
Aisino Corporation
SSE:600271.SS
8.65 (CNY) • At close May 15, 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 | 2003 Q4 | 2003 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -314.928 | 0 | 51.523 | 227.503 | -297.874 | -258.904 | -64.521 | 280.446 | 362.789 | 1,084.878 | 275.741 | 231.467 | 60.166 | 494.747 | 168.596 | 74.707 | 286.673 | 857.416 | 95.017 | 505.486 | -424.287 | 280.062 | 463.877 | 168.56 | 512.5 | 763.581 | 476.567 | 276.642 | 101.21 | 434.258 | 541.137 | 185.565 | 395.612 | 591.875 | 326.735 | 248.729 | 368.602 | 323.572 | 414.415 | 497.848 | 318.853 | 244.821 | 270.66 | 356.71 | 275.448 | 249.521 | 251.524 | 351.888 | 239.602 | 272.091 | 214.475 | 293.012 | 238.417 | 242.392 | 208.092 | 332.87 | 203.707 | 171.525 | 325.508 | 250.218 | 160.63 | 107.698 | 187.378 | 191.562 | 123.856 | 110.763 | 158.412 | 166.088 | 118.191 | 108.361 | 137.083 | 144.017 | 81.267 | 77.047 | 126.519 | 143.187 | 86.452 | 75.195 | 90.183 | 96.441 | 55.537 | 61.963 | 79.672 | 34.85 | 31.452 |
Depreciation & Amortization
| 0 | 0 | 0 | 165.276 | 165.276 | 192.371 | -143.076 | 157.45 | 157.45 | 153.846 | 153.846 | 144.419 | 144.419 | 135.679 | 135.679 | 125.321 | 125.321 | 399.436 | -191.614 | 191.614 | 0 | 318.966 | -156.259 | 156.259 | 0 | 243.036 | -123.092 | 123.092 | 0 | 199.468 | -76.608 | 76.608 | 0 | 161.241 | -77.161 | 77.161 | 0 | 147.33 | -66.149 | 66.149 | 0 | 119.421 | -47.461 | 47.461 | 0 | 92.66 | -46.869 | 46.869 | 0 | 92.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.776 | 12.072 | 7.058 | 6.683 | 8.914 | 6.845 | 5.47 | 6.039 | 6.735 | 2.611 | 3.555 | 2.951 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -16.604 | 0 | 7.087 | 0 | 15.799 | 0 | 19.139 | 0 | 38.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20.946 | 0 | 539.381 | 561.33 | -561.33 | 0 | -1,273.938 | 2,307.229 | -2,307.229 | 0 | -687.823 | 1,593.046 | -1,593.046 | 0 | 174.095 | 1,264.498 | -1,264.498 | 0 | -1,267.728 | 2,179.173 | -2,179.173 | 0 | -1,136.615 | 2,281.587 | -2,281.587 | 0 | 119.564 | 1,586.022 | -1,586.022 | 0 | -558.347 | 1,396.122 | -1,396.122 | 0 | -177.242 | 2,060.781 | -2,060.781 | 0 | -388.995 | 1,494.224 | -1,494.224 | 0 | -350.817 | 1,207.094 | -1,207.094 | 0 | -451.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.859 | 65.773 | -51.988 | -51.939 | 66.223 | -48.539 | 8.556 | 159.077 | -334.033 | -5.861 | 95.001 | -78.804 |
Accounts Receivables
