NAURA Technology Group Co., Ltd.

Sümbol: 002371.SZ

SHZ

319

CNY

Turuhind täna

38.1664
P/E suhe
1.6793
PEG suhe
169.37B
MRK Cap
0.00%
DIV tootlus

NAURA Technology Group Co., Ltd. (002371-SZ) Finantsaruanded

Q: Mis on NAURA Technology Group Co., Ltd. (002371.SZ) koguvara?

NAURA Technology Group Co., Ltd. (002371.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete NAURA Technology Group Co., Ltd. (002371.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 3787.532 M, mis on 0.292 % gowth. Kogu perioodi keskmine brutokasum on 1517.807 M, mis on 0.421 %. Keskmine brutokasumi suhtarv on 0.368 %. Ettevõtte eelmise aasta tulemuse puhaskasv on 0.657 %, mis on võrdne 0.416 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes NAURA Technology 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 0.260. Käibevara valdkonnas on 002371.SZ aruandlusvaluutas 38225.997. Märkimisväärne osa neist varadest, täpsemalt 12451.46, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust 0.193%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 164.867, kui neid on, aruandlusvaluutas. See näitab erinevust 76.587% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 5835.244 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.958%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 24366.943 aruandlusvaluutas. Selle aspekti aastane muutus on 0.234%. Kui süveneda ettevõtte finantsnäitajatesse, ilmneb täiendavaid üksikasju. Netovõlad on hinnatud 6064.536, varude hind on 16992.01 ja firmaväärtus 27.31, kui see on olemas. Kogu immateriaalne vara, kui see on olemas, hinnatakse 8869.76.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
balance-sheet.row.cash-and-short-term-investments	47191.51	12451.5	10434.6	9067.6	2642.4	2874.6	1037.7	1020.3	964.1	228.7	212.5	262.9	588.6	437.5	787.7	236	122.4	137.6	106.6	101.2
balance-sheet.row.short-term-investments	22936.13	23210.9	-57.4	-102.8	-96.9	-85.9	0	0	0	0	0	-4.3	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	28701.7	6064.5	6749.7	4482.2	3030.5	1875.4	1462	1301.3	1087.1	710.1	650.5	675	666.1	612.7	342.7	305.2	216.9	169.9	141.4	121.6
balance-sheet.row.inventory	68947.73	16992	13040.6	8034.6	4933.2	3635.6	3015.4	2032.5	1178.1	592.7	566.4	614.7	441.1	533.3	379.6	156.8	170.6	146.4	143.4	122.4
balance-sheet.row.other-current-assets	7321.55	2718	892.5	738.2	407.9	84.1	89	106.6	116.2	38.4	36.6	23.2	0	-12.5	-7.5	-8.4	-6.5	-6.1	-3.7	-3.3
balance-sheet.row.total-current-assets	152162.49	38226	31117.5	22322.6	11014	8469.6	5604.2	4460.7	3345.5	1569.9	1466	1575.7	1695.8	1571.1	1502.5	689.6	503.4	447.8	387.7	341.9
balance-sheet.row.property-plant-equipment-net	21371.5	5760.5	3854.2	2634.6	2306.1	2173.4	1931.8	1769	1595.6	1132.3	1058.2	890.8	745.8	506.4	404.4	216.2	141.1	140.1	126	125.7
balance-sheet.row.goodwill	109.89	27.3	18.1	16.5	16.9	18.1	17.9	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	34113.93	8869.8	6942.4	5369.7	3798.8	2864.8	2291.1	1824.2	1505.5	1399.8	1271.7	1137.6	980.1	764.5	146.8	82.3	56.9	14.6	2	2.1
balance-sheet.row.goodwill-and-intangible-assets	34223.82	8897.1	6960.4	5386.2	3815.7	2882.9	2309	1824.2	1505.5	1399.8	1271.7	1137.6	980.1	764.5	146.8	82.3	56.9	14.6	2	2.1
balance-sheet.row.long-term-investments	815.12	164.9	93.4	136.1	130.9	105.9	77.9	5.8	3.2	4.4	5.1	6.3	2.4	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	1691.96	449.5	362.9	473	180.3	70.3	37.7	33.5	26	18.1	14.9	18.1	17.9	9.8	7.5	6.3	4.3	3.5	3.2	2.3
