NTG Nordic Transport Group A/S

Sümbol: NTG.CO

CPH

284

DKK

Turuhind täna

16.1454
P/E suhe
-0.4472
PEG suhe
6.33B
MRK Cap
0.00%
DIV tootlus

NTG Nordic Transport Group A/S (NTG-CO) Finantsaruanded

Q: Mis on NTG Nordic Transport Group A/S (NTG.CO) koguvara?

NTG Nordic Transport Group A/S (NTG.CO) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete NTG Nordic Transport Group A/S (NTG.CO) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist 1715.485 M, mis on -0.108 % gowth. Kogu perioodi keskmine brutokasum on 274.39 M, mis on -0.133 %. Keskmine brutokasumi suhtarv on 0.299 %. Ettevõtte eelmise aasta tulemuse puhaskasv on -0.224 %, mis on võrdne 0.689 % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes NTG Nordic Transport Group A/S 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 0. Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus -0.062. Käibevara valdkonnas on NTG.CO aruandlusvaluutas 1482. Märkimisväärne osa neist varadest, täpsemalt 276, hoitakse sularahas ja lühiajalistes investeeringutes. See segment näitab eelmise aasta andmetega võrreldes muutust -0.018%. Ettevõtte pikaajalised investeeringud, kuigi need ei ole tema fookuses, seisavad 62, kui neid on, aruandlusvaluutas. See näitab erinevust -4.615% võrreldes eelmise aruandeperioodiga, mis kajastab ettevõtte strateegilisi muutusi. Ettevõtte võlaprofiil näitab, et ettevõtte pikaajaline koguvõlg on 228 aruandlusvaluutas. See näitaja tähendab, et aastane muutus on 0.581%. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud 1019 aruandlusvaluutas. Selle aspekti aastane muutus on 0.054%. Kontovõlad ja lühiajalised võlad on vastavalt 1114 ja 347. Koguvõlg on 1243, netovõlg on 967. Muud lühiajalised kohustused moodustavad 237, mis lisandub kohustuste kogusummale 2751. Lõpuks hinnatakse viidatud aktsia 0, kui see on olemas.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	1334	276	281	211.4	235.9	163.8	71.2	74.1	74.4	78	83.4	88.8	81.4	220.6	26.3	28.7	237.1	845.3	387	137.5	181.8	410.1	52.9
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0	0	0	0	0	0	21.4	187.9	0	0	0	117.7	377.5	0	0	0	0
balance-sheet.row.net-receivables	5417	1206	1521	1305.7	919	854.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.inventory	-292	-91	-91	-95	-91.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-current-assets	386	91	91	95	91.4	84.8	0.2	0.5	0.5	0.6	0.6	3.4	126.1	48.6	454.3	779.7	217.1	18.2	23.3	265.9	255	109.2	153.9
balance-sheet.row.total-current-assets	6845	1482	1802	1517.1	1154.9	1034.7	71.5	74.5	74.9	78.6	84	92.2	207.5	269.3	511.4	826.6	472.8	863.5	410.3	412.4	445.9	529.2	219
balance-sheet.row.property-plant-equipment-net	3557	891	805	790.3	645	593.9	0	0	0	0	0	0	0	52.4	200.9	204.3	176.1	170.5	169.7	167.3	169.3	171.6	184.2
balance-sheet.row.goodwill	1372	1372	1386	856.7	506.1	388.6	0	0	0	0	0	0	0	39.9	121.7	111.2	107.5	136.8	38.5	0	0	0	0
balance-sheet.row.intangible-assets	4171	5	6	0.5	1	1.2	0	0	0	0	0	0	0	478.1	547.9	481.7	4	590.9	619.3	10.1	12.3	16.4	18.5
balance-sheet.row.goodwill-and-intangible-assets	5543	1377	1392	857.2	507.1	389.8	0	0	0	0	0	0	0	518	669.6	592.9	111.5	727.7	657.8	10.1	12.3	16.4	18.5
balance-sheet.row.long-term-investments	258	62	65	27.8	11.2	6.2	0	0	0	0	0	0	0	-186.8	0	0	0	-98.8	-347.8	0	0	0	0
