
CNSIG Inner Mongolia Chemical Industry Co., Ltd.
SSE:600328.SS
7.06 (CNY) • At close April 29, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | 133.21 | 384.481 | 56.296 | 333.501 | 73.957 | 237.05 | 679.864 | 205.835 | 367.077 | 780.472 | 615.987 | 271.362 | 436.408 | 514.047 | 255.09 | 284.545 | 164.741 | 41.633 | 63.046 | 601.94 | 82.234 | 121.703 | 88.779 | 21.018 | 40.609 | 130.355 | 75.58 | 19.297 | 74.907 | 59.933 | 56.341 | 22.956 | 17.855 | 34.704 | 7.764 | -6.856 | -6.715 | -3.474 | -16.071 | 2.334 | 5.275 | -12.98 | 19.868 | -4.821 | -1.273 | 31.945 | 9.2 | 6.046 | -1.622 | -1.481 | -13.229 | 41.798 | 17.061 | 20.617 | 10.336 | 14.923 | 18.379 | 15.055 | 6.953 | 25.817 | 10.46 | -0.676 | -3.051 | -5.306 | 8.713 | 23.102 | 33.277 | 28.843 | 6.244 | 4.486 | 19.532 | 26.12 | 8.506 | 5.914 | 10.112 | -21.406 | 30.793 | 34.582 | 19.546 | 20.861 | 6.024 | 7.125 | 13.527 | 8.555 | 9.932 | 4.005 | 7.595 |
Depreciation & Amortization
| 0 | 0 | 257.689 | 257.689 | 273.364 | -518.368 | 259.425 | 259.425 | 240.491 | 240.491 | 238.662 | 238.662 | 239.564 | 239.564 | 201.393 | 201.393 | 771.103 | -380.869 | 380.869 | 0 | 754.201 | -368.852 | 368.852 | 0 | 747.505 | -151.108 | 151.108 | 0 | 288.991 | -143.206 | 143.206 | 0 | 280.18 | -139.185 | 139.185 | 0 | 266.881 | -130.071 | 130.071 | 0 | 265.642 | -147.448 | 147.448 | 0 | 190.984 | -70.507 | 70.507 | 0 | 160.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.369 | 23.961 | 31.985 | 18.143 | 36.982 | 24.509 | 7.554 | 24.077 | 12.83 | 14.202 | 16.126 | 13.235 | 11.741 | 12.469 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -1,897.757 | 0 | 0 | 0 | 1,106.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 65.916 | 0 | 0 | 0 | 32.418 | 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 |
Change In Working Capital
| 0 | 0 | 50.81 | 0 | 1,285.112 | -860.56 | 860.56 | 0 | -1,174.002 | 700.105 | -700.105 | 0 | -897.762 | 1,153.792 | -1,153.792 | 0 | -134.263 | 379.974 | -379.974 | 0 | 350.396 | -256.517 | 256.517 | 0 | 283.041 | 217.596 | -217.596 | 0 | 86.44 | 257.146 | -257.146 | 0 | 63.956 | 85.111 | -85.111 | 0 | 36.11 | -75.643 | 75.643 | 0 | -58.9 | 54.456 | -54.456 | 0 | -69.689 | 36.209 | -36.209 | 0 | -83.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.852 | -21.012 | 8.519 | -19.217 | -20.872 | 10.785 | -8.572 | -31.27 | 11.739 | -17.531 | -18.943 | -19.898 | -1.748 | -15.383 | 0 | 0 |
Accounts Receivables
| 0 | 0 | -56.456 | 0 | 854.514 | -473.903 | 473.903 | 0 | -1,362.27 | 1,132.239 | -1,132.239 | 0 | -212.291 | 1,046.991 | -1,046.991 | 0 | -110.615 | 153.952 | -153.952 | 0 | 295.172 | -224.418 | 224.418 | 0 | 335.049 | 238.323 | -238.323 | 0 | 180.925 | 246.378 | -246.378 | 0 | 63.956 | 104.274 | -104.274 | 0 | -7.349 | -2.807 | 2.807 | 0 | -72.029 | 62.644 | -62.644 | 0 | -49.18 | 80.035 | -80.035 | 0 | -32.