Hengyi Petrochemical Co., Ltd.

Sümbol: 000703.SZ

SHZ

7.57

CNY

Turuhind täna

32.3447
P/E suhe
0.7547
PEG suhe
25.50B
MRK Cap
0.00%
DIV tootlus

Hengyi Petrochemical Co., Ltd. (000703-SZ) Finantsaruanded

Q: Mis on Hengyi Petrochemical Co., Ltd. (000703.SZ) koguvara?

Hengyi Petrochemical Co., Ltd. (000703.SZ) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Hengyi Petrochemical Co., Ltd. (000703.SZ) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Hengyi Petrochemical Co., Ltd. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	14194.2	17609.5	14711.7	10330.9	7589.5	9137.1	4523.6	4781.6	2642.8	3145.1	1630.4	1130.2	3152.6	10.3	9.2	32.6	117.5	14.5	63.7	36.7	65.7	232.1	154.8	64.6	49.8	12.9	59.1	19.1	26.2	0	0
balance-sheet.row.short-term-investments	366.3	251	389	251.9	149.7	122.9	16.5	55.4	24.4	2.4	188.6	1	0.7	0	0	0	0	0	0.2	0.3	0.6	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	7701.3	9162.4	10028.2	6696.9	8516.1	3398.9	3618.7	3535.6	4582.4	6767	6446	5685	4923.7	38.2	35.4	29.3	59.4	213.7	278.7	308.2	149.7	349	260.3	42.8	39.8	51.9	16.7	27.9	27.9	0	0
balance-sheet.row.inventory	13060.2	14083.5	12100.4	9650.9	9153.2	2757.8	1923.2	1949.5	1549.3	1481.5	1660.1	2039.3	3198	32.8	38.1	31.8	93.1	123.2	123.5	131.8	142.4	171.4	139.9	78	62.4	29.8	36.5	15.4	12.3	0	0
balance-sheet.row.other-current-assets	1970.6	1711.2	1755.6	2303.3	1594.2	1230.3	1036.5	1177.9	77	529.2	271.2	0	-82.5	-5.2	-5.7	18.9	-9.4	-90.1	-86.4	-102.5	-28.6	-94.8	-62.5	177.2	95	97.9	83.3	75	64.2	118.7	134.7
balance-sheet.row.total-current-assets	36926.3	42566.6	38595.8	28981.9	26853	16524	11102	11444.6	8851.5	11922.9	10007.7	8854.5	11191.8	76	77	112.6	260.6	261.3	379.5	374.2	329.2	657.7	492.4	362.6	247	192.5	195.6	137.4	130.7	118.7	134.7
balance-sheet.row.property-plant-equipment-net	50455.1	51648.4	50425.2	49381.3	42465.7	29404	12861.2	9919.1	10564.7	11034.8	9973	8749.1	7932.6	173.1	180.1	198.2	101.5	105.8	249.5	99.2	74.6	103.3	85.1	83.2	50.6	24.5	58.9	57.3	33.7	0	0
balance-sheet.row.goodwill	221.9	221.9	221.9	221.9	221.9	221.9	0	0	0	0	0	0	0	1.5	1.5	1.5	1.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	2783.2	2959.9	1946.2	1788.4	1561.1	1006.2	250.7	253.3	613.1	650.1	670	715.1	746.5	15	15.3	11.3	12.4	13.4	3.8	4.7	47.6	49.4	51.2	52.9	52.2	7.8	10.7	11.9	13.1	0	0
balance-sheet.row.goodwill-and-intangible-assets	3005	3181.8	2168.1	2010.3	1783	1228.1	250.7	253.3	613.1	650.1	670	715.1	746.5	16.5	16.9	12.9	13.9	13.4	3.8	4.7	47.6	49.4	51.2	52.9	52.2	7.8	10.7	11.9	13.1	0	0
