
Xinjiang Sayram Modern Agriculture Co., Ltd
SSE:600540.SS
4.84 (CNY) • At close June 9, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 0 | 0 | 0 | 4.376 | 0.851 | 2.726 | 8.213 | 14.589 | -172.158 | -45.313 | -27.799 | -17.308 | -172.45 | 1.125 | -0.945 | 5.705 | 6.929 | -0.537 | 0.59 | 1.804 | 39.512 | -6.13 | -2.017 | -10.483 | 18.369 | -5.16 | 4.508 | 2.647 | 3.274 | 1.947 | 2.262 | 3.617 | -468.065 | 1.606 | -0.754 | -6.583 | -88.674 | -8.246 | -7.386 | -7.691 | 11.337 | -4.787 | 4.892 | 2.912 | -40.584 | -3.823 | -1.759 | 7.65 | 116.552 | -39.243 | -9.293 | -33.129 | -166.452 | -43.617 | -36.7 | 6.236 | 71.013 | -6.695 | -8.568 | 6.49 | 4.882 | 3.694 | 0.841 | 2.019 | -4.452 | -1.441 | -2.06 | 18.201 | -9.159 | 0.954 | 8.91 | 18.857 | 3.908 | -1.807 | -1.99 | 16.405 | 5.098 | 1.202 | 5.528 | 10.803 | 2.426 | 0.099 | -4.639 | 14.365 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 41.606 | -19.445 | 9.707 | 9.707 | 11.955 | 11.955 | 11.922 | 11.922 | 47.851 | -22.925 | 11.462 | 11.462 | 44.931 | -22.792 | 22.792 | 0 | 44.907 | -22.427 | 22.427 | 0 | 68.568 | -34.993 | 34.993 | 0 | 67.818 | -35.477 | 35.477 | 0 | 67.357 | -37.135 | 37.135 | 0 | 74.224 | -38.714 | 38.714 | 0 | 74.129 | -33.974 | 33.974 | 0 | 64.132 | -27.614 | 27.614 | 0 | 59.41 | -28.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.113 | 7.38 | 6.96 | 6.585 | 9.459 | 10.647 | 2.877 | 9.243 | 11.061 | 5.248 | 0 | 5.455 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | -497.748 | -158.554 | 158.554 | 0 | 365.889 | -294.871 | 294.871 | 0 | -684.7 | -515.147 | 515.147 | 0 | -209.362 | -190.663 | 190.663 | 0 | 360.769 | -324.569 | 324.569 | 0 | 80.004 | -348.938 | 348.938 | 0 | -232.39 | -153.146 | 153.146 | 0 | -398.011 | -9.193 | 9.193 | 0 | 141.421 | -8.837 | 8.837 | 0 | -189.08 | -16.853 | 16.853 | 0 | 23.344 | 220.533 | -220.533 | 0 | 606.925 | -139.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.335 | 12.089 | -2.147 | -103.825 | 123.767 | -66.174 | 117.977 | -67.038 | 11.189 | -156.112 | 0 | 27.167 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 8.364 | 115.971 | -115.971 | 0 | -430.87 | -45.411 | 45.411 | 0 | -66.974 | -24.127 | 24.127 | 0 | 37.53 | 33.232 | -33.232 | 0 | 25.348 | -1.121 | 1.121 | 0 | 109.191 | -20.893 | 20.893 | 0 | 85.671 | -46.696 | 46.696 | 0 | -311.06 | 19.14 | -19.14 | 0 | 5.414 | 118.623 | -118.623 | 0 | -154.093 | 6.028 | -6.028 | 0 | 59.487 | 296.307 | -296.307 | 0 | -279.312 | 115.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -506.112 | -274.526 | 274.526 | 0 | 796.759 | -249.461 | 249.461 | 0 | -617.725 | -491.02 | 491.02 | 0 | -246.892 | -223.895 | 223.895 | 0 | 337.412 | -323.448 | 323.448 | 0 | -29.186 | -328.045 | 328.045 | 0 | -318.061 | -106.449 | 106.449 | 0 | -86.951 | -28.333 | 28.333 | 0 | 136.007 | -127.46 | 127.46 | 0 | -34.987 | -22.881 | 22.881 | 0 | -36.143 | -75.774 | 75.774 | 0 | 886.237 | -254.