Ning Xia Yin Xing Energy Co.,Ltd

符号: 000862.SZ

SHZ

5.95

CNY

今天的市场价格

30.9302
市盈率
0.5671
PEG比率
5.46B
MRK市值
0.00%
DIV收益率

Ning Xia Yin Xing Energy Co.,Ltd (000862-SZ) 财务报表

Q: 什么是 Ning Xia Yin Xing Energy Co.,Ltd (000862.SZ) 总资产是多少？

Ning Xia Yin Xing Energy Co.,Ltd (000862.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 Ning Xia Yin Xing Energy Co.,Ltd (000862.SZ). 的默认数据。公司收入显示 730.676 M 的平均值，即 0.147 % 增长率。整个期间的平均毛利润为 220.696 M，即 0.151 %. 平均毛利率为 0.335 %. 公司去年的净收入增长率为 0.274 %，等于 -1.179 % % 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 Ning Xia Yin Xing Energy 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 0.263. 在流动资产领域，000862.SZ 的报告货币为2634.194. 这些资产中的很大一部分，即 311.179 是现金和短期投资。与去年的数据相比，该部分的变化率为0.959%. 公司的长期投资虽然不是其重点，但以报告货币计算的147.116（如果有的话）为147.116。这表明与上一报告期相比，12.854% 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 2135.373. 这一数字表明，0.539% 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 4155.136. 这方面的年同比变化率为 0.444%. 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2264.171，存货估值为 46.28，商誉估值为 0（如有. 无形资产总额（如果有）按 79.95 估值. 应付账款和短期债务分别为 141.23 和 1927.41. 债务总额为4064.56，债务净额为 3753.38. 其他流动负债为 1058.18，加上总负债 5265.45. 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
balance-sheet.row.cash-and-short-term-investments	1284.09	311.2	158.9	60.5	184	246.4	292.1	254.7	1058.8	329.7	537.2	181.9	368.2	266.7	289.3	415.4	175.8	12.1	33.2	52.1	58.7	137.7	142.1	102.5	231.2	160.7	152.7	5.1	4.2	3.2
balance-sheet.row.short-term-investments	-81.54	0	-40.7	-27.1	-30.1	-21.9	83.1	0	0	0	0	0	0	0	0	0	0	0	0	5.1	4.7	0	0	0	21	80	75	0	0	0
balance-sheet.row.net-receivables	8667.26	2264.2	1419.9	1030.1	1774	1590.2	1263.4	1006.6	714	346.9	666.9	486.9	726.4	1087.7	606.9	311.3	237.8	293.5	257.6	538.1	373.4	629	536.8	292.9	58.1	14.2	2.7	4.8	4.5	5.9
balance-sheet.row.inventory	194.44	46.3	52.7	51.6	60.2	83.8	112.3	88.1	115.4	165.2	354.9	456.8	418.6	600.7	356.7	118.8	143.4	125.9	150.7	141.1	148	241	168.9	147.5	93.7	48.4	51.7	40.9	46.7	42.8
balance-sheet.row.other-current-assets	185.63	12.6	27.5	37.2	30.1	138.3	218.9	251.7	311.3	399.8	-43.7	3.2	-9.8	-17.5	-11.9	-25.4	-33.8	-45.5	-56.7	-193.3	0	-171.2	-136.7	0	176.9	184.1	180.3	75.4	52.7	35.8
balance-sheet.row.total-current-assets	10331.42	2634.2	1658.9	1179.4	2048.3	2058.7	1886.6	1601.1	2199.6	1241.7	1515.3	1128.8	1503.5	1937.7	1241	820.1	523.3	386	384.8	538.1	580.2	836.5	711.2	542.8	559.8	407.3	387.4	126.2	108.1	87.7
balance-sheet.row.property-plant-equipment-net	26509.33	6551.4	5587.4	5955.5	6531.5	6935.6	7661.1	7382.8	7611.5	7941.1	7828.6	3478.2	3423.5	3044	2302.5	1236.8	858.1	690.6	263.9	263.6	311.8	456.7	407.9	383.1	231.7	110.4	92.6	60.4	59.1	46.7
