YUNDA Holding Co., Ltd.

符号: 002120.SZ

SHZ

7.66

CNY

今天的市场价格

13.5288
市盈率
3.2469
PEG比率
22.21B
MRK市值
0.01%
DIV收益率

YUNDA Holding Co., Ltd. (002120-SZ) 财务报表

Q: 什么是 YUNDA Holding Co., Ltd. (002120.SZ) 总资产是多少？

YUNDA Holding Co., Ltd. (002120.SZ) 总资产为 .

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 YUNDA Holding Co., Ltd. (002120.SZ). 的默认数据。公司收入显示 11550.971 M 的平均值，即 0.498 % 增长率。整个期间的平均毛利润为 1456.752 M，即 0.471 %. 平均毛利率为 0.179 %. 公司去年的净收入增长率为 0.096 %，等于 1.104 % % 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 YUNDA Holding 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 0.012. 在流动资产领域，002120.SZ 的报告货币为13696.647. 这些资产中的很大一部分，即 8839.052 是现金和短期投资。与去年的数据相比，该部分的变化率为0.096%. 公司的长期投资虽然不是其重点，但以报告货币计算的4461.638（如果有的话）为4461.638。这表明与上一报告期相比，-337.509% 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 7680.981. 这一数字表明，0.054% 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 19165.287. 这方面的年同比变化率为 0.129%. 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4041.993，存货估值为 158.09，商誉估值为 0（如有. 无形资产总额（如果有）按 0 估值. 应付账款和短期债务分别为 3522.15 和 3842.23. 债务总额为11881.44，债务净额为 6923.11. 其他流动负债为 1380.32，加上总负债 18746.56. 最后，如果存在推荐股票，则其估值为 0.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	34283.91	8839.1	8068.2	6791.5	10515.4	8931	1920	1809.6	432.7	139	59.6	77.1	100.6	137.5	90.4	99.5	93.5	84.6	32.2	22.4	21.7	10.9
balance-sheet.row.short-term-investments	18511.07	3880.7	4161.3	3617.6	6505.1	6999.9	-141.3	-113.3	-65.3	-10.7	-6.9	4	-8.7	70.6	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	10162.96	4042	2369.1	2185.9	1101.7	963.8	760.1	441.6	370.3	197.3	186.6	192.6	152.8	158.1	156	166	162.1	110.3	91.2	54.9	54.7	48.7
balance-sheet.row.inventory	834.71	158.1	208.4	180.8	130.2	97.8	38.9	24.5	25.9	106.8	95.2	105.2	152.9	190	177	149.5	179	131.7	107	89.7	58.2	34.6
balance-sheet.row.other-current-assets	8982.49	657.5	2271.9	2522.3	1840.1	976.6	7450.8	2482.7	2390.8	2.6	0.5	2	4	0.5	1.6	0.8	0.3	0.1	2.6	2	0.3	12.9
balance-sheet.row.total-current-assets	54264.08	13696.6	12917.6	11680.4	13587.4	10969.2	10169.8	4758.4	3219.6	445.6	341.9	376.9	410.3	486.1	425	415.9	434.9	326.7	233	169	134.9	107.1
balance-sheet.row.property-plant-equipment-net	66087.22	15793.4	17740.4	17178.5	11400.4	7979.9	5102.8	2975.1	2436.9	275.2	270.7	282.5	262.6	414.3	430.4	405.7	386.3	315.8	237.9	172.2	115.9	104.7
balance-sheet.row.goodwill	0	0	0	0	0	0	16.4	0	0	53.8	53.8	53.8	55.4	53.8	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	8488.03	0	4308	4226.8	2552.3	2036	1222.1	760.5	650.2	35.1	33.3	39.5	36.7	75	76.7	78.4	80.3	80.5	4.9	5	5.1	5.2
balance-sheet.row.goodwill-and-intangible-assets	15522.47	3472.1	4308	4226.8	2552.3	2036	1238.5	760.5	650.2	88.9	87.1	93.3	92.1	128.8	76.7	78.4	80.3	80.5	4.9	5	5.1	5.2
balance-sheet.row.long-term-investments	2450.8	4461.6	-1878.5	-1416.1	-5217.1	-5934.5	1069.8	633.3	322.9	93.2	94.5	83.9	95.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	2711.64	945.3	672.6	483.2	384.2	239.8	121.5	96.9	44.3	4.3	2.4	2.4	1.7	1.4	1.4	1.1	2	1.3	0	0	0	0
balance-sheet.row.other-non-current-assets	11428.95	147.8	4312.4	3872.1	6793.5	7206.3	378.4	175.3	35.6	12.8	15.8	20	4.9	77.6	60.2	30.6	27	21.4	9.8	1.4	1	1.1
balance-sheet.row.total-non-current-assets	98201.07	24820.3	25154.9	24344.6	15913.4	11527.5	7911.1	4641.1	3489.8	474.5	470.5	482	456.9	622.2	568.6	515.8	495.5	419	252.5	178.5	122.1	111.1
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
