
Shanghai Pudong Construction Co.,Ltd.
SSE:600284.SS
6.63 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 201.316 | 114.17 | 146.4 | 76.882 | 195.762 | 180.07 | 119.285 | 141.428 | 195.044 | 74.562 | 156.508 | 209.74 | 110.549 | 94.384 | 120.173 | 190.819 | 73.719 | 96.218 | 83.857 | 158.616 | 93.007 | 83.318 | 73.358 | 238.017 | 52.634 | 88.99 | 73.244 | 153.822 | 69.007 | 80.077 | 68.45 | 132.114 | 82.37 | 84.86 | 59.768 | 150.664 | 84.165 | 84.596 | 59.733 | 115.221 | 106.015 | 72.248 | 51.869 | 333.209 | 47.325 | 57.625 | 55.339 | 210.209 | 70.568 | 202.601 | -8.029 | 42.065 | -30.563 | 216.312 | -22.881 | -17.006 | -1.236 | 241.341 | 5.214 | 86.906 | 23.938 | 31.54 | 17.036 | 38.025 | 30.733 | 12.595 | 30.103 | 17.095 | 27.895 | 10.228 | 57.12 | 13.24 | 23.084 | 29.131 | 8.233 | 9.354 | 19.585 | 21.265 | 6.428 | 22.026 | 11.103 | 7.955 | 5.165 |
Depreciation & Amortization
| 0 | 0 | 32.771 | 32.771 | 33.141 | -30.921 | 16.806 | 16.806 | 29.725 | 29.725 | 16.163 | 16.163 | 15.029 | 15.029 | 14.464 | 14.464 | 29.403 | -8.807 | 8.807 | 0 | 18.771 | -10.54 | 10.54 | 0 | 8.904 | -4.356 | 4.356 | 0 | 8.482 | -4.268 | 4.268 | 0 | 10.026 | -5.015 | 5.015 | 0 | 15.245 | -8.168 | 8.168 | 0 | 19.613 | -10.345 | 10.345 | 0 | 21.875 | -10.283 | 10.283 | 0 | 24.629 | -10.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.821 | 4.366 | 6.65 | 2.246 | 4.592 | 4.465 | 3.605 | 5.54 | 0 | 0 | 3.85 | 3.497 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -900.232 | 0 | -2,738.134 | 1,613.7 | -1,613.7 | 0 | -835.692 | 1,223.834 | -1,223.834 | 0 | -3,429.489 | 1,622.651 | -1,622.651 | 0 | -2,264.215 | 1,526.56 | -1,526.56 | 0 | -1,464.245 | 254.525 | -254.525 | 0 | -615.339 | -161.535 | 161.535 | 0 | -244.123 | -138.748 | 138.748 | 0 | -467.417 | -90.181 | 90.181 | 0 | -251.337 | 132.766 | -132.766 | 0 | -205.985 | 501.749 | -501.749 | 0 | -1,084.916 | -1,325.533 | 1,325.533 | 0 | 35.542 | -950.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.182 | -51.947 | -48.446 | -34.249 | 126.731 | 34.399 | -29.932 | -98.711 | 0 | 0 | 60.691 | -112.721 |
Accounts Receivables
| 0 | 0 | -1,276.084 | 0 | -2,757.432 | 1,229.518 | -1,229.518 | 0 | -1,505.642 | 543.302 | -543.302 | 0 | -2,843.283 | 1,246.668 | -1,246.668 | 0 | -3,929.076 | 3,289.221 | -3,289.221 | 0 | -425.97 | 61.827 | -61.827 | 0 | -312.712 | 8.74 | -8.74 | 0 | -179.028 | 62.601 | -62.601 | 0 | 10.038 | -293.417 | 293.417 | 0 | -16.809 | -150.479 | 150.479 | 0 | -55.814 | 104.805 | -104.805 | 0 | 19.386 | -1,552.556 | 1,552.556 | 0 | -141.134 | -1,034.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 375.852 | 0 | 19.298 | 384.181 | -384.181 | 0 | 669.95 | 680.531 | -680.531 | 0 | -499.134 | 286.942 | -286.942 | 0 | 1,634.704 | -1,751.553 | 1,751.553 | 0 | -1,071.766 | 202.585 | -202.585 | 0 | -80.635 | -167.198 | 167.198 | 0 | 132.583 | -200.068 | 200.068 | 0 | -279.595 | 113.345 | -113.345 | 0 | -256.664 | 267.875 | -267.875 | 0 | -431.779 | 326.34 | -326.34 | 0 | -297.86 | 139.746 | -139.746 | 0 | 176.676 | 83.