
Beijing Jingcheng Machinery Electric Company Limited
SSE:600860.SS
12.39 (CNY) • At close April 21, 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 | -12.692 | 3.148 | -6.523 | -1.862 | -20.122 | -13.935 | -19.434 | -7.32 | 10.143 | 11.827 | -1.25 | -16.271 | -5.698 | 2.966 | -4.28 | 191.797 | -11.276 | 1.543 | -25.633 | -66.178 | -28.285 | -12.987 | -22.587 | -49.788 | -15.466 | -7.032 | -21.65 | 89.828 | -24.909 | -25.201 | -18.849 | -57.08 | -29.544 | -31.833 | -30.332 | -125.353 | -34.64 | -22.304 | -25.52 | -69.13 | 69.728 | -26.519 | 47.337 | -71.342 | -18.168 | -2.471 | -16.258 | -111.851 | -24.538 | -24.551 | -7.417 | 10.814 | -13.502 | 5.647 | 8.424 | 23.333 | 13.915 | -11.126 | -3.843 | -118.165 | -20.162 | -16.015 | -19.663 | -189.291 | -51.053 | -0.298 | -22.499 | -1.571 | -0.372 | 12.708 | -1.487 | -104.021 | 4.395 | 6.985 | 3.16 | -3.166 | 16.116 | 16.712 | 18.724 | 13.269 | 23.269 | 32.611 | 27.71 | 1.69 | 23.518 | 34.155 | 21.482 |
Depreciation & Amortization
| 0 | 0 | 22.027 | 22.027 | 21.787 | -38.691 | 20.892 | 20.892 | 21.57 | -29.856 | 15.221 | 15.221 | 13.41 | 13.41 | 14.3 | 14.3 | 54.441 | -27.348 | 27.348 | 0 | 58.946 | -30.788 | 30.788 | 0 | 58.709 | -29.668 | 29.668 | 0 | 72.78 | -38.406 | 38.406 | 0 | 89.768 | -41.853 | 41.853 | 0 | 91.792 | -37.077 | 37.077 | 0 | 82.975 | -42.439 | 42.439 | 0 | 116.512 | -73.74 | 73.74 | 0 | 108.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.697 | 16.414 | 12.796 | 11.623 | 9.037 | 17.282 | 12.776 | 12.439 | 10.433 | 14.37 | 12.298 | 12.23 | 15.905 | 11.546 | 12.893 | 11.584 |
Deferred Income Tax
| 0 | 0 | -1.121 | 0 | 102.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.251 | 0 | 1.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -256.96 | 0 | -103.825 | 100.343 | -100.343 | 0 | 3.051 | 54.542 | -54.542 | 0 | -41.358 | 45.668 | -45.668 | 0 | 47.015 | 24.745 | -24.745 | 0 | -7.601 | 17.006 | -17.006 | 0 | 136.021 | 1.466 | -1.466 | 0 | -201.135 | 107.849 | -107.849 | 0 | 131.748 | -1.728 | 1.728 | 0 | 323.13 | -36.519 | 36.519 | 0 | -26.137 | 22.074 | -22.074 | 0 | -247.717 | 713.576 | -713.576 | 0 | -175.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.764 | 26.608 | -20.599 | -28.066 | -27.766 | -11.545 | -46.577 | -73.951 | -50.359 | -46.912 | 31.599 | -88.676 | -138.399 | -47.441 | -88.565 | 133.159 |
Accounts Receivables
| 0 | 0 | -211.365 | 0 | -78.138 | 39.121 | -39.121 | 0 | -32.832 | 61.435 | -61.435 | 0 | 30.447 | -17.856 | 17.856 | 0 | 14.512 | 32.453 | -32.453 | 0 | -9.874 | 30.518 | -30.518 | 0 | 88.766 | -56.367 | 56.367 | 0 | -169.249 | 68.918 | -68.918 | 0 | 18.799 | 56.151 | -56.151 | 0 | 230.444 | -0.522 | 0.522 | 0 | -89.76 | 30.389 | -30.389 | 0 | -115.708 | 657.588 | -657.588 | 0 | -139.