
Guangxi Guidong Electric Power Co., Ltd.
SSE:600310.SS
4.07 (CNY) • At close August 1, 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 | 438.168 | 68.74 | -57.302 | -19.864 | 17.904 | -29.793 | 70.295 | -83.647 | -99.371 | 86.905 | -92.124 | 21.464 | 182.577 | 121.543 | -246.846 | 145.939 | 165.027 | 125.852 | -133.454 | -20.81 | 11.92 | -108.538 | 269.215 | 58.908 | 7.826 | 76.972 | -74.626 | 46.165 | 11.753 | 83.703 | -78.181 | 105.872 | -9.377 | 95.534 | 17.372 | -27.175 | 11.928 | 441.716 | -50.555 | -60.281 | 12.86 | 30.609 | 8.705 | -21.586 | 11.867 | 50.44 | 14.026 | -25.87 | 31.933 | 58.007 | 20.811 | -0.292 | 7.543 | 76.835 | 20.661 | 52.052 | 36.46 | 64.667 | 5.26 | -6.113 | 16.478 | 34.534 | 4.488 | 6.652 | 25.163 | 44.545 | 7.666 | 37.789 | 8.994 | 39.182 | 6.953 | 28.739 | 26.985 | 37.455 | 4.586 | 12.096 | 17.7 | 30.79 | 3.152 | 12.806 | 32.483 | 24.69 | -12.259 | 11.57 | 13.006 | 23.849 | 16.325 |
Depreciation & Amortization
| 0 | 0 | 0 | 143.778 | 0 | 157.533 | -323.885 | 162.05 | 162.05 | 174.254 | 174.254 | 154.559 | 0 | 530.177 | 147.147 | 119.916 | 0 | 363.935 | -168.996 | 168.996 | 0 | 207.019 | -94.983 | 94.983 | 0 | 167.7 | -87.534 | 87.534 | 0 | 0 | -82.284 | 82.284 | 0 | 41.74 | -81.691 | 81.691 | 0 | 170.275 | -80.437 | 80.437 | 0 | 161.186 | -82.856 | 82.856 | 0 | 155.624 | -76.768 | 76.768 | 0 | 137.995 | -63.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.15 | 18.197 | 18.004 | 9.957 | 8.601 | 9.181 | 8.905 | 8.867 | 8.638 | 9.2 | 9.661 | 8.926 | 8.751 | 8.89 | 8.741 | 8.563 |
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 | -132.893 | 0 | 674.225 | -929.795 | 929.795 | 0 | -653.864 | 780.198 | -780.198 | 0 | -480.63 | 2,095.057 | -2,095.057 | 0 | -382.05 | 1,620.411 | -1,620.411 | 0 | -1,617.43 | 496.178 | -496.178 | 0 | -866.31 | 750.685 | -750.685 | 0 | 0 | 772.854 | -772.854 | 0 | 60.044 | 285.419 | -285.419 | 0 | 206.425 | 53.896 | -53.896 | 0 | -289.175 | -3.931 | 3.931 | 0 | -28.695 | -556.012 | 556.012 | 0 | -711.827 | 215.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.108 | -26.511 | 13.998 | -10.865 | 12.407 | -1.164 | -44.846 | -9.064 | 35.149 | 12.543 | -3.097 | 2.786 | 43.488 | -23.727 | -3.836 | -7.967 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 903.337 | -472.204 | 472.204 | 0 | -211.33 | 571.417 | -571.417 | 0 | -322.226 | 1,015.33 | -1,015.33 | 0 | -582.787 | 1,992.095 | -1,992.095 | 0 | -448.52 | 138.887 | -138.887 | 0 | -569.518 | 441.43 | -441.43 | 0 | 0 | 426.148 | -426.148 | 0 | 317.385 | 99.822 | -99.822 | 0 | 284.312 | -53.617 | 53.617 | 0 | -349.056 | 68.997 | -68.997 | 0 | 14.255 | -572.903 | 572.903 | 0 | -687.358 | 97.