Shenzhen GuoHua Network Security Technology Co., Ltd.
SZSE:000004.SZ
17.25 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | -8.252 | -10.752 | -121.793 | -7.273 | -20.499 | -7.656 | -538.181 | -21.785 | -23.039 | -12.572 | -542.533 | 27.649 | 1.788 | 4.299 | 7.182 | 54.866 | -1.241 | 3.816 | 13.041 | -8.022 | -7.269 | 5.35 | -17.679 | -4.576 | -0.077 | 2.061 | 14.001 | -1.662 | -2.594 | -1.178 | 24.601 | 11.713 | 5.378 | -2.392 | -1.13 | 1.164 | 3.066 | -1.854 | 9.368 | -0.86 | -1.895 | -2.811 | -1.921 | 0.834 | -0.753 | 0.807 | 2.425 | 0.368 | -0.796 | 0.008 | 2.467 | 0.257 | 0.096 | 0.17 | 2.157 | 5.912 | 3.638 | -0.083 | 4.587 | -1.133 | -0.141 | -0.845 | -7.913 | -1.505 | -0.682 | -1.022 | -4.005 | -1.464 | -3.901 | 0.104 | 7.235 | -3.041 | -2.151 | 0.045 | -12.922 | -3.559 | -0.825 | -1.271 | -2.291 | 2.231 | 1.504 | -4.727 | 9.287 | 0.594 |
Depreciation & Amortization
| 0 | 2.899 | 2.899 | 5.417 | -2.058 | 2.782 | 2.782 | 4.102 | 4.102 | 3.565 | 3.565 | 1.835 | 1.835 | 1.97 | 1.97 | 6.585 | -2.198 | 2.198 | 0 | 0.164 | -0.062 | 0.062 | 0 | 4.321 | -2.48 | 2.48 | 0 | 4.302 | -2.123 | 2.123 | 0 | 4.453 | -5.566 | 5.566 | 0 | 5.167 | -2.586 | 2.586 | 0 | 4.886 | -2.579 | 2.579 | 0 | 5.472 | -2.758 | 2.758 | 0 | 5.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.887 | 3.179 | 0 | 0 | -1.869 | 1.191 | 1.243 | 1.392 | 2.18 | 1.157 | 1.332 | 1.171 | 1.086 | 1.353 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -5.483 | 0 | 40.207 | -22.666 | 22.666 | 0 | -53.539 | -42.384 | 42.384 | 0 | -110.611 | 31.022 | -31.022 | 0 | -65.999 | 16.001 | -16.001 | 0 | 7.345 | -28.305 | 28.305 | 0 | -44.524 | 14.204 | -14.204 | 0 | -6.57 | 8.878 | -8.878 | 0 | 237.173 | 1.769 | -1.769 | 0 | -49.738 | 19.709 | -19.709 | 0 | -101.557 | 45.427 | -45.427 | 0 | -49.912 | 6.842 | -6.842 | 0 | -8.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.87 | 11.888 | 0 | 0 | 17.548 | -2.764 | 0.633 | -2.227 | 3.999 | -0.53 | -7.173 | -7 | 7.675 | 2.135 |
Accounts Receivables
| 0 | -1.824 | 0 | 40.216 | -22.675 | 22.675 | 0 | -68.082 | -42.384 | 42.384 | 0 | -94.918 | 35.934 | -35.934 | 0 | -120.782 | 16.001 | -16.001 | 0 | 7.345 | -11.625 | 11.625 | 0 | -42.682 | 14.309 | -14.309 | 0 | 1.378 | 3.182 | -3.182 | 0 | -5.513 | -2.068 | 2.068 | 0 | 5.859 | -4.631 | 4.631 | 0 | 10.705 | 5.967 | -5.967 | 0 | -17.239 | 1.364 | -1.364 | 0 | -1.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | -3.659 | 0 | -0.009 | 0.009 | -0.009 | 0 | 14.543 | 0 | 0 | 0 | -15.693 | -4.911 | 4.911 | 0 | -4.911 | 0 | 0 | 0 | 0 | -16.68 | 16.68 | 0 | -1.842 | -0.105 | 0.105 | 0 | -7.948 | 5.696 | -5.696 | 0 | 242.686 | 3.836 | -3.836 | 0 | -55.596 | 24.34 | -24.34 | 0 | -112.262 | 39.459 | -39.459 | 0 | -32.672 | 5.478 | -5.478 | 0 | -7.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.551 | 4.514 | 0 | 0 | 5.674 | 1.338 | -1.18 | -0.031 | 5.25 | -0.806 | -0.37 | -4.11 | 1.762 | 1.301 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.421 | 7.374 | 0 | 0 | 11.874 | -4.102 | 1.814 | -2.195 | -1.251 | 0.276 | -6.803 | -2.89 | 5.913 | 0.834 |
