
Chongqing Wanli New Energy Co., Ltd.
SSE:600847.SS
10.03 (CNY) • At close May 9, 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 | 0 | -6.069 | -6.855 | -11.796 | -3.37 | -6.69 | -3.074 | -6.814 | -5.91 | -7.861 | -11.096 | -4.887 | -3.749 | -2.286 | 1.253 | 2.54 | 4.019 | 0.476 | -3.012 | 8.33 | 7.286 | -5.214 | -1.495 | -152.602 | -6.31 | 0.156 | 2.356 | 12.61 | 4.063 | 0.005 | -1.103 | -41.26 | 5.467 | -4.127 | -2.78 | -29.786 | 7.232 | 1.548 | 1.024 | -3.935 | 3.924 | 1.13 | 1.094 | -11.563 | -0.296 | -2.386 | 0.575 | -0.465 | 0.309 | 0.713 | 3.192 | 3.651 | 1.078 | -0.174 | -1.05 | -13.37 | 0.651 | -0.14 | -1.132 | -1.814 | 0.988 | 1.755 | 1.563 | -6.932 | 0.055 | -0.18 | -3.729 | 24.85 | -3.916 | -3.695 | -4.261 | 12.502 | -0.236 | -3.053 | -2.414 | -10.516 | -3.971 | -3.738 | -3.702 | 6.574 | -0.775 | -0.635 | -3.969 | -7.623 | -1.4 | -3.819 | -2.949 |
Depreciation & Amortization
| 0 | 0 | 0 | 7.4 | 7.4 | 7.871 | -15.949 | 8.014 | 8.014 | 7.892 | 7.892 | 8.035 | 8.035 | 8.005 | 8.005 | 8.003 | 8.003 | 33.562 | -16.875 | 16.875 | 0 | 33.663 | -16.912 | 16.912 | 0 | 31.603 | -15.034 | 15.034 | 0 | 29.518 | -14.64 | 14.64 | 0 | 25.283 | -6.809 | 6.809 | 0 | 15.339 | -6.788 | 6.788 | 0 | 10.392 | -4.632 | 4.632 | 0 | 8.369 | -4.145 | 4.145 | 0 | 7.449 | -2.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.335 | 1.412 | 1.401 | 1.449 | 1.483 | 1.484 | 1.488 | 1.518 | 0 | 0 | 1.613 | 1.571 | 1.701 | 1.567 | 1.539 | 1.619 |
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 | 0.99 | 0 | 0 | 0 | 5.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -1.542 | 35.037 | -35.037 | 0 | 41.115 | -30.971 | 30.971 | 0 | -64.286 | 63.22 | -63.22 | 0 | -28.424 | 37.601 | -37.601 | 0 | -0.639 | -5.952 | 5.952 | 0 | -21.819 | -5.078 | 5.078 | 0 | -35.759 | 20.264 | -20.264 | 0 | -39.549 | 9.026 | -9.026 | 0 | -29.574 | 26.698 | -26.698 | 0 | -56.335 | -17.469 | 17.469 | 0 | 6.684 | -12.27 | 12.27 | 0 | -19.207 | 10.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.992 | 6.213 | -1.594 | -0.619 | 12.367 | 5.298 | -1.605 | -1.91 | 0 | 0 | 4.363 | 3.091 | 3.597 | -1.042 | 1.272 | -1.388 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 3.516 | 32.62 | -32.62 | 0 | 23.043 | 4.56 | -4.56 | 0 | -29.28 | 62.199 | -62.199 | 0 | -11.802 | 41.303 | -41.303 | 0 | -7.939 | 11.154 | -11.154 | 0 | -41.275 | 28.769 | -28.769 | 0 | -6.996 | 26.722 | -26.722 | 0 | -12.617 | 26.945 | -26.945 | 0 | -8.034 | 9.053 | -9.053 | 0 | -32.916 | -61.023 | 61.023 | 0 | -3.523 | 6.394 | -6.394 | 0 | -12.955 | 12.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -5.059 | 2.417 | -2.417 | 0 | 18.072 | -35.532 | 35.532 | 0 | -35.006 | 1.021 | -1.021 | 0 | -16.623 | -2.732 | 2.732 | 0 | 7.3 | -17.701 | 17.701 | 0 | 19.456 | 15.906 | -15.906 | 0 | -28.763 | 9.044 | -9.044 | 0 | -26.931 | -20.836 | 20.836 | 0 | -22.53 | 17.645 | -17.645 | 0 | -28.822 | 43.555 | -43.555 | 0 | 10.207 | -18.664 | 18.664 | 0 | -6.252 | -2.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.265 | -1.261 | 2.652 | -3.107 | 0.094 | 4.491 | -5.377 | 4.29 | 0 | 0 | -2.687 | 1.595 | 2.467 | 2.15 | 1.287 | -2.025 |
