
Shaanxi Aerospace Power Hi-Tech Co., Ltd.
SSE:600343.SS
11.15 (CNY) • At close April 22, 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 | -26.34 | -34.052 | -22.874 | -137.686 | -30.01 | -15.466 | -12.123 | -23.184 | 6.347 | -6.226 | -11.114 | -189.158 | -72.971 | 13.093 | -8.907 | 26.231 | 7.168 | 9.877 | -15.663 | -104.093 | 9.488 | 9.357 | 3.495 | 13.079 | -1.343 | 7.852 | 3.441 | 5.152 | -2.541 | 7.681 | 5.463 | 10.956 | 4.577 | 8.829 | 5.296 | 31.867 | 4.867 | 8.272 | 4.878 | 37.18 | 8.825 | 9.741 | 6.391 | 42.142 | 10.431 | 12.414 | 6.176 | 28.198 | 9.551 | 13.563 | 5.482 | 25.941 | 12.521 | 10.869 | 5.871 | 7.75 | 6.584 | 5.265 | 4.538 | 3.692 | 8.978 | 3.466 | 3.215 | -0.657 | 3.763 | 7.985 | 4.432 | 17.002 | 4.462 | 6.692 | 6.317 | 0.788 | 5.357 | 8.697 | 6.147 | 5.579 | 6.754 | 6.119 | 4.195 | 5.806 | 4.594 | 7.49 | 2.458 | 9.414 | 6.31 | 5.997 | 1.515 |
Depreciation & Amortization
| 0 | 0 | 16.213 | 16.213 | 64.048 | -30.892 | 16.214 | 16.214 | 22.738 | 22.738 | 22.63 | 22.63 | 20.677 | 20.437 | 17.944 | 17.944 | 72.585 | -33.756 | 33.756 | 0 | 70.709 | -35.913 | 35.913 | 0 | 72.531 | -35.799 | 35.799 | 0 | 69.553 | -33.874 | 33.874 | 0 | 64.195 | -31.301 | 31.301 | 0 | 62.205 | -31.352 | 31.352 | 0 | 60.424 | -30.715 | 30.715 | 0 | 55.515 | -26.589 | 26.589 | 0 | 45.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.595 | 3.38 | 2.482 | 2.203 | 2.784 | 1.963 | 1.941 | 1.632 | 1.915 | 1.421 | 1.452 | 1.395 | 1.294 | 1.18 | 1.137 | 1.139 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.942 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Working Capital
| 0 | 0 | -73.542 | 0 | -137.323 | 63.472 | -63.472 | 0 | 283.671 | 104.121 | -104.121 | 0 | 218.121 | 172.581 | -172.581 | 0 | 592.362 | -415.851 | 415.851 | 0 | -563.991 | 238.011 | -238.011 | 0 | -62.539 | 131.884 | -131.884 | 0 | -218.708 | 396.432 | -396.432 | 0 | -414.541 | 439.079 | -439.079 | 0 | -191.158 | 180.771 | -180.771 | 0 | 2.708 | 128.032 | -128.032 | 0 | -90.841 | 121.091 | -121.091 | 0 | -88.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.133 | -38.481 | -21.069 | -28.856 | 2.427 | 10.754 | -6.649 | -28.067 | 14.328 | -7.747 | -9.189 | -43.675 | 11.477 | -13.087 | -1.117 | -19.695 |
Accounts Receivables
