
Zhengzhou Deheng Hongsheng Technology Co., Ltd.
SSE:600817.SS
10.77 (CNY) • At close April 22, 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 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 47.486 | 51.55 | 31.727 | 93.501 | 28.165 | 67.439 | 29.299 | 149.123 | 69.463 | 82.115 | 84.918 | 57.849 | 103.258 | 138.048 | 93.755 | 299.163 | -1.687 | -3.952 | 0.688 | 1.741 | -0.08 | 0.07 | 0.121 | 5.745 | -0.97 | -0.194 | 0.415 | -0.418 | 0.05 | -1.395 | 0.247 | 4.203 | -0.458 | -0.422 | -0.013 | -12.286 | -1.433 | 0.558 | -0.463 | -16.67 | -0.114 | 0.312 | 0.099 | 2.031 | -0.723 | 0.331 | 0.839 | 1,763.694 | -0.93 | -0.596 | -0.003 | 31.552 | -10.36 | -7.257 | -6.488 | -37.566 | 140.506 | -2.809 | -21.13 | -375.42 | -1.661 | -2.893 | -6.517 | -2,451.85 | -143.415 | -132.933 | -209.833 | -309.44 | -10.654 | 25.519 | 22.921 | 29.149 | 9.287 | 32.005 | 31.465 | 19.877 | 9.682 | 24.979 | 21.382 | 16.927 | 9.6 | 11.062 | 22.678 | 2.508 | 15.09 | 14.071 | 15.79 |
Depreciation & Amortization
| 0 | 0 | 18.488 | 18.488 | 22.536 | -43.548 | 22.742 | 22.742 | 23.821 | -51.405 | 26.764 | 26.764 | 34.385 | 34.385 | 19.891 | 19.891 | 95.85 | -56.897 | 56.897 | 0 | 88.293 | -0.167 | 0.167 | 0 | 0.016 | -0.008 | 0.008 | 0 | 0.002 | 0 | 0 | 0 | 0.08 | -0.06 | 0.06 | 0 | 0.232 | -0.116 | 0.116 | 0 | 0.235 | -0.119 | 0.119 | 0 | 0.273 | -0.136 | 0.136 | 0 | 2.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.916 | 1.057 | 1.142 | 1.037 | 1.173 | 1.192 | 1.201 | 1.204 | 1.217 | 1.23 | 1.23 | 1.279 | 1.285 | 1.305 | 1.193 | 1.201 | 1.761 | 0.958 | -8.652 | 11.019 | 0.943 | 1.337 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 311.432 | 291.657 | -314.768 | 0 | 267.374 | 31.388 | 86.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 71.678 | 0 | 2.495 | -1.795 | 1.795 | 0 | 0 | -5.446 | 5.446 | 0 | 0 | -22.695 | 22.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -46.765 | 0 | -313.927 | -256.011 | 256.011 | 0 | -166.966 | 94.926 | -94.926 | 0 | -481.681 | 199.595 | -199.595 | 0 | -175.428 | -11.548 | 11.548 | 0 | -331.382 | -12.271 | 12.271 | 0 | -37.612 | 1.011 | -1.011 | 0 | -4.104 | 0.308 | -0.308 | 0 | -75.563 | 70.505 | -70.505 | 0 | -19.873 | 31.22 | -31.22 | 0 | 2.751 | 37.354 | -37.354 | 0 | -21.414 | 1.748 | -1.748 | 0 | -34.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.011 | 71.636 | 354.137 | 140.242 | -165.031 | -350.173 | 145.699 | -44.144 | -257.66 | -40.537 | -50.201 | 81.322 | -87.228 | -43.416 | 1.283 | 42.742 | -111.223 | 93.488 | -83.556 | 89.47 | -3.958 | -32.599 |
Accounts Receivables
