Kongsberg Automotive ASA

Symbol: KOA.OL

OSL

1.512

NOK

Markedspris i dag

-1.9783
P/E-forhold
0.4628
PEG Ratio
1.42B
MRK Cap
0.00%
DIV Udbytte

Kongsberg Automotive ASA (KOA-OL) Årsregnskaber

Q: Hvad er Kongsberg Automotive ASA (KOA.OL) samlede aktiver?

Kongsberg Automotive ASA (KOA.OL) samlede aktiver er .

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Kongsberg Automotive ASA (KOA.OL). Virksomhedens omsætning viser gennemsnittet af NaN M, som er NaN % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er NaN M, som er NaN %. Den gennemsnitlige bruttofortjeneste er NaN %. Væksten i nettoindkomst for virksomheden sidste år er NaN %, hvilket svarer til NaN % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Kongsberg Automotive ASA, ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til . Et kig tilbage på det seneste år afslører en samlet aktivændring på NaN. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til NaN i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	164.7	212.9	51.3	67	24.4	59.1	39.5	34.6	53.9	53.5	57.1	75.3	82.5	106.9	107.7	47.6	42.9	25.2	27	9.8	5.4	10.1
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	180.6	62.7	59	51.4	0	0
balance-sheet.row.net-receivables	186.5	194.7	499.9	271.2	250.6	2217	1866	202.5	183.9	172	168.5	0	187.6	0	0	0	188.8	73.5	56.6	61.1	30.2	23.3
balance-sheet.row.inventory	101.5	96.5	94.1	88.9	102.9	120.4	104.7	78.6	80.5	76.8	77.3	78.8	94.4	83.4	66.5	84.8	109	26.9	22.4	22.6	15.2	12.4
balance-sheet.row.other-current-assets	4.2	5.1	7.4	14.8	17.5	12.8	218.9	-0.1	0.1	0.4	-0.1	171.4	0.1	164.3	128.8	128.7	188.8	75.8	58.3	61.1	11.9	7.5
balance-sheet.row.total-current-assets	456.9	509.2	652.7	441.9	395.4	431.6	363.1	315.6	318.4	302.7	302.8	325.5	364.6	354.6	303	261.1	340.7	127.9	107.8	93.5	62.8	53.4
balance-sheet.row.property-plant-equipment-net	170.8	194.3	207.4	323.2	335.9	196.3	169.8	160.2	143.3	128.3	122	131.1	132.6	131.9	140.7	156.1	166.2	55.9	52.1	44.4	34.2	31.2
balance-sheet.row.goodwill	70.7	72.6	84.1	85.4	149.1	147.8	146.1	155	154.5	165.9	156.8	161.3	0	0	0	0	219.9	50.4	51.6	32	29.7	1.7
balance-sheet.row.intangible-assets	7.6	6.1	6	7.9	11.2	14.5	15.9	27.3	39	48.9	57.8	71.6	242.9	253.4	255.6	282.8	38.3	11.4	10.1	8.2	7.2	0
balance-sheet.row.goodwill-and-intangible-assets	78.3	78.7	90.1	93.3	160.3	162.3	162	182.3	193.5	214.8	214.6	232.9	242.9	253.4	255.6	282.8	258.2	61.8	61.7	40.2	36.9	1.7
balance-sheet.row.long-term-investments	2.1	0.2	1.9	8.8	9.7	4.3	0	0	0	1.9	1	0	0	3.2	2.2	0	-178	-62.4	-58.7	-51.1	0.2	0.1
balance-sheet.row.tax-assets	11.4	14.3	31.3	28.7	19.9	20.1	23.7	32.4	41.8	41.8	46.8	54.2	50.6	61.9	61.6	44.3	11.7	6.6	6.6	6.6	2.2	2.8
balance-sheet.row.other-non-current-assets	2	1.2	1.6	2.3	5.6	5.8	3.5	1.1	1.1	-0.1	0.1	1.2	3.2	-0.1	0.1	5.2	180.6	62.8	59.6	52.7	0.8	0.7
balance-sheet.row.total-non-current-assets	264.6	288.7	332.3	456.3	531.4	388.8	359	376	379.7	386.7	384.5	419.4	429.3	450.3	460.2	488.4	438.8	124.6	121.3	92.9	74.4	36.5
