Shenzhen Zhongjin Lingnan Nonfemet Co. Ltd.
SZSE:000060.SZ
4.73 (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
| 257.544 | 302.605 | 239.349 | -28.229 | 175.655 | 220.213 | 320.122 | 166.567 | 196.884 | 516.296 | 332.542 | 181.568 | 327.47 | 406.01 | 256.639 | 369.378 | 254.842 | 228.397 | 142.48 | 216.074 | 165.447 | 209.854 | 260.731 | 150.197 | 163.053 | 296.155 | 310.535 | 204.009 | 310.904 | 333.292 | 218.788 | 159.361 | 120.32 | 96.461 | -52.913 | 99.859 | -58.942 | 101.823 | 58.207 | 60.076 | 252.243 | 85.209 | 72.607 | 243.077 | 49.972 | 31.921 | 88.153 | 128.262 | 95.915 | 118.228 | 90.383 | 235.416 | 364.82 | 240.236 | 110.278 | 306.424 | 100.241 | 161.947 | 138.396 | 203.267 | 103.526 | 95.674 | 11.76 | -359.074 | 152.904 | 328.022 | 278.542 | 231.992 | 334.798 | 361.599 | 276.151 | 307.863 | 420.501 | 296.874 | 113.111 | 73.819 | 85.906 | 67.241 | 56.806 | 29.167 | 46.017 | 41.423 | 25.786 | 14.684 | 17.993 |
Depreciation & Amortization
| 0 | 407.885 | 407.885 | 370.91 | -620.734 | 318.857 | 318.857 | 236.953 | 236.953 | 173.82 | 173.82 | 788.225 | 237.459 | 161.38 | 161.38 | 690.653 | -360.929 | 360.929 | 0 | 757.985 | -397.983 | 397.983 | 0 | 743.071 | -348.194 | 348.194 | 0 | 672.605 | -359.42 | 359.42 | 0 | 728.979 | -372.735 | 372.735 | 0 | 703.045 | -332.706 | 332.706 | 0 | 660.672 | -302.812 | 302.812 | 0 | 582.676 | -292.679 | 292.679 | 0 | 650.642 | -285.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.787 | 45.718 | 46.731 | 46.602 | 47.987 | 49.182 | 48.328 | 48.58 | 46.922 | 45.541 | 47.027 | 44.236 | 43.005 | 46.482 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,430.581 | 0 | -2,212.739 | 2,319.841 | -2,319.841 | 0 | -1,075.927 | 484.689 | -484.689 | 0 | 268.164 | 88.369 | -88.369 | 0 | -694.759 | -130.001 | 130.001 | 0 | 461.366 | 331.768 | -331.768 | 0 | -329.086 | 217.608 | -217.608 | 0 | 193.418 | -456.372 | 456.372 | 0 | -401.836 | 93.81 | -93.81 | 0 | -220.09 | 70.446 | -70.446 | 0 | 325.499 | 104.088 | -104.088 | 0 | 262.364 | 204.58 | -204.58 | 0 | 601.617 | -14.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -682.428 | -35.897 | -550.334 | -96.404 | -271.45 | 18.977 | 26.665 | -13.313 | 35.188 | -12.815 | -122.882 | 60.999 | 48.046 | -87.256 |
Accounts Receivables
| 0 | -125.569 | 0 | 1,063.12 | -97.166 | 97.166 | 0 | 35.431 | 121.866 | -121.866 | 0 | 597.894 | -114.887 | 114.887 | 0 | 27.617 | -82.486 | 82.486 | 0 | -17.903 | 338.798 | -338.798 | 0 | -363.451 | 190.177 | -190.177 | 0 | 361.932 | -128.648 | 128.648 | 0 | -329.822 | -10.804 | 10.804 | 0 | -82.093 | -130.831 | 130.831 | 0 | 322.353 | -81.183 | 81.183 | 0 | 67.43 | -42.704 | 42.704 | 0 | 245.073 | -104.