Zhejiang Qianjiang Motorcycle Co., Ltd.
SZSE:000913.SZ
12.66 (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
| 117.625 | 209.443 | 139.755 | 54.009 | 130.025 | 206.077 | 73.911 | 7.536 | 210.067 | 165.227 | 34.845 | -37.404 | 103.935 | 112.368 | 58.709 | -20.247 | 135.145 | 108.991 | 15.624 | -71.426 | 211.092 | 74.253 | 14.041 | -10.172 | 6.143 | 47.086 | 20.301 | 31.667 | 0.425 | 28.897 | 21.755 | 273.109 | 4.698 | 7.005 | 43.433 | -98.558 | -38.45 | 0.494 | 6.267 | -94.797 | -45.181 | -60.954 | 5.281 | -16.298 | 17.863 | 2.647 | 9.33 | -12.9 | 4.809 | 4.632 | 12.581 | -51.786 | 1.41 | 9.275 | 23.508 | 16.636 | 1.5 | 12.677 | 39.024 | 43.728 | 27.694 | 26.442 | 20.625 | 2.868 | 4.298 | 14.413 | 19.077 | 13.421 | 14.089 | 25.418 | 24.122 | -3.113 | 1.266 | 19.632 | 26.289 | 3.655 | 17.853 | 7.382 | 28.326 | 30.147 | 31.677 | 20.432 | 26.055 | -7.503 | 16.605 | 16.976 | 32.856 |
Depreciation & Amortization
| 0 | 37.452 | 37.452 | 37.209 | -61.055 | 35.881 | 35.881 | 30.936 | 30.936 | 25.107 | 25.107 | 22.066 | 22.066 | 20.424 | 20.424 | 84.764 | -42.506 | 42.506 | 0 | 94.565 | -43.337 | 43.337 | 0 | 79.087 | -37.447 | 37.447 | 0 | 95.106 | -41.039 | 41.039 | 0 | 97.365 | -48.019 | 48.019 | 0 | 96.664 | -54.818 | 54.818 | 0 | 98.03 | -40.885 | 40.885 | 0 | 84.678 | -42.838 | 42.838 | 0 | 80.403 | -39.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.276 | 15.406 | 29.515 | 19.086 | 21.355 | 21.632 | 21.853 | 22.436 | 17.437 | 12 | 11.39 | 11.44 | 12.894 | 10.49 | 11.729 | 10.437 |
Deferred Income Tax
| 0 | 0 | 0 | -205.612 | 103.285 | -123.578 | 0 | 149.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17.368 | 0 | 69.109 | -35.436 | 35.436 | 0 | 46.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -71.323 | 0 | 136.503 | -16.381 | 16.381 | 0 | -219.302 | -29.11 | 29.11 | 0 | 391.453 | -140.722 | 140.722 | 0 | -123.298 | -304.219 | 304.219 | 0 | 272.488 | -334.537 | 334.537 | 0 | -745.273 | 495.344 | -495.344 | 0 | -230.964 | 210.216 | -210.216 | 0 | 145.271 | 32.482 | -32.482 | 0 | 70.745 | 30.717 | -30.717 | 0 | 368.755 | 58.695 | -58.695 | 0 | -208.263 | 86.018 | -86.018 | 0 | -94.364 | 334.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109.506 | -49.788 | -31.926 | -41.784 | 114.355 | -51.833 | 24.787 | -46.448 | 100.29 | -86.563 | 174 | -69.984 | 180.714 | -39.257 | 24.999 | -57.159 |
Accounts Receivables