balance-sheet.row.long-term-investments	13815.8	12586.1	11702.3	9816.2	9111.2	7691.1	6592.9	5542.4	5047.1	2976.3	2892.6	2873.9	2522.5	0	0	0	3.9	0	12.3	14.4	103.7	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	339.6	351.6	123.5	135.9	152	173.9	147.3	63.9	90.6	133.7	65.5	45.3	24.6	6.7	3.2	0.9	1.7	0	0.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	3510.3	1630.3	2534.1	1934.7	4865.9	4603.5	2313.9	311.1	41.8	14.7	196.8	2.6	2	25.1	26.3	27.5	0	4.1	-0.6	0.9	1	86.3	89	35.5	15	12	8.2	9	7.1	45	34.6
balance-sheet.row.total-non-current-assets	71125.8	69398.2	66953.1	63278.3	58377.8	43100.6	22165.9	16089.7	16357.3	14809.6	13797.9	12386	11228.2	221.4	226.4	239.5	121	123.3	265.2	119.3	226.9	238.9	225.4	171.7	117.8	44.3	77.8	78.1	54	45	34.6
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	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	108052.1	111964.8	105548.9	92260.3	85230.8	59624.7	33267.9	27534.3	25208.8	26732.5	23805.5	21240.5	22420	297.5	303.4	352.1	381.5	384.6	644.7	493.5	556.1	896.6	717.8	534.3	364.7	236.8	273.3	215.6	184.7	163.7	169.3
balance-sheet.row.account-payables	6562.1	10583.6	10451.9	6928	11908.9	7682.2	5533.9	4033.4	3971.2	6913.4	4558.8	4701.2	6273.7	5.8	7.6	7.8	1.1	3.8	97.1	44.4	42.3	70.1	46.5	32.6	16.6	2.8	2.4	4.3	3.7	0	0
balance-sheet.row.short-term-debt	47572.2	44409.2	38313.2	30970.1	24829.9	14726.7	10214.1	7963.9	11738.8	10935	9994.2	7872.9	6826.7	27.1	43	103	74	85	125	110	168	223.1	193	76.4	50	0	1	1	0	0	0
balance-sheet.row.tax-payables	35.4	389.3	938.4	640.5	315.5	258.7	193.3	48.6	70.8	58.6	48.6	-136.5	-9.2	4.5	0.6	-2.4	3.1	3.1	1.6	1.1	0.4	7.6	5.8	1.7	-0.8	2.3	9.9	6.8	8.3	0	0
balance-sheet.row.long-term-debt-total	20177.3	20600	18988.8	20131.2	16723.1	12456	357.4	308.1	532.3	1211.1	1056.6	1255.1	1678.1	0	0	0	7.1	6.8	12.6	10	0	0	0	2.1	0	0	0	0	0	0	0
Deferred Revenue Non Current	223.7	238.4	207.6	197.5	198.9	66.3	31.4	36.4	182.9	181.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	958.1	969.9	180.9	151.9	596.1	1128.9	349.8	1383.9	204.1	230.4	254.2	281.5	156.5	12.6	15.1	17.8	20.1	14.1	10.6	16.5	21	171.9	63.8	38.4	21.1	9.3	0.7	0.2	49.5	63.3	78.9
balance-sheet.row.total-non-current-liabilities	21175.9	22354.3	20235.4	20964.5	17935.1	13561.4	452.3	542	729.6	1393.3	1244.8	1428.5	1849.9	0.2	0	0	7.1	6.8	12.6	10	0	42.4	39.4	2.6	0	0	21.8	21.8	0	0	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	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	913.9	431.3	380.1	915.5	883.4	0	0	0	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-liab	77024.9	79306.7	72608.7	61968.1	56167.3	37357.9	17417.2	14320.9	16880.9	19718.1	16432.8	14253.1	15213.2	105.8	115.9	144.3	157.8	172.5	398.3	248.2	329	564	398	233.7	95.2	12.1	57	48.2	53.3	63.3	78.9
