.9	-42.5	-16.3	8.9	1032.4	637.9	541.8	787.6	273.2	220.3	275.4	168.7	51.2	26.5	11.6	-7.1	-12.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-16.96	-30.6	5620.5	5326.3	4550.2	4443.1	25.5	11.5	40.2	26	25.6	-13	31.9	10.5	-52.5	12.3	-5	-6.4	-4.8
income-statement-row.row.total-operating-expenses	542.07	1029	-5.9	-42.5	-16.3	8.9	1032.4	637.9	541.8	787.6	273.2	220.3	275.4	168.7	51.2	26.5	11.6	-7.1	-12.3
income-statement-row.row.interest-expense	5.86	5.4	6.6	29.3	11.7	0.6	0	0	27.7	90.7	84.5	67.2	0	0	1.6	2.9	1	4.4	5.5
income-statement-row.row.depreciation-and-amortization	563.58	730	1082.7	1457.5	-483.6	627.2	757.3	689.8	725.4	618.8	536.5	356.2	236	157	112.2	30.4	22.2	20.4	14.4
income-statement-row.row.ebitda-caps	13715.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	13066.97	12191	12509.2	9988.9	9895.2	9761.9	10813.7	8836.5	7727.3	7140.1	6009.5	6705.6	8188.8	5524.6	3079.9	1665.7	998.3	589.7	278.2
income-statement-row.row.income-before-tax	13609.04	13219.9	12503.3	9946.4	9878.9	9770.8	10839.2	8848	7761	7165.3	6030.7	6685.9	8215.5	5530.7	3076.2	1673.3	992.8	579.6	273.1
income-statement-row.row.income-tax-expense	3308.27	3197.1	3113.9	2433.6	2394.3	2384.7	2723.9	2229.2	1956	1800.1	1522.7	1683.7	2063.6	1394.1	777.5	419.7	249.8	204.7	98.1
income-statement-row.row.net-income	10305.11	10015.9	9377.9	7507.7	7482.2	7382.8	8115.2	6627.2	5827.2	5365.2	4507.5	5002.1	6154.3	4021	2204.7	1253.6	743.1	374.7	175