PT Surya Citra Media Tbk

Sümbol: SCMA.JK

JKT

137

IDR

Turuhind täna

18.2456
P/E suhe
1.5822
PEG suhe
8.68T
MRK Cap
0.05%
DIV tootlus

PT Surya Citra Media Tbk (SCMA-JK) Finantsaruanded

Q: Mis on PT Surya Citra Media Tbk (SCMA.JK) koguvara?

PT Surya Citra Media Tbk (SCMA.JK) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete PT Surya Citra Media Tbk (SCMA.JK) 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 PT Surya Citra Media Tbk 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
balance-sheet.row.cash-and-short-term-investments	2870652.2	2579575.9	3321014	750879	628844.9	829558	233516.8	454731.9	685721.9	1248650.4	1043282.8	936422.9	716716.8	712211.8	483127.3	405444.9	755684.2	283008.9	253970.7
balance-sheet.row.short-term-investments	2236164.5	249038.2	88833.5	72998.8	84301.6	0	0	-177434.6	-165299.6	2540.9	0	9000	0	-161346.3	0	0	29817.1	81349.5	-27705.7
balance-sheet.row.net-receivables	2674925.4	2669578.2	2023333.7	1921957.8	1796289.1	1628299	1530461	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	1205587.3	1096640.8	783592.6	670618	924638	942701.8	765984.8	689290.7	532656.2	462439	374638.8	222674.1	164426.8	199945.6	203735.5	180799	202895.5	187457.3	200722.6
balance-sheet.row.other-current-assets	675941.5	1283337.9	532416.2	265585.9	209559.6	1654535.4	1709104.9	1808158.3	1625121.4	1489276.5	1152245.8	757944.1	653108.2	604315.8	588742.9	625822.7	520125.1	364474.3	447689.2
balance-sheet.row.total-current-assets	7427106.4	7629132.8	6660356.5	3609040.7	3559331.6	3426795.2	2708606.4	2952180.9	2843499.5	3200365.9	2570167.4	1917041.1	1534251.7	1516473.2	1275605.7	1212066.5	1478704.8	834940.5	902382.5
balance-sheet.row.property-plant-equipment-net	2085231.2	1908167.6	1795923.9	1712820	1561866.9	1176848.8	1067438.8	992282.4	981619.2	797642.2	755599.1	330607	328681.4	361172.9	368629.5	394815.4	320279.3	299386.6	309459.9
balance-sheet.row.goodwill	619097.8	619097.8	619097.8	614608.7	594071.2	549151.7	549151.7	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	548450.4	588549.8	593520.3	632479.9	642411.4	675147.1	722245.1	457208	449889.4	445237.4	445237.4	442299.9	0	0	0	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	1167548.2	1207647.6	1212618.1	1247088.5	1236482.6	1224298.8	1271396.8	457208	449889.4	445237.4	445237.4	442299.9	442299.9	444243.6	482815.9	523331.9	563848	604364	644880
balance-sheet.row.long-term-investments	155922.1	-92743.3	32355.4	47062.6	48785.2	0	0	302303.2	189693.1	21516.2	163684.1	152737	156519.1	162346.3	198265	167776.1	160819.5	-81194.1	27861.1
balance-sheet.row.tax-assets	129519	92743.3	24500.5	39190.1	60065.8	0	0	87652.9	73324.9	69496.8	59543.5	37032.8	32146.6	13132.4	14284.3	8373	20728.7	14682	8678.3
balance-sheet.row.other-non-current-assets	87179.3	214149.1	187686.5	111701.6	250192	310283.8	338365.8	28984.6	27937.4	194177.2	15935	13454.5	17323	18198.9	20236.1	15939	7818.2	150027.6	7464.5
balance-sheet.row.total-non-current-assets	3625399.8	3329964.3	3253084.5	3157862.8	3157392.4	2711431.4	2677201.4	1868431.1	1722464	1528069.7	1439999	976131.3	976970.1	999094.2	1084230.9	1110235.4	1073493.6	987266	998343.8
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	11052506.2	10959097.1	9913441	6766903.5	6716724.1	6138226.6	5385807.9	4820611.9	4565963.6	4728435.7	4010166.4	2893172.4	2511221.9	2515567.4	2359836.6	2322301.9	2552198.5	1822206.5	1900726.3
balance-sheet.row.account-payables	579712.2	576918.7	491938	351952.3	407313.2	368893	297623.8	245914.3	155068.4	230805.8	197640.8	159750.9	121185	171400.8	158851.5	158001.6	142191.6	131467	161844.3
