
Hisense Visual Technology Co., Ltd.
SSE:600060.SS
24.23 (CNY) • At close May 14, 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 | 476.316 | 367.275 | 466.728 | 467.616 | 591.399 | 416.144 | 620.696 | 572.037 | 513.392 | 419.594 | 298.56 | 511.814 | 237.471 | 185.622 | 202.861 | 620.104 | 209.539 | 314.449 | 51.374 | 291.438 | 202.428 | 35.42 | 26.786 | 57.002 | 17.035 | 63.869 | 283.292 | 366.941 | 203.563 | 127.412 | 268.612 | 619.091 | 398.791 | 208.748 | 532.239 | 560.736 | 302.91 | 142.222 | 482.914 | 480.82 | 306.225 | 156.341 | 456.657 | 455.967 | 316.342 | 314.713 | 495.857 | 696.08 | 331.975 | 257.551 | 317.553 | 802.957 | 368.161 | 254.41 | 263.54 | 377.513 | 210.295 | 110.166 | 136.931 | 189.132 | 141.913 | 80.868 | 86.316 | 85.298 | 50.694 | 33.636 | 55.341 | 84.971 | 40.417 | 28.346 | 50.1 | 39.536 | 38.104 | 25.689 | 36.89 | 56.062 | 27.067 | 13.186 | 24.007 | 34.832 | 12.033 | -1.624 | 17.832 | 22.708 | 8.378 | 1.494 | 12.323 |
Depreciation & Amortization
| 0 | 0 | 0 | 231.723 | 231.723 | 232.31 | -399.889 | 212.852 | 212.852 | 76.901 | 76.901 | 98.949 | 98.949 | 72.547 | 72.547 | 99.228 | 99.228 | 301.072 | -139.983 | 139.983 | 0 | 271.522 | -133.096 | 133.096 | 0 | 247.6 | -99.765 | 99.765 | 0 | 230.254 | -109.182 | 109.182 | 0 | 230.518 | -113.088 | 113.088 | 0 | 208.404 | -101.868 | 101.868 | 0 | 206.414 | -91.022 | 91.022 | 0 | 161.576 | -79.073 | 79.073 | 0 | 147.915 | -69.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.34 | 21.35 | 38.121 | 2.035 | 24.431 | 18.482 | 19.312 | 17.84 | 25.441 | 18.072 | 16.75 | 17.06 | 26.083 | 22.22 | 9.756 | 16.608 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 3,219.152 | -585.1 | 342.138 | 0 | -17.764 | 0 | 57.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 40.198 | 0 | 37.656 | -47.128 | 47.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,628.679 | 0 | -3,256.808 | 937.003 | -937.003 | 0 | 485.306 | -3,903.071 | 3,903.071 | 0 | -2,653.656 | 2,196.395 | -2,196.395 | 0 | -2,437.483 | -1,357.509 | 1,357.509 | 0 | 1,527.433 | -3,949.724 | 3,949.724 | 0 | 333.865 | -3,037.241 | 3,037.241 | 0 | 427.591 | -2,127.146 | 2,127.146 | 0 | -128.113 | -2,209.276 | 2,209.276 | 0 | -59.637 | -1,113.592 | 1,113.592 | 0 | -492.453 | -1,375.318 | 1,375.318 | 0 | -952.309 | -1,932.688 | 1,932.688 | 0 | -1,987.972 | -3,109.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170.768 | 28.095 | 86.047 | -430.807 | -444.437 | 268.388 | -78.521 | -51.696 | -115.413 | 146.655 | -49.036 | -83.899 | -0.758 | 150.172 | -211.302 | -176.034 |
Accounts Receivables
