
Wuhan Sanzhen Industry Holding Co.,Ltd
SSE:600168.SS
4.77 (CNY) • At close August 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 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
| 0 | 0 | -8.595 | 31.952 | 49.322 | -180.731 | -19.445 | 369.525 | -24.807 | -94.491 | 3.577 | 54.639 | 37.938 | 187.59 | 66.328 | 48.239 | 96.779 | -29.988 | 120.793 | 113.488 | 51.131 | -3.052 | 54.025 | 113.721 | 85.05 | 52.333 | 58.767 | 92.378 | 76.448 | 65.095 | 97.408 | 101.232 | 64.214 | 48.605 | 77.357 | 97.263 | 77.451 | 81.793 | 69.688 | 95.906 | 88.791 | 13.352 | 112.825 | 110.491 | 88.2 | 35.178 | 93.952 | 16.8 | 14.983 | 9.23 | 15.167 | 14.051 | 12.878 | 11.552 | 12.389 | 25.395 | 11.791 | 28.721 | 9.968 | 57.336 | 14.929 | 35.142 | 8.558 | 23.768 | 4.964 | 18.862 | 2.591 | 30.303 | 5.165 | 11.51 | 9.988 | 30.345 | 6.753 | 24.682 | 4.528 | 24.888 | 4.31 | 31.723 | 5.298 | 7.44 | 1.194 | 13.867 | 8.079 | 3.283 | 10.564 | 3.381 | 8.875 | 12.04 | 5.873 |
Depreciation & Amortization
| 0 | 0 | 0 | 200.302 | 200.302 | 197.165 | -370.844 | 185.832 | 185.832 | 175.052 | 175.052 | 159.315 | 159.315 | 154.823 | 153.475 | 146.986 | 146.986 | 440.248 | -202.34 | 202.34 | 0 | 399.547 | -184.613 | 184.613 | 0 | 353.068 | -175.651 | 175.651 | 0 | 326.65 | -162.201 | 162.201 | 0 | 324.865 | -160.757 | 160.757 | 0 | 283.793 | -132.699 | 132.699 | 0 | 279.928 | -126.796 | 126.796 | 0 | 260.46 | -124.711 | 124.711 | 0 | 249.889 | -51.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.397 | 6.882 | 6.906 | 6.925 | 8.201 | 8.508 | 8.074 | 8.303 | 6.913 | 7.153 | 7.157 | 7.115 | 6.401 | 6.463 | 6.452 | 6.529 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -24.869 | 18.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | -853.558 | 0 | -882.434 | 701.818 | -701.818 | 0 | -1,257.68 | 592.777 | -592.777 | 0 | -1,321.133 | 965.302 | -965.302 | 0 | 38.236 | 415.812 | -415.812 | 0 | 89.948 | 300.595 | -300.595 | 0 | -715.1 | 315.264 | -315.264 | 0 | -700.651 | 237.025 | -237.025 | 0 | -609.612 | 255.231 | -255.231 | 0 | -598.681 | 173.033 | -173.033 | 0 | -188.986 | 147.294 | -147.294 | 0 | -100.636 | 66.825 | -66.825 | 0 | 747.97 | -11.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.652 | -24.914 | 65.202 | -41.203 | 39.54 | -38.956 | 67.754 | -54.029 | 10.907 | -34.347 | -25.984 | -37.454 | -22.186 | 50.39 | 9.645 | -22.613 |
Accounts Receivables
| 0 | 0 | 0 | -804.924 | 0 | -870.1 | 693.676 | -693.676 | 0 | -1,256.983 | 588.028 | -588.028 | 0 | -1,326.421 | 962.607 | -962.607 | 0 | 40.308 | 411.719 | -411.719 | 0 | 87.593 | 299.314 | -299.314 | 0 | -727.889 | 316.107 | -316.107 | 0 | -684.746 | 236.806 | -236.806 | 0 | -609.674 | 252.556 | -252.556 | 0 | -598.83 | 172.555 | -172.555 | 0 | -188.909 | 147.093 | -147.093 | 0 | -27.229 | -18.509 | 18.509 | 0 | 759.386 | -19.