
Vcanbio Cell & Gene Engineering Corp., Ltd
SSE:600645.SS
23.39 (CNY) • At close June 6, 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 | 48.328 | 45.036 | 40.149 | -26.059 | 49.837 | 45.301 | 37.374 | -6.778 | 49.718 | 29.008 | 35.824 | -35.503 | 80.119 | 65.151 | 45.554 | -259.967 | 51.775 | 75.211 | 6.117 | -43.808 | 30.371 | 32.288 | 30.844 | -275.304 | 23.322 | 156.673 | 113.535 | -21.55 | -5.297 | -19.292 | 27.68 | 32.334 | -10.47 | 22.18 | -6.185 | 124.392 | -204.648 | 127.903 | 160.706 | -15.314 | 31.604 | 10.703 | 8.471 | 6.152 | 3.68 | 5.021 | -7.638 | -4.541 | 4.186 | 10.22 | 4.034 | 6.694 | 6.384 | 6.448 | 3.9 | 6.686 | 7.571 | -7.936 | 2.059 | -26.143 | 25.257 | 3.285 | -0.274 | 2.231 | 17.683 | 19.491 | -0.308 | 5.393 | 8.546 | 1.387 | -3.45 | -26.715 | 5.656 | 36.298 | -4.44 | -139.439 | 7.935 | -1.089 | -1.15 | -53.284 | -2.364 | -7.698 | -4.816 | -2.474 | 1.727 | 12.593 | -5.581 |
Depreciation & Amortization
| 0 | 0 | 0 | 38.262 | 38.262 | 39.937 | -68.695 | 40.633 | 40.633 | 38.388 | 38.388 | 41.048 | 41.048 | 36.116 | 36.116 | 34.099 | 34.099 | 103.312 | -49.557 | 49.557 | 0 | 96.254 | -43.054 | 43.054 | 0 | 102.044 | -46.719 | 46.719 | 0 | 100.669 | -31.319 | 31.319 | 0 | 55.521 | -27.583 | 27.583 | 0 | 44.951 | -22.067 | 22.067 | 0 | 34.077 | -16.81 | 16.81 | 0 | 32.593 | -17.367 | 17.367 | 0 | 33.214 | -13.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.665 | 4.532 | 5.309 | 7.99 | 0.344 | 4.676 | 3.92 | 6.197 | 4.836 | 1.275 | 8.032 | 3.293 | 5.408 | 1.498 | 1.906 | 1.772 |
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 | 5.78 | 0 | 16.696 | 0 | 11.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -65.114 | 0 | -9.272 | 55.932 | -55.932 | 0 | -59.571 | 69.252 | -69.252 | 0 | 6.714 | 54.969 | -54.969 | 0 | 61.821 | 69.631 | -69.631 | 0 | -76.67 | 80.995 | -80.995 | 0 | -93.311 | 96.532 | -96.532 | 0 | -61.692 | 94.79 | -94.79 | 0 | -86.153 | 8.77 | -8.77 | 0 | -129.944 | 17.714 | -17.714 | 0 | -20.491 | -13.183 | 13.183 | 0 | -2.65 | 23.854 | -23.854 | 0 | -57.86 | 12.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.765 | 6.89 | -0.228 | 15.995 | 71.138 | 27.8 | -1.88 | -21.944 | 18.105 | 22.294 | 19.736 | -13.41 | 33.149 | 6.944 | 6.636 | -10.844 |
Accounts Receivables
