Delong Composite Energy Group Co., Ltd.
SZSE:000593.SZ
7.84 (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
| 11.356 | 16.92 | 14.061 | -297.599 | 21.682 | 30.825 | 2.093 | 14.419 | 15.297 | 16.167 | 2.357 | 11.22 | 22.137 | 16.678 | 0.457 | 15.167 | 12.515 | 22.502 | -15.261 | 18.234 | 9.421 | 12.318 | 1.329 | -203.01 | 7.751 | 15.368 | -5.743 | 19.125 | -4.352 | 7.252 | 2.082 | -59.676 | -1.976 | 4.536 | 2.032 | 4.416 | 2.779 | 4.658 | 2.242 | 9.394 | 5.657 | 1.8 | 0.319 | 16.157 | 20.472 | 1.898 | 0.572 | 13.07 | -0.597 | 2.849 | 1.012 | 24.516 | 19.764 | 6.159 | 0.783 | -4.058 | -1.487 | 6.709 | 4.809 | 62.233 | 3.228 | 5.578 | 0.201 | -3.155 | 1.508 | 7.821 | -3.193 | 0.053 | -1.223 | 5.104 | 0.681 | 1.088 | -0.121 | 0.412 | 0.26 | 1.694 | 0.01 | 0.308 | 0.314 | -1.035 | 0.351 | 0.406 | 1.181 | 2.563 | 1.007 | 0.376 | 0.394 |
Depreciation & Amortization
| 0 | 21.07 | 21.07 | 24.994 | -35.013 | 18.276 | 18.276 | 83.462 | 19.685 | 17.943 | 17.943 | 18.711 | 18.711 | 19.258 | 19.258 | 61.943 | -37.359 | 37.359 | 0 | 56.025 | -25.062 | 25.062 | 0 | 44.12 | -20.379 | 20.379 | 0 | 36.12 | -17.79 | 17.79 | 0 | 29.44 | -13.327 | 13.327 | 0 | 24.632 | -12.139 | 12.139 | 0 | 23.507 | -11.398 | 11.398 | 0 | 22.361 | -11.017 | 11.017 | 0 | 22.044 | -10.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.855 | 4.381 | 5.418 | 5.386 | 5.634 | 5.759 | 3.309 | 4.025 | 4.036 | 4.105 | 5.7 | 2.602 | 2.171 | 1.86 | 1.795 | 2.052 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -3.11 | 0 | 0 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -54.409 | 0 | 61.625 | 43.067 | -43.067 | 0 | -50.916 | -67.047 | 67.047 | 0 | -14.096 | 27.458 | -27.458 | 0 | -10.972 | 1.809 | -1.809 | 0 | -103.234 | 52.908 | -52.908 | 0 | -152.042 | 19.46 | -19.46 | 0 | 10.75 | -16.645 | 16.645 | 0 | -56.107 | -26.555 | 26.555 | 0 | 10.788 | -9.243 | 9.243 | 0 | -7.496 | -50.477 | 50.477 | 0 | -8.844 | -7.904 | 7.904 | 0 | -11.006 | -6.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.939 | -1.249 | -10.84 | -18.674 | 11.657 | -2.055 | -1.97 | -12.718 | 13.52 | 0.301 | -13.402 | 4.74 | 1.816 | 8.865 | -0.008 | -2.842 |
Accounts Receivables
| 0 | -31.348 | 0 | 58.405 | 42.415 | -42.415 | 0 | -35.778 | -68.764 | 68.764 | 0 | 6.485 | 27.363 | -27.363 | 0 | -25.629 | -15.305 | 15.305 | 0 | -104.67 | 35.984 | -35.984 | 0 | -141.278 | 34.519 | -34.519 | 0 | -6.345 | -12.552 | 12.552 | 0 | -57.362 | -21.092 | 21.092 | 0 | 7.714 | -8.539 | 8.539 | 0 | -6.847 | -50.786 | 50.786 | 0 | -2.119 | -6.067 | 6.067 | 0 | -4.883 | -3.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -23.061 | 0 | 3.22 | 0.652 | -0.652 | 0 | -15.138 | 1.718 | -1.718 | 0 | -20.581 | 0.095 | -0.095 | 0 | 14.657 | 17.114 | -17.114 | 0 | 1.436 | 16.923 | -16.923 | 0 | -10.765 | -15.06 | 15.06 | 0 | 17.094 | -4.093 | 4.093 | 0 | 1.255 | -5.463 | 5.463 | 0 | 3.073 | -0.704 | 0.704 | 0 | -0.649 | 0.309 | -0.309 | 0 | -6.725 | -1.837 | 1.837 | 0 | -6.123 | -3.