| 0 | 0 | 0 | 298.161 | 0 | 381.899 | 455.754 | -455.754 | 0 | -666.154 | 1,483.252 | -1,483.252 | 0 | -100.098 | 673.512 | -673.512 | 0 | -16.473 | 895.73 | -895.73 | 0 | -1,492.924 | 1,473.027 | -1,473.027 | 0 | -1,040.093 | 1,558.492 | -1,558.492 | 0 | 64.036 | 993.223 | -993.223 | 0 | -327.77 | 872.53 | -872.53 | 0 | -372.56 | 1,548.99 | -1,548.99 | 0 | -177.915 | 916.222 | -916.222 | 0 | -383.142 | 824.676 | -824.676 | 0 | -351.052 | 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 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -277.215 | 0 | 157.482 | 105.575 | -105.575 | 0 | -607.784 | 823.977 | -823.977 | 0 | -587.725 | 916.518 | -916.518 | 0 | 190.568 | 368.768 | -368.768 | 0 | 241.505 | 713.233 | -713.233 | 0 | -112.321 | 742.234 | -742.234 | 0 | 16.904 | 592.799 | -592.799 | 0 | -230.577 | 523.592 | -523.592 | 0 | 195.318 | 511.791 | -511.791 | 0 | -211.08 | 578.002 | -578.002 | 0 | 32.325 | 382.418 | -382.418 | 0 | -100.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82.67 | -6.092 | 34.581 | -85.101 | 118.523 | -70.167 | -10.5 | 3.316 | -19.51 | 36.388 | 96.959 | -84.114 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.016 | -3.016 | 0 | 0 | 0 | 0 | 0 | -16.309 | -7.087 | 7.087 | 0 | 15.799 | -19.139 | 19.139 | 0 | 38.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156.53 | 71.864 | -86.57 | 33.162 | -52.299 | 21.628 | 19.056 | 155.761 | -314.524 | -42.249 | -1.959 | 5.31 |
Other Non Cash Items
| -669.902 | 1,222.184 | -213.782 | -21.894 | -942.737 | 1,458.976 | -759.681 | 637.987 | -157.45 | 1,120.092 | -2,461.075 | 2,706.231 | -1,427.579 | -494.747 | -168.596 | -74.707 | -286.673 | -857.416 | -95.017 | -505.486 | 424.287 | -280.062 | -463.877 | -168.56 | -512.5 | -763.581 | -476.567 | -276.642 | -101.21 | -434.258 | -541.137 | -185.565 | -395.612 | -591.875 | -326.735 | -248.729 | -368.602 | -323.572 | -414.415 | -497.848 | -318.853 | -244.821 | -270.66 | -356.71 | -275.448 | -249.521 | -251.524 | -351.888 | -239.602 | -272.091 | -214.475 | -293.012 | -238.417 | -242.392 | -208.092 | -332.87 | -203.707 | -171.525 | -325.508 | -250.218 | -160.63 | -107.698 | -187.378 | -191.562 | -123.856 | -110.763 | -158.412 | -166.088 | -118.191 | -108.361 | -137.083 | -144.017 | -81.267 | 30.818 | 3.501 | -35.03 | 0.274 | 15.416 | -7.875 | -20.997 | 2.203 | 27.333 | 20.633 | -13.606 | 14.603 |
Operating Cash Flow
| -984.83 | 1,222.184 | -162.259 | 40.333 | -1,240.611 | 1,931.824 | -405.948 | 514.554 | 362.789 | 1,084.878 | 275.741 | 774.887 | -1,367.413 | 2,885.898 | -392.702 | 10.589 | -629.246 | 2,836.28 | 499.34 | 780.152 | -971.903 | 2,922.715 | -453.245 | 333.198 | -1,303.336 | 2,899.065 | 158.627 | -16.56 | -1,051.119 | 2,279.944 | 720.972 | 699.954 | -669.223 | 2,306.572 | 592.511 | 1,245.995 | -1,158.739 | 2,059.214 | 66.62 | 1,404.539 | -1,018.35 | 1,842.082 | -27.314 | 384.822 | -441.784 | 1,193.274 | 305.12 | 116.665 | -140.592 | 1,443.