A.P. Møller - Mærsk A/S

符号: AMKBF

PNK

1500

USD

今天的市场价格

14.4269
市盈率
-0.1098
PEG比率
24.42B
MRK市值
0.05%
DIV收益率

A.P. Møller - Mærsk A/S (AMKBF) 财务报表

Q: 什么是 A.P. Møller - Mærsk A/S (AMKBF) 总资产是多少？

A.P. Møller - Mærsk A/S (AMKBF) 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 A.P. Møller - Mærsk A/S (AMKBF). 的默认数据。公司收入显示 45902.525 M 的平均值，即 0.068 % 增长率。整个期间的平均毛利润为 22549.815 M，即 0.236 %. 平均毛利率为 0.500 %. 公司去年的净收入增长率为 -0.869 %，等于 1.469 % % 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 A.P. Møller - Mærsk A/S 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 -0.124. 在流动资产领域，AMKBF 的报告货币为31022. 这些资产中的很大一部分，即 6701 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.391%. 公司的长期投资虽然不是其重点，但以报告货币计算的3757.903（如果有的话）为3757.903。这表明与上一报告期相比，158.631% 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 11967. 这一数字表明，-0.053% 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 54030. 这方面的年同比变化率为 -0.156%. 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6896.482，存货估值为 1658，商誉估值为 5161（如有. 无形资产总额（如果有）按 7280 估值. 应付账款和短期债务分别为 6401 和 2847. 债务总额为14814，债务净额为 8113. 其他流动负债为 3053.1，加上总负债 27010. 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	2002
balance-sheet.row.cash-and-short-term-investments	32342.02	6701	10999	11835	5866	4770	5299	2172	4157	4769	3886	3577.2	2688.9	2661.1	4777.8	2062.8	3538.7	6963.6	7758.1	5568.9	7181	4986.2	3349.4
balance-sheet.row.short-term-investments	38834.17	12686.2	942	3	1	2	2448	1	52	761	379	312.2	382.8	375.6	515	455.4	984.1	2480.6	3707.6	2364.5	4123.7	2356.6	1466
balance-sheet.row.net-receivables	68626.48	6896.5	26143	11564.2	5139	4831	0	0	0	0	0	0	0	0	0	0	0	0	7869.8	6850.1	4592.2	3860.2	3397.9
balance-sheet.row.inventory	6548.42	1658	1604	1457	1049	1430	1064	974	862	781	1139	1253.6	2311.6	2245.9	1858.3	1807.1	1529	1898.5	1461.8	975.9	751.8	664.3	588.5
balance-sheet.row.other-current-assets	4965.14	3055.7	1313.9	940.6	682	669	0	0	0	0	0	0	0	0	0	0	0	0	-690.9	-463.7	275	428.4	287.4
balance-sheet.row.total-current-assets	125341.97	31022	40063	25802	12736	11700	18829	24081	11143	11018	16225	18361.5	13990.6	13690	14271	11238.5	12227.1	18383.8	16398.8	12931.2	12800	9939.1	7623.1
balance-sheet.row.property-plant-equipment-net	146419.84	34412	36750	34659	31738	33092	30275	31071	41496	43999	44671	41368.9	46325	44475.7	43467.5	45744.5	42398.5	35972.2	29608.9	23708.5	17420.8	15660	13932.1
balance-sheet.row.goodwill	5161	5161	5205	1561	968	637	645	723	334	87	91	478.1	621.4	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	37703	7280	7991	6758	7243	6466	3628	3642	3286	1835	2727	4318.5	5437.2	5033.3	2609.7	2492.3	2660.6	3397.7	3872.7	4409.8	219	180.1	80.1
balance-sheet.row.goodwill-and-intangible-assets	42864	12441	13196	8319	8211	7103	4273	4365	3620	1922	2818	4796.6	6058.6	5033.3	2609.7	2492.3	2660.6	3397.7	3872.7	4409.8	219	180.1	80.1
balance-sheet.row.long-term-investments	-402.66	3757.9	1453	2736	2317	2217	-321	2386	3348	2711	3101	8194.3	5991.8	5375.2	4372.7	5469.7	4241.9	2297.4	445.3	1298.1	500.2	912.6	862.4
balance-sheet.row.tax-assets	1518.8	343	399	356	249	237	267	302	590	891	536	479.2	668.7	861.3	915.9	1067.1	835.1	807.6	718.5	207.6	0	0	0
balance-sheet.row.other-non-current-assets	14638.27	124.1	1819	399	866	1050	3313	1022	921	1867	1493	1445.6	1528.5	1205.1	1210	455.4	1779.1	3184.8	4471.2	2629.9	4399.4	2572.9	1603.1
balance-sheet.row.total-non-current-assets	205038.24	51078	53617	46469	43381	43699	37807	39146	49975	51390	52619	56284.5	60572.6	56950.7	52575.8	55229	51915.2	45659.8	39116.6	32253.9	22539.4	19325.7	16477.7
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	-109.2
balance-sheet.row.total-assets	330380.22	82100	93680	72271	56117	55399	56636	63227	61118	62408	68844	74646	74563.2	70640.7	66846.8	66467.5	64142.3	64043.6	55515.3	45185.1	35339.4	29264.8	23991.6