balance-sheet.row.short-term-debt	10625.8	301748.6	7063.3	201295.8	11537.6	16438	64973.4	206845.9	149560.6	101629.7	51484.5	0	574572	0	0	0	424378.5	0	0
balance-sheet.row.tax-payables	35912	100026.8	175150.7	175486.1	72115.6	58993	64290.8	95026.7	133887.9	126580.8	91904.3	69575.1	53026.6	68236.3	52566.8	77791.3	49965	45984	37309
balance-sheet.row.long-term-debt-total	9174.1	2745.1	605747.6	1122768.8	36.6	442.1	2051	470.4	928.3	1504.8	667.9	0	0	573801.6	573108.3	572341.7	571575.2	423100	421821.5
Deferred Revenue Non Current	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1651963.4	1204307.7	254997.7	193834.8	89436.8	359825.3	12019.9	23490.3	45250.5	8720.5	21788.2	256397.6	222973.1	256158.6	211352.1	222736.2	104972	103146.6	112762.7
balance-sheet.row.total-non-current-liabilities	291720.8	166826.3	754567.5	1327842	239155.4	231124.8	237078.3	124736.2	291818.2	431089.9	515009.5	288584.6	35193.6	601241.7	593953.6	585603.7	592417	447304.1	453638.6
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	9174.1	9292	11350.5	11717.1	100.2	2164.2	4927.5	1089.2	2251.2	3134.5	2152.4	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	2569934.3	2249801.2	2452264.3	2870316.9	1228125.5	1035274.1	980414.6	1115203.8	1152287.9	1250247.6	1220709.1	704733.1	1006950.4	1028801.1	964157.2	966341.4	1313924.2	681917.7	728245.5
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	739705.7	739705.7	739705.7	738954.6	738733.6	731080.1	731080.1	731080.1	731080.1	731080.1	731080.1	487500	483602.4	480389	477744.6	475204.6	473437.5	473437.5	473437.5
balance-sheet.row.retained-earnings	6888755.6	6965994.7	6278652.5	4932188.3	3784887.8	3535987.9	2856400.9	2373980.8	2087622.1	2420821.2	1713867.3	1126538.5	467143.3	453445.6	365002.2	327838.2	211080.9	121954.8	159794.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	2299424	2299963.6	1832940.1	41722	22521.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-2439125.4	-2462400.5	-2463099.8	-2440660.9	361984.2	304409	313658.1	321492.2	327660.9	293864.8	292864.8	573675.1	552917.6	552917.6	552917.6	552917.6	553755.9	544896.5	539249
balance-sheet.row.total-stockholders-equity	7488759.9	7543263.5	6388198.5	3272204	4908127.6	4571477	3901139.1	3426553	3146363.1	3445766.1	2737812.2	2187713.6	1503663.3	1486752.3	1395664.4	1355960.5	1238274.2	1140288.8	1172480.8
balance-sheet.row.total-liabilities-and-stockholders-equity	11052506.2	10959097.1	9913441	6766903.5	6716724.1	6138226.6	5385807.9	4820611.9	4565963.6	4728435.7	4010166.4	2893172.4	2511221.9	2515567.4	2359836.6	2322301.9	2552198.5	1822206.5	1900726.3
balance-sheet.row.minority-interest	993812	1166032.4	1072978.2	624382.6	580471	531475.5	504254.2	278855.1	267312.7	32421.9	51645	725.7	608.1	14	15	0	0	0	0
balance-sheet.row.total-equity	8482571.9	8709295.9	7461176.7	3896586.5	5488598.5	5102952.5	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2392086.7	156295	121188.9	120061.4	133086.8	150901.2	135873.2	124868.6	24393.5	24057.1	163684.1	9000	156519.1	1000	198265	167776.1	29817.1	155.4	155.4
balance-sheet.row.total-debt	19799.9	304493.7	612810.9	1324064.5	11574.3	16880.2	67024.4	207316.3	150488.9	103134.5	52152.4	0	574572	573801.6	573108.3	572341.7	995953.7	423100	421821.5
balance-sheet.row.net-debt	-614687.8	-2026044	-2619369.6	646184.3	-532969.1	-812677.8	-166492.3	-247415.6	-535233	-1142975	-991130.4	-927422.9	-142144.7	-138410.1	89981	166896.9	270086.6	221440.6	167850.9

