
Xiamen Xiangyu Co., Ltd.
SSE:600057.SS
6.03 (CNY) • At close April 10, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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
| 110.694 | 371.41 | 407.653 | 392.739 | 289.777 | 345.065 | 758.467 | 720.185 | 807.036 | 900.082 | 466.332 | 504.092 | 518.977 | 783.454 | 353.745 | 366.949 | 266.039 | 402.622 | 264.058 | 279.166 | 262.321 | 302.012 | 262.463 | 178.935 | 232.958 | 305.472 | 230.568 | 219.478 | 197.909 | 158.909 | 138.024 | 51.256 | 222.425 | 75.16 | 77.6 | 123.308 | -13.553 | 105.425 | 73.676 | 77.223 | 46.681 | 98.912 | 60.684 | 228.294 | 58.152 | -66.231 | 21.221 | 146.052 | -37.623 | -8.244 | 14.673 | 12.81 | 41.32 | 0.257 | 0.343 | -84.365 | -2.839 | 0.25 | 117.135 | 838.219 | -34.483 | -57.895 | -48.223 | -237.932 | -60.831 | -282.739 | -121.492 | -349.165 | -109.983 | -354.364 | 2.389 | 23.413 | 2.389 | 5.392 | 1.165 | -474.003 | -136.735 | -54.417 | 4.264 | -43.159 | -38.76 | 22.813 | 72.6 | 79.616 | 188.409 | 200.854 | 189.577 |
Depreciation & Amortization
| 0 | 249.541 | 249.541 | 212.68 | -497.51 | 265.541 | 265.541 | 214.975 | 214.975 | 213.605 | 213.605 | 213.447 | 213.447 | 191.969 | 191.969 | 162.611 | -357.618 | 357.618 | 0 | 631.864 | -309.781 | 309.781 | 0 | 520.132 | -239.712 | 239.712 | 0 | 365.621 | -166.233 | 166.233 | 0 | 260.45 | -124.508 | 124.508 | 0 | 127.345 | -57.293 | 57.293 | 0 | 66.918 | -27.666 | 27.666 | 0 | 55.289 | -27.055 | 27.055 | 0 | 52.341 | -25.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.912 | 24.92 | 26.309 | 24.157 | 45.136 | 19.804 | 25.484 | 26.774 | 32.88 | 18.488 | 21.882 | 19.727 | 14.571 | 12.389 | 15.949 | 10.016 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -18,214.54 | 17,616.241 | 0 | 16,224.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 25.368 | 0 | 7.227 | -90.666 | 90.666 | 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 | 0 | 0 | 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 | -3,260.074 | 0 | -9,071.571 | 18,305.205 | -18,305.205 | 0 | -15,840.128 | 25,616.198 | -25,616.198 | 0 | -9,590.79 | 17,572.098 | -17,572.098 | 0 | -14,635.981 | 11,762.38 | -11,762.38 | 0 | -9,318.097 | 4,249.608 | -4,249.608 | 0 | -4,238.938 | 9,589.506 | -9,589.506 | 0 | -7,933.472 | 12,346.803 | -12,346.803 | 0 | -949.244 | 2,614.454 | -2,614.454 | 0 | 208.293 | 863.392 | -863.392 | 0 | -5,955.882 | 1,248.731 | -1,248.731 | 0 | -6,149.17 | 2,709.517 | -2,709.517 | 0 | 153.097 | 2,524.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191.929 | -120.087 | 36.715 | -109.61 | 548.624 | 267.167 | 33.021 | -155.482 | -45.773 | -66.47 | -274.643 | -422.742 | -253.636 | 13.027 | -4.638 | -15.737 |
Accounts Receivables
