
Shandong Huatai Paper Industry Shareholding Co.,Ltd
SSE:600308.SS
3.41 (CNY) • At close April 30, 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 | -15.864 | 70.446 | 112.981 | 13.566 | 55.608 | 61.214 | 106.748 | -20.361 | 100.899 | 137.115 | 191.696 | 48.255 | 173.712 | 258.949 | 327.109 | 202.114 | 214.135 | 124.796 | 155.403 | 197.405 | 209.112 | 171.853 | 101.832 | 69.353 | 278.143 | 204.473 | 167.097 | 190.786 | 187.214 | 171.772 | 123.91 | 62.83 | 48.536 | 43.089 | 27.58 | -4.224 | 10.136 | 33.425 | 25.238 | -7.012 | 10.565 | 32.101 | 24.466 | -6.622 | 10.245 | 31.867 | 23.977 | -8.067 | 17.648 | 28.784 | 22.913 | -16.309 | 25.664 | 42.353 | 30.685 | 10.148 | 61.832 | 52.536 | -32.06 | 846.86 | 110.092 | 106.744 | 31.156 | -20.78 | 83.206 | 189.563 | 112.647 | 114.894 | 111.036 | 179.842 | 90.525 | 120.668 | 108.395 | 111.433 | 81.651 | 100.876 | 89.887 | 88.62 | 88.927 | 80.187 | 88.288 | 84.347 | 52.684 | 61.766 | 58.727 | 57.985 | 47.406 |
Depreciation & Amortization
| 0 | 0 | 0 | 228.863 | 228.863 | 227.483 | -435.003 | 217.881 | 217.881 | 226.4 | 226.4 | 221.928 | 221.928 | 235.145 | 235.145 | 239.256 | 239.256 | 905.814 | -448.43 | 448.43 | 0 | 794.174 | -394.286 | 394.286 | 0 | 943.232 | -504.571 | 504.571 | 0 | 994.463 | -495.825 | 495.825 | 0 | 1,073.916 | -513.678 | 513.678 | 0 | 1,043.32 | -561.031 | 561.031 | 0 | 993.847 | -510.727 | 510.727 | 0 | 1,051.218 | -515.856 | 515.856 | 0 | 982.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.094 | 82.359 | 103.972 | 94.536 | 63.027 | 60.503 | 53.238 | 53.558 | 58.987 | 50.214 | 44.337 | 44.463 | 46.287 | 41.86 | 29.164 | 27.841 |
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 | 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 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | -400.628 | 0 | -58.019 | 87.177 | -87.177 | 0 | 10.902 | 486.168 | -486.168 | 0 | -486.623 | 1,989.134 | -1,989.134 | 0 | -72.541 | -176.869 | 176.869 | 0 | 378.777 | 88.502 | -88.502 | 0 | -435.382 | 281.4 | -281.4 | 0 | 332.377 | 52.183 | -52.183 | 0 | -94.848 | 932.064 | -932.064 | 0 | 434.218 | 2.498 | -2.498 | 0 | -588.765 | 869.963 | -869.963 | 0 | 261.905 | 832.447 | -832.447 | 0 | -477.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 265.403 | 146.45 | -15.285 | -300.295 | 119.786 | 22.269 | -18.554 | -144.148 | 19.093 | 37.819 | 65.124 | -107.827 | -105.851 | -93.791 | -103.273 | 11.152 |
Accounts Receivables
