Conch (Anhui) Energy Saving and Environment Protection New Material Co., Ltd.
SZSE:000619.SZ
6.2 (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
| -14.368 | 3.399 | -15.444 | -15.968 | 0.15 | 16.576 | -19.501 | -79.792 | -0.507 | 18.189 | -26.199 | -93.905 | -41.43 | 20.088 | -28.212 | -10.133 | 38.436 | 40.077 | -36.022 | -9.905 | 18.658 | 16.67 | -13.823 | 5.141 | 1.906 | 17.981 | -15.326 | 4.068 | 2.63 | 9.284 | -6.95 | -15.031 | 34.372 | 46.122 | 10.509 | 20.603 | 29.955 | 34.652 | 9.344 | 5.971 | 37.847 | 47.634 | 17.132 | 22.65 | 52.07 | 47.209 | 17.612 | 40.427 | 70.592 | 62.309 | 28.336 | 45.749 | 12.984 | 24.926 | 5.672 | 24.972 | 40.709 | 67.456 | 29.45 | 23.501 | 79.828 | 90.246 | 27.938 | 16.069 | 7.564 | 32.263 | 15.705 | 9.368 | 25.722 | 47.792 | 26.289 | 26.973 | 53.225 | 63.552 | 25.545 | 24.641 | 51.16 | 60.698 | 24.811 | 18.829 | 28.917 | 13.321 | 3.825 | 3.932 | 14.035 | 9.979 | 31.612 |
Depreciation & Amortization
| 0 | 45.253 | 45.253 | 34.991 | -83.996 | 42.861 | 42.861 | 39.336 | 39.336 | 44.685 | 44.685 | 34.21 | 34.21 | 45.422 | 45.422 | 141.878 | -64.788 | 64.788 | 0 | 140.72 | -71.749 | 71.749 | 0 | 144.727 | -69.693 | 69.693 | 0 | 143.01 | -64.996 | 64.996 | 0 | 148.072 | -66.33 | 66.33 | 0 | 149.775 | -73.962 | 73.962 | 0 | 144.556 | -73.879 | 73.879 | 0 | 137.817 | -67.933 | 67.933 | 0 | 128.157 | -63.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.051 | 20.745 | 20.229 | 20.255 | 21.06 | 20.152 | 19.734 | 19.604 | 20.574 | 15.913 | 14.83 | 15.487 | 20.116 | 12 | 12.188 | 11.626 |
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 | -271.498 | 0 | 18.895 | -16.988 | 16.988 | 0 | 206.31 | 14.916 | -14.916 | 0 | -328.537 | 286.425 | -286.425 | 0 | -203.365 | 277.213 | -277.213 | 0 | -103.111 | 136.732 | -136.732 | 0 | -390.109 | 198.029 | -198.029 | 0 | -114.265 | 193.336 | -193.336 | 0 | 105.777 | 71.225 | -71.225 | 0 | 164.364 | -1.219 | 1.219 | 0 | 229.488 | 104.257 | -104.257 | 0 | 85.319 | -120.836 | 120.836 | 0 | 171.631 | 90.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -141.568 | 109.478 | 49.455 | -39.493 | -9.179 | 131.631 | 24.448 | -242.508 | -162.489 | 222.68 | -23.255 | -146.591 | 27.952 | 81.287 | -52.032 | -126.305 |
Accounts Receivables
| 0 | -103.131 | 0 | -14.559 | -114.187 | 114.187 | 0 | 175.693 | -126.337 | 126.337 | 0 | -27.565 | 272.362 | -272.362 | 0 | -33.695 | 156.348 | -156.348 | 0 | -139.488 | 60.086 | -60.086 | 0 | -316.864 | 80.955 | -80.955 | 0 | -69.587 | 41.7 | -41.7 | 0 | 98.227 | 45.997 | -45.997 | 0 | -19.697 | 78.744 | -78.744 | 0 | 176.331 | 9.357 | -9.357 | 0 | 161.632 | -230.749 | 230.749 | 0 | 85.173 | 79.