
Guangdong Guanhao High-Tech Co., Ltd.
SSE:600433.SS
3.01 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 0 | -14.757 | 42.213 | 42.53 | 23.137 | -19.054 | -58.26 | 3.495 | 135.326 | 102.249 | 154.565 | 38.245 | -54.111 | 118.158 | 46.745 | 27.92 | 75.557 | 40.417 | 38.968 | 23.605 | 77.728 | 37.739 | 38.933 | 15.925 | 22.05 | 37.242 | 27.55 | 22.374 | 14.176 | 4.586 | 17.793 | 16.236 | 47.257 | 19.895 | 30.339 | 11.034 | 5.371 | 17.797 | 2.968 | 10.626 | 34.609 | 16.984 | 50.642 | 23.706 | 15.311 | 103.384 | 12.441 | 22.693 | 155.794 | 16.368 | 14.616 | 15.416 | 52.184 | 9.154 | 13.687 | 10.24 | 17.125 | 6.754 | 6.566 | 7.779 | 1.163 | 7.556 | 4.299 | -2.964 | -23.333 | -0.246 | 0.59 | 0.474 | -4.621 | 1.769 | 0.728 | 3.537 | 1.424 | 3.169 | 5.074 | 2.191 | 1.018 | 1.79 | 4.218 | 3.127 | 6.676 | 4.652 | 1.524 | 4.761 | 10.255 | 5.947 |
Depreciation & Amortization
| 0 | 0 | 0 | 77.329 | 77.329 | 74.672 | -143.046 | 73.612 | 73.612 | 66.959 | 66.959 | 78.195 | 78.195 | 119.535 | 119.535 | 30.379 | 30.379 | 286.632 | -59.451 | 59.451 | 0 | 119.309 | -58.818 | 58.818 | 0 | 115.021 | -56.998 | 56.998 | 0 | 107.067 | -53.095 | 53.095 | 0 | 95.178 | -47.593 | 47.593 | 0 | 75.11 | -24.365 | 24.365 | 0 | 39.491 | -15.749 | 15.749 | 0 | 30.543 | -15.182 | 15.182 | 0 | 33.344 | -13.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.334 | 5.336 | 5.133 | 5.814 | 4.99 | 5.101 | 5.031 | 5.256 | 3.048 | 3.014 | 3.283 | 2.727 | 2.507 | 3.46 | -0.016 | 3.307 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.177 | 0 | 0 | 0 | 36.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -184.232 | 172.588 | -172.588 | 0 | -3.358 | 83.48 | -83.48 | 0 | 575.11 | -110.124 | -136.561 | 0 | 121.225 | -65.943 | 65.943 | 0 | -42.966 | -42.962 | 42.962 | 0 | -102.449 | 231.111 | -231.111 | 0 | -119.25 | 84.745 | -84.745 | 0 | -66.193 | 109.721 | -109.721 | 0 | -138.331 | 131.818 | -131.818 | 0 | -90.71 | 134.675 | -134.675 | 0 | -11.892 | 40.727 | -40.727 | 0 | 8.218 | 105.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.593 | -20.691 | 30.622 | -21.921 | 71.15 | 50.142 | -14.045 | 42.533 | 31.662 | -40.63 | 73.458 | -36.324 | -31.912 | -44.036 | -1.892 | -31.195 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | -234.814 | -67.356 | 67.356 | 0 | -11.813 | -186.173 | 186.173 | 0 | 515.663 | -190.751 | 266.146 | 0 | -47.848 | -110.971 | 110.971 | 0 | -76.908 | 58.869 | -58.869 | 0 | -75.497 | 143.405 | -143.405 | 0 | -98.755 | -6.329 | 6.329 | 0 | -32.631 | 39.954 | -39.954 | 0 | -69.725 | 35.577 | -35.577 | 0 | -33.135 | 118.428 | -118.428 | 0 | -38.75 | 77.133 | -77.133 | 0 | -19.438 | 87.