Spirit AeroSystems Holdings, Inc.

符号: SPR

NYSE

33.02

USD

今天的市场价格

-5.7966
市盈率
-0.0367
PEG比率
3.84B
MRK市值
0.00%
DIV收益率

Spirit AeroSystems Holdings, Inc. (SPR) 财务报表

Q: 什么是 Spirit AeroSystems Holdings, Inc. (SPR) 总资产是多少？

Spirit AeroSystems Holdings, Inc. (SPR) 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 Spirit AeroSystems Holdings, Inc. (SPR). 的默认数据。公司收入显示 5118.984 M 的平均值，即 0.133 % 增长率。整个期间的平均毛利润为 485.932 M，即 1.191 %. 平均毛利率为 0.089 %. 公司去年的净收入增长率为 0.131 %，等于 -0.870 % % 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 Spirit AeroSystems Holdings, Inc. 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 0.000. 在流动资产领域，SPR 的报告货币为3751.8. 这些资产中的很大一部分，即 823.6 是现金和短期投资。与去年的数据相比，该部分的变化率为0.251%. 公司的长期投资虽然不是其重点，但以报告货币计算的23.1（如果有的话）为23.1。这表明与上一报告期相比，2000.000% 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 3923.7. 这一数字表明，0.000% 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 -499.7. 这方面的年同比变化率为 1.019%. 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1113.7，存货估值为 1767.3，商誉估值为 631.2（如有. 无形资产总额（如果有）按 196.2 估值. 应付账款和短期债务分别为 1106.8 和 73.9. 债务总额为4176.9，债务净额为 3353.3. 其他流动负债为 737.1，加上总负债 7420.2. 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
balance-sheet.row.cash-and-short-term-investments	2291.2	823.6	658.6	1478.6	1873.3	2350.5	773.6	423.3	697.7	957.3	377.9	420.7	440.7	177.8	481.6	369	216.5	133.4	184.3	241.3
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	4514	1113.7	990.5	904.8	852.8	1074.7	1016.4	722.2	660.5	537	605.6	550.8	420.7	267.2	200.2	160.4	262	279	264.9	98.8
balance-sheet.row.inventory	6642.7	1767.3	1470.7	1382.6	1422.3	1118.8	1012.6	1449.9	1515.3	1774.4	1753	1842.6	2410.8	2630.9	2507.9	2206.9	1882	1342.6	882.2	510.7
balance-sheet.row.other-current-assets	203.3	47.2	38.3	39.7	336.3	98.7	51.8	53.5	36.9	30.4	315.6	105.6	83.2	79.9	105	116.6	0.6	6.3	89.1	11.3
balance-sheet.row.total-current-assets	13651.8	3751.8	3158.3	3806	4485	4643	2854.7	2651.1	2910.4	3299.1	3052.1	2919.7	3355.4	3155.8	3294.7	2852.9	2433.3	1842.8	1420.5	862.1
balance-sheet.row.property-plant-equipment-net	8822.8	2176.3	2300.2	2470.8	2574.4	2320.6	2167.6	2105.3	1991.6	1950.7	1783.6	1803.3	1698.5	1615.7	1470	1279.3	1068.3	963.8	773.8	518.8
balance-sheet.row.goodwill	2524.6	631.2	630.5	623.7	565.3	2.4	2.4	2.5	2.3	2.7	2.9	3	3	2.9	2.9	3	2.7	0	6	0
balance-sheet.row.intangible-assets	807.7	196.2	211.4	212.3	215.2	1.2	1.4	1.8	2.2	2.8	3.2	4.7	10.1	13.9	18.1	22.8	25.2	0	40.8	0
balance-sheet.row.goodwill-and-intangible-assets	3332.3	827.4	841.9	836	780.5	3.6	3.8	4.3	4.5	5.5	6.1	7.7	13.1	16.8	21	25.8	27.9	0	46.8	0
balance-sheet.row.long-term-investments	116.6	23.1	1.1	0.8	3.1	7.7	170.1	4.7	4.4	3.2	1.9	1.4	5.1	4.5	4.3	3.9	3.9	0	0	0
balance-sheet.row.tax-assets	4.8	0.1	4.8	0.4	0.1	106.5	205	72.5	128.8	162.8	53.2	26.9	192	55.7	55	95.8	146	30.5	39.1	0
balance-sheet.row.other-non-current-assets	679.8	171.4	359.9	623.3	540.8	524.6	284.7	429.9	365.5	356.2	265.8	326.1	151.2	193.9	257	216.1	80.9	502.8	442	275.7
balance-sheet.row.total-non-current-assets	12956.3	3198.3	3507.9	3931.3	3898.9	2963	2831.2	2616.7	2494.8	2478.4	2110.6	2165.4	2059.9	1886.6	1807.3	1620.9	1327	1497.1	1301.7	794.5
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
balance-sheet.row.total-assets	26608.1	6950.1	6666.2	7737.3	8383.9	7606	5685.9	5267.8	5405.2	5777.5	5162.7	5085.1	5415.3	5042.4	5102	4473.8	3760.3	3339.9	2722.2	1656.6