balance-sheet.row.account-payables	35182.88	6401	6804	6241	5156	5567	5134	5250	4901	5015	5277	5390.6	6308.7	6498.2	6012.8	5950.3	5614.9	6165.6	5074.5	4308.5	3695.1	2921.2	2345.4
balance-sheet.row.short-term-debt	11589.67	2847	3287	2867	2149	2003	1991	2437	2015	1335	1412	3046.8	2295.6	2253.9	2255	2324.8	2237.3	3383.3	2634.2	2252.7	3357.3	2774	2990.2
balance-sheet.row.tax-payables	442	442	569	424	305	307	316	282	212	217	316	522.7	497.3	610.3	770.6	495	1015.3	827.7	701.9	0	393.6	404.6	338.2
balance-sheet.row.long-term-debt-total	40812.37	11967	12356	12468	13224	14750	9894	15076	13320	11408	10913	12725.5	17389.4	16909.4	15773.4	18900.2	17617	17056.7	15864.7	12273.2	5010	5761.2	5865.8
Deferred Revenue Non Current	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3462.8	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	766	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	22634.24	3053.1	3128	2875	2628	2097	4282	7070	3817	3141	2913	5108.3	3530.8	3471.4	3996.3	499.7	1794.1	1268.7	3318.8	482.1	441.3	898.2	681
balance-sheet.row.total-non-current-liabilities	59471.03	14619	15327	14590	15209	16727	11837	17045	18295	17178	17017	18509.7	22984.5	22125.8	20160.2	23821.1	22028.7	21386.4	20293.8	15892	6226.7	6989.9	7063.2
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	39837.49	10448	11614	10551	8747	8577	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	109698.26	27010	28648	26683	25263	26562	23244	31802	29028	26669	26619	32055.3	35119.6	34349.3	32424.3	35877.7	34531.5	35354.7	31321.3	25501.8	14429.3	13583.3	13079.8
balance-sheet.row.preferred-stock	2271.9	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	12733.19	3186	3392	3513	3632	3774	3774	3774	3774	3906	3985	813.7	779.1	767.2	784.2	846.4	821.8	859.6	778	697.3	801	743.5	621.1
balance-sheet.row.retained-earnings	208028.88	51765.6	61639	41769.7	26698	25117	0	0	0	0	0	0	0	0	784.2	0	0	25605.2	0	0	0	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-4422.84	-976.9	-1046.9	-791.7	-480	-793	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-2224.63	55.4	6.9	17	0	0	28847	26835	27484	31181	37557	39088.4	36228.5	33119.4	30819.3	27800.7	27134	558.7	22059.3	18771.2	19930.5	14758.1	10181.4
balance-sheet.row.total-stockholders-equity	216386.5	54030	63991	44508	29850	28098	32621	30609	31258	35087	41542	39902.1	37007.7	33886.7	32387.7	28647.2	27955.8	27023.5	22837.2	19468.5	20731.6	15501.5	10802.5
balance-sheet.row.total-liabilities-and-stockholders-equity	330380.22	82100	93680	72271	56117	55399	56636	63227	61118	62408	68844	74646	74563.2	70640.7	66846.8	66467.5	64142.3	64043.6	55515.3	45185.1	35339.4	29264.8	23991.6
balance-sheet.row.minority-interest	4295.46	1060	1041	1080	1004	739	771	816	832	652	683	2688.6	2436	2404.7	2034.7	1942.6	1655	1665.4	1356.8	107.4	89.3	90	109.2
balance-sheet.row.total-equity	220681.96	55090	65032	45588	30854	28837	33392	31425	32090	35739	42225	42590.7	39443.7	36291.4	34422.5	30589.8	29610.8	28688.9	24194.1	19575.9	20820.9	15591.5	10911.8
balance-sheet.row.total-liabilities-and-total-equity	330380.22	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	12535.44	2148	2395	2739	2318	2219	2127	2387	3400	3472	3480	8506.5	6374.6	5750.8	4887.7	5925.1	5226	4778.1	4152.8	3662.6	4623.9	3269.2	2328.4
balance-sheet.row.total-debt	60191.53	14814	15643	15335	15373	16753	11885	17513	15335	12743	12325	15772.3	19685	19163.3	18028.4	21225	19854.4	20440	18498.9	14525.9	8367.3	8535.2	8856
balance-sheet.row.net-debt	28097.51	8113	5586	3503	9508	11985	9034	15342	11230	8735	8818	12507.3	17378.9	16877.8	13765.6	19617.6	17299.8	15957	14448.4	11321.6	5310	5905.6	6972.6

