CapitalVue does not support your browser. Click here to see supported browse
CapitalVue Stock » Cash Flow
ID:20012-> Portalset MenuID:20012-> Portalset Menu
ID:3900-> Notepad BrowserID:3900-> Notepad Browser
Other (Chinese Only)
ID:12018-> Cada SearchID:12018-> Cada Search
China Vanke Co., Ltd.Active
ID: 000002
Equity Search: 
Cash Flow StatementCash Flow Statement
 

Operating Activities
Cash from Sales of Goods and Services
Rental Payments Received
Interest, Fees and Commission
Refund of Taxes and Government Fees
Including: Refund on VAT
Including: Refund on non-VAT Fees and Taxes
Cash from Other Operating Activities
Subtotal of Cash Inflow from Operating Activities
Cash Paid for Goods and Services
Operating Lease
Net Increase in Loans and Advances to Customers
Interest, Fees and Commissions
Cash Paid to Employees and for Employees
Payment of Taxes and Fees
VAT Payment
Income Tax
Other Fees and Taxes
Cash Payments for Other Operating Activities
Subtotal of Cash Outflow from Operating Activities
Net Cash from Operating Activities

Investing Activities
Investment Withdrawal
Investment Income
Dividend or Profit Distribution
Interest Payments from Bond Holdings
Disposal of Fixed Assets, Intangible Assets, and Other Long Term Assets
Cash from Disposal of Subsidiaries and Other Operating Business Units
Cash from Other Investing Activities
Subtotal of Cash Inflow from Investing Activities
Purchase of Fixed Assets, Intangible Assets and Other Long Term Assets
Cash Paid for Investment
Net Cash Paid to Subsidiaries and Other Operating Business Units
Including: Cash Paid to Acquire Subsidiaries
Equity Investment
Cash Paid for Debt Investment
Net Cash Outflow from Asset Replacement
Cash Payments for Other Investment Activities
Subtotal of Cash Outflow from Investment Activities
Net Cash Flow from Investing Activities

Financing Activities
Investments Received
Investments Received
Including: Cash Received by Subsidiaries from Minority Shareholder Investment
Including: Cash Received From Issuing Bonds
Cash From Loans
Other Financing Activities
Subtotal of Cash Inflow from Financing Activities
Repayment of Debt
Financing Expenses
Interest Expenses and Dividend or Profit Distribution
Dividend or Profit Distribution
Dividends Paid by Subsidiaries to Minority Shareholders
Interest Payment
Financial Leases
Cash Paid For Reducing Registered Capital
Including: Cash Paid By Subsidiaries To Minority Shareholders For Registered Capital Reduction
Other Financing Charges
Cash Outflow from Financing Activities
Net Cash Flow from Financing Activities

Net Change In Cash
Effect of Exchange Rate Changes
Effect on Cash from Change of Scope in Consolidated Financial Statements
Net Increase in Cash and Equivalents
Cash at Beginning of Period
Cash Equivalents at End of Period
Cash and Equivalents at Beginning of Period
Cash Balance At End Of Reporting Period

Notes
Reconciliation of Net Profit to Cash Flows Form Operating Activities
Net Profit
Gains/Losses Prior To Purchase Date
