
Humanwell Healthcare (Group) Co.,Ltd.
SSE:600079.SS
21.2 (CNY) • At close June 13, 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 | 478.599 | 624.703 | 486.392 | 365.773 | 444.899 | 658.496 | 665.317 | 387.565 | 721.838 | 794.451 | 932.745 | 295.597 | 431.546 | 361.464 | 300.937 | 535.832 | 220.444 | 255.587 | 136.652 | 96.945 | 409.09 | 163.744 | 172.767 | -3,006.178 | 146.732 | 324.237 | 177.462 | 129.108 | 1,563.823 | 178.141 | 197.648 | 209.34 | 196.11 | 277.947 | 149.007 | 212.581 | 141.296 | 164.896 | 135.051 | 123.934 | 99.014 | 136.151 | 92.672 | 107.172 | 103.518 | 121.529 | 85.561 | 78.879 | 125.802 | 128.852 | 72.458 | 83.201 | 76.628 | 86.469 | 54.056 | 56.575 | 54.922 | 63.549 | 41.42 | 38.127 | 123.536 | 31.292 | 8.518 | 25.752 | 13.887 | 27.828 | 10.731 | 29.224 | 13.756 | 17.616 | 8.844 | 1.281 | 5.832 | 97.179 | 9.9 | 24.289 | 22.127 | 16.441 | 9.145 | 21.323 | 13.397 | 13.546 | 7.985 | 19.768 | 7.352 | 13.099 | 4.648 |
Depreciation & Amortization
| 0 | 0 | 0 | 241.754 | 241.754 | 221.045 | -331.112 | 191.663 | 191.663 | 672.881 | 204.523 | 177.095 | 184.649 | 171.024 | 171.024 | 164.883 | 157.501 | 644.603 | -314.055 | 314.055 | 0 | 577.646 | -265.073 | 265.073 | 0 | 546.516 | -255.292 | 255.292 | 0 | 517.388 | -249.985 | 249.985 | 0 | 422.068 | -189.491 | 189.491 | 0 | 253.667 | -109.088 | 109.088 | 0 | 165.444 | -81.055 | 81.055 | 0 | 127.353 | -59.298 | 59.298 | 0 | 88.902 | -37.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.635 | 7.94 | 7.762 | 7.429 | 7.802 | 7.001 | 6.747 | 6.82 | 6.21 | 6.315 | 6.081 | 6.644 | 5.357 | 4.935 | 4.693 | 4.678 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | -1,292.605 | 1,233.373 | 0 | 886.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11.123 | 0 | 0 | -28.47 | 28.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.566 | 0 | 4.566 | 0 | 12.721 | 0 | 6.308 | 0 | 14.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -909.942 | 0 | -1,227.654 | 1,650.571 | -1,650.571 | 0 | -1,277.15 | 1,255.153 | -1,255.153 | 0 | -1,231.57 | 1,453.718 | -1,453.718 | 0 | -674.885 | 865.834 | -865.834 | 0 | -387.569 | 886.407 | -886.407 | 0 | -1,962.958 | 1,570.715 | -1,570.715 | 0 | -2,504.086 | 1,050.326 | -1,050.326 | 0 | -1,427.243 | 958.293 | -958.293 | 0 | -1,189.131 | 1,100.587 | -1,100.587 | 0 | -1,016.419 | 313.259 | -313.259 | 0 | -451.736 | 417.12 | -417.12 | 0 | -738.91 | 153.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142.763 | -127.547 | -20.401 | -13.023 | 88.432 | -13.686 | -16.681 | -70.42 | 17.549 | -39.235 | 4.095 | -40.757 | -33.46 | 72.739 | -33.989 | -62.453 |
Accounts Receivables
