Guangzhou Tinci Materials Technology Co., Ltd.

符号: 002709.SZ

SHZ

20.86

CNY

今天的市场价格

21.2300
市盈率
0.7575
PEG比率
39.63B
MRK市值
0.03%
DIV收益率

Guangzhou Tinci Materials Technology Co., Ltd. (002709-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 Guangzhou Tinci Materials Technology Co., Ltd. (002709.SZ). 的默认数据。公司收入显示 3332.217 M 的平均值，即 0.354 % 增长率。整个期间的平均毛利润为 1084.711 M，即 0.493 %. 平均毛利率为 0.297 %. 公司去年的净收入增长率为 -0.669 %，等于 1.944 % % 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 Guangzhou Tinci Materials Technology 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 -0.061. 在流动资产领域，002709.SZ 的报告货币为9936.209. 这些资产中的很大一部分，即 2368.396 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.492%. 公司的长期投资虽然不是其重点，但以报告货币计算的859.974（如果有的话）为859.974。这表明与上一报告期相比，30.274% 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 4196.179. 这一数字表明，0.273% 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 13354.544. 这方面的年同比变化率为 0.064%. 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6028.215，存货估值为 1171.85，商誉估值为 214.72（如有. 无形资产总额（如果有）按 1214.83 估值. 应付账款和短期债务分别为 3261.08 和 2080.88. 债务总额为6308.31，债务净额为 4018.11. 其他流动负债为 547.91，加上总负债 10255.98. 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	9438.16	2368.4	4663.8	2147.8	311.6	210.1	461.5	323	224.3	221.8	147.5	77	83.9	46	45.8	36.7	34.5	10.5	19	30	8.6
balance-sheet.row.short-term-investments	-3.32	78.2	150.1	-5.8	-15.2	-26.1	246.6	-15	26.2	-3.1	0	0	0	0	0	0	0	37.7	0	0	0
balance-sheet.row.net-receivables	29190.26	6028.2	7492.6	5643	1808.3	1207.3	1160.2	1083.8	714.4	412.4	235.3	186.6	180.2	165.1	121.8	107.8	76.8	99.4	121.1	86	72.2
balance-sheet.row.inventory	6291.94	1171.9	2373.8	1251.6	549.6	601.3	698.3	332	187	124.9	100.4	85.1	83.6	83.6	77.1	54.2	59.9	31.8	34.7	41.7	11.3
balance-sheet.row.other-current-assets	2270.77	367.7	649.2	209.1	152.2	246.2	166.2	81.1	29.9	22.5	40.2	13.5	1.5	1.5	0.5	3.1	0.2	1	-27.4	-10.5	-12.2
balance-sheet.row.total-current-assets	47191.13	9936.2	15179.4	9251.7	2821.6	2265	2486.3	1819.8	1155.6	781.5	523.4	362.1	349.1	296.1	245.3	201.7	171.4	142.7	147.4	147.1	79.8
balance-sheet.row.property-plant-equipment-net	34886.03	9947.2	6969.9	3480.1	2172.8	2184.1	1801.7	1071.3	675.6	540.5	460.6	397.7	303.1	238.9	206.7	129.8	92.2	31	55.3	52.8	40.2
balance-sheet.row.goodwill	868.33	214.7	14.3	0	37	123.3	127.4	143.7	136.8	154.6	0	0	0	0	0	0	0.3	0.3	0	0	0
balance-sheet.row.intangible-assets	4543.77	1214.8	823.8	531.5	408.6	319.4	295.9	201.7	85.1	71	26.2	27.1	28.1	24.7	25.1	25.6	27.9	5.3	14.4	13.2	12.8
balance-sheet.row.goodwill-and-intangible-assets	5412.09	1429.6	838.1	531.5	445.6	442.7	423.3	345.4	222	225.6	26.2	27.1	28.1	24.7	25.1	25.6	28.3	5.3	14.4	13.2	12.8
balance-sheet.row.long-term-investments	3097.09	860	660.1	338.2	453.9	384.8	-102.2	364.6	214.9	63.1	0.7	0.6	0	0	0	0	0	0.3	0	0	0
balance-sheet.row.tax-assets	414.97	93.2	132.3	159.4	68.1	38.4	24.3	18.8	15.6	10.6	5.5	4.5	4.2	5.1	4.4	2.1	1	2.1	0	0	0
balance-sheet.row.other-non-current-assets	8499.19	1710.8	1751.1	138.4	48.5	14.7	301.6	71.8	51.6	4.9	9.6	3.6	0.4	0.4	0.5	0.9	1.4	37.7	3.7	31.6	35.5
balance-sheet.row.total-non-current-assets	52309.37	14040.7	10351.5	4647.5	3188.9	3064.7	2448.6	1871.9	1179.7	844.7	502.6	433.6	335.8	269.1	236.7	158.5	122.9	76.4	73.4	97.6	88.4