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,305.012 | 0 | -3,253.385 | 2,417.007 | -2,417.007 | 0 | -1,111.357 | 362.823 | -362.823 | 0 | -327.5 | 203.256 | -203.256 | 0 | -322.377 | -47.515 | 47.515 | 0 | 479.269 | -7.03 | 7.03 | 0 | 34.365 | 27.431 | -27.431 | 0 | -168.514 | -327.724 | 327.724 | 0 | -72.015 | 104.615 | -104.615 | 0 | -137.997 | 201.277 | -201.277 | 0 | 3.147 | 185.27 | -185.27 | 0 | 194.934 | 247.285 | -247.285 | 0 | 356.543 | 90.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400.843 | -347.43 | -383.694 | -55.551 | -165.803 | 69.687 | -56.831 | -52.763 | -190.464 | 128.943 | -158.356 | 78.99 | 72.083 | -63.308 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -22.474 | 0 | 0 | 0 | 8.705 | 0 | 0 | 0 | -2.23 | 0 | 0 | 0 | -400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -281.585 | 311.533 | -166.64 | -40.853 | -105.648 | -50.71 | 83.496 | 39.45 | 225.652 | -141.758 | 35.474 | -17.991 | -24.037 | -23.948 |
Other Non Cash Items
| -124.82 | 570.662 | -39.758 | 1,902.641 | -1,792.643 | 1,795.869 | -318.857 | 838.974 | -721.642 | 310.869 | -192.613 | -181.568 | -327.47 | -406.01 | -256.639 | -369.378 | -254.842 | -228.397 | -142.48 | -216.074 | -165.447 | -209.854 | -260.731 | -150.197 | -163.053 | -296.155 | -310.535 | -204.009 | -310.904 | -333.292 | -218.788 | -159.361 | -120.32 | -96.461 | 52.913 | -99.859 | 58.942 | -101.823 | -58.207 | -60.076 | -252.243 | -85.209 | -72.607 | -243.077 | -49.972 | -31.921 | -88.153 | -128.262 | -95.915 | -118.228 | -90.383 | -235.416 | -364.82 | -240.236 | -110.278 | -306.424 | -100.241 | -161.947 | -138.396 | -203.267 | -103.526 | -95.674 | -11.76 | 359.074 | -152.904 | -328.022 | -278.542 | -231.992 | -334.798 | -361.599 | -276.151 | 85.188 | 40.825 | 6.441 | 15.54 | 61.032 | 86.194 | 32.102 | 45.249 | 55 | 24.408 | 44.594 | 43.09 | 36.841 | 35.541 |
Operating Cash Flow
| 132.724 | 465.383 | 199.591 | 1,503.502 | 82.119 | 15.099 | 320.122 | 166.567 | 196.884 | 516.296 | 139.929 | 638.233 | 289.771 | 563.219 | 276.293 | 629.261 | 73.145 | 353.298 | 546.582 | 1,154.36 | 683.372 | 355.445 | 28.14 | 657.721 | 595.568 | 836.676 | -118.195 | 1,034.292 | 229.517 | 907.15 | 298.284 | 649.239 | 397.225 | 260.662 | 99.243 | 296.253 | -332.131 | 294.494 | 76.4 | 551.274 | 63.451 | 129.446 | 115.244 | 765.158 | 150.527 | 135.822 | -80.479 | 1,075.59 | 230.251 | 290.529 | -109.363 | 560.934 | -13.85 | 365.039 | 160.079 | 707.188 | 245.149 | 387.43 | 602.866 | 306.492 | -282.267 | 285.554 | 191.825 | 249.523 | 283.758 | 626.84 | 568.715 | 437.153 | -165.48 | 287.811 | 488.888 | -240.589 | 471.148 | -200.288 | 78.848 | -88.613 | 240.258 | 174.335 | 137.322 | 166.277 | 103.151 | 10.161 | 174.11 | 142.576 | 12.761 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -441.989 | -256.274 | -377.672 | -865.636 | -350.728 | -573.397 | -619.666 | -1,337.969 | -706.471 | -592.897 | -738.808 | -2,665.907 | -798.893 | -636.03 | -548.449 | -1,226.557 | -513.361 | -408.251 | -514.543 | -700.119 | -695.011 | -341.558 | -287.593 | -510.983 | -365.238 | -336.271 | -250.509 | -948.774 | -242.777 | -200.294 | -154.587 | -349.691 | -175.624 | -130.927 | -152.031 | -385.483 | -142.171 | -135.559 | -209.461 | -475.671 | -191.013 | -157.777 | -149.029 | -758.104 | -128.783 | -169.44 | -219.878 | -603.792 | -266.035 | -134.481 | -267.073 | -451.667 | -243.452 | -235.096 | -236.848 | -352.487 | -174.891 | -167.056 | -181.042 | -835.056 | -264.783 | -263.739 | -189.366 | -587.606 | -104.478 | -202.852 | -123.753 | -252.488 | -108.955 | -49.045 | -94.591 | -47.534 | -87.717 | -62.084 | -46.217 | -86.062 | -27.274 | -31.173 | -64.297 | -57.269 | -31.024 | -27.668 | -30.35 | -129.94 | -24.138 |
Acquisitions Net
| 505.379 | -504.393 | -11.251 | -297.144 | -47.086 | -1,733.077 | -1,022.695 | 6.709 | 0.403 | 0 | -0 | 868.308 | 2.567 | 0.003 | 3.973 | 0.256 | 0.993 | 0.441 | 2.027 | -20.407 | 0.017 | 0.005 | 0.108 | 34.59 | 2.67 | 0.187 | 0 | 1,349.81 | 243.064 | 200.325 | 154.667 | 392.242 | 175.094 | 131.456 | 152.923 | 723.801 | 142.172 | 0 | 0 | 0 | 0 | 0 | 0 | 902.445 | 0 | 0 | 0 | 0 | 0 | 1.019 | 2.623 | 459.168 | 6.27 | 0 | 0.223 | -761.995 | 0.964 | 2.739 | 3.358 | 127.266 | -17.653 | -77.679 | -140.879 | -355.601 | 0.393 | 0 | 0 | -0.236 | 0 | 0 | 0 | 0 | -0.506 | 1.009 | 0.056 | 0 | 1.378 | 0 | 0 | 64.762 | 0 | 0 | 0 | 4.079 | 0 |
Purchases Of Investments
| -49.46 | -161.911 | -75.106 | -1,197.015 | -51.375 | -1.793 | -28.632 | -850.387 | -198.631 | -231.667 | -121.346 | -6.039 | -37.222 | -556.565 | -60.174 | -491.315 | 68.256 | -373.862 | -147.337 | -356.09 | 112.166 | -153.323 | -12.729 | -397.599 | 132.961 | -226.575 | -59.283 | -104.566 | -1,095.97 | -20.95 | -34.89 | -165.854 | -20 | -86.326 | -10 | 9.27 | 19.482 | 0 | 0 | 0 | 0 | 0 | 0 | -725.496 | 0 | 0 | 0 | 0 | 0 | -5.609 | -1.336 | 35.148 | -25.919 | 0 | -10.221 | 66.61 | -0.729 | -14.282 | -92.563 | 43.362 | -2.447 | -28.425 | -12.49 | 294.037 | 492.05 | -831.383 | -35.98 | 7.3 | 0 | 0 | 0 | 0 | -8.314 | -3.378 | -0.918 | 0 | -1.426 | 0 | 0 | 2.55 | 0 | 0 | 0 | -17.352 | 0 |
Sales Maturities Of Investments
| 2.866 | 32.095 | 112.362 | 1,369.982 | 21.068 | -38.047 | 69.684 | 555.825 | 78.016 | 379.297 | 293.311 | 199.785 | 234.915 | -186.074 | 366.877 | 165.224 | 20.788 | 5.059 | 10.038 | 226.534 | 120.171 | -1.681 | 66.058 | -1,267.071 | 831.724 | 454.059 | 207.176 | 61.373 | 27.534 | 17.304 | 12.082 | 77.927 | 7.619 | -19.844 | 92.812 | 5.77 | -3.964 | 0 | 0 | 0.215 | 0.027 | -1.904 | 2.074 | 6.483 | 0 | 0 | 0 | -78.257 | 20.963 | 81.374 | 9.319 | 2.612 | -3.839 | 0.217 | 10.176 | 109.614 | 13.896 | -1.647 | 67.903 | 1.067 | 2.946 | 26.658 | 7.605 | 90.18 | 0.024 | 0 | 0 | 45.662 | 4.963 | 6.076 | 0.191 | 11.681 | 3.96 | 6.92 | 1.28 | 1.642 | 6.283 | 0 | 0 | 8.683 | 1.825 | 3.413 | 3.989 | 1.769 | 4.511 |
