
COSCO SHIPPING Specialized Carriers Co.,Ltd.
SSE:600428.SS
5.84 (CNY) • At close April 18, 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 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 472.729 | 389.445 | 340.052 | 149.17 | 271.676 | 254.601 | 388.808 | 50.983 | 434.053 | 19.769 | 315.936 | -113.385 | 267.468 | 124.354 | 21.89 | -9.933 | 63.297 | 67.514 | 4.583 | -45.943 | 47.441 | 68.531 | 30.9 | -42.982 | 69.708 | 39.664 | 19.676 | 75.906 | 89.41 | 61.187 | 11.057 | 17.07 | 28.781 | 3.492 | 0.918 | -220.503 | -25.723 | 138.279 | 253.528 | 6.047 | 180.341 | 24.562 | -13.124 | 75.428 | 35.234 | -32.95 | -45.073 | 10.302 | 7.987 | -0.407 | 1.268 | -23.657 | 29.229 | 63.15 | 83.155 | 103.492 | 90.587 | 93.061 | 52.813 | 34.667 | 6.372 | 5.776 | 88.685 | 193.705 | 328.025 | 569.361 | 357.134 | 482.425 | 239.627 | 203.269 | 151.4 | 181.517 | 196.771 | 129.953 | 117.24 | 122.608 | 170.01 | 236.72 | 161.664 | 142.358 | 98.855 | 71.862 | 60.429 | 29.976 | 31.785 | 33.591 | 14.058 |
Depreciation & Amortization
| 0 | 0 | 410.325 | 410.325 | 385.6 | -621.714 | 313.647 | 313.647 | 307.827 | 307.827 | 260.359 | 260.359 | 248.398 | 248.398 | 222.583 | 222.583 | 865.214 | -433.808 | 433.808 | 0 | 904.372 | -447.624 | 447.624 | 0 | 909.055 | -444.12 | 444.12 | 0 | 878.617 | -433.858 | 433.858 | 0 | 718.642 | -343.135 | 343.135 | 0 | 643.598 | -319.892 | 319.892 | 0 | 621.328 | -305.276 | 305.276 | 0 | 583.599 | -286.724 | 286.724 | 0 | 533.602 | -263.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.545 | 47.899 | 0 | 0 | 68.205 | 67.866 | 67.976 | 68.063 | 60.534 | 57.979 | 58.04 | 56.307 | 52.242 | 38.467 | 25.461 | 25.339 | 24.3 | 17.262 | 16.45 | 14.462 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -374.584 | -169.563 | 128.13 | 0 | 0.96 | 21.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.049 | 0 | 1.586 | -1.523 | 1.523 | 0 | 5.231 | 0 | 0 | 0 | 10.29 | 0 | 0 | 0 | 13.284 | 0 | 0 | 0 | 6.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -885.048 | 0 | 372.998 | 791.846 | -791.846 | 0 | -657.777 | 859.516 | -859.516 | 0 | -856.619 | 824.92 | -824.92 | 0 | 474.021 | 152.588 | -152.588 | 0 | -220.034 | 571.055 | -571.055 | 0 | -459.715 | 691.124 | -691.124 | 0 | 397.132 | 1,298.476 | -1,298.476 | 0 | -243.69 | 315.272 | -315.272 | 0 | 249.995 | 84.718 | -84.718 | 0 | -172.589 | 353.816 | -353.816 | 0 | 32.532 | 328.702 | -328.702 | 0 | -546.263 | 697.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.79 | 34.386 | 0 | 0 | 61.092 | -142.754 | -22.379 | -44.762 | 252.45 | -84.477 | -20.574 | -29.643 | 284.982 | 23.748 | 78.206 | 25.375 | 85.878 | -32.072 | 13.205 | -25.564 |
Accounts Receivables
| 0 | 0 | -800.965 | 0 | 368.886 | 802.023 | -802.023 | 0 | -430.553 | 698.156 | -698.156 | 0 | -743.398 | 791.852 | -791.852 | 0 | 447.549 | 125.551 | -125.551 | 0 | -252.044 | 586.33 | -586.33 | 0 | -333.176 | 590.265 | -590.265 | 0 | 448.909 | 1,290.258 | -1,290.258 | 0 | -219.536 | 319.372 | -319.372 | 0 | 115.148 | 143.48 | -143.48 | 0 | -134.824 | 322.01 | -322.01 | 0 | -22.514 | 279.947 | -279.947 | 0 | -493.418 | 551.