Samsung Electro-Mechanics Co., Ltd.

Simbolis: 009150.KS

KSC

144100

KRW

Rinkos kaina šiandien

23.4552
P/E santykis
0.2386
PEG koeficientas
10.48T
MRK kapitalizacija
0.01%
DIV pajamingumas

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

Q: Koks yra įmonės laisvųjų pinigų srautas?

Laisvųjų pinigų srautas yra .

Q: Koks yra įmonės grynųjų pinigų skaičius?

Įmonės grynieji pinigai yra .

Download

Metinis Ketvirtinis

Linijinis Loginis

Diagramoje matote numatytuosius skaičius dinamikoje Samsung Electro-Mechanics Co., Ltd. (009150.KS). Įmonės pajamos rodo NaN M vidurkį, kuris yra NaN % gowth. Vidutinis viso laikotarpio bendrasis pelnas yra NaN M, kuris yra NaN %. Vidutinis bendrojo pelno rodiklis yra NaN %. Įmonės praėjusių metų veiklos grynojo pelno augimas yra NaN %, kuris lygus NaN % % vidutiniškai per visą bendrovės istoriją.,

Metinis Ketvirtinis

10Y 20Y 30Y 40Y

Balansas

Pasinerdami į Samsung Electro-Mechanics Co., Ltd. fiskalinę trajektoriją, stebime vidutinį turto augimą. Įdomu tai, kad šis rodiklis yra , atspindintis tiek aukščiausias, tiek žemiausias įmonės rodiklius. Palyginus per ketvirtį, šis skaičius pakoreguojamas iki . Žvilgtelėjus į praėjusius metus, matyti, kad bendras turto pokytis yra NaN. Akcininkų vertė, kurią parodo bendras akcininkų nuosavas kapitalas, vertinama pagal NaN ataskaitine valiuta. Šio aspekto pokytis per metus yra 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

Pinigų srautų ataskaita

Samsung Electro-Mechanics Co., Ltd. finansiniame kraštovaizdyje per pastarąjį laikotarpį pastebimas pastebimas laisvųjų pinigų srauto pokytis, rodantis NaN pokytį. Bendrovė neseniai išplėtė savo akcinį kapitalą išleisdama NaN, o tai rodo NaN skirtumą, palyginti su praėjusiais metais. Bendrovės investicinė veikla lėmė grynųjų pinigų panaudojimą, kuris ataskaitine valiuta sudarė NaN. Tai NaN pokytis, palyginti su praėjusiais metais. Tuo pačiu laikotarpiu bendrovė užregistravo NaN, NaN ir NaN, kurie yra svarbūs norint suprasti įmonės investavimo ir grąžinimo strategijas. Bendrovės finansinė veikla lėmė grynųjų pinigų panaudojimą NaN, o per metus skirtumas buvo NaN. Be to, bendrovė skyrė NaN dividendams akcininkams išmokėti. Kartu ji ėmėsi kitų finansinių manevrų, vadinamų NaN, kurie taip pat turėjo didelės įtakos jos pinigų srautams šiuo laikotarpiu. Šie komponentai kartu sudaro išsamų įmonės finansinės būklės ir strateginio požiūrio į pinigų srautų valdymą vaizdą.

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

Pajamų ataskaitos eilutė

Samsung Electro-Mechanics Co., Ltd. pajamos, palyginti su ankstesniu laikotarpiu, pasikeitė NaN%. Pranešama, kad bendrasis 009150.KS pelnas yra NaN. Bendrovės veiklos sąnaudos yra NaN, palyginti su praėjusiais metais, jos pakito NaN%. Nusidėvėjimo ir amortizacijos sąnaudos yra NaN, o tai yra NaN% pokytis nuo praėjusio ataskaitinio laikotarpio. Pranešama, kad veiklos išlaidos yra NaN, kurios rodo NaN% pokytį per metus. Pardavimo ir rinkodaros išlaidos yra NaN, kuris yra NaN% рokytis, palyginti su praėjusiais metais. Naujausiais duomenimis pagrįsta EBITDA yra NaN, o tai reiškia NaN% augimą per metus. Veiklos pajamos yra NaN, kurios rodo NaN% pokytį, palyginti su praėjusiais metais. Grynųjų pajamų pokytis yra NaN%. Praėjusių metų grynosios pajamos buvo 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