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.161 | -84.302 | -105.101 | -45.415 | 37.332 | -32.3 | 62.199 | -59.423 | 0 | 0 | -134.472 | -73.133 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 8.751 | -8.751 | 0 | 1,318.453 | 113.514 | -113.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -8.751 | 8.751 | 0 | -1,318.453 | -113.514 | 113.514 | 0 | -87.071 | 89.041 | -89.041 | 0 | 30.157 | -11.108 | 11.108 | 0 | 33.491 | -9.887 | 9.887 | 0 | -221.993 | -3.078 | 3.078 | 0 | -197.678 | -1.28 | 1.28 | 0 | -197.86 | 89.891 | -89.891 | 0 | 22.136 | 15.371 | -15.371 | 0 | 281.607 | 70.604 | -70.604 | 0 | -806.442 | 87.277 | -87.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.021 | 32.355 | 56.655 | 11.166 | 89.399 | 66.699 | -92.131 | -39.288 | 0 | 0 | 195.163 | -39.589 |
Other Non Cash Items
| 0 | -16.147 | 609.299 | -1,141.021 | 2,827.722 | -1,486.214 | 2,473.019 | -16.806 | 805.966 | -1,253.559 | 1,207.671 | -156.508 | -209.74 | -110.549 | -94.384 | -120.173 | -190.819 | -73.719 | -96.218 | -83.857 | -158.616 | -93.007 | -83.318 | -73.358 | -238.017 | -52.634 | -88.99 | -73.244 | -153.822 | -69.007 | -80.077 | -68.45 | -132.114 | -82.37 | -84.86 | -59.768 | -150.664 | -84.165 | -84.596 | -59.733 | -115.221 | -106.015 | -72.248 | -51.869 | -333.209 | -47.325 | -57.625 | -55.339 | -210.209 | -70.568 | -202.601 | 8.029 | -42.065 | 30.563 | -216.312 | 22.881 | 17.006 | 1.236 | -241.341 | -5.214 | -86.906 | -23.938 | -31.54 | -17.036 | -38.025 | -30.733 | -12.595 | -30.103 | -17.095 | -27.895 | -10.228 | -57.12 | -1.246 | -9.934 | -23.319 | -5.402 | -0.969 | -2.306 | -7.27 | -0.034 | -22.026 | -11.103 | -0.693 | -1.836 |
Operating Cash Flow
| 0 | 185.17 | 690.698 | -994.621 | 199.611 | 292.326 | 1,056.196 | 119.285 | 141.428 | 195.044 | 74.562 | -0 | 1,881.099 | 316.245 | -402.75 | -679.87 | 710.668 | 169.371 | 462.81 | -2,078.48 | 643.328 | 536.492 | 264.093 | -240.827 | 74.634 | -72.059 | 63.08 | -88.8 | 241.729 | 199.726 | -81.327 | -6.906 | 311.108 | 1.458 | -81.324 | -355.735 | 528.508 | -125.315 | -199.621 | -433.305 | 946.05 | -36.209 | -256.506 | -405.126 | 324.764 | 340.88 | -176.049 | -251.343 | 321.068 | -8.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.997 | -34.431 | -35.984 | -29.172 | 139.708 | 56.143 | -12.331 | -86.777 | 0 | 0 | 71.803 | -105.895 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -76.314 | -14.172 | -24.401 | -36.019 | -78.142 | -37.017 | -177.446 | -2.022 | -3.774 | -2.934 | -0.152 | -1.829 | -7.262 | -2.408 | -2.895 | -3.684 | -15.517 | -1.259 | -1.316 | -18.508 | -11.444 | -9.354 | -0.639 | -2.234 | -13.717 | -6.364 | -22.784 | -21.782 | -16.706 | -15.239 | -1.453 | -3.967 | -30.187 | -3.493 | -2.47 | -10.151 | -3.815 | -1.63 | -5.799 | -0.384 | -0.013 | -1.898 | -1.631 | -0.318 | -1.806 | -1.415 | -0.81 | -1.651 | -0.909 | -0.415 | -47.878 | -44.298 | -32.43 | -6.98 | -3.591 | -137.149 | -7.559 | -0.972 | -0.406 | -0.589 | -4.984 | -3.574 | -10.737 | -9.528 | -14.879 | -10.182 | -1.029 | -1.214 | -1.651 | -2.157 | -1.215 | -1.55 | -2.254 | -1.337 | -0.949 | -1.87 | -1.866 | -3.481 | -8.763 | -31.495 | -6.741 | -8.843 | -16.743 | -6.885 |
