Zhongxing Shenyang Commercial Building Group Co.,Ltd
SZSE:000715.SZ
7.01 (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
| 16.219 | 23.612 | 15.427 | 54.391 | 27.79 | 27.747 | 24.419 | 37.614 | 24.029 | 4.575 | 19.408 | 50.465 | 30.306 | 31.509 | 23.626 | 78.624 | 29.212 | 11.86 | -22.681 | 36.316 | 29.647 | 68.104 | 20.253 | 28.495 | 21.922 | 22.805 | 17.065 | 32.237 | 17.885 | 18.455 | 16 | 57.426 | 6.685 | 14.613 | 9.947 | 38.298 | 6.208 | 14.063 | 11.3 | 29.146 | 11.812 | 23.556 | 19.176 | 41.295 | 14.971 | 28.261 | 22.117 | 43.154 | 11.287 | 21.058 | 24.837 | 51.067 | 21.473 | 19.175 | 32.506 | 48.94 | -26.475 | 14.457 | 29.484 | 30.464 | 17.964 | 19.553 | 23.783 | 13.527 | 15.004 | 9.065 | 25.108 | 16.437 | 15.895 | 15.109 | 29.502 | 15.567 | 14.521 | 14.225 | 25.216 | 12.787 | 14.005 | 11.359 | 27.76 | 8.526 | 12.079 | 10.737 | 21.903 | 2.955 | 10.999 | 6.713 | 22.206 |
Depreciation & Amortization
| 0 | 12.372 | 12.372 | 12.416 | -22.447 | 12.699 | 12.699 | 53.184 | 13.257 | 13.335 | 13.335 | 13.011 | 13.011 | 13.173 | 13.173 | 57.409 | -31.371 | 31.371 | 0 | 57.232 | -27.589 | 27.589 | 0 | 56.404 | -26.076 | 26.076 | 0 | 55.252 | -26.491 | 26.491 | 0 | 58.85 | -29.938 | 29.938 | 0 | 66.63 | -32.108 | 32.108 | 0 | 75.609 | -32.129 | 32.129 | 0 | 64.104 | -32.065 | 32.065 | 0 | 64.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.419 | 7.089 | 7.088 | 7.219 | 7.267 | 6.495 | 6.918 | 7.1 | 6.222 | 6.198 | 6.197 | 6.705 | 6.667 | 6.068 | 5.936 | 6.681 |
Deferred Income Tax
| 0.912 | 0 | 0 | 0 | 0 | -0.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20.657 | 0 | -3.995 | -15.358 | 15.358 | 0 | -8.872 | -8.817 | 8.817 | 0 | -8.113 | -5.581 | 5.581 | 0 | 16.424 | -21.954 | 21.954 | 0 | -12.478 | -9.336 | 9.336 | 0 | -5.076 | -18.575 | 18.575 | 0 | 12.398 | -2.152 | 2.152 | 0 | -1.908 | -4.281 | 4.281 | 0 | 40.03 | 3.026 | -3.026 | 0 | -20.275 | 82.709 | -82.709 | 0 | 17.727 | -7.225 | 7.225 | 0 | -21.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.067 | 23.221 | -29.068 | 33.329 | -21.34 | 1.169 | -10.516 | 22.186 | -2.479 | 52.962 | -29.483 | 2.01 | -10.597 | 20.014 | -36.037 | 28.251 |
Accounts Receivables
| 0 | 2.696 | 0 | 0.59 | -7.768 | 7.768 | 0 | -3.17 | -1.577 | 1.577 | 0 | 1.4 | -4.134 | 4.134 | 0 | 2 | -3.627 | 3.627 | 0 | 9.775 | -2.195 | 2.195 | 0 | -0.68 | -6.658 | 6.658 | 0 | 8.369 | 10.407 | -10.407 | 0 | -1.639 | 6.836 | -6.836 | 0 | 10.282 | 31.325 | -31.325 | 0 | -2.58 | 79.397 | -79.397 | 0 | -3.858 | 15.234 | -15.234 | 0 | -13.