Guangdong Huatie Tongda High-speed Railway Equipment Corporation
SZSE:000976.SZ
1.97 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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
| 15.944 | 22.888 | 17.188 | -1,521.925 | 82.787 | 176.648 | 49.569 | 54.604 | 130.939 | 189.582 | 44.651 | 167.675 | 108.588 | 141.306 | 30.455 | 87.426 | 72.089 | 121.165 | 21.989 | -67.706 | 72.95 | 118.972 | 21.409 | 273.255 | 84.979 | 118.635 | 17.121 | -81.402 | 41.213 | 65.38 | 5.663 | 23.717 | 14.817 | -8.47 | -14.53 | -129.311 | -25.346 | -42.153 | -14.852 | -34.934 | -16.467 | -20.566 | -25.977 | 80.684 | -12.002 | -36.884 | -18.92 | -179.605 | -7.71 | -13.98 | 22.621 | 43.206 | 17.595 | -1.933 | 7.958 | -32.34 | -11.855 | -5.854 | -28.86 | -207.788 | -42.556 | -33.979 | 1.256 | 4.579 | 10.68 | 8.833 | -11.019 | 0.605 | 3.81 | 1.159 | 5.212 | -31.638 | -24.16 | -13.092 | -16.713 | -5.3 | 17.741 | 9.843 | 10.519 | 4.106 | 23.621 | 4.938 | 12.135 |
Depreciation & Amortization
| -15.12 | 7.797 | 7.797 | 9.444 | 9.444 | 7.638 | 7.638 | 14.45 | 14.45 | 4.159 | 4.159 | 29.037 | -13.804 | 13.599 | 0 | 20.43 | -6.144 | 6.144 | 0 | 19.241 | -8.01 | 8.01 | 0 | 21.688 | -13.271 | 13.271 | 0 | 38.85 | -13.952 | 13.952 | 0 | 28.48 | -14.278 | 14.278 | 0 | 43.72 | -22.487 | 22.487 | 0 | 44.59 | -22.235 | 22.235 | 0 | 52.076 | -26.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.922 | 20.751 | 0 | 0 | 19.875 | 20.069 | 19.761 | 19.798 | 19.151 | 24.832 | 31.793 | 29.121 | 29.808 | 29.349 | 29.335 | 29.317 | 24.513 | 29.814 | 36.225 | 24.368 |
Deferred Income Tax
| -648.36 | 647.885 | 0 | -1,806.658 | -80.848 | 220.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.396 | 6.396 | 0 | 6.396 | -3.198 | 3.198 | 0 | 3.1 | 0 | 0 | 0 | 15.14 | 0 | 0 | 0 | 2.93 | 0 | 0 | 0 | 8.325 | 0 | 0 | 0 | 26.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 671.847 | -671.847 | 0 | 268.893 | 157.389 | -157.389 | 0 | 325.39 | 256.608 | -256.608 | 0 | -504.821 | 56.802 | -56.802 | 0 | -398.761 | 482.555 | -354.5 | 0 | -232.335 | 725.979 | -725.979 | 0 | -622.877 | 218.426 | -218.426 | 0 | -94.726 | 136.687 | -136.687 | 0 | 12.976 | -46.589 | 46.589 | 0 | 124.83 | -15.513 | 15.513 | 0 | -69.02 | 82.008 | -82.008 | 0 | -4.436 | 57.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.213 | -93.474 | 0 | 0 | -95.492 | 35.621 | 61.321 | -3.897 | -151.114 | 147.163 | 134.9 | 74.574 | -151.092 | 343.801 | -56.924 | -145.128 | 8.04 | 90.418 | 96.732 | -81.242 |
Accounts Receivables