| 0 | 0 | 0 | -50.805 | 0 | -12.229 | 34.065 | -34.065 | 0 | -31.929 | 51.102 | -51.102 | 0 | 30.73 | 53.78 | -53.78 | 0 | 67.706 | 65.472 | -65.472 | 0 | -43.607 | 59.098 | -59.098 | 0 | -79.905 | 78.381 | -78.381 | 0 | -69.872 | 97.915 | -97.915 | 0 | -83.752 | 1.08 | -1.08 | 0 | -125.623 | 24.036 | -24.036 | 0 | -21.896 | -13.15 | 13.15 | 0 | -1.198 | 23.973 | -23.973 | 0 | -51.274 | 9.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -14.309 | 0 | -9.25 | 21.868 | -21.868 | 0 | -27.642 | 18.15 | -18.15 | 0 | -4.555 | 1.188 | -1.188 | 0 | -5.884 | 4.159 | -4.159 | 0 | -33.063 | 21.897 | -21.897 | 0 | -13.406 | 18.151 | -18.151 | 0 | 8.18 | -3.125 | 3.125 | 0 | -2.401 | 7.69 | -7.69 | 0 | -4.321 | -6.322 | 6.322 | 0 | 1.406 | -0.033 | 0.033 | 0 | -1.452 | -0.119 | 0.119 | 0 | -6.586 | 2.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.708 | -17.426 | -0.968 | 4.65 | 26.479 | 2.149 | 2.845 | 0.374 | 14.74 | 0.639 | -2.626 | 1.179 | 4.707 | -1.999 | 14.422 | 0.627 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.206 | 0 | 0 | 0 | -6.681 | 0 | 0 | 0 | -19.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.057 | 24.316 | 0.741 | 11.344 | 44.659 | 25.651 | -4.724 | -22.318 | 3.364 | 21.655 | 22.362 | -14.589 | 28.442 | 8.943 | -7.786 | -11.47 |
Other Non Cash Items
| 0 | 0 | 30.386 | 70.615 | -18.902 | 179.4 | 35.599 | 55.906 | -40.633 | 21.183 | -107.64 | 28.204 | -5.759 | 159.987 | -80.119 | -65.151 | -45.554 | 259.967 | -51.775 | -75.211 | -6.117 | 43.808 | -30.371 | -32.288 | -30.844 | 275.304 | -23.322 | -156.673 | -113.535 | 21.55 | 5.297 | 19.292 | -27.68 | -32.334 | 10.47 | -22.18 | 6.185 | -124.392 | 204.648 | -127.903 | -160.706 | 15.314 | -31.604 | -10.703 | -8.471 | -6.152 | -3.68 | -5.021 | 7.638 | 4.541 | -4.186 | -10.22 | -4.034 | -6.694 | -6.384 | -6.448 | -3.9 | -6.686 | -7.571 | 7.936 | -2.059 | 26.143 | -25.257 | -3.285 | 0.274 | -2.231 | -17.683 | -19.491 | 0.308 | -5.393 | -8.546 | -1.387 | 3.45 | -2.514 | 1.739 | -35.702 | 1.206 | 124.421 | -2.041 | 3.938 | 1.861 | 52.303 | 2.036 | 6.624 | 0.798 | -8.4 | 1.214 | -5.233 | 1.423 |
Operating Cash Flow
| 0 | 0 | 78.714 | 77.388 | 21.247 | 113.404 | 72.674 | 85.907 | 37.374 | -6.778 | 49.718 | 29.008 | 30.065 | 88.368 | 110.162 | 73.276 | 49.151 | 92.736 | 67.039 | 81.491 | 3.088 | 84.791 | 63.247 | 88.389 | 5.063 | 77.34 | 285.018 | 18.622 | -27.471 | 55.16 | 35.449 | -24.181 | -36.159 | 53.022 | 13.522 | 94.621 | -20.498 | -5.489 | -34.226 | 43.617 | 4.274 | 120.77 | 28.245 | 49.363 | 23.077 | 53.312 | 41.488 | 18.911 | -2.988 | -46.321 | 42.