
Lanzhou Lishang Guochao Industrial Group Co.,Ltd
SSE:600738.SS
4.92 (CNY) • At close May 14, 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 | 34.643 | 9.015 | 63.824 | 4.64 | 32.981 | 20.489 | 24.533 | -38.856 | -36.142 | -72.317 | 229.922 | 22.84 | 59.888 | 28.094 | 43.997 | 7.226 | 23.832 | 22.841 | 32.762 | 43.366 | 84.321 | 35.902 | 82.646 | 332.113 | 1,180.752 | 14.452 | 56.912 | 33.898 | 28.407 | 63.947 | 17.194 | 7.87 | 14.523 | 16.164 | 23.881 | 8.188 | 21.405 | 24.426 | 30.466 | 16.678 | 28.32 | 25.247 | 33.672 | 22.281 | 22.855 | 23.71 | 41.598 | 11.507 | 9.928 | 9.075 | 29.18 | 6.788 | 11.294 | 6.687 | 22.247 | 9.806 | 5.578 | 1.432 | 21.14 | 2.612 | 7.168 | 5.374 | 9.518 | 6.453 | 1.909 | 1.526 | 17.834 | 11.596 | 6.588 | -5.154 | 2.549 | 2.698 | 7.037 | 16.823 | 3.609 | -5.062 | 0.22 | 3.378 | 5.54 | -1.193 | 0.54 | 2.764 | 2.892 | 29.462 | -13.08 | -9.414 | -5.388 |
Depreciation & Amortization
| 0 | 0 | 0 | 35.567 | 35.567 | 128.897 | -64.577 | 34.511 | 34.511 | 36.864 | 36.864 | 36.313 | 36.313 | 26.538 | 26.538 | 38.207 | 38.207 | 113.75 | -50.479 | 50.479 | 0 | 94.303 | -45.173 | 45.173 | 0 | 0 | -61.729 | 61.729 | 0 | 0 | -69.865 | 69.865 | 0 | 154.633 | -27.335 | 27.335 | 0 | 53.209 | -22.88 | 22.88 | 0 | 55.38 | -24.295 | 24.295 | 0 | 66.438 | -31.194 | 31.194 | 0 | 68.17 | -22.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.102 | 7.421 | 7.541 | 7.964 | 8.626 | 9.519 | 8.16 | 8.235 | 9.937 | 9.102 | 9.278 | 9.84 | 11.783 | 9.957 | 9.255 | 9.558 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | -6.828 | -3.931 | 0 | -58.804 | 0 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24.273 | -12.168 | 12.168 | 0 | 6.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -54.674 | 0 | -80.92 | 77.26 | -77.26 | 0 | -23.047 | 37.505 | -37.505 | 0 | -75.09 | 5.868 | -5.868 | 0 | -20.51 | 1.055 | -1.055 | 0 | 250.903 | -120.238 | 120.238 | 0 | 0 | 257.716 | -257.716 | 0 | 0 | 306.619 | -306.619 | 0 | -407.717 | 161.434 | -161.434 | 0 | -202.417 | 89.037 | -89.037 | 0 | -137.661 | 33.722 | -33.722 | 0 | -59.089 | 48.413 | -48.413 | 0 | -46.424 | 14.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.317 | -9.673 | -44.071 | 21.12 | 57.943 | 25.301 | -70.811 | 36.375 | 8.911 | 5.356 | -16.046 | 18.498 | -11.775 | 10.088 | -25.064 | 26.463 |
Accounts Receivables
