Aecc Aero-Engine Control Co.,Ltd.

符号: 000738.SZ

SHZ

CNY

今天的市场价格

34.6065
市盈率
6.2292
PEG比率
22.38B
MRK市值
0.00%
DIV收益率

Aecc Aero-Engine Control Co.,Ltd. (000738-SZ) 财务报表

Q: 什么是 Aecc Aero-Engine Control Co.,Ltd. (000738.SZ) 总资产是多少？

Aecc Aero-Engine Control Co.,Ltd. (000738.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 Aecc Aero-Engine Control Co.,Ltd. (000738.SZ). 的默认数据。公司收入显示 1829.97 M 的平均值，即 0.097 % 增长率。整个期间的平均毛利润为 437.925 M，即 0.472 %. 平均毛利率为 0.180 %. 公司去年的净收入增长率为 0.056 %，等于 -1.219 % % 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 Aecc Aero-Engine Control 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 0.050. 在流动资产领域，000738.SZ 的报告货币为11082.534. 这些资产中的很大一部分，即 5505.318 是现金和短期投资。与去年的数据相比，该部分的变化率为0.411%. 公司的长期投资虽然不是其重点，但以报告货币计算的10.302（如果有的话）为10.302。这表明与上一报告期相比，515121500.000% 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 37.47. 这一数字表明，16.387% 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 11819.804. 这方面的年同比变化率为 0.058%. 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4056.917，存货估值为 1446.39，商誉估值为 0（如有. 无形资产总额（如果有）按 808.25 估值.