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 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.969 | 0.969 | 0 | 0 | 0.595 | -0.595 | 0 | 0 | -49.753 | 49.753 | 0 | 0 | -15.502 | 15.502 | 0 | 0 | 2.917 | -2.917 | 0 | 0.99 | 0 | 0 | 0 | 5.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.727 | 7.474 | -4.246 | 2.487 | 12.273 | 0.807 | 3.772 | -6.2 | 0 | 0 | 7.05 | 1.495 | 1.129 | -3.193 | -0.015 | 0.637 |
Other Non Cash Items
| 0 | 0 | 0 | 16.722 | -26.328 | 56.134 | -12.472 | 21.877 | -8.014 | -49.006 | 23.08 | -39.007 | 11.096 | 4.887 | 3.749 | 2.286 | -1.253 | -2.54 | -4.019 | -0.476 | 3.012 | -8.33 | -7.286 | 5.214 | 1.495 | 152.602 | 6.31 | -0.156 | -2.356 | -12.61 | -4.063 | -0.005 | 1.103 | 41.26 | -5.467 | 4.127 | 2.78 | 29.786 | -7.232 | -1.548 | -1.024 | 3.935 | -3.924 | -1.13 | -1.094 | 11.563 | 0.296 | 2.386 | -0.575 | 0.465 | -0.309 | -0.713 | -3.192 | -3.651 | -1.078 | 0.174 | 1.05 | 13.37 | -0.651 | 0.14 | 1.132 | 1.814 | -0.988 | -1.755 | -1.563 | 6.932 | -0.055 | 0.18 | 3.729 | -24.85 | 3.916 | 3.695 | 4.261 | -22.646 | 1.08 | 1.135 | 0.478 | -0.299 | 0.606 | 1.664 | 1.069 | -6.574 | 0.775 | 0.011 | 1.021 | 2.265 | 0.99 | 3.514 | 0.951 |
Operating Cash Flow
| 0 | 0 | 0 | 3.254 | -33.183 | 36.467 | 3.247 | -11.836 | -3.074 | -6.814 | -5.91 | -7.861 | -0 | 22.963 | 1 | 5.004 | -48.088 | 49.672 | -5.628 | 6.543 | -29.706 | 28.329 | 12.742 | 1.857 | -17.809 | 22.836 | -16.871 | 9.955 | 8.876 | 13.135 | -9.627 | 29.132 | -45.745 | 12.472 | -41.055 | -10.909 | -13.818 | -30.171 | 37.563 | -25.747 | -8.226 | -51.813 | -12.778 | 57.69 | -37.082 | -67.536 | 3.701 | 1.354 | 4.304 | 9.797 | -20.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.183 | 8.468 | -2.111 | -1.107 | 3.035 | 3.416 | -2.191 | -3.025 | 0 | 0 | 5.352 | 1.714 | -0.06 | 0.115 | 2.505 | -1.767 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.14 | -1.615 | -0.565 | -0.076 | -0.806 | -1.014 | -0.401 | -0.127 | -0.101 | -0.821 | -0.427 | -0.342 | -0.328 | -3.782 | -2.137 | -4.12 | -0.767 | -1.649 | -1.125 | -1.1 | -0.131 | -7.046 | -0.363 | -0.432 | -0.145 | -0.866 | -1.261 | -2.921 | -12.607 | -7.916 | -5.151 | -1.423 | -3.906 | -14.027 | -1.78 | -2.236 | -2.224 | -17.164 | -7.263 | -4.169 | -5.669 | -52.11 | -13.751 | -13.875 | -20.236 | -31.656 | -1.29 | -16.197 | -1.695 | -6.139 | -5.231 | -4.722 | -4.295 | -0.715 | -2.597 | -5.534 | -3.027 | -3.53 | -9.39 | -12.414 | -16.846 | -29.671 | -8.978 | -20.617 | -0.987 | -0.082 | -4.834 | -0.643 | -0.058 | -3.098 | -0.62 | -14.48 | -11.485 | -12.604 | -1.13 | -0.011 | -0.004 | -0.214 | 0 | -0.073 | -0.264 | 0 | 0 | -0.148 | -0.045 | -0.081 | -0.114 | -0.009 | -0.01 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0.008 | 0.034 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0.256 | -0.212 | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.341 | 5.151 | 0 | 3.906 | 0.046 | 1.78 | 2.252 | 0 | -0.05 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.718 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | -285.2 | 0 | -80 | 30 | -267.713 | -40 | -12.287 | -60 | -165 | -80 | -40 | -132 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.703 | 0 | 0 | 0 | -15.93 | 0 | 0 | 0 | -0.003 | 0 | -5.999 | -0.001 | 0 | 0 | 0 | 0 | 0 | -3.78 | 0 | -1.02 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.327 | 101.559 | -20 | 111.737 | -30.725 | 260.749 | 72.043 | 150.174 | 51.344 | 160.387 | 0 | 0 | 335.891 | 45.