Shenyang Huitian Thermal Power Co.,Ltd

符号: 000692.SZ

SHZ

2.9

CNY

今天的市场价格

1.4192
市盈率
-0.2129
PEG比率
1.55B
MRK市值
0.00%
DIV收益率

Shenyang Huitian Thermal Power Co.,Ltd (000692-SZ) 财务报表

Q: 什么是 Shenyang Huitian Thermal Power Co.,Ltd (000692.SZ) 总资产是多少？

Shenyang Huitian Thermal Power Co.,Ltd (000692.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 Shenyang Huitian Thermal Power Co.,Ltd (000692.SZ). 的默认数据。公司收入显示 1082.35 M 的平均值，即 0.084 % 增长率。整个期间的平均毛利润为 39.046 M，即 -0.197 %. 平均毛利率为 0.109 %. 公司去年的净收入增长率为 -1.499 %，等于 -1.414 % % 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 Shenyang Huitian Thermal Power 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 -0.015. 在流动资产领域，000692.SZ 的报告货币为1779.921. 这些资产中的很大一部分，即 514.665 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.335%. 公司的长期投资虽然不是其重点，但以报告货币计算的21.954（如果有的话）为21.954。这表明与上一报告期相比，2815.527% 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 249.874. 这一数字表明，-0.281% 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 173.353. 这方面的年同比变化率为 -1.093%. 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674.761，存货估值为 520.22，商誉估值为 0（如有. 无形资产总额（如果有）按 90.51 估值. 应付账款和短期债务分别为 1327.11 和 1880.69. 债务总额为2130.56，债务净额为 1615.9. 其他流动负债为 0.62，加上总负债 5194.44. 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	1543.02	514.7	774.3	276.5	171	212.5	464.6	448.8	349.6	312.4	269.9	215.8	492.1	592.5	390.1	557.1	197.2	221.2	95	204.6	237.7	213.3	206.6	416	191	98.8	177.7	73.5	25.1	14.7	0	0
balance-sheet.row.short-term-investments	0	0	0	0	0	-6.9	-8.1	-9.7	0	0	0	0	0	0	0	0	0	0	0.1	32.6	39.9	36.1	5.1	5.9	6.7	7.5	8.5	10	0	0	0	0
balance-sheet.row.net-receivables	2874.18	674.8	754	717	990.4	1560.6	1456.3	1072	935.8	525.4	533.9	430.7	474.4	375.1	460.3	426.8	489.1	415.1	579.5	546.5	566.6	539.2	575.6	570.6	65.8	68.4	66.1	39.4	32	11.7	0	0
balance-sheet.row.inventory	1207.01	520.2	434.3	1069.8	219.7	386.4	360.9	473.3	490.7	597.9	295.8	494.4	174.2	675.5	293.6	251.3	314.5	314.6	279.7	184.4	118.2	119.1	167.3	254.8	136.7	150.7	177.2	134.9	94.3	76.7	0	0
balance-sheet.row.other-current-assets	339.65	70.3	58.4	153.7	85.5	73	69.4	80.3	57.4	38.5	24.8	-30	-57.7	-33	-35.9	-42.6	-16.3	-15.9	-28.6	-33.6	-49.7	-38.7	-39.1	-41	439.1	409	384.9	273.2	217.8	190.3	344.7	255.2
balance-sheet.row.total-current-assets	5963.87	1779.9	2021	2216.9	1466.6	2232.4	2351.2	2074.4	1833.6	1474.1	1124.5	1111	1083	1610.1	1108.1	1192.5	984.6	935	925.6	901.9	872.8	832.9	910.4	1200.4	832.7	726.9	805.8	521	369.3	293.4	344.7	255.2
balance-sheet.row.property-plant-equipment-net	12772.91	3288.5	3237.1	3272.7	3141.4	2904.1	2951.3	2835.5	2450.3	2227.7	2102.4	1983.8	1753.9	1444.3	1220.6	1328	1409.9	1422	1431.1	1395.3	1192.8	1078.6	874.1	799.8	669.8	524.2	522.3	138.2	111.1	100.6	107.1	104.1
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	0	0	0
