
HeBei Jinniu Chemical Industry Co.,Ltd
SSE:600722.SS
5.14 (CNY) • At close May 6, 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 | 12.685 | 13.671 | 12.604 | 4.395 | 7.56 | 11.589 | 19.856 | 28.082 | 26.455 | 11.588 | 12.151 | 18.159 | 11.588 | 10.316 | 7.992 | 0.14 | 2.02 | 3.701 | 4.065 | 6.65 | 7.164 | 12.58 | 4.861 | 19.272 | 19.718 | 15.903 | 3.464 | 2.691 | 10.434 | 8.291 | 13.02 | 10.191 | 9.968 | 4.373 | 1.385 | 7.086 | 372.034 | -84.38 | -50.29 | -130.534 | -72.749 | -73.959 | -34.725 | -92.221 | -69.314 | 9.706 | -7.822 | 123.835 | -36.618 | -12.066 | 2.764 | -134.975 | -49.787 | -32.259 | -29.604 | 1,191.884 | -24.171 | -35.655 | -29.943 | 17.318 | -28.986 | -7.88 | -3.866 | -1,197.532 | -222.183 | -26.321 | -47.061 | 1,306.757 | -34.281 | -57.292 | -84.192 | -1,289.214 | -53.574 | -78.598 | -70.842 | -459.909 | -1.414 | -3.605 | 8.279 | 8.892 | 14.981 | 17.919 | 12.561 | 4.067 | 4.35 | 4.564 | 8.269 |
Depreciation & Amortization
| 0 | 0 | 0 | 4.367 | 4.367 | 5.406 | 5.406 | 4.596 | 4.596 | 4.356 | 4.356 | 4.331 | 4.331 | 4.881 | 4.881 | 3.472 | 3.472 | 15.058 | -6.93 | 6.93 | 0 | 44.9 | -29.025 | 29.025 | 0 | 58.058 | -28.313 | 28.313 | 0 | 57.387 | -28.714 | 28.714 | 0 | 57.668 | -28.782 | 28.782 | 0 | 106.287 | -67.201 | 67.201 | 0 | 137.748 | -69.579 | 69.579 | 0 | 142.298 | -72.477 | 72.477 | 0 | 143.869 | -71.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.631 | 28.215 | 31.419 | 28.454 | 0 | 0 | 30.581 | 29.536 | 31.421 | 29.331 | 30.32 | 29.309 | 30.292 | 29.027 | 30.338 | 28.89 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0.008 | -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 | 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 | -32.763 | 0 | 88.518 | 0 | 179.678 | 0 | 34.65 | -23.224 | 23.224 | 0 | 17.248 | 46.489 | -46.489 | 0 | 10.652 | -16.943 | 16.943 | 0 | 74.058 | -160.766 | 160.766 | 0 | 38.24 | -16.756 | 16.756 | 0 | -121.883 | 90.543 | -90.543 | 0 | -85.234 | 48.733 | -48.733 | 0 | 69.218 | 125.844 | -125.844 | 0 | -247.178 | -127.53 | 127.53 | 0 | 58.833 | 85.495 | -85.495 | 0 | -57.861 | 105.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -195.568 | 5.139 | -79.437 | 4.265 | 0 | 0 | -22.675 | -62.971 | -98.588 | -1.709 | 41.148 | -21.556 | -208.524 | -33.332 | 140.58 | -51.712 |
Accounts Receivables
| 0 | 0 | 0 | -27.733 | 0 | 83.432 | 0 | 179.227 | 0 | 37.574 | -25.718 | 25.718 | 0 | 20.583 | 44.667 | -44.667 | 0 | 16.245 | -18.627 | 18.627 | 0 | 76.663 | -169.447 | 169.447 | 0 | 37.738 | -21.539 | 21.539 | 0 | -127.006 | 87.102 | -87.102 | 0 | -106.738 | 50.83 | -50.83 | 0 | -7.117 | 95.88 | -95.88 | 0 | -294.563 | -113.349 | 113.349 | 0 | 68.364 | 43.308 | -43.308 | 0 | -75.711 | 57.