
Hangzhou Silan Microelectronics Co., Ltd
SSE:600460.SS
24.55 (CNY) • At close May 16, 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
| 148.565 | 0 | 53.802 | -9.646 | -15.278 | 153.467 | -148.034 | -254.813 | 213.594 | 278.028 | 175.044 | 330.898 | 268.447 | 790.144 | 296.756 | 257.118 | 173.707 | 23.324 | 13.643 | 28.411 | 2.219 | -35.954 | -7.326 | 34.611 | 23.201 | 19.079 | 56.071 | 64.175 | 31.138 | 34.438 | 50.623 | 51.615 | 32.81 | 35.254 | 36.079 | 22.492 | 2.067 | -44.848 | 20.303 | 34.999 | 29.422 | 38.447 | 64.349 | 40.822 | 20.726 | 36.978 | 41.169 | 31.927 | 5.194 | 2.762 | 5.02 | 1.929 | 8.281 | 22.603 | 45.373 | 43.13 | 42.116 | 60.539 | 75.834 | 72.088 | 47.397 | 29.157 | 30.459 | 30.301 | -13.292 | -22.412 | 4.885 | 15.849 | 15.237 | -43.203 | 3.558 | -8.618 | 69.845 | -6.849 | 26.047 | 13.596 | 23.308 | 6.315 | 24.748 | 18.285 | 5.064 | 7.118 | 12.259 | 31.452 | 16.122 | 27.138 | 17.935 | 12.329 | 2.393 |
Depreciation & Amortization
| 0 | 0 | 0 | 318.042 | 318.042 | 249.548 | -400.762 | 210.325 | 210.325 | 188.672 | 188.672 | 178.431 | 178.431 | 139.285 | 139.285 | 126.848 | 126.848 | 452.052 | -220.588 | 220.588 | 0 | 398.095 | -194.83 | 194.83 | 0 | 330.304 | -154.465 | 154.465 | 0 | 253.961 | -112.448 | 112.448 | 0 | 195.828 | -94.039 | 94.039 | 0 | 189.587 | -95.019 | 95.019 | 0 | 193.542 | -97.779 | 97.779 | 0 | 178.453 | -87.87 | 87.87 | 0 | 161.024 | -80.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.319 | 16.42 | 15.278 | 13.934 | 13.443 | 11.728 | 13.103 | 10.641 | 10.984 | 7.761 | 7.558 | 7.02 | 6.57 | 5.7 | 5.736 | 5.527 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 1,864.782 | -651.299 | 629.545 | 0 | 2,097.717 | -1,271.197 | 1,079.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.802 | 0 | -2.302 | -14.309 | 14.309 | 0 | 51.24 | -38.725 | 38.725 | 0 | 1.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -542.833 | 0 | -1,862.48 | 1,066.368 | -1,066.368 | 0 | -2,059.601 | 1,296.294 | -1,296.294 | 0 | -1,688.155 | 726.293 | -726.293 | 0 | -1,220.344 | 197.372 | -197.372 | 0 | -323.706 | 219.276 | -219.276 | 0 | -504.362 | 350.103 | -350.103 | 0 | -432.524 | 210.198 | -210.198 | 0 | -58.642 | 45.955 | -45.955 | 0 | -157.517 | 38.73 | -38.73 | 0 | -304.575 | 98.77 | -98.77 | 0 | -237.993 | 109.173 | -109.173 | 0 | -52.373 | -38.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.152 | -20.93 | -22.701 | -4.505 | 25.605 | -22.61 | -25.618 | -12.579 | 24.071 | 5.226 | -35.028 | -19.831 | -17.115 | -3.685 | 2.465 | 4.45 |
Accounts Receivables