balance-sheet.row.other-non-current-assets	636.29	126.6	163	102	71	32.6	40.9	52.2	65	55.3	70.3	117.6	138.2	1.3	1	0.8	1.1	0.3	0.1	0.1
balance-sheet.row.total-non-current-assets	58738.69	15398.6	11433.9	8731.9	6504	5265.1	4397.3	3684.7	3195.3	2609.9	2420.2	2170.4	1884.4	1281.9	559.8	305.6	203.3	158.6	131.2	130.3
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	210901.18	53624.6	42551.4	31054.5	17518	13734.8	10001.5	8145.4	6540.9	4179.8	3886.2	3746.1	3580.2	2853	2062.3	995.2	706.7	606.4	518.9	472.2
balance-sheet.row.account-payables	28127.47	6117	5889.2	4032.8	2671.9	1868.1	1568	1063.3	636.1	337.5	306.8	305.5	304.6	298.5	198.3	113.6	129.4	121.4	87.9	68.1
balance-sheet.row.short-term-debt	3741.55	2028.3	268.4	9.9	621.9	1118.3	965.9	520	437.4	338.7	195	117	206.9	125	11	0.5	41.4	70	62	68
balance-sheet.row.tax-payables	609.97	3	129.5	109.5	120.4	39.7	26.7	32.1	23.1	32.9	21.6	12.3	14.2	10.2	-5.4	9.8	3.2	8.4	5.9	5.6
balance-sheet.row.long-term-debt-total	22959.87	5835.2	3820.8	21.9	10	1112.9	328.1	435.8	60	0	0	0	0	115	230	230	48	0	0	0
Deferred Revenue Non Current	13935.14	3735	2953.4	2565	2493.2	1726.1	1488.6	1245.6	1410.5	1117.3	1120.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	15.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	7700.96	2568.1	9612.8	1266.9	859.2	1472.8	1864.4	1130.4	404	163.3	125.6	188.1	121.8	215.4	264.2	100.3	99.8	74	29.5	21.4
balance-sheet.row.total-non-current-liabilities	33588.8	5981.8	6797.1	2587.9	2505.9	2843.9	1825.1	1681.4	1470.5	1117.3	1120.6	1093.2	1007.1	1050	577.4	380.3	74.5	20.5	56.4	53.9
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	536.49	142.3	80.8	21.9	21.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	111504.95	25064.8	22567.5	13856.1	10406.2	7634.6	6250.1	4665	3177.1	2152.7	1922	1820.2	1737.4	1765	1103.6	648.9	416.1	362.1	303.2	285.7
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	2121.17	530.2	528.7	525.7	496.5	490.6	458	458	458	352.2	352.2	352.2	176.1	84.5	65	48.4	48.4	48.4	48.4	48.4
balance-sheet.row.retained-earnings	33208.55	8775.8	5159.2	2924.1	1903.4	1397.7	1114	893.1	778.2	621.9	584.7	578	504	382.2	273.5	199.9	154.6	119.1	97.2	73.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	32881.45	2106.7	1424.1	1033.1	485.3	142.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	25794.68	12954.2	12634.1	12414.6	3895.7	3825.5	1975.8	1956.6	1955.8	895.4	894	894	1058.6	535	553.8	41.8	37.3	34.1	31	26.1
balance-sheet.row.total-stockholders-equity	94005.84	24366.9	19746.1	16897.6	6780.9	5855.9	3547.7	3307.7	3191.9	1869.5	1830.9	1824.2	1738.7	1001.7	892.3	290.1	240.4	201.7	176.6	147.6
balance-sheet.row.total-liabilities-and-stockholders-equity	210901.18	53624.6	42551.4	31054.5	17518	13734.8	10001.5	8145.4	6540.9	4179.8	3886.2	3746.1	3580.2	2853	2062.3	995.2	706.7	606.4	518.9	472.2
balance-sheet.row.minority-interest	1655.43	457.8	237.8	300.8	330.9	244.3	203.7	172.7	171.9	157.6	133.3	101.6	104.1	86.3	66.4	56.2	50.3	42.6	39.2	38.9
balance-sheet.row.total-equity	95661.27	24824.8	19983.9	17198.4	7111.8	6100.2	3751.4	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	210901.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	540.34	164.9	36	33.3	34	20	77.9	5.8	3.2	4.4	5.1	2	2.4	0	0	0	0	0.1	0.1	0.1
balance-sheet.row.total-debt	27073.24	8005.8	4089.2	31.8	631.9	2231.2	1294.1	955.8	497.4	338.7	195	117	206.9	240	241	230.5	89.4	70	62	68
balance-sheet.row.net-debt	-20118.27	-4445.7	-6345.4	-9035.8	-2010.5	-643.4	256.4	-64.5	-466.7	109.9	-17.5	-145.8	-381.7	-197.5	-546.7	-5.5	-33	-67.6	-44.6	-33.2

