
Hubei Sanxia New Building Materials Co., Ltd.
SSE:600293.SS
2.9 (CNY) • At close April 30, 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 | -18.718 | 5.614 | 27.173 | 18.348 | 43.421 | 62.387 | -87.573 | -236.491 | -103.027 | -24.41 | 55.411 | -35.39 | 232.06 | -166.828 | 60.347 | -1,473.776 | 52.422 | -436.218 | -207.205 | -50.204 | 15.984 | 6.989 | 38.055 | -34.604 | 60.88 | 107.768 | 106.354 | 126.51 | 95.431 | 116.263 | 65.549 | 158.372 | 16.794 | 3.209 | 1.033 | -68.318 | -0.294 | 1.837 | 0.505 | 2.94 | 6.273 | 0.523 | 1.641 | 22.047 | 2.594 | 4.848 | 1.552 | -3.938 | 2.92 | 1.684 | 0.647 | -61.633 | 9.209 | 1.209 | 5.825 | 18.405 | 8.219 | 5.963 | 15.792 | 15.764 | 5.507 | 10.146 | -9.658 | -76.447 | 2.354 | 0.116 | 0.639 | 1.406 | 4.143 | 0.646 | 0.739 | 1.343 | 1.808 | 11.818 | -11.094 | -0.587 | -3.749 | 0.873 | 2.942 | 5.758 | 5.677 | 1.161 | 5.057 | 0.499 | 6.845 | 0.172 | 0.522 |
Depreciation & Amortization
| 0 | 0 | 0 | 46.616 | 46.616 | 164.628 | 44.714 | 40.746 | 40.746 | 44.907 | 44.907 | 39.653 | 39.653 | 47.059 | 47.059 | 48.255 | 44.079 | 162.213 | -79.163 | 79.163 | 0 | 171.425 | -83.553 | 83.553 | 0 | 116.149 | -52.323 | 52.323 | 0 | 119.961 | -61.918 | 61.918 | 0 | 113.837 | -55.059 | 55.059 | 0 | 114.065 | -54.932 | 54.932 | 0 | 0 | -53.83 | 53.83 | 0 | 97.257 | -44.839 | 44.839 | 0 | 94.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.581 | -26.672 | 16.044 | 15.411 | 14.687 | 13.381 | 12.192 | 10.733 | 0 | 0 | 10.607 | 10.393 | 26.651 | 6.402 | 6.086 | 6.084 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -280.397 | 0.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -74.654 | 0 | -67.191 | 0 | 0 | 0 | 85.836 | -23.364 | 23.364 | 0 | -304.648 | 409.419 | -409.419 | 0 | -70.664 | 33.304 | -33.304 | 0 | -55.264 | 29.855 | -29.855 | 0 | 131.876 | 369.281 | -369.281 | 0 | -871.119 | 747.732 | -747.732 | 0 | -486.22 | 67.937 | -67.937 | 0 | -92.948 | 53.253 | -53.253 | 0 | 0 | 2.947 | -2.947 | 0 | -25.991 | 6.396 | -6.396 | 0 | -160.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.592 | 29.648 | -23.799 | -8.543 | -73.066 | -23.66 | -11.164 | -13.903 | 0 | 0 | 43.1 | -4.623 | -23.704 | -34.523 | -11.708 | -36.634 |
Accounts Receivables
| 0 | 0 | 0 | 42.101 | 0 | -176.855 | 0 | 0 | 0 | 150.06 | -207.21 | 207.21 | 0 | -276.481 | 341.115 | -341.115 | 0 | -70.664 | -100.695 | 100.695 | 0 | -8.451 | -49.832 | 49.832 | 0 | -133.013 | 303.144 | -303.144 | 0 | -612.085 | 514.084 | -514.084 | 0 | -532.389 | 60.343 | -60.343 | 0 | -49.88 | 15.642 | -15.642 | 0 | 0 | 2.002 | -2.002 | 0 | -34.13 | 33.383 | -33.383 | 0 | -122.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -100.37 | 0 | 109.663 | 0 | 0 | 0 | -64.223 | 183.845 | -183.845 | 0 | -28.167 | 68.303 | -68.303 | 0 | 0 | 133.998 | -133.998 | 0 | -46.813 | 79.687 | -79.687 | 0 | 264.889 | 66.136 | -66.136 | 0 | -259.034 | 233.648 | -233.648 | 0 | 46.169 | 7.594 | -7.594 | 0 | -43.068 | 37.611 | -37.611 | 0 | 0 | 0.945 | -0.945 | 0 | 8.138 | -26.987 | 26.987 | 0 | -37.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.335 | -15.096 | -11.35 | -3.801 | -16.405 | -1.302 | 13.498 | 2.422 | 0 | 0 | 13.686 | -26.259 | 5.076 | -3.772 | -12.11 | -26.947 |
