Lily Group Co., Ltd.
SSE:603823.SS
10.12 (CNY) • At close April 30, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2014 Q4 | 2014 Q2 | 2014 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 659 | 651.814 | 583.283 | 404.309 | 387.943 | 470.224 | 349.73 | 210.517 | 319.181 | 255.596 | 284.819 | 186.919 | 146.935 | 395.743 | 463.473 | 410.023 | 466.489 | 435.978 | 313.723 | 379.838 | 268.602 | 250.347 | 265.675 | 241.922 | 261.381 | 245.723 | 242.66 | 233.667 | 309.28 | 263.639 | 172.152 | 459.497 | 482.998 | 666.762 | 0 | 195.604 | -166.07 | 166.07 | 213.575 | 200.707 | 200.707 |
| Kortetermijnbeleggingen
| 9.45 | 0 | 0 | 0 | 20 | 0 | 0 | 80.259 | 78.291 | 147.099 | 102.01 | 145.226 | 220.154 | 95.09 | 3.46 | 3.887 | 3.58 | 0 | 1,024.114 | 0.922 | 0.909 | 0.809 | 1 | 0.3 | 10.714 | 0 | 0.35 | 190 | 0 | 220 | 0 | 0 | 0 | 0 | 0 | 0 | 332.14 | -21.678 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 659 | 651.814 | 583.283 | 404.309 | 407.943 | 470.224 | 349.73 | 290.776 | 397.472 | 402.695 | 386.828 | 332.145 | 367.089 | 490.833 | 466.933 | 413.91 | 470.069 | 435.978 | 313.723 | 380.76 | 269.511 | 251.156 | 266.675 | 242.222 | 261.381 | 245.723 | 243.01 | 233.667 | 309.28 | 263.639 | 172.152 | 459.497 | 482.998 | 666.762 | 0 | 195.604 | 166.07 | 166.07 | 213.575 | 200.707 | 200.707 |
| Nettovorderingen
| 861.132 | 903.574 | 941.995 | 1,074.892 | 1,038.541 | 932.884 | 1,046.997 | 1,016.971 | 960.899 | 941.25 | 1,060.899 | 1,108.565 | 983.739 | 869.857 | 883.253 | 902.387 | 828.808 | 759.759 | 698.493 | 678.637 | 623.174 | 688.119 | 406.76 | 446.055 | 409.735 | 363.326 | 390.257 | 441.113 | 356.224 | 339.01 | 375.85 | 0 | 337.427 | 277.279 | 0 | 0 | 0 | 237.936 | 0 | 345.064 | 345.064 |
| Voorraad
| 569.614 | 552.96 | 519.562 | 485.791 | 488.144 | 514.865 | 495.545 | 542.97 | 591.011 | 664.804 | 679.993 | 696.58 | 644.684 | 647.365 | 580.539 | 553.81 | 512.42 | 508.979 | 497.611 | 473.53 | 446.555 | 552.213 | 519.652 | 503.87 | 491.962 | 533.109 | 498.66 | 483.763 | 417.52 | 395.102 | 354.714 | 346.146 | 339.734 | 331.402 | 0 | 334.272 | 0 | 339.286 | 314.958 | 315.648 | 315.648 |
| Overige vlottende activa
| 16.995 | 18.255 | 20.615 | 38.693 | 24.289 | 22.95 | 26.396 | 30.589 | 27.014 | 28.317 | 29.277 | 50.757 | 54.409 | 59.199 | 86.417 | 93.395 | 49.439 | 40.104 | 156.707 | 59.078 | 168.876 | 197.374 | 229.842 | 227.91 | 204.993 | 218.01 | 219.998 | 221.387 | 222.844 | 252.732 | 257.102 | 18.469 | 40.957 | 24.197 | 0 | 15.511 | 0 | 23.854 | 230.578 | 19.64 | 19.64 |
| Totaal vlottende activa