| 440.14 | -440.14 | 0 | 299.699 | -173.47 | 173.47 | 0 | 311.46 | 127.452 | -127.452 | 0 | -562.303 | 49.565 | -49.565 | 0 | -220.526 | 29.382 | -29.382 | 0 | -333.02 | 514.232 | -514.232 | 0 | -743.99 | 143.192 | -143.192 | 0 | -184.218 | 154.48 | -154.48 | 0 | -3.298 | -28.582 | 28.582 | 0 | 80.903 | 7.786 | -7.786 | 0 | -83.793 | 18.616 | -18.616 | 0 | 9.129 | -11.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 231.706 | -231.706 | 0 | -30.806 | 330.859 | -330.859 | 0 | 13.93 | 124.219 | -124.219 | 0 | 57.482 | -30.464 | 30.464 | 0 | -180.352 | 392.621 | -392.621 | 0 | 92.36 | 213.474 | -213.474 | 0 | 95.203 | 87.005 | -87.005 | 0 | 89.492 | -17.793 | 17.793 | 0 | 16.274 | -18.007 | 18.007 | 0 | 43.926 | -23.299 | 23.299 | 0 | 14.773 | 61.817 | -61.817 | 0 | -13.565 | 69.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.005 | -6.786 | 0 | 0 | 107.036 | -83.948 | 170.891 | -136.876 | 18.765 | 25.291 | 76.616 | 43.563 | -194.635 | -44.742 | -72.215 | -92.383 | 17.501 | 111.532 | 31.036 | -82.157 |
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 | 4.937 | -4.937 | 0 | 0 | 37.7 | -37.7 | 0 | 2.117 | 60.552 | 67.502 | 0 | 8.325 | -1.726 | 1.726 | 0 | 25.91 | -11.771 | 11.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.576 | -1.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.208 | -86.688 | 0 | 0 | -202.528 | 119.569 | -109.57 | 132.979 | -169.879 | 121.873 | 58.284 | 31.012 | 43.544 | 388.543 | 15.291 | -52.746 | -9.461 | -21.114 | 65.695 | 0.915 |
Other Non Cash Items
| -43.7 | 16.537 | -7.797 | 1,521.925 | -82.787 | -73.732 | -55.027 | -54.604 | -130.939 | -189.582 | -44.651 | -167.675 | -108.588 | -141.306 | -30.455 | -87.426 | -72.089 | -121.165 | -21.989 | 67.706 | -72.95 | -118.972 | -21.409 | -273.255 | -84.979 | -118.635 | -17.121 | 81.402 | -41.213 | -65.38 | -5.663 | -23.717 | -14.817 | 8.47 | 14.53 | 129.311 | 25.346 | 42.153 | 14.852 | 34.934 | 16.467 | 20.566 | 25.977 | -80.684 | 12.002 | 36.884 | 18.92 | 179.605 | 7.71 | 13.98 | -22.621 | -43.206 | -17.595 | 1.933 | -7.958 | 32.34 | 11.855 | 5.854 | 28.86 | 207.788 | 42.556 | 33.979 | -1.256 | 10.81 | 6.459 | -8.833 | 11.019 | 9.468 | 11.531 | 8.447 | 3.394 | 21.44 | 10.992 | -0.018 | 3.922 | 13.531 | 8.965 | 9.199 | 7.11 | 27.99 | 13.48 | 10.482 | 8.538 |
Operating Cash Flow
| -25.785 | 29.656 | 17.188 | -1,521.925 | 82.787 | 176.648 | -5.458 | 54.604 | 130.939 | 109.743 | -237.258 | 417.087 | -134.545 | 63.539 | -168.533 | 506.299 | -157.805 | -224.7 | -107.731 | 388.273 | 7.144 | -110.257 | -167.298 | 4.91 | -28.185 | 430.407 | -139.415 | -347.416 | 51.127 | 261.83 | -369.584 | 142.338 | -3.195 | -15.527 | -51.967 | 73.348 | 58.448 | -3.134 | -23.205 | -2.39 | 1.663 | -20.86 | -91.507 | 48.167 | 16.319 | 6.093 | -102.696 | -40.096 | 106.403 | 17.161 | -59.397 | 28.965 | 98.238 | 12.689 | -30.446 | 88.272 | 14.414 | -48.163 | 23.981 | 72.762 | -0.711 | -1.821 | 37.902 | 56.523 | -55.585 | -18.755 | 32.631 | -65.544 | 71.031 | 90.688 | 24.507 | -142.16 | 