balance-sheet.row.tax-assets	150	36	40	49.4	10	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	0	0	0	0	0	0	0	0	4.5	0	0	0	0	187.9	9.6	6.2	485.4	117.7	377.5	43.2	24.7	6.3	34.1
balance-sheet.row.total-non-current-assets	9508	2366	2302	1724.7	1173.3	994.8	0	0	4.5	0	0	0	0	571.5	880.1	803.4	773	917.2	857.2	220.5	206.2	194.2	236.7
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
balance-sheet.row.total-assets	16353	3848	4104	3241.8	2328.2	2029.6	71.5	74.5	79.4	78.6	84	92.2	207.5	840.8	1391.5	1630	1245.8	1780.6	1267.5	632.9	652.1	723.4	455.7
balance-sheet.row.account-payables	4650	1114	1347	1180.5	854.9	776.3	0.9	1	0.8	0.8	1	1.2	10.3	26.9	48	61.9	0	43	33.3	0	0	0	0
balance-sheet.row.short-term-debt	920	347	183	161.1	132.4	119.9	0	0	0	0	0	0	102.2	24.1	105.8	92.5	66.2	13.3	29.5	12.4	19.9	29.9	11.8
balance-sheet.row.tax-payables	211	64	64	33.1	15.7	7.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	2248	228	603	594.4	484.2	455.4	0	0	0	0	0	0	0	131.8	147	154.9	166.5	124.9	127.4	131.7	127.9	137.2	144.6
Deferred Revenue Non Current	668	668	0	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	44	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	2396	237	398	442.8	293.7	195	0.1	0.2	7.2	5.4	5.3	3.1	6.3	205	32	31.8	59.3	256.1	65.2	80.9	91.8	153.8	39
balance-sheet.row.total-non-current-liabilities	4159	989	1112	823.5	654.2	649.9	0	0	0	0	0	0	0	261.6	203.9	237	276.2	310.7	435.7	131.7	127.9	137.2	144.6
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
balance-sheet.row.capital-lease-obligations	3261	668	786	755.5	616.6	575.3	0	0	0	0	0	0	0	0	0	0	0	27.2	24.2	0	15.4	11	15.6
balance-sheet.row.total-liab	12189	2751	3040	2607.9	1935.2	1741.1	0.9	1.2	8	6.2	6.3	4.3	126.5	520.2	397.5	456.2	401.7	659.2	609.8	225	239.6	320.8	195.4
balance-sheet.row.preferred-stock	78	0	25	8.4	10.2	7.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	1812	453	453	453	453	448.5	24.6	24.6	24.6	24.6	24.6	24.6	24.6	491.1	491.1	487.6	314.9	304.9	246.4	157.8	154.8	153.9	141.6
balance-sheet.row.retained-earnings	2130	600	539	113.1	-110.5	-200.7	46	48.8	56.7	33.9	39.4	47.2	34.5	-160.3	496.7	722.3	575.5	800.3	351.9	206.9	257.7	10.5	0
balance-sheet.row.accumulated-other-comprehensive-income-loss	-112	-34	-25	-8.4	-10.2	-7.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-78	0	-25	-8.4	-10.2	-7.4	0	0	-9.9	14	13.7	16.2	22	-10.1	6.3	-36	-46.3	16.3	59.4	43.3	0	238.2	118.7
balance-sheet.row.total-stockholders-equity	3830	1019	967	557.7	332.3	240.4	70.5	73.4	71.4	72.4	77.7	88	81.1	320.6	994.1	1173.8	844.1	1121.4	657.7	408	412.5	402.6	260.3
balance-sheet.row.total-liabilities-and-stockholders-equity	16353	3848	4104	3241.8	2328.2	2029.6	71.5	74.5	79.4	78.6	84	92.2	207.5	840.8	1391.5	1630	1245.8	1780.6	1267.5	632.9	652.1	723.4	455.7
balance-sheet.row.minority-interest	334	78	97	76.2	60.7	48	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	4164	1097	1064	633.9	393	288.4	70.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	16353	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	258	62	65	27.8	11.2	6.2	0	0	4.5	0	0	0	21.4	1.1	9.6	6.2	23.9	19	29.7	43.2	24.7	0.3	34.1
balance-sheet.row.total-debt	3836	1243	786	755.5	616.6	575.3	0	0	0	0	0	0	102.2	155.9	252.9	247.4	232.7	138.2	156.9	144	147.8	167	156.4
balance-sheet.row.net-debt	2502	967	505	544.1	380.7	411.6	-71.2	-74.1	-74.4	-78	-83.4	-88.8	42.1	123.1	226.6	218.6	-4.4	-589.3	147.4	6.6	-34	-243.1	103.5

