Leo Group Co., Ltd.

符号: 002131.SZ

SHZ

1.96

CNY

今天的市场价格

11.6063
市盈率
-0.0958
PEG比率
13.68B
MRK市值
0.00%
DIV收益率

Leo Group Co., Ltd. (002131-SZ) 财务报表

Q: 什么是 Leo Group Co., Ltd. (002131.SZ) 总资产是多少？

Leo Group Co., Ltd. (002131.SZ) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Leo Group Co., Ltd. (002131.SZ). 的默认数据。公司收入显示 6893.444 M 的平均值，即 0.247 % 增长率。整个期间的平均毛利润为 807.007 M，即 0.180 %. 平均毛利率为 0.173 %. 公司去年的净收入增长率为 -5.293 %，等于 1.127 % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Leo Group Co., Ltd. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为0. 回顾过去一年，总资产变化为 0.268. 在流动资产领域，002131.SZ 的报告货币为15644.215. 这些资产中的很大一部分，即 6990.83 是现金和短期投资。与去年的数据相比，该部分的变化率为1.295%. 公司的长期投资虽然不是其重点，但以报告货币计算的6456.156（如果有的话）为6456.156。这表明与上一报告期相比，40.961% 的差异反映了公司的战略转变. 公司的债务概况显示，以报告货币计算的长期债务总额为 286.986. 这一数字表明，1.235% 的年同比变化. 股东权益总额所体现的股东价值是以报告货币计算的 13657.902. 这方面的年同比变化率为 0.176%. 深入了解公司财务信息后，会发现更多细节。应收账款净额的估值为7395.059，存货估值为 842.06，商誉估值为 344.5（如有. 无形资产总额（如果有）按 267.25 估值.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	21630.23	6990.8	3046.3	1726.3	987.5	1981.1	2185.2	984.3	688.1	770.5	179.5	500.8	160.5	128.7	73.6	53.9	55.6	142.6	23.4	17.9	18.8
balance-sheet.row.short-term-investments	7370.21	2042.4	1696	3.7	4.9	-98.4	-98.1	-16.7	-18.2	-16.4	-7.7	18.5	6.6	43.5	7.2	0	0	0	0	0	0
balance-sheet.row.net-receivables	28497.35	7395.1	6597.4	6021.4	5943.3	4821.5	5983.3	4894.3	3353.6	2322.4	1657.5	787	634.4	573.5	277.9	178.8	168.6	165.2	129	88.8	59.7
balance-sheet.row.inventory	3155.25	842.1	649	790.6	474.2	423.5	498	422.1	371.7	364.2	448.8	364.2	340.5	301.2	198.9	141	131.9	133.4	85.2	59.1	53.3
balance-sheet.row.other-current-assets	2107.59	416.3	375.4	277.3	142.8	982.1	91.1	77.5	166.7	78.1	36.2	33.5	19.9	-38.6	-11.5	-6.5	-9.8	-4.3	3	1.8	1.7
balance-sheet.row.total-current-assets	55390.41	15644.2	10668.1	8815.6	7547.8	8208.2	8757.6	6378.2	4580.1	3535.2	2321.9	1685.5	1155.3	964.9	538.8	367.2	346.4	437	240.7	167.6	133.5
balance-sheet.row.property-plant-equipment-net	5760.22	1491.5	1329	1172.7	952.9	934.4	1144.1	1351.6	868.4	710.7	572.9	601.7	642.5	566.6	358.4	290.8	270.8	156	96.5	74.2	54.1
balance-sheet.row.goodwill	1378	344.5	344.5	350.2	1762.4	1835.7	1931.4	3740.5	3851.3	3166.2	762.1	77.1	81.7	53.5	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	1028.13	267.2	254.4	282.2	285.8	240.2	314	393.4	416.3	454.9	236.6	125.5	137.7	128.1	68.4	45.6	46.3	46.5	4	0.1	0
balance-sheet.row.goodwill-and-intangible-assets	2406.12	611.7	598.9	632.5	2048.2	2075.8	2245.4	4133.9	4267.6	3621.1	998.7	202.6	219.3	181.6	68.4	45.6	46.3	46.5	4	0.1	0
balance-sheet.row.long-term-investments	26780.94	6456.2	4580.1	8648.7	8298.6	1861.3	1813.5	1284.1	1034.5	229.4	111.5	118.6	121.1	57.6	79.6	0	0	0	0	0	0
balance-sheet.row.tax-assets	1377.71	379.6	324	225.1	203.7	191.9	182.9	159.9	64.3	43.8	26	11.7	8.2	4.4	2.6	1.7	3.8	1.8	0	0	0
balance-sheet.row.other-non-current-assets	2604.21	61	1937.2	350.5	206.8	50.9	31.1	36.6	437.7	259.8	170.5	223.3	68.3	43.6	7.2	43.3	21.3	2.3	1	3.6	4.8
balance-sheet.row.total-non-current-assets	38929.2	9000	8769.2	11029.4	11710.1	5114.4	5417	6966	6672.6	4864.8	1879.5	1157.9	1059.5	853.6	516.2	381.4	342.2	206.6	101.5	77.8	58.9
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
balance-sheet.row.total-assets	94319.62	24644.3	19437.3	19844.9	19257.9	13322.6	14174.6	13344.2	11252.7	8400	4201.4	2843.4	2214.7	1818.5	1055.1	748.6	688.6	643.6	342.2	245.4	192.4