| 0 | 0 | -32.163 | 0 | -259.447 | -183.511 | 183.511 | 0 | -266.208 | 34.849 | -34.849 | 0 | -343.99 | 218.667 | -218.667 | 0 | -90.013 | -74.954 | 74.954 | 0 | -290.235 | -13.459 | 13.459 | 0 | -41.483 | 4.163 | -4.163 | 0 | -0.234 | 0.308 | -0.308 | 0 | -74.394 | 70.505 | -70.505 | 0 | -19.873 | 31.22 | -31.22 | 0 | 2.751 | 37.354 | -37.354 | 0 | -21.414 | 1.748 | -1.748 | 0 | -34.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -14.602 | 0 | -54.48 | -72.5 | 72.5 | 0 | 99.242 | 60.077 | -60.077 | 0 | -137.691 | -19.072 | 19.072 | 0 | -85.416 | 55.054 | -55.054 | 0 | -41.147 | 1.188 | -1.188 | 0 | 3.871 | -3.152 | 3.152 | 0 | -3.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.058 | -0.423 | 12.326 | -16.072 | 0.48 | 1.976 | -0.059 | 0.813 | -0.406 | 0.787 | 3.632 | -0.26 | -0.061 | 115.331 | -115.632 | 0.768 | -3.287 | -3.362 | -15.056 | 2.139 | 0.765 | -1.951 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.352 | -8.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.069 | 72.059 | 341.811 | 156.314 | -165.511 | -352.149 | 145.759 | -44.958 | -257.254 | -41.324 | -53.833 | 81.581 | -87.167 | -158.747 | 116.915 | 41.974 | -107.936 | 96.85 | -68.5 | 87.331 | -4.723 | -30.648 |
Other Non Cash Items
| 0 | 189.383 | 195.784 | -133.949 | 71.223 | -16.871 | 62.84 | -22.742 | -149.123 | -69.463 | -23.872 | -264.18 | -57.849 | -103.258 | -138.048 | -93.755 | -299.163 | 1.687 | 3.952 | -0.688 | -1.741 | 0.08 | -0.07 | -0.121 | -5.745 | 0.97 | 0.194 | -0.415 | 0.418 | -0.05 | 1.395 | -0.247 | -4.203 | 0.458 | 0.422 | 0.013 | 12.286 | 1.433 | -0.558 | 0.463 | 16.67 | 0.114 | -0.312 | -0.099 | -2.031 | 0.723 | -0.331 | -0.839 | -1,763.694 | 0.93 | 0.596 | 0.003 | -31.552 | 10.36 | 7.257 | 6.488 | 37.566 | -140.506 | 2.809 | 21.13 | 375.42 | 1.661 | 2.893 | 6.517 | 2,451.85 | 143.415 | 129.564 | 136.139 | 323.2 | 77.654 | 8.265 | 15.797 | 12.982 | 16.88 | 23.609 | 4.586 | 12.291 | 11.999 | 0.843 | -0.245 | 5.706 | 2.839 | 6.81 | 1.612 | 12.823 | -1.025 | 4.861 | 5.126 |
Operating Cash Flow
| 0 | 236.869 | 228.847 | -102.222 | -124.171 | 1.598 | 96.058 | 29.299 | 149.123 | 69.463 | 82.115 | -179.262 | 169.055 | -13.557 | 158.764 | -229.881 | 160.836 | 224.008 | 97.315 | -16.895 | 887.291 | 16.113 | 6.405 | 2.807 | -16.165 | -1.185 | -1.842 | -3.527 | 2.466 | -0.072 | -2.382 | -0.976 | 9.816 | -4.71 | -3.275 | -61.984 | 77.814 | -62.745 | 6.397 | -40.626 | 90.092 | -13.079 | -51.753 | -10.672 | -4.927 | -28.948 | 3.866 | 5.908 | 53.