Mr Price Group Limited

符号: MRPZF

PNK

6.6575

USD

今天的市场价格

233.0363
市盈率
0.4575
PEG比率
1.67B
MRK市值
0.00%
DIV收益率

Mr Price Group Limited (MRPZF) 财务报表

Q: 什么是 Mr Price Group Limited (MRPZF) 总资产是多少？

Mr Price Group Limited (MRPZF) 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 Mr Price Group Limited (MRPZF). 的默认数据。公司收入显示 6100.554 M 的平均值，即 0.116 % 增长率。整个期间的平均毛利润为 2549.186 M，即 0.123 %. 平均毛利率为 0.417 %. 公司去年的净收入增长率为 -0.237 %，等于 0.163 % % 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 Mr Price Group Limited 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 0.269. 在流动资产领域，MRPZF 的报告货币为657.212. 这些资产中的很大一部分，即 80.464 是现金和短期投资。与去年的数据相比，该部分的变化率为-0.744%. 公司的长期投资虽然不是其重点，但以报告货币计算的2.623（如果有的话）为2.623。这表明与上一报告期相比，-22.978% 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 3.125. 这一数字表明，0.235% 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 726.181. 这方面的年同比变化率为 -0.116%. 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142.123，存货估值为 408.51，商誉估值为 173.26（如有. 无形资产总额（如果有）按 292.67 估值. 应付账款和短期债务分别为 196.97 和 118.63. 债务总额为513.92，债务净额为 433.45. 其他流动负债为 79.35，加上总负债 828.8. 最后，如果存在推荐股票，则其估值为 0.