Rahavoogude aruanne

NAURA Technology Group Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab 1.180 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0.21, mis tähistab 0.290 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -1422742266.810. See on 2.185 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 532.76, 0.21, -606.55, 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 -152.46 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui 4103.58, 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	2005
cash-flows.row.net-income	4433.94	2541	1193.4	631.1	369.7	282.8	167.4	137.9	75.1	73.5	132	167	158.1	97.7	60.3	49.4	43.5	35.7	32.2
cash-flows.row.depreciation-and-amortization	73.8	532.8	445.9	353.4	298.2	262.8	198.3	192.3	82.1	66.5	42.9	47.2	40.1	23.1	19.7	15.7	12.9	0	0
cash-flows.row.deferred-income-tax	0	111.8	-294.4	-108.6	-31.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	734.27	466.9	343.1	309.5	33.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-4380.68	-4424.3	-3133.2	-120	-1775.5	-665.7	-397	-591.7	-248.3	-96.6	-219.4	-273.4	-246.8	132.3	-12.5	-34.1	6.7	0	0
cash-flows.row.account-receivables	-1166.43	-3447.5	-2024.2	-1389.3	-477.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-3968.03	-5012.1	-3101.8	-1300	-608.3	-985.9	-854.4	-399	-116.3	23.7	-173.6	96.7	-236.7	-273.7	-14.6	-25.4	-2.8	0	0
cash-flows.row.account-payables	0	3923.5	2287.2	2677.8	-658.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	753.77	111.8	-294.4	-108.6	-31.5	320.1	457.4	-192.6	-132	-120.3	-45.8	-370.1	-10.1	405.9	2.1	-8.7	9.5	0	0
cash-flows.row.other-non-cash-items	-801.06	43.9	668.3	319.8	164.2	99.6	62.9	59.9	47.5	49.4	18.4	37.4	21	7.5	9.9	9.8	5.4	-35.7	-32.2
cash-flows.row.net-cash-provided-by-operating-activities	3286.55	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	-1804.69	-1408.6	-446.8	-668.3	-171.2	-244.4	-232.3	-178.4	-67	-195.8	-165.6	-374.1	-228.6	-228.4	-96	-65.1	-28.9	-12.9	-28.7
cash-flows.row.acquisitions-net	4.98	0.5	-50.3	677.8	0.9	0	0	0	0	0	0	0	-21.8	0	0	0	-2.4	0	-3
cash-flows.row.purchases-of-investments	-40.74	-15.2	0	-114	-20	0	0	0	0	0	-2	0	-0.9	-1.9	-1.3	0	0	0	28.9