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.87 | 18.818 | 5.677 | 20.75 | 56.465 | 38.369 | 4.888 | -15.036 | 21.96 | 23.242 | 26.695 | -14.135 | 27.683 | 11.383 | 15.902 | -13.23 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.918 | -14.102 | -11.913 | -20.799 | -20.504 | -28.541 | -17.325 | -22.101 | -20.647 | -30.444 | -25.76 | -23.464 | -19.523 | -40.599 | -35.89 | -40.908 | -10.343 | -16.55 | -22.531 | -24.22 | -28.418 | -68.294 | -9.655 | -15.123 | -29.88 | -51.72 | -27.828 | -31.724 | -16.862 | -32.032 | -9.203 | -12.817 | -28.966 | -33.953 | -52.297 | -159.45 | -24.149 | -33.595 | -36.94 | -40.314 | -17.853 | -27.575 | -12.269 | -6.423 | -14.206 | -13.798 | -24.925 | -19.615 | -12.092 | -13.4 | -19.118 | -22.081 | -0.964 | -4.243 | -4.803 | -2.496 | -3.27 | -1.832 | -1.007 | -1.05 | -1.33 | -4.226 | -4.834 | -6.458 | -1.802 | -8.28 | -3.729 | -4.591 | -3.716 | 3.771 | -3.561 | -5.848 | -12.28 | -6.359 | -6.953 | -18.646 | -15.713 | -16.939 | -13.951 | -18.076 | -8.587 | -5.738 | -4.574 | -9.643 | -7.271 | -18.563 | -8.861 | -1.764 | -6.898 |
Acquisitions Net
| 0 | 0 | 0 | 0.31 | 0.127 | 0.012 | 0.617 | 18.105 | 0.003 | 18.562 | 0.011 | 18.819 | 0.08 | -0.704 | 36.835 | -0.345 | 12.389 | 0.241 | 0 | 24.254 | 28.418 | 0 | 7.2 | 0 | 0.5 | -0.791 | 4.232 | 34.641 | 125 | 0.213 | -0 | 0.134 | 45.001 | 0 | -0 | 139.096 | 24.269 | -98.062 | 0.246 | 0 | 0.158 | -2.31 | 0.01 | -1.312 | 0 | 0 | 0 | 0 | 0 | -67.096 | 0 | 0 | 2 | 10.581 | 0 | 0 | 0 | -1.623 | 0 | 5.551 | 1.33 | 4.649 | 4.872 | 6.937 | 0 | -3.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.398 | 0 | 0 | 0 | 10.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -0.001 | -0 | -0.568 | 0 | -0.003 | -5.107 | -0.554 | -12 | -3.007 | -0.011 | -0.52 | -5 | -6.774 | -1.035 | -5 | -71.117 | 0.275 | -20.968 | -300 | -300 | -609.615 | 0 | 0 | -66.11 | -128.043 | -149.957 | -28.065 | -49 | -15.275 | -184.883 | -352.927 | -262.827 | -504.785 | -331.714 | -865.919 | -815.285 | -3,242.973 | -1,111.392 | -2,779.438 | -2,481.87 | -799.568 | -306.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.92 | -6 | -40.92 | 14.243 | 0 | 0 | 0 | 0.262 | -0.022 | -30.812 | -15.867 | -0.838 | -2.489 | -14.5 | -30.5 | -22.399 | 0 | 0 | 0 | -54.053 | -0.333 | -4.996 | 0 | 10 | 0 | -10 | -0.1 | 0.6 | 0 | 0 | 0 | 16.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 5.6 | -18.105 | 10 | 6.35 | -0.011 | 1.617 | 0 | 6.132 | 6.296 | 52.552 | 0 | 0 | 302.802 | 302.579 | 404.076 | 0 | 0 | 0 | 0.029 | 138.925 | 82.73 | 28.111 | 38.09 | 58.69 | 182.172 | 289.962 | 199.325 | 464.873 | 236.062 | 805.825 | 760.52 | 3,731.268 | 1,139.519 | 2,334.256 | 2,614.355 | 363.071 | 116.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.608 | 18.745 | 0 | 25.293 | 1.206 | 0 | 6.801 | 4.5 | 6.173 | 16.813 | 11.867 | 51.037 | 0.453 | 22.555 | 45.664 | 16.455 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0.173 | 0 | 0 | 0 | -1.28 | 0.443 | 1.347 | 0 | 0.52 | 0 | 10.798 | 0.535 |