Amortization of Goodwill from Consolidation
Unrecognized Investment Losses
Asset Impairment Provisions
Bad Debt Provisions or Write-Offs
Fixed Asset Depreciation, Depletion of Oil and Gas Assets, and Depreciation of Biological Assets used in Production
Depreciation of Real Estate Investment
Amortization of Intangible Assets
Amortization of Investment Property
Amortization of Long Term Deferred Expenses
Decrease in Deferred Expenditure
Increase in Accrued Expenses
Losses from Disposal of Fixed Assets, Intangible Assets and Other Long Term Assets
Losses on Retirement of Fixed Assets
Losses on Fair Value Changes
Financial Expenses
Investment Losses
Decrease in Deferred Income Tax Asset
Increase in Deferred Income Tax Liabilitiy
Decrease in Inventory
Increase in Projected Liabilities
Decrease in Receivables from Operating Activities
Increase in Payables for Operating Activities
Net Increase in VAT
Gain from Debt Restructuring
Other
Net Cash from Operating Activities
Non-cash investing and financing activities
Repayment of Debts by Transfer of Fixed Assets
Repayment of Liabilities by Investment
Investment With Fixed Assets
Repayment of Liabilities with Inventory
Conversion of Debt into Capital
Convertible Corporate Bonds Maturing Within One Year
Fixed Assets in Financial Lease
Non-Cash Assets From Donations
2010-03-31 2009-12-31 2009-09-30 2009-06-30 2009-03-31 2008-12-31 2008-09-30 2008-06-30 2008-03-31 2007-12-31 2007-09-30 2007-06-30 2007-03-31 2006-12-31 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31 2004-12-31 2004-09-30 2004-06-30 2004-03-31 2003-12-31 2003-09-30 2003-06-30 2003-03-31 2002-12-31 2002-09-30 2002-06-30 2002-03-31 2001-12-31 2001-06-30 2000-12-31 2000-06-30 1999-12-31 1999-06-30 1998-12-31
 
12,391,917,311 57,595,333,546 41,355,694,163 27,326,850,632 11,389,454,211 42,783,256,974 31,991,624,081 21,952,546,322 8,987,690,884 44,712,799,355 30,331,500,017 15,577,034,938 4,716,002,554 19,063,303,001 11,808,934,550 6,764,624,470 2,277,030,285 12,669,088,677 8,585,023,338 5,166,217,162 2,223,090,409 9,262,216,169 5,237,101,302 2,953,431,926 992,368,237 6,407,518,318 4,569,450,805 2,796,776,457 854,212,192 4,944,714,626 1,762,161,835 4,307,539,209 2,129,390,640 4,019,525,299 1,606,587,350 2,643,205,223 978,714,151 2,240,218,110
6,023,853 31,170,255 16,726,182 11,315,078 4,205,757 17,295,225 13,691,250 7,525,530 2,276,793 8,728,245 6,263,397 5,664,834 1,567,859 15,235,510 12,221,584 10,968,417 13,602,059 8,412,829 26,788,433 11,803,755 30,227,463
0 23,122,340 15,806,200 572,474 39,682,714
20,744,911 31,964,414 225,925,031 106,533,412 155,535,674 69,183,053 111,858,411
8,588,403 2,486,154 21,242,177 19,442,631 16,022,568
1,019,658,673 1,889,792,191 1,799,176,130 788,899,488 602,877,517 1,478,587,996 1,655,910,985 1,546,511,369 1,311,820,013 1,251,115,827 3,573,523,859 1,267,323,784 511,675,177 477,318,096 746,388,570 950,869,169 263,113,402 128,679,650 558,389,194 142,921,048 97,085,764 500,610,466 277,994,238 87,839,967 9,144,948 33,311,319 8,344,517 1,366,901 2,232,102 27,353,201 18,056,346 39,802,465 11,173,457 74,575,615 30,761,741 62,558,830 15,017,454 10,363,841
