Yueyang Xingchang Petro-Chemical Co., Ltd.
SZSE:000819.SZ
18.27 (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
| 19.422 | 31.449 | 21.6 | 27.485 | 22.218 | 34.882 | 16.492 | 29.733 | 19.861 | 18.582 | 11.797 | 33.049 | 18.735 | 17.723 | -5.715 | 21.875 | 17.307 | 14.678 | -26.718 | 12.079 | 21.607 | 19.861 | 6.753 | 10.374 | 16.604 | 15.54 | 9.556 | -15.625 | 10.895 | -8.156 | 3.036 | 2.509 | 11.641 | 12.771 | 3.417 | 12.159 | 10.341 | 14.172 | 11.932 | 14.419 | 16.89 | 1.066 | 8.198 | 15.464 | 19.142 | 14.312 | 13.536 | 13.216 | 21.659 | 15.397 | 11.536 | 16.125 | 3.969 | 11.137 | 7.04 | 10.729 | 13.015 | 10.144 | 9.525 | 10.152 | 23.557 | 7.604 | 9.576 | 18.006 | 29.017 | 28.029 | 20.252 | -20.181 | 0.357 | 7.369 | 10.301 | 2.759 | 11.184 | 1.399 | 3.384 | -10.141 | 10.08 | 6.538 | 5.777 | 7.601 | 8.137 | 5.276 | 4.002 | 7.435 | 6.433 | 1.585 | 5.338 |
Depreciation & Amortization
| 0 | 20.361 | 20.361 | 12.76 | -30.934 | 15.863 | 15.863 | 13.686 | 13.686 | 12.433 | 12.433 | 9.041 | 9.041 | 6.648 | 6.648 | 23.251 | -11.549 | 11.549 | 0 | 22.63 | -10.741 | 10.741 | 0 | 24.434 | -12.545 | 12.545 | 0 | 25.603 | -13.032 | 13.032 | 0 | 29.082 | -14.289 | 14.289 | 0 | 27.727 | -13.508 | 13.508 | 0 | 20.997 | -9.699 | 9.699 | 0 | 20.911 | -10.57 | 10.57 | 0 | 19.707 | -9.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.471 | 6.225 | 5.903 | 5.723 | 5.01 | 6.004 | 6.155 | 6.093 | 2.655 | 5.485 | 5.582 | 5.584 | 4.577 | 5.41 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 9.249 | 38.285 | -40.301 | 0 | 55.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10.894 | 0 | 6.753 | 6.753 | 10.904 | 0 | 8.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5.006 | 0 | -41.271 | 2.329 | -2.329 | 0 | -48.398 | 0 | -35.864 | 0 | -88.076 | 46.734 | -46.734 | 0 | 53.939 | -12.223 | 12.223 | 0 | -36.101 | 30.504 | -30.504 | 0 | 18.976 | 5.394 | -5.394 | 0 | -53.304 | 11.92 | -11.92 | 0 | 10.4 | 0.357 | -0.357 | 0 | -8.971 | 25.376 | -25.376 | 0 | 27.906 | 24.134 | -24.134 | 0 | 8.009 | 29.229 | -29.229 | 0 | -9.313 | 24.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.291 | -97.949 | -63.372 | -5.825 | 65.977 | -11.492 | 14.937 | -19.428 | 51.555 | -5.34 | 5.672 | -51.437 | -114.697 | 23.632 | 0 | 0 |
Accounts Receivables
| 0 | 24.761 | 0 | -61.952 | -19.214 | 19.214 | 0 | -51.655 | 0 | -28.276 | 0 | -58.476 | 27.918 | -27.918 | 0 | 46.495 | -7.793 | 7.793 | 0 | -31.872 | 34.261 | -34.261 | 0 | -6.584 | 12.368 | -12.368 | 0 | -28.718 | 9.796 | -9.796 | 0 | 4.853 | -1.253 | 1.253 | 0 | 6.339 | -2.292 | 2.292 | 0 | 19.082 | 25.052 | -25.052 | 0 | 17.078 | 5.318 | -5.318 | 0 | -12.366 | 11.