
EGing Photovoltaic Technology Co.,Ltd.
SSE:600537.SS
2.89 (CNY) • At close May 9, 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 | -102.268 | -258.815 | -210.97 | -234.091 | 16.721 | 158.383 | 126.579 | 79.094 | 24.381 | 35.257 | -11.641 | -403.376 | -55.673 | -63.124 | -80.409 | -657.691 | -2.246 | 65.133 | -57.628 | -263.126 | 35.064 | -58.908 | -16.032 | 3.332 | 48.13 | 11.805 | 5.334 | -11.106 | 30.227 | 20.171 | 9.379 | -26.857 | 107.802 | 184.822 | 93.438 | 85.604 | 114.59 | 21.842 | 11.426 | -35.363 | 51.905 | 71.618 | 31.697 | 14 | 49.796 | 51.397 | -46.317 | -261.356 | -148.153 | -179.873 | -98.901 | 108.696 | 5.313 | -6.642 | -1.543 | -21.926 | 0.539 | -10.435 | -7.73 | -3.047 | 8.199 | -2.809 | 0.036 | -7.701 | 4.446 | 6.272 | 2.825 | -2.16 | 10.527 | 8.66 | 3.465 | -4.424 | 6.615 | 8.231 | 4.196 | 8.884 | 8.109 | 9.054 | 7.606 | 12.926 | 7.827 | 13.989 | 7.079 | 9.24 | 7.254 | 16.816 | 6.359 |
Depreciation & Amortization
| 0 | 0 | 0 | 120.428 | 120.428 | 345.217 | -148.608 | 75.087 | 75.087 | 64.961 | 64.961 | 62.68 | 62.68 | 76.674 | 76.674 | 74.466 | 74.466 | 283.978 | -135.985 | 135.985 | 0 | 331.645 | -172.726 | 172.726 | 0 | 358.79 | -173.708 | 173.708 | 0 | 334.938 | -163.43 | 163.43 | 0 | 316.484 | -157.787 | 157.787 | 0 | 303.903 | -145.596 | 145.596 | 0 | 274.339 | -132.43 | 132.43 | 0 | 261.479 | -129.453 | 129.453 | 0 | 224.503 | -103.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.393 | 6.423 | 6.315 | 6.806 | 14.296 | 2.096 | 0 | 0 | 4.851 | 6.861 | 7.006 | 6.781 | 6.637 | 6.044 | 5.534 | 4.877 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.386 | -7.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.497 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 537.607 | 0 | 1,391.267 | -575.224 | 575.224 | 0 | -3,150.352 | 1,260.858 | -1,260.858 | 0 | -1,133.023 | -125.289 | 125.289 | 0 | -614.245 | 385.325 | -385.325 | 0 | -386.189 | 41.707 | -41.707 | 0 | 53.399 | -21.89 | 21.89 | 0 | 329.749 | 127.721 | -127.721 | 0 | -252.095 | 6.187 | -6.187 | 0 | -37.389 | 367.479 | -367.479 | 0 | -749.398 | 168.684 | -168.684 | 0 | 351.794 | -109.681 | 109.681 | 0 | -242.446 | -87.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.132 | 0.585 | -7.348 | 8.191 | 4.458 | 11.65 | 0 | 0 | -37.488 | 36.873 | -8.471 | -3.723 | 21.531 | -3.569 | -14.767 | -14.9 |
Accounts Receivables
| 0 | 0 | 0 | 209.552 | 0 | 1,182.213 | -583.389 | 583.389 | 0 | -2,495.703 | 1,105.056 | -1,105.056 | 0 | -849.063 | 25.723 | -25.723 | 0 | -427.496 | 366.913 | -366.913 | 0 | -313.453 | -21.302 | 21.302 | 0 | 46.184 | -83.03 | 83.03 | 0 | 247.983 | 168.615 | -168.615 | 0 | -526.518 | 151.099 | -151.099 | 0 | -206.952 | 37.104 | -37.104 | 0 | -257.263 | 102.397 | -102.397 | 0 | 185.246 | 7.453 | -7.453 | 0 | -217.804 | -475.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 328.056 | 0 | 209.551 | 8.165 | -8.165 | 0 | -654.65 | 155.801 | -155.801 | 0 | -283.96 | -151.013 | 151.013 | 0 | -186.748 | 18.411 | -18.411 | 0 | -72.736 | 63.009 | -63.009 | 0 | 45.901 | 22.704 | -22.704 | 0 | 81.765 | -40.894 | 40.894 | 0 | 274.423 | -144.912 | 144.912 | 0 | 169.563 | 330.375 | -330.375 | 0 | -489.803 | 66.287 | -66.287 | 0 | 166.548 | -117.134 | 117.134 | 0 | -24.642 | 387.