Aoyuan Beauty Valley Technology Co.,Ltd.

符号: 000615.SZ

SHZ

2.74

CNY

今天的市场价格

-5.7646
市盈率
0.3778
PEG比率
2.09B
MRK市值
0.00%
DIV收益率

Aoyuan Beauty Valley Technology Co.,Ltd. (000615-SZ) 财务报表

Q: 什么是 Aoyuan Beauty Valley Technology Co.,Ltd. (000615.SZ) 总资产是多少？

Aoyuan Beauty Valley Technology Co.,Ltd. (000615.SZ) 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 Aoyuan Beauty Valley Technology Co.,Ltd. (000615.SZ). 的默认数据。公司收入显示 1172.939 M 的平均值，即 0.191 % 增长率。整个期间的平均毛利润为 239.925 M，即 0.366 %. 平均毛利率为 0.198 %. 公司去年的净收入增长率为 -0.785 %，等于 -1.247 % % 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 Aoyuan Beauty Valley 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 -0.117. 在流动资产领域，000615.SZ 的报告货币为530.147. 这些资产中的很大一部分，即 178.488 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.418%. 公司的长期投资虽然不是其重点，但以报告货币计算的212.752（如果有的话）为212.752。这表明与上一报告期相比，193.920% 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 908.018. 这一数字表明，-0.070% 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 220.779. 这方面的年同比变化率为 -2.368%. 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156.148，存货估值为 169.53，商誉估值为 557.17（如有. 无形资产总额（如果有）按 218.02 估值. 应付账款和短期债务分别为 245.82 和 284.6. 债务总额为1192.62，债务净额为 1044.74. 其他流动负债为 6.23，加上总负债 2801.2. 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	2004	2002	2000	1998	1996	1994
balance-sheet.row.cash-and-short-term-investments	734.01	178.5	306.9	619.9	496.8	628.6	1780.4	1508.3	872.5	1286.7	171.8	179.7	218.1	162	154	283.6	86.3	83.8	123.9	61.6	274.1	438.3	263.1	142.7	84.2	18.2	32.2	6.5	5.6	5.5	0	0
balance-sheet.row.short-term-investments	122.41	30.6	68.4	15.4	20.4	2.6	4.2	3.7	3.5	4.5	47.2	17.5	14.1	27	32.1	75.4	3.1	8.6	1.5	1.1	0.7	0.1	0.4	1.2	20.6	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	956.82	156.1	323.9	211.4	476.8	421.9	1076.2	570	286	536.7	96.4	325.2	201.7	147.5	145.9	153.2	103.9	145	148.2	379.8	688.6	483.2	281	200.9	18.6	2.7	44.3	32.2	62.2	10.3	0	0
balance-sheet.row.inventory	689.79	169.5	183.7	195.4	5468.3	6454.3	7624.5	5758.7	3975.6	3738.5	118	145.8	486.9	321.5	344	155.3	169.1	251.1	183.5	266	479	315.4	227.4	236.4	197.6	91.6	82.3	56.1	35.2	27.3	0	0
balance-sheet.row.other-current-assets	97.72	26	30.4	62.8	281.9	340	422.9	320.6	597.9	591.9	13.9	-33.1	-17.5	-12.6	-5.1	-6.2	-6.7	-5.1	-31.5	-125.4	0.1	0.1	0.1	2.3	28.2	66.4	-14.2	-5.9	-24.2	-0.9	59.7	49.6
balance-sheet.row.total-current-assets	2478.34	530.1	844.8	1089.5	6723.8	7844.8	10904	8157.5	5732	6153.8	400.1	617.6	889.2	618.3	638.7	585.9	352.6	474.8	424.1	581.9	1441.8	1237	771.7	582.2	328.6	178.9	144.6	88.9	78.9	42.3	59.7	49.6
balance-sheet.row.property-plant-equipment-net	5084.53	1223.2	1393.2	1637.1	1518.8	1397.6	795	499.2	514.3	624.2	435.8	296.9	302.4	295.5	297.8	321.5	347.3	358.7	357.3	365.6	382.9	376.3	382.6	365.3	367.4	271	229.4	136.6	130.3	72.2	52	54.6
