
Sichuan Golden Summit (group) Joint-Stock Co., Ltd.
SSE:600678.SS
7.88 (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 | 4.998 | -4.053 | -7.109 | -37.129 | -12.92 | 7.151 | 1.661 | 4.288 | -9.292 | 9.267 | 8.47 | 8.59 | 12.45 | 26.251 | 20.494 | 2.073 | 9.186 | 24.767 | 2.209 | 10.388 | 14.984 | 10.899 | 3.031 | 0.647 | 14.568 | 10.771 | 5.698 | 29.518 | 4.932 | 2.966 | -8.476 | -4.971 | -6.373 | -8.306 | -8.597 | 6.512 | -4.284 | 12.197 | -10.23 | -20.874 | -19.73 | 2.349 | 1.239 | 6.992 | 0.941 | -1.968 | -1.166 | 426.663 | 79.497 | -33.968 | -18.211 | 241.767 | -120.311 | -47.702 | -38.917 | -156.17 | -56.178 | -346.604 | -28.393 | -474.753 | -47.628 | -58.002 | -4.296 | 2.603 | 7.256 | 10.342 | 2.455 | 10.697 | 5.779 | 7.429 | 1.8 | 11.216 | 3.669 | 7.076 | 1.014 | 6.887 | 3.577 | 2.456 | 0.577 | 6.572 | 1.008 | 3.833 | 2.081 | 11.013 | 3.121 | 3.131 | 2.093 |
Depreciation & Amortization
| 0 | 0 | 0 | 10.011 | 10.011 | 15.192 | -20.372 | 10.026 | 10.026 | 15.765 | 15.765 | 6.79 | 6.79 | 9.614 | 9.614 | 4.588 | 0 | 18.344 | -8.922 | 8.922 | 0 | 17.372 | -8.709 | 8.709 | 0 | 17.308 | -10.654 | 10.654 | 0 | 17.904 | -8.494 | 8.494 | 0 | 17.02 | -8.483 | 8.483 | 0 | 16.048 | -7.835 | 7.835 | 0 | 7.493 | -2.931 | 2.931 | 0 | 3.432 | -1.293 | 1.293 | 0 | 36.128 | -29.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.702 | 7.06 | 6.607 | 7.22 | 4.252 | 10.995 | 3.971 | 9.673 | 8.404 | 7.815 | 8.115 | 7.386 | 4.937 | 7.107 | 7.602 | 6.32 |
Deferred Income Tax
| 0 | 0 | 0 | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -40.643 | 0 | -14.419 | 6.506 | -6.506 | 0 | -8.752 | 48.619 | -48.619 | 0 | -74.015 | -30.063 | 30.063 | 0 | 10.701 | 20.43 | -20.43 | 0 | 47.611 | -10.356 | 10.356 | 0 | -59.963 | 48.679 | -48.679 | 0 | -33.648 | 5.07 | -5.07 | 0 | -6.529 | 9.079 | -9.079 | 0 | -24.259 | 7.507 | -7.507 | 0 | -4.44 | -4.385 | 4.385 | 0 | -0.589 | -4.84 | 4.84 | 0 | 4.282 | 14.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.647 | 0.682 | 49.513 | -32.047 | -2.011 | -7.347 | 8.059 | -26.819 | -39.43 | 55.159 | -20.374 | -13.492 | 89.865 | -7.066 | -58.064 | -2.913 |
Accounts Receivables
| 0 | 0 | 0 | -39.86 | 0 | -20.455 | 12.846 | -12.846 | 0 | -11.433 | 52.733 | -52.733 | 0 | -66.575 | -32.712 | 32.712 | 0 | 7.777 | 22.61 | -22.61 | 0 | 51.196 | -12.57 | 12.57 | 0 | -63.897 | 53.279 | -53.279 | 0 | -32.859 | 7.204 | -7.204 | 0 | -4.782 | 9.899 | -9.899 | 0 | -24.161 | 4.591 | -4.591 | 0 | -5.351 | -6.566 | 6.566 | 0 | 1.684 | -6.825 | 6.825 | 0 | 3.703 | 13.