Grupo México, S.A.B. de C.V.

Sümbol: GMEXICOB.MX

MEX

103.93

MXN

Turuhind täna

14.2247
P/E suhe
66.8811
PEG suhe
809.10B
MRK Cap
0.58%
DIV tootlus

Grupo México, S.A.B. de C.V. (GMEXICOB-MX) Finantsaruanded

Q: Mis on Grupo México, S.A.B. de C.V. (GMEXICOB.MX) koguvara?

Grupo México, S.A.B. de C.V. (GMEXICOB.MX) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Grupo México, S.A.B. de C.V. (GMEXICOB.MX) 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 Grupo México, S.A.B. de C.V. 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	6588.5	6035	6566.7	5189.8	3977.2	2655.9	3487.8	2685	2601.7	2372.5	3430.7	4131.6	2943.3	3290.6	1556.3	1932	2664.9	1940.4	1263.8	973.5
balance-sheet.row.short-term-investments	1705	208.5	635.4	1554.5	1514.8	1314.4	1868.9	1487.8	1602.7	1077.7	1050.3	1074.1	523.6	151.9	198	172.4	0	0	0	0
balance-sheet.row.net-receivables	2655.6	0	2533.8	1988.6	1814.2	1749.9	1734	1472.3	1310.2	1432.8	1298.6	1739.2	0	1700.5	0	482.2	604.9	759.7	542	714.3
balance-sheet.row.inventory	1357.4	1381.5	1268.2	1263.9	1548.5	1484.3	1459.2	1412.3	1270.3	1286.4	1167.5	1181.7	1092.5	905.9	904.3	479.4	482.1	450.1	419.5	545.5
balance-sheet.row.other-current-assets	0	2700.7	0.1	0	-0.1	0	0.1	0.2	0	0	-0.1	0	1685	48.3	1944.8	115.6	519.6	537.1	5251.7	5242.1
balance-sheet.row.total-current-assets	10601.5	10117.2	10368.8	8442.3	7339.8	5890.2	6681.1	5569.8	5182.2	5091.8	5896.8	7052.5	5720.8	5945.3	4405.4	3009.2	4271.4	3687.3	7476.9	7475.5
balance-sheet.row.property-plant-equipment-net	18553.3	17878.8	17433.3	17171.8	17552	17353.2	16191.3	14026.1	13725.2	12928.8	11564.2	9446.6	7642.1	6710	6575.5	4727.9	4627.1	4405.8	0	0
balance-sheet.row.goodwill	344.7	2921.3	355.2	357.4	351.2	321.1	833.7	85.1	157.6	122	126.4	127.4	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	3066.4	83.1	2422.7	2052.5	1801.7	1465.7	1315.2	1218.3	1044	817.7	616.2	346.4	224.7	442.6	246.8	278.7	169.8	172	0	0
balance-sheet.row.goodwill-and-intangible-assets	3411.1	3004.3	2777.9	2409.9	2152.9	1786.8	2148.9	1303.4	1201.6	939.7	742.6	473.8	224.7	442.6	246.8	278.7	169.8	172	0	0
balance-sheet.row.long-term-investments	-1477.5	-67.7	-490.4	-1411	-1369.5	-1165.8	-1722	-1360.2	-1480.3	-964.9	-820.7	-964.6	140.4	573.9	104.7	109.2	0	279.1	0	0
balance-sheet.row.tax-assets	471.6	247.4	372.9	444.8	367.8	498.2	184.3	609	1033.7	1313.4	1119.8	1312.3	1056.2	271.2	458.4	83.1	0	300.1	0	0
balance-sheet.row.other-non-current-assets	3581	1479	1982	3406.5	3028.8	2765.9	3069.4	2513.1	2591.5	1986.4	2092.5	2167.4	1117	518.7	671.2	467.3	677	71.3	0	0
balance-sheet.row.total-non-current-assets	24539.6	22541.8	22075.7	22022	21731.9	21238.3	19871.9	17091.4	17071.8	16203.3	14698.4	12435.4	10180.4	8516.3	8056.5	5666.2	5473.9	5228.3	0	0
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	35141	32659	32444.5	30464.3	29071.7	27128.4	26553	22661.2	22254	21295.1	20595.2	19488	15901.2	14461.6	12461.9	8675.4	9745.3	8915.6	5115	5612.7
