
Shandong Pharmaceutical Glass Co., Ltd
SSE:600529.SS
22.56 (CNY) • At close July 18, 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 | 245.265 | 254.377 | 220.789 | 161.568 | 228.729 | 218.985 | 166.52 | 123.486 | 172.919 | 168.678 | 153.204 | 121.405 | 168.691 | 144.766 | 156.227 | 150.089 | 151.743 | 126.64 | 135.967 | 117.537 | 123.21 | 107.063 | 110.877 | 95.805 | 94.813 | 84.526 | 83.066 | 63.188 | 65.659 | 67.335 | 64.78 | 59.689 | 43.746 | 47.524 | 38.646 | 32.063 | 40.551 | 40.399 | 32.395 | 27.642 | 29.643 | 37.518 | 29.9 | 20.171 | 34.881 | 35.837 | 31.443 | 23.871 | 32.861 | 35.339 | 27.756 | 18.58 | 30.35 | 44.056 | 39.547 | 29.719 | 47.751 | 49.651 | 44.21 | 34.197 | 35.65 | 38.557 | 35.958 | 43.149 | 32.482 | 36.879 | 29.481 | 27.608 | 29.718 | 29.99 | 23.697 | 20.809 | 25.375 | 26.34 | 21.66 | 20.703 | 21.322 | 21.045 | 19.722 | 19.363 | 18.431 | 20.896 | 17.291 | 19.013 | 18.335 | 21.162 | 12.204 |
Depreciation & Amortization
| 0 | 0 | 0 | 91.879 | 91.879 | 84.354 | 0 | 78.21 | 78.21 | 75.168 | 75.168 | 72.419 | 72.419 | 62.849 | 62.849 | 57.472 | 57.472 | 217.902 | -108.451 | 108.451 | 0 | 169.101 | -73.978 | 73.978 | 0 | 146.783 | -71.358 | 71.358 | 0 | 145.692 | -66.564 | 66.564 | 0 | 136.056 | -64.766 | 64.766 | 0 | 138.112 | -70.117 | 70.117 | 0 | 143.058 | -79.054 | 79.054 | 0 | 127.721 | -52.514 | 52.514 | 0 | 118.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.546 | 14.387 | 14.06 | 14.478 | 15.889 | 14.473 | 14.31 | 13.395 | 13.324 | 14.486 | 10.695 | 9.984 | 6.621 | 6.167 | 7.037 | 5.638 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -190.058 | 0 | -69.145 | 0 | -194.281 | 0 | -598.055 | 415.379 | -415.379 | 0 | -418.95 | 214.332 | -214.332 | 0 | -414.14 | 149.96 | -149.96 | 0 | -159.12 | 71.188 | -71.188 | 0 | -88.932 | 53.702 | -53.702 | 0 | -79.006 | 78.978 | -78.978 | 0 | 14.257 | 31.369 | -31.369 | 0 | -8.723 | -15.24 | 15.24 | 0 | 28.601 | 72.352 | -72.352 | 0 | -49.247 | 63.346 | -63.346 | 0 | -197.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.573 | -28.19 | -13.853 | -42.926 | -71.669 | -1.573 | 12.017 | -50.058 | -89.969 | 36.729 | -31.148 | -54.979 | -3.66 | 0.276 | -1.037 | -38.182 |
Accounts Receivables
| 0 | 0 | 0 | -131.664 | 0 | -191.123 | 0 | -252.71 | 0 | -242.642 | 178.572 | -178.572 | 0 | -265.706 | 161.011 | -161.011 | 0 | -316.804 | 32.64 | -32.64 | 0 | -48.062 | 49.421 | -49.421 | 0 | -47.939 | 88.322 | -88.322 | 0 | -38.844 | 77.319 | -77.319 | 0 | -25.223 | 34.994 | -34.994 | 0 | 42.498 | 10.747 | -10.747 | 0 | 1.235 | 85.638 | -85.638 | 0 | -10.313 | 52.161 | -52.161 | 0 | -144.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -56.473 | 0 | 125.866 | 0 | 58.429 | 0 | -355.413 | 236.807 | -236.807 | 0 | -155.061 | 55.991 | -55.991 | 0 | -99.497 | 118.885 | -118.885 | 0 | -121.927 | 26.351 | -26.351 | 0 | -49.247 | -32.01 | 32.01 | 0 | -44.831 | 4.577 | -4.577 | 0 | 34.999 | -1.103 | 1.103 | 0 | -56.998 | -25.987 | 25.987 | 0 | 26.744 | -13.286 | 13.286 | 0 | -42.27 | 11.185 | -11.185 | 0 | -53.