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.425 | 0 | -0.57 | 12.32 | 4.008 | 1.396 | 1.2 | 9.15 | -0.032 | 1.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.512 | 0 | 0 | 0.008 | 0.034 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0.256 | -0.212 | 0.262 | -0.767 | 6.887 | -1.125 | -1.1 | -0.131 | 3.713 | -0.363 | -0.432 | -0.145 | 1.733 | -1.261 | -2.921 | -12.607 | 2.999 | -5.151 | 0.143 | -3.906 | 6.173 | -2.001 | -3.112 | 0.876 | 14.045 | -9.21 | 121.446 | 0.051 | 21.218 | -9.585 | -44.965 | -3.003 | -431.965 | -0.008 | -0.013 | -1.695 | 8.032 | -3.816 | -4.191 | -0.03 | 2.06 | -0.068 | -0.025 | -0.001 | 10.612 | -7.077 | 0.02 | 0 | 0.851 | 7.816 | 3.943 | 0 | 0.191 | 0.027 | 9.545 | 0.03 | 7.291 | 20.031 | -0.008 | 0.008 | 30.769 | 0.005 | 1.073 | 0.023 | 0.045 | 0.002 | 0.085 | 0.06 | 0.03 | 0.026 | 0.066 | 0.047 | -0.029 | 0.014 | 0.256 | 0.013 |
Investing Cash Flow
| -0.14 | -1.103 | -0.565 | -0.076 | -0.798 | -0.98 | -0.401 | -0.115 | -0.101 | -0.821 | -0.427 | -0.342 | -0.328 | -3.526 | -2.349 | -3.858 | -0.767 | 5.239 | -1.125 | -1.1 | -0.131 | -3.333 | -0.363 | -0.432 | -0.145 | 0.867 | -1.261 | -2.921 | -12.607 | 78.751 | -188.792 | -21.28 | 27.831 | -8.532 | -8.966 | 28.947 | 136.54 | -11.825 | -21.087 | 37.278 | -45.618 | 172.998 | -27.828 | -58.841 | -23.239 | -463.62 | -1.298 | -16.21 | -1.695 | 1.892 | -9.047 | -8.913 | -4.325 | 1.345 | -2.665 | -5.559 | -3.028 | 17.928 | -16.467 | -12.963 | -4.526 | -54.742 | 0.234 | -15.474 | 8.163 | 0.075 | -3.272 | 2.903 | -0.03 | 4.193 | 19.411 | -14.488 | -11.478 | 18.605 | -4.935 | 1.062 | -1.001 | -0.169 | 0.002 | 0.012 | -0.204 | 0.03 | 0.026 | -0.082 | 0.002 | -0.11 | -0.1 | 0.247 | 0.003 |
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 | -8.957 | 15 | -6.043 | 0 | -200 | 184.45 | 6.55 | -1 | -69.841 | 80 | 0 | -90.159 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | -60.758 | -2.229 | 17.4 | 0.586 | -7.829 | 32.972 | 16.857 | -8.49 | -1.31 | -9.4 | -2.7 | -8.49 | 40.84 | 28.5 | 11.869 | -7.709 | 30 | 2 | -6.505 | -9.5 | -6 | -3 | -5.5 | -0.5 | -25.974 | -0.5 | 41.074 | -0.2 | -17.65 | -0.95 | -1.27 | -0.715 | -0.7 | -0.57 | 0 | -0.15 | 2.5 | -3 | 0 | 0 | 0 | 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 | -43.393 | 0 | 0 | 0 | -0.223 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.535 | -0.129 | 0 | 0 | -0.032 | -0.084 | -0.203 | -0.018 | -2.454 | 0 | -0.198 | -0.358 | -1.231 | -0.375 | -1.459 | -1.479 | -2.063 | -1.199 | -1.373 | -1.53 | -5.128 | -1.786 | -1.859 | -1.8 | -3.709 | -1.385 | -2.884 | -1.135 | -4.678 | -2.543 | -1.387 | -1.413 | -2.033 | -1.29 | -1.199 | -0.017 | -2.033 | 0 | -0.229 | -0.248 | -1.136 | -1.109 | -1.442 | -0.463 | -1.561 | -1.095 | -0.92 | -0.824 | -1.111 | -1.085 | -1.144 | -1.147 | -1.435 | -1.53 | -1.055 | -1.08 | -8.908 | -1.024 | -1.025 | -0.993 | -1.014 | -1.072 | -0.903 | -0.983 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 5 | -0.129 | 0 | 0 | 113.6 | -0 | -0 | 0 | 1.375 | -44.768 | 0 | 0 | -0.223 | 6.356 | -20 | 0 | -0.607 | 46.464 | 0.718 | 1 | -2.016 | 669.875 | 0 | 0 | -4.615 | -0.099 | -5.031 | 5.882 | -0.342 | 20.627 | -0.291 | 1.606 | -14.861 | 0.001 | -0.57 | 0 | 4.039 | 4.751 | 0 | 0 | 1.42 | -0 | -0 | 0 | 1.4 | 0 | -0 | 0 | -0.578 | 0.98 | 0 | 0 | 0.07 | -0.077 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0.019 | -0.007 | -0.008 | -0.003 |
Financing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -4.492 | 14.871 | -10 | -2 | -86.432 | 184.366 | 6.347 | -1.018 | -70.92 | 35.232 | -0.198 | -90.516 | -1.454 | 15.981 | -21.459 | -1.479 | -2.67 | 45.266 | -0.655 | -0.53 | -67.902 | 665.861 | 15.541 | -1.214 | -16.153 | 31.487 | 8.942 | -3.743 | -6.33 | 8.685 | -4.378 | -8.297 | 23.946 | 27.211 | 10.101 | -7.726 | 32.006 | 6.751 | -6.734 | -9.748 | -5.716 | -4.109 | -6.942 | -0.963 | -26.136 | -1.595 | 40.155 | -1.024 | -19.339 | -1.055 | -2.414 | -1.862 | -2.065 | -2.176 | -1.048 | -1.23 | -6.408 | -4.024 | -1.025 | -0.993 | -0.996 | -1.079 | -0.911 | -0.986 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.712 | -0 | 0.028 | 0 | -2.167 | -0 | 0 | -0 | 0 | 0 | 0.194 | 0 | -3.126 | 0 | 0 | 0 |
Net Change In Cash
| -30.772 | 36.628 | 18.673 | 3.178 | -33.981 | 35.504 | 2.846 | -13.829 | -30.623 | -3.899 | 31.224 | 10.819 | -9.631 | 19.437 | -1.348 | 1.146 | -48.855 | 52.911 | -6.753 | 5.443 | -29.837 | 26.996 | 12.379 | 1.425 | -17.954 | 19.211 | -3.261 | 0.992 | -3.731 | 5.295 | -14.053 | 14.199 | -18.932 | -66.98 | -14.789 | 17.84 | 32.205 | -43.45 | 32.457 | -9.928 | -55.323 | 118.515 | 4.659 | -1.805 | -60.851 | -599.058 | 668.264 | 0.721 | 1.396 | -4.463 | 1.65 | -0.784 | 0.31 | -4.018 | 2.945 | -14.605 | 5.658 | -6.581 | 13.827 | 1.032 | -11.307 | 1.167 | 6.201 | 4.135 | -0.912 | 1.059 | -2.028 | -14.742 | -11.343 | -18.293 | 16.956 | 25.667 | -26.611 | 1.737 | 2.478 | -3.435 | -3.969 | -1.366 | 1.242 | -3.227 | -4.458 | -6.378 | -3.997 | 4.439 | 0.723 | -4.292 | -1.063 | 1.841 | -2.75 |
Cash At End Of Period
| 57.369 | 88.141 | 51.513 | 34.737 | 31.558 | 65.539 | 28.157 | 25.311 | 39.14 | 67.885 | 71.783 | 40.559 | 29.74 | 39.371 | 19.934 | 21.282 | 20.136 | 68.991 | 16.08 | 22.833 | 17.39 | 47.227 | 20.231 | 7.852 | 6.427 | 24.381 | 5.17 | 8.431 | 7.439 | 11.17 | 5.875 | 19.928 | 5.729 | 24.661 | 91.641 | 106.43 | 88.59 | 56.386 | 99.835 | 67.378 | 77.306 | 132.629 | 14.114 | 9.455 | 11.26 | 72.111 | 671.168 | 2.904 | 2.183 | 0.823 | 5.286 | 3.636 | 4.42 | 4.11 | 8.128 | 5.183 | 19.788 | 14.142 | 20.723 | 6.896 | 5.865 | 15.432 | 14.265 | 8.064 | 3.929 | 3.106 | 2.047 | 4.075 | 18.816 | 26.131 | 44.423 | 25.667 | -12.502 | 9.355 | 7.618 | 5.141 | 8.575 | 10.861 | 12.227 | 10.985 | 14.212 | -6.378 | -3.997 | 10.948 | 6.509 | 1.322 | 5.613 | 6.676 | 4.835 |