Sinopec Oilfield Service Corporation

Sembol: 600871.SS

SHH

1.89

CNY

Bugünkü piyasa fiyatı

60.2751
F/K Oranı
-16.0733
PEG Oranı
27.99B
MRK Kapağı
0.00%
DIV Verimi

Sinopec Oilfield Service Corporation (600871-SS) Finansal Tablolar

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Sinopec Oilfield Service Corporation (600871.SS). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Sinopec Oilfield Service Corporation'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
balance-sheet.row.cash-and-short-term-investments	2816.1	1838.2	2508.2	1551.5	1668.8	2203.4	2537.9	2449.9	2011.6	1213.9	105.8	162	1541.8	3169.1	1334.4	1203.8	1034.7	1059.3	398.5	359	1228.7	1205.4	1233.8	1959.8	1576.6	1585.9	2366.6	3057.7	3494
balance-sheet.row.short-term-investments	0	0	-6628.8	-5877.5	-5393.4	-3683.2	-3315	-3073.9	-3451.8	-3993.1	0	0	0	699.7	0	0	0	0	0	0	0	0	0	0	0	0	420	30.2	0
balance-sheet.row.net-receivables	33385	31222.6	25884.7	25198.7	25932.6	27140.2	20595.9	27934.6	30155.1	31159.8	2735.3	2290.6	2412.2	1526.1	1162.8	1612.5	2067.7	1514.1	1251.2	653.8	612.1	674	648.3	240.9	372	419.5	290.3	198.7	374.2
balance-sheet.row.inventory	1204.3	1116.3	1088.3	1033.7	1185.5	1411.6	7803.1	9318.4	14769.3	11932.1	1320.6	1735.7	1756.7	1318.8	1308	831.5	1257.2	1383.6	1287.9	1626.6	990.7	1186.8	998.2	1116.8	1006.8	796.9	1137.7	902.9	1207.2
balance-sheet.row.other-current-assets	1920	2362.9	2238	1995.8	1742.3	1258.5	885.5	1427.7	2575.1	1518.8	158.5	390.1	419.9	62.4	242.8	195.2	-91.3	-80.9	-111.9	-39.8	-30.7	-42.3	-61.5	290	455.8	543.4	731	645.1	448.7
balance-sheet.row.total-current-assets	39325.4	36540.1	31719.3	29779.7	30529.3	32013.8	31822.4	41130.6	49511	45824.7	4320.2	4578.5	6130.7	6076.4	4047.9	3843	4268.3	3876	2825.8	2599.5	2800.8	3023.9	2818.8	3607.5	3411.2	3345.6	4525.7	4804.4	5524.2
balance-sheet.row.property-plant-equipment-net	26288.9	26376.3	24851.1	24489.7	25278.1	24208.2	25821.8	29676.2	31722.4	31083.6	5243.8	5366.4	4568	3911.2	4021.6	4142.7	4921.2	5997	6765.5	8460.1	8941.5	9077.3	8288.9	7329.4	7642.6	8228.8	7878.9	8216.6	8138.9
balance-sheet.row.goodwill	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.intangible-assets	442.8	481.5	506.6	505	392.9	237.3	281.5	185.3	182.2	92.4	271.1	296.4	325.3	346.8	376.3	405.8	436.1	168.9	247.7	261	303.1	41.2	55.3	383.9	405.3	416.6	435.2	455.6	521.3
balance-sheet.row.goodwill-and-intangible-assets	442.8	481.5	506.6	505	392.9	237.3	281.5	185.3	182.2	92.4	271.1	296.4	325.3	346.8	376.3	405.8	436.1	168.9	247.7	261	303.1	41.2	55.3	383.9	405.3	416.6	435.2	455.6	521.3