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.159 | -18.156 | -18.387 | -2.655 | 2.605 | -20.262 | -24.102 | -5.922 | -15.619 | -19.359 | -11.249 | -0.812 | -20.051 | -1.018 | 17.503 | -3.407 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.649 | 0 | -9.259 | 5.449 | -5.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.921 | 0 | -3.888 | 0 | -0.649 | 0 | 9.259 | -5.449 | 5.449 | 0 | 1.818 | -2.67 | 2.67 | 0 | 2.16 | -1.565 | 1.565 | 0 | 10.87 | -4.584 | 4.584 | 0 | 8.255 | -2.609 | 2.609 | 0 | 4.668 | -2.918 | 2.918 | 0 | 4.482 | -2.522 | 2.522 | 0 | 5.777 | 0 | 0 | 0 | 0.622 | 0 | 0 | 0 | 3.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.414 | -10.034 | 4.535 | -40.27 | -74.274 | 18.689 | 36.119 | -44.136 | -74.35 | 56.088 | -19.899 | -54.168 | 16.391 | 1.294 | -18.54 | -34.775 |
Other Non Cash Items
| 0 | 0 | -11.176 | 141.201 | 83.243 | 253.252 | 82.416 | 102.761 | -78.21 | 522.887 | -490.547 | 342.96 | -153.204 | 290.862 | -168.691 | -144.766 | -156.227 | -150.089 | -151.743 | -126.64 | -135.967 | -117.537 | -123.21 | -107.063 | -110.877 | -95.805 | -94.813 | -84.526 | -83.066 | -63.188 | -65.659 | -67.335 | -64.78 | -59.689 | -43.746 | -47.524 | -38.646 | -32.063 | -40.551 | -40.399 | -32.395 | -27.642 | -29.643 | -37.518 | -29.9 | -20.171 | -34.881 | -35.837 | -31.443 | -23.871 | -32.861 | -35.339 | -27.756 | -18.58 | -30.35 | -44.056 | -39.547 | -29.719 | -47.751 | -49.651 | -44.21 | -34.197 | -35.65 | -38.557 | -35.958 | -43.149 | -32.482 | -36.879 | -29.481 | -27.608 | -29.718 | -29.99 | -23.697 | 7.22 | 5.133 | 2.603 | 7.398 | 1.245 | 3.2 | 4.9 | 5.166 | 3.919 | 0.824 | 2.034 | 4.423 | 6.275 | -1.16 | 1.015 | -0.357 |
Operating Cash Flow
| 0 | 0 | 234.088 | 303.699 | 304.033 | 330.466 | 311.145 | 205.675 | 166.52 | 123.486 | 172.919 | 168.678 | -0 | 348.748 | 217.487 | 253.883 | -60.162 | 274.061 | 87.892 | 144.305 | 59.751 | 205.668 | 183.79 | 146.555 | 63.038 | 152.449 | 131.303 | 144.974 | 37.048 | 172.008 | 91.93 | 47.944 | 100.081 | 108.694 | 166.227 | 85.591 | 146.017 | 80.446 | 134.017 | 104.662 | 70.509 | 130.431 | 35.217 | 57.062 | 43.925 | 145.754 | 12.882 | 83.201 | 26.761 | 41.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.001 | 16.706 | 29.15 | 0.611 | -33.832 | 37.422 | 52.272 | -11.775 | -53.364 | 70.47 | 2.476 | -23.282 | 28.25 | 23.618 | 28.177 | -20.696 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -108.413 | -191.929 | -172.262 | -147.243 | -136.351 | -81.527 | -213.496 | -243.599 | -132.908 | -108.566 | -202.309 | -157.303 | -242.535 | -222.25 | -164.232 | -119.272 | -303.503 | -143.529 | -190.294 | -50.19 | -151.185 | -111.58 | -191.694 | -194.163 | -94.252 | -152.238 | -83.989 | -36.909 | -74.249 | -45.354 | -51.976 | 10.068 | -79.802 | -51.592 | -61.285 | -27.03 | -56.671 | -72.417 | -14.761 | -30.619 | -37.319 | -55.579 | -6.586 | -41.176 | -30.186 | -79.906 | -28.417 | -22.717 | -19.451 | -12.433 | -47.408 | -29.816 | -32.438 | -67.107 | -30.545 | -41.716 | -78.158 | -69.662 | -58.835 | -38.988 | -32.884 | -22.043 | -51.611 | -32.077 | -12.71 | -49.816 | -9.447 | -24.398 | -74.734 | -68.507 | -14.462 | -17.355 | -60.499 | -12.845 | -12.493 | -29.806 | -15.449 | -10.85 | -28.338 | -30.401 | -15.501 | 17.509 | -93.005 | -35.982 | -34.638 | -94.074 | -65.276 | -84.411 | -27.98 |
Acquisitions Net
| 0 | 0 | 0.077 | 0.026 | 0.302 | 2.108 | -0.211 | 0.293 | 0.015 | 7.233 | 1.92 | 0 | 0 | 5.805 | 164.232 | -0.141 | 303.664 | 144.819 | 0.089 | 0 | 0.015 | 116.227 | 0.641 | 194.966 | 94.268 | 152.576 | 0.018 | 0.031 | -0 | 2.834 | -0 | -72.972 | 73.007 | 28.614 | -21.024 | -13.043 | -29.04 | 0 | 14.764 | 0 | 0 | 1.147 | -6.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.903 | 15.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -1,480 | -1,720 | -1,700 | -2,030 | -1,510 | -1,562 | -910 | -1,910 | -1,140 | -1,100 | -40 | -234 | -110 | -447 | -300 | 0 | -380 | -750 | -450 | -340 | -330 | -740 | -380 | -570 | -470 | -874 | -718 | -190 | -308 | 545.824 | -743 | -615 | -70 | -64.674 | -101 | -204.963 | 0.005 | 0 | -50 | 0 | 0 | 27.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.25 | -7.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1,598.445 | 1,708.568 | 1,689.975 | 1,860 | 1,212 | 1,660 | 1,157.252 | 1,511.692 | 1,107.95 | 40.19 | 138.76 | 262.699 | 253.499 | 443.669 | 204.685 | 283.634 | 131.198 | 973.165 | 507.298 | 325.456 | 311.825 | 696.082 | 545.697 | 475.825 | 799.519 | 805.375 | 207.724 | 306.631 | 416.838 | -941.019 | 754.433 | 606.528 | 161.149 | 11.703 | 40.612 | 221.332 | 0.239 | 101.342 | 50.517 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.011 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.104 | 0.003 | 0 | 0 | 2.609 | 0 | 0 | 0 | -15.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.222 | -9.975 | 0.026 | -289.842 | 109.974 | -0 | 0 | 0 | 0 | 0 | 1.143 | 0.884 | 5.805 | -164.232 | -0.141 | -303.503 | -131.649 | -2.4 | 0.021 | -9.48 | -104.38 | -4.02 | -197.343 | -94.252 | -139.845 | 3.3 | -17.33 | 1.637 | 4.999 | 0.018 | 70 | -66.796 | 2.172 | 0.001 | 50 | -49.271 | 25.719 | -14.761 | -36.166 | -32.849 | -55.579 | -6.71 | 0.045 | -30.186 | 2.341 | 0.12 | 2.188 | 0.079 | 1.164 | 3.932 | 0.603 | 0.013 | 0.036 | 0.183 | 46.868 | -78.158 | 0.08 | 0.045 | 0.003 | -32.884 | 0.39 | -51.611 | 6.466 | -12.71 | 1.31 | 0.016 | 0.296 | 0.03 | 0.406 | -14.462 | 31.123 | -60.499 | -0.033 | -12.493 | -1.76 | -15.449 | -14.417 | 0.066 | -30.401 | 0.09 | -9.559 | -9.904 | 0.197 | 0.008 | -0.033 | 0.033 | -84.411 | 0.005 |
Investing Cash Flow
