
Shanghai Zijiang Enterprise Group Co., Ltd.
SSE:600210.SS
6.47 (CNY) • At close July 18, 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
| 169.267 | 0 | 173.122 | 197.353 | 157.089 | 108.585 | 146.205 | 186.077 | 118.679 | 170.605 | 199.932 | 111.237 | 121.42 | 122.854 | 100.25 | 206.174 | 123.902 | 124.894 | 191.547 | 206.285 | 42.488 | 88.164 | 128.243 | 218.954 | 58.838 | 41.734 | 93.875 | 233.734 | 63.398 | -114.417 | 97.519 | 119.399 | 452.302 | -22.459 | 62.81 | 134.17 | 49.365 | -47.774 | -31.249 | 154.862 | 31.313 | -26.306 | 35.032 | 114.719 | 38.481 | -24.178 | 89.45 | 115.108 | 47.541 | -55.974 | 48.96 | 115.341 | 53.477 | 20.629 | 185.519 | 144.603 | 174.764 | 191.771 | 199.186 | 169.072 | 118.418 | 126.807 | 299.586 | 192.338 | 35.301 | -20.059 | 99.346 | 65.18 | 40.753 | 15.604 | 106.592 | 137.959 | 79.114 | -17.954 | 16.824 | 48.163 | 35.875 | 9.598 | 29.981 | 72.224 | 53.556 | 29.531 | 51.324 | 102.154 | 74.52 | 32.421 | 86.394 | 95.655 | 62.007 |
Depreciation & Amortization
| 0 | 0 | 0 | 108.969 | 0 | 117.418 | 117.418 | 105.969 | 105.969 | 106.833 | 106.833 | 101.554 | 0 | 110.545 | -215.149 | 104.222 | 0 | 401.785 | -201.887 | 208.346 | 0 | 99.393 | -205.578 | 205.578 | 0 | 455.557 | -224.936 | 224.936 | 0 | 123.02 | 123.02 | 247.559 | 0 | 510.571 | 126.42 | 259.997 | 0 | 505.956 | -251.611 | 251.611 | 0 | 503.018 | -248.071 | 248.071 | 0 | 496.54 | -243.616 | 243.616 | 0 | 497.178 | -254.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.849 | 96.935 | 104.75 | 94.487 | 118.872 | 87.667 | 86.42 | 87.455 | 86.073 | 81.138 | 73.375 | 73.98 | 70.275 | 61.794 | 59.535 | 58.245 |
Deferred Income Tax
| 0 | 0 | 2.677 | 0 | 0 | 13.355 | 0 | 0 | 0 | 193.863 | -446.707 | 438.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.768 | 0 | 0.407 | 0 | 0 | 0 | 0 | -0.152 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -753.833 | 0 | -13.762 | 0 | -284.871 | 0 | -130.395 | 539.958 | -539.958 | 0 | -1,243.49 | 699.117 | -699.117 | 0 | -155.217 | 140.472 | -140.472 | 0 | 131.964 | 462.327 | -462.327 | 0 | -128.5 | 619.791 | -619.791 | 0 | -10.331 | 165.506 | -165.506 | 0 | -113.891 | 164.638 | -164.638 | 0 | -203.956 | 413.349 | -413.349 | 0 | 134.911 | 342.924 | -342.924 | 0 | -173.857 | 260.266 | -260.266 | 0 | 553.287 | 69.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315.503 | 187.433 | -123.651 | -380.68 | 151.939 | -45.417 | -44.46 | -119.363 | 106.314 | 73.451 | -169.427 | -123.14 | 26.875 | -92.034 | -12.519 | -92.8 |
Accounts Receivables
| 0 | 0 | 0 | -607.72 | 0 | 170.44 | 0 | -260.772 | 0 | -47.092 | 458.277 | -458.277 | 0 | -846.762 | 476.548 | -476.548 | 0 | -152.414 | 176.659 | -176.659 | 0 | 122.439 | 495.151 | -495.151 | 0 | -83.522 | 551.038 | -551.038 | 0 | 64.665 | 163.715 | -163.715 | 0 | -181.278 | 227.03 | -227.03 | 0 | -164.672 | 470.556 | -470.556 | 0 | 61.39 | 341.354 | -341.354 | 0 | -89.245 | 279.636 | -279.636 | 0 | 281.89 | 135.128 | 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 |