| 0 | -1,094.101 | 0 | -10,255.136 | 8,670.146 | -8,670.146 | 0 | -8,863.529 | 8,181.57 | -8,181.57 | 0 | -8,167.452 | 11,378.286 | -11,378.286 | 0 | -12,368.998 | 10,232.461 | -10,232.461 | 0 | -5,199.915 | 354.037 | -354.037 | 0 | -671.826 | 4,959.496 | -4,959.496 | 0 | -5,446.798 | 7,565.652 | -7,565.652 | 0 | 3,294.427 | -409.721 | 409.721 | 0 | 2,373.2 | -1,933.518 | 1,933.518 | 0 | -5,315.851 | 269.247 | -269.247 | 0 | -4,917.505 | 1,595.619 | -1,595.619 | 0 | 188.129 | 461.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2,217.929 | 0 | 1,100.851 | 9,635.06 | -9,635.06 | 0 | -6,976.599 | 17,434.628 | -17,434.628 | 0 | -1,454.259 | 6,193.811 | -6,193.811 | 0 | -2,266.983 | 1,529.919 | -1,529.919 | 0 | -4,118.182 | 3,895.571 | -3,895.571 | 0 | -3,557.989 | 4,630.009 | -4,630.009 | 0 | -2,486.673 | 4,781.15 | -4,781.15 | 0 | -4,243.671 | 3,024.175 | -3,024.175 | 0 | -2,164.907 | 2,796.91 | -2,796.91 | 0 | -640.031 | 979.484 | -979.484 | 0 | -1,231.664 | 1,113.898 | -1,113.898 | 0 | -35.032 | 2,062.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.786 | 94.799 | 6.641 | 132.032 | 84.397 | 73.641 | -141.613 | 197.263 | -106.425 | 43.48 | -126.165 | -126.476 | -479.319 | -32.736 | 17.942 | -70.871 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 51.956 | 0 | 82.714 | 0 | 0 | 0 | 119.954 | 0 | 0 | 0 | 30.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201.715 | -214.886 | 30.073 | -241.642 | 464.227 | 193.526 | 174.634 | -352.745 | 60.652 | -109.95 | -148.477 | -296.266 | 225.682 | 45.762 | -22.58 | 55.134 |
Other Non Cash Items
| 10,954.796 | 771.654 | -11,764.862 | 3,780.552 | 17,819.257 | 9,783.182 | -265.541 | -720.185 | -25,831.174 | 31,150.237 | -23,965.896 | -504.092 | -518.977 | -783.454 | -353.745 | -366.949 | -266.039 | -402.622 | -264.058 | -279.166 | -262.321 | -302.012 | -262.463 | -178.935 | -232.958 | -305.472 | -230.568 | -219.478 | -197.909 | -158.909 | -138.024 | -51.256 | -222.425 | -75.16 | -77.6 | -123.308 | 13.553 | -105.425 | -73.676 | -77.223 | -46.681 | -98.912 | -60.684 | -228.294 | -58.152 | 66.231 | -21.221 | -146.052 | 37.623 | 8.244 | -14.673 | -12.81 | -41.32 | -0.257 | -0.343 | 84.365 | 2.839 | -0.25 | -117.135 | -838.219 | 34.483 | 57.895 | 48.223 | 237.932 | 60.831 | 282.739 | 121.492 | 349.165 | 109.983 | 354.364 | -2.389 | 14.34 | 10.593 | -8.287 | 3.46 | -20.513 | -16.572 | 23.316 | 18.969 | 34.001 | 11.448 | 5.425 | -8.06 | -7.78 | 21.364 | 4.755 | 32.233 |
Operating Cash Flow
| 11,065.489 | 893.524 | -11,357.209 | 3,960.611 | 17,611.524 | 9,795.49 | 758.467 | 720.185 | 807.036 | 6,647.726 | -23,499.564 | 16,209.391 | 2,086.375 | 5,897.454 | -18,773.219 | 22,350.551 | -9,735.272 | 9,448.965 | -20,784.739 | 12,962.781 | -787.185 | 3,407.533 | -11,442.977 | 4,435.01 | 2,182.999 | 256.206 | -4,846.697 | 2,670.374 | 561.193 | 2,154.251 | -8,279.894 | 1,965.934 | -1,141.377 | 2,808.628 | -1,411.634 | 1,112.393 | -262.831 | 1,306.929 | 766.28 | -2,343.809 | -2,123.719 | 1,775.749 | -2,113.443 | -2,643.266 | -735.261 | 447.44 | -1,749.191 | -287.976 | 1,373.817 | 943.796 | -1,556.931 | 7.