Other Investing Activites
| 0.001 | 3.318 | 0.269 | -0.258 | 0.127 | 0.008 | -0.5 | 0.055 | -1.997 | -18.55 | 0.011 | -17.5 | 0.08 | -0.356 | -35.89 | 52.206 | 12.389 | 18.326 | 11.533 | -43.066 | -28.418 | 226.773 | 0.265 | 7.771 | 1 | -6.525 | 80.105 | -5.254 | -40.314 | 3.38 | 0.186 | -3.38 | 6.475 | 2.958 | 0.423 | -160.387 | -24.149 | -32.576 | -0.019 | 0.402 | -1 | 62.253 | -1.712 | -124.852 | -0.775 | 7.887 | -7.7 | 2.053 | -12.092 | 73.271 | -29.969 | 0 | 124.438 | -8.557 | -9.993 | 3.002 | 0 | 0.026 | 0.001 | -2.298 | -1.33 | -4.226 | -4.834 | -6.471 | 0.013 | 11.673 | -13.959 | -28.236 | 0.028 | 8.751 | 0.037 | 5.116 | 5.795 | 3.173 | 19.793 | 31.086 | 0.057 | -17.519 | 7.141 | 1.342 | -0.042 | -6.065 | -37.25 | -0.08 | -0.109 | 6.212 | 0.007 | -4.858 | -1.341 |
Investing Cash Flow
| -10.917 | -10.785 | -11.644 | -21.057 | -20.377 | -28.532 | -16.715 | -22.6 | -22.644 | -27.09 | -25.76 | -21.049 | -24.443 | -41.597 | -29.683 | 6.299 | -69.072 | 2.051 | 270.836 | -40.454 | 75.658 | -451.136 | -2.19 | -7.352 | -94.461 | -48.154 | -10.718 | -2.29 | 56.915 | 14.976 | -11.728 | -79.028 | -40.991 | -70.906 | -147.527 | -240.836 | -78.794 | 324.063 | -8.587 | -485.095 | 113.79 | -404.129 | -203.963 | -131.275 | -14.981 | -5.911 | -32.625 | -17.562 | -12.092 | -7.225 | -49.087 | -28.081 | 84.554 | 12.633 | 3.949 | 0.505 | 22.024 | -1.961 | -1.028 | -21.808 | -12.697 | 1.531 | 9.528 | -8.624 | 18.748 | -21.928 | 4.866 | 12.837 | 12.766 | -41.532 | -3.857 | -5.729 | -6.434 | 6.814 | 12.84 | 2.44 | -15.756 | -16.288 | -6.81 | -16.734 | -8.629 | 14.245 | -41.382 | -8.376 | -7.38 | -11.831 | -8.854 | 4.177 | -7.704 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -11.041 | -1.577 | -1.577 | -1.577 | -1.577 | -1.577 | -1.577 | -1.577 | -1.577 | 0.207 | -1.762 | -3.176 | -10.406 | -9.275 | -7.388 | -2.064 | -7.807 | -7.911 | -65.38 | -10.744 | 9.217 | -67.306 | -1.921 | -16.213 | 32.025 | -12.466 | -2.15 | -19.634 | -30.626 | 39.381 | 73.715 | 5.212 | -52.091 | -5.032 | 133.52 | -6.11 | -33.625 | -134.775 | 149.281 | 28.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.38 | 0 | -0.2 | 0.8 | -0.127 | -4.736 | 0 | -7 | -14.38 | -39.4 | -23.28 | 9.08 | 24.2 | -32.92 | 0 | 0 | -40.709 | 6.72 | 14.215 | -2.906 | -11.67 | 6.92 | -14.13 | 8.3 | 23.85 | -16.5 | 0.33 | 5.5 |