13,411,575,984 59,485,125,737 43,154,870,294 28,115,750,119 11,992,331,727 44,261,844,969 33,647,535,067 23,499,057,691 10,299,510,897 45,963,915,182 33,905,023,876 16,844,358,722 5,227,677,730 19,540,621,097 12,555,323,121 7,715,493,640 2,546,167,540 12,828,938,582 9,160,138,715 5,320,453,287 2,324,381,930 9,780,121,860 5,528,786,789 3,048,797,422 1,003,789,978 6,449,557,882 4,607,181,059 2,819,614,393 858,584,627 5,026,986,051 5,874,094 4,391,527,672 2,260,356,428 4,342,216,408 1,754,781,486 2,909,330,336 1,094,161,043 2,408,690,393
15,201,450,723 34,560,212,562 21,466,720,733 11,498,223,641 4,914,160,199 30,218,067,735 23,163,910,324 16,079,764,320 8,048,702,606 46,171,068,846 30,980,365,827 14,300,182,314 5,790,031,154 17,453,843,968 11,910,322,765 7,360,868,005 2,973,522,438 8,411,005,630 6,559,633,804 3,727,241,606 2,417,948,491 6,805,632,445 5,050,468,792 3,414,986,563 1,938,973,982 6,603,956,364 4,938,690,556 2,436,703,074 1,102,047,350 3,869,684,767 1,551,903,148 4,703,343,173 2,362,178,121 3,316,541,442 1,611,597,607 2,183,230,061 1,008,971,753 2,008,914,479
3,931,616 17,084,655 1,620,439 2,230,342 1,296,559 6,918,168 4,246,734 2,599,829 1,262,769 4,501,228 3,496,065 1,938,512 985,052 10,254,644 39,059,948 25,315,008 55,030,172 23,644,600 47,269,156 21,354,790 30,009,462
609,565,536 1,197,521,165 868,308,951 656,464,889 384,843,889 2,319,451,075 1,931,518,754 1,850,285,760 627,672,979 1,107,413,006 1,074,101,589 890,088,348 324,109,375 749,263,248 460,680,258 344,152,661 200,258,949 452,287,228 343,947,086 223,481,084 154,213,365 351,839,466 278,807,000 194,036,245 130,869,903 293,181,094 227,810,575 205,730,915 121,038,569 248,990,441 126,415,668 249,028,993 145,865,022 202,494,288 99,410,924 158,161,437 75,879,872 115,207,468
2,003,606,662 6,537,312,459 5,391,007,399 3,534,320,990 1,536,684,664 7,863,126,723 6,393,483,242 4,624,472,477 1,937,898,706 4,864,723,045 3,219,657,126 1,748,540,914 850,335,167 1,992,112,569 1,704,418,816 987,817,064 382,592,243 1,329,180,409 1,039,557,075 679,207,542 292,841,684 810,452,712 559,712,656 373,848,259 196,800,178 594,434,244 419,420,061 251,258,976 92,872,624 453,018,074
220,500,782 112,213,709 150,606,652 64,066,660 119,125,913
187,153,197 351,203,689 54,020,347 38,436,410 48,910,149 26,778,653 53,014,971
162,345,028 73,331,757 129,328,995 53,120,068 84,435,865
2,397,177,184 7,936,728,231 4,187,623,950 2,605,155,965 1,472,002,838 3,895,351,266 4,147,762,796 2,433,423,857 1,105,199,241 4,258,426,101 4,540,348,465 2,884,469,831 1,500,828,173 2,369,522,794 2,783,170,131 2,221,394,665 708,738,556 1,775,941,526 1,687,282,382 1,642,809,356 386,140,895 756,688,727 840,240,140 345,974,257 110,977,541 431,868,722 317,968,510 133,984,876 97,652,298 316,194,860 143,738,107 253,441,117 131,722,749 245,235,984 99,351,201 149,038,014 109,097,470 138,256,744