| 0 | 0 | 0 | -530.421 | 0 | -1,269.644 | 769.059 | -769.059 | 0 | -793.813 | 721.979 | -721.979 | 0 | -1,170.97 | 694.683 | -694.683 | 0 | -1,157.037 | 105.343 | -105.343 | 0 | -69.596 | 39.835 | -39.835 | 0 | -75.056 | 115.948 | -115.948 | 0 | -235.868 | 153.905 | -153.905 | 0 | -132.683 | 90.17 | -90.17 | 0 | -32.99 | -22.86 | 22.86 | 0 | -138.761 | 16.127 | -16.127 | 0 | -178.556 | 90.553 | -90.553 | 0 | -36.702 | -51.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12.412 | 0 | -590.534 | 297.309 | -297.309 | 0 | -1,265.788 | 574.316 | -574.316 | 0 | -562.886 | 31.61 | -31.61 | 0 | -102.582 | 92.029 | -92.029 | 0 | -307.567 | 179.735 | -179.735 | 0 | -467.039 | 234.155 | -234.155 | 0 | -214.288 | 56.294 | -56.294 | 0 | 63.832 | -44.214 | 44.214 | 0 | -128.857 | 61.591 | -61.591 | 0 | -165.814 | 82.644 | -82.644 | 0 | -59.437 | 18.62 | -18.62 | 0 | -15.671 | 13.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.362 | -27.839 | -14.553 | -17.253 | -2.006 | -5.936 | -14.543 | -23.777 | -3.578 | 10.077 | -25.546 | -33.095 | -14.003 | -3.264 | -2.221 | -3.345 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.302 | 0 | 0 | 0 | 51.24 | 0 | 0 | 0 | 45.702 | 0 | 0 | 0 | 39.274 | 0 | 0 | 0 | 53.456 | -0.295 | 0.295 | 0 | 37.733 | 0 | 0 | 0 | 17.632 | 0 | 0 | 0 | 10.209 | 0 | 0 | 0 | 4.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.21 | 6.909 | -8.148 | 12.748 | 27.611 | -16.674 | -11.075 | 11.199 | 27.649 | -4.85 | -9.482 | 13.264 | -3.112 | -0.421 | 4.686 | 7.795 |
Other Non Cash Items
| 250.141 | 0 | -19.85 | 553.11 | -97.159 | 99.156 | 236.414 | 436.713 | -210.325 | -278.028 | -175.044 | -279.49 | -558.63 | -790.144 | -296.756 | -257.118 | -173.707 | -23.324 | -13.643 | -28.411 | -2.219 | 35.954 | 7.326 | -34.611 | -23.201 | -19.079 | -56.071 | -64.175 | -31.138 | -34.438 | -50.623 | -51.615 | -32.81 | -35.254 | -36.079 | -22.492 | -2.067 | 44.848 | -20.303 | -34.999 | -29.422 | -38.447 | -64.349 | -40.822 | -20.726 | -36.978 | -41.169 | -31.927 | -5.194 | -2.762 | -5.02 | -1.929 | -8.281 | -22.603 | -45.373 | -43.13 | -42.116 | -60.539 | -75.834 | -72.088 | -47.397 | -29.157 | -30.459 | -30.301 | 13.292 | 22.412 | -4.885 | -15.849 | -15.237 | 43.203 | -3.558 | 8.618 | -69.845 | 8.735 | 1.487 | 2.703 | -22.051 | 3.395 | 1.782 | 3.253 | -1.358 | 1.691 | -0.217 | -1.111 | -2.692 | -6.195 | -2.78 | -2.067 | -0.84 |
Operating Cash Flow
| 398.706 | 296.787 | 33.952 | 225.422 | -112.436 | 502.171 | 88.378 | -30.289 | 213.594 | 278.028 | 175.044 | 51.407 | -290.183 | 488.907 | 317.393 | 188.988 | -35.533 | 207.852 | 10.425 | 20.497 | -93.748 | 82.903 | 105.475 | -45.331 | -10.444 | 92.269 | 158.881 | 52.598 | -63.152 | 149.887 | 110.519 | 114.968 | -25.496 | 153.385 | 141.576 | 79.64 | 7.158 | 94.599 | 27.701 | 94.477 | -17.506 | 154.401 | 62.866 | 70.311 | -20.389 | 67.908 | 68.769 | 62.017 | 4.242 | 47.906 | 59.294 | 23.786 | 37.173 | 118.002 | 28.867 | 19.61 | 50.956 | 32.759 | 132.187 | 87.399 | 51.537 | -3.685 | 77.881 | 4.003 | 