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 | -16.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.927 | 44.744 | -12.449 | -4.742 | -56.661 | -22.358 | -24.662 | -16.325 | 0 | 0 | 29.414 | 21.636 | -28.78 | -30.751 | 0.401 | -9.688 |
Other Non Cash Items
| -68.334 | 0 | -41.663 | 107.902 | -52.654 | -135.429 | 74.641 | -19.031 | -40.746 | -130.744 | -21.543 | -63.017 | -55.411 | 955.59 | -232.06 | 166.828 | -60.347 | 1,473.776 | -52.422 | 436.218 | 207.205 | 50.204 | -15.984 | -6.989 | -38.055 | 34.604 | -60.88 | -107.768 | -106.354 | -126.51 | -95.431 | -116.263 | -65.549 | -158.372 | -16.794 | -3.209 | -1.033 | 68.318 | 0.294 | -1.837 | -0.505 | -2.94 | -6.273 | -0.523 | -1.641 | -22.047 | -2.594 | -4.848 | -1.552 | 3.938 | -2.92 | -1.684 | -0.647 | 61.633 | -9.209 | -1.209 | -5.825 | -18.405 | -8.219 | -5.963 | -15.792 | -15.764 | -5.507 | -10.146 | 9.658 | 76.447 | -2.354 | -0.116 | -0.639 | -1.406 | -4.143 | -0.646 | -0.739 | -2.791 | 12.96 | 4.077 | 9.381 | 8.409 | 4.478 | 13.157 | 3.245 | -5.758 | -5.677 | 7.234 | 10.196 | 10.365 | 4.13 | 7.66 | 4.195 |
Operating Cash Flow
| -68.334 | 0 | -60.381 | 66.9 | -25.482 | -19.645 | 118.062 | 84.103 | -87.573 | -236.491 | -103.027 | -24.41 | -0 | 592.744 | 147.911 | 70.802 | 16.351 | 226.209 | 64.528 | 0.696 | -21.44 | 240.426 | 29.58 | -3.599 | 83.563 | 273.415 | 122.497 | -106.941 | 187.585 | -533.749 | 252.487 | -379.345 | 438.87 | -729.547 | 3.497 | 2.484 | 7.428 | -17.599 | 4.983 | -0.895 | 4.294 | -258.577 | 32.161 | 62.994 | 10.953 | -56.758 | -10.127 | 79.606 | 19.326 | -65.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.54 | 17.744 | 8.14 | 5.155 | -50.557 | -9.55 | 15.058 | 3.017 | 0 | 0 | 62.103 | 21.023 | 13.811 | -17.146 | 2.21 | -25.834 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -8.194 | 23.809 | -0.314 | -59.023 | -3.846 | -35.584 | -26.206 | -7.736 | -41.143 | -191.299 | -14.575 | -18.562 | -59.907 | -44.567 | -4.539 | -2.14 | -4.824 | -98.65 | -8.026 | -9.302 | -2.586 | -53.929 | -13.771 | -2.294 | -1.904 | -5.264 | -16.235 | -68.722 | -13.045 | -61.644 | -2.29 | -25.509 | -4.252 | -40.591 | -0.191 | -0.861 | -1.615 | -21.67 | -3.468 | -0.484 | -0.958 | -16.39 | -24.117 | -29.183 | -2.832 | -118.81 | -8.723 | -45.92 | -68.043 | -57.264 | -23.309 | -0.72 | -3.406 | -44.213 | -11.864 | -19.6 | -68.428 | -83.671 | -61.807 | -110.619 | -19.509 | -67.796 | 0 | 0 | 0 | -5.425 | -1.198 | -2.836 | -0.245 | -9.649 | -1.251 | -33.075 | -4.172 | -38.118 | -16.416 | -5.312 | -6.522 | -42.333 | -41.979 | -6.03 | -18.404 | -98.837 | -65.861 | -24.563 | -5.202 | -1.206 | -4.481 | -19.177 | -20.451 |