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -186.402 | -68.654 | 59.474 | 87.607 | -98.881 | -187.619 | 203.079 | 152.897 | -230.362 | -117.715 | 0 | 99.034 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 233.737 | 80.743 | -61.62 | -191.433 | 222.648 | 121.445 | -85.103 | -219.935 | 241.55 | 0 | 0 | -71.867 |
Other Non Cash Items
| -177.26 | 0 | 8.009 | 0 | 383.081 | -130.249 | 101.149 | -148.082 | -9.707 | -377.845 | 282.916 | -306.793 | 17.308 | -926.71 | -1.125 | 0.945 | -5.705 | -6.929 | 0.537 | -0.59 | -1.804 | -39.512 | 6.13 | 2.017 | 10.483 | -18.369 | 5.16 | -4.508 | -2.647 | -3.274 | -1.947 | -2.262 | -3.617 | 468.065 | -1.606 | 0.754 | 6.583 | 88.674 | 8.246 | 7.386 | 7.691 | -11.337 | 4.787 | -4.892 | -2.912 | 40.584 | 3.823 | 1.759 | -7.65 | -116.552 | 39.243 | 9.293 | 33.129 | 166.452 | 43.617 | 36.7 | -6.236 | -71.013 | 6.695 | 8.568 | -6.49 | -4.882 | -3.694 | -0.841 | -2.019 | 4.452 | 1.441 | 2.06 | -18.201 | 9.159 | -0.954 | -8.91 | -18.857 | 4.027 | 2.35 | 6.095 | 0.996 | 15.249 | 10.603 | -13.477 | 2.302 | -15.618 | -0.099 | 4.639 | -35.812 |
Operating Cash Flow
| -177.26 | 0 | 8.009 | 0 | 387.456 | -585.54 | -74.124 | 28.393 | 14.589 | -172.158 | -45.313 | -27.799 | -0 | -1,099.16 | 46.481 | 1.413 | 391.357 | -278.276 | -63.582 | 12.85 | 113.278 | -27.642 | 123.77 | 27.487 | -25.933 | -331.444 | 156.217 | 114.411 | 79.885 | -203.367 | 100.025 | 25.37 | -88.677 | 36.43 | -36.315 | 119.604 | -68.2 | -50.849 | 57.327 | 30.447 | -56.743 | -29.48 | 127.641 | -15.966 | -27.5 | 20.786 | 125.454 | -9.054 | -90.035 | 282.962 | 465.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.383 | 20.012 | 8.918 | -79.838 | 153.572 | -43.722 | 112.904 | -44.69 | 9.057 | -56.434 | 0 | 11.174 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.476 | -12.069 | -41.891 | -4.192 | -37.857 | -23.482 | -12.101 | -60.505 | -28.189 | -48.379 | -32.089 | -21.297 | -0.908 | -4.171 | -3.044 | -1.557 | -0.046 | -15.874 | -5.046 | -19.989 | -3.224 | -7.037 | -3.313 | -2.02 | -6.116 | 15.591 | -12.932 | -0.846 | -14.534 | -32.712 | -10.63 | -1.614 | -4.055 | -0.343 | -5.705 | -10.343 | -2.28 | -32.077 | -4.187 | -11.532 | -3.005 | -38.442 | -9.361 | -8.609 | -18.103 | -133.921 | -113.212 | -64.142 | -25.367 | -114.118 | -73.187 | -14.88 | -40.668 | -72.882 | -14.224 | -19.504 | -31.735 | -36.766 | -19.51 | -6.015 | -9.633 | -35.599 | -12.701 | -55.796 | -16.054 | -5.556 | -9.673 | -7.804 | -25.483 | -63.372 | -94.313 | -27.741 | -11.043 | -11.402 | -9.849 | -24.279 | -10.041 | 42.247 | -84.975 | -6.715 | 1.94 | -72.623 | -6.053 | 1.143 | -2.456 |
Acquisitions Net