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	3062.42	80.5	314.1	335.2	264.6	227.1	232.7	137	96.5	2764	2252	1150	1150	1368.5	1170.7	660.8	465.3	570.9	624.5	493.1	334.4	206.4	282.7
balance-sheet.row.short-term-investments	0	0	0	0	0	0	0.1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.net-receivables	5202.87	142.1	152.9	128.4	123.8	147.1	181.9	155.4	132.5	1874	1673	1513	1183	0	0	0	0	0	0	0	323.3	332.2	335
balance-sheet.row.inventory	15960.84	408.5	269.4	223.3	152.2	186.7	186.9	156.8	147.4	1741	1403	1236	1168	953.7	934.7	1002.5	909.1	741.2	535.5	568.4	550.6	574.2	418.5
balance-sheet.row.other-current-assets	1183.42	26.1	38.7	30.1	32.9	27.2	30.7	23.5	19.4	124	98	72	51	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-current-assets	25409.56	657.2	775	717	573.6	588.1	632.2	472.7	395.8	6503	5426	3971	3552	3253.5	2923.8	2377.4	1945.2	1781.2	1456	1394.5	1208.3	1112.8	1036.1
balance-sheet.row.property-plant-equipment-net	23712.4	632.5	601.5	490	354.9	146.8	176.6	158.9	113.7	838	718	660	540	459.6	530.4	603.3	566.2	464.1	344	278	255.7	267.6	190.1
balance-sheet.row.goodwill	3278.26	173.3	93.9	82.4	1.1	1.7	2.1	2.1	1.8	30	6	6	-0.9	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.intangible-assets	7939.87	292.7	138.9	111.1	27.4	29.3	36.5	26.5	25.4	298	209	99	102.9	79.2	70	45.2	25.5	5.3	6.1	7.6	9.7	9.2	8
balance-sheet.row.goodwill-and-intangible-assets	11218.13	465.9	232.8	193.5	28.6	31	38.7	28.6	27.1	328	215	105	102	79.2	70	45.2	25.5	5.3	6.1	7.6	9.7	9.2	8
balance-sheet.row.long-term-investments	2.62	2.6	3.4	2.5	1.4	2.8	1.5	1.7	1.2	0	0	0	10.4	0.3	0.3	222.7	225.4	216.2	0	0	0	0	0
balance-sheet.row.tax-assets	30.91	16.2	20.2	20.7	2.3	0.8	1.9	1.5	9.3	152	152	134	76	48.3	69	3.2	0.6	2.9	4.6	5.4	5.2	4.7	2.7
balance-sheet.row.other-non-current-assets	667.16	-168.5	-88.7	-77.7	2	3.4	3.2	1.5	1	46	52	28	26	20.6	17.1	241.8	254.1	240.2	216.1	155.8	376.4	318.1	243
balance-sheet.row.total-non-current-assets	35631.24	948.8	769.3	629	389.1	184.7	221.8	192.2	152.4	1364	1137	927	744	607.7	686.5	893.5	846.3	712.5	570.8	446.7	647	599.7	443.7
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	61040.8	1606	1544.3	1346	962.7	772.8	854	664.9	548.2	7867	6563	4898	4296	3861.1	3610.2	3270.9	2791.5	2493.7	2026.8	1841.2	1855.3	1712.5	1479.9
balance-sheet.row.account-payables	9821.96	197	92.8	80.1	76.1	63.9	69.1	56.7	52.8	1191	1178	673	1228	1241.6	1310.2	1208.5	1034.1	821.1	550.9	637.9	504.2	503.5	451.8
balance-sheet.row.short-term-debt	657.34	118.6	99.4	78.8	57.5	11	3	2.9	48	56	47	34	29	37.7	14.1	30	22.8	20.2	16.3	30.9	95.2	23.1	0
balance-sheet.row.tax-payables	17.35	17.2	4.8	13.7	29.4	2.6	15.4	0.4	0.3	437	372	61	43	5.3	9.8	42.6	14.2	104.2	153.6	76.6	1.7	20.5	10.6