balance-sheet.row.preferred-stock	0	1018.2	2508.7	2895.2	0	0	0	0	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	3666.3	3666.3	3666.3	3681.6	2841.7	2628	1648.4	1619.9	1306.1	1153.6	1153.6	1153.6	576.8	143.9	143.9	143.9	143.9	106.6	106.6	106.6	106.6	106.6	106.6	106.6	106.6	106.6	106.6	82	82	82	82
balance-sheet.row.retained-earnings	12181.7	11771.6	13623.6	11403	9579.1	7447	5896	4502.6	3672.3	3488.7	3985.4	3694.5	4144.1	12.3	10	30.2	46.1	24.1	22.6	42.4	35.9	112	106.5	102.2	94.6	79	60.7	49.8	22.7	5.5	0.1
balance-sheet.row.accumulated-other-comprehensive-income-loss	-778.5	-1018.2	-2508.7	-2895.2	11541	0	0	0	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.other-total-stockholders-equity	8982.7	10008.8	8607	8922	-708.8	7727	4421.5	4801.6	1274	386.5	337.9	314.8	714.5	33.6	32	32	32.1	56.9	56	56	54.3	57.3	55.7	53.1	46	39.1	34	24.6	17.4	12.9	8.3
balance-sheet.row.total-stockholders-equity	24052.1	25446.7	25896.9	24006.6	23253	17801.9	11965.9	10924.1	6252.4	5028.8	5476.9	5162.9	5435.4	189.9	185.9	206.1	222.1	187.5	185.2	205	196.8	276	268.8	261.9	247.2	224.7	201.3	156.5	122.1	100.4	90.4
balance-sheet.row.total-liabilities-and-stockholders-equity	108052.1	111964.8	105548.9	92260.3	85230.8	59624.7	33267.9	27534.3	25208.8	26732.5	23805.5	21240.5	22420	297.5	303.4	352.1	381.5	384.6	644.7	493.5	556.1	896.6	717.8	534.3	364.7	236.8	273.3	215.6	184.7	163.7	169.3
balance-sheet.row.minority-interest	6751.3	7211.5	7043.3	6285.5	5810.4	4464.8	3884.9	2289.3	2075.5	1985.6	1895.9	1824.6	1771.4	1.7	1.7	1.7	1.7	24.5	61.2	40.4	30.3	56.6	50.9	38.7	22.3	0	15	10.9	9.4	0	0
balance-sheet.row.total-equity	30803.5	32658.1	32940.2	30292.1	29063.4	22266.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	14182.2	12837.1	12091.2	10068.1	9260.8	7814.1	6609.5	5597.7	5071.5	2978.7	3081.2	2875	2523.3	0	0.4	0.9	3.9	3.9	12.5	14.7	104.2	85.2	87.4	33	13.7	10.2	1.5	1.6	0	0	0
balance-sheet.row.total-debt	68663.4	65009.1	57302	51101.4	41553	27182.7	10571.5	8272	12271.1	12146.1	11050.8	9128	8504.8	27.1	43	103	81.1	91.8	137.6	120	168	223.1	193	76.4	50	0	1	1	0	0	0
balance-sheet.row.net-debt	54835.5	47650.7	42979.3	41022.4	34113.1	18168.6	6064.4	3545.8	9652.8	9003.3	9609	7998.8	5352.9	16.8	33.8	70.4	-36.4	77.4	74.2	83.5	102.9	-9	38.2	11.8	0.2	-12.9	-58.1	-18.1	-26.2	0	0