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.113 | 0 | -0.412 | -25.759 | -0.017 | 0 | -3.464 | -1.002 | 369.039 | 208.279 | -130.074 | -310.262 | 189.031 | -16.773 | -200.829 | -3.256 | -16.802 | 104.281 | -60.121 | -20.975 | 25.108 | 56.381 | -91.589 | 118.737 | -76.877 | 114.554 | 15.918 | -10.346 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.184 | -13.735 | -2.194 | -1.255 | -1.68 | -9.234 | -5.402 | -5.005 | -4.597 | -21.529 | -14.493 | -12.073 | -17.286 | -8.343 | -7.348 | -8.601 | -35.782 | -0.107 | -0.298 | -0.004 | -0.141 | -0.249 | -0.13 | -0.362 | 0 | 0 | 0 | 0 | -0.067 | 0 | 0 | 0 | -2.88 | 0 | 0 | -36 | -14.6 | 0 | -114.6 | 0 | -1.357 | 0 | 0 | -9.881 | -12.562 | 0 | -224.638 | -68.665 | -337.576 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.006 | -0.006 | 0 | 0 | -0.002 | -0.075 | 0 | 0 | -0.003 | 0 | 0 | 0 | -0.035 | 0 | 0 | 0 | -0.072 | -0.148 | -0.04 | -0.005 | -1.115 | -1.536 | -0.026 | -0.023 | -21.035 | -0.952 | -11.093 | -0.027 | -2.825 | -3.104 | -0.251 | -0.38 |
Acquisitions Net
| 0 | 0 | 1.428 | 0.028 | -0.753 | 0.146 | -0.188 | 1.909 | 15.372 | 8.365 | 0 | 0 | 22.274 | 10.077 | 8.552 | 8.601 | -1 | 43.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -751 | -684.701 | -856.169 | -590 | -308.205 | -550 | -864.374 | -581.795 | -196.124 | -719.831 | -872.64 | -1,686.582 | -1,144.25 | -1,174.617 | -1,205 | -1,192 | 0 | -150 | 0 | -940 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -111.775 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1,227.051 | 800 | 690 | 540 | 434.63 | 579.697 | 711.479 | 328.106 | 552.136 | 855.699 | 968.003 | 961.64 | 1,656.645 | 1,063.761 | 1,141.002 | 1,031.469 | 0 | 52.145 | 0 | 1,125.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.488 | 8.152 | 21.257 | 23.158 | -17.001 | 99.554 | 48.472 | 47.376 | 51.717 | 76.159 | 71.432 | 83.094 | 66.207 | 101.709 | 72.04 | 87.954 | 41.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.05 | 0.002 | 0.882 | 1 | 3.37 | 0 | 0.367 | 1.236 | 0 | 4.929 | 0 | 0 | 6.057 | 6.293 | 0 | 0 | 0 | 0.027 | 0 | 0.026 | 0 | 0.053 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.039 | 0.001 | 0 | 0 |
Other Investing Activites
| 23.048 | -273.416 | 94.686 | -48.672 | -0 | 0 | 0.955 | -0.955 | -26.922 | 0 | 9.715 | -4.393 | -154.115 | 2.15 | -7.348 | -8.601 | 19.932 | -0.038 | 7.975 | 0.94 | 0.002 | -0.002 | -0.13 | -0.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.052 | 8.152 | 21.257 | -0 | 29.2 | 99.554 | -114.6 | 47.376 | 2.713 | 76.159 | 71.432 | 0.063 | 66.207 | 101.709 | 0 | 0 | -273.595 | 0 | 0 | 0 | 1.485 | 0 | 0 | -0.003 | 1.781 | 0.008 | 0.048 | 0.006 | -0.116 | 13.594 | 0.045 | 24.523 | 0.019 | 0.246 | 0 | 0 | -0.035 | 0 | 21.822 | 0.008 | 0 | 0.004 | -0.04 | 0 | -1.115 | -1.536 | 0.039 | -0.023 | 0.009 | 0.226 | 111.883 | -0.027 | 4.549 | 0 | 1.772 | -0.38 |
Investing Cash Flow
