
Chengtun Mining Group Co., Ltd.
SSE:600711.SS
5.41 (CNY) • At close April 29, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 582.948 | 829.129 | 288.555 | 34.045 | 66.596 | 131.581 | 184.178 | -769.166 | -13.808 | 366.229 | 375.188 | -462.48 | 1,070.579 | 296.568 | 416.77 | -204.202 | 226.001 | 66.856 | -29.567 | 122.915 | 112.805 | 43.172 | 20.868 | 17.635 | 93.053 | 222.815 | 154.737 | 274.179 | 156.251 | 127.864 | 94.099 | 103.053 | 62.939 | 48.381 | 5.738 | 54.921 | 47.509 | 46.683 | -10.659 | 62.858 | 73.913 | 33.044 | -19.621 | 52.984 | 58.217 | 3.06 | -8.155 | 26.245 | 13.434 | -12.62 | -11.563 | 37.488 | -0.962 | -2.684 | -6.517 | 21.395 | 2.197 | 0.875 | -3.613 | -21.273 | -5.32 | -7.027 | -3.849 | 4.891 | -4.977 | 2.873 | 10.896 | 2.455 | 14.966 | 13.857 | -2.753 | 8.765 | -0.975 | -3.981 | -1.739 | -115.34 | -8.918 | 6.832 | -0.914 | -6.696 | 5.056 | 8.801 | 4.687 | 9.664 | 3.509 |
Depreciation & Amortization
| 0 | 0 | 336.755 | 336.755 | 306.717 | -461.15 | 262.67 | 262.67 | 165.334 | 165.334 | 153.081 | 153.081 | 160.32 | 160.32 | 148.413 | 148.413 | 373.414 | -145.259 | 145.259 | 0 | 275.536 | -112.348 | 112.348 | 0 | 183.606 | -77.154 | 77.154 | 0 | 113.822 | -55.203 | 55.203 | 0 | 106.471 | -46.507 | 46.507 | 0 | 130.737 | -50.772 | 50.772 | 0 | 109.37 | -38.8 | 38.8 | 0 | 72.817 | -15.923 | 15.923 | 0 | 28.315 | -11.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.881 | 0.453 | -0.471 | 0.77 | 0.831 | 0.339 | 0.534 | 0.748 | 0.895 | 0.818 | 0.816 | 0.741 | 0.993 | 0.662 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 57.15 | -166.103 | 0 | -889.431 | -1,561.51 | 1,229.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -14.871 | -4.203 | 4.203 | 0 | 22.892 | -31.005 | 31.005 | 0 | 26.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -943.298 | 0 | -212.597 | 402.547 | -402.547 | 0 | -70.658 | 1,413.373 | -1,413.373 | 0 | -2,584.12 | 2,020.073 | -2,020.073 | 0 | 76.844 | 411.441 | -411.441 | 0 | -2,702.629 | 347.226 | -347.226 | 0 | -479.041 | 1,434.947 | -1,434.947 | 0 | -772.69 | 967.664 | -967.664 | 0 | -669.522 | 445.078 | -445.078 | 0 | -1,049.759 | 859.124 | -859.124 | 0 | -293.625 | 224.471 | -224.471 | 0 | -143.38 | 92.06 | -92.06 | 0 | 97.929 | 69.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.326 | 2.335 | 4.414 | -5.186 | 12.81 | -13.82 | 9.867 | 7.34 | -24.461 | -18.178 | 0.293 | 3.481 | 39.623 | -37.618 |
Accounts Receivables
| 0 | 0 | -143.676 | 0 | -401.292 | 58.983 | -58.983 | 0 | 1,272.431 | 715.91 | -715.91 | 0 | -635.231 | 308.951 | -308.951 | 0 | -289.139 | 483.784 | -483.784 | 0 | -2,347.757 | 766.256 | -766.256 | 0 | -153.821 | 1,093.225 | -1,093.225 | 0 | 254.373 | 288.209 | -288.209 | 0 | -108.888 | 220.104 | -220.104 | 0 | -926.539 | 792.704 | -792.704 | 0 | -259.281 | 169.105 | -169.105 | 0 | -118.51 | 77.848 | -77.848 | 0 | 96.673 | -14.