Other Non Cash Items
| 0 | -1.829 | 5.877 | 130.631 | 33.272 | -15.171 | -2.782 | 49.437 | 38.282 | -45.949 | 12.572 | 542.533 | -27.649 | -1.788 | -4.299 | -7.182 | -54.866 | 1.241 | -3.816 | -13.041 | 8.022 | 7.269 | -5.35 | 17.679 | 4.576 | 0.077 | -2.061 | -14.001 | 1.662 | 2.594 | 1.178 | -24.601 | -11.713 | -5.378 | 2.392 | 1.13 | -1.164 | -3.066 | 1.854 | -9.368 | 0.86 | 1.895 | 2.811 | 1.921 | -0.834 | 0.753 | -0.807 | -2.425 | -0.368 | 0.796 | -0.008 | -2.467 | -0.257 | -0.096 | -0.17 | -2.157 | -5.912 | -3.638 | 0.083 | -4.587 | 1.133 | 0.141 | 0.845 | 7.913 | 1.505 | 0.682 | 1.022 | 4.005 | 1.464 | 3.901 | -0.104 | -1.446 | 1.761 | 2.151 | -0.045 | 11.14 | 9.612 | -2.527 | -3.735 | -0.295 | 6.809 | 1.101 | 0.939 | 4.167 | 1.43 |
Operating Cash Flow
| 0 | -12.981 | -4.876 | 3.421 | 1.275 | -10.222 | -7.656 | -538.181 | -21.785 | -23.039 | -0 | -542.533 | -18.598 | 5.221 | -40.378 | 57.529 | -17.811 | 2.199 | -37.943 | -6.004 | -9.998 | -3.835 | 3.966 | -50.879 | -6.906 | -4.399 | 8.873 | 10.025 | 10.254 | 4.146 | -9.985 | 13.598 | 29.275 | 103.91 | 1.147 | 15.054 | 0.718 | 5.328 | -11.837 | -1.965 | 4.142 | 2.27 | -9.982 | 6.049 | -16.64 | -5.731 | -4.719 | 20.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.968 | 13.787 | 0 | 0 | 13.896 | 4.481 | -1.475 | -5.841 | 3.592 | 9.667 | -3.237 | -9.617 | 22.215 | 5.513 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.379 | -1.475 | -0.223 | -0.071 | -0.042 | -0.117 | -0.105 | -0.086 | -0.434 | -0.228 | -0.119 | -0.148 | -0.212 | -0.446 | -0.55 | -8.208 | -4.385 | -4.897 | -0.059 | -0.011 | -0.02 | -0.587 | -5.065 | -16.04 | -0.786 | -0.492 | -0.219 | -4.655 | -0.247 | -0.71 | -0.235 | -0.305 | -0.502 | -0.828 | -0.609 | -0.635 | -1.798 | -2.958 | -2.339 | -1.574 | -1.298 | -4.133 | -4.208 | -1.372 | -0.301 | -0.304 | -0.184 | -0.694 | -8.824 | -2.586 | -6.245 | -2.568 | -1.48 | -1.656 | -1.637 | -6.093 | -11.919 | -4.59 | -0.315 | -0.976 | -0.528 | -0.647 | -1.24 | -3.531 | -0.275 | -19.565 | -26.799 | -1.62 | -1.061 | -0.179 | -0.232 | -0.401 | -0.349 | -0.935 | -0.257 | -0.26 | -0.28 | -0.132 | -0.245 | -2.187 | -0.311 | -0.727 | -0.552 | -0.612 | -0.737 |
Acquisitions Net