| 0 | 0 | 0 | 6.912 | 0 | -80.331 | 13.498 | -13.498 | 0 | 11.581 | 567.791 | -567.791 | 0 | -77.558 | 1,545.5 | -1,545.5 | 0 | 27.035 | -401.918 | 401.918 | 0 | 70.227 | 274.359 | -274.359 | 0 | -13.462 | 16.089 | -16.089 | 0 | 593.366 | -195.399 | 195.399 | 0 | -482.431 | 776.393 | -776.393 | 0 | 318.912 | 18.683 | -18.683 | 0 | -574.654 | 618.605 | -618.605 | 0 | 85.085 | 671.842 | -671.842 | 0 | -324.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -407.54 | 0 | 22.312 | 73.679 | -73.679 | 0 | -0.679 | -81.623 | 81.623 | 0 | -409.065 | 443.634 | -443.634 | 0 | -99.575 | 225.049 | -225.049 | 0 | 308.55 | -185.857 | 185.857 | 0 | -421.92 | 265.311 | -265.311 | 0 | -260.989 | 247.582 | -247.582 | 0 | 387.582 | 155.671 | -155.671 | 0 | 115.306 | -16.185 | 16.185 | 0 | -14.111 | 251.358 | -251.358 | 0 | 176.82 | 160.605 | -160.605 | 0 | -153.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.744 | 116.852 | 2.734 | -201.27 | 1.54 | -55.744 | -17.274 | -34.412 | 9.456 | 41.515 | 74.345 | -86.393 | -42.086 | -83.371 | -6.857 | -2.639 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249.659 | 29.598 | -18.019 | -99.025 | 118.247 | 78.013 | -1.28 | -109.736 | 9.637 | -3.696 | -9.222 | -21.433 | -63.765 | -10.42 | -96.416 | 13.79 |
Other Non Cash Items
| 0 | 0 | 184.889 | -148.492 | 180.465 | 290.082 | 778.456 | -358.382 | -217.881 | -237.303 | -712.568 | 264.24 | -146.339 | -48.255 | -173.712 | -258.949 | -327.109 | -202.114 | -214.135 | -124.796 | -155.403 | -197.405 | -209.112 | -171.853 | -101.832 | -69.353 | -278.143 | -204.473 | -167.097 | -190.786 | -187.214 | -171.772 | -123.91 | -62.83 | -48.536 | -43.089 | -27.58 | 4.224 | -10.136 | -33.425 | -25.238 | 7.012 | -10.565 | -32.101 | -24.466 | 6.622 | -10.245 | -31.867 | -23.977 | 8.067 | -17.648 | -28.784 | -22.913 | 16.309 | -25.664 | -42.353 | -30.685 | -10.148 | -61.832 | -52.536 | 32.06 | -846.86 | -110.092 | -106.744 | -31.156 | 20.78 | -83.206 | -189.563 | -112.647 | -114.894 | -111.036 | -179.842 | -90.525 | 19.72 | 41.556 | 30.669 | 42.354 | 9.802 | 19.904 | 32.502 | 16.577 | 67.143 | 14.314 | 11.313 | 14.4 | 24.788 | 3.255 | 10.495 | 3.786 |
Operating Cash Flow
| 0 | 0 | 169.026 | -306.909 | 293.446 | 71.602 | 486.239 | -166.464 | 106.748 | -20.361 | 100.899 | 137.115 | 45.356 | 702.398 | 677.558 | 75.85 | 285.713 | 772.264 | 542.504 | 909.825 | 262.324 | 1,047.817 | 262.77 | 761.507 | 284.344 | 173.902 | 493.178 | 610.392 | 120.041 | 164.828 | 1,274.679 | 737.091 | 172.365 | 899.66 | 651.742 | 59.311 | 179.952 | 556.187 | 545.71 | 577.168 | 155.695 | 539.816 | 96.495 | 259.545 | 317.172 | 1,388.011 | 164.469 | -144.488 | 288.914 | 638.9 | 261.859 | 405.195 | 123.275 | 477.751 | 13.532 | 352.401 | 248.167 | 218.864 | 10.588 | -23.766 | 109.835 | 466.283 | 206.972 | 125.574 | 197.913 | -172.769 | -168.053 | 786.094 | 163.409 | 296.52 | 388.308 | 442.77 | -104.482 | 521.885 | 378.76 | 230.79 | -81.754 | 293.492 | 192.562 | 155.806 | 14.913 | 225.41 | 190.635 | 205.121 | 3.72 | 26.991 | 10.051 | -5.629 | 90.186 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -249.928 | -154.821 | -518.076 | -469.749 | -421.237 | -253.316 | -332.29 | -336.517 | -165.04 | -282.824 | -167.579 | -155.556 | -227.319 | -184.691 | -142.622 | -139.533 | -189.778 | -183.936 | -219.824 | -238.759 | -145.633 | -195.933 | -133.453 | -304.82 | -245.847 | -243.43 | -214.325 | -136.508 | -141.304 | -112.007 | -111.997 | -35.201 | -42.959 | -65.308 | -41.884 | -28.954 | -76.216 | -184.24 | -57.333 | -18.401 | -127.78 | -262.55 | -70.521 | -58.888 | -86.392 | -82.926 | -91.018 | -183.276 | -145.629 | -355.478 | -42.435 | -262.756 | -211.697 | -415.39 | -530.952 | -221.357 | -634.927 | -406.523 | -1,383.765 | -746.42 | -232.844 | -629.537 | -419.14 | -242.094 | -207.174 | -307.586 | -257.672 | -242.298 | -147.453 | -77.188 | -85.071 | -67.274 | -16.164 | -428.84 | -654.3 | -482.272 | -291.341 | -183.294 | -770.449 | -737.575 | -70.741 | -104.538 | -218.637 | -64.241 | -105.093 | -118.861 | -91.533 | -82.793 | -97.98 |
Acquisitions Net
| 0 | 0 | 0 | 430.703 | 183.781 | 20.578 | 0.254 | 28.414 | 0 | -1.921 | 2.239 | 2.302 | 0.001 | -2.307 | -8.292 | 16.211 | 38.369 | 0 | 0 | 0 | 0 | 34.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 119.981 | 96.274 | 95.185 | 97.98 |
Purchases Of Investments
| -40 | -38.972 | 500 | -500 | -1.028 | -450 | 650 | -650 | 0 | -655.5 | 400 | -400 | 0 | -450 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -70.906 | 0 | 0 | 0 | -1.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76.839 | -17.23 | -44.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | -167 | -155 | -32 | 1 | -174 |
Sales Maturities Of Investments
| 0 | 46.411 | -454.706 | 454.706 | 58.521 | 663.524 | 6.692 | 656.765 | 0 | 464.328 | -454.659 | 454.659 | 0 | -0.015 | 0.015 | 8.653 | 2.688 | 2.37 | 0 | 14.968 | 0.63 | 0.773 | 2.463 | 9.379 | 10.483 | 0.782 | 1.162 | 14.797 | 1.123 | 3.4 | 10.652 | 2.269 | 4.823 | 1.143 | 2.683 | 0.765 | 1.215 | -0.388 | 0.541 | 1.361 | 2.405 | 0.195 | 0.709 | 0.36 | 0.357 | -0.022 | 0.131 | 0.051 | 0.121 | 33.06 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.883 | 0 | 0 | -0.081 | 8 | 3.262 | 167.199 | 155.926 | 35.615 | 79.062 | 94.141 |
Other Investing Activites