Acquisitions Net
| 0 | 0 | 0.814 | 0.406 | 1.282 | 0.164 | 0 | 0 | 0 | 0 | 0 | 0.211 | 0 | 15.847 | -1.612 | 1.672 | 0 | -8.453 | -3 | 0 | 0 | -4.29 | 0 | -4.211 | 0 | -181.13 | 0 | 0 | 13.045 | 65.049 | -37.663 | 0 | 0 | -1,420.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -0.215 | 0 | 0 | 0 | -6.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -70 | 0 | 0 | 0 | 0.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.9 | -7.456 | -17.044 | 0 | 0 | 1,918.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | 0 | -37.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -2.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0.853 | 0 | 0.904 | 6.013 | 1.079 | 0 | 0 | 70 | 0 | 0 | 0 | 0.14 | 0 | 0 | 0 | 1.019 | 1.199 | 0 | 0 | 0.597 | 1.199 | 0 | 0.839 | 0.076 | 0 | -0.472 | 0.5 | 13.45 | 2.15 | 0 | 0 | 0 | 0 | 0 | 0 | 102.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.839 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.627 | 0.35 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.72 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.977 | 1.14 | 0.406 | 2.186 | -15.035 | 1.571 | 5.456 | 8.1 | -40.47 | 18.006 | 2.021 | 22.857 | -55.511 | -37.649 | -13.328 | -10 | -35.4 | -3.004 | 0.563 | 0 | 25.172 | 0.003 | -4.21 | 0.021 | -188.572 | -10.483 | 11.926 | -13.045 | -0.505 | 164.938 | -1.597 | -4.252 | -1,540.153 | -1,975.045 | 0.861 | -1.615 | -100 | 0.774 | -0.484 | -0.958 | -0.156 | 49.031 | 0.156 | -2.832 | 49.56 | -8.723 | 92.887 | -68.043 | 0.225 | -23.309 | -0.72 | -3.406 | 90.436 | 4 | -4.191 | -1.787 | 26.7 | -2.882 | -0.067 | -0.058 | 13.571 | -2.217 | 0 | -0.345 | -0.975 | -0.018 | -0.065 | -0.09 | -9.922 | -1.251 | 0.036 | -0.336 | 1.729 | 0.258 | -5.312 | -6.522 | 52.078 | -4.908 | -0.689 | -0.392 | 62.715 | 0.126 | -1.065 | -1.559 | -1.206 | 2.472 | -19.177 | 0.029 |
Investing Cash Flow
| -8.194 | 24.571 | 2.492 | -58.617 | -2.564 | -50.619 | -23.557 | -2.28 | -33.043 | -161.769 | 3.431 | -16.329 | -37.05 | -99.938 | -42.187 | -15.468 | -14.824 | -141.212 | -9.831 | -8.739 | -2.586 | -32.449 | -12.57 | -6.503 | -1.044 | -193.76 | -26.718 | -57.267 | -24.445 | 8.894 | 110.092 | -27.106 | -4.252 | 337.654 | -1,975.235 | 0.861 | -1.615 | -19.526 | -2.695 | -0.484 | -0.958 | -16.546 | 24.914 | -29.027 | -2.832 | -69.25 | -7.883 | 46.966 | -68.043 | -57.039 | -50.309 | -0.72 | -3.156 | 46.223 | -7.864 | -23.79 | -70.216 | -56.971 | -64.689 | -110.686 | -19.568 | -54.225 | -2.217 | 0 | -0.345 | -6.399 | -1.216 | -2.901 | -0.335 | -33.96 | -0.901 | -33.039 | -4.404 | -38.839 | -16.158 | -5.312 | -6.522 | 9.745 | -46.887 | -6.719 | -18.795 | -36.122 | -65.734 | -25.628 | -6.761 | -0.486 | -2.009 | -19.177 | -20.422 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 101.35 | -26.995 | 48.9 | -39.25 | -43.134 | -3.416 | -13.6 | -14.5 | 38.05 | -10.526 | 0 | -50 | -20.1 | -192.246 | -34.98 | -28.28 | -1.901 | -107.105 | -13.399 | 16.699 | 16.55 | -91.871 | -18.351 | 2.016 | -80.776 | -172.486 | -84.449 | -27.729 | 4.054 | -10.587 | -142.439 | 254.658 | -101.632 | 33.123 | 147.505 | 19.985 | -6.41 | 74.51 | -19.573 | -51.427 | 19.5 | -87.266 | 123.666 | -49.246 | 19.966 | -94.759 | 1.648 | -112.202 | 52.743 | 69.932 | 202.994 | -21.656 | 32.513 | 77.534 | -8.604 | 0 | 5 | -59.263 | -6.75 | 17.45 | 23 | 228.482 | -11.744 | -85.8 | 0 | -15.835 | -40 | -8 | 16.4 | 55.8 | -4 | 7.2 | 31 | 15 | 0 | 14.2 | -15 | -18 | 10 | 17.8 | -50 | -17 | 51 | -23.5 | 1 | 11 | 14 | 20 | 132 |
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 | -9.994 | 0 | -9.4 | 0 | -1.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.076 | -14.921 | -5.44 | -5.55 | -6.171 | -71.638 | -55.682 | -7.555 | -7.532 | -9.006 | -7.093 | -7.7 | -7.289 | -14.935 | -13.468 | -19.238 | -6.982 | -36.888 | -9.227 | -8.992 | -8.75 | -27.266 | -14.113 | -19.401 | -20.487 | -63.768 | -22.354 | -93.694 | -31.799 | -57.442 | -11.852 | -69.356 | -9.004 | -19.091 | -12.773 | -12.563 | -13.324 | -15.257 | -21.033 | -11.098 | -12.883 | -16.681 | -14.698 | -14.418 | -10.587 | -78.05 | -18.001 | -15.369 | -11.712 | -75.581 | -11.292 | -8.624 | -11.661 | -12.437 | -8.434 | -9.672 | -7.853 | -20.443 | -10.457 | -7.307 | -7.122 | -6.434 | -6.189 | -7.259 | -7.226 | -11.588 | -12.265 | -10.156 | -7.876 | -9.323 | -7.875 | -9.986 | -6.158 | -7.494 | -5.809 | -5.522 | -5.683 | -12.101 | -5.148 | -4.882 | -5.934 | -0.185 | -5.592 | -14.804 | -6.291 | -5.219 | -6.114 | -4.997 | -4.514 |
Other Financing Activities
| 10 | 23.734 | -0.317 | -0.627 | 0 | 210.512 | 48.363 | -53.097 | 19.746 | -113.08 | 15.95 | -184.96 | 0 | -1.889 | 0 | 23.074 | 4.013 | 23.118 | -14.536 | -3 | -5.547 | -84.397 | 10.004 | 6.079 | 88.801 | 40.606 | -96.787 | 123.533 | 9.4 | 572.794 | -158.545 | -46.933 | -0 | 92.82 | 2,398.459 | 29.907 | 0 | 9.842 | 14.025 | 75.881 | -0 | 241.696 | -100 | -42.88 | 20.233 | 158.726 | -12.073 | 155.821 | 70.291 | -43.193 | -59.679 | 25.967 | 18.257 | -110.987 | 7.056 | 25.991 | 43.262 | -184.206 | -51.695 | 70.564 | -26.565 | -116.828 | -13.726 | 67.357 | 31.447 | -77.225 | 22.783 | 124.154 | -21.303 | -56.276 | 23.025 | 24.511 | 8.74 | -35.399 | 15.064 | -34.8 | 85.186 | 65.604 | 4.367 | 102.434 | 30.458 | 44.249 | 33.61 | 89.078 | 0 | -0.638 | 0.448 | 0.156 | 0.033 |
Financing Cash Flow