| 2,106.741 | 2,126.603 | 2,065.455 | 2,003.684 | 1,958.916 | 1,940.923 | 1,918.668 | 1,881.305 | 1,976.396 | 2,037.066 | 2,156.998 | 2,188.047 | 2,049.921 | 2,067.254 | 2,017.142 | 1,963.502 | 1,860.736 | 1,744.82 | 1,666.534 | 1,592.005 | 1,508.116 | 1,688.862 | 1,422.928 | 1,420.058 | 1,368.071 | 1,360.357 | 1,351.924 | 1,379.93 | 1,305.867 | 1,250.484 | 1,159.818 | 1,173.364 | 1,201.115 | 1,299.64 | 0 | 850.129 | 166.07 | 767.146 | 759.11 | 881.059 | 881.059 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 1,136.152 | 1,169.646 | 1,201.326 | 1,222.733 | 1,252.406 | 1,281.101 | 1,295.217 | 1,308.114 | 1,275.552 | 1,294.124 | 1,290.473 | 1,293.904 | 1,269.492 | 1,268.726 | 1,176.134 | 1,142.929 | 1,104.365 | 1,108 | 1,032.2 | 979.445 | 963.436 | 957.499 | 884.235 | 853.38 | 827.203 | 812.794 | 774.809 | 769.965 | 722.52 | 701.064 | 667.316 | 643.534 | 629.22 | 621.014 | 0 | 613.164 | 0 | 584.894 | 559.442 | 551.275 | 551.275 |
| Goodwill
| 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.624 | 4.584 | 4.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 106.666 | 107.028 | 107.755 | 108.641 | 109.527 | 108.934 | 108.439 | 109.226 | 109.898 | 110.226 | 88.425 | 89.121 | 89.9 | 68.133 | 67.787 | 79.716 | 80.537 | 79.013 | 73.652 | 62.79 | 63.482 | 64.174 | 64.867 | 65.559 | 66.199 | 66.89 | 67.272 | 67.584 | 56.662 | 57.249 | 56.731 | 57.291 | 57.852 | 36.782 | 0 | 37.439 | 0 | 38.789 | 41.625 | 43.043 | 43.043 |
| Goodwill en immateriële activa
| 111.29 | 111.652 | 112.379 | 113.265 | 114.151 | 113.558 | 113.063 | 113.85 | 114.522 | 114.85 | 93.049 | 93.745 | 94.524 | 72.757 | 72.411 | 84.34 | 85.161 | 83.637 | 78.276 | 67.414 | 68.106 | 68.798 | 69.491 | 70.183 | 70.822 | 71.514 | 71.857 | 72.169 | 56.662 | 57.249 | 56.731 | 57.291 | 57.852 | 36.782 | 0 | 37.439 | 0 | 38.789 | 41.625 | 43.043 | 43.043 |
| Langetermijnbeleggingen
| 0 | 0 | 21.651 | 22.672 | 25.192 | 27.702 | 39.881 | -38.869 | -34.631 | -101.472 | -60.346 | -104.158 | -179.149 | -53.53 | 49.35 | 35.938 | 35.389 | 39.277 | -979.19 | 44.127 | 50.394 | 50.553 | 50.42 | 51.187 | 40.859 | 51.619 | 51.268 | 51.677 | 35.722 | 25.741 | 25.75 | 25.75 | 16.75 | 15.75 | 0 | 15.75 | 0 | 37.428 | 0 | 15.75 | 15.75 |
| Belastingvorderingen
| 20.915 | 20.175 | 21.143 | 21.067 | 20.422 | 21.475 | 15.187 | 15.63 | 17.22 | 16.631 | 5.759 | 6.008 | 5.356 | 6.106 | 6.414 | 6.061 | 5.843 | 5.951 | 5.663 | 5.732 | 5.655 | 6.553 | 6.143 | 6.078 | 5.576 | 6.541 | 6.749 | 6.638 | 6.588 | 6.358 | 4.809 | 4.775 | 5.174 | 5.328 | 0 | 4.67 | 0 | 5.296 | 6.751 | 7.518 | 0 |
| Overige niet-vlottende activa
| 13.448 | 19.359 | 5.193 | 5.745 | 6.473 | 7.016 | 7.138 | 88.178 | 86.238 | 155.32 | 109.683 | 153.323 | 227.57 | 102.981 | 10.643 | 11.741 | 12.212 | 8.544 | 1,032.2 | 8.176 | 6.688 | 7.433 | 6.902 | 7.09 | 15.75 | 5.729 | 6.342 | 7.094 | 6.638 | 7.908 | 9.026 | 10.171 | 11.489 | 12.728 | 1,510.729 | 16.124 | -166.07 | 0 | 34.172 | 14.131 | 21.648 |
| Totaal niet-vlottende activa