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.362 | -5.184 | 0.485 | 1.914 | -4.441 | -2.755 | 2.053 | 0.565 | -3.254 | -0.148 | -0.44 | 1.455 | 1.696 | 0.615 | 0.795 | 0.538 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.301 | 3.935 | -11.325 | -20.588 | 16.098 | 0.7 | -4.024 | -13.283 | 16.774 | 0.449 | -12.961 | 3.284 | 0.12 | 8.25 | -0.803 | -3.379 |
Other Non Cash Items
| 54.816 | 41.325 | 11.102 | 337.472 | 95.034 | 110.361 | -18.276 | 31.78 | -15.297 | -101.157 | -2.357 | -11.22 | -22.137 | -16.678 | -0.457 | -15.167 | -12.515 | -22.502 | 15.261 | -18.234 | -9.421 | -12.318 | -1.329 | 203.01 | -7.751 | -15.368 | 5.743 | -19.125 | 4.352 | -7.252 | -2.082 | 59.676 | 1.976 | -4.536 | -2.032 | -4.416 | -2.779 | -4.658 | -2.242 | -9.394 | -5.657 | -1.8 | -0.319 | -16.157 | -20.472 | -1.898 | -0.572 | -13.07 | 0.597 | -2.849 | -1.012 | -24.516 | -19.764 | -6.159 | -0.783 | 4.058 | 1.487 | -6.709 | -4.809 | -62.233 | -3.228 | -5.578 | -0.201 | 3.155 | -1.508 | -7.821 | 3.193 | -0.053 | 1.223 | -5.104 | -0.681 | 8.369 | 6.968 | 5.854 | 5.28 | 7.958 | 0.842 | 5.744 | 3.013 | 0.427 | 2.588 | 3.157 | 4.076 | 1.349 | -0.64 | -0.857 | 1.705 |
Operating Cash Flow
| 66.171 | 37.175 | 25.163 | 14.878 | 124.77 | 119.799 | 2.093 | 78.745 | 15.297 | -0 | -0 | 111.153 | 55.89 | 68.212 | -23.524 | 45.2 | 16.516 | 61.362 | -13.332 | 29.766 | -29.781 | 24.35 | 29.858 | -49.038 | 35.414 | 39.571 | -11.908 | 14.999 | 31.468 | -3.181 | 38.404 | -79.592 | -49.5 | 29.965 | 9.646 | 29.687 | 10.312 | 10.022 | 4.495 | 25.085 | 7.111 | 4.428 | -13.558 | 24.496 | 0.927 | 7.684 | -12.728 | 33.658 | 4.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.373 | 9.978 | 0.845 | -7.748 | 26.944 | 4.556 | 7.39 | -5.366 | 16.949 | 7.345 | -4.139 | 12.598 | 7.899 | 11.091 | 1.305 | 1.309 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.011 | -6.392 | -17.292 | -15.274 | -14.557 | -30.775 | -10.097 | -19.797 | -14.196 | -5.847 | -15.781 | -53.86 | -3.773 | -6.069 | -13.194 | -19.86 | -26.017 | -23.387 | -10.95 | -17.359 | -11.777 | -5.598 | -13.335 | -27.001 | -36.285 | -9.154 | -23.662 | -44.932 | -12.222 | -9.484 | -25.996 | -31.545 | -20.097 | -6.213 | -6.839 | -5.59 | -6.522 | -8.444 | -9.803 | -10.489 | -12.13 | -6.903 | -6.219 | -10.694 | -7.609 | -15.783 | -6.93 | -10.621 | -4.002 | -4.041 | -2.624 | -27.393 | -20.968 | -12.546 | -22.028 | -20.7 | -39.244 | -33.387 | -24.111 | -24.683 | -26.598 | -7.13 | -6.639 | -5.913 | -10.531 | -5.201 | -7.042 | -15.817 | -5.777 | -2.322 | -5.217 | -3.092 | -0.516 | -3.543 | -10.372 | -5.071 | -4.995 | -5.288 | -1.858 | -3.849 | -3.574 | -4.439 | -4.557 | -7.925 | -4.186 | -0.855 | -6.758 |