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	16318.1	5505.3	3902.7	5449.1	1811.5	1890.8	1137.9	1896.1	1318.9	1393.6	1016.4	1663.5	599.4	675.5	573.8	326.2	7.3	9.7	5.7	17.1	34.4	93	197.4	26.4	81.4	150.2	272.9	220.4	46.9	54.4	19.9
balance-sheet.row.short-term-investments	1900	1600	400	2600	0	0	0	-0.3	-0.7	-0.8	-1	-4.1	-3.9	-4.1	-3.8	-4	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	18137.8	4056.9	3909.5	3645.7	2744.6	1938.4	2240.9	1600.2	2074.5	1918.1	1903.3	1891	1440.8	1406.2	1140	1378.6	142.6	170.2	163.3	309.5	504.8	580.4	548.3	620.5	89.9	86.5	73.4	121.5	82.4	95.1	71.3
balance-sheet.row.inventory	5719.91	1446.4	1364.1	1097.6	993.1	852	934.2	802.8	781.8	820.4	855.4	709.4	710.8	780.9	659.6	565.9	29.4	22.8	34.3	41.2	52.3	102.6	99.3	180.2	378.5	415.3	318.2	392.7	237.4	212.7	313.9
balance-sheet.row.other-current-assets	4735.98	73.9	1733.4	33.7	15.7	35.6	17.4	12.3	12.1	183.8	237	14.7	7.5	0.2	-49	-29.1	-1.3	-6.2	-5.8	-7.9	-87.1	-82.5	-103.3	-6.2	589.3	519.6	503.9	534.8	351.1	312.2	328.9
balance-sheet.row.total-current-assets	44911.79	11082.5	10909.8	10226.1	5564.9	4716.7	4330.5	4311.5	4187.2	4315.8	4012	4278.7	2758.6	2862.8	2324.3	2241.6	178	196.5	197.5	360	504.4	693.5	741.6	820.9	1139	1171.6	1168.4	1269.4	717.8	674.4	734
balance-sheet.row.property-plant-equipment-net	13077.42	3797.7	2805	2843.2	2446	2436.3	2302.4	2146.1	2031.4	1970.2	1861.2	1676.9	1456.6	1268.8	1217.4	1185.3	150	179.2	195.7	206.9	218.2	251.7	256.5	390	650.4	679.7	682.2	675.3	326.8	166.8	121.7
balance-sheet.row.goodwill	0	0	0	0	0	0	0	0	1.4	1.4	1.4	1.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	3181.02	808.2	817	793	532.6	533.7	434.3	429.7	437.3	434.8	421.1	471.1	482.2	483.4	294.3	305.2	68.1	69.8	71.4	73.1	74.7	76.4	79.1	18.1	18.7	15	15.7	16.4	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	3181.02	808.2	817	793	532.6	533.7	434.3	429.7	438.7	436.2	422.5	472.5	482.2	483.4	294.3	305.2	68.1	69.8	71.4	73.1	74.7	76.4	79.1	18.1	18.7	15	15.7	16.4	0	0	0
balance-sheet.row.long-term-investments	25.05	10.3	0	2.4	2.5	2.6	2.8	107.8	107.9	108.4	131	35.3	35.2	35.6	9.9	10.8	143.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-assets	301.94	75.7	72.2	58.5	42.7	14.9	16.4	12.2	9.4	7.4	5.7	4.5	3.2	2.4	2.2	1.8	21.5	38.2	39.6	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	1388.59	2.2	427.8	252.5	239	191.1	171.6	168.9	72.4	110.4	81.7	0.1	0.1	0.1	0.1	0.1	0.1	141.7	102.8	144.5	96.3	101.3	32.6	121.4	142.5	154.6	165.3	147.4	35.7	0.3	0.4
balance-sheet.row.total-non-current-assets	17974.03	4694.2	4122	3949.5	3262.7	3178.6	2927.5	2864.7	2659.9	2632.6	2502	2189.3	1977.2	1790.3	1523.9	1503.2	383.6	428.8	409.5	424.5	389.3	429.4	368.3	529.5	811.5	849.3	863.2	839.2	362.5	167	122.1
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	62885.82	15776.8	15031.7	14175.6	8827.6	7895.4	7258	7176.2	6847.1	6948.5	6514.1	6468	4735.8	4653.1	3848.2	3744.8	561.6	625.3	607.1	784.5	893.6	1122.9	1110	1350.4	1950.5	2020.9	2031.5	2108.6	1080.3	841.5	856.2
balance-sheet.row.account-payables	6270.09	1332.7	1663.5	1213.1	1044.4	904.4	783.7	709.7	732.9	857.8	715	645	371.6	341.8	209.2	179.1	59.5	73.6	105.6	151	211.8	219.3	246.2	213.6	392.6	358.3	403	511.9	429.1	338	339.3
balance-sheet.row.short-term-debt	1745.47	838.4	31.9	189.4	230.5	392.1	400	200	447.5	395	238.5	158	607	821.5	606.1	451.6	42.4	28.4	23.7	174.9	198.9	177.1	123.8	345.7	373.7	380.5	285.5	203.2	170.4	138.8	199.9
balance-sheet.row.tax-payables	148.53	20.7	53.3	42.1	51.5	20.3	30.8	26.9	22.6	24.7	21	29.8	21.4	13.4	20.8	15.7	27.4	38.7	34.1	30.1	26.5	28.5	37.7	56.8	48.7	9	-32.7	5.2	41.1	31.6	43.1