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -168.367 | 0 | 33.454 | 97.199 | -97.199 | 0 | 30.617 | 141.252 | -141.252 | 0 | -300.973 | 14.064 | -14.064 | 0 | -169.67 | 120.865 | -120.865 | 0 | 36.377 | 76.646 | -76.646 | 0 | -73.245 | 117.075 | -117.075 | 0 | -44.678 | 151.636 | -151.636 | 0 | 7.55 | 25.228 | -25.228 | 0 | 184.061 | -79.963 | 79.963 | 0 | 53.157 | 94.9 | -94.9 | 0 | -76.313 | 109.913 | -109.913 | 0 | 86.458 | 10.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -160.044 | 14.722 | 0.928 | -2.597 | 16.012 | 107.744 | 225.899 | -296.311 | -161.928 | 201.278 | 165.42 | -380.237 | 45.435 | 198.763 | -141.787 | -133.07 |
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 | 18.477 | 94.756 | 48.528 | -36.897 | -25.191 | 23.887 | -201.451 | 53.803 | -0.561 | 21.402 | -188.676 | 233.647 | -17.482 | -117.477 | 89.754 | 6.765 |
Other Non Cash Items
| 170.748 | -16.605 | -89.14 | 53.516 | 149.178 | -22.71 | -42.861 | -245.646 | -54.252 | -29.769 | 26.199 | 93.905 | 41.43 | -20.088 | 28.212 | 10.133 | -38.436 | -40.077 | 36.022 | 9.905 | -18.658 | -16.67 | 13.823 | -5.141 | -1.906 | -17.981 | 15.326 | -4.068 | -2.63 | -9.284 | 6.95 | 15.031 | -34.372 | -46.122 | -10.509 | -20.603 | -29.955 | -34.652 | -9.344 | -5.971 | -37.847 | -47.634 | -17.132 | -22.65 | -52.07 | -47.209 | -17.612 | -40.427 | -70.592 | -62.309 | -28.336 | -45.749 | -12.984 | -24.926 | -5.672 | -24.972 | -40.709 | -67.456 | -29.45 | -23.501 | -79.828 | -90.246 | -27.938 | -16.069 | -7.564 | -32.263 | -15.705 | -9.368 | -25.722 | -47.792 | -26.289 | 3.455 | 4.137 | 7.066 | 7.772 | 8.245 | 9.994 | 11.563 | 9.761 | 7.654 | 6.184 | 7.316 | 5.144 | 4.026 | 5.593 | 3.637 | 1.122 |
Operating Cash Flow
| 156.38 | -58.459 | -104.584 | 91.435 | 48.344 | 53.715 | -19.501 | -79.792 | -0.507 | 18.189 | -0 | -15.383 | -22.292 | -23.811 | -31.353 | 39.389 | -145.435 | 285.059 | -117.623 | 137.36 | 104.004 | 95.429 | -164.665 | -36.532 | -80.347 | 14.541 | -92.546 | 114.291 | 15.798 | 95.787 | -122.454 | 152.05 | 50.602 | 138.3 | -6.191 | 98.714 | 83.842 | 56.617 | 179.189 | 211.393 | 171.235 | 222.07 | 9.596 | 88.895 | -12.096 | 212.006 | 57.013 | 110.259 | 199.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -90.089 | 187.584 | 140.302 | 14.079 | 44.767 | 212.937 | 116.443 | -188.332 | -115.432 | 273.695 | 12.211 | -122.135 | 56.027 | 112.914 | -26.228 | -81.944 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.674 | -10.477 | -21.922 | -158.515 | -43.874 | -41.427 | -58.932 | -18.799 | -55.121 | -16.054 | -63.718 | -111.853 | -21.79 | -7.359 | -3.809 | -44.465 | -39.28 | -56.205 | -67.105 | -95.731 | -18.323 | -56.539 | -10.805 | -70.726 | -12.486 | -7.415 | -4.727 | -34.844 | -27.057 | -18.22 | -5.272 | -37.322 | -1.004 | -3.676 | -4.101 | -21.583 | -2.075 | -3.831 | -15.129 | -55.512 | -22.946 | -19.483 | -63.333 | -58.367 | -24.749 | -45.855 | -25.148 | -41.084 | -52.2 | -118.35 | -27.934 | -33.051 | -19.211 | -11.785 | -20.872 | -97.81 | -133.053 | -160.955 | -44.749 | -57.049 | -8.366 | -16.653 | -7.566 | -30.315 | -14.805 | -23.566 | -5.775 | -11.17 | -8.957 | -161.099 | -41.851 | -81.719 | -2.426 | -3.035 | -8.266 | -10.303 | -13.053 | -6.031 | -25.24 | -20.494 | -24.747 | -56.535 | -88.336 | -62.857 | -98.346 | -216.711 | -40.654 |