balance-sheet.row.goodwill	2344.94	557.2	615.3	661.1	11.6	11.6	12.3	3.8	1	0.7	0.7	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	882.87	218	229.6	238.7	250.3	291.3	240.9	149.2	154.3	158.7	131.5	134.7	137.8	141	141.8	117.4	90.4	92.4	63.9	31.1	4.5	4.6	5.5	5.7	5.8	5.9	6	6.2	6.3	5.4	0	0
balance-sheet.row.goodwill-and-intangible-assets	3227.81	775.2	844.9	899.8	261.9	302.8	253.1	153.1	155.3	159.4	131.5	134.7	137.8	141	141.8	117.4	90.4	92.4	63.9	31.1	4.5	4.6	5.5	5.7	5.8	5.9	6	6.2	6.3	5.4	0	0
balance-sheet.row.long-term-investments	648.67	212.8	72.4	101.2	244.3	229	112.6	180.7	216.1	112.9	434.7	93.2	87.5	54.2	92.2	129.1	174.9	815.2	332.8	269.4	99.1	124.6	124.6	42.4	20.1	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	164.27	43	17.9	32.2	104.5	76.6	79.3	55.8	91.1	73.9	40.1	44.2	34.9	39.5	17.1	13.7	8.1	1.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	2275.86	518.8	565.5	561.5	600	357.4	140.4	109.3	108.5	218.7	49.4	17.5	14.1	27	32.1	115.4	77.1	82.6	1.5	1.1	1.3	1	6.6	2.4	20.6	5.7	0.7	0.7	0.7	0.7	6.3	5.7
balance-sheet.row.total-non-current-assets	11401.15	2773	2894	3231.7	2729.4	2363.4	1380.5	998	1085.3	1189.1	1091.5	586.5	576.7	557.1	580.9	697	697.9	1350.5	755.5	667.2	487.7	506.5	519.3	415.8	413.8	282.6	236.1	143.5	137.3	78.4	58.3	60.3
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	0
balance-sheet.row.total-assets	13879.5	3303.1	3738.7	4321.2	9453.2	10208.2	12284.5	9155.5	6817.3	7342.9	1491.6	1204.1	1465.9	1175.4	1219.7	1282.9	1050.5	1825.3	1179.6	1249.1	1929.4	1743.5	1291	997.9	742.4	461.5	380.7	232.4	216.1	120.7	117.9	109.9
balance-sheet.row.account-payables	1078.76	245.8	267.8	297.1	1436.6	1538.4	1446.4	1023.3	1162.6	709.8	385.5	363.6	395	246.3	271.9	204.9	152.2	163	120.1	127.9	496	417	195.5	113	60.7	26.9	2.8	1.7	1.4	1.1	0	0
balance-sheet.row.short-term-debt	1447.38	284.6	201.3	284.9	557.3	1610.4	1350.5	526.5	420.1	1357.5	225	183	246.6	145	163.1	87.5	229.2	111.4	265	264.7	553.1	370	251.5	185	28	22	20	20	20	0	0	0
balance-sheet.row.tax-payables	23.52	7.1	7.7	8.2	238.2	149.1	216.4	167.8	102.7	175.4	1.6	0.9	1.8	6.2	2	21.8	-4.6	4.1	4.3	18.7	27.6	40.6	54	17.1	2.3	2.7	1.8	4.4	2.6	0	0	0
balance-sheet.row.long-term-debt-total	3325.19	908	1081	1253.4	2237.5	681.8	1144.5	1506.7	350	447	1372.5	0	0	98	0	96	0	123.8	55.8	116	56	135.1	109.1	89.6	69.6	30.5	20	0	9.9	32	0	0
Deferred Revenue Non Current	351.71	87.4	90.7	92.6	186.4	275.4	422.7	423.5	424.4	7.6	8.4	0	0	-89.2	0	-87.2	0	-115	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	98.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	28.48	6.2	82.2	19.9	496.8	2202.5	4362.1	1443.5	1740.4	2086.6	11	13.5	115.3	18.4	15.6	17	23.2	13.7	18.6	17.4	34.8	15.6	18.4	7.4	13.2	3.6	11.2	1	0.9	21.8	16.5	13.6
