Kongsberg Automotive ASA

Sümbol: KOA.OL

OSL

1.512

NOK

Turuhind täna

-1.9783
P/E suhe
0.4628
PEG suhe
1.42B
MRK Cap
0.00%
DIV tootlus

Kongsberg Automotive ASA (KOA-OL) Finantsaruanded

Q: Mis on Kongsberg Automotive ASA (KOA.OL) koguvara?

Kongsberg Automotive ASA (KOA.OL) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Kongsberg Automotive ASA (KOA.OL) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Kongsberg Automotive ASA fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on 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

Rahavoogude aruanne

Kongsberg Automotive ASA finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

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

Kasumiaruande rida

Kongsberg Automotive ASA tulud muutusid võrreldes eelmise perioodiga NaN%. KOA.OL brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli 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