| 0 | 0 | 0 | 1,622.334 | 0 | -1,578.32 | 240.797 | -240.797 | 0 | -406.254 | -3,166.483 | 3,166.483 | 0 | -2,014.563 | 142.524 | -142.524 | 0 | -884.449 | -1,839.056 | 1,839.056 | 0 | 1,086.84 | -4,325.004 | 4,325.004 | 0 | 434.059 | -2,433.31 | 2,433.31 | 0 | -21.718 | -1,448.617 | 1,448.617 | 0 | 803.387 | -1,826.492 | 1,826.492 | 0 | -699.765 | -990.055 | 990.055 | 0 | -126.789 | -1,076.36 | 1,076.36 | 0 | -1,458.757 | -753.639 | 753.639 | 0 | -660.919 | -2,818.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.346 | 0 | -1,678.489 | 696.206 | -696.206 | 0 | 891.56 | -736.588 | 736.588 | 0 | -639.093 | 2,053.871 | -2,053.871 | 0 | -1,553.034 | 481.547 | -481.547 | 0 | 440.593 | 375.28 | -375.28 | 0 | -107.586 | -603.931 | 603.931 | 0 | 445.797 | -678.529 | 678.529 | 0 | -931.5 | -382.784 | 382.784 | 0 | 640.128 | -123.537 | 123.537 | 0 | -365.663 | -298.958 | 298.958 | 0 | 506.447 | -1,179.05 | 1,179.05 | 0 | -1,327.053 | -290.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 340.662 | -744.376 | 25.278 | 769.611 | -406.841 | -652.436 | 163.505 | 580.481 | -176.011 | -322.618 | -226.952 | 231.888 | -27.712 | 48.138 | -121.298 | 113.301 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 7.392 | 0 | 0 | 0 | 3.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -169.894 | 772.471 | 60.769 | -1,200.418 | -37.596 | 920.824 | -242.026 | -632.177 | 60.599 | 469.272 | 177.916 | -315.788 | 26.954 | 102.034 | -90.005 | -289.335 |
Other Non Cash Items
| 1,278.325 | 0 | 1,353.379 | 863.211 | -122.196 | -11.785 | 1,209.76 | -1,283.381 | -212.852 | -572.037 | 3,826.171 | 1,942.553 | 949.726 | 1,982.789 | -237.471 | -185.622 | -202.861 | -620.104 | -209.539 | -314.449 | -51.374 | -291.438 | -202.428 | -35.42 | -26.786 | -57.002 | -17.035 | -63.869 | -283.292 | -366.941 | -203.563 | -127.412 | -268.612 | -619.091 | -398.791 | -208.748 | -532.239 | -560.736 | -302.91 | -142.222 | -482.914 | -480.82 | -306.225 | -156.341 | -456.657 | -455.967 | -316.342 | -314.713 | -495.857 | -696.08 | -331.975 | -257.551 | -317.553 | -802.957 | -368.161 | -254.41 | -263.54 | -377.513 | -210.295 | -110.166 | -136.931 | -189.132 | -141.913 | -80.868 | -86.316 | -85.298 | -50.694 | -33.636 | -55.341 | -84.971 | -40.417 | -28.346 | -50.1 | 2.526 | 22.032 | 22.914 | 38.063 | 55.351 | 21.864 | 6.553 | 11.036 | 10.275 | 12.703 | 15.605 | 9.089 | 11.516 | 12.473 | -5.937 | 7.375 |
Operating Cash Flow
| 1,278.325 | 0 | 1,829.695 | 998.763 | 344.532 | 688.141 | 1,706.044 | -1,202.121 | 620.696 | 572.037 | 513.392 | 419.594 | 1,248.286 | 2,295.538 | -55.495 | -231.1 | -1,346.265 | -81.096 | -1,120.657 | 1,058.698 | 267.286 | 313.499 | 609.439 | -40.173 | 1,433.747 | -482.129 | -870.985 | 1,535.326 | -269.35 | 1,292.334 | 1,316.695 | -122.282 | -118.482 | -1,396.499 | 2,283.017 | 1,136.526 | 447.39 | 455.819 | 116.781 | 378.526 | 154.601 | -417.654 | -162.909 | 1,146.194 | 388.872 | 156.08 | 528.459 | -61.915 | 692.334 | -1,517.22 | -342.428 | 0 | 0 | 355.227 | -830.088 | 1,380.123 | -109.792 | 405.335 | 0 | 0 | 0 | -86.314 | 0 | 0 | 0 | 252.536 | 12.724 | 0 | -119.82 | 256.135 | 149.174 | -51.926 | -178.643 | 256.17 | 109.58 | 172.771 | -353.819 | -308.593 | 335.8 | -39.47 | 1.187 | -44.865 | 189.463 | -18.305 | -39.919 | 59.549 | 193.243 | -205.989 | -139.729 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -116.758 | -216.067 | -290.53 | -293.686 | -116.93 | -222.082 | -96.424 | -121.211 | -96.905 | -94.984 | -55.071 | -53.839 | -61.258 | -178.08 | -58.542 | -31.839 | -35.68 | -54.105 | -71.324 | -72.653 | -119.481 | -79.626 | -49.41 | -41.053 | -52.09 | -97.169 | -117.281 | -72.981 | -79.577 | -75.686 | -88.092 | -71.785 | -46.966 | -107.518 | -49.33 | -59.114 | -75.946 | -71.418 | -87.521 | -57.302 | -82.6 | -98.391 | -123.566 | -98.204 | -91.927 | -169.05 | -233.241 | -8.519 | -135.847 | -133.101 | -109.979 | -131.136 | -90.503 | -129.888 | -80.726 | -67.403 | -38.464 | -56.422 | -66.862 | -57.175 | -61.878 | -80.942 | -118.993 | -27.109 | -20.925 | -25.295 | -33.725 | -23.859 | -12.693 | -13.909 | -15.229 | -43.463 | -54.374 | -47.146 | -52.321 | -49.161 | -39.656 | -167.566 | -37.305 | -8.936 | -9.086 | -8.322 | -12.962 | -15.764 | -36.484 | -14.874 | -18.198 | -45.935 | -57.49 |
Acquisitions Net
| 0 | 0 | 4.308 | 203.239 | 0.034 | 56.815 | 0.055 | 1.209 | 0.033 | 78.597 | 2.627 | 0 | 0 | 0.429 | 59.971 | 31.9 | 0.006 | -0 | 0 | 0.174 | 0.046 | 0.027 | 0.098 | 42.019 | 52.643 | -100.683 | 117.36 | 77.745 | 0.035 | 76.84 | 88.999 | 71.845 | 46.996 | 107.643 | 49.448 | 59.119 | 76.511 | 71.713 | 0 | 0 | 0 | -14.718 | 3.462 | -10.354 | 99.395 | -3.253 | -0.241 | 0.241 | -10 | -9.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.498 | 0.245 | -5.683 | 3.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -4,785.15 | -7,512.439 | -7,349.402 | -5,979.321 | -5,230.631 | -9,521.893 | -5,395.679 | -4,682.755 | -3,471 | -9,080.16 | -8,357.786 | -5,255.499 | -3,846.447 | -4,873 | -4,420 | -5,950 | -3,405 | -4,534.834 | -3,000.166 | -7,287 | -3,050 | -7,974.405 | -2,942.825 | -4,334 | -2,952 | -3,660.439 | -4,108.375 | -4,529.918 | -5,304.018 | -4,672.932 | -2,996.435 | -2,298.8 | -2,727 | -2,432 | -2,626.556 | -151.4 | -351 | -322.893 | 0 | 0 | 0 | 0 | 123.728 | 0 | -500 | 0.913 | 0 | 9.235 | -500 | -1,082 | -210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.255 | -106.894 | 0 | -4 | 0 | -0.556 | 14.873 | -19.784 | -2.18 | -14.072 | -3.951 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -62.138 | -1 |
Sales Maturities Of Investments
