China Gold International Resources Corp. Ltd.
HKEX:2099.HK
31.4 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -5.375 | -26.299 | -17.906 | -31.678 | -53.696 | 77.779 | 47.165 | 23.156 | 81.194 | 71.228 | 58.534 | 51.975 | 100.157 | 56.691 | 55.921 | 47.057 | 17.909 | -8.924 | -4.755 | -0.663 | -22.934 | -4.485 | -1.926 | -4.879 | 0.186 | 1.782 | 19.457 | 17.176 | 20.182 | 6.331 | -9.198 | 7.206 | -7.711 | -3.601 | -18.603 | -5.575 | 10.085 | 5.905 | 14.982 | 15.929 | 7.661 | 1.158 | 6.354 | 15.236 | 18.931 | 14.511 | 20.324 | 25.521 | 12.151 | 12.942 | 33.81 | 22.926 | 26.852 | 3.229 | 11.617 | 13.825 | 4.828 | -4.367 | 2.846 | -2.681 | -4.242 | 1.797 | 4.454 | 2.492 | -3.181 | -1.843 | -4.651 | -5.362 | -4.321 | -2.197 | -2.482 | -2.018 | -1.499 | -2.558 | -3.69 | -0.932 | -0.435 | -1.158 | -1.142 | -1.103 | -2.046 | -1.161 | -5.185 | -0.221 | -0.514 | -0.323 | -1.296 | -0.205 | -0.34 | -0.003 | -0.536 | -1.186 |
Depreciation & Amortization
| 0 | 0 | 14.295 | 21.925 | 31.425 | 54.025 | 45.861 | 51.826 | 56.926 | 53.527 | 17.621 | 52.327 | 1.274 | 1.177 | 1.548 | 0.807 | 0.847 | 0.954 | 41.066 | 47.821 | 1.425 | 1.909 | 0.381 | 0.821 | 1.186 | 1.398 | 2.525 | 0.721 | 0.701 | 0.679 | 0.66 | 0.631 | 0.732 | 0.698 | 0.714 | 0.619 | 0.633 | 0.674 | 1.249 | 0.663 | 0.635 | 0.635 | 0.262 | 0.411 | 0.32 | 0.308 | 0.232 | 0.278 | 0.287 | 0.273 | 11.971 | 10.102 | 8.617 | 6.874 | 4.234 | 2.726 | 2.469 | 1.389 | 0 | 0 | 0 | 0 | 0 | 0.724 | 0.004 | 0.004 | 0.011 | 0.011 | 0.013 | 0.011 | 0.016 | 0.013 | 0.017 | 0.016 | 0.037 | 0.016 | 0.016 | 0.019 | 0.016 | 0.009 | 0.011 | 0.009 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.657 | 0 | -26.565 | -3.373 | 19.515 | -13.825 | -4.848 | 4.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.01 | 0 | 0 | 0 | 0.042 | 0 | 0 | 0 | 0.102 | 0 | 0 | 0 | 0.038 | 0 | 0.068 | 0.083 | 0.083 | 0.084 | 0.208 | -0.17 | -0.377 | -0.087 | -0.084 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -8.907 | 0 | 35 | -13.8 | 15.778 | 0 | 0 | 0 | -3.09 | 0 | 0 | 0 | -23.196 | 0 | 0 | 0 | 19.096 | 0 | 0 | 0 | -54.518 | 0 | 0 | 0 | -21.759 | 0 | 0 | 0 | -13.494 | 0 | 0 | 0 | -39.184 | 0 | 0 | 0 | -110.936 | 0 | 0 | 0 | -15.551 | 0 | 0 | 0 | -8.649 | 0 | 0 | 0 | 47.936 | -23.121 | -2.204 | -22.467 | -20.095 | 4.235 | -12.181 | -16.141 | -17.158 | 15.233 | 8.123 | -2.697 | -16.22 | -4.372 | -2.233 | -7.032 | 5.379 | 3.713 | 0.557 | -3.144 | -0.647 | -0.332 | -0.202 | -0.124 | 0.275 | -0.116 | 0.537 | 1.648 | -0.718 | -0.543 | -0.848 | -0.012 | -0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 7.7 | 0 | -10.11 | 0 | 0 | 0 | 12.948 | 0 | 0 | 0 | -4.584 | 0 | 0 | 0 | -11.504 | 0 | 0 | 0 | 4.902 | 0 | 0 | 0 | 2.018 | 0 | 0 | 0 | -18.806 | 0 | 0 | 0 | 15.704 | 0 | 0 | 0 | -9.288 | 0 | 0 | 0 | -3.576 | 0 | 0 | 0 | -6.251 | 0 | 0 | 0 | -1.655 | 0 | 0 | 0 | 41.779 | -31.925 | -5.743 | -0.85 | 7.011 | -4.139 | -1.114 | 0.726 | -0.209 | -1.251 | 0.127 | -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 |