20,211,800,105 50,231,774,417 31,913,661,034 18,294,165,485 8,307,691,590 44,295,996,800 35,636,675,116 24,987,946,414 11,719,473,532 56,401,630,998 39,814,473,006 19,823,281,406 8,465,303,870 22,564,742,579 16,858,591,970 10,914,232,396 4,269,043,802 11,985,499,447 9,632,040,786 6,274,969,929 3,252,440,994 8,731,531,518 6,733,475,323 4,331,445,153 2,378,884,374 7,927,941,652 5,907,385,766 3,029,616,352 1,414,595,892 4,898,142,787 33,984,751 5,596,076,920 2,985,337,368 4,256,168,043 2,057,986,207 2,866,544,463 1,359,269,268 2,548,964,902
-6,800,224,122 9,253,351,320 11,241,209,260 9,821,584,635 3,684,640,137 -34,151,830 -1,989,140,050 -1,488,888,723 -1,419,962,635 -10,437,715,816 -5,909,449,130 -2,978,922,684 -3,237,626,139 -3,024,121,482 -4,303,268,849 -3,198,738,756 -1,722,876,262 843,439,135 -471,902,071 -954,516,642 -928,059,064 1,048,590,342 -1,204,688,534 -1,282,647,731 -1,375,094,395 -1,478,383,770 -1,300,204,707 -210,001,959 -556,011,265 128,843,265 -208,247,028 -1,204,549,248 -724,980,940 86,048,365 303,204,721 42,785,873 -265,108,224 -140,274,509
 
210,421,894 90,477,205 80,060,000 80,000,000 1,040,323,959 844,049,750 306,000 60,714,270 8,679,640 18,016,351 25,480,434 341,092,673 302,203,839 302,537,718 219,765,744 98,717,571 2,900,000 6,000,000 22,213,305 18,977,901 300,000 300,000 300,000 300,000 442,641,500 7,618,499 38,228,665 34,048,982 35,673,788 20,138,809 48,826,891
392,060,351 228,763,122 134,830,514 62,210,242 76,414,614 34,120,115 32,426,533 88,698,832 120,689,999 27,694,824 677,600 677,600 8,800 16,474,023 449,217,808 532,562 1,135,227
8,800 20,455,000 532,562 31,900 31,900 914,374 611,974 171,974 10,140,725 6,219,598 1,683,487 1,466,375 1,089,600 527,516 10,717,483
63,929,154 15,377,063 3,961,178 10,821,821 7,499,270 11,016,427 14,473,188 3,987,062 28,395,005
124,484 142,450,545 88,802,962 84,177,822 364,892 5,687,794 4,056,312 3,412,609 99,184 1,008,581 996,781 239,517 5,026 11,450,255 829,803 753,709 173,683 10,184,689 1,510,117 211,675 228,261 2,462,046 1,109,202 1,018,906 289,163 24,090,747 19,966,633 19,716,418 97,687 14,754,846 3,099,753 6,983,671 1,923,771 4,643,346 2,834,311 9,495,870 1,247,195 6,936,316
119,164,800 4,400,259 3,547,677 70,715,899 -1,361,044 -1,361,044 6,895,655 2,360,000 98,717,571
34,627,249 304,714,390 172,237,517 144,202,567 53,697,588 298,441,056 169,542,206 122,869,658 44,591,784 167,527,344 168,636,400 79,338,721 23,362,556 77,473,253 34,787,878 20,329,214 74,022,444
34,751,733 1,168,811,979 584,681,064 443,270,903 196,272,722 1,424,415,100 1,051,768,384 159,014,800 44,690,968 388,664,927 297,641,775 123,928,370 48,848,016 437,589,436 338,499,120 323,629,441 227,454,954 193,286,415 20,884,140 13,219,788 79,478,405 24,371,671 37,164,918 28,591,274 1,903,565 34,333,171 27,415,331 24,149,571 2,547,220 26,711,894 3,203,000,000 467,265,167 15,761,868 55,571,924 46,132,991 60,732,447 25,900,582 94,875,694