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.621 | 0 | -4.682 | -7.59 | 7.59 | 0 | -1.402 | -7.239 | 7.239 | 0 | -7.543 | -3.417 | 3.417 | 0 | 14.424 | -18.354 | 18.354 | 0 | -23.036 | -7.141 | 7.141 | 0 | -3.619 | -12.217 | 12.217 | 0 | 4.029 | -13.009 | 13.009 | 0 | -0.769 | -11.117 | 11.117 | 0 | 32.078 | -28.299 | 28.299 | 0 | -17.694 | 3.111 | -3.111 | 0 | 21.085 | -22.459 | 22.459 | 0 | -8.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.757 | 38.723 | -44.426 | 36.279 | -36.554 | 33.104 | -19.413 | 34.021 | -11.54 | 9.591 | -14.956 | 50.842 | -43.352 | -19.521 | 7.174 | 17.301 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | -0.097 | 0.976 | 0 | 0 | 1.97 | -1.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17.341 | 0 | 0.097 | 0.097 | -0.976 | 0 | -4.301 | -1.97 | 1.97 | 0 | -1.97 | 1.97 | -1.97 | 0 | 0 | 0.027 | -0.027 | 0 | 0.782 | 0 | 0 | 0 | -0.777 | 0.3 | -0.3 | 0 | 0 | 0.45 | -0.45 | 0 | 0.5 | 0 | 0 | 0 | -2.33 | 0 | 0 | 0 | 0 | 0.2 | -0.2 | 0 | 0.5 | 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 | 12.69 | -15.502 | 15.358 | -2.95 | 15.214 | -31.935 | 8.897 | -11.835 | 9.061 | 43.371 | -14.527 | -48.832 | 32.755 | 39.535 | -43.211 | 10.95 |
Other Non Cash Items
| 29.22 | 13.608 | 16.135 | -31.088 | 82.043 | 14.263 | -12.699 | -96.309 | -4.441 | -22.151 | -19.408 | -50.465 | -30.306 | -31.509 | -23.626 | -78.624 | -29.212 | -11.86 | 22.681 | -36.316 | -29.647 | -68.104 | -20.253 | -28.495 | -21.922 | -22.805 | -17.065 | -32.237 | -17.885 | -18.455 | -16 | -57.426 | -6.685 | -14.613 | -9.947 | -38.298 | -6.208 | -14.063 | -11.3 | -29.146 | -11.812 | -23.556 | -19.176 | -41.295 | -14.971 | -28.261 | -22.117 | -43.154 | -11.287 | -21.058 | -24.837 | -51.067 | -21.473 | -19.175 | -32.506 | -48.94 | 26.475 | -14.457 | -29.484 | -30.464 | -17.964 | -19.553 | -23.783 | -13.527 | -15.004 | -9.065 | -25.108 | -16.437 | -15.895 | -15.109 | -29.502 | 5.835 | 1.087 | 1.616 | 1.679 | -1.21 | 0.994 | 1.741 | 1.652 | 4.29 | 1.419 | 1.794 | 1.31 | 10.937 | 1.809 | 1.579 | 1.58 |
Operating Cash Flow
| 46.352 | 24.848 | 31.562 | 31.724 | 72.028 | 28.38 | 24.419 | -14.384 | 24.029 | 4.575 | -0 | 5.358 | 30.306 | 9.135 | 66.292 | -10.366 | 133.185 | 66.292 | -43.974 | -25.674 | 51.314 | 36.795 | 93.579 | -48.894 | 56.206 | 19.744 | 78.838 | -31.125 | 78.169 | 26.866 | 31.731 | 0.819 | 39.342 | 20.904 | -10.344 | 40.299 | 30.168 | 29.534 | -26.702 | 42.798 | -14.637 | 30.44 | -29.877 | 37.838 | 31.562 | 13.373 | 75.172 | 105.