Rahavoogude aruanne

Hengyi Petrochemical Co., Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	-924.4	3958.3	3814.6	4020.7	2243.4	1844	888.6	162.1	-396.5	502.1	453.6	2511.9	2.5	-20.2	-15.9	36.3	2.8	-17.7	11	-22.7	17.5	26.3	32	29.1	25.3
cash-flows.row.depreciation-and-amortization	3175.7	2860.8	2302.5	1483.3	1007.9	831.2	889	974.5	887.5	774.5	723.7	602.4	10.9	11.2	9.3	7.7	16.7	13.3	7.3	12.4	11.6	10	10.8	4.2	4.1
cash-flows.row.deferred-income-tax	-230	-24.3	18.9	27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	230	24.3	-18.9	-27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-2204.1	109.7	-1581	-5358.8	-1237.1	-287.5	1918.5	-831.7	541.4	-894.5	-1491.2	-477.1	2.8	20.2	21	77.9	5.7	61.4	10.2	-66.3	47.3	-35.1	58	-7.6	-39.1
cash-flows.row.account-receivables	993.9	-3700.2	1025.9	-4666.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-1704.6	-2514.1	-515.7	-6082.5	-206.7	34	-538.5	-95.2	186.4	343.6	1145	-1536.6	5.3	-6.1	61.1	30.2	-2.9	15	11	-153.6	-31.6	-61.9	-2.3	-5.6	6.6
cash-flows.row.account-payables	-1263.3	6392.9	-2110	5380.7	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	-230	-68.9	18.9	9.6	-1030.4	-321.5	2457	-736.5	355	-1238	-2636.2	1059.5	-2.5	26.3	-40.1	47.8	8.6	46.4	-0.8	87.2	78.9	26.7	60.2	-2.1	-45.7
cash-flows.row.other-non-cash-items	2658.3	826	477.6	-257.2	-339.7	-25.2	-600	105.3	848.4	-194.6	468.1	189.7	4.7	12.6	14.6	23.1	1.4	13	-2.7	36.7	20.1	16.4	8.3	14.5	0.5
cash-flows.row.net-cash-provided-by-operating-activities	0	0	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.investments-in-property-plant-an-equipment	-2955.3	-6007.1	-8172.5	-11312.3	-12485.4	-5651.9	-789.4	-262.8	-516.8	-1048	-728.8	-1693.8	-1.9	-2.4	-16.9	-3.1	-12.1	-19.8	-45.3	-32.7	-35.2	-14.9	-13.7	-58.9	-0.5
cash-flows.row.acquisitions-net	58.7	173.1	50.4	4.9	10.9	267.4	430.9	0.2	2.1	8.5	-2.9	203.1	0	0	-22.3	3.2	1.2	20.2	0	0.2	0	0	0	58.9	0.5
cash-flows.row.purchases-of-investments	-1541.8	-3851.8	-1774.5	-6198.4	-1393	-1489.8	-1443.7	-2030.5	-677.3	-317.6	-1136.5	-806.5	0	0	-283.5	-27.2	-39.5	-37.9	0	-0.8	0	-60	-52.7	-7	-50
cash-flows.row.sales-maturities-of-investments	2012.8	2348.7	1386.1	4987.8	1372.6	950.6	582.2	936.3	203.1	433.6	882.5	213.9	0.5	18.9	260.3	2.9	22.5	0.3	28.9	63	0.1	3.4	0	20.2	17.6
cash-flows.row.other-investing-activites	299.3	-214.6	557.9	28.8	60.7	23.3	120.6	12.5	-326.6	2	1.2	0.1	0.5	1.5	0.1	-3.1	-0.2	-19.8	1.9	-113.3	0	0	0	-58.9	-0.5
