Jiangsu Nonghua Intelligent Agriculture Technology Co.ltd
SZSE:000816.SZ
2.99 (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
| 14.461 | 28.334 | -11.589 | -80.71 | 5.107 | 3.744 | 3.288 | -44.592 | 6.882 | 23.045 | 6.813 | 15.231 | 0.66 | 17.455 | 12.829 | 10.11 | 21.959 | 18.671 | 4.355 | -846.974 | -89.761 | -26.677 | 3.102 | 130.886 | -11.081 | -22.583 | -56.058 | -202.098 | -12.227 | -57.091 | 5.34 | -146.322 | -7.293 | 5.443 | 10.092 | 13.631 | -14.749 | 10.049 | 18.482 | 14.219 | 1.621 | 19.878 | 20.629 | 7.917 | 8.283 | 41.715 | 33.508 | 44.32 | 5.378 | 26.399 | 22.602 | 17.023 | 5.29 | 15.779 | 22.008 | -16.607 | 119.664 | 12.425 | 21.459 | -58.755 | 49.021 | 76.066 | 78.061 | -2.317 | 0.12 | 32.552 | 52.975 | 8.999 | 17.657 | 8.357 | 49.697 | 8.932 | 10.409 | 6.116 | 8.778 | 9.344 | 8.04 | 6.362 | 8.303 | 8.492 | 9.371 | 7.142 | 8.014 | -207.269 | -3.869 | 14.104 | 11.106 |
Depreciation & Amortization
| 0 | 17.66 | 17.66 | 87.65 | -40.937 | 23.555 | 23.555 | 36.211 | 36.211 | 16.767 | 16.767 | 35.441 | 31.715 | 13.744 | 13.744 | 53.295 | -22.118 | 22.118 | 0 | 158.678 | -44.417 | 44.417 | 0 | 150.778 | -66.472 | 66.472 | 0 | 0 | -63.9 | 63.9 | 0 | 0 | -62.248 | 62.248 | 0 | 173.418 | -87.643 | 87.643 | 0 | 124.884 | -56.449 | 56.449 | 0 | 112.126 | -46.909 | 46.909 | 0 | 113.515 | -48.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.989 | 12.444 | 12.458 | 12.493 | 12.427 | 12.181 | 11.784 | 12.594 | 11.06 | 12.494 | 10.205 | 12.906 | 12.323 | 11.711 | 12.694 | 10.906 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -147.997 | -36.887 | -73.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.337 | -0.475 | 0.475 | 0 | 2.015 | -2.015 | 2.015 | 0 | 1.897 | -1.903 | 1.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -128.647 | 0 | -26.203 | 189.066 | -189.066 | 0 | 66.808 | 8.033 | -8.033 | 0 | -222.685 | 103.355 | -103.355 | 0 | -24.375 | 84.82 | -84.82 | 0 | 309.284 | 188.695 | -188.695 | 0 | 190.568 | 86.131 | -86.131 | 0 | 0 | 77.074 | -77.074 | 0 | 0 | 156.039 | -156.039 | 0 | 331.196 | 15.113 | -15.113 | 0 | -68.433 | 316.214 | -316.214 | 0 | -348.896 | 217.294 | -217.294 | 0 | -52.313 | 135.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.603 | 2.221 | 80.16 | -64.14 | 73.879 | -31.687 | 2.658 | -28.335 | 103.534 | -67.915 | 16.271 | -43.703 | 91.738 | -42.404 | 140.055 | -249.991 |
Accounts Receivables