balance-sheet.row.intangible-assets	408.18	90.5	116.9	121.1	201	204.9	209.9	215.9	221.1	198.3	203.1	219.7	129.2	123	82.9	97.5	109.8	113.7	53.5	75.2	77.7	88	69.1	71.2	57.5	59.4	60.9	4.6	3.8	4.2	4.3	4.5
balance-sheet.row.goodwill-and-intangible-assets	408.18	90.5	116.9	121.1	201	204.9	209.9	215.9	221.1	198.3	203.1	219.7	129.2	123	82.9	97.5	109.8	113.7	53.5	75.2	77.7	88	69.1	71.2	57.5	59.4	60.9	4.6	3.8	4.2	4.3	4.5
balance-sheet.row.long-term-investments	68.45	22	0.8	5.2	6.3	465.7	399.7	345.2	0	0	0	0	0	0	0	0	0	0	75.8	43.2	28.4	32.1	59.2	58.8	60.7	57.4	1.8	0	0	0	0	0
balance-sheet.row.tax-assets	343.58	165	6.2	114.6	111.6	172.3	99	60.6	41.8	46.4	57.6	65	51.1	50.5	51.5	65.9	65.5	55.1	54.9	0	0	0	0	0	-59.5	-55.7	10.7	0	0	0	0	0
balance-sheet.row.other-non-current-assets	243.96	57	104	114.3	73.9	74.8	83.1	111.5	343.3	332.3	305.8	299.5	292.6	292.6	319.3	78.1	79.9	79.9	-54.8	32.6	41.3	37.9	7.3	7.1	65.5	58.9	2.4	14.2	18.1	19.1	20.4	22.1
balance-sheet.row.total-non-current-assets	13837.08	3623	3465	3627.9	3534.2	3821.7	3742.9	3568.7	3056.6	2804.7	2668.9	2568	2226.8	1910.4	1674.3	1569.4	1665.1	1670.7	1560.5	1546.3	1340.2	1236.7	1009.7	936.8	794	644.1	598.2	157	133.1	123.8	131.7	130.7
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	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	19800.95	5403	5486.1	5844.8	5000.8	6054.1	6094.1	5643.1	4890.1	4278.8	3793.3	3678.9	3309.8	3520.4	2782.3	2761.9	2649.7	2605.7	2486.1	2448.2	2213	2069.5	1920	2137.3	1626.6	1371	1404	678	502.4	417.2	476.4	385.9
balance-sheet.row.account-payables	6238.56	1327.1	1317.5	1237.5	637.1	725.8	764.2	689.4	680.3	642.3	465.1	592	351.9	342.4	279.6	326.5	340.5	306.3	348.7	315.1	218.6	243.4	211	367.7	179.4	108.8	102.2	71.6	68.7	39.7	0	0
balance-sheet.row.short-term-debt	10027.97	1880.7	2610.8	2134.7	1935	2646.1	2099.3	1752.8	1727.3	1169.9	793.1	832.6	356	731	347	393	326.3	362.3	297.3	389.6	367.9	318.9	205.3	153.3	161.4	107.6	152.9	64	77.1	44.1	0	0
balance-sheet.row.tax-payables	24.48	8.4	10.8	6.7	8.8	14.3	20.8	14	11.7	22	24.5	-5.7	-0.4	-0.1	-9.1	10.5	-3.4	-0.1	-15.2	-10.3	-6.6	-7.4	9.7	37.3	22.4	14	56.4	15.5	8.5	5.1	0	0
balance-sheet.row.long-term-debt-total	1130.92	249.9	352.7	554.8	300.1	204.3	450	530	90	0	7	23	39	55	71	87	100	100	130	80	0	0	36	73	66.6	85.6	110.4	37.9	32.7	32.9	0	0
Deferred Revenue Non Current	767.98	186.1	212.7	244.3	274.9	157	173.4	195.7	97.8	85.6	93.6	0	0	0	0	210.5	260.2	307.2	319.5	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	732.48	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1.87	0.6	1231.1	0.8	0.2	899.9	947.9	814.8	719.2	802.8	982.5	730.5	1080.2	881.9	645.8	625	599.9	486.1	428.7	355.8	294.2	420.9	259.5	290.3	207	171	183	92.9	73.8	91	284.1	218.2