balance-sheet.row.long-term-debt-total	13508.65	3.1	0.1	0.3	4014	190	185	243	205	179	185	179	171	160.5	180.3	145.8	125.8	112.7	101.7	98.5	36.8	0	0
Deferred Revenue Non Current	727.28	392.2	405.3	0	0	-176.8	-185	-243	-205	15	23	0	0	0	0	0	-1470.7	0	-1018.5	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	38.93	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	6063.34	79.3	117.5	114.3	46	73.3	115.6	78.5	48.7	1386	1196	676	67	8.6	14.2	42.6	14.2	104.2	153.6	78.4	3.5	36.8	30.8
balance-sheet.row.total-non-current-liabilities	15036.07	416.6	408.7	325.1	225.8	20	21.7	25	16.6	213	220	206	195	179	201	225.7	241.1	231.3	280.3	323	327.3	360.4	324.2
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	18449.28	392.2	405.3	323.4	267.4	278.3	210	203	217	220	226	213	200	37.7	194.5	175.8	148.6	132.9	118	129.4	0	0	0
balance-sheet.row.total-liab	31596.06	828.8	723.3	612	434.8	170.8	224.8	163	166.1	2846	2641	1589	1519	1467	1539.4	1506.7	1312.2	1176.9	1001.2	1070.3	930.1	923.8	806.9
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	0
balance-sheet.row.common-stock	26164	0	0	0	0	0	0	0	0	0	0	0	0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	196.9	183.4	182.1
balance-sheet.row.retained-earnings	15904.57	840.6	956.9	856.7	590.4	686.6	741.9	585.1	488.4	6048	5048	4223	3537	2909.7	2412.6	2088.7	1771.6	1283.7	832.6	552.5	728.1	604.9	490.6
balance-sheet.row.accumulated-other-comprehensive-income-loss	356.86	18.9	12.9	1.9	22.7	16.8	1.5	11.3	9.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-14915.14	-133.3	-148.8	-124.6	-85.2	-101.4	-114.3	-93.7	-115	-1018	-1125	-914	-760	-515.7	-341.9	-324.6	-292.3	33	192.9	218.3	0.3	0.3	0.3
balance-sheet.row.total-stockholders-equity	27510.29	726.2	821	734	527.9	602	629.2	502.7	382.9	5030	3923	3309	2777	2394.2	2070.8	1764.2	1479.3	1316.8	1025.6	771	925.2	788.6	673
balance-sheet.row.total-liabilities-and-stockholders-equity	61040.8	1606	1544.3	1346	962.7	772.8	854	664.9	548.2	7867	6563	4898	4296	3861.1	3610.2	3270.9	2791.5	2493.7	2026.8	1841.2	1855.3	1712.5	1479.9
balance-sheet.row.minority-interest	1934.45	51	0	0	0	0	0	-0.9	-0.8	-9	-1	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-equity	29444.74	777.2	821	734	527.9	602	629.2	501.8	382.1	5021	3922	3309	2777	2394.2	2070.8	1764.2	1479.3	1316.8	1025.6	771	925.2	788.6	673
balance-sheet.row.total-liabilities-and-total-equity	61040.8	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	2.62	2.6	3.4	2.5	1.4	2.8	1.6	2.8	1.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-debt	14893.26	513.9	504.8	402.5	282.3	24.1	3	2.9	253	235	232	213	200	198.3	194.5	175.8	148.6	132.9	118	129.4	132	23.1	0
balance-sheet.row.net-debt	11830.85	433.5	190.7	67.4	17.6	-203	-229.6	-133	156.5	-2529	-2020	-937	-950	-1170.3	-976.3	-485	-316.7	-438.1	-506.5	-363.7	-202.3	-183.3	-282.7