| 1,281.805 | 1,320.833 | 1,361.691 | 1,385.483 | 1,418.644 | 1,450.853 | 1,470.485 | 1,486.903 | 1,458.901 | 1,479.453 | 1,438.618 | 1,442.822 | 1,417.794 | 1,397.041 | 1,314.951 | 1,281.009 | 1,242.969 | 1,245.409 | 1,169.148 | 1,104.894 | 1,094.279 | 1,090.836 | 1,017.19 | 987.918 | 960.211 | 948.197 | 911.026 | 907.543 | 828.13 | 798.32 | 763.632 | 741.521 | 720.484 | 691.602 | 1,510.729 | 687.147 | -166.07 | 666.407 | 641.989 | 631.716 | 631.716 |
| Totaal activa
| 3,388.546 | 3,447.436 | 3,427.147 | 3,389.167 | 3,377.56 | 3,391.776 | 3,389.153 | 3,368.208 | 3,435.297 | 3,516.519 | 3,595.616 | 3,630.869 | 3,467.715 | 3,464.295 | 3,332.094 | 3,244.511 | 3,103.705 | 2,990.229 | 2,835.682 | 2,696.899 | 2,602.395 | 2,779.699 | 2,440.119 | 2,407.976 | 2,328.282 | 2,308.554 | 2,262.95 | 2,287.473 | 2,133.997 | 2,048.804 | 1,923.45 | 1,914.885 | 1,921.6 | 1,991.242 | 1,510.729 | 1,537.276 | 0 | 1,433.553 | 1,401.099 | 1,512.775 | 1,512.775 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 308.642 | 274.142 | 258.908 | 273.359 | 326.393 | 291.825 | 304.195 | 231.985 | 315.61 | 351.514 | 344.91 | 492.096 | 385.608 | 459.689 | 459.6 | 436.794 | 406.859 | 441.638 | 360.012 | 308.248 | 291.435 | 425.264 | 405.283 | 432.78 | 433.403 | 465.661 | 435.715 | 464.73 | 470.952 | 446.085 | 372.133 | 400.268 | 412.805 | 379.975 | 0 | 370.613 | 0 | 336.071 | 392.839 | 511.733 | 511.733 |
| Kortlopende schulden
| 64.232 | 57.049 | 123.867 | 157.793 | 124.852 | 83.997 | 73.865 | 138.554 | 135.144 | 159.238 | 195.305 | 160.273 | 121.123 | 110.191 | 100.091 | 100.091 | 122.121 | 110.11 | 140.674 | 170.544 | 121.352 | 100.161 | 145 | 160 | 110 | 90 | 104.5 | 155 | 92.5 | 57 | 57 | 47 | 35 | 150 | 0 | 209.8 | 0 | 177.8 | 165 | 216 | 216 |
| Belastingschulden
| 17.348 | 19.88 | 15.7 | 7.39 | 19.691 | 21.456 | 19.486 | 15.181 | 23.844 | 38.245 | 18.612 | 28.152 | 31.869 | 29.114 | 29.897 | 31.482 | 18.961 | 24.293 | 22.763 | 15.993 | 15.286 | 14.517 | 16.561 | 17.214 | 13.606 | 5.05 | 16.672 | 11.843 | 9.439 | 9.218 | 9.668 | 13.743 | 11.355 | 7.439 | 0 | 14.759 | 0 | 9.08 | 10.802 | 14.048 | 0 |
| Uitgestelde opbrengsten
| 0 | 0 | 3.522 | 3.759 | 3.199 | 87.913 | 94.825 | 79.963 | 7.761 | 8.047 | 7.814 | 0 | 0 | 118.031 | 126.441 | 118.276 | 99.192 | 83.141 | 68.632 | 74.784 | 58.72 | 62.288 | 62.201 | 60.106 | 42.079 | 47.556 | 58.079 | 73.569 | 37.185 | 49.502 | 46.505 | 48.461 | 39.208 | 55.373 | 0 | 51.089 | 0 | 49.679 | 49.203 | 67.697 | 0 |
| Overige kortlopende verplichtingen
| 308.795 | 446.54 | 380.027 | 390.617 | 335.573 | 364.284 | 372.279 | 476.637 | 390.085 | 429.561 | 499.883 | 471.892 | 424.662 | 331.766 | 289.556 | 427.025 | 379.898 | 254.518 | 318.187 | 228.726 | 262.4 | 365.893 | 0.841 | 58.253 | 44.02 | -1.219 | -0.178 | 79.212 | 2.099 | 56.024 | 52.257 | 52.429 | 43.268 | 12.185 | 0 | 56.906 | 0 | 19.448 | 74.105 | 76.144 | 90.192 |
| Totaal kortlopende verplichtingen