| 0 | 0 | 0 | -68.486 | 0 | -91.337 | 81.2 | -81.2 | 0 | 2.049 | 41.815 | -41.815 | 0 | -53.947 | 8.022 | -8.022 | 0 | -10.552 | 38.789 | -38.789 | 0 | 26.622 | 87.135 | -87.135 | 0 | 0 | 161.001 | -161.001 | 0 | 0 | 244.166 | -244.166 | 0 | 5.989 | -1.137 | 1.137 | 0 | -6.887 | 3.948 | -3.948 | 0 | 9.475 | -2.435 | 2.435 | 0 | -14.105 | 38.11 | -38.11 | 0 | -18.396 | 3.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.811 | 0 | 12.478 | -3.94 | 3.94 | 0 | -25.096 | -4.31 | 4.31 | 0 | -5.693 | -2.154 | 2.154 | 0 | -9.958 | -37.734 | 37.734 | 0 | 224.28 | -207.218 | 207.218 | 0 | 0 | 96.715 | -96.715 | 0 | 0 | 73.761 | -73.761 | 0 | -413.706 | 162.571 | -162.571 | 0 | -195.53 | 85.09 | -85.09 | 0 | -147.136 | 36.156 | -36.156 | 0 | -44.983 | 10.188 | -10.188 | 0 | -28.028 | 10.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.324 | -0.013 | 0.672 | -2.179 | -25.612 | -9.154 | 15.124 | 16.198 | -69.006 | 15.436 | 15.254 | 5.328 | -35.337 | 45.668 | -116.164 | 112.972 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | -0.73 | 0.73 | 0 | 19.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.061 | 0.73 | -0.73 | 0 | -19.664 | 0 | 0 | 0 | -15.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.155 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | -11.308 | 11.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.115 | -0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.64 | -9.659 | -44.743 | 23.3 | 83.555 | 34.455 | -85.935 | 20.177 | 77.917 | -10.08 | -31.3 | 13.171 | 23.562 | -35.58 | 91.1 | -86.509 |
Other Non Cash Items
| 0 | 0 | -33.837 | -8.976 | -36.993 | 240.818 | -18.491 | -0.03 | -34.511 | 38.856 | -74.369 | 65.279 | -263.264 | -22.84 | -59.888 | -28.094 | -43.997 | -7.226 | -23.832 | -22.841 | -32.762 | -43.366 | -84.321 | -35.902 | -82.646 | -332.113 | -1,180.752 | -14.452 | -56.912 | -33.898 | -28.407 | -63.947 | -17.194 | -7.87 | -14.523 | -16.164 | -23.881 | -8.188 | -21.405 | -24.426 | -30.466 | -16.678 | -28.32 | -25.247 | -33.672 | -22.281 | -22.855 | -23.71 | -41.598 | -11.507 | -9.928 | -9.075 | -29.18 | -6.788 | -11.294 | -6.687 | -22.247 | -9.806 | -5.578 | -1.432 | -21.14 | -2.612 | -7.168 | -5.374 | -9.518 | -6.453 | -1.909 | -1.526 | -17.834 | -11.596 | -6.588 | 5.154 | -2.549 | 7.566 | 5.315 | -2.198 | 6.171 | 20.658 | 8.7 | 5.407 | 8.702 | 20.703 | 5.686 | 7.033 | 5.578 | 4.971 | 10.979 | 6.355 | 7.34 |
Operating Cash Flow
| 0 | 0 | 0.806 | -35.528 | 26.831 | 293.435 | 8.178 | -14.053 | 24.533 | -38.856 | -36.142 | -7.039 | -33.342 | 189.071 | -40.28 | 7.372 | 39.09 | -23.86 | -6.775 | -37.304 | -41.656 | -7.363 | 128.396 | 168.41 | -338.541 | 100.432 | -7.717 | 82.371 | -46.982 | 113.432 | -7.642 | 211.861 | -69.592 | 340.03 | 55.952 | -51.178 | -101.061 | -14.395 | -8.104 | -27.963 | -80.877 | -6.105 | -10.886 | -37.732 | -66.144 | 54.83 | 27.831 | -98.883 | 53.476 | 115.479 | 56.