现金流量表

在 A.P. Møller - Mærsk A/S 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 -0.802 的转变。该公司最近通过发行 24 扩大了股本，与上一年相比出现了-6.073 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4077000000.000. 与上一年相比， -1.189 发生了变化. 在同一时期，公司记录了 6615, 424.91 和 -660，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-10876 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 -2173，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	2002
cash-flows.row.net-income	1783.46	3934	30860	19674	4186	1725	627	641	-226	1870	5917	7628.3	8311.3	0	10640.8	3883.1	11333.8	9342	6759.3	0	0	0	0
cash-flows.row.depreciation-and-amortization	6232.33	6615	6186	4944	4541	4287	3325	3015	7265	7944	7008	4813.6	5489.7	5042.1	6033.5	5837.5	4877.7	5125.7	3475.2	2816.5	0	0	0
cash-flows.row.deferred-income-tax	-6	-6	-26	-17	-11	-10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	6	6	26	17	11	10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1122.87	567	-1646	-1495	-81	546	-318	-409	-1120	283	125	606.9	-620	-87.6	-540.5	325.8	55	502.5	-944.1	-603.7	-117.9	-216.1	-23.7
cash-flows.row.account-receivables	1870	1907.7	-1034.1	-1835.8	-123.6	195.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	0	0	0	0	0	0	0	0	0	101	215.6	-486.3	-349.1	0	-263.2	290.9	-412	-147.6	-197.2	-16.8	32.1	-84.5
cash-flows.row.account-payables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-2997	-1340.7	-611.9	340.8	42.6	350.6	0	0	0	0	24	391.3	-133.6	261.4	0	589	-235.9	914.5	-796.6	-406.6	-101.1	-248.3	60.8
cash-flows.row.other-non-cash-items	1812.42	-1473	-924	-1101	-818	-639	-409	-651	-1593	-2128	-4289	-3784	-5346.6	1832.4	-5970.5	-5213.8	-8133.9	-7205.7	-5004.1	3074.2	5440.1	4664	3530.5
cash-flows.row.net-cash-provided-by-operating-activities	5695.8	0	0	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	-3507.84	-3646	-4163	-2976	-1322	-2035	-2876	-3599	-4373	-7132	-8639	-6511.1	-8349.4	-7340.5	-5522.6	-8552.6	-10814.5	-10828.9	-7275.2	-4657.5	-4139.4	-3371.4	-3035.6
cash-flows.row.acquisitions-net	1329.56	1173	-4599	-812	-401	-38	-33	-3836	-694	5254	957	7.6	563.8	-1128.9	-196.8	-163.7	-358.9	-601.5	-501.9	-5673.4	377.6	31.5	-56.2
cash-flows.row.purchases-of-investments	-3591.99	-18.4	-13518	-5049	1322	-153	-4	3599	4373	-44	-96	-26.8	-502.7	-1068.3	5522.6	428	-711.5	-1954.8	-3321.2	-3046.6	-199.5	-96.6	-99.9
cash-flows.row.sales-maturities-of-investments	3763.46	6143.5	31	8	87	2617	3472	865	972	46	8639	339.6	8349.4	7340.5	562.1	551.3	1862.3	2840.6	3515	4338.1	4139.4	3371.4	3035.6