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.554 | 0 | 0 | -0.102 | -32.415 | -199.299 | -80.96 | 1.836 | -13.667 | 1.924 | 4.065 | 5.479 | 268.595 | -82.185 | 60.128 | -80.828 | 99.245 | 133.664 | 27.404 | -105.475 | -22.051 | -75.294 | -224.524 | -338.476 | -167.229 | 235.189 | 216.92 | 216.088 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -926.583 | -229.21 | -279.251 | -201.012 | -146.646 | -196.293 | -617.54 | -444.151 | -52.221 | -91.341 | -47.913 | -277.822 | -119.318 | -217.864 | -137.798 | -97.811 | -56.541 | -39.928 | -85.546 | -168.618 | -205.535 | -197.872 | -126.432 | -223.304 | -292.98 | -723.406 | -137.961 | -78.456 | -310.372 | -717.228 | -686.712 | -1,238.604 | -230.298 | -144.183 | -64.509 | -1,185.736 | -1,534.962 | -262.099 | -37.329 | -62.997 | -6.816 | -6.072 | -32.749 | -25.279 | -10.275 | -25.661 | -29.766 | -33.818 | -57.825 | -36.703 | -39.027 | -63.835 | -105.85 | -0.013 | -0.015 | -0.006 | -358.866 | 0 | -0.002 | -0.006 | -0.028 | 0 | 0 | -0.259 | -3.413 | -1.414 | -1.041 | -26.89 | -2.219 | -4.366 | -3.753 | -6.776 | -4.755 | -11.152 | -23.777 | -68.09 | -22.088 | -23.227 | -40.604 | -123.465 | -7.864 | -119.112 | -56.326 | -88.999 | -58.554 | -78.153 | -68.139 |
Acquisitions Net
| 0 | -4,182.67 | 26.863 | -907.262 | 0 | 1.528 | 965.175 | 3,516.109 | 5,710.329 | 0 | 0 | -1.74 | 21.079 | 14.45 | 28.823 | 1.79 | -72.655 | 41.001 | 85.602 | -0.367 | 0.553 | -38.963 | 0.016 | -13.256 | 22.669 | 753.35 | 138.965 | 130.838 | 0.055 | 0 | 0.648 | -19 | 88.749 | 0.481 | 0.245 | 0.302 | 0.659 | 262.103 | 37.331 | -1,196.358 | 0 | -71.403 | 77.64 | 25.466 | 11.151 | 25.664 | 30.284 | 228.321 | 0 | 0.305 | 0.017 | 35.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.028 | 0 | 0 | 0 |
Purchases Of Investments
| -533.04 | -2,291.094 | -1,911.056 | -3,455.084 | -1,059.979 | -451.092 | -453.961 | 1,343.73 | -4,177.542 | -768.652 | -3,716.506 | -4,641.166 | -278.793 | -1,822.195 | -2,473.025 | -4,701.727 | -91.729 | 1,360.787 | -4,764.094 | -4,487.353 | -528.296 | 1,544.953 | -2,466.642 | 6.353 | -1,549.107 | -75.144 | -1,363.509 | -514.403 | -1,151.171 | -188.381 | -456.076 | -1,761.488 | 316.698 | -1,059.358 | -340.586 | -187.583 | -353.348 | -35.748 | -29.014 | 141.216 | -175.281 | -33.085 | -186.407 | -41.887 | -28.476 | -19.972 | -13.027 | -8.357 | -191.743 | 32.884 | -57.078 | 117.824 | 13.372 | 0 | -97.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -84.263 | 0.207 | 9 | -9.207 | 16.752 | 0 | 0 | 0 | 32.549 | -39.229 | 0 | 0 |
Sales Maturities Of Investments
| 974.49 | 3,783.019 | 773.478 | 623.342 | 651.437 | 2,073.913 | 2,210.912 | 2,015.334 | 1,781.106 | 2,732.626 | 2,836.66 | 915.706 | 1,407.791 | 1,106.472 | 4,220.286 | 599.85 | 580.033 | -1,504.724 | 5,275.82 | 647.674 | 203.696 | 760.538 | 1,277.408 | 455.33 | 300.005 | 931.339 | 937.318 | 716.937 | 104.272 | 459.206 | 1,239.136 | 65.781 | 135.354 | 62.67 | 184.558 | 224.458 | 131.461 | 112.338 | 333.014 | 20.348 | 8.31 | 71.216 | 132.071 | 113.48 | -26.257 | 134.35 | 57.925 | 18.331 | 92.124 | 6.153 | 1.8 | -2.347 | 117.973 | 0 | 82.903 | 0 | -181.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.759 | 2.923 | 12.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.855 | 0 | 0 | 85.796 | 0 | 0 | 0 |