cash-flows.row.net-cash-used-for-investing-activites	-2126.3	-7551.7	-7952.5	-12489.2	-12434.1	-5900.5	-1099.5	-1344.2	-1315.6	-921.4	-984.4	-2083.1	-0.9	18	-62.3	-27.2	-28.1	-57	-14.5	-83.6	-35.1	-71.5	-66.4	-45.7	-32.9
cash-flows.row.debt-repayment	-55105.5	-35587.3	-29558.1	-19879.1	-15873.6	-12281.1	-15142.9	-20649.4	-17642.7	-9300.6	-10925	-7222.8	-43	-123	-160.4	-85	-115.4	-136	-168	-223.1	-143	-76.4	-84	0	-1
cash-flows.row.common-stock-issued	765.6	368.3	350	-1.1	0	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	-765.6	-368.3	-350	1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-2829.3	-2940.3	-3065.2	-2503	-1142.9	-499.5	-332	-463.5	-580.9	-458.4	-1093.2	-743.4	-3	-5.2	-7.9	-4.5	-8.7	-9.3	-8.6	-13.3	-17	-14.1	-23	-5.6	0
cash-flows.row.other-financing-activites	59607.6	41468.2	38530.6	32862.5	30586.7	16157.4	15621.1	21369.1	18308.7	10848.6	10854.2	9119.7	27.7	80.7	99.7	74	131.5	130.8	140	193	176.1	234.6	68.5	50	0
cash-flows.row.net-cash-used-provided-by-financing-activities	1672.7	2940.6	5907.4	10480.4	13570.1	3376.8	146.2	256.2	85.1	1089.5	-1164.1	1153.4	-18.3	-47.4	-68.7	-15.5	7.3	-14.5	-36.6	-43.4	16	144.1	-38.5	44.4	-1
cash-flows.row.effect-of-forex-changes-on-cash	437.4	-85.3	-255.4	57.8	207.1	-131.4	121.3	105	6.3	23	-20.3	-105.1	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	2689.3	3058.4	2713.2	-2063.1	3017.7	-292.5	2264.2	-572.8	656.6	378.7	-2014.5	1792.2	1.7	-5.7	-102.1	102.3	5.8	-1.5	-25.3	-166.9	77.5	90.2	4.2	38.9	-43.2
cash-flows.row.cash-at-end-of-period	12934.1	10244.7	7186.3	4473	6524	3271.3	3563.8	1299.7	1872.5	1215.8	837.1	2851.6	10.3	8.6	14.3	116.4	14.1	8.3	9.7	65.1	232.1	154.8	64.6	49.8	12.9
cash-flows.row.cash-at-beginning-of-period	10244.7	7186.3	4473.1	6536.1	3506.4	3563.8	1299.7	1872.5	1215.8	837.1	2851.6	1059.5	8.6	14.3	116.4	14.1	8.3	9.7	35	232.1	154.6	64.6	60.4	10.9	56.1
cash-flows.row.operating-cash-flow	2705.5	7754.9	5013.8	-112.1	1674.6	2362.5	3096.1	410.2	1880.8	187.6	154.3	2826.9	20.9	23.8	28.9	145	26.6	70	25.8	-39.9	96.5	17.6	109.1	40.2	-9.2
cash-flows.row.capital-expenditure	-2955.3	-6007.1	-8172.5	-11312.3	-12485.4	-5651.9	-789.4	-262.8	-516.8	-1048	-728.8	-1693.8	-1.9	-2.4	-16.9	-3.1	-12.1	-19.8	-45.3	-32.7	-35.2	-14.9	-13.7	-58.9	-0.5
cash-flows.row.free-cash-flow	-249.8	1747.7	-3158.7	-11424.4	-10810.8	-3289.4	2306.7	147.4	1364	-860.5	-574.5	1133.2	19	21.4	12	141.9	14.5	50.2	-19.4	-72.6	61.3	2.8	95.4	-18.7	-9.7

