North Huajin Chemical Industries Co.,Ltd
SZSE:000059.SZ
5.62 (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 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -1,146.366 | -241.771 | -501.122 | 462.31 | 283.329 | -177.513 | -502.578 | 48.217 | 39.969 | 216.809 | 284.066 | 372.37 | -177.62 | 166.057 | 533.075 | 491.431 | 502.15 | 218.475 | -887.567 | 72.905 | 320.715 | 221.992 | 377.343 | 85.292 | 296.402 | 452.067 | 310.648 | 615.52 | 400.587 | 380.709 | 448.464 | 629.655 | 268.391 | 444.652 | 460.546 | 224.661 | -162.036 | 410.644 | -144.583 | -533.886 | -233.499 | -424.789 | -316.95 | 363.488 | -176.459 | -260.116 | -82.091 | 580.464 | -483.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.761 | 14.476 | 35.136 | 22.941 | 32.253 | 83.905 | 56.391 | 67.914 | 15.727 | 63.968 | 39.354 | 21.045 | 2.579 | -0.15 | -0.279 | 3.69 |
Depreciation & Amortization
| 0 | 334.706 | 334.706 | 418.203 | -770.846 | 407.824 | 407.824 | 420.776 | 420.776 | 419.083 | 419.083 | 368.958 | 368.958 | 365.902 | 365.902 | 1,377.553 | -702.833 | 702.833 | 0 | 1,481.35 | -749.845 | 749.845 | 0 | 1,398.77 | -673.127 | 673.127 | 0 | 1,363.896 | -659.641 | 659.641 | 0 | 1,305.004 | -653.398 | 653.398 | 0 | 1,384.175 | -630.4 | 630.4 | 0 | 1,515.787 | -726.451 | 726.451 | 0 | 1,416.589 | -717.254 | 717.254 | 0 | 1,313.048 | -650.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.849 | 62.27 | 55.88 | 57.197 | 48.722 | 41.836 | 45.185 | 38.482 | 23.852 | 44.827 | 45.385 | 40.6 | 38.383 | 47.487 | 36.878 | 26.123 |
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 | 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 | 0 | 0 |
Change In Working Capital
| 0 | -2,515.294 | 0 | -1,402.528 | 1,761.385 | -1,761.385 | 0 | -765.695 | 2,775.923 | -2,775.923 | 0 | -3,117.049 | 3,163.745 | -3,163.745 | 0 | 700.156 | 1,296.212 | -1,296.212 | 0 | 1,588.185 | -298.646 | 298.646 | 0 | -1,413.18 | -200.029 | 200.029 | 0 | -1,472.152 | 657.922 | -657.922 | 0 | -1,327.753 | 505.485 | -505.485 | 0 | 2,882.537 | -1,749.645 | 1,749.645 | 0 | -1,867.938 | 1,957.884 | -1,957.884 | 0 | 2,657.129 | -1,007.655 | 1,007.655 | 0 | -2,065.555 | -84.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71.445 | -109.799 | 19.968 | -28.846 | -23.971 | -11.028 | -10.22 | 62.216 | 176.471 | 9.55 | -25.527 | -36.818 | 37.824 | 33.519 | -3.492 | -41.993 |
Accounts Receivables
| 0 | -975.46 | 0 | -491.211 | -395.06 | 395.06 | 0 | 99.993 | 87.424 | -87.424 | 0 | -1,215.458 | 393.366 | -393.366 | 0 | 80.22 | 412.273 | -412.273 | 0 | 1,455.871 | -1,490.886 | 1,490.886 | 0 | -879.373 | -125.472 | 125.472 | 0 | -478.213 | 589.755 | -589.755 | 0 | -1,203.791 | 799.619 | -799.619 | 0 | 349.927 | -127.46 | 127.46 | 0 | -741.034 | 1,145.114 | -1,145.114 | 0 | 845.451 | -358.121 | 358.121 | 0 | -34.583 | -718.