158.827 | 153.582 | 90.904 | -113.052 | 399.856 | -8.547 | -98.183 | 64.649 | 157.334 | 148.377 | -36.201 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.3 | -0.081 | -0.17 | -0.972 | -0.277 | -0.378 | -0.36 | 0.971 | -0.703 | -0.981 | -1.206 | -14.613 | -1.668 | -1.602 | -0.861 | -4.402 | -0.045 | -0.572 | -1.649 | -43.282 | -0.814 | -0.866 | -3.961 | -1.905 | -3.547 | -2.64 | -1.413 | -58.437 | -65.718 | -2.408 | -1.83 | -0.633 | -0.055 | -0.147 | -0.086 | -0.005 | -0.231 | -0.225 | -1.127 | -2.527 | -1.044 | -3.795 | -0.288 | -22.915 | -1.928 | -1.025 | -0.519 | -0.662 | -10.15 | -5.266 | -1.015 | -0.556 | -0.647 | -0.046 | -1.354 | -0.145 | -0.118 | -0.079 | -1.204 | -0.947 | -1.276 | -0.419 | -0.719 | -3.266 | -1.5 | -1.335 | -0.568 | -8.067 | -1.646 | -0.007 | -0.166 | -1.361 | -15.505 | -84.037 | -41.555 | -3.835 | -99.012 | -1.703 | -1.333 | -5.823 | -0.312 | -3.604 | -47.643 |
Acquisitions Net
| 0.018 | 0.371 | 0.105 | 0.006 | 0.272 | -395.61 | -784.996 | -157.047 | 0.128 | -124.334 | 0.002 | -160 | 0 | 0 | 0 | -565.791 | 0 | 0 | 1.649 | 0 | 0 | 0 | 0 | 130.338 | -11.23 | -242.405 | 393.221 | -0 | 0 | 2.408 | 1.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -142.743 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0.002 | 15.109 | -15.111 | 0 | 2 | -2 | -160 | 0 | 0 | 0 | -220 | 0 | 0 | 0 | 0 | -157.227 | -20 | -110.23 | -258.77 | 3,115.574 | -192.574 | -251 | -3,330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 142.725 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -220 | 0 | 0 | 220.156 | -0.038 | 0.044 | 0.01 | 0.101 | 157.052 | 20.016 | 108.192 | 261.57 | 130.108 | 257.211 | 240.251 | 30.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 0 | 0 | 20.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.921 | -3.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 142.646 | 1.6 | -0.105 | 0 | -0.27 | 0.014 | 0 | 0 | 0.13 | -124.334 | 0.002 | -14.613 | 0.001 | -1.602 | -0.861 | -345.599 | -0.045 | 0.018 | -1.649 | 4.9 | -51.678 | 51.678 | -3.961 | 65.285 | -3.547 | -2.64 | -1.413 | -2,789.799 | 0 | -189.288 | -1.83 | 0.201 | 0.2 | 1.4 | 0.02 | 0.004 | -0.231 | 3.499 | 25.039 | 5 | -1.044 | 1 | 17.122 | 25.483 | 0.408 | 0.002 | -0.519 | 5.216 | -10.15 | 1.101 | 1.125 | 13.496 | -2.954 | -0.046 | -1.354 | 0.724 | -0.8 | 0.003 | -1.204 | -0.947 | -1.276 | -0.419 | -0.719 | -5 | 5 | 2 | -2 | -8.067 | 36.865 | -0.007 | -0.166 | 93.35 | -15.505 | -93.2 | 0.021 | 7.673 | -99.012 | -1.703 | 0.61 | 0.056 | -1.056 | 0 | -0.5 |
Investing Cash Flow