| 0 | 0.064 | 0 | 0 | 0.004 | -31.928 | 8.484 | 25.069 | 1.96 | 9.83 | 0.184 | 3.34 | 2.841 | 0.046 | 0 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.534 | 32.712 | 0 | 0 | 0 | 0.648 | 5.705 | 0 | 0 | 0 | 0 | 44.631 | 3.005 | 35.991 | 0 | 0 | 18.103 | -10.728 | 113.205 | 0 | 0 | -15.153 | 0 | 0 | 40.668 | 73.857 | 0 | 19.644 | 31.735 | 59.861 | 0 | 0 | 9.633 | 0 | -5.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.927 | 0 | 0 | 0.139 | 0 | 0 | 0 | 0 | 85.115 | 0 | -1.94 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -8.484 | -25.069 | -1.96 | -9.83 | -0.184 | 0 | 0 | -0.062 | 6.19 | -6.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.002 | -1.59 | 0 | 0 | 0 | 14.65 | -1.14 | 0 | 0 | 0 | 0 | -22.5 | -10.5 | -29.38 | 0 | -17.5 | -4.12 | -180.78 | -83.6 | 0 | 0 | 43.45 | -47.05 | 0 | -20 | -1.689 | 0 | -3 | -3.2 | -39.2 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.796 | 0 | 0 | 0 | -2.272 | 4.289 | 0 | 0 | 0 | -2.57 | 0 | -0.53 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 6.586 | 0.064 | 0 | 6.645 | 0.29 | -7.391 | 4.525 | 3.009 | -6.388 | 10.945 | 0 | 0 | 0 | -9.991 | 9.991 | 0 | 29.554 | 0 | 0 | 0 | 10.402 | 0.74 | -2.99 | 3.29 | 12.918 | 0.5 | 0 | 0.25 | -10.455 | 6 | 7 | 1.535 | -14.7 | 1.19 | 13.51 | 0.033 | 0.722 | -0.01 | 1.17 | 9.505 | 55.745 | 0 | 0 | 0.053 | 258.347 | 15.035 | 87.184 | 0.025 | 4.594 | 0 | 0 | 0.017 | 9.582 | 4.348 | 0.054 | 0.23 | 10.361 | 0.021 | 0.021 | 11.007 | 3.475 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 1.081 | 0 | 0 | 0 | -1.551 | -7.152 | 10.331 | 0.995 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -36.913 | 34.195 | -2.971 | 0.464 | -1.147 | -171.121 | -17.753 | 50.94 | 3.891 | 63.007 | -57.469 | -29.128 | 16.038 | 23.924 | -9.729 | 0.38 | 3.508 | 4.192 | 0.065 | 2.272 | 0.798 | -8.057 | -7.102 | 0.773 | -6.116 | 1.114 | 0.5 | -1 | -14.534 | -14.712 | -15.5 | -0 | -4.055 | -8.386 | -5.705 | -14.81 | -0.55 | -4.568 | 6.035 | -11.532 | -3.005 | 100.228 | -9.361 | -0 | -18.103 | -20.264 | -103.548 | -107.899 | 0 | -14.024 | 33.01 | -33.45 | -40.668 | -72.882 | -14.224 | -19.504 | -31.735 | -36.766 | -22.4 | -6.015 | -9.633 | -1.831 | 0.071 | -2.346 | -0.001 | 12.692 | 0.003 | -12.45 | -25.483 | 36.334 | -0.483 | 0.772 | 0.002 | 2.242 | -0.222 | -12.849 | -10.041 | 33.753 | -85.461 | -6.715 | 1.94 | 1.164 | 0.063 | 0.007 | -2.456 |
Investing Cash Flow