balance-sheet.row.long-term-investments	689.3	184.7	6697.6	5943.4	5465.9	3955	3546.4	3319.6	3708.7	4141.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-44.6
balance-sheet.row.tax-assets	400.7	362.5	310.8	395.8	417	492.4	472.2	183.5	187.4	156.7	73.8	312	122.5	196.9	0	0	95.4	73.6	83.4	28.5	0	0	0	0	0	7.2	1.8	11.1	17
balance-sheet.row.other-non-current-assets	8015.9	7255.4	-32.8	-22.4	-13.9	-2	-1.6	-2.1	-4	-3.2	720.4	584.8	303.1	0	700	25.8	156.2	0	62.5	33.4	33.5	36.5	38.5	40.3	43.5	-18.3	47.6	70.7	170.2
balance-sheet.row.total-non-current-assets	35837.6	34660.4	32333.2	31311.5	31540.1	28890.9	30120.3	33362.6	35796.7	35471	6309.1	6559.7	5318.9	4454.8	5097.9	4574.3	5609	6239.6	7159.1	8783	9278.1	9155.1	8382.7	7753.5	8091.4	8634.2	8363.5	8753.8	8802.8
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
balance-sheet.row.total-assets	75163	71200.5	64052.4	61091.2	62069.4	60904.7	61942.6	74493.2	85307.8	81295.7	10629.3	11138.2	11449.6	10531.2	9145.8	8417.3	9877.2	10115.6	9984.9	11382.5	12079	12179	11201.5	11361.1	11502.6	11979.9	12889.2	13558.2	14327
balance-sheet.row.account-payables	26373.9	33591.5	29890.3	26802.7	24802.2	27059.5	29487.9	30310.2	30193.8	30913.6	1200.8	1535.2	1605.4	1343.8	1421.7	1119	1279.5	1144	513.2	453.8	803.1	1032.9	266.1	498.7	234.8	359.8	245.3	161.4	298.4
balance-sheet.row.short-term-debt	29165.3	19440.4	17816.1	19727.3	20938.5	17762.6	17539.7	17254.6	12157.7	12015.6	1602.9	405	0	0	240	115	0	88.6	180	509.7	818.8	1085.8	730	430	1359.6	2600.9	3107.8	2691.1	2013
balance-sheet.row.tax-payables	206.7	998.9	737.7	724.4	843.7	1053.5	1033.2	1050.3	2612.2	2955.8	11.6	13.1	12.3	125.8	17.7	18	-187.8	-149.1	35.7	216.4	244.6	152.9	266.6	303.5	387.2	50.8	-39.2	31.6	150.2
balance-sheet.row.long-term-debt-total	318.7	977.6	1945.6	1479.2	1609.1	536.3	455.8	763.1	619	498.7	0	0	0	0	0	0	0	0	50	190	340	300	500	450	350	655.9	1097.3	1909.7	2473.4
Deferred Revenue Non Current	18.2	11.6	9.3	14.2	92.2	139.6	136.3	112.2	59	44	0	0	0	20.2	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	5226.7	4297.3	3737.6	2897.6	535.5	7087.7	8550.7	10689.2	9264	8417.2	310.1	311	797.2	854.8	264.1	244.4	284.6	320.5	343.8	205.2	231.4	153.2	113.4	140.8	124.5	112.5	104.1	121	112.8
balance-sheet.row.total-non-current-liabilities	994.4	1328.2	2198.9	1916.3	2952.8	2163	683.5	960.2	767.4	661.7	28.3	19.2	16.3	20.2	21.3	20.2	4.5	6.8	62.8	190	340	300	500	344.9	244	548.7	989	1925	2516.6
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