balance-sheet.row.total-assets	152465.15	38516.9	38072.5	36025	29500.8	22496.7	18080.9	9399.6	6709.3	920.1	812.4	858.9	867.2	1108.3	993.6	931.7	930.5	745.7	485.6	347.5	257	218.2
balance-sheet.row.account-payables	14226.48	3522.2	5321.8	5380	4348.3	4935.6	3017.6	1857.4	1563.7	106.6	82	84.6	71.1	83.7	119.1	187.6	175.6	137	129.7	97	56.8	38.3
balance-sheet.row.short-term-debt	13970.9	3842.2	3837.2	2551.7	1660	710.8	400	0	0	85.9	54	144.8	65.1	449.1	361.1	259.8	302	188.8	118.1	92.2	82.3	80.2
balance-sheet.row.tax-payables	1154.86	168.2	393.1	306.7	251.8	278.9	515.9	350.2	215.7	18.6	12.4	10.4	10.3	6.5	3.2	4.2	3.8	7.6	4.9	3	1.4	-0.4
balance-sheet.row.long-term-debt-total	33362.34	7681	7430.9	7780.1	5319.8	0	0	0	0	0	0	0	140	0	50	50	39.3	35	50.1	10	13	0
Deferred Revenue Non Current	1760.79	358.2	510.6	456.9	272.1	132.8	54.9	41.5	29.5	0	0.1	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	488.61	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3394.89	1380.3	2381.8	773	181.4	1642.6	2545.4	2242.6	1359.1	17.7	9.8	8.6	11.6	9.3	6.2	5.5	3.1	12	3.9	2.6	4.9	3.6
balance-sheet.row.total-non-current-liabilities	36261.37	8527.7	7966.3	8285	5608.2	147.5	60.3	45.8	32.2	0.6	0.1	1	140	0	50	50	39.3	35	50.1	10	13	0
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
balance-sheet.row.capital-lease-obligations	1390.68	358.2	469	407.3	518.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	76364.58	18746.6	20989	20138.2	15043	8962.5	6539.2	4145.8	2955	288.9	200.2	304.3	340.1	639.2	574.9	535.5	553.7	407.2	336.9	234	172.6	157.4
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
balance-sheet.row.common-stock	11599.84	2899.2	2902.3	2902.8	2899.1	2226.3	1712.8	1217.3	1013.6	150.3	150.3	150.3	150.3	150.3	150.3	150.3	150.3	115.6	51	51	51	36
balance-sheet.row.retained-earnings	48667.16	12345.8	10899.2	9577.1	8259.8	7435.5	5622.1	3320.8	1905.2	354.4	322.6	249.8	230.8	168	151.5	129.7	114.6	79.8	53.2	28.3	11.7	11
balance-sheet.row.accumulated-other-comprehensive-income-loss	9829.44	1379.7	529.9	705.3	620.7	628.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	5032.02	2540.6	2644.9	2605.2	2598.3	3172.3	4125.5	673.5	814.2	61.1	71.7	77.3	77	81.3	77.1	76	72.9	102.7	11.8	9.4	7	2.4
balance-sheet.row.total-stockholders-equity	75128.46	19165.3	16976.3	15790.3	14377.9	13462.8	11460.4	5211.5	3733.1	565.8	544.5	477.3	458.2	399.6	379	356	337.8	298.2	116	88.7	69.7	49.3
balance-sheet.row.total-liabilities-and-stockholders-equity	152465.15	38516.9	38072.5	36025	29500.8	22496.7	18080.9	9399.6	6709.3	920.1	812.4	858.9	867.2	1108.3	993.6	931.7	930.5	745.7	485.6	347.5	257	218.2
balance-sheet.row.minority-interest	507.68	140.6	107.2	96.5	79.9	71.3	81.3	42.2	21.2	65.4	67.7	77.3	69	69.5	39.7	40.2	38.9	40.4	32.6	24.8	14.6	11.5
balance-sheet.row.total-equity	75636.14	19305.9	17083.5	15886.8	14457.8	13534.2	11541.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	152465.15	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	20961.87	8342.4	2282.8	2201.5	1288	1065.4	928.5	520	257.6	82.5	87.6	87.9	86.9	70.6	53	23	19	13	9.8	0.9	1	1.1
balance-sheet.row.total-debt	47986.99	11881.4	11268.1	10331.7	6979.8	710.8	400	0	0	85.9	54	144.8	205.1	449.1	411.1	309.8	341.3	223.8	168.2	102.3	95.3	80.2
balance-sheet.row.net-debt	32214.15	6923.1	7361.2	7157.9	2969.5	-1220.3	-1520	-1809.6	-432.7	-53.1	-5.6	71.7	104.5	311.6	320.7	210.3	247.8	139.2	136	79.8	73.6	69.3

