Samsung Electro-Mechanics Co., Ltd.

Symboli: 009150.KS

KSC

144100

KRW

Markkinahinta tänään

23.4552
P/E-suhde
0.2386
PEG-suhde
10.48T
MRK Cap
0.01%
DIV Tuotto

Samsung Electro-Mechanics Co., Ltd. (009150-KS) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Samsung Electro-Mechanics Co., Ltd. (009150.KS). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

Samsung Electro-Mechanics Co., Ltd. verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008
balance-sheet.row.cash-and-short-term-investments	1708197.7	1736672.4	1244865.9	1533272.6	859385.7	1245986.9	567701.9	1106059.8	1126263.6	1478707.3	771682.6	714501.4	553085.5	830661.1	1105909	351687.1	263793.4
balance-sheet.row.short-term-investments	39008.1	59605.3	59659	53505.2	55575.2	243612.4	123092.6	310249.1	91006.5	790681.9	33199.9	30971.8	27183.2	135264.4	22092.5	21673.8	15999.4
balance-sheet.row.net-receivables	1266592.8	1229682.8	1512378.9	1261329.6	1362619.1	1152834.1	992202.8	879190.3	924727.4	1234079.7	991023.6	1078767.9	2383151.6	893177.8	764070.3	0	426715
balance-sheet.row.inventory	2119538.1	1901579.6	1818409.5	1337915.7	1271273.6	1115565.9	918893.4	827158.8	678980.3	841199.6	888059.2	837965.3	760489.5	752176.4	484568.4	487140.4	430811.5
balance-sheet.row.other-current-assets	114089.7	20384	22614.4	17784.7	14246.2	10906.3	0	0	0	0	0	0	0	0	0	443618.6	0
balance-sheet.row.total-current-assets	5208418.3	4888318.8	4598268.8	4150302.7	3507524.6	3525293.1	2478798.1	2812408.9	2729971.3	3553986.7	2650765.4	2631234.7	3696726.6	2476015.3	2354547.7	1282446.2	1121319.9
balance-sheet.row.property-plant-equipment-net	5710492.7	5352320.3	4762182.2	4517368.4	4593252	4558010.2	4154682.9	3714441.3	3298412.2	2925857	2949835	2586183	2278437.6	2618805.4	2088411.1	1821084	1642351.9
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	0	0	64162.1	64162.1	0	0	0	0	0
balance-sheet.row.intangible-assets	151368.1	150053.4	141837.7	138250.9	141150.9	162460.6	149487.1	92186	91180	103873.7	160572.5	181261.6	56241.8	90359.9	23151.8	13388.2	11568.4
balance-sheet.row.goodwill-and-intangible-assets	151368.1	150053.4	141837.7	138250.9	141150.9	162460.6	149487.1	92186	91180	103873.7	224734.6	245423.7	56241.8	90359.9	23151.8	13388.2	11568.4
balance-sheet.row.long-term-investments	281442.3	276869.2	306044.1	238778.1	200965.2	6478.3	700095.1	537650.2	818104.5	255574.7	1281144	1376487.5	1247201.8	1456090.5	944403.1	500611.2	686495.5
balance-sheet.row.tax-assets	126142.4	123375.2	41196.2	98654.3	143835	80884.1	82950.7	68640.3	48507.7	52751.8	18950.2	13453	16365.2	49143.9	58179.8	132840.3	116562.6
balance-sheet.row.other-non-current-assets	180007.9	206234	91845.1	82144.1	87520.5	311787.8	201389.6	437302.6	283277.2	826568.2	59913.8	38682.5	33888.8	145542.5	94251.1	87030.3	76661.7
balance-sheet.row.total-non-current-assets	6449453.3	6108852.1	5343105.3	5075195.8	5166723.7	5119621.1	5288605.5	4850220.4	4539481.6	4164625.3	4534577.6	4260229.7	3632135.2	4359942.2	3208396.9	2554954.1	2533640.1
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	11657871.6	10997170.9	9941374	9225498.5	8674248.2	8644914.2	7767403.5	7662629.3	7269452.9	7718612	7185343	6891464.4	7328861.8	6835957.5	5562944.6	3837400.3	3654960.1
balance-sheet.row.account-payables	595941.9	381841.3	591676.4	434514.2	263006.7	276666.9	281305.7	395772.4	272433.2	391168.3	393257.8	475995.7	396818.9	375714.8	322340.3	175807.9	231257.4