Acquisitions Net
| 0 | 0 | 0.169 | 0 | 0.012 | 0 | -0 | 0 | -0 | 43.777 | 0 | -0 | -0 | 0 | -0 | 0.006 | 1.771 | -0 | -0 | 0 | 0.2 | -0 | 0 | 0 | 0.018 | 0.138 | 0.002 | 0 | -0 | 0.02 | 0 | 0.228 | 0.509 | 0 | 0.093 | -0 | -308.388 | 5.342 | -0.268 | 1.415 | -313.769 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0 | 0 | 0 |
Purchases Of Investments
| -4,910 | -2,959.521 | -5,509 | -2,480.15 | -3,014.609 | -2,225 | -4,280 | -4,750 | -6,130 | -5,265.228 | -3,542.01 | -2,501 | -4,282.05 | -3,780.95 | -2,993 | -1,523.648 | -2,582 | -3,754 | -2,159 | -1,639 | -2,146.7 | -2,675 | -885 | -2,098 | -3,662 | -937 | -3,202 | -2,465 | -4,210 | -2,930 | -2,980 | -2,575 | -3,004 | -1,605 | -538 | -200 | -67.333 | -337.667 | -1,207 | -795 | -426 | -1,362 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 0 | -1.02 | 0 | 0 | 0 | 0 | 0 | 0 | 105.96 | -209.25 | 0 | 0 |
Sales Maturities Of Investments
| 4,940.068 | 2,931.212 | 3,828.788 | 4,156.712 | 2,053.845 | 3,351.686 | 4,301.924 | 4,605.302 | 6,142.658 | 3,727.68 | 3,288.562 | 3,698.302 | 2,801.054 | 4,331.264 | 2,399.487 | 1,324.769 | 2,067.54 | 3,011.444 | 1,728.137 | 2,840.43 | 1,918.852 | 1,940.997 | 1,949.335 | 3,614.152 | 1,390.051 | 2,499.518 | 3,349.02 | 3,127.095 | 3,947.884 | 1,920.19 | 2,445.131 | 2,567.62 | 2,580.258 | 796.93 | 619.984 | 211.527 | 450.484 | 652.144 | 1,460.35 | 519.947 | 1,145.551 | 1,268.701 | 701.75 | 20.965 | 30.556 | 36.209 | 444.901 | 101.189 | 23.117 | 24.496 | 585.265 | 20.387 | 31.078 | 7.803 | 573.558 | 30.883 | 14.923 | 17.353 | 614.81 | 20.902 | 26.66 | 7.769 | 5.06 | 18.959 | 25.826 | 25.265 | 18.848 | 3.083 | 8.238 | 13.912 | 8.623 | 8.989 | 15.666 | 5.041 | 2.986 | 31.833 | -56.532 | 60.144 | 23.283 | 20.025 | -15.049 | 28.146 | -0.101 | 3.497 |
Other Investing Activites
| 3.036 | -173.785 | 176.827 | -32.359 | -40.039 | -6.618 | 202.501 | -6.027 | 29.464 | -35.345 | 133.842 | -45.386 | -5.521 | -174.651 | 219.123 | -156.223 | -26.659 | -86.344 | -0.786 | -126.047 | -274.148 | -75.221 | -4.834 | -46.496 | -14.721 | 574.645 | -127.329 | -384.268 | -102.239 | 1,163.132 | 1,197.192 | -261.927 | -112.826 | 3,685.31 | 1,182.829 | -172.771 | 182.783 | 172.708 | 2,750.009 | -196.443 | 28.961 | -431.072 | 535.507 | -320.926 | -378.668 | -142.701 | 1,120.317 | -70.833 | -484.452 | -409.419 | 1,219.9 | -287.125 | -616.011 | -130.332 | 1,095.167 | -353.793 | -767.568 | -20.525 | 1,062.4 | -650.135 | -628.324 | -277.087 | -615.294 | -561.961 | -1,314.103 | -647.452 | -1,655.371 | -820.306 | -1,326.096 | -137.227 | -34.051 | 3.865 | -55.172 | -44.6 | 355.622 | -136.908 | -43.793 | -37.92 | -76.192 | -34.933 | -66.426 | -29.232 | -77.28 | -41.012 |
Investing Cash Flow