| 10.033 | -203.139 | -192.184 | -317.218 | -434.049 | 18.581 | 33.545 | -641.614 | -164.944 | -1,161.143 | -101.629 | -127.462 | -98.153 | -219.776 | -259.548 | 164.221 | -552.145 | 92.807 | -135.307 | -64.714 | -178.826 | -143.65 | -29.375 | -290.716 | 235.284 | -208.132 | -590.946 | 62.423 | 36.226 | -432.716 | -40.525 | -1.376 | 17.558 | -73.778 | -142.696 | 26.296 | -134.738 | 54.645 | -14.242 | -66.785 | -70.168 | -82.254 | -13.296 | -41.131 | -30.186 | -77.565 | -28.297 | -20.529 | -19.372 | -11.269 | -43.459 | -29.202 | -32.41 | -94.974 | -14.803 | 5.152 | -78.158 | -69.582 | -58.79 | -38.985 | -32.884 | -9.549 | -51.608 | -25.611 | -12.71 | -45.897 | -9.431 | -24.102 | -74.704 | -83.861 | -14.462 | 13.768 | -60.499 | -14.128 | -20.363 | -31.566 | -15.449 | -25.268 | -28.272 | -30.401 | -15.411 | 7.951 | -102.909 | -35.785 | -34.63 | -94.106 | -65.243 | -84.411 | -27.975 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.6 | 0 | -30.482 | 0 | -50.716 | -72.881 | -23.175 | 32.568 | -24.848 | 40.065 | 20 | -30 | 0 | 0 | -30 | 0 | 5 | 30 | 25 | 0 | 0 | 24.991 | -114.52 | -10 | 24.6 | -20 | 69.929 | -54 | -8.428 | 20 | -28.5 | 14 | 17.928 | -10.53 | 0 | 0 | -30 | 0 | -10 | -115 | -13.06 | 20.06 | 11.47 | -5 | 100 | 14 | -5.19 | 0.61 | 34.11 | -20 | 40 | 40 | -5 | -5 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,842.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -199.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -178.49 | -178.49 | 0 | 0 | -22.814 | -155.676 | 0 | 0 | -38.814 | -139.676 | 0 | 0 | -27.724 | -13.116 | -86.652 | 0 | -0.144 | -91.066 | -9.508 | 0 | -0.659 | -51.027 | -5.318 | -0.002 | -1.019 | -39.72 | -37.008 | -28.707 | -4.857 | -33.821 | -5.101 | -2.007 | -5.032 | -35.274 | -2.886 | -1.007 | -7.273 | -28.765 | -0.35 | -1.924 | -3.015 | -24.394 | -2.43 | -0.868 | -1.149 | -0.802 | -27.493 | -1.473 | -0.093 | -2.319 | -27.032 | -1.477 | -1.68 | -1.291 | -17.152 | -1.668 | -1.43 | -5.47 | -0.405 | -2.44 | -1.58 | -9.46 | -23.605 | -3.709 | -2.669 | -3.913 | -26.378 | -3.969 | -1.644 | -3.044 | -21.01 | -2.313 | -2.013 | -1.901 | -14.408 | -0.903 | -2.284 | -1.772 | -9.159 | -1.518 |
Other Financing Activities
| 0 | 0 | -265.446 | 0 | 0 | 1.414 | -199.084 | 8.707 | 2.344 | 1,846.671 | 0 | 0 | -38.814 | 0 | -155.676 | 0 | 0 | 0 | 0 | 0 | 0 | -0.169 | 0 | 0.046 | 0.123 | 0.035 | 0.043 | -9.436 | 0.11 | -11.828 | 5.885 | 3.501 | 0.442 | 665.491 | -31.1 | -0.451 | 37.562 | -1.4 | 3.4 | 0 | 0 | -1.36 | 7.84 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 2.297 | -0.9 | -0.9 | 0 | -0 | 0 | -0 | 0 | 0 | 0.765 | -0 | -0 | -0 | 0 | -0.47 | 0 | -0.18 | 0 | -1.18 | 291.369 | -1.91 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 4.569 | -0 | -2.87 | 0 |
Financing Cash Flow