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
balance-sheet.row.intangible-assets	319.88	79.9	80.5	83.3	101.2	96.9	81.4	66.7	72.7	79.5	85.5	75.1	79	118.4	66.7	41.2	44.8	51.7	46.4	8.8	12.7	15.8	17.9	5.8	10.2	1.5	0	0	0	0
balance-sheet.row.goodwill-and-intangible-assets	319.88	79.9	80.5	83.3	101.2	96.9	81.4	66.7	72.7	79.5	85.5	75.1	79	118.4	66.7	41.2	44.8	51.7	46.4	8.8	12.7	15.8	17.9	5.8	10.2	1.5	0	0	0	0
balance-sheet.row.long-term-investments	563.22	147.1	130.4	114.8	115	107	0	0	0	0	0	0	0	0	0	0	0	0	0	63.4	69.5	0	0	0	134.5	5.2	-60	0	0	0
balance-sheet.row.tax-assets	190.87	56.2	52.2	57.8	55.3	42.8	29.4	30.3	30.8	30.2	27.2	29	29.5	35.7	19.6	6	4.8	3.7	0	0	0	0	0	0	25.9	80.5	0	0	0	0
balance-sheet.row.other-non-current-assets	324.98	68.8	41.9	45.3	82.7	111.6	91.7	98	100.6	69.3	71.5	48.2	71.6	72.3	72.7	74.2	87.5	94.6	88.3	5.1	4.7	109.7	253.3	263.2	1.5	0.7	75.2	0.2	0.2	0.3
balance-sheet.row.total-non-current-assets	27908.29	6903.3	5892.3	6256.7	6885.7	7294	7863.7	7577.8	7815.5	8120.2	8012.9	3630.4	3603.6	3270.5	2461.5	1358.2	995.2	840.5	398.6	341	398.7	582.2	679.1	652.1	403.8	198.2	107.8	60.7	59.3	47
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
balance-sheet.row.total-assets	38239.71	9537.5	7551.2	7436.2	8934	9352.8	9750.3	9178.8	10015.1	9361.9	9528.2	4759.2	5107.1	5208.1	3702.5	2178.3	1518.5	1226.5	783.4	879.1	978.8	1418.7	1390.3	1194.9	963.6	605.5	495.2	186.9	167.4	134.7
balance-sheet.row.account-payables	668.48	141.2	162.7	212.8	171.4	219.7	217.1	166.9	303.2	349	471.3	581.1	696.7	1165.3	713.9	212.3	114.9	135.8	54.7	93.7	120.4	153.8	126.7	71.3	23	9	7.6	6.9	14.8	9.8
balance-sheet.row.short-term-debt	4970.95	1927.4	708.6	1210.4	2080.3	1483.4	1394.3	1003	816.3	896.8	731.7	342.5	444.3	457.4	745.8	589.6	406.6	324.8	363.3	369.5	352.5	347.5	377.2	270.5	125.2	70	10.1	77.8	50.1	50.2
balance-sheet.row.tax-payables	88.19	3	31	32.8	29.9	29.3	50.4	35.1	25.1	21.7	-395.2	-225.2	-267.9	-223.7	-110.6	21.4	41.6	48.8	39.8	33.6	26	7.3	9	-0.3	1.7	1.7	1.1	6.4	5.9	1.2
balance-sheet.row.long-term-debt-total	9286.8	2135.4	1932.7	2767.2	3816.5	4435.9	4898.7	5090	5786.9	6186.4	6581.8	3472.8	3478.3	2840.1	1359.3	945.3	562.3	302.3	2.5	17	75	83.2	18.2	50.2	40	35.2	35.2	11	17	18.7
Deferred Revenue Non Current	89.2	21.9	25	30.2	80.4	89	108	52.8	61.2	62.1	54.1	58.2	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	2.46	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2544.61	1058.2	1751.6	374.9	74.8	14.4	296.1	9.5	9.7	10.8	9.5	78.7	66.9	98.8	400.7	37.6	64.7	30.3	58.9	69.6	96.2	13.9	20.8	5.8	2.1	1.2	1	1.9	2.8	4
balance-sheet.row.total-non-current-liabilities	9397.2	2138.6	1981	2848.5	3921.9	4891	5156	5169.2	5873.4	6288.1	6700.3	3590.6	3600.9	2909.4	1396	972.6	589.1	369.9	11	22.9	83	84.5	18.2	50.2	40	30.8	29	4.8	21.4	20.8
