
Guangxi Wuzhou Zhongheng Group Co.,Ltd
SSE:600252.SS
2.57 (CNY) • At close June 6, 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 | -10.689 | -32.802 | 54.711 | -36.156 | 32.207 | 105.374 | -29.007 | -79.903 | 37.371 | -3.602 | 85.823 | -213.971 | 175.506 | 164.939 | 180.444 | 134.697 | 109.768 | 162.799 | 155.556 | 167.88 | 213.731 | 189.612 | 173.73 | 135.695 | 140.645 | 219.391 | 117.62 | 73.892 | 144.48 | 240.778 | 145.764 | 55.872 | 153.735 | 140.377 | 139.373 | -79.047 | -20.024 | 399.202 | 220.027 | 858.269 | 245.969 | 290.658 | 199.641 | 183.874 | 184.496 | 247.387 | 126.759 | 227.074 | 110.798 | 134.685 | 211.365 | -79.81 | 105.104 | 133.671 | 215.651 | 229.351 | 34.192 | 83.304 | 54.828 | 50.669 | 24.161 | 47.218 | 3.661 | 33.572 | -2.281 | 13.992 | 1.255 | 23.95 | -7.587 | 19.745 | 0.943 | 7.848 | 8.245 | 3.484 | 0.32 | -112.877 | 3.125 | 14.447 | 4.423 | -15.585 | 5.694 | 10.736 | -3.993 | 16.513 | 10.319 | 5.847 | -5.484 |
Depreciation & Amortization
| 0 | 0 | 0 | 20.368 | 20.368 | 41.01 | -97.711 | 47.52 | 47.52 | 46.09 | 46.09 | 43.518 | 43.518 | 44.085 | 44.085 | 45.116 | 45.116 | 176.433 | -62.756 | 62.756 | 0 | 98.07 | -47.244 | 47.244 | 0 | 91.789 | -45.773 | 45.773 | 0 | 86.191 | -39.656 | 39.656 | 0 | 82.018 | -41.462 | 41.462 | 0 | 84.007 | -45.507 | 45.507 | 0 | 67.245 | -34.991 | 34.991 | 0 | 51.631 | -24.169 | 24.169 | 0 | 45.156 | 0 | 0 | 0 | 0 | 0 | 8.507 | 8.214 | 0 | 0 | 5.637 | 5.139 | 0 | 0 | 0 | 0 | 3.804 | 2.728 | 0 | 0 | 2.939 | 2.889 | 0 | 0 | 3.996 | 10.611 | 10.92 | 8.068 | 10.681 | 7.559 | 10.745 | 7.834 | 8.732 | 10.669 | 13.933 | 2.078 | 4.365 | 2.486 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -66.645 | 0 | 0 | 0 | 533.002 | 0 | 0 | 0 | 0 | 0 | 11.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26.287 | 0 | 0 | 0 | 1.92 | 0 | 0 | 0 | 4.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 40.359 | -139.333 | 139.333 | 0 | -660.915 | -102.998 | 102.998 | 0 | -443.067 | -218.494 | 218.494 | 0 | 182.654 | -46.345 | 46.345 | 0 | -240.811 | 1,101.137 | -1,101.137 | 0 | 13.378 | -40.868 | 40.868 | 0 | 44.573 | -132.901 | 132.901 | 0 | 496.212 | -320.414 | 320.414 | 0 | 322.189 | 408.087 | -408.087 | 0 | -516.557 | -8.409 | 8.409 | 0 | -322.548 | 328.197 | -328.197 | 0 | 11.429 | 0 | 0 | 0 | 0 | 0 | -54.191 | -422.578 | 0 | 0 | -255.167 | -273.712 | 0 | 0 | 0 | 0 | -5.087 | 28.074 | 0 | 0 | 23.705 | -21.812 | 0 | 0 | 37.198 | 27.297 | 61.552 | -8.499 | -13.801 | -0.605 | -24.27 | -14.446 | 81.064 | -33.239 | -7.582 | -0.009 | -53.856 | 2.515 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 36.474 | -209.422 | 209.422 | 0 | -644.576 | -107.978 | 107.978 | 0 | -466.623 | -133.355 | 133.355 | 0 | 85.537 | -18.788 | 18.788 | 0 | -317.32 | 1,118.897 | -1,118.897 | 0 | -109.419 | 10.917 | -10.917 | 0 | -48.212 | -83.862 | 83.862 | 0 | 306.785 | -202.086 | 202.086 | 0 | 416.592 | 326.2 | -326.2 | 0 | -609.35 | 20.954 | -20.954 | 0 | -195.603 | 257.419 | -257.419 | 0 | -323.