balance-sheet.row.account-payables	11963.11	3001.6	3029.8	2753.9	3131	2872.7	2222.5	2050.8	1489.3	1269	886.9	377.2	322	261.7	192.8	139.2	135	201.2	139.6	98.5	75.7
balance-sheet.row.short-term-debt	12936.99	4088.6	1707.8	2026.6	663.9	1211.6	2216.4	2170.9	865.9	125.7	421.6	434.8	540.2	338.5	149.8	21.8	23	21.2	57.2	38.8	43.3
balance-sheet.row.tax-payables	363.44	82.6	160.4	79.4	141.1	87.3	115.8	170.3	89.7	103.8	51.8	10.6	6.8	-1.1	0.9	-1.9	1.7	-12.2	-7	-4	-5.1
balance-sheet.row.long-term-debt-total	1532.44	287	351.5	288.1	323.1	108.1	1062.3	22.5	208.5	290	117.5	100	100	100	1	0	0	0.8	16	14	1
Deferred Revenue Non Current	928.42	229.9	248.6	271.5	300.3	324.9	360.3	330.3	62.5	57.7	44.3	33.6	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	7898.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	987.39	548.1	487.3	30.9	16.9	276.9	1094.7	269.2	245.6	136.2	134.1	73.4	69.5	31.5	19.3	11.6	8.7	9.4	5.2	4.3	3.9
balance-sheet.row.total-non-current-liabilities	10657.26	2544.9	2023.7	2185.3	1766.6	471.7	1549.3	520.5	504.6	581.6	302	325.1	102.9	102.4	2.1	0	0	0.8	16.8	15	1
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
balance-sheet.row.capital-lease-obligations	917.11	226.8	258.6	288.1	323.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	39429.04	10730.8	7779.1	7906.2	6244.6	5187.3	7198.6	5682.4	3795.2	2610.4	2117.3	1287.3	1104.6	775.2	385.1	185.7	178.6	230.5	224.9	166.9	136.1
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
balance-sheet.row.common-stock	27055.12	6767.2	6754.8	6754.8	6754.8	6681.4	6052.3	5587.9	1606.7	1509.4	391.4	375.6	319.6	319.6	301.1	150.6	150.6	75.3	56.3	56.3	26.3
balance-sheet.row.retained-earnings	20501.9	5166.6	3191.1	3634.2	4748.5	44.3	-254.5	1666.5	1310.6	798	606.8	461.3	426.6	386.9	284.4	183.9	141.3	96.3	51.9	18.8	23.3
balance-sheet.row.accumulated-other-comprehensive-income-loss	4485.58	455.6	404.7	216.2	207.6	207.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	2534.77	1268.4	1266.3	1266.3	1266.3	1199.8	1089.8	341.8	4453.2	3416.4	1005.6	675.4	316.7	312.2	57.5	197.3	187.7	241.5	9.2	3.4	6.7
balance-sheet.row.total-stockholders-equity	54577.38	13657.9	11616.9	11871.6	12977.3	8132.6	6887.7	7596.2	7370.5	5723.8	2003.7	1512.3	1063	1018.8	643	531.7	479.5	413.1	117.3	78.5	56.3
balance-sheet.row.total-liabilities-and-stockholders-equity	94319.62	24644.3	19437.3	19844.9	19257.9	13322.6	14174.6	13344.2	11252.7	8400	4201.4	2843.4	2214.7	1818.5	1055.1	748.6	688.6	643.6	342.2	245.4	192.4
balance-sheet.row.minority-interest	74.96	17.3	41.4	67.2	36	2.7	88.3	65.6	87	65.9	80.4	43.8	47.2	24.5	26.9	31.2	30.5	0	0	0	0
balance-sheet.row.total-equity	54652.34	13675.2	11658.3	11938.7	13013.3	8135.3	6976	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	94319.62	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	34151.15	8498.6	6276.1	8652.3	8303.5	1762.9	1715.5	1267.4	1016.4	213	103.7	137.1	127.8	101	86.8	43.3	21.3	1	1	3.6	4.8
balance-sheet.row.total-debt	14911.52	4602.4	2059.4	2314.8	663.9	1319.7	3278.7	2193.4	1074.4	415.7	539.1	534.8	640.2	438.5	149.8	21.8	23	21.2	73.3	52.8	43.3
balance-sheet.row.net-debt	651.51	-346	709	592.1	-318.7	-661.4	1093.5	1209	386.3	-354.8	359.6	52.5	486.3	353.3	83.4	-32.1	-32.6	-121.4	49.8	34.8	24.5