balance-sheet.row.total-non-current-liabilities	3299.62	838.3	1222.2	801.6	1092.2	378.7	796.3	914.9	189.2	87	102	153.4	191	245	295.3	326	365.1	409	449.5	365.1	219.8	166.3	36	73	66.6	52.1	91.4	29.3	30.6	32.9	75.9	60.5
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	-166.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	218.92	21.9	124.7	254.8	774.3	201.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	24175.11	5194.4	7317.5	5723.5	4645.9	4729.6	4628.5	4279.3	3451	2879	2499.6	2407.7	2059.1	2284.6	1614.5	1730.8	1678.2	1621	1567.3	1500	1167.9	1036.7	790.7	1007	801.9	574.3	649.7	343.9	323.3	277.7	359.9	278.6
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	0	0	0
balance-sheet.row.common-stock	2131.33	532.8	532.8	532.8	532.8	532.8	532.8	532.8	532.8	532.8	532.8	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	266.4	234.2	230.1	230.1	88	39	100	0	0
balance-sheet.row.retained-earnings	-11233.16	-2042.9	-3019.8	-1081.2	-860.2	112.2	266.9	260.9	346.7	298.1	227.6	213.7	196.2	168.2	128.4	-1.2	-42.6	-17	-73.3	-47.6	50.4	40.7	110.5	111.4	106	106	59.5	28.1	30.6	4.9	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	982.5	43.4	266.4	261.2	259.3	258	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	3632.23	1640.1	352.1	352.1	352.1	352.1	609.1	530.2	530.1	545.4	524	787.3	783.4	780.6	774.4	765.9	747.7	734.5	725	728.6	728.3	725.6	752.5	752.4	484.6	460.7	464.6	218	109.5	34.7	0	0
balance-sheet.row.total-stockholders-equity	-4487.1	173.4	-1868.5	64.9	284	1255.1	1408.8	1324	1409.6	1376.3	1284.4	1267.5	1246	1215.2	1169.2	1031.1	971.5	983.9	918	947.4	1045.1	1032.8	1129.3	1130.2	824.8	796.7	754.2	334.1	179.1	139.6	116.5	107.2
balance-sheet.row.total-liabilities-and-stockholders-equity	19800.95	5403	5486.1	5844.8	5000.8	6054.1	6094.1	5643.1	4890.1	4278.8	3793.3	3678.9	3309.8	3520.4	2782.3	2761.9	2649.7	2605.7	2486.1	2448.2	2213	2069.5	1920	2137.3	1626.6	1371	1404	678	502.4	417.2	476.4	385.9
balance-sheet.row.minority-interest	112.94	35.2	37	56.4	70.9	69.4	56.8	39.8	29.5	23.5	9.3	3.8	4.7	20.6	-1.3	0	0	0.8	0.7	0.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	-4374.16	208.5	-1831.5	121.3	354.9	1324.6	1465.6	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	19800.95	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	68.45	22	0.8	5.2	6.3	458.8	391.5	335.5	337.4	325.7	298.9	299.5	292.6	292.6	319.3	78.1	79.9	79.9	75.9	75.8	68.3	68.3	64.4	64.7	67.4	64.9	10.3	10	0	0	0	0
balance-sheet.row.total-debt	11158.9	2130.6	2963.5	2689.5	2235.1	2646.1	2549.3	2282.8	1817.3	1169.9	800.1	855.6	395	786	418	480	426.3	462.3	427.3	469.6	367.9	318.9	241.3	226.3	228.1	193.3	263.2	101.8	109.9	77	0	0
balance-sheet.row.net-debt	9615.88	1615.9	2189.2	2413	2064.1	2433.6	2084.7	1834	1467.7	857.5	530.2	639.8	-97.1	193.5	27.9	-77.1	229.1	241.1	332.4	297.7	170.2	141.8	39.8	-183.8	43.8	102	94.1	38.3	84.7	62.3	0	0