| -43.21 | -216.266 | -1,527.617 | 1,608.183 | -1,078.933 | 1,083.05 | 46.98 | -152.747 | 38.348 | -1,532.05 | -119.757 | 1,150.087 | -1,493.779 | 373.255 | -377.285 | -358.78 | -554.865 | -830.159 | -432.965 | 1,056.876 | -513.24 | -818.578 | 1,058.862 | 1,467.422 | -2,300.368 | 2,130.936 | -3.092 | 256.044 | -381.061 | 138.103 | 660.87 | -273.047 | -566.245 | 2,873.746 | 1,262.437 | -171.394 | 253.731 | 490.898 | 2,997.293 | -470.465 | 434.731 | -526.19 | 1,235.626 | -300.28 | -349.918 | -107.907 | 1,564.408 | 28.654 | -462.244 | -385.338 | 1,757.286 | -311.036 | -617.363 | -129.509 | 1,665.134 | -460.059 | -760.204 | -4.144 | 1,676.805 | -629.822 | -606.648 | -272.893 | -620.972 | -552.529 | -1,303.155 | -632.369 | -1,637.552 | -818.437 | -1,263.696 | -125.472 | -26.642 | 11.304 | -41.76 | -41.915 | 357.659 | -106.946 | -102.191 | 18.743 | -61.671 | -46.403 | 17.806 | -219.18 | -94.124 | -44.4 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | -200 | -57.81 | 98.91 | 3.256 | -140.55 | 1,288 | 0 | -259 | 897.84 | 0 | 0 | 0 | 60 | 0 | 0 | 557.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 398 | 0 | -250 | 0 | 99 | 0 | -600 | 0 | 0 | -4.935 | -3,020.6 | 70 | 199.4 | -1,585.065 | 237.1 | -55.83 | 498 | 211.638 | -854.138 | -570 | 420 | 23.481 | -425.95 | 140.999 | -154.2 | 680.19 | -671.09 | -260.46 | 543.151 | -77.727 | -837.273 | 153.173 | 412.077 | 660.885 | 297.645 | 532 | 691.6 | -34.63 | -268.5 | 2,108 | 670 | 1,349 | 150.6 | 155 | 30 | -20 | -17 | -190 | 52 | -97.788 | 20 | 1.02 | 128.98 | -75.332 | 160 | -16 | 19.44 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -193.281 | -25 | -208.853 | -29.77 | -203.754 | -27.169 | -205.418 | -31.011 | -32.513 | -1.297 | -189.867 | -38.849 | -0.66 | -1.329 | -156.797 | -39.69 | -0.88 | -0.899 | -136.685 | -32.191 | -0.99 | -0.796 | -146.092 | -31.744 | -0.55 | -0.539 | -125.218 | -9.453 | -1.033 | -14.118 | -108.775 | -0.877 | -57.358 | -20.977 | -123.922 | -12.428 | -52.606 | -119.407 | -113.801 | -30.881 | -279.296 | -34.426 | -166.354 | -19.351 | -42.121 | -76.879 | -404.442 | -16.662 | -101.918 | -241.392 | -54.135 | -27.717 | -204.628 | -94.352 | -8.975 | -47.858 | -57.792 | -44.01 | -98.439 | -74.095 | -64.906 | -80.997 | -83.658 | -60.604 | -77.293 | -65.998 | -122.849 | -38.583 | -13.328 | -37.663 | -2.373 | -1.922 | -2.123 | -25.5 | -8.84 | -1.209 | -22.071 | -57.536 | -5.743 | -3.305 | -4.041 | -2.623 | -16.659 | -2.686 |
Other Financing Activities
| 3.947 | -1.209 | -51.203 | 0 | -3.776 | -298.065 | -2.906 | 0 | -3.126 | -39.313 | -8.278 | -36.227 | -20.604 | -100 | 0 | -115.36 | -0 | 0 | 0 | 0 | 0 | 46.498 | 20.703 | -20.703 | 14.01 | 8.201 | -60.899 | 11.69 | 160.581 | -5.838 | -103.5 | 5.01 | -79.195 | -5.973 | -1,008.35 | 70.983 | 0 | -21.124 | 0 | -0 | -6.506 | 0 | -283.5 | 0 | 46.53 | 336.94 | -277.904 | 1,341.701 | -178.345 | -2.145 | -0 | 38.322 | 0.374 | -0.098 | 0 | -0.276 | 0.207 | 41.424 | 0.033 | 323.967 | 7.943 | -0.308 | 1.309 | -3.272 | 4.826 | -1.372 | 2,229.768 | -0.968 | 45 | -0 | 0 | -0 | 1.063 | -1.068 | 0.002 | 0.003 | 48.737 | 0.012 | 26.519 | -30.086 | -80.347 | 75.855 | -5.716 | 376.279 |