| 0 | 0 | -6.322 | 0 | -118.686 | -15.359 | 15.359 | 0 | 101.322 | 41.347 | -41.347 | 0 | 168.778 | 82.324 | -82.324 | 0 | 463.123 | -426.097 | 426.097 | 0 | -518.15 | 154.196 | -154.196 | 0 | 30.322 | 120.151 | -120.151 | 0 | -122.541 | 342.743 | -342.743 | 0 | -286.967 | 348.038 | -348.038 | 0 | -112.553 | 115.706 | -115.706 | 0 | 83.142 | 77.421 | -77.421 | 0 | -65.608 | 67.03 | -67.03 | 0 | -15.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -67.221 | 0 | -18.637 | 78.831 | -78.831 | 0 | 182.349 | 62.774 | -62.774 | 0 | 49.343 | 90.257 | -90.257 | 0 | 129.239 | 10.246 | -10.246 | 0 | -45.841 | 83.814 | -83.814 | 0 | -94.249 | 11.733 | -11.733 | 0 | -97.146 | 53.689 | -53.689 | 0 | -136.556 | 91.041 | -91.041 | 0 | -78.605 | 65.065 | -65.065 | 0 | -80.434 | 50.611 | -50.611 | 0 | -25.233 | 54.06 | -54.06 | 0 | -72.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.222 | -17.152 | -11.542 | -10.445 | 4.788 | -5.225 | -3.074 | -8.599 | 3.216 | -11.925 | -0.787 | -15.598 | -11.316 | -0.429 | -8.926 | -2.478 |
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 | 1.388 | 0 | 0 | 0 | 0.98 | 0 | 0 | 0 | 8.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.355 | -21.329 | -9.528 | -18.411 | -2.361 | 15.979 | -3.575 | -19.468 | 11.112 | 4.178 | -8.402 | -28.077 | 22.793 | -12.658 | 7.81 | -17.217 |
Other Non Cash Items
| 0 | -8.989 | 15.203 | -83.915 | 273.211 | -35.224 | -25.413 | -16.214 | 23.184 | -6.347 | 81.491 | 11.114 | 471.747 | 72.971 | -13.093 | 8.907 | -26.231 | -7.168 | -9.877 | 15.663 | 104.093 | -9.488 | -9.357 | -3.495 | -13.079 | 1.343 | -7.852 | -3.441 | -5.152 | 2.541 | -7.681 | -5.463 | -10.956 | -4.577 | -8.829 | -5.296 | -31.867 | -4.867 | -8.272 | -4.878 | -37.18 | -8.825 | -9.741 | -6.391 | -42.142 | -10.431 | -12.414 | -6.176 | -28.198 | -9.551 | -13.563 | -5.482 | -25.941 | -12.521 | -10.869 | -5.871 | -7.75 | -6.584 | -5.265 | -4.538 | -3.692 | -8.978 | -3.466 | -3.215 | 0.657 | -3.763 | -7.985 | -4.432 | -17.002 | -4.462 | -6.692 | -6.317 | 11.611 | 0.145 | 2.043 | 1.445 | 5.002 | 0.626 | 2.323 | 0.966 | 10.686 | 1.003 | 1.967 | 0.659 | -1.042 | 0.599 | 0.55 | 1.416 |
Operating Cash Flow
| 0 | -35.329 | -35.061 | -106.789 | 62.251 | -32.654 | -88.136 | -12.123 | -23.184 | 6.347 | -6.226 | -0 | 261.911 | 66.065 | 23.7 | -156.089 | 240.137 | 7.59 | -143.843 | -96.633 | 241.046 | 2.209 | -273.559 | -106.912 | 364.879 | -24.765 | 32.662 | -226.703 | 209.379 | -6.76 | -201.934 | -106.495 | 245.69 | -45.509 | -75.878 | -235.903 | 285.797 | -86.991 | -8.231 | -186.424 | 281.678 | -38.572 | 36.351 | -126.22 | 208.859 | -33.362 | 46.759 | -145.615 | 154.