
Inner Mongolia North Hauler Joint Stock Co., Ltd.
SSE:600262.SS
22.29 (CNY) • At close May 8, 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 | 33.454 | 22.959 | 51.939 | 48.302 | 41.995 | 30.737 | 29.683 | 43.895 | 26.932 | 26.281 | 28.819 | 33.639 | 15.346 | 26.743 | 17.462 | 21.432 | 5.301 | 22.091 | 16.525 | 17.218 | 16.993 | 19.478 | 8.974 | 41.475 | 3.655 | 63.139 | 5.989 | 23.744 | -7.629 | 17.257 | 4.056 | 20.206 | 4.55 | 1.628 | -9.014 | -154.347 | 1.933 | 10.335 | -19.921 | 67.239 | 16.501 | 36.429 | 4.485 | 24.81 | 19.224 | 25.795 | 48.483 | 48.83 | 26.004 | 76.301 | 17.633 | 30.831 | 29.849 | 30.579 | 34.621 | 31.962 | 7.227 | 20.71 | 13.192 | 20.344 | 5.075 | 14.064 | 9.477 | 16.252 | 4.244 | 14.837 | 2.31 | 10.517 | 3.912 | 9.629 | 2.407 | 2.219 | 3.604 | 5.734 | 0.1 | 21.819 | -6.268 | 8.417 | 2.451 | 3.147 | 4.436 | 5.575 | 2.594 | -0.314 | 6.593 | 4.495 | 4.195 |
Depreciation & Amortization
| 0 | 0 | 0 | 9.557 | 9.557 | 9.589 | -18.467 | 9.873 | 9.873 | 9.215 | 9.215 | 9.737 | 9.737 | 7.965 | 7.965 | 9.644 | 9.644 | 34.922 | -16.75 | 16.75 | 0 | 33.794 | -16.084 | 8.042 | 8.042 | 31.887 | -15.85 | 15.85 | 0 | 33.073 | -16.154 | 16.154 | 0 | 34.762 | -20.173 | 20.173 | 0 | 48.313 | -25.708 | 25.708 | 0 | 62.852 | -34.971 | 34.971 | 0 | 60.29 | -28.587 | 28.587 | 0 | 57.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.624 | 10.511 | 10.572 | 10.262 | 11.696 | 10.921 | 5.097 | 5.503 | 5.662 | 6.698 | 4.195 | 5.369 | 4.541 | 3.063 | 1.877 | 3.196 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -481.073 | 894.827 | -894.827 | 0 | -146.07 | 832.108 | -832.108 | 0 | 115.71 | 183.484 | -183.484 | 0 | 16.621 | 125.36 | -125.36 | 0 | -534.33 | 756.43 | -378.215 | -378.215 | -51.396 | 249.578 | -249.578 | 0 | 60.393 | -41.889 | 41.889 | 0 | 222.841 | -208.395 | 208.395 | 0 | 145.482 | -146.702 | 146.702 | 0 | 70.125 | -44.538 | 44.538 | 0 | 178.47 | 189.972 | -189.972 | 0 | -431.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.296 | 30.412 | -99.823 | -21.098 | -193.231 | -143.881 | -3.382 | -22.134 | 102.954 | -62.049 | -16.225 | -60.256 | -11.104 | -3.158 | 7.843 | -15.642 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | -60.958 | 278.015 | -278.015 | 0 | -129.247 | 575.739 | -575.739 | 0 | 108.009 | -44.431 | 44.431 | 0 | -197.082 | -276.364 | 276.364 | 0 | -293.239 | 127.273 | -63.637 | -63.637 | 8.366 | 149.442 | -149.442 | 0 | -34.545 | -28.57 | 28.57 | 0 | -103.067 | -185.155 | 185.155 | 0 | 214.584 | -206.115 | 206.115 | 0 | 91.659 | 12.802 | -12.802 | 0 | -84.736 | 256.467 | -256.467 | 0 | -182.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -420.115 | 616.812 | -616.812 | 0 | -16.823 | 256.369 | -256.369 | 0 | 7.701 | 227.914 | -227.914 | 0 | 213.703 | 401.724 | -401.724 | 0 | -241.091 | 629.156 | -314.578 | -314.578 | 17.467 | 100.137 | -100.137 | 0 | 94.938 | -13.318 | 13.318 | 0 | 325.907 | -23.24 | 23.24 | 0 | -69.102 | 59.413 | -59.413 | 0 | -21.534 | -57.341 | 57.341 | 0 | 263.205 | -66.495 | 66.495 | 0 | -249.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.989 | -37.536 | -33.292 | -77.899 | -80.917 | -94.717 | -4.705 | -62.931 | 47.502 | -51.308 | -41.38 | -3.701 | 33.737 | -25.033 | -37.359 | -21.509 |