| 0.009 | 0.001 | 0 | 1.41 | 0 | 0 | 0 | 450.55 | -196 | 196 | 0 | -0.148 | 0.005 | 0.001 | 0 | -16.966 | 1 | 0 | 0 | 35.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -120 | -0.005 | 0 | 0 | -450.55 | 196 | -196 | 0 | -5.045 | 44.955 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.843 | -5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0.261 | 0.011 | 0.073 | 0 | 0.521 | 0.155 | 0.296 | 0.222 | 0.551 | 0.248 | 0.215 | 0.159 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0 | 0 | 0 | 0 | -1.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1.65 | 25 | -25 | 0.073 | -0.005 | 40.095 | -40.095 | 0 | 0 | 35 | -35 | 0.148 | 9.96 | -14.889 | 0.149 | 21.011 | 60.359 | 20.8 | -50 | 97.703 | -50 | 0.587 | -5.065 | -1.246 | -0.786 | -0.492 | -0.219 | -18.269 | -0.247 | 0.454 | 13.502 | -53.878 | -0.502 | -0.828 | -0.609 | 2.215 | 2.46 | -2.958 | 0.014 | 0.021 | 0.001 | -4.133 | -4.208 | 1.545 | 0 | -0.001 | 1.639 | -0.119 | -8.824 | 0.006 | -6.245 | -2.568 | -1.48 | -1.656 | 0.02 | 0.044 | -11.919 | 0.398 | -0.315 | 2.014 | -0.528 | 0.001 | 0.02 | 11.956 | 0.041 | 10.24 | 0.025 | 26 | 0.064 | -0.042 | 0.013 | -15.07 | -0.24 | 27.062 | -0.257 | 19.684 | 0.001 | 0.002 | 0.001 | 0.01 | 0.079 | 0.02 | 0.029 | 0.004 | -0.737 |
Investing Cash Flow
| -2.02 | 23.526 | -25.212 | 0.001 | -0.047 | 40.498 | -40.046 | 0.21 | -0.212 | 35.323 | -34.87 | -4.978 | 9.907 | -15.335 | -0.401 | -4.164 | 56.974 | 15.903 | -50.059 | 132.971 | -50.02 | 0.587 | 31.027 | -17.286 | -0.786 | -0.492 | -0.219 | -22.924 | -0.247 | -0.256 | 13.266 | -54.183 | -0.502 | -0.828 | -0.609 | 1.581 | 0.663 | -2.958 | -1.746 | -1.553 | -1.297 | -4.133 | -4.208 | -1.366 | -0.301 | -0.305 | 1.455 | -0.812 | -8.824 | -2.58 | -6.245 | -2.568 | -1.48 | -1.656 | -1.617 | -6.049 | -11.919 | -4.192 | -0.315 | 1.038 | -0.528 | -0.646 | -1.22 | 8.426 | -0.233 | -9.325 | -26.774 | 24.38 | -0.997 | -0.221 | -0.219 | -20.314 | -6.469 | 26.126 | -0.257 | 19.424 | -0.279 | -0.13 | -0.244 | -2.177 | -0.232 | -0.706 | -0.523 | -0.608 | -0.737 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | -7.025 | 19.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.5 | 0 | 0 | 0 | 3 | 0.131 | 0 | 0 | -0.131 | -3 | 0 | 0 | -4.9 | -3 | 0 | 0 | 0 | 3 | 0 | -10 | -8.6 | 0 | 0 | 10 | -18 | 5 | 0 |
Common Stock Issued
| 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | -1.21 | 0 | 0 | 0 | -0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 0 | -0.009 | -0.121 | -0.119 | -0.116 | -0.087 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.079 | -0.387 | -1.529 | -1.512 | 0 | -1.466 | -2.73 | -0.2 | 0 | -7.803 | 0 | -7.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -0.291 | -0.322 | -0.322 | -0.258 | -0.491 | -1.429 | -0.409 | -0.258 | -0.459 | -0.434 | -0.426 | -0.434 | -0.444 | -0.452 | -0.488 | -0.379 | -0.644 | -0.639 | -0.636 | -1.337 | -0.777 | -7.15 | -0.727 | -0.687 | -0.781 | -1.887 |
Other Financing Activities