balance-sheet.row.long-term-debt-total	70.29	37.5	19.1	31.5	46.2	59	0	187.5	187.5	427.5	627	692	642	377	340.5	613.5	235.5	0	0	0	0	0	0	0	40	30	40.4	47.5	53.3	115.4	84.3
Deferred Revenue Non Current	475.14	118.4	124.1	130.5	137.5	155.2	294.3	299.3	292.2	132.3	135.9	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	11.67	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	754.83	289.3	293.7	4.6	8.4	42.5	231.2	40.2	19.3	33.5	58.9	116.2	33.5	14.9	23.1	12.6	1.9	1.6	2.2	1.9	1.3	0.6	1.4	30	0.3	0.2	17.4	2.1	15.9	0.7	0.7
balance-sheet.row.total-non-current-liabilities	2115.57	139.5	961.3	988	823.7	428.7	145.3	436	50.4	325.1	600.9	830	733.8	712	492.6	733.3	235.5	0	0	0	0	0	0	0	40	29.2	39.6	47.5	53.3	117.7	85
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-235.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	43.65	10.8	19.1	31.5	46.2	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
balance-sheet.row.total-liab	13608.71	2991.8	3544.7	3493	2418.3	1947.9	1590.9	1732.2	1626.7	1926.5	1836.5	1953.8	2004.5	2118.8	1515.3	1588.2	143.8	155.8	182.1	375.5	462	449.9	442	688.5	912.5	818.5	854.4	1047.6	754.7	691	721.8
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
balance-sheet.row.common-stock	5260.74	1315.2	1315.2	1315.2	1145.6	1145.6	1145.6	1145.6	1145.6	1145.6	1145.6	1145.6	942.8	942.8	942.8	942.8	397.8	397.8	397.8	397.8	397.8	397.8	397.8	397.8	397.8	397.8	370.5	285	200	93.9	93.9
balance-sheet.row.retained-earnings	14490.16	3653.5	3008.2	2401.8	1980	1672.2	1448.1	1237.9	1052.2	875.5	707	557.3	419.8	228.5	46.2	-122.9	-254	-200.3	-213.4	-232.6	-214	7.1	1.8	-450.3	-137.9	26	124	67.9	0.4	0.2	0.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	14199.97	245.7	238.8	216.9	176.8	162.1	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	13210.94	6605.5	6605.5	6606.4	2700.1	2652	2763.3	2747.8	2737.2	2723.8	2713.3	2699.6	1311.3	1306	1319.1	1312.8	267.3	267.3	236.4	248.8	253.8	264.2	264.5	714.4	750.3	750.8	654.7	681.2	97.3	29	14.6
balance-sheet.row.total-stockholders-equity	47161.81	11819.8	11167.6	10540.3	6002.6	5632	5357	5131.4	4935	4744.9	4565.9	4402.5	2673.9	2477.3	2308.2	2132.8	411	464.8	420.8	414	437.6	669.1	664.1	661.9	1010.2	1174.5	1149.3	1034.1	297.7	123.1	108.7
balance-sheet.row.total-liabilities-and-stockholders-equity	62885.82	15776.8	15031.7	14175.6	8827.6	7895.4	7258	7176.2	6847.1	6948.5	6514.1	6468	4735.8	4653.1	3848.2	3744.8	561.6	625.3	607.1	784.5	893.6	1122.9	1110	1350.4	1950.5	2020.9	2031.5	2108.6	1080.3	841.5	856.2
balance-sheet.row.minority-interest	1533.38	383.2	319.5	142.3	406.7	315.6	310	312.6	285.4	277.1	111.7	111.6	57.3	57.1	24.8	23.8	6.8	4.7	4.1	-5	-6	3.9	3.8	0	27.9	27.9	27.9	26.8	27.9	27.4	25.6
balance-sheet.row.total-equity	48695.2	12203	11487.1	10682.6	6409.3	5947.5	5667	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	62885.82	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1922.77	1610.3	400	2600	2.5	2.6	2.8	107.5	107.3	107.7	130	31.2	31.3	31.5	6.1	6.9	144	141.7	142.4	144.5	96.3	101.3	32.6	121.4	140.2	149.4	158.8	0	0	0	0
balance-sheet.row.total-debt	1826.59	886.7	51	221	230.5	392.1	400	387.5	635	822.5	865.5	850	1249	1198.5	946.6	1065.1	42.4	28.4	23.7	174.9	198.9	177.1	123.8	345.7	413.7	410.5	325.9	250.7	223.7	254.2	284.2
balance-sheet.row.net-debt	-12591.51	-3018.6	-3451.7	-2628.1	-1581	-1498.6	-737.9	-1508.6	-683.9	-571.1	-150.9	-813.5	649.6	522.9	372.8	738.9	35.1	18.7	18	157.8	164.5	84.1	-73.5	319.3	332.4	260.4	53	30.3	176.8	199.8	264.3

