Sichuan Meifeng Chemical Industry Co., Ltd.
SZSE:000731.SZ
7.15 (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
| 23.014 | 90.658 | 75.709 | 56.404 | 73.805 | 85.183 | 167.187 | 102.113 | 80.999 | 260.265 | 178.699 | 199.94 | 160.612 | 156.642 | 51.752 | 33.458 | 29.653 | 33.558 | 7.038 | -20.005 | 42.874 | 34.293 | 29.196 | 6.571 | 90.323 | 75.01 | 47.693 | 20.095 | 50.181 | 52.659 | 32.668 | -146.059 | -59.297 | -40.297 | -4.721 | 0.681 | 9.074 | 28.154 | 17.534 | -27.016 | -91.703 | -127.489 | 1.706 | 8.595 | 97.644 | 41.593 | 22.421 | 74.432 | 108.12 | 90.514 | 28.646 | 86.996 | 93.228 | 88.447 | 15.462 | 21.611 | 24.93 | 27.556 | 26.5 | -9.572 | 15.343 | 84.872 | 46.955 | 10.865 | 75.557 | 44.707 | 70.345 | 93.636 | 94.219 | 60.628 | 66.346 | 52.254 | 51.073 | 107.828 | 43.543 | 42.381 | 59.282 | 83.048 | 54.771 | 66.968 | 31.885 | 55.775 | 29.344 | 33.761 | 24.131 | 34.041 | 20.118 |
Depreciation & Amortization
| 0 | 54.595 | 54.595 | 216.334 | -99.959 | 50.284 | 50.284 | 50.343 | 50.343 | 50.7 | 50.7 | 51.67 | 51.67 | 50.867 | 50.867 | 209.132 | -103.298 | 103.298 | 0 | 217.139 | -109.026 | 109.026 | 0 | 227.774 | -113.711 | 113.711 | 0 | 225.267 | -102.065 | 102.065 | 0 | 191.813 | -95.776 | 95.776 | 0 | 196.783 | -83.488 | 83.488 | 0 | 173.358 | -62.272 | 62.272 | 0 | 124.378 | -61.349 | 61.349 | 0 | 132.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.461 | 30.506 | 29.001 | 30.501 | 26.186 | 25.654 | 22.767 | 22.93 | 22.774 | 20.406 | 21.406 | 21.662 | 21.32 | 20.814 | 21.374 | 20.713 |
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 | -92.954 | 0 | -132.308 | 98.924 | -98.924 | 0 | -61.745 | -69.877 | 69.877 | 0 | -636.238 | 75.241 | -75.241 | 0 | -53.765 | 79.711 | -79.711 | 0 | 1,119.562 | -54.781 | 54.781 | 0 | 326.508 | -79.033 | 79.033 | 0 | 253.627 | -131.446 | 131.446 | 0 | 293.584 | -306.931 | 306.931 | 0 | -158.113 | 57.988 | -57.988 | 0 | -95.891 | 39.168 | -39.168 | 0 | 62.657 | 521.495 | -521.495 | 0 | -79.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -169.704 | 31.328 | 48.327 | 50.318 | -13.287 | -110.47 | 46.294 | -19.099 | -14.514 | 33.749 | 4.798 | 29.185 | -16.877 | -24.432 | 40.911 | -30.296 |
Accounts Receivables
| 0 | 112.63 | 0 | 107.831 | -7.387 | 7.387 | 0 | -31.062 | -94.849 | 94.849 | 0 | -478.61 | 6.782 | -6.782 | 0 | -117.812 | 100.402 | -100.402 | 0 | 1,076.742 | -4.694 | 4.694 | 0 | 413.915 | -79.424 | 79.424 | 0 | 53.082 | -29.946 | 29.946 | 0 | 310.014 | -239.35 | 239.35 | 0 | -35.849 | 25.543 | -25.543 | 0 | -181.619 | 98.512 | -98.512 | 0 | 108.718 | 450.377 | -450.377 | 0 | -109.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -205.584 | 0 | -240.14 | 106.311 | -106.311 | 0 | -30.683 | 24.972 | -24.972 | 0 | -157.628 | 68.46 | -68.46 | 0 | 64.046 | -20.691 | 20.691 | 0 | 42.82 | -50.087 | 50.087 | 0 | -87.407 | 5.742 | -5.742 | 0 | 200.545 | -103.103 | 103.103 | 0 | -16.43 | -67.581 | 67.581 | 0 | -122.263 | 34.92 | -34.92 | 0 | 85.728 | -59.344 | 59.344 | 0 | -46.062 | 71.118 | -71.118 | 0 | 29.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -95.751 | -16.614 | 29.727 | 14.753 | -13.209 | -30.73 | 3.448 | 15.179 | -10.342 | -5.151 | -7.299 | 3.912 | 14.024 | -22.996 | 0 | 0 |