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -229.111 | -457.591 | 457.591 | 0 | -442.534 | 208.781 | -208.781 | 0 | -158.404 | 1,079.728 | -1,079.728 | 0 | 200.737 | -371.683 | 371.683 | 0 | -559.767 | 357.291 | -357.291 | 0 | -296.792 | 309.255 | -309.255 | 0 | 0 | 346.706 | -346.706 | 0 | -257.341 | 185.597 | -185.597 | 0 | -77.887 | 107.512 | -107.512 | 0 | 59.882 | -72.928 | 72.928 | 0 | -42.95 | 16.891 | -16.891 | 0 | -24.469 | 118.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | -1.486 | 1.725 | -1.578 | 8.436 | 0.089 | -3.902 | 0.809 | -1.133 | -5.959 | -1.235 | 0.43 | 0.336 | -0.03 | -5.191 | -3.238 |
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 | -609.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.759 | -25.025 | 12.273 | -9.288 | 3.971 | -1.253 | -40.944 | -9.873 | 36.282 | 18.502 | -1.861 | 2.356 | 43.152 | -23.698 | 1.354 | -4.729 |
Other Non Cash Items
| 744.317 | 291.959 | -128.036 | 151.258 | 311.898 | -491.749 | 1,775.73 | -560.582 | -162.05 | 479.61 | -954.452 | 625.638 | -378.285 | 334.889 | -1,157.696 | 1,438.59 | 299.817 | 2,057.867 | -1,719.037 | 1,148.314 | 9.407 | 2,043.809 | -563.971 | 149.484 | 92.956 | 1,178.012 | -1,101.958 | 921.191 | -305.334 | 280.72 | -551.857 | 606.862 | -171.768 | -144.931 | -302.321 | 264.844 | -26.137 | -171.679 | 157.729 | -330.308 | 14.289 | 146.697 | 84.743 | -134.878 | -10.746 | -174.031 | 734.419 | -435.444 | -30.103 | 25.87 | -31.933 | 0 | -20.811 | 0.292 | -7.543 | 0 | 0 | 0 | 0 | -64.667 | -5.26 | 6.113 | -16.478 | -34.534 | -4.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.386 | 44.904 | -0.064 | 6.795 | -4.099 | 6.963 | 14.399 | 4.625 | 4.713 | 2.561 | -0.288 | 4.881 | -8.597 | 1.885 | 6.247 | 1.39 |
Operating Cash Flow
| 535.763 | 291.959 | 306.596 | 355.168 | 254.596 | 320.145 | 539.953 | 501.47 | -394.524 | 400.71 | 634.886 | 86.905 | -470.409 | 409.855 | 880.372 | -296.188 | 52.971 | 2,202.446 | -63.381 | -325.348 | -124.048 | 624.537 | -153.956 | -357.148 | 362.172 | 541.717 | -432.566 | 336.597 | -379.96 | 326.886 | 148.284 | 2.176 | -249.949 | 187.881 | -109.696 | 158.377 | -8.765 | 184.242 | 140.604 | 140.461 | -36.266 | -35.561 | 8.07 | -14.736 | -2.041 | -68.688 | 113.506 | 247.777 | -16.077 | -87.138 | 48.622 | 266.338 | -12.868 | 138.013 | -101.99 | 237.461 | 41.499 | 132.15 | 45.15 | 0 | 0 | 56.764 | -50.4 | 0 | 0 | 94.371 | 26.577 | 76.898 | 28.819 | 53.711 | 13.679 | 72.631 | 18.949 | 5.394 | 63.575 | 69.393 | 10.473 | 29.005 | 32.68 | 9.248 | 7.58 | 61.306 | 56.787 | 30.966 | 4.334 | 55.212 | 0.054 | 35 | 18.312 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -482.792 | -1,026.908 | -1,192.402 | -852.934 | -577.93 | -1,730.727 | -73.099 | -60.83 | -43.523 | -150.696 | -48.88 | -23.678 | -157.568 | -55.695 | -119.222 | -228.115 | -517.808 | -583.501 | -330.796 | -75.497 | -136.59 | -276.781 | -54.128 | -77.33 | -106.129 | -296.353 | -111.087 | -128.934 | -223.531 | -371.427 | -584.308 | -608.203 | -132.412 | -486.241 | -235.763 | -263.921 | -264.29 | -116.958 | -96.879 | -46.398 | -66.833 | -35.737 | -13.317 | -10.569 | -53.023 | -42.912 | -142.965 | -64.006 | -108.607 | -69.662 | -57.652 | -44.555 | -159.908 | -185.955 | -255.828 | -93.801 | -74.602 | -71.099 | -141.571 | -21.456 | -45.806 | -30.349 | -56.213 | -26.71 | -26.621 | -75.041 | -25.655 | 4.912 | -43.471 | -66.419 | -46.309 | -38.996 | -59.183 | -56.831 | -69.168 | -72.738 | -73.774 | -122.849 | -92.396 | -38.239 | -152.672 | -66.856 | -130.03 | -107.001 | -135.179 | -118.35 | -92.885 | -84.616 | -27.335 |
Acquisitions Net
| 133.395 | 0 | 0 | 0.069 | 0 | 70.268 | 0 | 0 | -11.579 | 373.748 | 0.002 | 0 | 0 | -613.766 | 0 | -0.648 | 0 | -640.603 | -50 | 69.803 | 0 | -71.297 | 64.335 | 0.119 | 0.001 | 0.355 | 0.032 | 0.51 | -0.51 | 34.836 | -0.12 | -1.02 | -14.4 | 489.697 | 235.765 | 263.921 | 82.029 | -623.535 | 0 | 0.01 | 0 | -3.176 | 0.237 | 13.992 | 53.023 | 43.327 | 0 | 0 | 0 | -0.072 | 0.044 | 0 | 0 | 186.825 | 0 | 0 | 0 | 71.823 | 53.785 | 21.493 | 45.806 | 0 | 0 | 0 | 26.621 | 0.085 | 0 | -4.927 | 43.69 | 0 | 0 | 0 | 0.053 | 0.436 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0 | 0 | 0.026 | 0.003 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | -10 | -0.044 | 0 | -3.084 | -0.319 | -5.316 | -0.052 | 0 | -0.009 | 528.486 | -595.226 | -0.029 | -2.166 | -262.894 | -0.076 | -10.4 | -189.209 | 0.713 | -0.04 | -5.807 | -0.112 | 12.662 | -0.668 | -20.03 | -13.074 | -77.735 | -27.568 | -99.304 | -29.425 | -208.641 | -80.475 | -223.789 | -11.51 | 630.229 | -791.363 | 0 | 0 | -30 | 13.343 | -1.457 | -1.457 | -373.029 | 0 | 0 | 0 | -114.258 | -4.666 | 0 | 0 | -9.175 | 0 | 0 | 0 | -0.504 | 12.213 | -12.88 | -56.851 | -133.075 | 0 | 1.896 | -23.791 | 17.493 | 0.932 | -2.566 | -16.829 | 0 | 0 | 0 | -0.099 | 14.993 | -11.392 | -2.755 | -15.76 | 0 | -0.79 | 0 | 0 | -32.962 | -45.3 | 35.263 | -39.3 | -55.554 | -36.345 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 51.033 | 3.536 | 108.631 | 0 | 1.128 | 0.056 | 8.261 | 4.74 | 236.466 | 144.532 | 7.943 | 0.613 | 242.3 | 4.673 | 28.306 | 0.887 | 1.876 | 2.739 | 9.636 | 0.112 | 6.342 | 7.618 | 13.724 | 0.921 | 187.576 | 4.726 | 14.048 | 1.019 | 291.119 | 209.497 | 7.89 | 46.805 | 17.817 | 16.399 | 19.661 | 2.001 | 4.665 | -35.017 | 0 | 0 | 614.944 | 21.898 | 0.3 | 0.205 | -0.65 | 0.95 | 6.737 | 1.653 | 3.155 | 1.2 | 10.393 | 0.203 | 9.331 | 0.105 | 0.855 | 2.102 | -1.825 | 1.85 | 7.83 | 0.003 | 0 | 12.28 | 0 | 0.003 | 9.4 | 0 | 1.532 | 48.644 | 37.08 | 15.3 | 32.275 | 6.5 | 14.74 | 3.5 | 0 | 5.851 | 23.95 | -0.837 | 30.727 | 0.477 | -0.985 | 0 | 0 | 0 | 22.027 | -1.344 | -23.365 | 48.409 |