| 0 | 0 | 0 | -699.684 | 0 | -1,070.473 | 1,686.421 | -1,686.421 | 0 | -916.36 | 1,138.052 | -1,138.052 | 0 | -789.271 | 1,362.161 | -1,362.161 | 0 | -596.32 | 391.291 | -391.291 | 0 | -182.936 | 864.314 | -864.314 | 0 | -1,512.79 | 1,334.861 | -1,334.861 | 0 | -2,142.425 | 807.255 | -807.255 | 0 | -1,179.988 | 939.564 | -939.564 | 0 | -608.131 | 948.512 | -948.512 | 0 | -677.885 | 253.465 | -253.465 | 0 | -309.501 | 355.382 | -355.382 | 0 | -815.078 | 148.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -221.38 | 0 | -200.362 | -35.849 | 35.849 | 0 | -360.79 | 117.101 | -117.101 | 0 | -486.241 | 91.558 | -91.558 | 0 | -78.565 | 474.543 | -474.543 | 0 | -204.633 | 22.094 | -22.094 | 0 | -450.168 | 235.855 | -235.855 | 0 | -361.661 | 243.071 | -243.071 | 0 | -247.255 | 18.729 | -18.729 | 0 | -581 | 152.075 | -152.075 | 0 | -343.1 | 64.36 | -64.36 | 0 | -154.957 | 68.047 | -68.047 | 0 | 76.168 | 4.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.615 | -57.847 | -11.258 | 4.058 | -20.046 | 40.497 | -11.398 | -11.784 | -16.313 | 6.706 | 7.823 | -34.478 | 13.877 | -27.516 | 0.935 | -9.162 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 28.47 | -28.47 | 0 | -105.826 | 65.913 | -65.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11.123 | 0 | 43.181 | -28.47 | 28.47 | 0 | 105.826 | -65.913 | 65.913 | 0 | 43.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.566 | -4.566 | 4.566 | 0 | 12.721 | -6.308 | 6.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.148 | -69.7 | -9.143 | -17.081 | 108.478 | -54.183 | -5.283 | -58.636 | 33.862 | -45.941 | -3.728 | -6.279 | -47.337 | 100.255 | -34.924 | -53.291 |
Other Non Cash Items
| -336.002 | 0 | 169.253 | 668.86 | -664.201 | 1,663.855 | 145.176 | 441.566 | -191.663 | -387.565 | -1,459.676 | 1,078.058 | -968.493 | 1,078.77 | -431.546 | -361.464 | -300.937 | -535.832 | -220.444 | -255.587 | -136.652 | -96.945 | -409.09 | -163.744 | -172.767 | 3,006.178 | -146.732 | -324.237 | -177.462 | -129.108 | -1,563.823 | -178.141 | -197.648 | -209.34 | -196.11 | -277.947 | -149.007 | -212.581 | -141.296 | -164.896 | -135.051 | -123.934 | -99.014 | -136.151 | -92.672 | -107.172 | -103.518 | -121.529 | -85.561 | -78.879 | -125.802 | -128.852 | -72.458 | -83.201 | -76.628 | -86.469 | -54.056 | -56.575 | -54.922 | -63.549 | -41.42 | -38.127 | -123.536 | -31.292 | -8.518 | -25.752 | -13.887 | -27.828 | -10.731 | -29.224 | -13.756 | -17.616 | -8.844 | 11.105 | 9.116 | -71.407 | 7.872 | 4.129 | 14.973 | 9.533 | 10.477 | 14.147 | 14.126 | 9.119 | 10.008 | 15.441 | 11.181 | 7.666 | 6.657 |
Operating Cash Flow
| -336.002 | 0 | 647.852 | 1,051.809 | -177.809 | 1,023.02 | 588.459 | 902.997 | 665.317 | 387.565 | 721.838 | 794.451 | -35.748 | 1,421.525 | 453.441 | 498.799 | -129.203 | 1,156.719 | 795.445 | 277.939 | -77.731 | 1,132.352 | 492.908 | 467.789 | 48.935 | 1,684.945 | 29.48 | 105.757 | -480.611 | 231.544 | 68.539 | 264.945 | -327.588 | 188.664 | 45.464 | 195.107 | 40.287 | 259.188 | -53.534 | -105.216 | 210.779 | 44.287 | 41.457 | 254.152 | 157.809 | 429.01 | 54.615 | 105.59 | -90.998 | 133.816 | 8.702 | 143.407 | -113.653 | 219.247 | -4.535 | -57.143 | -63.337 | 142.