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
balance-sheet.row.total-assets	99500.5	23976.9	25530.9	13899.2	6010.5	5329.6	4934.9	3691.7	2335.4	1626.3	1026	795.7	684.9	565.3	481.9	360.2	294.3	219.1	220.8	244.6	168.3
balance-sheet.row.account-payables	15470.88	3261.1	4720.5	2366.2	908.8	836.2	864.4	600.5	406.1	234.5	129.2	110.9	108.2	50.7	41.5	40.7	23.7	40	47.3	82.7	31
balance-sheet.row.short-term-debt	6524.26	2080.9	991.5	561.2	647.5	805.9	781.7	238.8	102.4	26.8	5.8	75.1	49.7	26.8	0	60	34.5	0	0	9	0
balance-sheet.row.tax-payables	1410.8	241.3	607.6	320.4	122.3	35.8	41.4	12	18.4	20.6	3.6	6.7	-4.2	-2.2	0.8	2.6	2.8	4.7	5.6	3.1	1.5
balance-sheet.row.long-term-debt-total	17028.89	4196.2	3964.9	311	317.1	210	48	2.5	0	0	0	-5.4	0	39	38	0	0	0	9.1	4.7	1
Deferred Revenue Non Current	571.27	141.2	115.5	32.7	33	30.7	32.4	11.3	5.2	7	5.3	5.4	0	-39	2.8	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	356.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1928.73	547.9	1636.1	262.9	252.5	280.6	150.1	58.6	24.7	10.5	8.3	9.2	4.9	1.1	13.2	0.9	2.6	8.5	26.2	16.5	19.3
balance-sheet.row.total-non-current-liabilities	17852.05	4311.7	4165.1	383.5	378.1	273.5	131	46	8.7	10.5	5.9	6.4	5.1	39.4	44.2	8.9	8.1	7.3	9.1	4.7	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
balance-sheet.row.capital-lease-obligations	69.04	31.3	0	0	9.1	3.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	45376.68	10256	12693.2	6529.3	2474.7	2358.6	1968.7	1046.6	701.2	434.6	179	230.5	189.5	132.8	98.9	123.3	83.4	55.8	82.6	129.4	51.3
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
balance-sheet.row.common-stock	7701.48	1924.2	1926.7	959.8	546.1	548.3	339.5	339.7	325	130	120.4	98.8	98.8	98.8	98.8	80	80	80	80	80	80
balance-sheet.row.retained-earnings	34864.64	8868	8185.1	3290.6	1667	1169.9	1300.4	947.5	717.6	368	289.7	251.1	189.7	131.8	89.9	69.7	42.7	10.2	36.9	18.2	5.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	8639.09	896.4	764	200.4	291.6	176.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1665.01	1666	1670.2	2705.7	881.1	893.7	1181.7	1250.4	584.9	685	436.9	198.4	193.3	188.2	183.9	79.8	76.3	73.1	12.1	9.9	7.5
balance-sheet.row.total-stockholders-equity	52870.22	13354.5	12546	7156.6	3385.9	2788.3	2821.5	2537.5	1627.6	1183.1	847	548.3	481.8	418.8	372.7	229.4	199.1	163.3	129	108.1	93.4
balance-sheet.row.total-liabilities-and-stockholders-equity	99500.5	23976.9	25530.9	13899.2	6010.5	5329.6	4934.9	3691.7	2335.4	1626.3	1026	795.7	684.9	565.3	481.9	360.2	294.3	219.1	220.8	244.6	168.3
balance-sheet.row.minority-interest	1112.36	225.1	291.7	213.3	149.9	182.8	144.7	107.6	6.6	8.6	0	16.9	13.6	13.7	10.4	7.5	11.8	13.6	9.2	7.1	23.6
balance-sheet.row.total-equity	53982.58	13579.7	12837.7	7369.9	3535.8	2971.1	2966.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	99500.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	3093.76	938.2	660.1	332.4	438.6	358.7	144.3	349.6	241.2	60	0.7	0.6	0	0	0	0	0	38.1	1.4	31.6	35.5
balance-sheet.row.total-debt	23584.41	6308.3	4956.4	872.1	964.6	1015.9	829.7	238.8	102.4	26.8	5.8	75.1	49.7	65.8	38	60	34.5	0	9.1	9	1
balance-sheet.row.net-debt	14224.45	4018.1	292.5	-1275.7	653.1	805.9	614.7	-84.1	-95.7	-195	-141.7	-1.8	-34.1	19.8	-7.9	23.3	0	-10.5	-9.9	-21	-7.6

