Unigroup Guoxin Microelectronics Co., Ltd.

符号: 002049.SZ

SHZ

58.5

CNY

今天的市场价格

21.8902
市盈率
0.1540
PEG比率
49.33B
MRK市值
0.00%
DIV收益率

Unigroup Guoxin Microelectronics Co., Ltd. (002049-SZ) 财务报表

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Unigroup Guoxin Microelectronics Co., Ltd. (002049.SZ). 的默认数据。公司收入显示 1767.752 M 的平均值，即 0.247 % 增长率。整个期间的平均毛利润为 870.912 M，即 0.325 %. 平均毛利率为 0.360 %. 公司去年的净收入增长率为 -0.038 %，等于 0.371 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Unigroup Guoxin Microelectronics Co., Ltd. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 0.144. 在流动资产领域，002049.SZ 的报告货币为14090.471. 这些资产中的很大一部分，即 5039.343 是现金和短期投资。与去年的数据相比，该部分的变化率为0.231%. 公司的长期投资虽然不是其重点，但以报告货币计算的1644.916（如果有的话）为1644.916。这表明与上一报告期相比，79.899% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 1511.573. 这一数字表明，0.297% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 11654.17. 这方面的年同比变化率为 0.201%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为6289.518，存货估值为 2513.4，商誉估值为 685.68（如有. 无形资产总额（如果有）按 397.3 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	16007.15	5039.3	4092.2	3162.5	1485.6	1249	1130.3	1014.7	715.4	737.4	767.6	906.9	870.6	653.9	547.2	60.1	61.4	80.6	18.7	28.2	6.3	15.4	27
balance-sheet.row.short-term-investments	5026.02	1957.3	-402.3	-485.1	-492.1	69.8	-8.3	0	0	-11.1	0	0	4.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	25239.98	6289.5	5905.5	4438	2902.4	2263	1480.5	1119.7	983.8	833.8	660.5	565.1	398.6	238	258.7	98	74.2	79.1	52.9	50.6	38	41.2	29
balance-sheet.row.inventory	10579.48	2513.4	2213.2	1223.2	890.7	864	788.6	600.5	533.6	504.9	332.9	219.1	208.3	117.6	97.4	46.2	58.8	67	54.4	37.2	45.4	32.8	18.1
balance-sheet.row.other-current-assets	2910.41	248.2	43.6	6.8	10.1	28.3	5.6	7.9	5.7	2.9	2.2	-16.7	-16.1	-12.6	-15.2	-6.1	0.1	0.1	2.5	4.5	0.4	-3	4.7
balance-sheet.row.total-current-assets	54737.03	14090.5	12254.4	8830.5	5288.8	4404.4	3405	2742.8	2238.5	2079.1	1763.2	1674.3	1461.4	996.9	888.1	198.3	194.5	226.8	128.5	120.5	90.1	86.4	78.8
balance-sheet.row.property-plant-equipment-net	2302.2	617.6	448.4	355.7	237.1	435.4	260.1	277.1	321.9	353.2	357.5	351.8	336.4	274.8	279.1	263.1	268.9	226.9	202.1	176.4	95.6	77.7	64
balance-sheet.row.goodwill	2742.7	685.7	685.7	685.7	685.7	685.7	806.7	806.7	806.7	806.7	685.7	685.7	685.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1575.23	397.3	381	763.9	742.9	1038.3	951	1216.9	996.8	787.2	575.1	345.5	221.8	43.7	34.8	12.2	13.1	13.7	14.3	12.6	12.6	3.5	3.3
balance-sheet.row.goodwill-and-intangible-assets	4317.93	1083	1066.7	1449.6	1428.5	1724	1757.7	2023.6	1803.5	1593.8	1260.8	1031.2	907.4	43.7	34.8	12.2	13.1	13.7	14.3	12.6	12.6	3.5	3.3
balance-sheet.row.long-term-investments	338.88	1644.9	914.4	906.5	630.6	29.2	285.7	0	0	79.3	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	222.69	55.7	19.6	39.8	27.5	26.5	15	6.8	9.3	10.3	15.3	11	12.6	8.1	4.4	0.6	0.3	0.4	0.6	0	0	0	0
balance-sheet.row.other-non-current-assets	6465.2	42.2	625.2	10.1	15.2	167	2.5	156.8	93.5	13.8	93.3	9.6	7.3	6.2	6.5	15.3	13.3	11.1	-0.3	3.6	2.9	0.1	0.5
balance-sheet.row.total-non-current-assets	13646.9	3443.4	3074.3	2761.7	2338.9	2382.1	2321	2464.2	2228.1	2050.4	1726.8	1403.7	1263.8	332.7	324.9	291.2	295.7	252.1	216.6	192.6	111.1	81.3	67.8