现金流量表

在 Shenyang Huitian Thermal Power 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 3.762 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. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 459.9. 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-156940370.820. 与上一年相比， -1.856 发生了变化. 在同一时期，公司记录了 276.02, 0 和 -1793.81，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-145.48 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 2824.36，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	1073.88	-1957.9	-235.5	-970.9	-102.8	23	-56.3	60.6	79.8	47.1	19.9	29.4	43	40.5	39.3	-18.9	11.8	-25.9	-26.2	13.1	24.2	15.2	49.6	93.3	91.5	98
cash-flows.row.depreciation-and-amortization	216.96	276	258.3	249.2	250.5	252.7	220.7	204.7	197.8	195.5	174.8	152.2	133.9	123.9	137.1	135.9	132	123.4	111.5	101.5	86.5	77.7	63.4	48.9	43.8	27
cash-flows.row.deferred-income-tax	-0.78	108.4	-3	45.6	-62.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	-108.4	3	-45.6	62.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-110.07	1148.4	-356.2	394	-222.4	-218.5	-180.1	-515.9	-148.7	-110.7	-205.9	-40.5	-332.8	-87.3	189.3	-19.7	49.5	39.7	63	4.6	24.7	-61.7	-5.7	-58.6	-145.3	-112
cash-flows.row.account-receivables	46.75	-55.3	270.7	497.2	-175.9	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	-86.52	635.5	-850.1	166.7	-25.5	392.4	17.4	107.2	-302.1	198.8	-320.2	224.4	-265.7	-29	63.3	0.2	14.4	-84	-64.5	0.9	48.2	1.3	-117.8	22.2	5.9	-43.4
cash-flows.row.account-payables	0	459.9	226.3	-315.4	41.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-70.3	108.4	-3	45.6	-62.1	-610.9	-197.5	-623.1	153.3	-309.5	114.4	-264.8	-67.1	-58.2	126	-19.9	35	123.7	127.4	3.7	-23.5	-63	112.1	-80.8	-151.2	-68.6
cash-flows.row.other-non-cash-items	166.37	298.3	21.4	704.3	76.9	-64.7	132.2	81	47.2	16.8	55.7	27.7	45.9	27.1	73.7	40	83.9	5	-33.2	16.1	17.1	13.7	24.5	17	12	1.6
cash-flows.row.net-cash-provided-by-operating-activities	804.45	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	-231.62	-157.5	-150.6	-73.3	-183	-203.1	-515.3	-374.4	-292.5	-102.7	-328.7	-297.7	-223.7	-246	-118.5	-90.2	-148.1	-189	-242.8	-149.3	-204.3	-175.1	-183.1	-62.3	-46.4	-20.8
cash-flows.row.acquisitions-net	1.14	0.6	334	17.8	0	62.7	0	0	0	0	0	44.3	-22.7	0	0	0	0	236.2	5.8	7.7	204.9	0	0	0	8.7	23.4
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	-2	0	0	0	0	-1.7	230.8	0	0	0	-4.3	-31.9	-41.2	-49.3	-36.4	0	0	0	-9.5	-111
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	3.8	0	0	0	4.8	32	55.4	0	0	0	31.9	44	48.5	0.4	0	0	1.1	1	1.5
