
Lionhead Technology Development Co., Ltd.
SSE:600539.SS
11.94 (CNY) • At close May 8, 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 | -1.248 | -1.987 | -3.875 | -60.495 | -10.418 | -2.231 | -4.378 | 30.158 | 2.626 | 8.508 | 0.122 | 3.654 | 2.549 | 4.191 | 4.058 | 6.218 | 1.05 | 0.526 | 3.353 | -26.801 | 2.564 | 1.763 | 2.653 | 1.232 | 5.245 | 1.905 | 1.666 | -54.633 | 2.258 | 0.893 | 0.757 | 27.873 | -11.424 | -21.193 | -5.736 | -5.067 | 17.823 | 2.536 | -1.353 | -28.848 | -2.039 | -7.473 | -3.274 | -92.804 | -17.166 | -10.389 | -9.807 | -7.836 | 4.302 | 5.616 | 0.408 | -5.081 | -1.956 | -271.42 | 0.851 | -2.368 | 1.838 | 1.222 | 0.492 | -13.311 | 5.487 | 6.659 | 2.002 | -8.625 | 4.048 | 4.395 | 2.156 | -11.987 | 7.577 | 5.417 | 1.849 | -6.04 | 6.924 | 4.944 | 2.936 | -6.422 | 5.636 | 5.54 | 3.468 | 0.615 | 8.441 | 10.229 | 5.079 | -0.367 | 8.69 | 11.215 | 4.086 |
Depreciation & Amortization
| 0 | 0 | 0 | 1.794 | 1.794 | 2.301 | -3.653 | 2.284 | 2.284 | 2.052 | 2.052 | 1.966 | 1.966 | 2.074 | 2.074 | 1.594 | 1.594 | 2.402 | -0.409 | 0.409 | 0 | 0.814 | -0.405 | 0.405 | 0 | 0.737 | -0.35 | 0.35 | 0 | 0.227 | -0.09 | 0.09 | 0 | 31.025 | -15.158 | 15.158 | 0 | 18.121 | -1.992 | 1.992 | 0 | 11.288 | -1.126 | 1.126 | 0 | 10.434 | -5.064 | 5.064 | 0 | 10.275 | -4.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.668 | 10.325 | 10.334 | 10.272 | 10.625 | 10.562 | 10.692 | 10.427 | 9.427 | 6.895 | 7.165 | 7.271 | 5.917 | 5.694 | 5.301 | 5.873 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17.772 | 0 | -107.275 | 94.599 | -94.599 | 0 | -9.734 | 26.485 | -26.485 | 0 | -76.725 | 10.467 | -10.467 | 0 | -68.08 | -3.364 | 3.364 | 0 | 10.978 | -9.363 | 9.363 | 0 | -23.617 | 7.938 | -7.938 | 0 | -14.745 | 7.277 | -7.277 | 0 | 93.694 | -22.521 | 22.521 | 0 | -0.996 | 15.651 | -15.651 | 0 | -12.179 | 50.302 | -50.302 | 0 | 55.211 | -37.909 | 37.909 | 0 | -2.558 | -6.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.074 | -7.696 | -6.789 | -24.366 | 9.608 | -29.954 | -5.678 | -14.346 | -3.745 | -20.277 | 10.917 | -16.133 | 13.351 | -13.951 | -11.836 | -23.336 |
Accounts Receivables
| 0 | 0 | 0 | 9.66 | 0 | -44.753 | -14.832 | 14.832 | 0 | -29.109 | -11.597 | 11.597 | 0 | -66.062 | 32.461 | -32.461 | 0 | 42.577 | -3.264 | 3.264 | 0 | 8.672 | -10.171 | 10.171 | 0 | -22.25 | 6.765 | -6.765 | 0 | -13.547 | 2.956 | -2.956 | 0 | 66.76 | -8.028 | 8.028 | 0 | 12.56 | 2.322 | -2.322 | 0 | -7.081 | 34.519 | -34.519 | 0 | 41.287 | -32.366 | 32.366 | 0 | -4.132 | -8.