现金流量表

在 Leo Group Co., Ltd. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 3.244 的转变。该公司最近通过发行 0 扩大了股本，与上一年相比出现了0.184 的差异. 有趣的是，公司的部分股票，特别是 0，是由公司自己回购的。这一举动导致0.000 比上一年有所变化。同时，以报告货币计算，公司的应付账款目前为 324.36. 公司的投资活动产生了现金使用净额，按报告货币计算达到-261896610.520. 与上一年相比， 133.574 发生了变化. 在同一时期，公司记录了 179.35, 271.33 和 -3367.84，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为0.000，同比差异为0.000. 此外，公司还将-45.78 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 2878.8，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

common:word.in-mln USD Growth	TTM	2021	2019	2017	2015	2013	2011	2009	2007	2005
cash-flows.row.net-income	1131.33	-457.9	-1026.3	4773.7	308.9	-1851.9	436	580.4	240	213.1	52.6	37.9	119.6	117	100.5	72.8	47.9	36.7	22.1	15.5
cash-flows.row.depreciation-and-amortization	14.55	179.3	177.1	132.6	127.1	154.4	129.8	103.9	88.1	82.1	86.2	70.8	49.8	42.4	42.2	27.9	15.8	10.9	7.7	4
cash-flows.row.deferred-income-tax	-963.13	-298	122.6	1415.5	-0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	24.69	13.2	-122.6	5.3	0.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-1855.67	-1031.1	-930.5	1229	205.9	-746.7	-1264	-706.5	-63.4	-391.5	-118.7	-104.4	-83.2	-81.4	-5.9	-47.4	-63.9	-8.4	-19.4	-19.3
cash-flows.row.account-receivables	-1662.58	-1193.4	-600.5	-334.9	200.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-207.62	135.9	-321.1	-63.3	-16.2	-82.8	-75.3	-21.7	83.1	-89.9	-25.6	5.7	-47.4	-63.5	-9.7	-1.5	-48.2	-26.5	-5.8	-37.7
cash-flows.row.account-payables	0	324.4	-131.6	211.7	22.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	14.53	-298	122.6	1415.5	-0.8	-663.9	-1188.6	-684.8	-146.5	-301.6	-93.1	-110.1	-35.8	-17.9	3.8	-46	-15.7	18.1	-13.6	18.5
cash-flows.row.other-non-cash-items	-314.1	1543.9	1280.3	-7092	235.6	2277.6	357.8	98	64.8	-13.7	26.4	48.5	-7.8	3.6	-1.9	10.5	13.8	7.5	7.5	2.6
cash-flows.row.net-cash-provided-by-operating-activities	-232.75	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	-341.52	-389.5	-177.9	-289.2	-154.9	-352.1	-320.2	-517.6	-286.4	-163.3	-211.8	-121.7	-235.8	-145.8	-74.4	-125.6	-72.7	-66.3	-30.2	-30.4
cash-flows.row.acquisitions-net	13.12	0	4.4	48	18.1	-108.4	11.4	-235.7	-758.9	-320.7	11	-70.4	-5.4	149.4	2.8	127.5	73.5	67.3	0	0
cash-flows.row.purchases-of-investments	-6985.3	-3344.7	-1401.7	-761.5	-280.1	-223.2	-611.2	-774.6	-159.5	-0.6	-7.5	8.4	-23	-40	-20	-20	-32.1	-0.5	0	-5.1