balance-sheet.row.other-assets	0	0	-0.2	-0.2	0.2	-0.2	-0.2	0	0	-0.2	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	721.5	797.9	984.8	898	927	820.2	721.9	691.6	698.1	689.2	687.3	744.9	793.9	804.9	763.2	749.5	779.5	252.6	229.1	186.4	137.2	89.9
balance-sheet.row.account-payables	116.6	122	143.5	137.8	130.5	159.7	130.6	111	101	99.1	100.3	95.9	171.8	176.6	132.6	116.8	107.3	39.4	27.4	25.6	17.8	16.8
balance-sheet.row.short-term-debt	10.2	9.3	29	13.8	23.8	0.1	0.1	0	14	18.8	25.3	43.4	71.4	30.8	11	24.4	119.4	17.6	29.2	12.1	0	0
balance-sheet.row.tax-payables	4.2	7.8	4.2	1.9	7	4	3	5.9	2.3	6.1	0.6	1.8	4.3	1.1	3.6	3	0	1.3	2.6	2.7	1.9	0.1
balance-sheet.row.long-term-debt-total	254.7	258.3	338.7	363	362.7	269.4	257.8	238.3	253.8	252.8	273	321.2	326.9	370.5	381.8	420.6	406.5	98.8	80.6	68	76.3	38.1
Deferred Revenue Non Current	14.5	0	19.9	20	1.4	4	2.4	2.6	17.9	18.8	17.4	14.8	13.6	14.5	17.2	8	0	0	0	0	-18.3	-12.2
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	3.7	83.1	7.7	15.6	16.3	88	30	85.8	6.2	5.6	3.8	3.4	4.3	-0.1	3.6	36	0.4	0.6	0.3	23.7	20.3	20.1
balance-sheet.row.total-non-current-liabilities	291.4	303	385.7	399.3	406.2	314.9	296.7	286.1	302.6	289	304.4	351.8	361.2	421.9	437.1	478.6	441.9	107.6	88.5	75	80.2	40.5
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	0
balance-sheet.row.capital-lease-obligations	75.6	69.7	75	103.4	106	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	503.4	517.4	719.3	652.5	644	566.7	531.2	482.9	483.9	478.9	497.6	560.2	608.7	630.3	584.3	658.8	715.5	185.9	167.9	139.1	118.4	77.4
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
balance-sheet.row.common-stock	84.6	100.3	105.6	100.8	22.8	22.6	20.7	22.4	21.2	22.3	24.3	27.7	26.2	26.1	24.5	3.3	2.8	2.7	2.8	2.7	10.5	12
balance-sheet.row.retained-earnings	-140.1	-80.6	-107.1	-112.2	6.3	-22.4	-46.9	-38.9	-40.2	-31.8	-37	-43.3	-48.3	-56.2	-43.6	39.8	78.4	66.6	58	43.6	6.8	0.4
balance-sheet.row.accumulated-other-comprehensive-income-loss	91.8	72.2	45	45	42.5	-371.4	-369.7	-377.2	-348	-326.1	-308.2	-316.6	-314.4	-295.4	-247.5	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	177.4	184.3	217.8	207.8	207.6	621.1	583	598.6	577.3	541.9	507.8	514	515.1	493.9	439	40.2	-17.1	-2.6	0.5	1.1	1.5	0
balance-sheet.row.total-stockholders-equity	213.7	276.2	261.3	241.4	279.2	249.9	187.1	204.9	210.3	206.3	186.9	181.8	178.6	168.4	172.4	83.3	64	66.7	61.2	47.3	18.8	12.4
balance-sheet.row.total-liabilities-and-stockholders-equity	721.5	797.9	984.8	898	927	820.2	721.9	691.6	698.1	689.2	687.3	744.9	793.9	804.9	763.2	749.5	779.5	252.6	229.1	186.4	137.2	89.9
balance-sheet.row.minority-interest	4.4	4.3	4.2	4.1	3.8	3.6	3.6	3.8	3.9	4	2.8	2.9	6.6	6.2	6.5	7.4	0	0	0	0	0	0
balance-sheet.row.total-equity	218.1	280.5	265.5	245.5	283	253.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2.1	0.2	1.9	8.8	9.7	4.3	0	0	0	1.9	1	0	3.2	3.2	2.2	5.2	2.6	0.2	0.3	0.3	0.2	0.1
balance-sheet.row.total-debt	264.9	267.6	367.7	376.8	386.5	269.5	257.9	238.3	267.8	271.6	298.3	364.6	398.3	401.3	392.8	445	525.8	116.5	109.8	80	76.3	38.1
balance-sheet.row.net-debt	100.2	54.7	316.4	309.8	362.1	210.4	218.4	203.7	213.9	218.1	241.2	289.3	315.8	294.4	285.1	397.4	483	91.3	82.8	70.2	70.8	28