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.112 | 0 | -62.522 | 109.431 | -109.431 | 0 | 19.376 | 38.081 | -38.081 | 0 | -10.662 | -21.994 | 21.994 | 0 | -110.657 | -0.1 | 0.1 | 0 | 2.306 | 0.808 | -0.808 | 0 | -1.367 | 1.173 | -1.173 | 0 | -1.198 | 4.322 | -4.322 | 0 | 26.933 | -14.492 | 14.492 | 0 | -13.556 | 13.328 | -13.328 | 0 | -5.098 | 15.783 | -15.783 | 0 | 15.389 | -5.543 | 5.543 | 0 | 1.574 | 2.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.108 | -5.399 | 17.461 | -9.681 | -21.09 | -0.932 | -7.987 | 8.172 | -12.641 | -1.304 | -8.972 | 3.726 | -13.329 | 3.238 | -0.014 | -0.942 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.182 | -2.297 | -24.25 | -14.686 | 30.699 | -29.022 | 2.309 | -22.518 | 8.896 | -18.973 | 19.89 | -19.859 | 26.68 | -17.189 | -11.822 | -22.395 |
Other Non Cash Items
| 20.744 | 0 | -62.827 | -1.651 | 30.956 | 87.171 | -100.499 | -69.836 | -2.284 | 7.682 | -28.537 | 24.518 | -27.074 | -3.654 | -2.549 | -4.191 | -4.058 | -6.218 | -1.05 | -0.526 | -3.353 | 26.801 | -2.564 | -1.763 | -2.653 | -1.232 | -5.245 | -1.905 | -1.666 | 54.633 | -2.258 | -0.893 | -0.757 | -27.873 | 11.424 | 21.193 | 5.736 | 5.067 | -17.823 | -2.536 | 1.353 | 28.848 | 2.039 | 7.473 | 3.274 | 92.804 | 17.166 | 10.389 | 9.807 | 7.836 | -4.302 | -5.616 | -0.408 | 5.081 | 1.956 | 271.42 | -0.851 | 2.368 | -1.838 | -1.222 | -0.492 | 13.311 | -5.487 | -6.659 | -2.002 | 8.625 | -4.048 | -4.395 | -2.156 | 11.987 | -7.577 | -5.417 | -1.849 | 7.291 | -0.238 | 0.637 | -1.769 | 5.157 | -0.975 | -0.176 | -1.467 | 2.368 | 0.389 | -0.588 | 0.776 | 0.641 | 0.663 | 0.968 | 0.84 |
Operating Cash Flow
| 20.744 | 0 | -64.074 | -5.432 | 27.081 | 24.375 | -19.971 | -75.153 | -4.378 | 30.158 | 2.626 | 8.508 | -26.952 | 20.199 | -34.517 | -1.684 | 2.131 | 52.316 | -26.365 | -74.291 | 1.872 | -1.976 | 6.084 | -0.437 | -1.367 | 7.847 | 2.732 | 1.072 | -3.169 | 17.145 | 1.68 | -12.398 | 2.758 | -44.358 | -6.604 | -4.698 | -6.235 | 80.607 | 9.658 | -6.814 | -7.612 | -23.206 | 14.199 | -10.286 | -13.102 | -34.574 | 20.589 | 11.156 | 5.214 | -17.908 | -8.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.993 | 9.314 | 9.126 | -12.928 | 18.968 | -14.731 | 10.378 | -1.919 | 8.665 | -4.552 | 27.724 | -3.007 | 19.542 | 1.096 | 5.648 | -12.537 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.106 | -0.011 | -0.147 | -0.11 | -0.02 | 0.431 | -0.278 | -0.563 | -0.485 | -1.954 | -0.599 | -0.418 | -1.81 | -4.311 | -2.366 | -0.119 | -0.251 | -0.668 | -0.525 | -0.027 | -0.237 | 0 | 0 | -0.103 | -0.16 | -0.328 | -0.091 | -0.147 | -0.343 | -0.586 | -0.764 | -1.978 | -9.622 | 4.44 | -0.198 | -0.256 | -4.486 | -38.931 | 0.089 | -1.02 | -4.854 | 3.489 | -64.686 | -48.266 | -80.515 | -45.734 | -175.72 | -162.638 | -6.762 | -3.287 | -24.958 | 0 | 0 | -3.014 | -0.001 | -0.212 | -0.542 | -2.122 | -0.009 | -0.104 | -0.066 | -0.733 | -0.302 | -3.042 | -1.097 | -0.846 | -2.172 | -2.187 | -1.637 | -1.139 | -0.95 | -0.309 | -1.125 | -4.843 | -5.024 | -2.829 | -2.963 | -5.049 | -6.423 | -2.687 | -7.415 | -9.825 | -25.709 | -35.445 | -43.046 | -25.711 | -25 | -20.896 | -24.526 |
Acquisitions Net
| 0 | -0 | 0 | 0 | 0 | 24.508 | 0.158 | -18.986 | -0 | -18.518 | -2.5 | -3.308 | 0.11 | 0 | 2.366 | 0 | 0.251 | 0.941 | -94.464 | 0.027 | 0.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.734 | 175.745 | 162.638 | 53.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -43 | -119.9 | -81 | -130 | -67 | -165.5 | -140 | -60 | -149.9 | -121.81 | -230 | -160 | -220 | -104 | -90 | -216.2 | -15 | -110.02 | -20 | -10 | -340 | -1,320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60 | -24 | -63 | -40 | 0 | -30 | 0 | 0 | -20.07 | 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 |
Sales Maturities Of Investments
| 71.124 | 136.824 | 81.512 | 117.615 | 100 | 163.261 | 131.249 | 118.644 | 151.251 | 181.063 | 233.116 | 160.454 | 70.446 | 246.663 | 90.633 | 0 | 10.065 | 109.927 | 10.031 | 430.97 | 22.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.175 | 4.027 | 64.299 | 40.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investing Activites
| -0.103 | -0 | 0.196 | -0.196 | 33.488 | 0.726 | 0 | -0 | 1.351 | 11.163 | -5.5 | 10.916 | -1.192 | 16 | -18.366 | -0.119 | -0.251 | 0 | 19.862 | -20.414 | -0.237 | 1,286.936 | -60 | -0.103 | -0.16 | -0.075 | 36.29 | -17.382 | -0.343 | 57.15 | -0.764 | -1.978 | -9.622 | 441.768 | 2.556 | -2.556 | 0.022 | 6.454 | 0.012 | 14.255 | 13.263 | -41.261 | 0 | 35 | -80.515 | -40.572 | -175.72 | -162.638 | -6.762 | 4.764 | 60.256 | 0 | 0 | 44.967 | -1.02 | 0 | 0.24 | 21.372 | -0.009 | -0.104 | -0.066 | 0.46 | -0.302 | -3.042 | 0.111 | -0.046 | -2.172 | -2.187 | 0.046 | -1.139 | -0.95 | -0.309 | -1.125 | 0.169 | -5.024 | 0.199 | 0.158 | 1.305 | 0.123 | 0.02 | 0.021 | 0.079 | 0.064 | -35.445 | -43.046 | -25.711 | -25 | -20.896 | -24.526 |
Investing Cash Flow
| 27.915 | 16.913 | 0.561 | -12.691 | 32.98 | 22.7 | -8.872 | 39.095 | 0.866 | 49.943 | -5.484 | 7.643 | -152.446 | 154.352 | -17.733 | -216.319 | -5.186 | 0.18 | -85.096 | 400.556 | -317.626 | -33.064 | -60 | -0.103 | -0.16 | -0.328 | 36.199 | -17.53 | -0.343 | 56.564 | -0.764 | -1.978 | -66.772 | 446.208 | 2.359 | -2.812 | -4.464 | -32.477 | 0.101 | 13.234 | 8.409 | -37.772 | -64.686 | -13.266 | -80.515 | -21.396 | -195.668 | -161.339 | 40.345 | 1.477 | 5.299 | 0 | 0 | 21.883 | -1.021 | -0.212 | -0.302 | 19.25 | -0.009 | -0.104 | -0.066 | -0.273 | -0.302 | -3.042 | -0.986 | -0.891 | -2.172 | -2.187 | -1.592 | -1.139 | -0.95 | -0.309 | -1.125 | -4.673 | -5.024 | -2.63 | -2.805 | -3.744 | -6.3 | -2.667 | -7.394 | -9.746 | -25.645 | -35.445 | -43.046 | -25.711 | -25 | -20.896 | -24.526 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 11.206 | -3.38 | 4.744 | -19.979 | -2.253 | 10.7 | 11.979 | -10.6 | -10.856 | 0 | -3.869 | -0.873 | 13.343 | -17.458 | 43.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35 | -5 | -6 | 0 | 0 | -15 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | -0.207 | -10.3 | -0.4 | -0.17 | 0 | -0.1 | 0 | -0.1 | 0 | 10 | -4.9 | -3.1 | -3.724 | 10 | -10.75 | 0 | -12.873 | -0.127 | -2.687 | -3 | -3.9 | -6.3 | 1.4 | 0.3 | 4.05 | -3.46 | -6.33 | 1.026 | -1.37 | 0 | -2.605 | -23.315 | -12.175 | -14.1 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -14.02 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -244.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.328 | -0.514 | -0.208 | -0.339 | -0.573 | -0.455 | -0.175 | -0.548 | -0.384 | -0.432 | -0.492 | -0.37 | -0.337 | -0.304 | -0.087 | -0.056 | -0.083 | -0.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.646 | -2.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | -0.007 | 0 | 0 | -7.52 | -0.138 | -0.093 | -0.085 | -0.47 | -0.137 | -4.585 | -0.137 | -0.211 | -0.193 | -0.196 | -0.167 | -0.289 | -0.249 | -0.469 | -0.334 | -0.79 | -0.588 | -0.809 | -0.831 | -1.224 | -2.527 | -2.968 | -1.001 | -0.162 | -0.449 | -1.61 | -1.043 | -1.06 | -1.824 | -1.29 | -1.815 |
Other Financing Activities
| -2.344 | 0.566 | -1.41 | -2.369 | -11.391 | -21.164 | -3.286 | 11.133 | -18.947 | -13.208 | -3.622 | -0.428 | 8.326 | -2.19 | -8.275 | -2.723 | 0 | -3.72 | 0.84 | -0.09 | -0.36 | 0 | 0 | -29.05 | 0 | -0.098 | 0 | 0 | 0 | -65.232 | 0 | 8.082 | 0 | 34.813 | 8.888 | -26.655 | 42.115 | -65.46 | 50.28 | -4 | 0 | 43.15 | 0 | -57.8 | 0 | -26.705 | 100 | 0 | 0 | 0 | 0.008 | 144.328 | 99.684 | 0.98 | 0.014 | -0.011 | -0.058 | 0 | -0 | 0 | -0 | -3.011 | 0.036 | 2.934 | -0 | 4.021 | 2.355 | 0.592 | 0.208 | 3.454 | 1.651 | 1.201 | 0.829 | 1.043 | -3.109 | 0.401 | 4.019 | 4.222 | 2.159 | 1.566 | 2.443 | 0.353 | -1.046 | 2.095 | 0.636 | 2.69 | -0.546 | 3.588 | 0.965 |
Financing Cash Flow
