Yantai Jereh Oilfield Services Group Co., Ltd.

Sümbol: 002353.SZ

SHZ

31.94

CNY

Turuhind täna

13.1090
P/E suhe
0.1264
PEG suhe
32.49B
MRK Cap
0.01%
DIV tootlus

Yantai Jereh Oilfield Services Group Co., Ltd. (002353-SZ) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Yantai Jereh Oilfield Services Group Co., Ltd. (002353.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 4291.518 M, mis on 0.332 % gowth. Kogu perioodi keskmine brutokasum on 1513.176 M, mis on 0.489 %. Keskmine brutokasumi suhtarv on 0.354 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.093 %, mis on võrdne 1.226 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Yantai Jereh Oilfield Services Group 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 0.087. Käibevara valdkonnas on 002353.SZ aruandlusvaluutas 22616.529. Märkimisväärne osa neist varadest, täpsemalt 7769.394, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.273%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 2679.218, kui neid on, aruandlusvaluutas. See näitab erinevust -260.434% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 1030.444 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 1.519%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 19321.272 aruandlusvaluutas. Selle aspekti aastane muutus on 0.119%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 9102.963, varude hind on 5124.37 ja firmaväärtus 87.65, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 726.28. Kontovõlad ja lühiajalised võlad on vastavalt 3266.08 ja 4449.43. Koguvõlg on 5909.28, netovõlg on 1110.58. Muud lühiajalised kohustused moodustavad 1231.99, mis lisandub kohustuste kogusummale 11560.29. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	26374.82	7769.4	6101	3098.1	3136.2	2996	1545.2	1318.8	1396.8	1844.6	2498.3	1089.1	966	1085.2	1622	145.7	105.2	38.4	18.3
balance-sheet.row.short-term-investments	8079.2	2970.7	2067.3	25.9	232.7	794.3	5.2	7.8	8.9	11.4	12.1	0	0	-0.2	0	0	0	0	0
balance-sheet.row.net-receivables	35179.71	9103	9200.7	7188	6090.4	5047.4	3518.4	2620.5	2258.4	2422.1	2810.6	2074.5	1390	810.4	410.9	161.1	145.5	125.3	84.9
balance-sheet.row.inventory	22581.97	5124.4	4969.7	4151	4840.8	4165	2258.2	1574.6	1860.2	2180.1	2276.7	1802.2	949.2	549.4	260.9	122.7	125.1	44.7	49.5
balance-sheet.row.other-current-assets	6153.95	619.8	1571.6	577.8	542.3	776.7	1657.9	1946.5	1833.1	1110.2	1118.5	187.6	182.5	-39.1	-29.1	-7.7	-8.1	-3.1	-6.1
balance-sheet.row.total-current-assets	90290.45	22616.5	21843	15014.9	14609.7	12985.1	8979.7	7460.5	7348.5	7557	8704.1	5153.4	3487.7	2405.9	2264.6	421.8	367.8	205.3	146.6
balance-sheet.row.property-plant-equipment-net	20014.58	5313.5	4133.8	2688.4	2598.7	2429.6	2129	2262.9	2177.5	2239.9	2057.1	1272.2	826.1	334.1	109.2	85	54.1	33.5	11.6
balance-sheet.row.goodwill	350.59	87.6	87.6	68.3	68.3	90.2	90.2	67.3	47.5	35.7	37.6	7.8	0.6	0.6	0.6	0.6	0.6	0.6	0
balance-sheet.row.intangible-assets	3030.53	726.3	813.2	640.6	497.8	353	354.2	309.8	313.9	268.7	195.8	141.1	106.7	93.2	13.2	10.4	11.1	10.4	8.3
balance-sheet.row.goodwill-and-intangible-assets	3381.12	813.9	900.9	708.9	566.1	443.2	444.5	377.1	361.4	304.4	233.3	148.9	107.3	93.8	13.8	11	11.7	10.9	8.3
balance-sheet.row.long-term-investments	2267.7	2679.2	-1670	126.7	-89.5	-649.1	137.1	64.5	68.6	155.5	51.2	0	0	190.7	0	0	0	0	0
balance-sheet.row.tax-assets	1410.68	345.4	263.8	155.1	133.6	139.9	123.5	121	89.7	73.4	58.2	38.4	26.3	10.8	4.2	3	1.9	1.9	0.6