Pengestrømsopgørelse

Det økonomiske landskab for Kongsberg Automotive ASA har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på NaN. Virksomheden udvidede for nylig sin aktiekapital ved at udstede NaN, hvilket markerer en forskel på NaN i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på NaN i rapporteringsvalutaen. Dette er en forskydning på NaN fra året før. I samme periode har virksomheden registreret NaN, NaN og NaN, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på NaN, med en forskel fra år til år på NaN. Desuden afsatte virksomheden NaN til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet NaN, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	-45.7	64.6	12.6	-123.2	43.5	38.5	6.4	19.3	3.7	18.9	12.8	11.9	8.2	-1.9	-28.2	-142.2	21.6	25.9	30	37.2	11	6.9
cash-flows.row.depreciation-and-amortization	32.9	35.1	46.7	49.9	48	35.6	45.4	45.1	66.1	42.1	43.9	46.3	43.4	46.9	46.8	46.9	14.9	12.1	11.3	1.3	7.6	8.2
cash-flows.row.deferred-income-tax	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.stock-based-compensation	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.change-in-working-capital	3.3	64.1	-27.8	30.9	-44.4	-32.5	-15.4	15.5	-14.5	1.5	5.7	16.8	-27.7	-9	36.7	28.4	-12.1	-5.4	1.5	-2.4	0.7	0.2
cash-flows.row.account-receivables	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.inventory	-5	20.5	-41.7	14	17.6	-15.8	-26.1	2	-3.7	0.5	1.5	15.6	-10.1	0	0	0	0	0	0	-3.4	-4.4	0.8
cash-flows.row.account-payables	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.other-working-capital	8.3	43.6	13.9	16.9	-62	-16.7	10.7	13.5	-10.8	1	4.2	1.2	-17.6	0	0	0	0	0	0	1	5.2	-0.6
cash-flows.row.other-non-cash-items	31	-61.4	4.6	116.5	4.3	1.6	1.9	-9.1	18.2	23.6	25.2	3.9	17.3	7.9	-32.7	144.1	-5.4	-9.5	-5.6	-8.1	-14	-3.4
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
cash-flows.row.investments-in-property-plant-an-equipment	-28.5	-28.9	-43.7	-60.6	-65	-68.2	-52.7	-51.3	-43.9	-36.1	-29.4	-31	-35.1	-23.7	-14.2	-39.3	-26.8	-17.9	-17.5	-10.8	-9.2	-5.2
cash-flows.row.acquisitions-net	-2.6	40.4	0	0	0	0	0.2	0.2	0.3	-0.4	0	-2.4	-0.1	0.5	23.5	0	-386.8	0	-22.7	-11.2	-30.6	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	-5.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.sales-maturities-of-investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0	0	0