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	68383.92	17533.9	15328.8	11592.2	7627.7	6786.5	5726	5207	4466.6	4129.4	3490	3078	2725.2	1329.6	1213	489.5	490.2	478.9	345	313.2	201.2	167.8	146.6
balance-sheet.row.account-payables	5765.9	1165.5	1354.4	1223	1012	992.5	736.6	487.1	310.3	444.7	302.4	250	194.7	183.1	150	27.6	17.8	29.6	26.3	21	20.9	21.6	12.5
balance-sheet.row.short-term-debt	2069.22	848.1	70.5	156.5	397.8	278	22.5	244.8	130.3	30.4	0.5	0.7	49.5	1.9	22.5	11.2	53.1	43.7	44.2	38	31.1	25.5	42.1
balance-sheet.row.tax-payables	359.94	48.1	92.3	106.1	34.3	25.3	66.5	41.9	27.6	43.7	31	20.9	8.6	-1.4	3	1.8	-1.5	1.1	-3.3	-3.4	-0.1	-2.5	-0.5
balance-sheet.row.long-term-debt-total	6070.22	1511.6	1772.3	1368.8	417.5	371.2	300	10	10	0	0	0	0	0	0	0	0	0	25	30	31.8	19.4	5
Deferred Revenue Non Current	447.29	123.3	54.1	185.6	204.2	588.8	581.2	732.4	578.4	575	461.1	408.4	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	332.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1665.74	1146	2052.6	108.8	69.7	58.9	202.3	18.4	4.2	4.5	6.2	1.4	21	0.7	0.7	2	0.4	3.1	2.6	0.8	2.3	0.4	0.2
balance-sheet.row.total-non-current-liabilities	7125.21	1746.4	2076.1	1661	640.1	975.4	897.2	761.5	609.6	597	481.7	421.1	375.4	64.2	53.5	12.3	8.8	0.8	25.7	32.5	33.6	21.2	5.1
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	0	0	0
balance-sheet.row.capital-lease-obligations	94.8	30	11.7	28	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	22738.74	5681.3	5553.6	4300.4	2659.4	2593.7	1925.1	1672.5	1190.8	1195.2	865.2	726.2	693.2	274.5	247.5	64.4	85.7	91.8	113.1	102.5	100.5	80.3	71.7
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	0	0	0
balance-sheet.row.common-stock	3398.48	849.6	849.6	606.8	606.8	606.8	606.8	606.8	606.8	606.8	606.8	303.4	296.9	135	135	135	135	90	75.5	75.5	50.5	50.5	50.5
balance-sheet.row.retained-earnings	40212.96	10365.6	7876.4	5444.6	3585.7	2825.2	2418.2	2104	1875.5	1586.3	1330	1080.3	843.6	681.2	595.5	92.6	76.6	62.4	46.3	33.9	30.6	21.5	11.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	3302.74	660.3	599.3	575.4	155.5	142.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-1614.96	-221.3	377.7	616.7	614.1	614.1	769.4	783.9	710.5	682	679.5	968.1	843.3	224.6	221.7	183.3	180.2	222.5	95.7	88	8.7	5.9	2.9
balance-sheet.row.total-stockholders-equity	45299.22	11654.2	9703.1	7243.5	4962.1	4188.2	3794.4	3494.6	3192.8	2875.1	2616.4	2351.8	1983.9	1040.8	952.2	411	391.8	374.9	217.5	197.4	89.9	77.9	65.2
balance-sheet.row.total-liabilities-and-stockholders-equity	68383.92	17533.9	15328.8	11592.2	7627.7	6786.5	5726	5207	4466.6	4129.4	3490	3078	2725.2	1329.6	1213	489.5	490.2	478.9	345	313.2	201.2	167.8	146.6
balance-sheet.row.minority-interest	222.71	75.1	72.1	48.4	6.2	4.5	6.5	39.9	83	59.1	8.4	0	48.1	14.4	13.3	14.1	12.6	12.1	14.5	13.3	10.8	9.5	9.7
balance-sheet.row.total-equity	45521.93	11729.3	9775.2	7291.9	4968.3	4192.8	3800.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	68383.92	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	5364.9	3602.2	512	421.4	138.5	98.9	277.4	146.2	83	68.2	86.5	4.6	4.9	5.1	5.1	2.1	2.5	0	0	3.6	2.7	0	0
balance-sheet.row.total-debt	8169.41	2389.7	1842.7	1525.3	815.2	649.2	322.5	254.8	140.3	30.4	0.5	0.7	49.5	1.9	22.5	11.2	53.1	43.7	69.2	68	62.9	44.9	47.1
balance-sheet.row.net-debt	-2811.72	-692.4	-2249.5	-1637.2	-670.3	-530.1	-807.8	-759.8	-575.1	-707	-767	-906.2	-821.1	-652	-524.7	-49	-8.3	-36.8	50.6	39.8	56.7	29.6	20.1

