China Zhenhua (Group) Science & Technology Co., Ltd
SZSE:000733.SZ
64.15 (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
| 224.402 | 318.197 | 101.94 | 623.702 | 528.172 | 795.597 | 734.624 | 518.861 | 590.694 | 665.576 | 607.329 | 535.248 | 440.326 | 268.716 | 246.669 | 247.034 | 122.978 | 124.892 | 110.665 | -0.539 | 79.054 | 112.656 | 106.441 | 47.579 | 47.572 | 78.02 | 85.786 | 29.301 | 31.074 | 57.733 | 85.519 | 18.312 | 46.38 | 49.236 | 67.575 | 48.479 | 48.281 | 55.646 | 24.104 | 27.611 | 29.439 | 49.222 | 22.631 | 35.341 | 17.543 | 27.25 | 19.362 | 41.136 | 11.996 | 17.359 | 14.536 | 7.819 | 9.198 | 13.734 | 11.5 | 2.692 | 14.152 | 11.766 | 8.708 | 2.311 | 13.078 | 8.609 | 7.184 | -5.317 | 14.601 | 8.37 | 7.08 | 3.7 | 5.638 | 6.475 | 8.623 | 11.103 | 8.785 | 9.35 | 7.851 | -0.795 | 7.231 | 3.984 | 6.693 | -4.354 | 7.647 | 8.398 | 5.568 | 7.803 | 9.075 | 8.292 | 6.926 |
Depreciation & Amortization
| 0 | 90.796 | 0 | 80.856 | -137.337 | 82.434 | 82.434 | 80.966 | 80.966 | 75.613 | 75.613 | 68.464 | 68.464 | 61.293 | 61.293 | 193.018 | -101.835 | 101.835 | 0 | 172.649 | -86.934 | 86.934 | 0 | 216.48 | -119.115 | 119.115 | 0 | 200.515 | -86.39 | 86.39 | 0 | 157.434 | -72.185 | 72.185 | 0 | 143.057 | -75.276 | 75.276 | 0 | 132.925 | -66.02 | 66.02 | 0 | 132.213 | -65.524 | 65.524 | 0 | 108.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.293 | 17.961 | 19.94 | 18.073 | 19.153 | 17.613 | 19.076 | 16.492 | 18.162 | 13.292 | 14.083 | 11.636 | 9.928 | 16.389 | 18.247 | 9.574 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -1,387.673 | 1,348.837 | 0 | 2,602.049 | -1,326.917 | 1,941.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.125 | -1.682 | 1.682 | 0 | 8.029 | -4.574 | 4.574 | 0 | 18.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 457.765 | 0 | -1,387.208 | 1,520.146 | -1,520.146 | 0 | -2,172.184 | 1,841.219 | -1,841.219 | 0 | -1,250.526 | 965.624 | -965.624 | 0 | -561.369 | 967.277 | -967.277 | 0 | 217.494 | -345.379 | 345.379 | 0 | -195.164 | 379.919 | -379.919 | 0 | -941.679 | 1,108.731 | -1,108.731 | 0 | -790.428 | 638.244 | -638.244 | 0 | -1,078.79 | 748.647 | -748.647 | 0 | 317.668 | 348.793 | -348.793 | 0 | 178.722 | 345.75 | -345.75 | 0 | -242.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.829 | -43.049 | -60.744 | 45.331 | -17.547 | -36.461 | -81.089 | -0.817 | -10.441 | 8.466 | -74.479 | -13.608 | 71.527 | -31.945 | -41.461 | 8.395 |
Accounts Receivables
