Beijing Centergate Technologies (holding) Co., Ltd.
SZSE:000931.SZ
5.67 (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
| 15.239 | 24.759 | 11.631 | 7.406 | 15.614 | 16.296 | 13.437 | -58.316 | 17.117 | 10.283 | -6.515 | -63.972 | -65.198 | 21.858 | -6.617 | 2.961 | 10.351 | 29.409 | -17.287 | -6.559 | 38.163 | 49.676 | 13.938 | -5.116 | 53.717 | 36.481 | 8.058 | 43.569 | 35.719 | -33.629 | -31.397 | 21.714 | 19.135 | 2.41 | -15.902 | -10.778 | 13.509 | 168.931 | -19.272 | 43.346 | 12.703 | -16.709 | -25.589 | -179.958 | 9.28 | -16.021 | -10.231 | -20.946 | -4.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171.858 | -28.621 | -26.105 | -21.42 | 55.32 | 3.727 | -22.704 | -33.846 | -443.805 | -75.871 | -21.068 | 10.233 | 21.75 | 10.463 | 50.789 | -19.268 | -570.475 | -12.662 | -20.389 | -37.817 |
Depreciation & Amortization
| 0 | 42.984 | 42.984 | 63.179 | -74.139 | 45.639 | 45.639 | 45.347 | 45.347 | 40.127 | 40.127 | 67.113 | 27.963 | 27.491 | 27.491 | 84.991 | -39.072 | 39.072 | 0 | 75.1 | -39.862 | 39.862 | 0 | 117.503 | -34.535 | 34.535 | 0 | 62.173 | -24.467 | 24.467 | 0 | 53.142 | -22.893 | 22.893 | 0 | 37.168 | -17.359 | 17.359 | 0 | 39.266 | -15.465 | 15.465 | 0 | 32.139 | -12.841 | 12.841 | 0 | 39.593 | -12.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.095 | 7.783 | 9.763 | 10 | 8.168 | 8.989 | 9.725 | 10.1 | 17.7 | 13.055 | 10.235 | 9.174 | 13.941 | 12.659 | 11.543 | 11.111 | 29.895 | 10.811 | 10.114 | 13.47 |
Deferred Income Tax
| -4.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -71.529 | 0 | -221.631 | 142.998 | -142.998 | 0 | 21.655 | 53.963 | -53.963 | 0 | 342.619 | 0.232 | -0.232 | 0 | -327.746 | 133.636 | -133.636 | 0 | -62.534 | 20.02 | -20.02 | 0 | 90.652 | 118.382 | -118.382 | 0 | -75.196 | 133.516 | -133.516 | 0 | -47.199 | 47.154 | -47.154 | 0 | -75.157 | -50.763 | 50.763 | 0 | -663.368 | 670.799 | -670.799 | 0 | 59.783 | -313.45 | 313.45 | 0 | -168.501 | 121.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 607.467 | 109.373 | -71.398 | -49.176 | 7.249 | -70.326 | -51.671 | 18.323 | 5.618 | -19.435 | 15.333 | 219.097 | -64.79 | 111.119 | -99.849 | 15.946 | 316.739 | 76.786 | 117.102 | -120.545 |
Accounts Receivables
| 0 | -64.699 | 0 | -190.955 | 134.172 | -134.172 | 0 | 41.538 | 53.749 | -53.749 | 0 | 80.072 | 31.915 | -31.915 | 0 | -339.767 | 121.393 | -121.393 | 0 | -89.795 | 20.389 | -20.389 | 0 | -149.819 | 95.472 | -95.472 | 0 | -191.076 | 186.613 | -186.613 | 0 | -140.87 | 109.201 | -109.201 | 0 | -124.475 | -30.747 | 30.747 | 0 | -593.775 | -341.788 | 341.788 | 0 | -108.707 | -296.327 | 296.327 | 0 | -255.677 | 131.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6.83 | 0 | -30.675 | 8.825 | -8.825 | 0 | -19.883 | 0.214 | -0.214 | 0 | 262.547 | -31.683 | 31.683 | 0 | 12.022 | 12.243 | -12.243 | 0 | 27.261 | -0.369 | 0.369 | 0 | 240.471 | 22.91 | -22.91 | 0 | 115.88 | -53.704 | 53.704 | 0 | 93.67 | -55.977 | 55.977 | 0 | 49.319 | 7.846 | -7.846 | 0 | -41.35 | 1,013.405 | -1,013.405 | 0 | 120.099 | -12.203 | 12.203 | 0 | 87.176 | -10.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.538 | -82.795 | 1.708 | -13.854 | 29.626 | 22.4 | 3.771 | 6.7 | 83.009 | 2.418 | 46.613 | 19.149 | -360.797 | 89.556 | 145.581 | 197.747 | -148.444 | -150.584 | -248.483 | 27.887 |