| -0.047 | -2.379 | 0 | -0.586 | -0.295 | -1.398 | 0 | -2.594 | -0.227 | -0.588 | -0.459 | 2.128 | -0.01 | -3 | 0.121 | -2.446 | 1.66 | 3.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 0 | 0 | 0 | 0 | 0 | -43.041 | -1.529 | -1.512 | -0.83 | 10 | 0 | 0 | 0 | 7.803 | 0 | -0 | -0.2 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.2 | 0 | 0 | 0 | 0 | -0.012 | 1.025 | -1.018 | 0.005 | -0.011 | -0.011 | 0 | 0.01 | -4.782 | 6.002 | 0.009 | 0.012 | -8.93 | 0.005 | 8.516 | -0.173 | 0.456 | 0.015 | 0.009 | 0.507 | -3.587 | 0.016 |
Financing Cash Flow
| -0.047 | -2.379 | 0 | -0.587 | -0.295 | -1.398 | 0 | -2.594 | -0.227 | -0.588 | -0.459 | 2.128 | -0.01 | -3.009 | -7.121 | -2.565 | 1.427 | 3.816 | 6.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | -4.079 | -40.387 | -1.529 | -1.512 | -0.83 | 8.534 | -2.73 | -0.2 | 0 | 0 | 0 | 0.197 | -7.225 | 19.025 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.43 | -0.291 | -0.322 | -0.322 | 2.742 | -0.372 | -0.404 | -1.427 | -0.384 | -3.47 | -0.445 | -0.426 | -5.324 | -8.226 | 5.549 | -0.48 | -0.367 | -6.574 | -0.634 | -2.119 | -10.11 | -0.322 | -7.135 | 9.282 | -18.18 | 0.633 | -1.871 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | -0.521 | 0 | 543.818 | 16.706 | 12.69 | -28.414 | 599.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.922 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Net Change In Cash
| -7.759 | 8.165 | -30.098 | 2.763 | 0.933 | 28.357 | -69.977 | 3.254 | -5.518 | 24.385 | -63.744 | 54.295 | -8.86 | -13.373 | -47.779 | 50.8 | 40.59 | 21.762 | -81.004 | 126.967 | -60.018 | -3.248 | 34.993 | -73.883 | -1.973 | -10.61 | 29.655 | -18.211 | 10.007 | 3.89 | 3.281 | -44.664 | -11.614 | 101.553 | -0.974 | 15.804 | 9.915 | -0.361 | -13.783 | -3.518 | 2.845 | -1.862 | -13.992 | -2.542 | 2.083 | 5.138 | -3.265 | 19.942 | -8.014 | -5.45 | -7.377 | 3.086 | 1.112 | -0.556 | 8.403 | -9.78 | -14.816 | -14.129 | 4.082 | 22.934 | 15.762 | 4.242 | 4.11 | 4.093 | 0.704 | -8.242 | -25.621 | -12.423 | 8.835 | 23.696 | -13.782 | -34.587 | 12.867 | 66.476 | -21.246 | 26.746 | 3.567 | -3.724 | -16.195 | 1.093 | 2.299 | 5.338 | -28.32 | 22.24 | 2.905 |
Cash At End Of Period
| 60.209 | 71.773 | 62.336 | 89.901 | 87.138 | 86.205 | 57.848 | 127.825 | 124.571 | 130.089 | 105.704 | 164.284 | 109.989 | 118.849 | 132.223 | 180.002 | 129.202 | 88.612 | 66.85 | 147.697 | 20.73 | 80.748 | 83.996 | 49.003 | 122.887 | 124.86 | 135.47 | 100.096 | 118.308 | 108.3 | 104.411 | 95.817 | 140.481 | 152.095 | 50.542 | 51.517 | 35.713 | 25.798 | 26.158 | 39.941 | 43.46 | 40.615 | 42.477 | 56.47 | 59.011 | 56.928 | 51.79 | 56.229 | 36.287 | 44.301 | 49.751 | 57.128 | 54.042 | 52.93 | 53.486 | 45.083 | 54.864 | 69.679 | 83.808 | 79.726 | 56.792 | 41.03 | 36.788 | 32.678 | 28.585 | 27.88 | 36.123 | 61.744 | 74.167 | 65.332 | 41.636 | 55.418 | 90.005 | 77.138 | 10.662 | 31.908 | 5.162 | 1.594 | 5.318 | 21.513 | 20.42 | 18.12 | 12.782 | 41.102 | 18.863 |