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5.574 | 0 | 2.021 | 0 | 0.451 | 0 | -2.924 | 2.493 | -2.493 | 0 | -1.265 | 1.823 | -1.823 | 0 | -0.613 | 1.684 | -1.684 | 0 | 0.219 | 8.682 | -8.682 | 0 | -1.224 | 5.263 | -5.263 | 0 | 1.144 | 3.441 | -3.441 | 0 | 1.527 | -2.097 | 2.097 | 0 | 95.903 | -1.468 | 1.468 | 0 | 47.298 | -14.181 | 14.181 | 0 | -12.441 | 42.187 | -42.187 | 0 | 17.85 | 47.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148.645 | -38.18 | -52.455 | 14.954 | 0 | 0 | -53.102 | -42.831 | -58.298 | 41.931 | -6.254 | -72.182 | 32.588 | 0.068 | 14.562 | 26.939 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.544 | 0 | 3.064 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | -2.069 | 0 | 0 | 0 | -4.98 | 0 | 0 | 0 | -2.825 | -0.001 | 0.001 | 0 | 1.727 | -0.479 | 0.479 | 0 | 3.978 | 0 | 0 | 0 | 19.977 | 0 | 0 | 0 | -19.569 | 31.431 | -31.431 | 0 | 0.087 | 0 | 0 | 0 | 2.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -344.213 | 43.319 | -26.982 | -10.689 | 0 | 0 | 30.427 | -20.14 | -40.29 | -43.64 | 47.402 | 50.626 | -241.112 | -33.4 | 126.017 | -78.651 |
Other Non Cash Items
| 0 | 0 | 24.639 | 33.007 | -34.131 | -88.081 | 31.98 | -91.264 | -4.596 | -39.006 | 18.869 | -39.143 | -12.151 | 7.784 | -11.588 | -10.316 | -7.992 | -0.14 | -2.02 | -3.701 | -4.065 | -6.65 | -7.164 | -12.58 | -4.861 | -19.272 | -19.718 | -15.903 | -3.464 | -2.691 | -10.434 | -8.291 | -13.02 | -10.191 | -9.968 | -4.373 | -1.385 | -7.086 | -372.034 | 84.38 | 50.29 | 130.534 | 72.749 | 73.959 | 34.725 | 92.221 | 69.314 | -9.706 | 7.822 | -123.835 | 36.618 | 12.066 | -2.764 | 134.975 | 49.787 | 32.259 | 29.604 | -1,191.884 | 24.171 | 35.655 | 29.943 | -17.318 | 28.986 | 7.88 | 3.866 | 1,197.532 | 222.183 | 26.321 | 47.061 | -1,306.757 | 34.281 | 57.292 | 84.192 | 1,259.538 | 25.1 | 43.458 | 25.353 | 459.909 | 1.414 | 16.022 | 25.583 | 1.283 | 31.044 | 28.911 | 21.935 | 46.76 | 21.285 | 18.667 | 24.087 |
Operating Cash Flow
| 0 | 0 | 37.324 | 42.312 | -21.527 | 10.237 | 44.946 | 104.599 | 19.856 | 28.082 | 26.455 | -0 | -0 | 21.057 | 117.717 | 2.491 | 19.913 | 25.415 | 4.764 | -9.332 | 11.676 | 22.413 | 25.469 | 52.666 | 46.638 | 23.646 | 99.678 | 74.835 | 18.382 | 6.244 | -6.063 | -100.702 | 98.565 | 34.736 | -0.27 | -2.147 | -67.508 | 33.862 | -20.639 | 50.927 | -102.897 | 106.033 | 44.592 | 29.146 | -54.115 | 128.204 | -9.221 | -23.653 | 53.919 | -475.498 | -84.914 | -4.696 | 25.