现金流量表

在 Mr Price Group Limited 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 0.236 的转变。该公司最近通过发行 -8.37 扩大了股本，与上一年相比出现了0.000 的差异. 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-238266000.000. 与上一年相比， 2.782 发生了变化. 在同一时期，公司记录了 129.62, 0.61 和 -127.11，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-122.31 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 0.22，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	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	384	173.8	227.9	179.9	152.7	208.6	234.7	168.8	179.8	3163	2600	2125	1786	1484.2	863.6	892.2	769.5	0	0	0	0	0	0
cash-flows.row.depreciation-and-amortization	0	129.6	131.6	115	92	25.2	27.7	19.2	15.5	208	191	189	190	195	142.2	167.2	132.7	0	0	0	0	0	0
cash-flows.row.deferred-income-tax	0	0	0	-306.8	-283.7	-183.1	-141.8	-169.2	-191.3	-345	-5	-269	-267	-1938.5	44.6	0	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	0	0	0	88	118	109	87	112	105	105	75	63	48	38.5	29.5	0	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-59.73	-39.6	-72.1	13	25.1	-34	0.6	-18.7	-55.3	-422	343	-389	-517	-210	89.4	-50.2	-43.8	-98.6	-132	107.7	3.4	-111.1	48.1
cash-flows.row.account-receivables	0	6.4	-30.2	25.1	-13.5	13	-12.8	-4	-19.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	0	-47.3	-43.2	-20.4	3.7	-32.9	-11.3	7.7	-26.8	-354	-181	-70	-234	-19	67.8	-93.4	-167.9	0	0	0	0	0	0
cash-flows.row.account-payables	0	2.8	3.9	6.5	28.1	-3.7	24.7	-22.4	-8.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	-1.6	-2.6	1.8	6.8	-10.4	0	0	0	-68	524	-319	-283	-191	21.7	43.1	124.1	0	0	0	0	0	0
cash-flows.row.other-non-cash-items	357.14	67.6	40	233.8	212.8	72.3	87.4	-89.3	-115.3	-790	-347	-557	-448	-403	-103.3	-226	-279.7	486.5	460.9	420.1	178.7	256.6	221.8
cash-flows.row.net-cash-provided-by-operating-activities	681.4	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	-100.3	-46.8	-46.3	-31	-28.8	-29.4	-38.9	-60	-77.8	-431	-404	-338	-302	-155.6	-163	-234.4	-260	-229.8	-171.6	-96.5	-70.7	-157.6	-69.4
cash-flows.row.acquisitions-net	-188.45	-192.1	-15.7	-101.6	1.6	-1.2	0	0.1	0.2	-30	0	0	0	0	18.5	0	0	0	-4.8	0	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	0	0	0	0	-0.1	0	0	-151	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	0	0	0	0
cash-flows.row.other-investing-activites	-0.08	0.6	-1	0.9	0.8	-0.6	0.4	-0.3	-0.8	-116	23	-46	-58	-33.3	-1.2	-16.5	-20.9	-11.4	124.9	-71.7	-48.7	-51.6	-28.9
cash-flows.row.net-cash-used-for-investing-activites	-288.84	-238.3	-63	-131.7	-26.4	-31.3	-38.5	-60.3	-78.4	-456	-381	-335	-311	-155	-100.9	-219.2	-255	-237.4	-47.7	-165.3	-113.4	-209.2	-93.2
cash-flows.row.debt-repayment	-135.94	-127.1	-2	-111.7	-89	0	-51	-2.9	0	0	0	0	-10	-10	-10	-7.2	-5.1	-3.3	-2	-37.8	-26.7	-23	-19.8
cash-flows.row.common-stock-issued	-18.34	-8.4	-9.6	-10.9	-2.1	23.6	316	25	0	55	0	0	233.3	225.8	25.4	2.2	13.9	14.3	30.9	17.9	13.1	1.6	0.5
cash-flows.row.common-stock-repurchased	-26.24	-12.6	-18.3	-11.7	-4.5	-29.3	-9.1	0	-37.6	0	-289	-213	-233	-225.8	-71.3	-62.9	-14.7	0	0	8.6	72.1	-0.3	0
cash-flows.row.dividends-paid	-233.13	-122.3	-133.4	-37.4	-108.8	-132.9	-159.8	-125.9	-108.2	-1340	-1094	-888	-670	-512.3	-348.7	-299.2	-275.2	0	0	-97.2	-59.6	-45.7	-30.6
cash-flows.row.other-financing-activites	-53.32	0.2	-123.2	-1	-0.2	-0.3	-269.3	1.1	1.4	9	6	0	0	0	2.8	2.2	-148.6	-214.6	-175.4	-87.8	132.5	52.7	30.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-538.08	-270.1	-286.5	-172.7	-204.6	-138.8	-173.2	-96.9	-144.4	-1276	-1377	-1101	-913	-748	-401.8	-367.1	-429.6	-203.7	-146.5	-205	59.3	-14.3	-19.6
cash-flows.row.effect-of-forex-changes-on-cash	-39.01	1	-12	-49	42	26	-58	-62	24	-20	-2	5	-3	-3.9	-8.8	-1.3	0.2	-0.5	-3.3	1.2	0	0	0
cash-flows.row.net-change-in-cash	-184.53	-233.6	-21.1	70.5	37.5	-5.5	96.6	39.5	-2667.5	512	1102	0	-168	197.8	510	195.5	-105.7	-53.6	131.4	158.7	128	-78	157.2
cash-flows.row.cash-at-end-of-period	653.49	80.5	314.1	335.2	264.6	227.1	232.6	136	96.5	2764	2252	1150	1201	1368.5	1170.7	660.8	465.3	570.9	624.5	493.1	334.4	206.4	282.7
cash-flows.row.cash-at-beginning-of-period	838.02	314.1	335.2	264.6	227.1	232.6	136	96.5	2764	2252	1150	1150	1369	1170.7	660.8	465.3	570.9	624.5	493.1	334.4	206.4	284.4	125.5
cash-flows.row.operating-cash-flow	681.4	331.5	327.4	322.8	317	198.1	295.6	192	129.7	2264	2862	1431	1059	1104.7	1021.4	783.2	578.8	387.9	328.9	527.8	182.2	145.5	269.9
cash-flows.row.capital-expenditure	-100.3	-46.8	-46.3	-31	-28.8	-29.4	-38.9	-60	-77.8	-431	-404	-338	-302	-155.6	-163	-234.4	-260	-229.8	-171.6	-96.5	-70.7	-157.6	-69.4
cash-flows.row.free-cash-flow	581.1	284.7	281	291.8	288.1	168.7	256.7	131.9	51.9	1833	2458	1093	757	949.1	858.5	548.8	318.8	158.1	157.4	431.3	111.4	-12.1	200.5

利润表行

Mr Price Group Limited 的收入与上期相比变化了 0.193%。据报告, MRPZF 的毛利润为 710.39。该公司的营业费用为 486.35，与上年相比变化了 4.305%. 折旧和摊销费用为 129.62，与上一会计期间相比变化了 -0.015%. 营业费用报告为 486.35，显示4.305% 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-0.438%. 营业收入为 224.04，与上年相比变化了-0.247%. 净利润的变化率为 -0.237%。去年的净收入为173.82.