22,032,731 806,062,157 84,475,241 19,369,517 14,017,126 215,283,735 184,358,958 228,756,900 36,772,073 257,897,785 72,553,826 41,617,008 8,166,190 136,018,239 89,909,988 44,438,586 9,682,270 47,439,552 29,439,899 15,769,158 3,618,322 34,024,069 19,928,726 11,528,922 4,151,352 41,498,244 41,406,305 20,553,933 7,037,683 51,807,188 33,984,751 30,162,812 26,387,209 63,037,805 29,959,587 79,915,578 17,070,945 72,871,886
1,114,037,239 1,577,467,491 202,806,289 13,912,578 13,706,499 1,366,213,600 251,294,541 731,273,193 550,484,973 536,167,215 257,195,376 1,205,588,882 96,115,033 381,140,188 1,211,267,691 756,376,357 523,604,081 482,136,723 8,600,000
313,882,526 2,975,942,928 569,017,159 252,880,465 152,911,830 2,687,055,198 2,746,538,193 1,768,566,734 1,081,999,763 4,198,635,152 2,000,926,385 1,071,780,530 750,015,580
375,846,543 112,483,247 419,247,403 472,428,138
713,204,318 515,288,328 558,369,370 19,900,290 16,000,290 4,500,000 4,500,000 86,948,563 28,996,100 27,193,432 33,250,055 2,634,571 3,504,024
73,589,326 2,491,066
1,472,251,854 22,844,489 22,844,489 121,946,823
1,449,952,496 5,359,472,576 856,298,688 286,162,560 180,635,456 4,268,552,532 3,182,191,691 2,728,596,827 1,669,256,809 4,992,700,152 2,330,675,587 2,318,986,420 854,296,804 1,989,410,281 1,301,177,679 800,814,942 722,886,588 571,043,633 511,576,623 531,057,486 561,987,692 483,241,876 62,673,505 50,373,701 4,151,352 41,498,244 45,906,305 25,053,933 7,037,683 60,407,188 2,108,131,188 239,058,198 33,187,209 92,033,905 57,153,019 113,165,633 93,294,842 78,866,976
-1,415,200,763 -4,190,660,596 -271,617,625 157,108,343 15,637,266 -2,844,137,432 -2,130,423,308 -2,569,582,026 -1,624,565,841 -4,604,035,225 -2,033,033,812 -2,195,058,051 -805,448,787 -1,551,820,845 -962,678,559 -477,185,502 -495,431,633 -377,757,219 -490,692,483 -517,837,699 -482,509,287 -458,870,205 -25,508,586 -21,782,426 -2,247,787 -7,165,073 -18,490,974 -904,363 -4,490,463 -33,695,294 -28,110,657 228,206,969 -17,425,341 -36,461,981 11,020,028 -52,433,186 -67,394,259 16,008,718
 
781,153,094 829,084,667 157,235,000 472,936,459 472,257,408 356,507,408 336,507,408 11,949,769,156 10,638,693,933 218,046,239 115,189,650 5,501,690,723 950,209,423 536,296,233 9,000,000 30,295,753 9,000,000 10,000,000
106,249,301 20,356,456 4,000,000 1,000,000 7,500,000 7,500,000 100,000 100,000 2,000,000 625,384,886 625,384,886 10,000,000
781,153,094 829,084,667 157,235,000 472,936,459 472,257,408 356,507,408 336,507,408 2,013,167,455 10,638,693,933 218,046,239 115,189,650 1,304,990,723
5,759,981,650 1,990,000,000 1,990,000,000 1,500,000,000
5,227,976,679 20,731,516,741 17,866,920,394 11,039,015,369 6,946,354,132 14,325,980,946 12,814,500,108 10,545,464,342 3,480,171,049 18,558,699,205 15,940,097,292 11,052,223,304 4,527,535,312 11,422,040,181 9,937,923,672 5,330,804,431 2,536,386,215 2,551,425,705 2,440,639,300 1,595,822,000 855,309,100 3,544,178,991 3,589,735,096 3,343,897,440 2,422,000,000 3,102,200,000 2,327,000,000 1,346,000,000 565,000,000 2,663,000,000 1,703,000,000 3,162,000,000 1,351,000,000 1,853,000,000 486,000,000 1,065,500,000 567,680,000 1,109,077,643
5,855,297,211 0 1,294,710 1,063,205 2,472,765 421,474
