Hunan Jingfeng Pharmaceutical Co.,Ltd.
SZSE:000908.SZ
2.9 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -82.528 | -27.301 | 3.505 | -179.678 | -22.62 | -14.124 | 8.743 | -100.238 | -12.808 | -0.008 | 3.338 | -94.532 | -69.128 | 56.241 | 27.546 | -1,144.33 | -62.738 | 137.172 | 1.381 | -739.863 | -205.978 | 43.838 | 19.197 | 70.106 | 49.792 | 51.78 | 15.134 | 59.118 | 44.265 | 25.511 | 33.192 | 172.836 | 48.455 | 78.388 | 40.35 | 151.764 | 63.483 | 67.13 | 41.724 | 268.929 | -2.632 | -8.195 | -7.073 | 12.479 | 2.718 | -0.577 | -11.251 | -32.36 | -11.136 | -6.748 | -10.552 | -24.283 | -14.033 | -8.195 | -10.46 | 25.411 | -9.424 | -4.823 | -8.173 | -199.743 | -13.608 | -11.126 | -13.972 | -36.471 | 0.268 | 0.79 | 1.925 | 5.278 | 0.208 | -1.368 | 1.536 | 0.627 | 0.314 | 0.468 | 1.258 | -0.014 | 1.867 | 0.736 | 0.395 | -70.381 | -2.549 | 5.128 | 2.497 |
Depreciation & Amortization
| 0 | 7.954 | 7.954 | 44.46 | -22.695 | 12.539 | 12.539 | 9.62 | 15.305 | 14.888 | 14.888 | 107.474 | -22.293 | 14.955 | 14.955 | 81.452 | -57.093 | 57.093 | 0 | 76.44 | -42.249 | 42.249 | 0 | 92.62 | -40.454 | 40.454 | 0 | 73.431 | -32.562 | 32.562 | 0 | 60.418 | -29.441 | 29.441 | 0 | 41.729 | -19.754 | 19.754 | 0 | 27.497 | -13.017 | 13.017 | 0 | 0 | 0 | 5.746 | 5.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.825 | 2.795 | 3.884 | 2.438 | 3.1 | 2.522 | -0.168 | 5.245 | 1.174 | 3.236 | 3.096 | 2.939 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.381 | 0.33 | 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 |
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 |
Change In Working Capital
| 0 | 0 | 0 | 75.082 | 2.588 | -2.588 | 0 | 92.202 | 3.775 | -3.775 | 0 | 324.289 | -170.242 | 170.242 | 0 | 356.38 | 111.455 | -111.455 | 0 | 391.034 | -165.781 | 165.781 | 0 | -85.835 | -122.842 | 122.842 | 0 | -232.719 | 12.082 | -12.082 | 0 | -402.738 | -67.365 | 67.365 | 0 | -527.575 | 155.147 | -155.147 | 0 | -128.307 | -76.265 | 76.265 | 0 | 0 | 0 | -29.576 | -29.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.417 | -11.023 | -10.958 | -6.989 | -73.329 | -9.636 | -4.588 | -8.047 | -142.73 | -1.296 | -9.979 | -5.356 |
Accounts Receivables
| 0 | 0 | 0 | 37.39 | 18.527 | -18.527 | 0 | 54.922 | 1.342 | -1.342 | 0 | 254.919 | -129.983 | 129.983 | 0 | 274.017 | 65.789 | -65.789 | 0 | 449.736 | -198.687 | 198.687 | 0 | -93.709 | -141.438 | 141.438 | 0 | -192.854 | -64.724 | 64.724 | 0 | -412.586 | -97.937 | 97.937 | 0 | -518.503 | 135.675 | -135.675 | 0 | -117.86 | -108.807 | 108.807 | 0 | 0 | 0 | -19.798 | -19.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 37.691 | -15.939 | 15.939 | 0 | 37.279 | 2.433 | -2.433 | 0 | 69.37 | -40.259 | 40.259 | 0 | 82.363 | 45.667 | -45.667 | 0 | -58.702 | 32.906 | -32.906 | 0 | 7.875 | 18.596 | -18.596 | 0 | -39.865 | 76.806 | -76.806 | 0 | 9.848 | 25.575 | -25.575 | 0 | -9.072 | 19.472 | -19.472 | 0 | -10.448 | 32.542 | -32.542 | 0 | 0 | 0 | -9.779 | -9.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.963 | -5.207 | 1.621 | -7.099 | 4.834 | -4.291 | -11.414 | -13.263 | -7.813 | -8.334 | 6.41 | -6.332 |