49.681 | 42.345 | -0.595 | 32.693 | -36.626 | 58.412 | -5.75 | -53.097 | -34.436 | 5.053 | 23.024 | 8.876 | 10.685 | 48.757 | 15.647 | 9.022 | 1.768 | 43.864 | 25.029 | 2.871 | 0.618 | 10.397 | 17.17 | 18.463 | 11.53 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -336.988 | -415.237 | -582.828 | -408.999 | -283.865 | -259.057 | -207.231 | -317.995 | -320.653 | -395.649 | -335.035 | -534.001 | -301.321 | -273.255 | -244.235 | -214.664 | -215.608 | -311.365 | -67.116 | -174.226 | -87.674 | -255.715 | -200.4 | -162.016 | -139.947 | -136.782 | -270.111 | -299.319 | -303.724 | -342.84 | -272.31 | -300.911 | -243.469 | -246.959 | -239.59 | -214.555 | -120.467 | -203.687 | -172.186 | -57.473 | -101.039 | -128.67 | -38.785 | -58.849 | -57.281 | -48.783 | -37.398 | -48.23 | -36.029 | -55.021 | -129.686 | -125.015 | -82.424 | -72.985 | -106.733 | -185.807 | -195.753 | -42.623 | -131.396 | -73.629 | -39.5 | -24.835 | -32.262 | -13.907 | -1.59 | 3.105 | -12.801 | -26.205 | -19.261 | -48.223 | -92.648 | -42.202 | -28.888 | -57.577 | -43.058 | -36.596 | -20.151 | -40.338 | -40.506 | -39.471 | -49.445 | -50.19 | -52.467 | -48.097 | -51.593 | -40.5 | -43.712 | -44.322 | -30.778 |
Acquisitions Net
| 1.182 | 0 | 0 | 3.854 | 2.27 | 66.748 | 15.654 | 24.846 | 0.344 | 16.767 | 0.426 | 0.371 | 1.728 | 5.642 | 1.384 | 0.186 | 0.753 | 8.928 | 1.214 | 0 | 0 | 8.79 | 0.295 | 1.155 | 0.069 | 8.463 | 0 | 0 | 20.191 | 2.751 | 1.517 | 0.959 | 0.155 | -0.254 | 1.054 | 0.574 | 0.952 | 4.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.398 | 0 | 0 | 0 | 1.112 | 0 | 0 | 0 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0.261 | 0 | 0.097 | 0.637 | 0 | 0.274 | 0.333 | 0.559 | 0.01 | 0 | 28.888 | 1.272 | 0.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.378 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -227.356 | -310 | 0 | 0 | -6.55 | 33.022 | -5 | -72.522 | -0.344 | -16.767 | -0.426 | -286.5 | 0 | -232.889 | -8 | -18.2 | -5 | 59.167 | -64.774 | -99.3 | -51.111 | -5.78 | -171 | -105.75 | -94 | -219.9 | -226 | 0 | -54 | 295 | -124 | -203.2 | -116 | 62 | -73.24 | -434 | -77 | -323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.367 | 0 | 0 | -0.442 | 450.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0.03 | 0 | -1.271 | 0.282 | 0 | -3.638 | -7.288 | -1.833 | -20.053 | 0 | -48.842 | -10.981 | -1.369 | 0 | 0 | 0 | 0 | 0 | 0 | -1.851 | -1.5 | -5 | -2.053 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | -0.001 | 1.184 | 0.001 | 6.55 | 19.498 | 4.996 | 31.34 | 85.828 | 43.44 | 0.008 | 0.251 | 1.192 | -17.154 | 8.203 | 18.55 | 5 | -59.016 | 23.287 | 0 | 0 | 6.189 | 18.936 | 50.072 | 88.976 | 170.396 | 0 | 40.51 | 52.915 | -193.386 | 52.743 | 249.339 | 374.291 | -54.789 | 90.343 | 160.295 | 210.135 | 326.756 | 2.756 | 24.006 | 2.941 | 2.53 | 2.402 | 0 | 0 | 45.202 | 57.585 | 0 | 0 | 8 | 0 | 0 | 0 | -301.4 | 301.4 | 4 | 4 | 4.2 | 0 | -0.006 | 13.767 | 2.641 | 0.037 | 35.036 | 33.545 | 14.305 | 0 | 36.88 | 60 | 4.189 | 0.24 | 39.191 | 86 | -1.954 | 11.2 | 0.62 | 45.471 | 0 | 0 | -22.534 | 23.323 | -2.281 | 0.556 | 0.554 | 1.507 | 6 | 0 | 0 | 0 |