6,009,129,773 21,560,601,408 18,024,155,394 11,039,015,369 6,946,354,132 20,558,899,055 19,142,054,727 10,901,971,750 3,816,678,457 30,508,468,360 26,578,791,225 11,270,269,543 4,642,724,962 16,923,730,904 10,888,133,095 5,867,100,664 2,642,635,515 2,560,425,705 2,470,935,053 1,616,178,456 859,309,100 5,535,178,991 5,588,735,096 3,351,397,440 2,429,500,000 3,102,300,000 2,327,100,000 1,346,000,000 565,000,000 4,173,000,000 1,800,963,092 3,164,000,000 1,353,000,000 2,479,679,596 1,112,448,091 1,077,972,765 568,101,474 1,109,077,643
1,893,605,140 21,640,510,970 18,822,758,840 12,382,381,037 3,100,394,756 11,690,595,100 9,697,651,296 6,614,274,805 1,743,718,049 7,156,929,771 5,447,833,023 3,523,204,012 1,889,900,000 3,681,696,980 2,649,678,249 1,830,159,560 751,326,435 2,313,450,000 1,529,250,000 932,000,000 365,000,000 3,635,599,774 1,854,734,355 1,001,926,699 802,000,000 1,622,000,000 1,232,000,000 764,000,000 505,000,000 3,657,300,000 2,039,000,000 2,194,000,000 820,000,000 2,157,234,400 625,234,400 763,249,914 316,395,182 1,007,976,728
213,773 48,436,116 39,306,628 10,966,306 2,830,000 293,098 65,739 1,108,485 552,396 31,093
572,002,620 2,948,745,658 2,534,774,284 1,733,306,033 606,567,512 3,001,963,333 2,383,042,422 1,842,913,054 442,167,673 1,990,536,759 1,531,838,596 1,224,489,846 236,572,111 1,177,873,627 765,768,161 185,000,507 209,200,573 348,585,013 318,753,248 54,497,396 75,787,596 75,787,596 75,787,596 135,379,994 118,524,458 126,194,388
391,097,071 113,342,901 23,245,154 99,217,103 53,915,322 69,166,346
142,158,933 76,176,417 201,464,171 145,475,066 84,250,928 31,059,409 69,743,690 29,064,658 8,485,473 70,901,638 70,390,348 47,134,543 20,974,603 62,904,656 26,836,611 43,575,228
31,680,353 24,638,227 1,547,023 937,032 3,541,901 972,726
2,465,607,760 24,589,256,629 21,357,533,124 14,115,687,070 3,706,962,268 14,692,558,433 12,080,693,718 8,457,187,859 2,185,885,722 9,147,466,530 6,979,671,619 4,747,693,858 2,126,472,111 4,859,570,607 3,415,446,410 2,015,160,067 792,872,276 2,913,747,644 2,019,993,946 1,326,929,665 419,711,169 3,961,287,657 2,115,303,644 1,172,931,529 835,889,409 1,835,970,484 1,396,806,327 911,589,116 513,485,473 3,886,076,379 2,009,210,120 2,378,026,347 843,310,893 2,306,241,555 647,146,034 884,164,189 344,235,612 1,120,718,302
3,543,522,013 -3,028,655,221 -3,333,377,729 -3,076,671,701 3,239,391,865 5,866,340,622 7,061,361,009 2,444,783,891 1,630,792,735 21,361,001,830 19,599,119,606 6,522,575,685 2,516,252,852 12,064,160,297 7,472,686,685 3,851,940,597 1,849,763,239 -353,321,939 450,941,107 289,248,790 439,597,931 1,573,891,334 3,473,431,452 2,178,465,911 1,593,610,591 1,266,329,516 930,293,673 434,410,884 51,514,527 286,923,621 1,094,868,812 785,973,653 509,689,107 173,438,041 465,302,057 193,808,576 223,865,862 -11,640,659
 
-2,202,651 -9,546,495 116,260 116,336 3,966,682 -56,270,014 -45,884,417 -62,972,096 -6,681,522 -16,441,403 -12,375,159 -6,355,095 6,879,509 6,442,517 4,215,190 1,822,303 -657,321 4,675,212 3,793,856 -348,216 464,084 -396,670 -46,536 -334,188 -257,581 598,482 573,412 -40,933 -47,332 -47,442 -1,627 4,883 -17,926 -111,094 33,860 245,781 132,030 757,177