Rahavoogude aruanne

PT Surya Citra Media Tbk 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
cash-flows.row.net-income	334608.9	846360.6	1347464.2	1148342.3	1070166.6	1484762.2	1331459.4	1500932.1	1523524.2	1453643.7	1279679.2	913012.8	912705.5	530127.4	285453.4	207960.6	127001	72310.5	65406.4
cash-flows.row.depreciation-and-amortization	281953.5	264503.2	242342.3	235494.7	230691.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	783722.1	-264503.2	-242520.1	466689.7	-107772.3	-1484762.2	-1331459.4	-1500932.1	-1523524.2	-1453643.7	-1279679.2	-913012.8	-912705.5	-530127.4	-285453.4	-207960.6	-127001	-72310.5	-65406.4
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	-411677.6	-372917.6	-252799.7	-190502.7	-598584.9	-271388.3	-171338.5	-149806.1	-307334.1	-161422.5	-127883.3	-63696.3	-32451.6	-22152.9	-35350.3	-146626.4	-65528.7	-30148.8	-63583.7
cash-flows.row.acquisitions-net	6855.4	-28055.1	-21810	-51262.4	-463711.7	32672.9	-360350	-3769.8	191445.4	-23252.4	-242250	0	686	-434.9	0	-11349.5	0	0	0
cash-flows.row.purchases-of-investments	-1971323.5	-137386.2	-30666	1324.8	-98822.6	-2500	0	-98623.5	1482.8	-2540.9	538.5	-9000	11.2	0	0	-11677.9	-11166.7	-89385.7	-8972.3
cash-flows.row.sales-maturities-of-investments	0	1414.1	32973	11302.7	3547.7	1071.3	0	567.7	2540.9	8171.7	9000	0	646.9	0	12612.2	29817.1	0	0	0
cash-flows.row.other-investing-activites	0	-198696	16572.5	928.1	55096.8	5729.2	5199.6	1308.7	-154	-7672.7	2848.7	1388.1	3589	4027.2	-36831.5	-9039.1	-59769.4	715.2	935.5
cash-flows.row.net-cash-used-for-investing-activites	-2376145.7	-735640.8	-255730.2	-228209.5	-1102474.7	-234414.9	-526488.9	-250323	-112019	-186716.8	-357746.2	-71308.2	-27518.5	-18560.6	-59569.5	-148875.9	-136464.8	-118819.4	-71620.5
cash-flows.row.debt-repayment	-298773	-298314.2	-710887	-1300870	-10327.9	0	0	0	0	0	0	-575000	0	0	0	-425000	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	360000	0	0	0	0	0	0	14655	3213.4	2644.4	2540	1767.1	0	0	0