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.782 | 0 | 6.036 | -6.34 | 6.34 | 0 | 2.681 | -4.114 | 4.114 | 0 | -7.44 | 2.65 | -2.65 | 0 | 2.924 | -2.18 | 2.18 | 0 | -3.584 | 2.214 | -2.214 | 0 | 3.935 | -3.682 | 3.682 | 0 | -0.789 | -2.643 | 2.643 | 0 | -1.748 | -1.584 | 1.584 | 0 | -0.099 | 0.746 | -0.746 | 0 | 0.911 | -1.362 | 1.362 | 0 | -2.273 | 1.985 | -1.985 | 0 | 0.579 | 1.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.764 | -7.41 | -1.706 | -5.093 | 6.704 | 8.667 | 1.136 | -26.7 | -1.772 | -4.11 | -3.81 | 4.021 | -4.664 | -1.001 | -5.074 | -4.679 |
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 | -0.918 | 0.918 | 0 | 0 | 0.508 | -0.508 | 0 | 0 | 0.764 | -0.764 | 0 | 0 | 2.169 | -2.169 | 0 | 0 | 3.543 | -3.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -66.41 | 8.093 | 51.219 | -26.954 | -8.715 | -16.013 | 6.923 | -0.119 | -37.657 | 59.269 | -16.564 | -17.513 | 94.529 | -6.066 | -52.99 | 1.766 |
Other Non Cash Items
| 14.154 | 55.601 | 18.029 | 43.677 | 8.108 | 48.718 | 20.473 | 18.058 | -10.026 | -7.013 | -64.384 | 41.828 | 2.498 | -8.59 | -12.45 | -26.251 | -20.494 | -2.073 | -9.186 | -24.767 | -2.209 | -10.388 | -14.984 | -10.899 | -3.031 | -0.647 | -14.568 | -10.771 | -5.698 | -29.518 | -4.932 | -2.966 | 8.476 | 4.971 | 6.373 | 8.306 | 8.597 | -6.512 | 4.284 | -12.197 | 10.23 | 20.874 | 19.73 | -2.349 | -1.239 | -6.992 | -0.941 | 1.968 | 1.166 | -426.663 | -79.497 | 33.968 | 18.211 | -241.767 | 120.311 | 47.702 | 38.917 | 156.17 | 56.178 | 346.604 | 28.393 | 474.753 | 47.628 | 58.002 | 4.296 | -2.603 | -7.256 | -10.342 | -2.455 | -10.697 | -5.779 | -7.429 | -1.8 | 8.769 | 7.018 | 4.552 | 0.441 | -5.23 | 0.849 | 5.488 | 4.168 | -7.391 | 3.239 | 5.454 | 4.484 | 10.807 | 5.869 | 8.983 | 0.333 |
Operating Cash Flow
| 14.154 | 55.601 | 23.027 | 29.76 | 0.998 | -3.602 | -6.314 | 28.73 | 1.661 | 4.288 | -9.292 | 9.267 | 10.969 | 57.836 | -5.579 | 24.894 | 14.225 | 70.732 | 3.597 | 41.728 | -12.001 | 47.335 | 24.654 | 19.864 | 19.686 | 71.458 | -45.288 | 17.389 | -20.516 | 1.091 | 5.084 | 4.958 | -3.479 | 3.064 | 9.257 | 5.416 | -11.952 | 5.793 | -16.536 | -4.247 | -10.603 | -5.111 | -9.125 | 14.564 | -0.263 | 17.267 | -5.669 | -14.589 | -21.107 | -163.521 | -16.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.961 | 18.428 | 67.748 | -23.371 | 3.899 | 8.074 | 19.975 | -12.401 | -31.844 | 67.22 | -2.972 | 0.459 | 116.622 | 9.03 | -38.348 | 5.833 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -61.863 | -27.753 | -19.401 | -76.373 | -80.116 | -4.35 | -24.098 | -4.879 | -51.068 | -5.62 | -74.441 | -6.938 | -10.071 | -8.297 | -4.863 | -14.297 | -5.111 | -3.238 | -1.103 | -3.961 | -6.415 | -3.849 | -4.161 | -3.426 | -4.396 | -1.267 | -9.534 | -3.798 | -2.427 | -2.901 | -0.794 | -0.385 | -0.094 | -0.554 | -1.128 | -1.174 | -7.059 | -16.884 | -2.634 | -4.447 | -7.679 | -14.505 | -9.128 | -9.076 | -19.407 | -124.053 | -18.814 | -7.102 | -12.285 | -5.831 | -7.487 | -8.521 | -7.021 | -4.675 | -0.46 | -0.706 | -1.404 | -2.933 | -3.424 | -7.225 | -16.09 | -41.621 | -65.907 | -69.819 | -76.547 | -86.999 | -30.759 | -28.719 | -39.559 | -43.96 | -8.05 | -7.32 | -2.095 | -1.337 | -2.666 | -7.658 | -1.447 | -7.769 | -2.147 | -2.01 | -1.173 | 0.209 | -3.369 | -2.606 | -3.784 | -44.759 | -7.758 | -20.17 | -32.919 |
Acquisitions Net
| 0.107 | 0 | 1.551 | 7.302 | 0 | 0.628 | 3.45 | 1 | 0 | 6.625 | -0.071 | 0.029 | 0.042 | 0.06 | 0.038 | 0 | 0 | 0 | 1.4 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.942 | 2.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.342 | 4.7 | 0 | 0 | 2.267 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -1 | 0 | 0 | 0 | 0 | 0 | 0.25 | -0.25 | -0.001 | -2.5 | 0 | -0.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.157 | -24.824 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1.201 | 0 | 0 | 0 | 0 | 0 | -3.7 | -0.75 | 0 | -6.625 | 0 | 17.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 7.88 | 2 | 6.894 | 0 | 0 | 0 | 10.5 | 0.066 | 0 | 0 | -2.768 | 0 | 12.457 | 1.196 |
Other Investing Activites
| 0 | 4.832 | -3 | 7.002 | 0 | 0.01 | -0.018 | -0.25 | -0.001 | -2.206 | -0.529 | -0 | 0.042 | 0.06 | 0.038 | -14.297 | -5.111 | 2.504 | -1.103 | -2.596 | -6.415 | -0.037 | 0.15 | -0.284 | -4.396 | 0.098 | 50.525 | -47.141 | 0 | -2.901 | -0.794 | -0.385 | -0.094 | -0.209 | 0 | 0.824 | 0.174 | -0.254 | -1.44 | 4.088 | 0.051 | -0.21 | 0.649 | 1.433 | 0.145 | -7.019 | 0.25 | -1.693 | 3.462 | -3.728 | 267.237 | 24 | -7.021 | -0.63 | 0 | 0.967 | -0.237 | -2.933 | -3.424 | 0.266 | -0.212 | 18.359 | -0.978 | 1.151 | 0.532 | -176.605 | -30.759 | -28.719 | -39.559 | 40.006 | -39.902 | 19.016 | -2.095 | -1.337 | -3.058 | 0.883 | -0 | 12.26 | 4.69 | 1.678 | 5.387 | -1.974 | 1.852 | 0.127 | 0.115 | -0.94 | 2.681 | 0.545 | 0.392 |
Investing Cash Flow
| -61.555 | -22.921 | -20.851 | -69.371 | -80.116 | -4.194 | -24.116 | -5.129 | -51.069 | -10.326 | -75.041 | 10.611 | -10.029 | -8.236 | -4.824 | -14.297 | -5.111 | -0.734 | -1.103 | -6.557 | -6.415 | -3.886 | -4.011 | -3.71 | -4.396 | -1.169 | 40.991 | -54.096 | -27.251 | -20.345 | -0.794 | -0.385 | -0.094 | -0.763 | -1.128 | -0.349 | -6.886 | 1.982 | -4.074 | -0.359 | -7.629 | -14.715 | -8.479 | -7.643 | -19.262 | -131.072 | -18.564 | -8.795 | -2.88 | -6.655 | 259.75 | 15.479 | -7.021 | -5.305 | -0.46 | 0.261 | -1.641 | -2.933 | -3.424 | -6.959 | -16.302 | -23.262 | -66.885 | -68.668 | -76.016 | -263.604 | -30.759 | -28.719 | -39.559 | -61.296 | -43.252 | 11.697 | -2.095 | 9.543 | -5.724 | 1.105 | 0.553 | 11.384 | 2.542 | -0.331 | 4.214 | 8.735 | -1.451 | -2.479 | -3.67 | -48.467 | -5.077 | -7.168 | -31.331 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -21.667 | 28.206 | 6.27 | 11.22 | 180.617 | 21.702 | 18.96 | 28.073 | 90 | 0 | 8.4 | 0 | 0 | 0 | 0 | 0.333 | 0 | -13 | 0 | -7 | 20 | -0 | 0 | 0 | -0.001 | 17.18 | 0 | 0 | 0 | 0.035 | 0 | 0 | 5 | 0 | 0 | 0 | -195.069 | 10 | 3.769 | 10 | 10 | 40 | 5 | 0 | 195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | -1.57 | 0 | 0 | 0 | -1.2 | 5 | -20 | -35 | -5.63 | 99.193 | -216.861 | 187.7 | 208.171 | 18.499 | -32.15 | 48.6 | -15 | 24.1 | 99.75 | 48.5 | -0.051 | 44 | -57.6 | -4.1 | 30 | 0 | -25 | 0 | -2.071 | 4.62 | 0 | 0 | -19.6 | 9.48 | 9.08 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | -2.55 | 2.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.5 | 0 | -2.55 | -2.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.829 | -5.357 | -5.02 | -4.877 | -4.452 | -7.954 | -3.073 | -4.177 | -3.42 | -10.972 | -0.963 | -0.868 | -0.831 | -15.687 | -5.39 | -0.331 | -0.333 | -18.336 | -0.34 | -0.366 | 0 | -20.719 | 0 | 0 | 0 | -19.965 | 0 | 0 | 0 | -0.362 | 0 | -5.511 | -4.632 | -4.487 | -4.851 | -4.239 | -3.159 | -4.305 | -4.546 | -4.768 | -4.467 | -9.677 | -3.93 | -3.887 | -1.606 | 0 | 0 | -0.785 | -3.269 | -0 | 0 | -0.092 | -0.09 | -0.327 | -3.562 | -4.894 | -4.555 | -3.055 | -3.059 | -2.714 | -3.959 | -6.6 | -0.2 | -6.198 | -9.982 | -3.72 | -10.527 | -7.8 | -8.159 | -7.933 | -10.896 | -5.517 | -4.217 | 0 | -3.9 | -4.339 | -4.195 | -4.318 | -4.347 | -4.233 | -3.23 | -4.457 | -4.004 | -3.297 | -3.46 | -7.656 | -1.929 | -3.932 | -1.555 |
Other Financing Activities
| 19.693 | -8.866 | -12.106 | -55.664 | -9.973 | -32.213 | -6.232 | 1.728 | -0.728 | 35.898 | -3.4 | 6.5 | 0 | -50 | 25.568 | -10.163 | -4 | -36 | 0 | -41.746 | 15.4 | -100.719 | 0 | 0 | -0 | -87.145 | 3.2 | 39.156 | 24.824 | 45.7 | 0 | 2.3 | -0 | 0 | 7.398 | -0 | 195 | -0 | 27.9 | -2 | -0 | 0 | 2 | 0.2 | -190.3 | 148.817 | 15 | -15 | 0 | -36.539 | 0 | 11.65 | 48 | 14.904 | -0.504 | -0.2 | -0.9 | 0.002 | -0.002 | 0.001 | -0.001 | 127.157 | -0.001 | -0.001 | 5.137 | 2.455 | 0 | -0 | 101.885 | 102.264 | -0 | -0 | -0 | -3.66 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -10.11 | 0 | -0.015 | 0.015 | -0 | 0 |
Financing Cash Flow
