
LIAONING ENERGY INDUSTRY Co.,LTD
SSE:600758.SS
4 (CNY) • At close August 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 | 48.263 | -71.026 | 82.534 | -39.428 | -191.927 | -31.874 | 287.106 | -20.732 | -33.624 | 17.679 | 230.182 | 19.103 | 60.518 | -91.868 | 38.87 | -37.753 | -235.251 | -108.204 | -85.868 | 15.771 | -120.889 | 36.629 | 94.701 | 109.184 | -43.593 | -39.802 | 87.098 | -11.318 | 25.636 | 81.439 | 368.9 | 480.532 | -82.418 | -247.997 | 23.498 | -468.766 | -5.949 | -3.444 | 12.793 | 5.442 | -2.429 | -3.013 | 12.917 | 9.943 | 0.097 | -2.767 | 10.286 | 9.249 | -0.369 | -0.643 | 8.564 | 8.624 | -4.876 | -3.306 | 16.209 | 5.551 | -2.366 | -1.647 | 16.937 | 6.053 | -0.368 | 1.694 | 17.188 | -3.902 | -1.978 | 3.441 | 25.271 | 5.624 | 3.33 | 43.05 | 14.974 | -12.489 | -5.021 | 9.457 | -11.206 | 26.597 | 4.478 | 0.963 | -4.433 | -11.829 | 4.456 | 0.463 | -5.086 | 16.27 | 2.765 | 2.353 | -8.594 |
Depreciation & Amortization
| 0 | 0 | 0 | 187.3 | 187.3 | 187.097 | -362.224 | 184.453 | 184.453 | 187.591 | 187.591 | 184.277 | 184.277 | 196.28 | 196.28 | 184.778 | 184.778 | 704.298 | -354.517 | 354.517 | 0 | 699.859 | -346.486 | 346.486 | 0 | 682.143 | -337.301 | 337.301 | 0 | 661.743 | -332.443 | 332.443 | 0 | 674.952 | -332.337 | 332.337 | 0 | 690.587 | -343.857 | 343.857 | 0 | 673.222 | -17.738 | 17.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.59 | 4.559 | 2.113 | 1.853 | 2.067 | 2.085 | 2.789 | 1.655 | 2.026 | 1.534 | 3.111 | 3.387 | 2.397 | 2.521 | 4.234 | 1.087 | 8.015 | 2.084 |
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 | 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 | 0.714 | 0 | 565.872 | 403.49 | -403.49 | 0 | -204.754 | 365.01 | -365.01 | 0 | -12.826 | -401.091 | 401.091 | 0 | 444.456 | -1,374.826 | 1,374.826 | 0 | -380.413 | 489.516 | -489.516 | 0 | 692.436 | -189.354 | 189.354 | 0 | -546.532 | 34.306 | -34.306 | 0 | -815.866 | -140.739 | 140.739 | 0 | 2,347.105 | -3,915.15 | 3,915.15 | 0 | 483.938 | -21.246 | 21.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.298 | -14.711 | 23.461 | 6.538 | -17.822 | 8.669 | -48.941 | -7.413 | -2.967 | -0.723 | -11.645 | -12.72 | 0.75 | -1.241 | -8.835 | -4.324 | 5.744 | 10.596 |
Accounts Receivables
| 0 | 0 | 0 | -140.415 | 0 | 422.758 | 370.212 | -370.212 | 0 | -301.275 | 474.162 | -474.162 | 0 | -125.409 | -292.674 | 292.674 | 0 | 283.096 | -1,327.47 | 1,327.47 | 0 | -359.001 | 529.929 | -529.929 | 0 | 551.873 | 16.625 | -16.625 | 0 | -300.198 | 69.691 | -69.691 | 0 | -1,348.839 | 111.997 | -111.997 | 0 | 2,216.883 | -3,723.159 | 3,723.159 | 0 | 200.558 | -6.647 | 6.