| 0 | -142.477 | 0 | 49.117 | 141.954 | -141.954 | 0 | 104.978 | 65.212 | -65.212 | 0 | -176.768 | 115.727 | -115.727 | 0 | 28.79 | 96.904 | -96.904 | 0 | 263.003 | 117.021 | -117.021 | 0 | 193.677 | 96.76 | -96.76 | 0 | 0 | 82.5 | -82.5 | 0 | 0 | 144.328 | -144.328 | 0 | 272.545 | -21.482 | 21.482 | 0 | -75.428 | 293.926 | -293.926 | 0 | -316.558 | 150.235 | -150.235 | 0 | -90.575 | 299.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.83 | 0 | -76.958 | 47.111 | -47.111 | 0 | -38.17 | -57.179 | 57.179 | 0 | -47.932 | -12.372 | 12.372 | 0 | -53.166 | -12.084 | 12.084 | 0 | 46.281 | 71.674 | -71.674 | 0 | -3.109 | -10.63 | 10.63 | 0 | 0 | -5.425 | 5.425 | 0 | 0 | 11.711 | -11.711 | 0 | 58.651 | 36.595 | -36.595 | 0 | 6.995 | 22.289 | -22.289 | 0 | -32.338 | 67.059 | -67.059 | 0 | 38.261 | -163.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.213 | -29.929 | 27.008 | -1.188 | 0.127 | 5.049 | -3.839 | 9.273 | -42.409 | 22.485 | -54.553 | 0.599 | -39.13 | 14.443 | -48.916 | 53.596 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.164 | 0.475 | -0.475 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.638 | 0 | 0 | 0 | 1.164 | -0.475 | 0.475 | 0 | 2.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.816 | 32.15 | 53.152 | -62.952 | 73.752 | -36.735 | 6.497 | -37.608 | 145.942 | -90.4 | 70.824 | -44.302 | 130.868 | -56.847 | 188.971 | -303.587 |
Other Non Cash Items
| 22.428 | 120.723 | -69.52 | 48.602 | -75.557 | 161.848 | -23.555 | 44.592 | -6.882 | 64.122 | -202.935 | -15.231 | -0.66 | -17.455 | -12.829 | -10.11 | -21.959 | -18.671 | -4.355 | 846.974 | 89.761 | 26.677 | -3.102 | -130.886 | 11.081 | 22.583 | 56.058 | 202.098 | 12.227 | 57.091 | -5.34 | 146.322 | 7.293 | -5.443 | -10.092 | -13.631 | 14.749 | -10.049 | -18.482 | -14.219 | -1.621 | -19.878 | -20.629 | -7.917 | -8.283 | -41.715 | -33.508 | -44.32 | -5.378 | -26.399 | -22.602 | -17.023 | -5.29 | -15.779 | -22.008 | 16.607 | -119.664 | -12.425 | -21.459 | 58.755 | -49.021 | -76.066 | -78.061 | 2.317 | -0.12 | -32.552 | -52.975 | -8.999 | -17.657 | -8.357 | -49.697 | -2.062 | 2.14 | 0.857 | 8.635 | -26.755 | 8.926 | 5.915 | 10.461 | 4.379 | 3.942 | -2.045 | 2.593 | 162.287 | 7.763 | 5.063 | 7.898 |
Operating Cash Flow
| 36.889 | 131.397 | -81.11 | 29.339 | 77.679 | 0.081 | 3.288 | -44.592 | 6.882 | 23.045 | -196.122 | 296.18 | -13.65 | -43.255 | -63.696 | 191.719 | 17.705 | -16.906 | -39.266 | 4.543 | -8.96 | -12.128 | -46.371 | -12.761 | 90.003 | -33.066 | -33.079 | 0.244 | 116.522 | -144.657 | 1.411 | 116.544 | -16.853 | 6.644 | 26.098 | 139.637 | 89.823 | -22.753 | -50.767 | -48.341 | -0.636 | 136.344 | -117.777 | -312.741 | 46.079 | 92.307 | -77.428 | 314.808 | 30.817 | 88.11 | -28.664 | 139.597 | -35.37 | 86.669 | -29.903 | 65.416 | 24.774 | 33.494 | 34.952 | -21.907 | 51.717 | -7.354 | -21.548 | 123.228 | 112.621 | 