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -799.623 | 0 | 188.695 | 343.564 | -343.564 | 0 | -1,343.088 | 697.463 | -697.463 | 0 | -1,948.889 | 1,711.121 | -1,711.121 | 0 | 365.984 | -72.343 | 72.343 | 0 | -354.872 | -419.03 | 419.03 | 0 | -325.22 | 341.722 | -341.722 | 0 | -1,027.063 | 679.455 | -679.455 | 0 | -560.634 | 224.974 | -224.974 | 0 | -123.221 | 66.42 | -66.42 | 0 | -34.344 | 55.367 | -55.367 | 0 | -24.869 | 14.212 | -14.212 | 0 | 1.256 | 83.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.98 | -0.116 | 2.863 | 0.432 | 0.998 | 1.22 | -4.884 | 4.855 | 36.864 | -25.485 | 17.329 | -4.474 | -23.66 | 4.805 |
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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.305 | 2.451 | 1.551 | -5.618 | 11.812 | -15.04 | 14.752 | 2.486 | -61.325 | 7.307 | -17.036 | 7.955 | 63.283 | -42.423 |
Other Non Cash Items
| 0 | -871.514 | 863.145 | 842.994 | -912.595 | -287.837 | 1,487.946 | -262.67 | 769.166 | 13.808 | 125.09 | 1,070.707 | 462.48 | -1,070.579 | -296.568 | -416.77 | 204.202 | -226.001 | -66.856 | 29.567 | -122.915 | -112.805 | -43.172 | -20.868 | -17.635 | -93.053 | -222.815 | -154.737 | -274.179 | -156.251 | -127.864 | -94.099 | -103.053 | -62.939 | -48.381 | -5.738 | -54.921 | -47.509 | -46.683 | 10.659 | -62.858 | -73.913 | -33.044 | 19.621 | -52.984 | -58.217 | -3.06 | 8.155 | -26.245 | -13.434 | 12.62 | 11.563 | -37.488 | 0.962 | 2.684 | 6.517 | -21.395 | -2.197 | -0.875 | 3.613 | 21.273 | 5.32 | 7.027 | 3.849 | -4.891 | 4.977 | -2.873 | -10.896 | -2.455 | -14.966 | -13.857 | 2.753 | -1.06 | 2.179 | 0.807 | 0.013 | 35.81 | 9.307 | 0.755 | 2.811 | 10.224 | 3.363 | 2.765 | 4.231 | 1.461 | 3.815 |
Operating Cash Flow
| 0 | -288.566 | 1,355.518 | 1,131.549 | -1,185.267 | -226.896 | 1,317.75 | 184.178 | -769.166 | -13.808 | 491.319 | 1,445.895 | 339.647 | 1,070.579 | 670.568 | 916.3 | 630.533 | 909.488 | -111.505 | -376.98 | 5.294 | 571.698 | 273.401 | -145.799 | 992.435 | 518.209 | 1,176.168 | -1,519.37 | 524.865 | 153.948 | 95.377 | 48.995 | 389.43 | -154.355 | 27.986 | -44.039 | -324.163 | -44.056 | -155.446 | -319.23 | -35.976 | -153.829 | -5.234 | -271.389 | 208.755 | 24.609 | 10.59 | 14.093 | 3.461 | -69.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.74 | 3.991 | 0.769 | -6.143 | -65.889 | -13.092 | 17.989 | 9.985 | -20.038 | -8.941 | 12.676 | 13.141 | 51.74 | -29.632 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -238.059 | -305.676 | -564.729 | -481.203 | -734.727 | -574.193 | -887.154 | -686.186 | -491.424 | -544.17 | -387.351 | -664.237 | -314.961 | -464.527 | -515.719 | -271.64 | -140.964 | -296.057 | -278.551 | -884.538 | -41.246 | -240.836 | -226.909 | -83.257 | -314.986 | -65.229 | -109.862 | -57.284 | -241.986 | -58.883 | -63.138 | -16.559 | -72.709 | -39.71 | -21.042 | -8.773 | -58.626 | -39.862 | -73.132 | -17.519 | -55.333 | -40.662 | -68.313 | -17.255 | -49.179 | -24.407 | -21.635 | -1.368 | -9.595 | -15.364 | -11.197 | -4.62 | -18.729 | -6.734 | -1.58 | -5.783 | -1.283 | -0.226 | -0.164 | -0.66 | -0.366 | -0.519 | -0.466 | -0.289 | -5.47 | -0.006 | -0.077 | -0.459 | -0.374 | 0 | -0.002 | -0.002 | -0.841 | -0.021 | 0 | 0 | -0.445 | -0.02 | -0.109 | -0.013 | -0.112 | -0.171 | -0.145 | -0.042 | -20.119 | -9.883 |