现金流量表

在 YUNDA Holding 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 -0.483 的转变。该公司最近通过发行 93.24 扩大了股本，与上一年相比出现了-0.106 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-3801645614.950. 与上一年相比， -0.351 发生了变化. 在同一时期，公司记录了 2709.2, -270.08 和 -5277.48，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-525.06 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 5089.97，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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003
cash-flows.row.net-income	1678.99	1501.3	1496.2	1424.1	2623	2602.3	1587.5	1181.5	76.9	102.6	55.1	89.5	29.4	33.1	32.4	46.2	49.5	33.9	25.4	14.7	5.5
cash-flows.row.depreciation-and-amortization	2041.29	2709.2	2216.8	1364	1038.6	628.6	431.4	217.4	33.2	31.8	30.2	31	36.3	36	31.5	25.9	20.6	13.6	9.9	7.9	0
cash-flows.row.deferred-income-tax	0	-168.7	-107.4	-146.4	-107.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	27.3	32.1	12.2	21.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-338.72	392.8	-1078.6	-773.3	1320.5	1052.2	889.6	499.9	11.3	19	26.9	35.9	-42.1	-61.9	16.8	-6.2	-22	-60.9	23.7	-19.6	0
cash-flows.row.account-receivables	-326.58	133.3	-1937.9	-1162.3	-430.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-12.14	-27.5	-50.7	-32.4	-63.1	-14.4	1.3	2.4	-12	10	47.7	36.1	17.4	-27.5	29.4	-47.3	-24.7	-17.3	-31.2	-23.9	0
cash-flows.row.account-payables	0	455.8	1144.2	567.7	1921.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-168.7	-234.3	-146.4	-107.2	1066.6	888.3	497.5	23.4	9	-20.8	-0.2	-59.4	-34.3	-12.6	41	2.6	-43.6	54.9	4.2	0
cash-flows.row.other-non-cash-items	2601.51	828.8	430.2	303.1	138.8	-568.7	59.9	69.7	23.9	-37.4	12.6	-39.4	18.9	4.3	9.9	17.2	11.6	46.1	4.9	10.7	-5.5
cash-flows.row.net-cash-provided-by-operating-activities	3939.2	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	-2487.01	-3523.6	-8244.5	-6003.6	-4377.1	-3469.7	-1398.1	-1682.8	-60.5	-65.3	-57.6	-86.1	-23	-59.5	-50.7	-96.1	-184.2	-77.7	-69.3	-25.1	-34.1
cash-flows.row.acquisitions-net	638.85	-0.6	53.5	2.5	0.9	1	12.4	0	1.8	88.2	0	138.3	-17.4	1.4	0	-7.8	0	0	0	0.2	0
cash-flows.row.purchases-of-investments	-5463.64	-104.2	-974.3	-236.4	-20.4	-1040.5	-261.1	-153.1	-10.6	-42	0	-15.6	-45	-51.5	-4	-6	-4	-9	0	-0.8	0
cash-flows.row.sales-maturities-of-investments	5656.85	96.8	242.1	236.3	254.6	1387	66.9	105.9	0.2	70.3	0	129	7	32	0	6.1	0	0	0	0.8	1.8