Change In Inventory
| 0 | 0 | 0 | -149.241 | 0 | -210.911 | 0 | -24.099 | 0 | -83.303 | 81.681 | -81.681 | 0 | -396.728 | 222.569 | -222.569 | 0 | -2.803 | -36.187 | 36.187 | 0 | 9.525 | -32.824 | 32.824 | 0 | -44.978 | 68.753 | -68.753 | 0 | -74.997 | 1.792 | -1.792 | 0 | 67.387 | -62.392 | 62.392 | 0 | -32.138 | -57.206 | 57.206 | 0 | 73.521 | 1.57 | -1.57 | 0 | -84.613 | -19.37 | 19.37 | 0 | 271.397 | -65.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.97 | 63.714 | 67.45 | -85.807 | -159.204 | 62.359 | 22.121 | -48.483 | -43.572 | 8.582 | -36.281 | -46.237 | -77.515 | 44.507 | -28.962 | -44.351 |
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 | 3.128 | 0 | 26.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 351.473 | 123.718 | -191.102 | -294.873 | 311.143 | -107.776 | -66.581 | -70.88 | 149.886 | 64.869 | -133.146 | -76.903 | 104.389 | -136.542 | 16.444 | -48.449 |
Other Non Cash Items
| -76.191 | 240.486 | 406.449 | 661.059 | -305.991 | 1,797.126 | 108.654 | 149.837 | -105.969 | -170.605 | -199.932 | -20.794 | -248.561 | 1,014.714 | -128.109 | 561.184 | -160.991 | -172.566 | 347.216 | 231.101 | -171.576 | -88.164 | 80.093 | 266.04 | -100.097 | 0 | -161.827 | 475.644 | 11.3 | -183.136 | 380.163 | 137.873 | -333.016 | -201.79 | 352.614 | 201.957 | 51.612 | -31.928 | 254.976 | 376.491 | -50.911 | -375.33 | 201.789 | 234.157 | -34.033 | -56.317 | 167.916 | 275.71 | 105.012 | -31.42 | 628.971 | 0 | -53.477 | 0 | 0 | 0 | -174.764 | 0 | 0 | 0 | -118.418 | 0 | 0 | 0 | -35.301 | 20.059 | 0 | 0 | -40.753 | 0 | 0 | -137.959 | -79.114 | 40.672 | 50.789 | 48.222 | 51.119 | 20.263 | 30.589 | 37.564 | 32.729 | -19.251 | 30.567 | 24.053 | 15.93 | 27.134 | 19.894 | 23.161 | 26.559 |
Operating Cash Flow
| 93.076 | 229.52 | 582.248 | 328.812 | -148.902 | 2,023.13 | 372.277 | 157.012 | 118.679 | 170.605 | 509.87 | 90.443 | -127.141 | 330.316 | 456.11 | 283.389 | -37.089 | 221.684 | 466.675 | 509.475 | -129.088 | 336.621 | 452.045 | 241.284 | -41.259 | 281.865 | 309.292 | 332.134 | 74.699 | 206.598 | 378.605 | 356.349 | 119.286 | 183.055 | 315.648 | 435.903 | 100.977 | 229.649 | 381.711 | 373.369 | -19.598 | 242.292 | 327.446 | 258.25 | 4.448 | 251.832 | 268.359 | 374.168 | 152.554 | 409.783 | 423.811 | 385.764 | -98.913 | 77.411 | 474.524 | 274.836 | 39.64 | 334.809 | 384.28 | 497.714 | -163.395 | 315.146 | 613.377 | 314.952 | -20.239 | 361.874 | 189.43 | 226.084 | 7.012 | 335.662 | 289.423 | 33.124 | 26.214 | 443.07 | 351.981 | 77.484 | -199.198 | 300.673 | 102.82 | 151.748 | 54.376 | 202.667 | 236.481 | 30.154 | 41.29 | 156.706 | 76.048 | 165.832 | 54.011 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -398.974 | -373.802 | -332.586 | -253.261 | -254.542 | -280.128 | -352.859 | -120.736 | -212.622 | -191.66 | -121.711 | -131.441 | -156.185 | -214.968 | -169.176 | -97.984 | -131.035 | -164.594 | -75.573 | -90.71 | -40.55 | -106.616 | -62.512 | -85.19 | -113.687 | -93.446 | -91.974 | -40.927 | -86.552 | -117.553 | -46.583 | -37.898 | -93.183 | -45.118 | -108.704 | -82.988 | -89.469 | -155.218 | -80.11 | -93.347 | -200.779 | -198.89 | -195.91 | -75.58 | -135.891 | -279.195 | -140.856 | -78.593 | -92.798 | -96.519 | -101.903 | -97.633 | -120.335 | -108.028 | -96.75 | -197.593 | -246.19 | -201.061 | -184.196 | -162.231 | -132.682 | -205.086 | -101.296 | -130.328 | -87.075 | -100.865 | -127.426 | -27.542 | -147.641 | -86.265 | -75.043 | -74.627 | -74.053 | -133.295 | -41.164 | -65.257 | -45.361 | -167.143 | -127.072 | -70.061 | -137.454 | -70.014 | -308.808 | -211.052 | -291.724 | -110.809 | -162.889 | -157.991 | -247.213 |
Acquisitions Net
| 0 | 0 | 1.942 | 5.968 | 0 | 28.309 | 6.783 | 17.012 | 1.606 | 25.353 | 1.843 | 2.986 | 1.556 | 38.01 | 0 | 0 | 0 | 187.107 | 0 | 115.629 | 44.787 | 141.5 | 95.224 | 169.252 | 138.937 | 124.908 | 124.27 | 38.756 | 90.849 | 173.183 | 51.505 | 32.935 | 118.266 | 64.498 | 110.645 | 90.592 | 93.096 | 152.781 | 88.965 | 86.317 | 212.692 | 241.037 | 204.534 | 73.127 | 140.965 | 371.507 | 143.274 | 92.073 | 97.455 | 2.374 | -28.379 | 103.863 | 126.485 | -14.687 | -8.46 | 202.027 | -77.531 | -6.476 | -185.995 | 161.598 | 134.949 | 258.781 | 140.832 | 144.515 | 87.454 | 72.484 | 148.104 | 31.979 | 147.72 | -246.242 | 437.768 | -252.606 | 74.053 | 158.395 | 48.833 | 0 | 0 | 166.668 | 0 | 48.675 | 23.83 | 142.975 | 310.578 | 0 | 0 | 123.244 | 164.536 | 198.748 | 254.525 |
Purchases Of Investments
| -4.15 | -0.35 | -45 | -150 | -40 | -135 | -6.783 | -17.012 | -1.606 | -101.512 | -1.843 | -2.986 | 0 | 0 | 0 | 0 | 0 | -10.17 | 0 | -0.9 | -89.81 | -9.241 | -28.669 | -250 | -100 | -522.216 | -318.675 | -973.603 | -570.433 | -901.47 | -1,100 | -308.75 | -0.138 | -38.451 | -100.319 | -125 | -0.75 | -13.89 | -395.676 | -426.875 | -424.822 | -706.626 | -524.264 | -425.174 | -399.9 | -426.101 | -308.206 | -575.794 | -477.5 | -300.521 | -446.528 | -538.679 | -248.731 | -438.854 | -251.376 | -285.311 | -174.783 | -91.422 | -218.389 | -616.877 | -2.941 | -142.188 | -470.022 | -38 | -304.95 | -199.011 | -163.76 | -35.546 | -2.748 | 331.257 | -352.105 | 307.5 | -320.252 | -20.227 | -6.683 | 0 | 0 | -186.076 | 0 | -9.983 | -1.988 | -132.548 | 8.162 | -426.37 | -30.02 | 47.094 | 36.187 | -129.32 | -0.007 |
Sales Maturities Of Investments
| 0.623 | 15.466 | 47.838 | 150 | 59.614 | 4.525 | 4.597 | 15.778 | 7.407 | 17.624 | 171.049 | 17.005 | 12.209 | 23.014 | 9.578 | 15.088 | 12.844 | 17.521 | 29.761 | 9.095 | 19.997 | 21.751 | 4.189 | 368.12 | 22.967 | 535.682 | 321.979 | 946.862 | 617.166 | 982.531 | 1,103.21 | 306.683 | 417.98 | 29.552 | 112.97 | 106.396 | 0.26 | 55.472 | 331.982 | 399.531 | 417.66 | 582.494 | 522.102 | 445.969 | 402.092 | 248.751 | 346.872 | 531.18 | 322.091 | 330.619 | 491.17 | 264.349 | 204.458 | 385.112 | 228.139 | 198.133 | 137.78 | 162.684 | 181.231 | 639.041 | 44.726 | 78.885 | 412.365 | 53.612 | 222.862 | -16.96 | 167.485 | 15.808 | 4.165 | 7.915 | 24.613 | 47.77 | 6.468 | 22.477 | 12.971 | 0 | 0 | 199.319 | 11.824 | -2.699 | 23.672 | 15.036 | -11.616 | 0 | 0 | 5.128 | -0.674 | 34.016 | 0.027 |