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.246 | 45.917 | -6.139 | 67.442 | -2.496 | 22.663 | 9.503 | 58.698 | 16.559 | 72.658 | -10.754 | 31.929 | 9.962 | 38.89 | -21.808 | 58.719 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.136 | -0.028 | -0.189 | -0.973 | -0.018 | -0.037 | -0.049 | -30.21 | -0.728 | -0.036 | -0.082 | -2.576 | -0.442 | -0.387 | -0.039 | -5.959 | -0.878 | -2.77 | -0.237 | -25.113 | -9.219 | -0.083 | -16.7 | -15.846 | -3.721 | -0.434 | -0.646 | -12.25 | -1.118 | -130.882 | -0.764 | -2.245 | -0.28 | -7.425 | -0.103 | -8.029 | -5.004 | -0.228 | -7.381 | -3.409 | -2.019 | -3.985 | -8.862 | -27.277 | -0.942 | -3.803 | -13.658 | -8.714 | -2.283 | -24.871 | -4.453 | -12.329 | -13.2 | -16.747 | -17.689 | -41.395 | -125.365 | -93.467 | -12 | -31.433 | -56.38 | -39.999 | -2.956 | -2.513 | -2.364 | -3.31 | -4.663 | -6.435 | -216.264 | -1.299 | -2.415 | -3.671 | -0.599 | -0.271 | -7.056 | -7.735 | -4.96 | -5.738 | -6.383 | -16.438 | -13.355 | -0.51 | -17.88 | -19.885 | -5.968 | -3.217 | -3.703 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 199.664 | 0.005 | 0.001 | 0 | 0.067 | 0 | 0 | 0.175 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.232 | 0 | 3.721 | 0 | 0.657 | 12.699 | 1.121 | 0 | 0.764 | 2.981 | 0 | 0 | 0 | 1.034 | -0 | 0 | 0.001 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -453.43 | -850 | -50.001 | -1,247.712 | -500 | -300.8 | -304.199 | 0 | -0.067 | -0.01 | -130.366 | -2.859 | 2.314 | -149.455 | -600.2 | 0 | 0 | 0 | 0 | -400 | 0 | 0 | -170 | 0 | -120 | -1 | -170 | -30 | -20 | 0 | -100 | -50 | -110 | 0 | 0 | -300 | -80 | -90 | -30 | -210 | -30 | -280 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.048 | 350.001 | 300 | 1,050.94 | 300.336 | 300.623 | 280.349 | 0 | 0.049 | 130.701 | 150.071 | 620.068 | 0.04 | 0 | 0 | 0 | 0 | 0 | 579.99 | 0 | 31.185 | 91.74 | 31.33 | 22.642 | 122.097 | 0 | 30.296 | 20.068 | 101.67 | 0 | 50.362 | 204.279 | 0 | 153.124 | 61.137 | 451.241 | 1.68 | 1.197 | 0.36 | 338.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -495.523 | 250.318 | 0.1 | -199.664 | 0 | 0 | -280.064 | 0.067 | 0.001 | 0 | 0.175 | 0.048 | 0.103 | -0.039 | -1.577 | 0.001 | 0.001 | 0.002 | 0.003 | 0.03 | 0.369 | -16.7 | 0.002 | -3.721 | 0.001 | -0.646 | -12.25 | -1.118 | 0.027 | -0.764 | -9.166 | 0.408 | 6.038 | 0.476 | 2.625 | 2.018 | 9.559 | 1.443 | 1.449 | 3.091 | 9.07 | 4.078 | 2.667 | 3.85 | 3.721 | 3.628 | 1.951 | 2.392 | 1.432 | 0.733 | 3.872 | 0.95 | 1.128 | 0.378 | 16.141 | 0.308 | 2.116 | 0.776 | 1.216 | 0.217 | 0.445 | 3.728 | -14.047 | 15.547 | 1.115 | 0.935 | 1.19 | 1.433 | 0.75 | 0.668 | 1.44 | 0.472 | 0.392 | 0.316 | 0.919 | 0.235 | 0.262 | 0.171 | 0.388 | 0.159 | 0.165 | 0.185 | 0.672 | 0.204 | 1.193 | -0.642 |