| 495.915 | -171.852 | 88.364 | -51.227 | 123.991 | 20.608 | -157.532 | -257.738 | 339.865 | 122.704 | 90.585 | -741.407 | 340.995 | -106.972 | -70.141 | -169.131 | -16.85 | 43.308 | 7.677 | -0.004 | -0.138 | -0.251 | -0.13 | -0.362 | 0 | 0 | 0 | 0 | -0.067 | 0 | 0 | 0 | 4.684 | 8.152 | 21.257 | -12.842 | -2.401 | 99.554 | -66.128 | 47.376 | 53.073 | 76.159 | 71.432 | 73.276 | 53.645 | 101.709 | -152.598 | 19.289 | -232.307 | 0 | 0 | 0 | 1.485 | 0 | 0 | -0.003 | 0.725 | 0.003 | 0.93 | 1.006 | 3.252 | 13.519 | 0.412 | 25.759 | 0.017 | 5.175 | 0 | 1.023 | 6.022 | 6.293 | 21.822 | 0.008 | -0.072 | -0.118 | -0.04 | 0.021 | -1.115 | -1.482 | 0.013 | -0.023 | -21.025 | -0.726 | 100.789 | -111.802 | 1.764 | -3.103 | 1.521 | -0.38 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -15.155 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.6 | -5.422 | -20.022 | -6.385 | -20.942 | -52.423 | 43.642 | -36.588 | -55.542 | -64.452 | -50.066 | -68.179 | -61.243 | -38.355 | 163.942 | -13.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.424 | -18 | -8.112 | 0 | 0 | -0.211 | -369.555 | -215.793 | -12.204 | 411.408 | -129.157 | 33.847 | 205.934 | -43.43 | 22.483 | -53.631 | 83.382 | -10.6 | -1.5 | -49.4 | -24.5 | -2 | 30.2 | -30.346 | -21.282 | 0.019 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 39.205 | -39.205 | 0 | -20.059 | 0 | -13.448 | 0 | -67.187 | 10.572 | -10.572 | 0 | -3.841 | 0 | -32.55 | 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 |
Dividends Paid
| -66.447 | 200.883 | -200.883 | 0 | -0.506 | 0 | -202.206 | 0 | -186.554 | 0 | -188.724 | 0 | -4.295 | 0 | 0 | 0 | -308.123 | -2.145 | -300.968 | -0.764 | -103.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.198 | -10.221 | -7.936 | -3.967 | -4.147 | -22.014 | -11.01 | -8.612 | -5.792 | -5.453 | -4.405 | -2.921 | -1.793 | -1.803 | -2.653 | -3.103 | -2.379 | -2.991 | -2.646 | -3.192 | -2.853 |
Other Financing Activities
| 6.77 | -207.012 | -13.491 | 0 | -7.311 | -2.936 | -215.527 | -0.126 | -60.847 | -1.793 | -218.723 | -5.239 | -35.176 | -6.972 | -48.99 | 163.366 | 594.971 | -2.661 | -48.538 | 0 | 6.557 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 6.88 | 0 | 4.49 | 0 | -6.88 | 0 | 0 | 0 | 194.744 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 39.278 | -0 | -39.278 | 0 | -0 | 0 | -4.641 | 0 | -0 | -0 | 31.397 | -6.266 | 23.97 | -4.242 | 22.348 | -48.37 | -3.469 | -19.645 |
Financing Cash Flow