cash-flows.row.other-investing-activites	-433.15	-270.1	3066.6	139.8	-1396.8	-4606.1	67.5	-1014.4	0.2	-65.3	4.2	-21.5	59.1	3.3	4.8	1	1.2	1.5	0.7	0.4	-0.1
cash-flows.row.net-cash-used-for-investing-activites	-2088.09	-3801.6	-5856.6	-5861.3	-5538.9	-7728.4	-1512.4	-2744.3	-69	-14.1	-53.4	144.1	-19.3	-74.2	-49.8	-102.8	-187	-85.2	-68.6	-24.5	-32.4
cash-flows.row.debt-repayment	-2823.24	-5277.5	-1729.3	-2175	-700	0	0	-118	-130.4	-263.5	-183	-866.2	-1053	-693	-623.2	-610.3	-366.7	-270.8	-224.4	-217	-123.5
cash-flows.row.common-stock-issued	0	93.2	32	61	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-44.26	-93.2	-32	-1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-501.2	-525.1	-419.3	-601	-853.1	-332.2	-118.6	-2.6	-16.5	-8.3	-22.9	-26.4	-26.2	-27.1	-30.4	-22.6	-32.7	-8.5	-5.2	-4.8	-2.6
cash-flows.row.other-financing-activites	3316.99	5090	4439	8246.2	1761.6	4403.1	46.8	973.4	146.6	156.3	109.9	594	1091	798.3	592.8	650.6	584.2	339.2	236.4	243.3	169.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-653.57	-712.6	2290.3	5529.7	208.4	4070.9	-71.8	852.8	-0.2	-115.4	-96	-298.6	11.9	78.2	-60.7	17.8	184.9	59.9	6.8	21.5	43.4
cash-flows.row.effect-of-forex-changes-on-cash	27.8	54.6	-29.6	-130.7	0.1	0	0	-0.4	2.6	1.5	-1	1.8	5.6	4.2	2.1	6.6	-0.9	-2.6	-1.2	0.1	0
cash-flows.row.net-change-in-cash	891.13	831.2	-606.5	1721.4	-294.8	57	1384.1	76.6	78.7	-12	-25.6	-35.6	40.6	19.8	-17.8	4.6	56.5	4.8	0.8	10.8	43.4
cash-flows.row.cash-at-end-of-period	15008.54	3507.8	2676.4	3282.9	1561.6	1856.3	1799.3	415.2	136.4	57.7	69.7	95.4	131	90.4	70.6	88.3	83.7	4.8	22.4	21.7	43.4
cash-flows.row.cash-at-beginning-of-period	14117.41	2676.6	3282.9	1561.6	1856.3	1799.3	415.2	338.6	57.7	69.7	95.4	131	90.4	70.6	88.3	83.7	27.2	0	21.7	10.9	0
cash-flows.row.operating-cash-flow	3939.2	5290.8	2989.3	2183.6	5035.6	3714.5	2968.4	1968.5	145.3	116	124.7	117	42.5	11.6	90.7	83.1	59.5	32.8	63.8	13.7	32.4
cash-flows.row.capital-expenditure	-2487.01	-3523.6	-8244.5	-6003.6	-4377.1	-3469.7	-1398.1	-1682.8	-60.5	-65.3	-57.6	-86.1	-23	-59.5	-50.7	-96.1	-184.2	-77.7	-69.3	-25.1	-34.1
cash-flows.row.free-cash-flow	1452.19	1767.2	-5255.2	-3819.9	658.5	244.7	1570.3	285.7	84.9	50.7	67.1	31	19.5	-47.8	40	-13	-124.7	-44.9	-5.5	-11.4	-1.7