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 | 0.607 | -0.607 | 0 | 0 | -6.07 | 6.07 | 0 | 0 | -27.862 | 27.862 | 0 | -28.243 | -0.819 | 0.819 | 0 | 48.391 | -4.919 | 4.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 527.929 | 192.168 | -73.105 | -35.322 | -22.377 | -92.726 | -55.442 | 11.623 | -77.392 | -21.853 | -31.28 | 199.948 | 296.008 | 21.563 | -245.43 | -181.8 | 465.182 | 227.37 | 365.585 | -148.432 |
Other Non Cash Items
| 19.9 | -8.394 | 64.093 | 214.169 | -66.822 | 158.462 | -45.639 | -67.001 | -99.31 | 8.408 | -43.743 | 256.309 | 175.65 | 31.527 | 60.776 | 360.736 | -137.718 | 198.143 | -3.64 | 90.349 | -42.861 | -19.865 | 28.759 | -179.96 | 15.393 | 69.263 | -0.769 | 63.963 | -124.957 | 178.608 | 39.943 | 67.993 | -59.516 | -27.383 | -46.845 | 65.722 | 64.851 | -333.196 | 77.275 | 593.016 | -666.72 | 667.474 | -374.731 | 578.873 | 329.898 | -343.225 | 36.884 | -265.455 | 198.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -63.991 | 33.638 | 15.565 | 7.712 | -69.767 | 18.035 | 10.181 | 19.275 | 363.138 | 83.439 | 29.932 | 16.635 | 104.034 | 7.282 | 19.41 | 38.206 | 255.184 | 24.449 | 37.786 | 25.718 |
Operating Cash Flow
| 30.593 | -26.619 | 75.724 | 63.124 | 17.651 | 77.4 | 13.437 | -58.316 | 17.117 | 4.855 | -90.385 | 125.224 | 82.489 | 25.895 | 26.669 | 120.942 | -32.803 | 132.988 | -20.927 | 96.356 | -24.539 | 49.652 | 42.697 | 23.079 | 152.957 | 21.898 | 7.289 | 94.51 | 19.812 | 35.929 | 8.546 | 95.65 | -16.119 | -49.234 | -62.747 | 16.956 | 10.238 | -96.143 | 58.003 | 12.26 | 1.316 | -4.568 | -400.319 | 490.838 | 12.887 | -32.955 | 26.653 | -246.808 | 181.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 723.429 | 122.173 | -72.174 | -52.884 | 0.97 | -39.574 | -54.469 | 13.852 | -57.349 | 1.189 | 34.433 | 255.138 | 74.936 | 141.524 | -18.106 | 45.996 | 31.342 | 99.384 | 144.614 | -119.174 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -23.342 | -26.041 | -25.482 | -12.041 | -28.231 | -15.714 | -11.337 | -5.497 | -21.196 | -9.094 | -28.499 | -22.546 | -11.718 | -14.814 | -19.452 | -21.483 | -46.427 | -33.185 | -37.214 | -25.726 | -39.908 | -43.672 | -34.311 | -24.412 | -47.708 | -19.368 | -40.225 | -37.655 | -29.815 | -49.032 | -11.736 | -18.996 | -4.12 | -30.937 | -1.801 | -6.9 | -1.062 | -62.839 | -2.103 | -60.856 | -0.376 | -6.835 | -1.502 | -12.91 | -6.833 | -3.854 | -13.584 | -31.257 | -12.742 | -6.896 | -3.485 | -19.947 | -3.996 | -4.964 | -2.471 | -11.697 | -5.555 | -6.49 | -1.38 | -21.888 | -2.891 | -4.776 | -1.287 | -5.186 | 1.386 | -11.727 | -2.181 | -18.624 | -1.126 | -1.689 | -1.852 | -28.713 | -2.261 | -2.06 | -21.177 | 0 | -6.562 | -1.938 | -2.291 | 0.4 | -2.452 | -1.814 | -2.973 | -6.415 | -12.871 | -5.222 | -4.001 |