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -24.845 | 0 | 4.436 | 33.278 | -33.278 | 0 | 96.522 | -109.153 | 109.153 | 0 | -18.442 | 1.164 | -1.164 | 0 | 122.829 | -5.009 | 5.009 | 0 | -91.085 | -40.413 | 40.413 | 0 | 159.772 | -205.979 | 205.979 | 0 | -211.655 | -35.385 | 35.385 | 0 | 532.973 | -252.736 | 252.736 | 0 | 130.222 | -191.991 | 191.991 | 0 | 283.379 | -14.599 | 14.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.501 | 9.083 | -4.045 | -6.153 | -2.602 | 20.515 | 2.338 | 2.552 | -5.905 | -5.41 | -17.172 | 7.848 | -7.865 | 5.812 | 16.458 | 4.502 | -19.078 | 7.481 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 179.586 | -179.586 | 0 | -151.907 | 90.622 | -90.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 165.974 | 0 | 138.678 | -179.586 | 179.586 | 0 | 151.907 | -90.622 | 90.622 | 0 | 131.024 | -109.581 | 109.581 | 0 | 38.532 | -42.347 | 42.347 | 0 | 69.673 | 0 | 0 | 0 | -19.209 | 0 | 0 | 0 | -34.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.799 | -23.794 | 27.507 | 12.691 | -15.22 | -11.847 | -51.279 | -9.966 | 2.938 | 4.687 | 5.527 | -20.568 | 8.615 | -7.053 | -25.293 | -8.827 | 24.822 | 3.115 |
Other Non Cash Items
| -63.65 | 824.591 | 452.591 | 343.265 | -478.254 | 483.544 | 438.08 | 509.776 | -184.453 | 17.163 | -552.601 | 180.733 | 63.108 | -19.103 | -60.518 | 91.868 | -38.87 | 37.753 | 235.251 | 108.204 | 85.868 | -15.771 | 120.889 | -36.629 | -94.701 | -109.184 | 43.593 | 39.802 | -87.098 | 11.318 | -25.636 | -81.439 | -368.9 | -480.532 | 82.418 | 247.997 | -23.498 | 468.766 | 5.949 | 3.444 | -12.793 | -5.442 | 2.429 | 3.013 | -12.917 | -9.943 | -0.097 | 2.767 | -10.286 | -9.249 | 0.369 | 0.643 | -8.564 | -8.624 | 4.876 | 3.306 | -16.209 | -5.551 | 2.366 | 1.647 | -16.937 | -6.053 | 0.368 | -1.694 | -17.188 | 3.902 | 1.978 | -3.441 | -25.271 | -5.624 | -3.33 | 3.025 | 1.078 | -11.347 | -2.092 | 7.356 | 1.825 | 16.095 | -0.089 | 1.609 | 0.541 | 10.942 | 2.631 | -3.832 | 1.39 | -29.976 | 3.816 | 1.227 | 2.063 |
Operating Cash Flow
| -63.65 | 824.591 | 500.854 | 84.939 | -395.72 | 257.019 | 287.42 | 258.865 | 287.106 | -20.732 | -33.624 | 17.679 | 293.289 | 1,315.729 | 481.474 | 3.634 | 71.326 | 723.024 | 164.035 | 29.802 | -129.466 | 374.715 | 420.784 | 81.32 | -168.803 | 570.551 | 284.731 | -1.927 | 50.911 | 1,026.159 | 199.231 | 407.213 | -198.546 | 213.347 | 325.853 | 529.645 | -510.059 | 3,555.991 | 15.799 | 216.545 | 82.247 | 1,078.493 | 70.762 | 10.262 | -7.