balance-sheet.row.account-payables	4059.7	1106.8	919.8	720.3	558.9	1058.3	902.6	693.1	579.7	618.2	611.2	753.7	659	559.4	443.5	441.3	316.9	362.6	339.1	173.7
balance-sheet.row.short-term-debt	274.1	73.9	62	57.7	346.2	56.2	31.4	31.1	26.7	35.6	9.4	16.8	10.3	48.9	9.5	9.1	7.1	16	23.9	11.6
balance-sheet.row.tax-payables	36	36	32	49.4	47.2	24.1	25.2	24.7	15.5	25.9	22.5	26.3	27	7.2	3.1	3.5	1.8	2.5	0	0
balance-sheet.row.long-term-debt-total	15617.5	3923.7	3900.3	3821.5	3599.5	3027.1	1864	1119.9	1060	1097.6	1144.1	1150.5	1165.9	1152	1187.3	591.1	580.9	579	594.3	710
Deferred Revenue Non Current	1620.3	719.9	320	347.6	439	419.7	387.1	200.3	210.2	252.3	27.5	30.9	30.8	690.6	29	46	97.4	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	22.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3696.3	737.1	837.9	927.4	684.5	469.5	455.1	810.6	611.3	507.8	614.8	545.3	379.3	276.7	409.2	424.7	308.8	254.1	198.5	0.6
balance-sheet.row.total-non-current-liabilities	20177.8	5221.9	4957.5	5412.5	5817.5	4083.4	2822.9	1845.3	1932.2	2198.5	2281.9	2268.5	2351.4	2164.2	2126.3	1917.8	1720	1398.3	1293.5	1019.3
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
balance-sheet.row.capital-lease-obligations	456.3	179.3	93.7	87	72.1	49	42.4	38.8	9.8	9.1	12.9	15.3	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	29007.4	7420.2	6910	7288.5	7526.9	5844.1	4447.8	3466.3	3476.4	3657.5	3540.7	3604.1	3418.4	3077.7	3291.1	2900	2463.3	2073.3	1863.2	1330.8
balance-sheet.row.preferred-stock	0	0	0	0	0	0	0	0	0	0	0	0	0.2	0.2	0.3	0	0.2	0.3	0	0
balance-sheet.row.common-stock	4.5	1.2	1.1	1.1	1.1	1.1	1.1	1.1	1.2	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.3	1.2
balance-sheet.row.retained-earnings	2853.5	616.3	1232.5	1781.4	2326.4	3201.3	2713.2	2422.4	2113.9	1656.2	867.5	508.7	1127.9	1093.1	900.7	681.8	490.1	222.9	-73.5	-90.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	-485.1	-89.6	-203.9	-23.7	-154.1	-109.2	-196.6	-128.5	-186.9	-160.5	-153.8	-54.6	-145.2	-126.2	-75.3	-59.7	-134.2	117.7	72.5	4.2
balance-sheet.row.other-total-stockholders-equity	-4812.6	-1027.6	-1277.2	-1310.5	-1316.9	-1331.8	-1280.1	-494	0.1	622.4	906.4	1025	1012.1	995.7	983.3	949.8	939.5	924.3	858.7	410.7
balance-sheet.row.total-stockholders-equity	-2439.7	-499.7	-247.5	448.3	856.5	1761.4	1237.6	1801	1928.3	2119.5	1621.5	1480.5	1996.4	1964.2	1810.4	1573.3	1297	1266.6	859	325.8
balance-sheet.row.total-liabilities-and-stockholders-equity	26608.1	6950.1	6666.2	7737.3	8383.9	7606	5685.9	5267.8	5405.2	5777.5	5162.7	5085.1	5415.3	5042.4	5102	4473.8	3760.3	3339.9	2722.2	1656.6
balance-sheet.row.minority-interest	14.6	3.8	3.7	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0.5	0	0	0	0
balance-sheet.row.total-equity	-2425.1	-495.9	-243.8	448.8	857	1761.9	1238.1	1801.5	1928.8	2120	1622	1481	1996.9	1964.7	1810.9	1573.8	1297	1266.6	859	325.8
balance-sheet.row.total-liabilities-and-total-equity	26608.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	116.6	23.1	1.1	0.8	3.1	7.7	170.1	4.7	4.4	3.2	1.9	1.4	5.1	4.5	4.3	3.9	3.9	0	0	0
balance-sheet.row.total-debt	16070.9	4176.9	3962.3	3879.2	3945.7	3083.3	1895.4	1151	1086.7	1133.2	1153.5	1167.3	1176.2	1200.9	1196.8	600.2	588	595	618.2	721.6
balance-sheet.row.net-debt	13779.7	3353.3	3303.7	2400.6	2072.4	732.8	1121.8	727.7	389	175.9	775.6	746.6	735.5	1023.1	715.2	231.2	371.5	461.6	433.9	480.3