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -36.927 | 0 | 3.484 | 21.544 | -21.544 | 0 | 3.257 | 0 | -7.587 | 0 | -24.235 | 16.802 | -16.802 | 0 | 3.319 | -0.507 | 0.507 | 0 | -9.946 | 2.147 | -2.147 | 0 | 20.268 | -3.701 | 3.701 | 0 | -23.26 | 5.413 | -5.413 | 0 | 1.844 | 1.61 | -1.61 | 0 | -15.31 | 27.668 | -27.668 | 0 | 8.825 | -0.918 | 0.918 | 0 | -9.069 | 23.911 | -23.911 | 0 | 3.053 | 12.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.405 | -57.836 | -18.089 | -10.291 | 0.931 | -4.899 | -53.899 | -7.543 | -29.684 | -30.641 | -42.246 | -34.674 | -58.816 | -6.924 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | -17.197 | -16.54 | 0 | -5.021 | 0 | -3.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17.173 | 0 | 17.197 | 17.197 | 16.54 | 0 | 5.021 | 0 | 3.602 | 0 | -5.365 | 2.015 | -2.015 | 0 | 4.125 | -3.924 | 3.924 | 0 | 5.718 | -5.904 | 5.904 | 0 | 5.292 | -3.273 | 3.273 | 0 | -1.326 | -3.289 | 3.289 | 0 | 3.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.696 | -40.113 | -45.284 | 4.466 | 65.046 | -6.593 | 68.836 | -11.885 | 81.238 | 25.301 | 47.919 | -16.764 | -55.88 | 30.557 | 0 | 0 |
Other Non Cash Items
| -1.876 | 68.368 | -47.257 | -22.881 | 53.948 | 35.838 | -15.863 | -29.733 | -13.686 | 23.431 | -11.797 | -33.049 | -18.735 | -17.723 | 5.715 | -21.875 | -17.307 | -14.678 | 26.718 | -12.079 | -21.607 | -19.861 | -6.753 | -10.374 | -16.604 | -15.54 | -9.556 | 15.625 | -10.895 | 8.156 | -3.036 | -2.509 | -11.641 | -12.771 | -3.417 | -12.159 | -10.341 | -14.172 | -11.932 | -14.419 | -16.89 | -1.066 | -8.198 | -15.464 | -19.142 | -14.312 | -13.536 | -13.216 | -21.659 | -15.397 | -11.536 | -16.125 | -3.969 | -11.137 | -7.04 | -10.729 | -13.015 | -10.144 | -9.525 | -10.152 | -23.557 | -7.604 | -9.576 | -18.006 | -29.017 | -28.029 | -20.252 | 20.181 | -0.357 | -7.369 | -10.301 | -4.593 | -1.496 | 3.921 | -3.497 | 5.381 | -1.606 | -0.899 | -2.613 | -3.163 | 6.395 | -0.09 | 1.387 | 0.778 | -0.701 | -1.585 | -5.338 |
Operating Cash Flow
| 17.546 | 79.456 | -25.657 | -8.156 | 74.941 | 54.857 | 16.492 | 29.733 | 19.861 | 18.582 | -0 | 75.36 | 23.2 | -8.585 | -36.069 | 15.549 | 35.941 | 38.359 | 0.928 | -15.404 | 57.62 | -14.153 | 18.423 | 19.361 | 22.585 | 40.918 | 11.908 | -43.762 | 60.367 | -5.455 | 7.551 | 9.678 | 34.293 | 32.457 | 3.705 | 25.88 | 17.743 | 30.543 | -7.559 | 34.137 | 25.253 | 7.331 | -7.506 | 27.924 | 55.285 | 1.693 | 16.906 | -1.617 | 78.