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.438 | 0 | 0 | 0 | 1.033 | -6.05 | 36.727 | 163.785 | -104.659 | 13.134 | 12.179 | 124.653 | 30.415 | 16.04 | -43.978 | 59.228 | -5.397 | 32.841 | -16.12 | 7.107 | 96.207 | -8.53 | -46.47 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -249.051 | -226.069 | -256.368 | -216.811 | -321.695 | -500.529 | -580.355 | -475.332 | -402.103 | -472.486 | -384.638 | -355.055 | -1,901.166 | -554.24 | -388.62 | -391.949 | -368.22 | -362.92 | -284.084 | -240.352 | -210.599 | -172.272 | -92.052 | -290.178 | -266.665 | -368.627 | -327.408 | -283.671 | -354.939 | -488.172 | -314.82 | -470.396 | -460.395 | -528.363 | -225.304 | -254.046 | -236.59 | -194.406 | -163.529 | -191.04 | -279.648 | -223.768 | -279.115 | -210.025 | -184.146 | -284.032 | -236.57 | -184.315 | -205.732 | -295.071 | -223.801 | -161.803 | -124.596 | -172.229 | -99.692 | -102.376 | -185.833 | -83.553 | -92.525 | -85.387 | -35.926 | -73.481 | -16.258 | -20.219 | -7.735 | -17.51 | -4.91 | -3.792 | -3.128 | -30.041 | -9.123 | -3.184 | -8.127 | -8.321 | -8.607 | -14.326 | -9.842 | -16.226 | -40.361 | -11.855 | -8.484 | -18.393 | -10.065 | -14.447 | -11.85 | -37.665 | -23.855 | -14.889 | -15.99 |
Acquisitions Net
| 2.9 | 142.269 | 78.26 | 8.234 | -31.739 | 9.653 | 15.479 | 23.216 | 16.086 | 91.279 | 143.429 | 5.892 | 45.921 | 25.217 | -40.41 | 17.663 | 31.653 | 1,313.74 | 86.246 | 91.646 | -8.747 | -39.359 | 14.388 | -11.166 | -46.309 | 255.733 | 42.58 | 105.752 | -30.852 | -515.914 | -710.076 | -201.862 | -22.661 | -6.251 | -202.821 | -3,310.165 | -242.65 | -157.941 | -356.239 | -129.685 | -136.837 | -41.352 | 0.715 | 0.422 | 0.1 | -1.003 | -10.5 | -30.949 | 0.695 | -204.665 | -309.123 | 185.423 | 0.618 | 39.757 | -25 | -17.19 | -13.384 | -138.718 | 0.174 | 0 | 0 | -3.505 | 124.562 | 0 | 0 | 0 | 0 | 0 | 0 | -14.422 | 0.074 | 0.587 | 1.233 | 1.046 | 0.455 | 0.274 | 0.129 | 1.528 | 0 | 0 | 0 | 11.288 | 0 | 0.026 | 0.016 | 0.027 | 0 | 0.557 | 0.262 |
Purchases Of Investments
| 0 | -1.75 | 0 | 0 | -5 | -59.634 | 7.262 | -279.056 | -1.75 | -121.822 | -43.698 | -5.646 | -10.8 | -321.749 | 41.284 | -50 | -11.475 | -95.356 | -3.429 | 0 | -674.832 | -426.597 | -4.17 | -2.53 | -7.725 | -39.599 | -58.755 | -1.111 | -7.935 | -124.768 | -580.677 | -357.883 | -428.7 | -5.541 | -66.989 | 11.271 | -731.186 | 202.63 | -151.9 | -520.421 | -156.749 | 11.298 | -100 | -143.674 | -51.613 | -155.416 | -98.142 | 7.694 | -282.588 | -44.81 | -0.5 | -80.235 | -8.165 | 42.774 | -35.665 | -121.192 | -116.577 | -24.656 | -155.623 | 0 | 0 | -53.664 | -53.35 | 0 | -30 | 0 | 0 | 0 | 0 | -9.537 | 27.345 | -75.741 | -75.465 | -124.572 | -23.706 | -29.606 | -0.3 | -63.872 | -0.683 | 0 | 0 | 19.485 | 0 | -58.817 | -1 | 19.5 | -88.65 | -25.7 | -31.504 |
Sales Maturities Of Investments