Acquisitions Net
| 0 | 0.172 | 12.863 | 0.046 | 292.456 | -234.448 | 16.495 | -58.008 | -7.282 | 2.282 | -0.551 | 0 | -1.522 | 0.425 | 2.626 | 99.804 | 67.198 | -11.474 | 0.107 | -535.311 | -10 | 0.009 | -314.323 | 83.257 | 19.001 | 60.367 | 109.862 | 57.284 | -52.52 | 58.91 | 63.138 | -30.255 | 11.558 | -124.047 | 21.042 | 0 | 0 | -16.177 | 0 | 0 | -618.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0 | 0 |
Purchases Of Investments
| -447.633 | -892.314 | -528.313 | -166.464 | -357.37 | -111.97 | -324.776 | -180.02 | -1,573.967 | -338.003 | -510.746 | -977.745 | -491.874 | -264.942 | -624.827 | -957.935 | -649.929 | -865.36 | -385.201 | -471.735 | -234.89 | -381.035 | -219.988 | -152.648 | -68.807 | -437.7 | -460.18 | -342.79 | -139.62 | -265.39 | -309.064 | -273.247 | -978.846 | -404.762 | -193.535 | -103.368 | -296.5 | 0 | 0 | 0 | 609.83 | -236.28 | -425.985 | -7.75 | -66.034 | -15 | 0 | 0 | 0 | -84.192 | 0 | -40 | -273.725 | -53.649 | 0 | 0 | 0 | -5.65 | 0 | -5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | -10.5 | 0 |
Sales Maturities Of Investments
| 899.29 | 716.898 | 475.42 | 69.336 | 368.299 | 234.245 | 199.512 | 500.741 | 1,170.68 | 518.049 | 745.095 | 162.352 | 700.518 | 267.835 | 419.688 | 893.333 | 408.787 | 763.378 | 282.001 | 308.156 | 424.61 | 377.823 | 147.197 | 109.402 | 178.909 | 254.989 | 286.196 | 211.996 | 183.14 | 163.755 | 227.653 | 172.592 | 699.444 | 75.445 | 78.495 | 45.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.118 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.47 | 0 | 0 |
Other Investing Activites
| -0.528 | -0 | -30.041 | -96.425 | 11.006 | 0.276 | 0.036 | 0.073 | -0.073 | 0.283 | 2.877 | 0.286 | 7.102 | 0.425 | 0.921 | 0.172 | 4.298 | -0 | 0.561 | -0.431 | -1.35 | -0 | -226.909 | -83.257 | 12.283 | 0.065 | -109.862 | -57.284 | -1.025 | -58.883 | -63.138 | 0 | 75.508 | -39.71 | -16.1 | -4.942 | -11.456 | 18.647 | -29.255 | 4.212 | -622.186 | 2.168 | 0.203 | -0.013 | 8.524 | -2.838 | -5.429 | -1.305 | -9.595 | 0.022 | -9.85 | -4.62 | 237.385 | 0 | -95.868 | -360.811 | -276.828 | -0.105 | -0.164 | -0.66 | -0.366 | -0.519 | -0.466 | -0.289 | 0.405 | -0.006 | 0.077 | 0.962 | -46.881 | 0 | 0.1 | -0.002 | 25 | 0.282 | -0.115 | 0 | 77.481 | -7.181 | -72.471 | -0.013 | -0.112 | -0.171 | 0.783 | -0.091 | 39.997 | -3 |
Investing Cash Flow
| 213.07 | -480.921 | -604.759 | -578.285 | -431.265 | -686.089 | -995.887 | -423.401 | -902.066 | -361.56 | -150.675 | -1,479.344 | -100.738 | -461.209 | -717.311 | -236.266 | -310.61 | -409.514 | -381.084 | -1,583.859 | 137.124 | -244.039 | -840.933 | -126.503 | -173.601 | -187.508 | -283.847 | -188.077 | -252.011 | -160.491 | -144.549 | -147.469 | -265.045 | -532.783 | -131.14 | -71.562 | -366.582 | -21.216 | -102.387 | -13.307 | -67.689 | -274.774 | -494.095 | -25.018 | -106.689 | -42.245 | -27.064 | -2.673 | -9.595 | -99.534 | -21.047 | -44.62 | -55.069 | -60.346 | -97.448 | -360.593 | -278.111 | -5.981 | -0.164 | -6.16 | -0.366 | -0.519 | -0.466 | -0.289 | -5.065 | -0.006 | 0.077 | 1.621 | -47.295 | 0 | 0.098 | -0.002 | 24.159 | 0.262 | -0.115 | 0.103 | 77.036 | -7.201 | -72.58 | -0.013 | -0.112 | -0.171 | 0.639 | -9.561 | 9.377 | -12.883 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -144.674 | -673.787 | -13.999 | 241.367 | 1,355.898 | 0 | 38.627 | 940.26 | 143.047 | 10.737 | 210.006 | 377.165 | 199.317 | 263.858 | -232.447 | 18.181 | 2,937.252 | -2,170.021 | -358.15 | 2,946.893 | 27.107 | -162.02 | 25.085 | 49.942 | -513.862 | -950.004 | -315.266 | 249.726 | -279.572 | -120.852 | 120.326 | 171.352 | 284.603 | 645.131 | 52.067 | -51.178 | 247.33 | 639.103 | 3.668 | 5 | 524 | -90 | -34.5 | 170.305 | 114 | -8.8 | 73 | -17.5 | 19.5 | 55.627 | -71.827 | 15 | 237.554 | 11.121 | 52.446 | 55 | -10.4 | 29.677 | -13.349 | -77.014 | 4.627 | -9.71 | -1.434 | 0 | 0 | 3 | -10 | -9 | -0.5 | -0.281 | -0.8 | -4.197 | -18 | 0 | 0 | 0 | -2.295 | -0.002 | -2.205 | -12.273 | 7.321 | 25.031 | -22.705 | -17.875 | 0.846 | 27.5 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -38.012 | 38.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 36.34 | -36.34 | 0 | -188.014 | 38.012 | -38.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,391.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.041 | 0 | 0 | 0 | -65.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -112.645 | -133.014 | -254.579 | -176.164 | -26.172 | -94.36 | -143.894 | -85.237 | -107.165 | -218.66 | -66.67 | -78.468 | -67.407 | -96.68 | -81.73 | -64.039 | -66.826 | -153.179 | -75.87 | -55.372 | -104.251 | -69.772 | -104.109 | -29.779 | -129.204 | -108.222 | -202.451 | -35.125 | -117.613 | -106.175 | -61.175 | -17.475 | -88.105 | -61.563 | -52.25 | -25.789 | -73.91 | -15.714 | -8.801 | -24.532 | -23.411 | -36.72 | -4.92 | -26.517 | -5.942 | -4.555 | -3.205 | -27.982 | -2.126 | -1.596 | -3.101 | -19.319 | -2.708 | -2.707 | -2.315 | -0.619 | -0.303 | -0.777 | -0.14 | -16.476 | -1.953 | -11.118 | -13.492 | -0.092 | -0.413 | 0 | -2.098 | -0.254 | 0 | 0 | 0 | 0 | 0 | 0 | -0.022 | -0.001 | -2.46 | -0.385 | -0.282 | -2.148 | -2.249 | -2.371 | -3.377 | -2.181 | -2.164 | -2.24 |
Other Financing Activities
| 181.407 | 77.189 | -397.64 | -316.839 | -189.355 | 655.035 | 1,011.092 | 114.329 | 383.8 | 2,139.42 | -85.119 | 39.004 | -34.754 | 709.317 | -130.365 | 9.754 | -3,192.206 | 1,954.186 | -47.12 | 53.94 | -124.723 | -66.695 | 823.005 | 66.48 | 35.224 | 232.473 | 148.77 | 1,237.524 | 448.55 | 197.023 | -210.036 | -38.673 | 42.174 | 54.677 | 159.377 | 84.902 | 153.967 | -7.993 | 298.569 | -15.805 | 18.138 | 40.213 | 1,136.318 | -0.05 | -14.638 | -0.35 | -0.278 | 4.444 | -1.847 | 0.007 | 4.199 | 0.601 | -240.471 | 207.389 | -17.891 | -10.642 | 669.255 | -0.625 | 24.345 | 176.453 | 0.623 | 16.076 | 13.584 | 0 | -0.002 | 0 | 0 | 0 | -0.7 | -0.056 | -0.038 | 0 | -1.254 | -0.31 | 0 | 0 | -0.156 | -0 | -0.002 | -0.001 | 0.079 | 0.06 | 0.018 | 0.032 | -0.006 | -0.515 |
Financing Cash Flow