cash-flows.row.sales-maturities-of-investments	5341.78	3200.9	1589.9	196.9	284.5	47.4	130.5	2.8	30.4	139.7	11.7	10.8	0.3	5	0.2	0.1	28	3.3	0	0
cash-flows.row.other-investing-activites	1262.82	271.3	-16.6	36.1	273.5	40.5	344.6	-173.3	-205.6	83	202.4	-5	3.5	-145.8	6.6	-125.6	-72.7	-66.3	0.6	0
cash-flows.row.net-cash-used-for-investing-activites	-709.1	-261.9	-1.9	-769.7	141	-595.8	-445	-1698.5	-1380	-261.9	5.8	-177.9	-260.5	-177.3	-84.8	-143.5	-76	-62.6	-29.5	-35.5
cash-flows.row.debt-repayment	-2127.2	-3367.8	-1279.6	-2551.5	-3832.3	-3064	-1805.1	-612.4	-1111.5	-592.1	-460.1	-586.9	-309.5	-231.1	-127.9	-339	-234.2	-310	-301.6	-99.8
cash-flows.row.common-stock-issued	0.99	0	0	2.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	-0.99	0	0	-2.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-64.06	-45.8	-213.2	-77.9	-91	-181.3	-128.7	-81.1	-54.1	-45.5	-41	-34.6	-13.5	-4.1	-48.3	-6	-1.6	-3.6	-2.7	-2
cash-flows.row.other-financing-activites	1293.27	2878.8	2798.4	1883.3	2516.7	5158.6	3019	2240.3	2782	685.8	762.5	754.2	545.1	347.8	126.7	340.8	422.1	330.5	311	151.2
cash-flows.row.net-cash-used-provided-by-financing-activities	1205.3	-534.8	1305.6	-746.1	-1406.7	1913.3	1085.2	1546.9	1616.3	48.2	261.5	132.7	222	112.5	-49.5	-4.2	186.4	16.9	6.8	49.4
cash-flows.row.effect-of-forex-changes-on-cash	139.13	110.4	-18.6	-10.7	-3	0.8	-7.6	0.9	20.3	10.4	10.3	4.6	5	-3.5	-1.9	2.9	-4.8	-2.2	-1.3	-0.1
cash-flows.row.net-change-in-cash	746.28	-737	785.6	-1062.3	-391.2	1151.7	292.3	-74.9	586.2	-313.3	324	12.2	45	13.3	-1.4	-81	119	-1.1	-6.2	16.6
cash-flows.row.cash-at-end-of-period	12334.67	679.7	1416.7	631.1	1693.4	2084.6	932.9	640.6	715.5	129.3	442.6	118.5	106.4	61.4	48.1	49.5	130.5	11.5	12.6	18.8
cash-flows.row.cash-at-beginning-of-period	11588.39	1416.7	631.1	1693.4	2084.6	932.9	640.6	715.5	129.3	442.6	118.5	106.4	61.4	48.1	49.5	130.5	11.5	12.6	18.8	2.1
cash-flows.row.operating-cash-flow	-232.75	-50.7	-499.5	464.2	877.5	-166.6	-340.3	75.8	329.5	-110	46.5	52.7	78.4	81.5	134.8	63.8	13.5	46.7	17.9	2.8
cash-flows.row.capital-expenditure	-341.52	-389.5	-177.9	-289.2	-154.9	-352.1	-320.2	-517.6	-286.4	-163.3	-211.8	-121.7	-235.8	-145.8	-74.4	-125.6	-72.7	-66.3	-30.2	-30.4
cash-flows.row.free-cash-flow	-574.27	-440.2	-677.3	175	722.5	-518.8	-660.5	-441.8	43.2	-273.3	-165.3	-69	-157.5	-64.3	60.4	-61.8	-59.2	-19.7	-12.4	-27.6