| 0 | -199.084 | -265.446 | 0 | 0 | 1.414 | -199.084 | 8.707 | 2.344 | 1,846.671 | -264.974 | -17.157 | -38.814 | -22.814 | -155.676 | 0 | 0 | -38.814 | -139.676 | 0 | 0 | -27.77 | -13.116 | -86.606 | 0.123 | -0.109 | -91.024 | -9.436 | 0.11 | -11.548 | -45.142 | -1.817 | -0.56 | 661.982 | -70.82 | -67.941 | 8.854 | -56.973 | -103.302 | -28.276 | 30.561 | -31.241 | 12.631 | 17.114 | -31.007 | -7.273 | -28.765 | -30.35 | -1.924 | 1.985 | 5.606 | 22.57 | -0.868 | 1.149 | 24.189 | -142.913 | -11.473 | 24.693 | -22.319 | 42.897 | -55.477 | -10.108 | 19.474 | -45.652 | 12.332 | 16.498 | -16 | -0.875 | -2.44 | -31.76 | -9.46 | -34.785 | 172.66 | -17.639 | 16.147 | -14.908 | -8.969 | 98.356 | 10.956 | -26.2 | -1.703 | 32.097 | -21.901 | 25.592 | 39.097 | -2.716 | -6.772 | -12.029 | -1.518 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 3.843 | 5.997 | -1.441 | 5.987 | 5.066 | 2.24 | 1.738 | 10.178 | -4.47 | -5.343 | 10.877 | 15.728 | -1.074 | -5.294 | 0.839 | -1.666 | -0.521 | -12.938 | -9.076 | 0.231 | 6.907 | -4.844 | 8.439 | 7.661 | -5.264 | -0.989 | 17.318 | 22.186 | -17.521 | -6.649 | -5.835 | -4.177 | 0 | 4.002 | 2.629 | 3.319 | 0 | 0.373 | 1.78 | 1.953 | 0 | -0.147 | 0.357 | 1.066 | 0 | -0.876 | -0.883 | -1.859 | 0 | -0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.311 | 0 | 0 | 0 | -0.173 | 0 | -0 | 0 | -0.136 | -0 | 0 | 0 | 0.021 | 0 | -0.045 | 0 |
Net Change In Cash
| 104.409 | -44.254 | -226.669 | -28.667 | -123.056 | 360.186 | 147.344 | -417.053 | 43.492 | 733.485 | -182.807 | 39.787 | -138.041 | 100.864 | -201.582 | 412.805 | -614.025 | 315.115 | -196.167 | 79.823 | -112.168 | 29.404 | 149.737 | -223.105 | 293.181 | -56.782 | -533.35 | 220.147 | 55.863 | -278.906 | 0.428 | 40.574 | 117.079 | 700.9 | -44.66 | 47.265 | 20.133 | 78.491 | 18.253 | 30.654 | 30.902 | 16.789 | 34.91 | 34.111 | -17.269 | 60.04 | -45.064 | 30.464 | 5.464 | 31.976 | -1.656 | 21.902 | -110.964 | 50.53 | 13.718 | -59.441 | -43.009 | -80.906 | -35.287 | 83.552 | 37.942 | 76.185 | 9.522 | -10.378 | 48.681 | 5.036 | -20.423 | -3.363 | -47.15 | -44.913 | -26.387 | -12.715 | 158.03 | -1.077 | 12.489 | -17.324 | -23.807 | 39.084 | 20.106 | -4.329 | -28.889 | -13.452 | -54.339 | -7.717 | -18.815 | -68.552 | -48.397 | -68.309 | -50.19 |
Cash At End Of Period
| 989.59 | 885.181 | 929.435 | 1,314.607 | 1,343.274 | 1,466.33 | 934.201 | 786.857 | 1,203.91 | 1,160.418 | 426.933 | 609.74 | 569.954 | 707.995 | 607.13 | 808.713 | 395.908 | 1,009.933 | 694.818 | 890.985 | 811.162 | 923.33 | 893.926 | 744.189 | 967.294 | 674.113 | 730.895 | 1,264.245 | 1,044.098 | 988.235 | 1,267.141 | 1,266.713 | 1,226.139 | 1,109.06 | 408.16 | 452.82 | 405.555 | 385.421 | 306.93 | 288.677 | 258.023 | 246.221 | 229.431 | 194.522 | 160.411 | 177.68 | 117.64 | 162.704 | 132.24 | 126.776 | 94.8 | 96.456 | 74.554 | 185.517 | 134.988 | 121.27 | 180.711 | 223.719 | 304.626 | 339.913 | 256.361 | 218.419 | 142.234 | 132.712 | 143.09 | 94.409 | 89.373 | 109.796 | 113.159 | 160.309 | 205.223 | 231.61 | 244.325 | 86.295 | 87.372 | 74.883 | 92.207 | 116.013 | 76.929 | 56.823 | 61.152 | 90.041 | 103.493 | 157.833 | 165.549 | 184.364 | 252.916 | 301.312 | 369.621 |