
Beijing Electronic Zone Investment and Development Group Co., Ltd.
SSE:600658.SS
4.2 (CNY) • At close May 8, 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 | -442.154 | -126.658 | 78.203 | -188.195 | -99.056 | -60.966 | 170.936 | 548.441 | -108.868 | 244.136 | -84.417 | 282.128 | -40.193 | -103.045 | -107.315 | 88.329 | 197.773 | 71.601 | 162.959 | 212.268 | -31.188 | 80.077 | 89.817 | 106.081 | -42.891 | 240.894 | 105.784 | 308.668 | 128.57 | 51.623 | 19.63 | 291.661 | 27.084 | 92.546 | 8.663 | 347.402 | 133.851 | 25.342 | 12.921 | 74.373 | 18.905 | 131.088 | 272.546 | 6.699 | 139.528 | 61.98 | 290.036 | 296.053 | 25.737 | 85.754 | 18.226 | 76.273 | 33.052 | 114.329 | 88.705 | 120.171 | 115.962 | 55.634 | 73.381 | 348.748 | -8.019 | -9.411 | -14.144 | -29.268 | -8.754 | -10.934 | -15.029 | 15.811 | 0.224 | -6.118 | -4.154 | -34.323 | -11.154 | -7.264 | -11.314 | 9.902 | 2.743 | -4.478 | -5.618 | -3.401 | -3.073 | 17.221 | -6.027 | -48.665 | -9.897 | -12.085 | -6.718 |
Depreciation & Amortization
| 0 | 0 | 0 | 112.1 | 112.1 | 104.564 | -215.896 | 126.191 | 126.191 | 111.373 | 111.373 | 108.781 | 108.781 | 111.189 | 111.189 | 103.678 | 103.678 | 56.607 | -31.859 | 31.859 | 0 | 63.014 | -31.231 | 31.231 | 0 | 50.154 | -18.706 | 18.706 | 0 | 25.022 | -12.574 | 12.574 | 0 | 26.232 | -13.697 | 13.697 | 0 | 24.223 | -11.089 | 11.089 | 0 | 20.24 | -9.483 | 9.483 | 0 | 18.931 | -9.151 | 9.151 | 0 | 18.118 | -8.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.843 | 2.986 | 3.009 | 2.974 | 2.963 | 2.999 | 2.905 | 3.139 | 3.381 | 3.048 | 2.942 | 2.999 | 5.591 | 2.67 | 3.179 | 3.008 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -121.755 | 0 | 676.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.642 | 0 | 0 | 0 | 0.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.579 | 0 | 0 | 0 | 1.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -181.635 | 0 | 178.442 | -1,563.027 | 1,563.027 | 0 | -240.162 | -2,237.453 | 2,237.453 | 0 | -824.662 | -222.224 | 222.224 | 0 | -616.908 | 1,045.868 | -1,045.868 | 0 | -1,628.293 | 3,043.927 | -3,043.927 | 0 | -4,499.158 | 6,465.657 | -6,465.657 | 0 | -730.287 | 1,327.528 | -1,327.528 | 0 | -1,305.807 | 747.769 | -747.769 | 0 | -410.725 | 522.792 | -522.792 | 0 | 252.323 | -218.129 | 218.129 | 0 | 12.523 | 68.361 | -68.361 | 0 | -45.763 | -12.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.263 | 12.227 | 0.315 | -6.191 | -41.63 | 26.364 | 14.325 | 13.912 | 33.59 | 8.785 | 0.121 | -21.677 | 148.206 | 7.29 | -11.009 | -61.421 |
Accounts Receivables