Other Investing Activites
| 4,754.653 | 1,559.427 | -1,134.23 | 0.098 | 16.975 | -97.843 | -860.92 | -3,334.141 | -5,458.6 | 357.22 | 2.419 | 31.992 | 9.497 | -7.244 | 1.19 | 216.847 | 75.249 | -171.718 | -85.546 | 33.12 | -167.919 | 1.283 | -0.991 | -32.592 | 0.032 | -630.161 | -137.961 | -69.231 | -1.839 | 0.045 | -7.385 | 104.154 | 61.541 | 87 | 156 | -462.03 | 1,040.467 | -269.167 | -37.329 | -10.107 | 0.031 | -12.347 | 0.118 | -23.249 | -10.275 | -25.661 | -29.766 | 6.543 | 0.386 | -0.099 | 0.097 | 13.948 | 201.62 | -0.013 | -62.362 | 7.776 | -3.18 | -39.973 | 298.9 | 408.677 | -0.094 | 0.155 | 0.268 | 0.295 | 55.515 | 82.863 | 0.118 | 41.986 | 0.499 | 0.142 | -3.753 | -33.784 | -0.037 | 85.696 | 0.227 | 35.864 | 0.223 | 46.807 | 0.04 | -1.069 | -3.52 | 1.323 | 0.011 | -88.999 | 9.953 | -94.845 | 0.012 |
Investing Cash Flow
| 4,269.519 | 1,330.217 | -1,389.966 | -3,939.918 | -538.212 | 1,330.213 | 1,243.665 | 3,096.88 | -2,196.929 | 2,229.853 | -925.34 | -3,973.031 | 1,040.257 | -926.38 | 1,639.476 | -3,981.052 | 434.357 | -314.582 | 426.235 | -3,975.543 | -697.502 | 2,069.938 | -1,316.641 | 192.531 | -1,519.381 | 255.978 | -563.148 | 185.685 | -1,359.055 | -446.359 | 89.611 | -2,849.156 | 372.044 | -1,053.39 | -64.292 | -1,610.589 | -715.724 | -192.573 | 266.672 | -1,107.896 | -173.756 | -51.691 | -9.327 | 48.53 | -64.132 | 88.719 | 15.65 | 211.02 | -157.058 | 2.54 | -94.191 | 100.969 | 95.769 | -0.013 | -0.015 | 7.77 | -3.18 | -39.973 | 298.898 | 408.672 | -0.123 | 0.155 | 0.268 | 0.037 | 52.102 | 81.448 | -0.923 | 15.096 | -1.72 | -4.224 | -4.727 | -37.637 | 7.345 | 74.544 | -23.55 | -116.489 | -21.657 | 32.579 | -49.771 | -107.782 | -9.529 | -117.789 | -56.314 | 29.374 | -87.83 | -172.997 | -68.126 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -6,591.876 | -2,892.496 | 10,346.322 | 0 | -8,767.033 | -16,152.342 | 24,814.645 | -14,354.458 | -7,578.912 | -2,983.643 | 21,057.491 | -18,642.486 | 819.525 | -3,113.039 | 12,609.732 | -16,398.141 | 7,930.748 | -6,098.459 | 20,021.789 | -9,971.961 | 1,688.915 | -2,256.99 | 10,465.038 | -6,069.446 | 1,084.451 | -885.174 | 5,753.704 | -5,904.668 | 3,389.109 | -3,069.911 | 9,352.624 | -696.01 | 696.708 | -1,316.467 | 2,394.979 | -922.838 | 860.64 | -927.139 | -26.989 | 800.676 | 3,127.999 | -1,973.547 | 1,818.942 | 1,806.5 | 1,578.53 | -393.82 | 1,760.629 | -138.222 | -1,262.015 | -1,199.297 | 2,126.428 | -543.075 | 1,108.506 | 0 | 1,578.835 | 0 | 0 | 0 | -351.614 | -171.395 | 0 | 0 | 27.169 | 35.938 | 165.784 | 91.069 | -105.998 | -100.653 | -9.762 | -56.501 | 130.561 | 16.768 | 1.169 | -116.243 | -26.62 | 65.838 | -55.667 | 14.795 | 78.117 | 84.828 | 125.233 | 118.584 | 203.413 | 207.442 | 323.084 | 0.009 | -158.152 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 4.98 | 0 | 1.022 | 0 | 0 | 0 | 81.46 | -74.553 | 74.