ElringKlinger AG

Sümbol: ZIL2.DE

XETRA

6.64

EUR

Turuhind täna

9.3477
P/E suhe
-0.2508
PEG suhe
420.71M
MRK Cap
0.03%
DIV tootlus

ElringKlinger AG (ZIL2-DE) Finantsaruanded

Q: Mis on ElringKlinger AG (ZIL2.DE) koguvara?

ElringKlinger AG (ZIL2.DE) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete ElringKlinger AG (ZIL2.DE) 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 ElringKlinger AG 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	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

Rahavoogude aruanne

ElringKlinger AG 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	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

Kasumiaruande rida

ElringKlinger AG tulud muutusid võrreldes eelmise perioodiga NaN%. ZIL2.DE 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	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