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.367 | 5.899 | 1.739 | 1.278 | 1.057 | 1.372 | -3.459 | -1.369 | 1.631 | -3.081 | -9.421 | -2.246 | -0.222 | -2.416 | -18.307 | 3.344 | 17.339 | 6.148 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -15.863 | -44.651 | -18.512 | -22.687 | -18.744 | -57.134 | -11.232 | -14.177 | -41.962 | -52.119 | -23.306 | -22.885 | -20.915 | -1,000.299 | -31.244 | -44.576 | -14.81 | -91.059 | -11.023 | -7.281 | -10.4 | -109.269 | -10.66 | -30.324 | -34.668 | -141.532 | -103.037 | -29.668 | -52.858 | -146.077 | -83.176 | -21.572 | -32.543 | -12.684 | -8.614 | -7.037 | -29.807 | -156.819 | -4.035 | -0.251 | -2.08 | -11.908 | -15.356 | -3.277 | -9.119 | -107.038 | -54.138 | -13.235 | -0.746 | -13.737 | -12.047 | -0.916 | -0.554 | -5.958 | -6.349 | -6.294 | -3.558 | -11.258 | -1.669 | -7.318 | -4.543 | -11.969 | -19.521 | -3.053 | -2.284 | -4.154 | -2.581 | -1.897 | -1.437 | -32.54 | -1.619 | -1.111 | -3.13 | -0.052 | -0.13 | -0.028 | -0.025 | -0.617 | -0.002 | -5.9 | -0.032 | -4.812 | -1.172 | -0.717 | -0.418 | -3.17 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.297 | 0 | 0 | 0 | -0.179 | 0.006 | 0 | 0.187 | 0 | 0 | 0 | 0 | 0.594 | 0 | -0.414 | -0.18 | 103.115 | 0 | -103.115 | 0 | 146.097 | 0 | 0 | 0 | -1.717 | 0 | 0 | 0 | -0.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60 | 0 | -0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -468.012 | -15.5 | 0 | -0.6 | 15.45 | 0 | 0 | 0 | -350 | -2 | 0 | -349 | -389.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.063 | 0 | 0 | 0.608 | 0 | 0 | 0 | 0 | 0.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 323.854 | 140 | 190.995 | 19.091 | 363.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.013 | 0.01 |
Other Investing Activites
| 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0.297 | 0 | 0 | 0 | 0.112 | -0.114 | -0.778 | 0.187 | 5.594 | 0.797 | 0.009 | -10.4 | 73.238 | 67.415 | 0 | 190 | 415.292 | -15.5 | -98.023 | -190 | -446.077 | -39.88 | -21.572 | 0 | 0 | 0.105 | 11.553 | 0.17 | 343.388 | -0.595 | -0.251 | -2.08 | 0.13 | -15.356 | -3.277 | -9.119 | -107.038 | -54.138 | -13.235 | -0.746 | -13.737 | -12.047 | -0.916 | -0.554 | -5.958 | -6.349 | -6.294 | -3.558 | -11.258 | -1.669 | -7.318 | -4.543 | -11.969 | -19.521 | -3.053 | -2.284 | -4.154 | -2.581 | -1.897 | -1.437 | 0.442 | -1.619 | 0.025 | -3.13 | -2.958 | -0.13 | 2.216 | 0.07 | 0.484 | 0.083 | 0.053 | -0.032 | 4.811 | 0.016 | -0.481 | -0.418 | 18.308 | 0 | -0.79 | -0.774 |
Investing Cash Flow
| -15.863 | -44.251 | -18.512 | -22.687 | -18.744 | -57.134 | -11.232 | -13.577 | -41.962 | -51.821 | -23.306 | -22.885 | -20.915 | -1,002.303 | -31.358 | -45.353 | -14.016 | -85.465 | -10.225 | -7.273 | -10.4 | -35.383 | 56.755 | -30.738 | 155.152 | -194.251 | -118.537 | -127.691 | -243.458 | -106.752 | 16.944 | 169.423 | -13.452 | -0.528 | -10.509 | 4.517 | -378.637 | -202.836 | -4.63 | -0.251 | -2.08 | -11.778 | -15.356 | -3.277 | -9.119 | -107.038 | -54.138 | -13.235 | -0.746 | -13.737 | -12.047 | -0.916 | -0.554 | -5.958 | -6.349 | -6.294 | -3.558 | -11.258 | -1.669 | -7.318 | -4.543 | -11.969 | -19.521 | -3.053 | -2.284 | -4.154 | -2.581 | -1.897 | -1.437 | -32.098 | -1.619 | -1.086 | -3.13 | -3.01 | -0.13 | 2.188 | 0.045 | -0.133 | 0.081 | -5.847 | -0.032 | -0.001 | -1.156 | -1.198 | -0.418 | 15.144 | 0 | -0.777 | -0.764 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 730.1 | -331.85 | -4.7 | -167.83 | 215 | -188.492 | -61.5 | 109.55 | 207.556 | -638.27 | 551.438 | 134.555 | 0.18 | -920.263 | -186.364 | 780.008 | 38.304 | -635.992 | -100.099 | 486.742 | 1,150.711 | 136.604 | -5.81 | -11 | 114.8 | -232.682 | -660.59 | 201.04 | 159.421 | -1,016.462 | 69.563 | -649.597 | 1,009.271 | -164.746 | -134.378 | -965.48 | 67.736 | -766.243 | 252.876 | 404.614 | 54 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | -19.002 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | -10.6 | 0 | 0 | 0 | -20 | 10 | 0 | 0 | -10 | 0 | 0 | 0 | -10 | -35 | -5 | -5 | 0 | 0 | 0 | 0 | -0.021 | -0.075 | 0 | 0 | -0.108 | 0.684 | 0 | 0 | 0.278 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -27.216 | -57.594 | -28.093 | -32.334 | -31.008 | -35.979 | -115.941 | -32.865 | -32.194 | -39.83 | -36.505 | -64.949 | -42.45 | -43.137 | -48.945 | -56.965 | -60.525 | -66.709 | -73.591 | -68.031 | -73.215 | -82.395 | -82.351 | -119.277 | -85.666 | -156.865 | -90.227 | -166.411 | -81.273 | -130.445 | -87.554 | -145.849 | -83.318 | -135.117 | -96.201 | -122.713 | -97.026 | -557.307 | -0.092 | -139.178 | -108.98 | -0.635 | -0.155 | -6.813 | 0 | 0 | 0 | 0 | 0 | -0.998 | 0 | 0 | -1.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.072 | -0.201 | -0.302 | -0.497 | -4.51 | -5.911 | -1.107 | -1.168 | -2.331 | -0.043 | -3.67 | -0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.041 | -0.02 | 0 | 0 |
Other Financing Activities
| -0 | 3.061 | -0.08 | -3.34 | -0 | 292.208 | -219.333 | -160.387 | -0.797 | 480.672 | -357.035 | -661.843 | -224.918 | 572.774 | 129.042 | -1,051.8 | -524.374 | 179.698 | 0 | -428.359 | -945.345 | -426.477 | -75.695 | -90.302 | -80.286 | 98.809 | -19.9 | -139.461 | -20.055 | -89.731 | -100.253 | 125.535 | -226.437 | 0.217 | -75.996 | 5.066 | -154.941 | 1,637.601 | -132.293 | -487.684 | -45 | 440.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.6 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 4.02 | 20 | 0 | -0 | -1.987 | 0 | 3.52 | 0 | -0.224 | 0 | 0 | 0 | -0.711 | 0.008 | 0.299 | -0.009 | 0.054 | 0 | 0 | 0 |
Financing Cash Flow
