Zhongrun Resources Investment Corporation
SZSE:000506.SZ
4.26 (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
| -35.153 | -25.036 | -29.896 | -43.994 | 155.63 | -43.72 | -43.69 | 44.876 | -54.798 | -28.859 | 298.631 | -94.491 | 28.275 | -32.861 | -30.03 | -419.347 | -37.468 | -24.047 | -11.986 | -1.765 | -13.09 | -27.64 | 24.29 | 33.299 | 35.106 | 20.047 | -46.262 | -309.469 | -5.143 | -96.882 | -37.639 | 2.255 | 2.541 | -12.522 | 16.515 | 52.101 | -35.5 | 16.009 | -10.875 | -68.962 | -33.801 | -67.711 | -46.093 | -33.048 | 5.368 | 175.087 | 46.198 | 198.162 | 58.384 | 29.989 | 31.73 | 23.429 | 113.662 | 56.383 | 29.737 | 83.568 | 113.288 | 61.911 | 24.26 | 54.507 | 97.241 | 63.682 | 22.136 | 201.771 | -1.111 | -1.398 | 0.623 | 77.374 | -2.407 | -1.745 | -3.099 | -220.21 | -25.602 | -215.706 | -16.753 | -96.313 | -17.802 | -20.189 | -16.364 | -40.72 | -12.361 | 1.114 | 5.427 | -13.413 | 7.204 |
Depreciation & Amortization
| 0 | 22.563 | 22.563 | 101.879 | -48.107 | 31.317 | 31.317 | 33.065 | 33.065 | 29.995 | 29.995 | 32.68 | 32.68 | 35.276 | 35.276 | 150.173 | -83.661 | 83.661 | 0 | 138.696 | -68.73 | 68.73 | 0 | 126.533 | -50.243 | 50.243 | 0 | 187.214 | -40.472 | 40.472 | 0 | 70.298 | -35.743 | 35.743 | 0 | 84.218 | -33.662 | 33.662 | 0 | 69.026 | -20.249 | 20.249 | 0 | 23.933 | -12.691 | 12.691 | 0 | 32.368 | -14.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.007 | 11.085 | 10.126 | 11.468 | 11.49 | 11.468 | 11.468 | 11.454 | 13.571 | 9.603 | 12.844 | 9.722 | 6.712 | 6.044 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -0.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5.621 | 0 | -2.855 | -2.211 | 2.211 | 0 | -60.022 | 36.61 | -36.61 | 0 | 432.843 | 35.437 | -35.437 | 0 | -188.427 | 89.12 | -89.12 | 0 | -78.925 | 85.048 | -85.048 | 0 | 188.78 | -20.6 | 20.6 | 0 | 259.986 | 27.084 | -27.084 | 0 | 157.872 | 106.422 | -106.422 | 0 | -698.828 | 180.411 | -180.411 | 0 | -235.453 | 13.471 | -13.471 | 0 | 41.811 | -666.991 | 666.991 | 0 | 711.701 | -334.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.392 | 11.184 | 16.01 | 1.017 | -0.903 | -42.511 | -3.59 | 9.42 | 21.513 | -4.904 | 11.304 | -35.391 | 63.772 | -14.656 |
Accounts Receivables
| 0 | 1.238 | 0 | -11.877 | 27.604 | -27.604 | 0 | -54.723 | 25.128 | -25.128 | 0 | 32.809 | 6.063 | -6.063 | 0 | -7.015 | -27.499 | 27.499 | 0 | -44.337 | -11.778 | 11.778 | 0 | 90.097 | -9.962 | 9.962 | 0 | -6.423 | 125.163 | -125.163 | 0 | 26.196 | 179.978 | -179.978 | 0 | -1,150.042 | 103.97 | -103.97 | 0 | -23.01 | -71.788 | 71.788 | 0 | -102.59 | -234.914 | 234.914 | 0 | 794.173 | -114.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6.859 | 0 | 6.285 | -29.815 | 29.815 | 0 | -5.299 | 11.483 | -11.483 | 0 | 384.688 | 29.374 | -29.374 | 0 | -181.412 | 102.508 | -102.508 | 0 | 26.309 | 35.928 | -35.928 | 0 | 98.683 | -10.638 | 10.638 | 0 | 266.409 | -98.079 | 98.079 | 0 | 131.676 | -73.556 | 73.556 | 0 | 446.563 | 76.441 | -76.441 | 0 | -213.9 | 85.259 | -85.259 | 0 | 278.171 | -432.077 | 432.077 | 0 | -82.473 | -220.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.116 | 2.13 | 0.334 | 7.471 | 27.362 | 1.287 | -7.811 | 1.361 | -5.959 | 1.494 | -12.433 | 1.709 | 9.164 | 3.609 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.736 | 0 | 0 | 0 | 2.884 | 0 | 0 | 0 | 15.346 | 0 | 0 | 0 | 0 | 14.111 | -14.111 | 0 | -60.897 | 60.897 | -60.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.65 | 0 | 0 | 0 | 1.457 | 0 | 0 | 0 | -133.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.509 | 9.054 | 15.676 | -6.453 | -28.266 | -43.798 | 4.222 | 8.059 | 27.471 | -6.398 | 23.737 | -37.1 | 54.608 | -18.265 |