现金流量表

在 Aecc Aero-Engine Control 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 -1.212 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 27.33. 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-510796824.000. 与上一年相比， 3.803 发生了变化. 在同一时期，公司记录了 449.12, 0 和 -151.5，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-69.7 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 141.44，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	2004	2002	2000	1998
cash-flows.row.net-income	743.36	726.6	692.3	515	371.5	262.6	257.4	217.1	210.7	199.4	189.2	208.3	201.3	187.8	171.4	145.3	-53.9	2.9	18.9	-23.1	-230.4	6.1	2.5	-219	-162.1	30	119.1
cash-flows.row.depreciation-and-amortization	27.11	449.1	520.1	455.7	433.8	235.9	212.4	198.5	192.8	181.1	153.4	151.7	154.1	150.2	154.4	171.3	15.1	18.6	18.3	18.9	18.3	15.9	17.5	32.8	47.1	54.3	42
cash-flows.row.deferred-income-tax	0	-0.2	-13.8	-15.8	-27.8	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.stock-based-compensation	0	-1187.3	13.8	15.8	27.8	-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.change-in-working-capital	-316.36	-289	-410.6	-157.9	-495.5	590.2	-873.4	519.9	-191.9	196.2	-315.4	-284.7	-216.5	-349.6	175.7	-288.2	-7.8	-25.8	138.6	88	-24.5	-171.4	-30.9	152.2	36.1	-280.6	-30.8
cash-flows.row.account-receivables	-194.95	-195	-266.9	-927.1	-794.5	320.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-121.41	-121.4	-320.7	-116.1	-171.5	53.3	-151.1	-53.9	38.6	29.6	-146	2.2	82.7	-117.6	-93.2	-94.3	2.9	19.1	25.8	40	8.4	-2.6	-33.7	140.7	35.4	-156	74.6
cash-flows.row.account-payables	0	27.3	190.7	901	500.7	214.7	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	0	0	-13.8	-15.8	-30.3	2	-722.3	573.8	-230.5	166.6	-169.4	-287	-299.2	-232	268.9	-193.9	-10.7	-44.9	112.8	48	-32.9	-168.8	2.8	11.5	0.7	-124.6	-105.4
cash-flows.row.other-non-cash-items	-152.44	1292	-12.5	81.3	95.5	75.7	57.6	62	-24.8	58	111	57.9	60	46.3	51.4	57.7	30.1	-6.3	-34.3	-27.4	177.6	9	16.9	60.1	47.7	44	48.3
cash-flows.row.net-cash-provided-by-operating-activities	301.67	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	-1037.33	-1014.1	-681.6	-704	-417.2	-592.6	-369.4	-411.7	-282.6	-346.7	-357.6	-314.7	-337.8	-366.5	-173.5	-116.7	-7.7	-4	-3	-1.7	-16.7	-8.9	-7.3	-10.7	-21	-52.5	-40.5
cash-flows.row.acquisitions-net	3.19	3.3	0.7	1.4	1	4.2	0	0	0	0	1.1	0	0	1.3	0	0	0	-0.9	0	1.3	0	0	7.5	0	0	0	0.2
cash-flows.row.purchases-of-investments	-1600	-1600	-3200	-2600	0	-4.2	0	0	0	0	-100.1	0	0	-25	0	0	0	9.3	0	-42.6	0	0	-0.1	0	0	0	-29
cash-flows.row.sales-maturities-of-investments	2899.29	2100	3774.6	-1.4	0	30.1	108.3	2.3	168.2	0.2	1.5	0.1	0.1	0.3	0.7	6.6	4.6	6.5	5.2	3.6	4.4	1.4	354.7	0	21.6	1.9	0.1