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -78.277 | 70.089 | -70.089 | 0 | -16.338 | 4.98 | -4.98 | 0 | 23.556 | -85.14 | 85.14 | 0 | 97.117 | -27.557 | 27.557 | 0 | 76.509 | -17.76 | 17.76 | 0 | 122.797 | -51.785 | 51.785 | 0 | 92.785 | -49.039 | 49.039 | 0 | 189.428 | -118.328 | 118.328 | 0 | -94.403 | 81.887 | -81.887 | 0 | 92.793 | -29.363 | 29.363 | 0 | -126.945 | 70.778 | -70.778 | 0 | 335.117 | 0 | 0 | 0 | 0 | 0 | -6.526 | -27.62 | 0 | 0 | -393.975 | -115.889 | 0 | 0 | 0 | 0 | 22.825 | 65.876 | 0 | 0 | -1.127 | -8.306 | 0 | 0 | 9.714 | -2.797 | -17.46 | 2.359 | 35.599 | -18.753 | -20.544 | -4.996 | 69.207 | 3.646 | -75.311 | -1.885 | -22.57 | -7.248 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 51.762 | -51.762 | 0 | 54.282 | -51.458 | 51.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 82.162 | -51.762 | 51.762 | 0 | -54.282 | 51.458 | -51.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.665 | -394.957 | 0 | 0 | 138.809 | -157.823 | 0 | 0 | 0 | 0 | -27.912 | -37.802 | 0 | 0 | 24.832 | -13.506 | 0 | 0 | 27.484 | 30.093 | 79.012 | -10.858 | -49.4 | 18.149 | -3.725 | -9.45 | 11.858 | -36.885 | 67.729 | 1.875 | -31.286 | 9.763 | 0 | 0 |
Other Non Cash Items
| 0 | 0 | 214.668 | 270.139 | -6.816 | 11.779 | 339.89 | -121.32 | -47.52 | 79.903 | 56.908 | -146.516 | -140.844 | 213.971 | -175.506 | -164.939 | -180.444 | -134.697 | -109.768 | -162.799 | -155.556 | -167.88 | -213.731 | -189.612 | -173.73 | -135.695 | -140.645 | -219.391 | -117.62 | -73.892 | -144.48 | -240.778 | -145.764 | -55.872 | -153.735 | -140.377 | -139.373 | 79.047 | 20.024 | -399.202 | -220.027 | -858.269 | -245.969 | -290.658 | -199.641 | -183.874 | -184.496 | -247.387 | -126.759 | -227.074 | -110.798 | -134.685 | -211.365 | 79.81 | -105.104 | 63.084 | -2.455 | -229.351 | -34.192 | 26.973 | 8.172 | -50.669 | -24.161 | -47.218 | -3.661 | -4.687 | 0.006 | -13.992 | -1.255 | -11.938 | 12.175 | -19.745 | -0.943 | -14.545 | 10.044 | 15.749 | 17.128 | 130.244 | 14.175 | 15.842 | 3.063 | 36.943 | 15.193 | 16.552 | 2.87 | 13.133 | -0.415 | -5.847 | 5.484 |
Operating Cash Flow