现金流量表

在 Guangzhou Tinci Materials Technology 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 -2.704 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-0.130 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-4061478962.000. 与上一年相比， -0.205 发生了变化. 在同一时期，公司记录了 726.67, 0 和 -632.94，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-1152.63 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 1161.52，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	1890.62	1890.6	5844	2307.4	500.4	-28.9	447.1	301.3	395.4	99.4	63.9	84.7	66.6	49.5	41.7	37.5	27.7	36.8	21.6	15.4	5.8
cash-flows.row.depreciation-and-amortization	210.38	726.7	497.3	410.4	284.1	215.2	135.9	96	72.6	56.8	41.9	30.4	25.1	20.4	9.4	10.1	8.3	4.1	4.5	3	2.9
cash-flows.row.deferred-income-tax	-2617.54	25.5	-69.1	-43.8	2.6	-10.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	110.19	-2149.8	204.7	5.6	-2.6	10.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	2596	-679.4	-2463.2	-1040.9	-476.4	-442.8	-498	-483.6	-225.9	-81	-42.5	-39.1	27.4	-44.4	-48.2	-11	-18.6	1.9	-28.3	14.9	-33.5
cash-flows.row.account-receivables	1532.02	1532	-2955.9	-4145.9	-727.2	-298.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	1036.93	1036.9	-1144.8	-708.8	-1.4	-30.4	-312.6	-145	-62.1	-24.5	-15.3	-1.4	0	-6.5	-23	5.8	-14.4	-5.4	-5.4	-30.9	3.1
cash-flows.row.account-payables	0	-3265.4	1706.6	3857.6	249.7	-103.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	27.04	17	-69.1	-43.8	2.6	-10.8	-185.3	-338.6	-163.8	-56.5	-27.2	-37.6	27.4	-37.9	-25.2	-16.8	-4.1	7.3	-22.9	45.7	-36.7
cash-flows.row.other-non-cash-items	1371.46	2466.6	150	407.9	324.3	238.2	-403.3	7	-8.4	14.9	5.7	6.4	7	6.3	4.3	1.3	2.5	-7.6	1.6	16.9	-9.2
cash-flows.row.net-cash-provided-by-operating-activities	3461.64	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	-3102.49	-3102.5	-3681.2	-1610.2	-357.2	-272	-774.7	-331.2	-163.9	-123.5	-119	-96.9	-64	-57.1	-80.6	-61.4	-32.1	-18	-9.4	-28.2	-11.7
cash-flows.row.acquisitions-net	-376.02	-375.7	-25	-200.4	359.2	-4.5	-84.8	-87.7	-5	-131.8	-29.3	0	0	0	0	10	0	-23.7	0	28.3	0
cash-flows.row.purchases-of-investments	-1415.21	-1415.2	-1597.8	-111.8	-43	-11.9	-103.7	-106.8	-98.4	-65	0	0	0	0	0	0	0	0	0	-15.6	-15.9