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -194.613 | 4.88 | -83.157 | -12.771 | -17.842 | 6.709 | 20.324 | 0.427 | -56.991 | 73.647 | 118.299 | 42.249 | -127.405 | 21.33 | 194.149 | 9.533 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.119 | -9.087 | -1.051 | -1.558 | -1.901 | 0.317 | -1.59 | -0.702 | -3.003 | -9.553 | -0.136 | -0.809 | -0.282 | -14.783 | -3.135 | -0.805 | -0.975 | -2.152 | -6.84 | -5.421 | 0 | -10.129 | -0.004 | -0.005 | 0 | -0.034 | 0.002 | -0.002 | -0.022 | -1.736 | 0 | -0.003 | -0.008 | -11.255 | -0.467 | -0.071 | -0.134 | 10.852 | -2.09 | -111.107 | -26.775 | -212.184 | -52.283 | -123.696 | -50.364 | -298.758 | -103.16 | -2.276 | -41.045 | -196.779 | -9.47 | -14.92 | -6.738 | -69.807 | -6.69 | -2.027 | -3.697 | -3.437 | -4.659 | -2.328 | -6.096 | -8.299 | -13.259 | -48.969 | -7.231 | -35.873 | -1.859 | -145.782 | -15.574 | 0.909 | -0.248 | -2.373 | -1.275 | -203.311 | 131.956 | -14.786 | -5.288 | -63.281 | -11.759 | -94.808 | -106.45 | -405.441 | -3.333 | -6.049 | -4.982 | 44.832 | -4.705 | -23.309 | -30.189 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 580 | 0 | 0 | 0.016 | 289.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 1.736 | 0 | 0.003 | 0.008 | 11.255 | 0.467 | 0 | 0 | -0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200.448 | 0 | 0 | 13.384 | 20.076 | 0.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -810 | -360 | -860 | -570 | -600 | -577.198 | -800 | -580 | 0 | -80 | -50 | -290 | 0 | -80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -665 | 0 | 0 | -130 | -409.96 | -410 | 120 | -450 | -251.448 | -585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 4.042 | -8.342 | -0.1 | 0 | 0 | 160 | -265 | 0 | 0 | 0 | 0 | -1.22 | -8.08 | 0 | -15 | -87.914 | -50 | 0 | 0 |
Sales Maturities Of Investments
| 811.978 | 369.855 | 860 | 970 | 200 | 560 | 998 | 222 | 15 | 115 | 369.085 | 0.915 | 0 | 0 | 0 | 0 | 0 | 10.722 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 1,063.158 | 4.571 | -45.963 | 63 | 241.319 | 301.04 | 84.365 | 367.072 | 487.043 | 330.929 | 0 | 0 | 0 | 0 | 0 | 0 | 1.961 | 0 | 0.902 | 3.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -7.653 | 2.357 | 4.778 | -599.483 | 2.522 | 2.819 | -579.642 | 0.03 | 0.238 | -369.085 | 80.915 | 0 | -79.535 | -3.135 | -0.805 | -0.975 | -10.01 | -6.84 | 10 | 0 | -19.206 | 0.029 | 0.022 | 0 | -0.066 | 0.353 | 0.187 | -0.022 | -1.39 | -0 | -0.003 | -0.008 | -10.168 | -0.467 | -99.058 | -0.134 | 227.269 | 345.101 | -2.519 | -26.775 | 0.245 | -52.283 | 0.007 | -17.5 | 2.366 | -0.772 | 0.083 | -41.045 | -20.288 | 0.031 | 1.844 | -10.275 | -0.001 | -6.69 | 13.355 | 0.009 | 0.012 | -3.862 | 0.19 | 0.001 | 107.497 | 0.001 | 6.886 | -6.347 | 16.67 | 0.091 | 6.347 | -6.347 | 0.317 | -0.248 | 0.007 | -1.275 | -144.936 | 48.608 | -65.314 | 161.541 | 81.341 | 5.238 | -42.013 | -44.023 | 75.713 | 25.164 | -2.856 | -75.08 | 20.3 | 1.003 | -0.179 | -1.124 |
Investing Cash Flow