balance-sheet.row.other-non-current-assets	8212.57	8	3754.4	834.6	991.7	1170.7	103.3	11.1	13	62.7	78	278.1	236.4	9.6	4.7	5.2	4.7	4.2	3.6
balance-sheet.row.total-non-current-assets	35286.66	9160	7382.9	4513.6	4200.7	3534.3	2937.3	2836.6	2710.2	2835.8	2477.7	1737.5	1196.1	639	131.8	104.2	72.4	50.5	24
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	125577.11	31776.6	29225.8	19528.6	18810.3	16519.4	11916.9	10297.1	10058.7	10392.9	11181.8	6890.9	4683.8	3044.9	2396.4	526	440.2	255.8	170.7
balance-sheet.row.account-payables	15230.84	3266.1	5398	2913.3	2852.6	2936.6	1615.7	890.8	713.7	757.9	1384.3	873.8	455.5	153.8	78.5	63	37.1	33.1	45.4
balance-sheet.row.short-term-debt	14740.82	4449.4	1784.7	1138.6	1113.5	1272	580.8	641.5	369.3	586.1	726.8	954	625.7	149.3	8	47.2	66.9	57.8	11
balance-sheet.row.tax-payables	935.7	229.8	260.9	275.8	213.9	165.5	115.2	40.2	50	72.3	84.1	4.5	32.6	3.7	-7.4	6.9	5.5	13.6	16.4
balance-sheet.row.long-term-debt-total	4934.44	1030.4	560.9	241.6	570.3	133.3	2.1	0	226.2	234.1	0	20	20	0	0	0	0	0	0
Deferred Revenue Non Current	281.14	68.4	64.5	67.1	78.8	74.6	81.5	58.5	55.2	45.7	36	4.2	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	1517.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3465.65	1232	1855.8	587.4	1548.3	1485.3	822	314.4	246.8	552.4	608.8	882.2	302.1	124.8	51.4	54.9	127.5	33.8	13.8
balance-sheet.row.total-non-current-liabilities	8537.9	1862.3	1019.1	548.3	805.2	292.1	117.2	78.4	486.9	293.8	49.7	37.8	33.4	0	0	0	0	0	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
balance-sheet.row.capital-lease-obligations	451.21	429.4	9.2	2.6	4.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	46892.86	11560.3	11104.1	6712.7	7436.4	6479.4	3250.9	2126.4	1993.8	2367.9	3038.9	2853.8	1522.6	455.8	146.2	179.2	241.9	140.1	107.9
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	4098.52	1023.9	1027	957.9	957.9	957.9	957.9	957.9	957.9	957.9	959.9	597.1	459.3	229.6	114.8	85.8	85.8	84.7	20
balance-sheet.row.retained-earnings	45970.42	11970.4	9861.4	7788.3	6375.5	4844.6	3552.7	3057.1	3020.3	2961.1	3034	2115.6	1295.9	749.9	437.9	240.8	102.6	19.2	30.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	13812.19	454.9	342.7	110.2	127.6	265.5	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	11351.29	5872.1	6035.2	3616.8	3616.8	3697.8	3903.7	3937.7	3876.8	3874	3894.2	1287.2	1391.2	1597.3	1693	13.5	6.4	1.7	8.3
balance-sheet.row.total-stockholders-equity	75232.41	19321.3	17266.3	12473.3	11077.8	9765.7	8414.3	7952.7	7854.9	7793	7888.1	3999.9	3146.3	2576.8	2245.7	340.1	194.9	105.5	58.9
balance-sheet.row.total-liabilities-and-stockholders-equity	125577.11	31776.6	29225.8	19528.6	18810.3	16519.4	11916.9	10297.1	10058.7	10392.9	11181.8	6890.9	4683.8	3044.9	2396.4	526	440.2	255.8	170.7
balance-sheet.row.minority-interest	3383.4	826.6	855.4	342.6	296.1	274.2	251.8	218	210	232	254.8	37.2	14.9	12.3	4.5	6.7	3.4	10.2	3.8
balance-sheet.row.total-equity	78615.81	20147.8	18121.8	12815.8	11373.9	10040	8666.1	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	125577.11	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	10346.9	5649.9	397.4	152.6	143.2	145.2	142.3	72.2	77.5	166.9	63.3	278	236.3	190.6	4.5	5.1	3.6	2.7	1.9
balance-sheet.row.total-debt	20108.11	5909.3	2345.6	1380.3	1683.8	1405.2	580.8	641.5	595.5	820.1	726.8	974	645.7	149.3	8	47.2	66.9	57.8	11
balance-sheet.row.net-debt	1812.49	1110.6	-1688.1	-1691.9	-1219.7	-796.5	-959.2	-669.5	-792.4	-1013	-1759.5	-115.1	-320.3	-935.9	-1613.9	-98.5	-38.4	19.4	-7.3