balance-sheet.row.total-non-current-liabilities	8952.45	1983.9	2803.7	1559	2667.5	1351.3	1924.8	2358.6	1075.3	776.1	78.5	24.8	32	116.7	29.2	145.1	44.7	316.8	62.3	122.5	62.5	141.6	109.1	103.8	70.7	33.8	23.8	0	9.9	32	46.7	48.9
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	0
balance-sheet.row.capital-lease-obligations	244.9	60.4	70.9	115.5	38.8	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-liab	12561.09	2801.2	3508.7	2394.1	6800.3	7549.4	9300.1	6344.9	4861.5	5388.7	710.4	596.9	827.9	550.9	490.8	503.7	471.4	636.4	492.9	574.9	1258	1037.4	647.3	437.5	197.4	96.4	66.3	29.9	39.9	54.8	63.3	62.5
balance-sheet.row.preferred-stock	0	0	0	0	0	79.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	3051.92	763	763	781.2	781.2	782.3	783.4	785.1	780.3	390.1	211.7	211.7	211.7	211.7	211.7	211.7	211.7	211.7	211.7	154.9	154.9	154.9	154.9	154.9	154.9	138.5	99	62.4	52	40.7	0	0
balance-sheet.row.retained-earnings	-4602.78	-1294	-948.1	747.6	1001	1130.9	1120.9	1006.3	728.8	811.1	143.5	127.8	164.4	166	239.1	229.9	62.4	227.2	182.4	173.2	144.3	139.6	115.1	95.6	97.2	83.4	57.7	35.2	27.2	8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	99.71	24	23.7	45.9	40.7	-79.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	1455.57	727.8	0	-109	-109	-79.5	22.8	162.3	191.9	452.3	426	267.7	260.9	245.6	276.9	336.5	303.6	748.8	291.6	344.6	366.3	365.8	344.2	299.3	292.9	143.3	157.7	104.9	97	17.1	0	0
balance-sheet.row.total-stockholders-equity	4.42	220.8	-161.4	1465.7	1713.9	1833.7	1927.1	1953.7	1701	1653.6	781.2	607.2	637	623.3	727.7	778.1	577.8	1187.6	685.6	672.8	665.5	660.3	614.2	549.8	545	365.2	314.4	202.5	176.2	65.8	54.7	47.4
balance-sheet.row.total-liabilities-and-stockholders-equity	13879.5	3303.1	3738.7	4321.2	9453.2	10208.2	12284.5	9155.5	6817.3	7342.9	1491.6	1204.1	1465.9	1175.4	1219.7	1282.9	1050.5	1825.3	1179.6	1249.1	1929.4	1743.5	1291	997.9	742.4	461.5	380.7	232.4	216.1	120.7	117.9	109.9
balance-sheet.row.minority-interest	1313.99	281.2	391.4	461.3	939	825.1	1057.2	857	254.8	300.6	29.8	0	1	1.2	1.2	1.1	1.3	1.2	1.1	1.4	6	45.8	29.5	10.6	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	1318.41	501.9	230	1927	2652.9	2658.8	2984.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	13879.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	771.08	243.4	140.8	116.6	264.6	231.6	116.8	184.3	219.6	117.4	481.9	110.7	101.6	81.2	124.3	204.4	178	823.7	334.3	270.5	99.8	124.7	125	43.5	40.7	5.7	0.7	0.7	0.7	0	0	0
balance-sheet.row.total-debt	4772.58	1192.6	1282.3	1538.3	2794.8	2292.2	2494.9	2033.2	770.1	1804.5	225	183	246.6	243	163.1	183.6	229.2	235.2	320.8	380.7	609.1	505.1	360.6	274.6	97.6	52.5	40	20	29.9	32	0	0
balance-sheet.row.net-debt	4160.98	1044.7	1043.8	933.8	2318.4	1666.2	718.8	528.6	-98.9	522.3	53.2	20.8	42.6	108.1	41.2	-24.6	146	160	198.4	320.3	335.7	66.9	97.8	133.1	34	34.3	7.8	13.5	24.3	26.4	0	0