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -84.083 | 0 | 4.112 | -10.177 | 10.177 | 0 | -227.225 | 161.36 | -161.36 | 0 | -113.221 | 33.069 | -33.069 | 0 | 26.472 | 27.037 | -27.037 | 0 | 25.154 | -15.275 | 15.275 | 0 | -126.621 | 100.86 | -100.86 | 0 | -51.777 | 8.217 | -8.217 | 0 | -24.155 | -4.101 | 4.101 | 0 | 134.847 | -58.762 | 58.762 | 0 | -37.765 | 31.682 | -31.682 | 0 | 61.466 | 49.945 | -49.945 | 0 | -52.845 | 145.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.482 | 26.394 | 0 | 0 | 19.619 | -22.531 | -14.169 | -23.069 | -9.993 | 4.679 | -43.895 | 29.726 | -86.447 | -16.068 | -16.097 | 5.452 | -3.3 | -14.584 | 6.383 | -7.411 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.856 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.124 | -0.124 | 0 | -6.42 | -1.19 | 1.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.272 | 7.992 | 0 | 0 | 41.472 | -120.223 | -8.21 | -21.693 | 262.443 | -89.157 | 23.321 | -59.37 | 371.43 | 39.815 | 94.303 | 19.924 | 89.179 | -17.489 | 6.822 | -18.153 |
Other Non Cash Items
| 0 | 665.936 | 576.633 | 326.051 | 646.902 | 267.701 | 832.153 | -313.647 | 343.759 | -434.053 | 599.157 | 124.632 | 113.385 | -267.468 | -124.354 | -21.89 | 9.933 | -63.297 | -67.514 | -4.583 | 45.943 | -47.441 | -68.531 | -30.9 | 42.982 | -69.708 | -39.664 | -19.676 | -75.906 | -89.41 | -61.187 | -11.057 | -17.07 | -28.781 | -3.492 | -0.918 | 220.503 | 25.723 | -138.279 | -253.528 | -6.047 | -180.341 | -24.562 | 13.124 | -75.428 | -35.234 | 32.95 | 45.073 | -10.302 | -7.987 | 0.407 | -1.268 | 23.657 | -29.229 | -63.15 | -83.155 | -103.492 | -90.587 | -93.061 | -52.813 | -34.667 | -6.372 | -5.776 | -88.685 | -193.705 | -328.025 | -569.361 | -357.134 | -83.15 | -7.327 | -203.269 | -151.4 | -0.692 | 13.428 | -34.973 | 15.922 | -1.218 | 7.597 | 3.023 | 9.266 | 6.79 | 8.385 | -1.054 | 2.77 | -5.148 | -14.425 | -1.812 | 3.583 |
Operating Cash Flow
| 0 | 1,138.666 | 555.753 | 666.103 | 1,181.672 | 538.423 | 738.207 | 388.808 | 50.983 | 434.053 | 19.769 | 440.568 | 660.127 | 673.893 | 361.714 | -10.106 | 449.802 | 251.623 | 558.858 | 44.332 | 563.625 | 363.784 | 146.499 | 197.524 | 703.445 | 59.694 | 267.648 | -135.551 | 601.027 | 361.305 | 331.857 | 131.586 | 313.749 | 35.389 | 188.31 | 101.512 | 307.493 | 88.523 | 220.594 | 412.561 | 213.122 | 203.427 | 168.561 | 194.735 | 135.682 | 202.305 | 149.316 | -183.742 | 363.393 | 303.195 | -143.232 | 108.115 | -188.69 | 126.803 | -42.374 | 146.779 | 253.475 | 106.136 | 213.226 | 24.758 | 187.706 | 71.503 | 18.784 | -116.343 | 352.045 | 358.762 | 573.436 | 442.843 | 413.61 | 314.585 | 249.064 | 327.464 | 310.122 | 135.311 | 140.578 | 156.462 | 434.374 | 151.108 | 277.209 | 197.593 | 486.373 | 169.455 | 174.475 | 113.914 | 135.006 | 2.55 | 61.434 | 6.539 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -453.529 | -21.29 | -122.118 | -39.254 | -1,784.188 | -85.43 | -111.043 | -34.092 | -83.309 | -181.872 | -23.339 | -575.428 | -198.218 | -463.174 | 26.003 | -206.945 | -24.747 | -147.431 | -219.678 | -44.364 | -304.671 | -137.05 | -395.559 | -401.306 | -294.91 | -337.963 | -109.507 | -358.512 | -478.286 | -519.15 | -256.638 | -215.223 | -1,616.795 | -216.357 | -761.962 | -346.297 | -632.481 | -155.463 | -138.966 | -218.083 | -109.743 | -131.85 | -135.217 | -54.479 | -409.602 | -258.873 | -253.925 | -558.846 | -456.291 | -324.805 | -384.332 | -270.307 | -806.992 | -680.344 | -307.12 | -562.326 | -683.572 | -388.11 | -630.067 | -169.255 | -190.632 | -340.416 | -334.373 | -45.15 | -123.467 | -280.661 | -81.238 | -61.502 | -548.262 | 0.855 | -299.705 | -20.117 | -96.661 | -214.224 | -1.45 | -0.288 | -711.771 | -6.711 | -4.928 | -51.43 | -45.696 | -412.931 | -51.052 | -0.19 | -216.005 | -279.911 | -133.778 | -131.521 |
Acquisitions Net
| 0 | -512.794 | 549.782 | 99.003 | 4.411 | 0.287 | 0.005 | 0 | -1.026 | -4.337 | 5.435 | 0.048 | 133.698 | 1.405 | 0 | 0 | 0 | 147.646 | 0 | 0 | 0 | 0 | 0 | 0 | 347.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216.004 | 0 | 0 | 0 |
Purchases Of Investments
| 0.584 | 0 | -2.351 | 0 | -21.1 | -0.287 | -9.128 | -148.75 | -907.551 | -0.486 | 0 | -25 | 0 | -70 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | -3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,070.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.038 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 6.122 | 0 | 0 | 0 | 34.514 | -0.001 | 9.123 | 0 | 6.21 | 8.363 | 0 | 0 | 32.737 | 34.468 | 19.259 | 0 | -0.313 | 46.814 | 23.317 | 6.725 | 0.729 | 21.038 | 0 | 0 | 20.069 | 28.32 | 0 | 0 | 36.602 | 36.541 | 0 | 0 | 54.948 | 23.61 | 0 | 0 | 46.639 | 89.922 | 0 | 0 | 64.743 | 0 | 0 | 0 | 30.298 | 36.821 | 0 | 0 | 0 | 1.471 | 0 | 1.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.153 | 0 | 1.124 | 23.803 |
Other Investing Activites
| 59.362 | 512.794 | 574.808 | 99.003 | 138.172 | 27.001 | 44.983 | -148.75 | -3.116 | 0 | 15.212 | 0.048 | 133.698 | -68.595 | 98.112 | -206.945 | 218.713 | -147.431 | -185.733 | 49.295 | -1.219 | 60.696 | 29.797 | 17.567 | -294.91 | -24.708 | 4.482 | 6.005 | -0.209 | -0.117 | 27.044 | 0.006 | -19.45 | 8.29 | 4.061 | 0.29 | 16.211 | 5.975 | 8.883 | 9.48 | -310.164 | 29.308 | 115.873 | 11.128 | 37.029 | 78.418 | 22.211 | 17.685 | -5.431 | 14.38 | 8.539 | -1.035 | 63.671 | 54.259 | 54.47 | 0.001 | 75.496 | -0.042 | -3.177 | 64.153 | 8.428 | 30.851 | 44.458 | 66.571 | -0.172 | -0.404 | 22.632 | -61.502 | 126.584 | 11.629 | -299.705 | -20.117 | 29.192 | 0.583 | 57.958 | -0.288 | -711.771 | -6.711 | -4.928 | -51.43 | -45.696 | 7.744 | -51.052 | -0.19 | -216.005 | 22.895 | 0.035 | -131.521 |
Investing Cash Flow
| -387.461 | -21.29 | 452.691 | 59.749 | -1,628.191 | -58.429 | -66.06 | -182.842 | -988.793 | -178.332 | -2.692 | -600.38 | -31.783 | -497.302 | 124.115 | -206.945 | 193.653 | -125.401 | -382.094 | 11.656 | -305.161 | -55.316 | -365.762 | -383.739 | -225.776 | -334.35 | -105.025 | -352.507 | -441.894 | -482.727 | -229.594 | -215.217 | -1,581.297 | -184.457 | -757.901 | -346.007 | -569.632 | -59.566 | -130.083 | -208.603 | -355.165 | -102.542 | -19.345 | -43.352 | -342.276 | -143.634 | -231.714 | -1,611.369 | -461.722 | -310.424 | -375.794 | -271.342 | -743.32 | -626.086 | -252.65 | -562.325 | -608.076 | -388.152 | -633.244 | -105.102 | -182.204 | -309.565 | -289.916 | 21.421 | -123.64 | -281.065 | -58.606 | -61.502 | -421.678 | 12.484 | -299.705 | -20.117 | -67.469 | -213.641 | 56.508 | -0.288 | -752.971 | -6.711 | -4.928 | -51.43 | -45.696 | -405.187 | -51.052 | -0.19 | -214.89 | -257.017 | -132.619 | -107.718 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -30.045 | -29.294 | -200.416 | -573.608 | 1,186.038 | -291.715 | -285.533 | -254.48 | -264.075 | 250.139 | -1,921.831 | 662.553 | 251.341 | 195.033 | -410.406 | -483.961 | -21.824 | 126.891 | -56.83 | -121.312 | 91.005 | -258.258 | 416.804 | -285.242 | 267.931 | -156.711 | 200.335 | -210.762 | 392.342 | -187.657 | 492.674 | -258.091 | 359.046 | -230.509 | -306.981 | 136.127 | 714.34 | -277.703 | -839.086 | -270.165 | 987.58 | -309.645 | 258.938 | -1,065.85 | 633.277 | -111.709 | -623.067 | 3.086 | 639.941 | 225.083 | 255.623 | -246.792 | 2,670.71 | 300.992 | 115.315 | 151.34 | 422.8 | 233.545 | 847.348 | 288.724 | 30.839 | 262.47 | 223.612 | -5.591 | 12.385 | 22.994 | -115.03 | 1,311.66 | 21.332 | -105.762 | 10.009 | -21.088 | -97.445 | 106.344 | -42.292 | -49.851 | 450.681 | -141.655 | -108.207 | -42.21 | -150.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | -2.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.902 | -0.035 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.948 | -617.387 | -72.166 | -87.787 | -343.464 | -343.464 | -343.464 | -81.493 | -107.333 | -165.79 | -44.222 | -40.656 | -31.41 | -90.896 | -32.391 | -63.281 | -40.862 | -64.37 | -62.873 | -101.116 | -52.164 | -109.254 | -62.355 | -108.123 | -55.323 | -141.41 | -50.577 | -88.353 | -41.216 | -88.328 | -39.509 | -77.588 | -39.656 | -76.821 | -40.306 | -47.643 | -42.706 | -72.071 | -59.363 | -32.21 | -42.145 | -21.541 | -51.627 | -32.152 | -20.458 | -22.211 | -52.149 | -37.44 | -21.535 | -53.135 | -44.212 | -27.088 | -20.307 | -80.459 | -38.866 | -17.918 | -8.061 | -7.015 | -3.925 | -10.964 | -30.625 | -264.586 | -36.302 | -10.735 | -8.54 | -134.19 | -464.889 | -7.894 | -6.723 | -265.814 | -9.678 | -9.376 | -10.093 | -15.583 | -133.247 | -8.59 | -230.697 | -3.359 | -144.72 | -4.676 | -5.578 | 0 | 0 | 0 | -36 | -2.986 | -43.813 | -0.001 |
Other Financing Activities
| -322.81 | -256.467 | -52.231 | -171.875 | -145.913 | -152.035 | 120.075 | -121.03 | -122.753 | -101.79 | 47.256 | -50.058 | 121.271 | -43.514 | 29.824 | -32.294 | 32.678 | -17.143 | 2.665 | -21.875 | -5.376 | -1.037 | 2.817 | -2.356 | 0.148 | -0.337 | -0.229 | -0.283 | -51.534 | -3.97 | -0.381 | -12.852 | 0.77 | -9.368 | -9.475 | 2,482.735 | -4.525 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 130.188 | 34.447 | -0 | -4.94 | -2,099.534 | 0 | -0 | 2,099.534 | -0 | 0 | -0 | 0 | -33.693 | 0.845 | 0.383 | 2.891 | 2.535 | 8.5 | -0.5 | -17.75 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 13.858 | 0 | 0 | 0 | 0 | 3.213 | 0 | 0 | 0 | 0 | 26.362 | 0 |
Financing Cash Flow