Rahavoogude aruanne

Yantai Jereh Oilfield Services Group Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.223 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 89.6, mis tähistab -0.302 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -1231424485.000. See on -0.684 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 694.18, 5.04, -1161.14, 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 -337.87 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 496.62, 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	2022	2020	2018	2016	2014	2012	2010	2008	2006
cash-flows.row.net-income	2478.42	2454.4	2288	1611.7	1722.1	1392.4	636.7	75.7	119.9	144.6	1218.8	988.4	645.1	427.7	284.2	182.8	90.2	46.1	20.8
cash-flows.row.depreciation-and-amortization	25.67	694.2	571.7	418.9	334.5	321.5	295.1	280.3	255.2	176.9	153.2	98.7	44.6	20.1	12	8.2	5.1	2.6	1.4
cash-flows.row.deferred-income-tax	1320.55	-73.1	33.6	52.6	93.5	17.5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	22.83	-3616.3	-33.6	-52.6	-93.5	-17.5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1343.38	-2227.9	-2171.5	-1423.1	-1793.6	-1525.9	-819.1	-44.8	-108.2	-398.2	-942.4	-604.5	-521.6	-592.7	-346.4	-50	-6	-52.5	-14.2
cash-flows.row.account-receivables	-1201.52	-1201.5	-3661.8	-1429.4	-1882	-1490.5	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-174.01	-174	-1357.5	366.1	-926.1	-1879.1	-713.8	108.2	306.5	38.8	-227.6	-842.8	-399.8	-288.6	-138.2	3.1	-80.4	4.8	-33.6
cash-flows.row.account-payables	0	-852.4	3661.8	-412.5	921	1826.2	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	32.15	0	-814	52.6	93.5	17.5	-105.3	-153	-414.7	-437	-714.8	238.3	-121.8	-304.2	-208.2	-53.1	74.4	-57.2	19.4
cash-flows.row.other-non-cash-items	-1357.02	3843.6	319.6	201	51.7	45.3	-67.9	132.7	79.5	145.6	28.2	27	6.6	5.4	5.5	4.5	8.3	4.8	1.3
cash-flows.row.net-cash-provided-by-operating-activities	1147.06	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	-1434.51	-1710.6	-1527.7	-362.9	-549.8	-512.3	-200.8	-124.2	-144.6	-469.9	-610.1	-427.1	-496.3	-270.9	-61	-32.6	-24.2	-18.2	-9.9
cash-flows.row.acquisitions-net	27.16	75.8	-45.4	0	3.4	0.5	-4	-92.8	-17.9	4.4	-32.3	-4.4	0.2	0	61.1	0	0	18.2	0
cash-flows.row.purchases-of-investments	-2072.07	-2072.1	-225.4	2.1	-1750.5	-32.4	-135.5	-13.7	-1	-127.2	-85.6	-14.3	-27.6	-168.5	-3.6	0	-7.6	-2.7	0