balance-sheet.row.account-payables	1239.7	644.1	1089.4	1048	1098.3	1249	1165.7	950	955.3	914	947.4	980.6	841.1	790.3	922.3	609.1	0	468.3	536	623.6
balance-sheet.row.short-term-debt	364	230.7	606	454.4	710.4	107.9	697.8	129.7	144.6	386.8	366.1	108.4	286.9	262	570	49.6	762.6	188	69.3	197.8
balance-sheet.row.tax-payables	235.2	137.9	972.1	444.7	180.8	243.1	273.9	243.6	138.5	267	36.7	142.1	191.7	245.9	0.1	151.3	299.2	295.8	400.4	439.1
balance-sheet.row.long-term-debt-total	8849.8	8470.5	8470.6	8854.8	9072.2	8276	7852.3	7202.9	7416.5	5534.7	5432	5461.1	3514.5	3695.2	2848.1	1638.7	0	1878.5	1548.2	2258.8
Deferred Revenue Non Current	1002.9	0	278.5	367.5	370.1	657.2	593.1	466.1	520.3	609.6	555.8	990.5	757.8	662.8	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	0	1013.9	1357.2	749	424	271.3	246.1	170.1	171.8	241.3	219.7	294.8	262	737.1	168.3	220.2	629.6	317.8	400.4	65.8
balance-sheet.row.total-non-current-liabilities	11419.5	10964.8	11017.4	11676.9	11521	11002.7	10324.1	9112.4	9370.7	7559.8	7328.7	7773	5556.9	4938.6	4227.5	2039.1	2239.6	2333.5	2083.9	3026.3
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	413.1	304.8	294.2	357.2	405.7	0	0	0.4	1.3	9.4	17.4	16.9	0	0	0	49.6	762.6	188	69.3	197.8
balance-sheet.row.total-liab	13590.2	12853.5	14070	13928.4	13753.7	12874	12707.5	10620.2	10797.1	9384	8912.6	9309	7162.5	6973.9	5888.3	3069.3	3631.8	3603.4	3089.7	4352.7
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	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	2003.5	1970.6	1991.7	1995.3	2007.1	2007.3
balance-sheet.row.retained-earnings	19411.2	18073.1	16515.3	14920.3	13699.3	12777.4	12560.3	11347.4	10496.8	9734.3	8324.4	6880.9	5782.4	4055.6	3053	2600.4	2630.7	1945.7	1104.8	462.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-2502.3	-2796.6	-2548.1	-2722.2	-2698.6	-2681.6	-2721.8	-2891.5	-2610.4	-1649.4	-637.4	-518.9	-528.2	-92.3	32	-210.2	-1416.3	-1318.2	-1086.6	-1209.7
balance-sheet.row.total-stockholders-equity	18912.4	17280	15970.7	14201.6	13004.2	12099.3	11841.9	10459.3	9889.9	10088.4	9690.5	8365.5	7257.7	5966.8	5088.6	4360.8	3206.1	2622.7	2025.3	1260.1
balance-sheet.row.total-liabilities-and-stockholders-equity	35141	32659	32444.5	30464.3	29071.7	27128.4	26553	22661.2	22254	21295.1	20595.2	19488	15901.2	14461.6	12461.9	8675.4	9745.3	8915.6	5115	5612.7
balance-sheet.row.minority-interest	2638.4	2525.4	2403.8	2334.3	2313.8	2155.2	2003.7	1581.6	1566.9	1822.7	1992.2	1813.5	1481	1521	1485	1245.2	1453.7	1344.8	1181	931.4
balance-sheet.row.total-equity	21550.8	19805.4	18374.5	16535.9	15318	14254.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	227.5	140.8	145	143.5	145.3	148.6	146.9	127.6	122.4	112.8	229.6	109.5	664	725.8	302.7	281.6	0	279.1	0	0
balance-sheet.row.total-debt	9213.8	8701.2	9076.6	9309.1	9782.5	8383.9	8550	7332.5	7561.1	5921.5	5798.1	5569.5	3801.4	3957.2	3418.1	1688.3	762.6	2066.6	1617.5	2456.6
balance-sheet.row.net-debt	4330.3	2874.7	3145.3	5673.8	7320.1	7042.4	6931.1	6135.3	6562.1	4626.7	3417.7	2512	1381.7	818.5	2059.8	-71.3	-1902.2	126.2	353.8	1483.1