Other Non Cash Items
| 31.472 | 46.101 | 28.762 | -55.887 | -114.287 | 80.769 | -31.317 | 26.957 | -69.676 | 6.616 | -339.879 | 186.736 | -28.275 | 32.861 | 30.03 | 419.347 | 37.468 | 24.047 | 11.986 | 1.765 | 13.09 | 27.64 | -24.29 | -33.299 | -35.106 | -20.047 | 46.262 | 309.469 | 5.143 | 96.882 | 37.639 | -2.255 | -2.541 | 12.522 | -16.515 | -52.101 | 35.5 | -16.009 | 10.875 | 68.962 | 33.801 | 67.711 | 46.093 | 33.048 | -5.368 | -175.087 | -46.198 | -198.162 | -58.384 | -29.989 | -31.73 | -23.429 | -113.662 | -56.383 | -29.737 | -83.568 | -113.288 | -61.911 | -24.26 | -54.507 | -97.241 | -63.682 | -22.136 | -201.771 | 1.111 | 1.398 | -0.623 | -77.374 | 2.407 | 1.745 | 3.099 | 234.805 | 0 | 188.058 | 3.927 | 75.527 | 1.056 | 5.668 | 2.799 | 13.941 | 10.959 | 1.004 | 5.308 | 20.704 | 3.961 |
Operating Cash Flow
| -3.68 | -1.497 | -1.134 | -0.858 | -8.976 | 4.154 | -43.69 | 44.876 | -54.798 | -28.859 | -41.249 | 58.565 | 28.002 | 1.579 | -33.728 | 112.11 | -14.458 | -6.611 | 42.189 | 112.207 | 0.521 | 34.571 | -1.396 | 49.883 | 74.987 | 123.081 | 40.192 | -10.585 | 106.56 | -7.963 | 22.71 | -150.883 | 21.736 | -199.062 | 57.556 | -18.928 | -24.392 | -90.697 | 32.649 | -42.172 | -50.874 | -60.267 | -25.787 | -53.618 | -47.038 | -97.738 | 164.197 | -55.888 | 142.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.209 | -3.334 | -1.511 | -0.34 | -10.199 | -47.788 | -6.643 | 7.31 | 8.305 | 3.296 | 26.265 | -14.934 | 77.775 | 2.553 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.477 | -2.052 | -5.087 | -0.305 | 0.159 | -15.585 | -0.004 | -14.118 | -1.769 | -2.762 | -16.414 | -47.455 | -6.384 | -8.013 | -7.116 | -47.908 | -18.939 | -5.64 | -10.403 | -19.827 | -33.201 | -18.498 | -8.562 | -51.015 | -28.522 | -60.053 | -1.349 | -71.826 | -5.003 | -40.843 | -52.13 | -114.597 | -5.416 | -28.786 | -24.916 | -37.638 | -55.716 | -16.781 | -13.081 | -28.479 | -1.723 | -48.007 | -33.268 | -12.05 | -0.789 | -0.987 | 0 | -16.928 | -0.045 | -27.737 | -31.487 | -8.66 | -10.779 | -0.69 | -3.797 | -13.059 | -2.717 | -0.089 | -0.341 | -19.093 | -0.245 | -0.41 | -0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -0.936 | -4.754 | -0.24 | -0.145 | -0.317 | -2.293 | -2.321 | -1.694 | -5.486 | -0.646 |
Acquisitions Net
| 0 | -0.402 | 0.404 | 0 | 0 | 0 | 0 | 357.325 | -357.324 | -3.914 | 216.001 | 0.124 | 0 | 0.035 | 0.018 | 1.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 10 | 0 | 0 | 153.603 | 75.4 | 0 | 0 | -74.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.317 | 2.293 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -66.735 | 0 | -54.846 | -25.412 | -8.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.4 | 0.2 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | -0.016 | -0.006 | 4.675 | 0 | 0 | 0 | 0 | 0 | 25 | -23.8 | 23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.347 | 0 | 1.34 | 1 | 0 |