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,539.834 | 0 | -911.317 | 2,156.445 | -2,156.445 | 0 | -865.688 | 2,688.499 | -2,688.499 | 0 | -1,901.59 | 2,770.379 | -2,770.379 | 0 | 619.936 | 883.939 | -883.939 | 0 | 132.314 | 1,191.687 | -1,191.687 | 0 | -533.807 | -75.11 | 75.11 | 0 | -989.464 | 68.167 | -68.167 | 0 | -123.962 | -294.134 | 294.134 | 0 | 2,532.61 | -1,622.185 | 1,622.185 | 0 | -1,126.904 | 812.77 | -812.77 | 0 | 1,811.678 | -1,264.66 | 1,264.66 | 0 | -2,030.972 | 634.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.524 | 0 | 0 | -16.43 | -37.9 | -5.133 | -16.464 | -4.257 | 10.048 | -6.605 | 17.362 | 21.942 | 25.9 | -7.809 | -13.32 | -8.687 |
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 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | -0.553 | 0 | 0 | 0.553 | -0.553 | 0 | -4.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 615.126 | -615.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77.969 | 0 | 0 | -12.416 | 13.929 | -5.895 | 6.244 | 66.473 | 166.423 | 16.155 | -42.889 | -58.759 | 11.924 | 41.328 | 9.828 | -33.306 |
Other Non Cash Items
| 781.612 | 1,637.943 | -3,614.091 | 4,176.92 | -1,179.844 | 2,885.415 | -407.824 | 344.92 | -3,196.698 | 2,356.839 | -2,525.282 | 3,772.873 | -1,438.159 | 2,363.855 | -1,307.571 | 1,217.468 | -1,057.688 | 2,722.76 | -2,470.102 | -1,478.221 | 2,460.949 | -1,151.436 | -1,170.307 | -39.201 | 3,002.21 | 381.618 | -1,953.226 | 322.781 | 1,262.892 | 733.478 | -1,091.173 | 620.348 | 741.145 | 417.482 | 664.373 | -5,865.49 | 3,457.465 | 153.162 | 2,336.422 | 1,624.098 | -281.29 | 2,314.718 | -1,668.754 | -3,394.222 | 2,397.479 | -640.911 | -460.29 | 194.378 | -3,611.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.139 | 26.699 | 51.187 | 31.513 | -2.978 | 2.119 | -8.729 | -1.039 | 26.367 | 33.409 | -73.123 | 97.114 | 40.175 | 17.145 | 43.183 | 20.778 |
Operating Cash Flow
| -364.754 | 1,061.466 | -4,115.213 | 3,654.906 | 94.024 | 1,354.341 | -502.578 | 48.217 | 39.969 | 216.809 | -2,660.299 | 3,776.285 | -1,984.738 | 2,164.01 | -1,140.398 | 3,786.609 | 37.842 | 2,347.855 | -3,357.669 | 1,664.218 | 1,733.173 | 119.047 | -792.964 | 31.682 | 2,425.457 | 1,706.84 | -1,642.578 | 830.045 | 1,661.76 | 1,115.906 | -642.709 | 1,227.255 | 861.623 | 1,010.047 | 1,124.919 | -1,374.118 | 915.384 | 2,943.851 | 2,191.839 | 738.062 | 716.644 | 658.496 | -1,985.703 | 1,042.984 | 496.111 | 823.881 | -542.382 | 2,087.889 | -4,745.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.304 | -6.353 | 162.171 | 82.805 | 54.026 | 116.832 | 82.628 | 167.572 | 242.418 | 151.755 | -13.911 | 121.94 | 118.961 | 98.001 | 76.29 | 8.598 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -353.099 | -49.119 | -42.96 | -146.694 | -63.813 | -42.926 | -64.482 | -98.456 | -12.039 | -37.988 | -56.727 | -170.64 | -40.147 | -63.134 | -90.565 | -222.441 | -30.694 | -16.915 | -56.426 | -101.844 | -38.023 | -26.107 | -52.382 | -148.107 | -58.33 | -42.821 | -142.764 | -181.538 | -118.71 | -101.299 | -124.124 | -439.98 | -167.547 | -180.096 | -185.812 | -257.001 | -44.91 | -359.167 | -114.884 | -83.054 | -123.582 | -143.467 | -130.607 | -287.459 | -317.641 | -453.484 | -256.151 | -371.619 | -509.08 | -173.949 | -117.336 | -428.845 | -225.331 | -414.255 | -204.954 | 246.683 | -245.89 | -375.911 | -31.683 | -2,390.037 | -1,135.475 | -1,224.979 | -1,177.753 | -2,482.486 | -1,667.318 | -382.569 | -14.407 | -3.628 | -24.077 | -21.458 | -32.236 | -31.999 | -53.485 | -29.768 | -44.721 | -592.577 | -85.043 | -275.398 | -52.743 | -402.112 | -62.297 | -70.133 | -16.409 | -134.287 | -69.784 | -19.099 | -91.156 |