Other Investing Activites
| 1.458 | -8.686 | -2.838 | 33.125 | 20.945 | -9.5 | 2.763 | 1.032 | 1.606 | 0 | 1.843 | 0.779 | 3.762 | -0.886 | 2.525 | 7.805 | 3.353 | -168.396 | 3.155 | -90.71 | -40.55 | -106.616 | -62.512 | -85.19 | -113.687 | -93.446 | -91.974 | -40.927 | -86.552 | -106.153 | -57.983 | -37.898 | -93.183 | -45.118 | -108.704 | -82.988 | -89.469 | -151.907 | -80.11 | -93.347 | -200.779 | -201.996 | -195.91 | -75.58 | -135.891 | -281.492 | -140.856 | -78.593 | -92.798 | 7.461 | 6.583 | -97.633 | -120.335 | 16.765 | -4.762 | -197.593 | 5.496 | 12.436 | -3.931 | -162.231 | -132.682 | -205.915 | -101.296 | -130.328 | -87.075 | -101.941 | -127.426 | -27.542 | -147.641 | -86.913 | -75.043 | -74.627 | -74.053 | -134.468 | -39.992 | -5.613 | 0.524 | -167.143 | 3.218 | -69.988 | -0.073 | 21.243 | -314.398 | 26.155 | 20.848 | -110.425 | -162.889 | -157.991 | -247.213 |
Investing Cash Flow
| -401.044 | -367.372 | -330.644 | -214.168 | -233.597 | -366.478 | -345.499 | -103.926 | -203.608 | -250.196 | 51.181 | -113.656 | -140.214 | -154.83 | -157.073 | -75.092 | -114.838 | -138.533 | -42.657 | -57.597 | -106.126 | -59.222 | -54.28 | 116.992 | -165.47 | -48.518 | -56.374 | -69.84 | -35.521 | 30.538 | -49.85 | -44.927 | 349.742 | -34.636 | -94.113 | -93.989 | -86.333 | -112.762 | -134.95 | -127.721 | -196.028 | -283.981 | -189.447 | -57.238 | -128.624 | -366.53 | -99.772 | -109.727 | -243.55 | -56.585 | -79.055 | -365.733 | -158.459 | -159.693 | -133.209 | -280.338 | -355.229 | -123.84 | -411.281 | -140.7 | -88.632 | -215.523 | -119.416 | -100.527 | -168.784 | -346.293 | -103.023 | -42.843 | -146.145 | -80.247 | -39.811 | -46.589 | -387.837 | -107.118 | -26.034 | -70.87 | -44.837 | -154.376 | -112.03 | -104.056 | -92.014 | -23.308 | -316.083 | -611.268 | -300.896 | -45.769 | -125.73 | -212.539 | -239.881 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 516.35 | -128.26 | -243 | -21.725 | 545.524 | -763.144 | 111.28 | -223.766 | 397.537 | -361.329 | 11.035 | 298.27 | 272.275 | -237.11 | -19.756 | 373.794 | 338.5 | 27.642 | -395.471 | -807.269 | 400.55 | -292.127 | 113.624 | -461.596 | 251.044 | -330.13 | -121.715 | 407.421 | 14.604 | -124.768 | 124.944 | 707.713 | 554.613 | -224.419 | -130.45 | -171.398 | -786.83 | -862.666 | 35.655 | -151.231 | -116.062 | -383.021 | 21.124 | 24.453 | 276.698 | 229.698 | 536.912 | -603.284 | 321.278 | -91.568 | -177.629 | -264.881 | 424.472 | -284.091 | 196.456 | 94.666 | 493.972 | -1,196.18 | -71.328 | 509.043 | 714.377 | 148.503 | -1,002.219 | 334.828 | 28.956 | 66.024 | -194.748 | 28.874 | 181.405 | -272.7 | -217.546 | 205.403 | 125.91 | -1,002.811 | -90.815 | 78.14 | 208.19 | 39.647 | 59.281 | -34.659 | 47.122 | -159.18 | -71.11 | 441.297 | 525.774 | -462.691 | 53.563 | 90.028 | 212.895 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | -0.6 | 0 | -1.355 | 0.15 | -0.15 | 0 | -0.