现金流量表

在 Unigroup Guoxin Microelectronics Co., Ltd. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 0.081 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.001 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到-2310866466.000. 与上一年相比， 1.774 发生了变化. 在同一时期，公司记录了 189.74, 0 和 -22.6，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-19.28 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 380.82，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
cash-flows.row.net-income	2253.58	2530.7	2640.4	1984	801.6	400.5	348.6	278.7	332.9	332.4	303.8	273.6	142.2	31.8	39.1	35.1	31	32.3	29.5	16.1	17.2
cash-flows.row.depreciation-and-amortization	17.04	189.7	305.6	175.3	192.4	129	158.2	131.4	103.7	77.9	70.3	51.1	37.2	33.5	30.6	31.1	27.7	27.3	24	17.7	0
cash-flows.row.deferred-income-tax	0	-21	16.5	-10.9	2	-19	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-1328.2	-16.5	10.9	-2	19	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1280.1	-948.8	-1250.7	-952.7	-719.3	-511.6	-151	150.3	-306.5	-4.2	-125.2	-93.8	-53.3	22.7	-31.7	11.9	-4.7	-26.7	-17.6	-6.2	0
cash-flows.row.account-receivables	-914.81	-914.8	-1228	-1523	-976.4	-588.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-365.29	-365.3	-1046	-330.9	45.1	-297.8	-210.7	-67	-28.6	-149.6	-113.4	-14.4	-27.8	0.3	-20.4	11.8	8.2	-12.6	-17.2	8.3	0
cash-flows.row.account-payables	0	331.3	1006.8	912.1	210.1	588.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	16.5	-10.9	2	-213.8	59.7	217.2	-277.9	145.4	-11.8	-79.3	-25.4	22.4	-11.4	0.2	-12.9	-14.1	-0.3	-14.5	0
cash-flows.row.other-non-cash-items	341.75	1361.9	31.2	-14.1	143	248	-37.1	23.8	0	-3	4.4	2	-1.4	-3.5	9.6	3.6	10.2	7.8	6.5	9.6	-17.2
cash-flows.row.net-cash-provided-by-operating-activities	1332.27	0	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	-289.28	-250.3	-307.3	-423.6	-550.7	-513.1	-304.2	-303.4	-272.8	-248.8	-183.4	-184	-103.7	-57.1	-50.9	-26	-68.4	-70.7	-43.9	-106.6	-41.4
cash-flows.row.acquisitions-net	18.16	16.5	15.2	20.7	1	91.9	7.6	0	0	-113.3	-87.6	-42.1	0	0	-0.5	0	0	0	44.3	0	0
cash-flows.row.purchases-of-investments	-4502.11	-4502.1	-15.2	-20.7	-104.5	-30	0	0	0	-13.8	-92.9	0	0	0	0	0	-2.5	-0.4	-0.2	-3.6	-2.8
cash-flows.row.sales-maturities-of-investments	2440.39	2425	2.9	24.8	99.8	49.8	54.8	2.7	16.1	0.6	183.4	0	0	0	0	0	0	0	4.3	0	0