现金流量表

在 Spirit AeroSystems Holdings, Inc. 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 0.275 的转变。该公司最近通过发行 6.3 扩大了股本，与上一年相比出现了9.091 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-147800000.000. 与上一年相比， -0.050 发生了变化. 在同一时期，公司记录了 315.6, 0.2 和 -369.7，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0 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 895，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
cash-flows.row.net-income	-632.9	-616.2	-546.2	-540.8	-870.3	530.1	617	354.9	469.7	788.7	358.8	-621.4	34.8	192.4	218.9	191.7	265.4	296.9	16.8	-90.3
cash-flows.row.depreciation-and-amortization	315.6	315.6	337.1	327.6	277.6	251.7	231	214.3	208.8	181.1	199.3	168	170.8	139.7	128	133.8	131.8	105	64.8	31.9
cash-flows.row.deferred-income-tax	18.1	18.1	8.5	-4.5	95.5	86.1	-38	52.4	0.9	-162.2	-9.6	200.3	-116.5	21.6	48.6	28.7	-2.8	9.1	-125.1	0
cash-flows.row.stock-based-compensation	29.3	29.2	36.6	25.8	24.2	36.1	27.4	22.1	42.5	26	16.4	19.6	15.3	11.2	28.8	10.1	15.7	-1.1	0.9	0
cash-flows.row.change-in-working-capital	-86.3	131.3	-177.4	400.6	-607.8	17.2	184.4	23.9	-60.4	424.8	-573.8	599.6	418.9	-394.6	-278.7	-368	-162.7	-187.1	183.9	257.2
cash-flows.row.account-receivables	-0.1	-114.6	-39.4	51.5	168.3	12.8	-47.9	-48.5	-139.1	62.2	-64.7	-128.5	-151.1	-66.3	-41.6	-8.2	15.3	0	-336.8	0
cash-flows.row.inventory	-295.1	-295.1	-118.2	30.9	-39.5	-95.4	-61.3	319.6	207.8	-44.2	-332.2	666	228.3	-121.6	-300.3	-320.7	-570	-458.9	-318.6	-31.4
cash-flows.row.account-payables	212	213.8	160.2	92	-445.5	150.2	96.8	160.3	-34.3	-89.1	-22.1	104.2	109.8	106.1	-113.5	73.2	-26.6	0	-11.5	0
cash-flows.row.other-working-capital	0.3	327.2	-180	226.2	-291.1	-50.4	196.8	-407.5	-94.8	495.9	-154.8	-42.1	231.9	-312.8	176.7	-112.3	418.6	271.8	850.8	288.6
cash-flows.row.other-non-cash-items	130.5	-103.8	-53.2	-271.9	335.9	1.5	-251.9	-93.9	55.4	31.3	370.5	-105.5	21.1	-18	-20.5	-10.2	-42.8	-42.7	132.3	25
cash-flows.row.net-cash-provided-by-operating-activities	-225.8	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	-148	-148	-121.6	-150.6	-118.9	-232.2	-271.2	-273.1	-254	-360.1	-220.2	-272.6	-249	-249.7	-288.1	-228.2	-235.8	-288.2	-343.2	-144.6
cash-flows.row.acquisitions-net	0	0	-31.3	-21.1	-388.5	-7.9	0	0	0	0	0	0	0	0	0	0	-116.1	0	-145.4	-885.7