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.615 | -7.615 | 0 | -12.125 | 4.98 | -4.98 | 0 | -1.022 | 0 | -1,800 | 0 | -0.89 | -74.553 | -500 | 0 | -139.998 | 0 | -78.535 | 0 | -505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -335.183 | -1,126.216 | -320.513 | -1,326.296 | -1,802.654 | -598.394 | -385.534 | -1,099.311 | -348.35 | -1,563.507 | -415.573 | -400.087 | -383.751 | -979.096 | -292.875 | -447.352 | -330.408 | -893.559 | -294.748 | -445.885 | -480.987 | -589.109 | -239.707 | -277.936 | -346.038 | -368.172 | -189.35 | -222.191 | -308.12 | -187.061 | -147.344 | -116.872 | -101.63 | -124.411 | -124.111 | -5.448 | -86.791 | -302.037 | -155.049 | -185.94 | -132.046 | -152.833 | -131.756 | -71.654 | -56.416 | -38.153 | -32.523 | -39.994 | -47.068 | -64.79 | -62.711 | -67.652 | -41.235 | 0 | -33.36 | 0 | 0 | 0 | 0 | -0.325 | 0 | 0 | -0 | -22.668 | -11.512 | -13.698 | -16.227 | -56.985 | -15.329 | -10.532 | -14.135 | -14.512 | -13.273 | -13.873 | -13.259 | -15.859 | -9.582 | -10.057 | -8.738 | -14.422 | -45.378 | -92.973 | -2.801 | -6.301 | 0 | -120.76 | -28.533 |
Other Financing Activities
| -254.722 | -2,753.761 | 1,588.889 | -561.282 | 794.594 | 7,856.332 | -4,072.158 | -2,511.739 | 4,085.803 | 3,456.121 | -1,895.252 | 11,040.511 | 574.09 | 248.74 | -581.58 | 8,225.242 | -261.074 | -1,009.99 | 1,133.15 | 2,575.706 | 485.672 | -1,183.034 | -70.179 | 1,745.231 | 427.408 | -477.497 | 39.526 | 2,592.908 | -666.272 | 469.196 | 1,454.532 | 1,377.735 | 370.101 | -1,812.588 | 827.347 | 1,447.001 | 768.285 | -31.311 | -21.932 | 1,670.628 | 248.089 | 54.242 | 1,068.122 | -3.506 | 95.985 | 28.469 | -0 | -2.803 | -5.008 | 0.158 | -0.118 | -6.833 | 0.729 | 0 | 10.1 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0.009 | -3.617 | 9.626 | -0 | 0 | 7.3 | 1 | 0 | -20.357 | 4.713 | 3.042 | 0.27 | 4.517 | 0 | 0.103 | 32.49 |
Financing Cash Flow
| -7,181.782 | -6,780.088 | 11,614.697 | -979.758 | -9,775.092 | -10,399.384 | 21,319.868 | -17,303.459 | -3,841.46 | -2,891.028 | 20,292.266 | -11,804.135 | 935.311 | -4,343.395 | 11,735.277 | -12,945.34 | 7,339.267 | -8,080.542 | 20,860.191 | -8,419.043 | 1,693.6 | -4,029.133 | 10,155.152 | -4,602.15 | 2,369.287 | -1,730.843 | 5,603.88 | -3,533.951 | 2,414.717 | -2,787.776 | 10,659.811 | 564.853 | 1,147.579 | -3,253.466 | 3,098.216 | 518.715 | 1,542.134 | -1,260.487 | -203.971 | 2,285.363 | 3,244.042 | -2,072.139 | 2,755.308 | 1,731.34 | 1,618.098 | -403.505 | 1,728.106 | -181.018 | -1,314.09 | -1,263.929 | 2,063.599 | -617.561 | 1,068 | 0 | 1,555.575 | 0 | 0 | 0 | -351.614 | -71.72 | 0 | 0 | 27.169 | 13.271 | 154.272 | 77.371 | -122.225 | -157.638 | -25.09 | -67.033 | 116.426 | 2.247 | -15.721 | -120.49 | -39.879 | 49.98 | -57.95 | 5.738 | 69.379 | 50.049 | 84.568 | 28.654 | 200.881 | 205.658 | 323.084 | -120.648 | -154.195 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -117.12 | -18.834 | -12.882 | -63.074 | -32.891 | 189.909 | -61.991 | -80.191 | 240.092 | 178.623 | -9.132 | -42.145 | 91.142 | -102.709 | 15.386 | -76.94 | -94.535 | -1.074 | 17.646 | -16.52 | 23.246 | 51.86 | -41.113 | -15.924 | 76.863 | 49.843 | -41.647 | -22.14 | -26.897 | -39.963 | -19.537 | 26.891 | -1.203 | 11.755 | -22.587 | 0.644 | -17.458 | -21.984 | -21.568 | -11.682 | -3.716 | -14.316 | 3.775 | 3.397 | 4.215 | 1.368 | 0.713 | 3.336 | -1.65 | -3.001 | -1.171 | -4.461 | -3.468 | 0 | -0.385 | 0.036 | -0.001 | 0 | 0 | 0.025 | -0.05 | -0.03 | -0.166 | -2.758 | 0.578 | -0.488 | -0.913 | -1.428 | -0.204 | 0.159 | -0.752 | 0.113 | 0.069 | 0.635 | -0.568 | -1.271 | 0.421 | -0.107 | 0.053 | -2.837 | 0.571 | -0.328 | 0.872 | -2.841 | 0 | 0 | 0.021 |
Net Change In Cash
| 3,235.513 | -4,606.792 | -1,525.737 | 36.633 | 7,265.328 | 916.228 | -3,305.961 | -4,351.902 | 7,341.666 | 6,165.173 | -4,141.77 | 390.079 | 4,153.085 | 524.97 | -5,383.08 | 5,347.218 | -2,056.183 | 1,052.767 | 519.334 | 551.674 | 232.159 | 1,500.198 | -2,645.58 | 9.467 | 3,109.768 | -1,168.816 | 152.388 | -700.033 | 1,589.958 | -1,119.846 | 2,449.991 | -291.478 | 377.043 | -1,486.474 | 1,599.703 | 21.163 | 546.122 | -168.116 | 807.413 | -1,178.023 | 942.852 | -362.398 | 636.312 | -859.999 | 822.921 | 134.024 | -4.722 | -254.639 | -98.981 | -320.593 | 411.306 | -513.08 | 1,248.663 | -10.582 | -8.707 | -4.93 | -9.783 | -45.363 | -147.719 | 288.423 | 18.673 | 0.124 | -22.041 | -21.866 | 7.653 | 77.371 | -122.225 | -157.638 | -233.039 | -67.033 | 116.426 | 233.317 | -90.492 | 14.816 | -144.825 | 31.466 | 54.478 | 65.614 | -85.815 | -82.621 | 0.316 | -313.987 | -193.037 | 64.962 | 470.443 | -76.726 | -6.211 |
Cash At End Of Period
| 16,985.295 | 13,749.782 | 20,730.246 | 22,255.983 | 20,524.073 | 13,258.744 | 12,342.517 | 15,648.477 | 20,000.38 | 12,658.714 | 6,493.541 | 10,635.311 | 10,245.232 | 6,092.147 | 5,567.177 | 10,950.257 | 5,603.04 | 7,659.222 | 6,606.455 | 6,087.122 | 5,535.447 | 5,303.288 | 3,803.09 | 6,448.67 | 6,439.202 | 3,329.434 | 4,498.25 | 4,345.862 | 5,045.895 | 3,455.937 | 4,575.783 | 2,125.792 | 2,417.27 | 2,040.227 | 3,526.701 | 1,926.998 | 1,905.835 | 1,359.713 | 1,527.829 | 720.416 | 1,898.44 | 955.588 | 1,317.986 | 681.674 | 1,541.673 | 718.752 | 584.728 | 589.45 | 844.088 | 943.069 | 1,263.663 | 852.357 | 1,365.437 | 116.775 | 127.357 | 136.064 | 140.994 | 150.777 | 196.139 | 343.708 | 55.286 | 0.124 | 27.169 | 36.372 | 58.238 | 77.371 | -122.225 | -157.638 | -25.09 | -67.033 | 116.426 | 469.471 | 236.154 | 326.646 | 311.83 | 456.655 | 425.189 | 370.712 | 305.098 | 390.912 | 473.534 | 473.218 | 787.205 | 980.242 | 915.28 | 444.837 | 521.563 |