Acquisitions Net
| 0.003 | 0 | 5.25 | -34.498 | 0.029 | 3.002 | 3.027 | -57.516 | 17 | 0 | 0 | -82.788 | 32.026 | 0 | 3.809 | -238.436 | 39.28 | 0 | 0 | 90.291 | 47.188 | 56.538 | 10.872 | 97.927 | 12.486 | 7.415 | 4.729 | 39.535 | 27.057 | 18.22 | 8.379 | 38.109 | 1.057 | 3.685 | 4.101 | 21.938 | 48.852 | 50.331 | 15.129 | 55.598 | 22.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -100 | -0.029 | 0 | -226 | -457.933 | -97 | -227.5 | -59.868 | -179.381 | -116.003 | 0 | -4 | 97 | -123 | 0 | 0 | -325.442 | -434.64 | -252.5 | -100 | -380 | -514.5 | -631 | -180 | -300 | -550 | -635 | -1,025 | -1,472 | -696 | -670 | -217 | -970.756 | -240.244 | -43 | -444 | -280.4 | -187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.83 | 0 | 0 | 0 | 0 | -50.605 | 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 |
Sales Maturities Of Investments
| 0 | 0 | 0 | -0.3 | 0.3 | 0 | 203.199 | 767.651 | 80 | 61.64 | 0.133 | 205.385 | 23.029 | 19.473 | 1.045 | 5.024 | 231.98 | 137.084 | 150.953 | 491.077 | 246.021 | 100.327 | 301.832 | 493.113 | 523.546 | 472.524 | 273.14 | 301.399 | 951.343 | 572.836 | 1,129.582 | 1,333.305 | 601.158 | 418.81 | 204.272 | 1,038.036 | 33.583 | 182.181 | 276.055 | 281.31 | 188.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0.3 | 0.029 | -3 | -3 | 81.042 | -17 | 0 | 0.01 | -16.269 | -21.79 | -7.359 | -3.809 | 15.377 | -39.28 | -336 | 0 | -95.731 | -18.323 | -56.539 | -10.805 | -70.726 | -12.486 | -7.415 | -4.727 | -34.844 | -27.057 | -18.22 | -5.272 | -37.322 | -1.004 | -3.676 | -4.101 | -21.583 | -2.075 | -3.831 | -15.129 | -55.512 | -22.946 | 1.929 | -63.333 | 6.473 | -24.749 | -45.855 | -25.148 | -41.084 | -52.2 | 0.83 | -27.934 | 0.656 | -19.211 | -11.785 | -20.872 | 0.167 | -133.053 | -2.118 | -44.749 | 0.314 | -8.366 | -16.653 | -7.566 | -1.098 | -14.805 | -23.566 | -5.775 | 22.35 | -8.957 | -161.099 | -41.851 | 0.477 | -2.426 | -3.035 | -8.266 | -10.303 | -13.053 | -6.031 | -25.24 | 0.103 | -24.747 | -56.535 | -88.336 | -62.857 | -98.346 | -0.072 | 0.072 |
Investing Cash Flow