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 | -5.352 | 5.352 | 0 | 0 | 1.603 | -1.603 | 0 | 0 | 0 | 0 | 0 | 0 | -2.475 | 2.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -73.953 | 47.942 | 18.6 | 35.565 | -0.077 | -79.74 | 42.847 | -34.278 | -4.172 | 38.9 | 12.097 | 25.273 | -30.901 | -1.436 | 0 | 0 |
Other Non Cash Items
| 57.789 | 268.463 | 18.272 | -74.799 | 36.66 | 96.672 | -50.284 | 11.402 | 19.534 | -120.577 | 128.249 | 26.838 | -160.612 | -156.642 | -51.752 | -33.458 | -29.653 | -33.558 | -7.038 | 20.005 | -42.874 | -34.293 | -29.196 | -6.571 | -90.323 | -75.01 | -47.693 | -20.095 | -50.181 | -52.659 | -32.668 | 146.059 | 59.297 | 40.297 | 4.721 | -0.681 | -9.074 | -28.154 | -17.534 | 27.016 | 91.703 | 127.489 | -1.706 | -8.595 | -97.644 | -41.593 | -22.421 | -74.432 | -108.12 | -90.514 | -28.646 | -86.996 | -93.228 | -88.447 | -15.462 | -21.611 | -24.93 | -27.556 | -26.5 | 9.572 | -15.343 | -84.872 | -46.955 | -10.865 | -75.557 | -44.707 | -70.345 | -93.636 | -94.219 | -60.628 | -66.346 | 5.483 | 5.633 | 2.338 | 3.941 | 5.968 | 3.659 | 7.203 | -0.043 | 12.633 | 3.372 | 1.806 | 4.715 | 5.213 | 1.301 | 0.329 | 5.496 |
Operating Cash Flow
| 80.803 | 304.526 | 93.981 | 65.63 | 109.43 | 133.215 | 167.187 | 102.113 | 80.999 | 260.265 | 306.948 | 168.829 | 227.776 | 265.768 | 15.009 | 206.385 | 89.432 | 123.823 | -102.565 | 100.178 | 140.849 | 52.69 | 80.252 | 52.553 | 212.667 | 202.619 | -23.556 | 285.904 | 210.482 | 114.044 | -56.826 | 251.393 | 23.083 | 44.742 | -16.767 | 252.124 | 38.285 | 74.245 | -51.855 | 117.23 | -77.14 | 13.958 | -82.944 | 97.25 | 83.854 | 140.341 | -154.286 | 39.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79.506 | 118.541 | 187.495 | 128.303 | 61.249 | -21.874 | 159.313 | 58.559 | 87.861 | 89.413 | 83.784 | 84.906 | 43.418 | 21.813 | 96.655 | 16.03 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -34.198 | -11.922 | -31.388 | -16.911 | -17.782 | -49.779 | -67.047 | -80.407 | -59.206 | -32.758 | -12.533 | -28.962 | -8.95 | -22.831 | -8.259 | -10.289 | -3.249 | -5.191 | -1.669 | -8.637 | -2.342 | -0.677 | -3.189 | -5.536 | -5.939 | -0.628 | -23.439 | -27.746 | -1.471 | -23.848 | -40.902 | -43.983 | -50.325 | -23.144 | -131.3 | -79.434 | -51.746 | -48.751 | -70.037 | -152.883 | -39.429 | -117.677 | -121.695 | -307.04 | -111.625 | -73.148 | -101.027 | -104.384 | -147.801 | -108.3 | -124.559 | -118.695 | -114.797 | -29.558 | -65.139 | -29.112 | -22.569 | -57.75 | -56.249 | -69.551 | -45.105 | -57.641 | -48.533 | -100.639 | -73.734 | -70.272 | -32.892 | -56.085 | -39.708 | -26.164 | -27.304 | -42.948 | -32.87 | -11.002 | -44.77 | -65.701 | -38.788 | -62.96 | -65.818 | -70.171 | -59.15 | -47.696 | -77.593 | -44.936 | -12.461 | -25.566 | -9.104 |