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 |
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 | 4.997 | -4.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.453 | -5.816 | -12.579 | 0.11 | -78.163 | -5.345 | 6.826 | 5.216 | -134.916 | 7.038 | -16.389 | 0.976 |
Other Non Cash Items
| 89.001 | 43.043 | 5.139 | 55.975 | 68.182 | 4.319 | -12.539 | -101.822 | 12.808 | -11.113 | 0.109 | 162.101 | 69.128 | -56.241 | -27.546 | 1,144.33 | 62.738 | -137.172 | -1.381 | 739.863 | 205.978 | -43.838 | -19.197 | -70.106 | -49.792 | -51.78 | -15.134 | -59.118 | -44.265 | -25.511 | -33.192 | -172.836 | -48.455 | -78.388 | -40.35 | -151.764 | -63.483 | -67.13 | -41.724 | -268.929 | 2.632 | 8.195 | 7.073 | -12.479 | -2.718 | 0.577 | 11.251 | 32.36 | 11.136 | 6.748 | 10.552 | 24.283 | 14.033 | 8.195 | 10.46 | -25.411 | 9.424 | 4.823 | 8.173 | 199.743 | 13.608 | 11.126 | 13.972 | 36.471 | -0.268 | -0.79 | -1.925 | -5.278 | -0.208 | 1.368 | -1.536 | -139.594 | 32.902 | 130.239 | 6.3 | 9.353 | 3.795 | 4.113 | 5.167 | 52.232 | 2.596 | -0.771 | 3.792 |
Operating Cash Flow
| 6.473 | 7.787 | 8.644 | -4.161 | 25.455 | 0.146 | 8.743 | -100.238 | -12.808 | -0.008 | 3.447 | 37.384 | 44.21 | -79.955 | 122.196 | -151.469 | -84.247 | 45.908 | -81.876 | -7.988 | -99.205 | 250.209 | -106.846 | 126.838 | -107.699 | 224.121 | 107.677 | 123.673 | 9.416 | 316.984 | -298.422 | 44.637 | -6.859 | 104.832 | -130.285 | 137.377 | -114.188 | 12.625 | 56.553 | 78.003 | 61.015 | 66.012 | 0.901 | 0 | 0 | -2.828 | -2.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.726 | 24.988 | 123.633 | 3.007 | -60.891 | -1.452 | 0.093 | 2.76 | -159.705 | 1.988 | -2.526 | 3.872 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.347 | -0.252 | -0.588 | -3.294 | -0.834 | -1.084 | -5.208 | -9.542 | -1.933 | -0.918 | -1.122 | -15.95 | -10.892 | -2.192 | -9.085 | -3.392 | -9.346 | -39.678 | -43.624 | -24.707 | -35.876 | -25.745 | -27.312 | -28.913 | -62.364 | -28.822 | -51.011 | -71.038 | -109.295 | -46.47 | -76.425 | -96.781 | -34.258 | -91.19 | -30.581 | -82.829 | -36.452 | -64.958 | -38.977 | -98.974 | -1.069 | -0.251 | -0.306 | -0.542 | -0.063 | -0.951 | -0.156 | -4.071 | -0.662 | -0.383 | -0.065 | -0.9 | -1.355 | -1.553 | -1.042 | -2.021 | -0.591 | -0.635 | -0.683 | -7.611 | -1.742 | -0.651 | -1.756 | -0.958 | -4.367 | -20.605 | -0.972 | -0.29 | -0.725 | 0 | 0 | -0.647 | -1 | -0.125 | -0.385 | -6.291 | -1.702 | -4.27 | -1.662 | -2.389 | -1.935 | -1.009 | -0.147 |