| 0 | -249.897 | 0 | 90.521 | 63.708 | -63.708 | 0 | 25.151 | -63.859 | 63.859 | 0 | 623.957 | -188.924 | 188.924 | 0 | -12.242 | -290.008 | 290.008 | 0 | 64.323 | -2.024 | 2.024 | 0 | -232.228 | 363.344 | -363.344 | 0 | -228.373 | 216.113 | -216.113 | 0 | -17.112 | 78.672 | -78.672 | 0 | 40.583 | 101.769 | -101.769 | 0 | 332.002 | 92.178 | -92.178 | 0 | -195.911 | 26.382 | -26.382 | 0 | -143.648 | 406.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 178.575 | 0 | -23.127 | -80.089 | 80.089 | 0 | -244.453 | 34.749 | -34.749 | 0 | -232.505 | 48.203 | -48.203 | 0 | -111.836 | -11.523 | 11.523 | 0 | 308.316 | -332.512 | 332.512 | 0 | -477.042 | 132 | -132 | 0 | 13.813 | -5.897 | 5.897 | 0 | 163.607 | -46.19 | 46.19 | 0 | 29.035 | -71.052 | 71.052 | 0 | 37.972 | -33.484 | 33.484 | 0 | -14.475 | 59.636 | -59.636 | 0 | 49.283 | -72.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.988 | -62.401 | -103.485 | -18.266 | 44.985 | -8.196 | 51.797 | -4.178 | 10.088 | -94.036 | -18.749 | -30.315 | 50.756 | 47.191 | 43.791 | -0.559 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 69.109 | 0 | 0 | 0 | 46.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.78 | -2.687 | 2.687 | 0 | -100.151 | 0 | 0 | 0 | -36.003 | 0 | 0 | 0 | -16.405 | 0 | 0 | 0 | -1.224 | 0 | 0 | 0 | 1.127 | 0 | 0 | 0 | -1.219 | 0 | 0 | 0 | 2.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -114.494 | 12.613 | 71.559 | -23.517 | 69.37 | -43.637 | -27.01 | -42.27 | 90.201 | 7.473 | 192.749 | -39.669 | 129.958 | -86.448 | -18.793 | -56.6 |
Other Non Cash Items
| 212.423 | 626.257 | -25.34 | -100.283 | 195.589 | 54.91 | -35.881 | -7.536 | -1.826 | -54.217 | 15.143 | 54.54 | -103.935 | -112.368 | -58.709 | 20.247 | -135.145 | -108.991 | -15.624 | 71.426 | -211.092 | -74.253 | -14.041 | 10.172 | -6.143 | -47.086 | -20.301 | -31.667 | -0.425 | -28.897 | -21.755 | -273.109 | -4.698 | -7.005 | -43.433 | 98.558 | 38.45 | -0.494 | -6.267 | 94.797 | 45.181 | 60.954 | -5.281 | 16.298 | -17.863 | -2.647 | -9.33 | 12.9 | -4.809 | -4.632 | -12.581 | 51.786 | -1.41 | -9.275 | -23.508 | -16.636 | -1.5 | -12.677 | -39.024 | -43.728 | -27.694 | -26.442 | -20.625 | -2.868 | -4.298 | -14.413 | -19.077 | -13.421 | -14.089 | -25.418 | -24.122 | 6.075 | 11.234 | 10.043 | 15.219 | -12.459 | -15.255 | -6.476 | 3.744 | -83.596 | -7.234 | 18.538 | 14.664 | 10.136 | 6.939 | 3.981 | 5.097 |
Operating Cash Flow
| 330.048 | 798.249 | 114.415 | -9.064 | 316.027 | 225.106 | 73.911 | 7.536 | 210.067 | 165.227 | 49.987 | -10.306 | -40.269 | 181.942 | 76.12 | -236.269 | 266.032 | 351.696 | 121.566 | -214.694 | 299.493 | -17.391 | 265.657 | -155.596 | -1.472 | 125.162 | -22.561 | 93.881 | 81.643 | -91.791 | 42.955 | 172.143 | 81.044 | -20.466 | 21.837 | 96.817 | 120.777 | -57.49 | 4.911 | 162.18 | 93.631 | -93.66 | -194.464 | -35.17 | -32.791 | 34.811 | -4.388 | 138.372 | 157.451 | -2.678 | -123.839 | -54.137 | -98.603 | -34.221 | -45.327 | 51.994 | -112.871 | -197.597 | 19.904 | 7.274 | 37.353 | 68.64 | 44.005 | 396.632 | -23.042 | 13.463 | -18.878 | -81.182 | -74.287 | 33.716 | 130.353 | -81.267 | -21.883 | 27.265 | 18.811 | 126.906 | -27.603 | 47.546 | 8.058 | 64.277 | -50.12 | 224.36 | -17.825 | 196.241 | -5.223 | 57.684 | -8.77 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -162.014 | -186.333 | -74.054 | -169.472 | -46.352 | -48.359 | -58.955 | -207.722 | -156.764 | -52.293 | -45.294 | -59.386 | -38.004 | -37.447 | -36.861 | -30.07 | -36.342 | -63.919 | -41.578 | -40.896 | -13.617 | -22.41 | -50.46 | -23.896 | -26.529 | -31.472 | -47.901 | -65.932 | -36.12 | -37.653 | -14.814 | -1.335 | -42.267 | -17.973 | -22.793 | -27.08 | -13.356 | -11.002 | -20.356 | -10.04 | -12.062 | -15.24 | -24.417 | -45.027 | -20.265 | -21.268 | -30.509 | -59.702 | -68.341 | -45.474 | -47.758 | -51.296 | -45.865 | -35.609 | -40.8 | -48.47 | -21.1 | -60.337 | -40.473 | -14.84 | -7.39 | -10.278 | -9.877 | -2.709 | -29.221 | -17.971 | -23.639 | -28.55 | -27.381 | -47.332 | -25.068 | -30.06 | -14.361 | -20.393 | -13.271 | -21.589 | -15.427 | -26.843 | -13.124 | -15.744 | -14.911 | -9.035 | -4.374 | -11.858 | -7.021 | -5.137 | -8.66 |
Acquisitions Net
| 0 | 0.028 | 0 | 23.697 | 93.67 | 0.066 | 1.177 | -1.207 | 6.421 | 10.821 | 8.412 | 5.731 | 4.28 | 3.37 | 71.378 | 0 | 0 | 0 | 0 | 41.152 | 43.954 | 79.727 | 50.46 | 24.526 | 27.29 | 31.473 | 48.511 | 79.292 | 36.208 | 0 | 0 | 96.589 | 93.09 | 0 | 0.064 | 0.231 | 0 | 0.014 | 0 | -0.36 | 0.007 | 0.608 | 0.166 | 3.648 | 0.052 | 0.18 | 0.81 | -0.009 | 0.009 | 0 | 0 | 2.538 | 0.801 | 0.703 | 25.229 | 6.934 | -2.241 | 0 | 45.785 | 0.202 | 0 | 11.318 | 10.245 | 0.354 | 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
| 0 | -10 | 0 | -30 | -93.67 | -0.066 | -1.177 | 0 | -0 | -10.821 | 0 | -26.48 | -61.191 | -20.141 | 0 | 0 | 0 | 0 | 0 | -4.326 | -70.254 | -0.32 | -38 | -187.5 | -182 | -216 | -60.5 | -128.575 | -64.225 | 0.425 | -0.425 | -30.43 | -6.8 | -8.8 | -4.5 | -15.234 | -12.97 | -1.182 | -0.364 | -0.424 | -5.887 | -3.599 | -0.74 | -5.397 | -2.839 | 1.707 | -3.629 | -4 | -28 | 0 | 0 | 79.311 | 17.145 | -114.709 | -235.282 | -19.802 | -17.522 | -141.569 | -30 | 1.305 | -18.346 | -8.987 | -3.187 | -79.829 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | -17.63 | -59.599 | 8.629 | -102 | 0 | 0 | 0 | 0 | 20.744 | -26.4 | -102.252 | -159.737 | -22.992 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 3.273 | 3.27 | 50.968 | 8.683 | 0.001 | 7.11 | 172.544 | -6.421 | 35.486 | 0 | 7.478 | 47.934 | 