Acquisitions Net
| 3.004 | 0.207 | 0.177 | 33.788 | 0 | 0.005 | 0.006 | 0.439 | 36.708 | -0 | 0 | 3.863 | 8.96 | 29.579 | 0.007 | 11.842 | 3.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,800 | -1,600 | -1,500 | -1,500 | -1,800 | -1,500 | -900 | -1,050 | -1,200 | -950 | -1,000 | -650 | -800 | -550 | -500 | -500 | -500 | -379 | -279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0.001 | -32.5 | -1.57 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -2 | 0 | -215.501 | -31.418 | -49.512 | 0 | 0 | -1.269 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1,660.789 | 1,500 | 1,500 | 1,208.238 | 1,709.482 | 1,362.761 | 1,109.974 | 805.199 | 1,311.287 | 1,009.634 | 806.548 | 656.279 | 558.85 | 507.631 | 504.836 | 505.882 | 302.119 | 0 | 0 | 3.277 | 0 | 0 | 1.2 | 4.851 | 0.002 | 0 | 0 | 0 | 0 | 0.379 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.554 | 0.02 | 0 | 0 | 1.791 | 540.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.105 | 0.001 | 0 | 31.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.31 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | 0 | 0 |
Other Investing Activites
| 0.004 | -89.32 | 13.702 | -257.974 | 0 | 0 | -0 | 0 | 0 | -0.154 | 0.005 | 0.113 | -8.95 | -23.529 | 0.697 | -10.289 | -3.249 | 366.658 | 0 | -2.77 | 0.019 | 0.007 | 3 | -2.784 | 0.002 | 5.65 | -23.439 | 8.108 | -1.471 | 47.697 | -40.902 | -7.143 | 0.113 | -20.381 | 0.239 | 23.656 | -0.541 | 3.238 | 0.552 | -5.118 | 4.708 | 2.705 | 4.293 | 4.514 | 2.469 | 1.566 | 3.203 | -53.785 | 14.675 | 2.845 | 1.645 | 28.803 | 10.473 | -63.676 | 0.934 | 5.331 | 2.657 | 0.403 | 2.881 | -10.587 | 1.703 | 7.101 | 20.226 | 22.599 | 5.688 | 1.944 | 215.741 | 4.315 | 1.318 | -4.882 | 1.968 | 1.874 | -228.964 | -22.017 | 0.321 | 0.435 | -14.835 | 0.861 | 0.764 | 7.315 | 0.398 | 0.312 | 1.465 | 3.105 | -0.544 | 30.997 | -9.104 |
Investing Cash Flow
| -173.405 | -111.714 | -31.211 | -274.885 | -108.3 | -187.013 | 142.934 | -324.769 | 88.789 | 26.722 | -205.979 | -22.569 | -250.09 | -59.15 | -2.718 | -2.853 | -201.13 | -17.532 | -280.669 | -8.13 | -2.324 | -0.669 | 1.011 | -3.468 | -5.937 | 5.022 | -23.439 | -19.638 | -1.471 | 24.227 | -38.902 | -51.126 | -50.212 | -43.525 | -131.061 | -55.778 | -52.286 | -45.513 | -74.486 | -155.447 | -34.701 | -114.972 | -117.402 | -301.223 | 398.389 | -73.152 | -101.824 | -158.169 | -133.126 | -105.455 | -122.915 | -89.892 | -104.324 | -93.234 | -64.204 | -36.119 | -19.911 | -57.347 | -21.924 | -80.137 | -43.402 | -50.54 | -28.308 | -76.04 | -70.046 | -68.328 | -32.652 | -83.189 | -87.902 | -31.046 | -25.336 | -42.343 | -261.835 | -16.709 | -44.149 | -69.266 | -53.623 | -62.099 | -65.055 | -62.856 | -58.752 | -47.384 | -76.127 | -41.832 | -13.03 | 5.43 | -9.104 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -16.315 | -0.461 | -37.03 | -19.66 | -4.584 | -24.455 | -0.129 | -49.966 | -200 | -2.5 | -1.034 | -65.443 | -32.122 | -132.68 | -50.364 | -144.965 | -55.004 | -104.954 | -50.077 | -55.092 | -160.098 | -127.06 | -50.049 | -101.269 | -160.061 | -312.101 | -121.079 | -214.766 | -100.102 | -236.068 | -465.065 | -108.431 | -415.602 | -259.907 | -415.02 | -196.455 | -295.02 | -40.22 | -413.472 | -175.24 | -505 | -310 | -323.018 | -200 | -430 | -100 | -272.39 | -50 | -340 | -100 | -184.14 | -100 | -411 | 0 | -140 | -294.753 | -212.75 | -57.5 | -90 | -177.1 | -567.9 | -132.1 | -43.04 | -307.1 | -286.76 | -223.19 | -133.02 | -450 | -80 | 0 | -20 | -120 | -160 | -90 | -100 | -40 | 0 | -70 | -60 | 0 | -140 | 0 | -50 | 0 | -220 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | -58.516 | 58.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62.248 | -62.248 | 0 | -18.255 | 58.516 | -58.516 | 0 | 0 | 0 | 0 | 0 | -32.107 | 0 | -32.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58.8 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.085 | -97.535 | -2.151 | -3.944 | -101.248 | -0.189 | -0.756 | -0.683 | -2.384 | -102.065 | -2.521 | -4.18 | -3.422 | -3.475 | -4.422 | -5.068 | -5.323 | -34.133 | -5.597 | -7.291 | -6.851 | -97.217 | -9.122 | -10.154 | -10.435 | -59.58 | -12.643 | -21.092 | -13.795 | -5.781 | -16.991 | -28.138 | -14.222 | -14.853 | -14.451 | -19.085 | -20.379 | -41.076 | -19.086 | -15.961 | -19.504 | -47.346 | -17.533 | -22.695 | -26.595 | -111.037 | -14.527 | -7.112 | -15.098 | -111.216 | -11.23 | -10.871 | -23.731 | -51.153 | -14.31 | -19.626 | -9.321 | -31.43 | -6.637 | -53.198 | -12.634 | -60.789 | -8.19 | -7.956 | -17.623 | -13.998 | -12.349 | -27.755 | -7.123 | -81.291 | -63.135 | -14.324 | -108.728 | -6.464 | -4.331 | -27.094 | -51.215 | -45.51 | -3.768 | -9.353 | -10.523 | -75.81 | -3.476 | -9.211 | -2.277 | -49.127 | -4.941 |
Other Financing Activities
| -29.069 | -23.559 | -4.831 | -4.011 | -40.174 | -33.105 | 22.613 | 76.181 | 35.933 | -102.065 | 4.65 | 3.623 | -3.422 | 17.883 | -4.422 | 112.351 | 110 | 150 | 0 | -0.586 | 49.99 | 49.971 | 0.039 | 40 | 110 | 100 | 100 | 134.111 | 121 | 350 | 98.6 | 100 | 341 | 200 | 545 | 171.294 | 301.335 | 40 | 615 | 243.07 | 530 | 365 | 250 | 158.86 | 448 | 470.8 | 300 | 215.478 | 295.6 | 260 | 240 | -1.452 | 350 | 100 | 140 | 152.358 | 255.1 | 701.904 | 155 | 343.634 | 397.225 | 60 | 23.47 | 194.05 | 554.95 | 199.47 | 88.62 | 498.181 | -6 | -3.75 | 20 | 441.35 | 289.492 | 100 | 120 | 40 | 1.175 | 69.625 | 100 | 47.944 | 99.608 | -0.052 | 30 | -0.146 | 220.169 | -109.782 | -0.241 |
Financing Cash Flow