cash-flows.row.sales-maturities-of-investments	2480.6	2470.4	51.9	18.2	4.1	3.4	128.1	3.5	9.2	1.9	20.6	12.1	16.5	0	2.6	0	0	0.5	0.1
cash-flows.row.other-investing-activites	-106.65	5	-2151.8	223.6	3037.6	129.1	369.6	-50	-605.3	94.3	-794.3	-3.5	-174.5	-9.4	-61	0.3	0	-18.2	0
cash-flows.row.net-cash-used-for-investing-activites	-1115.68	-1231.4	-3898.4	-119	744.7	-411.7	157.4	-277.2	-759.6	-496.5	-1501.7	-437.3	-681.6	-448.7	-62.1	-32.3	-31.8	-20.3	-9.8
cash-flows.row.debt-repayment	-2301.25	-1161.1	-1199.7	-1442	-2189.4	-1078.6	-795.1	-425.2	-945	-1750.6	-1909.2	-1301	-232	-134.3	-90	-105	-116.8	-27	-10
cash-flows.row.common-stock-issued	89.6	89.6	0	0	81	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-166.21	-166.2	0	0	-81	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-445.52	-337.9	-235.2	-214.8	-215.7	-146	-133.7	-49.1	-59.8	-216.9	-189.2	-142	-80.1	-92.2	-72.5	-39.8	-7	-5.3	-0.7
cash-flows.row.other-financing-activites	3070.35	496.6	4826	995.7	2338.4	1811.4	729.1	195.3	971.5	1775.3	4524.5	1539.1	723	123.5	1754.1	54.9	126	71.9	21.3
cash-flows.row.net-cash-used-provided-by-financing-activities	1607.53	1236.8	3391.1	-661.1	-66.7	586.8	-199.7	-279	-33.2	-192.2	2426.1	96.2	410.9	-103	1591.6	-89.9	2.2	39.6	10.6
cash-flows.row.effect-of-forex-changes-on-cash	43.06	23.2	70.5	-25	-73.6	35.9	23.3	-34.3	56.3	1.2	-9	-43.3	-2	-5.1	0	0	-1.2	-0.1	0
cash-flows.row.net-change-in-cash	1686.33	765	571.1	3.5	919.1	444.2	25.7	-146.5	-390.1	-618.6	1373.3	125.2	-98	-696.3	1484.8	23.2	66.9	20.1	10.1
cash-flows.row.cash-at-end-of-period	16794.33	4798.7	3125.8	2554.7	2551.2	1632.2	1187.9	1162.2	1308.7	1698.9	2317.4	944.2	818.9	917	1613.2	128.5	105.2	38.4	18.3
cash-flows.row.cash-at-beginning-of-period	15108	4033.7	2554.7	2551.2	1632.2	1187.9	1162.2	1308.7	1698.9	2317.4	944.2	818.9	917	1613.2	128.5	105.2	38.4	18.3	8.2
cash-flows.row.operating-cash-flow	1147.06	1074.8	1007.9	808.5	314.6	233.2	44.7	444	346.4	69	457.8	509.7	174.7	-139.5	-44.8	145.5	97.7	1	9.3
cash-flows.row.capital-expenditure	-1434.51	-1710.6	-1527.7	-362.9	-549.8	-512.3	-200.8	-124.2	-144.6	-469.9	-610.1	-427.1	-496.3	-270.9	-61	-32.6	-24.2	-18.2	-9.9
cash-flows.row.free-cash-flow	-287.45	-635.8	-519.8	445.6	-235.1	-279.2	-156.1	319.8	201.8	-401	-152.3	82.6	-321.6	-410.4	-105.8	112.9	73.4	-17.2	-0.6