cash-flows.row.other-investing-activites	1017.36	424.9	630	487	-710	483	420	435	494	514	1515	1087.8	1793.8	393.6	597.1	163.7	1369.2	1871.7	1956.3	533.9	610.6	628.5	629.7
cash-flows.row.net-cash-used-for-investing-activites	-2383.46	4077	-21619	-8342	-1024	874	979	-6135	-3601	-1362	-6263	-5102.9	-6494.4	-9144.1	-4560.2	-7573.3	-8653.4	-8672.9	-5627	-8505.6	-3350.7	-2808	-2562
cash-flows.row.debt-repayment	-1682.99	-660	-800	-2497	-3163	-2533	-7604	-2632	-1608	-1574	-4876	-2669.7	-4223.4	-3400.6	-4894.7	-5922.8	-4340.1	-3394.2	-1589.9	-1721	-2028.1	-1746.2	-1851
cash-flows.row.common-stock-issued	-214.73	24	31	22	30	-1111	0	14	2	26	45	0	0	0	0	1574.5	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-2841.14	-3120	-2738	-1956	-806	-791	0	3392	-475	-780	-641	0	0	0	0	6708.8	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-2526	-10876	-6847	-1017	-430	-469	-517	-454	-953	-6141	-1131	-970.1	-773.8	-761.8	-253.1	-515.1	-500.1	-442.5	-400.5	-293.8	0	-148.7	-93.1
cash-flows.row.other-financing-activites	-1403.04	-2173	-3781	-2452	-1249	104	1473	5	2890	2733	1917	898.2	3611.8	4539.1	2235	-3.7	3649.3	5100.5	3995	5544.3	1974.4	1314	1141.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-7374.61	-16805	-14135	-7900	-5618	-4800	-6648	325	-144	-5736	-4686	-2741.6	-1385.5	376.6	-2912.7	1841.7	-1190.8	1263.8	2004.6	3529.5	-53.8	-581	-802.8
cash-flows.row.effect-of-forex-changes-on-cash	-206	-223	-249	-79	-80	-12	-95	154	-500	-281	-273	-134.9	25.2	74.5	86.5	-36.8	-40.2	-339.7	-294.3	309	-109	-82	4.8
cash-flows.row.net-change-in-cash	-4313.69	-3355	-1528	5673	1087	1609	497	-1918	62	590	47	1172	-20.9	-1883.6	2760.9	-1038.4	-1751.9	15.8	580.6	619.9	1808.7	976.9	146.8
cash-flows.row.cash-at-end-of-period	32039.02	6683	10037	11537	5845	4758	2765	2159	4058	3996	3405	3163.2	2306.1	2291.4	4262.8	1607.4	2568.8	4519.4	4075.9	3281.4	7181	4986.2	3349.4
cash-flows.row.cash-at-beginning-of-period	36352.7	10038	11565	5864	4758	3149	2268	4077	3996	3406	3358	1991.2	2327	4175	1501.9	2645.8	4320.6	4503.5	3495.2	2661.5	5372.3	4009.3	3202.6
cash-flows.row.operating-cash-flow	5695.8	9643	34476	22022	7828	5919	3225	2596	4326	7969	8761	9264.9	7834.4	6786.9	10163.2	4832.6	8132.6	7764.6	4286.3	5287	5322.2	4447.9	3506.8
cash-flows.row.capital-expenditure	-3507.84	-3646	-4163	-2976	-1322	-2035	-2876	-3599	-4373	-7132	-8639	-6511.1	-8349.4	-7340.5	-5522.6	-8552.6	-10814.5	-10828.9	-7275.2	-4657.5	-4139.4	-3371.4	-3035.6
cash-flows.row.free-cash-flow	2187.96	5997	30313	19046	6506	3884	349	-1003	-47	837	122	2753.8	-515.1	-553.6	4640.6	-3720	-2681.9	-3064.3	-2988.9	629.4	1182.8	1076.5	471.2