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
balance-sheet.row.capital-lease-obligations	6.3	1.8	1.7	1.9	2.5	37	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	22522.17	5265.5	4604	4646.7	6248.4	6698.3	7113.9	6449.4	7080.2	7636.3	7664.5	4413.8	4602.1	4538.9	3177.4	1861.9	1248.2	985	619.5	724.8	835.5	684	626.4	453.9	227.6	166.6	56.3	104.5	105.8	92.2
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
balance-sheet.row.common-stock	3459.98	918	706.1	706.1	706.1	706.1	706.1	706.1	708.6	541.6	541.6	283.1	283.1	235.9	235.9	235.9	235.9	235.9	235.9	218.3	218.3	218.3	218.3	218.3	218.3	189.9	126.6	60	61.6	42.5
balance-sheet.row.retained-earnings	-781.84	-214.8	-531.5	-660.5	-754.1	-788.4	-811.5	-849.6	-660.9	-672	-554.9	-528.2	-380.2	-385.8	-434.8	-466.6	-502.5	-531.2	-552	-560.8	-541.1	6.6	33.2	25.6	24.3	14.4	48.4	10.8	0	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	7035.22	56.5	56.5	59.5	56.7	59	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	5640.96	3395.5	2647.2	2647.2	2647.2	2644.1	2703.1	2729.9	2727.4	1703.2	1703.2	427.4	427.4	474.6	474.6	474.6	473.7	473.7	474.3	491.7	461.9	489.1	489.5	486.5	481.4	231.5	263.9	11.5	0	0
balance-sheet.row.total-stockholders-equity	15354.32	4155.1	2878.3	2752.3	2655.9	2620.9	2597.7	2586.5	2775.1	1572.9	1689.9	182.3	330.3	324.7	275.7	244	207.1	178.3	158.1	149.2	139.2	714.1	741	730.5	724.1	435.8	438.9	82.3	61.6	42.5
balance-sheet.row.total-liabilities-and-stockholders-equity	38239.71	9537.5	7551.2	7436.2	8934	9352.8	9750.3	9178.8	10015.1	9361.9	9528.2	4759.2	5107.1	5208.1	3702.5	2178.3	1518.5	1226.5	783.4	879.1	978.8	1418.7	1390.3	1194.9	963.6	605.5	495.2	186.9	167.4	134.7
balance-sheet.row.minority-interest	306.39	77.6	68.9	37.2	29.7	33.6	38.7	142.9	159.8	152.7	173.8	163.2	174.7	344.6	249.5	72.5	63.3	63.1	5.8	5.1	4.2	20.6	22.8	10.5	11.9	3.2	0	0	0	0
balance-sheet.row.total-equity	15660.71	4232.7	2947.2	2789.5	2685.6	2654.5	2636.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	38239.71	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	481.68	147.1	89.6	87.8	84.8	85.2	83.1	88.7	90.7	58.7	60	35.4	52.2	68	67.7	70.9	85.3	85.4	88.3	68.6	74.2	102.1	247.2	259.4	155.5	85.2	15	0	0	0
balance-sheet.row.total-debt	14261.07	4064.6	2641.4	3977.7	5896.7	5919.4	6293	6092.9	6603.2	7083.2	7313.5	3815.3	3922.6	3297.4	2105.1	1534.9	968.9	627.1	365.8	386.5	427.5	430.7	395.4	320.7	165.2	105.2	45.3	88.8	67.1	68.9
balance-sheet.row.net-debt	12976.98	3753.4	2482.5	3917.1	5712.7	5673	6000.9	5838.2	5544.4	6753.5	6776.3	3633.4	3554.4	3030.7	1815.8	1119.5	793.1	615	332.6	339.5	373.5	293	253.3	218.2	-45	24.5	-32.4	83.7	62.9	65.7