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189.5 | 207.864 | 63.227 | 41.471 | 165.748 | 40.614 | 89.469 | 222.857 | -238.002 | 97.055 | 119.8 | -29.798 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -75.982 | -295.895 | -111.751 | -87.234 | -102.302 | -246.446 | -117.336 | -113.855 | -166.784 | -344.085 | -84.871 | -69.465 | -77.217 | -580.19 | -57.644 | -115.946 | -64.566 | -833.34 | -58.9 | -88.772 | -39.8 | -403.843 | -76.792 | -103.257 | -65.11 | -627.765 | -37.861 | -254.39 | -25.223 | -467.547 | -91.409 | -29.293 | -36.498 | -250.149 | -24.887 | -111.029 | -13.34 | -39.239 | -52.491 | -48.39 | -124.762 | -11.99 | -73.454 | -99.041 | -208.346 | -61.046 | -9.983 | -74.277 | -24.912 | -91.852 | -34.501 | -28.157 | -18.141 | -25.931 | -27.172 | -11.268 | -18.671 | -28.082 | -58.988 | -35.07 | -88.788 | -30.637 | -25.411 | -15.649 | -14.597 | -61.522 | -15.827 | -86.062 | -15.626 | -58.067 | -27.787 | -40.006 | -56.461 | -66.867 | -77.904 | -21.646 | -31.303 | -143.356 | -15.974 | -3.149 | -3.69 | -18.799 | -18.288 | -18.298 | -7.042 |
Acquisitions Net
| 0 | 0 | 0.483 | 1.276 | 0.587 | 16.699 | -14.183 | 16.668 | 0.163 | 18.532 | 0.113 | -3.807 | 3.951 | -46.921 | 0.344 | 0.114 | 14.87 | -58.175 | 0 | 0 | 0 | -14.868 | 0 | 103.792 | 65.325 | 87.126 | 0 | 0 | 26.184 | 0.487 | 2.469 | 0.483 | 0.8 | -161.355 | 0 | 111.273 | 13.593 | 51.611 | 0 | 0 | 0 | -215.543 | 73.878 | 101.349 | 208.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.687 | 0 | -0.614 | -3.581 | 3.34 | -0.416 | 0 | 0 | 21.512 | 0.679 | 0 | 0.094 | -14.001 | -0 | 0 | 0.009 | 0.303 | 0.139 | 0.04 | 0.061 | 0.013 | 0 | 0 | 0 | 0.395 | 0.134 | 18.293 | 0.743 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | -100 | 14.183 | -16.668 | -0.163 | -18.532 | -0.113 | -37.572 | 0 | 58.175 | -100 | -58.175 | 0 | 0 | 0 | 0 | 0 | 434.54 | 0 | -87.263 | -378.138 | 30.146 | -30.146 | 0 | -150 | 25.446 | -64.938 | 0 | 0 | -1,924.324 | 0 | -37.5 | -150 | -82.522 | 0 | 0 | 0 | 167.961 | -122.04 | 2.55 | -103.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.382 | 0 | 0 | 0 | 20.637 | 0 | 0 | 0 | 63.721 | -4.718 | -8.452 | -12.962 | -32.497 | -58.901 | 1.549 | -17.453 | 68.653 | -64.238 | -2.858 | -5.097 | -2.371 | 0 | 0 | 0 | -3.835 | -2.712 | -90.139 | -37.174 |
Sales Maturities Of Investments