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 | -77.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.693 | 67.949 | -66.53 | 56.801 | -112.314 | -49.164 | 1.322 | 40.798 | 55.452 | -10.742 | 25.155 | -56.555 | -44.841 | 21.876 | 45.202 | 5.867 |
Other Non Cash Items
| 0 | 314.21 | 28.184 | -85.157 | 18.108 | 347.12 | -926.159 | 811.069 | -9.873 | 136.855 | -841.323 | 822.371 | -96.383 | -33.639 | -15.346 | -26.743 | -17.462 | -21.432 | -5.301 | -22.091 | -16.525 | -17.218 | -16.993 | -19.478 | -8.974 | -41.475 | -3.655 | -63.139 | -5.989 | -23.744 | 7.629 | -17.257 | -4.056 | -20.206 | -4.55 | -1.628 | 9.014 | 154.347 | -1.933 | -10.335 | 19.921 | -67.239 | -16.501 | -36.429 | -4.485 | -24.81 | -19.224 | -25.795 | -48.483 | -48.83 | -26.004 | -76.301 | -17.633 | -30.831 | -29.849 | -30.579 | -34.621 | -31.962 | -7.227 | -20.71 | -13.192 | -20.344 | -5.075 | -14.064 | -9.477 | -16.252 | -4.244 | -14.837 | -2.31 | -10.517 | -3.912 | -9.629 | -2.407 | 22.237 | 14.52 | 14.977 | 12.722 | 21.712 | 14.837 | 2.071 | 5.029 | 2.087 | 7.183 | -1.662 | 6.266 | 10.46 | 1.98 | 1.769 | 1.4 |
Operating Cash Flow
| 0 | 314.21 | 61.639 | -71.754 | 70.046 | -76.062 | -7.803 | -43.149 | 29.683 | 43.895 | 26.932 | 26.281 | -67.564 | 68.907 | 5.364 | 157.323 | -134.983 | 93.385 | 15.487 | 151.758 | -168.316 | 404.868 | 49.712 | -221.48 | -149.468 | 240.641 | -11.915 | -44.851 | -133.267 | 132.254 | 29.401 | 37.545 | -52.832 | 71.407 | -16.973 | 159.283 | 95.494 | 21.961 | -17.627 | -40.641 | 168.139 | 189.742 | -77.458 | 119.684 | -61.715 | 325.284 | -101.477 | -11.315 | -143.131 | 131.084 | -180.058 | 350.849 | -40.696 | 234.825 | -33.305 | 20.743 | -183.528 | 333.74 | -44.19 | 123.347 | -45.387 | 115.925 | -14.063 | -13.582 | 79.834 | 34.357 | -7.143 | 49.93 | -41.11 | 2.878 | -3.503 | 5.76 | 22.324 | 27.783 | 59.047 | -68.54 | 1.985 | -138.005 | -124.391 | 12.204 | -9.151 | 113.85 | -43.733 | -8.117 | -46.027 | 3.583 | 8.478 | 15.985 | -6.851 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.365 | -4.129 | -3.498 | -4.415 | -3.71 | -2.875 | -4.311 | -2.865 | -2.05 | -9.21 | -5.38 | -4.311 | -7.698 | -4.413 | -0.911 | -3.86 | -10.794 | -8.101 | -3.691 | -1.443 | -1.304 | -5.331 | -3.351 | -3.785 | -1.428 | -1.739 | -1.139 | -1.424 | -0.774 | -1.708 | -2.876 | -1.58 | -1.765 | -1.964 | -3.384 | -2.758 | -0.718 | -0.744 | -0.619 | -1.302 | -1.212 | -0.54 | -0.369 | -1.825 | -3.994 | -1.045 | -4.724 | -5.626 | -11.419 | -6.095 | -5.869 | 0.789 | -16.243 | -35.436 | -13.462 | 6.403 | -25.338 | -10.337 | -11.905 | -57.513 | -36.651 | -2.729 | -11.968 | -4.31 | -0.787 | -2.314 | -3.753 | -2.254 | -0.968 | -3.098 | -3.308 | -2.504 | -5.271 | -26.272 | -11.026 | -16.633 | -9.099 | -56.512 | -9.119 | -1.523 | -12.866 | 17.106 | 0 | 0 | -18.717 | -39.926 | -67.433 | -13.878 | -26.281 |