| 702.884 | -386.383 | -32.873 | -203.505 | 183.992 | 67.737 | -396.774 | -83.702 | 174.565 | -197.429 | 157.898 | -592.237 | -267.187 | -429.085 | -106.267 | -328.757 | -546.595 | -553.067 | -173.69 | -9.648 | 132.151 | -382.432 | -163.856 | -220.579 | -51.152 | -290.738 | -770.717 | -104.832 | 58.094 | -1,236.638 | -118.244 | -669.911 | 699.517 | -299.647 | -306.575 | -1,083.127 | -184.231 | 360.565 | -0.092 | -222.247 | -99.98 | -0.635 | -0.155 | -6.813 | 0 | 0 | 50 | 0 | 0 | -20 | 0 | -15 | -31.829 | 0 | 0 | 0 | 0 | -10.6 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | -10.072 | -0.201 | -10.302 | -0.497 | -10.49 | -20.911 | -6.107 | -6.168 | -4.318 | -0.043 | -0.15 | -0.183 | -0.244 | -0.075 | 0 | 0 | -0.82 | 0.692 | 0.299 | -0.009 | -0.709 | -0.02 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -322.339 | 543.668 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0.002 | -0.002 | -0.002 | -0.018 | -0.016 | -0.005 | 0.034 | 0.006 | 0.013 | -0.001 | 0 | 0 | 0.005 | 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 | -6.281 | -2.769 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 623.371 | 393.057 | 446.436 | -138.22 | -196.851 | 101.994 | -120.586 | 160.987 | 97.369 | 273.685 | 343.543 | 28.788 | 5.187 | -115.658 | 343.848 | -370.476 | -489.284 | 84.492 | -19.879 | 12.881 | -7.715 | -43.099 | 313.682 | -169.998 | -64.803 | 85.561 | -604.523 | -234.448 | -134.455 | -317.233 | 97.913 | -93.291 | 487.514 | -86.794 | 8.776 | -548.953 | -1,072.927 | 3,713.72 | 11.077 | -5.949 | -19.81 | -26.107 | 55.252 | 0.173 | -16.595 | -61.909 | 84.186 | -35.295 | -54.298 | 37.279 | 33.595 | -1.251 | -50.233 | -1.565 | 49.137 | 8.131 | -41.756 | 34.837 | -14.506 | -12.711 | 1.877 | -20.257 | 51.489 | -13.013 | -7.124 | 32.499 | -11.562 | -3.136 | 15.141 | -42.588 | -22.53 | -6.107 | -6.168 | -5.589 | 1.105 | 3.095 | 1.234 | -3.836 | -1.363 | 2.754 | -3.113 | -10.242 | -2.711 | -1.121 | -2.844 | -3.871 | 3.324 | 15.867 | 5.384 |
Cash At End Of Period
| 3,015.627 | 2,392.256 | 1,999.199 | 1,552.763 | 2,196.089 | 2,392.94 | 1,653.834 | 1,774.42 | 1,613.432 | 1,516.063 | 1,242.378 | 898.835 | 870.047 | 864.86 | 980.518 | 636.67 | 1,007.146 | 1,496.43 | 1,411.938 | 1,431.817 | 1,418.936 | 1,426.651 | 1,469.751 | 1,156.068 | 1,326.066 | 1,390.861 | 1,305.3 | 1,909.823 | 2,144.271 | 2,278.726 | 2,595.959 | 2,498.047 | 2,591.337 | 2,103.306 | 2,190.1 | 2,181.324 | 2,730.277 | 3,736.619 | 22.899 | 11.822 | 17.771 | 37.573 | 63.68 | 8.428 | 8.255 | 24.849 | 86.758 | 2.572 | 37.868 | 92.165 | 54.887 | 21.292 | 22.543 | 72.775 | 74.341 | 25.204 | 17.073 | 58.829 | 23.992 | 38.497 | 51.209 | 49.332 | 69.589 | 18.1 | 31.112 | 38.236 | 5.737 | 17.299 | 20.435 | 5.293 | 0.63 | -3.225 | -3.399 | 9.281 | 14.87 | 13.765 | 10.67 | 9.436 | 13.272 | 14.635 | 11.881 | 14.994 | 25.237 | 27.947 | 29.068 | 31.912 | 35.783 | 32.459 | 16.592 |