
Baoding Tianwei Baobian Electric Co., Ltd.
SSE:600550.SS
7.85 (CNY) • At close April 21, 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 | 61.613 | 20.689 | 2.096 | -133.067 | -33.185 | -45.205 | 5.647 | 29.131 | -5.25 | -1.614 | 12.631 | 29.404 | 6.324 | 2.684 | 4.997 | 0.698 | 7.752 | 20.702 | -8.025 | 86.628 | 5.711 | -37.103 | -40.028 | -618.698 | -67.325 | -71.114 | -59.371 | 23.214 | -11.559 | 45.98 | 23.284 | 98.144 | -52.698 | 50.506 | 13.176 | -135.385 | -4.818 | 6.865 | 223.989 | -224.856 | 36.041 | 15.514 | 241.008 | -3,031.807 | -1,103.965 | -954.221 | -143.354 | -812.849 | -367.518 | -230.298 | -113.969 | -196.917 | 2.221 | 86.311 | 143.545 | 80.846 | 124.449 | 250.237 | 163.276 | 70.267 | 93.469 | 239.972 | 182.448 | 204.805 | 269.45 | 228.418 | 240.54 | 179.479 | 86.374 | 119.872 | 64.069 | 54.483 | 87.341 | 69.565 | 39.963 | 73.747 | 41.533 | 22.985 | 14.443 | 20.864 | 16.196 | 18.714 | 8.617 | 24.891 | 6.737 | 8.081 | 5.436 |
Depreciation & Amortization
| 0 | 0 | 0 | 32.373 | 32.373 | 33.067 | 33.067 | 33.954 | 33.954 | 33.344 | 33.344 | 36.818 | 36.818 | 42.476 | 42.476 | 45.309 | 45.309 | 187.502 | -95.009 | 95.009 | 0 | 197.81 | -99.609 | 99.609 | 0 | 204.346 | -100.671 | 100.671 | 0 | 199.186 | -91.985 | 91.985 | 0 | 189.639 | -94.92 | 94.92 | 0 | 193.796 | -95.67 | 95.67 | 0 | 192.992 | -98.502 | 98.502 | 0 | 289 | -167.509 | 167.509 | 0 | 265.824 | -149.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.882 | 15.184 | 25.989 | 18.608 | 23.777 | 13.566 | 12.839 | 12.409 | 14.447 | 11.669 | 10.159 | 8.225 | 7.825 | 8.346 | 8.403 | 8.52 |
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 | -838.021 | 0 | -605.102 | 0 | -437.73 | 0 | -309.226 | 363.666 | -363.666 | 0 | -67.688 | 173.476 | -173.476 | 0 | 631.893 | 348.417 | -348.417 | 0 | -144.128 | -143.816 | 143.816 | 0 | 1,106.549 | -318.631 | 318.631 | 0 | 33.768 | 126.125 | -126.125 | 0 | -838.97 | 624.491 | -624.491 | 0 | -323.667 | 807.257 | -807.257 | 0 | 496.855 | -334.685 | 334.685 | 0 | 1,372.066 | -205.684 | 205.684 | 0 | 1,056.385 | 133.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 403.447 | -193.802 | -414.276 | -439.615 | 172.642 | -143.013 | -35.038 | -258.209 | 125.918 | -41.565 | -67.671 | -114.936 | 98.321 | -6.818 | -42.08 | -33.421 |
Accounts Receivables