现金流量表

在 Aoyuan Beauty Valley 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 11.647 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0.000 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-60095965.170. 与上一年相比， 3.389 发生了变化. 在同一时期，公司记录了 132.37, 0.59 和 -256.83，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-87.35 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 14.68，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	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999
cash-flows.row.net-income	-344.14	-1593.5	-269.4	38.2	123.9	128.1	420.9	190.1	263.5	15.7	-36.8	4.2	-73.1	3.4	192.9	-164.6	32.2	10.1	8.5	1.7	49.6	69	30.4	37.5	50.9	35.7
cash-flows.row.depreciation-and-amortization	106.84	132.4	108.7	81.6	68.1	63.1	51.7	53.9	55.2	33.5	34.3	33.1	35.7	35.9	35.1	33.9	38.5	33.4	33.8	30.3	32	28.6	25.3	28	22.1	14
cash-flows.row.deferred-income-tax	0	13.8	110.7	-41.2	21.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-13.8	-110.7	41.2	-9	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	70.99	-64.2	178.7	-648.5	462.6	791.1	-1176.4	475.6	1592.5	77.8	-72.7	41.5	-26.3	-160.5	17.3	70.4	-68.9	168.5	0.1	-183	-46.2	34.2	-144	-39.7	-28.8	-13.8
cash-flows.row.account-receivables	64.59	-99.7	-175.3	34.3	642.9	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	6.4	49.6	42.9	986.1	1170.2	-1155.4	-53.2	933	481.1	29.9	-45.5	-158.7	25.1	-199	39.2	56.5	-67.6	82.5	65.7	-77.1	-87.8	8.9	-39	-106	-9.4	-26.2
cash-flows.row.account-payables	0	-27.9	275.8	-1627.6	-1372.2	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	0	13.8	35.3	-41.2	21.7	1946.4	-1123.2	-457.4	1111.3	48	-27.2	200.2	-51.3	38.6	-22	13.9	-1.3	86	-65.6	-105.9	41.6	25.3	-105	66.2	-19.5	12.4
cash-flows.row.other-non-cash-items	363.03	1590	-132.3	146.1	37.5	110.2	41.6	105.7	-98.1	12.6	15.5	29.7	45	8.3	-196	90.1	14.3	29.1	31.8	46.9	34.7	26.5	3.8	0.1	2.4	1.1
cash-flows.row.net-cash-provided-by-operating-activities	196.71	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	-23.34	-51.1	-170.8	-572.9	-561	-540.7	-36.4	-9.2	-36.6	-39.2	-27.4	-21.8	-19.4	-41.6	-5.8	-9.5	-35.4	-20.9	-15.1	-34.5	-25.6	-29.7	-24.5	-123.9	-64.9	-109.1
cash-flows.row.acquisitions-net	-7.61	0.2	-28.7	-13.9	-22.2	-533.9	-859.2	-2.9	0.1	24.9	40.4	21.8	19.7	41.6	5.8	0	0	0	0.3	34.5	0	0	0	123.9	0	0
cash-flows.row.purchases-of-investments	-129.61	-241.9	-440.6	-93.2	-917.1	-1419.7	-3321.4	-1329.3	-1981.5	-160	27.4	-0.8	-16.1	-171.7	-299.3	0	0	-75	-188.9	-61.1	-7	-87.5	-25.7	-55.6	-5	0
cash-flows.row.sales-maturities-of-investments	39.43	232.1	626.4	88.4	863.5	1625.8	3620	1303.7	1866.1	34.8	6	10.4	9.6	271.5	441.8	13.8	95.5	0.1	116.8	4.7	9.1	9	49.2	1.2	0	0