现金流量表

在 Ning Xia Yin Xing Energy 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 -1.114 的转变。该公司最近通过发行 -1.43 扩大了股本，与上一年相比出现了30.000 的差异. 有趣的是，公司的部分股票，特别是 231.11，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 84.48. 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-984121110.000. 与上一年相比， 4.432 发生了变化. 在同一时期，公司记录了 618.53, -2.34 和 -112.86，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-231.37 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 536.41，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	153.14	160.4	157.6	101.1	34.5	25.6	52.4	-196.7	18.1	-123	28.6	-144.6	-18.5	73.9	41.2	39	31.3	21.1	8.2	2.9	-396.3	-28.7	7.6	45.9	50.2	48.1	44.2
cash-flows.row.depreciation-and-amortization	5.67	618.5	557.2	566.3	569.1	575.6	553.6	514.2	513.9	472.2	454.9	193.8	124.5	120	71.7	52.3	40.6	29.6	19.2	18.5	21.6	23.3	20.9	12	6.5	7.7	6
cash-flows.row.deferred-income-tax	478.11	-3.9	4.4	-3.1	-12	-13.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0.69	-1622	-4.4	3.1	12	13.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-469.41	-384.9	-492.8	754.3	-351	-334.9	-196.6	-267	-288	-73.5	-276.1	45.9	-85.7	41.9	9.6	-31.5	10	118.4	62.4	50.6	32.7	-117.5	-38.3	-35.8	-34.4	-18.6	-28.4
cash-flows.row.account-receivables	-476.12	-476.1	-408.8	699.2	-310.5	-157.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	6.71	6.7	-1	8.6	14.1	28.5	-24.2	16.5	50	197.3	126.6	-38.2	182.1	-217.5	-268.8	27.9	-13.9	17.9	-2.5	22.8	19.9	-71.6	-21.3	-57	-40.9	0.2	-10.7
cash-flows.row.account-payables	0	84.5	-87.4	49.7	-42.6	-163.4	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	0	0	4.4	-3.1	-12	-42.9	-172.4	-283.5	-338	-270.9	-402.7	84	-267.8	259.4	278.4	-59.4	23.8	100.5	64.9	27.8	12.8	-45.8	-17	21.2	6.4	-18.8	-17.6
cash-flows.row.other-non-cash-items	988.75	1867.5	165	304.6	303.9	348.1	343.5	398.9	354.6	435.1	488.1	313.3	198.8	142.6	128.4	73.9	32.8	-106.6	-28.8	-51.5	288	105.3	19.4	-2.6	-16.9	-7.2	-1.5
cash-flows.row.net-cash-provided-by-operating-activities	674.8	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
cash-flows.row.investments-in-property-plant-an-equipment	-492.78	-658.7	-184.3	-31.3	-34.5	-35.6	-96.4	-417.6	-222.7	-223.8	-401.3	-235.2	-750.3	-1452.8	-1000.2	-382.3	-208.6	-284.9	-5.2	-6.4	-6	-52.5	-51	-164.7	-214.7	-26.1	-61.5
cash-flows.row.acquisitions-net	0	0	-0.2	0.3	7.1	0	-154.3	417.6	0	223.8	401.3	0	96.4	0	0	0.1	0	288.5	0	0.2	0.1	52.5	51.3	164.9	221.5	0.1	61.5
cash-flows.row.purchases-of-investments	-325.38	-325.4	0	0	0	-153.1	0	-2	0	-73	-30	0	750.3	0	0	0	0	-48.5	-21	-2.6	-2.4	-0.3	-18.3	-103.6	-38.1	-98	-20
cash-flows.row.sales-maturities-of-investments	-2.34	2.3	1.7	0	0	0	1	2	1	74.1	30.7	0	6.5	55.3	0	0	0.8	2.4	0	4.6	3.1	61.3	23.1	26	92.1	5.4	10.4