| 699.017 | 797.611 | 782.025 | 829.159 | 809.708 | 849.475 | 864.651 | 862.358 | 864.683 | 986.605 | 1,066.523 | 1,152.412 | 963.261 | 1,048.791 | 1,005.584 | 999.758 | 936.874 | 913.701 | 845.897 | 798.295 | 697.086 | 905.835 | 629.885 | 668.248 | 601.029 | 619.993 | 614.788 | 710.786 | 612.175 | 568.328 | 491.058 | 513.439 | 502.428 | 604.473 | 0 | 652.078 | 0 | 592.078 | 642.746 | 817.925 | 817.925 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 24.815 | 29.369 | 57.144 | 66.692 | 82.231 | 76.14 | 95.139 | 95.154 | 98.124 | 70.124 | 90 | 85 | 90.142 | 90.142 | 100 | 75.157 | 6.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 |
| Uitgestelde opbrengsten niet-vlottend
| 47.958 | 49.778 | 52.11 | 53.792 | 53.146 | 54.812 | 56.745 | 58.433 | 60.405 | 62.125 | 60.069 | 56.468 | 58.11 | 59.796 | 60.934 | 63.947 | 67.105 | 70.24 | 75.02 | 69.99 | 72.081 | 74.762 | 67.564 | 70.3 | 72.333 | 74.072 | 74.194 | 74.716 | 78.317 | 78.317 | 78.719 | 81.775 | 87.331 | 87.331 | 0 | 94.847 | 0 | 102.917 | 119.819 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 2.243 | 2.313 | 3.345 | 3.404 | 3.462 | 2.528 | 2.598 | 2.706 | 2.781 | 2.822 | 2.941 | 3.035 | 3.105 | 2.947 | 2.997 | 3.061 | 3.124 | 3.188 | 3.251 | 3.316 | 3.381 | 3.446 | 3.544 | 3.624 | 3.713 | 3.802 | 4.92 | 5.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 53.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.041 | 0.041 | 0.042 | 1.551 | 1.557 | 1.554 | 1.555 | 1.56 | 1.563 | 1.571 | -72.504 | 0 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 679.422 | 0 | 0 | 0 | 0 | 127.853 | 127.853 |
| Totaal niet-vlottende verplichtingen
| 75.016 | 81.46 | 112.598 | 70.096 | 138.839 | 133.48 | 154.482 | 156.293 | 161.31 | 135.07 | 153.01 | 144.503 | 151.357 | 152.885 | 163.972 | 142.205 | 76.488 | 73.47 | 79.822 | 74.862 | 77.017 | 79.763 | 72.667 | 75.487 | 77.617 | 79.442 | 79.115 | 80.059 | 78.317 | 78.317 | 81.219 | 81.775 | 87.331 | 87.331 | 679.422 | 94.847 | 0 | 102.917 | 129.819 | 137.853 | 137.853 |
| Totaal passiva
| 774.032 | 879.071 | 894.623 | 899.254 | 948.546 | 982.955 | 1,019.132 | 1,018.651 | 1,025.993 | 1,121.676 | 1,219.534 | 1,296.915 | 1,114.618 | 1,201.676 | 1,169.556 | 1,141.963 | 1,013.363 | 987.171 | 925.719 | 873.158 | 774.103 | 985.598 | 702.552 | 743.735 | 678.646 | 699.436 | 693.903 | 790.845 | 690.492 | 646.645 | 572.277 | 595.214 | 589.759 | 691.804 | 679.422 | 746.926 | 0 | 694.994 | 772.565 | 955.778 | 955.777 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 171.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.026 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 416.368 | 416.368 | 416.368 | 412.16 | 412.16 | 412.16 | 412.16 | 412.16 | 317.945 | 317.945 | 317.945 | 317.945 | 317.945 | 317.945 | 317.725 | 317.725 | 317.725 | 315 | 315 | 315 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 225 | 0 | 180 | 0 | 180 | 180 | 180 | 180 |