Rahavoogude aruanne

NTG Nordic Transport Group A/S finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab -0.367 nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides 0, mis tähistab 0.000 erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli -10000000.000. See on -0.981 nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte 224, 21, -17, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid 0.000, kusjuures erinevus võrreldes eelmise aastaga oli 0.000. Lisaks eraldas ettevõte 0 aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui -252, 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	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	553	374	758	542	260.7	208	-2.8	-7.9	22.8	-5.5	-7.7	12.4	-275.6	-678.4	-259	-287.1	-382	-294.7	-212.2	0.6	1.2	10.5	-42.5
cash-flows.row.depreciation-and-amortization	224	224	222	157.1	168.6	136.6	0	0	23.5	0	0	0	410.7	0	17.5	0	0	16.8	15.9	0	17.2	17.5	17.6
cash-flows.row.deferred-income-tax	-182	-410	0	-142.1	-103	-0.3	0	0	0	0	0	0	9.6	0	-3.9	0	0	8.8	0	0	0	0	0
cash-flows.row.stock-based-compensation	7	-38	6	-39.9	1.3	0.3	0	0	0	0	0	0.3	1.1	0	9.8	0	0	20.6	5.1	0	0	0	0
cash-flows.row.change-in-working-capital	-66	-21	114	-51.3	141.1	31.7	0	-6.8	2	0.3	3.5	-7.1	-154.6	115.5	-52.3	68.8	-19.8	-4.5	-0.7	0	-49.9	126.1	-9
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	0
cash-flows.row.inventory	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.account-payables	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.other-working-capital	-66	-21	114	-51.3	141.1	31.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	102	464	-193	-4.2	-5.4	-175.1	0.4	9.8	-51.7	0.1	-3.9	-23.9	-47	308.2	-70.6	-23	61.9	34.3	25.5	-0.6	-76.2	-28.5	12.5
cash-flows.row.net-cash-provided-by-operating-activities	593	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	-25	-25	-10	-12	-5.3	-37.6	0	0	0	0	0	0	0	-3.6	-11.5	-23.2	-50.3	-15.2	-11	0	-14.8	-2.8	-14.3
cash-flows.row.acquisitions-net	-1	4	-492	-152	-152.4	-31.9	0	4.9	0	0	0	0	0	29.9	-0.9	-6	-13.1	-8.2	-208.3	0.1	1	0	0
cash-flows.row.purchases-of-investments	-18	-21	-16	-7.9	-3.2	-2.8	0	0	0	0	0	0	0	0	0.8	-576.7	-119.4	-2	-102.5	-0.1	-152.6	-18.9	-7