| 0 | 0 | 203.979 | 216.968 | 47.895 | 16.633 | 135.053 | 170.907 | -29.007 | -79.903 | 37.371 | -3.602 | -55.022 | -314.066 | 29.391 | 197.632 | 10.306 | 199.476 | 220.832 | 342.414 | -106.106 | 14.101 | 279.21 | 303.931 | 57.071 | 192.644 | 286.115 | 203.554 | 171.086 | 183.611 | 292.936 | 317.027 | 99.641 | 507.524 | 346.119 | 261.469 | 280.51 | 234.948 | 52.439 | 34.771 | -30.633 | -45.984 | 225.219 | 230.518 | 160.194 | 477.042 | 34.894 | 299.549 | 133.615 | 665.269 | 0 | 0 | 0 | 0 | 0 | 151.07 | -201.168 | 458.284 | 0 | -139.252 | -205.572 | 0 | 0 | 0 | 0 | 27.602 | 28.527 | 0 | 0 | 38.656 | -14.334 | 0 | 0 | 34.496 | 56.196 | 91.704 | 17.018 | 14.247 | 24.254 | 16.764 | 0.872 | 111.155 | -1.683 | 33.639 | 0.945 | -19.845 | 14.904 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -63.633 | -87.015 | -23.607 | -40.765 | -47.537 | -51.835 | -33.433 | -34.373 | -47.284 | -49.991 | -40.731 | -30.639 | -80.248 | -133.274 | -59.404 | -35.982 | -56.926 | -80.745 | -35.183 | -25.759 | -24.421 | -40.604 | -40.458 | -39.637 | -39.64 | -33.538 | -37.848 | -31.258 | -108.183 | -75.472 | -58.048 | -10.625 | -33.887 | -28.549 | -8.348 | -5.216 | -47.125 | -53.036 | -44.882 | -107.636 | -132.078 | -143.733 | -111.312 | -59.33 | -68.665 | -236.032 | -48.078 | -18.98 | -142.456 | -52.301 | -48.238 | -34.538 | -41.173 | -113.596 | -68.997 | -19.033 | -119.12 | -102.54 | -134.881 | -46.09 | -34.264 | -40.342 | -78.986 | -47.779 | -25.022 | -36.328 | -40.653 | -33.58 | -17.518 | -12.993 | -2.621 | -4.816 | -12.929 | -0.911 | -11.503 | -22.466 | -17.039 | -16.592 | -16.036 | -12.854 | -11.486 | -31.579 | -5.572 | -1.495 | -7.834 | -51.538 | -2.074 | -1.421 | -3.518 |
Acquisitions Net
| 0 | 0 | 0 | 5.506 | 96.26 | 64.146 | 0.155 | 10.004 | 56.832 | 31.682 | 0.001 | 20 | 1 | 1.681 | 229.473 | 59.15 | 17.466 | 128.026 | 0.004 | 25.759 | 24.421 | 2.266 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.936 | 0 | 0 | 0 | -0.3 | -3.075 | 0 | 0 | -16.156 | -13 | -7.791 | 71.321 | -66.777 | 114.5 | 318.4 | 325.468 | 0 | 0 | 0 | 0 | 102.991 | 0 | 75.773 | 34.41 | 0 | 0 | 0 | 0 | 18.536 | 0 | 0 | 10 | 24.15 | 34.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.587 | 5.572 | 0 | 0 | 59.575 | 2.074 | 0 | 0 |
Purchases Of Investments
| -100.2 | -15.231 | -5.769 | -98 | 0.023 | -807.009 | -2.764 | -23.75 | -56.832 | -0.1 | -5.303 | -30.24 | -40.061 | 184.1 | -179.154 | -134.463 | -33.35 | -84.799 | -203.248 | -73.828 | -429.116 | -390 | 0 | 0 | 0 | 0 | 0 | 0 | -115 | -85 | 0 | 0 | -32.901 | 0 | 0 | 0 | 0 | -100 | 0 | 0 | -5.027 | -145.437 | 0 | 0 | 0 | -191.008 | 0 | 370.98 | -352 | -277 | 49.512 | 34.667 | -86.072 | 0 | 0 | 0 | 0 | -3.064 | -26.76 | -60 | -3 | -0.2 | -0.3 | 0 | -1.5 | -2.954 | 0 | 0 | 17.618 | 0 | 0 | 0 | -0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | -6.457 | -49.425 | -22.694 | -112.835 | -5.076 | 0 | 0 |
Sales Maturities Of Investments