| 0 | 693.654 | 0 | -1,504.862 | 1,577.235 | -1,577.235 | 0 | -1,626.973 | 1,584.238 | -1,584.238 | 0 | -427.262 | 721.909 | -721.909 | 0 | -402.197 | 973.28 | -973.28 | 0 | -279.5 | 199.296 | -199.296 | 0 | -95.118 | 633.246 | -633.246 | 0 | -1,373.082 | 1,377.307 | -1,377.307 | 0 | -245.814 | 506.394 | -506.394 | 0 | -764.166 | 452.833 | -452.833 | 0 | 355.664 | 354.271 | -354.271 | 0 | 239.002 | 296.722 | -296.722 | 0 | -283.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -235.89 | 0 | 117.654 | -57.089 | 57.089 | 0 | -545.211 | 256.981 | -256.981 | 0 | -823.264 | 243.715 | -243.715 | 0 | -159.172 | -6.003 | 6.003 | 0 | 496.993 | -544.676 | 544.676 | 0 | -100.047 | -253.327 | 253.327 | 0 | 431.403 | -268.576 | 268.576 | 0 | -544.614 | 131.85 | -131.85 | 0 | -314.625 | 295.813 | -295.813 | 0 | -37.996 | -5.478 | 5.478 | 0 | -60.28 | 49.028 | -49.028 | 0 | 40.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.253 | -6.411 | 17.908 | -8.012 | -44.694 | -8.905 | -11.6 | -13.35 | -1.379 | 8.924 | -13.74 | 46.747 | 40.552 | -31.976 | -23.331 | 27.93 |
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 | 60.424 | -36.638 | -78.652 | 53.343 | 27.147 | -27.556 | -69.489 | 12.533 | -9.062 | -0.457 | -60.739 | -60.354 | 30.975 | 0.031 | -18.13 | -19.535 |
Other Non Cash Items
| -76.457 | 840.065 | 38.6 | 273.897 | -633.212 | -191.126 | -82.434 | -518.861 | -590.694 | -180.62 | -577.615 | 213.456 | -440.326 | -268.716 | -246.669 | -247.034 | -122.978 | -124.892 | -110.665 | 0.539 | -79.054 | -112.656 | -106.441 | -47.579 | -47.572 | -78.02 | -85.786 | -29.301 | -31.074 | -57.733 | -85.519 | -18.312 | -46.38 | -49.236 | -67.575 | -48.479 | -48.281 | -55.646 | -24.104 | -27.611 | -29.439 | -49.222 | -22.631 | -35.341 | -17.543 | -27.25 | -19.362 | -41.136 | -11.996 | -17.359 | -14.536 | -7.819 | -9.198 | -13.734 | -11.5 | -2.692 | -14.152 | -11.766 | -8.708 | -2.311 | -13.078 | -8.609 | -7.184 | 5.317 | -14.601 | -8.37 | -7.08 | -3.7 | -5.638 | -6.475 | -8.623 | 45.799 | 16.31 | 33.652 | 4.205 | 60.654 | 9.319 | 26.949 | 8.102 | 26.259 | 2.52 | 8.998 | 1.636 | -2.744 | 1.811 | 3.236 | 1.949 |
Operating Cash Flow
| 147.945 | 1,067.466 | 140.54 | 816.742 | -111.586 | 517.277 | 734.624 | 518.861 | 590.694 | 665.576 | 29.714 | 667.737 | 208.333 | 435.586 | 23.703 | 484.052 | -8.087 | -324.988 | -220.216 | 531.883 | -117.344 | 37.07 | -192.103 | 343.228 | 32.472 | 178.646 | -236.114 | 76.105 | -143.74 | -99.711 | -378.771 | -60.157 | 112.128 | 193.517 | -78.069 | 465.001 | -109.705 | 61.395 | -62.468 | 128.808 | 10.699 | 32.54 | -78.509 | 85.003 | 64.267 | 25.09 | -89.24 | 78.287 | -15.086 | 26.791 | -67.596 | 31.747 | -36.475 | -0.271 | 1.71 | 61.746 | -31.017 | 48.351 | -18.545 | 58.567 | 17.763 | 7.871 | -3.727 | 47.799 | 