Rahavoogude aruanne

Grupo México, S.A.B. de C.V. 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	2021	2019	2017	2015	2013	2011	2009	2007	2005
cash-flows.row.net-income	3850.3	7014.1	4103.9	3832.6	2666.7	3515.4	2294.2	2367.9	3146.5	3230.5	4264.7	3039.5	2062.3	1158.5	1071	1631.1	1529.7	1063.4	782.6
cash-flows.row.depreciation-and-amortization	1119.1	1115.4	1033.3	1048.9	1023.9	1060.1	1013.1	895.9	831.6	719.4	612.6	500.8	640.8	410.6	411.6	409.7	5.2	5.2	5
cash-flows.row.deferred-income-tax	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-2556.5	-252.7	166.3	-477.8	-330.3	-153.2	-421.6	-277.5	-353.1	90.6	-640.4	-536.4	619.9	-222.9	274.2	-128.7	-328.2	29.4	-226.9
cash-flows.row.account-receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-47.4	39.7	354.1	-129.2	-222.3	-217.2	-191.6	-204.9	-239.2	-164.7	-194.1	-204.9	-1.6	-312.9	-4	-35.1	-30.6	-37.8	-105.1
cash-flows.row.account-payables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-2509.1	-292.4	-187.8	-348.6	-108	64	-230	-72.6	-113.9	255.4	-446.3	-331.4	621.5	90	278.2	-93.6	-297.6	67.2	-121.8
cash-flows.row.other-non-cash-items	2848.2	-1502.9	-938.4	-1117.6	66.3	-973.9	-569.4	-948.4	-827.3	-983.8	-1167.4	-68.4	-75.7	47.9	324.8	770.5	951.4	765.2	545.4
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
cash-flows.row.investments-in-property-plant-an-equipment	-1501.7	-1361.9	-1114.7	-1125.9	-1686.3	-1499.8	-1590	-1689.5	-2433.2	-2858.1	-2117.8	-1216.8	-604.3	-599.6	-693.1	-573.1	-709	-559.4	-333.2
cash-flows.row.acquisitions-net	-389.8	-403.9	-374.4	0.4	1	-1994.8	3.1	-100.4	251	-39.1	38.6	-163.3	8.7	0	0	0	0	0	0
cash-flows.row.purchases-of-investments	-539.3	-1653.1	-450.3	-284.4	-310.6	-61.4	-268.4	-1137.5	-246.1	-90.4	-23.2	-443.1	-369.4	-2176.1	-85.1	0	0	0	0
cash-flows.row.sales-maturities-of-investments	929	2267.9	728.9	510.1	236.5	181.3	748.1	861.7	385.1	43.7	388.5	12.6	46.1	0	20.2	0	0	0	0
cash-flows.row.other-investing-activites	-244.2	411.9	380.9	10.4	22.2	18.2	15.1	22.5	166.2	168.2	-407	20	-13.8	-25.8	-27.5	59.9	-259	-3.7	149.2