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.697 | 28.944 | 2.738 | 9.638 | 9.374 | 30.124 | 0 | 0 | -9.801 | 34.294 | -24.527 | 3.883 | -13.162 | 9.464 | -17.763 | -8.806 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | -4.234 | 4.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.497 | 4.234 | -4.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.686 | 38.436 | -38.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.565 | -28.359 | -10.086 | -1.446 | -4.916 | -18.475 | 0 | 0 | -27.687 | 2.579 | 16.056 | -7.606 | 34.693 | -13.032 | 2.996 | -6.094 |
Other Non Cash Items
| 0 | 0 | 258.247 | 589.72 | 1.355 | -1,534.024 | 823.48 | -1,005.316 | -75.087 | 3,121.774 | -24.381 | 1,290.712 | -340.881 | 948.56 | 55.673 | 63.124 | 80.409 | 657.691 | 2.246 | -65.133 | 57.628 | 263.126 | -35.064 | 58.908 | 16.032 | -3.332 | -48.13 | -11.805 | -5.334 | 11.106 | -30.227 | -20.171 | -9.379 | 26.857 | -107.802 | -184.822 | -93.438 | -85.604 | -114.59 | -21.842 | -11.426 | 35.363 | -51.905 | -71.618 | -31.697 | -14 | -49.796 | -51.397 | 46.317 | 261.356 | 148.153 | 179.873 | 98.901 | -108.696 | -5.313 | 6.642 | 1.543 | 21.926 | -0.539 | 10.435 | 7.73 | 3.047 | -8.199 | 2.809 | -0.036 | 7.701 | -4.446 | -6.272 | -2.825 | 2.16 | -10.527 | -8.66 | -3.465 | -2.392 | 1.398 | 1.766 | 1.192 | -22.412 | 7.765 | -9.054 | -7.606 | -1.805 | 1.171 | 2.364 | 0.74 | -0.529 | -0.381 | 2.167 | 0.832 |
Operating Cash Flow
| 0 | 0 | 155.979 | 210.478 | -209.615 | -31.631 | 116.369 | -196.622 | 126.579 | 79.094 | 24.381 | 127.792 | -352.522 | 462.127 | 22.811 | -111.124 | -467.742 | 211.31 | 192.242 | 63.091 | -23.047 | 249.422 | 283.609 | -269.074 | -357.116 | 224.545 | 338.361 | -11.531 | -120.278 | 599.807 | -106.297 | 27.672 | -289.519 | 104.51 | -203.328 | 446.701 | 91.928 | 409.941 | 405.184 | 123.663 | -78.183 | 479.572 | -325.492 | -43.412 | 91.473 | 421.783 | 193.441 | 33.818 | 98.241 | -30.824 | -58.702 | 69.177 | -161.326 | 1,023.126 | 0 | 0 | 0 | -9.02 | 0 | 0 | 0 | 48.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.445 | 15.021 | 8.964 | 20.386 | 5.226 | 29.62 | 0 | 0 | -21.515 | 52.732 | 14.888 | 10.878 | 36.879 | 9.348 | 9.75 | -2.833 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -25.521 | 27.471 | -39.809 | -50.234 | -107.847 | -237.76 | -166.224 | -72.342 | -179.625 | -175.575 | -59.283 | -146.98 | -100.47 | -74.504 | -168.483 | -191.577 | -299.314 | -160.388 | -152.652 | -128.759 | -26.225 | -45.195 | -7.096 | -24.307 | -40.277 | -108.629 | -22.274 | -82.923 | -57.252 | -25.508 | -45.273 | -88.263 | -76.128 | -59.295 | -58.151 | -53.886 | -77.669 | -100.855 | -187.826 | -234.897 | -236.178 | -186.423 | -21.686 | -25.915 | -40.063 | -35.062 | -18.705 | -11.376 | -41.217 | 97.041 | -40.973 | -127.458 | -215.717 | -972.083 | -8.107 | -6.073 | -5.006 | -31.331 | -6.221 | -21.009 | -3.15 | -8.405 | -3.91 | -0.453 | -2.093 | -3.849 | -1.597 | -4.424 | -3.152 | -31.959 | -7.627 | -0.796 | -7.253 | -7.186 | -5.419 | -10.25 | -5.932 | -9.77 | -33.528 | -23.158 | -0.517 | -35.501 | -47.476 | -22.83 | -15.377 | -36.077 | -23.908 | -12.026 | -14.517 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 141.94 | 0.002 | 0.06 | 0 | 2.217 | -60 | 4.574 | 9.342 | 34.48 | -691.965 | 712.635 | 0.