3.591 | 60.269 | -17.305 | 37.03 | -6.986 | 62.437 | -34.638 | 53.365 | 0.008 | 2.198 | 75.46 | 61.464 | -2.299 | -31.08 | 30.47 | 29.626 | 31.926 | -43 | 5.231 | 86.514 | -4.669 | -11.686 | 26.844 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -93.514 | -1,145.419 | -100.733 | -148.269 | -159.064 | -91.723 | -65.284 | -99.118 | -104.443 | -106.832 | -127.836 | -140.69 | -134.947 | -108.748 | -92.211 | -129.834 | -124.836 | -76.708 | -68.902 | -109.124 | -73.703 | -62.497 | -84.713 | -101.605 | -66.539 | -39.484 | -50.481 | -62.039 | -94.555 | -116.538 | -105.966 | -105.271 | -92.309 | -80.766 | -84.428 | -113.499 | -93.778 | -100.995 | -84.168 | -239.31 | -42.19 | -45.58 | -24.425 | -49.344 | -56.318 | -36.764 | -17.856 | -47.969 | -26.345 | -32.801 | -25.393 | -44.979 | -27.639 | -28.353 | -25.857 | -49.7 | -53.991 | -19.124 | -28.58 | -27.284 | -15.323 | -34.379 | -7.191 | -24.23 | -18.119 | -8.621 | -11.589 | -13.775 | -57.187 | -33.263 | -13.928 | -49.072 | -48.291 | -2.45 | -25.647 | -65.877 | -18.351 | -25.325 | -20.264 | -22.787 | -10.392 | -24.039 | -54.467 | -14.732 | -28.408 | -74.973 | -73.144 |
Acquisitions Net
| 0.142 | 0.005 | 0.029 | 0.389 | 0.232 | 25.475 | 0.323 | 10.491 | 1.307 | 0 | 0 | 2.553 | 136.13 | 106.952 | 94.265 | 129.12 | 125.272 | 77.872 | 68.951 | -0 | 179.586 | 62.664 | 85.65 | 105.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105.943 | 0.104 | 0 | 0 | -11.187 | 16.172 | 0 | 0.153 | -10.024 | 37.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.381 | 25.983 | 0 | 0 | 0 | 0 | 21.328 | 0 | 0 | 55.043 | 14.985 | 0 | 0 | 0 |
Purchases Of Investments
| -200 | 0 | 0 | -5,100 | -0.232 | 0 | 0 | -10.491 | -1.307 | -98 | -80 | -98.87 | -100 | -210 | -190 | -425 | -380 | -660 | -450 | -657.11 | -550 | -830 | -680.025 | -449.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -220.003 | -7.344 | 0 | 0 | -5.566 | 0 | 0 | -200 | -100 | -250 | -350 | -15.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.925 | 0 | -1.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | -39.6 | 0 | 0 | 0 | 0 | -1.5 | 0 | 0 | -40 | 10.084 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 203.74 | 1,000 | 0 | 3,000 | 6.546 | 0 | 0 | 4.031 | 10.653 | 122.762 | 80.208 | 97.503 | 118.612 | 237.38 | 235.703 | 495.067 | 471.401 | 726.116 | 452.339 | 718.296 | 565.299 | 1,060.062 | 683.654 | 1.631 | 0.299 | 4.312 | 4.429 | 8.712 | 14.743 | 18.648 | 7.214 | 7.45 | 0.031 | 8.602 | 0.301 | 11.422 | 0 | 0 | 84.217 | 355.602 | 106.422 | 0 | 0 | -43.683 | 48.414 | 5.421 | 2.697 | 5.072 | 4.378 | 0 | 0 | 0.324 | 2.011 | 3.502 | 1.826 | 3.27 | 0 | 6.214 | 2.88 | 0 | 0 | 0.356 | 3.487 | 1.001 | 5.78 | 4.003 | 5.3 | 2.645 | 0 | 0 | 0 | 7.895 | 0.779 | 0.036 | 0.477 | 1.067 | 0.6 | 3.224 | 0.585 | 54.539 | 1.7 | 0 | 2.637 | 39.112 | 112.049 | 0.524 | 0.116 |