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.929 | -82.036 | -52.149 | -0.215 | 66.227 | 2.987 | 26.731 | -10.172 | 58.647 | 14.677 | 16.441 | -40.464 | -101.906 | 34.775 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -68.015 | -87.27 | -223.557 | -137.654 | -242.019 | -217.592 | -221.348 | -111.481 | -71.761 | -69.209 | -130.223 | -137.393 | -98.628 | -62.01 | -59.081 | -70.954 | -26.33 | -8.007 | -31.498 | -17.304 | -4.823 | -5.364 | -3.669 | -5.4 | -3.564 | -1.805 | -3.08 | -3.91 | -4.121 | -1.661 | -4.894 | -4.183 | -1.048 | -0.705 | -2.298 | -8.9 | -1.434 | -0.985 | -4.831 | -14.886 | -1.496 | -20.317 | -18.785 | -27.005 | -20.141 | -16.616 | -9.187 | -17.286 | -3.658 | -0.627 | -1.966 | -13.713 | -7.341 | -2.708 | -4.829 | -13.077 | -3.501 | -4.38 | -2.402 | -4.309 | -12.122 | -0.312 | -0.669 | -11.773 | -3.696 | -4.898 | -5.236 | -2.479 | -3.404 | -3.735 | -1.432 | -11.177 | -5.925 | -4.078 | -9.985 | -1.593 | -2.603 | -8.874 | -5.715 | -33.781 | -9.696 | -4.828 | -1.08 | -10.196 | -11.105 | -2.643 | -2.257 |
Acquisitions Net
| -0.201 | 17.479 | 4.6 | 4.6 | 18.894 | 0 | 14.95 | 2.005 | 0 | 26.673 | 0.395 | 0 | 0 | 0.629 | -0 | 7.32 | 0 | 0 | 0 | 0.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.216 | 0 | 0 | 0 | 33.78 | 17.379 | 0 | 0 | 64.316 | 2.928 | 0 | 0 |
Purchases Of Investments
| 0 | -3 | -32 | 0 | -5 | 0 | 0 | -2.005 | 0 | 0 | 0 | -3.734 | -20 | -93 | -118 | -80 | -140 | -175 | -20 | -140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.15 | 0 | 0 | 0 | 11.124 | -9.277 | 0 | 0 | 1.934 | -4.161 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | -13.894 | 0 | 0 | 1.05 | 0.175 | 0 | 114.085 | 40.814 | 51.899 | 60.727 | 50.22 | 177.103 | 143.188 | 40.53 | 58.796 | 70.703 | 2.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 1.225 | -0.041 | 7.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.588 | 0 | 0.164 | 0 | 2.436 | 0 | 0 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 3.4 | 0.6 | 23.909 | 4.8 | 3.773 | 18 | 12.6 | 1.462 | 0 | 0.025 | 0.272 | 2.144 | 10.619 | 1.662 | 8.652 | 9.068 | 3.758 | -1.466 | 2.052 | 1.47 | 3.988 | -0.576 | -1.654 | 3.188 |
Other Investing Activites
| 1.024 | 0.25 | 0.969 | -4.011 | -3.605 | -0.702 | -14.34 | -0.771 | 10.932 | -25.591 | 0.895 | 100.131 | -10 | 69.033 | 145.907 | 0.398 | 45.621 | -16.758 | 150.797 | 98.206 | 0.059 | 16.066 | -2.745 | 2.694 | -29.999 | -30 | 27.296 | -5.813 | 7.649 | 19.132 | -55.406 | 9.239 | -5 | -22.6 | -23.301 | -355.88 | 0.001 | 317.579 | -12 | -299.683 | -1.496 | 0.007 | -18.785 | 0.103 | -5.282 | -16.616 | 0.001 | 15.96 | -12.658 | -0.116 | -2.52 | -0.59 | -7.341 | 0.311 | 0 | -13.921 | -161.797 | 0.173 | 0.027 | -12.316 | 0.229 | 12.653 | -0.669 | -0.5 | -0.709 | 0 | 35.012 | -0.5 | -3.441 | 0.432 | -0.469 | 0.097 | 0.006 | 0.008 | 0.023 | 0.003 | 0.218 | -0.334 | -0 | -32.529 | -4.437 | -7.138 | -4.388 | 1.761 | -0.085 | -50.56 | -2.257 |
Investing Cash Flow