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-3.6	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	115.4	116.1	0	0	0
cash-flows.row.other-investing-activites	0.2	0.2	-2.6	7.9	5.4	0.2	3.4	0.3	0.6	2.7	-19.4	4.4	0.2	0.5	-0.3	0.4	119.6	49.1	15	0
cash-flows.row.net-cash-used-for-investing-activites	-147.8	-147.8	-155.5	-163.8	-502	-239.9	-267.8	-272.8	-253.4	-357.4	-239.6	-268.2	-248.8	-249.2	-288.4	-112.4	-119.8	-239.1	-473.6	-1030.3
cash-flows.row.debt-repayment	-276.3	-369.7	-832.8	-743.6	-1271.3	-130	-563	-27.8	-336.4	-571.4	-316.8	-10.4	-741	-38	-177.6	-324.9	-190.9	0	0	0
cash-flows.row.common-stock-issued	6.3	6.3	3	3	0.1	1152.6	2.1	0	0	0	0	0	0	0	0	0	0	0	250.4	0
cash-flows.row.common-stock-repurchased	-12.6	-6.6	-296.7	-3	2102.6	-75.8	-805.8	-496.3	-649.6	-300	-129.2	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	0	-4.2	-4.3	-15.4	-50.4	-48	-47.1	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	815.2	895	869.7	584.4	-46.5	-12	1261.2	-9.7	267.3	520.3	281.8	-3.5	706.4	31.7	455	601	194.4	8.3	-109.5	1047.8
cash-flows.row.net-cash-used-provided-by-financing-activities	531.6	531.6	-261	-163.5	769.5	884.4	-153.5	-580.9	-718.7	-351.1	-164.2	-13.9	-34.6	-6.3	277.4	276.1	3.5	8.3	140.9	1047.8
cash-flows.row.effect-of-forex-changes-on-cash	9.5	9.5	-8.9	-4.2	3.3	5.9	0	5.6	-4.4	-1.8	-0.6	1.5	1.9	-0.6	-1.5	2.7	-5.2	-0.2	2.1	806.5
cash-flows.row.net-change-in-cash	167.4	164.8	-820	-394.7	-474.1	1573.1	348.6	-274.4	-259.6	579.4	-42.8	-20	262.9	-303.8	112.6	152.5	83.1	-50.9	-57	1047.8
cash-flows.row.cash-at-end-of-period	2358.2	823.6	678.4	1498.4	1893.1	2367.2	794.1	423.3	697.7	957.3	377.9	420.7	440.7	177.8	481.6	369	216.5	133.4	184.3	241.3
cash-flows.row.cash-at-beginning-of-period	2190.8	658.8	1498.4	1893.1	2367.2	794.1	445.5	697.7	957.3	377.9	420.7	440.7	177.8	481.6	369	216.5	133.4	184.3	241.3	-806.5
cash-flows.row.operating-cash-flow	-225.8	-225.8	-394.6	-63.2	-744.9	922.7	769.9	573.7	716.9	1289.7	361.6	260.6	544.4	-47.7	125.1	-13.9	204.6	180.1	273.6	223.8
cash-flows.row.capital-expenditure	-148	-148	-121.6	-150.6	-118.9	-232.2	-271.2	-273.1	-254	-360.1	-220.2	-272.6	-249	-249.7	-288.1	-228.2	-235.8	-288.2	-343.2	-144.6
cash-flows.row.free-cash-flow	-373.8	-373.8	-516.2	-213.8	-863.8	690.5	498.7	300.6	462.9	929.6	141.4	-12	295.4	-297.4	-163	-242.1	-31.2	-108.1	-69.6	79.2