| 4,205.229 | 7,634.377 | 6,899.721 | 6,426.238 | 5,965.05 | 7,828.836 | 5,066.537 | 3,679.234 | 3,602.992 | 8,759.301 | 7,194.152 | 3,304.851 | 2,970.701 | 4,495.472 | 4,836.648 | 7,044.632 | 4,283.999 | 5,195.365 | 3,690.105 | 7,045.082 | 3,146.588 | 7,178.547 | 3,653.646 | 4,413.471 | 1,488.667 | 3,923.616 | 4,402.447 | 3,771.236 | 4,575.079 | 4,438.846 | 1,937.954 | 1,972.746 | 2,187.687 | 2,491.85 | 205.412 | 158.089 | 260.922 | 461.944 | 0 | 7.41 | 195.269 | 0 | 502.117 | 19.722 | 8 | 305.083 | 7.667 | 1,133.89 | 96.678 | 414.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 1.484 | 0.1 | 132.555 | -0.209 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | -62.117 | 0 | 0 | 0 |
Other Investing Activites
| 1.742 | -14.877 | -111.802 | -103.551 | 103.633 | 115.852 | -162.584 | -3.219 | 539.479 | -61.319 | -21.903 | -16.952 | 14.025 | 20.774 | -60.465 | -31.839 | 0.001 | 0.422 | 0.298 | -746.17 | 746.236 | 318.954 | -297.373 | -45.915 | -52.09 | -102.316 | -117.281 | -522.981 | 450 | -675.686 | -88.092 | -71.785 | -46.966 | -107.518 | -49.33 | -59.114 | -75.946 | -71.052 | 0.69 | -449.64 | 0.929 | 1.952 | -123.566 | -10.282 | -91.927 | 0.625 | 1.037 | -22.608 | 0.053 | 0.345 | 0.45 | -96.199 | 0.172 | 0.675 | -0.013 | 10.205 | 0.123 | 1.307 | -3.118 | 2.877 | 2.628 | 0.009 | 31.332 | 0.494 | 43.128 | 0.524 | 0.069 | 0.001 | 0.002 | 0.045 | -0.007 | 7.838 | 0.294 | 7.301 | 0.112 | 0.738 | 0.386 | 32.435 | -9.609 | 0.134 | 0.092 | 3.361 | 2.585 | 0.531 | 0.281 | 62.393 | 0.002 | 89.839 | 0.046 |
Investing Cash Flow
| -694.936 | -109.007 | -847.706 | 252.919 | 721.156 | -1,742.473 | -588.095 | -1,126.742 | 574.599 | -398.565 | -1,237.982 | -2,021.439 | -922.979 | -534.405 | 357.613 | 1,062.855 | 843.326 | 606.847 | 618.913 | -1,060.568 | 723.389 | -556.502 | 364.137 | 34.523 | -1,514.87 | -36.99 | 176.871 | -1,276.9 | -358.481 | -908.618 | -1,145.666 | -397.78 | -586.248 | -47.545 | -2,470.357 | -52.42 | -165.459 | 68.294 | -86.831 | -499.532 | 113.598 | -111.157 | 382.176 | -88.764 | -576.459 | 134.318 | -224.778 | 1,112.239 | -549.116 | -810.018 | -319.53 | -227.336 | -90.331 | -129.213 | -80.738 | -57.198 | -38.341 | -55.115 | -69.979 | -54.298 | -59.25 | -80.678 | -194.556 | -26.615 | 18.204 | -24.771 | -34.167 | -7.003 | -32.13 | 110.829 | -25.693 | -39.576 | -55.08 | -39.846 | -52.209 | -48.423 | -39.27 | -135.137 | -46.906 | -8.801 | -8.995 | -4.961 | -10.377 | -15.233 | -36.203 | -14.599 | -17.196 | -18.234 | -58.444 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -144.07 | 72.172 | 70.149 | -241.539 | -173.94 | 211.667 | -142.265 | -190.63 | -789.78 | -420.018 | -188.555 | -176.829 | -470.882 | -541.039 | 16.765 | -131.615 | 191.584 | 201.247 | -312.189 | -54.941 | -25.9 | -68.248 | -332.486 | -89.64 | -59.395 | 574.038 | 742.29 | 967.191 | 100 | -264.73 | 264.04 | 137.266 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -250.075 | -30 | 30 | 0 | 10 | -14.483 | 30 | 19.612 | 230 | -15 | 10 | -15 | 10 | 0 | 0 | 0 | -0.98 | -4.02 | 0 | 0 |