| -7.671 | -10.477 | -16.672 | -293.013 | -43.546 | -41.425 | -81.706 | 314.446 | -72.121 | -181.914 | -123.443 | -102.117 | -104.527 | 12.114 | -6.764 | -165.5 | 69.701 | -255.121 | 83.849 | 64.463 | -178.077 | -208.713 | 191.094 | 69.589 | -3.44 | -165.892 | 88.414 | -28.754 | 374.286 | -80.384 | 102.416 | -175.23 | -95.792 | -254.858 | -16.829 | 46.052 | -161.959 | 181.85 | -183.074 | -54.515 | -21.821 | -17.554 | -63.333 | -51.894 | -24.749 | -45.855 | -25.148 | -41.084 | -52.2 | -117.52 | -28.764 | -32.394 | -19.211 | -11.785 | -20.872 | -148.248 | -133.053 | -163.072 | -44.749 | -56.735 | -8.366 | -16.653 | -7.566 | -31.413 | -14.805 | -23.566 | -5.775 | 11.18 | -8.957 | -161.099 | -41.851 | -81.243 | -2.426 | -3.035 | -8.266 | -10.303 | -13.053 | -6.031 | -25.24 | -20.391 | -24.747 | -56.535 | -88.336 | -62.857 | -98.346 | -216.783 | -40.582 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -33.475 | 48.754 | -308.751 | -79.733 | 101.542 | -98.732 | 123.265 | -247.577 | 13.492 | 87.54 | 194 | 459.615 | 39 | 54.9 | 0 | 142.675 | 0 | 30 | 30 | 0 | 75 | -40 | 40 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -192.04 | 0 | -4 | 0 | -304 | 0 | -70 | -100 | 0 | 0 | 0 | -1.007 | 336.2 | -14 | 0 | 265 | -40 | 100 | 135 | 125 | 85 | 125 | 90 | 20 | -90 | -105 | 48 | -235 | -15 | 417 | 230 | 21.923 | 490 | -126.923 | 90 | -453.85 | -50 | -80 | 48.85 | -140 | -108 | -57 | 165 | -40.02 | -74.98 | 136.986 | 210 | -20 | 60 | 287.123 | 115 |
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
| -12.738 | -13.328 | -12.641 | -11.111 | -13.888 | -15.82 | -14.008 | -18.514 | -9.589 | -19.406 | -10.947 | -8.91 | -5.46 | -35.949 | -8.894 | -10.175 | -7.419 | -18.074 | -7.767 | -9.004 | -7.464 | -7.821 | -8.008 | -26.307 | 0 | -6.262 | -5.003 | -50.893 | -1.619 | -34.049 | 0 | -0.864 | -42.498 | -36.864 | 0 | 0 | -42.979 | -38.594 | -2.683 | -2.594 | -48.468 | -43.327 | -6.251 | -32.696 | -41.995 | -36.339 | -0.268 | -37.148 | -30.226 | -1.305 | -4.169 | -26.929 | -1.282 | -45.1 | -11.277 | -43.587 | -14.62 | -83.649 | -4.182 | -4.973 | -4.347 | -23.491 | -6.293 | -32.157 | -6.123 | -32.695 | -3.594 | -16.98 | -4.001 | -44.015 | -2.261 | -16.722 | -1.356 | -39.374 | -9.028 | -12.01 | -11.473 | -26.461 | -8.034 | -6.836 | -9.214 | -9.918 | -6.05 | -2.995 | -5.958 | -25.925 | -1.881 |
Other Financing Activities
| -4.9 | 0 | 503.502 | -3.008 | 0 | 3 | -0 | -75.592 | 0 | -0 | -0 | -66.519 | 0 | -0 | 0 | -50.975 | 4.9 | 7.636 | -0 | 29.897 | 0 | 19.122 | 2.901 | 22.608 | -7.353 | 150 | 0 | 50.375 | -404.846 | -36.315 | 0 | -24.47 | -0.104 | -13.833 | 0 | -51.666 | 0 | -1.007 | 0.57 | -9.468 | 0.4 | -1.021 | 0.84 | -13.41 | -12 | -47.547 | 13.584 | 0.475 | -6 | -0.23 | 2.58 | -3.411 | -4.277 | 11.706 | -9.419 | -32.41 | 0.492 | -4.721 | -6.363 | 1.143 | 0.743 | 6.805 | -1.398 | 15.311 | -25.153 | -463.449 | -2.706 | -4.911 | -503.301 | -2.849 | 0.929 | 501.362 | 13.097 | -0.929 | 0.606 | 4.21 | 21.14 | 0.369 | -1.781 | 18.265 | 0 | -0 | -0 | 0 | -0 | -0.792 | 0.792 |
Financing Cash Flow