| 0 | 0 | 0 | -245.303 | 0 | -219.366 | 0 | 15.054 | 0 | -420.479 | 280.461 | -280.461 | 0 | -244.469 | 221.577 | -221.577 | 0 | 663.137 | 289.102 | -289.102 | 0 | -127.145 | -8.95 | 8.95 | 0 | 942.564 | -526.66 | 526.66 | 0 | 475.236 | -401.377 | 401.377 | 0 | -1,125.998 | 647.029 | -647.029 | 0 | -294.183 | 744.028 | -744.028 | 0 | 88.817 | 114.618 | -114.618 | 0 | 941.584 | 56.365 | -56.365 | 0 | 1,196.422 | -203.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -593.761 | 0 | -386.117 | 0 | -452.784 | 0 | 111.253 | 83.205 | -83.205 | 0 | 176.78 | -48.101 | 48.101 | 0 | -31.244 | 59.315 | -59.315 | 0 | 18.647 | -134.866 | 134.866 | 0 | 163.986 | 208.029 | -208.029 | 0 | -441.468 | 527.502 | -527.502 | 0 | 287.027 | -22.538 | 22.538 | 0 | -29.483 | 63.229 | -63.229 | 0 | 408.038 | -449.303 | 449.303 | 0 | 430.482 | -262.049 | 262.049 | 0 | -140.037 | 336.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.672 | -252.932 | -203.008 | -168.227 | -52.866 | -59.739 | -133.831 | -0.809 | -102.783 | -14.889 | -59.424 | -10.837 | 32.497 | -24.443 | -37.461 | 62.081 |
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 | 1.043 | 0 | 0.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 439.119 | 59.13 | -211.268 | -271.388 | 225.508 | -83.274 | 98.793 | -257.4 | 228.701 | -26.675 | -8.247 | -104.099 | 65.824 | 17.625 | -4.618 | -95.503 |
Other Non Cash Items
| 0 | 0 | -146.193 | -206.988 | -304.651 | 1,603.074 | -29.908 | 292.384 | -33.954 | 275.882 | -397.01 | 251.657 | -303.209 | -29.404 | -6.324 | -2.684 | -4.997 | -0.698 | -7.752 | -20.702 | 8.025 | -86.628 | -5.711 | 37.103 | 40.028 | 618.698 | 67.325 | 71.114 | 59.371 | -23.214 | 11.559 | -45.98 | -23.284 | -98.144 | 52.698 | -50.506 | -13.176 | 135.385 | 4.818 | -6.865 | -223.989 | 224.856 | -36.041 | -15.514 | -241.008 | 3,031.807 | 1,103.965 | 954.221 | 143.354 | 812.849 | 367.518 | 230.298 | 113.969 | 196.917 | -2.221 | -86.311 | -143.545 | -80.846 | -124.449 | -250.237 | -163.276 | -70.267 | -93.469 | -239.972 | -182.448 | -204.805 | -269.45 | -228.418 | -240.54 | -179.479 | -86.374 | -119.872 | -64.069 | -26.522 | -21.836 | 45.362 | 9.728 | 18.669 | 7.333 | 22.32 | 6.666 | 4.031 | 20.171 | 6.008 | 5.408 | -1.773 | 1.916 | 8.165 | 4.342 |
Operating Cash Flow
| 0 | 0 | -84.58 | -218.672 | -302.554 | 897.972 | -30.026 | -156.598 | 5.647 | 29.131 | -5.25 | -76.804 | -290.578 | 654.091 | -274.08 | -14.677 | -84.226 | 856.694 | 8.599 | 131.459 | -292.13 | 133.524 | -163.683 | 484.229 | -192.255 | 466.065 | 121.144 | -133.006 | 31.759 | 246.951 | 12.045 | 71.815 | 6.332 | 256.277 | 112.502 | 415.524 | -274.36 | 698.564 | -57.455 | 72.322 | -560.166 | 125.765 | 321.006 | 283.623 | -101.877 | 584.255 | -234.751 | 207.818 | 202.107 | 382.607 | 278.874 | -230.872 | -265.161 | 64.126 | -82.423 | -390.537 | 260.688 | 1,223.691 | 59.627 | -158.454 | -524.534 | 0 | 0 | 0 | 0 | 359.404 | 238.072 | 330.598 | 165.165 | 321.956 | 63.381 | 82.806 | 63.105 | 445.29 | -113.113 | -273.36 | -371.316 | 288.835 | -80.581 | 23.106 | -224.69 | 165.26 | 6.471 | -32.79 | -92.687 | 129.264 | 10.181 | -17.431 | -15.124 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -17.753 | -22.609 | -12.816 | -13.479 | -13.808 | -20.871 | -12.103 | -10.057 | -23.557 | -10.584 | -7.8 | -12.956 | -14.892 | -9.768 | -11.726 | -4.982 | -11.258 | -11.998 | -6.817 | -4.274 | -5.35 | -9.629 | -6.817 | -32.893 | -27.748 | 0.236 | -20.213 | -9.437 | -14.181 | -28.587 | -39.303 | -56.582 | -76.126 | -119.777 | -19.725 | -7.858 | -66.191 | -56.952 | -54.239 | -30.273 | -21.364 | 7.823 | -17.256 | -11.651 | -13.491 | -26.836 | -8.491 | -29.698 | -30.44 | -55.059 | -46.122 | 11.122 | -73.091 | 21.875 | -118.96 | -410.006 | -180.775 | -365.779 | -206.749 | -23.982 | -328.672 | -232.278 | -351.024 | -758.57 | -623.437 | -929.822 | -376.585 | -342.459 | -71.335 | -106.046 | -56.838 | -73.432 | -58.565 | -52.903 | -113.44 | -152.89 | -65.225 | -76.737 | -112.807 | -200.792 | -38.504 | -69.246 | -13.267 | -8.94 | -7.562 | -17.744 | -7.728 | -11.976 | -11.222 |
Acquisitions Net
| 0 | 0 | 0 | 0.007 | 0.302 | -69.137 | 0.3 | 0.594 | 2.801 | -1.31 | -1.313 | 2.025 | 3.465 | 14.355 | 4.053 | -4 | 2.905 | 0 | 0 | 0 | 0 | 0 | 0 | -25.404 | 0 | 0 | 0 | 0 | 0 | 0 | 22.83 | 0 | 0 | 2.253 | 0 | -2.253 | 0 | 0 | 0 | -0.1 | 0 | -31.15 | -0.5 | -2 | -0.4 | -110 | 0 | 29.837 | 30.44 | 55.112 | 0 | 0 | -2.388 | -21.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0.733 | 0.439 | 0 | 0.335 | 0.669 | -37.719 | 0 | 0 | 0 | -10.605 | 0.468 | 0 | 0 | 0 | 0.655 | 0.271 | 5.008 | 0.012 | 0 | 0.024 | 0.008 | 0.048 | 0.27 | 0.08 | 0.077 | 0.238 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.594 | -2.801 | 0.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0 | 11.666 | 13.73 | 0 | -5.13 | -22.44 | -163.265 | -0.629 | -170 | -6 | -67 | -8.177 | 0 | 0 | 0 | -8 | 0 | 0 | -15 | -7.086 | -1.295 | -20 | -27.961 | -179.4 | -113 | -53.975 | -97.025 | -315.075 | -8 | -10 | -6 | -73.738 | 17.213 | -281.256 | -22.31 | -110 | -0.15 | 31.8 | -37.03 | -48.622 | -0.205 | -11.15 | -149.279 | -141 | -90.5 | -22.15 | -2.05 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.828 | 0.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.779 | 0.464 | 1.3 | 0 | 9.407 | 0 | 0.037 | 0 | 2.09 | 2.527 | 262.242 | 150.28 | 0.1 | 17.052 | 348.338 | 84.035 | 0 | 1.034 | 47.679 | 55.3 | 78.25 | 0 | 73.139 | 11.661 | 169.581 | 14.68 | 0.724 | 0 | 10.956 | 11.25 | 4.562 | 11.771 | 0 | 72.368 | 0.575 | 42.979 | 0 | 0 | 0 | 9.74 | 0.3 | 0 | 0 | 0 | 0.754 | 0.001 | 12.94 | 23.241 | 0 | 41.319 | 12.949 | 54.528 | 0.2 | 5.974 | 6.532 | 103.079 | 0 | 0 | 0 |