Other Investing Activites
| 99.097 | 113.033 | 292.323 | 9.481 | -10 | -335.725 | -2.472 | 11.517 | 0 | -278.046 | 0 | 0 | 0 | 1.699 | 13.298 | -15.918 | 1.23 | -64.492 | 0.2 | -13.664 | 14 | 1,051.222 | -127.357 | 40.308 | -56.206 | -4.981 | -4.716 | -104.942 | 2.28 | 72.314 | -72.28 | 72.629 | -70.258 | -368.875 | -235.763 | -263.921 | 3.387 | -52.896 | -0.01 | 489.672 | 0.001 | 0.031 | -13.317 | -10.569 | -53.023 | -42.912 | -0.025 | 0 | 0 | 15.318 | 13.21 | -16.31 | -15.089 | -172.589 | -11.464 | -0.934 | 3.735 | -67.666 | -141.571 | -21.456 | -45.806 | 7.431 | 0.015 | -13.29 | -26.621 | 40.418 | -1.708 | 6.502 | -43.471 | -22.838 | -0.024 | 0.094 | 0.025 | 2.637 | -0.079 | 0.038 | -1.267 | -0.052 | -22.741 | 22.605 | 0.478 | -7.825 | 11.726 | 7.212 | 0.573 | 0.8 | -9.002 | -20.513 | 0.286 |
Investing Cash Flow
| -250.3 | -862.842 | -1,189.007 | -726.147 | -587.93 | -2,205.352 | -75.515 | -44.137 | -73.31 | 176.157 | 95.603 | -15.734 | -156.963 | 103.024 | -696.477 | -216.404 | -517.856 | -1,549.616 | -377.933 | -20.123 | -311.686 | 710.2 | -109.572 | -28.986 | -161.524 | -100.742 | -111.714 | -239.347 | -233.815 | -50.893 | -474.778 | -628.008 | -199.69 | -556.243 | -299.838 | -468.049 | -188.384 | -158.496 | -923.269 | 443.275 | -66.833 | 546.061 | 8.844 | -8.303 | -54.276 | -416.177 | -142.04 | -57.269 | -106.954 | -165.52 | -47.865 | -50.472 | -174.794 | -171.562 | -267.186 | -93.88 | -68.765 | -69.272 | -215.293 | -26.47 | -112.406 | -155.993 | -43.918 | -38.105 | -50.409 | -7.646 | -26.431 | 5.453 | -11.438 | -52.177 | -31.033 | -6.628 | -52.704 | -24.025 | -77.135 | -75.454 | -84.95 | -98.951 | -116.765 | 15.093 | -151.717 | -108.465 | -163.604 | -64.527 | -173.906 | -151.05 | -139.573 | -128.494 | 21.361 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 441.47 | 323.624 | 905.922 | 595.217 | 1,039.074 | 378.578 | 734.519 | 131.215 | 386.821 | -1,556.951 | -97.25 | 70.775 | 401.737 | -954.043 | 32.691 | 776.286 | 2,659.215 | -355.214 | -292.131 | 1,224.012 | 102.58 | 522.705 | -1,517.576 | -145.463 | -2,495.77 | -319.483 | 103.477 | 137.105 | -113.982 | 417.242 | 554.08 | 134.23 | 469.29 | 81.227 | 119.77 | -538.9 | 2,432.5 | 137.87 | 247.63 | 308.63 | -95.7 | 45.17 | 61.034 | -113.004 | 510.43 | 549.393 | -92.03 | 187.26 | 138.22 | 182.76 | -578.736 | 529.051 | 153.863 | 91.159 | 180.118 | 137.2 | 105.77 | 66.513 | -221.379 | -62 | 101.437 | 218.5 | -33.4 | -35 | 185.17 | -36.7 | 46.05 | -40.2 | 2 | 66 | 10 | 112 | 20.7 | 84.1 | 37 | 54.5 | 81.95 | 49.48 | 44.75 | 64.9 | 122.87 | 57 | -3.1 | 149.9 | 130 | 141 | 199 | 48 | 23 |