| 0 | 767.424 | 16.371 | 10.991 | 0.81 | 7.723 | 17.3 | 742.634 | 180.031 | 21.484 | 34.753 | 41.38 | 0 | 20.052 | 47.332 | 20.266 | 1.55 | 4.046 | 45.705 | 0 | 0 | 42.661 | 32.343 | 10.78 | 0.24 | 2.031 | 40.917 | 10.612 | 2.609 | -0.394 | 0.926 | 0 | 0 | 2.224 | 0.007 | 10.78 | 0 | 70 | 1.088 | 0 | 0 | 95.31 | 0.389 | 4.522 | 1.792 | -9.184 | 1.723 | 12.746 | 7.772 | -77.987 | 80.687 | 11.095 | 6.775 | 2.02 | 0 | 4.825 | 5.465 | -0.28 | 5.445 | 0 | 0 | 0.211 | 3.518 | 54.488 | 9.161 | -0.042 | 9.368 | 118.008 | 2.606 | 7.481 | 60.771 | 19.276 | 2.684 | -1.667 | 5.578 | 65.197 | 0.014 | 1.909 | 39.901 | 3.699 | 0.108 | 2.297 | 47.164 | 3.801 | 2.23 |
Other Investing Activites
| 3.505 | 2.757 | 0.38 | 0.342 | 0.358 | -17.665 | 2.838 | 0.441 | 0.534 | 0.997 | 0.411 | 53.599 | 0.658 | -47.746 | 0.354 | -57.589 | 0.17 | 18.829 | 0.337 | -44.045 | 0.048 | -437.59 | 0.15 | -103.257 | -65.11 | 46.167 | 0.27 | -24.731 | -25.223 | 2,104.12 | -193.585 | -1,813.273 | 4.795 | 132.028 | 106.275 | -111.029 | -13.34 | -39.239 | 4.237 | 14.42 | 0.077 | -11.99 | -73.454 | -99.041 | -208.346 | -149.346 | 6.288 | 0.252 | 0.275 | 0.272 | -1.415 | 1.167 | 2.881 | 8.891 | -7.051 | -14.329 | 0.158 | 0.848 | 0.006 | 4.492 | 0.233 | 23.523 | 0.468 | -19.229 | 0.026 | -98.754 | -1.08 | 0.022 | 38.312 | 10.109 | 12.605 | -22.295 | 3.697 | -13.02 | 16.75 | -0.87 | 2.064 | 37.984 | 0.11 | -32.966 | -2.112 | -1.718 | 37.331 | -21.146 | 1.067 |
Investing Cash Flow
| -72.477 | 474.286 | -94.517 | -85.616 | -100.548 | -339.689 | -97.198 | 629.219 | 13.782 | -321.603 | -49.708 | -15.865 | -72.607 | -549.709 | -109.615 | -153.269 | -62.847 | -810.465 | -12.859 | -132.817 | -39.752 | -379.099 | -44.299 | -179.204 | -442.794 | -462.295 | -26.82 | -268.509 | -171.653 | 1,662.113 | -346.537 | -1,842.084 | -30.903 | -2,201.576 | 81.395 | -137.506 | -163.086 | -39.39 | -47.166 | -33.97 | -124.685 | 23.748 | -194.681 | -89.661 | -310.186 | -219.576 | -1.972 | -61.279 | -16.865 | -169.567 | 44.771 | -15.895 | -8.485 | -15.02 | -34.223 | -20.771 | -13.048 | -29.82 | -53.537 | -31.192 | -92.136 | 17.074 | -21.842 | 19.611 | -5.41 | -75.085 | -11.579 | 23.516 | 12.424 | -86.974 | -13.311 | -41.477 | -67.523 | -12.598 | -119.674 | 39.864 | -34.261 | -105.822 | 24.038 | -32.416 | -5.694 | -21.659 | 63.628 | -107.489 | -40.175 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 29.913 | -25.401 | -29.079 | 67.389 | 104.07 | -90.469 | -75.817 | 199.342 | 145.381 | 20 | -467.026 | -167.035 | -103.236 | 2,708.487 | 240 | -2,404.261 | 60 | -130.655 | -393.211 | 41.214 | 0 | 10.399 | 448.029 | 0 | 0 | 0 | 0 | 0 | 0 | -39.802 | 38.872 | 62 | -42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1.5 | -7.5 | -16 | 4 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | -200 | 3.5 | 0 | -110.08 | -90.5 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -16.5 | 0 | -16.5 | 0 | -16.