cash-flows.row.other-investing-activites	-103.1	0	-528.8	7.7	316.7	-80.8	-0.8	7.5	-3	-46.2	-183.4	0.1	228.3	0.1	555.4	0.3	0	0	-43.9	0	0
cash-flows.row.net-cash-used-for-investing-activites	-2435.88	-2310.9	-833.2	-391.1	-237.7	-482.2	-242.7	-293.2	-259.7	-421.5	-363.9	-226	124.6	-57	504	-25.7	-70.9	-71.1	-39.3	-110.1	-44.1
cash-flows.row.debt-repayment	-102.5	-22.6	-262.4	-767.5	-614.9	-42.5	-325.1	-138.1	-60.1	-0.1	-10.1	-48.9	-17.1	-21.6	-10.1	-52	-63.9	-57.7	-37.1	-51.2	-28.7
cash-flows.row.common-stock-issued	572.38	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-1172.39	-600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-18.74	-19.3	-215.1	-114.9	-79.9	-56.5	-38.5	-43.7	-38.2	-61	-30.4	-30.6	-12.9	-14	-105.2	-15.5	-16.7	-16.9	-12.9	-10	-7.7
cash-flows.row.other-financing-activites	330.06	380.8	372.5	1815	666.1	359.6	342.9	179.7	202.7	38.3	11.5	110.3	-2.1	20.1	-2.5	10.5	73.1	170	38.3	159.5	46.7
cash-flows.row.net-cash-used-provided-by-financing-activities	-331.59	-260.1	-105	932.6	-28.7	260.6	-20.7	-2.1	104.3	-22.8	-29	30.8	-32.1	-15.5	-117.9	-57	-7.5	95.3	-11.7	98.4	10.3
cash-flows.row.effect-of-forex-changes-on-cash	19.17	11	19.9	-1.9	-11	-5.7	11.8	-14.2	9.1	5.6	0.1	-1.6	-0.3	-0.7	-1.3	-0.3	-5.1	-3	-1	-3.5	-0.1
cash-flows.row.net-change-in-cash	-1428.96	-1010.1	808.2	1732.1	140.4	38.6	67.1	274.6	-16.3	-35.7	-139.5	36.2	216.8	128.5	465.1	-1.3	-19.1	61.9	-9.6	22	10.3
cash-flows.row.cash-at-end-of-period	10539.76	3082.1	3776.3	2968.1	1236.1	1095.7	1057.1	990	715.4	731.7	767.4	906.9	870.6	653.8	525.3	60.1	61.4	80.6	18.7	28.2	10.3
cash-flows.row.cash-at-beginning-of-period	11968.71	4092.2	2968.1	1236.1	1095.7	1057.1	990	715.4	731.7	767.4	906.9	870.6	653.8	525.3	60.1	61.4	80.6	18.7	28.2	6.3	0
cash-flows.row.operating-cash-flow	1332.27	1784.4	1726.5	1192.5	417.7	265.9	318.6	584.2	130	403	253.3	233	124.7	84.5	47.6	81.7	64.3	40.7	42.5	37.2	44.3
cash-flows.row.capital-expenditure	-289.28	-250.3	-307.3	-423.6	-550.7	-513.1	-304.2	-303.4	-272.8	-248.8	-183.4	-184	-103.7	-57.1	-50.9	-26	-68.4	-70.7	-43.9	-106.6	-41.4
cash-flows.row.free-cash-flow	1043	1534.1	1419.2	768.9	-133	-247.1	14.4	280.8	-142.8	154.2	69.9	48.9	21	27.4	-3.3	55.7	-4.1	-30	-1.4	-69.4	2.9