| -75.911 | -729.612 | -666.217 | -251.636 | 1,250.371 | 660.675 | 320.271 | 974.228 | 419.682 | 2,254.573 | 58.217 | 337.701 | 97.157 | 876.496 | -444.542 | -36.103 | -321.78 | -369.014 | -481.14 | 2,961.382 | -201.867 | -298.487 | 748.953 | 81.671 | -706.161 | -814.434 | -386.751 | 1,452.126 | -5.676 | -30.004 | -150.885 | 115.204 | 172.926 | 638.245 | 159.194 | 7.934 | 327.387 | 615.396 | 293.436 | -35.337 | 518.727 | -86.507 | 1,096.897 | 143.737 | 93.42 | -13.705 | 69.517 | -41.038 | 15.527 | 54.038 | -70.729 | -3.718 | -5.625 | 215.803 | 32.24 | 43.739 | 658.552 | 28.276 | 10.856 | 82.962 | 3.297 | 10.005 | -1.343 | -0.092 | -0.415 | 3 | -12.098 | -9.254 | -1.2 | -0.337 | -0.838 | -4.197 | -19.254 | -0.31 | -0.022 | -0.001 | -4.911 | -0.388 | -2.489 | -14.423 | 5.151 | 22.721 | -26.064 | -20.023 | -1.324 | 24.745 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 15.502 | -0.697 | -4.816 | 7.2 | 8.675 | -82.908 | 62.063 | -15.096 | -118.359 | 38.169 | 36.786 | -14.158 | -10.795 | -5.343 | -14.288 | 4.329 | -26.951 | -0.854 | -3.244 | 0.671 | -2.181 | -0.636 | 0.408 | -0.332 | -6.134 | 4.433 | 6.869 | -4.637 | 1.461 | -0.477 | -0.018 | 2.778 | 0.582 | -0.225 | 0.95 | -1.429 | 0.163 | 0.243 | -0.169 | 0 | -0.002 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | -0.009 | -0 | 0.002 | -0 | 0 | 0 |
Net Change In Cash
| 742.734 | -1,514.97 | -394.752 | 712.499 | -282.551 | -335.219 | 704.196 | 1,081.243 | -884.132 | 836.898 | 435.646 | 290.094 | 325.272 | 217.93 | -505.573 | 648.26 | -28.808 | 130.106 | -976.973 | 1,001.215 | -61.63 | 28.536 | 181.83 | -190.963 | 106.539 | -479.3 | 512.439 | -259.958 | 268.639 | -37.024 | -200.074 | 19.509 | 297.894 | -49.118 | 56.99 | -109.096 | -363.194 | 550.368 | 35.434 | -367.874 | 415.06 | -515.111 | 597.568 | -152.67 | 195.486 | -31.341 | 53.044 | -29.618 | 9.393 | -148.016 | 18.213 | -45.552 | -52.141 | 116.239 | 8.795 | -306.996 | 398.393 | -40.669 | -2.315 | 49.091 | 1.239 | 2.415 | -2.779 | -6.633 | 6.329 | -1.66 | 1.089 | -11.264 | 12.899 | -0.067 | -1.201 | -5.945 | 2.165 | 3.943 | 0.632 | -6.04 | 6.237 | -20.681 | -57.08 | -4.451 | -15.009 | 13.609 | -12.747 | -16.443 | 59.794 | -17.769 |
Cash At End Of Period
| 2,747.169 | 2,004.435 | 5,196.467 | 5,591.219 | 3,130.851 | 3,413.402 | 3,748.621 | 3,044.425 | 1,963.182 | 2,847.313 | 2,010.415 | 1,574.769 | 1,284.675 | 959.403 | 741.473 | 1,247.046 | 598.786 | 627.594 | 497.488 | 1,474.461 | 473.247 | 534.877 | 506.34 | 324.511 | 530.364 | 423.825 | 903.126 | 390.687 | 664.317 | 395.678 | 432.702 | 632.776 | 623.363 | 325.469 | 374.587 | 317.597 | 426.693 | 789.888 | 239.52 | 204.085 | 571.959 | 156.899 | 672.009 | 74.441 | 227.112 | 31.626 | 62.967 | 9.923 | 39.225 | 29.832 | 177.848 | 159.635 | 172.227 | 224.368 | 108.128 | 99.334 | 406.33 | 7.937 | 48.606 | 50.921 | 1.83 | 0.592 | -1.824 | 0.956 | 7.589 | 1.26 | 2.92 | 1.832 | 13.095 | 0.196 | 0.263 | 1.464 | 7.41 | 5.244 | 1.302 | 0.669 | 6.709 | 0.473 | 21.154 | 78.234 | 82.684 | 97.693 | 84.084 | 96.831 | 113.274 | 53.481 |