| -5.655 | 74.743 | 0.141 | -32.534 | 50.676 | 286.406 | -696.843 | 12.39 | 8.899 | 690.233 | -528.571 | -174.155 | 49.871 | 258.173 | 1.354 | 96.317 | 43.106 | -261.585 | 89.206 | -384.145 | -58.873 | 285.66 | -250.378 | 93.854 | -326.58 | 268.859 | 15.002 | -271.701 | 145.786 | -88.935 | 35.858 | -29.648 | 51.667 | -117.092 | 12.076 | 351.238 | 30.139 | -337.672 | -24.367 | 60.776 | 25.546 | 33.949 | 4.256 | -5.27 | -21.785 | 20.556 | -11.148 | 18.081 | -13.689 | 15.715 | 5.852 | 7.523 | 19.667 | 30.651 | 39.289 | -32.513 | 6.681 | 39.905 | -15.687 | -23.694 | -0.895 | 371.836 | 15.057 | 55.457 | 99.842 | 32.358 | 36.573 | 8.082 | -27.194 | -80.478 | -104 | 1.292 | 21.71 | -0.014 | -35.366 | 0.216 | 0.121 | -28.652 | -0.094 | 29.785 | -0.225 | -0.321 | 0.536 | -2.933 | -0.007 | -118.831 | -91.533 | -82.793 | -97.98 |
Investing Cash Flow
| -295.583 | -72.639 | -472.642 | -116.874 | -129.288 | 33.091 | -372.187 | -288.948 | -156.14 | 214.315 | -748.57 | -272.749 | -177.448 | 73.467 | -141.253 | -34.562 | -143.984 | -443.151 | -130.618 | -607.936 | -203.876 | 90.501 | -381.367 | -201.587 | -561.943 | 26.212 | -198.161 | -393.412 | 5.605 | -197.542 | -65.487 | -62.581 | 13.532 | -181.256 | -27.125 | 323.049 | -44.862 | -522.3 | -81.159 | 43.737 | -99.828 | -228.406 | -65.555 | -63.798 | -107.82 | -62.392 | -102.035 | -165.145 | -159.196 | -306.702 | -36.566 | -255.232 | -192.03 | -455.644 | -491.663 | -253.87 | -628.246 | -367.893 | -1,399.452 | -770.114 | -233.739 | -257.701 | -404.083 | -186.637 | -107.332 | -275.227 | -221.099 | -234.216 | -174.647 | -157.666 | -189.071 | -142.821 | -11.683 | -473.112 | -689.666 | -482.056 | -291.221 | -211.946 | -756.659 | -707.791 | -70.966 | -124.941 | -210.101 | -63.912 | -104.803 | -116.786 | -83.179 | 9.662 | -177.839 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 350 | -282.417 | 304.616 | 253.272 | 127.249 | 0 | -85.412 | 172.304 | 237.001 | 25.161 | -76.5 | 241.5 | -107.307 | -509.514 | 43.044 | -116.444 | 84.81 | -294.35 | -65.751 | -134 | 450 | -720.751 | -610.845 | -157.772 | 378.584 | 117.314 | -213.193 | -638.449 | -40.914 | -368.042 | -1,415.818 | -52.338 | 176.521 | -800.163 | -434.479 | -378.078 | -71.703 | -508.449 | -19.022 | -561.593 | -140.803 | 314.389 | -337.38 | 704.722 | -336.568 | -577.92 | -405.673 | 487.599 | 276.267 | -205.748 | 32.993 | -105.578 | -277.614 | 175.348 | -159.006 | 834.216 | 402.376 | -137.537 | 1,362.772 | 948.354 | -155.232 | -1,053.285 | 293.403 | -89.181 | 270.376 | 461.966 | -18.807 | -153.499 | 211.483 | 222.689 | 119.12 | -181.461 | -111.022 | -114.338 | 579.707 | -34.017 | 906.9 | 1.869 | 500.341 | 526.212 | 241.152 | -6.86 | 133.913 | -77.024 | 40.819 | 176.328 | 105.765 | -70 | 115.6 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 479.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 87.5 | -87.5 | 0 | 0 | 0 | 0 | 0 | -479.