利润表行

Unigroup Guoxin Microelectronics Co., Ltd. 的收入与上期相比变化了 0.052%。据报告, 002049.SZ 的毛利润为 4457.47。该公司的营业费用为 1922.82，与上年相比变化了 13.599%. 折旧和摊销费用为 189.74，与上一会计期间相比变化了 -0.556%. 营业费用报告为 1922.82，显示13.599% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长-0.121%. 营业收入为 2534.65，与上年相比变化了-0.121%. 净利润的变化率为 -0.038%。去年的净收入为2530.7.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	7144.66	7491.6	7119.9	5342.1	3270.3	3430.4	2458.4	1829.1	1418.6	1249.8	1086.6	920	584.6	630	538.9	288.9	269.3	231	205.7	167.6	139.3	120.2	98.4
income-statement-row.row.cost-of-revenue	2930.37	3034.1	2577.4	2164.7	1558.9	2204.1	1717.3	1223	879.2	734.7	659.1	606.1	418.7	448.4	390.6	220.6	201	170.4	145.8	125	102.9	83.2	65.3
income-statement-row.row.gross-profit	4214.29	4457.5	4542.5	3177.4	1711.3	1226.3	741.2	606.1	539.3	515.1	427.5	313.9	165.8	181.6	148.3	68.3	68.3	60.6	59.9	42.6	36.4	37	33.1
income-statement-row.row.gross-profit-ratio	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	1385.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	78.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	254.11	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-28.28	12.2	180.2	196.9	76.8	104.9	-0.1	2.7	127.7	100.5	62.2	79.4	35.5	5.2	2.7	3	0.5	1.1	4.4	0.2	0.3	-0.1	-0.6
income-statement-row.row.operating-expenses	1909.32	1922.8	1692.6	1094.6	634.7	522.3	418.1	266.6	325.2	239	169	117.3	61.4	67.3	44.3	25.9	22.2	15.7	22.4	18.4	10.5	11.8	10.9
income-statement-row.row.cost-and-expenses	4839.69	4956.9	4270	3259.3	2193.6	2726.4	2135.3	1489.5	1204.4	973.7	828.1	723.4	480.1	515.7	434.9	246.5	223.1	186.1	168.2	143.4	113.4	95	76.2
income-statement-row.row.interest-income	96.12	97	62.6	33.9	16.8	15.9	8	6.4	7.5	10.9	19.3	24.3	17.5	7.9	3	0.4	0.9	1.3	0.2	0.5	0.1	0.3	0.1
income-statement-row.row.interest-expense	69.57	69.7	69.3	55.4	30.7	18.5	15.2	10.1	4.6	0.3	0	0.9	0.3	0.3	0.6	1.6	4	3.4	3.9	2.4	1.2	1.6	1.6
income-statement-row.row.selling-and-marketing-expenses	254.11	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	84.27	142.7	-0.5	35.4	-3.8	-1.5	50	-23.3	138.1	117.6	77.4	101.8	54.2	8.2	-7.3	-0.5	-8.9	-5.2	-1.1	-5.6	-1.3	-1.7	-2.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-28.28	12.2	180.2	196.9	76.8	104.9	-0.1	2.7	127.7	100.5	62.2	79.4	35.5	5.2	2.7	3	0.5	1.1	4.4	0.2	0.3	-0.1	-0.6
income-statement-row.row.total-operating-expenses	84.27	142.7	-0.5	35.4	-3.8	-1.5	50	-23.3	138.1	117.6	77.4	101.8	54.2	8.2	-7.3	-0.5	-8.9	-5.2	-1.1	-5.6	-1.3	-1.7	-2.3
income-statement-row.row.interest-expense	69.57	69.7	69.3	55.4	30.7	18.5	15.2	10.1	4.6	0.3	0	0.9	0.3	0.3	0.6	1.6	4	3.4	3.9	2.4	1.2	1.6	1.6
income-statement-row.row.depreciation-and-amortization	189.7	189.7	427.1	259.6	260	267.7	158.2	131.4	103.7	77.9	70.3	51.1	37.2	6.6	2.9	31.1	27.7	27.3	24	17.7	1.4	1.4	1
income-statement-row.row.ebitda-caps	2519.75	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2330.05	2534.6	2881.9	2140.5	940.3	457.7	373.1	313.5	224.7	293.4	273.7	219.2	123.3	120.9	96.7	39	36.8	38.9	34.7	18.5	24.6	23.8	20.5
income-statement-row.row.income-before-tax	2414.32	2677.3	2881.4	2175.9	936.5	456.2	373	316.2	352.2	393.6	335.8	298.4	158.7	122.5	96.7	41.9	37.2	39.7	37.7	18.6	24.8	23.6	19.9
income-statement-row.row.income-tax-expense	143.37	186.6	241	191.9	135	55.6	24.5	37.5	19.4	61.3	32.1	24.8	16.5	18	15.7	6.8	6.2	7.4	8.2	2.5	6.3	8.2	7.1
income-statement-row.row.net-income	2253.58	2530.7	2631.9	1953.8	806.4	405.8	348	279.9	336.1	335.5	304.4	272.5	141.3	103.4	79.5	34.1	30.5	31	26	14	17.2	15.5	13.2