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 | 167.692 | -167.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.692 | 0 | 0 | 0 | -0.315 | 0 | 0 | 0 | -0.095 | 0 | 0 | 0 | -17.247 | 0 | -17.247 | 0 | -11.63 | 0 | 0 | 0 | 0 | -25 | -2.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.116 | -0.136 | -0.162 | -0.178 | -0.195 | -0.216 | -0.246 | -0.26 | -0.281 | -0.304 | -0.336 | -0.348 | -0.371 | -0.395 | -0.415 | -0.425 | -9.37 | -0.589 | -0.974 | -1.872 | -4.238 | -2.358 | -2.221 | -2.526 | -5.308 | -2.159 | -2.013 | -2.187 | -5.124 | -2.697 | -2.215 | -1.584 | -3.903 | -1.569 | -2.203 | -0.874 | -3.524 | -1.708 | -3.095 | -2.166 | 0 | 0 | 0 | 0 | -13.872 | 0 | 0 | 0 | -1.073 | -1.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.32 | 0 | -0.146 | -12.038 | -0.193 | 0 | -12.072 | -6.88 | -0.137 | -3.19 | -0.277 | -0.817 | -0.667 | -3.226 | -1.598 | -4.46 | -5.855 | -4.522 | -8.157 | -2.201 | -1.573 | -1.942 | -1.573 | -1.251 | -3.015 | -1.388 | -1.808 | -0.163 | -0.573 | -2.527 | -1.678 |
Other Financing Activities
| -7.72 | -8.993 | -74.295 | -123.022 | -62.233 | -7.091 | -4.429 | 7.709 | -7.903 | -2.199 | -7.222 | -4.084 | -5.215 | -15.951 | -2.667 | 0.692 | 0 | -23.679 | -6.644 | 22.679 | -1.141 | -0.55 | 445 | 0 | 0 | 23.647 | -2.121 | -3.566 | -12.768 | -1.584 | -4.576 | -0.4 | 0 | 50.229 | -0.057 | 22.69 | -0 | -0.687 | -0.251 | 238.464 | 26 | -8.014 | 44.2 | 0 | 0 | 148.662 | 9.85 | -16.009 | 2 | 55.776 | -1.517 | 0 | 0 | -2.75 | 0 | 0 | 0 | 0.331 | -0.172 | 0.042 | -0.055 | -12.202 | 0.313 | -0.638 | 0.379 | -0.048 | -0.017 | 16.49 | 0.075 | -10.539 | -0.008 | -0.002 | 0.087 | 9.805 | -0 | -3.735 | 0 | -0 | -0 | -4.306 | 0.007 | 4.114 | -0.66 | -0.773 | -1.682 | 3.932 | -1.304 | 0 | -0 |
Financing Cash Flow
| -7.72 | -20.15 | -76.008 | -124.76 | -63.811 | -8.864 | -6.007 | 5.885 | -9.74 | 14.492 | -7.319 | -6.182 | -8.74 | -27.77 | -12.337 | -7.111 | -2.49 | -32.386 | -15.144 | -43.675 | -13.758 | 4.334 | 375.337 | -4.142 | -18.738 | 33.117 | -16.747 | -7.209 | -34.589 | -48.963 | 32.108 | 71.1 | 3.628 | -41.813 | -6.658 | 154.007 | -6.984 | -34.312 | -136.733 | 384.65 | 52.363 | -8.014 | 44.2 | 0 | 0 | 148.662 | 9.85 | -16.009 | 2 | 54.703 | -51.517 | 0 | 0 | -2.75 | 0 | 0 | 0 | 0.331 | -10.492 | 0.042 | 0.299 | 0.216 | 0.12 | -0.838 | -10.893 | -7.054 | -4.891 | 13.3 | -7.203 | -25.736 | -40.075 | -26.508 | 7.569 | 29.545 | -34.905 | -8.257 | -8.157 | -42.91 | 5.147 | 7.967 | -4.472 | -8.807 | 3.245 | -16.292 | 4.81 | 27.944 | -18.377 | -2.197 | 3.822 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.34 | 9.634 | -6.041 | 1.917 | 1.793 | -4.738 | -3.305 | 24.964 | -6.698 | -7.626 | 23.427 | 21.178 | -1.684 | -5.897 | 1.064 | -4.647 | 2.037 | -12.285 | -10.244 | -0.538 | 4.21 | 3.029 | 0.545 | 3.089 | -3.353 | -5.478 | 13.653 | 1.199 | -0.467 | -0.431 | -0.418 | -0.348 | -0.272 | 0.745 | 0.037 | 0.213 | -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 | -1.027 | 0.364 | -0 | 0 | -17.789 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0.123 | 0 | -7.501 | 0 |
Net Change In Cash
| 26.421 | 86.537 | -14.98 | -66.689 | -2.117 | 71.269 | 46.646 | 94.156 | -12.052 | 63.359 | 62.878 | 64.078 | -4.801 | 13.104 | 69.205 | 67.817 | -20.373 | 50.116 | 312.487 | -3.175 | 69.199 | -358.983 | 436.938 | 79.984 | -111.49 | 56.825 | 271.207 | 10.322 | -5.613 | 20.47 | 60.393 | -32.457 | -73.794 | -58.952 | -140.625 | 8.005 | -106.279 | 284.262 | -179.546 | -56.828 | 170.426 | -296.579 | -126.313 | -81.912 | 8.096 | 195.77 | 19.005 | -14.952 | -13.08 | 1.157 | -58.006 | 3.059 | 91.048 | 52.959 | 3.399 | 19.219 | 51.147 | 48.379 | 38.223 | 20.191 | 21.819 | 60.223 | 34.466 | 9.666 | 30.35 | 16.728 | 27.29 | 55.74 | 27.085 | -30.765 | -2.868 | -10.965 | 13.944 | 66.202 | -2.883 | -0.14 | -3.162 | -20.522 | 36.707 | -3.879 | -28.137 | 27.398 | -14.895 | 2.027 | -16.705 | 43.674 | -15.848 | 10.381 | -17.111 |
Cash At End Of Period
| 1,551.331 | 1,524.909 | 1,438.372 | 1,453.352 | 1,520.098 | 1,581.189 | 1,509.919 | 1,463.273 | 1,369.117 | 1,381.169 | 1,317.81 | 1,254.932 | 1,190.854 | 1,190.073 | 1,176.969 | 1,107.763 | 1,039.946 | 1,060.319 | 1,010.204 | 697.717 | 700.892 | 631.693 | 990.676 | 553.737 | 473.753 | 585.243 | 528.418 | 257.212 | 246.89 | 252.503 | 232.033 | 171.64 | 204.097 | 237.891 | 296.843 | 437.468 | 429.463 | 532.742 | 248.48 | 428.026 | 484.854 | 314.428 | 611.007 | 737.319 | 819.231 | 811.135 | 615.365 | 596.36 | 611.312 | 624.1 | 622.943 | 680.948 | 677.889 | 586.841 | 533.882 | 530.483 | 511.264 | 460.117 | 411.738 | 373.515 | 353.324 | 331.505 | 271.282 | 236.815 | 227.15 | 196.8 | 180.072 | 152.782 | 97.042 | 72.503 | 103.268 | 106.136 | 117.101 | 103.157 | 36.955 | 39.838 | 39.978 | 43.141 | 63.662 | 26.956 | 30.835 | 58.972 | 31.574 | 46.469 | 44.442 | 61.147 | 17.473 | 33.321 | 22.94 |