balance-sheet.row.short-term-debt	1329895.4	1108542.6	395476.3	625413.3	760121.6	1394005.6	1671321.5	1165922.9	1024969.7	1116436.1	896808.6	941589.5	1095507.4	756559	1069754.1	681182.1	399683.7
balance-sheet.row.tax-payables	18151.2	77119.3	195870	29335.9	103820.7	156011.8	3479.6	4772.7	8678.7	159925.6	16638.6	81860.5	16079.2	69980.1	20231.3	0	2433.1
balance-sheet.row.long-term-debt-total	216522.3	396694	687067.3	1281275.5	1251302.8	1060133.4	897616.2	1277706.5	1016625.8	596680.8	709079.1	579479.1	494584	952990.7	608138.5	500000	600000
Deferred Revenue Non Current	358469.1	285786.3	45631.1	6684.9	11075.3	15306.7	11153.1	0	0	141510.8	0	0	90770.5	50639.4	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	774934.9	960541.5	30178.1	23468	21432.1	682899.7	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-non-current-liabilities	727087	778562.7	835591.6	1400222.6	1393745.9	1188832.6	981802.5	1281888.8	1185815.6	924813.9	1139883.9	966744	741862.1	1214616.2	800166.6	665373.2	750062.9
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	50095.4	83982.4	90178.4	62597.9	48671.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	3627546.6	3303686.2	3070248.4	3315102.5	3244151.3	3698416.6	3435912.2	3325044	2954069.6	3075815.9	2927315.5	2925816.3	3453074	3033118	2768430.5	1833208.7	1649180.2
balance-sheet.row.preferred-stock	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9	14534.9
balance-sheet.row.common-stock	388003.4	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5	373468.5
balance-sheet.row.retained-earnings	2030411.1	5620512.1	4807222.2	4073266.5	3469257.7	3083323.2	2609842.7	2533753.6	2445541.4	2504623.1	2119375.4	1864658.1	1528942.7	1276052.2	614953.9	355819.4	348037.8
balance-sheet.row.accumulated-other-comprehensive-income-loss	4535845.1	3952291	3347135.9	2907146.6	2597992.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	878917.8	-2422312.5	-1823412.5	-1596127.6	-1170207.1	1349721	1233797.1	1318361	1388569.7	1660779.7	1666682.8	1641734.2	1590466.2	1811068.3	1571348.1	1210261.8	1227130.5
balance-sheet.row.total-stockholders-equity	7847712.3	7538494	6718949	5772289	5285046.7	4821047.7	4231643.2	4240117.9	4222114.5	4553406.3	4174061.5	3894395.7	3507412.3	3475123.9	2574305.4	1954084.6	1963171.7
balance-sheet.row.total-liabilities-and-stockholders-equity	11657871.6	10997170.9	9941374	9225498.5	8674248.2	8644914.2	7767403.5	7662629.3	7269452.9	7718612	7185343	6891464.4	7328861.8	6835957.5	5562944.6	3837400.3	3654960.1
balance-sheet.row.minority-interest	182612.6	154990.7	152176.6	138106.9	145050.2	125449.9	99848.2	97467.4	93268.7	89389.8	83965.9	71252.3	368375.5	327715.7	220208.6	50107	42608.1
balance-sheet.row.total-equity	8030325	7693484.7	6871125.6	5910395.9	5430096.9	4946497.6	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	320450.3	336474.5	365703.1	292283.3	256540.5	250090.7	823187.7	847899.3	909110.9	1046256.6	1314343.9	1407459.4	1274385	1591354.9	966495.7	522285	702494.9
balance-sheet.row.total-debt	1596513.1	1505236.6	1082543.6	1906688.8	2011424.3	2454139	2568937.7	2443629.4	2041595.5	1713116.9	1605887.8	1521068.6	1590091.5	1709549.7	1677892.7	1181182.1	999683.7
balance-sheet.row.net-debt	-72676.5	-171830.5	-102663.3	426921.3	1207613.9	1451764.5	2124328.4	1647818.7	1006338.4	1025091.5	867405.1	837539	1064189.2	1014153	594076.2	851168.8	751889.8