| -38.389 | 28.776 | -44.798 | -3.728 | -32.356 | -221.34 | -37.244 | -5.04 | -21.289 | 8.24 | -78.613 | -47.086 | 15.13 | 19.754 | -12.772 | -1.176 | 3.462 | 17.872 | -4.981 | -17.716 | -2.426 | -4.692 | -9.676 | -4.237 | -2.826 | 29.622 | -12.432 | -1.846 | -15.286 | -26.756 | -20.131 | 5.386 | -2.519 | -8.131 | -5.655 | -11.643 | -2.797 | -35.924 | 1.837 | 0.237 | -3.999 | 124.142 | -9.361 | -26.109 | -22.17 | -87.347 | -172.12 | -84.856 | -25.342 | -95.251 | -87.226 | -48.33 | -60.651 | -64.014 | -9.876 | -22.31 | -34.705 | -42.51 | -41.889 | -5.994 | -9.626 | -33.955 | -18.18 | -58.142 | -16.055 | 7.143 | -9.67 | -20.254 | -25.48 | -67.834 | -131.722 | -26.969 | -11.041 | -10.211 | -5.782 | -37.128 | -10.041 | 74.448 | -95.043 | 3.616 | 2.405 | -71.458 | -5.99 | 1.15 | -2.456 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 656.838 | 1,457.688 | 796.225 | -516.663 | -12.737 | 362.735 | 384.84 | -36.644 | -78.627 | 443.123 | -445.41 | -290.107 | -50.799 | 793.124 | 224.4 | 6.835 | -210.137 | -28.882 | 267.5 | 39 | -188.6 | -48.329 | 121.182 | -56.8 | -39.2 | 218.713 | 7 | -125 | -13.6 | 13.611 | -166.5 | 88.249 | -30 | -89.86 | 55 | -71.615 | -30.65 | 243.751 | 9.034 | -76.337 | -373.583 | -203.44 | 177 | -3.95 | -53.3 | -147.42 | 386.7 | 54.6 | -154 | -20.01 | -201.5 | -247.5 | 94.7 | 463.71 | -189 | 65.95 | 98.54 | 253 | 344 | -196 | -220 | 95 | 554 | -304 | -10.962 | -180 | 327.962 | -74.3 | -28.7 | -188.778 | 451.778 | 60 | -35 | -5 | 10 | 57 | -45 | -48 | -25 | 20 | -100 | 110.2 | -20 | 30.464 | -20.464 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 3.92 | 0 | 0 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3.92 | 0 | 0 | -5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -30.169 | -20.323 | -11.541 | -11.672 | -16.315 | -15.553 | -7.528 | -9.825 | -10.168 | -0.887 | -10.563 | -14.966 | -14.692 | -17.764 | -6.602 | -6.925 | -6.983 | -2.668 | -6.24 | -7.092 | -7.699 | -9.521 | -10 | -8.777 | -8.75 | -10.039 | -6.313 | -7.057 | -7.155 | -10.634 | -9.669 | -8.403 | -8.091 | -18.591 | -8.997 | -7.274 | -12.252 | -0.714 | -23.513 | -2.292 | -19.78 | -19.423 | -15.492 | -16.588 | -17.356 | -27.574 | -16.516 | -16.079 | -13.801 | -25.809 | -18.905 | -19.629 | -23.619 | -15.638 | -23.573 | -17.496 | -13.923 | -11.694 | -10.292 | -8.212 | -7.787 | -14.387 | -10.498 | -3.074 | -5.199 | -14.726 | -8.935 | -10.486 | -3.67 | -5.341 | -2.176 | -11.199 | -0.866 | -2.265 | -0.423 | -14.101 | -0.637 | -1.022 | -14.355 | -5.907 | -3.75 | -2.094 | -14.331 | 0 | 0 |
Other Financing Activities
| -0.213 | -0.08 | -0.677 | -0 | 0 | -8.016 | 3.68 | 5.88 | -0.7 | 2.052 | 3.645 | -4.614 | 551.085 | 35.987 | -10.459 | 10.332 | -22.758 | -8.848 | -10.165 | 20.211 | -2.468 | -16.089 | 22.152 | 28.013 | -2.865 | -19.613 | 0 | 0 | 0 | 15.113 | 0 | -0 | 0 | 57.362 | 0.02 | 0.593 | 0 | 29.858 | 6.351 | 5.448 | 0 | 448.544 | 18.873 | 41.699 | 0 | -29.5 | 100 | 9.5 | 0 | -25.295 | 15.776 | 71.849 | 5.605 | 18.678 | 16.792 | 9.198 | -0 | 13.123 | 11.699 | 4.27 | 6.623 | 12.568 | 0.499 | -0.5 | 0.501 | 10.751 | -0 | -1.781 | 298.423 | -0.057 | 0.056 | -0 | 0 | 0 | -6.362 | 6.413 | 0.048 | 0.503 | 4.658 | 0.144 | -0.166 | 29.306 | -1.853 | -1.197 | -3.293 |