balance-sheet.row.capital-lease-obligations	317.1	497	390.9	898.5	1134.7	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	67121.6	63773.2	57190.9	54368.3	55305.5	55126.3	64046.6	66051.6	60670.8	62599.6	3532.8	2588.9	2419	2218.9	2100.4	1753.9	1568.5	1793.7	1709.2	2061.8	2899.7	3239.8	2345.7	2483.8	3105.9	3904.6	4592	5262.4	5962.1
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	0	0	0	0	0	0	0
balance-sheet.row.common-stock	18984.3	18984.3	18984.3	18984.3	18984.3	18984.3	14142.7	14142.7	14142.7	12809.3	6000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000	4000
balance-sheet.row.retained-earnings	-23215.8	-23807.4	-24256.3	-24436.1	-24515.1	-25429.4	-25556	-14973.5	1141.3	1116.8	-252.1	1202.1	1683.4	1047.9	-61.8	-1899.8	-254.5	-298.6	-336	718.3	633.6	442.1	388.8	451	145	-6.5	118.4	127.6	281.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	604.8	600.6	504.4	545.5	665.5	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	11649.8	11649.8	11629.1	11629.1	11629.1	12223.4	9310.7	9273.7	9354.1	4771	1348.6	3347.3	3347.2	3264.4	3107.2	4563.2	4563.2	4572.8	4559.5	4549.8	4492.2	4439.6	4413.1	4370.1	4195.9	4032.6	4138.7	4124.9	4083.1
balance-sheet.row.total-stockholders-equity	8023.2	7427.3	6861.5	6722.9	6763.9	5778.4	-2102.6	8442.9	24638.1	18697.1	7096.5	8549.3	9030.6	8312.3	7045.4	6663.4	8308.7	8274.3	8223.6	9268.2	9125.8	8881.7	8801.9	8821.1	8340.9	8026.2	8257.1	8252.5	8364.8
balance-sheet.row.total-liabilities-and-stockholders-equity	75163	71200.5	64052.4	61091.2	62069.4	60904.7	61942.6	74493.2	85307.8	81295.7	10629.3	11138.2	11449.6	10531.2	9145.8	8417.3	9877.2	10115.6	9984.9	11382.5	12079	12179	11201.5	11361.1	11502.6	11979.9	12889.2	13514.9	14327
balance-sheet.row.minority-interest	0	0	0	0	0	0	-1.4	-1.3	-1.1	-1	0	0	0	0	0	0	0	47.7	52.1	52.5	53.5	57.5	53.9	56.3	55.8	49.1	40.1	0	0
balance-sheet.row.total-equity	8023.2	7427.3	6861.5	6722.9	6763.9	5778.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	689.3	184.7	68.8	65.9	72.6	271.8	231.4	245.7	256.9	148.5	584.9	584.8	303.1	699.7	700	25.8	156.2	0	62.5	33.2	33.2	33.2	30.1	27.1	24	-41.5	420	30.2	-44.6
balance-sheet.row.total-debt	29801.2	20418	19761.7	21206.5	22547.7	18298.9	17995.5	18017.7	12776.6	12514.3	1602.9	405	0	0	240	115	0	88.6	230	699.7	1158.8	1385.8	1230	880	1709.6	3256.8	4205.1	4600.8	4486.4
balance-sheet.row.net-debt	26985	18579.8	17253.5	19655	20878.8	16095.5	15457.6	15567.8	10765.1	11300.4	1497.1	243	-1541.8	-2469.4	-1094.4	-1088.8	-1034.7	-970.7	-168.5	340.7	-69.9	180.4	-3.8	-1079.8	132.9	1670.8	2258.4	1573.3	992.4