| 164.574 | 445.675 | 501.473 | 71.408 | 10.051 | 46.865 | 3.928 | 61.744 | 65.429 | 440.822 | 31.662 | 7.837 | 24.172 | 35.245 | 1.155 | 29.894 | 237.265 | 62.174 | 208.307 | 299.81 | 18 | 30.676 | 21 | 22.737 | 62.42 | 13.806 | 0.011 | 10.081 | 2.668 | 3.759 | 4.425 | 0 | 0 | 0 | 0 | 0 | 0 | 96.1 | 3.9 | 0 | 0 | 1,094.733 | 7.944 | 3.315 | 9.699 | 4.104 | 0 | 1.654 | 2.131 | 281.184 | 0.736 | 6.911 | 0.505 | -0.059 | 0.421 | 0.077 | 1.529 | 0.251 | 0 | 0.304 | 0.54 | 0 | 0 | 0 | 0 | 0.136 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 96.549 | 17.538 | 46.853 | 9 | 21.904 | 9.197 | 0 | 0 | 7 | 19.1 | 0 | 0 | 64.108 | 14.028 | 35.04 | 22.763 |
Other Investing Activites
| -2.804 | -7.966 | 64.939 | -3.627 | 33.912 | -120.684 | -0.023 | 0 | 56.832 | -27.62 | 0.102 | 52.58 | -51.602 | -11.933 | 0.306 | 28.901 | -14.202 | -86.996 | -1.94 | 36.052 | -24.421 | 150 | -255.88 | 500 | 0 | 222.052 | 63.052 | 259 | -230 | 70 | -169.999 | -954.542 | -0 | -470 | 4.793 | 6.073 | -47.125 | -53.036 | 18.495 | 458.771 | -132.078 | 14.379 | 46.925 | -2.379 | 302 | -50.153 | 120 | -440.98 | -142.456 | 23.897 | -48.238 | -34.538 | 0 | 94.496 | -4.89 | -108.07 | 108.07 | -102.54 | -134.881 | -46.09 | -34.264 | -3.109 | -0.545 | 1.841 | -25.022 | 14.958 | 31.16 | 3.001 | -17.518 | -24.998 | 24.172 | -1.202 | -0.15 | -3.749 | -1.075 | 1.085 | 0.002 | -7.637 | -2.841 | 1.502 | 0.013 | -31.579 | -5.572 | 13.636 | 0.074 | -51.538 | -2.074 | -31.911 | -10 |
Investing Cash Flow
| -2.063 | 335.463 | 537.036 | -65.478 | 92.686 | -868.516 | -32.137 | 13.625 | 74.977 | 394.793 | -14.269 | 19.538 | -146.739 | 75.82 | -7.624 | -52.5 | 150.252 | -62.34 | -32.061 | 262.033 | -435.537 | -247.663 | -275.338 | 483.1 | 22.78 | 202.319 | 25.215 | 237.824 | -450.515 | -86.698 | -223.622 | -965.167 | -66.788 | -498.549 | -3.556 | 0.857 | -47.125 | -53.036 | -22.487 | 351.135 | -137.105 | 819.641 | -56.443 | -58.393 | 243.034 | -489.245 | 58.922 | -95.117 | -421.004 | -90.997 | 68.271 | 290.902 | 198.728 | -19.159 | -73.465 | -127.025 | -9.521 | -104.902 | -161.641 | -76.104 | -36.578 | -43.651 | -79.831 | -45.939 | -26.522 | -5.651 | -9.493 | -30.578 | 16.582 | -13.841 | 21.551 | -6.018 | -13.429 | 91.89 | 4.96 | 25.472 | -8.037 | -2.326 | -9.68 | -11.352 | -11.473 | -4.072 | 7.071 | -37.283 | -30.453 | -92.228 | 6.878 | 1.708 | 9.244 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 116.739 | 224.831 | -187.007 | 120.642 | 29.126 | -22.175 | 270.159 | -291.368 | -99.715 | -180.094 | 40.825 | 336.22 | 170.003 | 330.703 | 59.071 | -427.469 | -37.909 | -552.062 | 458.694 | 327.26 | 309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -250 | -200 | -158 | -240 | -97.5 | -18.5 | -20 | 0 | 0 | -30 | -38.588 | -89.53 | 50 | 335.63 | -91 | -474.03 | -129.6 | -120 | 64 | 33 | 100 | 360 | 131 | -40 | 39 | 340 | -15 | 100 | 155 | 54.08 | -12 | -1 | 11.92 | 18.078 | -10 | 19.17 | 12.02 | -73 | -48.596 | -17.473 | -93.719 | 14.116 | 2.795 | -2.255 | 0.864 | -5.073 | -79.096 | -28.83 | 51.698 | 58.88 | 34.6 | 59.41 | 11.81 | 17 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.4 | 0 | -80.284 | 80.284 | 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 |
Common Stock Repurchased
| 0 | 0 | 121.18 | -121.18 | 0 | -9.139 | 0 | -5.4 | 0 | -7.617 | -80.284 | 0 | 0 | -9.382 | -98.406 | 0 | 0 | -13.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.484 | -7.72 | -14.109 | -54.168 | -14.896 | -10.277 | -16.698 | -74.287 | -26.682 | -92.481 | -17.921 | -114.448 | -22.482 | -16.979 | -5.333 | -307.328 | -22.805 | -47.06 | -53.681 | -272.029 | 0 | 0 | 0 | -208.506 | 0 | 0 | 0 | -208.506 | 0 | 0 | 0 | -156.38 | 0 | 0 | -4.625 | -0.387 | -4.238 | -7.355 | -384.007 | -711.939 | -13.06 | -4.55 | -233.068 | -14.688 | -13.232 | -8.546 | -234.609 | -17.207 | -16.196 | -3.647 | -22.742 | -133.169 | -27.964 | -50.476 | -24.873 | -34.922 | -19.39 | -15.758 | -25.3 | -13.149 | -13.705 | -13.109 | -8.399 | -8.685 | -5.631 | -7.136 | -7.606 | -7.675 | -5.612 | -6.693 | -6.206 | -5.578 | -6.051 | -8.437 | -15.609 | -19.166 | -11.323 | -14.136 | -14.67 | -17.192 | -9.869 | -18.42 | -12.786 | -21.148 | -5.882 | -7.326 | -3.493 | -4.023 | -3.811 |
Other Financing Activities
| -16.606 | -40.252 | -135.37 | -138.661 | 9.299 | -57.831 | 8.21 | 4.806 | 4.48 | 129.691 | 53.074 | 1.822 | 65.84 | -196.525 | -65.694 | 129.431 | -17.588 | 2.847 | -53.813 | -303.464 | 0 | 48.121 | -71.256 | -16.282 | 0 | 0.12 | 0 | -0.04 | 0 | 0 | 0 | -0.363 | 0 | 0 | 4.625 | 100 | 0 | -100 | -6.491 | -0.4 | 0 | 938.515 | 27.92 | -1 | 0 | 0 | 33.404 | -0 | 0 | 2.464 | 3 | -0.13 | 0.13 | -0 | -0 | -0 | -0 | -0 | 0 | 359.98 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -16.292 | 16.292 | -0 | -0 | -0 | -0 | -0 | 0.005 | -40.709 | 0.001 | 5.686 | -0 | 0 | 0 | 0 | -0 | -0 | 0.08 | 1.387 | 1.61 | -0 | -0 |
Financing Cash Flow
| 85.649 | 176.86 | -336.486 | -72.186 | 23.53 | -69.729 | 261.67 | -360.849 | -121.917 | -183.901 | 75.978 | 223.594 | 213.361 | 424.104 | -11.956 | -613.346 | -78.302 | -549.361 | 351.201 | 23.796 | 309 | 48.121 | -71.256 | -224.789 | 0 | 0 | 0 | -208.547 | 0 | 0 | 0 | -156.743 | 0 | 0 | 0 | -150.387 | -204.238 | -265.355 | -630.497 | -809.839 | -31.56 | 913.965 | -233.068 | -15.688 | -43.232 | -47.134 | -324.139 | 32.793 | 319.434 | -92.183 | -493.772 | -262.899 | -147.834 | 13.524 | 8.127 | 65.078 | 340.61 | 