ElringKlinger AG

Symbol: ZIL2.DE

XETRA

6.64

EUR

Markedspris i dag

9.3477
P/E-forhold
-0.2508
PEG Ratio
420.71M
MRK Cap
0.03%
DIV Udbytte

ElringKlinger AG (ZIL2-DE) Årsregnskaber

Q: Hvad er ElringKlinger AG (ZIL2.DE) samlede aktiver?

ElringKlinger AG (ZIL2.DE) 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 ElringKlinger AG (ZIL2.DE). 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 ElringKlinger AG, 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	126.7	142.6	127.2	142.5	157.1	56.7	53	45.2	50.3	68.7	62.9	54.3	65.2	101.2	25.6	19.7	7.4	5.5	4.4	9	8.4	7.2
balance-sheet.row.short-term-investments	13	23.5	17.3	14.6	21.6	11.4	7.5	5.8	1.4	-13.8	-15.6	-17.3	-13.1	-26.1	-27.4	-28.6	0	0	0	0	0	0
balance-sheet.row.net-receivables	315.1	350.9	334.4	306.8	331.8	0	483.1	346.7	328.3	266.7	229	203.2	188.8	139.9	106.8	98	110.8	90.2	80.6	64.9	63.2	61.2
balance-sheet.row.inventory	436.3	408.9	347.1	292.4	347.5	383.2	360.3	319.6	314.1	286.1	254.6	224	216.5	138.6	101.5	129.8	113.4	90	82.2	73.6	65.1	58.2
balance-sheet.row.other-current-assets	37.8	13.7	14.3	10.5	8.7	382.4	-61.8	-1.1	-1.4	13.5	30.5	35.7	33.7	9.2	11.7	18.5	110.8	90.2	80.6	1.8	1.6	1.6
balance-sheet.row.total-current-assets	915.9	916.1	822.9	750.9	832.5	822.3	834.6	710.3	691.3	635.2	577	517.3	504.1	388.9	245.5	266.1	231.6	185.6	167.3	149.3	138.3	128.2
balance-sheet.row.property-plant-equipment-net	858	905.8	938.6	940	1043.7	997.8	929.6	917.3	827.3	708	612.1	565	537.5	449.5	386.2	360.4	150.6	146	145.2	170.7	163.8	161.1
balance-sheet.row.goodwill	80.7	80.8	165.2	161.9	166.3	157.8	156.4	166.8	165	142	137.3	105.8	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	87.4	66.1	50.4	39.2	41.8	32.5	34.2	45.6	48.5	43.4	39.4	30.2	134.1	91.5	89.2	86.5	0	0	0	25.7	33.2	25.5
balance-sheet.row.goodwill-and-intangible-assets	168.2	146.8	215.6	201.1	208.1	190.3	190.5	212.4	213.5	185.3	176.7	136	134.1	91.5	89.2	86.5	37	28.2	30.9	25.7	33.2	25.5
balance-sheet.row.long-term-investments	30.8	3.8	11.2	17.3	5.3	14.6	22.1	-4.7	-0.1	15.6	17.6	18.9	15.7	27.6	29	30.2	0	0	0	0	0	0
balance-sheet.row.tax-assets	92.7	19.5	31.8	23.8	15	11.8	17	16.8	14.1	8.8	9.5	29.6	21	18.7	14.1	15.8	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	10.5	54.6	69.9	30.2	41.9	42.9	28.6	26.1	19.7	6	2.4	1.9	5.1	5.2	5.1	5.5	153.3	116.8	112.9	7.7	7.8	6.7
balance-sheet.row.total-non-current-assets	1160.1	1130.5	1267.1	1212.2	1314	1257.4	1187.8	1167.9	1074.5	923.7	818.3	751.3	713.4	592.5	523.6	498.4	340.9	291	289	204.1	204.8	193.2
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
balance-sheet.row.total-assets	2076	2046.6	2090	1963.1	2146.5	2079.7	2022.4	1878.2	1765.8	1558.8	1395.3	1268.6	1217.6	981.4	769.1	764.5	572.5	476.6	456.3	353.4	343.2	321.3
balance-sheet.row.account-payables	216.9	224.1	185.6	128.9	157.1	135.6	118.8	103.2	85.9	68.8	68.6	58.1	65	46.4	35.7	33.3	38.4	28.2	25.7	0	0	0