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -29.758 | -23.405 | -41.356 | -71.316 | -28.056 | -25.293 | -29.809 | -24.21 | -28.38 | -34.27 | -26.725 | -264.774 | -23.537 | -18.578 | -32.133 | -238.124 | -35.218 | -36.616 | -229.2 | -32.411 | -45.498 | -31.583 | -45.126 | -261.852 | -43.323 | -39.713 | -39.319 | -247.246 | -47.201 | -72.301 | -62.929 | -123.317 | -66.951 | -76.768 | -90.617 | -96.446 | -66.878 | -104.689 | -111.904 | -110.729 | -91.105 | -207.783 | -154.466 | -105.582 | -109.114 | -195.495 | -71.399 | -127.76 | -108.182 | -197.495 | -120.881 | -182.288 | -115.848 | -125.742 | -122.854 | -131.894 | -78.152 | -95.974 | -141.884 | -63.109 | -55.936 | -80.82 | -82.818 | -67.284 | -49.275 | -82.835 | -217.007 | -55.6 | -77.864 | -71.221 | -161.27 | -66.895 | -40.409 | -34.84 | -88.525 | -141.496 | -40.396 | -22.783 | -80.994 | -16.516 | -10.694 | -13.497 | -99.045 | -8.202 | -8.68 | -30.027 | -7.023 | -30.177 | -14.53 |
Other Financing Activities
| -52.729 | 122.012 | -36.054 | 65.62 | -104.676 | 43.571 | -17.074 | 90.221 | 2.362 | -13.57 | -128.334 | 256.363 | -153.458 | -120.154 | 27.246 | -255.632 | 93.485 | 203.408 | 82.642 | 213.148 | -213.148 | 23.367 | 29.122 | 95.152 | -39.966 | -10.888 | 42.304 | 185.548 | -92.867 | 398.121 | 112.536 | -165.921 | -18.396 | 143.65 | -70.462 | -336.675 | 576.11 | 242.122 | -12.524 | -7.583 | 4.802 | -791.914 | 310.734 | 94.705 | -90.022 | -80.481 | -120.853 | -56.255 | -133.322 | -102.767 | -92.795 | -93.776 | -92.084 | 376.373 | 147.636 | 55.437 | -10.7 | 802.026 | -20.088 | 0.337 | 1.057 | 18.139 | 1,260.934 | -10.864 | 6.35 | 33.913 | 4.236 | -8.973 | 3.18 | 48.934 | 0.316 | -15.127 | -0.183 | -4.333 | 2.008 | 25.43 | -27.885 | 5.464 | 60.705 | 1.697 | 1.297 | -5.448 | 3.976 | 1.304 | -0.247 | 70.472 | 0.523 | -0.226 | 0.7 |
Financing Cash Flow
| 267.513 | -183.811 | 227.206 | 247.576 | -5.483 | 18.278 | -135.318 | 238.315 | 210.983 | -502.485 | -231.559 | 233.089 | -284.302 | -648.245 | 38.157 | -610.2 | 143.077 | -295.265 | -212.309 | -177.739 | 191.354 | -728.966 | -626.849 | -324.472 | 295.295 | 66.713 | -210.207 | -700.146 | -180.982 | -42.222 | -1,366.21 | -341.576 | 91.174 | -733.281 | -595.558 | -811.2 | 437.53 | -371.016 | -143.449 | -679.905 | -227.105 | -685.309 | -181.111 | 693.845 | -535.704 | -853.895 | -597.925 | 303.584 | 34.762 | -506.01 | -180.683 | -381.643 | -485.546 | 425.979 | -134.225 | 757.76 | 313.524 | 568.515 | 1,200.8 | 885.582 | -210.111 | -1,115.965 | 1,484.21 | -167.329 | 227.452 | 413.044 | -231.579 | -218.072 | 136.799 | 200.402 | -41.834 | -263.483 | -151.614 | -153.512 | 492.498 | -150.083 | 838.619 | -15.45 | 480.053 | 511.394 | 231.756 | -25.805 | 38.844 | -83.922 | 31.893 | 216.774 | 99.265 | -100.403 | 101.77 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.532 | -14.673 | 0.264 | 0.238 | -0.038 | 2.341 | -3.125 | 1.788 | -0.843 | -2.119 | 2.192 | 0.847 | 0.029 | 4.193 | -4.799 | 0.021 | 0.669 | -0.725 | 2.37 | 0.01 | -1.724 | 3.627 | -12.273 | 3.211 | -0.075 | 0.155 | -0.647 | -4.424 | 0.649 | 0.179 | -9.417 | -0.115 | -2.309 | -2.454 | -1.685 | -1.694 | -0.52 | 4.02 | -8.563 | -4.083 | -7.919 | -0.864 | 4.256 | -10.295 | 0.144 | -10.14 | 11.611 | -2.59 | 1.727 | 3.934 | -4.709 | -2.427 | -3.761 | -12.744 | 17.131 | -0.605 | -0.361 | 1.786 | -1.303 | 9.473 | -8.788 | 8.143 | -8.247 | 6.929 | 0.202 | 17.082 | -3.352 | 0.385 | 1.908 | 9.346 | -18.912 | 3.291 | 6.282 | 3.621 | -0.284 | 0.247 | 2.096 | -0.78 | -5.8 | 0.688 | -0.23 | -0.185 | -0.7 | 0.09 | -0.142 | -0.223 | -0.026 | 0.339 | -0.046 |
Net Change In Cash
| 82.93 | -61.921 | -76.146 | -301.407 | 158.638 | 125.312 | -24.39 | -215.309 | 249.333 | -352.307 | -128.188 | -18.504 | -416.364 | 131.812 | 569.662 | -568.892 | 285.475 | 33.123 | 201.947 | 124.159 | 248.078 | 412.979 | -757.72 | 238.659 | 17.621 | 266.982 | 84.162 | -487.591 | -54.686 | -74.757 | -166.436 | 332.819 | 274.762 | -17.331 | 27.375 | -430.534 | 572.1 | -333.108 | 312.538 | -63.083 | -179.159 | -374.762 | -145.916 | 879.296 | -326.208 | 461.583 | -523.879 | -8.639 | 166.207 | -169.878 | 39.901 | -234.107 | -558.063 | 435.342 | -595.224 | 855.686 | -66.917 | 421.272 | -189.367 | 101.175 | -342.803 | -899.239 | 1,278.852 | -221.463 | 318.234 | -17.871 | -624.082 | 334.191 | 127.469 | 348.603 | 138.492 | 39.758 | -261.498 | -101.243 | 181.309 | -401.102 | 467.739 | 83.588 | -89.845 | -58.175 | 175.473 | 74.48 | 16.725 | 57.376 | -69.331 | 126.756 | 26.112 | -96.031 | 14.071 |
Cash At End Of Period
| 1,167.237 | 1,084.307 | 1,146.228 | 2,008.553 | 1,398.343 | 1,239.31 | 1,113.999 | 1,138.389 | 1,353.698 | 1,104.366 | 1,456.673 | 1,584.86 | 1,603.365 | 2,019.729 | 1,887.917 | 1,318.255 | 1,887.146 | 1,601.671 | 1,568.548 | 1,366.602 | 1,242.443 | 994.365 | 581.386 | 1,339.105 | 1,100.447 | 1,082.825 | 815.843 | 731.681 | 1,219.272 | 1,273.958 | 1,348.715 | 1,515.151 | 1,182.332 | 907.57 | 924.902 | 897.527 | 1,328.06 | 755.96 | 1,089.068 | 776.53 | 839.614 | 1,018.772 | 1,393.534 | 1,539.45 | 660.154 | 986.362 | 524.779 | 1,048.658 | 1,057.297 | 891.09 | 1,060.968 | 1,021.067 | 1,255.174 | 1,813.236 | 1,377.894 | 1,973.119 | 1,117.433 | 1,184.349 | 763.077 | 952.445 | 851.27 | 1,194.073 | 2,093.312 | 814.46 | 1,035.923 | 717.689 | 735.56 | 1,359.642 | 1,025.451 | 897.982 | 549.379 | 410.887 | 371.13 | 632.627 | 733.87 | 552.562 | 953.663 | 487.421 | 403.833 | 493.677 | 551.852 | 376.378 | 301.898 | 285.173 | 227.797 | 297.128 | 170.372 | 144.26 | 240.291 |