Other Investing Activites
| 0.092 | 0.022 | 0.278 | 0.007 | 0.302 | 0.269 | 0 | 0.594 | 2.801 | -0.939 | -0 | 0 | 3.465 | 18.355 | 0.053 | -4.982 | 2.905 | 18.559 | 0.061 | 2.902 | -0.962 | -34.896 | 0.184 | 72.063 | 0.346 | 16.227 | 0.654 | -8.006 | 25.471 | 8.905 | 24.665 | 228.065 | 32.664 | 107.477 | 0.077 | -2.195 | 0.411 | 0.011 | 0.009 | 12.155 | 264.409 | -149.983 | 0.083 | 138.349 | -13.491 | -73.605 | 0.045 | -29.698 | -30.44 | -52.671 | 0.043 | 21.38 | -73.091 | 12.036 | 1 | -6.025 | 9.366 | 92.998 | 0.455 | 14.702 | 16.41 | -15.497 | 83.337 | -0.419 | 0.549 | 84.786 | 251.098 | 66.55 | 3.196 | -2.413 | 0.689 | 0.631 | 1.46 | 21.858 | 3.467 | 10.046 | 0.787 | 1.671 | 11.934 | 1.509 | 0.64 | -1.484 | 0.285 | 0.315 | -0.079 | 2.056 | 52.191 | 0.511 | 0.365 |
Investing Cash Flow
| -17.662 | -22.588 | -12.537 | -13.472 | -13.506 | -90.008 | -11.802 | -9.432 | -19.928 | -11.524 | -9.113 | -10.931 | -11.427 | 8.588 | -11.673 | -4.982 | -8.353 | 6.561 | -6.756 | -1.372 | -6.312 | -15.602 | -6.633 | 39.17 | -27.402 | 16.464 | -19.558 | -17.444 | 11.29 | -19.683 | 9.051 | 171.948 | -42.162 | -12.299 | -10.241 | -10.053 | -65.743 | -56.941 | -52.14 | -15.592 | 505.287 | -22.941 | -17.573 | 153.417 | 334.686 | -16.406 | -13.576 | -50.964 | -146.026 | 2.052 | -137.829 | 26.502 | -142.431 | 16.024 | 51.621 | -401.351 | -170.684 | -280.781 | -195.338 | 1.97 | -321.966 | -242.652 | -268.982 | -706.287 | -649.605 | -1,019.176 | -238.487 | -329.884 | -165.165 | -424.399 | -63.381 | -82.801 | -63.105 | -104.783 | -91.351 | -423.829 | -68.8 | -161.812 | -101.023 | -126.14 | -61.938 | -64.776 | -12.717 | -13.722 | -150.311 | -53.372 | -46.037 | -33.615 | -12.907 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 319.743 | -309 | 142 | 112.5 | 140 | -355.6 | 95 | -25 | 200 | -163.718 | 196.24 | 0 | -133.238 | -9.443 | 238 | 74.592 | -460 | -329.082 | -188 | 215.046 | -360 | 467.825 | -141.459 | -280.523 | -308.109 | -223.182 | -1,220.767 | -249.136 | 172.261 | -932.853 | 128.175 | -97.698 | 141.528 | 396.603 | -676.732 | 233.718 | 537.343 | -421.987 | -161.338 | -428.804 | 692 | -635.776 | -339.5 | -586.938 | -293.048 | -346.795 | 266.564 | 355.521 | -165.387 | -631.319 | 60.16 | -141.028 | 839.82 | -876.631 | 1,015.154 | -633.368 | -610.765 | -1,027.344 | 11.405 | -37.136 | 945.782 | -859.782 | 664.5 | 820 | 1,176 | 673.004 | 1,250.5 | 222.5 | 517 | 380.169 | 738.094 | 77 | 61 | -64.129 | 154.984 | 656.047 | 434.492 | -108.548 | 227.7 | 11.2 | 154.5 | 60 | 170 | -7.9 | 210 | -68.13 | 63.5 | 104 | 5.75 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -25.385 | -16.519 | -26.076 | -15.677 | -22.382 | -22.935 | -22.487 | -22.313 | -21.305 | -23.801 | -21.173 | -20.817 | -17.821 | -19.727 | -25.12 | -21.21 | -21.348 | -27.691 | -35.561 | -33.6 | -32.318 | -38.088 | -31.471 | -35.209 | -40.973 | -41.757 | -52.212 | -64.929 | -53.814 | -57.053 | -60.485 | -60.327 | -59.18 | -58.918 | -143.802 | -48.87 | -34.677 | -50.884 | -138.663 | -58.482 | -45.42 | -64.392 | -148.42 | -65.771 | -76.822 | -90.569 | -172.393 | -63.021 | -83.745 | -111.345 | -168.013 | -125.305 | -107.023 | -267.853 | -211.886 | -117.776 | -96.098 | -120.825 | -116.347 | -115.149 | -102.147 | -118.218 | -103.354 | -277.531 | -86.183 | -47.882 | -94.333 | -46.98 | -42.579 | -27.567 | -21.87 | -47.087 | -25.721 | -20.875 | -20.538 | -31.081 | -17.462 | -61.324 | -33.479 | -15.295 | -13.224 | -11.985 | -12.71 | -9.234 | -6.491 | -5.798 | -6.128 | -6.35 | -5.37 |
Other Financing Activities
| -0 | 0.819 | 4.2 | -4.472 | -1.148 | -70.224 | -1.401 | -0.53 | 0.22 | -2.429 | -0.327 | 6.233 | -0.14 | -0.328 | -0.202 | -3.831 | -0.169 | 11.137 | -0.691 | 12.782 | -12.782 | -28.884 | -15.348 | 77.86 | -27.396 | 83.628 | 1,080.434 | 37.668 | -37.668 | 85.681 | -49.123 | 38.491 | -32.382 | 72.919 | -30.671 | 26.011 | -30.811 | 26.445 | -14.791 | 4.148 | -4.148 | 791.019 | -2.047 | -1.468 | -0.772 | 77.724 | -69.312 | 6.191 | -10.132 | 43.53 | -28.309 | 15.907 | -4.277 | -4.732 | -8.499 | 2,401.681 | -3.48 | -12.507 | -4.604 | -5.81 | -6.651 | -8.11 | -3.208 | -6.378 | -1.514 | 228.914 | 4.624 | 0.878 | 482.17 | -2.401 | -3.272 | 73.967 | 0.094 | 76.051 | -28.191 | 625.087 | 18.654 | -17.627 | -0.173 | 7.293 | -0.007 | 49.748 | 0.282 | 8.474 | -1.103 | -3.211 | 5.54 | 0.046 | 0.013 |
Financing Cash Flow
| 294.358 | -324.7 | 120.124 | 92.35 | 116.471 | -379.353 | 71.111 | -47.843 | 178.915 | -189.948 | 174.74 | -14.585 | -151.2 | -29.497 | 212.678 | 49.551 | -481.518 | -345.636 | -224.252 | 194.228 | -405.1 | 400.853 | -188.278 | -237.872 | -376.478 | -181.31 | -192.546 | -276.396 | 80.778 | -904.225 | 18.567 | -119.534 | 49.967 | 410.604 | -851.205 | 210.859 | 471.854 | -446.427 | -314.793 | -483.138 | 642.432 | 90.851 | -489.967 | -654.178 | -370.642 | -354.266 | 21.252 | 291.051 | -260.07 | -722.06 | -136.162 | -250.426 | 728.52 | -1,149.216 | 794.769 | 1,650.537 | -710.343 | -1,160.677 | -109.546 | -158.095 | 836.984 | -986.11 | 557.939 | 536.091 | 1,088.303 | 854.036 | 1,160.791 | 176.398 | 956.591 | 350.201 | 712.952 | 103.88 | 35.373 | -8.953 | 106.255 | 1,250.052 | 435.684 | -187.499 | 194.049 | 3.199 | 141.27 | 97.763 | 157.572 | -8.66 | 202.406 | -77.139 | 62.912 | 97.695 | 0.394 