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.683 | 10.101 | -21.904 | 38.865 | 82.164 | 43.741 | -53.866 | 58.852 | 38.359 | 20.683 | 3.029 | 36.808 | 34.441 | 17.944 | -18.868 | 37.974 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -101.578 | -15.044 | -4.391 | -10.432 | -6.09 | -49.743 | -13.042 | -11.092 | -7.269 | -21.193 | -24.674 | -4.654 | -8.838 | -18.44 | -213.539 | -50.33 | -3.121 | -6.309 | -4.047 | -1.694 | -4.576 | -14.165 | -16.921 | -12.788 | -16.228 | -31.157 | -13.067 | -15.823 | -28.964 | -31.458 | -20.163 | -6.95 | -0.368 | -5.343 | -3.865 | -8.724 | -22.737 | -20.4 | -5.451 | -6.767 | -6.865 | -11.182 | -16.567 | -3.93 | -3.572 | -14.79 | -2.455 | -1.809 | -6.442 | -15.589 | -11.971 | -8.743 | -4.497 | -5.774 | -8.47 | -9.936 | -3.295 | -8.39 | -15.332 | -15.787 | -7.26 | -27.339 | -6.445 | -2.94 | -8.901 | -4.649 | -6.562 | -55.168 | -26.294 | -23.425 | -9.45 | -9.143 | -27.793 | -34.156 | -11.809 | -4.119 | -7.699 | -20.773 | -4.576 | -3.267 | -1.168 | -10.04 | -0.496 | -0.609 | -0.815 | -2.66 | -0.757 | -0.542 | -1.271 |
Acquisitions Net
| 0 | 0 | 0 | 8.378 | 0.023 | 2.917 | 0 | 6.888 | 0 | 8.136 | 0 | 0 | 0 | 2.95 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 56.61 | 0 | 0 | 0 | 687.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.43 |
Purchases Of Investments
| 0 | -10 | -10 | -80 | -110 | 0 | 0 | -6.888 | 0 | -31.25 | -4.159 | 0 | -16.25 | -44.25 | -23.01 | -20 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
Sales Maturities Of Investments
| 0.12 | 21.885 | 0.04 | 4.362 | 1.33 | 5.119 | 164.618 | -1.095 | 1.2 | 0.2 | 6.1 | 4.157 | 13.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.444 | 0.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.187 | 0 | 0 | 1.301 | 2.794 | 0.086 | 13.399 | 0.343 |
Other Investing Activites
| 2.397 | 5.379 | -3.863 | -67.259 | -108.647 | 8.511 | 15.389 | 7.088 | 1.2 | 23.25 | -3.05 | 0 | 0.157 | 1.774 | 32.579 | 3.156 | -3.121 | 12.623 | 0 | 5.535 | 4.503 | 225.539 | 73.56 | 37.016 | 30.441 | -58.806 | 1,717.648 | 60.01 | -28.964 | 0.522 | -389.39 | -6.95 | -0.409 | 0.013 | -0.013 | 0.013 | -22.737 | -24.969 | 0.956 | -6.767 | -6.865 | 0.002 | 4.829 | 0.017 | -3.572 | -8.537 | -25.398 | -0.01 | -6.442 | 1.324 | 3.904 | 1.273 | 0.002 | 4.536 | 2.158 | 2.323 | 3.95 | -24.554 | 2.167 | 6.906 | 0.054 | 0.088 | 0.004 | 0 | 0 | -0.007 | 0.001 | 0.314 | 0.004 | -62.926 | 0.059 | 1.78 | 0.007 | 39.414 | 16.011 | 1.671 | -7.699 | 50.548 | -4.576 | -50 | 0.202 | 2.319 | 0.367 | 0.749 | 0.053 | 0.109 | 2.783 | 5.057 | -1.271 |
Investing Cash Flow