Kasumiaruande rida

Hengyi Petrochemical Co., Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. 000703.SZ brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	135898.6	152050.3	128979.5	86429.6	79620.5	84947.7	64283.8	32419.3	30317.7	28062.5	30750.6	32671.6	31513	223.1	183.9	248.5	288.9	292.3	178.2	100.1	161.9	295.4	264.3	263.5	101.1	73.1	198.8	152.6	77.2	59.3	57.7
income-statement-row.row.cost-of-revenue	131405.3	148515.5	121608	80449.8	73994.8	81625.1	61890	31306.9	28995.8	26904.7	29991.4	31265	28233.7	201.7	172.9	236.3	253.9	254.7	152.1	77.5	108.1	194.9	170.8	178.4	57.2	30.9	119.3	99.8	46	28.1	25.6
income-statement-row.row.gross-profit	4493.3	3534.8	7371.5	5979.8	5625.7	3322.6	2393.8	1112.4	1321.9	1157.8	759.2	1406.6	3279.3	21.4	11	12.2	35	37.6	26.1	22.5	53.9	100.6	93.5	85.1	43.9	42.2	79.6	52.8	31.2	31.2	32.1
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	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-11.3	816	736.5	526	168.8	96.4	-98.1	246.4	53.9	20.2	66.8	194.4	132.2	1.5	0.2	4.4	53	3.5	5.3	4.9	-0.6	1.5	2	1.8	7	4.5	2.7	3	2.8	0.3	0.3
income-statement-row.row.operating-expenses	2027.5	1991.4	1896.2	1288.9	1241.8	1054.3	576.4	564	716.6	674.1	566.4	572	545.9	17	19.6	17.6	19.7	20.3	36.4	11	60.4	63.7	52.7	40.2	15.8	17	25.7	17.2	13.3	8.9	9.4
income-statement-row.row.cost-and-expenses	133432.8	150506.9	123504.2	81738.7	75236.6	82679.4	62466.4	31870.9	29712.4	27578.8	30557.8	31837	28779.6	218.7	192.4	253.9	273.6	275	188.5	88.5	168.5	258.6	223.5	218.6	73.1	47.9	144.9	117	59.3	37	35
income-statement-row.row.interest-income	217.6	193.7	166.6	185.9	149.6	97	45.4	39	53.9	54.5	35.1	44.7	30.2	0	0	0.7	0.1	0.7	0.8	0.7	2	1	1.1	0.9	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	3306.3	2682.7	2098.8	1857.4	1027	621.7	330	375.7	474.1	436.3	294.6	640.1	549.4	5	5.6	7.2	5.8	9.4	8.4	9.5	10.7	12.9	9.6	4.5	0.5	-0.2	2.7	-0.9	-2.4	-0.9	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-2556.8	-3241.8	-2262.3	-1710.9	-18	351.3	145.2	443.7	-390.9	-901.7	357.5	-339.4	187.4	-3.2	-13.7	-9.6	30.7	-11.3	-5.7	0.1	-16.7	-14	-9.4	-7.9	5.7	1.7	-2.6	4.8	7.3	3.6	3.8
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-11.3	816	736.5	526	168.8	96.4	-98.1	246.4	53.9	20.2	66.8	194.4	132.2	1.5	0.2	4.4	53	3.5	5.3	4.9	-0.6	1.5	2	1.8	7	4.5	2.7	3	2.8	0.3	0.3
income-statement-row.row.total-operating-expenses	-2556.8	-3241.8	-2262.3	-1710.9	-18	351.3	145.2	443.7	-390.9	-901.7	357.5	-339.4	187.4	-3.2	-13.7	-9.6	30.7	-11.3	-5.7	0.1	-16.7	-14	-9.4	-7.9	5.7	1.7	-2.6	4.8	7.3	3.6	3.8
income-statement-row.row.interest-expense	3306.3	2682.7	2098.8	1857.4	1027	621.7	330	375.7	474.1	436.3	294.6	640.1	549.4	5	5.6	7.2	5.8	9.4	8.4	9.5	10.7	12.9	9.6	4.5	0.5	-0.2	2.7	-0.9	-2.4	-0.9	0
income-statement-row.row.depreciation-and-amortization	3413.9	3175.7	2860.8	2302.5	2578.9	1007.9	831.2	889	974.5	887.5	774.5	723.7	602.4	10.9	11.2	9.3	7.7	16.7	13.3	7.3	12.4	11.6	10	10.8	4.2	4.1	-0.1	-7.8	-5.7	-2.3	-3.5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	2465.8	2132.6	6565.2	6230.5	4789.1	2604.5	1950.2	780.6	166.9	-453.9	483.8	301.8	2789.1	-0.3	-22.3	-19.4	-7	5.2	-18.9	8.8	-18.6	24.4	31.8	38.7	32.1	27.9	54	43.4	23.6	24.7	26.2
income-statement-row.row.income-before-tax	-91.1	-1109.3	4302.9	4519.6	4771.1	2619.6	1962.6	992.1	214.4	-418	550.3	495.3	2920.8	1.2	-22.2	-14.9	46	7.4	-14.8	12.7	-21.2	24.4	32.6	38.8	36.5	29.7	54	43.4	25.8	25.5	26.5
income-statement-row.row.income-tax-expense	31.2	-184.9	344.6	705	750.4	376.2	118.6	103.5	52.3	-21.5	48.2	41.7	408.9	-1.2	-2	1	7	4.6	2.9	1.6	1.4	6.9	6.2	6.8	7.4	4.4	5.1	7.4	4.1	3.7	2
income-statement-row.row.net-income	435.5	-924.4	3378.3	3072	3201.3	1962.1	1622	830.3	184.6	-352.7	426.9	313.7	1919.6	2.4	-20.2	-16	36.3	2.3	-18.2	8.2	-26.8	9.2	17.2	23.8	22.6	25.3	44.8	34.4	21.7	21.8	24.5