| 142.346 | 1.89 | -0.17 | -0.966 | -0.275 | -395.974 | -785.356 | -156.076 | -0.573 | -110.206 | -16.315 | -14.613 | 0.333 | -3.602 | -160.861 | -570.001 | -0.045 | -0.554 | -1.493 | -38.419 | -52.448 | 50.821 | -3.86 | 193.542 | -18.307 | -249.724 | 394.608 | 397.445 | -1.081 | -200.037 | -3,301.794 | -0.432 | 0.145 | 1.253 | -0.066 | -0.001 | -0.231 | 3.274 | 23.912 | 2.473 | -1.044 | -2.795 | 16.834 | 47.568 | -1.52 | -1.023 | 0.076 | 4.554 | -10.15 | -4.165 | 0.11 | 12.941 | -3.601 | -0.046 | -1.354 | 0.579 | -0.918 | -0.076 | -1.204 | -0.947 | -1.276 | -0.419 | -0.719 | -3.345 | 0.119 | 0.665 | -2.568 | -8.067 | 35.218 | -0.007 | -0.166 | 91.99 | -15.505 | -177.237 | -41.535 | 3.838 | -99.012 | -1.703 | -0.722 | -5.767 | -1.368 | -3.604 | -48.143 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Issued
| 0 | 0.105 | 0 | 0 | 62.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.105 | 0 | 0 | -62.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -22.672 | -6.058 | -42.973 | -24.033 | -24.695 | -25.414 | -18.699 | -26.936 | -116.461 | -16.817 | -16.059 | -16.581 | -14.666 | -15.055 | -11.811 | -4.94 | -8.453 | -3.099 | -3.223 | -0.451 | -5.612 | -4.994 | -7.012 | -5.764 | -5.983 | -6.093 | -6.895 | -6.573 | -8.129 | -4.729 | -7.244 | -4.153 | -4.702 | -4.757 | -4.423 | -7.618 | -7.091 | -5.92 | -4.84 | -5.431 | -5.404 | -3.807 | -4.152 | -4.671 | -5.03 | -5.38 | -5.174 | -6.099 | -6.982 | -6.848 | -7.266 | -7.402 | -7.977 | -5.791 | -6.19 | -5.645 | -6.526 | -7.962 | -11.512 | -9.964 | -16.334 | -10.074 | -10.754 | -9.326 | -10.097 | -8.631 | -9.611 | -8.024 | -7.68 | -8.283 | -9.067 | -10.175 | -10.796 | -9.365 | -7.548 | -8.87 | -49.585 | -7.388 | -6.956 | -7.75 | -18.893 | -106.113 | -9.578 |
Other Financing Activities
| -75.422 | -18.276 | -20.333 | 269.868 | -20.473 | -40.92 | 605.132 | -123.597 | -23.065 | -61.077 | 74.299 | 118.148 | 268.492 | -0.651 | 134.594 | 392.227 | 142.309 | 48.732 | -49.734 | -19.315 | 83.556 | -243.68 | 32.579 | 61.349 | -23.772 | -11.773 | -38.096 | 133.572 | 26.385 | -201.722 | 3,463.594 | -6.123 | -15.258 | 34.699 | 71.449 | -80.586 | -38.368 | -45.099 | 26.488 | -16.123 | 16.356 | -0.638 | 22.234 | -75.729 | 40.131 | -4.149 | 10.041 | -2.156 | -48.758 | 23.522 | -28.807 | 61.822 | -9.794 | -19.621 | -28.036 | -3.303 | -20.282 | 44.856 | -41.309 | -21.679 | 9.878 | -25.015 | -4.297 | -104.186 | 11.791 | -28.933 | 53 | 54.244 | -9.934 | -75.992 | -12.801 | -19.269 | -73.736 | 88.15 | -20 | 62.478 | -75 | 46 | -25 | -55 | -115 | 25 | 25 |
Financing Cash Flow
| -98.077 | -24.334 | -63.307 | 245.943 | -45.167 | -66.334 | 586.433 | -154.611 | -139.526 | -77.894 | 58.239 | 101.568 | 253.826 | -15.706 | 122.783 | 387.287 | 133.855 | 45.633 | -52.956 | -19.767 | 77.944 | -248.675 | 25.566 | 55.585 | -29.755 | -17.866 | -44.992 | 126.999 | 18.256 | -206.451 | 3,456.35 | -10.276 | -19.96 | 29.942 | 67.026 | -88.204 | -45.46 | -51.019 | 21.647 | -21.554 | 10.953 | -4.445 | 18.082 | -80.4 | 35.101 | -9.529 | 4.866 | -8.254 | -55.74 | 16.674 | -36.073 | 54.42 | -17.771 | -25.412 | -34.226 | -8.948 | -26.808 | 36.894 | -52.822 | -31.642 | -6.456 | -35.09 | -15.051 | -113.512 | 1.694 | -37.564 | 43.389 | 46.219 | -17.614 | -84.275 | -21.868 | -29.443 | -84.532 | 78.785 | -27.548 | 53.607 | -124.585 | 38.612 | -31.956 | -62.75 | -133.893 | -81.113 | 15.422 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.151 | -0.079 | -0.05 | 0.117 | 0.131 | -0.076 | -0.281 | -2.664 | 2.796 | -0.551 | -0.271 | -1.035 | -0.232 | 0.179 | 0.13 | 0.467 | 0.109 | -0.331 | 0.334 | -3.207 | 7.174 | 2.895 | -3.703 | -1.486 | 0.351 | 0.618 | 0.093 | -0.743 | -0.008 | 1.146 | -0.101 | 0.213 | -0.089 | 0.124 | -0.348 | -0.028 | -0.106 | -0.139 | -0.707 | 0.12 | -0.29 | -0 | -0.415 | 0.058 | -0.061 | -0.086 | -0.34 | -1.205 | 2.696 | -0.177 | -1.956 | 4.94 | 1.787 | -0.186 | -0.175 | -0.051 | 0.417 | 1.65 | 1.808 | 0.054 | 1.987 | 2.24 | 3.172 | 3.064 | 2.093 | 0.899 | -0.014 | 0.157 | -0.364 | 0.261 | -0 | 1.184 | 0 | 0 | 0 | 0.267 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Net Change In Cash
| 18.333 | 7.134 | -761.713 | 247.008 | -276.175 | -367.106 | -204.662 | 960.744 | -187.271 | -78.909 | -195.605 | 503.006 | 119.381 | 44.41 | -206.481 | 324.052 | -23.886 | -179.952 | -161.845 | 326.88 | 39.814 | -305.217 | -149.295 | 252.551 | -75.897 | 163.435 | 210.294 | 176.285 | 68.294 | -143.512 | -215.13 | 131.843 | -23.099 | 15.793 | 14.645 | -14.885 | 12.651 | -51.019 | 21.647 | -21.352 | 11.281 | -28.1 | -57.007 | 15.393 | 49.839 | -4.546 | -98.095 | -45.002 | 43.209 | 29.493 | -97.317 | 101.266 | 78.653 | -12.955 | -66.201 | 79.852 | -12.895 | -9.695 | -28.238 | 40.227 | -70.327 | -35.09 | 25.303 | -57.269 | -51.679 | -54.755 | 73.438 | -27.235 | 88.271 | 6.666 | 2.473 | -78.43 | 58.79 | 55.131 | 21.821 | -55.341 | 176.259 | 28.362 | -130.861 | -3.868 | 22.074 | 63.661 | -68.922 |
Cash At End Of Period
| 92.094 | 73.761 | 66.627 | 828.34 | 581.332 | 857.507 | 1,224.613 | 1,429.275 | 468.53 | 655.801 | 734.709 | 930.314 | 427.308 | 307.927 | 263.517 | 469.998 | 145.946 | 169.831 | 349.783 | 511.629 | 184.748 | 144.934 | 450.151 | 599.446 | 346.894 | 422.791 | 259.356 | 442.398 | 266.113 | 197.819 | 341.33 | 157.511 | 25.668 | 48.768 | 32.975 | 17.007 | 31.892 | 19.241 | -10.075 | 29.746 | 51.098 | 39.817 | 67.917 | 124.925 | 109.532 | 59.692 | 64.238 | 162.333 | 207.334 | 164.125 | 134.632 | 231.949 | 130.683 | 52.03 | 64.985 | 131.186 | 51.334 | 64.229 | 73.924 | 102.161 | -6.456 | -35.09 | 66.218 | -57.269 | 284.548 | 336.226 | 390.982 | 317.544 | 344.779 | 256.508 | 249.841 | 247.368 | 325.798 | 267.008 | 211.878 | 190.056 | 245.397 | 69.138 | 40.776 | 171.637 | 175.505 | 153.432 | 89.771 |