Nakit Akış Tablosu

Sinopec Oilfield Service Corporation'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998
cash-flows.row.net-income	589.2	463.8	179.8	79	914.2	142.1	-10582.6	-16114.9	24.3	1232	-1454.2	-361.4	839	1226.5	382	-1645.3	18.8	37.8	-954.8	233.8	245.8	145.1	173.3	846.1	769.9	-224.2
cash-flows.row.depreciation-and-amortization	5718.7	3791.8	3588.7	3602.5	3500.6	3143.7	3368.1	3346.8	3941.4	4382.3	461.6	436.5	397.5	493.5	543.7	616.9	651.8	695.3	857.1	952.4	827.5	782	807.6	698.1	637.2	561.8
cash-flows.row.deferred-income-tax	-12.5	0.5	81	-10.4	68.4	0	2947.8	713.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	-13135.6	-0.5	-81	3.2	3.8	0	10.6	3	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	-1711.4	-3030.4	-393.9	-2617.7	-5990.3	-8440.6	2033.2	5504.1	-4534.2	-2092.2	-179.4	-971.2	-1406	-316.6	283.1	393.6	-746.7	149.8	-10.6	-1114.2	200.9	506.7	-191	484.9	136.8	468.4
cash-flows.row.account-receivables	-4409.5	-5522.4	-147.7	404.3	558	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	-88	-30.4	-40.4	147	235.4	6582.6	1197.8	5439.2	-2833	812.9	408.2	39.7	-440	-28.5	-384.5	387.3	65.5	-144.6	326.3	-662	212.5	-188.7	118.7	-110.1	-209.9	342.4
cash-flows.row.account-payables	2799.2	2521.8	-286.9	-3187.3	-6855.4	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	-13.1	0.5	81	18.3	71.6	-15023.2	835.4	64.9	-1701.2	-2905.1	-587.7	-1010.9	-966	-288.2	667.6	6.3	-812.3	294.4	-336.9	-452.2	-11.6	695.4	-309.7	595	346.7	126
cash-flows.row.other-non-cash-items	14134.8	2972.7	2832.3	3415.2	2880.3	2215	2642.3	2640.1	3144.4	3224	98.7	-71.6	-100.8	197.4	100	586.7	14.1	-90.4	754.5	218.2	58.6	34.2	-47.5	83.4	455.7	412.3
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	0
cash-flows.row.investments-in-property-plant-an-equipment	-4153.6	-3893	-3340.7	-1742.7	-3209	-1272.4	-1175.4	-1228.2	-3853.9	-4183.4	-149.4	-688.9	-836.2	-557.7	-192.5	-129.7	-102.7	-87.2	-213.7	-530.6	-931.3	-1531.2	-1424.2	-438.6	-223.7	-899.8
cash-flows.row.acquisitions-net	87.9	62	83.5	1883.3	-139.5	-7.4	0	1245.3	3880.5	64.3	0	-278.3	-303.1	419.1	-18.4	0	97	9.6	135	0	0.9	0	0	0	0	0
cash-flows.row.purchases-of-investments	0	-125	-83.5	0	3376.3	1376.4	0	-4	-1217.4	-851.3	0	-200	-700	-401.6	0	0	0	11.2	-16.3	0	-3.2	0	0	-191	-64.2	0
cash-flows.row.sales-maturities-of-investments	6.3	4.8	3.7	2.1	2.4	1.3	1.2	979.1	3	1031.9	0	406.8	918.1	700.9	0	0	0	93.2	64.3	3	3.5	3.3	3	1.4	0	783.6
cash-flows.row.other-investing-activites	-6.3	0	83.5	-1742.7	-3209	-1272.4	162.6	-1228.2	-3853.9	-40.8	-2.6	63.4	86.1	-368.2	-660.8	52.9	58	-1.2	15.5	8.8	66.6	113.2	612.2	90.4	-534.2	593.3