| -99.061 | 2.22 | -18.214 | -77.691 | -114.737 | -33.195 | 166.965 | -5.099 | -6.069 | -20.857 | -25.783 | -0.496 | -11.669 | -60.917 | -203.97 | -67.174 | -53.121 | 6.314 | -4.047 | 3.841 | -0.073 | 267.984 | 56.639 | 24.228 | 14.213 | 597.578 | 1,704.581 | 44.187 | -28.964 | -30.937 | -409.553 | -6.95 | -0.368 | -5.33 | -3.877 | -8.711 | -22.737 | -45.369 | -4.495 | -6.767 | -6.865 | -11.18 | -11.738 | -3.913 | -3.572 | -23.326 | -27.853 | -1.819 | -6.442 | -14.266 | -8.067 | -7.47 | -4.496 | -1.238 | -6.312 | -7.613 | 0.656 | -32.944 | -13.165 | -8.881 | -7.206 | -27.251 | -6.441 | -2.94 | -8.901 | -4.656 | -6.561 | -54.854 | -26.29 | -22.907 | -9.053 | -7.363 | -29.286 | 5.258 | 4.203 | -2.449 | -7.699 | 29.775 | -4.576 | -53.267 | -0.966 | 3.466 | -0.129 | 0.14 | 0.539 | 0.244 | 2.112 | 17.914 | 2.231 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -21.797 | -35.634 | 5.535 | 13.197 | 23.684 | -185.441 | -33.687 | -4.732 | 79.557 | -152.304 | 68.86 | 1.44 | 270.2 | 19.8 | -85.33 | 0 | 0 | -100 | 0 | 9 | -9 | -269.64 | 0 | 0 | 347 | -260 | -434.9 | -30 | 77.5 | -52.6 | -21.25 | -21.25 | -21.25 | 85 | -101.695 | 0 | 50 | 48.987 | -100 | 0 | 0 | 0 | 100.62 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | -80 | -70 | 50 | -70 | 10 | -30 | -35 | -60 | 77 | 0 | -10 | 40 | -10 | 0 | -20 | 10 | -10 | 0 | -12 | 0 | -20 | -37 | 14 | -9 | -28 | -461.484 | 15.054 | -1.2 | -19.3 |
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 | -55.587 | 0 | -75.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.401 | -6.361 | -5.62 | -35.146 | -5.812 | -8.033 | -8.016 | -8.364 | -13.728 | -14.17 | -65.098 | -11.507 | -9.78 | -10.971 | -7.87 | -7.094 | -8.229 | -23.151 | -9.426 | -10.259 | -9.257 | -235.603 | -13.201 | -10.618 | -1,248.214 | -322.437 | -18.614 | -97.241 | -18.709 | -20.877 | -16.284 | -44.642 | -18.737 | -5.104 | -6.6 | -2.536 | -4.644 | -6.675 | -1.249 | -3.451 | -2.976 | -4.266 | -1.582 | -35.826 | 0 | -0.011 | -0.477 | -44.264 | -0.477 | -0.756 | -0.765 | -0.756 | -0.754 | -0.733 | -0.671 | -0.674 | -0.733 | -2.946 | -0.497 | -1.785 | -1.543 | -2.872 | -2.458 | -3.917 | -4.511 | -6.025 | -6.027 | -6.992 | -5.927 | -6.285 | -5.87 | -4.648 | -4.95 | -4.967 | -4.9 | -4.706 | -4.625 | -6.012 | -3.717 | -4.828 | -4.756 | -5.377 | -5.177 | -6.321 | -5.641 | -5.421 | -7.585 | -6.91 | -7.446 |
Other Financing Activities
| 0.794 | -27.28 | -1.536 | -3.671 | -45.265 | 90.243 | -67.285 | -3.294 | -14.29 | -28.85 | 30.783 | -6.729 | -76.449 | -203.436 | -0.1 | 52.1 | 0 | -0 | 0 | 0 | 0 | -34.148 | -135.952 | 0 | -29.871 | 0 | 239.681 | 0 | -0 | -0 | -3.084 | 395.435 | 0 | -0 | 0 | 0 | -0 | 0 | 6.426 | 200 | 0 | 2.087 | 0 | 100 | 0 | 0 | 0.477 | -0.477 | 0 | -0.756 | 1.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -50 | 0 | 50 | 0 | -0 | -0 | -0 | 0 | 412.98 | -0 | 0 | -0 |
Financing Cash Flow