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 107.266 | 0 | 430.598 | -386.657 | 386.657 | 0 | 188.267 | -432.135 | 432.135 | 0 | -685.471 | 106.801 | -106.801 | 0 | -23.649 | 226.022 | -226.022 | 0 | 55.224 | -32.099 | 32.099 | 0 | -52.007 | -20.727 | 20.727 | 0 | -94.485 | 10.768 | -10.768 | 0 | 0 | -19.163 | 19.163 | 0 | 53.775 | -72.837 | 72.837 | 0 | 13.129 | -8.188 | 8.188 | 0 | -20.509 | -43.826 | 43.826 | 0 | -50.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.459 | -19.36 | 8.024 | 13.73 | -49.673 | -8.987 | -3.999 | 9.05 | -2.289 | 2.339 | 0.561 | 6.409 | 9.18 | -12.219 | 0 | 0 |
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 |
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 | -10.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.393 | -1.651 | 0.495 | -32.948 | 28.801 | 19.772 | -4.573 | -40.32 | 14.028 | -19.87 | -19.504 | -26.307 | -10.928 | -3.164 | 0 | 0 |
Other Non Cash Items
| 0 | -284.208 | 104.118 | -37.258 | 464.676 | 1,859.794 | -1,585.103 | -259.425 | -205.835 | -940.596 | -319.029 | 422.528 | 121.114 | -436.408 | -514.047 | -255.09 | -284.545 | -164.741 | -41.633 | -63.046 | -601.94 | -82.234 | -121.703 | -88.779 | -21.018 | -40.609 | -130.355 | -75.58 | -19.297 | -74.907 | -59.933 | -56.341 | -22.956 | -17.855 | -34.704 | -7.764 | 6.856 | 6.715 | 3.474 | 16.071 | -2.334 | -5.275 | 12.98 | -19.868 | 4.821 | 1.273 | -31.945 | -9.2 | -6.046 | 1.622 | 1.481 | 13.229 | -41.798 | -17.061 | -20.617 | -10.336 | -14.923 | -18.379 | -15.055 | -6.953 | -25.817 | -10.46 | 0.676 | 3.051 | 5.306 | -8.713 | -23.102 | -33.277 | -28.843 | -6.244 | -4.486 | -19.532 | 22.724 | 13.215 | 3.315 | 6.88 | 28.18 | 40.187 | 28.112 | 9.218 | 7.023 | 1.433 | 16.837 | 1.758 | 8.233 | 2.737 | -4.005 | -7.595 |
Operating Cash Flow
| 0 | -150.999 | 230.91 | 19.037 | 524.813 | 554.822 | -228.068 | 679.864 | 205.835 | 367.077 | -0 | 1,038.515 | 152.912 | 2,048.779 | -91.188 | 725.808 | 60.549 | 892.203 | 201.936 | 491.718 | 991.816 | 299.344 | 189.116 | 176.273 | 253.598 | 428.999 | 33.343 | 132.231 | 377.164 | 63.414 | 88.488 | 95.751 | 288.618 | -154.044 | 170.63 | -23.301 | -51.668 | 130 | 207.657 | -0.16 | 158.318 | 62.586 | 10.429 | 36.491 | 128.566 | -47.371 | 17.403 | -5.726 | 38.377 | -45.83 | 48.287 | -21.021 | 6.825 | 0 | 26.994 | -34.904 | 16.528 | -1.069 | 32.902 | -16.925 | 82.742 | 6.067 | -9.925 | -32.912 | 11.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.36 | 24.671 | 49.733 | 15.918 | 22.883 | 106.274 | 61.677 | 21.572 | 52.453 | 4.127 | 21.145 | 8.622 | 26.781 | 9.755 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -86.819 | -6.642 | 2.165 | -534.89 | -4.515 | -21.251 | -35.408 | -1.796 | -11.723 | -22.62 | -5.412 | -1.681 | 3.675 | -14.771 | -1.231 | -11.359 | 28.36 | -9.689 | -52.098 | -21.159 | 43.342 | -17.65 | -40.39 | -0.91 | -11.957 | -4.875 | -13.932 | -3.536 | -145.672 | -2.732 | -0.336 | -10.417 | -10.969 | -4.046 | -0.182 | -1.521 | -6.415 | 2.795 | -0.258 | -33.578 | 2.499 | -3.454 | -4.292 | -5.417 | -46.186 | -10.124 | -27.289 | -18.453 | 35.496 | 121.861 | -130.54 | -82.836 | -271.762 | -285.98 | -207.112 | -135.661 | -217.805 | -274.996 | -352.523 | -158.216 | -216.779 | -234.199 | -63.349 | -25.191 | -44.019 | -11.109 | -63.806 | -17.917 | -62.969 | -17.502 | 4.665 | -47.276 | -52.786 | -19.847 | -17.711 | -25.463 | -31.636 | -43.362 | -67.295 | -18.076 | -97.949 | -84.651 | -44.343 | -22.876 | -62.55 | -38.389 | -23.015 | -26.735 |