cash-flows.row.other-investing-activites	0	0	0	1.4	-5.2	4.2	7.3	0.5	83.4	197.5	-196.7	147	6.7	2.2	2.1	59.3	3.6	0.1	1.1	0.6	2.7	0.3	-7.3	0.5	4.3	-105	-112.3
cash-flows.row.net-cash-used-for-investing-activites	265.14	-510.8	-106.3	-3302.6	-421.4	-558.3	-253.9	-409	-31	-148.9	-651.8	-167.6	-331.1	-387.8	-170.7	-50.9	0.5	10.9	3.3	-38.8	-9.6	-7.2	347.5	-10.2	4.8	-155.6	-181.5
cash-flows.row.debt-repayment	-144	-151.5	-170.5	-230.5	-413.2	-585.7	-667.5	-701.5	-985	-845.9	-961.5	-1049	-792.5	-576.5	-471	-735.7	-36.8	-65.1	-212.3	-115.9	-190.1	-133.4	-345.4	-249.5	-347.6	-219.8	-230.3
cash-flows.row.common-stock-issued	0	0	-1	-1.2	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	1	1.2	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	-71.61	-69.7	-66	-66.5	-64.4	-71.4	-71.9	-56.3	-59.5	-68.6	-78	-119.6	-68	-50.6	-59.3	-58.8	-2.6	-1.3	-4.9	-12.7	-11.9	-10	-15.6	-28.7	-44.1	-27.8	-19.7
cash-flows.row.other-financing-activites	221.4	141.4	199.7	3739.7	421.5	806.5	604.7	743.9	809.3	813.3	931.3	2230.3	896.6	1066.8	396	865.4	53	70	61.1	93.8	211.9	186.7	178.4	212	349.2	432.7	305.5
cash-flows.row.net-cash-used-provided-by-financing-activities	-63.27	-79.8	-36.8	3442.7	-56.1	149.4	-134.7	-13.9	-235.2	-101.3	-108.2	1061.7	36.1	439.6	-134.3	71	13.6	3.6	-156.2	-34.8	10	43.2	-182.6	-66.1	-42.5	185.1	55.4
cash-flows.row.effect-of-forex-changes-on-cash	2.39	1.9	7.8	-3.8	-7.6	1.5	5	-1.7	3	0.1	0.3	-0.1	-0.2	-0.3	-0.2	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	505.93	402.6	653.9	1030.4	-79.7	757	-729.6	572.9	-76.4	384.5	-621.5	1027.2	-96.2	86.2	247.6	106.2	-2.4	4	-11.4	-17.3	-58.5	-104.4	171	-50.3	-68.8	-122.8	52.5
cash-flows.row.cash-at-end-of-period	14418.1	3905.3	3502.7	2848.8	1810.9	1890.6	1133.6	1863.2	1290.3	1366.7	982.2	1603.7	576.5	671.8	573.8	326.2	7.3	9.7	5.7	17.1	34.4	93	197.4	26.4	81.4	150.2	272.9
cash-flows.row.cash-at-beginning-of-period	13912.17	3502.7	2848.8	1818.4	1890.6	1133.6	1863.2	1290.3	1366.7	982.2	1603.7	576.5	672.7	585.5	326.2	220	9.7	5.7	17.1	34.4	93	197.4	26.4	76.6	150.2	272.9	220.4
cash-flows.row.operating-cash-flow	301.67	991.3	789.2	894.1	405.3	1164.4	-346	997.4	186.8	634.6	138.1	133.2	199	34.7	552.9	86.1	-16.5	-10.6	141.4	56.3	-59	-140.4	6.1	26.1	-31.1	-152.3	178.6
cash-flows.row.capital-expenditure	-1037.33	-1014.1	-681.6	-704	-417.2	-592.6	-369.4	-411.7	-282.6	-346.7	-357.6	-314.7	-337.8	-366.5	-173.5	-116.7	-7.7	-4	-3	-1.7	-16.7	-8.9	-7.3	-10.7	-21	-52.5	-40.5
cash-flows.row.free-cash-flow	-735.66	-22.8	107.6	190.1	-11.8	571.7	-715.4	585.7	-95.8	287.9	-219.4	-181.5	-138.8	-331.9	379.3	-30.6	-24.2	-14.5	138.5	54.6	-75.7	-149.4	-1.2	15.3	-52.1	-204.7	138