28.339 | -65.556 | 254.586 | -32.68 | -79.91 | 18.159 | 87.462 | 27.214 | 99.591 | -34.235 | 68.894 | -2.54 | 26.72 | 3.023 | 127.464 | -42.108 | 31.574 | -20.189 | 59.079 | -26.799 | 171.916 | -220.081 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -17.437 | -13.981 | -1.959 | -26.017 | -14.321 | -17.945 | -4.277 | -72.805 | -25.67 | -18.889 | -6.209 | -58.241 | -28.856 | -17.916 | -27.919 | -40.854 | -15.126 | -12.765 | -14.206 | -57.04 | -35.737 | -24.681 | -23.637 | -11.698 | -94.939 | -4.407 | -48.134 | -5.542 | -112.049 | -3.76 | -11.328 | -39.846 | -12.742 | -17.483 | -61.975 | -2.202 | -16.525 | -99.041 | -76.854 | -68.027 | -89.843 | -192.109 | -84.892 | -121.846 | -109.062 | -82.584 | -82.486 | -145.564 | -42.078 | -13.215 | -24.403 | -10.212 | -11.064 | -14.974 | -15.183 | -16.019 | -24.752 | -26.108 | -7.763 | -47.413 | -14.6 | -8.344 | -16.843 | -46.724 | -16.601 | -32.754 | -24.365 | -25.369 | -12.478 | -94.5 | -6.631 | -98.563 | -5.826 | -11.937 | -2.804 | -18.763 | -3.934 | -3.553 | -3.358 | -5.712 | -2.545 | -7.603 | -4.114 | -14.213 | -0.494 | -13.981 | -14.283 |
Acquisitions Net
| 0.216 | 20.013 | 2.635 | 3.052 | 0.249 | -0.075 | 3.887 | -1.51 | 0.044 | 0 | 0 | 111.09 | 28.566 | -47.978 | 441.029 | 0 | 0 | 0.413 | 40.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.19 | 8.53 | 0 | 0 | 0 | 0 | 0 | 0 | 26.512 | 0 | 25.251 | -0.251 | -70.777 | -4.641 | 0 | 0 | 24.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -473.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.194 | 0 | 0 | 0 | -29.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.492 | 2.545 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -107.8 | -221.88 | -88.12 | -68.511 | -161.489 | -100.204 | -50.007 | -16.285 | -231.75 | -171.25 | -224.5 | -1,188.1 | -20 | 8.722 | -618.722 | 0 | 0 | -120.737 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.141 | 0 | 0 | 0 | -4.853 | 0 | 0 | 0 | -0.065 | -3.935 | 0 | 0 | 0 | 0 | 0 | 0 | 549 | -549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.491 | 0 | 0 | 0 | -46.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -0.2 | 0 | -22.5 | -35 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 47 | 325 | 77.152 | 48.841 | 140.008 | 58.548 | 47.537 | 263.226 | 181.109 | 218.375 | 329.339 | 906.297 | 230.685 | -109.812 | 452.92 | 84.428 | 30.33 | 72.688 | 1.247 | 18.505 | 0 | 0 | 0 | -1.471 | 3.898 | 0 | 0 | 0 | 0 | 0 | 0.06 | 1.02 | 0 | 0 | 0.06 | 0.769 | 0 | 0 | 0 | 1.716 | 0.044 | 0.217 | 0.402 | 18.154 | 0 | 0 | 0.073 | -66.068 | 83.404 | 0.942 | 1.058 | 10.402 | 0 | 0 | 129.35 | 44.109 | 251 | 2 | 0.004 | 0.075 | 19.702 | 