-4,674,105,522 2,024,489,007 7,636,330,165 6,902,137,613 6,943,635,950 2,931,781,346 2,895,913,235 -1,676,658,954 -1,420,417,264 6,302,809,386 11,644,261,504 1,342,239,856 -1,519,942,566 7,494,660,488 2,210,954,467 177,838,642 -369,201,977 117,035,189 -507,859,592 -1,183,453,766 -970,506,335 2,163,214,801 2,243,187,797 873,701,566 216,010,828 -218,620,845 -387,828,597 223,463,629 -509,034,533 382,024,149 858,509,501 -190,363,743 -232,735,101 222,913,331 151,043,447 184,407,044 -108,504,592 -135,149,273
22,002,774,937 19,978,285,930 19,978,285,930 19,978,285,930 19,978,285,930 17,046,504,584 17,046,504,584 17,046,504,584 17,046,504,584 10,743,695,198 10,743,695,198 10,743,695,198 10,743,695,198 3,249,034,710 3,249,034,710 3,249,034,710 3,249,034,710 3,131,999,522 3,131,999,522 3,131,999,522 3,131,999,522 968,784,721 968,784,721 968,784,721 968,784,721 1,187,405,566 1,187,405,566 1,187,405,566 1,187,405,566 805,381,417 805,381,417 995,745,160 995,745,160 772,831,829 760,922,596 576,515,552 576,515,552 711,664,825
0
17,328,669,415 22,002,774,937 27,614,616,095 26,880,423,543 26,921,921,880 19,978,285,930 19,942,417,820 15,369,845,630 15,626,087,321 17,046,504,584 22,387,956,702 12,085,935,054 9,223,752,632 10,743,695,198 5,459,989,178 3,426,873,352 2,879,832,733 3,249,034,710 2,624,139,930 1,948,545,756 2,161,493,186 3,131,999,522 3,211,972,518 1,842,486,287 1,184,795,549 968,784,721 799,576,970 1,410,869,195 678,371,033 1,187,405,566 1,663,890,918 805,381,417 763,010,059 995,745,160 911,966,044 760,922,596 468,010,960 576,515,552
 
6,430,007,539 3,100,227,255 4,639,869,153 2,306,670,070 5,317,500,818 1,800,864,980 1,359,014,580 1,220,795,888 388,179,405 1,350,362,817 871,793,127 795,052,559 251,914,628 878,006,255 385,102,117 314,749,490 104,934,487 542,270,658 272,919,534 206,815,288 40,928,049 382,421,274 142,156,920 373,747,218 170,459,525 301,231,500 114,586,654 229,142,287 85,359,240 202,092,921
4,721,300 6,167,141 877,242 83,062,895 17,300,671 18,139,886 3,013,613 34,647,465 13,499,458 18,821,514 5,070,657 23,619,957 2,096,877 2,400,426 -1,311,640 15,627,034 8,222,067 7,589,646 9,945,766 5,309,663 10,984,602 2,280,782 9,103,313
-524,239,596 -222,646,159 1,268,113,233 9,768,106 18,570,156 19,027,214 20,934,438 20,032,379 15,870,449 19,868,671 4,603,857 7,605,065 11,260,264 515,652 9,835,531 3,292,534 2,129,925 40,108,673 -5,179,843 -2,315,562 -434,566 7,461,280
-892,733 35,208,428 -12,418,460 -815,665 534,259 -1,877,704 -4,564,687
95,653,214 47,406,278 94,169,013 37,646,528 108,228,054 31,763,144 29,365,094 24,649,352 10,274,102 38,351,773 27,717,452 18,675,032 11,621,294 37,530,870 27,565,220 17,788,143 8,737,985 58,249,889 33,223,060 23,337,622 13,551,580 40,041,482 16,768,324 49,987,861 11,014,613 16,946,676 14,177,385 30,916,662 13,759,081 25,219,588
0 105,300 35,282,051 12,389,965