利润表行

Aecc Aero-Engine Control Co.,Ltd. 的收入与上期相比变化了 0.070%。据报告, 000738.SZ 的毛利润为 1360.19。该公司的营业费用为 647.49，与上年相比变化了 0.039%. 折旧和摊销费用为 449.12，与上一会计期间相比变化了 -0.239%. 营业费用报告为 647.49，显示0.039% 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-0.099%. 营业收入为 712.69，与上年相比变化了-0.099%. 净利润的变化率为 0.056%。去年的净收入为726.58.

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	5373.79	5286.4	4941.6	4156.8	3498.7	3092.5	2746.4	2553.5	2503.9	2598.4	2575.9	2612.1	2221.4	1940.7	1514.4	1609.7	359.3	285.1	344	392.6	359.4	461.7	347.5	203.3	510.5	988.1	1198.5	1412.2	1381.5	1314.9	1488.2
income-statement-row.row.cost-of-revenue	3931.06	3926.2	3569.7	2982.8	2482.8	2294.1	1996.7	1845.4	1877.9	1998	2021.5	2025	1661.7	1424.5	1061.1	1106.5	329.9	261.7	329.7	399.5	372.4	408.4	287.5	231.1	489.8	757.6	958.2	1191.7	1183.2	1057.1	1229.6
income-statement-row.row.gross-profit	1442.73	1360.2	1372	1174	1015.9	798.4	749.7	708	626	600.4	554.4	587.1	559.7	516.2	453.2	503.2	29.4	23.4	14.4	-6.9	-13	53.3	60	-27.8	20.7	230.5	240.2	220.5	198.3	257.8	258.6
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	172.55	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	83.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	65.71	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-17.52	-35.1	345.3	277.6	277.2	199.7	2.5	2.3	104.9	49.7	93.8	36	23	28.5	30.9	19.3	5	4.3	-7.8	-19.1	-48.1	1	0.3	2.8	5.8	12.5	90.1	114.6	58.9	78.1	59.8
income-statement-row.row.operating-expenses	679.07	647.5	647.2	518.9	496.2	425.3	420	399.3	450.5	382.4	330.6	316.7	281.9	267.5	222	282.4	30.3	18.7	-13.6	-4.9	169.8	44.2	40.1	135.1	152.4	175.1	187.8	178.3	153.1	186.8	149.3
income-statement-row.row.cost-and-expenses	4610.13	4573.7	4216.9	3501.7	2979.1	2719.4	2416.8	2244.7	2328.4	2380.4	2352.1	2341.7	1943.7	1692	1283.2	1388.9	360.2	280.4	316.1	394.6	542.1	452.6	327.6	366.2	642.1	932.7	1146	1370	1336.3	1243.9	1378.9
income-statement-row.row.interest-income	96.46	93.8	43.6	22.3	18.9	10.7	19.5	14.2	17.2	23	14.8	0	0	4.2	1.8	0	0.1	0.1	0.9	0.6	0.4	3.5	2	0.5	4.6	0	0	0	0	0	0
income-statement-row.row.interest-expense	3.45	4.3	10.1	17.4	16.6	25.3	30	32.6	38.4	44.2	38.2	36.4	50.6	44.2	42	56.3	2.4	1.3	4.9	13.7	13.5	10.2	18.9	29	29.8	23	14.1	15.5	23.1	27.1	34.1
income-statement-row.row.selling-and-marketing-expenses	65.71	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	105.31	131.9	3.1	-4.6	0.8	-0.6	-30.5	-51.3	70.6	13.7	-4.1	-20.2	-37.4	-23.4	-22.1	-41.8	-36.1	-0.2	-5.2	-9.7	-60.1	-3.8	-17.7	-55.9	-38.9	-30	50.6	82.5	26.9	38	24.4
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-17.52	-35.1	345.3	277.6	277.2	199.7	2.5	2.3	104.9	49.7	93.8	36	23	28.5	30.9	19.3	5	4.3	-7.8	-19.1	-48.1	1	0.3	2.8	5.8	12.5	90.1	114.6	58.9	78.1	59.8
income-statement-row.row.total-operating-expenses	105.31	131.9	3.1	-4.6	0.8	-0.6	-30.5	-51.3	70.6	13.7	-4.1	-20.2	-37.4	-23.4	-22.1	-41.8	-36.1	-0.2	-5.2	-9.7	-60.1	-3.8	-17.7	-55.9	-38.9	-30	50.6	82.5	26.9	38	24.4
income-statement-row.row.interest-expense	3.45	4.3	10.1	17.4	16.6	25.3	30	32.6	38.4	44.2	38.2	36.4	50.6	44.2	42	56.3	2.4	1.3	4.9	13.7	13.5	10.2	18.9	29	29.8	23	14.1	15.5	23.1	27.1	34.1
income-statement-row.row.depreciation-and-amortization	170.93	449.1	590.4	523.1	524.3	312	212.4	198.5	192.8	181.1	153.4	151.7	154.1	150.2	154.4	171.3	15.1	18.6	18.3	18.9	18.3	15.9	17.5	32.8	47.1	54.3	42	-1.1	14.1	14	32.7
income-statement-row.row.ebitda-caps	953.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	758.43	712.7	791.4	600.3	439.2	311.2	296.7	255.1	145.3	191.9	204.5	217.2	219.1	198.4	184.8	164.9	-41.3	0.1	15.4	-28.5	-192.4	6.3	3.9	-222	-159.4	35.5	45.2	43.3	31.1	57	76.6
income-statement-row.row.income-before-tax	863.74	844.6	794.5	595.7	440	310.6	299.2	257.4	246.2	231.7	219.7	250.2	240.3	225.2	209.1	178.9	-37	4.4	15.2	-29.7	-241.7	6.3	3.2	-219	-162.1	36.7	119.1	141.3	81	122.1	135.1
income-statement-row.row.income-tax-expense	116.8	114.5	102.2	80.7	68.5	48	41.8	40.3	35.5	32.4	30.5	41.9	39	37.5	37.7	33.6	16.9	1.5	0	-7	-67.8	0.2	0.6	-27	-7.5	6.7	-15.9	-15.3	24	24.9	25.1
income-statement-row.row.net-income	743.36	726.6	688.4	487.6	373.2	281.3	259.3	217.6	208.8	196.2	185	203.3	196.7	181.2	169.1	139.2	-53.8	3.4	19.2	-18.6	-220.4	6	2.2	-219	-162.2	29.8	119	141.1	56.4	95.3	95.3