Other Investing Activites
| 0 | 0.001 | 0 | -0.024 | 0 | 1 | 0 | -357.324 | 357.324 | 145.238 | 0 | 2.263 | 0 | 0.035 | 23.818 | -14.482 | 15.412 | -5.64 | -10.403 | -24.997 | -33.201 | -18.498 | -8.562 | -23.828 | 19.172 | -0 | 45 | 85.003 | -5.003 | 0.117 | -52.13 | -114.51 | -5.416 | 30 | -24.916 | -4.65 | 489.101 | -375.101 | -13.081 | -0.915 | -1.723 | 58.964 | -33.268 | 16.975 | 4.275 | 283.926 | 0 | 170.149 | -0.045 | 55.479 | 69.039 | -51.997 | -10.779 | -28.706 | -3.797 | 24.556 | -2.717 | -4 | -0.341 | -19.093 | -0.245 | -0.41 | -0.037 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | -0.764 | 0 | 1.754 | -0.009 | 3.069 | -0.388 | 0.24 | 0.145 | -0.317 | -2.293 | -0.35 | -1.694 | 9.444 | -0.3 |
Investing Cash Flow
| -4.477 | -2.05 | -5.087 | -0.329 | 0.153 | -9.91 | -0.004 | -14.118 | -1.769 | 138.561 | 199.586 | -45.193 | -6.384 | -7.978 | 16.702 | -61.227 | -3.527 | -5.64 | -10.403 | -44.824 | -33.201 | -18.498 | -8.562 | -74.843 | -9.35 | -60.053 | -1.349 | 13.177 | -5.003 | -40.726 | -52.13 | -229.108 | -5.416 | 1.214 | -24.916 | -16.288 | 443.385 | -391.882 | -13.081 | 124.209 | 73.677 | 10.956 | -33.268 | -69.161 | -0.789 | 282.939 | 0 | 86.486 | -0.045 | -27.105 | 12.139 | -69.414 | -10.779 | -29.396 | -3.797 | 11.496 | -2.717 | -4.089 | -0.341 | -19.093 | -0.245 | -0.41 | -0.037 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | -0.764 | 0 | 1.754 | -0.009 | 2.133 | -5.142 | -0.24 | -0.145 | -20.673 | -1.746 | -2.671 | -0.354 | 4.958 | -0.946 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | -3 | -3 | -0.9 | 0 | 0 | -46 | 16.835 | -23.651 | -3.396 | -3.238 | -3.305 | -3.345 | -3.569 | 0 | -134.255 | 68.448 | -7.372 | 33.502 | 50.738 | -58.344 | -108.206 | -5.223 | -11.94 | 0 | 88.34 | 21.717 | -32.463 | -3.604 | 288.173 | -22.543 | -1.766 | 12.283 | 0.868 | -1.945 | -102.117 | 16 | 15.171 | 10.536 | 100 | -115 | -22.779 | -11.589 | -30.827 | -110.165 | -113.092 | -45.84 | 52.003 | -190.969 | -19.434 | 84.044 | 37.098 | 693 | -84.7 | 29 | 12.3 | 64 | -41.2 | 170 | -47.4 | -85.61 | 0 | 0 | 0 | 0 | 0 | 0 | -0.043 | 0 | 0 | -0.043 | 0.887 | 37.657 | 0 | 1.194 | -15.822 | 2.442 | 0 | 0 | -68.63 | 8.9 |
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 |
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 |
Dividends Paid
| -1.984 | -0.982 | -1.507 | -0.979 | -0.963 | -4.314 | -4.265 | -3.805 | -6.608 | -7.138 | -25.066 | -36.702 | -14.05 | -5.596 | -7.97 | -8.573 | -11.488 | -6.059 | -9.12 | -18.791 | -9.686 | -17.808 | -3.072 | -16.785 | -8.225 | -7.987 | -5.584 | -12.417 | -6.799 | -8.019 | -5.456 | -10.188 | -10.677 | -6.935 | -2.2 | -4.426 | -1.525 | -2.332 | -0.816 | -0.539 | -25.85 | -4.728 | -2.155 | -2.563 | -21.537 | -32.541 | -22.063 | -14.396 | -20.151 | -23.233 | -21.958 | -26.313 | -25.899 | -26.952 | -23.276 | -20.289 | -23.4 | -10.409 | -16.421 | -17.327 | -16.791 | -5.212 | -17.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.153 | -0.702 | -2.893 | -0.228 | -2.577 | -5.271 | -0.856 | -2.74 | -5.174 | -4.988 |
Other Financing Activities