9,390,604 3,024,299 11,649,080 13,079,197 2,410,643 8,369,725 32,843,801 24,328,786 2,502,181 1,023,399 8,980,966 7,230,006 3,609,106 28,819,988 19,020,797 17,307,510 6,306,411 66,370,546 11,827,005 7,799,087 4,021,515 22,379,501
-106,907,823 -73,945,733 -2,929,546 -380,140 -4,121,017 -2,385,081 2,287,553 577,885 -2,034,581 -2,598,334 -4,119,714 3,165,803 1,926,556 871,841 -7,147,854 -2,503,188 3,916,815 529,410 -10,724,096 2,011,776 -6,104,900 309,892 -3,357,598 681,077
-7,078,491 -4,711,989 12,184,333 18,465,298 7,136,693 -12,051,333 15,523,458 20,276,147 -4,383,881 -1,480,263 1,291,540 6,491,564 -149,687,955 58,806,132 54,841,602 218,385,087 -27,297,354 321,659,602 297,232,648 24,278,202 5,526,038 52,854,545 -45,088,771
6,306,216 -976,312 2,336,423 325,888 675,525 -23,896 847,325 -44,094 39,217 -129,838 964,889 42,837 60,152 19,218,404 -467,130 -449,126 18,482 -1,985,216 -2,245,478 70,246 608,040 -137,731 -488,917 -699,087 -2,139,763 -383,311 -1,343,047 -757,647 278,704
0 68,529 -10,542 -205,939 62,218 43,098
-2,435,351 1,849,320 -19,262,232 3,016,728 22,252,784 -1,710,798
573,680,423 237,104,136 657,253,346 200,770,606 359,500,074 178,146,914 66,049,251 27,954,306 11,878,093 16,197,148 23,204,541 5,501,362 894,282 -4,220,480 7,661,161 9,651,875 -652,187 -800,126 -5,967,904 -3,642,884 -1,930,799 -5,524,494 -1,612,649 -3,278,580 -1,223,570 1,403,648 -6,597,795 20,731,994 -3,555,707 35,924,874
-924,076,829 -162,106,210 -209,411,394 -22,498,788 -208,030,696 10,291,486 -32,067,629 -46,048,577 -41,732,620 84,428,400 69,583,831 29,909,845 6,444,760 9,385,241 7,802,432 6,752,941 -199,571 6,874,043 3,146,882 2,022,085 1,574,794 5,802,877 2,862,301 -198,305,491 6,237,620 -12,133,461 -13,160,225 -4,522,716 -10,740,368 18,154,549
183,831,155 2,700,186 -845,423,213 -319,763,086 -370,525,410 -24,864,040 0 -519,709,764
-83,090,710 -73,942,237 -104,100,064 -88,785,298 99,888,078 992,135
1,556,571,445 2,482,520,562 -12,401,019,289 -9,189,708,484 -32,392,687,517 -9,535,440,355 -14,979,349,753 -5,433,561,492 -1,784,003,208 -2,414,224,909 -4,297,322,750 -2,650,708,102 976,227,133 -1,576,469,461 -2,339,119,335 -1,449,981,107 -798,288,011 -2,664,456,557 -2,471,643,002 -1,061,595,606 -599,249,555 -1,237,389,805 -626,027,721 -1,300,034,617 -558,146,147 -957,332,923 -262,683,594 -308,756,965 -635,947,812
-10,928,036,079 -218,381,488 4,938,322,368 2,527,110,265 -8,563,686,761 1,275,571,329 -1,460,818,925 -963,679,737 -778,058,103 -403,658,460 161,539,048 -156,111,260 1,213,296,633 -917,990,454 -710,045,978 -359,531,937 -192,811,189 1,215,538 37,173,199 -33,080,737 -540,844 -19,459,926 -185,031,678 -13,979,997 -170,746,392 46,799,891 15,543,201 14,679,937 -46,393,040 340,104,650
12,239,132,980 4,004,148,697 2,705,397,863 3,722,254,621 25,116,165,969 3,258,089,478 10,769,177,983 1,999,325,013 442,042,193 2,050,072,081 2,636,542,792 984,593,086 998,273,403 2,518,292,831 1,380,875,654 143,029,029 -507,513,210 440,491,457 972,206,363 -588,003,004 -60,383,794 700,994,103 470,034,602 -603,492,827 -504,962,821 632,173,462 175,332,213 63,791,488 -54,214,514 -110,009,627
80,000
0
0
0