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 | 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 | -16.17 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -98.372 | -70.046 | -102.695 | -183.14 | -98.846 | -63.104 | -126.13 | -173.214 | -113.138 | -109.91 | -138.272 | -212.074 | -133.324 | -32.192 | -125.233 | -279.193 | -153.819 | -14.863 | -124.323 | -184.941 | -102.3 | -62.81 | -185.985 | -157.203 | -215.553 | -33.829 | -85.303 | -165.179 | -182.013 | -7.772 | -169.411 | -115.663 | -200.14 | -3.629 | -82.225 | -165.083 | -52.196 | -69.172 | -108.227 | -197.274 | -46.897 | -66.337 | -44.59 | -175.481 | -41.884 | -56.454 | -15.123 | -183.982 | -29.948 | -28.96 | -73.81 | -91.234 | -38.007 | -54.128 | -33.134 | -132.632 | -22.021 | -31.71 | -18.227 | -23.162 | -31.282 | -36.84 | -21.361 | -87.879 | -25.746 | -24.786 | -25.178 | -96.623 | -27.787 | -4.045 | -24.594 | -85.065 | -22.59 | -20.285 | -18.455 | -54.525 | -19.479 | -15.189 | 14.18 | -88.49 | -12.027 | -10.866 | -6.599 | -56.064 | -6.566 | -4.252 | -2.315 | -24.643 | -29.806 |
Other Financing Activities
| -103.135 | 120.128 | 25.699 | 69.378 | -344.953 | 113.331 | 522.79 | -182.825 | -319.682 | 907.006 | -603.613 | -71.618 | 61.613 | 881.317 | 23.608 | -748.135 | -792.337 | -389.907 | 421.197 | 191.865 | 140.668 | -1,679.268 | 1,958.377 | 946.678 | 1,903.06 | 63.123 | -3.518 | 66.094 | 815.067 | 0 | -2 | 2.05 | 0 | 48.233 | 0.032 | 14.429 | -3.461 | 96.664 | -15.69 | -4.055 | -2.596 | -10.052 | -4.282 | 1.403 | -10.606 | 5.279 | -7.57 | 8.797 | 21.575 | 23.525 | 24.637 | -52.064 | 8.978 | 60.566 | 63.284 | -107.62 | 127.105 | -11.818 | 0 | 448.222 | 24.458 | 3.373 | 15.458 | -10.174 | 10.425 | -0.058 | -3.638 | 3.23 | 0.418 | 0.449 | 2.286 | 1.548 | -3.763 | 2.131 | -6.078 | 11.343 | 10.81 | 5.822 | 10.001 | 11.728 | 3 | 19.426 | 7.334 | 21.707 | 7.5 | 8.824 | 3.739 | 19.086 | 2.521 |
Financing Cash Flow
| 239.963 | 373.705 | 828.926 | 481.455 | 595.275 | 428.805 | 791.75 | -224.824 | -0.121 | -763.635 | -839.135 | -85.344 | 330.026 | -104.918 | -68.934 | -251.041 | 1,713.059 | -744.211 | 4.742 | 1,230.936 | 140.948 | -1,219.374 | 254.817 | 644.012 | -808.264 | -290.189 | 14.657 | 38.021 | 519.073 | 423.794 | 382.669 | 20.617 | 269.15 | 133.09 | 37.576 | -689.553 | 2,376.843 | 165.362 | 123.713 | 107.301 | -145.193 | -31.219 | 12.162 | -287.082 | 457.94 | 498.217 | -114.723 | 12.074 | 129.847 | 177.325 | -627.909 | 385.752 | 124.834 | 97.597 | 210.268 | -103.051 | 210.854 | 22.985 | -246.554 | 363.06 | 74.439 | 185.033 | -39.303 | -133.054 | 169.849 | -61.544 | 17.233 | -133.593 | -25.369 | 62.404 | -12.309 | 28.483 | -5.652 | 65.946 | 12.468 | 11.319 | 73.281 | 40.113 | 68.932 | -11.862 | 113.843 | 65.56 | -2.365 | 115.542 | 130.934 | 145.572 | 200.423 | 42.443 | -4.284 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.002 | 0.015 | -0.007 | 0.001 | 0.068 | -0.105 | -355.047 | 0.437 | 0.004 | 0.128 | 0 | -0 | 0 | -0.024 | -0 | -0.904 | 0.904 | -0.201 | -0.001 | 0.038 | 0.173 | -2.532 | 0.988 | 2.208 | -0 | -0.001 | 0.002 | 0.003 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.222 | 0.274 | 0.1 | 0.083 | 0.016 | 0.022 | 0.1 | -0.007 | -0.129 | -0.105 | -0.072 | -0.08 | -0.981 | 0.058 | 0.016 | -0.004 | -0.097 | -0.104 | -0.125 | -0.019 | -0.073 | -0.014 | 0 | 0 | -0.002 | -0.001 | 0 | 0 | -0.014 | -0.001 | -0.004 | -0.023 | 0.007 | -0.001 | -0.027 | -0.015 | -0.029 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 525.424 | -200.103 | -53.491 | 110.478 | 262.009 | -1,645.92 | 901.142 | 232.948 | -493.818 | -157.087 | -108.647 | 594.153 | -297.346 | 407.937 | 114.961 | -764.538 | 1,249.078 | -91.583 | -473.867 | 875.867 | -294.613 | 112.831 | -7.723 | 260.086 | -607.617 | 150.784 | -529.621 | 135.273 | -94.703 | -1,066.585 | 250.533 | -605.215 | -180.489 | -235.273 | -371.958 | -999.226 | 2,179.694 | 191.33 | -658.678 | 691.136 | -248.209 | 479.298 | 29.098 | -310.02 | 401.616 | 13.224 | -143.362 | 202.509 | 6.735 | -97.914 | -627.094 | 601.634 | -62.832 | 63.952 | -159.012 | 40.405 | 183.569 | 85.791 | -439.446 | 576.651 | -18.308 | 85.801 | -133.622 | 6.567 | 64.435 | 25.167 | 17.378 | -51.246 | -8.011 | 63.945 | -29.664 | 94.459 | -39.423 | 47.285 | -1.097 | 5.258 | -1.196 | -29.833 | -15.152 | 12.479 | -30.294 | 18.401 | -109.182 | 81.982 | -38.638 | 49.733 | 60.904 | -51.051 | 35.388 |
Cash At End Of Period
| 2,037.793 | 1,512.369 | 1,712.472 | 2,120.375 | 1,902.732 | 1,662.109 | 2,685.103 | 1,783.961 | 1,551.014 | 2,044.832 | 2,201.919 | 2,310.565 | 1,716.412 | 2,013.758 | 1,605.821 | 1,490.86 | 2,255.398 | 1,006.32 | 1,097.903 | 1,571.77 | 695.903 | 990.516 | 877.685 | 885.408 | 625.321 | 1,232.938 | 1,082.154 | 1,611.775 | 1,476.502 | 1,571.205 | 1,066.585 | 816.051 | 1,421.267 | 1,601.756 | 1,837.029 | 2,208.987 | 3,208.213 | 1,028.519 | 837.188 | 1,495.866 | 804.73 | 1,052.933 | 573.635 | 544.538 | 854.558 | 452.942 | 439.718 | 583.08 | 380.57 | 373.835 | 471.749 | 1,098.843 | 497.209 | 560.042 | 496.09 | 655.102 | 614.698 | 431.128 | 345.338 | 784.783 | 208.133 | 226.44 | 140.639 | 274.261 | 267.693 | 200.508 | 175.341 | 157.963 | 209.208 | 217.878 | 153.933 | 183.597 | 89.138 | 128.561 | 81.276 | 82.373 | 77.116 | 78.312 | 108.145 | 123.297 | 110.818 | 141.112 | 122.711 | 231.893 | 149.912 | 188.549 | 138.816 | 77.911 | 128.963 |