Kasumiaruande rida

Yantai Jereh Oilfield Services Group Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.213%. 002353.SZ brutokasum on teatatud 4457.6. Ettevõtte tegevuskulud on 1664.59, mille muutus võrreldes eelmise aastaga on 33.499%. Kulud amortisatsioonikulud on 694.18, mis on -0.359% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 1664.59, mis näitab 33.499% 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 0.084% kasvu võrreldes eelmise aastaga. Tegevustulu on 2793.01, mis näitab 0.084% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.093%. Eelmise aasta puhaskasum oli 2454.38.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	13725.82	13835.8	11409	8776.2	8295	6925.4	4596.8	3187.1	2833.8	2826.6	4460.6	3700.2	2384	1460	944	680.5	439.4	308.7	184.2
income-statement-row.row.cost-of-revenue	9244.05	9378.2	7617.6	5717.1	5151.1	4337.6	3141.8	2332.9	2081.9	1919.6	2434.3	2082.8	1365	832.6	551.5	423	290.4	215.3	137.6
income-statement-row.row.gross-profit	4481.76	4457.6	3791.4	3059.1	3143.9	2587.9	1455	854.2	752	907	2026.3	1617.5	1019	627.4	392.5	257.5	149.1	93.4	46.6
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	528.82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	141.52	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	517.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-45.36	-3.3	293.9	244.4	243.4	204.1	-6.1	0.2	57.5	47	54.3	39.5	47.1	33	17.8	9.1	5.8	2	-0.1
income-statement-row.row.operating-expenses	1653.75	1664.6	1246.9	1107.7	984.8	927.3	742.1	605.8	687.1	673.8	658.5	482.6	317.3	177.6	95.7	47.7	36.3	23.1	17.1
income-statement-row.row.cost-and-expenses	10897.8	11042.8	8864.5	6824.7	6135.9	5264.8	3883.9	2938.7	2768.9	2593.4	3092.9	2565.4	1682.3	1010.2	647.2	470.6	326.7	238.4	154.7
income-statement-row.row.interest-income	157.05	168.6	137.9	102.3	82.6	37.8	24.1	16.9	13.5	71.3	88.2	19.1	17.8	29.2	28	0	0.3	0.1	0
income-statement-row.row.interest-expense	124.64	114.5	86.8	58.9	90.2	48.7	21.7	20.7	23.3	39.1	27.3	31.3	12.9	1.3	0.7	4.2	6.1	2.6	-0.8
income-statement-row.row.selling-and-marketing-expenses	517.83	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	47.28	95.8	36	52	-17.1	-42.3	41.3	-175.9	92.1	-44.2	79.7	18.2	53.1	54.3	39.1	4.8	0.2	-3	0.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-45.36	-3.3	293.9	244.4	243.4	204.1	-6.1	0.2	57.5	47	54.3	39.5	47.1	33	17.8	9.1	5.8	2	-0.1
income-statement-row.row.total-operating-expenses	47.28	95.8	36	52	-17.1	-42.3	41.3	-175.9	92.1	-44.2	79.7	18.2	53.1	54.3	39.1	4.8	0.2	-3	0.5
income-statement-row.row.interest-expense	124.64	114.5	86.8	58.9	90.2	48.7	21.7	20.7	23.3	39.1	27.3	31.3	12.9	1.3	0.7	4.2	6.1	2.6	-0.8
income-statement-row.row.depreciation-and-amortization	408.73	694.2	1083.4	700.5	458	366.3	295.1	280.3	255.2	176.9	153.2	98.7	44.6	20.1	12	8.2	5.1	2.6	1.4
income-statement-row.row.ebitda-caps	3448.43	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2857.8	2793	2577.4	1832.7	2013.3	1660	762	70.3	99.9	143.9	1393.6	1113.8	707.7	471.2	318.1	205.6	107.2	65.4	30.1
income-statement-row.row.income-before-tax	2905.09	2888.9	2613.4	1884.7	1996.2	1617.6	754.2	72.5	157	188.9	1447.5	1153.1	754.8	504.1	335.9	214.7	113	67.4	30
income-statement-row.row.income-tax-expense	420.1	436.2	325.4	273	274.1	225.3	117.5	-3.2	37.1	44.3	228.7	164.7	109.7	76.5	51.6	31.8	22.7	21.2	9.2
income-statement-row.row.net-income	2478.42	2454.4	2244.9	1586	1690.4	1360.7	615.2	67.8	120.7	144.8	1200.3	985.2	643.2	424.4	281.9	179.6	87.9	40.7	20.3