cash-flows.row.net-cash-used-for-investing-activites	-1745.9	-739.1	-829.6	-889.4	-1737.1	-3356.5	-1092.2	-2043.2	-1877	-2775.7	-2120.9	-1790.6	-932.7	-2801.5	-785.5	-513.2	-968	-563.1	-184
cash-flows.row.debt-repayment	-511.5	-484.7	-626.9	-491.2	-1070.1	-1136	-144.8	-474.1	-191.6	-164.4	-2801.1	-350.9	-1026.7	-49	-320.8	0	0	0	0
cash-flows.row.common-stock-issued	0	-295.5	-392	0	0	1871.8	0	0	179.4	0	5.4	0	1.4	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-35.3	-10.5	-4.6	-30.2	-26.9	-13	-79.3	-1008.3	-684.2	-297.8	0	-308.4	1491.3	0	-384.7	0	0	0	0
cash-flows.row.dividends-paid	-2461.1	-2872.5	-1328.8	-1590.9	-1352.3	-672.6	-292.3	-548	-751.9	-729	-1545.7	-1465.7	-765.2	-198.5	-1343.7	-1434.6	-951.4	-461.1	0
cash-flows.row.other-financing-activites	-560.5	-8.2	-10	726.6	418.4	448.4	-379.4	1856.4	-115.2	85.8	4205.4	191.7	-252.7	1232.7	-148.1	-37.1	452.8	-537.5	-520.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-3568.4	-3671.3	-2362.3	-1385.7	-2030.9	498.5	-895.7	-173.9	-1563.4	-1105.4	-136	-1933.4	-551.8	985.2	-2197.2	-1471.7	-498.6	-998.6	-520.6
cash-flows.row.effect-of-forex-changes-on-cash	-93.6	329.2	-15.6	64.4	86.8	-160.8	-242.1	-196.2	-400.6	100.9	-72.9	18.2	3.4	-4.9	-4.1	26.8	-15	-11.2	15.8
cash-flows.row.net-change-in-cash	-146.9	2292.7	1157.6	1075.4	-254.6	429.6	172	-375.4	-1043.4	-723.5	739.6	-770.3	1766.2	-427.1	-905.3	724.5	676.6	290.2	417.4
cash-flows.row.cash-at-end-of-period	5826.5	6029	3736.3	2578.7	1503.3	1757.9	1328.3	1156.3	1392.5	2435.9	3159.4	2229.3	2928.2	1358.3	1759.6	2664.9	1940.4	1263.8	973.5
cash-flows.row.cash-at-beginning-of-period	5973.4	3736.3	2578.7	1503.3	1757.9	1328.3	1156.3	1531.7	2435.9	3159.4	2419.8	2999.6	1162	1785.4	2664.9	1940.4	1263.8	973.5	556.2
cash-flows.row.operating-cash-flow	5261.1	6374	4365.2	3286.1	3426.6	3448.3	2316.4	2037.9	2797.6	3056.6	3069.5	2935.5	3247.3	1394.1	2081.5	2682.6	2158.2	1863.2	1106.1
cash-flows.row.capital-expenditure	-1501.7	-1361.9	-1114.7	-1125.9	-1686.3	-1499.8	-1590	-1689.5	-2433.2	-2858.1	-2117.8	-1216.8	-604.3	-599.6	-693.1	-573.1	-709	-559.4	-333.2
cash-flows.row.free-cash-flow	3759.4	5012.1	3250.5	2160.2	1740.3	1948.5	726.3	348.5	364.4	198.5	951.7	1718.7	2643	794.5	1388.4	2109.5	1449.1	1303.8	773