cash-flows.row.other-investing-activites	671.02	0	0	0	0	76.6	0	14.8	54.3	20	0.2	0	-223.7	15.7	21.5	2.6	0.1	-189	-1.9	0	-204.3	3.1	5.1	3.3	0	-20.8
cash-flows.row.net-cash-used-for-investing-activites	54.57	-156.9	183.4	-55.5	-183	-63.8	-517.3	-355.8	-238.2	-82.7	-328.5	-250.4	-207.3	-174.8	-96.9	-87.6	-152.3	-141.9	-236.1	-142.5	-239.7	-172	-178	-57.8	-46.2	-127.6
cash-flows.row.debt-repayment	-1842.1	-1793.8	-1275	-2396.5	-2855.5	-2457.5	-2595.5	-1790.3	-2003.1	-1504.1	-1732.7	-1167	-677	-723	-466	-557	-531	-648.4	-487.3	-363	-169.3	-296	-175.1	-56.3	-133.2	-66.1
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	-133.22	-145.5	-118.7	-139.4	-154	-129.9	-118.3	-86.4	-77.4	-111.3	-69.4	-79.1	-45.5	-34.5	-36.7	-39.3	-34.1	-30.2	-27.1	-22.1	-15.9	-32.1	-30.8	-12.7	-18.2	-39.8
cash-flows.row.other-financing-activites	-418.32	2824.4	1642.7	2200.4	2935.6	2627	3214.9	2459	2172.4	1608.2	1793.3	1227.3	1242.1	661	520	522.6	566.5	601.2	609.6	412.9	248.1	246.6	478	119.2	117.6	242.4
cash-flows.row.net-cash-used-provided-by-financing-activities	-1306.96	885.1	249	-335.5	-73.9	39.6	501.2	582.3	91.8	-7.2	-8.8	-18.8	519.6	-96.5	17.3	-73.7	1.4	-77.5	95.2	27.8	62.8	-81.6	272.1	50.2	-33.8	136.4
cash-flows.row.effect-of-forex-changes-on-cash	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	82.3
cash-flows.row.net-change-in-cash	-447.94	492.9	120.4	-14.4	-254.7	-31.9	100.4	57	29.7	58.8	-292.8	-100.4	202.3	-167.1	359.8	-24	126.3	-77.1	-25.8	20.6	-24.3	-208.6	225.8	93	-77.9	105.7
cash-flows.row.cash-at-end-of-period	1266.59	747.8	254.9	134.5	148.9	403.6	435.4	335	278	248.4	189.5	482.3	582.7	380.3	547.4	197.2	221.2	94.9	172	197.8	177.2	201.5	410.1	184.3	91.3	169.2
cash-flows.row.cash-at-beginning-of-period	1714.53	254.9	134.5	148.9	403.6	435.4	335	278	248.4	189.5	482.3	582.7	380.3	547.4	187.6	221.2	94.9	172	197.8	177.2	201.5	410.1	184.3	91.3	169.2	63.5
cash-flows.row.operating-cash-flow	804.45	-235.2	-312	376.6	2.1	-7.7	116.5	-169.5	176.1	148.7	44.5	168.8	-110	104.2	439.4	137.3	277.2	142.2	115.2	135.3	152.5	45	131.8	100.6	2.1	14.7
cash-flows.row.capital-expenditure	-231.62	-157.5	-150.6	-73.3	-183	-203.1	-515.3	-374.4	-292.5	-102.7	-328.7	-297.7	-223.7	-246	-118.5	-90.2	-148.1	-189	-242.8	-149.3	-204.3	-175.1	-183.1	-62.3	-46.4	-20.8
cash-flows.row.free-cash-flow	572.83	-392.7	-462.6	303.4	-180.8	-210.7	-398.8	-543.9	-116.5	46	-284.2	-128.9	-333.7	-141.7	321	47.1	129.1	-46.8	-127.6	-14	-51.7	-130.1	-51.4	38.3	-44.3	-6.1