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -48.634 | 0 | -12.334 | 8.142 | -8.142 | 0 | -0.697 | 4.749 | -4.749 | 0 | 5.289 | 2.695 | -2.695 | 0 | -2.072 | 4.093 | -4.093 | 0 | 2.355 | 1.281 | -1.281 | 0 | 12.79 | -0.843 | 0.843 | 0 | -15.905 | 0.219 | -0.219 | 0 | 0.062 | 2.676 | -2.676 | 0 | 0.149 | 0.477 | -0.477 | 0 | -0.077 | 0.451 | -0.451 | 0 | -80.462 | 85.334 | -85.334 | 0 | -11.416 | 8.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.465 | -24.254 | -7.911 | -14.662 | -18.604 | -20.226 | -7.871 | -6.627 | -4.748 | -3.865 | 0.059 | -0.19 | -0.446 | 0.196 | 0.153 | -0.128 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | 0.25 | 0 | 7.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34.813 | -0.66 | 73.113 | -26.541 | 58.144 | -18.73 | 75.625 | -47.402 | 15.656 | -30.482 | -26.043 | -37.264 | -21.74 | 50.195 | 9.492 | -22.485 |
Other Non Cash Items
| 72.384 | 0 | -101.138 | 424.545 | -484.519 | 1,090.452 | -112.68 | 113.481 | -185.832 | 1,082.628 | -767.829 | 433.463 | -302.656 | -187.59 | -66.328 | -48.239 | -96.779 | 29.988 | -120.793 | -113.488 | -51.131 | 3.052 | -54.025 | -113.721 | -85.05 | -52.333 | -58.767 | -92.378 | -76.448 | -65.095 | -97.408 | -101.232 | -64.214 | -48.605 | -77.357 | -97.263 | -77.451 | -81.793 | -69.688 | -95.906 | -88.791 | -13.352 | -112.825 | -110.491 | -88.2 | -35.178 | -93.952 | -16.8 | -14.983 | -9.23 | -15.167 | -14.051 | -12.878 | -11.552 | -12.389 | -25.395 | -11.791 | -28.721 | -9.968 | -57.336 | -14.929 | -35.142 | -8.558 | -23.768 | -4.964 | -18.862 | -2.591 | -30.303 | -5.165 | -11.51 | -9.988 | -30.345 | -6.753 | -0.711 | 0.226 | -20.415 | 1.407 | -50.087 | 2.967 | -1.72 | 4.032 | -12.674 | 2.399 | 3.889 | -2.831 | 3.118 | 0.924 | -4.166 | 1.793 |
Operating Cash Flow
| 72.384 | 0 | -109.732 | 256.195 | -435.198 | 1,082.017 | -113.243 | -32.98 | -24.807 | -94.491 | 3.577 | 54.639 | -264.718 | 68.551 | 146.497 | -4.634 | -11.72 | 1,038.392 | 75.078 | 104.66 | -94.012 | 783.28 | 128.646 | 114.574 | 57.927 | 12.203 | 194.475 | 45.214 | 25.414 | -17.053 | 83.492 | 51.819 | 34.228 | 26.161 | 11.871 | 149.117 | 18.57 | 90.291 | 34.948 | 12.189 | 143.439 | 379.134 | -0.178 | 89.835 | 120.804 | 135.323 | 135.039 | 110.939 | 153.803 | 158.744 | 1,003.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.019 | -13.278 | 76.581 | -28.561 | 29.378 | -22.183 | 81.549 | -40.5 | 19.013 | -16.715 | -11.655 | -22.605 | -9.285 | 66.652 | 23.971 | -8.418 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -603.857 | -176.707 | -356.237 | -232.74 | -683.695 | -1,276.66 | -183.056 | -33.781 | -448.435 | -654.778 | -321.072 | -122.28 | -423.955 | -509.768 | -414.258 | -262.398 | -569.525 | -776.413 | -413.74 | -333.763 | -481.298 | -538.468 | -427.502 | -194.798 | -599.423 | -268.277 | -284.806 | -124.18 | -513.036 | -446.285 | -369.906 | -294.223 | -182.063 | -139.684 | -169.929 | -67.638 | -91.548 | -95.288 | -69.983 | -120.114 | -91.368 | -303.825 | -78.978 | -69.13 | -41.686 | -82.042 | -120.23 | -1.035 | -5.781 | -1.419 | -2.822 | -3.313 | -2.658 | 0.694 | -3.561 | -2.005 | -19.56 | -5.372 | -7.858 | -3.063 | -51.562 | -6.975 | -12.456 | -11.252 | -37.294 | -200.866 | -167.871 | -78.041 | -130.724 | -78.92 | -209.756 | -81.895 | -82.657 | -167.776 | -217.939 | -182.94 | -102.478 | -188.33 | -17.896 | -25.302 | -21.254 | -1.517 | -14.914 | -7.055 | -20.572 | -3.245 | -1.071 | -0.944 | -30.723 |
Acquisitions Net
| 0 | 0 | 0 | 0.373 | 250.5 | 2.387 | 0.047 | 0.058 | 0 | 609.053 | -23.092 | 0.118 | -386.05 | -59.46 | 51.676 | -0.004 | 7.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.605 | 0 | 0 | 0 | 0 | 0.013 | 0.003 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -318.2 | -38.2 | 0 | 0 | 0 | 0 | 0 | 0 | -38.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.963 | 0 | 0 | 0 | 0 | -0.039 | -0.098 | -22.965 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 55.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 288.479 | 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 | 1 | 0 | 0 | 5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 19.607 | 4.884 | 0 | 0 | 272.196 | 0.209 | 0.01 | 0.003 | -10.141 | 28.28 | 0.104 | 0.09 | 78.683 | 0 | 0.225 | 0.6 |
Other Investing Activites
| 210.202 | 20.235 | 30 | 56.354 | 250.5 | 28.251 | 0.047 | 0.058 | 0 | -0.8 | 11.6 | -11.546 | 97.372 | -102.575 | 18.358 | -45.904 | -222.143 | 0.28 | -38.142 | -333.763 | -481.298 | -3.332 | -38.2 | 0 | 3.001 | 1.09 | 0.13 | -124.18 | -513.036 | -1.049 | -3 | -294.223 | -182.063 | 1.581 | 0.65 | -67.638 | 0.123 | -45.975 | -69.983 | -120.114 | -91.368 | 0 | 0.006 | -11.983 | -41.686 | 6.282 | -369.279 | 0 | -5.781 | 0.003 | -2.822 | 5 | -2.658 | 0.091 | 0 | 10 | -19.56 | 0.047 | -7.858 | -3.063 | -51.562 | 0.176 | -12.456 | -0.195 | 0.195 | -62.54 | 0.487 | 0.708 | 0.616 | -79.067 | 80.897 | 34.155 | 0.27 | 1.026 | 0.445 | 260.69 | 0.202 | -0.874 | -79.621 | 0.333 | 0.434 | 23.229 | 0.428 | 0.552 | 0.666 | -33.177 | 0.607 | 42.986 | 0.448 |
Investing Cash Flow
| -393.655 | -156.472 | -326.237 | -176.385 | -433.195 | -1,246.022 | -183.01 | -33.724 | -448.435 | -46.524 | -332.564 | -133.708 | -712.633 | -701.524 | -395.9 | -308.301 | -771.667 | -776.133 | -451.882 | -333.763 | -481.298 | -580 | -465.702 | -194.798 | -596.422 | -267.187 | -284.676 | -124.18 | -513.036 | -447.334 | -372.906 | -294.223 | -182.063 | -138.103 | -169.279 | -67.638 | -91.425 | -141.263 | -69.983 | -120.114 | -91.368 | -303.824 | -78.972 | -81.114 | -40.686 | -75.76 | -489.509 | 3.965 | -4.781 | -1.416 | -2.822 | 1.687 | -2.658 | 0.784 | -3.561 | 7.995 | -19.56 | -5.325 | -7.858 | -3.063 | -51.562 | -6.799 | -12.456 | -11.447 | -78.021 | -263.407 | -167.383 | -77.333 | -130.107 | -157.952 | -128.859 | -47.74 | -82.387 | -147.143 | -212.609 | 77.75 | -102.276 | 163.56 | -97.307 | -24.959 | -20.818 | 11.57 | 13.768 | -6.494 | -42.781 | 42.261 | -0.464 | 42.267 | -29.676 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 36.563 | 377.033 | 497.5 | 388.927 | 550.65 | 920.37 | 165.469 | 137.317 | 525.709 | 144.755 | 492.694 | 80.605 | 1,056.749 | 428.665 | 297.505 | 353.194 | 697.906 | 364.857 | -226.801 | -47.216 | 1,246.333 | -304.935 | 909.255 | 279.609 | 537.345 | 216.247 | -115.862 | 504.713 | 911.681 | 626.864 | 393.308 | 340.646 | 100 | -8.873 | 14.834 | 319.586 | -15.214 | 28.456 | -45.341 | 94.859 | -145.803 | 427.181 | -68.85 | -52.648 | -379.1 | -149.588 | -0.3 | 0 | 3.068 | 0 | -308.167 | -8 | -27 | -13.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | -50 | -30 | 80 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -2.418 | 2.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.418 | -2.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -172.667 | -115.666 | -114.268 | -159.312 | -147.98 | -118.618 | -99.782 | -113.281 | -130.842 | -119.917 | -111.082 | -210.734 | -135.451 | -80.078 | -73.968 | -161.136 | -104.939 | -64.964 | -138.169 | -91.452 | -66.018 | -161.062 | -125.919 | -51.143 | -28.465 | -66.762 | -6.63 | -152.227 | -25.939 | -49.056 | -9.42 | -116.667 | -4.056 | -36.075 | -13.099 | -108.443 | -3.436 | -36.912 | -8.177 | -105.311 | -17.095 | -14.337 | -12.962 | -61.486 | -15.645 | -13.518 | -69.687 | -18.518 | -3.013 | -3.046 | -3.242 | -14.929 | -3.76 | -4.056 | -4.096 | -16.988 | -3.87 | -4.927 | -4.644 | -26.594 | -4.054 | -2.515 | -4.96 | -25.416 | -22.341 | -20.696 | -37.484 | -25.763 | -16.931 | -24.451 | -9.559 | -33.854 | -6.669 | -5.806 | -36.611 | 0 | 0 | 0 | -0.724 | 0 | 0 | -7.65 | -6.252 | 0 | 0 | -0.301 | 0 | 0 | 0 |
Other Financing Activities
| -0.133 | -5.858 | -0.107 | -0.77 | -0.877 | -3.459 | 1.541 | -0.2 | -0.107 | -430.496 | 1.26 | 0.039 | -0.02 | -8.466 | 1.12 | 0.241 | 0.657 | 26.745 | 0 | 0.004 | 1.47 | -2.907 | 20 | 0 | 0 | 76.783 | 17.242 | 0 | 0 | 0 | 2.2 | 9.702 | -0 | 0 | 1.65 | -0.183 | 11.902 | 30.059 | 9.35 | -0.25 | 0 | 24.079 | 7.1 | 0 | -0.25 | 748.924 | -6.787 | -5.64 | 21.039 | -104.642 | -114.521 | -2.71 | -1.14 | 0 | 0 | -13.5 | 0 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 158 | 0 | 450 | 0 | 0 | 0 | -2.839 | 0 | 0 | 0 | 231.23 | 0 | 0 | 0 | 7.65 | -7.65 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -136.237 | 255.509 | 383.125 | 228.846 | 401.793 | 793.457 | 67.228 | 23.837 | 394.76 | -383.192 | 381.612 | -130.311 | 921.278 | 343.565 | 223.537 | 191.938 | 592.968 | 326.638 | -364.97 | -138.665 | 1,181.785 | -497.025 | 803.335 | 228.465 | 508.88 | 226.268 | -105.251 | 352.485 | 899.742 | 577.807 | 386.088 | 