Kasumiaruande rida

Grupo México, S.A.B. de C.V. tulud muutusid võrreldes eelmise perioodiga NaN%. GMEXICOB.MX 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	14366.9	13870.3	14776.7	10909.2	10680.6	10494.8	9786.4	8173.5	8178.9	9324.1	9357	10182.9	10373.1	8083	4827.3	5946	6085.7	5460.2	4449.2	3561.7
income-statement-row.row.cost-of-revenue	8170.9	7616.8	6675.4	6343.9	6476.7	6410.2	5998	5532.5	5362.2	5746.2	5791.5	5507	5023.6	3871.8	2539.2	2874.4	2750.8	2569.9	2397.6	2091.7
income-statement-row.row.gross-profit	6196	6253.6	8101.3	4565.3	4203.9	4084.6	3788.4	2641	2816.7	3577.8	3565.5	4676	5349.5	4211.2	2288.1	3071.7	3334.9	2890.3	2051.5	1470
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	49.8	71.3	124.4	113.2	122.8	-55.2	-103.3	-120.9	-69	-103.9	81.1	-11.1	500.8	-36.6	11.8	-416.8	-264	-48.3	-122.6	-111.3
income-statement-row.row.operating-expenses	332.7	359.3	274	264.8	284.5	281.8	218.3	252.2	324.4	393.9	249	267.7	711.8	916.2	572.9	623.1	-480.2	-482	-243.2	-250.9
income-statement-row.row.cost-and-expenses	8503.6	7976.1	6949.4	6608.7	6761.2	6692	6216.3	5784.7	5686.6	6140.1	6040.5	5774.7	5735.4	4788	3112.1	3497.4	2270.6	2087.9	2154.4	1840.8
income-statement-row.row.interest-income	334.6	120.7	31.9	27.6	46	41.2	28.3	19.2	24.1	54.7	49.9	45.4	29	109.8	99.5	0	32.2	-87.8	-51.7	-50.3
income-statement-row.row.interest-expense	559	535.7	546.8	546.8	549.1	489.4	349.3	381.6	294.6	203.1	235.7	271.6	359	309.9	133.5	208.4	32.2	-87.8	-51.7	-50.3
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-642.7	-415.8	-519.2	-566.9	-923.1	-1136.1	-54.7	-94.6	-124.3	-37.5	-86.1	-143.6	-307.3	-229.3	-17.6	-208.4	-92.2	-48.3	-122.6	-111.3
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	49.8	71.3	124.4	113.2	122.8	-55.2	-103.3	-120.9	-69	-103.9	81.1	-11.1	500.8	-36.6	11.8	-416.8	-264	-48.3	-122.6	-111.3
income-statement-row.row.total-operating-expenses	-642.7	-415.8	-519.2	-566.9	-923.1	-1136.1	-54.7	-94.6	-124.3	-37.5	-86.1	-143.6	-307.3	-229.3	-17.6	-208.4	-92.2	-48.3	-122.6	-111.3
income-statement-row.row.interest-expense	559	535.7	546.8	546.8	549.1	489.4	349.3	381.6	294.6	203.1	235.7	271.6	359	309.9	133.5	208.4	32.2	-87.8	-51.7	-50.3
income-statement-row.row.depreciation-and-amortization	1255.9	1239	1360.9	629	1048.9	1023.9	1060.1	1013.1	895.9	831.6	719.4	612.6	500.8	640.8	410.6	411.6	409.7	5.2	5.2	5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	6295.8	6036.9	7533.4	4670.9	4755.7	3802.8	3570.1	2388.8	2492.3	3184	3316.5	4408.3	4637.7	3295	1715.3	2448.6	3675.5	3284.5	2243	1670.6
income-statement-row.row.income-before-tax	5653.1	5621.1	7014.1	4103.9	3832.6	2666.7	3515.4	2294.2	2367.9	3146.5	3230.5	4264.7	4330.4	3065.7	1697.7	2240.2	3583.3	3236.3	2120.4	1559.3
income-statement-row.row.income-tax-expense	1673.3	-1770.8	2481.5	1476.5	1164.3	974.6	1647.8	982.6	1077	962.6	983.6	1286.6	1302.1	1030.9	556.5	780.9	-1334.1	-1135.3	-640.9	-472.3
income-statement-row.row.net-income	3374.6	7391.9	3953.6	2280.4	2214.6	1300.5	1567.7	1055.1	1016.9	1798.3	1824.7	2429.3	3039.5	2062.3	1158.5	1071	1631.1	1529.7	1063.4	782.6