Acquisitions Net
| 0 | 0 | 0.009 | 0 | 5.228 | -3.123 | 3.876 | 0 | 12.521 | 0 | 0.062 | 0 | 0 | -2,643.539 | 0 | 0 | 0 | 23.32 | 0 | 0 | -43.105 | 0 | 0 | 170.845 | 0 | 0 | 0 | 9.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5.228 | 0 | -4.876 | 0 | 0 | 0 | 0 | -8.408 | -2 | 0 | 0 | 0 | 0 | 0 | -353 | -272 | -175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 40.2 | 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 |
Sales Maturities Of Investments
| 0.002 | 0 | 15 | 40 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1.152 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | -9.58 | 4.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0.034 | -0.034 | 0.034 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 219.053 | -0.603 | -199.991 | 40 | 7.619 | -2.391 | 38.876 | 0 | 0 | 0 | 14 | -8.408 | -2.251 | -2,643.174 | 13.965 | 0.321 | 320.992 | -9.689 | 322.478 | -21.159 | 132.242 | 0.871 | -9.822 | -0.91 | 3.959 | 0.382 | 6.895 | -3.536 | 21.091 | 1 | 0 | 18 | 23.27 | -4.046 | 1.1 | -1.521 | 55 | 1 | 1.527 | -33.578 | -34.888 | -3.454 | 1.4 | -5.417 | 72 | 0 | 20.665 | -18.453 | 35.496 | -10 | -130.54 | -82.836 | 9.435 | -42.52 | 2.021 | -1.871 | 14.966 | -7.466 | -0.019 | 0.034 | 43.234 | 341.741 | -44.923 | 0.021 | -44.019 | -11.109 | -75 | -17.917 | 0.223 | -17.502 | 0.007 | -47.276 | -0.451 | -19.847 | 0.052 | -25.463 | 0.627 | 0.052 | -0.089 | 0.089 | 0.018 | 12.626 | 0.462 | -22.876 | 6.744 | 0.09 | 0 | -26.735 |
Investing Cash Flow
| 132.237 | -7.246 | -212.827 | -494.89 | 2.104 | -26.765 | 3.468 | -1.796 | 0.798 | -22.62 | 8.65 | -10.089 | 1.424 | -2,656.794 | 12.734 | -11.038 | 349.353 | 13.632 | -82.62 | -293.159 | -28.521 | -16.778 | -50.212 | 169.935 | -17.578 | -0.368 | -7.037 | 6.044 | -124.581 | -1.732 | -0.336 | 7.583 | 12.301 | -4.046 | 0.918 | -1.521 | 48.585 | 3.795 | 1.268 | -33.578 | -32.389 | -3.454 | -2.892 | -5.417 | 25.816 | -10.107 | -6.624 | -18.453 | 35.496 | 111.861 | -130.54 | -82.556 | -225.507 | -328.5 | -205.091 | -137.532 | -202.805 | -282.496 | -352.508 | -157.182 | -223.545 | 147.742 | -108.272 | -25.17 | -44.019 | -11.109 | -138.806 | -17.917 | -62.746 | -17.502 | 4.672 | -47.276 | -53.237 | -19.847 | -17.659 | -25.463 | -31.009 | -43.31 | -67.384 | -17.988 | -91.941 | -72.025 | -43.881 | -22.876 | -55.806 | -38.299 | -23.014 | -26.735 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -78.118 | 16.454 | 188.296 | -144.75 | -219.621 | -425.75 | -35.503 | -200.55 | -567.905 | -191.745 | -130 | -131.8 | -338.825 | 