Financing Cash Flow
| 626.457 | 1,437.286 | 784.006 | -528.335 | -29.051 | 339.166 | 380.991 | -42.549 | -87.536 | 444.287 | -452.327 | -309.686 | 485.594 | 811.347 | 212.34 | 5.241 | -239.878 | -40.398 | 251.095 | 52.12 | -198.767 | -73.94 | 133.334 | -37.564 | -50.815 | 189.061 | 0.687 | -132.057 | -20.755 | 18.091 | -176.169 | 79.846 | -38.091 | -51.089 | 46.023 | -78.296 | -42.902 | 272.895 | -8.127 | -68.596 | -393.363 | 225.68 | 180.381 | 21.161 | -70.656 | -204.494 | 470.184 | 48.021 | -167.801 | -71.114 | -204.629 | -195.279 | 76.686 | 466.75 | -195.781 | 57.652 | 84.617 | 254.43 | 345.407 | -199.942 | -221.164 | 93.181 | 544.001 | -307.574 | -15.66 | -183.975 | 319.027 | -86.567 | 266.053 | -194.176 | 449.658 | 48.801 | -35.866 | -7.265 | 3.215 | 49.313 | -45.589 | -48.519 | -34.696 | 14.237 | -103.916 | 137.412 | -36.184 | 29.267 | -23.757 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 7.391 | -4.525 | 184.752 | -109.479 | 633.236 | 195.628 | 25.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 410.808 | -315.392 | 747.153 | -591.259 | 326.049 | -467.714 | 277.014 | -23.721 | 90.517 | 170.89 | 56.983 | -188.944 | 526.122 | -276.354 | 241.048 | 10.478 | 154.941 | -300.802 | 182.532 | 47.253 | -87.916 | -106.274 | 247.428 | -14.314 | -79.574 | -112.76 | 144.472 | -19.493 | 43.844 | -212.032 | -96.274 | 110.601 | -129.287 | -22.79 | 4.053 | 29.665 | -113.898 | 186.122 | 51.037 | -37.912 | -454.106 | 320.342 | 298.661 | -20.914 | -120.327 | -271.059 | 423.522 | -45.889 | -283.178 | 116.598 | 173.282 | -127.358 | -112.726 | 208.602 | -11.463 | 65.964 | 1.712 | -308.276 | 366.09 | -59.857 | -129.834 | -185.179 | 286.1 | 3.302 | -11.617 | -349.772 | 186.065 | 44.881 | 152.79 | -324.313 | 295.876 | 109.665 | -110.184 | 45.907 | 17.445 | 21.103 | -135.468 | 179.501 | -173.462 | 130.757 | -146.201 | 75.011 | -371.025 | 30.416 | -15.039 |
Cash At End Of Period
| 1,244.051 | 833.242 | 1,148.634 | 401.481 | 992.741 | 657.175 | 1,124.889 | 847.875 | 871.596 | 781.079 | 610.189 | 553.206 | 742.15 | 216.028 | 492.383 | 251.335 | 240.857 | 85.916 | 386.718 | 204.186 | 156.933 | 244.848 | 351.123 | 103.695 | 118.009 | 197.583 | 310.343 | 165.872 | 185.364 | 141.52 | 353.553 | 449.827 | 339.226 | 468.512 | 491.302 | 487.25 | 457.585 | 571.483 | 385.361 | 334.323 | 372.236 | 826.341 | 505.999 | 207.339 | 228.253 | 348.579 | 619.638 | 196.117 | 242.006 | 525.184 | 408.586 | 235.303 | 362.661 | 475.387 | 266.785 | 278.248 | 212.284 | 210.572 | 518.848 | 152.758 | 212.616 | 342.45 | 527.629 | 241.529 | 238.227 | 249.844 | 599.616 | 413.551 | 368.67 | 215.879 | 540.193 | 244.317 | 134.652 | 244.836 | 198.929 | 181.484 | 160.381 | 295.85 | 116.348 | 289.81 | 159.053 | 305.253 | -42.174 | 30.416 | 373.912 |