cash-flows.row.other-investing-activites	2.34	-2.3	1.6	0	0	0	1.1	-417.6	0	-223.8	-401.3	-0.5	-750.3	0	0.1	0.2	12.3	-284.9	2.5	-10.5	-12.3	-52.5	-51	-164.7	-214.7	0.3	-61.5
cash-flows.row.net-cash-used-for-investing-activites	-818.16	-984.1	-181.2	-31	-27.4	-188.7	-248.6	-417.6	-221.7	-222.7	-400.6	-235.7	-647.4	-1397.5	-1000.1	-382	-195.5	-327.5	-23.7	-14.8	-17.5	8.5	-46	-242.1	-153.9	-118.3	-71.1
cash-flows.row.debt-repayment	-855.92	-112.9	-1318.5	-2040.8	-1394	-1425.8	-1196.5	-870.3	-1175	-998.8	-468.2	-673.8	-567.8	-1326.4	-569.8	-531.6	-384.8	-448	-369.5	-258.9	-299.9	-528.2	-255.5	-175	-215	-253.1	-155.2
cash-flows.row.common-stock-issued	-1.43	-1.4	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
cash-flows.row.common-stock-repurchased	82.5	231.1	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
cash-flows.row.dividends-paid	-228.8	-231.4	-176.9	-256.8	-291.5	-295.5	-344.5	-325.7	-359.4	-465.2	-461.9	-259.8	-256.4	-187.6	-114.3	-82.1	-64.1	-41.4	-27.6	-31.4	-33	-32.3	-23.9	-35.3	-24.8	-10.2	-3.5
cash-flows.row.other-financing-activites	1190.52	536.4	1388.1	478.9	1093.9	1249.9	989.7	360	1886.6	768.5	891.9	576.8	1370.2	2492.5	1310.5	1100.8	693.1	658.6	361.7	271	347.6	565.8	301.7	287.6	530.6	331.3	357.1
cash-flows.row.net-cash-used-provided-by-financing-activities	223.8	421.9	-107.4	-1818.7	-591.6	-471.4	-551.3	-835.9	352.2	-695.5	-38.2	-356.7	546	978.5	626.4	487.1	244.1	169.2	-35.4	-19.4	14.7	5.3	22.4	77.2	290.8	68	198.3
cash-flows.row.effect-of-forex-changes-on-cash	74.82	0	0	0	0	0	0	0	0	0	0	0	0	-0.2	-3.6	0	0	0	0	0	0	0	-0.9	0	0	0	0
cash-flows.row.net-change-in-cash	155.28	73.3	98.4	-123.5	-62.4	-45.6	-46.9	-804.1	729.1	-207.4	256.7	-184.1	117.7	-40.7	-126.3	238.8	163.3	-95.8	1.9	-13.7	-56.7	-3.9	-14.9	-145.5	142.3	-20.2	147.6
cash-flows.row.cash-at-end-of-period	1275.75	311.2	158.9	60.5	184	246.4	292.1	254.7	1058.8	329.7	537.2	174.8	358.9	241.1	281.9	408.2	169.4	6.1	16.9	15	28.8	68.4	72.3	61.2	208.8	65.7	152.7
cash-flows.row.cash-at-beginning-of-period	1120.47	237.9	60.5	184	246.4	292.1	338.9	1058.8	329.7	537.2	280.5	358.9	241.1	281.9	408.2	169.4	6.1	101.9	15	28.8	85.4	72.3	87.2	206.7	66.5	85.9	5.1
cash-flows.row.operating-cash-flow	674.8	635.6	386.9	1726.3	556.6	614.4	753	449.4	598.6	710.8	695.4	408.4	219.1	378.4	250.9	133.7	114.7	62.5	61	20.4	-53.9	-17.6	9.6	19.4	5.4	30	20.4
cash-flows.row.capital-expenditure	-492.78	-658.7	-184.3	-31.3	-34.5	-35.6	-96.4	-417.6	-222.7	-223.8	-401.3	-235.2	-750.3	-1452.8	-1000.2	-382.3	-208.6	-284.9	-5.2	-6.4	-6	-52.5	-51	-164.7	-214.7	-26.1	-61.5
cash-flows.row.free-cash-flow	182.03	-23.2	202.6	1694.9	522	578.8	656.6	31.8	375.9	487	294.1	173.2	-531.2	-1074.4	-749.2	-248.6	-93.9	-222.5	55.8	14	-59.9	-70.1	-41.4	-145.3	-209.3	3.9	-41.1