Kassavirtalaskelma

Samsung Electro-Mechanics Co., Ltd. taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008
cash-flows.row.net-income	430838.5	993519.2	915432.5	623811.2	528048.6	685018.5	177256	22914.4	20643.3	508911.8	345692.4	452006.1	392381.7	666715.7	318568.8	54095.8	123514.1
cash-flows.row.depreciation-and-amortization	836669	878798.9	866427.7	841177.4	870026.8	736417.5	630607.5	608322.8	494115.2	660240.1	619255.8	518857.2	663635.5	519319.7	377227.5	340772.8	316090.8
cash-flows.row.deferred-income-tax	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
cash-flows.row.change-in-working-capital	-300732.4	-431919.3	-624406.7	-51451.1	-319076.1	-369782.7	-265267.5	-48207.7	161309.9	-343681.3	-179598.6	6635	-674954.6	-322467.6	-143453.6	-108771.7	-62840.9
cash-flows.row.account-receivables	-229200.4	144789.1	-196095	33367.2	-21338.9	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-282768	-230438.5	-475610.7	-284211.3	-260676.8	-275917.6	-76281.1	-173953.9	201965.4	58833.8	-111289	68078.5	-262732.7	-273949.9	-42283.9	-23824.5	-139482.2
cash-flows.row.account-payables	110548.3	-428316.7	129185	256589.1	63519.9	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	100687.7	82046.9	-81886	-57196.1	-100580.3	-93865.2	-188986.4	125746.3	-40655.5	-402515.1	-68309.7	-61443.5	-412221.9	-48517.7	-101169.7	-84947.2	76641.3
cash-flows.row.other-non-cash-items	127733.9	134957	573790.7	174539.2	-57729	507015.9	175087.6	96614.2	-138951.1	-452827.2	119120.5	141865.7	108007	101530.4	96082.5	150703.5	105809.9
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
cash-flows.row.investments-in-property-plant-an-equipment	-1256852.1	-1345100.1	-875116.2	-783192.1	-1573922.3	-1207738.2	-1544136.7	-1059022.9	-1205575.2	-880828.2	-984172.7	-917711	-1246003.2	-1158318.5	-773546	-428474.4	-420654.3
cash-flows.row.acquisitions-net	95712.7	14372.5	-6574.6	29443.4	28466.9	12548.9	29580.6	100545	2998.8	20944.2	7863.4	-144288.4	-40000	-17107.4	31752.8	32111.1	-139.3
cash-flows.row.purchases-of-investments	-6808.8	-438352.4	-56754.2	-16720.9	-13985.7	-239698.1	-97377.3	-328566.8	-77584.1	-791983.3	-37072.1	-88505.7	-19143.5	-130316.1	-28780.6	-2449.5	-4424.7
cash-flows.row.sales-maturities-of-investments	112536.2	436204.8	11628.7	14346.8	231447.4	703229	311838.1	93533.3	833727.5	1278338.1	174776.7	391620.5	157752.9	38145.3	40941.7	2334.7	18870.4
cash-flows.row.other-investing-activites	29018.1	5304.3	81760.6	23726.8	810950.6	33568.4	67818.4	7169.8	225257.8	1335.2	23741.3	57238	171691.1	67241.4	8976	-7954.2	13924