Acquisitions Net
| 8.01 | 0 | 0 | 0.007 | 5.304 | 0 | 0 | -77.084 | 1.496 | 0 | 0 | 1.143 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86.417 | 0 | -9.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -498.708 | 0 | 269.792 | -184.615 | -1,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 | -19 | -137.949 | -45 | -287.189 | -83.811 | 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
| -69.58 | 0 | -59.26 | -36.45 | 0 | -7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.433 | -114 | -66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.2 | 0 | 100.798 | 0 | 0 | 0 | 0 | 1,014.704 | 0 | 0 | 6.937 | 132.797 | 0 | 25.758 | 35.929 | 109.568 | 4.474 | 0 | 17.401 | 286.514 | 19.746 | 3 | 5.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.214 | -0.214 | 0 | 3 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | -59.26 | 0 | 5.304 | -7.5 | 0 | 77.151 | 12.48 | 0 | 0 | 1.143 | 10.469 | -63.134 | -90.565 | 18.321 | -30.694 | 0.011 | -56.426 | -98.481 | 5.26 | 0.135 | 0.006 | -89.709 | 252.382 | -9.173 | 0.432 | 357.767 | 0.001 | 700 | 1,400 | 455.327 | 0 | -2,598.708 | 1,200 | -1,775.62 | -0 | -2,259.77 | -114.884 | -83.054 | -123.582 | -143.467 | -130.607 | -287.459 | -317.641 | -0.4 | 0.4 | -371.619 | -509.08 | -173.949 | -117.336 | 8 | 2.8 | -414.255 | -204.954 | -45.603 | 0 | 23.605 | -0 | -2.351 | 0 | 0 | 6.834 | 23.194 | 75.59 | 27.788 | -1.259 | -66.894 | -15.286 | 2.782 | -2.782 | 0.545 | -0.002 | -0.293 | -0.25 | 1.291 | -1.33 | -0.071 | 0.08 | 0.505 | -1.347 | 0.942 | -0.1 | -134.287 | 0.15 | -19.099 | -91.156 |
Investing Cash Flow
| -422.679 | -49.119 | -102.22 | -183.137 | -58.509 | -50.426 | -64.482 | -98.389 | 1.937 | -37.988 | -56.727 | -169.497 | -29.678 | -63.134 | -90.565 | -204.12 | -25.494 | -16.904 | 44.371 | -200.325 | -32.763 | -25.973 | -52.376 | 776.888 | 194.052 | -51.994 | -135.395 | 309.026 | -118.709 | 624.458 | 1,311.805 | 124.915 | -163.073 | -2,778.803 | 1,031.589 | -1,476.314 | -209.779 | -2,615.937 | -109.131 | -83.054 | -123.582 | -143.467 | -130.607 | -287.459 | -317.641 | -453.884 | -255.751 | -371.619 | -509.08 | -173.949 | -117.336 | -420.845 | -262.964 | -528.255 | -270.954 | 201.08 | -245.89 | -352.306 | -44.683 | -2,392.388 | -1,154.475 | -1,362.928 | -1,215.919 | -2,746.481 | -1,675.54 | -354.781 | -15.666 | -70.522 | -39.363 | -18.676 | -35.018 | -31.454 | -53.487 | -30.061 | -44.971 | -626.986 | -86.373 | -275.469 | -52.664 | -401.393 | -63.859 | -69.191 | -13.509 | -134.287 | -69.634 | -19.099 | -91.156 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -101 | -204.5 | -5 | -4 | -1,230 | -3,500 | -2,350 | -550 | -1,650 | -1,921.526 | -892.007 | -2,700.547 | -1,013.279 | -1,771.656 | -223.692 | -1,751.719 | -3,503.801 | -3,925.393 | -1,930 | -3,068.269 | -1,710 | -3,089.514 | -1,413.632 | -5,178.397 | -4,670 | -4,744.141 | -2,203.695 | -6,989.471 | -3,472.521 | -1,598 | -3,061.35 | -9,620.192 | -2,742.298 | -2,068.451 | -1,245 | -6,309.192 | -2,921.22 | -5,425.593 | -5,691.332 | -7,189.578 | -6,080.723 | -5,652.219 | -4,879.503 | -5,676.22 | -7,834.456 | -5,924.825 | -3,882.115 | -6,893.312 | -1,141.704 | -1,876.444 | -267.51 | -1,103.369 | -529.068 | -547.591 | -1,346.166 | -1,927.227 | -494.19 | -559.166 | -573.173 | -1,969.274 | -167.573 | -198.87 | -165.822 | -1,289.249 | -1,009.591 | -1,611.903 | -697 | -798.122 | -384.869 | -191.201 | -158.414 | -132.016 | -235.771 | -50.848 | -307.611 | -24.143 | -129.84 | -255.919 | -69.898 | -12.418 | -163.015 | -247.768 | -71.135 | -78.187 | -91.642 | -17.332 | -21.5 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -57.14 | -96.603 | -61.253 | -82.035 | -66.52 | -289.668 | -76.398 | -348.678 | -84.043 | -432.377 | -81.784 | -191.018 | -75.977 | -199.841 | -73.935 | -198.539 | -88.792 | -474.382 | -98.942 | -221.548 | -84.016 | -497.757 | -114.239 | -120.5 | -128.461 | -133.942 | -126.189 | -310.009 | -100.156 | -485.834 | -107.122 | -397.601 | -99.638 | -117.45 | -110.483 | -314.841 | -120.362 | -185.496 | -134.319 | -475.83 | -99.628 | -160.343 | -123.96 | -427.256 | -151.865 | -160.089 | -145.128 | -292.36 | -210.571 | -264.894 | -224.823 | -307.614 | -241.14 | -179.778 | -81.634 | -500.337 | -165.529 | -161.982 | -101.429 | -148.395 | -264.004 | -160.566 | -49.187 | -160.095 | -213.281 | -58.927 | -41.557 | -4.86 | -51.516 | -67.882 | -30.163 | -30.153 | -38.5 | -30.977 | -21.211 | -4.449 | -18.077 | -7.565 | -17.371 | -5.209 | -15.793 | -17.004 | -8.41 | -1.048 | -13.635 | -17.422 | -12.62 |
Other Financing Activities
| -1.679 | -4.263 | -67.95 | 154.856 | 1,496.956 | 2,891.908 | 2,035.372 | 772.599 | 2,272.626 | 1,392.143 | -7.545 | 1,812.781 | 1,202.311 | 2,192.009 | 392.147 | 493.02 | 1,706.283 | 4,369.957 | 3,441.512 | 3,078.508 | 1,561.365 | 1,041.634 | 491.529 | 6,865.037 | 4,673.252 | 2,116.609 | 2,806.642 | 6,054.392 | 3,477.034 | 1,124.521 | 2,604.443 | 9,303.991 | 2,543.728 | 1,270.154 | 1,773.732 | 8,960.822 | 1,768.989 | 5,541.621 | 2,744.089 | 10,119.54 | 4,973.557 | 5,345.622 | 6,824.709 | 3,752.67 | 8,692.828 | 6,263.213 | 3,613.102 | 7,689.051 | 5,504.142 | 3,028.058 | 309 | 1,716.173 | 188.3 | 313.85 | 16.948 | 2,825.393 | 258.455 | 464.061 | 1,501.975 | 3,520.775 | 170.543 | 379.81 | 759.159 | 2,024.958 | 4,426.419 | 50.2 | 480.401 | 4,502.683 | 128.318 | 776.4 | 123.5 | 43.981 | 223.202 | 69.383 | 391.249 | 209.268 | 178.299 | 544.426 | 370.555 | -159.797 | 185.465 | 522.896 | 16.3 | -31.673 | 228.094 | 12.078 | 131.5 |
Financing Cash Flow