| 0 | 0 | 0 | -73.304 | 0 | -452.047 | -758.191 | 758.191 | 0 | -306.528 | -2,003.877 | 2,003.877 | 0 | 556.715 | -1,014.454 | 1,014.454 | 0 | 48.143 | 673.246 | -673.246 | 0 | -310.642 | 2,468.004 | -2,468.004 | 0 | -456.259 | 3,661.495 | -3,661.495 | 0 | 427.943 | 971.282 | -971.282 | 0 | -508.548 | 514.791 | -514.791 | 0 | 78.825 | 252.849 | -252.849 | 0 | 208.499 | -3.149 | 3.149 | 0 | -232.462 | 342.995 | -342.995 | 0 | -99.813 | 38.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -108.331 | 0 | 679.702 | -804.836 | 804.836 | 0 | 66.366 | -233.576 | 233.576 | 0 | -1,381.554 | 792.23 | -792.23 | 0 | -668.561 | 372.621 | -372.621 | 0 | -1,497.259 | 575.923 | -575.923 | 0 | -4,042.899 | 2,804.162 | -2,804.162 | 0 | -1,158.23 | 356.247 | -356.247 | 0 | -797.259 | 232.979 | -232.979 | 0 | -489.55 | 269.943 | -269.943 | 0 | 43.824 | -214.98 | 214.98 | 0 | 244.985 | -274.633 | 274.633 | 0 | 54.051 | -50.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.979 | -11.482 | -12.98 | -22.151 | 5.255 | -19.431 | -10.037 | -1.205 | 13.904 | -10.322 | -1.228 | -7.362 | 90.138 | 8.628 | -20.569 | 8.791 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.909 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -49.212 | 0 | 0 | 0 | -1.909 | 0 | -0 | 0 | 0.177 | 0 | 0 | 0 | 3.51 | 0 | 0 | 0 | 179.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.284 | 23.709 | 13.295 | 15.96 | -46.885 | 45.794 | 24.362 | 15.117 | 19.686 | 19.107 | 1.349 | -14.314 | 58.068 | -1.338 | 9.56 | -70.212 |
Other Non Cash Items
| -21.575 | 0 | 313.619 | 428.895 | -896.361 | 992.509 | 1,971.352 | 198.135 | -126.191 | -548.441 | 2,126.08 | -2,346.234 | 84.417 | -282.128 | 40.193 | 103.045 | 107.315 | -88.329 | -197.773 | -71.601 | -162.959 | -212.268 | 31.188 | -80.077 | -89.817 | -106.081 | 42.891 | -240.894 | -105.784 | -308.668 | -128.57 | -51.623 | -19.63 | -291.661 | -27.084 | -92.546 | -8.663 | -347.402 | -133.851 | -25.342 | -12.921 | -74.373 | -18.905 | -131.088 | -272.546 | -6.699 | -139.528 | -61.98 | -290.036 | -296.053 | -25.737 | -85.754 | -18.226 | -76.273 | -33.052 | -114.329 | -88.705 | -120.171 | -115.962 | -55.634 | -73.381 | -348.748 | 8.019 | 9.411 | 14.144 | 29.268 | 8.754 | 10.934 | 15.029 | -15.811 | -0.224 | 6.118 | 4.154 | 32.091 | 2.822 | 2.298 | 1.444 | 0.161 | 2.141 | 2.332 | -1.592 | -14.852 | 2.063 | -16.036 | 0.576 | -89.734 | 6.138 | 6.081 | 5.698 |
Operating Cash Flow
| -21.575 | 0 | -128.535 | 190.137 | -818.158 | 699.75 | 93.372 | -110.778 | 170.936 | 548.441 | -108.868 | 244.136 | -0 | 1,945.888 | 964.613 | 208.437 | -592.772 | 890.208 | 467.504 | 13.047 | -346.108 | 602.1 | -275.813 | -923.457 | -1,694.898 | 530.177 | -738.898 | -3,774.967 | 148.281 | 1,556.412 | 158.971 | -187.824 | -1,019.572 | -13.466 | -72.736 | 31.748 | -345.809 | 674.639 | -10.504 | 67.698 | -129.631 | 125.751 | -47.296 | -210.274 | 527.802 | 27.784 | 23.868 | -486.353 | 516.398 | 188.003 | 217.