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.096 | 0 | 0 | 0 | -232.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 58.922 | -4.434 | -66.098 | -3.127 | -11.996 | -4.923 | -265.458 | -65.318 | -307.579 | -518.033 | -315.986 | -8.042 | -17.201 | -316.067 | -173.93 | -2.954 | -19.012 | -430.736 | -42.825 | -12.107 | -77.89 | -1.967 | -851.621 | 0 | -0.259 | -0.438 | -801.587 | -0.207 | -0.959 | 0 | -473.706 | -1.722 | -13.827 | -11.397 | -477.455 | 0 | -161.238 | -159.516 | -581.742 | 0 | -156.978 | -156.978 | -554.04 | 0 | 0 | 0 | -397.062 | 0 | 0 | 0 | 0 | 0 | -0.097 | -0.446 | -370.244 | -0.057 | -0.252 | -0.343 | -193.869 | -0.045 | 0 | -0.025 | -166.242 | -0.029 | -19.16 | -0.27 | -137.788 | -2.146 | -39.557 | -0.623 | -59.646 | -6.766 | -8.093 | -19.778 | -83.162 | -2.224 | -10.231 | -50.983 | -25.967 | -2.393 | -18.723 | -20.944 | -9.209 | -2.904 |
Other Financing Activities
| -18.479 | -173.959 | -61.854 | -113.295 | -8.901 | -233.785 | -54.672 | -438.58 | 2.977 | -818.898 | 435.94 | -529.254 | -64.148 | -2,659.064 | -38.327 | -682.519 | -21.084 | 84.233 | -114.745 | -692.757 | 0.548 | -247.279 | 208.282 | -1,363.169 | -0.189 | -10.388 | 10.518 | -615.925 | -64.664 | -202.593 | -99.423 | -430.186 | 135.307 | -103.597 | -35.552 | -888.878 | -31.142 | 120.511 | -287.609 | 1,521.363 | -7.78 | -1.786 | -187.278 | -835.01 | -15.21 | -29.85 | -10.338 | -608.976 | -21.186 | -89.547 | -62.754 | -530.024 | 4.567 | -36.465 | -23.641 | -177.138 | -3.259 | -27.895 | -40.947 | -102.492 | -20.608 | -7.596 | -8.54 | -101.848 | -5.573 | 8.339 | -0.377 | -58.397 | -10.274 | 3.38 | -6.387 | -49.974 | 0 | -0.588 | -11.179 | 4.645 | 0 | -2.604 | 6.247 | -1.093 | 7.556 | 12.639 | 201.361 | -0.094 | 934.084 |
Financing Cash Flow
| 11.434 | -140.438 | -95.366 | -112.004 | 92.041 | -352.75 | -151.911 | -488.196 | 83.04 | -270.313 | -549.119 | -1,012.275 | -175.426 | 32.221 | -114.395 | -3,260.71 | 50.661 | -124.53 | -428.591 | -690.941 | -11.559 | -75.452 | 557.696 | -1,363.169 | -0.189 | -10.129 | 10.956 | -1,417.512 | -64.872 | -243.354 | -60.551 | -841.892 | 91.585 | -84.771 | -46.948 | -888.878 | -31.142 | -40.727 | -128.094 | 1,521.363 | -7.78 | -3.786 | -30.3 | -835.01 | 28.79 | -29.85 | -10.338 | -608.976 | -21.186 | -89.547 | -62.754 | -530.024 | 4.567 | -36.561 | -23.195 | -547.382 | -3.316 | -28.147 | -41.29 | -296.361 | -20.654 | -7.596 | -8.565 | -268.09 | -5.603 | -11.82 | -2.148 | -203.685 | -28.42 | -32.178 | -7.01 | -109.62 | -6.766 | -13.68 | -11.416 | -78.517 | -2.224 | -12.836 | -44.736 | -27.06 | -194.837 | -2.584 | 180.417 | -100.965 | 840.681 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 1.773 | -0.991 | 0.423 | 0.043 | -3.319 | 1.673 | 2.693 | -1.678 | 6.707 | 3.026 | 3.964 | -0.344 | -3.881 | 0.981 | 0.023 | -2.113 | -26.125 | 3.992 | -0.242 | -0.375 | 3.613 | 5.855 | 1.815 | -2.626 | 4.339 | 3.849 | 4.526 | -4.651 | -7.585 | -0.076 | -0.039 | -0.046 | -0.532 | 0.491 | -0.564 | 0 | 0.334 | 0.253 | 0.07 | -0.078 | -0.119 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.001 | -0 | 0 | 0 | 0 |
Net Change In Cash
| 0 | 1,557.804 | -368.807 | -145.707 | -1,285.653 | 1,236.066 | -653.384 | 658.27 | -1,070.302 | 1,790.33 | -514.928 | -249.29 | -1,615.791 | 2,364.529 | -615.731 | -3,403.367 | -643.545 | 1,875.16 | 61.883 | -43.848 | -1,023.588 | 2,471.777 | 66.006 | -1,207.36 | -1,748.944 | 2,430.98 | 146.612 | -1,698.055 | -1,292.295 | 3,691.118 | 313.808 | -1,984.061 | -608.587 | 19.693 | 627.449 | 219.048 | -1,352.967 | 1,979.431 | -108.386 | 2,892.003 | -1,150.893 | 1,861.925 | -252.294 | -539.849 | -723.18 | 943.843 | 292.81 | -553.59 | -178.644 | 1,184.436 | -169.995 | -240.608 | -383.268 | 945.447 | -94.085 | -177.069 | -173.263 | 580.867 | 256.122 | -168.296 | -163.969 | 482.509 | 62.01 | 1.892 | 122.755 | 386.958 | 144.219 | -156.995 | -5.823 | 127.773 | 36.644 | -92.558 | -9.832 | 163.222 | 76.774 | 24.574 | 4.986 | 47.091 | 19.916 | 29.993 | 22.325 | -262.245 | 341.1 | -88.654 | 770.707 |
Cash At End Of Period
| 6,080.94 | 7,129.855 | 5,572.051 | 6,114.535 | 6,260.242 | 7,346.798 | 6,110.731 | 6,764.116 | 6,105.846 | 7,176.148 | 5,385.817 | 5,900.745 | 6,150.036 | 7,765.826 | 5,401.297 | 6,017.028 | 9,420.394 | 10,063.94 | 8,188.78 | 8,126.897 | 8,170.745 | 9,194.333 | 6,722.556 | 6,656.55 | 7,863.91 | 9,612.854 | 7,181.874 | 7,035.262 | 8,733.317 | 10,025.612 | 6,334.494 | 6,020.685 | 8,004.746 | 8,613.333 | 8,593.64 | 7,966.191 | 7,747.143 | 9,100.111 | 7,120.68 | 7,229.066 | 4,337.063 | 5,487.955 | 3,626.03 | 3,878.324 | 4,418.174 | 5,141.354 | 4,197.511 | 3,904.701 | 4,458.291 | 4,636.934 | 3,452.498 | 3,622.494 | 3,863.101 | 4,246.37 | 3,300.923 | 3,395.008 | 3,572.077 | 3,745.34 | 3,164.473 | 2,908.352 | 3,076.647 | 3,240.616 | 2,758.107 | 2,696.097 | 2,694.205 | 2,571.45 | 2,184.492 | 2,040.272 | 2,197.267 | 2,203.091 | 2,075.318 | 2,038.674 | 2,131.231 | 2,141.063 | 1,977.841 | 1,901.067 | 1,876.493 | 1,871.508 | 1,824.417 | 1,804.501 | 1,774.508 | 1,752.183 | 2,014.428 | 1,503.093 | 1,591.747 |