cash-flows.row.sales-maturities-of-investments	11	11	16	7.9	3.2	2.8	0	0	0	0	0	0	0	266.4	325.5	23.9	0.1	233.2	0	0	64.1	118.5	16
cash-flows.row.other-investing-activites	20	21	-11	-2.7	-0.8	17.2	0	0	0	0	0	144.2	166.5	8.5	-6.2	-4.2	-2.5	-4.6	-13.7	-0.1	0.3	0.2	0.4
cash-flows.row.net-cash-used-for-investing-activites	-12	-10	-513	-166.7	-158.5	-52.3	0	4.9	0	0	0	144.2	166.5	301.2	307.6	-586.1	-185.2	203.3	-335.5	0	-102	97	-4.9
cash-flows.row.debt-repayment	-78	-17	-106	-191.7	-44.3	-117.3	0	0	0	0	0	-102.2	-53.7	-45.1	-17.8	-13.7	-13.8	-13.6	-13.4	0	-18.3	-9.1	-5.2
cash-flows.row.common-stock-issued	0	0	0	0	0	-4.9	0	0	0	0	0	0	2.8	0	27.1	602.3	144	754.7	372.6	0	0	0	0
cash-flows.row.common-stock-repurchased	-301	-301	-98	-113.1	-38.8	-4.9	0	0	0	0	0	0	0	-2.8	0	-30	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	0	0	0	0	0	-122.2	0	0	0	0	0	0	0	0	0	-29.4	0	0	0	0	0	0	0
cash-flows.row.other-financing-activites	-194	-252	-27	-133.4	-165.7	122.8	-0.4	-0.4	-0.1	-0.3	2.7	5.1	-33.2	3.9	39.2	83.5	-74	10.1	6	0	-0.4	143.8	1
cash-flows.row.net-cash-used-provided-by-financing-activities	-573	-570	-231	-438.2	-248.8	-126.4	-0.4	-0.4	-0.1	-0.3	2.7	-97	-84.1	-44	48.6	612.8	56.3	751.3	365.2	0	-18.6	134.7	-4.1
cash-flows.row.effect-of-forex-changes-on-cash	10	10	-9	6.9	-0.2	-0.3	0	0	0	0	0	0	0	0	0.3	0.2	-1.1	0	-0.2	0	0	0	0
cash-flows.row.net-change-in-cash	-189	-5	154	-136.4	55.8	22.2	-2.8	-0.4	-3.5	-5.4	-5.4	28.8	27.3	6.5	-2.4	-208.4	-490.4	734.7	-136.7	0	-228.3	357.3	-30.4
cash-flows.row.cash-at-end-of-period	623	276	253	99.5	236	180.2	71.2	74.1	74.4	78	83.4	88.8	60.1	32.8	26.3	28.7	237.1	727.5	-7.2	0.1	181.8	410.1	52.9
cash-flows.row.cash-at-beginning-of-period	812	281	99	235.9	180.2	158	74.1	74.4	78	83.4	88.8	60.1	32.8	26.3	28.7	237.1	727.5	-7.2	129.5	0.2	410.1	52.9	83.3
cash-flows.row.operating-cash-flow	593	593	907	461.6	463.3	201.3	-2.4	-4.9	-3.5	-5.1	-8.1	-18.3	-55.8	-254.7	-358.5	-241.4	-339.9	-218.8	-166.4	0	-107.7	125.6	-21.3
cash-flows.row.capital-expenditure	-25	-25	-10	-12	-5.3	-37.6	0	0	0	0	0	0	0	-3.6	-11.5	-23.2	-50.3	-15.2	-11	0	-14.8	-2.8	-14.3
cash-flows.row.free-cash-flow	568	568	897	449.6	458	163.6	-2.4	-4.9	-3.5	-5.1	-8.1	-18.3	-55.8	-258.3	-370.1	-264.5	-390.2	-234	-177.4	0	-122.4	122.8	-35.6