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 52.759 | 239.944 | -239.944 | 0 | 8.455 | 269.653 | -269.653 | 0 | 59.447 | 80.627 | -402.707 | 0 | 169.073 | 45.027 | -45.027 | 0 | 33.942 | -101.831 | 101.831 | 0 | -26.952 | 87.705 | -87.705 | 0 | -20.495 | 91.074 | -91.074 | 0 | -33.562 | 69.767 | -69.767 | 0 | -68.607 | 96.241 | -96.241 | 0 | -57.575 | 16.248 | -16.248 | 0 | 26.857 | -36.406 | 36.406 | 0 | 27.657 | 17.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.228 | 14.439 | -17.265 | 12.438 | 18.786 | 0.941 | 22.367 | 8.702 | 18 | -30.945 | 7.381 | -53.113 | -28.824 | 0.726 | 3.039 | -10.921 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | -2.177 | 0 | 0 | 0 | 21.978 | 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 | 5.365 | -35.13 | 47.888 | -34.359 | 52.364 | 49.202 | -36.412 | 33.831 | 13.661 | -9.685 | 66.077 | 16.789 | -3.088 | -44.762 | -4.931 | -20.274 |
Other Non Cash Items
| -798.791 | 0 | -168.436 | 335.654 | -411.983 | -133.728 | 112.267 | 401.146 | -73.612 | -135.326 | -150.439 | 5.285 | 279.613 | 54.111 | -118.158 | -46.745 | -27.92 | -75.557 | -40.417 | -38.968 | -23.605 | -77.728 | -37.739 | -38.933 | -15.925 | -22.05 | -37.242 | -27.55 | -22.374 | -14.176 | -4.586 | -17.793 | -16.236 | -47.257 | -19.895 | -30.339 | -11.034 | -5.371 | -17.797 | -2.968 | -10.626 | -34.609 | -16.984 | -50.642 | -23.706 | -15.311 | -103.384 | -12.441 | -22.693 | -155.794 | -16.368 | -14.616 | -15.416 | -52.184 | -9.154 | -13.687 | -10.24 | -17.125 | -6.754 | -6.566 | -7.779 | -1.163 | -7.556 | -4.299 | 2.964 | 23.333 | 0.246 | -0.59 | -0.474 | 4.621 | -1.769 | 3.126 | 3.077 | 1.841 | 5.522 | 5.399 | 3.552 | 7.373 | 4.199 | 3.771 | 3.526 | 5.167 | 2.615 | 3.876 | 1.314 | 1.669 | 2.469 |
Operating Cash Flow
| -798.791 | 0 | -183.193 | 300.537 | -369.452 | -35.919 | 122.755 | 243.909 | 3.495 | 135.326 | 102.249 | 154.565 | 317.858 | 311.701 | 722.592 | 148.989 | 19.705 | 572.982 | 356.084 | 28.808 | 51.312 | 106.555 | 4.472 | 117.883 | -7.693 | 98.945 | 40.672 | 15.937 | 33.86 | 11.133 | 18.446 | 1.216 | 46.054 | 75.428 | 52.165 | 127.102 | -96.555 | 135.967 | 15.283 | 72.114 | -31.958 | 64.283 | -7.304 | 100.738 | -22.39 | 33.159 | 42.536 | 26.205 | -9.36 | 62.201 | -14.456 | 0 | 0 | 4.21 | 88.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.782 | -8.741 | 39.02 | -7.417 | 86.613 | 60.987 | -0.623 | 53.777 | 42.7 | -30.963 | 88.583 | -26.33 | -24.005 | -34.502 | 10.016 | -19.472 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -131.982 | -341.764 | -115.971 | -141.905 | -141.314 | -244.641 | -194.42 | -92.546 | -188.361 | -148.455 | -89.459 | -16.67 | -5.774 | -10.928 | -22.364 | -6.604 | -1.391 | -10.949 | -8.994 | -4.097 | -0.551 | -3.037 | -4.901 | -3.425 | -4.844 | 16.098 | -4.419 | -51.005 | -11.922 | -11.718 | -8.013 | -7.13 | -17.203 | 35.746 | -0.789 | -83.554 | -110.683 | -137.814 | -64.72 | -28.043 | -118.015 | -109.207 | -38.206 | -64.618 | -136.714 | -141.23 | -151.917 | -176.235 | -191.043 | -145.794 | -91.498 | -142.707 | -78.902 | -16.172 | -32.165 | -219.217 | -6.354 | -68.707 | -2.21 | -4.591 | -3.065 | -5.521 | -1.566 | -0.809 | -1.969 | -1.81 | -1.591 | -6.243 | -3.809 | -5.954 | -12.985 | -1.183 | -1.709 | -4.107 | -4.09 | -6.136 | -4.31 | -19.362 | -24.441 | -29.93 | -63.829 | -3.26 | -14.845 | -38.961 | -99.506 | -26.316 | -9.023 |
Acquisitions Net
| 0 | 0 | 0 | 0.575 | 0 | -60.91 | 0.291 | 0.04 | 4.153 | 0 | 0.001 | 3.683 | 0 | 0.001 | 0.224 | 1.872 | 0.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 66.132 | 0 | -66.133 | 0 | 0 | 351.138 | -351.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.66 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 240 | 0 | 0 | 0 | -5.222 | 0 | 25.9 | 0 | -10 | 27 | 11.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 30.145 | 261.047 | 94.451 | 18.878 | 42.272 | 259.045 | -114.028 | -158.338 | 148.473 | -47.396 | -363.746 | 243.631 | -210.439 | -44.646 | -131.14 | 1.872 | 0.782 | 163.812 | 0.065 | 0 | 0.005 | 4.154 | -0.039 | 0.037 | 0 | 3.838 | 1.249 | -4.179 | 4.359 | 11.76 | -1.368 | 0 | 0 | 179.165 | 1.736 | 0.002 | 0 | 1.049 | 0.03 | 1.59 | 0.072 | 3.504 | 0 | 0.302 | 2.245 | 28.016 | 42.024 | 0.006 | 0 | 79.279 | -25 | 10.043 | 0 | -0.422 | 0 | 0.211 | 0.024 | -118.169 | -50.689 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0 | -0.281 | -0.014 | 0.4 | 0 | 0.2 | -0.058 | -0 | -0.269 | 1.907 | -0.02 | -0 | 0 | 28.497 | 0.025 | 0 | 0 | -29.946 | 0 |
Investing Cash Flow
| -101.837 | 159.283 | -21.521 | -122.453 | -99.042 | 14.405 | -308.156 | -291.076 | -35.735 | -205.851 | -75.065 | -109.332 | -216.213 | -55.574 | -153.504 | -4.732 | -0.609 | -10.949 | -8.929 | -4.097 | -0.546 | 1.117 | -4.94 | -3.388 | -4.844 | 19.935 | -3.17 | -55.184 | -9.563 | 0.042 | -9.381 | -7.13 | -17.203 | 220.834 | 0.947 | -83.552 | -110.683 | -136.765 | -64.69 | -26.452 | -117.942 | -105.702 | -38.206 | -64.316 | -134.468 | -113.214 | -109.892 | -176.229 | -191.043 | -83.175 | -116.498 | -132.664 | -88.902 | -16.594 | -32.165 | -219.006 | -6.33 | -186.877 | -52.899 | -4.4 | -3.065 | -5.521 | -1.566 | -0.809 | -1.969 | -1.81 | -1.566 | -6.243 | -3.809 | -6.235 | -12.999 | -0.783 | -1.709 | -3.907 | -4.149 | -6.137 | -4.528 | -17.455 | -24.461 | -29.931 | -63.829 | 25.237 | -14.82 | -38.961 | -99.506 | -56.262 | -9.023 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 269.818 | 69.901 | 251.239 | 111.428 | 448.372 | 293.205 | -94.782 | 590.833 | 488.893 | -123.848 | 358.299 | 67.229 | -232.851 | -147.017 | -332.39 | -171.964 | 341.752 | -100.656 | -316.858 | -154.994 | 3.165 | -102.203 | 34.7 | 9.529 | 73.564 | -175.597 | 63.508 | -10.888 | 145.869 | -14.854 | -221.558 | 15.02 | -47.52 | 50.3 | -145.968 | -89.148 | 184 | 27 | 77 | -119.5 | -16.68 | 106.707 | 50 | 0 | 20 | 380 | 20 | 80 | 190 | -20.901 | -17.689 | 61.47 | -85.08 | 11.2 | -40 | 80 | 123 | 143 | 40 | -9.3 | -78.52 | -144.2 | 24.55 | 14.45 | 58.92 | -19.6 | -9.775 | 93.775 | -33.369 | -74.381 | 43.35 | 45.905 | 12.295 | -16.609 | 27.319 | -63.65 | -77.66 | -13.954 | -14.946 | -7 | 65 | 15.017 | 30 | 90.079 | 39.904 | 0 | -126.88 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 203.675 | 5.559 | 0 | 0 | 0 | 95.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 90.657 | -90.657 | 0 | -203.675 | -5.559 | 0 | 0 | 0 | -95.427 | 0 | 0 | 0 | 0 | 0 | 0 | -2.907 | 0 | 0 | 0 | -97.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.66 | -19.395 | -10.899 | -27.997 | -41.483 | -460.512 | -13.888 | -476.847 | -8.809 | -128.977 | -7.554 | -128.67 | -6.895 | -37.089 | -66.676 | -65.229 | -5.244 | -4.312 | -3.339 | -44.66 | -7.677 | -2.17 | -10.462 | -43.69 | -9.026 | -6.242 | -11.527 | -28.153 | -9.395 | -14.379 | -9.077 | -56.555 | -29.25 | -6.174 | -5.733 | -20.8 | -33.203 | -8.878 | -5.896 | -44.947 | -36.712 | -12.777 | -56.609 | -9.18 | -34.582 | -10.002 | -1.151 | -72.054 | -6.557 | -3.855 | -6.697 | -34.367 | -6.564 | -9.8 | -12.749 | -15.535 | -6.645 | -7.044 | -1.783 | -7.115 | -1.21 | -6.387 | -5.984 | -5.285 | -7.317 | -12.235 | -4.262 | -3.491 | -2.667 | -3.594 | -2.855 | -12.174 | -2.877 | -3.32 | -6.906 | -2.684 | -4.406 | -12.185 | -9.484 | -3.726 | -3.465 | -6.956 | -23.592 | -1.955 | -1.064 | -0.151 | -1.466 |
Other Financing Activities
| 153.783 | -269.256 | -46.445 | -103.207 | 23.805 | -939.258 | 313.052 | 400.511 | 0.597 | 251.256 | -181.492 | -33.759 | 150.527 | 236.236 | -114.147 | 18.061 | -114.952 | -0 | 364.881 | 0.017 | -2.924 | 58 | -28 | -30 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0.382 | 0 | -0.024 | 385.598 | -0.185 | -0.863 | 0 | 0 | 0 | 0 | -72.054 | -0 | -0 | 0 | -0 | 0 | 616.018 | -1.919 | -3.283 | -0 | 107.49 | -1.204 | -0 | -16.5 | 228.915 | -3.771 | -3.9 | -3.755 | -6.218 | -11.068 | -0.86 | 0.86 | 51.691 | 0 | 0 | -0 | -0.007 | 0.007 | 0 | -0 | 0 | 0.49 | 0 | 0 | 0.679 | -0 | -3.159 | -0 | -3.367 | 0.161 |
Financing Cash Flow