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -50.596 | 0 | -21.329 | 61.222 | -61.222 | 0 | 35.883 | -6.893 | 6.893 | 0 | -71.805 | 63.524 | -63.524 | 0 | 32.502 | -7.707 | 7.707 | 0 | 2.273 | -13.512 | 13.512 | 0 | 45.237 | 65.481 | -65.481 | 0 | -45.388 | 38.931 | -38.931 | 0 | 112.949 | -57.879 | 57.879 | 0 | 92.686 | -35.997 | 35.997 | 0 | 70.451 | -8.314 | 8.314 | 0 | -132.01 | 55.989 | -55.989 | 0 | -35.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.196 | -31.628 | 17.803 | 15.724 | 6.054 | -54.543 | -14.544 | -42.461 | -11.985 | -54.001 | 0.446 | -56.841 | 15.281 | -34.659 | 27.363 | -26.688 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 10.808 | -10.808 | 0 | 8.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5.001 | 0 | -4.358 | -10.808 | 10.808 | 0 | -8.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.017 | -7.648 | 7.648 | 0 | 13.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.96 | 58.237 | -38.401 | -43.79 | -33.82 | 42.998 | -32.034 | -31.49 | -38.375 | 7.089 | 31.153 | -31.835 | -153.68 | -12.782 | -115.929 | 159.847 |
Other Non Cash Items
| 0 | 18.784 | -70.189 | -46.635 | 11.944 | -0.572 | 83.169 | -20.892 | -24.621 | -24.686 | 25.01 | -41.066 | 16.271 | 5.698 | -2.966 | 4.28 | -191.797 | 11.276 | -1.543 | 25.633 | 66.178 | 28.285 | 12.987 | 22.587 | 49.788 | 15.466 | 7.032 | 21.65 | -89.828 | 24.909 | 25.201 | 18.849 | 57.08 | 29.544 | 31.833 | 30.332 | 125.353 | 34.64 | 22.304 | 25.52 | 69.13 | -69.728 | 26.519 | -47.337 | 71.342 | 18.168 | 2.471 | 16.258 | 111.851 | 24.538 | 24.551 | 7.417 | -10.814 | 13.502 | -5.647 | -8.424 | -23.333 | -13.915 | 11.126 | 3.843 | 118.165 | 20.162 | 16.015 | 19.663 | 189.291 | 51.053 | 0.298 | 22.499 | 1.571 | 0.372 | -12.708 | 1.487 | 64.994 | 4.185 | 7.836 | 4.552 | 16.671 | 0.265 | 9.451 | 2.177 | 32.104 | 4.856 | 7.779 | 3.741 | 33.905 | 14.976 | 3.193 | 9.684 |
Operating Cash Flow
| 0 | 6.093 | -90.189 | -53.159 | 31.868 | 40.958 | -10.217 | -19.434 | -7.32 | 10.143 | -2.484 | -42.316 | -31.57 | 40.924 | -59.152 | -15.818 | -85.02 | 30.47 | 12.182 | 14.457 | 39.186 | 31.458 | 5.496 | 9.802 | -48.461 | 32.271 | 7.786 | 19.62 | -148.16 | -16.017 | -23.291 | -39.191 | -47.106 | 35.944 | 25.353 | -27.233 | 57.335 | 88.774 | -13.762 | -25.193 | -78.321 | -20.061 | 3.114 | -12.629 | 127.445 | -80.385 | -34.906 | -25.911 | 14.068 | 5.848 | 0 | -62.565 | 24.454 | -18.782 | -8.068 | -27.04 | 11.936 | 0 | -10.403 | -21.763 | 53.931 | 25.169 | 39.339 | -6.06 | -4.163 | 47.73 | -12.355 | -28.724 | 15.415 | -17.953 | -9.853 | 29.935 | -14.566 | 51.602 | 7.018 | -8.731 | -5.224 | 22.118 | -7.638 | -40.611 | 5.446 | -4.417 | 84.287 | -44.995 | -86.899 | 2.599 | -38.324 | 175.91 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -34.906 | -21.563 | -22.576 | -12.658 | -76.795 | -24.76 | -26.474 | -22.616 | -55.111 | 5.331 | -37.427 | -7.871 | -14.51 | -11.931 | -7.011 | -8.376 | -10.443 | -7.932 | -4.984 | -1.462 | -1.771 | -9.976 | -6.079 | -0.829 | 17.511 | -12.664 | 6.68 | -37.572 | -1.924 | -17.474 | 4.99 | -8.914 | 