| -66.99 | -72.541 | -249.988 | -137.065 | -245.623 | -218.294 | -220.738 | -111.201 | -60.654 | -68.127 | -15.243 | -0.182 | -76.728 | -24.621 | 19.046 | 33.867 | 22.478 | -159.235 | 158.095 | 11.942 | -2.583 | 10.702 | -6.414 | -2.706 | -33.563 | -31.805 | 24.216 | -9.723 | 3.528 | 17.47 | -60.3 | 5.098 | -4.823 | -23.346 | -17.833 | -364.78 | -1.433 | 316.594 | -16.831 | -314.569 | -1.496 | -20.311 | -18.785 | -29.267 | -24.834 | -16.616 | -9.022 | -1.325 | -13.88 | -0.742 | -4.486 | -13.981 | -7.341 | -2.396 | -4.828 | -26.998 | -165.298 | -4.207 | -2.375 | -16.624 | -11.693 | 12.341 | -0.669 | -8.873 | -3.806 | 19.012 | 34.576 | 0.794 | 14.596 | 9.297 | -0.438 | -11.081 | -5.893 | -3.798 | -7.818 | 1.662 | -0.724 | -0.556 | 3.353 | -17.648 | -7.496 | -9.914 | -3.999 | 61.803 | -12.999 | -54.856 | 0.931 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -59.638 | -211.766 | -209.444 | -9.5 | -59 | -5.5 | -6.5 | -3 | 0 | -0.5 | -7 | -3 | -2 | -2 | -2 | -7.135 | -2.786 | -1.071 | -2.948 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | -2.675 | -1.607 | 0 | 0 | -1 | 0 | 0 | 0 | -3 | 0 | 0 | -2.7 | 0 | 0 | -10 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | -20 | -7.5 | 0 | 0 | -90 | 0 | -36.841 | -50.159 | -115.1 | -70 | -32 | -20 | -100 | -70 | -4.494 | -0.506 | -10.47 | -94.07 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 3.83 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | -3.83 | 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 | -6.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.435 | -31.414 | -1.029 | -1.938 | -1.501 | -1.204 | -0.751 | -0.12 | -0.101 | -0.104 | -0.1 | -0.784 | -0.551 | -1.946 | -0.085 | -2.731 | -0.463 | -4.43 | -0.141 | -1.425 | -4.311 | 0 | 0 | -0.39 | -0.023 | -0.011 | -0.186 | -2.871 | -2.077 | -8.541 | -0.183 | -4.08 | -2.158 | -7.677 | -0.252 | -2.874 | -0.38 | -8.97 | 0 | -1.958 | -0.785 | -8.061 | 0 | -7.499 | -0.638 | -23.825 | 0 | -6.105 | -1 | 0 | 0 | -2.152 | 0 | 0 | 0 | -8.118 | 0 | 0 | 0 | -2.028 | 0 | 0 | 0 | 0 | 0 | 0 | -0.088 | -3.401 | -3.589 | -3.751 | -2.46 | -6.412 | -13.947 | -11.745 | -0.05 | -7.419 | -0.078 | -32.921 | -0.044 | -6.676 | -3.692 | -21.6 | -0.615 | -13.367 | -1.543 | -7.098 | -0.563 |
Other Financing Activities
| -0.185 | -31.414 | -1.312 | 967.71 | 230.608 | 159.718 | 124.45 | 51.277 | 46.224 | 12.828 | 19.972 | 2.691 | -1.064 | -2 | 7 | 1.085 | -2.786 | -0.085 | 2 | -4.727 | -3.339 | 2 | 0 | 0.703 | -1.055 | 1.699 | -5 | 6.675 | 0 | -1.717 | 0 | 0 | 0 | -1 | 0 | 0 | 0.742 | -10.712 | 2.7 | 0.029 | -0.029 | 1.939 | 10 | 0 | 0.9 | -17.435 | 0.06 | 15.35 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 76.677 | 53 | 14.753 | 0 | 0 | 0 | 0 | 0 | -0.047 | -2.74 | 33.998 | 11.073 | 62.471 | 15.693 | 45.121 | 124.16 | 65.3 | 60 | 47.231 | 36.255 | 79.356 | 21.344 | 54.181 | 49.308 | 17.552 | 50.142 | 40.149 | 117.116 | 30.226 | 2.418 |