| 407.941 | -218.751 | 284.552 | -19.777 | 430.694 | -660.194 | 204.383 | 514.498 | 480.68 | -1.569 | 169.254 | -95.2 | -89.22 | 16.134 | -513.212 | -237.193 | 51.87 | -104.968 | -25.557 | -199.637 | -7.436 | -143.443 | -3.762 | -64.161 | 64.538 | -181.839 | 51.981 | -39.042 | 136.474 | -29.233 | -230.635 | -41.535 | -76.77 | 44.126 | -151.701 | -109.948 | 150.797 | 18.505 | 71.104 | -164.471 | 332.206 | 93.746 | -7.471 | -9.18 | -14.582 | 369.998 | 18.849 | 7.946 | 183.443 | -24.756 | -24.386 | 27.103 | -91.644 | 617.418 | -54.668 | 61.183 | 116.355 | 243.446 | 28.217 | -16.415 | -96.23 | 78.327 | 14.795 | 5.265 | 47.848 | -38.054 | -25.105 | 89.424 | -35.177 | -26.284 | 40.495 | 33.731 | 9.419 | -19.936 | 20.419 | -66.333 | -82.067 | -26.139 | -23.94 | -10.726 | 61.535 | 8.74 | 6.408 | 84.965 | 38.84 | -3.517 | -128.186 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -5.205 | -3.487 | -5.701 | -5.676 | -3.941 | -2.585 | -2.266 | 3.488 | 0.158 | 7.87 | -2.195 | 0.587 | -1.751 | -4.811 | -2.59 | -2.061 | 0.303 | -5.382 | 7.53 | 0 | 0 | -3.149 | 0 | 0 | 0 | 0.353 | 0 | 0 | 0 | 0.498 | 0 | 0 | 0 | 0.246 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | -0.009 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.999 | 10.45 | 0 | -0 | 0 | -0 | 0.814 | -0 | 0 | 0 | 0 | 0 | -29.946 | 0 | 0 | -0 |
Net Change In Cash
| -497.892 | 489.156 | 74.137 | 149.266 | -70.073 | -684.293 | 16.715 | 470.819 | -139.051 | 102.113 | -32.539 | 87.655 | 10.674 | 267.45 | 230.193 | -92.937 | 70.966 | 125.784 | -32.722 | -174.927 | 43.33 | -38.919 | -4.23 | 50.335 | 52.002 | -62.605 | 89.483 | -78.289 | 160.772 | -17.56 | -221.57 | -59.838 | -47.92 | 340.634 | -98.589 | -66.398 | -56.441 | 17.789 | 21.697 | -118.808 | 182.306 | 52.327 | -52.98 | 27.243 | -171.441 | 290.002 | -48.507 | -142.078 | -16.96 | -45.707 | -155.339 | -33.613 | -221.223 | 605.025 | 1.611 | -145.075 | 66.713 | 144.801 | 21.963 | -74.288 | -180.951 | 138.477 | -16.255 | 19.239 | 18.367 | 35.797 | -53.778 | 14.843 | -49.169 | -4.276 | 12.365 | 33.731 | 9.419 | 15.177 | 8.854 | 14.143 | -25.608 | -43.403 | 5.377 | 2.043 | -33.257 | 122.561 | -34.742 | -7.948 | -95.167 | -49.763 | -156.68 |
Cash At End Of Period
| 706.868 | 1,204.759 | 715.603 | 1,005.589 | 856.323 | 530.576 | 1,214.869 | 1,198.154 | 727.335 | 866.386 | 764.273 | 796.812 | 709.157 | 698.483 | 431.033 | 200.84 | 293.777 | 222.811 | 97.027 | 129.749 | 304.675 | 261.346 | 300.265 | 304.495 | 254.16 | 202.159 | 264.764 | 175.281 | 253.57 | 92.798 | 110.358 | 331.929 | 391.767 | 427.298 | 86.663 | 185.252 | 251.65 | 308.091 | 290.302 | 268.606 | 387.414 | 205.109 | 152.782 | 205.762 | 178.519 | 349.96 | 59.958 | 108.464 | 250.543 | 267.503 | 313.21 | 468.549 | 502.162 | 723.385 | 118.36 | 116.749 | 261.824 | 195.111 | 50.31 | 28.347 | 102.635 | 283.586 | 145.109 | 161.364 | 142.124 | 123.757 | 87.96 | 141.738 | 126.895 | 176.064 | 180.34 | 167.975 | -1.031 | 114.277 | 99.1 | 90.246 | 76.103 | 101.711 | 145.115 | 139.738 | 137.695 | 170.951 | 48.391 | 83.133 | 91.081 | 156.302 | 206.065 |