cash-flows.row.sales-maturities-of-investments	0.26	0.4	0	100	-0.9	0	0	0	0	2	0	0	0.3	0	0	0.1	0	0	0.7
cash-flows.row.other-investing-activites	-19.08	0.2	50.5	-668.3	0.9	0.4	0.2	0.6	0.1	0	3.5	0.2	0.2	0.1	12	0.2	1	0.4	-28.7
cash-flows.row.net-cash-used-for-investing-activites	-1837.9	-1422.7	-446.7	-672.9	-190.3	-243.9	-232.1	-177.8	-66.9	-193.8	-164.1	-373.9	-250.7	-230.2	-85.3	-64.8	-30.4	-12.5	-30.8
cash-flows.row.debt-repayment	-539.72	-606.5	-3094.7	-3087.1	-900.7	-603.7	-465.2	-420.7	-232.9	-127	-206.9	-125	-10	-0.5	-183.5	-90	-62	-88	-33
cash-flows.row.common-stock-issued	1.03	0.2	50.5	2.8	0	0	0	916.6	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-2.05	-0.2	-50.5	-2.8	0	0	0	-410.7	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-398.87	-152.5	-81.3	-68.8	-89.2	-64.6	-37	-35.1	-7.8	-25.8	-26.2	-20.9	-15.8	-7.7	-17	-5.9	-9.2	-21.7	-6.5
cash-flows.row.other-financing-activites	2071.53	4103.6	10856.2	2202.4	3940.9	917.8	766.4	916.6	365.6	203.5	97.7	692.7	-48.2	529.7	322.1	105	64.2	73.9	38.1
cash-flows.row.net-cash-used-provided-by-financing-activities	1082.75	3344.6	7680.2	-953.5	2951	249.5	264.2	966.7	124.9	50.7	-135.4	546.8	-73.9	521.5	121.6	9.1	-7	-35.8	-1.4
cash-flows.row.effect-of-forex-changes-on-cash	25.31	36.7	-4.1	-2.9	-1	7.9	-0.7	0.2	0.2	0	-0.1	0	-0.1	-0.1	0	-0.3	-0.2	0	0
cash-flows.row.net-change-in-cash	2974.14	1230.6	6452.5	-244.1	1818.2	-6.9	63.1	587.7	14.6	-50.3	-325.8	151.1	-352.4	551.7	113.6	-15.2	31	5.5	35.4
cash-flows.row.cash-at-end-of-period	47101.67	10261.4	9030.8	2578.3	2822.4	1004.2	1011.1	948	227.1	212.5	262.9	588.6	437.5	787.7	236	122.4	137.6	106.6	101.2
cash-flows.row.cash-at-beginning-of-period	44127.53	9030.8	2578.3	2822.4	1004.2	1011.1	948	360.2	212.5	262.9	588.6	437.5	790	236	122.4	137.6	106.6	101.2	65.7
cash-flows.row.operating-cash-flow	3286.55	-727.9	-776.9	1385.1	-941.5	-20.4	31.6	-201.4	-43.6	92.8	-26.1	-21.8	-27.6	260.6	77.3	40.9	68.5	53.7	67.6
cash-flows.row.capital-expenditure	-1804.69	-1408.6	-446.8	-668.3	-171.2	-244.4	-232.3	-178.4	-67	-195.8	-165.6	-374.1	-228.6	-228.4	-96	-65.1	-28.9	-12.9	-28.7
cash-flows.row.free-cash-flow	1481.86	-2136.5	-1223.7	716.8	-1112.6	-264.8	-200.6	-379.8	-110.6	-103	-191.7	-395.9	-256.2	32.2	-18.7	-24.2	39.6	40.9	38.9