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.127 | -29.6 | -7.848 | -19.061 | 15.792 | 20.097 | 3.733 | -21.274 | 32.734 | -0.728 | 1.721 | -39.164 | 21.142 | -4.998 | 6.568 | -15.625 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.239 | -14.099 | -10.045 | -2.539 | -39.876 | -41.255 | -22.141 | -3.361 | -49.815 | -3.6 | -12.593 | -2.963 | -13.182 | -1.594 | -1.176 | -17.9 | -8.994 | -7.629 | -8.508 | -2.533 | -22.359 | -25.967 | -8.294 | -13.479 | -51.099 | -15.255 | -66.468 | -9.184 | -25.775 | -16.889 | -23.157 | -2.926 | -25.02 | -19.868 | -6.657 | -2.082 | -20.191 | -9.383 | -13.769 | -3.265 | -11.766 | -9.875 | -13.843 | -8.778 | -53.522 | -12.732 | -17.725 | -13.554 | -71.523 | -15.466 | -16.652 | -80.919 | -116.887 | -3.603 | -6.221 | -60.266 | -42.527 | -19.536 | -17.785 | -16.398 | -8.571 | -17.551 | -13.873 | -5.5 | -18.133 | -11.579 | -2.629 | -4.221 | -17.972 | -8.435 | -5.378 | -8.961 | -12.625 | -6.446 | -2.181 | -19.572 | -19.106 | -21.302 | 0 | 0 | -17.58 | -2.727 | -12.026 | -2.662 | -5.148 | -16.041 | -43.858 | -6.421 |
Acquisitions Net
| 0 | 0 | 0 | 15.031 | -16.614 | 0 | 0 | 0 | -118.479 | 0.003 | 0 | 0.043 | 0 | 0 | 1.65 | 0.098 | 0 | 45.354 | -45.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 438.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -150 | 0 | 0 | 0 | -127.164 | -120 | -100 | 0 | 0 | 0 | 0 | -45.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10 | -100 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76.829 | 0 | 77.164 | 0 | 270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.685 | 0.292 | 0.024 | 0 | 17.026 | 0.821 | 9.992 | 80.625 | 0.182 | 102.133 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.119 | 0 | 15.031 | 16.614 | 0 | -16.614 | 0 | 137.164 | 0.003 | -77.164 | 77.206 | 46.135 | -20 | -98.35 | 0.098 | 123.46 | 0.001 | 0.001 | -2.533 | -95.154 | 0.101 | 0.04 | 0.066 | 0.042 | -15.255 | -66.468 | 0.12 | 283.733 | 0.055 | 0.014 | -2.926 | 94.594 | 0 | 18.953 | -2.082 | 0.468 | 0.01 | 5 | -3.265 | 0.36 | -9.875 | -13.843 | 0.047 | -399.991 | 10.002 | -0.049 | 0.297 | 10 | 5.233 | 15.044 | 0.323 | 24.828 | 0.011 | 0.172 | -60.266 | 0.129 | -450 | 0.078 | -22.263 | -0.577 | 0.37 | -0.37 | -5.5 | 0.5 | -11.579 | -9 | -4.221 | -0.571 | 0.214 | 0.229 | 0.167 | 13.175 | 0.323 | -0.178 | 0.14 | 1.774 | 0.15 | -19.664 | -11.055 | 1.789 | 0.205 | 0.059 | 0.333 | 0.058 | 0.369 | -99.397 | 0.047 |
Investing Cash Flow
| -0.239 | -13.981 | -10.045 | 12.492 | -39.876 | -41.255 | -38.755 | -3.361 | -257.959 | -3.598 | -12.593 | 74.243 | 32.953 | -21.594 | -99.526 | -17.802 | 114.466 | -7.628 | -8.507 | -47.887 | -117.513 | -25.866 | -8.254 | -13.413 | -51.057 | -15.255 | -66.468 | -9.064 | 257.959 | -16.834 | -23.143 | -2.926 | 69.574 | -19.868 | 12.296 | -2.082 | -19.723 | -9.373 | -8.768 | -3.265 | -11.406 | -9.875 | -13.843 | -8.731 | -453.214 | -2.73 | -17.773 | -13.257 | -61.523 | -10.224 | -1.608 | -80.596 | -92.059 | -3.593 | -6.049 | -60.266 | 395.673 | -469.536 | -17.707 | -16.398 | -9.148 | -17.181 | -14.243 | -5.5 | -17.633 | -11.579 | -11.629 | -4.221 | -18.543 | -8.221 | -5.148 | -8.794 | 0.55 | -6.123 | -2.359 | -9.747 | -17.041 | -21.128 | -19.664 | 5.971 | -14.971 | 7.47 | 58.658 | -12.147 | -2.958 | -15.672 | -143.255 | -6.374 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 35.96 | 8 | -28 | -15 | 25 | 5 | 43 | 10 | 0 | 12 | 0 | -30 | 45 | 5 | -64 | -50 | 0 | -22 | 71 | -21 | -9 | 0 | -215 | 45 | 0 | -10 | -15 | 5 | -90 | 0 | 33 | -14 | 0 | 50 | 86.3 | -20 | -59.9 | 85 | 0 | -80 | 150 | 0 | 0 | -49.9 | -90 | 0 | -85 | -25 | -1 | 34.7 | 1.9 | 50 | -10.9 | 40 | 68.186 | 64.394 | -91.08 | 36.5 | 20 | 0 | -24.5 | 25 | 20 | 15 | -24.96 | 15.4 | 60 | -95 | 85 | -50 | 49.5 | 19.94 | -9.94 | 0 | 45 | 0 | 10.303 | 10 | 0 | 0 | -10.12 | 1.005 | 0.186 | 14 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.888 | -2.095 | -2.088 | -2.004 | -4.615 | -2.06 | -2.019 | -1.886 | -14.334 | -1.93 | -1.831 | -1.87 | -2.36 | -1.913 | -2.298 | -2.733 | -4.304 | -12.163 | -4.832 | -2.159 | -15.24 | -20.391 | -4.038 | -4.041 | -4.174 | -3.712 | -3.942 | -3.896 | -3.417 | -5.071 | -4.593 | -5.369 | -31.306 | -4.188 | -42.135 | -5.198 | -5.346 | -3.899 | -4.122 | -4.872 | -20.208 | -4.834 | -20.999 | -4.366 | -6.087 | -5.041 | -7.974 | -5.36 | -7.179 | -7.026 | -7.969 | -6.138 | -7.878 | -18.007 | -15.869 | -4.178 | -5.631 | -3.457 | -3.995 | -2.399 | -0.045 | -5.675 | -4.2 | -2.067 | -3.782 | -22.719 | -14.162 | -1.283 | -2.625 | -2.831 | -2.406 | -2.52 | -2.645 | -2.839 | -1.766 | -1.407 | -2.043 | -13.366 | -7.027 | -0.999 | -1.739 | -0.676 | -0.891 | -0.807 | -0.635 | -0.677 | -24.912 | -1.137 |
Other Financing Activities
| -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -4.304 | 0 | 90.5 | 0 | 0 | 0 | 0 | -0 | 39.221 | -50 | -0 | -0 | -0.98 | 10 | 0 | -0 | 26.66 | 10 | -0 | -0 | -1.166 | 5 | -0 | -0 | 0 | 0 | 10.35 | -0 | -12.289 | 0 | 4.9 | 0 | 0 | 9.9 | 45 | 0 | 3.694 | 75.562 | -10.412 | 971.813 | 24.071 | 2 | 0 | -0 | 21.735 | -0 | -0.4 | -0 | -299.686 | 557.699 | -1.939 | 9.737 | -2.85 | 0 | -0.42 | 0.92 | -0 | -0 | 0 | 0 | 2.316 | 1.25 | -0 | 0.1 | 0.227 | 0.489 | 0 | 0.99 | 10 | 0.08 | 20 | 0 | -4.357 | -0 | 0 | -0 | -1.631 | 0 | 0 | 228.578 |
Financing Cash Flow