233.681 | 95.944 | -44.947 | 3.385 | 210.96 | -6.748 | 21.585 | -44.15 | -10.702 | -162.898 | 436.923 | -74.712 | -114.134 | -394.995 | 585.818 | -104.803 | -24.158 | -3.013 | -3.046 | -3.242 | -25.639 | -31.9 | -17.556 | -4.096 | -30.488 | -3.87 | -31.927 | -4.644 | -26.594 | -4.054 | -29.515 | -54.96 | -55.416 | 57.659 | 279.304 | -37.484 | 132.237 | -16.931 | 425.549 | -9.559 | -33.854 | -6.669 | 111.355 | -36.611 | 0 | 0 | 231.23 | -0.724 | 0 | 0 | -7.65 | -1.398 | 0 | 0 | -0.301 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.001 | 0.014 | -0.009 | 0.002 | 0.001 | -0.01 | -0.004 | 0.028 | -0.007 | 0.018 | 0.002 | 0.028 | -0.002 | -0.001 | -0.015 | 0.001 | 0.004 | 0.048 | -0.021 | -0.004 | 0.012 | -0.008 | 0.015 | 0.011 | -0.01 | -0.001 | 0.02 | 0.026 | -0.019 | -0.008 | -0.011 | -0.01 | -0.003 | 0.02 | 0.025 | -0.008 | -0.003 | 0.01 | 0.019 | 0 | 0 | 0.002 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 7.65 | -0 | 0 | 0 | 0.3 | 0 | 0 | 0 |
Net Change In Cash
| -457.509 | 400.782 | -52.853 | 304.408 | -471.407 | 635.813 | -229.029 | -42.839 | -155.576 | 57.959 | 94.221 | -237.199 | -56.076 | -289.408 | -25.882 | -120.996 | -190.416 | 588.944 | -741.794 | -367.771 | 606.486 | -293.752 | 466.295 | 148.252 | -29.626 | -28.718 | -195.431 | 273.546 | 412.101 | 113.413 | 96.663 | -8.733 | -51.894 | -156.87 | -153.998 | 292.431 | -79.606 | -29.377 | -79.185 | -118.628 | -110.826 | 512.235 | -153.861 | -105.412 | -314.877 | 645.366 | 93.266 | -6.605 | 19.981 | 31.057 | 9.872 | 41.326 | -34.394 | 1.23 | -31.786 | 50.057 | 0.183 | -15.272 | -53.294 | 36.134 | -53.183 | -3.538 | 49.759 | 10.02 | -58.15 | -15.191 | -215.885 | 97.972 | -179.496 | 264.362 | -100.937 | 2.91 | -119.661 | 1.231 | -262.498 | 362.283 | -130.837 | 424.167 | -120.215 | 30.846 | -61.318 | 30.583 | -4.345 | -43.219 | -65.385 | 32.975 | 66.189 | 0.066 | -38.093 |
Cash At End Of Period
| 1,131.31 | 1,588.819 | 1,188.037 | 1,253.826 | 949.418 | 1,420.825 | 769.391 | 998.419 | 1,041.259 | 1,196.834 | 1,138.875 | 1,044.655 | 1,281.854 | 867.287 | 1,156.695 | 1,182.577 | 1,303.573 | 1,493.989 | 905.044 | 1,646.838 | 2,014.61 | 1,408.123 | 1,701.875 | 1,235.58 | 1,087.328 | 1,116.954 | 1,145.672 | 1,341.103 | 1,067.557 | 655.457 | 542.044 | 445.381 | 454.114 | 506.008 | 662.878 | 816.876 | 524.445 | 604.051 | 633.427 | 712.612 | 831.239 | 942.066 | 429.831 | 583.692 | 689.105 | 1,003.982 | 358.616 | 265.349 | 271.954 | 251.973 | 220.916 | 211.044 | 169.718 | 204.112 | 202.881 | 234.667 | 184.611 | 184.428 | 199.7 | 252.994 | 216.86 | 270.043 | 273.581 | 223.823 | 213.803 | 271.953 | 287.143 | 503.029 | 405.056 | 584.552 | 320.19 | 421.127 | 418.218 | 478.629 | 477.398 | 739.897 | 377.614 | 508.451 | 84.284 | 204.499 | 173.653 | 234.971 | 204.388 | 208.733 | 251.953 | 317.338 | 284.363 | 218.174 | 218.108 |