| -334.907 | -903.148 | -324.813 | -833.27 | 973.668 | -486.512 | -596.814 | -458.878 | -445.695 | -17.441 | -1,918.796 | 571.84 | 341.202 | 60.623 | -412.973 | -579.537 | -30.91 | 45.343 | -117.112 | -244.303 | 33.465 | -368.549 | 353.373 | -395.721 | 212.273 | -298.458 | 149.528 | -299.398 | 299.592 | -279.956 | 452.785 | -348.531 | 318.459 | -316.698 | -356.762 | 2,571.219 | 667.11 | -349.774 | -898.449 | -302.375 | 945.435 | -331.186 | 207.312 | -1,098.002 | 612.819 | -133.921 | -675.216 | -34.354 | 618.406 | 205.539 | 211.411 | -229.964 | 550.869 | 220.533 | 76.449 | 2,232.956 | 414.739 | 226.53 | 843.423 | 277.761 | 27.771 | -1.272 | 187.694 | -13.435 | 6.38 | -102.696 | -580.419 | 1,286.016 | 14.609 | -371.577 | 0.331 | -30.464 | -107.538 | 90.76 | -175.539 | -58.441 | 233.841 | -145.014 | -252.927 | -46.886 | -155.769 | 3.213 | 0 | 0 | -36 | -2.986 | -17.451 | -0.001 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 107.386 | -78.797 | 82.71 | -57.197 | 15.006 | -52.051 | 104.787 | -81.26 | 34.724 | 94.894 | 145.496 | 14.686 | -44.2 | 19.178 | -53.021 | -6.332 | 3.011 | -46.449 | -3.42 | 4.278 | 1.21 | 36.434 | 25.208 | -25.477 | -31.151 | 37.537 | 32.692 | -42.505 | -25.892 | -38.637 | -20.559 | -36.573 | -19.449 | 18.405 | 81.761 | -30.879 | 45.609 | 72.294 | -0.57 | 10.445 | 15.516 | -12.764 | 34.56 | -0.023 | -15.043 | -4.415 | -2.206 | -8.415 | -15.12 | 10.704 | 12.538 | 6.694 | -25.501 | -23.757 | 29.68 | -34.395 | -42.547 | -1.838 | 1.765 | -0.417 | 1.274 | -0.624 | 3.731 | -9.32 | 13.282 | -10.685 | -24.244 | -14.806 | -50.985 | 11.919 | -12.266 | -7.366 | -10.482 | -5.819 | -1.017 | -1.673 | 5.762 | -5.427 | -0.939 | 1.307 | -1.704 | -1.369 | 1.073 | -0.33 | 0.122 | -0.199 | -0.084 | -0.015 |
Net Change In Cash
| 667.852 | 135.431 | 738.963 | -164.615 | 542.25 | -58.569 | 180.12 | -179.297 | -532.83 | 317.533 | -1,127.151 | 426.713 | 925.347 | 256.392 | 19.836 | -802.919 | 615.556 | 125.116 | 56.232 | -184.037 | 293.14 | -23.647 | 159.318 | -607.413 | 658.791 | -535.578 | 344.843 | -829.96 | 432.832 | -440.015 | 534.488 | -468.735 | -968.539 | -447.361 | -844.592 | 2,295.844 | 450.58 | -248.523 | -808.508 | -87.972 | 818.908 | -243.064 | 391.088 | -946.641 | 391.183 | -79.665 | -759.819 | -1,837.881 | 504.957 | 209.013 | -295.077 | -386.496 | -406.642 | -302.507 | -188.895 | 1,783.015 | 17.591 | -57.324 | 425.17 | 196.999 | 34.547 | -239.958 | -79.707 | -117.677 | 248.068 | -35.684 | -89.833 | 1,652.551 | -44.444 | -32.589 | -62.577 | 269.517 | 124.633 | 6.611 | 26.464 | 96.06 | -78.994 | -6.043 | 18.415 | 100.585 | 283.205 | -233.887 | 124.497 | 113.395 | -115.763 | -257.652 | -88.721 | -101.194 |
Cash At End Of Period
| 2,830.159 | 2,162.307 | 2,026.877 | 1,287.913 | 1,481.547 | 889.476 | 948.046 | 767.925 | 947.222 | 1,480.052 | 1,162.519 | 2,289.671 | 1,862.957 | 937.611 | 681.219 | 661.384 | 1,464.303 | 848.747 | 723.631 | 667.4 | 851.437 | 558.297 | 581.943 | 422.625 | 1,030.039 | 371.248 | 906.827 | 561.983 | 1,391.943 | 959.111 | 1,399.126 | 864.638 | 1,333.373 | 2,301.911 | 2,749.272 | 3,593.865 | 1,298.021 | 847.441 | 1,095.964 | 1,904.472 | 1,992.444 | 1,173.536 | 1,416.6 | 1,025.512 | 1,972.154 | 1,580.971 | 1,660.636 | 2,420.455 | 3,793.076 | 3,288.119 | 3,079.106 | 3,374.182 | 3,760.679 | 4,167.321 | 4,469.827 | 4,658.723 | 2,875.708 | 2,858.117 | 2,915.441 | 2,490.27 | 2,293.271 | 2,258.724 | 2,498.682 | 2,578.389 | 2,696.066 | 2,447.998 | 2,483.682 | 2,573.515 | 920.965 | 965.408 | 997.998 | 1,060.574 | 804.446 | 679.813 | 673.202 | 646.738 | 556.611 | 635.605 | 641.649 | 623.233 | 522.649 | 239.444 | 473.331 | 348.834 | 235.439 | 351.202 | 608.854 | 697.575 |