cash-flows.row.common-stock-repurchased	0	0	-47138.6	-2791556.2	-73809.7	0	0	0	0	0	-2.6	0	0	0	0	-838.2	0	0	0
cash-flows.row.dividends-paid	-410847.9	-158018.4	0	0	-820266.7	-804175.2	-848039.3	-1213573.5	-1827670.9	-745689.7	-921146.1	-243617.6	-899007.8	-441684	-248289.5	-91203.3	-53025	-95000	-113625
cash-flows.row.other-financing-activites	-1956.6	665818.2	2208030.1	2600688.3	3089	-50777	-152163.2	-154233.4	-122858.2	-62197.2	-14588.7	248750	0	-2000	0	0	571575.2	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-718959.5	209485.6	1450004.5	-1491737.9	-541315.3	-854952.2	-1000202.5	-1367806.9	-1950529.2	-807887	-935737.4	-555212.5	-895794.4	-441039.6	-245749.5	-515274.4	518550.2	-95000	-113625
cash-flows.row.effect-of-forex-changes-on-cash	-2688.6	86969.1	12739.5	2757.5	1740.9	-2315.8	-219.9	-4969.8	-11918.8	18828	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-1696050	-901642.8	2554300.3	133336.9	-448963.2	596041.2	-221215.1	-230990	-562901.4	202826.7	-22477.4	210706.1	4505	229084.5	77682.4	-320422.3	524207.7	-52311.3	-89068.4
cash-flows.row.cash-at-end-of-period	634487.7	2330537.7	3232180.5	677880.2	544543.3	829558	233516.8	454731.9	685721.9	1246109.5	1043282.8	927422.9	716716.8	712211.8	483127.3	405444.9	725867.1	201659.4	253970.7
cash-flows.row.cash-at-beginning-of-period	2330537.7	3232180.5	677880.2	544543.3	993506.5	233516.8	454731.9	685721.9	1248623.3	1043282.8	1065760.1	716716.8	712211.8	483127.3	405444.9	725867.1	201659.4	253970.7	343039
cash-flows.row.operating-cash-flow	1400284.5	846360.6	1347286.5	1850526.8	1193085.9	1687724.2	1305696.2	1392109.7	1511565.6	1178602.5	0	0	0	0	0	0	0	0	0
cash-flows.row.capital-expenditure	-411677.6	-372917.6	-252799.7	-190502.7	-598584.9	-271388.3	-171338.5	-149806.1	-307334.1	-161422.5	-127883.3	-63696.3	-32451.6	-22152.9	-35350.3	-146626.4	-65528.7	-30148.8	-63583.7
cash-flows.row.free-cash-flow	988606.9	473443	1094486.8	1660024.1	594501	1416335.8	1134357.6	1242303.6	1204231.5	1017179.9	-127883.3	-63696.3	-32451.6	-22152.9	-35350.3	-146626.4	-65528.7	-30148.8	-63583.7