利润表行

YUNDA Holding Co., Ltd. 的收入与上期相比变化了 -0.055%。据报告, 002120.SZ 的毛利润为 3887.53。该公司的营业费用为 1594.05，与上年相比变化了 -14.525%. 折旧和摊销费用为 2709.2，与上一会计期间相比变化了 -0.147%. 营业费用报告为 1594.05，显示-14.525% 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0.162%. 营业收入为 2293.48，与上年相比变化了0.162%. 净利润的变化率为 0.096%。去年的净收入为1625.12.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	45581.2	44831.1	47433.7	41729.3	33500.4	34404	13856	9985.6	7349.7	979.5	931.2	935.8	917.7	853.2	823.5	828.7	832.1	734	569	510.7	335.5	229.5
income-statement-row.row.cost-of-revenue	41378.69	40943.6	43101.7	37951.2	30319.5	29880.2	9973.8	7091.7	5059.8	733.9	734.6	750.5	731.6	674.2	661.3	675.4	694.1	607.5	469.4	434.6	286.9	203
income-statement-row.row.gross-profit	4202.51	3887.5	4332	3778.1	3180.9	4523.8	3882.2	2893.9	2289.9	245.6	196.6	185.3	186.1	179	162.2	153.3	138	126.5	99.6	76.1	48.6	26.6
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
income-statement-row.row.research-development	265.44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	655.01	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	167.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-70.81	234.6	825.2	685.4	685.6	504.1	-69.4	-29	20.1	3.2	7.3	14.8	28.9	11.3	5.1	7.5	5.4	11.7	4.7	3.2	2.4	2.9
income-statement-row.row.operating-expenses	1818.65	1594	1864.9	1695.8	1409.3	1113.1	1012.3	773.6	677.9	137.2	120	118.1	117.8	121.1	115.9	104	85.6	68.7	50.9	40.9	27.4	19.7
income-statement-row.row.cost-and-expenses	43197.34	42537.6	44966.6	39647.1	31728.9	30993.4	10986.1	7865.3	5737.7	871.1	854.6	868.6	849.4	795.3	777.2	779.4	779.7	676.3	520.3	475.5	314.2	222.7
income-statement-row.row.interest-income	101.17	185.9	55.8	61.2	59.7	33	37.1	6.5	2.8	0.7	5.2	0.7	1.4	1.8	3.3	0	0	0	0.6	0.2	0.4	0
income-statement-row.row.interest-expense	404.86	437.5	398.9	313.4	139.7	40.3	19.2	0	2.5	1.4	4.6	7.7	17.8	25.5	19.4	20.3	15	10.8	10.5	5.3	4.8	2.2
income-statement-row.row.selling-and-marketing-expenses	167.74	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	8.47	-155.7	-34	-62.3	-19.9	-125.8	680.6	25.6	-19.1	-9.8	46.5	-3.7	40.3	-16.1	-7.1	-9.9	-10.1	-0.1	-8.7	-3.2	-2.6	0.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-70.81	234.6	825.2	685.4	685.6	504.1	-69.4	-29	20.1	3.2	7.3	14.8	28.9	11.3	5.1	7.5	5.4	11.7	4.7	3.2	2.4	2.9
income-statement-row.row.total-operating-expenses	8.47	-155.7	-34	-62.3	-19.9	-125.8	680.6	25.6	-19.1	-9.8	46.5	-3.7	40.3	-16.1	-7.1	-9.9	-10.1	-0.1	-8.7	-3.2	-2.6	0.8
income-statement-row.row.interest-expense	404.86	437.5	398.9	313.4	139.7	40.3	19.2	0	2.5	1.4	4.6	7.7	17.8	25.5	19.4	20.3	15	10.8	10.5	5.3	4.8	2.2
income-statement-row.row.depreciation-and-amortization	841.42	2720	3190.1	2489.8	1667.3	959.8	628.6	431.4	217.4	33.2	31.8	30.2	31	36.3	36	31.5	25.9	20.6	13.6	9.9	7.9	2.1
income-statement-row.row.ebitda-caps	3099.63	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2258.2	2293.5	1973.3	1927.1	1772	3603.4	3619.9	2174.9	1617	99.2	119	52.3	82.6	31	34.1	31.9	33.1	46	36.2	29	16.3	4.8
income-statement-row.row.income-before-tax	2266.68	2137.8	1939.3	1864.8	1752.1	3477.6	3550.5	2145.9	1593	98.7	123	63.6	108.7	41.8	39.2	39.4	42.2	57.7	40.4	32.1	18.7	7.7
income-statement-row.row.income-tax-expense	593.03	537.3	438	368.6	328	854.6	948.2	558.4	411.5	21.8	20.4	8.5	19.2	12.4	6.1	6.9	-3.9	8.2	6.5	6.7	4	0.3
income-statement-row.row.net-income	1678.99	1625.1	1483.1	1459.4	1404.5	2647.2	2698	1589.3	1177.2	49.8	84.6	35.2	72.7	21	32.2	31.2	41.2	42.8	28.7	20	11.5	5.5