| -159.819 | -305.366 | -72.95 | -139.268 | 200.436 | -897.76 | -391.026 | 126.415 | 538.583 | -961.76 | -981.336 | -1,078.784 | 113.055 | 220.513 | 94.52 | -1,457.238 | -1,886.311 | -29.818 | 1,412.57 | -211.309 | -232.65 | -2,545.637 | -1,036.343 | 1,566.14 | -125.209 | -2,761.474 | 476.758 | -1,245.088 | -95.643 | -959.313 | -564.029 | -713.803 | -298.208 | -915.748 | 418.249 | 2,336.789 | -1,272.593 | -69.468 | -3,081.563 | 2,454.132 | -1,206.794 | -466.94 | 1,821.246 | -2,350.806 | 706.507 | 178.299 | -414.141 | 503.38 | 4,151.867 | 886.72 | -183.333 | 305.19 | -581.907 | -413.518 | -1,410.852 | 397.829 | -401.264 | -257.087 | 827.372 | 1,403.106 | -261.035 | 20.373 | 544.15 | 575.614 | 5,222.728 | -1,620.631 | -258.156 | 3,709.422 | -308.067 | 517.317 | -65.077 | -118.188 | -51.069 | 89.254 | 62.427 | 180.677 | 30.382 | 280.943 | 283.286 | -152.588 | 6.657 | 258.124 | -63.245 | -110.908 | 122.817 | -22.676 | 97.38 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -0.546 | -1.095 | 1.095 | -3,626.643 | 4,732.817 | -912.629 | 289.366 | 0 | 0.821 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.418 | 0 | 0 | 0 | 45.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -946.957 | 706.981 | -4,290.383 | 3,331.956 | 234.856 | 407.25 | -4,584.729 | 4,809.06 | -332.14 | -493.573 | -3,698.363 | 2,528.826 | -1,912.107 | 2,247.8 | -1,062.509 | 2,124.751 | -1,873.963 | 2,301.133 | -1,900.727 | 1,451.671 | 1,430.052 | -2,477.3 | -1,929.547 | 2,226.461 | 2,494.299 | -1,106.628 | -1,301.215 | -108.377 | 1,449.767 | 781.052 | 105.067 | 612.615 | 400.342 | -2,684.504 | 2,574.757 | -486.778 | -566.988 | 362.383 | -532.878 | 1,970.136 | -229.029 | 310.352 | -295.065 | -1,595.281 | 884.978 | 548.297 | -1,212.274 | 2,224.179 | -1,102.67 | -542.802 | 1,508.988 | -632.097 | -535.419 | 298.214 | 481.981 | -805.274 | -257.4 | -342.744 | 3,034.902 | -635.988 | -1,560.54 | -1,197.65 | -504.611 | -2,028.34 | 3,778.006 | -1,822.691 | 18.891 | 3,853.689 | -366.118 | 498.641 | -100.095 | -98.338 | -110.908 | 221.364 | 100.26 | -392.283 | 60.841 | 88.102 | 398.195 | -311.564 | 94.553 | 175.022 | 45.187 | -126.233 | 151.185 | 34.515 | 14.822 |
Cash At End Of Period
| 4,898.635 | 5,845.592 | 5,138.906 | 9,429.289 | 6,097.318 | 5,862.462 | 5,455.212 | 10,039.941 | 5,230.882 | 5,563.021 | 6,056.595 | 9,568.946 | 7,040.12 | 8,952.227 | 6,704.427 | 7,766.936 | 5,642.185 | 7,516.148 | 5,215.015 | 7,115.742 | 5,664.071 | 4,234.019 | 6,711.319 | 8,640.866 | 6,414.405 | 3,920.106 | 5,026.734 | 6,327.949 | 6,436.326 | 4,986.559 | 4,205.507 | 4,100.441 | 3,487.826 | 3,087.484 | 5,771.987 | 3,194.897 | 3,681.675 | 4,248.663 | 3,886.28 | 4,400.495 | 2,430.358 | 2,659.388 | 2,349.036 | 2,644.101 | 4,239.381 | 3,354.404 | 2,806.107 | 4,018.38 | 1,794.201 | 2,896.871 | 3,439.674 | 1,930.686 | 2,562.783 | 3,098.202 | 2,799.988 | 2,318.007 | 3,123.282 | 3,380.682 | 3,723.425 | 688.523 | 1,324.511 | 2,885.052 | 4,082.702 | 4,587.313 | 6,615.653 | 2,837.647 | 4,660.337 | 4,641.446 | 787.757 | 1,153.875 | 191.921 | 434.864 | 533.202 | 644.11 | 422.746 | 322.486 | 714.769 | 653.929 | 565.827 | 167.632 | 479.196 | 384.643 | 209.62 | 164.433 | 290.666 | 139.481 | 104.967 |