Financing Cash Flow
| -189.334 | -26.209 | -260.056 | -29.77 | -235.997 | -383.044 | -110.076 | -27.755 | -176.189 | 1,286.033 | -198.145 | -334.076 | 876.576 | -101.329 | -156.797 | -155.05 | 59.12 | -0.899 | -136.685 | 525.099 | -0.99 | 45.701 | -146.092 | -52.447 | -0.55 | 7.662 | -186.117 | 400.237 | -51.029 | -269.956 | -202.761 | 103.133 | -1,462.358 | -626.95 | -1,132.272 | 58.554 | -57.541 | -3,161.131 | -43.801 | 168.519 | -1,870.867 | 202.674 | -505.684 | 478.649 | 32.646 | -652.137 | -973.747 | 1,745.039 | -256.782 | -669.487 | 86.864 | -143.595 | 475.936 | -765.54 | -269.435 | 495.017 | -135.312 | -839.858 | 54.767 | 661.948 | 603.923 | 216.34 | 449.652 | 627.724 | -107.097 | -335.87 | 4,214.919 | 630.449 | 1,380.672 | 112.937 | 152.627 | 28.078 | -21.06 | -43.568 | -198.838 | 50.795 | -71.121 | -37.523 | 21.796 | 95.59 | -159.719 | 233.233 | -38.375 | 393.033 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | -35.193 | 377.191 | -102.244 | -2,032.29 | 2,550.517 | 476.754 | 400.284 | -1,386.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Net Change In Cash
| -112.897 | -57.305 | -1,181.776 | 583.792 | -1,150.512 | 1,369.524 | 890.855 | -2,093.507 | 2,554.104 | 425.78 | 156.943 | -570.349 | 1,230.843 | 478.107 | -992.319 | -1,207.469 | 214.923 | -661.687 | -106.84 | -496.504 | 129.099 | -236.384 | 1,176.862 | 1,174.148 | -2,226.284 | 2,066.54 | -126.129 | 567.481 | -190.361 | 67.873 | 376.783 | -176.819 | -1,717.495 | 2,248.253 | 48.84 | -468.574 | 724.697 | -2,795.548 | 2,753.871 | -735.252 | -490.087 | 106.814 | 465.316 | -186.117 | 43.238 | -776.222 | 414.612 | 1,522.351 | -397.958 | -1,063.616 | 1,750.312 | -659.545 | 249.395 | -971.286 | 1,351.146 | -207.608 | -401.092 | -983.055 | 1,632.31 | -191.875 | 118.612 | 35.163 | -170.389 | -75.777 | -1,076.172 | -961.918 | 2,442.508 | -338.884 | 344.677 | 32.347 | 57.29 | -130.908 | 61.176 | -119.915 | 122.837 | -85.323 | -33.604 | 37.363 | -52.206 | -37.591 | -141.913 | 14.053 | -60.696 | 242.738 |
Cash At End Of Period
| 3,607.016 | 3,719.913 | 3,777.218 | 4,958.995 | 4,375.203 | 5,525.715 | 4,156.191 | 3,265.336 | 5,358.843 | 2,804.739 | 2,378.959 | 2,222.015 | 2,792.364 | 1,561.52 | 1,083.413 | 2,075.733 | 3,283.201 | 3,068.278 | 3,729.966 | 3,836.806 | 4,333.31 | 4,204.211 | 4,440.595 | 3,263.733 | 2,089.585 | 4,315.869 | 2,249.329 | 2,375.458 | 1,807.977 | 1,998.338 | 1,930.464 | 1,553.682 | 1,730.501 | 3,447.996 | 1,199.743 | 1,150.903 | 1,619.477 | 894.779 | 3,690.327 | 936.456 | 1,671.708 | 2,161.794 | 2,054.98 | 1,589.665 | 1,775.782 | 1,732.544 | 2,508.766 | 2,094.154 | 571.803 | 969.761 | 2,033.377 | 283.065 | 942.609 | 693.215 | 1,664.501 | 313.355 | 520.962 | 922.054 | 1,905.109 | 272.799 | 464.674 | 346.062 | 310.899 | 481.288 | 557.065 | 1,633.237 | 2,595.155 | 152.648 | 491.532 | 146.856 | 114.509 | 57.218 | 186.529 | 125.353 | 245.267 | 122.43 | 207.754 | 241.358 | 203.995 | 256.201 | -141.913 | 14.053 | 307.061 | 367.757 |