cash-flows.row.net-cash-used-for-investing-activites	-1026393.9	-1327570.9	-845055.6	-732396	-517043.1	-698090	-1232276.9	-1186341.5	-221175.1	-372194	-814863.3	-701646.6	-975702.6	-1200355.3	-720656	-404432.2	-392423.9
cash-flows.row.debt-repayment	-102181	-551898.1	-1254040.6	-1532087.7	-1121374.7	-926128.1	-485911.4	-329547.2	-634048.5	-361286.6	-420003.7	-1106692.7	-2019755.7	-1979285.5	-902730	0	-513011.3
cash-flows.row.common-stock-issued	0	0	0	0	0	0	729968.7	1990	873010.2	402.1	452.5	4565.4	3555.9	15390.1	74977.3	1495.9	1481.3
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	-131.5	-9	-145731.7	397345.3	538747.2	868110.1	2402990.7	-17564.3	-21932.3	0	-22689.5
cash-flows.row.dividends-paid	-160342.1	-161602.9	-131170.8	-83242.2	-75983.8	-60513.6	-47877.3	-41009.8	-62971.5	-58296.3	-79082.4	-58246	-87908.7	-68146.1	-23813	-49413.8	-43754.7
cash-flows.row.other-financing-activites	178788.3	906560	204244.6	1405855.9	577816	750809	29.6	649874.1	0	0	833.5	-1271.3	2417.4	1969933.6	1557620.8	74333.8	509090.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-83734.9	193059	-1180966.8	-209474	-619542.4	-235832.7	196078	281298.1	30258.5	-21835.6	40947	-293534.6	301299.5	-79672.1	684122.8	26415.9	-68883.7
cash-flows.row.effect-of-forex-changes-on-cash	7742.2	3647.6	41899.7	-16241.4	-31570.4	-66981.4	-32686.1	-14046.7	1031	-29071.1	-75600.8	-50943.1	100226.6	-78303.2	-15003.6	22934.5	-895.8
cash-flows.row.net-change-in-cash	-7877.5	444491.6	-252878.6	629965.3	-146885.7	557765.1	-351201.4	-239446.4	347231.7	-50457.2	54953	157627.4	-169494.5	-393232.3	753803.1	82219.3	20370.5
cash-flows.row.cash-at-end-of-period	1669189.6	1677067.1	1232575.5	1485454.1	855488.8	1002374.5	444609.3	795810.7	1035257.1	688025.4	738482.6	683529.6	525902.2	695396.7	1083816.4	330013.3	247794
cash-flows.row.cash-at-beginning-of-period	1677067.1	1232575.5	1485454.1	855488.8	1002374.5	444609.3	795810.7	1035257.1	688025.4	738482.6	683529.6	525902.2	695396.7	1088629	330013.3	247794	227423.5
cash-flows.row.operating-cash-flow	1094509	1575355.8	1731244.1	1588076.6	1021270.2	1558669.2	717683.6	679643.8	537117.3	372643.4	904470.1	1119364.1	489069.7	965098.3	648425.1	436800.3	482573.9
cash-flows.row.capital-expenditure	-1256852.1	-1345100.1	-875116.2	-783192.1	-1573922.3	-1207738.2	-1544136.7	-1059022.9	-1205575.2	-880828.2	-984172.7	-917711	-1246003.2	-1158318.5	-773546	-428474.4	-420654.3
cash-flows.row.free-cash-flow	-162343	230255.7	856128	804884.5	-552652.1	350931.1	-826453.1	-379379.1	-668457.9	-508184.7	-79702.6	201653.1	-756933.5	-193220.2	-125120.8	8325.9	61919.6