cash-flows.row.other-investing-activites	5.32	0.6	0	-16.1	-800.6	14.7	0.2	0	-5.3	0.3	-27.4	-21.8	-19.4	-41.6	-5.8	0.2	0.2	0	1	-34.5	1.5	0.1	0.9	-123.9	0	0
cash-flows.row.net-cash-used-for-investing-activites	-115.98	-60.1	-13.7	-607.7	-1437.4	-853.7	-596.7	-37.7	-157.2	-139.2	19	-12.2	-25.5	58.1	136.8	4.4	60.3	-95.7	-85.9	-90.9	-22	-108.2	-0.2	-178.3	-69.9	-109.1
cash-flows.row.debt-repayment	-114.5	-256.8	-314.1	-686.4	-1454.9	-478.6	-223.1	-259.9	-640.4	-183	-165.2	-244.4	-173.1	-120.5	-260.7	-175.4	-242	-309.9	-436.6	-648.4	-461.5	-285	-58	-22	-20	0
cash-flows.row.common-stock-issued	0	0	0	9	112.2	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	-9	-112.2	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	-48.31	-87.3	-244.9	-190.3	-253.8	-265.3	-143.8	-170.3	-314.2	-34.9	-18.9	-30.8	-22.7	-11.1	-15.3	-20.2	-18.7	-23.5	-32.1	-30.3	-39.5	-23.2	-20.7	-2.7	-5.2	-1.8
cash-flows.row.other-financing-activites	-45.69	14.7	854.1	1698.6	1263.8	585.7	2267.4	-670.5	-212.9	227	183	248	253	100.1	215.1	169.4	137.3	249.9	267.4	708.9	628.4	379.3	241.4	222.7	34.5	99.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-216.79	-329.5	295.1	821.9	-444.8	-158.3	1900.5	-1100.8	-1167.6	9.1	-1.1	-27.2	57.2	-31.6	-61	-26.2	-123.5	-83.5	-201.3	30.2	127.4	71.1	162.7	197.9	9.3	97.9
cash-flows.row.effect-of-forex-changes-on-cash	-7.52	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	-143.57	-324.9	167.1	-168.3	-1177.3	80.4	641.5	-313.2	488.2	9.6	-41.8	69.1	13.1	-86.3	125	7.9	-47.1	61.9	-212.9	-164.8	175.4	121.3	77.9	45.4	-14	25.7
cash-flows.row.cash-at-end-of-period	550.88	210.6	535.5	368.3	536.7	1714	1410.5	768.9	1082.2	171.8	162.2	204	134.9	121.9	208.2	83.2	75.2	122.4	60.4	273.4	438.2	262.8	141.5	63.6	18.2	32.2
cash-flows.row.cash-at-beginning-of-period	694.45	535.5	368.3	536.7	1714	1633.6	768.9	1082.2	594	162.2	204	134.9	121.9	208.2	83.2	75.2	122.4	60.4	273.4	438.2	262.8	141.5	63.6	18.2	32.2	6.5
cash-flows.row.operating-cash-flow	196.71	64.7	-114.3	-382.6	704.8	1092.4	-662.2	825.3	1813	139.7	-59.7	108.5	-18.6	-112.9	49.2	29.7	16	241.1	74.1	-104.2	70.1	158.3	-84.6	25.8	46.7	37
cash-flows.row.capital-expenditure	-23.34	-51.1	-170.8	-572.9	-561	-540.7	-36.4	-9.2	-36.6	-39.2	-27.4	-21.8	-19.4	-41.6	-5.8	-9.5	-35.4	-20.9	-15.1	-34.5	-25.6	-29.7	-24.5	-123.9	-64.9	-109.1
cash-flows.row.free-cash-flow	173.37	13.6	-285.1	-955.5	143.8	551.8	-698.6	816	1776.3	100.5	-87.1	86.7	-38	-154.5	43.5	20.1	-19.3	220.2	59	-138.6	44.4	128.6	-109.2	-98.1	-18.3	-72.2