利润表行

Shenyang Huitian Thermal Power Co.,Ltd 的收入与上期相比变化了 -0.016%。据报告, 000692.SZ 的毛利润为 -483.6。该公司的营业费用为 -1259.91，与上年相比变化了 -323.513%. 折旧和摊销费用为 276.02，与上一会计期间相比变化了 -0.327%. 营业费用报告为 -1259.91，显示-323.513% 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1.553%. 营业收入为 1002，与上年相比变化了-1.553%. 净利润的变化率为 -1.499%。去年的净收入为976.9.

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	2075.04	1964.9	1996.3	1987.3	1893.8	1850.7	1908.4	1766.2	1830	1569	1573.2	1558.2	1507.5	1345.9	1291.3	1335.7	1042	964.1	780.4	651.6	602.9	599.3	557.5	528.4	541.9	463.6	372.4	230.9	233.9	201.4	194.5	209.7
income-statement-row.row.cost-of-revenue	2448.34	2448.5	3029.8	2245.5	2017.9	1863.5	1836.6	1665	1686.6	1314.7	1350.1	1384.5	1356.7	1151.1	1130.9	1056.2	948.4	832.7	767.8	649.8	510.8	483.1	443.3	376.5	396	337.1	252.1	156.8	165.3	148.3	153.8	182.5
income-statement-row.row.gross-profit	-373.3	-483.6	-1033.5	-258.2	-124.1	-12.8	71.8	101.2	143.4	254.2	223.1	173.7	150.8	194.8	160.4	279.5	93.6	131.4	12.6	1.7	92.1	116.1	114.2	151.9	145.9	126.5	120.3	74.1	68.6	53.1	40.6	27.2
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	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	66.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	10.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-44.28	-44.2	530	-143.1	80.7	92.1	75	122.9	166.6	43	68.1	26.6	41.6	20.2	12	-2.4	49.7	68.4	63.6	4.4	11.3	-10.9	-13.3	-5.5	14.7	25.4	20.1	-1.4	1	4.4	-0.4	-2.4
income-statement-row.row.operating-expenses	-1251.75	-1259.9	563.7	-104.9	122.9	138.7	137.5	146	154	137.4	136.2	112.9	128.4	109.7	88.6	129.7	123.3	90	71.1	79.2	71.6	63.5	68.9	71.4	46.4	29.2	20.3	19.3	18.6	14	1.8	2.4
income-statement-row.row.cost-and-expenses	1196.59	1188.6	3593.5	2140.6	2140.8	2002.2	1974.1	1811.1	1840.6	1452.1	1486.3	1497.4	1485.1	1260.9	1219.6	1185.9	1071.7	922.7	839	729.1	582.4	546.6	512.2	447.9	442.4	366.3	272.4	176.1	183.9	162.3	1.8	2.4
income-statement-row.row.interest-income	1.08	2	1.7	4.3	17.1	17.8	0.9	0.9	24.3	3.9	4	3.5	6.1	1.6	1.5	1.7	1.9	1	0.6	0.9	1	1.2	5	2.6	4.1	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	158.36	185.8	182.6	138.4	139.4	155.8	118.8	96.8	95.1	71.9	68.1	54.2	60.9	50.5	38.8	35.6	39.3	34.1	30.2	27.1	21.2	15.6	15.1	17.8	13.6	14.2	4.7	0.6	5	4.8	0	0
income-statement-row.row.selling-and-marketing-expenses	10.78	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-24.31	-24.2	-37.4	-74	2.6	-144.9	86.7	-15.7	91.3	-2.4	-7.1	-26.9	19.5	-28.2	-31.4	-85.3	8.4	-14.9	31.5	-21.3	-7.2	-27.4	-24.7	-21.9	7.6	10.7	15.2	0.6	-7.8	-5.3	-15.8	-14.1
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-44.28	-44.2	530	-143.1	80.7	92.1	75	122.9	166.6	43	68.1	26.6	41.6	20.2	12	-2.4	49.7	68.4	63.6	4.4	11.3	-10.9	-13.3	-5.5	14.7	25.4	20.1	-1.4	1	4.4	-0.4	-2.4
income-statement-row.row.total-operating-expenses	-24.31	-24.2	-37.4	-74	2.6	-144.9	86.7	-15.7	91.3	-2.4	-7.1	-26.9	19.5	-28.2	-31.4	-85.3	8.4	-14.9	31.5	-21.3	-7.2	-27.4	-24.7	-21.9	7.6	10.7	15.2	0.6	-7.8	-5.3	-15.8	-14.1
income-statement-row.row.interest-expense	158.36	185.8	182.6	138.4	139.4	155.8	118.8	96.8	95.1	71.9	68.1	54.2	60.9	50.5	38.8	35.6	39.3	34.1	30.2	27.1	21.2	15.6	15.1	17.8	13.6	14.2	4.7	0.6	5	4.8	0	0
income-statement-row.row.depreciation-and-amortization	-281.92	286.9	426.1	258.3	438.5	250.5	252.7	220.7	204.7	197.8	195.5	174.8	152.2	133.9	123.9	137.1	135.9	132	123.4	111.5	101.5	86.5	77.7	63.4	48.9	43.8	27	-0.9	0.2	-0.9	-25.2	-15.5
income-statement-row.row.ebitda-caps	825.66	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1107.57	1002	-1811.1	-163.4	-923.8	-11.2	-54	-183.4	-58.2	71.6	12.4	9.2	0.3	36.6	29.7	68.9	-68.7	-38	-87.6	-99.7	4	37.2	34.7	66.1	97.1	81.8	95.4	55.7	49.8	40	23.5	13.1
income-statement-row.row.income-before-tax	1083.26	977.8	-1848.5	-237.5	-921.1	-156.1	21	-60.5	80.7	114.5	79.8	33.9	41.9	56.9	40.4	64.5	-21.3	26.4	-25.5	-97.1	14.3	25.8	21	59.6	109.5	107.6	115.3	54.8	46.4	39.1	23	10.6
income-statement-row.row.income-tax-expense	2.89	2.7	109.4	-1.9	49.8	-53.3	-2	-4.3	20.1	34.8	32.7	14	12.5	13.9	9.6	25.2	-2.4	14.6	0.4	1.3	1.2	1.6	5.8	10	16.2	16.2	17.3	8.2	6.9	-4.4	7.2	3.4
income-statement-row.row.net-income	1073.88	976.9	-1957.9	-235.5	-970.9	-102.8	6	-66.6	52.6	74.6	41.6	20.8	28.5	44.2	31.1	39.3	-18.1	11.9	-25.8	-98	13.1	24.2	15.2	49.6	93.3	91.5	98	46.6	39.5	39.1	15.8	7.2