Other Investing Activites
| 0.343 | 24.653 | 8.381 | 5.35 | -5.35 | -1.164 | -20.392 | -2.69 | 0.314 | 40.913 | 4.702 | -3.171 | -5.672 | 3.079 | -1.158 | 0.37 | -6.49 | 63.687 | -46.916 | 67.893 | -12.891 | 2.719 | -6.864 | 0.27 | 0.555 | 1.825 | 14.585 | 1.512 | 8.937 | 49.096 | -18.9 | 8.48 | 51.676 | 3.828 | -7.265 | -4.17 | -0.975 | -39.055 | -84.862 | -7.185 | 178.094 | -27.174 | -105.681 | 433.17 | -93.541 | -178.915 | -90.535 | 48.722 | -53.03 | -12.256 | 8.571 | 86.94 | 45.825 | -205.305 | -504.448 | 3.899 | 1.865 | 267.815 | -289.566 | 0.777 | 0.079 | -25.52 | 0.65 | 26.536 | 1.192 | 1.124 | 1.056 | 2.499 | -0.702 | 14.606 | -5 | -2.982 | -28.888 | -8.418 | 0.478 | -13.097 | -0.093 | 16.719 | -0.887 | 27.29 | -0 | -8.291 | 2.001 | 35.002 | 30.003 | -99.035 | 4.121 | 99.053 | -98.328 |
Investing Cash Flow
| -562.82 | -700.586 | -573.263 | -399.795 | -286.945 | -140.955 | -211.973 | -337.02 | -234.511 | -311.296 | -330.325 | -823.05 | -305.801 | -514.576 | -243.806 | -213.759 | -221.345 | -238.599 | -154.304 | -205.633 | -151.675 | -243.797 | -359.033 | -216.268 | -144.348 | -175.998 | -481.526 | -257.297 | -275.681 | -189.379 | -360.951 | -245.332 | 66.653 | -236.174 | -228.698 | -491.856 | 12.644 | -234.462 | -254.292 | -40.652 | 79.996 | -153.313 | -142.063 | 374.32 | -150.822 | -182.097 | -70.349 | 0.492 | -89.059 | -57.799 | -121.115 | -38.074 | -37.04 | -129.136 | -309.78 | -177.908 | -189.888 | 229.392 | -420.963 | -72.857 | -25.654 | -47.627 | -31.284 | 47.665 | 31.973 | 19.453 | -11.745 | 9.81 | 33.083 | -30.703 | -117.452 | -5.993 | 8.27 | -77.658 | -32.455 | -49.073 | 25.227 | -23.619 | -41.393 | -34.715 | -26.123 | -62.612 | -49.031 | -17.541 | -22.135 | -133.535 | -39.591 | 54.731 | -129.106 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 338.152 | 173.856 | 314.774 | 9.707 | -606.087 | -587.935 | -261.151 | 28.074 | 646.57 | 826.821 | 251.94 | 461.126 | 584.273 | -113.717 | 97.796 | 45.135 | 222.906 | -63.626 | 50.608 | 61.988 | 252.801 | 166.591 | 150.125 | 94.561 | 193 | 138.38 | 220.263 | 181.4 | 13.008 | 120.176 | -35.153 | 208.832 | 38.236 | 7.99 | -27.285 | -49.925 | 115.911 | -12.072 | 177.878 | 122 | 10 | 18.293 | -28.845 | -413.9 | 0 | -53.032 | -24.759 | -0.855 | 36.324 | 76.375 | -48.129 | 73.631 | -3.901 | -61.45 | -2.373 | 464.83 | 12.375 | -18.431 | -79.393 | 11.341 | -3.697 | 6.449 | -14.5 | -7.5 | -52.5 | -60.269 | 52.82 | -31.89 | -12.886 | 11.403 | 