| 8.535 | -3.329 | 3.126 | -22.687 | -14.217 | -10.919 | 8.518 | -0.016 | -30.188 | -13.64 | -7.982 | -1.671 | 21.332 | -19.952 | 35.002 | -2.78 | -0.083 | -3.482 | 0.84 | -0.09 | -0.36 | 0 | 0 | -29.05 | 0 | -0.098 | 0 | 0 | 0 | -65.232 | 0 | 8.082 | 0 | 34.813 | 8.888 | -26.655 | 6.469 | -70.46 | 44.28 | -4 | 0 | 28.15 | 0 | -57.8 | 50 | -26.705 | 100 | 0 | 0 | 0 | 0.008 | 144.328 | 99.684 | 0.992 | 0.007 | -0.218 | -10.358 | -7.92 | -0.308 | -0.093 | -0.186 | -3.481 | -0.201 | -1.651 | 9.904 | -1.09 | -0.938 | -3.327 | 10.04 | -7.585 | 1.402 | -12.141 | 0.368 | -2.434 | -6.697 | -4.308 | -3.111 | 4.397 | -0.067 | 2.648 | -2.018 | -6.139 | -0.469 | -0.885 | -0.408 | -0.975 | -25.686 | -9.878 | -14.95 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.04 | 0.181 | -0.01 | 0.005 | 0.102 | 0.276 | -0.032 | 0.346 | -0.371 | -0.322 | 0.521 | 0.665 | 0.004 | -0.238 | 0.048 | -0.125 | -0.009 | -0.417 | -0.085 | -0.009 | 0.009 | -0.053 | 0.068 | 0.072 | -0.079 | 0.111 | 0.152 | 0.116 | -0.287 | -0.075 | -0.004 | -0.004 | 0.003 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.009 | 54.374 | -60.91 | -41.42 | 45.847 | 36.431 | -20.357 | -35.727 | -59.514 | 114.528 | -39.221 | 26.83 | -158.062 | 154.361 | -17.2 | -220.907 | -3.147 | 48.597 | -110.705 | 326.166 | -316.105 | -35.093 | -53.848 | -29.518 | -1.607 | 7.532 | 39.083 | -16.342 | -3.799 | 8.403 | 0.911 | -6.298 | -64.01 | 436.659 | 4.645 | -34.167 | -4.23 | -22.33 | 54.039 | 2.42 | 0.796 | -34.292 | -49.022 | -81.351 | -43.617 | -82.675 | -75.079 | -150.184 | 45.559 | -16.431 | -2.885 | -44.804 | 120.578 | -16.58 | -35.869 | -28.654 | 52.323 | -2.628 | 47.6 | -27.536 | -18.268 | 72.618 | 12.73 | 5.899 | 3.028 | 31.568 | -5.643 | 23.052 | 0.243 | 25.001 | -1.598 | 3.228 | -17.344 | 17.885 | -2.407 | 2.188 | -18.845 | 19.621 | -21.098 | 10.359 | -11.331 | -7.219 | -30.666 | -8.606 | -46.461 | -7.144 | -49.589 | -25.126 | -52.013 |
Cash At End Of Period
| 149.932 | 92.923 | 38.549 | 99.458 | 141.028 | 95.181 | 58.5 | 78.857 | 114.584 | 174.093 | 59.565 | 98.786 | 71.956 | 230.018 | 75.657 | 92.857 | 313.764 | 316.911 | 268.314 | 379.02 | 52.853 | 288.958 | 324.052 | 377.9 | 407.418 | 409.024 | 401.492 | 362.409 | 378.751 | 382.55 | 374.147 | 373.236 | 379.534 | 443.544 | 6.885 | 2.241 | 36.407 | 40.635 | 62.965 | 8.926 | 6.506 | 5.71 | 40.002 | 89.024 | 170.375 | 213.992 | 296.667 | 371.746 | 521.93 | 476.37 | 492.801 | 495.686 | 540.491 | 419.913 | 436.493 | 472.362 | 501.016 | 448.693 | 451.322 | 403.722 | 431.257 | 449.525 | 376.907 | 364.177 | 358.278 | 355.25 | 323.683 | 329.326 | 306.274 | 306.03 | 281.03 | 282.628 | 279.4 | 296.744 | 278.86 | 281.267 | 279.079 | 297.923 | 278.302 | 299.4 | 289.041 | 300.372 | 307.591 | 338.258 | 346.864 | 393.325 | 400.469 | 450.058 | 475.184 |