balance-sheet.row.short-term-debt	167.7	63.2	43.2	57.5	26.9	179.2	119.6	167.7	146.9	114.6	55.9	92.3	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.tax-payables	20.9	22.5	19.3	33.3	17.1	12.5	14.9	26.2	18.7	16.8	14.7	11.5	18.5	10.4	9.1	5.9	10.1	6.6	7.1	0	0	0
balance-sheet.row.long-term-debt-total	250.3	43	47.3	51.5	35.7	0.1	0.3	0.3	0.3	0.2	0.2	0.2	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Non Current	1.6	1.7	0.7	7.6	12	2.6	616.9	470.7	456.9	409	339.9	243.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	254	269.3	82	64.1	51.5	219.9	48.1	47.8	43.9	93.7	88.1	56	228.6	154.3	117.2	170.7	-38.4	-28.2	-25.7	139.6	155.9	142.9
balance-sheet.row.total-non-current-liabilities	511.5	579.9	546.2	597.3	773.5	642.5	634.8	491.3	486.1	439.4	379	300.6	313.9	268.4	298.6	272.4	0	0	0	75.8	74	72.6
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	306.9	261.4	276.2	0	0	0
balance-sheet.row.capital-lease-obligations	31.9	59.9	63.7	64.1	46.7	0.3	0.5	0.5	0.5	0.5	0.6	0.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	1165.3	1149.7	1107.7	1150.2	1255.3	1189.6	1132.7	991.8	910.1	783.6	690.7	628.3	607.5	469	451.5	476.4	306.9	261.4	276.2	215.5	230	215.5
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	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	63.4	57.6	57.6	0	0	0	57.6	28.8	28.8
balance-sheet.row.retained-earnings	671.2	641.4	740.1	684.3	725.1	0	0	0	0	0	0	0	0	0	0	212.9	75.9	57.8	42.4	65	60.5	53.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	-9.7	642.4	722.1	595.7	790.9	-953.7	-876.3	-844.8	-800.2	-735.2	-666.8	-643.2	-583.7	-499	-434.6	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	118.2	-523.2	-621.8	-566.1	-725.1	1743.4	1665.2	1632.8	1558.5	1415.3	1280.5	1189.1	1101	932.6	681.3	2.7	189.7	157.5	137.8	2.7	23.8	23.4
balance-sheet.row.total-stockholders-equity	843.1	824	903.7	777.3	854.2	853.1	852.3	851.4	821.6	743.5	677	609.3	580.7	497	304.3	273.3	265.6	215.2	180.1	125.4	113.2	105.9
balance-sheet.row.total-liabilities-and-stockholders-equity	2076	2046.6	2090	1963.1	2146.5	2079.7	2022.4	1878.2	1765.8	1558.8	1395.3	1268.6	1217.6	981.4	769.1	764.5	572.5	476.6	456.3	353.4	343.2	321.3
balance-sheet.row.minority-interest	67.6	72.9	78.6	35.6	37	37	37.4	35	34.1	31.7	27.5	31	29.5	15.3	13.2	14.9	0	0	0	12.5	0	0
balance-sheet.row.total-equity	910.7	896.8	982.3	812.9	891.2	890.1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	43.8	27.3	28.5	31.9	26.9	25.4	29.6	1	1.3	1.7	2	1.6	2.6	1.5	1.6	1.6	0	0	0	5.9	5.9	5.1
balance-sheet.row.total-debt	449.9	106.2	90.6	109	62.6	179.3	119.9	168	147.2	114.8	56.1	92.5	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-debt	336.2	-12.9	-19.3	-18.9	-72.8	134	74.4	128.6	98.3	46.1	-6.9	38.2	-65.2	-101.2	-25.6	-19.7	-7.4	-5.5	-4.4	-9	-8.4	-7.2