104.567 | 111.543 | 32.168 | 65.035 | 46.436 | 82.325 | -45 | -16.217 | 34.353 | 29.441 | 32.458 | 18.631 | 32.787 | 66.273 | 11.751 | 32.846 | -32.994 | 79.982 | -105.153 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -7.786 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -48.522 | 0 | 0 | 0 | -3.4 | 0 | 0 | 0 | -4.512 | 0 | 0 | 0 | -110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -34.894 | -48.982 | -51.484 | -53.406 | -141.607 | -56.293 | -199.836 | -55.648 | -141.607 | -189.802 | -42.09 | -37.621 | -33.385 | -35.09 | -55.051 | -31.774 | -29.224 | -38.817 | -32.446 | -29.878 | -33.074 | -87.615 | -26.422 | -23.463 | -25.836 | -69.91 | -18.524 | -13.987 | -23.132 | -13.985 | -43.42 | -7.677 | -19.482 | -15.379 | -27.674 | -6.365 | -13.102 | -9.405 | -53.226 | -5.983 | -5.223 | -5.53 | -38.71 | -8.982 | -7.286 | -6.318 | -41.736 | -8.465 | -2.853 | -10.259 | -80.999 | -6.096 | -0.636 | -5.31 | -37.43 | -8.293 | -7.39 | -8.046 | -19.539 | -8.161 | -7.847 | -9.285 | -11.378 | -11.007 | -9.872 | -12.827 | -14.777 | -12.711 | -11.635 | -11.795 | -26.74 | -7.785 | -7.861 | -5.288 | -24.86 | -4.688 | -6.115 | -4.267 | -22.624 | -3.226 | -4.022 | -1.731 | -21.888 | -1.161 | -1.901 | -0.525 | -0.593 | -16.605 |
Other Financing Activities
| -83.722 | 93.177 | 53.012 | -53.32 | 68.512 | 4,915.083 | -53.024 | 12.156 | 380.856 | -42.787 | -97.139 | -104.146 | -143.436 | 57.42 | 1,284.732 | 105.335 | -86.436 | 196.589 | 4.249 | 310.868 | -9.926 | -47.943 | -15.306 | 175.006 | 5.495 | -45.517 | -108.928 | 64.95 | 831.828 | -44.414 | 383.71 | -18.176 | -23.289 | 37.56 | -13.812 | 373.824 | 231.23 | 57.009 | 12.578 | -59.064 | 2.504 | -5.534 | 9.161 | -0.659 | 100.563 | 84.149 | 400.215 | 2.644 | -14.484 | -39.143 | -11.46 | 9.409 | 12.816 | 90.935 | -1.148 | -11.336 | -0.25 | -1.05 | 576.2 | -20 | 20 | -27.803 | 52.474 | -38.478 | 25.772 | 14.01 | -14.346 | 8.346 | 20 | -10.109 | 10.165 | -2.05 | 2.05 | -1.802 | -0.34 | -1.858 | 0.146 | -1.736 | -4.103 | 0 | 2.258 | -5.596 | 5.88 | -2.847 | 0.063 | -0.325 | 0.625 | 0.125 | 286.924 |
Financing Cash Flow
| 254.429 | 232.14 | 318.804 | -95.097 | -590.982 | 4,067.397 | -370.469 | -159.606 | 971.778 | 752.029 | -35.001 | 314.89 | 403.216 | -94.195 | 1,347.438 | 95.419 | 104.697 | 103.739 | 16.04 | 340.41 | 212.997 | 285.574 | 47.204 | 243.145 | 175.032 | 67.027 | 342.269 | 227.826 | 830.85 | 54.741 | 334.572 | 147.235 | 7.269 | 26.067 | -56.476 | 296.225 | 340.776 | 31.835 | 181.05 | 9.711 | 6.521 | 7.536 | -25.214 | -453.269 | 91.581 | 23.831 | 369.138 | -39.947 | 13.376 | 34.378 | -69.848 | 2.041 | 2.819 | 28.849 | -8.831 | 416.064 | 3.833 | -26.871 | 488.761 | -28.198 | 8.142 | -29.202 | 28.689 | -57.355 | -37.735 | -56.131 | 25.647 | -38.321 | -5.596 | -10.341 | 102.937 | 82.753 | 26.433 | 55.372 | 40.808 | 55.607 | -49.541 | -24.069 | 25.982 | 6.817 | 31.491 | 9.013 | 36.936 | 41.538 | 10.653 | 30.62 | -31.845 | 79.513 | 165.166 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 16.119 | -11.915 | 2.352 | 0.343 | -4.631 | -3.04 | 7.567 | -6.736 | -2.099 | 6.111 | 6.478 | 1.174 | -7.824 | 2.583 | 0.026 | 3.299 | -2.31 | -4.155 | -2.533 | 0.234 | 0.566 | 0.486 | -1.611 | -1.446 | 5.024 | 4.288 | 3.127 | -2.441 | -9.158 | -1.033 | -2.322 | -0.442 | 0.458 | -0.725 | 1.925 | -0.343 | 6.75 | 1.588 | 0.567 | 1.084 | -0.808 | 0.099 | 1.225 | -0.65 | -4.268 | -1.486 | -0.309 | 0.809 | -1.69 | -0.28 | 0.392 | 0.098 | -0.217 | 0.434 | 0.233 | 0.088 | -0.738 | -0.323 | -0.579 | -0.117 | 0.622 | -2.176 | 0.317 | -1.167 | -1.676 | -0.269 | -0.176 | 0.82 | -0.633 | -1.748 | 0.493 | -0.004 | -0.021 | -0.272 | -0.088 | -0.292 | 0.304 | -0.067 | 0.02 | -0.019 | -5 | 28.739 | -24.739 | 0 | -3.59 | -0 | 0 | -0 |
Net Change In Cash
| 0 | -155.539 | -233.606 | -245.42 | -985.034 | 4,447.868 | -497.103 | -519.347 | 495.116 | 641.729 | -119.778 | -450.274 | -191.594 | -127.687 | 1,423.608 | 70.674 | -148.882 | 70.682 | -131.994 | 152.739 | -32.193 | 125.246 | -205.868 | -20.065 | 18.793 | -11.678 | 23.912 | 26.254 | 489.575 | 6.091 | 83.107 | 14.548 | 47.984 | -56.265 | -144.324 | -114.065 | 360.235 | -101.277 | -43.952 | 64.103 | 70.094 | 7.816 | -104.311 | -7.412 | -80.281 | -94.626 | 366.072 | 22.254 | -70.633 | 22.796 | -131.949 | -11.855 | 3.05 | 17.499 | -289.31 | 257.999 | -135.011 | 234.542 | 199.662 | -14.235 | 33.909 | -79.891 | 73.11 | -5.37 | 42.752 | 3.991 | 13.038 | 4.006 | -8.32 | 16.736 | -22.013 | 24.156 | 0.262 | -15.291 | 31.105 | 15.322 | -13.922 | 1.372 | 0.169 | -18.856 | 7.117 | -14.735 | 41.673 | 2.129 | -10.865 | -96.108 | -54.266 | 152.707 | 47.59 |
Cash At End Of Period
| 4,533.346 | 4,441.96 | 4,597.499 | 4,900.776 | 5,146.196 | 6,131.23 | 1,664.263 | 2,161.366 | 2,680.713 | 2,185.597 | 1,543.868 | 1,663.646 | 2,113.92 | 2,305.515 | 2,433.202 | 1,009.594 | 938.919 | 1,087.802 | 1,017.12 | 1,149.114 | 996.375 | 1,028.567 | 903.322 | 1,109.189 | 1,129.254 | 1,110.461 | 1,122.139 | 1,098.228 | 1,071.973 | 582.398 | 576.307 | 493.199 | 478.651 | 428.148 | 484.412 | 628.736 | 742.801 | 382.566 | 483.843 | 527.796 | 463.693 | 391.359 | 383.543 | 487.854 | 495.267 | 575.547 | 670.174 | 304.102 | 281.848 | 352.481 | 329.685 | 461.634 | 473.489 | 470.439 | 452.941 | 742.25 | 484.251 | 616.262 | 381.721 | 182.058 | 196.293 | 162.384 | 242.275 | 169.165 | 174.535 | 131.783 | 127.792 | 114.754 | 110.747 | 119.067 | 102.332 | 124.344 | 100.188 | 99.946 | 115.237 | 84.132 | 68.81 | 84.694 | 83.321 | 83.152 | 102.008 | 94.891 | 109.626 | 67.953 | 65.824 | 75.689 | 171.797 | 226.062 | 73.355 |