60.734 | 97.226 | 0.583 | 0 | 36.756 | 41.968 | -0 | 31.405 | 2.134 | 53.13 | 0 | -2.4 | 2.4 | 0.001 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 124.983 | -8.332 | -16.618 | 0 | 0 | 0 | 2.542 | 1.461 | -1.251 | -0 | 114.09 | -28.856 | -19.004 | 1.088 | -475.713 | 183.118 | 1.43 | 1.273 | -449.587 | -0.643 | 2.313 | 3.067 | 142.021 | -1.047 | 8.982 | 0 | 9.638 | 0.243 | 2.77 | 0.43 | 90.104 | 11.013 | 80 | 30.005 | 15.601 | 83.212 | 95.31 | 0.055 | 127.309 | -49.554 | -0.047 | 0.176 | 6.847 | 0.972 | -20.279 | 13.499 | -937.23 | -5.856 | 0.994 | 0.052 | -16.252 | 2.829 | -2.063 | 0 | 1.228 | 0.128 | 0.17 | 0.18 | 0.764 | 54.713 | -54.697 | 0.079 | -46.724 | -260.479 | 0.029 | 4.163 | -25.369 | 0.011 | -19.846 | 0.138 | -0.011 | 0.355 | -11.937 | -2.804 | -1.622 | 2.447 | 0.092 | 0.429 | -5.712 | -2.545 | -7.603 | 0.441 | -2.906 | -0.345 | 5.482 | 0.008 |
Investing Cash Flow
| -78.021 | 109.152 | -10.291 | -42.635 | -35.553 | -59.677 | -2.861 | 175.169 | -74.805 | 26.984 | 98.629 | -225.954 | 181.538 | -185.989 | 248.395 | -432.139 | 198.322 | -58.972 | -1.584 | -488.122 | -36.38 | -22.368 | -20.57 | 128.851 | -92.088 | 4.575 | -48.133 | -2.094 | -103.275 | -0.99 | -10.838 | 51.278 | -1.728 | 62.517 | -31.91 | 61.821 | 66.687 | 21.521 | -77.05 | -14.631 | -139.353 | -191.939 | -84.314 | -72.676 | -112.024 | -102.863 | -68.913 | -1,148.863 | 35.469 | -11.279 | -23.293 | 59.052 | -557.235 | -17.037 | 114.167 | 29.318 | 226.376 | -23.938 | -7.58 | -46.573 | 59.814 | -2.306 | 80.463 | -41.18 | -277.08 | 4.031 | 21.766 | -126.426 | 18.938 | -112.212 | 46.637 | -98.573 | -7.871 | -9.537 | -2.803 | -20.185 | -1.687 | -3.461 | -25.43 | -32.93 | -3.042 | -7.603 | -3.673 | -17.12 | -0.839 | -8.5 | -14.275 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -23.048 | -1.116 | -5.686 | -7.294 | -14.07 | -1.825 | -14.975 | -99.1 | -19.18 | 0 | 0 | -170.92 | 0 | -38 | -45.7 | -227.562 | -0.438 | -98 | -150 | -211 | -161.5 | -88 | -198 | -484.25 | -214.15 | -362.85 | -468.55 | -629.35 | -111.85 | -515.35 | -263.85 | -475.85 | -498.85 | -525.85 | -230.85 | -532.913 | -703.8 | -751.966 | -394.434 | -177.261 | -487.595 | -476.758 | -195.373 | -418.593 | -399.208 | -331.561 | -90.628 | -64.817 | -321.46 | -238.785 | -142.549 | -55.145 | -51.117 | -16.734 | -84.59 | -148.442 | -13.901 | -50.194 | -180.588 | -235.05 | -183.311 | -33.399 | -212.551 | -464.7 | -208.702 | -171.968 | -98.49 | -229.054 | -211.044 | -251.987 | -66.489 | -245.724 | -98.901 | -372.187 | -157.354 | -197.472 | -193.03 | -91.886 | -173.669 | -3.527 | -115.593 | -278.908 | -22.921 | -137.566 | -77.9 | -468.356 | -49.244 |