115.242 | -65.3 | 385.831 | 326.295 | -28.109 | 91.601 | 146.315 | 48.449 | -19.136 | -8.606 | -12.047 | 28.758 | -16.693 | 12.963 | 6.442 | -79.051 | -57.033 | -33.078 | -153.594 | 2.794 | -5.656 | -16.925 | -16.328 | -14.942 | -97.517 | -41.616 | 30.55 | 53.078 | 28.661 | 57.527 | 7.787 | 13.189 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.054 | 1.06 | -0.818 | 0.176 | 0.063 | -0.447 | -0.191 | 1.679 | -0.438 | -0.632 | 1.849 | 1.711 | -0.129 | -1.497 | 0.083 | 0.541 | -0.04 | -0.936 | -0.267 | -0.047 | 0 | 0 | 0.041 | 0.009 | 0 | -0.008 | 0.002 | 0.001 | -0.003 | -0.006 | -0.002 | -0.003 | -0.001 | 0.007 | 0.001 | 0.006 | 0 | 0.031 | 0.006 | -0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.099 | 0.099 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | -0 | -7.216 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| 4.656 | 544.551 | 418.749 | 89.926 | 139.227 | -922.059 | 364.395 | -174.638 | 30.23 | 28.405 | 134.392 | 240.797 | 11.472 | 184.361 | 9.894 | -467.673 | 82.216 | -413.161 | 539.705 | 628.196 | -232.643 | -185.44 | -67.343 | 562.251 | 79.851 | 394.956 | 311.332 | 232.833 | -279.432 | 96.907 | 69.312 | -704.887 | 32.852 | 8.982 | 342.564 | 111.945 | 29.147 | -83.411 | -600.54 | -423.934 | -199.297 | 1,687.62 | -64.292 | 156.437 | 359.996 | -59.336 | -230.324 | 237.225 | 32.045 | 482.089 | -205.12 | 17.738 | 81.938 | -36.261 | -360.545 | 89.024 | 130.02 | 468.657 | -148.699 | 170.476 | 84.145 | 31.621 | -148.508 | 99.77 | 51.345 | 22.814 | 10.428 | -36.819 | 42.873 | 8.122 | -33.336 | 0.424 | -100.575 | 69.353 | 28.079 | -36.418 | 11.774 | 6.265 | -2.351 | -10.916 | -25.542 | 9.566 | -36.228 | 26.906 | 23.57 | -83.412 | 79.31 | 9.494 | 22.434 |
Cash At End Of Period
| 4,007.97 | 4,003.314 | 3,458.764 | 3,193.373 | 3,103.447 | 2,796.36 | 3,718.418 | 3,354.024 | 3,528.662 | 3,495.608 | 3,467.203 | 3,332.812 | 3,092.015 | 3,080.543 | 2,896.182 | 2,886.288 | 3,353.961 | 3,271.745 | 3,684.906 | 3,145.2 | 2,517.005 | 2,749.648 | 2,935.088 | 3,002.431 | 2,440.18 | 2,360.329 | 1,965.374 | 1,654.041 | 1,421.209 | 1,700.641 | 1,603.733 | 1,534.422 | 2,239.308 | 2,306.457 | 2,297.475 | 1,954.91 | 1,842.965 | 1,713.818 | 1,797.229 | 2,397.769 | 2,821.703 | 3,021.001 | 1,333.38 | 1,397.672 | 1,241.235 | 881.24 | 940.576 | 1,170.9 | 933.675 | 901.63 | 419.541 | 624.661 | 606.923 | 524.985 | 561.246 | 921.791 | 832.767 | 702.704 | 234.047 | 382.746 | 212.27 | 128.125 | 96.504 | 245.012 | 145.242 | 93.897 | 71.082 | 60.655 | 97.474 | 74.601 | 12.963 | 0.424 | 21.348 | 121.923 | 52.57 | 24.492 | 60.91 | 49.135 | 42.87 | 45.221 | 56.138 | 81.68 | 72.114 | 108.342 | 81.436 | 57.866 | 141.278 | 9.494 | 22.434 |