1,120.993 | -154.788 | -330.704 | -325.145 | -74.236 | -823.422 | 345.574 | -1,185.113 | 377.351 | -6.508 | -61.368 | -166.736 | -118.502 | 340.065 | 114.224 | -111.581 | 106.9 | -27.918 | 32.6 | -384.725 | -155.692 | 42.258 | -485.908 | 23.722 | -97.511 | -208.125 | 85.357 | -139.332 | -18.91 | -129.515 | 10.8 | -561.125 | 82.45 | 264.875 | -127.2 | 60.308 | 11.792 | 92.6 | 13 | 235.687 | 263.696 | 149.687 | 350.505 | 120.563 | 251.5 | -8.995 | 299.995 | -45.26 | 34 | 491 | 226.5 | 72.4 | -115 | 150 | 8 | -142.6 | 48.61 | 157.19 | 30 | 21.7 | 10 | 19.82 | -61.21 | 42.16 | 55.85 | 62.55 | 16.84 | 180.81 | -16.97 | 42.608 | 6.642 | 25.075 | -0.475 | 33.96 | -3.887 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.978 | 93.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Dividends Paid
| -382.434 | 115.244 | -303.387 | -19.538 | -559.592 | -9.638 | -574.965 | -15.632 | -450.102 | -22.745 | -480.893 | -29.776 | -3.349 | -54.417 | -254.336 | -25.897 | -24.441 | -121.415 | -135.735 | -106.758 | -36.189 | -133.169 | -93.15 | -18.885 | -83.875 | -55.468 | -156.371 | -17.128 | -99.671 | -37.251 | -19.477 | -27.97 | -135.472 | -23.365 | -27.059 | -29.472 | -147.388 | -29.436 | -61.893 | -43.509 | -122.127 | -51.958 | -58.241 | -53.711 | -104.659 | -47.489 | -54.491 | -55.634 | -157.279 | -38.505 | -28.595 | -34.606 | -54.041 | -51.306 | -52.461 | -34.158 | -68.486 | -21.186 | -16.058 | -22.598 | -19.802 | -22.419 | -22.441 | -16.44 | -16.83 | -17.455 | -21.76 | -14.645 | -18.635 | -15.609 | -15.429 | -11.141 | -22.503 | -10.972 | -16.587 | -8.9 | -11.406 | -10.657 | -12.314 | -5.339 | -4.85 | -6.827 | -5.592 | -3.762 | -8.9 | -4.833 | -18.533 | -5.426 |
Other Financing Activities
| -167.777 | -223.086 | -58.798 | -0.134 | -68.172 | -147.452 | 293.387 | -606.069 | 1,762.949 | -91.763 | 21.3 | -136.654 | 104.759 | -190.537 | -32.265 | -117.328 | -297.846 | -459.009 | 872.502 | -143.944 | 792.793 | -966.702 | -14.161 | -28.397 | -33.647 | -228.772 | -271.52 | -119.933 | -31.768 | -142.556 | -156.817 | 44.445 | 68.026 | 64.589 | 82.796 | 565.699 | 182.825 | 25.102 | 85.936 | -5.708 | 141.869 | 65.704 | 158.434 | -55.568 | 481.035 | -20.378 | -53.714 | -18.782 | 94.587 | 0 | -5.799 | -5.799 | -50.073 | 17.5 | 0 | -0 | 22 | 100.779 | 49.995 | -0 | 8.929 | 51.139 | 7 | -11.4 | -20.299 | -5 | 104.305 | 0 | -3.511 | 0.05 | -0 | -0 | -1.245 | 0 | -2.486 | 0 | -56.07 | -90 | -64.953 | -23.047 | -15.07 | 10.802 | 39.21 | 10.189 | 111.725 | 0 | -0 | 0 |
Financing Cash Flow