Pengestrømsopgørelse

Det økonomiske landskab for ElringKlinger AG 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	39.3	-56.1	100.8	-13.6	41.7	81.4	110.1	124.1	128.8	153.1	149.2	123.8	136.6	94	49.4	60	75.9	57.8	42.4	42.6	27.2	20.2
cash-flows.row.depreciation-and-amortization	110.8	216.5	113.8	153.7	119.7	100.5	101.1	95.7	87.5	79.2	76	79.4	96.8	82.2	71.2	61.7	48	45.6	40.6	41.4	42.6	41
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	4.5	-34.7	31.9	66	156.2	-37.9	-81	-3.6	-53.7	-29.5	-55.8	-52.9	-113.2	-46.3	38.5	2	0	0	0	-11.2	0	0
cash-flows.row.account-receivables	9.7	-52.5	-40	-3.1	-66.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-9.7	-91.1	-34.3	54.3	83.4	-51.7	-114.5	-26.5	-51.8	-39.7	-51.6	-22.4	0	0	21.4	16.7	0	0	0	0	0	0
cash-flows.row.account-payables	14.2	52.5	40	3.1	66.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-9.7	56.5	66.2	11.7	72.8	13.8	33.5	22.9	-1.9	10.2	-4.2	-30.5	0	0	17.2	-14.6	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	-24.9	-24.5	-90.4	11.6	-40	-52.5	-34.6	-40.4	-39.2	-52.9	-49.4	-38	-45.8	-13.7	-10.3	-25.5	7.5	16.3	14.3	1.2	-3.7	7.8
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	-99	-91.7	-87.9	-71	-111.3	-178.6	-166.2	-183.1	-189.7	-163.1	-127.3	-114.3	-121.6	-134.3	-95	-132.2	0	0	0	-41.7	-58	-32.3
cash-flows.row.acquisitions-net	31.6	-1.8	14.4	13.7	21.6	56.8	-27.7	-5.3	-24.2	-5.7	-3.2	-4.1	-62.4	-7	-3	-75.9	0	0	0	-0.2	-12.9	10
cash-flows.row.purchases-of-investments	-14.3	-12.3	-11.2	-10.5	-10	-2.8	-3.5	-4.8	-13.7	-0.5	-1	-0.4	-0.7	-0.5	-0.8	-0.7	-0.2	-0.4	0	-0.4	-1.5	-0.4
cash-flows.row.sales-maturities-of-investments	17.1	5.1	7.9	3	5.8	3	2.8	0.5	0.5	0.8	0.8	1.7	0.8	0.6	0.8	-5.7	0.2	0.4	0	0.3	0.4	0.6
cash-flows.row.other-investing-activites	0	5.2	3.8	4.2	9.6	0.8	1.4	3.1	14.4	0.5	2.6	9	36.5	13.1	4.4	2.9	-101.6	-46.6	-53.4	0.9	13.9	-0.3
cash-flows.row.net-cash-used-for-investing-activites	-64.6	-95.5	-73	-60.6	-84.5	-120.7	-193.2	-189.7	-212.7	-168	-128	-108.2	-147.4	-128.1	-93.6	-211.7	-101.6	-46.6	-53.4	-41.2	-58.1	-22.3
cash-flows.row.debt-repayment	-51.5	-350.4	-252.2	-287.8	-106.7	-72.8	-91.1	-63.1	-57.1	-46.9	-101.8	-43.7	-39.4	-23.9	-79.4	-12.7	0	0	0	0	0	0
cash-flows.row.common-stock-issued	0	0	0	0	0	0	0	105.6	166.7	0	157.9	69.3	92.8	121.3	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	0	0	0	0	0	-0.2	-4.2	0	-5.9	-0.7	-0.6	-1.6	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	-14.3	-7.2	-1.7	-0.8	-33.6	-34.2	-37.7	-35.9	-32.8	-29.6	-37.9	-23	-12.2	-10.4	-27.3	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-13.8	369.6	152.6	133.7	3.7	136.4	234.7	-0.2	-4.2	99.8	-5.9	-0.3	5.5	0.5	40.5	157	4.4	-41.7	-23.8	-32.2	-6.6	-45.1
cash-flows.row.net-cash-used-provided-by-financing-activities	-65.3	5	-106.8	-155.8	-103.8	30	109.3	4.5	65.3	20.1	14.6	-13.3	35.4	84	-49.3	116.9	4.4	-41.7	-23.8	-32.2	-6.6	-45.1
cash-flows.row.effect-of-forex-changes-on-cash	-5.2	-1.6	5.8	-9	0.8	-1	-3	0	4.2	3.8	-3.3	-1.7	1.5	3.6	-0.1	1.7	0.2	-0.2	0.5	-0.1	-0.2	-0.7
cash-flows.row.net-change-in-cash	-5.4	9.2	-18	-7.6	90.1	-0.2	8.7	-9.5	-19.8	5.8	8.7	-10.9	-36	75.6	5.8	12.3	2	1	-6.8	0.6	1.2	1.3
cash-flows.row.cash-at-end-of-period	113.7	119.1	109.9	127.9	135.4	45.3	48.1	39.4	48.9	68.7	62.9	54.3	65.2	101.2	25.6	19.7	48.6	21.7	39.4	9	8.4	7.2
cash-flows.row.cash-at-beginning-of-period	119.1	109.9	127.9	135.4	45.3	45.5	39.4	48.9	68.7	62.9	54.3	65.2	101.2	25.6	19.7	7.4	46.7	20.7	46.3	8.4	7.2	5.9
cash-flows.row.operating-cash-flow	129.7	101.3	156.1	217.8	277.6	91.6	95.5	175.7	123.3	149.9	120	112.3	74.5	116.2	148.8	98.2	131.5	119.7	97.2	74.1	66	69.1
cash-flows.row.capital-expenditure	-99	-91.7	-87.9	-71	-111.3	-178.6	-166.2	-183.1	-189.7	-163.1	-127.3	-114.3	-121.6	-134.3	-95	-132.2	0	0	0	-41.7	-58	-32.3
cash-flows.row.free-cash-flow	30.7	9.6	68.2	146.8	166.3	-87	-70.7	-7.3	-66.4	-13.2	-7.3	-2.1	-47.1	-18.2	53.8	-34	131.5	119.7	97.2	32.4	8.1	36.8