Acquisitions Net
| 0 | 0 | 0 | 0.128 | 0.001 | 0.004 | 0 | 0 | 0.497 | 0 | 0 | 0 | 0.007 | 0.039 | 0.031 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.504 | 5.271 | 0 | 0 | 0 | 0 | 56.512 | 9.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.276 | 0 | 0 | 0 | -0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.423 | -16.577 | 0 | -2 | 0 | 0 | -0.3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.549 | 0 | 10 | 5.659 | 0 | 0 | 0 | 5 | 0.227 | 0 | 0 | 0 | 0 | 0 | 0 | 6.038 | 0 | 14 | 3 | 8.088 | 0 | 3 | 10 | 2.929 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.092 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 1.996 | 0.483 | 0 | 0 | 0.006 | 1.5 | 0 | 0 | 0.549 | 0 | 0 | 0 | 1.922 | 0 | 0 | 0 | 0.3 | 0.771 | 3.723 | 0.206 | 0 | 0 | 0 | 0 | 0.206 | 10.623 | 0 | 0.07 | 0 | 0 | 0 | 0 | 2.434 | 5.142 | 0 | 0 |
Other Investing Activites
| 0.003 | 0.086 | 0.035 | 10.468 | 0.001 | 0.004 | 0 | 10.826 | 0.497 | -0 | 6.763 | 0 | 0.007 | 29.551 | 0.031 | 0.024 | 0 | 0.114 | 0.073 | 4.64 | -1.304 | 0.016 | 0 | 4.019 | 0.45 | 6.974 | -5.637 | -0.141 | -11.508 | 7.932 | 0 | 141.185 | -1.765 | 14.371 | -3.384 | 0 | -0.718 | 0.005 | -0.619 | 5.235 | -1.212 | 0 | 4.753 | -1.825 | -3.994 | -1.045 | -4.724 | 3 | -11.419 | -6.095 | -5.869 | 6.822 | -16.243 | 0 | -13.462 | 2.042 | -25.338 | -0 | 9.9 | 0.24 | -36.651 | 0 | 1.32 | 1.927 | -0.787 | 2.368 | 0.029 | 2.509 | -0.968 | 0.057 | 0.078 | -2.504 | -5.271 | 3.416 | -11.026 | -3.136 | -9.099 | -56.512 | -9.119 | -0.179 | -12.866 | -9.991 | -57.882 | -21.904 | -18.717 | -39.926 | -0 | 0.941 | -26.281 |
Investing Cash Flow
| -3.363 | -4.043 | -3.464 | -4.287 | -3.709 | -2.871 | -4.311 | 7.961 | -1.552 | -13.486 | 1.383 | -4.311 | -7.691 | 25.137 | 13.669 | -3.836 | -0.794 | -2.328 | -3.618 | 3.197 | -1.304 | -0.315 | -3.124 | 0.234 | -0.978 | 5.235 | -6.776 | -1.566 | -12.282 | 12.261 | -2.876 | 153.605 | 1.235 | 20.495 | -3.384 | 0.242 | 9.282 | 2.19 | -0.619 | 3.933 | -1.212 | -0.53 | 4.384 | -1.825 | -3.994 | -0.953 | -4.724 | -2.626 | -11.419 | -6.075 | -5.869 | 7.611 | -16.243 | -33.44 | -12.979 | 8.444 | -25.338 | -10.331 | -0.505 | -57.273 | -36.651 | -2.18 | -10.648 | -2.383 | -0.787 | 1.976 | -3.724 | 0.255 | -0.968 | -2.741 | -2.459 | -2.204 | -21.642 | -22.856 | -13.026 | -19.769 | -9.099 | -56.607 | 0.505 | -1.702 | -12.796 | 7.115 | -57.882 | -21.904 | -18.717 | -37.493 | -62.291 | -12.936 | -26.281 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | -135.499 | 35.499 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | -100 | -70 | 277.3 | -277.3 | 20 | 100 | 150 | -100 | -9.027 | 0 | 