Other Investing Activites
| -3.74 | 17.418 | 0.029 | -2,091.179 | 0.232 | 4.76 | 0.323 | 10.491 | 1.307 | 0.552 | 0.25 | 2.553 | -134.947 | -108.748 | -92.211 | -129.834 | -124.836 | -76.708 | -68.902 | 0.156 | 0.118 | -242.083 | -84.713 | -103.085 | 7.521 | 1.161 | 0.056 | 0.634 | 0.051 | 2.695 | 0.062 | -112.298 | 0.027 | 7.158 | 0.103 | 0.308 | 0.04 | 213.935 | -84.168 | -3.855 | -42.19 | 252.949 | 0.019 | 13.907 | 0.052 | 0.51 | 0.017 | 8.484 | 0.305 | -1.834 | 0.016 | 1.522 | 0.217 | 1.147 | 0.297 | 0.442 | 0.363 | 0.944 | -28.58 | 2.581 | 0.25 | -3.418 | 0.115 | -11.23 | 11.681 | 0.22 | 0.03 | 3.716 | 0.139 | 2.833 | 0.25 | -0.59 | 8.632 | 7.35 | -25.647 | -2.044 | 0.785 | 1.549 | 0.064 | -22.787 | 4.258 | 0.218 | -54.467 | -14.732 | -57.071 | 0.193 | 0.017 |
Investing Cash Flow
| -93.372 | -145.414 | -100.704 | -2,247.88 | -152.287 | -61.488 | -64.96 | -84.597 | -92.483 | -81.518 | -127.378 | -139.504 | -115.152 | -83.165 | -44.453 | -60.482 | -33 | -9.428 | -66.515 | -47.782 | -58.285 | -11.853 | -80.147 | -547.036 | -58.719 | -34.011 | -45.996 | -52.694 | -79.76 | -95.194 | -98.691 | -324.179 | -99.49 | -65.007 | -84.024 | -118.521 | -77.565 | 112.94 | -283.966 | 2.413 | -190.548 | -142.631 | -40.205 | -79.12 | -7.852 | -30.833 | -15.142 | -34.413 | -21.663 | -34.635 | -25.377 | -43.133 | -25.411 | -23.703 | -23.734 | -45.987 | -65.553 | -11.966 | -25.325 | -24.703 | -15.073 | -37.44 | -3.589 | -34.46 | -0.657 | -4.398 | -6.26 | -7.414 | -57.048 | -30.43 | -13.678 | -41.768 | -38.879 | 33.555 | -64.434 | -66.854 | -16.966 | -20.552 | -19.615 | 28.793 | -4.434 | -23.821 | -91.253 | 34.718 | 26.571 | -74.257 | -73.01 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -135.61 | -151.5 | -24.11 | 0 | 0 | 215.616 | 80.358 | 90.221 | 212.274 | -174.319 | -236.031 | 37.781 | -71.511 | 2.981 | -117.146 | -324.114 | 30.036 | 213.45 | -18.711 | 153.392 | -5 | -95.271 | 15.569 | 459.348 | -170.691 | 93.197 | 100.068 | -82.774 | 58.25 | 102.396 | 449.248 | 436.072 | -6.541 | 27.36 | 39.916 | -39.732 | 186.103 | 43.159 | 0 | 100 | 108 | -6 | -80.55 | 9.9 | 16.9 | -16.189 | -23.665 | 112.077 | -43.36 | -45.319 | -62.248 | 17.073 | 91.712 | 29.474 | 4.788 | 118.357 | 14.6 | 36.2 | -24.5 | -5.299 | 14.1 | 15.4 | 9.1 | 14.6 | 62.7 | -24.64 | 7.38 | -25.75 | 17.34 | 28.84 | 20.82 | 21.641 | 15 | -12.85 | 41.86 | 50.155 | -25.142 | -5.991 | 11.2 | -71.931 | -33.15 | 44.49 | -9.3 | -120.957 | 112.777 | 22.35 | -43.218 |