0.006 | 14.752 | 123.055 | 25.863 | 37.747 | 0.896 | 108.985 | 23.678 | 179.816 | 75.766 | 321.216 | 23.251 | 92.007 | 65.43 | 197.649 | 70.497 | 0 | 0 | 6.8 | 46.023 | 0 | 131.561 | 0.418 | 1.363 | 0.034 | 28.081 | 6.39 | 2.488 | 0.015 | 1.344 | 40.55 | 13.631 | -0.01 | 6.01 | 55.201 | 30.64 | 0.048 | 41.071 | -48.098 | -39.192 | 67.826 | 26.57 | -34.048 | 27.356 | 0 | 42.62 | -5.998 | 0 | 12.807 | 10.671 | 12.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.001 | 187.712 | 0.756 | 406.492 | 0.066 | 314 | -66.127 | 388.037 | 0.821 | 0.412 | 0.341 | -33.83 | -9.225 | 67.36 | 40.42 | 0.205 | 8.782 | 0.022 | -40.896 | -13.617 | -22.41 | -50.46 | -23.896 | -26.529 | -31.472 | -47.901 | -66.082 | -35.97 | 0.665 | 0.033 | 17.049 | -42.267 | -12.295 | 12.426 | -1.56 | -13.677 | -2.07 | 6 | -5.927 | 23.81 | -0.2 | 80 | -136.195 | 42.619 | 3.785 | 4.537 | 43.039 | -2.021 | -0.937 | -10.351 | -15.839 | -4.995 | 3.129 | -2.06 | 299.987 | 287.393 | 662.705 | -22.232 | -4.958 | 0.727 | -13.628 | -9.877 | 0.525 | -1.97 | 21.498 | 0.625 | 0.395 | 4.132 | 1.892 | 0.553 | 29.885 | 4.049 | 3.443 | -22.956 | -45.686 | 1.881 | 1.058 | 0.114 | 5.929 | 3.678 | 21.289 | 0.938 | 3.893 | -18.068 | 19.147 | -8.66 |
Investing Cash Flow
| -162.014 | -193.032 | 116.928 | -124.05 | 368.823 | -48.292 | 262.155 | -102.512 | 231.273 | -15.986 | -44.882 | -72.317 | -23.9 | -46.666 | 45.251 | 133.405 | -10.274 | -17.391 | -40.66 | 64.02 | -29.855 | 214.403 | -12.694 | 110.45 | -184.517 | -155.463 | -42.36 | 16.351 | -29.61 | -36.563 | -15.206 | 88.673 | 47.779 | -39.068 | 116.758 | -43.225 | -24.963 | -14.206 | 13.361 | -10.362 | 8.357 | -18.416 | 56.353 | -142.42 | 33.198 | -15.607 | -22.782 | 34.529 | -67.713 | -46.362 | -17.038 | -33.385 | -72.105 | -78.66 | -226.342 | 204.6 | 273.886 | 460.8 | -4.299 | -24.289 | -25.008 | -8.77 | -2.025 | -68.95 | -31.191 | 3.527 | -33.014 | -28.155 | -23.25 | -45.439 | -24.516 | -17.805 | -69.911 | -8.321 | -138.227 | -66.833 | -13.546 | -25.785 | -13.01 | 10.929 | -37.633 | -89.997 | -163.172 | -30.958 | -25.089 | 14.01 | -8.66 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 79.658 | 99.411 | 185.002 | 5.749 | -6.321 | 0 | 0 | -0.133 | -0.424 | -30.406 | -0.463 | -0.374 | -0.162 | 0 | 0 | 166.436 | -170 | 0 | 0 | 0 | -99.509 | -58.07 | 164 | -140.541 | -2.789 | -60.897 | 192.451 | -95.494 | 65.561 | -92.385 | -6.632 | 33.635 | -125.073 | 31.821 | -120.579 | -48.214 | -33.617 | 36.164 | -80.113 | -145.829 | -109.553 | 129.981 | 76.15 | 171.081 | -53.069 | -2.56 | 100.301 | -116.991 | -110.427 | -4.299 | 151.202 | -2.268 | -108.377 | 192.572 | 33.807 | -134.333 | 150.603 | -212.091 | -80.261 | 110.496 | -0.975 | -177.057 | 105 | -148.885 | 5 | -90 | 145 | 74.267 | 159.017 | -71.289 | 15 | 99.237 | -10.108 | 28.088 | 40 | 85 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.481 | -1.481 | 0 | -4.702 | 0.41 | -0.41 | 0 | -1.