Acquisitions Net
| 0 | 0.083 | 0.014 | 3.973 | 1.031 | -169.113 | 28.579 | 0 | 0 | 0.004 | 0.013 | 2.907 | 0.003 | 0.105 | 0 | 13.574 | 0 | -13.574 | 0 | 0 | 0 | -116.956 | 0 | -0.25 | 0 | 0.008 | 1.724 | 25 | 0 | -25 | 0.054 | -1.228 | -2.124 | -609.408 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.692 | 22.06 | 41.4 | 39.244 | 33.48 | 9.7 | 0 | 0 | 0 | 0 | 0 | 0.077 | 0.008 | 0.79 | 28.917 | 0 | 0 | 0.355 | 0.304 | 0 | 0 | 0 | 0.447 | 0.505 | 0 | 0.006 | 0.469 | 2.122 | 0 | 0.248 | 0.406 | 3.206 | 3.377 | 3.428 |
Purchases Of Investments
| -6.031 | -2.631 | 0 | 0 | -1.031 | 0 | -28.604 | 0 | 0 | -2.491 | 0 | -0.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.139 | 0 | 0 | 0.001 | -27.972 | 0 | 0 | -12.7 | 0 | -42 | 0 | 0 | 63.5 | -5.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.042 | -0.269 | 0.245 | -2.55 | -7.52 | -0.072 | 0 | 0 | 0 | 0 | 0 | -0.025 | -7 | -0.073 | -4.98 | 0 | 0 | -0.088 | 0.048 | 0 | 0 | 0 | -0.06 | -7.494 | 0 | -9.08 | -0.03 | -0.302 | 0 | -11.36 | -29.94 | -0.009 | -7.622 | -6.814 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 1.18 | 0.168 | 0 | 0.025 | 0 | 0.187 | 2.487 | 0 | 0 | 3.259 | 0 | 0 | 4.191 | 0.187 | 0 | 1.722 | 3.916 | 4.445 | 3.387 | 0.025 | 0.187 | 24.989 | 0 | 0.025 | 0 | 0 | 0 | 0.025 | 0 | 0.94 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.896 | 0 | 0 | 0 | 0 | 0.939 | 0.344 | 0.248 | 0.37 | 2.403 | 1.538 | 0.054 | 24.123 | 28.843 | 0 | 0 | 0 | 0.687 | 9.889 | 0.076 | 0 | 1.754 | 4.628 | 0.108 | 1.283 | 0 | 0.08 | 0.104 | 9.41 | 13.14 | 0.339 | 0.332 | 0.249 | 0.977 | 0 | 2.437 | 2.971 | 1.415 | 11.077 | 7.594 |
Other Investing Activites
| 0.121 | -2.548 | 0.014 | 5.153 | 1.031 | -0 | -28.579 | -8.944 | 0.187 | 2.491 | 3.703 | 2.907 | 0.003 | 0.13 | -0.385 | -0.692 | 0.031 | -13.567 | -0.009 | 0.058 | -2.899 | -116.141 | -2.126 | 0.192 | 0.292 | -6.38 | -0.025 | 25.041 | -0.043 | -24.992 | -0.064 | 8.781 | 0.014 | -610.698 | -0.102 | -65.089 | 0.223 | -126.651 | 0.003 | 0.002 | 0.096 | 0.867 | 0.038 | 0.002 | 73.359 | -15.783 | 0.101 | -0.003 | 0.924 | -4.041 | 0.06 | -2.869 | 42.075 | -12.546 | -22.028 | 0.039 | -31.544 | -33.387 | 0.06 | 86.367 | 0.006 | 0.309 | 13.215 | 3.984 | -6.02 | 13.046 | -21.931 | -14.51 | 5.957 | 2.382 | -3.593 | 14.632 | -0.012 | -2.448 | 0.096 | 5.95 | -0.116 | 4.399 | -9.729 | 3.336 | -8.053 | -0.072 | -1.864 | 0.608 | 7.757 | 9.077 | -2.031 |
Investing Cash Flow