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 | -0.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -112.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.811 | -626.442 | -9.467 | -595.873 | -13.083 | -605.223 | -9.576 | -155.44 | -159.267 | -6.963 | -8.296 | -9.083 | -84.969 | -10.118 | -10.429 | -12.565 | -39.307 | -14.814 | -13.423 | -22.762 | -10.348 | -36.927 | -21.137 | -15.825 | -34.827 | -13.65 | -18.739 | -8.631 | -10.398 | -30.819 | -10.192 | -9.984 | -4.622 | -25.402 | -7.62 | -0.719 | -21.615 | -10.208 | -10.16 | -3.966 | -27.292 | -8.038 | -9.498 | -3.044 | -20.918 | -5.57 | -7.008 | -6.812 | -17.996 | -8.85 | -7.676 | -3.886 | -8.976 | -5.848 | -4.4 | -5.104 | -3.973 | -4.397 | -3.659 | -5.402 | -5.046 | -5.155 | -3.375 | -5.219 | -5.054 | -4.738 | -4.047 | -4.714 | -39.072 | -3.46 | -2.939 | -5.634 | -3.191 | -3.32 | -2.676 | -2.123 | -2.856 | -1.658 | -1.557 | -2.58 | -2.392 | -3.439 | -2.268 | -0.227 | -6.062 | -0.105 | -6.506 |
Other Financing Activities
| -3.936 | -4.415 | 15.678 | -87.945 | 2,517.347 | 21.996 | 20.355 | -43.488 | -3.768 | 1.524 | -2.117 | 104.167 | -2.202 | 0.355 | 0.945 | 5.76 | 0.015 | 1.091 | -2.097 | 1.713 | -3.108 | 156.47 | -39.996 | 358.759 | 24.551 | -17.526 | 19.361 | 115.675 | 23.862 | -21.145 | -2.067 | -1.055 | 19.319 | 20.2 | -0 | -37.276 | 38.423 | 47.503 | 0 | 52.945 | 34.866 | -4.393 | 628.901 | -2.606 | 3.873 | 9.502 | 0.73 | 11.066 | 1.2 | 23.163 | 104.58 | 34.358 | 27.572 | -65.245 | -19.993 | -88.265 | 0.052 | 6.631 | 8.239 | 25.901 | 7.98 | 29.926 | 2.748 | 33.38 | 10.04 | -3.651 | -0.393 | 8.512 | 13.819 | 1.457 | 0.62 | 36.016 | 19.68 | 1.474 | -24.211 | 1.548 | 0.739 | 0.195 | -0 | 5.656 | 2.5 | 1 | 3.57 | -0.836 | 11.834 | 10.299 | -0 |
Financing Cash Flow
| -147.358 | -782.357 | -17.899 | -98.316 | 2,504.264 | -367.611 | 91.136 | 39.83 | 49.239 | -179.758 | -246.444 | 64.728 | -158.682 | -6.782 | -126.63 | -330.919 | -9.256 | 199.727 | -34.231 | 132.343 | -18.456 | 24.272 | -45.565 | 802.283 | -213.356 | 62.021 | 100.691 | 24.269 | 49.476 | 72.669 | 436.989 | 425.034 | 8.157 | 22.158 | 32.297 | -77.727 | 202.911 | 80.454 | -10.16 | 148.979 | 55.574 | -18.432 | 538.853 | -5.75 | -3.745 | -21.36 | -46.444 | 116.331 | -60.156 | -31.006 | 34.656 | 47.545 | 110.308 | -41.619 | -19.606 | 24.989 | 10.679 | 38.434 | -19.92 | 15.2 | 17.034 | 40.17 | 8.473 | 42.761 | 67.686 | -33.029 | 2.94 | -21.952 | -7.912 | 26.837 | 18.501 | 52.023 | 32.485 | -14.697 | 14.973 | 49.58 | -27.258 | -7.455 | 9.643 | -68.855 | -33.042 | 42.051 | -7.998 | -121.567 | 118.549 | 32.754 | -49.724 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.075 | 0.019 | 0.128 | 0.152 | 0.065 | 0.027 | -0.012 | 0.226 | 0.06 | 0.175 | -0.016 | -0.188 | 0.019 | -0 | -0.008 | 0.098 | -0.013 | 0.007 | -0.018 | -0.02 | 0.022 | -0.01 | 0.147 | 0.062 | -0.106 | 0.006 | 0.174 | 0.232 | 0.334 | -0.208 | -0.231 | 3.842 | -2.25 | -0.037 | 0.804 | 0.808 | -0.629 | -0.862 | -0.771 | -0.256 | -0.089 | -1.564 | 0.196 | 0.657 | -0.053 | -0.109 | 0.007 | 0.119 | 0.018 | 0.017 | -0.029 | -0.063 | -2.085 | 1.698 | -0.242 | -5.311 | -0.692 | -0.105 | -0.121 | 0.32 | 0.092 | 0.1 | -0.002 | 2.012 | -0.066 | 0.087 | -0.568 | 0.64 | -0.652 | -0.138 | -0.086 | 0.605 | -0.07 | -0.38 | -0.027 | -1.553 | 0.476 | -0.025 | -0 | -0.052 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
Net Change In Cash
| -92.709 | 139.714 | 22.064 | -1,529.302 | 2,240.456 | 88.205 | 44.027 | 464.08 | -166.814 | 145.48 | -344.124 | 592.772 | -65.482 | 345.639 | -147.388 | 92.748 | -50.357 | -134.682 | -320.979 | 616.424 | -194.064 | 49.479 | -317.668 | 598.537 | -239.71 | 206.661 | -181.244 | 47.913 | -173.691 | -122.444 | -40.703 | 44.541 | 18.545 | 150.63 | -128.993 | 269.56 | 15.012 | 253.927 | -357.365 | 279.943 | -124.364 | -130.087 | 420.335 | 0.79 | 52.616 | -27.212 | -150.819 | 160.324 | -96.887 | -38.833 | -58.345 | 36.097 | 46.337 | -63.895 | -41.871 | 35.436 | -86.581 | 74.715 | -63.911 | 49.384 | 19.817 | 10.701 | 1.155 | 58.112 | 70.554 | 22.929 | -21.192 | 8.305 | -72.597 | 58.705 | -29.901 | 41.578 | -6.456 | 20.676 | 25.972 | 42.637 | -46.048 | -59.112 | 20.498 | -10.489 | -5.55 | -24.769 | -94.02 | -0.335 | 140.451 | -53.188 | -95.891 |
Cash At End Of Period
| 2,651.722 | 2,744.913 | 2,605.199 | 2,583.134 | 4,111.954 | 1,871.499 | 1,783.294 | 1,739.268 | 1,275.187 | 1,442.002 | 1,296.522 | 1,640.646 | 1,047.874 | 1,113.356 | 767.716 | 915.105 | 822.356 | 872.713 | 1,007.394 | 1,328.374 | 711.95 | 906.014 | 856.535 | 1,174.202 | 575.665 | 815.375 | 608.714 | 790.059 | 742.146 | 915.837 | 1,038.281 | 1,078.985 | 1,034.444 | 1,015.899 | 865.269 | 994.261 | 724.701 | 709.689 | 455.762 | 813.127 | 533.184 | 657.549 | 787.636 | 330.652 | 329.862 | 277.247 | 304.459 | 455.277 | 294.953 | 391.84 | 430.673 | 489.018 | 452.921 | 406.584 | 470.479 | 512.35 | 476.913 | 563.495 | 488.779 | 552.691 | 503.307 | 483.49 | 472.789 | 471.633 | 413.521 | 342.967 | 320.038 | 341.229 | 332.924 | 405.522 | 346.816 | 376.717 | 335.139 | 341.596 | 320.92 | 294.948 | 252.311 | 298.359 | 357.471 | 336.973 | 347.462 | 353.012 | 377.782 | 471.802 | 472.137 | 331.685 | 384.874 |