| 1.859 | -6.885 | 1.306 | 403.22 | -401.383 | -14.359 | 199.228 | -358.344 | 12.028 | 25.686 | -50.12 | 80.106 | -0.282 | -94.319 | -3.135 | -0.805 | -0.975 | -1.44 | 3.16 | 4.579 | 0 | -29.334 | 0.026 | 0.018 | 0 | 398.059 | 4.927 | -45.778 | -67.017 | -170.031 | -108.96 | 204.362 | -82.936 | 225.426 | -254.538 | -99.129 | -0.134 | 238.047 | 343.011 | -113.626 | -26.775 | -209.978 | -52.283 | -122.787 | -64.782 | -296.392 | -103.932 | -2.193 | -241.493 | -217.067 | -9.47 | 0.308 | 13.338 | -69.538 | -6.69 | 11.328 | -3.688 | -3.425 | -4.659 | -2.138 | -6.095 | 99.198 | -13.257 | -42.082 | -7.231 | -19.203 | -1.768 | -139.436 | -21.921 | 5.326 | 3.794 | -10.708 | -1.375 | -348.247 | 180.564 | 79.9 | -108.746 | 18.061 | -6.521 | -136.822 | -150.472 | -330.948 | 13.751 | -8.905 | -95.062 | -22.782 | -53.702 | -23.487 | -31.313 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -90 | -228.333 | 21.667 | 575.667 | -112.333 | -8.333 | -26.333 | 317.667 | -6.333 | -46.728 | 172.067 | -180 | -38.245 | 0 | -40.625 | -1.25 | 0 | 0 | -0.625 | 459.325 | -4.801 | 1.985 | -9.009 | -144.785 | -1.382 | -32.531 | -48.88 | 75.54 | -36.875 | 169.36 | 49.823 | -10.319 | -18.232 | 20.88 | 9.175 | 544.698 | -51.327 | 166.127 | 70.017 | -0.362 | 69.96 | 190.89 | 162.885 | 318.032 | -10.821 | -101.178 | 49.403 | 244.997 | 48.758 | -20.999 | 30 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.038 | 0 | 0 | 0 | -0.352 | -0.33 | -0.334 | -0.305 | -0.355 | -0.335 | -0.334 | -0.297 | -0.468 | -5.625 | -19.087 | -45.557 | -2.247 | -20.741 | -17.354 | -17.926 | -17.559 | -17.927 | -25.861 | -2.701 | -13.095 | -9.322 | -13.532 | -13.171 | -12.93 | -41.987 | -10.626 | -10.602 | -9.834 | -9.482 | -1.091 | -3.992 | -3.87 | -0.797 | -3.993 | -4.557 | -5.853 | -4.911 | -4.181 | -3.242 | -0.896 | -11.734 | -0.33 | -2.616 | -0.232 | -437.848 | -2.456 | -36.814 | -4.849 | -4.39 | -31.158 | -36.616 | -23.754 | -6.753 | -28.686 | -31.588 | -27.837 | -6.001 | -27.88 | -29.252 | -28.419 |
Other Financing Activities
| 0 | -0.184 | -0.155 | -0.156 | -0.156 | -0.009 | -10 | -0.621 | -28.026 | -0.035 | -0.026 | -45.026 | -0.026 | -0.114 | -24 | 0 | 0 | 0 | 0 | 0 | 0 | -4.004 | -17.996 | 0 | 0 | -10.002 | -0.064 | 0.032 | 0.035 | 1.442 | -0.336 | 0.387 | -0.895 | -0.725 | -0.334 | 0.383 | -0.851 | 0.004 | -0.004 | -45.557 | -2.247 | 5.81 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1.74 | 1,592.186 | 0 | 40.625 | -0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0 | -0.073 | 0 | -0.008 | 0 | -0 | -0 | 11.03 | -0 | -17.859 | 0 | 385.987 | -24.205 | -161.793 | -68.946 | 166.171 | -8.537 | -226.002 | -9.432 | 38.819 | 0.771 | 1.165 | -0.204 | -6.336 | 0.309 | 14.545 | -0.229 |
Financing Cash Flow