cash-flows.row.other-investing-activites	2	191.1	0.5	2	1.7	3.7	3.2	0.6	0.1	0.3	2.2	1.4	0.5	4.4	1.4	0	0.4	0	1.3	-1.1	0	0.2
cash-flows.row.net-cash-used-for-investing-activites	-29.1	202.6	-43.2	-58.6	-63.3	-70	-49.3	-50.5	-43.5	-36.2	-27.2	-32	-34.7	-18.8	10.7	-39.3	-413.3	-17.9	-38.8	-23.2	-39.9	-5
cash-flows.row.debt-repayment	0	0	0	-9.3	0	0	0	-19.8	-13.6	-36.7	-42	-39.3	-32.3	-1.9	-92.2	0	-8.9	0	0	-3.3	0	0
cash-flows.row.common-stock-issued	0	0	0	89.7	0	41.2	0	0	0	1.9	0.2	0	0.1	0.1	151	0	0.5	0.2	0	0	0	0
cash-flows.row.common-stock-repurchased	-3.9	-23.5	0	-1.3	0	0	0	0	0	0	-15.9	0	-19.1	-4.3	0	0	0	-5.8	0	0	0	0
cash-flows.row.dividends-paid	0	0	0	-37.6	0	0	0	0	-0.4	0	-0.7	-1.2	-0.5	-21.9	0	0	-6.8	-8	0	-0.7	-3.6	0
cash-flows.row.other-financing-activites	-35.8	-130.5	0	0.1	0	3.7	18.1	-6.6	-12.3	-15.1	-1.8	-24.8	-3.5	-0.4	-20.8	-38.2	413.3	7.8	17.9	2.9	34.8	-7.6
cash-flows.row.net-cash-used-provided-by-financing-activities	-39.7	-154	-20.3	41.6	-22.9	44.9	18.1	-26.4	-26.3	-49.9	-60.2	-65.3	-55.3	-28.4	38	-38.2	398	-5.8	17.9	-1.1	31.2	-7.6
cash-flows.row.effect-of-forex-changes-on-cash	-0.9	3.6	18.3	-14.9	0.7	1.6	-2.3	0.8	1.5	2	-0.9	-0.3	0.1	0.9	9	4.8	13.1	-0.5	0.6	0	0	0
cash-flows.row.net-change-in-cash	-48.2	154.6	-9.1	42.2	-34	19.7	4.9	-5.3	5.3	1.9	-0.8	-18.8	-48.7	-2.5	80.3	4.5	16.8	-1.1	16.9	3.8	-3.4	-0.6
cash-flows.row.cash-at-end-of-period	164.7	212.9	58.3	67.4	25.2	59.2	39.5	34.6	39.9	34.6	32.7	33.5	52.3	101	103.5	47.6	42.9	25.2	27	9.8	5.4	10.1
cash-flows.row.cash-at-beginning-of-period	212.9	58.3	67.4	25.2	59.2	39.5	34.6	39.9	34.6	32.7	33.5	52.3	101	103.5	23.2	43.1	26.1	26.3	10.1	6	8.8	10.8
cash-flows.row.operating-cash-flow	21.5	102.4	36.1	74.1	51.4	43.2	38.3	70.8	73.5	86.1	87.6	78.9	41.2	43.9	22.6	77.2	18.9	23.1	37.2	28	5.3	12
cash-flows.row.capital-expenditure	-28.5	-28.9	-43.7	-60.6	-65	-68.2	-52.7	-51.3	-43.9	-36.1	-29.4	-31	-35.1	-23.7	-14.2	-39.3	-26.8	-17.9	-17.5	-10.8	-9.2	-5.2
cash-flows.row.free-cash-flow	-7	73.5	-7.6	13.5	-13.6	-25	-14.4	19.5	29.6	50	58.2	47.9	6.1	20.2	8.4	37.9	-7.9	5.2	19.7	17.2	-3.9	6.8