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.021 | 0 | 22.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.225 | 0 | -1.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.627 | 0 | 7.522 | 21.911 | 5.431 | 0 | 0 | 0 | 0 | 0 | 0 | 1.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -6.9 | 0 | -5.1 | 60 | -60 | 0 | 0 | 146.4 | -146.4 | 0 | 0 | 0 | 0 | 0 | 0 | -260 | -120 | -100 | 0 | -280 | -250 | -350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -139.75 | 0 | 0 | -600 | -0.031 | -5.369 | 0 | 0 | 0 | 0 | 0 | 0 | -119.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 10.9 | 7.966 | -24.529 | -8.275 | 0 | -3 | -13.696 | 1.219 | -2 | -5 | -14.679 | -2.5 | -15.469 | 12 | -27.264 | -83.033 | -0.424 | -9.95 | -12.357 | 6.116 | -36 | -83.009 | -10 | 23.341 | -38.845 | -5.007 | -4.5 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | -2.624 | 0.729 | 1.783 | 1.977 | 395 | 2.921 | 0.321 | 3.27 | 6.384 | 1.596 | 2.367 | 0.526 | 15.389 | 4.572 | 1.97 | 2.469 | -618.128 | 61.426 | 567.073 | 1.076 | -597.067 | 252.92 | 0 | 0 | 0 | 0 | 0 | 80.64 | 0 | 0 | 0 | 130.577 | 0 | 511.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.085 | 50.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.385 | 0 | 4.142 | 4.535 | 0.955 | 0 | 0 | 0 | 0 | 0 | 0 | -5.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.985 | 2.379 | -1.504 | -0.135 | -5.648 | 218.817 | 66.953 | -376.295 | 152.376 | -358.847 | 113.832 | 352.313 | -209.738 | -346.621 | 177.435 | 394.557 | -431.762 | 211.297 | 268.99 | -322.756 | -95.037 | 625.323 | 9.781 | -36.627 | 24.777 | 445.952 | -22.274 | 353.711 | -57.252 | 4.14 | 7.702 | 0.009 | 0.192 | -79.246 | 11.3 | 610.09 | 0.407 | -0.274 | 5.17 | 121.092 | 11.09 | 44.134 | 1.5 | -0.729 | 10.916 | 28.248 | 0.033 | 26.18 | 0 | 46.583 | 0 | -29.178 | -215.717 | 12.182 | -8.107 | -4.012 | -5.006 | 0.076 | 1.025 | -2.033 | -3.15 | -8.405 | 8.589 | 0.165 | -2.093 | 0.002 | 2.995 | -4.424 | -3.152 | 23.448 | -7.627 | 0.106 | -7.253 | -20.586 | -5.419 | 4.909 | 0.375 | 115.176 | 4.475 | 0.861 | 0.653 | -0.368 | 16.082 | 4.593 | -15.377 | -2.57 | 1.886 | 3.776 | -2.509 |
Investing Cash Flow
| -24.536 | 29.85 | -41.313 | -50.369 | -113.495 | -19.627 | -98.542 | -453.694 | -25.272 | -142.304 | 57.47 | 150.229 | -306.939 | -414.741 | 10.548 | 205.347 | -730.55 | 66.298 | 120.911 | -449.544 | -118.793 | -38 | -195.889 | 386.203 | -114.403 | -259.745 | -49.354 | 20.787 | -407.252 | -21.368 | -37.57 | -88.254 | 4.704 | -138.541 | -46.851 | 556.204 | 53.315 | -240.88 | 328.844 | -113.805 | -825.088 | -142.096 | -25.555 | -26.644 | -29.147 | -6.814 | -18.672 | 118.888 | 9.573 | 24.302 | -40.973 | -156.636 | -215.717 | -959.901 | -8.107 | -10.085 | -5.006 | -31.255 | -5.196 | -23.043 | -3.15 | -5.902 | 15.579 | 7.678 | -26.623 | -12.123 | 1.398 | -7.424 | -16.848 | -7.292 | -9.242 | -5.69 | -17.522 | -3.826 | -19.92 | 6.659 | -32.821 | 22.373 | -29.478 | -32.248 | -12.221 | -34.512 | -67.394 | -101.246 | -25.377 | -15.306 | -60.867 | -13.256 | -21.526 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -5 | -142.627 | 56.8 | -27.394 | 48.675 | 167.833 | -77.745 | 1.186 | 66.264 | -15.136 | 79.211 | 0 | 302.983 | 24.798 | -173.1 | -116.192 | 390.804 | -328.3 | 57.528 | -60 | -20 | 309.131 | -90.5 | 0 | -100 | 0 | 0 | 0 | 0 | -200 | 34.931 | -30 | -20 | 0 | 91 | -955 | -137.281 | -88.478 | -38.261 | 65.56 | -216.58 | -167 | 58.35 | 147 | -180 | -66.078 | -34.687 | -317.628 | 115.066 | 160.927 | -586.392 | 182.208 | 512.696 | 634.063 | 193.464 | 52.604 | -174.562 | 35.045 | -37.042 | 58.004 | -17.006 | -38.552 | -11.441 | -12.437 | 68 | -16.382 | -15.564 | 27.779 | 13.092 | 11.521 | -19.058 | 1.957 | -6.205 | 23.143 | -6.849 | 49.428 | -27.031 | 1.095 | 4.485 | 61.174 | 27.091 | 33.527 | -0.529 | 143.906 | 14.926 | 5.61 | -2.47 | -4.89 | -161.9 |
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 | -137.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.3 | 0.29 | -2.332 | -8.814 | -4.472 | -6.668 | -1.736 | -3.646 | -3.768 | -3.553 | -4.643 | -3.044 | -2.385 | -26.646 | -4.269 | -2.602 | -2.245 | -22.406 | -2.009 | -2.738 | -2.582 | -0.838 | -1.1 | -24.659 | -1.402 | -1.425 | 0 | -15.306 | 0 | -0.442 | -181.887 | -1.51 | -1.425 | -2.526 | -2.611 | -82.906 | -13.788 | -17.245 | -23.364 | -61.345 | -26.345 | -26.597 | -30.151 | -37.384 | -22.556 | -21.946 | -29.171 | -37.711 | -26.324 | -45.906 | -17.102 | -36.76 | -23.772 | -68.338 | -4.802 | -8.074 | -5.055 | -1.279 | -7.659 | -1.294 | -6.986 | -4.292 | -7.513 | -4.663 | -4.075 | -5.338 | -5.866 | -18.259 | -5.553 | -5.029 | -4.24 | -18.412 | -4.581 | -5.464 | -4.123 | -33.062 | -4.312 | -5.308 | -5.243 | -33.665 | -2.667 | -4.082 | -2.924 | -31.373 | -0.522 | -5.823 | -1.435 | -40.147 | -2.365 |
Other Financing Activities
| 98.739 | 213.356 | -236.997 | -107.94 | -94.57 | -17.848 | -117.058 | 522.575 | 8.364 | -493.07 | -48.875 | -263.408 | -96.257 | 319.786 | 184.83 | -260.269 | 643.115 | 640.379 | -237.003 | -34.403 | -51.018 | -70.88 | -134.987 | -47.859 | 111.969 | 208.82 | -75.688 | 73.066 | 8.363 | -107.92 | -16.078 | 842.354 | -53.465 | 352.819 | -89.373 | -28.908 | -39.352 | 65.079 | -98.798 | -48.282 | 1,105.347 | -68.095 | 122.982 | 30.971 | -86.593 | -86.307 | -2.896 | 39.184 | 55.119 | -142.616 | 434.178 | -71.649 | -119.01 | -198.257 | -129.344 | 0 | -171.205 | -5.712 | 3.216 | 1.284 | -0 | 0 | 0 | 0.09 | -0.09 | 0.616 | -0.616 | 0.235 | -0.235 | 0.516 | -0.516 | 0.048 | -0.048 | 1.328 | -0.176 | -20.001 | 19.704 | -2.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.415 | 36.598 | 1.865 | 285.441 |
Financing Cash Flow