| 0 | -0.184 | -0.155 | -0.156 | -0.156 | -0.009 | -10 | -0.621 | -28.026 | -0.035 | -0.026 | -45.026 | -0.026 | -0.114 | -24 | 0 | 0 | 0 | 0 | 0 | 0 | -4.004 | -17.996 | 0 | -0.038 | -10.002 | -0.064 | 0.032 | -30.317 | -0.211 | -0.336 | 0.083 | -1.251 | -0.725 | -0.334 | 0.085 | -0.851 | 5.629 | -109.091 | -273.89 | 19.419 | 560.735 | -129.688 | -26.259 | -43.893 | 299.74 | -32.194 | -49.43 | 158.972 | -191.062 | 1,577.599 | -13.171 | -12.93 | -43.338 | -10.626 | -10.602 | -10.459 | 449.843 | -5.892 | -2.007 | -12.879 | -145.509 | -5.376 | -37.162 | -54.732 | 70.622 | -41.056 | 166.118 | 48.927 | -11.024 | -18.562 | 0.405 | 8.943 | 492.837 | -168.494 | -32.479 | -3.777 | 170.2 | 30.265 | -71.729 | 129.699 | 350.097 | -38.736 | -131.601 | 21.362 | 232.66 | 21.187 | -35.706 | 1.352 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.333 | 0.105 | 5.244 | 63.018 | 28.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.112 | 0 | 0 | 0 | 0.004 | 0 | -0.001 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.414 | -0.001 | -0.057 | -0.023 | -0.219 | -0.188 | -0.209 | -0.287 | -0.284 | -0.261 | -0.257 | -0.19 | -0.141 | -0.167 | -0.225 | -0.268 |
Net Change In Cash
| 4.339 | 22.639 | 38.476 | 445.376 | -427.197 | -4.131 | 234.174 | -254.366 | -13.476 | 53.838 | -18.447 | 98.098 | 28.225 | -73.376 | 90.582 | 1.686 | 18.939 | 23.975 | 7.924 | -4.753 | 11.676 | -10.925 | 7.498 | 52.684 | 46.601 | 411.703 | 104.541 | 29.089 | -78.952 | -163.998 | -115.359 | 99.904 | 14.377 | 239.437 | -235.141 | -101.19 | -68.492 | 277.538 | 213.281 | -336.589 | -110.253 | 456.79 | -137.378 | -119.9 | -162.79 | 131.44 | -145.348 | -75.276 | -28.601 | -883.623 | 1,483.215 | -17.559 | 25.714 | -9.775 | 13.212 | -4.952 | -41.811 | 36.681 | -19.508 | -11.71 | -2.61 | -45.843 | 28.652 | 37.138 | -52.469 | 68.803 | -10.986 | 15.381 | -3.91 | 13.699 | -37.722 | -25.016 | 0.529 | -50.437 | 17.208 | -34.543 | -128.337 | 170.2 | 30.265 | -188.436 | -20.634 | -38.127 | 48.402 | -22.464 | -31.641 | 82.332 | -11.352 | 134.73 | -20.695 |
Cash At End Of Period
| 1,139.613 | 1,135.274 | 1,112.635 | 1,074.16 | 628.784 | 1,051.85 | 1,055.98 | 821.806 | 1,076.172 | 1,089.648 | 1,035.81 | 1,054.257 | 956.159 | 927.934 | 1,001.31 | 910.728 | 909.042 | 890.103 | 866.129 | 858.205 | 862.958 | 851.282 | 862.207 | 854.709 | 802.025 | 755.425 | 343.722 | 239.181 | 210.092 | 289.044 | 453.043 | 568.402 | 468.498 | 450.282 | 210.845 | 445.986 | 547.176 | 615.669 | 338.13 | 124.849 | 461.438 | 571.691 | 114.901 | 252.279 | 372.179 | 534.969 | 403.529 | 548.876 | 624.152 | 620.136 | 1,503.76 | 20.544 | 38.104 | 12.39 | 22.164 | 8.952 | 13.905 | 55.716 | 19.035 | 38.543 | 50.253 | 52.564 | 98.406 | 69.755 | 32.616 | 85.085 | 16.283 | 27.268 | 11.887 | 15.797 | 2.098 | 39.82 | 64.836 | 64.307 | 114.744 | 97.536 | 132.079 | 170.2 | 30.265 | 89.411 | 277.847 | 298.481 | 336.607 | 288.205 | 310.67 | 342.311 | 259.979 | 271.331 | 136.601 |