| -15.921 | -8.94 | -17.278 | -10.121 | -13.358 | -199.888 | -38.676 | -28.741 | -14.009 | -3.355 | -12.078 | -50.953 | -0.511 | -5.939 | -13.578 | -16.362 | -25.799 | -36.954 | -9.236 | -13.385 | -10.231 | -118.352 | -15.436 | -26.733 | -11.003 | -15.525 | -21.937 | -47.863 | -12.265 | -34.476 | -38.682 | -23.992 | -63.267 | -616.911 | -6.941 | -6.985 | -11.816 | -135.096 | -9.8 | -10.488 | -12.034 | -6.037 | -6.181 | -10.692 | 65.75 | -15.783 | -6.829 | -9.729 | -3.078 | -4.041 | -2.564 | -30.262 | 22.046 | -12.097 | -22.017 | 21.354 | -31.691 | -39.277 | -14.369 | 85.807 | 2.251 | -6.82 | 6.576 | -1.929 | -15.812 | 10.742 | -28.18 | -6.389 | 1.934 | 4.687 | -8.435 | 13.176 | -0.528 | -5.911 | -10.171 | 10.676 | 1.041 | -0.55 | -20.329 | 0.174 | -8.831 | -4.511 | -15.096 | -33.879 | 8.183 | 15.055 | -4.582 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -109.885 | 48.43 | -87.335 | 184.142 | -124.742 | -42.805 | 134.065 | -68.674 | 13.925 | -123.788 | 43.812 | -13.213 | -81.583 | 17.599 | 52.825 | -36.576 | 6.363 | -28.945 | 69.805 | 94.905 | 40.455 | 26.375 | 43.375 | 29.125 | -1.125 | 30.125 | -1.125 | 10.125 | -10 | 111.75 | -5 | 49.95 | 49.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.721 | -63.394 | -17.84 | -3.788 | 4.464 | -13.886 | 1.768 | 7.375 | 6.505 | -23.945 | 0.603 | -54.617 | -2.981 | -2.992 | 27.044 | -7.802 | -3.05 | -4.609 | 4.242 | -37.612 | 9.333 | -12.601 | -2.32 | -7.169 | 27.781 | 2.762 | 15.933 | -5.487 | -5.871 | -12.216 | 10.216 | -1.839 | 3.4 | 22.62 | 13.12 | 6.85 | -22.115 | -12.095 | -2.54 | 5.01 | 1 | 1.96 | 5 | -0.01 | -24.95 | 8.29 |
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 | -17.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -5.624 | -6.067 | -5.88 | -6.401 | -6.436 | -6.585 | -5.916 | -6.39 | -6.802 | -7.182 | -7.349 | -7.488 | -12.164 | -9.61 | -10.003 | -9.408 | -10.042 | -10.438 | -9.816 | -10.13 | -8.492 | -7.435 | -6.326 | -6.01 | -5.958 | -5.884 | -5.679 | -5.303 | -5.17 | -4.559 | -3.817 | -3.268 | -46.514 | -1.09 | -0.406 | -0.236 | -0.009 | -5.459 | -0.007 | -0.004 | -0.099 | -19.88 | -1.693 | -2.301 | -2.44 | -2.623 | -2.638 | -2.578 | -15.069 | -2.467 | -2.753 | -0.458 | -3.817 | -3.753 | -3.486 | -6.216 | -1.492 | -2.589 | -3.01 | -3.404 | -3.73 | -4.103 | -4.297 | -5.567 | -5.533 | -4.992 | -4.907 | -5.128 | -5.469 | -4.88 | -4.876 | -5.121 | -4.638 | -4.433 | -4.12 | -3.879 | -3.652 | -4.007 | -3.875 | -4.021 | -3.291 | -3.742 | -3.589 | -2.352 | -2.426 | -2.582 | -2.836 |
Other Financing Activities
| -0.04 | -17.002 | 0 | -39 | 0 | 0 | -0 | 35.484 | -15.008 | 7.969 | -7.969 | -10.414 | -10.405 | 10.44 | -10.44 | 21.53 | -0.51 | -0.51 | -0.51 | -18.358 | -16.642 | 34.83 | 0.7 | -0.079 | -0 | -0 | -7.99 | 7.162 | -1.884 | 3.898 | 1 | -6.8 | -17.7 | 684.939 | 0 | 30 | -3.4 | -0.01 | 0 | 0 | 0.061 | -1.556 | 0 | 292.395 | -2 | 1.96 | -0.025 | 0 | -0.028 | -0.086 | -0.051 | -0.066 | -0.246 | -0 | -0.412 | 0 | 0 | -0.646 | -1.34 | -0.386 | -1.084 | -0.436 | -0.608 | -1 | 0.002 | -1.442 | 0.6 | -0.038 | 0.463 | -0.703 | -5.613 | -10.939 | 1.646 | -4.531 | 5.154 | -27.551 | -3.291 | 22.869 | 12.981 | 0.839 | -0.043 | 0.431 | -0.067 | 22.451 | 0 | 0 | -0.092 |