| -6.804 | 13.983 | -10.856 | -49.321 | 166.192 | -17.965 | 9.655 | 25.623 | 85.853 | 31.476 | 4.037 | 5.632 | -0.831 | -65.687 | 20.178 | -9.831 | -4.333 | -67.336 | -0.34 | -48.746 | 35.4 | -100.719 | 0 | 0 | -0.001 | -69.965 | 3.2 | 39.156 | 24.824 | 45.373 | 0 | -3.211 | 0.368 | -4.487 | -4.851 | -4.239 | -3.227 | 5.695 | 27.123 | 3.232 | 5.533 | 30.323 | 3.07 | -3.687 | 3.095 | 148.817 | 15 | -15.785 | -3.269 | -36.539 | 0 | 11.558 | 48.26 | 13.006 | -4.065 | -5.094 | -5.455 | -4.253 | 1.939 | -22.713 | -38.96 | 114.927 | 98.991 | -223.059 | 182.856 | 206.906 | 7.973 | -39.95 | 142.326 | 79.331 | 13.204 | 94.233 | 44.283 | -3.711 | 40.1 | -61.939 | -8.295 | 25.682 | -4.347 | -29.233 | -3.23 | -6.528 | 0.616 | -13.407 | -3.46 | -27.27 | 7.566 | 5.148 | -1.555 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.001 | -0.001 | -0.003 | 0.001 | 0.001 | -0.005 | -0.002 | 0.018 | -0.007 | -0.034 | 0.017 | 0.004 | 0.011 | -0.006 | 0.001 | -0.005 | 0.002 | -0.01 | -0.013 | -0 | 0.006 | -0.002 | 0.009 | 0.008 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -55.406 | 46.662 | -8.682 | -88.931 | 87.075 | -25.765 | -20.777 | 49.242 | 24.992 | -4.36 | 1.81 | 5.788 | 0.12 | -16.094 | 9.775 | 0.762 | 4.784 | 2.651 | 2.141 | -13.574 | 16.99 | -57.272 | 20.652 | 16.163 | 15.288 | 0.323 | -1.097 | 2.449 | -22.944 | 26.119 | 4.29 | 1.361 | -3.205 | -2.185 | 3.278 | 0.828 | -22.064 | 13.47 | 6.513 | -1.374 | -12.699 | 10.497 | -14.534 | 3.234 | -16.431 | 35.013 | -9.233 | -39.77 | -27.257 | -206.716 | 243.355 | 10.072 | 30.362 | 0.385 | -1.316 | -1.424 | -2.987 | 0.801 | -2.182 | -39.289 | -60.193 | 11.644 | 22.121 | -314.59 | 48.265 | -232.054 | -16.137 | -65.13 | 106.153 | -44.434 | 26.986 | 162.213 | 51.027 | -10.129 | 52.804 | 6.913 | -31.114 | 40.965 | 6.27 | -9.589 | -11.418 | -29.637 | 66.386 | -18.858 | -6.671 | 40.884 | 11.519 | -40.369 | -27.053 |
Cash At End Of Period
| 27.869 | 83.276 | 36.614 | 45.296 | 134.226 | 47.152 | 72.917 | 93.693 | 44.451 | 19.46 | 23.819 | 22.01 | 16.221 | 16.101 | 32.196 | 22.421 | 21.658 | 16.877 | 14.227 | 12.085 | 25.659 | 8.67 | 65.942 | 45.29 | 29.127 | 13.839 | 13.516 | 14.613 | 12.164 | 35.108 | 8.989 | 4.699 | 3.338 | 6.543 | 8.728 | 5.45 | 4.622 | 26.687 | 13.217 | 6.704 | 8.078 | 20.777 | 10.28 | 24.814 | 21.58 | 38.011 | 2.998 | 12.231 | 52 | 78.657 | 285.373 | 42.018 | 31.946 | 1.357 | 0.972 | 2.288 | 3.712 | 6.699 | 5.898 | 8.08 | 47.369 | 107.159 | 95.515 | 73.394 | 387.984 | 120.919 | 352.973 | 369.109 | 434.239 | 328.086 | 372.52 | 345.534 | 183.321 | 132.316 | 142.445 | 89.641 | 82.728 | 113.841 | 72.876 | 66.607 | 76.196 | 87.614 | 117.251 | 50.865 | 69.724 | 76.394 | 35.51 | 23.991 | 64.36 |