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 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.859 | -0.531 | -0.192 | -1.118 | -0.799 | -0.575 | -1.072 | -1.071 | -1.004 | -0.87 | -1.258 | -2.208 | -2.406 | -2.747 | -5.253 | -3.228 | -3.285 | -3.008 | -18.104 | -5.291 | -18.295 | -7.476 | -7.151 | -14.9 | -9.929 | -12.166 | -16.428 | -14.259 | -12.979 | -11.451 | -28.922 | -17.164 | -18.291 | -10.162 | -23.585 | -12.556 | -36.973 | -21.542 | -62.525 | -19.334 | -21.324 | -18.849 | -26.27 | -18.126 | -29.432 | -17.606 | -18.054 | -3.568 | -17.042 | -11.144 | -18.276 | -0.668 | -15.097 | -2.858 | -12.56 | -7.45 | -9.728 | -7.018 | -19.477 | -6.773 | -1.268 | -16.067 | -14.959 | -22.022 | -17.191 | -10.491 | -19.977 | -13.583 | -8.464 | -6.34 | -6.662 | -3.134 | -7.963 | -5.992 | -4.539 | -7.212 | -5.741 | -5.936 | -1.766 | -4.435 | -3.785 | -7.2 | -0.003 | -4.572 | -10.603 | -1.89 |
Other Financing Activities
| 95.998 | -67.708 | -20.067 | 3.409 | -1.229 | 76.92 | -41.607 | 122.616 | -59.494 | 76.749 | -60.361 | 105.821 | 31.93 | 119.604 | -80.075 | 542.879 | -107.73 | 164.166 | 149.008 | 445.958 | -126.81 | 29.306 | 341.713 | 98.053 | 126.513 | 343.455 | 292.315 | 523.931 | 273.583 | 624.608 | 271.618 | 422.795 | 381.571 | 609.213 | 210.605 | 418.588 | 464.953 | 746.701 | 445.214 | 685.72 | 212.062 | 1,792.233 | 405.67 | 647.16 | 396.646 | 435.281 | 146.406 | 757.154 | 228.862 | 145.621 | -23.322 | 68.697 | 523.035 | 215.122 | 551.429 | 144.139 | -126.628 | 76.748 | 13.081 | 361.731 | 81.388 | 2.771 | 283.543 | 278.24 | 355.052 | 224.991 | 211.824 | 182.661 | 214.881 | 332.606 | 50.216 | 232.041 | 161.495 | 210.369 | 158.658 | 55.65 | 330.136 | 102.62 | 188.381 | -21.883 | 173.126 | 254.834 | 102.74 | 101.483 | 106.945 | 251.329 | 193 |
Financing Cash Flow
| 119.046 | -68.823 | -14.912 | 10.654 | -16.417 | 74.296 | -57.157 | 22.444 | -79.745 | 75.745 | -61.231 | -66.357 | 29.722 | 79.198 | -128.522 | 310.064 | -111.396 | 62.88 | -4.001 | 216.854 | -293.601 | -76.989 | 136.238 | -393.348 | -102.537 | -29.324 | -188.401 | -121.847 | 147.474 | 96.28 | -3.683 | -81.977 | -134.443 | 65.073 | -30.407 | -137.91 | -251.403 | -42.239 | 29.238 | 445.933 | -294.867 | 1,294.152 | 191.449 | 202.296 | -20.688 | 74.288 | 38.171 | 674.283 | -96.166 | -110.207 | -177.015 | -4.724 | 471.249 | 183.29 | 463.981 | -16.864 | -147.979 | 16.826 | -174.525 | 107.204 | -108.696 | -31.896 | 54.925 | -201.418 | 124.328 | 35.832 | 102.842 | -66.37 | -9.746 | 72.154 | -22.612 | -20.345 | 59.461 | -169.782 | -4.688 | -146.361 | 129.893 | 4.993 | 8.776 | -27.177 | 53.097 | -27.859 | 