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.75 | 0 | -31.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -22.645 | -20.043 | -403.735 | -23.993 | -24.669 | -27.543 | -408.834 | -29.494 | -39.264 | -29.216 | -412.884 | -28.919 | -40.468 | -19.285 | -412.131 | -36.296 | -34.141 | -26.517 | -332.504 | -33.96 | -40.484 | -39.446 | -278.576 | -36.293 | -42.592 | -45.253 | -53.484 | -267.61 | -43.192 | -94.307 | -201.606 | -31.216 | -25.679 | -96.014 | -110.239 | -19.289 | -46.751 | -75.86 | -154.933 | -41.012 | -41.409 | -116.743 | -188.989 | -64.421 | -44.71 | -104.915 | -201.612 | -43.734 | -54.637 | -108.228 | -343.32 | -58.399 | -56.459 | -110.698 | -347.899 | -44.554 | -49.579 | -109.083 | -40.592 | -478.965 | -34.745 | -39.548 | -79.493 | -114.765 | -49.71 | -76.551 | -196.389 | -62.989 | -57.39 | -88.861 | -52.268 | -123.242 | -40.563 | -75.445 | -86.474 | -72.805 | -38.199 | -58.086 | -64.882 | -135.881 | -33.029 | -41.066 | -35.722 | 8.654 | -257.741 | 6.05 | -25.062 | -224.609 | -44.78 |
Other Financing Activities
| -1.202 | -4.99 | -48.746 | -12.04 | -3.757 | 223.672 | -5.178 | 218.366 | -208.353 | 17.542 | -5.582 | -7.635 | -22.249 | 64.727 | 11.644 | -516.734 | 0 | -0.608 | -2.257 | 490.135 | 90.068 | 0 | 0 | -12.166 | 200 | 0 | 0 | 1.891 | -13.75 | -3.98 | -1,021.427 | -408.087 | -585 | 2.361 | -4.84 | -4.775 | 1,000 | -2.99 | 300 | 11.555 | 248.002 | -5.143 | 690.745 | -209.832 | 1.4 | 0.362 | -410.315 | 198.576 | -200 | -0.129 | 374.766 | -19.261 | 200 | -14.501 | 0 | -453.519 | 18.208 | 1,021.582 | 0 | -157.501 | -0.881 | -495.17 | 27.667 | 470.051 | 0 | -19.827 | 478.151 | 18.35 | -0.513 | -3.674 | 7.624 | 4.56 | -0.708 | 1,008.426 | -29.819 | 6.246 | -3.544 | -4.462 | 8.639 | 3.858 | 0.055 | -40.323 | 38.865 | -29.538 | 31.495 | 777.111 | 1.024 | 68.17 | 11.388 |
Financing Cash Flow
| 492.503 | -153.293 | -695.481 | -57.758 | 517.098 | -584.084 | -298.713 | -35.494 | 149.92 | -400.701 | -407.431 | 261.716 | 209.559 | -191.669 | -420.244 | -179.236 | 304.359 | 0.517 | -730.232 | -351.094 | 450.134 | -331.573 | -164.952 | -510.056 | 408.452 | -375.383 | -175.198 | 127.952 | -42.339 | -223.055 | -1,098.089 | 268.409 | -56.066 | -318.072 | -245.529 | -195.463 | 166.419 | -941.516 | 180.722 | -180.688 | 90.53 | -504.907 | 522.88 | -249.801 | 233.388 | 125.145 | -75.015 | -448.442 | 66.641 | -199.926 | -146.183 | -342.54 | 568.013 | -409.291 | -151.443 | -403.407 | 462.602 | -283.682 | -111.815 | -127.423 | 679.488 | -386.214 | -1,054.045 | 690.114 | -20.755 | -30.354 | 87.014 | -15.766 | 123.502 | -365.235 | -262.19 | 86.721 | 84.64 | -69.83 | -207.108 | 11.581 | 166.448 | -22.901 | 3.038 | -166.682 | 14.148 | -240.569 | -67.967 | 420.412 | 299.528 | 320.471 | 29.525 | -66.41 | 179.503 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -2.172 | 3.868 | -1.381 | -1.288 | -0.467 | 0.058 | -0.695 | 0.532 | -0.723 | -2.711 | 1.069 | 2.204 | -0.475 | -1.533 | 0.159 | -0.999 | 0.431 | 0.536 | -1.191 | -1.064 | 0.805 | 3.778 | 0.564 | 0.364 | -1.751 | 1.417 | 0.574 | 2.876 | -4.145 | -3.578 | -1.848 | -1.691 | 0.164 | 64.878 | -14.465 | -5.102 | -41.759 | 96.275 | -97.482 | 5.295 | -5.671 | 15.555 | 1.223 | 0.461 | -14.504 | -25.235 | 7.728 | 21.531 | 5.017 | 4.067 | -4.068 | -6.712 | 2.16 | -29.691 | 16.942 | 10.944 | 6.12 | -3.274 | 6.332 | 1.646 | -0.178 | 1.439 | 0.305 | -0.353 | -0.258 | -16.96 | 0.776 | 5.098 | 9.638 | -10.741 | 4.378 | 5.245 | 2.226 | -1.823 | 3.328 | 0.671 | 1.557 | 0.711 | 9.383 | 2.683 | 0.054 | 2.14 | 0.474 | -0.113 | -0.378 | 1.268 | 0.074 | -0.007 | -0.024 |
Net Change In Cash
| 182.362 | -287.277 | -445.259 | 71.534 | 131.589 | 1,047.31 | -272.629 | 18.123 | 114.268 | -363.835 | 154.689 | 240.706 | -58.272 | -17.716 | -121.048 | 28.062 | 152.863 | 84.204 | -307.405 | 99.719 | 215.725 | -50.397 | 233.378 | -151.415 | 199.971 | -140.619 | 78.294 | 393.122 | -7.306 | 10.503 | -771.182 | 578.14 | 413.125 | -104.775 | -38.459 | 141.349 | 139.304 | -728.355 | 330.001 | 70.256 | -130.767 | -531.041 | 662.102 | -48.328 | 94.707 | -14.788 | 101.3 | -162.471 | -19.338 | 157.339 | 194.505 | -329.222 | 312.802 | -521.264 | 206.815 | -397.965 | 153.133 | -75.986 | -152.184 | 231.238 | 427.284 | -285.153 | -559.779 | 904.186 | -210.036 | -31.732 | 174.197 | 172.573 | -5.993 | -120.561 | -8.201 | 78.501 | -274.758 | 248.498 | 122.168 | 18.867 | -76.031 | 124.107 | 3.211 | -100.887 | -23.436 | -59.07 | -147.095 | -160.814 | 39.544 | 432.675 | -20.084 | -113.124 | -6.39 |
Cash At End Of Period
| 2,189.338 | 2,006.976 | 2,294.253 | 2,767.962 | 2,696.427 | 2,564.838 | 1,486.718 | 1,759.348 | 1,741.225 | 1,626.956 | 1,990.791 | 1,836.102 | 1,595.395 | 1,653.668 | 1,671.383 | 1,792.431 | 1,764.369 | 1,611.506 | 1,527.302 | 1,834.707 | 1,734.988 | 1,519.263 | 1,569.66 | 1,336.282 | 1,487.697 | 1,287.726 | 1,428.345 | 1,350.051 | 956.93 | 964.236 | 953.733 | 1,724.915 | 1,146.775 | 733.65 | 838.425 | 876.884 | 735.535 | 596.232 | 1,324.586 | 994.585 | 924.329 | 1,055.095 | 1,586.136 | 924.034 | 972.362 | 877.655 | 892.443 | 791.144 | 953.614 | 972.952 | 815.613 | 621.109 | 950.33 | 637.528 | 1,158.793 | 951.977 | 1,349.943 | 1,052.834 | 1,128.821 | 1,281.005 | 1,049.767 | 622.483 | 907.636 | 1,467.415 | 563.229 | 773.266 | 804.997 | 630.8 | 458.227 | 463.22 | 583.78 | 591.981 | 513.48 | 780.605 | 532.108 | 409.94 | 391.073 | 451.304 | 327.197 | 323.986 | 424.873 | 463.728 | 522.797 | 669.892 | 830.706 | 791.162 | 358.487 | 378.571 | 491.694 |