Financing Cash Flow
| -115.549 | 25.361 | -93.215 | 138.741 | -131.177 | -49.39 | 128.149 | -39.58 | -7.886 | -123.001 | 28.494 | -31.115 | -104.153 | 18.429 | 32.383 | -24.454 | -4.189 | -39.893 | 59.479 | 66.417 | 15.321 | 53.77 | 37.749 | 23.036 | -7.083 | 25.541 | -14.794 | 11.984 | -17.054 | 111.088 | -7.817 | 38.382 | -13.414 | 683.849 | -0.406 | 29.764 | -3.391 | -5.469 | -0.007 | -0.004 | 0.159 | -72.157 | -65.087 | 272.254 | -8.228 | 3.8 | -16.549 | -0.81 | -7.722 | 3.952 | -26.748 | 0.08 | -58.68 | -6.734 | -6.889 | 20.828 | -9.294 | -6.286 | -8.958 | 0.451 | -42.426 | 4.795 | -17.506 | -8.887 | -12.701 | 21.346 | -1.545 | 10.767 | -10.493 | -11.455 | -22.705 | -5.845 | -4.831 | -5.564 | 23.654 | -18.31 | -0.093 | -3.253 | -2.989 | -5.722 | 1.676 | -2.31 | -1.696 | 25.099 | -2.436 | -27.532 | 5.362 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | -0.168 | 0 | -22.872 | 0 | 25.46 | 81.667 | -25.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.037 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -63.299 | 53.596 | 96.226 | 143.417 | -19.933 | -129.479 | 68.694 | 10.424 | 18.863 | -44.689 | -9.371 | 29.085 | -49.542 | 80.676 | -4.72 | 4.384 | -13.472 | -15.485 | 36.91 | 82.797 | -24.691 | -40.232 | 52.172 | -52.734 | 17.328 | 49.587 | -48.639 | -20.88 | 2.149 | 73.43 | -8.094 | -65.202 | -126.181 | 96.903 | 2.299 | 52.466 | -4.932 | -130.507 | -5.311 | 14.593 | -4.764 | -73.766 | -84.826 | 286.058 | 58.449 | -4.298 | -36.106 | 23.119 | -6.772 | -10.401 | -43.885 | 20.542 | -63.107 | 19.036 | 0.964 | 77.443 | -38.095 | -20.609 | -32.296 | 120.955 | -30.451 | 7.103 | -11.065 | 14.494 | -21.136 | 36.497 | -26.123 | 21.716 | 8.535 | -7.799 | -28.932 | 22.705 | 4.619 | -10.63 | 5.735 | 19.31 | 5.503 | 3.587 | -28.685 | 11.4 | 0.19 | -10.96 | -4.193 | -0.881 | 16.839 | -11.172 | 2.089 |
Cash At End Of Period
| 133.723 | 199.021 | 189.909 | 230.755 | 87.338 | 107.271 | 236.75 | 168.056 | 157.632 | 138.769 | 183.458 | 192.83 | 163.744 | 213.287 | 132.61 | 137.33 | 132.946 | 146.418 | 161.903 | 124.993 | 42.195 | 66.886 | 107.119 | 54.947 | 107.681 | 90.353 | 40.766 | 89.405 | 110.286 | 108.136 | 34.706 | 42.801 | 108.002 | 234.183 | 137.28 | 134.98 | 82.514 | 87.446 | 217.953 | 223.265 | 208.671 | 213.435 | 287.201 | 372.027 | 85.969 | 27.521 | 31.819 | 67.926 | 44.807 | 51.579 | 61.979 | 105.864 | 85.321 | 148.428 | 129.393 | 128.428 | 50.986 | 89.081 | 109.69 | 141.986 | 21.031 | 51.482 | 44.379 | 55.444 | 40.949 | 62.085 | 25.588 | 51.711 | 29.995 | 21.46 | 29.258 | 58.19 | 35.485 | 30.867 | 41.496 | 35.761 | 16.451 | 10.948 | 7.361 | 36.045 | 24.645 | 24.455 | 35.415 | 39.608 | 40.489 | 23.65 | 34.822 |