Kasumiaruande rida

NTG Nordic Transport Group A/S tulud muutusid võrreldes eelmise perioodiga -0.184%. NTG.CO brutokasum on teatatud 800. Ettevõtte tegevuskulud on 171, mille muutus võrreldes eelmise aastaga on -86.385%. Kulud amortisatsioonikulud on 224, mis on 0.009% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud 171, mis näitab -86.385% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on 0, mis on 0.000% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on 0, mis tähendab -0.175% kasvu võrreldes eelmise aastaga. Tegevustulu on 629, mis näitab -0.175% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on -0.224%. Eelmise aasta puhaskasum oli 374.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	8338	8338	10224	7301.9	5332.2	5332	0	0	0	0	0	28.8	120.7	0	69.3	84.6	66.8	115.2	66.3	176.5	122.3	163.4	198.7
income-statement-row.row.cost-of-revenue	7061	7538	8212	5709.8	4776.1	4853.1	0	0	0	0	0	0	0	259.1	356	0	0	0	0	0	0	0	0
income-statement-row.row.gross-profit	1277	800	2012	1592.1	556.1	478.9	0	0	0	0	0	28.8	120.7	-259.1	-286.6	84.6	66.8	115.2	66.3	176.5	122.3	163.4	198.7
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	0
income-statement-row.row.research-development	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	58	0	1256	840.6	75.9	75.7	0	0	0	0	0	0	0	0	0	13.4	437	167.3	124.5	189	162.1	155.1	209.5
income-statement-row.row.operating-expenses	648	171	1256	1050.1	295.4	271	5.3	3.2	7.6	6.5	13.3	38.4	410.6	123.4	41.4	440.4	476.1	368.7	253	210.7	184.2	175.6	233.5
income-statement-row.row.cost-and-expenses	7709	7709	9468	6759.9	5071.5	5124	5.3	3.2	7.6	6.5	13.3	38.4	410.6	382.5	397.4	440.4	476.1	368.7	253	210.7	184.2	175.6	233.5
income-statement-row.row.interest-income	22	13	5	0.6	0.4	1.1	0	0	0	0.1	2.2	0.6	0.8	17	48.8	48	22.2	4	1.5	15.7	0	0	0
income-statement-row.row.interest-expense	127	99	52	35.5	36	35.2	0.4	0.4	0.4	0.3	2	2.3	33.4	10.5	25.4	23.7	65.5	9.6	10.2	50.4	63.2	22.7	-7.7
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-129	-115	-81	-39.7	-50.7	-153.4	-0.4	-9.8	24.4	-0.3	2.7	5.1	-29.8	33.5	21.8	24.6	-49.9	-41.3	-25.5	22.9	63.2	22.7	-7.7
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	58	0	1256	840.6	75.9	75.7	0	0	0	0	0	0	0	0	0	13.4	437	167.3	124.5	189	162.1	155.1	209.5
income-statement-row.row.total-operating-expenses	-129	-115	-81	-39.7	-50.7	-153.4	-0.4	-9.8	24.4	-0.3	2.7	5.1	-29.8	33.5	21.8	24.6	-49.9	-41.3	-25.5	22.9	63.2	22.7	-7.7
income-statement-row.row.interest-expense	127	99	52	35.5	36	35.2	0.4	0.4	0.4	0.3	2	2.3	33.4	10.5	25.4	23.7	65.5	9.6	10.2	50.4	63.2	22.7	-7.7
income-statement-row.row.depreciation-and-amortization	224	224	222	157.1	159.3	122.6	-2.9	-11.6	23.5	-0.1	4.7	7.1	410.7	44	64.7	48.3	-43.3	-14.9	0.6	-11.8	17.2	17.5	17.6
income-statement-row.row.ebitda-caps	867	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	643	629	762	517.1	260.7	208	-2.4	-1	-2.8	-6.5	-13.3	-9.6	-297.3	-382.5	-328	-355.8	-366	-253.5	-186.7	-22.3	-61.9	-12.2	-34.8
income-statement-row.row.income-before-tax	514	514	681	477.4	210	54.6	-2.8	-10.8	21.6	-6.8	-10.6	-4.5	-327.1	-349.1	-306.2	-331.2	-415.9	-294.7	-212.2	0.6	1.2	10.5	-42.5
income-statement-row.row.income-tax-expense	107	107	146	92.1	61.2	46.2	0	-3	2.3	-1.3	-1.3	-1.3	5.8	329.3	-47.2	-44.1	-33.9	-26.3	-15.2	-11.8	0	0	0
income-statement-row.row.net-income	374	374	482	349	125.9	8.3	-2.8	-7.9	22.8	-5.5	-9.3	-3.2	-332.9	-678.4	-259	-287.1	-382	-268.4	-196.9	12.4	1.2	10.5	-42.5