利润表行

Spirit AeroSystems Holdings, Inc. 的收入与上期相比变化了 0.000%。据报告, SPR 的毛利润为 206.2。该公司的营业费用为 333.2，与上年相比变化了 1.092%. 折旧和摊销费用为 315.6，与上一会计期间相比变化了 -0.064%. 营业费用报告为 333.2，显示1.092% 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0.000%. 营业收入为 -127，与上年相比变化了-0.570%. 净利润的变化率为 0.131%。去年的净收入为-616.2.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006
income-statement-row.row.total-revenue	6047.9	6047.9	5029.6	3953	3404.8	7863.1	7222	6983	6792.9	6643.9	6799.2	5961	5397.7	4863.8	4172.4	4078.5	3771.8	3860.8	3207.7	1207.6
income-statement-row.row.cost-of-revenue	5858.5	5841.7	4981	4070.8	3845.5	6786.4	6135.9	6162.5	5803.6	5532.3	5711	6059.5	5245.3	4312.1	3607.9	3581.4	3163.2	3197.2	2934.3	1056.4
income-statement-row.row.gross-profit	189.4	206.2	48.6	-117.8	-440.7	1076.7	1086.1	820.5	989.3	1111.6	1088.2	-98.5	152.4	551.7	564.5	497.1	608.6	663.6	273.4	151.2
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
income-statement-row.row.research-development	45.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-126.3	-5.9	-14.1	146.6	-77.8	-5.8	-7	7.2	-7.3	-2.2	-4.1	3.3	1.8	0	0	0	0	0	-3320.3	0
income-statement-row.row.operating-expenses	332.9	333.2	329.6	333.2	276.2	315.9	252.9	231.5	252.1	248.6	263.1	235.5	206.3	195.6	207.5	193.8	202.9	244.4	-2990.6	219
income-statement-row.row.cost-and-expenses	6191.4	6174.9	5310.6	4404	4121.7	7102.3	6388.8	6394	6055.7	5780.9	5974.1	6295	5451.6	4507.7	3815.4	3775.2	3366.1	3441.6	-56.3	1275.4
income-statement-row.row.interest-income	12.9	12.9	6.2	1.8	10	12.9	8	6.4	3.6	2.1	0.6	0.3	0.2	0.3	0.3	7	18.6	0	29	15.4
income-statement-row.row.interest-expense	168.5	323.9	244.1	242.6	195.3	91.9	80	41.7	57.3	52.7	88.1	70.1	82.9	77.5	59.1	43.6	39.2	0	50.1	25.5
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-386.6	-466.3	-244.3	-250.8	-273.1	-97.7	3	-12.7	-19.4	-2.2	-475.2	-27	148	1.4	-0.4	6.1	-1.2	8.4	5.9	1.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-126.3	-5.9	-14.1	146.6	-77.8	-5.8	-7	7.2	-7.3	-2.2	-4.1	3.3	1.8	0	0	0	0	0	-3320.3	0
income-statement-row.row.total-operating-expenses	-386.6	-466.3	-244.3	-250.8	-273.1	-97.7	3	-12.7	-19.4	-2.2	-475.2	-27	148	1.4	-0.4	6.1	-1.2	8.4	5.9	1.3
income-statement-row.row.interest-expense	168.5	323.9	244.1	242.6	195.3	91.9	80	41.7	57.3	52.7	88.1	70.1	82.9	77.5	59.1	43.6	39.2	0	50.1	25.5
income-statement-row.row.depreciation-and-amortization	204.5	315.6	337.1	327.6	295.7	245.9	231	214.3	208.8	181.1	199.3	168	170.8	139.7	128	133.8	131.8	105	64.8	31.9
income-statement-row.row.ebitda-caps	-34.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-150.7	-127	-295.1	-304.4	-812.8	760.8	843.2	569.1	725.1	863	354	-364.3	92.3	356.1	357	303.3	405.7	419.2	3264	-67.8
income-statement-row.row.income-before-tax	-610	-593.3	-539.4	-555.2	-1085.9	663.1	756.2	534.6	660.5	808.1	262.4	-430.8	11.4	280.3	297.8	272.8	383.9	419.8	71.5	-76.6
income-statement-row.row.income-tax-expense	17.7	22.5	5.2	-17.2	-220.2	132.8	139.8	180	192.1	20.6	-95.9	191.1	-24.1	86.9	78.2	80.9	118.5	122.9	-88.3	13.7
income-statement-row.row.net-income	-632.3	-616.2	-544.6	-538	-865.7	530.1	617	354.9	469.7	788.7	358.8	-621.4	34.8	192.4	218.9	191.7	265.4	296.9	16.8	-90.3