| -628.329 | -91.389 | -173.889 | -164.423 | -296.283 | -582.84 | -317.081 | -822.25 | 1,173.57 | -306.253 | -589.593 | -298.23 | -454.211 | 876.039 | -441.389 | -473.929 | -862.143 | -654.66 | -86.655 | 94.871 | -1,040.929 | -335.198 | -225.182 | -169.635 | -264.32 | -451.742 | -87.826 | -22.836 | -243.02 | -72.907 | -204.212 | 49.075 | -452.171 | -114.468 | 97.995 | 50.319 | 59.159 | -101.845 | -184.082 | 36.141 | -119.59 | -5.164 | -29.322 | -98.479 | -184.749 | 14.582 | 156.67 | -201.616 | -2.384 | -26.713 | 58.206 | -27.404 | 239.655 | 229.89 | 97.226 | 316.348 | 74.077 | 331.093 | 24.942 | 277.397 | -56.132 | 62.719 | 475.559 | 198.66 | 35.271 | -137.455 | 232.546 | -6.645 | -164.747 | 33.052 | 141.761 | 18.859 | -2.048 | -0.972 | 0.747 | -70.11 | -25.316 | -44.807 | -14.717 | -11.546 | 160.89 | -12.994 | 76.226 | 13.069 | 127.899 | -5.308 | 15.427 | -9.313 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.581 | 0.034 | 0.911 | 0.711 | -0.066 | 0.742 | 0.979 | -0.553 | -0.429 | 0.724 | -417.604 | -0.203 | -0.519 | 0 | -1.871 | -0.046 | -0.721 | -0.5 | 0.053 | 0 | -0.287 | 1.024 | 0.079 | -0.356 | 3.56 | 0.408 | 0.138 | -0.286 | -0.117 | -0.176 | -0.292 | -0.113 | 0.574 | 0.026 | 0.343 | -0.063 | 0.055 | 0.269 | 0.458 | 0.406 | 0.149 | -0.062 | 0.437 | -0.11 | -0.401 | -0.434 | -0.4 | -0.482 | -0.364 | 0.031 | 0.082 | -0.027 | -0.069 | 0 | -0.253 | 0.026 | -0.378 | 0.067 | -0.328 | -0.053 | 0.113 | -0.028 | -0.054 | -0.027 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.584 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 33.198 | -0 | 0 | 0 | -0 | 0 | 0 |
Net Change In Cash
| 2.624 | -249.603 | -166.096 | -639.565 | 230.567 | -54.04 | -540.701 | -590.037 | 1,642.488 | -89.538 | -981.83 | 651.635 | -300.395 | 268.024 | -521.713 | 240.795 | -452.962 | 250.675 | 41.236 | 284.908 | -77.92 | -51.608 | -86.199 | 176.216 | -24.74 | -22.704 | -61.382 | 115.153 | 9.446 | -11.402 | -116.352 | 152.295 | -150.679 | -272.532 | 269.887 | 25.434 | 56.13 | 32.22 | 25.302 | 2.809 | 6.488 | 53.907 | -21.348 | -67.515 | -30.768 | -43.329 | 167.049 | -226.277 | 71.126 | 39.35 | -23.965 | -131.008 | 20.904 | -128.327 | -81.125 | 143.938 | -112.578 | 47.595 | -294.993 | 103.237 | -196.822 | 216.501 | 357.309 | 140.551 | 2.542 | -90.337 | 125.869 | -20.546 | -188.635 | 57.819 | 117.834 | -19.253 | -92.508 | 3.852 | 32.822 | -79.655 | -33.441 | 18.157 | -20.424 | -7.962 | 121.402 | -47.694 | 53.49 | -1.185 | 98.874 | -33.852 | -7.587 | -36.048 |
Cash At End Of Period
| 629.245 | 626.621 | 948.194 | 1,114.29 | 1,670.674 | 1,440.106 | 1,494.147 | 2,034.848 | 2,121.455 | 478.967 | 568.505 | 1,550.335 | 275.363 | 575.757 | 307.733 | 829.447 | 208.349 | 661.311 | 410.637 | 369.401 | 84.493 | 162.413 | 214.021 | 300.22 | 124.004 | 148.744 | 171.447 | 232.829 | 117.676 | 108.23 | 119.632 | 235.984 | 83.689 | 234.368 | 506.9 | 237.013 | 211.579 | 155.449 | 123.229 | 97.928 | 95.119 | 88.631 | 34.725 | 56.072 | 123.588 | 154.356 | 197.685 | 30.636 | 256.912 | 185.787 | 146.437 | 170.402 | 301.411 | 280.507 | 408.834 | 489.959 | 346.021 | 458.599 | 411.004 | 705.997 | 602.76 | 799.581 | 583.081 | 225.772 | 85.221 | 82.679 | 173.017 | 47.147 | 67.693 | 256.329 | 198.51 | 80.676 | 69.288 | 161.795 | 157.944 | 125.122 | 204.777 | 238.219 | 220.061 | 240.485 | 280.931 | 159.529 | 207.222 | 153.732 | 154.917 | 56.043 | -7.587 | -36.048 |