| -51.113 | 35.426 | 176.86 | -93.852 | 87.654 | -111.552 | 112.257 | -341.683 | 3.903 | 68.134 | 183.053 | 384.186 | 33.54 | 18.951 | -8.894 | 218.746 | -2.519 | 19.562 | 35.363 | -4.975 | 67.536 | -36.707 | 42.901 | 92.301 | -7.353 | 143.738 | -5.003 | -5.238 | -406.466 | -38.266 | 0 | -23.607 | -42.602 | -50.697 | 0 | -51.666 | -235.019 | -39.602 | -6.113 | -12.061 | -352.068 | -44.348 | -75.411 | -146.106 | -53.995 | -83.886 | 13.316 | -37.68 | 299.974 | -15.535 | -1.589 | 234.66 | -42.859 | 66.607 | 114.304 | 136.178 | 70.872 | 36.63 | 79.455 | 16.17 | -93.604 | -121.686 | 41.193 | -251.847 | -34.486 | -79.144 | 223.7 | 0.032 | -13.952 | -173.787 | 88.668 | 30.789 | -38.259 | -120.303 | 40.428 | -147.8 | -98.333 | -83.092 | 155.185 | -28.591 | -84.194 | 127.068 | 203.95 | -22.995 | 54.042 | 260.406 | 113.91 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 109.737 | -0.3 | 0 | 57.432 | 336.164 | -17.274 | 40.153 | -297.721 | 0.755 | 0 | 0 | 0 | -6.739 | 0 | 0 | 0 | 7.699 | 0 | 0 | 0 | 0.105 | 1.852 | 0 | 0 | -0.54 | 0 | 0 | 0 | 0.215 | 0 | 0 | 0 | 0.876 | 0 | 0 | 0 | 0.058 | 0 | 0 | 0 | -0.037 | 0 | 0 | 0 | -0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0.285 | 0.285 |
Net Change In Cash
| 97.596 | -27.818 | 42.679 | -185.693 | 92.152 | -99.263 | 68.482 | 229.135 | -85.999 | -55.437 | -238.11 | 157.077 | 15.775 | -101.464 | -48.056 | -14.104 | -78.254 | 49.499 | 1.589 | 204.549 | -6.537 | -149.991 | 69.331 | 125.464 | -89.287 | -7.613 | -9.135 | 79.759 | -16.382 | -23.078 | -20.038 | -46.571 | -87.793 | -169.188 | -23.02 | 93.976 | -313.136 | 197.453 | -9.998 | 144.875 | -202.654 | 160.167 | -129.148 | -109.143 | -90.839 | 83.324 | 45.18 | 31.239 | 447.303 | -11.75 | -109.199 | 156.593 | -169.537 | 57.614 | 7.306 | 369.963 | 126.644 | 19.589 | -36.937 | -102.394 | -40.054 | 109.908 | -24.053 | 1.744 | -365.058 | -102.71 | -4.409 | -80.331 | -23.922 | -133.632 | -29.159 | -140.543 | 146.899 | 16.963 | 46.241 | -113.336 | 101.551 | 27.32 | -58.387 | -164.414 | 164.754 | 82.744 | -6.521 | -29.825 | 68.611 | 17.11 | -8.33 |
Cash At End Of Period
| 605.99 | 614.086 | 641.904 | 599.224 | 780.93 | 688.778 | 788.041 | 719.559 | 490.425 | 576.424 | 631.861 | 670.489 | 513.412 | 497.637 | 599.101 | 537.913 | 552.017 | 630.27 | 580.771 | 479.182 | 274.634 | 281.171 | 431.162 | 361.831 | 236.368 | 325.655 | 333.268 | 342.288 | 262.528 | 278.91 | 301.988 | 321.811 | 368.382 | 456.175 | 625.363 | 646.45 | 552.473 | 865.609 | 668.156 | 676.742 | 531.868 | 734.521 | 574.354 | 703.502 | 812.645 | 903.484 | 820.16 | 776.038 | 744.8 | 297.497 | 309.247 | 418.236 | 261.643 | 431.181 | 373.567 | 762.473 | 392.51 | 265.866 | 246.277 | 283.214 | 385.607 | 425.662 | 315.754 | 339.807 | -49.291 | -102.71 | 183.679 | 188.087 | 268.418 | 292.34 | 425.973 | 455.132 | 595.675 | 448.775 | 431.812 | 385.571 | 498.906 | 397.355 | 370.035 | 428.421 | 592.835 | 428.082 | 345.338 | 351.858 | 381.684 | 313.073 | 295.963 |