Acquisitions Net
| 0.65 | 0.006 | 0.172 | 8.805 | -2.605 | -5 | -1.2 | 116.639 | 32 | 0.768 | 31.603 | 112.59 | 4.567 | 68.806 | 72 | 67.951 | 128.031 | 238.199 | 43.629 | -6.01 | 25.08 | 62.5 | 54 | 2.455 | -10 | -5 | 2.483 | -18.721 | -143.636 | -57.1 | -97.886 | -27.579 | -46.62 | -15 | -154.141 | 26 | -103 | -176.812 | -278.891 | -133.562 | -137.22 | -50.36 | 0 | 0 | 0 | -95.418 | -95.418 | 0 | 0 | 0 | 0.012 | 0 | 0 | 6.086 | 4 | 12.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.526 | 0 | 0.034 | 0.04 | -77.854 | 0 | 0 | 0 | 0.545 | 0 | 0 | 0 | -9.577 | 0 | 0 | 0 | 0.215 | 1.935 | 0 | 0 |
Purchases Of Investments
| -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 10.885 | -40 | -80 | -40 | -90 | -116.99 | -190.01 | 20.078 | -35.078 | -25 | -94.997 | 11.985 | -11.5 | 259.738 | -128.71 | -18.59 | -41.4 | -66.331 | -39.525 | 0 | 0.272 | 0.005 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.689 | 0 | 0 | 0 | -8.28 | 0 | 0 | -0.56 | 0.815 | 2 | -7 | -10 | 12.849 | -14.149 | 0 | -30 | 88.133 | 0 | 0 | 0 | -5.481 | -0.2 | 0 | 0 | -36.255 | -0.26 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 5.024 | 0.002 | 0.014 | 0.018 | -0.003 | 0.003 | 0 | 53.31 | 35.847 | 0 | 0 | 9.518 | 40.07 | 182.279 | 40.093 | 90.153 | 135.188 | 61.311 | 0.045 | 35.285 | 65.376 | 35.116 | 0.081 | 0.049 | 12.748 | -68.867 | 32.927 | 38.609 | 90.386 | 11.526 | 0 | 0.063 | 4.835 | 0 | 5.272 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.882 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 30 | 0 | 5.005 | 0.84 | 0.679 | 0 | 0 | 0 | 2.053 | 0 | 0 | 1.15 | 1.842 | 5.348 | 0.968 | 0.037 | 133.758 | 0.219 | 0 | 0 |
Other Investing Activites
| 0 | 0.006 | 0.172 | -2.899 | 0.906 | 1.881 | 1.13 | 116.639 | 0.026 | 0.768 | 0.901 | 2.033 | 8.117 | 0.063 | -9.085 | 11.96 | -0.147 | -9.833 | -43.624 | 4.479 | 1.018 | 1.007 | 10.924 | -4.715 | 20 | -20 | 5.042 | -71.038 | 40 | -39.901 | -76.425 | 1.366 | 3.431 | 1.984 | 16.771 | 2.811 | 0.004 | 11 | -4.54 | -202.892 | 137.274 | -0.251 | -12.997 | 1.163 | 0.324 | 0.177 | 4.281 | -0.773 | 0 | 36.762 | -0.065 | 0.052 | 0.01 | -1.553 | -1.042 | -6.836 | 32.169 | 20 | 11.06 | 14.702 | 0.033 | 0.004 | -0.081 | 3.282 | 3.752 | -4.117 | -0.883 | 2.108 | -2 | 80.648 | 0 | 1.941 | -1 | -122.664 | -0.385 | 27.324 | 0 | -5.456 | 0 | 5.056 | -3.297 | 4.175 | 10.477 |
Investing Cash Flow