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.183 | -212.066 | -1.28 | -126.526 | -130.145 | -2.843 | -1.083 | -0.863 | -0.08 | -0.029 | -0.135 | -0.537 | 0 | -0.216 | 0 | -3.706 | -1.559 | -199.573 | 0 | -1.976 | -9.642 | -1.915 | -1.6 | -2.631 | -0.191 | -3.863 | -1.881 | -0.253 | -2.524 | -45.984 | -0.458 | -1.833 | -1.655 | -1.29 | -0.983 | -2.998 | -3.43 | -3.068 | -3.811 | -6.865 | -8.357 | -7.07 | -4.547 | -4.29 | -39.51 | -19.675 | -1.405 | -3.919 | -5.946 | -4.066 | -3.088 | -4.735 | -2.56 | -1.86 | -1.896 | -3.808 | -1.739 | -1.798 | -5.022 | -4.483 | -4.64 | -18.779 | -4.533 | -10.59 | -9.251 | -8.599 | -9.794 | -10.515 | -4.181 | -22.225 | -3.888 | -3.672 | -2.529 | -3.071 | -17.147 | -34.507 | -16.105 | -74.151 | -0.664 | -5.672 | -0.767 | 0 | 0 | -22.609 | -7.923 | -51.764 | -14.042 |
Other Financing Activities
| -14.946 | -90.695 | 350.063 | -11.171 | -204.737 | 162.614 | 892.317 | -209.903 | -8.92 | 293.14 | 44.12 | -403.272 | 342.666 | 265.92 | 47.174 | -449.104 | -251.767 | -3.458 | 168.039 | 394.707 | -4.542 | 1.6 | 0.245 | 3.339 | -1.575 | 2.075 | -1.575 | 2.405 | 5.658 | 102.129 | -0.025 | 53.822 | -5.537 | 22.451 | 6.052 | -34.146 | 10.189 | -3.086 | -1.224 | 56.543 | -0 | -5.613 | 27.369 | -2.09 | 2.197 | 35.273 | -30.9 | 17.12 | 22.81 | 1.5 | -0 | -60.782 | 50 | -50 | -0 | 38.386 | -0 | 1.237 | 0 | 1.5 | 0 | -0 | -0 | 1.415 | 0 | -0 | -0 | -18.087 | -0 | 0.389 | -0.389 | 3.815 | 0 | 0 | 0.003 | 0 | 0 | 35 | 0 | 0 | 0 | -20.92 | 0 | -42.824 | 0 | 0 | 0 |
Financing Cash Flow
| 62.53 | -203.35 | 533.785 | -15.958 | -341.203 | 159.771 | 891.233 | -212.193 | -9.535 | 262.706 | 43.647 | -404.183 | 342.505 | 265.92 | 47.174 | -285.884 | -423.326 | -3.458 | 168.039 | 399.259 | -104.051 | -58.417 | 162.645 | -137.202 | -4.554 | -62.685 | 188.996 | -92.835 | 68.695 | -5.848 | -7.115 | 85.624 | -132.265 | 52.983 | -115.51 | -85.359 | -26.858 | 30.01 | -85.148 | -96.15 | -117.91 | 117.298 | 98.973 | 173.281 | -90.382 | 13.038 | 67.996 | -103.79 | -93.562 | -6.864 | 148.114 | -67.786 | -60.937 | 140.712 | 31.911 | -99.756 | 148.865 | -212.653 | -85.283 | 107.513 | -5.615 | -195.835 | 100.467 | -158.061 | -4.251 | -98.599 | 135.206 | 66.694 | 154.836 | -93.125 | 10.723 | 99.381 | -12.637 | 25.017 | 22.856 | 50.493 | -46.105 | -39.151 | -0.664 | -5.672 | -0.767 | -20.92 | 0 | -65.433 | 7.923 | -51.764 | -14.042 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -26.068 | 5.29 | 0.373 | -10.133 | -4.762 | 41.754 | -4.771 | -20.026 | 45.326 | 37.951 | -3.823 | -16.782 | 3.778 | -15.855 | 3.132 | -31.695 | -17.348 | 0.281 | 3.531 | -2.014 | 0.502 | 7.271 | -0.76 | -6.507 | 6.802 | 7.411 | -4.928 | -4.579 | -2.83 | 1.086 | -0.844 | -2.08 | 0.277 | 0.959 | -0.001 | 0.43 | 0.369 | -0.06 | 0.169 | 1.721 | -2.131 | 0.383 | -0.209 | -1.919 | 0.319 | -1.281 | -0.419 | -0.187 | 0.262 | -3.952 | 3.662 | -1.711 | 0.159 | 0.785 | 0.07 | -0.294 | 0.631 | -0.627 | -0.251 | -1.285 | 0.61 | 0.942 | -0.274 | -0.817 | -0.002 | -0.313 | 0.45 | -1.158 | 0.937 | 0.274 | -0.002 | 0.123 | -0.535 | 0.532 | -0.004 | 0.047 | -0.059 | -0.003 | -0.001 | 0.002 | -0.002 | 0.002 | 0 | -0 | -0 | 0.007 | -0 |
Net Change In Cash
| 204.496 | 403.885 | 765.501 | -159.205 | 338.885 | 378.34 | 1,207.571 | -1,079.78 | 1,266.612 | 1,020.838 | 44.929 | -503.588 | 282.114 | 385.341 | 171.678 | -420.443 | -184.916 | 331.127 | 252.477 | 246.571 | 166.089 | 145.866 | 414.848 | -188.856 | -183.741 | -85.576 | 119.146 | 12.818 | 117.898 | -133.116 | 19.79 | 344.36 | -3.164 | -5.592 | 23.084 | -31.336 | 69.325 | -41.746 | -66.707 | 57.389 | -18.053 | 5.605 | -39.348 | -6.228 | -89.657 | 30.961 | 40.408 | 68.924 | -3.563 | -59.856 | 10.899 | -157.019 | -231.487 | 28.616 | -239.688 | 156.544 | 310.511 | 49.923 | -69.93 | 89.213 | 7.34 | -135.023 | 142.172 | 168.805 | -58.486 | -81.922 | 83.765 | -43.801 | 58.236 | -104.574 | 116.558 | 0.431 | -104.966 | 44.494 | -96.566 | 110.578 | -87.278 | -17.428 | -5.617 | 69.537 | -88.521 | 113.444 | -180.997 | 99.85 | -22.389 | 19.937 | -31.472 |
Cash At End Of Period
| 5,836.541 | 5,632.045 | 5,228.16 | 4,462.659 | 4,621.864 | 4,282.979 | 3,904.64 | 2,697.068 | 3,776.849 | 2,510.237 | 1,489.398 | 1,444.469 | 1,948.057 | 1,665.943 | 1,280.602 | 1,108.924 | 1,529.368 | 1,714.283 | 1,383.156 | 1,130.679 | 884.108 | 718.019 | 572.154 | 157.306 | 346.162 | 529.903 | 615.479 | 496.333 | 483.515 | 365.617 | 498.733 | 478.943 | 134.583 | 137.747 | 143.339 | 120.255 | 151.591 | 82.267 | 124.013 | 190.72 | 133.331 | 151.384 | 145.778 | 185.126 | 191.354 | 281.011 | 250.05 | 209.642 | 140.718 | 144.281 | 204.138 | 193.239 | 350.258 | 581.744 | 553.128 | 792.816 | 636.273 | 325.762 | 275.838 | 345.768 | 256.555 | 249.215 | 384.238 | 242.066 | 73.261 | 131.746 | 213.669 | 129.904 | 173.704 | 115.468 | 220.043 | 103.485 | 103.054 | 208.019 | 163.526 | 260.091 | 149.513 | 236.791 | 254.219 | 259.836 | 190.299 | 278.82 | 165.376 | 346.373 | 246.523 | 268.912 | 248.975 |