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197.665 | 0 | 3.662 | 12.682 | 1.203 | 33.598 | 6.128 | 23.062 | -7.218 | 0 | 11.78 | 5.921 | -14.969 | 22.873 | 6.881 | -1.642 | -13.087 | -28.603 | 34.247 | 15.084 | 9.842 | 18.718 | 10.824 | 4.248 | -24.129 | 15.398 | 6.201 | -13.834 | -59.433 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -58.709 | -59.926 | -36.833 | -80.733 | -51.149 | -50.187 | -50.101 | -27.861 | -18.209 | -27.459 | -54.838 | -37.18 | -11.563 | -146.482 | -2.626 | -45.32 | -24.484 | -40.154 | -18.568 | -15.716 | -22.748 | -19.323 | -21.43 | -9.936 | -3.923 | -7.908 | -7.088 | -0.639 | -15.304 | -7.608 | -1.766 | -1.974 | -3.194 | -18.216 | -7.692 | -2.226 | -0.063 | 5.328 | -20.309 | -0.362 | -0.321 | -2.592 | -0.645 | -0.075 | -0.041 | -0.053 | -0.213 | -0.599 | -0.062 | -0.571 | -0.575 | -0.841 | -0.007 | -0.587 | -0.304 | -0.002 | -0.022 | -1.453 | -6.663 | -0.041 | -0.227 | 1.032 | -0.082 | -0.9 | -0.59 | -1.516 | -1.662 | -0.243 | -0.044 | -0.62 | -0.102 | -0.173 | -0.095 | -0.356 | -0.052 | -0.316 | -0.338 | -0.7 | -1.293 | -1.551 | -0.952 | -4.566 | -0.847 | -2.962 | -0.493 | -3.42 | -1.585 | -1.037 | -0.358 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | -2.207 | 0.002 | 0.002 | 34.2 | 0 | 8.196 | -8.191 | 0 | -0.473 | 0.015 | 0.002 | 4.776 | 30.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.656 | 0 | 0 | -96.656 | 22 | 0 | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.442 | 0 | 0 | 0 | 0.158 | 0.008 | 0.282 | 0 | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.749 | 0 | 1.168 | 0.366 |
Purchases Of Investments
| 0 | -36.414 | 0 | -15.867 | -3.333 | -20.5 | -12.367 | -22.083 | -5.7 | -31.235 | 0 | 0 | 0 | -14.25 | -15 | 0 | -92.601 | -204.567 | -283.22 | -222.3 | -276.5 | -206.39 | 0 | 0 | 0 | -45 | -80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.584 | 0 | 0 | 0 | -0.058 | -0.02 | -0.086 | -1.19 | 3.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.57 | 0 | 4.314 | -5.314 |
Sales Maturities Of Investments
| 2.278 | 5.271 | 0 | 0 | 0 | 10.193 | -0.002 | 4.241 | -28.5 | 37.029 | 0 | 0 | 0 | 2.044 | 0 | 0 | 0 | 31.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.19 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.252 | 0 | 0 | 0 | -0.386 | 0 | 0 | 0 | 0.003 | 3.434 | 0.265 | 1.194 | -3.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.85 | 0 | 0 | 7.227 | 8.168 | 0 | 39.722 | 5.54 | 11.996 | 19.872 | 1.001 | 0.111 |
Other Investing Activites
| 0.033 | 0 | -1.651 | -14.963 | -3.333 | 10 | 0.002 | -10 | -5.7 | -10.542 | -2.662 | 18.566 | 0 | 48.074 | 0.015 | 0.002 | 0.331 | -40.154 | 0.002 | 32.273 | -22.748 | 35.396 | 0 | -252.014 | 0.025 | 0.947 | -7.088 | -79.928 | 0.676 | -348.012 | 0.25 | 0 | -3.194 | 96.756 | 20.907 | -2.226 | -0.063 | 29.083 | 0 | -22 | -0.321 | -2.592 | -0.645 | 0.001 | 0 | 1.685 | -0.213 | -0.599 | -0.062 | 0.926 | -0.575 | -0.841 | -0.007 | 1.458 | -0.304 | -0.002 | -0.022 | 0.151 | 1.133 | -0.041 | -0.227 | 0.725 | 0.449 | 0.465 | 0.094 | 0.247 | 0.129 | 0.164 | 0.022 | 0.701 | 9.808 | 0.151 | 0.218 | 0.414 | 0.003 | 0.004 | 0.026 | 0.798 | 0.105 | 0.065 | 0.171 | -2.145 | 0.052 | 0.226 | 9.723 | -30.154 | 0.005 | -1.037 | -0.358 |