cash-flows.row.sales-maturities-of-investments	834.77	831.9	153.7	163.4	1.1	272.1	450	4.9	0.6	1.5	0	0	0	0	0	0	0	0	31.6	2.6	0
cash-flows.row.other-investing-activites	0.29	0	43.8	1.1	-357.2	-272	0.8	28	14.4	22.6	-23.2	5.4	0	2	0.5	1.7	0	0	-1.1	-28.2	0
cash-flows.row.net-cash-used-for-investing-activites	-4058.65	-4061.5	-5106.6	-1757.9	-397.1	-288.5	-512.5	-492.8	-252.3	-296.2	-171.5	-91.6	-64	-55.1	-80.1	-49.7	-32.1	-41.7	21.1	-41	-27.6
cash-flows.row.debt-repayment	-643.24	-632.9	-947	-746.5	-815.5	-876	-442.2	-132.6	-38.1	-124.8	-91.1	-68.3	-49.9	-47.7	-89.5	-74.5	-71.1	0	-9	-0.4	0
cash-flows.row.common-stock-issued	50.07	0	386.7	1.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-117.91	0	-386.7	-1.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-1233.77	-1152.6	-514.6	-146.8	-74.5	-86.2	-84.3	-72.6	-24.8	-20.8	-19.4	-18	-3.1	-5.7	-15	-7.6	-1.7	0	0	0	-0.2
cash-flows.row.other-financing-activites	1252.97	1161.5	4912.4	2445.9	765.7	1276.8	1231	899.8	60	419.2	283.5	112.5	9	74.1	186.4	96.2	106.5	0	-9.4	-0.7	53.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-624.04	-624	3450.9	1552.5	-124.3	314.6	704.5	694.6	-2.9	273.6	173	26.2	-44.1	20.7	81.9	14.1	33.7	0	-18.4	-1.1	53.7
cash-flows.row.effect-of-forex-changes-on-cash	3.85	3.8	11.1	-5	-4.1	-0.3	1.1	-2.7	1	1.2	-0.3	-0.2	0	-0.4	0.1	0	0	0	0	0.2	0
cash-flows.row.net-change-in-cash	-2385.23	-2373.6	2519.2	1836.3	107	7.3	-125.2	119.8	-20.5	68.8	70.3	16.9	18	-3.1	9.1	2.7	21.5	-6.5	2.1	8.1	-7.9
cash-flows.row.cash-at-end-of-period	9291.98	2290.2	4657.6	2138.4	302.1	195.1	187.9	313.1	193.3	213.8	144.9	74.7	57.8	39.8	42.9	33.8	31.1	4.3	12.9	11.2	3
cash-flows.row.cash-at-beginning-of-period	11677.2	4663.8	2138.4	302.1	195.1	187.9	313.1	193.3	213.8	144.9	74.7	57.8	39.8	42.9	33.8	31.1	9.6	10.9	10.7	3.1	10.9
cash-flows.row.operating-cash-flow	3461.64	2280.1	4163.9	2046.6	632.5	-18.4	-318.3	-79.3	233.7	90.2	69	82.4	126	31.7	7.2	37.8	20	35.2	-0.6	50.1	-34
cash-flows.row.capital-expenditure	-3102.49	-3102.5	-3681.2	-1610.2	-357.2	-272	-774.7	-331.2	-163.9	-123.5	-119	-96.9	-64	-57.1	-80.6	-61.4	-32.1	-18	-9.4	-28.2	-11.7
cash-flows.row.free-cash-flow	359.15	-822.3	482.6	436.4	275.3	-290.4	-1093	-410.5	69.8	-33.3	-50	-14.5	62	-25.4	-73.4	-23.6	-12.1	17.2	-10	21.9	-45.7