Resultatopgørelse række

ElringKlinger AGs omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for ZIL2.DE 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	1847.1	1798.4	1624.4	1480.4	1727	1699	1664	1557.4	1507.3	1325.8	1175.2	1127.2	1032.8	795.7	579.3	657.8	607.8	528.4	474.6	453.5	416.8	392.5
income-statement-row.row.cost-of-revenue	1445.5	1459.9	1273.4	1195.5	1401.7	1328.9	1255.6	1161.5	1133	967.4	846.2	814.8	744.2	556.1	426.3	468.2	-400.1	-338.7	-318	158.7	151.8	147.8
income-statement-row.row.gross-profit	401.6	338.5	351	284.9	325.3	370.1	408.4	395.9	374.3	358.5	329.1	312.4	288.7	239.5	153	189.7	400.1	338.7	318	294.8	265	244.7
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	-5.3	-5.5	0	0	4.1	4.3	4.3	4.5	4.3	4.5	4.3	4.2	0	0	0	0	0	0	0	0	-139.7	-143.9
income-statement-row.row.operating-expenses	316.2	299.6	266.5	245.9	277	298.9	279.5	261	241.9	203	162.9	175.2	137.5	123.5	89.7	7.5	-71	-64.9	-60.9	224.2	71.5	60.9
income-statement-row.row.cost-and-expenses	1761.8	1759.6	1539.8	1441.4	1678.7	1627.8	1535.2	1422.5	1374.8	1170.4	1009	990	881.7	679.6	516	475.7	-471.1	-403.6	-378.9	382.9	223.3	208.8
income-statement-row.row.interest-income	3.3	1.5	2.1	0.8	2.2	0.5	0.5	0.6	0.8	0.9	0.7	1.2	15.8	14.7	9.8	14.7	0	0	0	0	0	0
income-statement-row.row.interest-expense	29.6	16	10.6	16.6	21.7	15.6	13.6	14.5	12.4	11.8	11.9	13.4	30.3	36.8	23.7	30.5	0	0	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-29.6	-88.4	24.9	-35	3.3	-14.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-5.3	-5.5	0	0	4.1	4.3	4.3	4.5	4.3	4.5	4.3	4.2	0	0	0	0	0	0	0	0	-139.7	-143.9
income-statement-row.row.total-operating-expenses	-29.6	-88.4	24.9	-35	3.3	-14.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	29.6	16	10.6	16.6	21.7	15.6	13.6	14.5	12.4	11.8	11.9	13.4	30.3	36.8	23.7	30.5	0	0	0	0	0	0
income-statement-row.row.depreciation-and-amortization	110.8	216.5	113.8	153.7	119.7	100.5	101.1	95.7	87.5	79.2	76	79.4	96.8	82.2	71.2	61.7	48	45.6	40.6	41.4	42.6	41
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	85.4	-42.2	102	27.7	61.2	96.2	137.3	135.6	135.2	154	164.9	138.9	151.1	116	63.3	75.8	123	96.1	75	70.7	193.5	183.8
income-statement-row.row.income-before-tax	55.8	-56.1	100.8	-13.6	41.7	81.4	110.1	124.1	128.8	153.1	149.2	123.8	136.6	94	49.4	60	0	0	0	67.2	50.5	36
income-statement-row.row.income-tax-expense	19.7	34.6	46.2	26.4	36.6	33.5	36.3	41.5	33	42.5	38	34.4	39	25.4	14.6	16.8	0	0	0	24.6	23	15.5
income-statement-row.row.net-income	39.3	-89.1	55.7	-40.8	4.1	43.8	69.9	78.5	91.6	105.7	105.4	85.9	97.6	68.6	34.8	43.2	75.9	57.8	42.4	42.6	27.2	20.2