Change In Inventory
| 11.6 | 0 | 0.82 | 0 | 35 | -13.8 | 2.83 | 0 | 0 | 0 | -0.631 | 0 | 0 | 0 | -14.931 | 0 | 0 | 0 | 0.679 | 0 | 0 | 0 | -56.245 | 0 | 0 | 0 | -3.347 | 0 | 0 | 0 | -30.612 | 0 | 0 | 0 | -31.977 | 0 | 0 | 0 | -96.514 | 0 | 0 | 0 | -14.461 | 0 | 0 | 0 | -6.994 | 0 | 0 | 0 | 2.41 | 4.151 | 8.669 | -4.28 | -2.105 | 0.745 | -6.279 | -10.573 | 4.708 | -5.658 | 3.243 | -3.668 | -21.367 | -6.054 | -1.105 | -0.187 | 0 | 0 | 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 Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | -0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.383 | 0 | 0 | 0 | 0.318 | 0 | 0 | 0 | 2.125 | 0 | 0 | 0 | 3.239 | 0 | 0 | 0 | 13.515 | 0 | 0 | 0 | -0.291 | 0 | 0 | 0 | 0.394 | 0 | 0 | 0 | 1.414 | 0 | 0 | 0 | 2.081 | 0 | 0 | 0 | -10.846 | 0 | 0 | 0 | 5.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.747 | 4.653 | -5.13 | -17.336 | -25.002 | 7.629 | -4.788 | -6.295 | -21.657 | 22.142 | 4.753 | 1.023 | 5.146 | 1.681 | -1.128 | -6.845 | 0 | 3.713 | 0 | 0 | 0 | -0.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.848 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 86.265 | 33.5 | -8.412 | -21.918 | -86.266 | 9.708 | -19.745 | 14.854 | -30.502 | 89.538 | 241.259 | 341.939 | 4.803 | 112.33 | 29.246 | 55.39 | 35.711 | 23.99 | 35.161 | 65.031 | 78.063 | 9.56 | 46.843 | 57.615 | 38.89 | 12.647 | 6.13 | 37.362 | -14.01 | 5.304 | 27.456 | 23.276 | 30.291 | 8.889 | 79.713 | 24.615 | -25.975 | -5.941 | 12.032 | -32.068 | -19.668 | -0.235 | 37.059 | 1.732 | -2.837 | 1.506 | 31.48 | -7.514 | 41.769 | -47.629 | 4.979 | 1.111 | 29.622 | -2.26 | -11.875 | 14.64 | 7.752 | 2.44 | -0.09 | 3.712 | 5.203 | 1.173 | -1.958 | -0.749 | 0.986 | -0.528 | 0.992 | 2.076 | 1.517 | 0.717 | 0.772 | 0.494 | -0.068 | 0.406 | 0.219 | 0.092 | 0.06 | 0.105 | 0.311 | -0.258 | 3.199 | 0.173 | 1.428 | 0.362 | 0.217 | -0.031 | 1.1 | 0.134 | 0.001 | -0.013 | 0.463 | 0.987 |
Operating Cash Flow
| 80.89 | 7.201 | -20.93 | -31.671 | -73.537 | 127.712 | 89.059 | 89.836 | 107.618 | 160.766 | 299.793 | 393.914 | 106.234 | 170.198 | 86.715 | 103.254 | 54.467 | 16.02 | 30.406 | 64.368 | 56.554 | 6.984 | 45.298 | 53.557 | 40.262 | 15.827 | 28.112 | 55.259 | 6.873 | 12.314 | 18.918 | 31.113 | 23.312 | 5.986 | 61.824 | 19.659 | -15.257 | 0.638 | 28.263 | -15.476 | -11.372 | 1.558 | 43.675 | 17.379 | 16.414 | 16.325 | 52.036 | 18.286 | 54.206 | -34.414 | 86.077 | 11.056 | 36.389 | -17.914 | 3.479 | 21.686 | -1.773 | -12.483 | -14.778 | 16.178 | 9.001 | 0.358 | -13.724 | -1.905 | -4.423 | -9.4 | 1.732 | 0.439 | -2.234 | -4.614 | -2.341 | -1.843 | -1.752 | -2.261 | -3.158 | -0.939 | 0.178 | 0.614 | -1.533 | -1.894 | 0.315 | -0.991 | -3.88 | 0.141 | -0.296 | -0.354 | -0.196 | -0.071 | -0.339 | -0.015 | -0.073 | -0.199 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -5.106 | -35.713 | -20.71 | -10.71 | -20.2 | -9.851 | 1.447 | -11.913 | -19.915 | -15.195 | -120.458 | -133.479 | -42.838 | -57.02 | -67.162 | -22.495 | -26.744 | -34.989 | -35.066 | -37.27 | -16.705 | -41.603 | -57.796 | -50.416 | -13.216 | -11.942 | -88.545 | -71.342 | -43.376 | -53.164 | -57.424 | -50.426 | -56.409 | -37.749 | -89.929 | -45.496 | -53.307 | -88.053 | -61.891 | -64.052 | -54.551 | -85.107 | -128.119 | -108.283 | -125.438 | -110.448 | -166.806 | -21.098 | -15.53 | -11.661 | -17.493 | -24.859 | -4.657 | -23.991 | 3.749 | -7.686 | -7.812 | -1.483 | 3.834 | -13.525 | -16.404 | -10.486 | 2.265 | -8.584 | -14.952 | -9.165 | -5.593 | -8.106 | -8.736 | -3.087 | -5.386 | -6.683 | -4.66 | -1.857 | 0 | 0 | -0.061 | -0.002 | -0.053 | -0.038 | -0.066 | -0.008 | 0 | 0.058 | 0.015 | -0.09 | -2.091 | -0.106 | -0.022 | -0.015 | -0.003 | 0.045 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.181 | 0 | 0 | 0 | 0 | 2.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.849 | 0 | 0 | 0 | -0 | 0 | -20.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.657 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.172 | 0.681 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -14.25 | -6.096 | 0.83 | 0.83 | -64.216 | 2.725 | 1.967 | 3.818 | 3.594 | 2.859 | 9.979 | -7.931 | -0.489 | -0.831 | 4.41 | 10.006 | 0.49 | 3.458 | -1.587 | -7.515 | 5.763 | 3.914 | -2.824 | 2.186 | 1.41 | 3.699 | 3.381 | 153.837 | 9.687 | 1.408 | -21.721 | -134.93 | 1.993 | 1.161 | -8.339 | 0.37 | -14.02 | -2.745 | -0.602 | 0 | -0.962 | 0 | 0.46 | 0.566 | 18.335 | -26.264 | -0.761 | 0 | 0 | 1.398 | -0.201 | 0 | 0.178 | -0.153 | -2.508 | -1.794 | 10.777 | 0 | 0 | 0 | 0 | 5.216 | 2.563 | 3.889 | 12.312 | -3.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.889 | -0.056 | 0.121 | 0 | 0 | 0 | 0 | 0 | 4.06 | -0.978 | 0.019 | 0 | 1.121 | -2.982 | -0.08 | -0.365 | 0.174 | -0.725 |
Investing Cash Flow
| -19.356 | -41.36 | -19.88 | -9.88 | -84.416 | -7.126 | 3.414 | -8.095 | -16.321 | -12.336 | -110.479 | -141.41 | -43.327 | -57.851 | -62.755 | -12.67 | -26.254 | -31.531 | -36.653 | -44.785 | -8.919 | -37.689 | -60.62 | -48.23 | -11.806 | -8.243 | -85.164 | 82.495 | -33.689 | -51.756 | -79.145 | -185.356 | -54.416 | -36.588 | -98.268 | -45.126 | -67.327 | -88.053 | -62.493 | -64.052 | -54.551 | -85.107 | -128.508 | -107.717 | -107.103 | -110.448 | -167.567 | -21.098 | -35.541 | -10.263 | -17.694 | -24.859 | -4.479 | -24.143 | 14.856 | -9.48 | 2.965 | -1.483 | 3.834 | -13.525 | -16.404 | -5.271 | 4.827 | -4.695 | -2.64 | -12.239 | -5.593 | -8.106 | -8.736 | -3.087 | -5.386 | -6.683 | -4.66 | -1.857 | -0.666 | -0.056 | 0.06 | -0.002 | -0.053 | -0.038 | -0.066 | -0.008 | 4.06 | -0.92 | -0.137 | 0.591 | -1.627 | -3.087 | -0.102 | -0.381 | 0.171 | -0.68 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -6.352 | 40.002 | 30.417 | -0.9 | -86.958 | -0.028 | -59.829 | -0.029 | -25.633 | -0.03 | -201.205 | -57.509 | -57.484 | -30.621 | -82.603 | -518.778 | 530.122 | 0 | -4.72 | -0.02 | 27.319 | -7.432 | -27.881 | 31.427 | -1.531 | -31.429 | -4.533 | -7.61 | 33.653 | 52.952 | 62.416 | 113.453 | 15.873 | 34.338 | 58.524 | -1.077 | -255.507 | -20.697 | 17.074 | 554.747 | 52.469 | 100.132 | 98.444 | 89.786 | 31.406 | 66.445 | -32.454 | -4.723 | -3.164 | 7.488 | -19.348 | -22.939 | 16.992 | 30.97 | -39.708 | -1.496 | 0 | -3.931 | 11.465 | 27.173 | 7.317 | -18.91 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.206 | 0 | 0 | 0 | -0.001 | 0.101 | 0.241 | 0 | -0 | 0 | 0.025 | 0.027 | 295.9 | 0.258 | 6.853 | 1.976 | 4.904 | 0.426 | 0 | 0 | -0 | 0.513 | 4.992 | 5.517 | 2.487 | 0.818 | 22.007 | 2.032 | 29.017 | 9.053 | 1.207 | 0.073 | 0 | 0 | 0 | 0 | 0.005 | -0.029 | 0.19 | 0.063 | 7.082 | 0.173 | 0.093 | 0.247 | 1.381 | 3.188 | 0.511 | 0.871 | -0.001 | 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 | -0.001 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | -0.018 | 0 | -146.655 | 0 | -0.01 | -0.012 | -99.091 | 0 | -48.416 | -48.416 | -48.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| 0 | -0.276 | 0 | 0 | -0.681 | -0.428 | -0.26 | 0 | 0 | -0.44 | -0.413 | 48.416 | 0 | -0.413 | 0.001 | 0 | 0 | -0.378 | 0 | 0 | 0 | -0.165 | 0 | -0.17 | 0 | -0.324 | 0 | 0 | 0 | -0.276 | 0 | 0 | -0.272 | 0 | -0.001 | 0 | 0.023 | -0.301 | -0.001 | 0 | -0.092 | -0.116 | -0.206 | 0.116 | 0 | -0.12 | -0.001 | 0 | 0.241 | 2.736 | 0 | 0 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | -20.063 | 2.271 | 16.813 | -0 | 18.91 | 0 | 0 | 0 | -0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 15.357 | -0.56 | 0 | 0 | 0 | 0 | 0 | 0 | -1.297 | 2.222 | 0 | 0 | 0 | 0 | 0 | 0 | -0.231 | 0.335 |
Financing Cash Flow
| -6.352 | 39.726 | 30.417 | -0.9 | -234.294 | -0.456 | -60.089 | -0.029 | -124.724 | -0.47 | -250.034 | -194.443 | -105.9 | -31.034 | -82.602 | -518.778 | 530.122 | -0.378 | -4.72 | -0.02 | 27.319 | -7.597 | -27.881 | 31.257 | -1.531 | -31.753 | -4.533 | -7.61 | 33.653 | 52.676 | 62.416 | 113.453 | 15.601 | 34.338 | 58.524 | -1.077 | -255.484 | -20.998 | 17.073 | 554.747 | 52.377 | 100.016 | 98.444 | 89.902 | 31.406 | 66.325 | -32.454 | -4.623 | -2.923 | 10.039 | -19.348 | -22.939 | 17.161 | 30.996 | 256.193 | -1.237 | 6.853 | -1.955 | 16.369 | 8.515 | 9.588 | -2.097 | -0 | 19.423 | 4.992 | 5.517 | 2.487 | 0.664 | 22.007 | 2.032 | 29.017 | 9.053 | 1.207 | 0.073 | 15.357 | -0.56 | 0 | 0 | 0.005 | 0.029 | 0.19 | 0.063 | 5.785 | 2.395 | 0.093 | 0.247 | 1.381 | 3.188 | 0.511 | 0.871 | -0.232 | 0.335 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.255 | -0.134 | 7.804 | 2.827 | -21.344 | 4.458 | -3.719 | 0.157 | -2.748 | -1.994 | 6.584 | 1.415 | 3.048 | -0.868 | 5.54 | 1.376 | 1.18 | -2.708 | 0.744 | -2.295 | -1.327 | 1.924 | -2.326 | -1.685 | -6.191 | 4.743 | -3.363 | 1.649 | 0.361 | 0.111 | -1.194 | -0.199 | -0.787 | 0.079 | -1.666 | -0.624 | -0.014 | 0.07 | 0.07 | 1.031 | -1.021 | -1.372 | -4.566 | 0.946 | 1.393 | 0.28 | -0.021 | 3.293 | -1.27 | -0.258 | 1.854 | 0.272 | 0.275 | 0.001 | -0.019 | -0.2 | 0.36 | -0.139 | 0.1 | -0.021 | 0.022 | -0.026 | -0.096 | -0.118 | 0.067 | -0.398 | 0.299 | 1.209 | 0.61 | -0.034 | -0.293 | -0.011 | 0.212 | -0.013 | -0.009 | 0.021 | -0.001 | -0.014 | -0.091 | 0.326 | -0.013 | -0.113 | 0.028 | 0.027 | -0.018 | -0 | 0 | 0 | 0 | 0 | -0.006 | 0.604 |
Net Change In Cash
| 54.927 | 5.433 | -2.589 | -39.624 | -413.591 | 124.588 | 28.665 | 81.869 | -36.175 | 145.966 | -94.636 | 59.476 | -39.945 | 80.445 | -53.102 | -426.818 | 559.515 | -18.597 | -10.223 | 17.268 | 73.627 | -36.378 | -45.529 | 34.899 | 20.734 | -19.426 | -64.948 | 131.793 | 7.198 | 13.345 | 0.995 | -40.989 | -16.29 | 3.815 | 20.414 | -27.168 | -338.082 | -108.343 | -17.087 | 476.25 | -14.567 | 15.095 | 9.045 | 0.51 | -57.89 | -27.518 | -148.007 | -4.142 | 14.472 | -34.896 | 50.889 | -36.47 | 49.346 | -11.06 | 274.509 | 10.769 | 8.406 | -16.059 | 5.525 | 11.146 | 2.207 | -7.036 | -8.992 | 12.705 | -2.004 | -16.519 | -0.903 | -5.967 | 11.648 | -5.702 | 20.997 | 0.516 | -4.993 | -4.059 | 12.084 | -1.535 | 0.237 | 0.599 | -1.673 | -1.577 | 0.425 | -1.049 | 5.993 | 1.642 | -0.358 | 0.484 | -0.442 | 0.029 | 0.071 | 0.475 | -0.14 | 0.06 |
Cash At End Of Period
| 157.597 | 102.67 | 97.237 | 99.826 | 139.45 | 553.041 | 428.453 | 399.788 | 317.919 | 354.094 | 208.128 | 302.764 | 283.788 | 323.733 | 243.288 | 296.39 | 723.208 | 163.693 | 182.29 | 192.513 | 175.245 | 101.618 | 137.996 | 183.525 | 148.626 | 127.892 | 147.318 | 212.266 | 80.473 | 73.275 | 59.93 | 58.935 | 99.924 | 116.214 | 112.399 | 91.985 | 119.153 | 457.235 | 565.578 | 582.665 | 106.415 | 120.982 | 105.887 | 96.842 | 96.332 | 154.222 | 181.74 | 329.747 | 333.889 | 319.417 | 354.313 | 303.424 | 339.894 | 290.548 | 301.609 | 27.1 | 16.331 | 7.925 | 23.985 | 18.46 | 7.314 | 5.107 | 12.143 | 21.134 | 8.43 | 10.433 | 26.952 | 27.855 | 33.822 | 22.174 | 27.877 | 6.879 | 6.363 | 11.356 | 15.415 | 3.331 | 4.866 | 4.629 | 4.03 | 5.703 | 7.28 | 6.855 | 7.904 | 1.911 | 0.268 | 0.626 | 0.133 | 0.575 | 0.545 | 0.475 | 0.09 | 0.23 |