Investing Cash Flow
| -56.399 | -91.068 | -38.484 | -96.6 | -54.482 | -52.701 | -62.467 | -55.702 | -23.909 | -32.207 | -49.304 | -26.804 | -11.563 | -112.657 | -17.611 | -45.318 | -116.754 | -223.073 | -301.786 | -205.743 | -299.248 | -190.317 | -21.43 | -261.95 | -3.898 | -51.961 | -87.088 | -80.568 | -14.627 | -355.62 | -1.516 | -1.973 | -3.194 | 88.647 | 13.214 | -2.226 | -96.719 | 34.411 | -20.308 | -22.362 | -0.321 | 4.597 | -0.645 | -0.074 | 0.045 | 1.632 | -0.213 | -0.599 | -0.062 | 0.355 | -0.575 | -0.841 | -0.007 | 0.871 | -0.304 | -0.002 | -0.022 | -1.05 | -5.53 | -0.041 | -0.227 | 4.229 | 0.367 | -0.435 | -0.495 | -1.165 | 1.889 | 0.382 | -0.017 | 0.968 | 9.706 | -0.023 | 0.123 | 0.058 | -0.049 | -0.311 | -0.312 | 2.949 | -1.188 | -1.486 | 6.446 | 1.457 | -0.795 | 36.987 | 14.77 | -38.4 | 18.293 | 4.409 | -5.553 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 45.468 | 66.183 | 315.043 | -344.708 | 803.637 | -212.011 | -1,633.986 | 1,752.707 | -55.559 | 550.783 | -1,030.873 | 1,042.834 | 72.624 | -377.931 | 2.932 | -1,365.278 | 224.207 | 920.997 | 198.289 | 607.907 | 385.775 | 400.684 | 113.089 | 750.004 | 138.286 | 35.572 | 99.358 | 1,796.686 | 171.705 | 53.895 | 802.872 | 163.406 | 75.993 | 81.718 | 0 | 0 | 550 | -14.195 | 3.126 | 8.066 | 3.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | 0 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | -20 | -20 | 10 | -25 | -9 | -25 | 0 | 20 | -2 | 11 | 0 | 0 | -3.5 | -16.37 | -16.5 | -5.13 | -27 | 2.5 | -30.2 | -21 | 4.4 | -30 | 27.6 | 40 |
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 | -34.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -54.559 | -50.565 | -15.759 | -119.847 | -65.355 | -59.285 | -59.285 | -59.285 | -66.048 | -16.779 | -16.779 | -49.277 | -43.664 | -34.706 | -288.397 | -59.107 | -89.694 | -41.393 | -264.061 | -95.68 | -32.763 | -67.508 | -49.87 | -216.75 | -34.581 | -68.891 | -42.126 | -159.83 | -30.929 | -16.147 | -0.1 | -149.732 | -22.735 | -0.723 | -0.4 | -156.046 | 0 | -0.143 | -0.181 | -164.898 | -0.11 | -0.119 | -0.123 | -149.786 | -0.099 | 0 | 0 | -128.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72.512 | -0.23 | -1.229 | -1.242 | -1.566 | -3.537 | -3.493 | 0 | -0.173 | -0.411 | -0.909 | -1.183 | -1.224 | -1.264 | -3.147 | -2.662 | -0.086 | -0.98 | -1.862 | -1.347 | -1.156 | -0.711 | -3.07 | -1.203 | -0.844 | -0.976 | -0.643 | -3.567 | -2.355 | -2.347 | -0.595 | -8.102 | -4.865 | -3.659 |
Other Financing Activities