| 31.072 | 5.905 | -30.088 | -17.004 | 20.385 | 2.94 | 40.981 | 8.114 | -18.638 | 10.07 | 88.669 | -31.87 | 42.64 | 3.087 | -66.298 | -52.733 | 43.525 | -84.163 | 66.168 | -23.159 | -25.22 | -10.391 | -219.038 | 40.959 | 26.66 | -3.712 | -18.942 | 1.104 | -94.583 | -0.071 | 28.407 | -19.369 | -31.306 | 45.812 | 54.515 | -25.198 | -77.535 | 81.101 | 0.778 | -84.872 | 129.792 | 5.066 | 24.001 | -54.266 | -92.394 | 70.521 | -103.386 | 941.453 | 15.893 | 29.674 | -6.069 | 43.862 | 2.958 | 21.993 | 51.917 | 60.216 | -396.397 | 590.742 | 14.066 | 7.401 | -27.305 | 19.325 | 15.38 | 13.853 | -28.742 | -7.319 | 45.838 | -96.283 | 84.691 | -51.581 | 47.094 | 17.52 | -12.358 | -2.351 | 43.234 | -0.417 | 18.26 | -3.286 | 12.973 | -0.999 | -16.216 | 0.328 | -0.705 | 13.193 | -2.266 | -0.677 | -24.912 | 227.441 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.771 | 159.27 | -63.659 | 26.182 | -78.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.787 | 0 | 0 | 0 | -0.023 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 |
Net Change In Cash
| 145.715 | -43.404 | -71.525 | -111.302 | 42.759 | -70.969 | -85.91 | -54.141 | -140.511 | -50.84 | 96.033 | -35.715 | 333.65 | 48.111 | -144.592 | -226.623 | 396.863 | -82.936 | -86.181 | -167.68 | 98.313 | -34.047 | -500.851 | -79.367 | 340.483 | -43.733 | -52.748 | -234.664 | 372.755 | -23.664 | -196.67 | -128.79 | 283.959 | -19.565 | -9.066 | -263.183 | 188.54 | -15.264 | -16.221 | -274.562 | 400.064 | -43.382 | 46.509 | -189.217 | -336.749 | 34.429 | -74.4 | 782.582 | 109.025 | -2.407 | -37.181 | -94.074 | 17.029 | -7.106 | -5.971 | -53.022 | 167.309 | 102.724 | 0.11 | -55.329 | 14.648 | 5.207 | 11.962 | -27.906 | 15.013 | -19.017 | 28.856 | -138.33 | 113.215 | -51.181 | 42.589 | -34.974 | 26.533 | -38.074 | 33.028 | -29.225 | 16.989 | -4.318 | -2.958 | -16.303 | 1.548 | 7.07 | 59.674 | -38.118 | 15.918 | -21.347 | -161.6 | 205.441 |
Cash At End Of Period
| 239.737 | 94.023 | 148.581 | 212.622 | 323.923 | 281.164 | 352.133 | 438.044 | 492.184 | 632.695 | 683.535 | 587.503 | 623.217 | 289.567 | 241.456 | 386.048 | 610.202 | 213.339 | 296.275 | 382.456 | 550.136 | 451.823 | 485.87 | 986.721 | 1,066.087 | 725.605 | 769.337 | 822.086 | 1,056.749 | 683.994 | 707.658 | 904.327 | 1,033.118 | 749.159 | 768.724 | 777.79 | 1,040.973 | 852.434 | 867.698 | 883.918 | 1,158.48 | 758.416 | 801.798 | 755.288 | 944.505 | 1,281.254 | 1,246.825 | 1,321.225 | 538.644 | 429.619 | 432.026 | 469.207 | 563.28 | 546.252 | 553.357 | 559.328 | 295.23 | 127.92 | 25.196 | 25.086 | 80.415 | 65.767 | 60.56 | 48.598 | 76.504 | 61.491 | 80.508 | 51.652 | 189.982 | 76.767 | 127.948 | 85.359 | 120.333 | 93.8 | 131.875 | 98.847 | 127.072 | 110.082 | 114.4 | 117.358 | 133.66 | 132.113 | 125.043 | 65.37 | 103.488 | 87.569 | 108.917 | 270.516 |