13.84 | -4.472 | -5.336 | -24.131 | 21.933 | -6.013 | -3.641 | -23.865 | -22.138 | -1.741 | -54.041 | -71.244 | -285.028 | -2.172 | -1.105 | -2.045 | -2.111 | -1.865 | -0.649 | -2.323 | -3.065 | -1.134 | -2.588 | -0.674 | -0.615 | -0.778 | -0.44 | -0.851 | -1.557 | -0.809 | -0.74 | -0.674 | -2.538 | -2.905 | -1.772 | -2.54 | 5.478 | -8.143 | -9.674 | -22.659 | -23.462 | -18.588 | -39.153 | -13.043 | -35.944 | 0.185 | -26.929 | -4.959 | -58.704 | 7.936 | -39.79 | -26.158 | -77.446 | 26.595 | -90.494 | -23.139 |
Acquisitions Net
| 0 | 0 | 16.426 | 0.243 | 0.001 | 0.002 | 0 | 0.142 | 0.031 | -36.217 | 36.233 | 0.009 | 0.355 | 10.703 | -10.39 | 0.001 | 340.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.621 | 0 | 0 | 0 | 6.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.881 | 0 | 0 | 0 | 0 | 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
| -1.47 | 0 | -9.6 | 0 | -9.6 | 0 | 0 | 0 | 29.586 | -29.355 | -0.231 | 0 | 0 | 0 | -15.54 | -3 | -8.909 | -2.97 | -5.875 | -5.907 | 0 | 0 | 0 | 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 | -1.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.207 | -0.207 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 3.03 | 0 | 0 | 0 | 0.22 | 36.217 | -36.002 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -94.978 | 99.323 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.452 | -0.452 | 0.452 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.346 | 0.192 | 6.826 | 0.243 | 0 | 0.002 | 0 | 0.142 | -73.186 | 68.066 | 36.3 | 0.009 | 11.177 | -10.984 | 0.802 | 0.001 | 100.475 | -110.826 | 36.264 | -0 | 27.634 | -9.976 | -0.059 | 0.059 | -15.492 | 27.297 | 6.68 | -37.572 | 230.024 | -17.474 | 4.99 | -8.914 | -5.123 | -0.003 | 1.299 | 0.113 | -1.899 | -1.109 | 0.968 | 0.982 | -63.006 | 217.107 | 58.366 | 19.731 | -217.248 | 0.002 | -1.105 | 2.135 | 0.007 | -0.05 | 0.249 | 0.001 | 28.142 | 0.004 | -2.588 | 0 | 184.28 | 2.479 | -0.122 | -0.851 | 0.562 | -0.131 | 0.01 | -0.007 | 0.141 | 0.079 | 5.192 | -0.067 | 9.954 | 10.522 | -9.831 | 9.918 | -16.353 | -0.711 | -1.23 | 0.157 | 1.545 | -1.289 | 1.609 | 1.294 | 83.4 | 2.798 | -20.478 | 21.805 | 120.875 | 1.341 | 0.378 | -0.207 |
Investing Cash Flow
| -36.031 | -21.371 | -15.75 | -12.415 | -83.363 | -24.758 | -26.474 | -22.474 | -98.461 | 44.041 | -1.127 | -7.863 | -3.333 | -22.916 | -21.749 | -11.375 | 422.04 | -121.728 | 25.405 | -7.369 | 25.863 | -9.976 | -6.138 | -0.77 | 2.019 | 14.633 | 6.68 | -37.572 | 228.1 | -17.474 | 4.99 | -8.914 | 8.717 | -4.475 | -4.037 | -24.017 | 20.034 | -7.123 | -2.674 | -22.883 | -80.524 | 215.366 | 4.325 | -51.513 | -502.276 | -2.17 | -1.105 | -0.911 | -3.298 | -1.915 | -0.4 | -2.322 | 25.077 | -1.13 | -2.588 | -0.674 | 88.687 | 101.025 | -0.561 | -0.614 | -0.995 | -0.94 | -0.73 | -0.681 | -2.397 | -2.826 | 3.47 | -2.563 | 15.432 | 2.379 | -19.505 | -12.741 | -39.815 | -19.299 | -40.383 | -12.886 | -33.947 | -1.556 | -24.867 | -3.663 | 24.696 | 10.733 | -60.268 | -4.353 | 43.635 | 27.729 | -90.117 | -23.345 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 65 | 10 | 30 | 50 | 100 | -60 | 0 | 0 | -75.402 | 50.05 | 31.118 | 10.179 | 0 | -28 | 0 | 0 | -82.263 | 45.49 | -89.632 | -6.363 | -80.932 | 2.41 | 0 | 0 | 29.998 | -85.918 | 18.918 | 42.94 | 45.161 | 19.971 | 6.649 | 28.279 | 0 | -0.104 | -9.591 | -26.315 | -6.742 | -133.525 | 75.474 | -48.135 | -54.547 | -38.931 | -35.363 | -31.777 | 0 | 0 | 0 | 91.639 | 92.03 | 2 | -1 | 0 | 37 | 23 | -22.5 | 24.75 | -137.75 | -30.6 | -0.9 | 0.1 | 11.5 | -42.809 | -21.866 | 8.967 | 15.243 | -13.595 | -9.835 | 1.8 | 7.994 | -24.935 | 30.415 | 28.5 | 68.168 | -26.075 | 24.913 | 37.855 | 55.415 | -12.547 | 14.775 | 29.273 | 8.565 | -12.878 | -7.4 | 58.8 | 50.142 | -128.049 | 16.277 | -82.72 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 39.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.721 | -2.206 | -1.817 | -1.891 | -0.437 | -2.415 | -1.109 | -0.863 | -0.567 | -2.109 | -0.992 | -0.97 | -1.501 | -1.304 | -1.713 | -2.201 | -9.332 | -4.572 | -3.477 | -2.736 | -5.873 | -2.294 | -5.505 | -3.346 | -24.43 | -1.899 | -4.331 | -2.726 | -8.635 | -3.32 | -4.328 | -3.334 | -6.124 | -3.628 | -3.94 | -4.174 | -5.304 | -4.388 | -6.699 | -6.412 | -9.343 | -9.807 | -12.64 | -11.265 | -39.693 | -4.823 | -4.768 | -3.68 | -3.365 | -3.324 | -3.722 | -2.966 | -3.2 | -2.448 | -2.599 | -2.217 | -3.916 | -4.058 | -5.041 | -4.873 | -5.356 | -3.855 | -4.926 | -5.551 | -6.044 | -6.059 | -6.266 | -5.79 | -5.884 | -4.442 | -4.48 | -4.087 | -9.603 | -27.841 | -4.417 | -3.873 | -9.755 | -30.969 | -3.177 | -2.875 | -7.876 | -30.958 | -3.147 | -2.038 | -12.021 | -33.018 | -3.211 | -3.25 |
Other Financing Activities
| -10.496 | -3.628 | -8.776 | -6.168 | 29.999 | -6.716 | 203.832 | -6.1 | 67.334 | 141.037 | -0 | 23.208 | 23.529 | 10.865 | -60.036 | -10.829 | -175.722 | -29.776 | 251.203 | -11.359 | -12 | 12 | 31.966 | 0 | 0 | 18 | -18 | -0 | -82.423 | -0.6 | -0.6 | -0.6 | 18.966 | -1.5 | -2.5 | 0 | 50 | -0 | 0 | 0 | 3.218 | -21.558 | 95.715 | -34.515 | 575.697 | 134.114 | 5.374 | -89.246 | -8.25 | -3.458 | 3.458 | 0 | -5.319 | -3.793 | 3.823 | -0.125 | -8.841 | -0.208 | -0.059 | -0.224 | -7.802 | 0.238 | -0.368 | -0.12 | -8.29 | 3.206 | 1.944 | -5.878 | -10.836 | 12.408 | -11.53 | -0.101 | -6.699 | -0.002 | -0.3 | 0.3 | -0.4 | 14.1 | -13.745 | 0.045 | -0.591 | 0 | -0.012 | 0.012 | -2.563 | 0.23 | -0.904 | 143.716 |
Financing Cash Flow