| 5.578 | 9.413 | 7.66 | 0.729 | 5.802 | 18.456 | 14.364 | 32.891 | -11.612 | -155.403 | -137.533 | -13.699 | -1.586 | -2.246 | -3.832 | 0 | -0 | -0 | -4.647 | 120 | -18.022 | 1.5 | -1.5 | -6.978 | -0 | -0 | 0 | 0.538 | -80 | 0 | -0 | 400 | 0 | -100 | 0 | -2 | -470 | 605.671 | 0 | 0.051 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -72.654 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -1.127 | 0 | 0.003 | 0.043 | -0.036 | 0.032 | 0.272 | -0.269 | 0.01 | 0 | -2.472 | 10 | 0 | -0 |
Financing Cash Flow
| 3.593 | 8.431 | 6.152 | -0.25 | 4.839 | 11.142 | 7.099 | 35.796 | -18.22 | -162.541 | -63.361 | -33.566 | -39.287 | -11.238 | -15.04 | -11.877 | -14.833 | -9.628 | -13.767 | -33.046 | 40.74 | -23.679 | 28.93 | 26.975 | -66.568 | -116.193 | -10.808 | -23.818 | -86.799 | 80.32 | 16.261 | 357.348 | -14.281 | 181.238 | -24.743 | -8.192 | -459.242 | 604.206 | -2.761 | -101.527 | -9.85 | 10.443 | 8.381 | 97.437 | -136.537 | -55.32 | -33.652 | -45.223 | -130.315 | -136.325 | -67.798 | 25.69 | -216.868 | -46.386 | 60.768 | 16.809 | 669.6 | -95.109 | 12.579 | -5.027 | 47.209 | -46.412 | 152.612 | -120.054 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -1.17 | 0 | 0.003 | -0.003 | 1.004 | 36.987 | -2.621 | 0.698 | -18.388 | -2.829 | -1.615 | 7.26 | -73.804 | 3.912 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.176 | -1.529 | -0.109 | 0.692 | -0.171 | 0.767 | 0.775 | 2.493 | 0.064 | 0.07 | -0.041 | -0.722 | -0.654 | -0.051 | 0.783 | -4.304 | -4.598 | 4.77 | -0.359 | -0.043 | -0.644 | 0.264 | 0.134 | 0.215 | -0.437 | 0.825 | -0.065 | 0.031 | -0.042 | -0.338 | 0.03 | -0.188 | 0.27 | -0.025 | -0.097 | -0.135 | -5.466 | 3.402 | 0 | -7.637 | 0 | 0 | 0 | 1.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.299 | 0 | -4.299 | 0 | -0.15 | 0 | 0.538 | 0.145 | -1.3 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| -4.388 | 3.354 | -0.178 | -0.745 | -4.156 | 6.154 | -2.51 | 2.229 | -31.704 | -65.455 | 94.935 | -20.915 | -18.323 | -17.689 | -31.283 | 34.702 | -37.416 | -17.11 | 17.659 | 34.294 | 7.417 | -7.342 | 19.106 | 2.231 | -1.368 | -52.34 | 27.971 | -21.196 | 14.717 | 31.292 | -13.13 | -22.83 | 2.309 | -16.636 | 7.8 | -43.543 | -45.714 | 125.03 | 16.808 | -31.622 | 12.953 | -38.868 | -50.674 | -23.772 | -184.365 | 129.881 | 130.545 | -14.625 | 11.912 | -27.756 | -66.641 | -160.445 | -317.349 | -68.441 | -455.454 | -13.465 | 1,099.853 | -140.967 | -81.349 | 150.269 | -1.077 | 33.171 | 53.08 | 60.004 | -0.058 | 0.051 | 0.012 | 0 | 0 | 0 | 0 | -1.023 | 0.965 | -4.053 | -0.352 | -7.212 | -15.942 | -8.966 | 8.007 | -32.056 | -1.279 | 21.979 | -8.028 | 8.929 | 5.519 |
Cash At End Of Period
| 1.79 | 6.178 | 2.824 | 3.002 | 3.747 | 7.902 | 1.749 | 4.259 | 2.029 | 33.734 | 99.188 | 4.253 | 25.168 | 43.491 | 61.179 | 92.463 | 57.761 | 95.177 | 112.286 | 94.627 | 60.333 | 52.916 | 60.259 | 41.153 | 38.922 | 40.29 | 92.63 | 64.66 | 85.855 | 71.138 | 39.846 | 52.976 | 75.806 | 73.497 | 90.132 | 82.332 | 125.875 | 171.589 | 46.56 | 29.752 | 61.374 | 48.421 | 87.289 | 133.469 | 157.241 | 341.605 | 211.724 | 81.18 | 95.805 | 83.892 | 111.649 | 178.385 | 338.83 | 656.178 | 724.62 | 1,180.074 | 1,193.539 | 93.686 | 234.653 | 295.48 | 145.211 | 146.288 | 113.117 | 60.037 | 0.034 | 0.092 | 0.041 | 0.028 | 0 | 0 | 0 | 0.028 | 1.052 | 0.086 | 4.139 | 0.193 | 7.405 | 23.347 | 32.312 | 24.427 | 56.483 | 57.762 | 35.783 | 42.512 | 33.583 |