| 1.151 | 5.129 | 53.144 | 26.436 | 1.687 | 11.729 | 721.427 | 44.028 | 172.154 | 295.635 | 2,168.83 | 52.613 | 1,166.251 | 441.603 | 119.897 | 56.58 | 14 | 283.756 | 18.21 | 0 | 0.338 | 135.846 | 3.038 | 64.874 | 0.839 | -674.311 | 13.622 | 684.468 | 0.846 | 20 | 27.733 | 0.46 | 7.497 | 16.898 | 3.236 | 0.342 | 51.031 | -704.547 | 29.549 | 712.038 | 0.375 | 53.785 | 2.951 | 1 | 0.6 | 81.464 | 5.625 | 2.143 | 3.046 | 549.31 | 0.494 | 0.197 | 1.367 | -0.862 | 2.515 | 2.8 | 5 | 157.541 | 10.619 | 0 | 0 | 53.286 | 2.629 | 0 | 0 | 18.235 | 2.5 | 1.1 | 0.8 | 16.1 | 0.3 | 0.6 | 1 | 53.325 | 1.512 | 136.977 | 0.513 | 1.142 | 0 | 0 | 0 | 9.4 | 1.561 | 40.278 | 1.92 | 6.004 | 0 | 0.037 | 0.458 |
Other Investing Activites
| 5.179 | 26.256 | 21.294 | -49.897 | 12.084 | 48.588 | 10.916 | -30.584 | -2.02 | 65.752 | 24.243 | 1,287.952 | -825.694 | -30.909 | -9.451 | 30.91 | -31.995 | 233.987 | 17.242 | 125.961 | 10.869 | 746.656 | 18.323 | 28.484 | -2.541 | 35.954 | -25.985 | 30.017 | -8.204 | 134.472 | -30.423 | -98.062 | 2.994 | 8.305 | 21.758 | 32.372 | 11.176 | 678.633 | 2.995 | -684.3 | 8.221 | 92.664 | -2.27 | 13.366 | 2.983 | 5.448 | 5.408 | 4.69 | 3.811 | -14.315 | 1.701 | 16.96 | 4.966 | -56.34 | -30.328 | 62.02 | 0.807 | 0.854 | 1.853 | -38.108 | 0.522 | 3.099 | 0.162 | 7.745 | 0.317 | 24.029 | 1.336 | 1.304 | 0.638 | 2.379 | -0.712 | 1.143 | 0.311 | 0.428 | 0.368 | 0.029 | 0.524 | 0.566 | 0.904 | 0.286 | 0.537 | -2.424 | 1.821 | -1.428 | 0.358 | -7.926 | 0.234 | -10.701 | 1.057 |
Investing Cash Flow
| -239.82 | -54.164 | -103.669 | -258.474 | -346.35 | -490.194 | 174.728 | -717.729 | -217.633 | -141.643 | 1,908.166 | 985.755 | -1,525.488 | -440.078 | -277.3 | -336.795 | -366.036 | 1,373.207 | -165.815 | -22.745 | -882.97 | 244.275 | -60.473 | -210.516 | -322.4 | -790.85 | -355.944 | 535.455 | -401.084 | -974.382 | -1,608.263 | -1,127.743 | -901.265 | -514.953 | -470.119 | -3,520.226 | -1,148.219 | -175.632 | -639.124 | -813.407 | -564.638 | -107.373 | -377.719 | -338.911 | -232.076 | -353.539 | -334.179 | -200.737 | -480.768 | -9.552 | -531.228 | -39.457 | -125.81 | -146.899 | -188.17 | -175.938 | -309.987 | -88.532 | -235.502 | -123.494 | -35.404 | -74.265 | 57.744 | -12.473 | -37.418 | 24.754 | -1.074 | -1.389 | -1.69 | -35.521 | 17.884 | -76.595 | -81.048 | -78.095 | -29.978 | 93.348 | -8.976 | -76.862 | -40.14 | -11.568 | -7.946 | 19.356 | -6.682 | -34.387 | -10.556 | -20.06 | -112.271 | -50.696 | -45.716 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 344.035 | -278.305 | -99.234 | -13.504 | 298.97 | -763.242 | 0 | 1,006.195 | -955.013 | 452.184 | -1,352.828 | -1,951.932 | 881.159 | -97.595 | 163.754 | -1,185.326 | -185.819 | -396.661 | 767.385 | 63.742 | 1,939.136 | -2,676.692 | -90.923 | 343.258 | 534.288 | -330.289 | -151.409 | 1,096.5 | 535.786 | 41.311 | 1,001.019 | 943.344 | 999.585 | -718.878 | 1,059.666 | 4,695.58 | 534.334 | -1,220.978 | 804.647 | -741.551 | 335.842 | -403.722 | 964.41 | 39.644 | 161.28 | 205.819 | -258.828 | -59.056 | 532 | 693.627 | 40.273 | 265.21 | 10.61 | 517.334 | -29.36 | 16.927 | 147.179 | -37.6 | 121.4 | 267.5 | 21.7 | -80.5 | -121.1 | -19.95 | 53.45 | -16.1 | 32.36 | -5.2 | 5.4 | 28.116 | -35.426 | -13.624 | 15.436 | 19.249 | -78.25 | -57.158 | -20.532 | -13.77 | 15.2 | 27.97 | 50.5 | 8.6 | -12.6 | 17 | 58.91 | -19.54 | 14.99 | 62.65 | 153.65 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -35.629 | 0 | 0 | 0 | 4.