Kasumiaruande rida

PT Surya Citra Media Tbk tulud muutusid võrreldes eelmise perioodiga NaN%. SCMA.JK 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
income-statement-row.row.total-revenue	6513197.4	7132533.9	5930261.1	5101113.3	5523362.5	5001848.8	4453848.6	4524135.8	4237979.6	4055701.6	3694747.9	2240084.9	2306734.9	1927997.3	1614415.1	1723945.5	1308585.7	1201602.1	1050051.8
income-statement-row.row.cost-of-revenue	4581681.2	4430321.5	2886524.9	2491631.1	2862897.8	2157268.6	1834630.7	1782449.7	1526191.3	1479213.4	1285090.7	691301.8	708995.5	775741.1	775057.6	881100.6	648001.5	667762	535162.9
income-statement-row.row.gross-profit	1931516.2	2702212.4	3043736.2	2609482.1	2660464.7	2844580.2	2619217.9	2741686	2711788.3	2576488.3	2409657.2	1548783.2	1597739.5	1152256.2	839357.5	842845	660584.3	533840.1	514889
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	1190645.5	1092469.7	1023252.1	1134084.2	799899.1	741709.3	663909.4	604173.3	577090.6	575922.8	308583.2	-9448.1	6323.3	12286.4	-26577.6	-21959.3	-4700	-14832
income-statement-row.row.operating-expenses	1593407.8	1600377.9	1291315.1	1150005.5	1329896.1	906884.3	847106.8	738344.2	697240.1	659617.7	650871	343675.3	374944.9	361849.2	402388.2	383575.1	338766	313643.8	307099.5
income-statement-row.row.cost-and-expenses	6175089	6030699.4	4177840	3641636.6	4192793.9	3064152.9	2681737.5	2520793.9	2223431.4	2138831	1935961.7	1034977.1	1083940.4	1137590.4	1177445.8	1264675.6	986767.4	981405.8	842262.4
income-statement-row.row.interest-income	95623.4	37159.3	16811.7	29558.8	45024.3	24945.1	14977.7	46895.2	67178.2	68027.8	52079.9	37429.4	0	33734.1	34969.3	37097.5	31562.4	19171.4	19951.4
income-statement-row.row.interest-expense	11965.9	39798	51320.3	7855.7	2302.7	2900.9	16049.8	28536.8	43041.6	67811.3	46771.4	42825.2	0	63655.9	64322.5	90043.7	89324.4	59249.1	59249.1
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	80891.6	-6508.6	-26786.9	28623.4	42496.9	31322.8	9932.4	20210	23918.5	221.3	5308.5	-5640.5	-19447.3	-68710.7	-28458.6	-110397.7	-113134.3	-88286.4	-92279.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	1190645.5	1092469.7	1023252.1	1134084.2	799899.1	741709.3	663909.4	604173.3	577090.6	575922.8	308583.2	-9448.1	6323.3	12286.4	-26577.6	-21959.3	-4700	-14832
income-statement-row.row.total-operating-expenses	80891.6	-6508.6	-26786.9	28623.4	42496.9	31322.8	9932.4	20210	23918.5	221.3	5308.5	-5640.5	-19447.3	-68710.7	-28458.6	-110397.7	-113134.3	-88286.4	-92279.2
income-statement-row.row.interest-expense	11965.9	39798	51320.3	7855.7	2302.7	2900.9	16049.8	28536.8	43041.6	67811.3	46771.4	42825.2	0	63655.9	64322.5	90043.7	89324.4	59249.1	59249.1
income-statement-row.row.depreciation-and-amortization	281953.5	269972.6	244018.4	247232.3	247321.8	193099.3	185347.9	129419.7	120097.9	100036.4	101104.6	58809.6	0	-5054.8	40516	50464.6	39776	40519	40969.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	338108.4	1101834.5	1752421.1	1459476.6	1330568.6	1937695.9	1772111.1	2003341.9	2014548.2	1916870.6	1758786.1	1204863.1	1222794.6	790406.9	436969.3	459269.9	321818.3	220196.3	207789.4
income-statement-row.row.income-before-tax	419000	1095325.9	1725634.2	1488100.1	1373065.5	1969018.7	1782043.5	2023551.9	2038466.7	1917091.9	1764094.7	1199467.3	1203347.3	721696.2	408510.7	348872.2	208684	131909.9	115510.2
income-statement-row.row.income-tax-expense	263134.8	415450.9	387648.4	338036.8	401447.1	493976.5	464295.4	509923	513469.8	468817.7	448138.9	286454.6	290759.7	191568.8	123057.3	140911.6	81682.9	59599.4	50103.8
income-statement-row.row.net-income	334608.9	846360.6	1347464.2	1148342.3	1070166.6	1484762.2	1331459.4	1500932.1	1523524.2	1453643.7	1279679.2	913012.8	912705.5	530127.4	285453.4	207960.6	127001	72310.5	65406.4