0 | -83.185 | -0.688 | -100.625 | 29.812 | -118.904 | -224.381 | -59.178 | -163 | 148.79 | 101.255 | -58.921 | -365.961 | 39.2 | 9.969 | -185.499 | 106.553 | -12.282 | -43.783 | 196.329 | 0 | 11.061 | -35.751 | -233.428 | 27.576 | -43.234 | 58.48 | 184.962 | -126.962 | 14.059 | -5.284 | -192.416 | 172.07 | -177.334 | 8.444 | 158.01 | -30 | -55.323 | 133.032 | 59.832 | 65.3 | 98.031 | 9.798 | -30 | 130.78 | 50.71 | -36.409 | 87.209 | 67.199 | 227.406 | 134.662 | 20 | -92.509 | 23.759 | -7.255 | 93.075 | 85.056 | 55.21 | 76.39 | -6.39 | -25.02 |
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 | 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 | 0 | 0 |
Dividends Paid
| -0.568 | -0.574 | -43.057 | -42.67 | -0.543 | -35.7 | -38.303 | -4.159 | -1.288 | -28.05 | -30.119 | -1.842 | -1.65 | -2.166 | -23.001 | -2.586 | -2.53 | -3.641 | -25.091 | -4.857 | -3.008 | -7.839 | -41.225 | -4.707 | -4.498 | -5.851 | -3.929 | -15.406 | -2.904 | -3.744 | -3.869 | -4.414 | -4.436 | -2.651 | -6.202 | -9.476 | -9.834 | -10.107 | -25.516 | -38.107 | -11.878 | -23.88 | -25.327 | -40.511 | -20.913 | -15.037 | -31.955 | -37.88 | -17.604 | -12.622 | -24.487 | -35.493 | -20.672 | -26.223 | -22.342 | -34.851 | -13.926 | -9.802 | -27.253 | -28.586 | -11.792 | -15.979 | -21.977 | -26.141 | -21.666 | -40.894 | -29.884 | -25.748 | -20.405 | -25.291 | -30.912 | -17.776 | -14.635 | -18.526 | -13.098 | -20.278 | -11.158 | -9.579 | -15.037 | -12.884 | -4.934 | -14.318 | -6.097 | -10.257 | -4.985 | -10.256 | -6.619 | -8.458 | -1.952 |
Other Financing Activities
| 0.832 | 20.301 | 14.491 | -114.721 | -18.272 | 59.201 | 22.743 | -151.627 | -45.903 | 26.533 | 18.8 | 68.441 | -21.322 | -94.683 | 17.523 | -13.674 | -9.65 | 4.524 | 18.348 | 19.272 | -34.279 | 31.529 | -12.702 | 16.925 | -6.471 | -23.162 | 2.124 | 88.724 | 5.453 | -0.292 | -1.957 | -9.622 | -2.252 | 11.054 | 2.895 | 50.198 | -6.456 | 0.974 | 5.102 | 3.034 | 0.574 | -0 | 4.942 | -1.551 | -4.37 | 30.096 | 19.232 | -5.463 | 16.298 | 4.372 | -43.735 | -26.874 | -0 | -1.855 | -25.701 | 40.231 | -30 | 60.546 | 25.088 | -33.943 | -6.188 | 43.367 | 83.481 | -27.472 | -6.63 | -43.433 | 6.63 | -59.207 | 25.838 | -37.169 | -14.351 | 20.722 | -1.5 | -23.251 | 10 | -0 | -0 | -0 | -0 | -0 | -0.4 | 1.08 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
Financing Cash Flow
| 0.265 | 19.727 | 71.434 | -115.312 | -18.816 | 63.701 | -15.56 | -155.786 | -47.19 | -110.998 | 24.18 | 66.6 | -22.972 | -96.849 | -5.478 | -13.674 | -12.18 | -102.351 | -114.608 | -55.585 | 240.013 | -253.61 | -33.927 | 112.322 | 139.031 | -129.013 | -10.832 | 73.318 | 2.549 | -87.221 | -6.514 | -110.247 | 23.123 | -110.502 | -227.687 | -18.456 | -179.291 | 139.657 | 80.84 | -93.993 | -377.266 | 15.319 | -10.416 | -227.561 | 81.27 | 2.777 | -56.505 | 152.986 | -1.305 | 2.811 | -103.973 | -295.795 | 6.904 | -71.311 | 10.437 | 190.342 | -170.888 | 64.803 | -7.449 | -254.945 | 154.09 | -149.946 | 69.949 | 104.397 | -58.296 | -139.65 | 109.779 | -25.124 | 70.733 | 35.571 | -35.465 | -27.054 | 114.645 | 8.933 | -39.507 | 66.931 | 56.04 | 217.827 | 119.624 | 7.116 | -97.843 | 10.521 | -13.352 | 82.818 | 80.071 | 44.954 | 69.771 | -14.848 | -26.972 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.621 | 0.04 | 0.464 | -0.253 | -0.041 | 3.235 | 0.254 | 0.789 | 3.601 | 17.46 | 8.908 | 0.716 | -0.292 | -2.062 | -0.896 | -0.735 | 1.31 | -6.87 | -10.711 | 2.225 | 0.114 | -0.889 | 0.515 | 1.528 | -2.799 | -2.589 | 0.174 | 1.577 | -1.483 | -0.006 | -1.523 | -0.591 | 0.315 | 0.979 | 0.059 | 0.338 | -0.038 | 3.169 | -0.378 | -3.538 | -0.843 | -1.939 | -1.815 | 0.493 | -0.33 | -0.078 | 1.011 | -2.62 | 0.373 | -0.329 | 1.509 | -1.683 | 0.4 | -1.192 | 7.719 | -8.842 | 0.87 | -0.987 | 0.232 | 0.03 | -0.371 | -0.716 | 0.048 | 6.01 | 0.447 | -2.431 | -9.224 | -8.988 | 6.86 | -0.137 | 5.962 | -3.556 | -0.682 | 1.763 | -0.78 | 1 | -1.236 | -1.385 | -0.242 | -0.236 | -0.062 | -10.16 | 1.613 | -0.592 | -1.039 | 1.602 | -0.61 | -1.871 | 1.023 |
Net Change In Cash
| 642.996 | 329.934 | 130.073 | -176.886 | 65.753 | -11.998 | -27.421 | -190.185 | 258.719 | 22.491 | 290.933 | -101.394 | -98.518 | -4.866 | 12.66 | 139.078 | -146.647 | -18.163 | -113.451 | 101.595 | 70.507 | 150.054 | 13.176 | -107.395 | -14.214 | 114.274 | -29.35 | 28.479 | -144.483 | 57.289 | 18.487 | 80.313 | -28.159 | -17.621 | -247.986 | 141.407 | -74.553 | 166.977 | 62.216 | -134.24 | -211.182 | 202.592 | -85.305 | -109.21 | 15.231 | 327.031 | -161.695 | 136.425 | -155.483 | 127.492 | -288.391 | 60.981 | -49.635 | 128.881 | -28.128 | 210.687 | -378.884 | 387.225 | -51.912 | -188.841 | 71.682 | -36.917 | 45.285 | 94.442 | 21.199 | -105.748 | 89.688 | 16.074 | 35.516 | 35.571 | -35.465 | -27.054 | -40.716 | 15.022 | 5.734 | -20.079 | 47.691 | 21.831 | -4.504 | 17.381 | -119.852 | 121.325 | -113.355 | 52.205 | 14.287 | 12.646 | 16.749 | -15.071 | -59.081 |
Cash At End Of Period
| 1,496.85 | 853.853 | 523.919 | 443.338 | 620.223 | 537.972 | 549.97 | 577.39 | 767.575 | 508.856 | 486.365 | 195.432 | 296.826 | 395.345 | 400.211 | 387.551 | 248.473 | 395.12 | 413.283 | 526.734 | 425.139 | 354.632 | 204.578 | 191.402 | 298.797 | 313.011 | 198.737 | 228.087 | 199.608 | 344.091 | 286.802 | 268.314 | 188.002 | 216.161 | 233.782 | 481.768 | 340.36 | 414.913 | 247.936 | 185.72 | 319.96 | 531.141 | 328.55 | 413.855 | 523.065 | 506.805 | 179.775 | 341.47 | 205.045 | 360.528 | 233.036 | 521.427 | 460.446 | 510.081 | 381.2 | 409.327 | 198.64 | 577.524 | 190.3 | 242.212 | 431.053 | 359.371 | 396.288 | 351.003 | 256.56 | 235.362 | 341.11 | 251.422 | 235.349 | 35.571 | -35.465 | -27.054 | 114.645 | 155.361 | 140.338 | 134.604 | 154.683 | 106.692 | 84.861 | 89.365 | 71.984 | 192.028 | 70.703 | 184.058 | 131.853 | 117.566 | 104.92 | 88.171 | 103.243 |