Other Investing Activites
| 0.938 | -168.715 | 55.831 | 136.805 | 3.67 | 242.388 | 2.549 | 200 | 140 | -115.426 | 868.028 | -50.225 | 620.971 | 639.698 | -639.739 | -71.755 | -1,230 | 270 | -280 | 50 | 522.431 | -31.14 | 8.709 | 1,558.438 | -890.901 | -281.258 | -150 | -948.774 | -242.777 | -200.294 | -154.587 | -349.848 | -175.467 | -130.927 | -152.031 | -385.483 | -142.171 | -781.286 | 0.616 | -15.836 | 320.327 | 2.083 | 0.112 | -725.104 | 0.14 | -85.502 | 1.706 | -37.721 | 20.471 | 55.47 | -3.941 | -463.034 | 24.438 | 4.739 | -9.536 | -313.788 | -32.137 | 29.613 | -36.174 | 75.671 | -12.357 | -55.555 | 10.654 | -125.047 | 2.249 | 138.435 | 15.657 | -38.295 | -53.359 | 13.633 | 56.644 | -22.799 | 110.003 | 11.441 | 12.658 | -4.588 | -88.272 | 53.057 | 0.414 | -168.957 | -5.263 | 0.33 | 0.556 | 3.979 | 5.717 |
Investing Cash Flow
| -487.644 | -890.483 | -351.667 | -1,089.812 | -424.451 | -2,103.926 | -1,598.76 | -1,425.822 | -686.683 | -560.693 | 301.184 | -1,654.078 | 22.338 | -738.969 | -877.513 | -1,624.147 | -1,653.325 | -506.614 | -929.816 | -800.082 | 59.774 | -527.698 | -225.447 | -582.624 | -288.784 | -389.858 | -252.615 | -590.93 | -1,310.927 | -203.908 | -177.316 | -395.223 | -188.378 | -236.569 | -68.329 | -32.125 | -126.651 | -916.845 | -208.845 | -491.292 | 129.341 | -157.598 | -146.843 | -1,299.776 | -128.643 | -254.942 | -218.172 | -719.77 | -224.601 | -2.226 | -260.408 | -417.772 | -242.502 | -230.14 | -246.206 | -1,252.046 | -192.896 | -150.633 | -238.519 | -587.69 | -294.295 | -398.739 | -324.478 | -684.038 | 390.239 | -895.8 | -144.076 | -238.057 | -157.351 | -29.335 | -37.756 | -58.652 | 17.426 | -46.093 | -33.141 | -89.008 | -109.311 | 21.883 | -63.883 | -150.231 | -34.462 | -23.925 | -25.805 | -137.465 | -13.91 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -254.397 | -440.438 | -1,943.681 | -3,923.173 | -3,115.427 | -3,691.901 | -2,054.544 | -2,861.24 | -1,176.999 | -856.373 | -1,193.397 | -2,104.597 | -511.335 | -814.892 | -84.904 | -1,875.652 | -668.325 | -936.543 | -588.003 | -2,417.246 | -766.5 | -1,595.086 | -750.341 | -1,851.551 | -936.183 | -1,261.594 | -1,349.88 | -2,724.27 | -632.948 | -523.787 | -1,043.929 | -3,883.49 | -517.77 | -1,133.115 | -905.764 | -2,358.524 | -973.752 | -1,126.578 | -780.835 | -2,213.582 | -948.082 | -1,075.904 | -1,773.97 | -965.809 | -1,153.116 | -998.558 | -1,433.953 | -1,105.664 | -631.906 | -1,390.907 | -1,642.581 | -1,866.639 | -552.283 | -781.294 | -878.37 | -483.933 | -1,423.648 | -953.103 | -1,385.704 | -1,158.696 | -531.05 | -1,027.65 | -636.6 | -1,324.845 | -1,183.974 | -264.05 | -1,046.293 | -1,075.46 | -706.857 | -795.953 | -682 | -1,300.624 | -1,676.029 | -708.88 | -674.117 | -268.948 | -1,220.187 | -1,918.831 | -650.655 | -1,104.307 | -1,361.186 | -598.44 | -852.664 | -391.406 | -1,219.939 |