Tuloslaskelmarivi

Samsung Electro-Mechanics Co., Ltd. liikevaihto muuttui NaN% edelliseen kauteen verrattuna. 009150.KS:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008
income-statement-row.row.total-revenue	8909448.5	9424551.9	9675036.1	8208738.3	8040817.6	8193023.3	6838474.1	6033040.5	6176258.1	7143745.7	8256578.9	7912829.7	6031842.1	6968879.7	5550514.7	4284469.4	3518955
income-statement-row.row.cost-of-revenue	7219041.7	7161405.8	7127098	6268998.2	5989994.6	5805531	5430059.5	5006276.6	4864706.5	6046839.8	6709262.4	6523900.7	5050401	5277460.8	4374775.9	3553828.4	2827018.9
income-statement-row.row.gross-profit	1690406.8	2263146.1	2547938.1	1939740.1	2050823	2387492.2	1408414.6	1026763.9	1311551.6	1096905.9	1547316.5	1388929	981441.1	1691418.9	1175738.8	730641	691936.1
income-statement-row.row.gross-profit-ratio	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	326.6	327130.9	294003.4	438122	535902	34239	14433.6	38241.2	77180.3	1014803.5	12699.3	29904.7	78509.1	-5708.5	15580.7	-4802.9	17076.5
income-statement-row.row.operating-expenses	1050951.7	1080049.3	1060978.7	1110194.8	1315995.1	1368548.4	1102211.2	1002364.4	1010220.1	1095230.1	1083351.8	808452.5	681082.3	906595.1	710740.7	593688.7	523662.1
income-statement-row.row.cost-and-expenses	8269993.4	8241455.1	8188076.7	7379193	7305989.7	7174079.4	6532270.7	6008640.9	5874926.6	7142069.9	7792614.2	7332353.2	5731483.4	6184055.9	5085516.6	4147517	3350680.9
income-statement-row.row.interest-income	52981.6	29253.9	8859.7	10279	21702.5	12776.6	11008	17945.9	18854.4	13309	12898.5	17314.4	10866.8	18252.7	17477	11081.5	9823.6
income-statement-row.row.interest-expense	91684.1	46306.5	39757.1	47789.4	78270.1	90121.9	66063.8	49000.3	35412.8	40928.4	42169.6	49275.8	45718.5	66454.2	66777.3	55963	41943
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-91502.7	3992.2	4436.1	-46199.1	-43368.5	-78550.9	-52655.3	7683.1	65459.6	637613.1	-27962	2952	63677.9	45873	-33324.3	-53319.5	1845.1
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	326.6	327130.9	294003.4	438122	535902	34239	14433.6	38241.2	77180.3	1014803.5	12699.3	29904.7	78509.1	-5708.5	15580.7	-4802.9	17076.5
income-statement-row.row.total-operating-expenses	-91502.7	3992.2	4436.1	-46199.1	-43368.5	-78550.9	-52655.3	7683.1	65459.6	637613.1	-27962	2952	63677.9	45873	-33324.3	-53319.5	1845.1
income-statement-row.row.interest-expense	91684.1	46306.5	39757.1	47789.4	78270.1	90121.9	66063.8	49000.3	35412.8	40928.4	42169.6	49275.8	45718.5	66454.2	66777.3	55963	41943
income-statement-row.row.depreciation-and-amortization	836669	944682.4	929936.7	865068.2	900011.8	736417.5	630607.5	608322.8	494115.2	660240.1	619255.8	518857.2	663635.5	519319.7	377227.5	340772.8	316090.8
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	639455.1	1182835.9	1486872.8	829130.7	733968.8	1018052.8	306203.4	24399.5	301331.6	1675.8	463964.7	580476.5	320857.2	778113.5	464998.1	136952.4	168274.1
income-statement-row.row.income-before-tax	547952.4	1186828.1	1491309	782931.5	690600.4	940393	253548.1	32082.6	366791.2	639288.9	436002.7	583428.5	364036.7	830696.8	431673.7	83632.9	170119.2
income-statement-row.row.income-tax-expense	84846.2	164121.9	413648.2	167160	71123.4	255374.5	76292.1	9168.3	44563	130377.1	90310.3	158318.9	55577.3	163981	113105	29537.1	46605.1
income-statement-row.row.net-income	422956.7	980551.6	892445.3	603961.9	514296.1	656241.6	161739.1	14707.4	11188.5	502703.9	330240	440802.9	349473.1	554654	278476.2	48036	112890.9