| -14.839 | -183.802 | 32.199 | 11.695 | -146.005 | -57.748 | 21.728 | 25.533 | -166.451 | -104.565 | 1.095 | -66 | -35.544 | -118.272 | -54.786 | -37.682 | 49.672 | 10.913 | -55.674 | -62.969 | -116.959 | -174.306 | -59.132 | -71.423 | -60.496 | -271.68 | -33.723 | -101.747 | 7.103 | 108.151 | -383.455 | -36.569 | -88.825 | -74.76 | 115.529 | -44.246 | -14.064 | -41.296 | 182.442 | 51.868 | 5.496 | 7.654 | -90.551 | -63.835 | -8.595 | 259.763 | 13.083 | 158.366 | -59.498 | 48.784 | 44.63 | -112.323 | -84.731 | 48.847 | -14.31 | -162.02 | 33.029 | 612.974 | 58.363 | 113.336 | -183.309 | -132.889 | -27.76 | -121.006 | 250.567 | -37.718 | -56.749 | 20.427 | -93.123 | -85.041 | -63.135 | 307.026 | 20.764 | 3.536 | 15.669 | -27.094 | -50.04 | -45.885 | 36.232 | 38.591 | -50.915 | -75.863 | -23.476 | -9.357 | -2.108 | -158.909 | -5.182 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.205 | 0.185 | -0.012 | -6.571 | 8.268 | 0.589 | 0.239 | 1.63 | -0.095 | 0.092 | -0.067 | -0.958 | 1.334 | -1.855 | 1.54 | -1.262 | 1.198 | 0.052 | 0.535 | 0.277 | -0.055 | -0.002 | -0.001 | -0.893 | -0.001 | 0.009 | -0.015 | -0.037 | -0.066 | -0.087 | -0.478 | 1.536 | 0.196 | 0.831 | -0.617 | 1.031 | 2.846 | 0.059 | 0 | 0.195 | -0.04 | -0.021 | 0.021 | -0.001 | 0 | -0.414 | 0.414 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.761 | -3.761 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 |
Net Change In Cash
| -117.026 | 30.567 | -109.878 | -204.131 | -136.608 | -110.957 | 226.168 | -236.741 | 85.379 | 401.041 | 101.996 | 79.301 | -56.524 | 86.491 | -40.956 | 164.587 | -60.827 | 117.256 | -438.374 | 29.356 | 21.512 | -122.288 | 22.131 | -23.232 | 146.232 | -64.03 | -80.733 | 164.483 | 216.048 | 246.335 | -479.661 | 165.235 | -115.757 | -72.711 | -32.916 | 153.132 | -25.218 | -12.505 | 56.101 | 13.846 | -106.385 | -93.381 | -290.877 | -267.808 | 473.648 | 326.538 | -242.614 | 39.726 | -151.325 | 130.111 | -10.346 | -135.467 | -81.577 | 102.227 | -76.189 | -219.228 | 48.932 | 704.724 | 45.805 | -5.717 | -229.154 | -103.973 | 116.069 | -86.768 | 216.606 | 10.533 | 43.806 | 17.677 | -66.11 | 16.948 | 53.508 | 185.177 | -118.768 | 170.561 | 99.823 | -35.112 | -125.538 | 51.328 | 29.737 | 63.596 | -20.254 | -39.462 | -14.698 | -7.771 | 6.674 | -56.823 | 1.745 |
Cash At End Of Period
| 772.602 | 947.196 | 916.63 | 785.477 | 989.608 | 1,126.216 | 1,237.173 | 1,011.005 | 1,247.746 | 1,162.367 | 761.326 | 659.33 | 580.029 | 636.553 | 550.062 | 591.017 | 426.43 | 487.258 | 370.002 | 807.79 | 778.433 | 756.921 | 879.209 | 857.079 | 880.31 | 734.078 | 798.108 | 878.841 | 714.359 | 498.31 | 251.975 | 731.637 | 566.402 | 682.159 | 754.87 | 787.786 | 634.654 | 659.872 | 672.377 | 616.276 | 602.43 | 708.816 | 802.197 | 1,093.074 | 1,360.882 | 887.234 | 560.696 | 803.309 | 763.584 | 914.909 | 784.799 | 795.145 | 930.612 | 1,012.189 | 909.962 | 986.151 | 1,205.379 | 1,156.447 | 451.722 | 405.917 | 411.634 | 640.788 | 744.761 | 628.692 | 715.461 | 498.855 | 488.322 | 444.516 | 426.84 | 492.949 | 476.001 | 422.493 | 237.316 | 356.084 | 185.523 | 85.7 | 120.812 | 246.349 | 195.021 | 165.284 | 101.688 | 121.942 | 161.404 | 176.102 | 183.873 | 177.199 | 234.022 |