利润表行

Guangzhou Tinci Materials Technology Co., Ltd. 的收入与上期相比变化了 -0.314%。据报告, 002709.SZ 的毛利润为 3738.18。该公司的营业费用为 1371.45，与上年相比变化了 -16.195%. 折旧和摊销费用为 726.67，与上一会计期间相比变化了 0.107%. 营业费用报告为 1371.45，显示-16.195% 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-0.656%. 营业收入为 2366.73，与上年相比变化了-0.656%. 净利润的变化率为 -0.669%。去年的净收入为1890.62.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	15389.96	15303.2	22316.9	11090.8	4119	2754.6	2079.8	2057.3	1837.2	945.8	705.7	596.1	554.1	470.9	364.5	328.8	284.9	248.4	226.6	201.4	158.1
income-statement-row.row.cost-of-revenue	11449.64	11565	13843.4	7211	2678.5	2048.3	1574	1359.6	1106.6	652.4	497.8	399.6	362.2	331.6	253.7	227.3	197	173.7	175	159.5	133.9
income-statement-row.row.gross-profit	3940.33	3738.2	8473.5	3879.8	1440.6	706.3	505.8	697.7	730.6	293.4	207.9	196.5	191.9	139.3	110.8	101.5	87.9	74.8	51.6	41.8	24.3
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
income-statement-row.row.research-development	633.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	187.97	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	100.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-134.65	-113	453.8	305.2	195.3	157.6	-9.2	-0.8	10.2	21.3	8.8	25.1	6	10.5	8.9	7.3	7.9	-0.5	4.4	0.8	-0.1
income-statement-row.row.operating-expenses	1517.72	1371.4	1636.5	861.4	500.4	466.1	363.2	328.6	289.5	187.6	139.6	114.1	112.8	84.5	65.5	64.3	58.8	38.7	31.7	22	16.8
income-statement-row.row.cost-and-expenses	12967.36	12936.4	15479.9	8072.3	3178.9	2514.4	1937.2	1688.2	1396.2	840	637.5	513.7	475	416.1	319.3	291.6	255.8	212.4	206.6	181.5	150.7
income-statement-row.row.interest-income	74.59	46.1	-38.8	7.7	-10.1	-9.1	-9.2	-0.7	-2.4	0.5	1.7	0.5	0.4	0.1	0.8	0	0	0	0	0	0
income-statement-row.row.interest-expense	194.44	194.4	75.7	40.1	44	52.5	30.2	6.7	2	5.1	1.3	3.7	4	3.9	3.4	3.2	2	-0.4	0.2	0.1	0.3
income-statement-row.row.selling-and-marketing-expenses	100.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	35.64	-47.9	-0.2	29.3	-271.3	-202.6	390	-12.6	23.4	9.2	4.7	16.9	-0.5	2.5	3.4	4.6	6	7.6	1.7	-0.9	-0.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-134.65	-113	453.8	305.2	195.3	157.6	-9.2	-0.8	10.2	21.3	8.8	25.1	6	10.5	8.9	7.3	7.9	-0.5	4.4	0.8	-0.1
income-statement-row.row.total-operating-expenses	35.64	-47.9	-0.2	29.3	-271.3	-202.6	390	-12.6	23.4	9.2	4.7	16.9	-0.5	2.5	3.4	4.6	6	7.6	1.7	-0.9	-0.3
income-statement-row.row.interest-expense	194.44	194.4	75.7	40.1	44	52.5	30.2	6.7	2	5.1	1.3	3.7	4	3.9	3.4	3.2	2	-0.4	0.2	0.1	0.3
income-statement-row.row.depreciation-and-amortization	404.16	726.7	656.3	785.6	284.1	215.2	135.9	96	72.6	56.8	41.9	30.4	25.1	20.4	9.4	10.1	8.3	4.1	4.5	3	2.9
income-statement-row.row.ebitda-caps	2697.42	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2293.27	2366.7	6871.7	2672.3	897.6	202.9	541.8	357.3	456.8	94.8	65	74.4	72.9	47	39.9	34.7	27.2	44.1	26.4	18.2	7.2
income-statement-row.row.income-before-tax	2328.91	2318.8	6871.5	2701.5	626.3	0.3	532.6	356.6	464.5	115	72.9	99.3	78.6	57.3	48.6	41.9	35.1	43.6	26.2	18.9	7.2
income-statement-row.row.income-tax-expense	482.11	482.1	1027.5	394.2	125.9	29.2	85.5	55.3	69.1	15.6	9	14.6	12	7.8	6.9	4.4	7.4	6.8	4.6	3.6	1.3
income-statement-row.row.net-income	1890.62	1890.6	5714.4	2208.3	532.9	-28.9	456.3	304.7	396.3	99.6	61.5	81.3	63.1	46.1	38.8	35.4	27.7	36.8	20.9	14.7	5.7