Common Stock Issued
| 0 | 0 | -327.414 | 327.414 | 0 | -51.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 764.899 | -764.899 | 0 | -14.757 | 0 | 0 | 0 | -6.877 | 1.41 | -1.41 | 0 | 0 | 267.91 | -267.91 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.938 | -30.165 | -1,040.182 | -10.916 | -11.463 | -839.554 | -858.477 | -13.811 | -21.003 | -113.419 | -3.065 | -145.718 | -1.844 | -8.859 | -68.335 | -86.113 | -222.724 | -6.274 | -172.744 | -9.581 | -9.325 | -13.239 | -131.586 | -16.362 | -19.92 | -53.841 | -303.723 | 0 | -8.197 | -25.338 | -539.24 | 0 | -7.35 | 0 | -444.884 | 0 | -7.35 | -0.514 | 0 | -424.742 | 0 | 0 | 0 | -477.596 | 0 | -1.402 | -1.231 | -480.826 | 0 | 0 | 0 | 0 | 0 | -2.45 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.581 | -56.462 | 0 | -0.23 | -0.95 | -27.137 | -27.353 | -3.007 | -2.976 | -3.098 | 0 | 0 | -0.987 | -46.869 | -1.519 | -0.245 | 0 | 0 | 0 | 0 | -3.231 | -0.422 | -0.365 | -0.34 |
Other Financing Activities
| -25.888 | -334.474 | -97.037 | -522.557 | -445.917 | 844.827 | 40.05 | 708.135 | 238.488 | 633.222 | -9.614 | 200.216 | -489.064 | -161.986 | 108.576 | 47.321 | -21.685 | -939.504 | 369.484 | 188.699 | -823.619 | -231.295 | 874.518 | -434.942 | 179.015 | -6.733 | 247.007 | -991.981 | 1,593.26 | -117.259 | -383.886 | -1,285.988 | 1,310.382 | -1,275.965 | -444.884 | -3.693 | -7.35 | -0.357 | 0 | -2.638 | 0 | -9.8 | 0 | 0 | 0 | 53.075 | -0 | 0 | 0 | -2.94 | 7.604 | 0 | 0 | 0 | 7.604 | -173.33 | 14.9 | 0 | 0 | 0 | 0 | 1,504.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.099 | 2.457 | 0.097 | 0 | 0.001 | 4.483 | -3.527 | -2.394 | -0 | -0.055 | -0 | 0 | -1.661 | -0.366 | 0 | 0 | -0.052 | -1 | 6 | 0.052 |
Financing Cash Flow
| -176.896 | -292.467 | -1,067.07 | -1,413.217 | -631.32 | 978.363 | -1,015.307 | 503.695 | -572.295 | 170.263 | -201.235 | 20.762 | -961.79 | -711.883 | -240.641 | -438.318 | -52.826 | -904.433 | -115.449 | 124.176 | -858.845 | -444.745 | 410.446 | -540.943 | 99.699 | 284.674 | 685.574 | -24.79 | 1,685.063 | -378.882 | -119.846 | -1,140.775 | 2,103.032 | -1,275.965 | -381.919 | -3.693 | -7.35 | -0.871 | 0 | -427.38 | 0 | -9.8 | 0 | -477.596 | 0 | 51.673 | -1.231 | -480.826 | 0 | -2.94 | 7.604 | 0 | 0 | -2.45 | 7.604 | -173.33 | 14.9 | -1.5 | 0 | 0 | 0 | 1,504.023 | 0 | 0 | 0 | -5.581 | -56.462 | 0 | -0.23 | -251.124 | -54.679 | 2.744 | -3.007 | 7.025 | -13.098 | 26.473 | 17.606 | 229.013 | -61.924 | 8.481 | -15.245 | 8.339 | -0.366 | 0 | 0 | -4.263 | -5.442 | 