Common Stock Issued
| 0 | 0 | 0 | 1,999.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3.5 | 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 | -29.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -209.305 | -209.305 | -137.854 | -373.753 | -123.994 | -522.214 | -97.641 | -354.052 | -67.393 | -410.943 | -50.355 | -39.93 | -25.42 | -355.102 | -58.716 | -71.963 | -43.405 | -305.208 | -36.739 | -17.831 | -63.394 | -362.81 | -54.527 | -60.711 | -69.268 | -657.559 | -55.189 | -108.776 | -51.028 | -115.178 | -49.731 | -54.036 | -53.586 | -67.983 | -45.016 | -9.354 | -49.349 | -117.268 | -50.491 | -89.793 | -81.451 | -120.554 | -53.921 | -45.877 | -145.68 | -82.387 | -48.258 | -33.653 | -199.886 | -69.217 | -61.863 | -69.118 | -52.496 | -48.532 | -50.752 | -14.707 | -14.638 | -78 | -32.868 | -12.657 | -134.555 | -41.059 | -10.736 | -135.777 | -41.752 | -186.111 | -22.556 | -64.709 | -23.044 | -454.275 | -32.492 | -58.556 | -36.943 | -77.25 | -35.014 | -16.565 | -37.343 | -100.276 | -24.091 | -33.905 | -43.082 | -76.097 | -30.16 | -26.763 | -55.802 |
Other Financing Activities
| 144.855 | 1,071.403 | -878.99 | -38.763 | 4,924.503 | 5,531.503 | 4,998.816 | 2,939.221 | 2,241.306 | 725.762 | 3,312.442 | 2,634.375 | 601.445 | 761.473 | 1,615.063 | 1,689.295 | 3,348.03 | 1,098.486 | 1,016.132 | 1,445.386 | 1,169.145 | 1,521.155 | 1,232.027 | 1,530.671 | 1,002.74 | 1,359.774 | 1,677.181 | 2,669.013 | 585.251 | 1,487.841 | 1,327.666 | 3,691.476 | 457.524 | 1,357.024 | 779.435 | 2,525.626 | 1,146.562 | 693.949 | 2,388.448 | 1,833.628 | 1,149.088 | 1,179.615 | 1,629.933 | 1,390.682 | 1,289.062 | 1,182.938 | 1,754.594 | 873.172 | 948.478 | 841.016 | 2,267.556 | 1,663.665 | 527.079 | 787.052 | 1,076.866 | 1,026.595 | 1,375.293 | 577.452 | 1,078.391 | 1,774.264 | 1,405.266 | 1,121.947 | 893.794 | 1,655.158 | 474.672 | 893.605 | 634.219 | 1,160.739 | 909.924 | 708.427 | 625.09 | 2,275.963 | 1,375.406 | 1,102.658 | 804.025 | 445.088 | 1,170.273 | 1,974.312 | 297.491 | 1,097.742 | 1,288.28 | 690.841 | 886.236 | 304.743 | 1,483.874 |
Financing Cash Flow
| 52.501 | 384.455 | 1,064.691 | -2,412.878 | 1,685.083 | 1,317.387 | 2,846.631 | -8.716 | 996.913 | -541.554 | 2,068.69 | 489.849 | 64.689 | -408.522 | 1,471.443 | -258.319 | 2,636.301 | -143.264 | 391.39 | -989.691 | 339.252 | -436.741 | 427.159 | -381.591 | -2.712 | -559.379 | 272.112 | -164.033 | -98.725 | 848.876 | 234.006 | -246.05 | -113.832 | 155.925 | -171.345 | 157.748 | 123.461 | -549.897 | 1,557.122 | -469.747 | 119.556 | -16.843 | -197.958 | 378.997 | -9.734 | 101.994 | 272.382 | -266.145 | 116.686 | -619.107 | 563.112 | -272.092 | -77.7 | -42.774 | 147.743 | 527.955 | -62.994 | -453.65 | -340.181 | 602.911 | 739.661 | 53.239 | 246.458 | 194.536 | -751.054 | 443.444 | -434.63 | 20.57 | 180.023 | -541.801 | -89.402 | 916.782 | -337.566 | 316.529 | 94.893 | 159.575 | -87.257 | -44.794 | -377.256 | -40.47 | -115.988 | 16.304 | 3.412 | -113.426 | 208.132 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -2.087 | -40.31 | -16.479 | 111.352 | -14.896 | -55.414 | 29.999 | 35.743 | 21.331 | 47.953 | -15.538 | -16.075 | 17.947 | 1.73 | 6.894 | 40.946 | -12.206 | -31.597 | 5.841 | -25.046 | 10.705 | 5.271 | -0.086 | -77.489 | 19.124 | 34.898 | -0.531 | -1.469 | -1.51 | -3.209 | -6.855 | 4.603 | -4.137 | 2.148 | -2.238 | 0.951 | 1.844 | -1.378 | 9.72 | 9.106 | 2.031 | -4.855 | 0.134 | 279.73 | 5.453 | -32.738 | -1.695 | -19.377 | -6.309 | -2.852 | -3.523 | 6.866 | 14.216 | -18.455 | -0.761 | 54.817 | -11.051 | 6.776 | 0.588 | 36.767 | 24.956 | 24.044 | -4.139 | -46.25 | -102.95 | 25.036 | 5.264 | -18.353 | 3.616 | 3.783 | -3.869 | -8.646 | -6.924 | 0.689 | -0.242 | 0.107 | -0.111 | -0.036 | -0.034 | -0.646 | -0.107 | -0.109 | 0 | -0.96 | 0 |
Net Change In Cash
| -304.777 | -980.432 | 1,755.814 | -1,691.376 | 1,327.856 | -826.854 | 1,309.994 | -1,168.345 | 691.225 | -703.544 | 2,494.265 | -542.071 | 394.745 | -582.541 | 877.117 | -1,212.26 | 1,043.915 | -328.177 | 13.996 | -660.459 | 1,093.102 | -603.724 | 229.766 | -383.984 | 323.196 | -77.663 | -99.229 | 277.86 | -1,181.644 | 1,548.909 | 348.119 | 12.569 | 90.878 | 182.167 | -142.668 | 422.827 | -333.476 | -1,173.627 | 1,434.397 | -400.659 | 314.379 | -49.85 | -229.423 | 124.109 | 17.602 | -49.864 | -27.965 | 70.298 | 116.027 | -333.656 | 189.818 | -122.064 | -319.836 | 73.669 | 60.854 | 37.914 | -21.793 | -210.076 | 24.753 | 358.479 | 188.056 | -35.902 | 109.666 | -286.229 | -180.007 | 199.519 | -4.726 | 201.313 | -139.192 | -279.543 | 357.861 | 607.146 | 144.085 | 72.584 | 140.359 | -17.939 | 45.402 | 149.566 | -303.851 | -118.324 | -47.407 | 2.431 | 151.718 | -109.276 | 206.983 |
Cash At End Of Period
| 3,377.176 | 4,388.946 | 5,369.378 | 3,613.564 | 4,754.608 | 3,426.752 | 4,253.606 | 2,943.613 | 4,111.957 | 3,420.732 | 4,124.276 | 1,630.011 | 2,172.081 | 1,777.337 | 2,359.877 | 1,482.76 | 2,695.02 | 1,651.105 | 1,979.281 | 1,965.285 | 2,625.745 | 1,532.642 | 2,136.366 | 1,906.601 | 2,290.585 | 1,967.39 | 2,045.053 | 2,144.281 | 1,866.422 | 3,048.066 | 1,499.157 | 1,151.038 | 1,138.47 | 1,047.591 | 865.425 | 1,008.093 | 585.265 | 918.742 | 2,092.368 | 657.971 | 1,058.63 | 744.251 | 794.101 | 1,023.524 | 899.414 | 881.812 | 931.675 | 959.64 | 889.342 | 773.315 | 1,106.971 | 917.153 | 1,039.217 | 1,359.053 | 1,285.384 | 1,224.53 | 1,186.616 | 1,208.409 | 1,418.485 | 1,393.731 | 1,035.252 | 847.196 | 883.099 | 773.432 | 1,059.661 | 1,239.668 | 1,040.148 | 1,044.874 | 843.562 | 982.753 | 1,262.296 | 1,224.848 | 617.702 | 473.618 | 401.033 | 262.422 | 280.361 | 234.959 | 85.394 | 389.244 | 507.568 | 554.976 | 552.545 | 400.827 | 510.103 |