| -25.405 | -69.276 | -1.621 | -25.62 | -27.393 | -178.429 | -108.989 | -14.59 | 51.539 | -195.325 | 34.545 | -16.797 | 183.972 | -194.607 | -93.015 | 45.006 | -8.229 | -123.151 | -9.426 | -1.259 | -18.257 | -539.391 | -149.153 | -10.618 | -931.085 | -582.437 | -213.833 | -127.241 | 58.791 | -73.477 | -40.618 | 329.543 | -39.987 | 79.896 | -108.295 | -2.536 | 45.356 | 42.312 | -101.249 | 196.549 | -2.976 | -2.178 | 99.038 | 64.174 | 0 | -0.011 | 0 | -44.264 | -50.477 | -0.756 | -0.765 | -0.756 | -0.754 | -0.733 | -0.671 | -0.674 | -50.733 | -2.946 | -0.497 | -1.785 | -81.543 | -72.872 | 47.542 | -73.917 | 5.489 | -36.025 | -41.027 | -66.992 | 71.073 | -6.285 | -15.87 | 35.352 | -14.95 | -4.967 | -24.9 | 5.294 | -14.625 | -56.012 | -15.717 | 45.172 | -24.756 | -42.377 | 8.823 | -15.321 | -33.641 | -53.925 | 7.469 | -8.11 | -26.746 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0 | 0.004 | 0.029 | 0.001 | -0.017 | -1.262 | -1.13 | 1.334 | 0.071 | -0.953 | 0.008 | 0.199 | -0.006 | -0.131 | -0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.2 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| -94.232 | 83.688 | -18.991 | -138.838 | -115.316 | 80.55 | 65.024 | -32.407 | 80.568 | -150.396 | 165.523 | -24.133 | 138.955 | -66.584 | -337.316 | -17.952 | -22.26 | -140.697 | -20.248 | -34.722 | -59.986 | -278.771 | 35.881 | 182.02 | -1,255.413 | 115.572 | 1,483.031 | -0.683 | -17.155 | 9.018 | -457.814 | 617.181 | -110.619 | 206.653 | -56.219 | -76.156 | -78.442 | -30.17 | -101.131 | 149.101 | -90.717 | -23.86 | 80.811 | 18.182 | -69.716 | 31.493 | -0.022 | -144.895 | -3.442 | 89.895 | 48.023 | -49.125 | 25.73 | 102.42 | 55.233 | 2.617 | -21.488 | 83.904 | -2.609 | -2.611 | -31.426 | 0.125 | 90.119 | -85.69 | 37.843 | 62.257 | -10.092 | -156.581 | 73.671 | 13.815 | 14.247 | 0.599 | 15.74 | 33.774 | -10.597 | -19.059 | 16.541 | 55.928 | 23.448 | -61.962 | 33.13 | -0.552 | 29.378 | -12.153 | 3.706 | -19.24 | 27.526 | -9.064 | 13.458 |
Cash At End Of Period
| 169.053 | 263.285 | 206.316 | 198.597 | 337.435 | 452.751 | 372.202 | 307.178 | 339.584 | 259.016 | 409.412 | 243.889 | 268.022 | 129.067 | 195.652 | 532.968 | 550.92 | 573.181 | 713.877 | 734.126 | 768.848 | 828.833 | 1,107.604 | 1,071.723 | 889.703 | 2,145.116 | 2,029.544 | 546.513 | 547.196 | 564.351 | 555.333 | 1,013.146 | 395.965 | 504.368 | 297.716 | 353.935 | 430.091 | 494.803 | 524.973 | 626.104 | 477.002 | 555.002 | 578.862 | 498.05 | 479.868 | 545.237 | 513.744 | 513.766 | 658.661 | 494.398 | 404.503 | 356.481 | 405.605 | 379.875 | 277.456 | 222.223 | 219.605 | 241.093 | 157.189 | 159.798 | 162.409 | 193.835 | 193.711 | 103.592 | 189.283 | 151.439 | 89.183 | 99.275 | 255.856 | 182.259 | 168.443 | 154.196 | 153.597 | 137.857 | 104.083 | 114.68 | 133.739 | 111.998 | 56.071 | 32.623 | 94.585 | 61.455 | 62.007 | 32.628 | 44.781 | 42.89 | 62.131 | 34.605 | 43.669 |