cash-flows.row.net-cash-used-for-investing-activites	-4065.7	-3951.2	-3253.4	-1599.9	-3178.8	-1174.5	-1011.6	-236	-5041.8	-3979.3	-152	-697	-835.2	-207.5	-871.8	-76.8	52.2	25.6	-15.2	-518.8	-863.5	-1414.7	-809	-537.8	-822.1	477.1
cash-flows.row.debt-repayment	-783.4	-44491.7	-61667	-54391	-35715.9	-35608.9	-36256.2	-47074.9	-56227.8	-81851.3	-2687.7	0	0	0	-0.3	-741	-329	-294.7	-4991.1	-5308.7	-6183.9	-3322.5	-2854.8	-440	-4451.1	-6473.3
cash-flows.row.common-stock-issued	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
cash-flows.row.common-stock-repurchased	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
cash-flows.row.dividends-paid	-712.6	-604.3	-611.4	-827.4	-855.4	-613.9	-709.6	-431.8	-333.1	-668.1	-56.3	-120.1	-120	0	-8.7	-3.6	-6.2	-14.4	-164	-193.1	-169.4	-161.8	-434.4	-7808.2	-193.7	-334.6
cash-flows.row.other-financing-activites	937.8	44044.7	60330.2	52338.3	37820.9	39841.6	37713.9	51968.3	59754.6	79287.7	3889.3	405	0	39.6	0	741	328.8	151.7	4574.6	4849.6	5957	3476.6	3200	6866.8	2881.6	5513.9
cash-flows.row.net-cash-used-provided-by-financing-activities	-558.2	-1051.2	-1948.2	-2880.1	1249.6	3618.8	748	4461.5	3193.7	-3231.7	1145.3	284.9	-120	39.6	-9	-3.6	-6.5	-157.5	-580.5	-652.2	-396.4	-7.7	-89.2	-1381.4	-1763.2	-1294
cash-flows.row.effect-of-forex-changes-on-cash	28.3	130.4	-53.3	-119.2	29.2	135.6	-79.5	135.5	63.6	-27.5	3.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	977.9	-674.2	952	-127.4	-522.8	-359.9	76.4	453.7	791.5	-492.3	-76.2	-1379.8	-1225.4	1432.9	428.1	-128.5	-16.4	660.7	50.6	-880.8	73	45.6	-155.8	193.4	-585.8	401.5
cash-flows.row.cash-at-end-of-period	2816.1	1801.2	2475.3	1523.4	1650.7	2173.6	2523.4	2446.9	1993.2	1201.8	85.8	162	1541.8	2767.3	1334.4	906.3	1034.7	1059.3	398.5	348	563.8	490.8	445.2	601	407.7	993.4
cash-flows.row.cash-at-beginning-of-period	1838.2	2475.3	1523.4	1650.7	2173.6	2533.4	2446.9	1993.2	1201.8	1694.1	162	1541.8	2767.3	1334.4	906.3	1034.7	1051.2	398.5	348	1228.7	490.8	445.2	601	407.7	993.4	592
cash-flows.row.operating-cash-flow	5583.2	4197.9	6206.9	4471.8	1377.1	-2939.8	419.5	-3907.3	2575.9	6746.1	-1073.3	-967.7	-270.2	1600.8	1308.9	-48	-62.1	792.6	646.3	290.2	1332.8	1468	742.3	2112.5	1999.5	1218.4
cash-flows.row.capital-expenditure	-4153.6	-3893	-3340.7	-1742.7	-3209	-1272.4	-1175.4	-1228.2	-3853.9	-4183.4	-149.4	-688.9	-836.2	-557.7	-192.5	-129.7	-102.7	-87.2	-213.7	-530.6	-931.3	-1531.2	-1424.2	-438.6	-223.7	-899.8
cash-flows.row.free-cash-flow	1429.6	304.9	2866.2	2729.2	-1831.9	-4212.2	-755.9	-5135.5	-1278	2562.8	-1222.7	-1656.6	-1106.5	1043.1	1116.3	-177.8	-164.8	705.4	432.6	-240.5	401.5	-63.1	-681.9	1673.9	1775.8	318.5