| 55.225 | 4.166 | 19.407 | 41.941 | 129.562 | -69.131 | 202.723 | -6.963 | -8.635 | 188.978 | 30.127 | 32.417 | 22.028 | -18.439 | -61.75 | -13.03 | -267.318 | 11.142 | 158.093 | -20.458 | -98.805 | 12.116 | 26.461 | -3.346 | 5.568 | -69.817 | -3.413 | 40.214 | -45.897 | 16.051 | 1.721 | 24.345 | 12.843 | -5.232 | -16.031 | -30.489 | 37.954 | -137.913 | 68.775 | -54.547 | -60.672 | -70.296 | 47.713 | -77.557 | 563.276 | 5.99 | -6.338 | -10.984 | 80.415 | -4.782 | -1.265 | -2.966 | 28.482 | 16.759 | -21.276 | 22.408 | -150.507 | -34.866 | -6 | -4.997 | -1.659 | -46.425 | -27.16 | 3.296 | 0.909 | -16.448 | -14.157 | -9.868 | -8.725 | -16.912 | 14.404 | 24.312 | 51.866 | -53.919 | 20.195 | 34.282 | 45.261 | -29.417 | -2.146 | 26.443 | 0.098 | -43.836 | -10.558 | 56.774 | 35.558 | -160.837 | 12.163 | 57.747 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.319 | 0.187 | 1.318 | 0.32 | -0.001 | -0.471 | 2.197 | -1.159 | -3.443 | 1.396 | 1.393 | -0.137 | -1.291 | -0.058 | -0.927 | -0.721 | -3.519 | -1.441 | 0.308 | 0.013 | 0.883 | 0.892 | -0.333 | -0.564 | 0.474 | 0.928 | 0.162 | -1.298 | -0.677 | -0.508 | -0.498 | -0.295 | 1.502 | -0.143 | 1.275 | -0.068 | -2.954 | 4.231 | 0.347 | 1.411 | 0.654 | -1.088 | 1.034 | 0.023 | -3.457 | -3.389 | -0.054 | -0.003 | -0.022 | 0.006 | 0 | 0 | -0.085 | 0.012 | -0.001 | -0.001 | -0.026 | 0 | -0.004 | 0 | -0.02 | 0.007 | -0.007 | 0 | -0.006 | 0.002 | -0.443 | -0.06 | -0.301 | -0.02 | -0.059 | -0.017 | -0.061 | -0.087 | 0.042 | -0.014 | 0.049 | -0.044 | -0.025 | -0.104 | 0.008 | 0.005 | -0.036 | -0.035 | -0.104 | -0.071 | 0.152 | 0.001 |
Net Change In Cash
| 100.175 | -10.924 | -51.814 | -21.5 | 78.066 | -53.402 | 168.229 | -26.846 | -101.846 | 249.862 | 27.909 | -17.899 | -14.165 | -0.489 | -143.577 | -40.944 | 66.184 | -81.556 | 195.988 | -13.357 | -32.874 | 34.49 | 25.486 | 5.122 | -40.399 | -21.984 | 11.214 | 20.964 | 33.367 | -17.947 | -17.078 | -24.055 | -24.044 | 26.094 | 6.56 | -81.807 | 112.369 | -52.03 | 52.687 | -101.211 | -218.863 | 123.92 | 56.186 | -141.677 | 184.987 | 28.22 | -42.404 | -37.809 | 91.163 | -0.843 | -11.43 | -67.852 | 77.928 | -3.142 | -31.932 | -5.306 | -49.909 | 85.328 | -16.968 | -27.374 | 51.257 | -22.19 | 11.442 | -3.444 | -5.658 | 28.458 | -23.486 | -41.215 | 21.821 | -32.506 | -15.013 | 41.49 | -2.577 | -21.703 | -13.129 | 12.651 | 6.139 | -8.899 | -34.676 | -17.936 | 30.248 | -37.514 | 13.425 | 7.392 | -5.438 | -132.952 | -116.126 | 210.312 |
Cash At End Of Period
| 410.572 | 310.397 | 429.452 | 481.266 | 429.849 | 351.782 | 405.185 | 236.956 | 263.802 | 365.648 | 115.787 | 87.878 | 79.892 | 94.057 | 94.546 | 238.124 | 246.146 | 179.962 | 261.518 | 65.53 | 78.887 | 111.761 | 77.271 | 51.784 | 46.662 | 87.061 | 109.045 | 97.832 | 76.868 | 43.5 | 61.447 | 78.526 | 102.581 | 126.624 | 100.53 | 93.97 | 175.777 | 63.408 | 115.438 | 62.752 | 125.463 | 344.326 | 220.406 | 164.22 | 305.897 | 120.91 | 92.691 | 135.095 | 172.904 | 81.741 | 82.584 | 94.014 | 156.592 | 78.663 | 81.805 | 113.737 | 110.505 | 160.414 | 75.086 | 92.054 | 111.85 | 60.592 | 82.782 | 71.34 | 66.503 | 72.161 | 43.703 | 67.189 | 98.653 | 76.831 | 109.338 | 124.351 | 76.103 | 78.68 | 100.383 | 113.512 | 100.861 | 94.721 | 103.62 | 138.297 | 156.233 | 125.985 | 163.499 | 150.074 | 142.683 | 148.121 | 281.073 | 397.198 |