利润表行

Ning Xia Yin Xing Energy Co.,Ltd 的收入与上期相比变化了 0.112%。据报告, 000862.SZ 的毛利润为 404.7。该公司的营业费用为 3，与上年相比变化了 -84.811%. 折旧和摊销费用为 618.53，与上一会计期间相比变化了 0.110%. 营业费用报告为 3，显示-84.811% 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0.188%. 营业收入为 401.71，与上年相比变化了0.188%. 净利润的变化率为 0.274%。去年的净收入为160.4.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1996
income-statement-row.row.total-revenue	1295.95	1293.6	1163.3	1359.5	1201.9	1356.6	1194.9	935	1442.6	1205.2	1438.5	925.7	942.3	1583.9	1023.8	794.1	396.3	343.7	264.3	346.3	395.5	242.9	375.4	248.3	199.6	157.9	111.5	91.4	87.5	68.5
income-statement-row.row.cost-of-revenue	881.79	888.9	809.9	913.6	852.3	938.4	739.3	648.1	1019.6	827.7	885.8	703.2	773.3	1241	774.5	595.1	254.7	227.5	177.5	256.4	315	170	243.1	144.5	119.7	84.3	58.5	48.4	43.2	36
income-statement-row.row.gross-profit	414.17	404.7	353.5	445.8	349.6	418.2	455.6	286.9	423	377.5	552.7	222.5	169	342.9	249.3	199	141.6	116.1	86.8	89.9	80.5	72.8	132.3	103.8	79.8	73.6	53.1	43	44.3	32.5
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	-0.29	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	18.17	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-53.34	43.6	3.3	-1.6	5.5	7.8	-29.8	-41	57.2	36	55.6	5.3	100.3	23.2	32.1	11.2	1.9	0.4	8.6	2.6	-78.1	1.4	0.6	1.3	2.1	4.5	6.5	-0.1	2.1	1.6
income-statement-row.row.operating-expenses	92.57	3	19.7	14.1	23.7	35.2	33.4	59.4	89.9	108	90.5	75	94.5	157	117.8	85.5	88.1	70.4	58.7	50.6	317.1	88.9	93.2	42.8	24	19	12.2	13.6	19.7	18.2
income-statement-row.row.cost-and-expenses	974.36	891.9	829.6	927.7	876	973.6	772.7	707.5	1109.4	935.7	976.3	778.2	867.8	1398	892.3	680.6	342.7	298	236.2	307	632.1	259	336.3	187.3	143.7	103.3	70.7	62	62.9	54.2
income-statement-row.row.interest-income	2.07	2.7	0.6	1.3	2.7	1.6	3.9	3.5	1.5	4.5	3.1	2	3.1	6.4	3.8	1.8	0.5	0.9	0.6	0.6	4.3	9.5	2.8	1.2	0.3	0	0	0	0	0
income-statement-row.row.interest-expense	180.28	183	172.8	256.3	299	315.8	322.7	317.4	358	421.7	463.2	238.6	180.2	140.8	82	61	51.7	35.5	24.6	34.3	33.5	32.5	24	14.9	7.7	0.5	1.9	5.5	8.6	6.3
income-statement-row.row.selling-and-marketing-expenses	0.13	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-49.91	-228	-169.3	-327.5	-296.4	-340.5	-361.2	-422	-311	-395.2	-425.5	-292.4	-87.3	-115.1	-89.7	-63.9	-23	-22.2	-22.7	-39.3	-180.8	-13.6	-25.9	-8.9	1.5	-0.6	7.7	-5.7	-6.7	-5.2
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-53.34	43.6	3.3	-1.6	5.5	7.8	-29.8	-41	57.2	36	55.6	5.3	100.3	23.2	32.1	11.2	1.9	0.4	8.6	2.6	-78.1	1.4	0.6	1.3	2.1	4.5	6.5	-0.1	2.1	1.6
income-statement-row.row.total-operating-expenses	-49.91	-228	-169.3	-327.5	-296.4	-340.5	-361.2	-422	-311	-395.2	-425.5	-292.4	-87.3	-115.1	-89.7	-63.9	-23	-22.2	-22.7	-39.3	-180.8	-13.6	-25.9	-8.9	1.5	-0.6	7.7	-5.7	-6.7	-5.2
income-statement-row.row.interest-expense	180.28	183	172.8	256.3	299	315.8	322.7	317.4	358	421.7	463.2	238.6	180.2	140.8	82	61	51.7	35.5	24.6	34.3	33.5	32.5	24	14.9	7.7	0.5	1.9	5.5	8.6	6.3
income-statement-row.row.depreciation-and-amortization	279.11	618.5	557.2	566.3	569.1	575.6	553.6	514.2	513.9	472.2	454.9	193.8	124.5	120	71.7	52.3	40.6	29.6	19.2	18.5	21.6	23.3	20.9	12	6.5	7.7	6	5.3	8.2	5.7
income-statement-row.row.ebitda-caps	496.94	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	217.84	401.7	338	433.3	326.9	361.1	90.8	-153.4	-35	-160.2	-18.9	-150.2	-113.1	49.2	9.9	40.5	32.6	23.8	3	-0.3	-346.5	-30	16.2	53.5	60.1	58.7	46.5	24.1	16.4	8.5
income-statement-row.row.income-before-tax	167.93	173.7	168.7	105.9	30.5	20.5	61	-194.5	22.2	-125.7	36.7	-144.9	-12.8	70.9	41.8	49.6	30.6	23.5	8.5	1.1	-421	-29.2	15	53.4	59.8	58.6	50.8	23.8	18.2	9.6
income-statement-row.row.income-tax-expense	8.23	10.5	11.1	4.8	-4	-5.1	8.6	2.2	4.1	-2.7	8.1	-0.4	5.7	-3	0.6	10.6	-0.7	2.4	0.3	-1.7	3.1	16.3	7.3	8.2	9.6	10.6	6.5	-5.5	-8.5	-6.2
income-statement-row.row.net-income	153.14	160.4	125.9	93.6	34.3	28.9	53.2	-188.6	11	-117	19.4	-148.1	5.6	49	31.7	36	28.7	19	8.9	2.8	-385.6	-26.6	9.3	45.9	50.2	48.1	44.2	23.8	18.2	9.6