| 0.278 | -0.245 | -0.416 | 2.613 | -2.532 | -4.188 | -5.26 | 107.094 | 30.096 | -0.15 | 84.691 | 134.519 | -2.775 | 66.678 | 74.233 | 76.588 | 220.817 | 188.78 | -43.466 | -8.04 | -138.477 | 57.885 | 37.819 | 9.202 | -112.244 | -41.757 | -54.937 | 111.688 | -410.509 | -129.134 | -177.102 | -98.94 | -105.446 | -104.205 | -167.617 | -49.178 | -139.448 | -225.482 | -322.333 | -435.428 | -1.015 | -0.251 | -0.306 | 0.621 | 0.261 | -0.774 | 4.124 | -4.843 | -0.662 | 36.379 | -0.053 | -0.848 | -1.345 | 4.534 | 2.958 | 4.561 | 31.578 | 19.365 | 12.777 | -1.189 | -1.709 | -0.647 | -2.397 | 31.613 | 1.385 | -26.682 | -10.976 | -62.508 | -16.874 | 80.648 | -30 | 92.024 | -1 | -122.788 | 0.765 | 7.817 | 3.446 | -8.757 | -1.625 | 100.385 | -3.338 | 3.166 | 10.33 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -3.848 | -2.349 | -1.499 | -8.272 | -17.344 | -21.903 | -142.136 | -112.815 | -89.901 | -169.107 | -82.402 | -125.034 | -160.798 | -12.29 | -287.201 | -156.486 | -569.175 | -308.125 | -181.125 | -680.156 | -97 | -321.007 | -154.283 | -172.8 | -2.4 | -312.2 | -332.8 | -419.4 | 0 | -208 | -291.362 | -220.009 | -113 | -293.45 | -177 | -133.2 | -60 | -310 | -85 | -17 | -80 | -73 | -66.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -1 | -157.289 | -53.6 | 0 | 0 | -45.114 | -105.489 | -0.375 | -1 | -127.5 | -33.16 | -25.46 | -2.68 | -126.46 | -64 | -13.04 | -52.56 | -127.604 | -98.925 | -57.08 | -8.565 | -58.156 | -71 | -71.723 | -120.58 | -255.5 | -48 | 0 | 0 |
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 |
Common Stock Repurchased
| 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3.176 | -3.804 | -13.052 | -3.357 | -3.028 | -4.174 | -18.109 | -6.014 | -9.478 | -6.032 | -39.265 | -10.034 | -11.026 | -31.162 | -41.956 | -15.032 | -16.561 | -15.698 | -49.973 | -13.493 | -11.862 | -11.228 | -41.375 | -19.015 | -27.396 | -14.349 | -42.892 | -12.964 | -12.524 | -23.057 | -11.557 | -13.642 | -93.644 | -13.336 | -12.86 | -14.268 | -10.779 | -13.853 | -13.712 | -6.477 | -4.561 | -3.983 | 0 | 0 | -18.844 | -18.844 | 0 | 0 | 0 | 0 | -1.175 | -0.894 | -0.894 | -0.881 | -1.95 | -1.025 | -2.675 | -2.427 | -5.301 | -3.933 | -4.275 | -2.953 | -2.317 | -4.014 | -7.173 | -6.442 | -4.616 | -5.771 | -6.041 | -7.015 | -8.875 | -13.808 | -5.313 | -1.942 | -9.536 | -3.994 | -4.244 | -5.487 | -11.078 | -13.867 | -3.328 | -2.869 |
Other Financing Activities
| -5.017 | -5.004 | -3.804 | -154.205 | 10 | 10.849 | 137.1 | 8.09 | 15.254 | 151.292 | -16.952 | 38.443 | 147.351 | 42.794 | 60.959 | 163.881 | 435.347 | 64.45 | 225.76 | 32.751 | 682.241 | 361.94 | 168.047 | 190.682 | 173.694 | 340.389 | 105 | 87 | 0 | 327.75 | 320.5 | 1,070.238 | 117.179 | 213.18 | 679.482 | 171.25 | 80 | 317.892 | 1,020.079 | 321.557 | 86.477 | 81.461 | 75.433 | 0 | 0 | 137.524 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153.54 | 26.451 | -5.104 | -4.998 | 50.32 | 100.361 | 1.334 | 3.763 | 101.31 | 18.392 | 15.049 | 7.85 | 169.955 | 132.3 | 16.7 | 15 | 142.484 | 82 | 50 | 0 | 106.578 | 70.5 | 69 | 96.32 | 264 | 48 | 31 | 0 |
Financing Cash Flow