Investing Cash Flow
| -453.518 | -500.027 | 249.81 | -197.644 | -199.682 | -0.21 | -23.899 | -310.275 | -0.612 | 130.656 | 19.623 | 614.809 | 1.92 | -149.739 | -600.239 | -7.537 | -0.878 | -2.769 | 579.755 | -425.11 | 21.997 | 92.027 | -154.839 | 6.798 | -1.624 | -1.433 | -140.338 | -21.732 | 80.554 | -130.856 | -50.403 | 145.848 | -109.872 | 151.737 | 61.509 | 146.87 | -81.306 | -79.472 | -35.576 | 126.481 | -28.928 | -274.915 | -54.783 | -24.609 | 2.908 | -0.082 | -10.03 | -6.763 | 0.109 | -23.439 | -3.72 | -8.456 | -12.25 | -15.619 | -17.311 | -25.255 | -125.056 | -91.351 | -11.223 | -30.217 | -56.162 | -39.553 | 0.772 | -16.559 | 13.183 | -2.195 | -3.728 | -5.245 | -214.831 | -0.549 | -1.747 | -2.231 | -0.127 | 0.12 | -6.74 | -6.817 | -4.725 | -5.477 | -6.211 | -16.05 | -13.196 | -0.345 | -17.695 | -19.213 | -5.763 | -2.023 | -4.345 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40 | -15 | 10 | 0 | 0 | -30 | -10 | 5 | -30 |
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 | -91.791 | -45.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -20.786 | 0 | 0 | 0 | 0 | 0 | 0.026 | -0.026 | -20.786 | 0 | 0 | -20.786 | 0 | 0 | 0 | 0 | -33.258 | 0 | 0 | -22.32 | 0 | 0 | 0 | -22.32 | 0 | 0 | 0 | 0 | -19.53 | 0 | 0 | -19.53 | 0 | 0 | 0 | -19.53 | 0 | 0 | 0 | -19.53 | 0 | 0 | 0 | -19.53 | 0 | 0 | 0 | 0 | 0 | 0 | -1.246 | 0 | 0 | 0 | -0.688 | 0 | 0 | 0 | -3.507 | -8.505 | -0 | -0.6 | -0.039 | -4.77 | -11.81 | -8.149 | -5.574 | -0.071 | 0 | 0 | -5.464 | -5.517 | 0 | 0 | -11.104 | -10.927 | -8.016 | -0.167 | -0.62 | -9.367 | -15.263 | -0.358 | -5.77 | -8.82 | -4.29 | -1.094 |
Other Financing Activities
| -2.655 | -0.468 | -1.075 | -45.582 | -1.075 | -0.815 | 0 | -2.826 | -0.425 | -0.434 | 0 | -0.925 | -21.436 | -1.53 | 0 | 0.4 | 0 | -33.258 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.354 | -23.356 | -3.89 | -3.637 | -4.319 | -23.027 | -4.401 | -4.077 | -19.289 | -24.155 | -2.853 | -5.1 | 0.019 | -23.459 | -4.063 | -6.752 | -6.4 | -23.765 | -4.523 | -6.727 | -4.484 | -4.942 | -33.685 | -6.437 | -4.215 | 34.665 | -3.154 | -3.486 | -3.691 | -2.971 | -2.612 | -3.423 | -128.083 | -2.301 | -2.042 | -2.672 | 247.434 | -1.895 | -10.938 | -2.408 | -3.047 | -1.553 | -5.671 | -1.987 | -1.877 | -1.116 | -1.256 | -1.583 | -1.47 | -1.042 | 8.999 | -1.127 | -1.091 | -0.799 | -1.568 | 0 |
Financing Cash Flow