利润表行

A.P. Møller - Mærsk A/S 的收入与上期相比变化了 -0.374%。据报告, AMKBF 的毛利润为 3874。该公司的营业费用为 840，与上年相比变化了 31.661%. 折旧和摊销费用为 6615，与上一会计期间相比变化了 0.069%. 营业费用报告为 840，显示31.661% 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-0.854%. 营业收入为 4551，与上年相比变化了-0.854%. 净利润的变化率为 -0.869%。去年的净收入为3822.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	49105.29	51065	81529	61787	39740	38890	39019	30945	35464	40308	47569	49277.6	60626.3	56290.1	56263.4	50067.6	58293	54531.1	46853.6	33106.4	30241.9	26572	21416.5
income-statement-row.row.cost-of-revenue	43632.29	47191	50210	41974	35695	37417	38693	29832	35050	38102	41787	40411.6	51538.9	8378.1	9003.7	8476.4	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	5473	3874	31319	19813	4045	1473	326	1113	414	2206	5782	8866	9087.4	47912.1	47259.8	41591.2	58293	54531.1	46853.6	33106.4	30241.9	26572	21416.5
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	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-21122.15	-137.7	-203.2	19	18	-81.2	0	0	0	0	0	0	0	0	0	0	0	1185.4	618.2	0	0	0	0
income-statement-row.row.operating-expenses	220.15	840	638	692	332	48	-155	575	920	1126	782	1705.4	1554.2	39192.3	37250.3	37509.8	47477.8	46977.5	41222.3	27996	25593.5	22894.1	18578
income-statement-row.row.cost-and-expenses	45324.91	48031	50848	42666	36027	37465	38538	30407	35970	39228	42569	42117	53093.1	47570.3	46254	45986.1	47477.8	46977.5	41222.3	27996	25593.5	22894.1	18578
income-statement-row.row.interest-income	251.9	1202	436	52	63	91	69	104	89	70	91	87	182.4	736.5	531.4	298.1	445.5	451.5	527	274.7	397.6	369.5	223.8
income-statement-row.row.interest-expense	16	771	766	808	832	948	798	635	634	501	613	775.2	890.8	1533.1	1470.3	1311.4	1905.1	1242.9	922.2	611.2	374.1	430.3	455.8
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	19335.62	-189	-1028	-944	-530	-840	-665	-616	-617	-423	-606	-744.2	-775.6	145.7	-180.2	-944.1	-1905.1	-1242.9	-922.2	-611.2	750.8	-430.3	-455.8
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-21122.15	-137.7	-203.2	19	18	-81.2	0	0	0	0	0	0	0	0	0	0	0	1185.4	618.2	0	0	0	0
income-statement-row.row.total-operating-expenses	19335.62	-189	-1028	-944	-530	-840	-665	-616	-617	-423	-606	-744.2	-775.6	145.7	-180.2	-944.1	-1905.1	-1242.9	-922.2	-611.2	750.8	-430.3	-455.8
income-statement-row.row.interest-expense	16	771	766	808	832	948	798	635	634	501	613	775.2	890.8	1533.1	1470.3	1311.4	1905.1	1242.9	922.2	611.2	374.1	430.3	455.8
income-statement-row.row.depreciation-and-amortization	6232.33	6615	6186	4944	4541	4287	3325	3015	7265	7944	7008	4813.6	5489.7	5042.1	6033.5	5837.5	4877.7	5125.7	3475.2	2816.5	1124.9	0	0
income-statement-row.row.ebitda-caps	-15756.86	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-17261.63	4551	31259	19674	3837	1807	903	641	-226	1870	5917	7628.3	8311.3	8659.8	9882.1	3813.8	11779.3	9793.5	7286.3	5850	5379.7	4932.8	3359.9
income-statement-row.row.income-before-tax	2073.99	4362	30231	18730	3307	967	238	25	-843	1447	5311	6884	7535.7	8805.5	9701.9	2869.7	9874.2	8550.6	6364.1	5238.8	6130.5	4502.5	2904.1
income-statement-row.row.income-tax-expense	379.95	454	910	697	407	458	386	219	1054	522	2972	3366	3392	5663	4669.2	3926.6	6596.7	4798	3525.6	2097.6	1673.5	1561	1187.4
income-statement-row.row.net-income	1715	3822	29198	17942	2850	-84	3169	-1205	-1939	791	5015	3587.4	3841.3	3156.1	5033.3	-1056.9	3297.3	3648.4	2864.5	3205.3	4457	2941.5	1716.7