72.62 | -36.086 | 24.472 | -227.63 | 141.866 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0.242 | 0.656 | 6.699 | 0.177 | 2.115 | 0.085 | -0.828 | 2.345 | 1.852 | 0.254 | 7.562 | 0.049 | -1.696 | -0.269 | -0.848 | -0.275 | -0.086 | 0.256 | 13.57 | -7.807 | 0.704 | -0.556 | -8.121 | 16.411 | -10.006 | -2.164 | -0.083 | -1.158 | -6.187 | -3.296 | -0.108 | -0.071 | 7.743 | -4.575 | 2.825 | 4.547 | 5.499 | -6.372 | 6.518 | -4.515 | -6.51 | 5.004 | -0.128 | 0.361 | -2.44 | 0.071 | -1.111 | 0.002 | 0.194 | 0.104 | -0.566 | -0.299 | -0.337 | -0.253 | -0.841 | 0.175 | 0.097 | -0.434 | -4.757 | 0.047 | -0.002 | -0.076 | -6.09 | 1.052 | -0.308 | -0.073 | -0.003 | -0.023 | -0.008 | -0.002 | -0.002 | -0.011 | -0.003 | -0.001 | -0.005 | 0.587 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0.262 | 0 |
Net Change In Cash
| 86.777 | 243.606 | -105.657 | 4.057 | 25.886 | 16.816 | -135.541 | 112.339 | -170.173 | 164.308 | -158.469 | 11.43 | 197.66 | -151.741 | 55.908 | 68.796 | 104.356 | -13.083 | -44.595 | -253.155 | -346.748 | -110.781 | 68.741 | -285.379 | -88.211 | -67.821 | -271.777 | -123.78 | 159.562 | -55.555 | -16.406 | 85.737 | -153.096 | 141.978 | -40.794 | 66.373 | -90.346 | -37.971 | -104.952 | 389.479 | -439.371 | 1,232.047 | -5.639 | -183.249 | -86.272 | 61.291 | -108.099 | -160.883 | -29.879 | -33.182 | -228.868 | 193.358 | -121.654 | 252.585 | 547.991 | 77.029 | 103.345 | 26.48 | -147.588 | 33.966 | 2.882 | -41.559 | 113.765 | -125.461 | -39.079 | 67.894 | 58.979 | 61.787 | -23.511 | -119.976 | 42.181 | -31.458 | 78.792 | -79.731 | -41.727 | -99.261 | 126.253 | 28.252 | -13.63 | 67.357 | 7.947 | -24.077 | 68.947 | 7.117 | -3.166 | -63.952 | -92.49 |
Cash At End Of Period
| 522.552 | 435.775 | 114.787 | 220.444 | 216.387 | 190.501 | 173.686 | 309.227 | 196.888 | 367.06 | 202.752 | 361.222 | 349.792 | 152.132 | 303.873 | 247.964 | 179.168 | 74.812 | 87.895 | 132.49 | 385.645 | 732.394 | 843.174 | 774.434 | 1,059.812 | 1,148.023 | 1,215.844 | 1,487.621 | 1,611.401 | 1,451.839 | 1,507.394 | 1,523.801 | 1,438.064 | 1,591.159 | 1,449.182 | 1,489.976 | 1,423.603 | 1,513.949 | 1,551.92 | 1,656.872 | 1,267.393 | 1,706.765 | 474.717 | 480.356 | 663.606 | 749.878 | 688.586 | 791.463 | 952.346 | 982.225 | 1,015.407 | 1,261.275 | 1,067.917 | 1,189.571 | 936.986 | 388.994 | 311.965 | 208.62 | 182.14 | 329.728 | 295.762 | 292.88 | 334.439 | 171.687 | 297.147 | 336.227 | 268.333 | 209.353 | 147.566 | 171.077 | 291.053 | 248.013 | 279.471 | 200.679 | 280.41 | 322.137 | 421.398 | 295.146 | 266.894 | 280.524 | 213.166 | 205.219 | 229.296 | 202.932 | 195.815 | 198.981 | 262.933 |