| -2.655 | -21.254 | -1.075 | -45.582 | -1.075 | -0.815 | 0 | -2.8 | -0.451 | -21.22 | 0 | -0.925 | -21.436 | -1.53 | 0 | 0.4 | 0 | -33.258 | 0.54 | 0 | -22.32 | 0 | 0 | 0 | -22.32 | 0 | 0 | 0 | 0 | -19.53 | 0 | 11.354 | -23.356 | -3.89 | -3.637 | -4.319 | -23.027 | -4.401 | -4.077 | -19.289 | -24.155 | -2.853 | -5.1 | 0.019 | -23.459 | -4.063 | -6.752 | -6.4 | -23.765 | -4.523 | -6.727 | -5.73 | -34.942 | -33.685 | -36.437 | -4.903 | 34.665 | -3.154 | -3.486 | -7.198 | -11.475 | -2.612 | -129.023 | -128.122 | -7.07 | -13.851 | -10.821 | 241.861 | -1.965 | -10.938 | -2.408 | -8.511 | -7.07 | -5.671 | -1.987 | -12.981 | -12.043 | -9.272 | -41.75 | -15.85 | -0.409 | -6.264 | -1.485 | -36.861 | -19.619 | -0.858 | -31.094 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -3.226 | -0.297 | -0.338 | 0 | 0 | 1.986 | 77.717 | 0 | 0 | 51.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -5.5 | 5.5 | -0 | 0 | 0 | -0 | 0 | 0.468 | -0.468 | 0 | -0 | -0 | 0 | -0 | 0 |
Net Change In Cash
| -409.829 | -496.441 | 279.705 | -214.728 | -129.025 | 27.017 | 111.093 | -327.459 | 24.952 | 191.728 | -15.573 | 617.272 | 62.404 | -144.104 | -533.947 | -17.502 | 132.307 | 30.266 | 536.322 | -450.783 | 50.99 | 128.822 | -61.26 | -42.097 | 32.261 | 18.311 | -61.499 | -52.857 | 158.723 | -123.52 | -18.672 | 158.02 | -93.886 | 168.75 | 47.528 | 182.85 | -74.165 | -54.338 | -66.355 | 150.291 | -67.72 | -247.327 | -89.761 | 13.248 | 11.01 | 10.417 | 58.39 | 92.01 | 87.477 | -35.845 | 61.532 | 100.42 | 88.856 | -26.53 | 58.924 | 137.356 | -119.633 | -43.426 | 72.07 | 40.574 | 8.476 | -13.067 | -55.664 | -92.725 | 75.194 | -5.538 | 23.284 | 244.266 | -182.148 | 22.128 | 87.255 | -19.988 | 33.22 | -6.189 | 58.715 | -22.294 | 5.895 | -5.246 | 10.736 | -14.873 | 58.585 | -17.364 | 12.748 | -46.111 | 13.508 | -24.69 | 23.279 |
Cash At End Of Period
| 177.413 | 590.377 | 1,086.818 | 803.378 | 1,018.106 | 1,147.131 | 1,120.114 | 1,009.021 | 1,336.48 | 1,311.528 | 1,119.799 | 1,135.372 | 518.1 | 455.697 | 599.8 | 1,133.747 | 1,151.25 | 1,018.942 | 988.676 | 452.355 | 903.138 | 852.148 | 723.326 | 784.586 | 826.683 | 794.421 | 776.11 | 837.609 | 890.466 | 731.743 | 855.264 | 873.935 | 715.915 | 809.801 | 641.051 | 593.523 | 410.674 | 484.838 | 539.177 | 605.531 | 455.24 | 522.96 | 770.287 | 860.048 | 846.8 | 835.789 | 825.372 | 768.172 | 676.161 | 588.684 | 624.53 | 564.789 | 464.369 | 375.512 | 402.042 | 343.118 | 205.762 | 325.395 | 368.821 | 296.752 | 256.178 | 247.702 | 260.769 | 316.433 | 409.157 | 333.963 | 339.502 | 316.218 | 71.951 | 254.099 | 231.971 | 139.217 | 159.204 | 125.984 | 132.173 | 73.458 | 95.752 | 89.857 | 95.102 | 84.366 | 99.239 | 40.654 | 58.017 | 45.269 | 91.381 | 77.873 | 102.563 |