Resultatopgørelse række

Kongsberg Automotive ASAs omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for KOA.OL rapporteres til at være NaN. Virksomhedens driftsomkostninger er NaN og viser en ændring på NaN% fra sidste år. Udgifterne til afskrivninger er NaN, hvilket er en ændring på NaN% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være NaN, hvilket viser en NaN% ændring fra år til år. Salgs- og marketingomkostninger er NaN, hvilket er en ændring på NaN% sammenlignet med året før. EBITDA baseret på de seneste tal er NaN, hvilket repræsenterer en NaN% vækst i forhold til året før. Driftsindtægterne er NaN, som viser en ændring på NaN% sammenlignet med året før. Ændringen i nettoindkomsten er NaN%. Nettoindkomsten for det sidste år var NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	884.9	905.6	831.4	969.3	1160.9	1123.2	1056.6	985.7	1020.1	979.1	990.9	1001.1	999.7	864.4	622.8	905.9	402.5	348.5	316.1	265	188.7	177.5
income-statement-row.row.cost-of-revenue	451.7	499.2	443.4	526.8	624.9	586	557.3	514.2	511.7	500.1	512.7	536.7	636.5	540.2	376.8	567.2	188.8	168.6	142.7	119.5	89.4	85.9
income-statement-row.row.gross-profit	433.2	406.4	388	442.5	536	537.2	499.3	471.5	508.4	479	478.2	464.4	363.2	324.2	246	338.7	213.8	179.9	173.4	145.6	99.3	91.6
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
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	0	286.2	298.3	374.3	420.7	402.7	410.7	0.2	412.5	370.7	366	-0.1	66.3	104.8	123.3	124.1	186.1	145.9	136.5	101.7	35	32.3
income-statement-row.row.operating-expenses	427.4	342	340.7	436	473.6	483.4	475.6	453.2	472.1	424.1	425	433.6	324.6	314	292.2	339.8	187	146.3	136.8	102	85.3	81.1
income-statement-row.row.cost-and-expenses	879.1	841.2	784.1	962.8	1098.5	1069.4	1032.9	967.4	983.8	924.2	937.7	970.3	961.1	854.2	669	907	375.8	314.9	279.6	221.4	174.7	167
income-statement-row.row.interest-income	2	1.5	0.1	0.2	0.6	0.6	0.2	0.2	0.1	0.2	2.1	0.3	2	8.9	62.8	1.5	0.6	0.4	0.4	0.4	0.3	0.4
income-statement-row.row.interest-expense	15.1	16.6	18.9	20.9	21.2	12.8	10.1	6.9	8.2	11.9	17.3	19.1	32.4	21	44.7	142.6	6	4.5	5.9	5.5	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-26	-16.8	-9.5	-129.7	-18.9	-15.3	-17.3	1	-32.6	-36	-40.4	-18.9	-30.4	-12.1	18	-141.1	-5.2	-7.7	-6.5	-6.4	-3	-3.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	286.2	298.3	374.3	420.7	402.7	410.7	0.2	412.5	370.7	366	-0.1	66.3	104.8	123.3	124.1	186.1	145.9	136.5	101.7	35	32.3
income-statement-row.row.total-operating-expenses	-26	-16.8	-9.5	-129.7	-18.9	-15.3	-17.3	1	-32.6	-36	-40.4	-18.9	-30.4	-12.1	18	-141.1	-5.2	-7.7	-6.5	-6.4	-3	-3.5
income-statement-row.row.interest-expense	15.1	16.6	18.9	20.9	21.2	12.8	10.1	6.9	8.2	11.9	17.3	19.1	32.4	21	44.7	142.6	6	4.5	5.9	5.5	0	0
income-statement-row.row.depreciation-and-amortization	32.9	35.6	56.1	-34.9	50.3	35.6	45.4	45.1	66.1	42.1	43.9	46.3	43.4	46.9	46.8	46.9	14.9	12.1	11.3	1.3	7.6	8.2
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	-19.7	63.1	47.5	6.5	62.4	53.7	23.8	18.3	36.5	54.8	53.2	30.7	38.5	10.2	-46.3	-1.1	26.7	33.6	36.6	43.6	14	10.5
income-statement-row.row.income-before-tax	-45.7	46.3	38	-123.2	43.5	38.5	6.4	19.3	3.7	18.9	12.8	11.9	8.2	-1.9	-28.2	-142.2	21.6	25.9	30	37.2	11	6.9
income-statement-row.row.income-tax-expense	13.4	25.5	9.5	-5.2	14.8	14.7	14.4	17.9	12	13.5	6.2	6.7	0.4	7.3	-0.7	-47.9	5.8	6.9	7.8	7.5	4.3	2.3
income-statement-row.row.net-income	-59.5	20.8	28.5	-118	28.6	23.7	-8	1.3	-8.4	5.1	6.3	5.2	7.8	-9.2	-27.5	-94.3	15.8	19	22.3	29.7	6.7	4.7