common:word.in-mln USD Growth	TTM	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	3643.71	1778.6	1841.1	1493	1238.9	1510.8	1787.9	1467.6	1354.6	17656	15518	13475	11857	10913.1	9454.1	8591.3	7421.1	6225.6	5302.9	4636.4	4064	3603.7	3021.5
income-statement-row.row.cost-of-revenue	2170.35	1068.2	1077.3	849.2	719.8	851.8	977.5	847.6	769.2	10186	8907	7744	6843	6201.6	5685.2	5240.5	4364.4	3632.2	2991.1	2434.7	2592.9	2247.4	1899.2
income-statement-row.row.gross-profit	1473.36	710.4	763.7	643.8	519	659	810.5	620	585.3	7470	6611	5731	5014	4711.5	3769	3350.7	3056.7	2593.4	2311.7	2201.7	1471.1	1356.3	1122.2
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	0	0	0	0	0	0	0	0	0	0	0	0	0	-4.2	-164.7	39.3	90.4	0	16.5	0.7	-3.1	0	-19.1
income-statement-row.row.operating-expenses	981.89	486.4	466.3	424	326.4	416.3	484.1	381.9	347.2	4749	4385	3923	3470	3281.9	2927.3	2660.8	-5080.6	-4244.9	1541.5	1273.9	-2859.2	-2497.1	-2018.9
income-statement-row.row.cost-and-expenses	3152.24	1554.6	1543.6	1273.2	1046.2	1268.1	1461.6	1229.5	1116.4	14935	13292	11667	10313	9483.6	8612.4	7901.4	-716.2	-612.7	4532.6	3708.6	-266.2	-249.7	-119.7
income-statement-row.row.interest-income	20.7	10.3	14.8	18.6	14.3	15.5	13.7	6.3	5.5	443	374	317	257	60.2	191.3	172.9	101.4	0	0	0	0	0	0
income-statement-row.row.interest-expense	78.98	39.2	36.8	32.3	25.5	0.3	0.2	0.1	0	1	0	0	15	5.6	4.7	9.9	7	45.5	45.4	0	0	0	0
income-statement-row.row.selling-and-marketing-expenses	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	44.63	21.7	17.4	28.2	18.9	47.5	2.1	-4.7	12.3	87	63	56	45	54.7	-127.9	65	53.4	59.5	47.6	-12.4	-14.3	6.1	-9.5
income-statement-row.row.ebitda-ratio-caps	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	-4.2	-164.7	39.3	90.4	0	16.5	0.7	-3.1	0	-19.1
income-statement-row.row.total-operating-expenses	44.63	21.7	17.4	28.2	18.9	47.5	2.1	-4.7	12.3	87	63	56	45	54.7	-127.9	65	53.4	59.5	47.6	-12.4	-14.3	6.1	-9.5
income-statement-row.row.interest-expense	78.98	39.2	36.8	32.3	25.5	0.3	0.2	0.1	0	1	0	0	15	5.6	4.7	9.9	7	45.5	45.4	0	0	0	0
income-statement-row.row.depreciation-and-amortization	-6.56	129.6	131.6	115	92	25.2	27.7	19.2	15.5	208	191	189	190	195	142.2	167.2	132.7	105	93	533.5	4030	3603.9	2938.7
income-statement-row.row.ebitda-caps	484.91	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	491.48	224	297.5	219.8	192.7	242.7	326.4	238.1	238.2	3076	2537	2069	1741	1429.5	991.5	827.2	716.2	612.7	542.4	394.3	300.3	249.6	202.4
income-statement-row.row.income-before-tax	536.11	245.7	314.8	247.9	211.6	290.2	328.5	233.4	250.5	3163	2600	2125	1786	1484.2	863.6	892.2	769.5	672.2	590	381.8	285.9	255.7	192.9
income-statement-row.row.income-tax-expense	145.55	65.7	86.9	68.1	58.9	81.5	93.8	64.7	70.8	878	733	591	569	-473.9	190	-276.5	218.6	-193.1	-197.5	-120.5	-90.2	-79	-54.2
income-statement-row.row.net-income	384	173.8	227.9	179.3	151.4	206.8	234.7	168.8	179.8	2293	1868	1534	1217	1010.3	673.6	615.7	550.9	479.2	392.5	261.3	195.7	160	138.7