Financing Cash Flow
| 58.018 | -244.27 | -210.756 | 1,100.155 | 170.107 | 153.014 | 117.199 | 48.157 | 46.123 | 12.225 | 12.872 | -1.093 | -1.615 | -3.946 | 4.915 | -8.781 | -3.249 | -5.586 | -1.089 | -6.152 | -3.339 | 2 | 0 | 0.314 | -5.079 | 1.688 | -5.186 | 1.129 | -3.685 | -10.258 | -0.183 | -5.08 | -2.158 | -8.677 | -0.252 | -5.874 | -0.38 | -10.712 | 2.7 | -1.929 | -0.814 | 1.939 | 10 | -7.499 | 0.262 | -17.435 | 0.06 | 9.245 | 1 | 0 | 0 | -2.152 | 0 | 0 | 0 | 5.882 | 0 | 76.677 | 53 | 12.725 | 0 | 0 | 0 | 0 | 0 | -0.047 | -17.828 | 10.597 | -0.015 | 58.719 | 13.233 | -51.291 | 110.214 | 16.714 | 9.791 | -75.287 | -33.823 | 14.434 | 1.3 | -52.495 | -24.383 | -8.542 | 49.022 | 16.312 | 21.503 | 23.128 | 1.855 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.009 | 0.035 | -0.01 | 0.008 | 0.002 | 0.095 | -0.247 | -0.134 | 0.767 | 58.804 | -52.355 | -0.014 | 0.074 | -0.025 | -0 | 0.014 | -0.011 | 0.005 | -0.011 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| 7.357 | -236.533 | -486.412 | 954.942 | -0.574 | -10.329 | -58.657 | -32.127 | 39.35 | 21.483 | -54.727 | 74.07 | -55.069 | -37.177 | -12.108 | 40.649 | 55.159 | -126.458 | 157.924 | -9.666 | 51.698 | -1.451 | 12.009 | 16.969 | -16.056 | 10.8 | 30.939 | -52.356 | 60.211 | 1.758 | -52.932 | 9.696 | 27.312 | 0.434 | -14.381 | -344.775 | 15.93 | 32.827 | -21.69 | -282.361 | 22.943 | -11.04 | -16.291 | -8.842 | 30.713 | -32.359 | 7.944 | 6.303 | 65.587 | -9.957 | -8.355 | 27.849 | -8.363 | 21.266 | -1.559 | -36.762 | -123.578 | 87.69 | 75.047 | 13.83 | -2.986 | 4.604 | 19.773 | 5.044 | 38.221 | 32.375 | 28.001 | 13.537 | -1.357 | 53.603 | -5.121 | -16.443 | 22.285 | -39.234 | 1.758 | -7.398 | -31.559 | 40.61 | -5.519 | -11.496 | -17.203 | -2.015 | 4.559 | -23.79 | 43.279 | -31.729 | 2.786 |
Cash At End Of Period
| 385.129 | 379.444 | 615.977 | 1,101.503 | 146.562 | 147.136 | 157.464 | 216.121 | 248.248 | 208.897 | 187.415 | 242.141 | 168.071 | 223.141 | 260.318 | 272.426 | 231.777 | 176.618 | 303.075 | 145.152 | 154.818 | 103.12 | 104.571 | 92.561 | 75.593 | 91.649 | 80.848 | 49.91 | 102.266 | 42.055 | 40.297 | 93.229 | 83.534 | 56.221 | 55.787 | 70.168 | 414.943 | 399.012 | 366.185 | 84.278 | 366.639 | 343.696 | 354.736 | 371.027 | 379.869 | 349.157 | 381.515 | 373.571 | 367.268 | 301.681 | 311.638 | 319.993 | 292.144 | 300.507 | 279.241 | 280.8 | 317.562 | 441.14 | 353.451 | 278.403 | 264.573 | 267.56 | 262.955 | 243.183 | 238.138 | 199.917 | 167.542 | 139.541 | 126.004 | 127.361 | 73.758 | 78.879 | 95.322 | 73.037 | 112.271 | 110.513 | 117.911 | 149.47 | 108.86 | 114.379 | 125.875 | 143.078 | 145.093 | 140.534 | 164.325 | -31.729 | 2.786 |