| 106.274 | -18.182 | 43.143 | -45.427 | -49.305 | 176.052 | -20.918 | -75.152 | 50.264 | -132.611 | 8.857 | -242.66 | -27.389 | -209.07 | -48.448 | -24.444 | -4.87 | -120.875 | -37.162 | 4.707 | 2.253 | -203.533 | -22.461 | -31.793 | -12.463 | -205.642 | -203.591 | -39.09 | -18.345 | 414.089 | -289.131 | 138.369 | -110.636 | 106.851 | 2,533.191 | 37.328 | -19.734 | 69.095 | -26.581 | 13.356 | 6.617 | 137.748 | 8.968 | -106.544 | 29.613 | -14.083 | -28.427 | 28.25 | 111.322 | -48.841 | 132.024 | -4.313 | 39.109 | -45.889 | -9.982 | 16.319 | 40.41 | -263.912 | -68.902 | 80.707 | -10.687 | 105.221 | -31.659 | -25.702 | 24.221 | -104.647 | -29.482 | 105.998 | -12.779 | -9.799 | 11.15 | 21.725 | 33.583 | -27.893 | 9.255 | -26.122 | 64.503 | 35.503 | 9.219 | 115.352 | -25.476 | 27.064 | 79.018 | 50.774 | -5.291 | 5.143 | 8.335 | 15.159 | 127.52 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | -1.079 | -0.412 | 4.124 | 521.568 | 67.547 | 47.356 | 40.898 | 0.002 | -0.001 | 0.001 | 0 | -3.145 | 0 | -0 | -0 | 2.41 | 0.003 | -0.002 | 0.003 | 7.528 | 1.422 | -0.029 | 0.029 | -2.486 | 0 | 0 | 0 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 29.746 | 28.035 | -16.232 | 60.806 | -12.732 | 105.788 | 72.508 | 6.259 | -66.227 | -9.302 | -23.192 | -236.044 | -23.541 | 283.598 | 56.435 | 30.891 | -3.343 | -39.024 | 17.535 | -3.336 | -21.773 | 6.854 | -5.447 | -41.898 | 70.06 | -118.459 | -106.389 | -203.328 | 144.824 | -113.252 | 73.447 | -268.083 | 323.982 | -284.769 | 561.452 | 40.673 | -13.92 | 31.97 | -24.293 | -326.365 | 9.953 | -137.375 | 66.044 | -72.577 | 37.734 | -140.09 | -46.438 | 154.822 | 62.606 | -171.029 | 122.325 | 35.179 | 42.567 | -11.152 | 20.433 | 32.692 | -20.222 | -217.202 | -119.775 | 19.661 | -20.04 | 149.89 | -33.041 | 9.744 | 33.181 | -55.343 | -35.401 | 117.822 | -15.074 | -148.709 | 25.273 | -8.996 | 33.666 | -56.192 | 10.841 | -23.293 | 63.135 | -5.309 | -47.218 | 123.69 | -41.254 | -9.058 | 13.284 | 87.248 | 8.971 | 18.468 | -10.82 | -1.807 | 81.264 |
Cash At End Of Period
| 201.386 | 171.64 | 143.606 | 455.618 | 394.811 | 274.332 | 168.544 | 96.036 | 89.777 | 156.005 | 165.307 | 188.5 | 424.544 | 448.085 | 164.487 | 108.052 | 77.161 | 80.504 | 119.528 | 101.993 | 105.329 | 112.939 | 106.085 | 111.532 | 153.43 | 83.37 | 201.829 | 308.219 | 511.546 | 366.723 | 479.974 | 406.527 | 674.61 | 350.628 | 635.397 | 73.945 | 33.271 | 47.191 | 15.221 | 39.514 | 365.878 | 17.584 | 154.959 | 88.915 | 161.492 | 123.758 | 263.848 | 310.286 | 155.464 | 92.858 | 263.887 | 141.562 | 106.383 | 63.816 | 74.968 | 54.535 | 21.843 | 42.064 | 259.266 | 379.041 | 359.381 | 379.421 | 229.53 | 262.572 | 252.828 | 219.646 | 274.99 | 310.39 | 192.568 | 207.642 | 356.351 | 331.078 | 340.074 | 306.408 | 362.6 | 351.759 | 375.052 | 311.917 | 317.225 | 364.444 | 240.754 | -9.058 | 13.284 | 291.655 | 204.407 | 195.436 | 176.969 | 187.788 | 189.595 |