Gelir Tablosu Satırı

Sinopec Oilfield Service Corporation'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin 600871.SS brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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	79651.1	73772.7	69533.1	68073.4	69870.1	58409.1	48485.8	42923.5	60349.3	94481	17677.2	16987.9	20179.8	16348.4	13225	15224.5	17175.7	17027.8	15798.7	13348.5	10343.6	8009.7	7808.7	9014.5	7075.6	5633.5	6254.7	6999.1	9302.4	6216.8
income-statement-row.row.cost-of-revenue	74377.1	68003.5	64520.9	62605	63695.2	53320.3	50976.3	53516.7	54569	85261.1	17765.5	16572.8	18206.2	13949.9	11801.3	15294.1	16275.3	16450.7	15246.2	12150.1	9276.2	7263.4	7050.1	7132.3	5222.8	4945.5	5507.4	6088.4	7401.2	4634.9
income-statement-row.row.gross-profit	5273.9	5769.2	5012.1	5468.4	6174.9	5088.8	-2490.5	-10593.2	5780.4	9219.9	-88.4	415.1	1973.5	2398.5	1423.7	-69.6	900.4	577.1	552.5	1198.4	1067.4	746.2	758.6	1882.2	1852.7	688	747.3	910.7	1901.2	1581.9
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
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	297.8	1939.4	1616.3	1636.3	1959.8	-336.6	-147.7	294.9	408.8	1623.3	-62.8	29.2	65.2	10.3	21.7	-45.9	5.2	-1.2	-886.2	-167.7	-46.4	-4.1	-75.5	-109.5	-162.5	7.4	1.4	-20.7	-15	-16.5
income-statement-row.row.operating-expenses	3670.3	4437.7	3907.6	3945.2	4139.1	3785.3	4106.8	4216.1	4817.6	6660.9	1075.3	1039.5	1068.3	1030.1	919.9	877.9	875.6	533	643.4	691.8	663.7	562.6	446.9	719.3	593.7	683.5	580.9	473.6	527.6	410
income-statement-row.row.cost-and-expenses	78047.4	72441.2	68428.6	66550.2	67834.3	57105.6	55083.1	57732.9	59386.5	91922	18840.8	17612.3	19274.5	14979.9	12721.2	16172	17150.8	16983.7	15889.6	12841.9	9939.9	7826	7497	7851.6	5816.5	5629	6088.4	6562.1	7928.9	5044.9
income-statement-row.row.interest-income	23.6	15.4	38.2	59.6	103.5	87.9	19.3	34.3	38.3	63.6	47.1	26.7	53.7	33.3	21.9	26.1	0	0	4.5	11.5	17	22.6	34.7	51.5	0	0	0	0	0	0
income-statement-row.row.interest-expense	805	704.3	726.8	906.7	980.5	662.4	634.7	475.1	308.4	628.6	60	0.5	0	0.6	8.7	3.6	-28.1	-2.7	60.1	85.8	87.1	53	59.2	103.2	144.4	294.6	172.2	233.6	109.1	139.6
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-696.1	-702.8	-657.7	-955.9	-870.1	-787.8	-3746.8	-994.3	-457.1	-352.3	-52	84.9	136.8	-228.9	-121.8	-607.1	-20.2	17.9	-908.6	-248.5	-122.4	-30.5	-92.2	-166.1	-337.9	-233.4	-133.9	-239.2	-114.7	-157.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	297.8	1939.4	1616.3	1636.3	1959.8	-336.6	-147.7	294.9	408.8	1623.3	-62.8	29.2	65.2	10.3	21.7	-45.9	5.2	-1.2	-886.2	-167.7	-46.4	-4.1	-75.5	-109.5	-162.5	7.4	1.4	-20.7	-15	-16.5
income-statement-row.row.total-operating-expenses	-696.1	-702.8	-657.7	-955.9	-870.1	-787.8	-3746.8	-994.3	-457.1	-352.3	-52	84.9	136.8	-228.9	-121.8	-607.1	-20.2	17.9	-908.6	-248.5	-122.4	-30.5	-92.2	-166.1	-337.9	-233.4	-133.9	-239.2	-114.7	-157.5
income-statement-row.row.interest-expense	805	704.3	726.8	906.7	980.5	662.4	634.7	475.1	308.4	628.6	60	0.5	0	0.6	8.7	3.6	-28.1	-2.7	60.1	85.8	87.1	53	59.2	103.2	144.4	294.6	172.2	233.6	109.1	139.6
income-statement-row.row.depreciation-and-amortization	5718.7	3791.8	3588.7	3602.5	3500.6	3143.7	3368.1	3346.8	3941.4	4382.3	461.6	436.5	397.5	493.5	543.7	616.9	651.8	695.3	857.1	952.4	827.5	782	807.6	698.1	637.2	561.8	134.4	243.9	118.4	138.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1603.6	1432.1	1148.2	1303.9	2225.9	852.3	-10196.4	-16012	125.4	615.4	-1175.6	-562	979.1	1131.1	362	-1507.8	27.2	60.6	-108.8	442.8	347.3	153.9	282.8	1083.7	1053.8	-235.3	32	193.2	1255.2	1033.7
income-statement-row.row.income-before-tax	907.5	729.4	490.5	348.1	1355.8	515.6	-10344.1	-15803.7	505.7	2206.7	-1215.7	-539.5	1042	1139.6	382	-1554.6	4.7	60.7	-997.2	266.6	291.1	151.5	213.4	985.5	906.2	-228.4	32.9	185.1	1249.5	1015.8
income-statement-row.row.income-tax-expense	339.1	265.5	310.7	269.1	441.5	373.6	238.6	311.2	481.4	974.7	238.6	-178.2	203	-87	47.3	90.7	-14.1	22.9	-42.5	32.8	45.3	6.4	40.1	139.4	136.4	-4.2	24.7	31.1	196.6	164.2
income-statement-row.row.net-income	589.2	475.9	179.8	79	914.2	142.1	-10582.5	-16114.8	24.5	1229.8	-1454.2	-361.4	839	1226.5	382	-1645.3	17.8	37.4	-954.3	231.2	240.2	139.8	170.8	840.2	754.7	-230.9	4.5	151.7	1053	851.7