Acquisitions Net
| -0.063 | -11.595 | -5.937 | -25.569 | 0.816 | -22.039 | -3.6 | 0.001 | 0.042 | -2.792 | 0 | -0.096 | -3 | -10.998 | -7.06 | -10 | 0 | 0 | 10 | -91.74 | -23.088 | -128.765 | -15.453 | -0.517 | 99.544 | 10.585 | -1.2 | 0.304 | -0.2 | -19.935 | -0.15 | -0 | -0.639 | -80.104 | -102.747 | 29.83 | 0 | 381.17 | -41 | 0 | 0 | 0 | 1.6 | 84.919 | -47.919 | -17 | -20 | 106.995 | -39.951 | 1.951 | -40 | -19.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.552 | 0.843 | 0 | 0 | 10.069 | -10.883 | 0 | 0 | -43.076 | 1.689 | 13.661 | -5.53 | 0 | 0 | 0 | 0 | 0 | 2.031 | 0.018 | 3.641 | 7.759 | 2.571 | 1.244 | 0.052 | -1.355 | 1.438 | 7.252 | 1.113 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -5.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | 0 | 0.334 | -0.016 | 0 | 0 | 0.009 | -0.008 | 0 | 0 | 24.854 | -44.995 | 0 | 0 | 0 | 0 | 0 | 0 | 89.12 | 0.004 | 0 | 0 | 100.657 | -69.402 | 0 | 0 | 61.7 | 10.604 | 15.238 | -15 | 0 | 0 | 0 | 0 | -2.978 | -1.787 | -1.69 | -3.323 | -54.784 | -105.901 | -0.998 | -23.25 | 12.789 | -56.167 | 9.802 | -35.805 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.052 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 8.355 | 0.042 | 0 | 0 | 12.29 | -5.928 | 0 | 0 | 15.085 | 0.001 | 0 | 0 | -0.003 | 0 | 0 | 0 | 5.008 | 0 | 0.163 | 0.029 | -0.07 | 0.001 | 0.233 | 5.029 | 8.052 | 8.872 | 0.831 | 0.461 | 38.584 | 3.949 | -9.194 | 10.025 | 151.798 | 0.308 | 0.1 | 1.55 | 38.585 | 3.44 | 0.3 | 5.054 | 92.074 | 115.638 | 79.651 | 348.003 | 22.599 | 39.866 | 2.891 | 0.958 |
Other Investing Activites
| 0 | -0 | 0.063 | -0.307 | 0.219 | 0.158 | 0.172 | 0.462 | 0.142 | 0.193 | 0.147 | 0.089 | 0.159 | 0.389 | 0.183 | 0.87 | 0.207 | 0.973 | 0.277 | -5.806 | 0.239 | 0.892 | 1.929 | -1.463 | 0.407 | 1.386 | 1.517 | 0.502 | 0.977 | 0.504 | 0.222 | 0.738 | 0.086 | 0.293 | 0.109 | -29.591 | 0.759 | 0.131 | 41.24 | -40.791 | -3.29 | 6.212 | 1.423 | -0.477 | 0.253 | 6.358 | 1.428 | -7.029 | 0.542 | 0.944 | 7.359 | 2.042 | -56.378 | -49.955 | 0.149 | 33.939 | 0.214 | 0.523 | 0.022 | 90.057 | 1.366 | 5.425 | 0.693 | 98.413 | -69.283 | 71.408 | 0.071 | 64.655 | 8.732 | 15.952 | 0.624 | 1.936 | -2.564 | 0.931 | 2.908 | 7.842 | 2.628 | 10.077 | 4.077 | 18.069 | 3.469 | 6.151 | 0.285 | -14.388 | 5.341 | 14.419 | 5.439 |
Investing Cash Flow
| -23.405 | -37.636 | -31.419 | -37.917 | -27.195 | -37.595 | -14.765 | -5.034 | -21.011 | -11.694 | -28.352 | -22.457 | -14.558 | -25.423 | -26.329 | -30.613 | -46.22 | -32.212 | -29.937 | -123.288 | -62.757 | -171.545 | -47.835 | -26.392 | 52.243 | -7.397 | -39.908 | -36.849 | -29.038 | -68.463 | -11.664 | -18.259 | -4.672 | -110.748 | -104.438 | -6.661 | -0.303 | 318.462 | -42.863 | -93.293 | -3.625 | -0.623 | 1.521 | 83.822 | -60.428 | -14.495 | -32.156 | 83.802 | -52.159 | -4.001 | -36.126 | -12.992 | -105.369 | -54.919 | -2.322 | 27.249 | -5.34 | -5.804 | -1.329 | 67.547 | -0.681 | 0.882 | 4.435 | 111.348 | -69.907 | 60.512 | -1.649 | 41.54 | 13.244 | 18.73 | -11.733 | 125.021 | -4.518 | -1.029 | -16.719 | 43.45 | -2.282 | 6.749 | 3.517 | 55.758 | 10.753 | 82.991 | 322.064 | 14.585 | -23.831 | 21.89 | -33.408 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -52.162 | -6.167 | -11.167 | -52.26 | -127.946 | -57.572 | -74.627 | -261.432 | -175.049 | -52.415 | -15.861 | -304.466 | -127.008 | -120.352 | -18.427 | -270.976 | -125.464 | -162.346 | -18.553 | -263.402 | -24.817 | -129.787 | -50 | -256.7 | -166.1 | -44.65 | -140 | -150 | -110.111 | -56.399 | -365.896 | -287.877 | -7.097 | -151.902 | -3.361 | -238.1 | -66 | -159 | -75 | -142.7 | -61.3 | -94 | -117 | -159.391 | -57.309 | 0 | 0 | -132.46 | -64.08 | -148.493 | -40.047 | -234.24 | -70.212 | 0 | 0 | -88.999 | -179.2 | -200.001 | -5 | -40.237 | -205 | -233.831 | -21.03 | -344.798 | -119.002 | -349.988 | -16.312 | -757.147 | -107.38 | -402.07 | -106.965 | -513.928 | -168.312 | -55.425 | -195.426 | -306.787 | -3.9 | -238.35 | -17.705 | -103.691 | -410.322 | -259.951 | -229.632 | -548 | -451 | -263 | -74 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -7.67 | -7.729 | -5.415 | -9.164 | -8.807 | -9.436 | -8.026 | -10.714 | -11.724 | -10.13 | -3.321 | -10.842 | -11.701 | -10.129 | -24.792 | -9.904 | -10.57 | -11.779 | -23.951 | -10.559 | -5.169 | -14.375 | -16.572 | -22.723 | -11.546 | -10.851 | -20.815 | -45.087 | -18.573 | -28.824 | -22.123 | -12.7 | -13.861 | -17.34 | -56.965 | -6.014 | -11.197 | -10.647 | -35.728 | -3.261 | -17.343 | -11.627 | -29.549 | -6.928 | -6.58 | -7.417 | -22.151 | -9.868 | -13.639 | -9.1 | -34.811 | -1.84 | -7.831 | -5.061 | -11.442 | -27.144 | -7.545 | -7.7 | -13.053 | -6.927 | -17.798 | -7.081 | -17.806 | -50.083 | -11.247 | -26.556 | -18.137 | -20.107 | -3.193 | -31.836 | -25.727 | -0.049 | -12.163 | -40.977 | -21.711 | -12.981 | -12.309 | -30.454 | -21.926 | -25.557 | -40.694 | -36.983 | -58.737 | -42.17 | -42.799 | -36.786 |
Other Financing Activities
| -11.984 | -0.459 | -8.436 | -8.514 | 201.258 | 84.375 | 29.471 | 75.651 | 116.907 | 37.847 | 151.304 | 260.076 | 68.1 | 67.944 | -0.855 | 218.743 | 228.719 | 63.842 | 12.534 | 370.617 | 89.324 | 180.198 | -0.619 | 368.503 | -0.437 | 50.686 | -0.612 | 227.819 | 51.281 | 95.677 | 699.612 | 305.616 | 1.49 | 267.262 | 178.537 | 402.44 | 56.312 | -50.173 | 49.438 | 219.432 | 46.469 | 129.874 | 154.133 | -1.125 | 111.894 | 46.912 | -1.151 | 223.268 | 56.509 | 136.404 | 89.935 | 148.067 | 65.029 | -19.023 | 35.488 | 37.516 | 152.06 | 167.348 | 1.353 | 5.699 | 172.302 | 182.671 | -3.657 | 211.915 | -0.596 | 309.539 | -0.939 | -0.149 | 61.183 | 390.351 | 94.971 | 359.446 | 149.206 | -0.106 | 169.498 | 267.213 | 63.937 | 200.493 | -0.413 | 62.836 | 360.089 | 134.969 | 19.983 | 512.923 | 361.979 | 199.936 | 53.32 |
Financing Cash Flow