| -59.677 | 33.076 | -253.579 | 0 | -6.806 | -2.936 | -215.527 | -0.126 | -51.138 | -1.793 | -218.723 | -5.239 | -16.526 | -6.972 | -48.99 | 163.066 | -124.725 | -54.806 | -349.506 | -0.764 | -96.841 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.6 | -5.422 | -20.022 | -6.385 | -20.942 | -52.423 | 43.642 | -36.588 | -48.662 | -64.452 | -45.576 | -68.179 | -68.123 | -38.355 | 163.942 | -13.729 | 194.744 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.723 | 0 | -1.424 | -18 | -8.112 | 0 | 0 | -0.409 | -379.776 | -223.729 | 23.106 | 407.26 | -190.449 | 22.837 | 197.323 | -49.223 | 12.388 | -58.036 | 80.461 | -12.393 | 28.094 | -58.319 | -3.632 | -8.62 | 49.557 | -81.363 | -27.943 | -22.479 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0 | 0 | 0 | 0.003 | -0.177 | 0.034 | -0.052 | 0.029 | 0.179 | -0.052 | -0.116 | -0.021 | 0.274 | 0.055 | -0.116 | -0.013 | -0.215 | -0.029 | -0.149 | 0.02 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | -0.001 | -0.001 | -0 | 0.006 | -0.003 | -0 | -0 | -0.006 | -0 | -0 | 0 | 0 | -0.004 | -0.115 | -0.021 | 0.833 | -0.012 | -0.813 | -1.337 | -0.241 | -0.743 | -0.133 | -0.735 | -0.324 | -2.565 | 0 | 0 | -0.369 | 0.012 | -0.059 | 0.004 | 0.001 | -0 | -0.008 | 0 |
Net Change In Cash
| 654.308 | 101.798 | 63.535 | -153.585 | -7.163 | 19.304 | -277.053 | -195.373 | 253.37 | 219.687 | -101.977 | -925.929 | 493.798 | -127.447 | 39.516 | -235.96 | 1,385.656 | 43.335 | 6.577 | 9.401 | 11.259 | 15.862 | 6.275 | 3.645 | -16.165 | -1.185 | -1.842 | -3.527 | 2.399 | -0.072 | -2.382 | -0.976 | 29.099 | -1.98 | -2.04 | -81.211 | 54.471 | -15.614 | -16.089 | -29.838 | 87.623 | -1.373 | -25.898 | -5.575 | -19.404 | 34.406 | 15.21 | 11.468 | 15.48 | -0.521 | 0.056 | -0.475 | 0.369 | 0.575 | -1.827 | 0.106 | -1.613 | 1.066 | 0.512 | -7.086 | -3.589 | 11.99 | -1.424 | -18 | -8.112 | 5.171 | -3.579 | -0.409 | -3.882 | -9.168 | -85.959 | 95.669 | -3.299 | 6.772 | -3.68 | -53.193 | -5.853 | 42.197 | 20.354 | -33.39 | 31.808 | -2.652 | 5.509 | -1.681 | -25.556 | 30.088 | -10.512 | -33.205 |
Cash At End Of Period
| 1,332.286 | 685.361 | 583.563 | 520.029 | 670.001 | 677.164 | 657.86 | 934.913 | 1,130.286 | 876.916 | 657.228 | 759.206 | 1,685.135 | 1,191.336 | 1,318.783 | 1,279.267 | 1,515.227 | 129.57 | 86.236 | 79.659 | 70.258 | 58.999 | 43.136 | 36.861 | 33.217 | 49.382 | 50.566 | 52.408 | 55.935 | 53.536 | 53.607 | 55.989 | 56.966 | 27.866 | 29.846 | 31.886 | 113.097 | 58.626 | 74.24 | 90.329 | 120.167 | 32.545 | 33.917 | 59.815 | 58.51 | 77.914 | 43.508 | 28.297 | 16.829 | 1.349 | 1.87 | 1.815 | 1.989 | 1.62 | 1.045 | 2.873 | 2.767 | 4.38 | 3.314 | 2.803 | 9.78 | 13.37 | 1.379 | 0.049 | 1.914 | -5.29 | -0.853 | -1.432 | 6.055 | 0.542 | 9.71 | 95.669 | 9.394 | 12.694 | 5.922 | 9.601 | 62.794 | 68.647 | 26.45 | 6.096 | 39.487 | 7.679 | 10.331 | 4.822 | 6.504 | 32.06 | 1.971 | 12.483 |