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.247 | 0 | -3.891 | 0 | 0 | 0 | -4.633 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | -450.124 | 0 | -150.061 | 0 | -49.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -88.288 | -277.966 | -89.759 | -750.839 | -224.036 | -261.178 | -87.002 | -296.398 | -96.793 | -244.723 | -282.013 | -138.38 | -105.298 | -113.421 | -270.901 | -128.801 | -152.432 | -1.76 | -333.165 | -249.06 | -129.47 | -248.346 | -258.345 | -270.305 | -204.391 | -230.581 | -394.747 | -249.062 | -165.731 | -196.279 | -385.07 | -267.165 | -110.427 | -55.375 | -343.621 | -126.768 | -53.201 | -134.316 | -115.407 | -112.903 | -58.322 | -76.518 | -88.997 | -76.466 | -31.844 | -58.5 | -92.217 | -23.834 | -50.955 | -69.702 | -54.429 | -20.573 | -44.146 | -7.813 | -22.313 | -36.58 | -15.97 | -7.759 | -35.043 | -30.77 | -10.598 | -1.051 | -19.766 | -23.97 | -12.07 | -23.545 | -19.429 | -25.271 | -15.187 | -33.98 | -10.342 | -1.799 | -23.726 | -5.234 | -33.725 | -13.944 | -12.292 | -17.104 | -14.212 | -15.796 | -11.07 | -14.499 | -11.943 | -18.188 | -11.827 | -16.816 | -12.766 | -10.899 | -8.934 |
Other Financing Activities
| -74.573 | 22.345 | -37.882 | -18.411 | -111.208 | -177.863 | -198.626 | -603.667 | 328.87 | -943.112 | 24.7 | 298.028 | -880.496 | 48.211 | 206.852 | 431.339 | 417.503 | 898.962 | -780.21 | -1,260.149 | 522.591 | 2,306.656 | -1,683.514 | 247.028 | -620.301 | 501.561 | -326.652 | -1,026.936 | 24.387 | 55.692 | 2,038.298 | 894.706 | -86.513 | 1,409.072 | -1,501.114 | 462.725 | 353.026 | 1,508.291 | -116.139 | 29.184 | 2,524.539 | 788.364 | -550.687 | 1.81 | -4.668 | -414.686 | 590.065 | 748.858 | 2.763 | -510.642 | 399.86 | -70.648 | 74.6 | -523.374 | 29.789 | 453.483 | 425.024 | -87.735 | 4.159 | -3.684 | 27.85 | 36.356 | 570.323 | -3.356 | -0 | 7.028 | -5.909 | -0.158 | -0.711 | 12.333 | 2.64 | -12.809 | -12.736 | 22.558 | 214.879 | 0.027 | -0.094 | 0 | 30 | -0 | 0 | 0.115 | 0.12 | 2.2 | -0 | 7.405 | 0.244 | 0.323 | -1.186 |
Financing Cash Flow
| 181.174 | -533.926 | -226.875 | -709.462 | -36.275 | -1,206.174 | -285.628 | 106.13 | -722.936 | -740.283 | -1,610.141 | -1,897.582 | 3.063 | -210.337 | 100.476 | -883.388 | 79.252 | -215.61 | -345.99 | -1,595.528 | 2,357.257 | -668.381 | -2,032.783 | 319.981 | -290.404 | -47.584 | -872.808 | -179.499 | 394.443 | 293.281 | 2,654.247 | 1,570.884 | 824.052 | 745.569 | -785.069 | 5,031.536 | 834.159 | 92.482 | 573.101 | -825.27 | 2,802.06 | 308.123 | 324.726 | -35.012 | 124.768 | -267.367 | 239.019 | 667.807 | 483.808 | 113.282 | 385.704 | 173.989 | 41.064 | -13.852 | -21.885 | 433.831 | 556.233 | -117.576 | 90.517 | 233.046 | 38.952 | -45.194 | 429.457 | -47.276 | 41.38 | -32.617 | 7.021 | -30.629 | -10.498 | 6.469 | -43.128 | -28.232 | -8.808 | 36.573 | 102.903 | -71.074 | -32.918 | -30.874 | 30.988 | 12.174 | 39.43 | -5.783 | -24.423 | 1.012 | 47.083 | -28.951 | 2.467 | 52.074 | 143.53 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 6.805 | 18.47 | -51.121 | 7.03 | 1.754 | -3 | -6.198 | 33.462 | -7.965 | -86.599 | 67.562 | 72.627 | -5.139 | -12.142 | 1.892 | -13.215 | -1.492 | -90.021 | -16.784 | 1.55 | -0.738 | 34.271 | 10.751 | 7.427 | -9.464 | -22.076 | 43.028 | 66.224 | -48.196 | -50.972 | -23.045 | -1.237 | 0.39 | -14.984 | -36.899 | 12.371 | 2.253 | 10.073 | -6.431 | 0.494 | -1.183 | -1.947 | 1.128 | 0.001 | 0.835 | -2.104 | -0.062 | -0.258 | -0.376 | -3.356 | -0.098 | 0.007 | 0.854 | -0.595 | 0.225 | -0.685 | 0.447 | -0.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.052 | 0 | 0 | 0 | -0.004 | -0.001 | -0.004 | 0.001 | -0.477 | 0 | -0 | 0 | 0.232 | -0.232 | 0 | 1 | 0 | -0 | -0.148 | 0.311 | -0 | -0 | -14.88 |
Net Change In Cash
| -388.621 | 101.967 | 266.187 | 18.437 | -568.459 | -466.777 | 471.361 | 324.86 | -1,466.61 | 602.957 | 904.356 | -472.632 | -1,563.311 | 758.968 | 278.509 | -734.599 | -417.48 | 2,290.046 | 266.856 | -1,338.783 | 1,395.819 | 870.834 | -1,589.596 | 584.681 | -573.333 | 303 | -1,156.245 | 527.937 | -535.448 | -173.862 | 1,091.477 | 706.849 | -404.411 | 404.296 | -1,246.623 | 1,718.789 | -271.52 | 186.11 | -125.988 | -1,743.4 | 2,447.017 | 243.09 | -10.408 | -119.77 | 51.335 | -194 | -40.606 | 572.402 | -88.333 | 234.191 | -136.92 | 277.946 | -197.545 | 57.9 | -214.365 | 200.065 | 183.356 | -64.229 | -222.362 | 197.99 | -38.711 | -90.873 | 475.687 | 10.013 | 71.64 | -37.801 | -8.543 | 43.297 | -8.105 | -5.704 | -24.215 | -110.877 | -53.133 | 128.432 | -32.211 | 39.992 | -25.327 | 16.918 | 21.495 | 16.414 | -12.494 | 73.801 | -36.502 | -0.534 | 20.26 | -41.593 | -13.596 | -7.152 | 36.464 |
Cash At End Of Period
| 2,502.199 | 2,890.82 | 2,788.853 | 3,554.891 | 3,536.454 | 4,104.913 | 3,666.792 | 3,195.43 | 2,870.571 | 4,337.181 | 3,734.224 | 2,829.868 | 3,302.5 | 4,865.811 | 4,106.843 | 3,828.334 | 4,562.933 | 5,046.163 | 2,756.118 | 2,489.262 | 3,828.045 | 2,560.543 | 1,689.709 | 3,279.305 | 2,694.625 | 2,746.522 | 2,443.523 | 3,599.767 | 3,071.831 | 3,933.945 | 4,107.807 | 3,016.33 | 2,309.481 | 2,715.396 | 2,311.1 | 3,557.723 | 1,838.934 | 2,053.498 | 1,867.387 | 1,993.375 | 3,736.775 | 1,289.758 | 1,046.668 | 1,057.076 | 1,176.846 | 1,120.51 | 1,314.511 | 1,355.117 | 782.715 | 871.048 | 636.857 | 773.777 | 495.831 | 693.376 | 635.475 | 849.84 | 649.775 | 466.419 | 530.649 | 753.011 | 555.021 | 593.733 | 684.606 | 208.919 | 198.907 | 127.266 | 165.067 | 173.61 | 130.312 | 138.417 | 144.121 | 168.336 | 279.213 | 332.346 | 203.914 | 236.125 | 196.132 | 236.125 | 219.207 | 197.713 | 181.299 | 193.792 | 119.992 | 156.493 | 157.028 | 136.768 | 178.361 | 191.957 | 199.11 |