| Ingehouden winsten
| 1,496.377 | 1,450.588 | 1,436.568 | 1,392.94 | 1,395.185 | 1,354.558 | 1,327.855 | 1,301.444 | 1,328.728 | 1,313.126 | 1,290.349 | 1,251.151 | 1,264.479 | 1,197.727 | 1,136.545 | 1,072.134 | 1,069.153 | 994.434 | 934.414 | 860.629 | 858.605 | 827.17 | 794.431 | 733.276 | 715.338 | 678.329 | 656.559 | 593.308 | 583.132 | 545.98 | 511.825 | 483.612 | 480.22 | 453.545 | 0 | 403.582 | 0 | 351.532 | 257.107 | 208.241 | 229.397 |
| Overige gereserveerde algehele resultaten
| 0 | 0 | 471.771 | 171.176 | 439.575 | 0 | 432.974 | 158.973 | 532.008 | 158.973 | 532.171 | 155.202 | 528.938 | 155.153 | 492.142 | 130.335 | 485.414 | -0.08 | -0.026 | 0.02 | 0.01 | 0.001 | 0.087 | -0.012 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 617.964 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 489.976 | 489.976 | 0 | 262.875 | 434.052 | 262.875 | -5.523 | 267.748 | -11.61 | 519.841 | -12.188 | 518.417 | 508.704 | 505.875 | 473.42 | 470.158 | 466.011 | 467.883 | -0.026 | 445.309 | 535.289 | 535.29 | 515.662 | 515.575 | 515.575 | 515.604 | 498.907 | 498.907 | 498.907 | 498.907 | 486.557 | 486.557 | 486.557 | 489.594 | 704.354 | 86.432 | 120.595 | 86.432 | 75.074 | 42.945 | 42.945 |
| Totaal eigen vermogen van aandeelhouders
| 2,402.721 | 2,356.932 | 2,324.707 | 2,239.152 | 2,241.397 | 2,200.771 | 2,167.466 | 2,140.325 | 2,167.072 | 2,150.912 | 2,128.277 | 2,087.46 | 2,091.129 | 2,021.445 | 1,927.69 | 1,859.928 | 1,852.889 | 1,777.237 | 1,694.676 | 1,620.938 | 1,618.904 | 1,587.46 | 1,535.093 | 1,473.839 | 1,455.912 | 1,418.933 | 1,380.466 | 1,317.216 | 1,307.039 | 1,269.888 | 1,223.382 | 1,195.169 | 1,191.777 | 1,165.029 | 704.354 | 670.014 | 738.559 | 617.964 | 512.181 | 452.342 | 452.342 |
| Totaal eigen vermogen
| 2,614.514 | 2,568.365 | 2,532.524 | 2,436.12 | 2,429.014 | 2,408.821 | 2,370.021 | 2,349.557 | 2,409.304 | 2,394.843 | 2,376.082 | 2,333.954 | 2,353.097 | 2,262.619 | 2,162.538 | 2,102.547 | 2,090.342 | 2,003.058 | 1,909.964 | 1,823.741 | 1,828.292 | 1,794.101 | 1,737.566 | 1,664.241 | 1,649.636 | 1,609.118 | 1,569.047 | 1,496.628 | 1,443.505 | 1,402.159 | 1,351.173 | 1,319.671 | 1,331.841 | 1,299.439 | 831.307 | 790.35 | 738.559 | 738.559 | 628.534 | 556.998 | 556.998 |
| Totaal passiva en aandeelhoudersvermogen
| 3,388.546 | 3,447.436 | 3,427.147 | 3,389.167 | 3,377.56 | 3,391.776 | 3,389.153 | 3,368.208 | 3,435.297 | 3,516.519 | 3,595.616 | 3,630.869 | 3,467.715 | 3,464.295 | 3,332.094 | 3,244.511 | 3,103.705 | 2,990.229 | 2,835.682 | 2,696.899 | 2,602.395 | 2,779.699 | 2,440.119 | 2,407.976 | 2,328.282 | 2,308.554 | 2,262.95 | 2,287.473 | 2,133.997 | 2,048.804 | 1,923.45 | 1,914.885 | 1,921.6 | 1,991.242 | 1,510.729 | 1,537.276 | 738.559 | 1,433.553 | 1,401.099 | 1,512.775 | 1,512.775 |