Kasumiaruande rida

NAURA Technology Group Co., Ltd. tulud muutusid võrreldes eelmise perioodiga 0.503%. 002371.SZ brutokasum on teatatud 9074.69. Ettevõtte tegevuskulud on 17631.55, mille muutus võrreldes eelmise aastaga on 398.452%. Kulud amortisatsioonikulud on 532.76, mis on -1.000% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 17631.55, mis näitab 398.452% 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 0.551% kasvu võrreldes eelmise aastaga. Tegevustulu on 4447.91, mis näitab 0.551% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on 0.657%. Eelmise aasta puhaskasum oli 3899.07.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	24034.35	22079.5	14688.1	9683.5	6056	4058.3	3323.9	2222.8	1622.4	854.5	961.7	859.5	1012.2	1156	810.3	587.4	579.5	530.9	462.4	414.2
income-statement-row.row.cost-of-revenue	18594.07	13004.8	8249.6	5867	3834.3	2413.3	2048.3	1409.5	977.8	507.4	628.8	499.4	613.3	769.9	546.4	388.5	409.5	369.4	308.8	278.9
income-statement-row.row.gross-profit	5440.28	9074.7	6438.5	3816.5	2221.8	1645	1275.5	813.3	644.6	347	332.9	360.2	399	386.1	263.8	198.8	170	161.5	153.6	135.4
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	3131.64	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	2199.05	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	1312.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	4815.02	-17631.5	479.3	332.2	227.5	200.8	11	9.6	615.5	50.9	43.8	21.7	7.3	9.3	4.1	6.6	4	0.4	0.3	0.2
income-statement-row.row.operating-expenses	9469.26	17631.5	3537.3	2538.2	1547.7	1092.1	872.5	558.8	1022.2	253.7	228.4	213.1	182	188.9	148.8	119.1	105.1	102.3	91.3	86.7
income-statement-row.row.cost-and-expenses	30508.13	17631.5	11786.9	8405.1	5382	3505.4	2920.8	1968.3	2000	761.1	857.2	712.5	795.2	958.8	695.2	507.6	514.6	471.7	400.1	365.6
income-statement-row.row.interest-income	158.78	175	149.1	50.2	24.9	4.9	4.2	3	2.6	0.9	0.8	7.7	5.3	9.8	6.4	0	0	0	0	0
income-statement-row.row.interest-expense	163.46	149.6	48.4	21.1	45.1	80.1	57.7	29.3	25.9	14.8	10.4	8.6	12.4	11.3	5.7	5.7	6	3.4	3.1	2.5
income-statement-row.row.selling-and-marketing-expenses	1312.53	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	11550.71	17.7	-13	16.2	15	18.7	11	9.6	615.1	50.7	43.7	21.6	7.2	6.8	3.8	5.7	3.8	0.2	-0.1	-0.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	4815.02	-17631.5	479.3	332.2	227.5	200.8	11	9.6	615.5	50.9	43.8	21.7	7.3	9.3	4.1	6.6	4	0.4	0.3	0.2
income-statement-row.row.total-operating-expenses	11550.71	17.7	-13	16.2	15	18.7	11	9.6	615.1	50.7	43.7	21.6	7.2	6.8	3.8	5.7	3.8	0.2	-0.1	-0.2
income-statement-row.row.interest-expense	163.46	149.6	48.4	21.1	45.1	80.1	57.7	29.3	25.9	14.8	10.4	8.6	12.4	11.3	5.7	5.7	6	3.4	3.1	2.5
income-statement-row.row.depreciation-and-amortization	273.89	0	685.5	572.1	462.8	430.2	262.8	198.3	192.3	82.1	66.5	42.9	47.2	40.1	23.1	19.7	15.7	12.9	18	6.5
income-statement-row.row.ebitda-caps	-5928.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-6480.93	4447.9	2867.5	1236.4	669.2	420.6	334.2	196.3	-440.9	45.2	56.5	137.5	186	185.8	113.8	67	55.1	53.9	52	44.4
income-statement-row.row.income-before-tax	5069.77	4465.6	2854.5	1252.6	684.2	439.3	345.2	205.8	174.2	95.9	100.2	159.1	193.2	192.6	117.5	72.6	58.9	54.1	51.9	44.1
income-statement-row.row.income-tax-expense	668.18	566.5	313.5	59.2	53.1	69.7	62.3	38.5	36.2	20.8	26.7	27	26.2	34.5	19.9	12.3	9.5	10.5	4.6	4.7
income-statement-row.row.net-income	4433.94	3899.1	2352.7	1077.4	536.9	309	233.7	125.6	92.9	38.6	41.9	103.1	141.2	132.9	81.1	60.3	49.4	43.5	35.7	32.2