5.635 | -0.288 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 13.897 | -5.074 | -5.356 | -4.664 | 4.755 | -43.501 | -4.631 | 16.855 | 3.038 | -15.898 | 5.891 | 17.175 | 1.903 | -5.53 | 1.381 | 2.731 | 12.982 | 23.695 | -2.116 | 7.577 | 7.153 | 1.554 | 3.786 | -1.8 | -4.485 | 3.176 | 1.372 | 10.107 | -0.69 | -5.858 | -6.001 | -4.665 | -0.325 | 2.774 | -1.636 | 1.98 | -2.687 | 0.113 | 2.711 | -0.968 | -3.75 | 1.059 | -0.152 | 0.155 | 1.036 | 2.566 | -2.199 | -1.574 | -2.586 | -1.865 | -0.612 | -4.544 | 2.154 | -1.16 | -3.663 | -0.475 | -2.093 | 2.033 | 1.757 | -1.276 | -0.278 | 0.083 | 0.723 | 4.564 | -0.027 | -0.882 | -0.978 | 2.061 | -3.36 | -0.61 | -0.221 | -0.002 | -0.005 | 0 | -0.036 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
Net Change In Cash
| 356.411 | 239.191 | -90.437 | -279.54 | 439.122 | -41.562 | 98.011 | -1,808.313 | 1,883.461 | 897.264 | -918.15 | 116.444 | -634.581 | 1,043.72 | 62.858 | 396.168 | -542.783 | -354.987 | -619.309 | 129.884 | 138.983 | -686.194 | 1,387.807 | -548.392 | 14.091 | -231.27 | -7.169 | 243.743 | 1,056.542 | -1.024 | 45.183 | -1,665.503 | 1,397.976 | -2,717.235 | -570.894 | 1,082.394 | 271.893 | 523.356 | 32.661 | -549.355 | 264.449 | -537.553 | 219.114 | 579.988 | -186.551 | 344.637 | 300.252 | 567.925 | 140.632 | -2,332.044 | -654.966 | 2,098.952 | -325.6 | 222.404 | -906.885 | 1,149.12 | -135.326 | 350.753 | -34.437 | -244.411 | 166.686 | 1,337.115 | -45.796 | 270.013 | -38.817 | 221.302 | -78.882 | 66.97 | -155.54 | 115.23 | 68.581 | -88.759 | -236.735 | 223.349 | 44.273 | 150.821 | -375.484 | -214.718 | 226.97 | -39.79 | -23.052 | -41.486 | 178.72 | -33.93 | -76.122 | 40.687 | 170.605 | -218.589 | -198.461 |
Cash At End Of Period
| 2,339.27 | 1,982.859 | 1,743.668 | 2,500.067 | 2,000.303 | 2,271.177 | 1,680.651 | 1,582.64 | 3,390.954 | 1,507.493 | 610.229 | 1,528.379 | 1,411.935 | 2,046.515 | 1,002.796 | 939.938 | 543.769 | 1,086.553 | 1,441.54 | 2,060.849 | 1,930.965 | 1,791.982 | 2,478.177 | 1,090.369 | 1,638.762 | 2,156.755 | 2,388.025 | 2,395.194 | 2,151.451 | 1,094.91 | 1,095.934 | 1,050.751 | 2,716.254 | 1,318.277 | 4,035.512 | 4,606.405 | 3,524.012 | 3,252.118 | 2,728.763 | 2,696.102 | 3,245.457 | 2,981.008 | 3,518.56 | 3,299.446 | 2,719.458 | 2,906.008 | 2,561.371 | 2,261.119 | 1,693.194 | 1,552.563 | 3,884.607 | 4,539.572 | 2,440.62 | 2,766.22 | 2,543.816 | 3,450.701 | 2,301.581 | 2,436.906 | 2,086.153 | 2,120.59 | 2,365.001 | 2,198.315 | 861.199 | 906.996 | 636.982 | 675.799 | 454.497 | 533.379 | 466.409 | 621.949 | 506.718 | 438.138 | 526.897 | 731.099 | 507.75 | 463.477 | 312.656 | 688.14 | 902.858 | 675.888 | 715.678 | 738.73 | 780.216 | 601.496 | 635.426 | 711.548 | 670.861 | 500.257 | 718.845 |