| 91.44 | 71.019 | -182.53 | -144.148 | -50.366 | 143.317 | -196.54 | 520.115 | 70.86 | -511.759 | 25.693 | -266.452 | 204.341 | 317.938 | 7.46 | -379.063 | 1,031.674 | 289.673 | -181.484 | -97.142 | -73.601 | 237.413 | -226.587 | -72.518 | 10.568 | 207.395 | -75.688 | 73.066 | 8.363 | -308.362 | -163.035 | 810.844 | -74.89 | 350.293 | -0.984 | -1,066.814 | -190.42 | -40.644 | -160.423 | -44.066 | 862.421 | -261.691 | 151.181 | 140.587 | -289.149 | -174.332 | -66.754 | -316.155 | 143.86 | -27.596 | -169.316 | 73.799 | 369.914 | 367.468 | -30.678 | 44.531 | 42.63 | 28.054 | -41.485 | 57.995 | -23.993 | -42.843 | -18.953 | -17.01 | 63.835 | -21.104 | -22.045 | 9.755 | 7.303 | 7.008 | -23.814 | -16.406 | -10.835 | 19.006 | -11.148 | -3.635 | -11.64 | -6.388 | -0.758 | 27.508 | 24.423 | 29.445 | -3.454 | 112.534 | 14.404 | -33.628 | 32.693 | -43.172 | 121.175 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.574 | -8.739 | 1.766 | 4.532 | 1.535 | 71.494 | -26.595 | -10.164 | -14.197 | 7.183 | 23.256 | -4.829 | -2.122 | 3.397 | -12.619 | 1.709 | -3.641 | -10.285 | 3.22 | 6.322 | 2.341 | 0.877 | 1.817 | 10.277 | -4.536 | -0.952 | 2.357 | 0.705 | -0.33 | -0.869 | -0.309 | -0.232 | -0.423 | 3.013 | 0.003 | 0.949 | 1.343 | 0.094 | -0.121 | -0.874 | -5.798 | -2.353 | -1.773 | -0.337 | 0.154 | 1.258 | -0.545 | 2.034 | -5.518 | -2.214 | 0.756 | 13.354 | -18.443 | -35.827 | 0 | 0 | 0 | 0.134 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -26.838 | -32.472 | -66.097 | 23.594 | -371.941 | 163.553 | -205.308 | -140.365 | 177.999 | 118.49 | -60.769 | 6.739 | -457.243 | 368.721 | 28.2 | -283.13 | -170.259 | 556.995 | 134.89 | -477.273 | -213.1 | 449.711 | -137.05 | 54.889 | -465.488 | 171.243 | 215.676 | 83.027 | -519.497 | 269.209 | -307.211 | 750.029 | -360.129 | 319.275 | -251.16 | -62.961 | -43.835 | 128.511 | 573.484 | -35.083 | -46.648 | 73.433 | -201.639 | 70.193 | -226.669 | 241.895 | 107.47 | -161.414 | 246.157 | -36.331 | -268.236 | -0.307 | -25.572 | 394.866 | -22.627 | 16.786 | 29.035 | -12.087 | -22.941 | 17.358 | -22.02 | -0.775 | 14.662 | -1.112 | 30.75 | -35.234 | 35.431 | 1.814 | -5.016 | 7.673 | 2.067 | -10.82 | -5.471 | 17.364 | -16.048 | 11.988 | -24.074 | 21.21 | -0.615 | -4.74 | 12.202 | -26.581 | -18.116 | 26.176 | -0.095 | -12.054 | -18.826 | -46.678 | 96.816 |
Cash At End Of Period
| 81.423 | 108.261 | 140.733 | 206.83 | 183.236 | 558.279 | 394.726 | 600.034 | 740.398 | 562.4 | 443.91 | 504.679 | 497.94 | 955.183 | 586.462 | 558.262 | 841.393 | 1,011.651 | 454.656 | 319.766 | 797.04 | 1,010.14 | 560.429 | 697.479 | 642.59 | 1,108.077 | 936.834 | 721.158 | 638.131 | 1,157.628 | 888.42 | 1,195.631 | 445.602 | 805.73 | 486.455 | 737.615 | 800.576 | 843.982 | 715.471 | 141.987 | 177.07 | 223.718 | 150.285 | 351.924 | 281.731 | 508.4 | 266.505 | 159.035 | 320.449 | 105.941 | 142.272 | 410.508 | 410.815 | 436.387 | 41.521 | 64.148 | 47.362 | 18.327 | 30.414 | 53.355 | 35.997 | 58.017 | 58.791 | 44.129 | 45.241 | 14.278 | 49.512 | 14.081 | 12.267 | 17.283 | 9.61 | 7.542 | 18.362 | 23.833 | 6.469 | 22.517 | 10.529 | 34.604 | 13.393 | -4.74 | 12.202 | 23.709 | 50.29 | 68.407 | 42.231 | 42.326 | 54.38 | 73.206 | 119.884 |