| 40.177 | -15.696 | -19.603 | -60.775 | 64.149 | 17.996 | -54.591 | -193.806 | -68.856 | -26.292 | 125.313 | -47.712 | -69.75 | -64.109 | -29.411 | -77.025 | 93.351 | -109.074 | -17.799 | 83.263 | 53.948 | 45.242 | -64.994 | 95.23 | -189.26 | -5.51 | -151.462 | 57.004 | -103.916 | 20.706 | 304.892 | -4.384 | -18.306 | 101.498 | 157.836 | 107.375 | -15.701 | -220.37 | -36.209 | 41.004 | -18.092 | 18.532 | 25.506 | -190.065 | 47.656 | 40.332 | -8.568 | 68.657 | -17.439 | -25.727 | 40.788 | -120.983 | -7.024 | -26.854 | 30.427 | -62.926 | -54.284 | -40.198 | -11.347 | -47.591 | -39.625 | -68.958 | -31.768 | -115.077 | -169.681 | -51.696 | -43.808 | -775.433 | -66.304 | -14.913 | -43.829 | -180.21 | -19.156 | -67.695 | -66.905 | -61.284 | 47.056 | -50.166 | -48.571 | -62.781 | -75.789 | -165.676 | -246.631 | -93.815 | -131.191 | -105.863 | -57.466 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0.001 | 0.002 | 0.002 | -0 | -0 | 0 | -0.001 | 0 | -0.005 | 0 | 0 | 0.002 | -0.004 | 0.006 | -0.001 | 0 | -0.003 | 0.006 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0.002 | 0 | 0 | -0.002 | -0 | -0 | -0 | -0.001 | 0 | -0 | -0 | -0.001 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 |
Net Change In Cash
| 40.028 | -78.784 | 34.018 | -33.636 | 54.604 | 57.801 | -10.791 | -27.151 | 7.717 | -33.13 | 6.576 | 58.192 | -4.178 | -63.28 | -29.071 | 13.298 | 14.329 | -8.299 | -68.661 | 56.326 | -33.342 | -76.651 | -70.133 | 91.914 | 15.946 | 8.99 | -184.082 | 114.344 | -113.142 | -11.828 | 301.775 | 73.008 | -39.098 | -58.484 | -9.35 | 117.67 | -5.767 | -9.669 | -21.07 | -40.028 | -20.401 | 13.341 | -373.293 | 384.595 | 0.115 | -7.118 | -14.071 | -94.349 | 111.648 | -8.351 | 19.17 | -39.767 | -25.103 | 27.446 | -19.032 | -29.661 | 122.93 | -45.752 | -23.48 | 46.581 | -36.532 | 4.458 | 55.963 | -1.267 | -116.073 | 92.726 | -59.311 | -11.459 | 69.112 | -68.357 | -108.446 | -54.22 | -63.248 | -123.192 | -69.772 | -75.185 | 45.963 | -8.984 | 210.084 | 67.913 | 76.488 | -100.791 | 121.429 | -49.892 | -53.631 | 60.641 | -210.049 |
Cash At End Of Period
| 192.248 | 131.791 | 225.505 | 191.487 | 221.441 | 166.837 | 109.036 | 119.736 | 146.888 | 139.171 | 172.3 | 165.725 | 107.533 | 111.711 | 174.991 | 202.062 | 188.763 | 174.434 | 182.733 | 251.395 | 195.068 | 228.41 | 305.061 | 375.193 | 283.279 | 267.333 | 258.343 | 442.425 | 328.081 | 441.223 | 453.051 | 151.277 | 78.269 | 117.366 | 175.85 | 185.2 | 67.529 | 73.296 | 82.965 | 92.417 | 132.445 | 152.846 | 139.505 | 512.799 | 128.204 | 128.088 | 135.207 | 149.278 | 243.627 | 131.979 | 140.33 | 121.16 | 160.927 | 186.03 | 158.584 | 177.616 | 207.277 | 84.347 | 130.099 | 148.01 | 101.429 | 137.961 | 133.504 | 77.54 | 78.807 | 194.88 | 102.154 | 161.465 | 172.923 | 103.811 | 172.168 | 205.779 | 259.999 | 323.247 | 446.439 | 516.211 | 591.396 | 545.433 | 554.417 | 344.333 | 276.42 | 199.932 | 300.723 | 179.294 | 229.187 | 282.818 | 222.177 |