利润表行

Aoyuan Beauty Valley Technology Co.,Ltd. 的收入与上期相比变化了 0.006%。据报告, 000615.SZ 的毛利润为 354.01。该公司的营业费用为 347.56，与上年相比变化了 -0.816%. 折旧和摊销费用为 132.37，与上一会计期间相比变化了 -1.112%. 营业费用报告为 347.56，显示-0.816% 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-18.227%. 营业收入为 -391.4，与上年相比变化了18.227%. 净利润的变化率为 -0.785%。去年的净收入为-342.69.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996	1994
income-statement-row.row.total-revenue	1313.42	1364.3	1356.1	1538.7	1987.3	3150.4	2888.6	2795	4242.6	2413.3	694.9	643.9	730.1	763.7	686.4	621.4	604.1	763.9	661.3	959	1508.4	1694.3	1849.6	798.5	313.8	334.6	256.9	209.2	106.7	170.2	124.8	128.9
income-statement-row.row.cost-of-revenue	984.65	1010.3	1026.1	1208.4	1450.7	2348	2036.3	1764.1	3489.3	1788	611.8	585.8	636.2	734.7	624.2	532	623.8	631.1	559.6	825.1	1345.3	1498.9	1664	736.3	246.1	248.2	188.6	168.6	75.1	111	76.1	79.8
income-statement-row.row.gross-profit	328.76	354	330.1	330.3	536.7	802.4	852.2	1030.9	753.3	625.3	83.1	58.1	94	28.9	62.2	89.5	-19.7	132.8	101.7	133.9	163.1	195.4	185.6	62.2	67.7	86.4	68.3	40.7	31.5	59.2	48.7	49.1
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	0
income-statement-row.row.research-development	21.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	126.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	187.28	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-4.61	-5.7	-5.4	215.8	77.7	155.7	25.1	-0.4	10.8	4	5.7	4.3	-7.3	-0.2	1	4.6	0.5	1.6	3.7	1.1	7.8	0.5	-0.3	0.8	0.2	-0.3	-0.3	3.4	13.2	-0.5	-0.3	-0.9
income-statement-row.row.operating-expenses	338	347.6	350.4	478.9	237.5	507.5	610.9	465.1	439.3	365.7	65.5	86	52.7	72.2	59.1	69.2	61.1	71.6	59.4	86.3	128.2	104.9	80.2	22.8	23.4	25.5	24.9	10.8	11.9	22.3	14.9	14.5
income-statement-row.row.cost-and-expenses	1322.65	1357.9	1376.5	1687.3	1688.1	2855.5	2647.2	2229.2	3928.6	2153.7	677.3	671.7	688.8	807	683.2	601.2	684.9	702.7	619.1	911.4	1473.5	1603.8	1744.2	759.1	269.6	273.6	213.5	179.3	87	133.3	91	94.3
income-statement-row.row.interest-income	-1.49	-2.4	-5.2	3.5	2.8	18.2	32.5	20.1	16	3.7	11.6	9.1	7.3	1.3	1.2	1.7	0	0	1.1	3.4	2.6	2.3	0.9	1.1	0.9	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	65.53	68	81	146.5	170.3	149.5	98.5	68.2	32.4	26.6	31.4	23.3	24.7	22.7	13.1	17.1	21.6	20.9	24	30.5	34.3	36.6	23.1	4.3	2.5	0.8	1.1	2.4	0.8	3	1.5	3
income-statement-row.row.selling-and-marketing-expenses	187.28	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-4.61	-5.7	-1533.3	-473.4	-153.8	-169.6	-47.1	-32.1	-88.9	98.2	2.7	-18.9	-32.5	-49	-9.2	175.1	-91.4	-12.4	-30.9	-35.1	-38.6	-34.5	-20.6	3.6	-0.4	-1.1	-1.4	0	11.8	-3.4	-1.8	-3.9
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-4.61	-5.7	-5.4	215.8	77.7	155.7	25.1	-0.4	10.8	4	5.7	4.3	-7.3	-0.2	1	4.6	0.5	1.6	3.7	1.1	7.8	0.5	-0.3	0.8	0.2	-0.3	-0.3	3.4	13.2	-0.5	-0.3	-0.9
income-statement-row.row.total-operating-expenses	-4.61	-5.7	-1533.3	-473.4	-153.8	-169.6	-47.1	-32.1	-88.9	98.2	2.7	-18.9	-32.5	-49	-9.2	175.1	-91.4	-12.4	-30.9	-35.1	-38.6	-34.5	-20.6	3.6	-0.4	-1.1	-1.4	0	11.8	-3.4	-1.8	-3.9
income-statement-row.row.interest-expense	65.53	68	81	146.5	170.3	149.5	98.5	68.2	32.4	26.6	31.4	23.3	24.7	22.7	13.1	17.1	21.6	20.9	24	30.5	34.3	36.6	23.1	4.3	2.5	0.8	1.1	2.4	0.8	3	1.5	3
income-statement-row.row.depreciation-and-amortization	389.09	142.3	-1266.3	108.7	81.6	68.1	63.1	51.7	53.9	55.2	33.5	34.3	33.1	35.7	35.9	35.1	33.9	38.5	33.4	33.8	30.3	32	28.6	25.3	28	22.1	14	1.4	0	2.9	1.3	3
income-statement-row.row.ebitda-caps	-9.23	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-398.33	-391.4	-20.4	248.5	286.8	416.2	169.1	534.1	215.4	354.8	14.8	-51	16.2	-92	-7	190.7	-169.6	47.3	13.7	14.2	5.1	58.3	85.4	43.9	43.6	60.2	42.3	28.5	19.7	34.1	32.4	31.6
income-statement-row.row.income-before-tax	-402.93	-397.1	-1553.7	-224.9	133.1	246.6	194.2	533.7	225.1	357.8	20.3	-46.7	8.8	-92.3	-6	195.3	-172.2	48.8	14.4	13.9	4.6	57.4	85	43.9	43.9	59.9	42	30.9	32.2	33.6	32	30.8
income-statement-row.row.income-tax-expense	15.36	16.4	39.8	44.5	94.9	122.7	66.2	112.9	35	94.3	4.6	-9.9	4.6	-19.2	-9.4	8.5	-7.6	16.7	4.3	5.4	2.8	7.8	16	13.5	6.4	9	6.3	4.6	4.8	11	10.5	10.2
income-statement-row.row.net-income	-344.14	-342.7	-1593.5	-269.4	38.2	123.9	157.3	309.2	109.2	237.7	15.7	-36.6	4.3	-73.1	3.4	187.1	-164.7	32	10.2	7.2	5.2	45.8	58	26.2	37.5	50.9	35.7	26.3	27.4	22.5	21.5	20.6