| -1.169 | -7.353 | -5.303 | -158.984 | -10.701 | -14.082 | -9.21 | -122.834 | -80.66 | -27.293 | -105.386 | -125.856 | -23.481 | 19.478 | -257.404 | -34.561 | -148.86 | -260.236 | 28.937 | -697.378 | 571.748 | 29.072 | 2.535 | -23.493 | 152.279 | 0.794 | -242.149 | -375.292 | -12.964 | 107.226 | 6.081 | 838.671 | -9.463 | -173.914 | 489.147 | 25.19 | 5.732 | -2.887 | 921.226 | 290.845 | -86.477 | 3.9 | 5.1 | 0 | 0 | 118.68 | 9 | 0 | 0 | 0 | 0 | -1.175 | -0.894 | -5.894 | -1.881 | -5.699 | -28.174 | -7.779 | -7.425 | -0.095 | -9.061 | -3.316 | -0.19 | -28.507 | -18.782 | -17.584 | -1.272 | 38.879 | 62.529 | -2.381 | -44.575 | 6.005 | -30.733 | -12.393 | -10.507 | 38.885 | -4.494 | -6.967 | -29.747 | -2.578 | -13.867 | 27.672 | -2.869 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.979 | -0.958 | -0.094 | -0 | 0.002 | -0.001 | 0.147 | 0.003 | 0.002 | -0 | -0.058 | 0.334 | -0.494 | 0.163 | -0.402 | -1.831 | -0.447 | 0.654 | -0.77 | 2.153 | 0.937 | -0.285 | -0.141 | 1.015 | 1.071 | -0.596 | -0.034 | -0.382 | -0.587 | -0.437 | 1.47 | -0.038 | 0.414 | -0.197 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -2.512 | -0 | 0 | 0 | -77.409 | -0 | -0 | -0 |
Net Change In Cash
| 5.557 | 1.168 | 1.968 | -164.112 | 12.221 | -18.121 | -0.847 | -4.963 | 2.726 | 28.46 | -17.248 | 45.989 | 18.287 | 5.707 | -60.812 | -109.843 | -14.122 | -25.995 | -95.75 | -714.177 | 336.219 | 338.103 | -66.777 | 112.406 | -66.649 | 184.229 | -190.005 | -139.964 | -414.439 | 294.489 | -469.881 | 785.838 | -121.806 | -172.873 | 191.047 | 113.391 | -247.904 | -215.744 | 655.447 | 201.517 | -7.219 | 0.131 | -4.502 | 6.742 | -3.66 | -7.792 | 14.5 | -0.189 | -1.673 | 5.662 | -5.621 | -0.334 | -13.22 | 9.498 | -7.361 | -6.143 | 5.451 | 5.73 | -2.944 | 8.242 | -0.896 | -16.687 | -21.145 | 39.319 | -7.091 | -74.974 | 2.953 | 48.702 | 33.938 | 0.219 | -4.881 | 4.304 | -6.745 | -11.548 | -6.735 | -16.7 | -2.5 | -15.631 | -28.612 | -139.308 | -15.217 | 28.312 | 11.333 |
Cash At End Of Period
| 21.649 | 16.092 | 14.924 | 10.538 | 174.65 | 162.429 | 180.55 | 177.912 | 182.874 | 180.148 | 151.688 | 168.936 | 122.947 | 104.66 | 98.953 | 159.765 | 269.608 | 283.73 | 309.725 | 405.475 | 1,119.651 | 783.433 | 445.33 | 512.107 | 399.701 | 466.35 | 282.12 | 472.125 | 612.09 | 1,026.528 | 732.039 | 1,201.92 | 416.082 | 537.887 | 710.761 | 519.713 | 406.322 | 654.226 | 869.97 | 214.523 | 13.006 | 20.225 | 20.094 | 24.596 | 17.854 | 21.514 | 29.306 | 14.806 | 14.995 | 16.668 | 11.006 | 15.363 | 15.696 | 28.916 | 19.418 | 26.779 | 32.922 | 27.471 | 21.741 | 22.791 | 14.55 | 15.446 | 32.132 | 53.277 | 13.959 | 21.05 | 96.023 | 93.07 | 44.368 | 10.43 | 10.211 | 15.093 | 10.788 | 17.533 | 29.081 | 35.816 | 52.516 | 55.016 | 70.647 | 99.26 | 238.567 | 253.785 | 225.473 |