利润表行

Leo Group Co., Ltd. 的收入与上期相比变化了 0.008%。据报告, 002131.SZ 的毛利润为 1588.91。该公司的营业费用为 1605.14，与上年相比变化了 39.900%. 折旧和摊销费用为 179.35，与上一会计期间相比变化了 0.127%. 营业费用报告为 1605.14，显示39.900% 的同比变化。销售和营销费用为 0, 其中 0.000% 与上年相比发生了变化。基于近期数据的EBITDA为 0，同比增长0.907%. 营业收入为 -16.23，与上年相比变化了-0.907%. 净利润的变化率为 -5.293%。去年的净收入为1966.03.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	20092.12	20429.9	20268.3	20280.9	15547.9	14032.6	12250	10572.6	7288.5	4392.2	2874.3	1841.3	1620.3	1289.4	1195.1	848.3	1041.6	783	608.9	461	242.5
income-statement-row.row.cost-of-revenue	18372.81	18841	18512	18795.5	14181.1	12519.1	10840.2	8934.7	5738.4	3383.8	2211.7	1394	1235.2	1027.5	935.7	637.1	832.5	633.2	493.6	382.1	200.4
income-statement-row.row.gross-profit	1719.32	1588.9	1756.3	1485.4	1366.8	1513.5	1409.9	1637.9	1550.1	1008.4	662.6	447.3	385.1	261.9	259.4	211.2	209.1	149.8	115.4	78.9	42.1
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
income-statement-row.row.research-development	129.37	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	198.18	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	793.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-11.23	52.8	172	145.5	92.8	153.7	36.1	29.3	55.1	24.4	62	14.3	8.3	30.7	10.3	14.5	3.1	3.8	2	0.8	2.2
income-statement-row.row.operating-expenses	1693.84	1605.1	1147.3	1047.8	774.3	962	1062.5	806.2	808.6	692.8	489.7	360.7	289.1	156.2	126.4	98.5	110.8	77.6	60.7	46.8	25.3
income-statement-row.row.cost-and-expenses	20066.65	20446.1	19659.3	19843.3	14955.4	13481.1	11902.6	9741	6547	4076.6	2701.4	1754.6	1524.4	1183.8	1062.1	735.6	943.2	710.8	554.3	428.9	225.7
income-statement-row.row.interest-income	119.38	120.9	18.1	24.6	37.4	50.8	37.2	11.5	6	2.6	2.7	1.5	1.2	0.4	0.5	0	0	0	0.2	0.1	0
income-statement-row.row.interest-expense	106.98	91.2	65.9	79.4	42.7	110.8	214	84.5	30.4	33	27.5	36	25.6	11.1	4.3	2.7	-1.3	7.4	2.6	1.6	1.4
income-statement-row.row.selling-and-marketing-expenses	793.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-236.88	2630.2	-443.3	-1868.4	-2.5	-385.6	-2180.3	-308.5	-45.7	-28.5	79.4	-13.5	-43.1	34.3	5.5	8.7	-6.3	-11	-5.3	-4.9	-0.3
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-11.23	52.8	172	145.5	92.8	153.7	36.1	29.3	55.1	24.4	62	14.3	8.3	30.7	10.3	14.5	3.1	3.8	2	0.8	2.2
income-statement-row.row.total-operating-expenses	-236.88	2630.2	-443.3	-1868.4	-2.5	-385.6	-2180.3	-308.5	-45.7	-28.5	79.4	-13.5	-43.1	34.3	5.5	8.7	-6.3	-11	-5.3	-4.9	-0.3
income-statement-row.row.interest-expense	106.98	91.2	65.9	79.4	42.7	110.8	214	84.5	30.4	33	27.5	36	25.6	11.1	4.3	2.7	-1.3	7.4	2.6	1.6	1.4
income-statement-row.row.depreciation-and-amortization	-775.95	202.1	179.3	177.1	398.5	127.1	154.4	129.8	103.9	88.1	82.1	86.2	70.8	49.8	42.4	42.2	27.9	15.8	10.9	7.7	4
income-statement-row.row.ebitda-caps	988.85	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	1764.79	-16.2	-174.6	1025	6326.6	773	-1869.1	494	652.5	255.1	190.1	60.1	46.7	109.5	128.8	107	89	57.5	51	28.5	15.1
income-statement-row.row.income-before-tax	1527.92	2614	-617.9	-843.3	6324.1	387.4	-1832.9	523.2	695.9	287.2	252.3	73.1	52.8	140	138.5	121.5	92.1	61.3	51.2	28.2	16.9
income-statement-row.row.income-tax-expense	407.71	659.7	-159.9	183	1550.4	78.5	19	87.2	106.1	47.2	39.2	20.5	14.9	20.4	21.5	21	19.3	13.4	14.5	6.1	1.5
income-statement-row.row.net-income	1131.33	1966	-457.9	-1026.3	4772.5	307.6	-1859.5	421.2	562.5	225.4	179.9	56	47.9	116.5	110.6	97.4	70.2	47.9	36.7	22.1	15.5