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.005 | 1.788 | -0.594 | -0.174 | 0.22 | -0.466 | -0.229 | 1.791 | -0.455 | -0.2 | 1.15 | 1.382 | -0.458 | -0.841 | 0.037 | -0.379 | -0.665 | -2.491 | -1.092 | 1.576 | -1.282 | 1.9 | 4.319 | -1.286 | -4.456 | -1.678 | 0.299 | 0.447 | -1.928 | -6.91 | -6.539 | -2.67 | -0.668 | 5.077 | -0.877 | 1.372 | -1.198 | 2.343 | 1.29 | 1.675 | 0.707 | -4.317 | 1.496 | 0.774 | 0.015 | -0.397 | -2.146 | -3.506 | 0.243 | -0.923 | 1.096 | -0.723 | -0.011 | -3.384 | -0.066 | -0.052 | 0.082 | -2.249 | 0.161 | -0.74 | 0 | 0 | 0 | 0 | 0 | -1.724 | 0.415 | -0.714 | 0 | -1.338 | 0 | -0.005 | 0 | -0.198 | -0.163 | -0.484 | -0.073 | -0.401 | -0.401 | -0 | 0 | 0.029 | 0 | -0.011 | 0 | -0 | 0 | 0.114 | -0 |
Net Change In Cash
| -326.267 | 523.592 | 22.413 | -129.512 | -210.869 | 443.347 | 29.055 | -212.081 | 77.829 | -86.429 | 47.121 | -100.937 | -453.663 | 632.34 | -73.039 | 29.513 | -574.762 | 515.128 | -223.5 | 325.891 | -704.824 | 520.675 | -354.276 | 284.242 | -600.591 | 299.541 | -90.661 | -426.399 | 121.9 | -683.867 | 33.124 | 121.558 | 13.468 | 659.658 | -749.822 | 617.702 | 130.553 | 197.538 | -423.098 | -424.732 | 588.259 | 189.358 | -185.038 | -216.364 | -137.818 | 213.186 | -229.222 | 444.399 | -203.747 | -338.324 | 5.978 | -455.519 | 320.917 | -1,072.451 | 763.9 | 858.597 | -620.258 | -220.015 | -245.096 | -315.319 | -9.516 | -660.128 | 442.66 | 60.853 | -206.558 | 192.54 | -614.791 | 176.398 | -407.283 | 246.421 | 712.952 | 103.88 | 35.373 | 331.367 | -165.111 | 619.566 | -4.505 | -60.497 | 12.044 | -50.966 | -145.358 | 204.777 | 151.327 | -55.183 | -40.592 | -1.248 | 27.055 | 46.763 | -27.637 |
Cash At End Of Period
| 587.32 | 913.588 | 389.996 | 561.375 | 690.887 | 901.756 | 278.776 | 249.721 | 461.802 | 383.973 | 470.402 | 423.281 | 524.218 | 977.881 | 345.542 | 418.58 | 389.068 | 963.829 | 448.701 | 672.201 | 346.31 | 1,051.134 | 530.459 | 884.734 | 600.493 | 1,201.084 | 901.543 | 992.204 | 1,418.602 | 1,296.703 | 1,980.57 | 1,947.445 | 1,825.887 | 1,812.419 | 1,152.76 | 1,902.582 | 1,284.88 | 1,154.328 | 956.79 | 1,379.888 | 1,804.62 | 1,216.361 | 1,027.003 | 1,212.04 | 1,428.404 | 1,566.222 | 1,353.036 | 1,582.257 | 1,137.858 | 1,341.605 | 1,679.928 | 1,673.951 | 2,129.47 | 1,808.553 | 2,881.004 | 2,117.103 | 1,258.506 | 1,878.764 | 2,098.779 | 2,343.875 | 2,659.193 | 2,668.71 | 3,328.838 | 2,886.178 | 2,825.325 | 3,031.882 | 1,160.791 | 176.398 | 956.591 | 1,363.874 | 712.952 | 103.88 | -587.904 | 1,120.383 | 789.015 | 954.126 | 334.56 | 339.065 | 399.563 | 387.519 | 438.484 | 583.843 | 379.066 | 227.739 | 282.922 | 326.526 | 327.774 | 300.719 | 253.956 |