| -29.931 | -103.06 | -32.31 | -79.262 | -59.759 | -2.137 | -128.499 | -98.254 | -45.52 | -35.626 | -132.78 | -67.634 | -74.662 | -121.959 | -230.438 | -42.966 | -2.436 | 79.646 | 5.887 | 11.283 | 2.37 | 39.857 | 1.9 | 92.973 | -151 | 0 | -8.064 | 177.677 | 1.714 | 153.583 | -1.3 | -1.1 | 0 | -51.293 | 2,375.036 | -157.236 | 14.95 | -22 | -0 | -127.36 | -0 | 0 | 0.22 | -0.22 | 8 | -119.36 | 0 | -8.842 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200 | 0 | -2.725 | 50 | -20.028 | -0.321 | -4.813 | 0 | -4.994 | 9.494 | 6.686 | -6.924 | -1.192 | -0.499 | -2.082 | 0.019 | -5.02 | -0.45 | 1.646 | 0.074 | -0.601 | -0.613 | -0.456 | 0.064 | 0.263 | 0.129 | 4.643 | 0.221 | 0.827 | 0.231 |
Financing Cash Flow
| -39.021 | -87.442 | 266.974 | -543.816 | 678.523 | -307.633 | -1,821.77 | 1,533.721 | -167.126 | 498.378 | -1,296.838 | 917.731 | -45.702 | -534.124 | -515.902 | -1,467.351 | 132.077 | 850.753 | -58.386 | 523.511 | 355.382 | 373.033 | 65.119 | 626.227 | -47.295 | -33.319 | 49.168 | 1,814.532 | 142.491 | 191.331 | 801.472 | 12.574 | 53.258 | 30.103 | 2,375.036 | -157.236 | 564.95 | -36.339 | 2.945 | -284.192 | 2.892 | -0.119 | -0.123 | -149.786 | 7.901 | -119.36 | 0 | -8.842 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | -72.512 | -100.23 | -1.229 | -1.242 | -201.566 | -3.537 | 263.782 | -0.042 | -20.201 | -0.437 | -25.721 | -21.183 | 3.783 | -16.77 | -5.462 | -34.586 | -1.278 | 18.521 | -5.943 | 9.672 | -6.176 | -1.162 | -4.924 | -17.499 | -17.944 | -6.72 | -28.099 | -1.003 | -32.292 | -23.218 | 8.448 | -37.881 | 23.561 | 36.572 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.004 | -0 | 0.03 | -0 | 0.003 | 0.001 | -0.001 | -0.001 | -0.002 | -634.195 | 11.875 | -435.252 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0.022 | -0 | -0.001 | -0.023 | 0 | -0.035 | -0.025 | -0.02 | 0.159 | -0.006 | 0.002 | -0.207 | -0.03 | -0.173 | -0 | -0 | 0.008 | 0 | 0 | -0 | -0.015 | -0 | -0.029 | -0.059 |
Net Change In Cash
| -116.996 | -25.618 | 99.954 | -452.656 | -204.922 | 321.857 | -1,790.863 | 1,367.241 | -860.834 | 675.144 | -2,089.205 | 1,146.937 | -492.518 | 1,252.603 | 431.099 | -1,304.233 | -577.45 | 1,517.887 | 107.333 | 330.815 | -289.974 | 784.816 | -232.124 | -558.627 | -1,745.808 | 444.896 | -776.819 | -2,040.837 | 276.144 | 1,392.123 | 958.927 | -177.224 | -969.508 | 134.541 | 2,298.507 | -115.39 | 125.534 | 660.892 | -27.867 | -238.856 | -127.059 | 130.229 | -48.064 | -360.134 | 535.748 | -89.944 | 23.655 | -495.793 | 536.336 | 188.358 | 216.748 | -59.88 | 132.814 | 11.928 | -37.168 | 182.213 | -77.788 | -4.728 | 595.268 | -161.109 | 193.901 | 561.681 | 3.988 | -7.954 | 0.27 | 6.733 | -13.167 | 27.226 | -24.029 | -0.464 | -13.134 | 4.596 | 3.655 | 17.147 | 17.394 | -9.025 | -14.769 | -30.609 | 15.387 | -4.347 | 9.568 | -7.916 | 9.026 | 8.943 | -32.577 | -14.568 | -13.388 | 14.108 | -28.473 |
Cash At End Of Period
| 1,167.673 | 1,284.669 | 1,310.287 | 1,248.91 | 1,701.566 | 1,906.487 | 1,515.281 | 3,306.145 | 1,938.904 | 2,799.738 | 2,124.594 | 4,213.798 | 3,066.861 | 3,559.379 | 2,306.775 | 1,875.676 | 3,179.908 | 3,757.358 | 2,239.471 | 2,132.138 | 1,801.323 | 2,091.297 | 1,306.481 | 1,538.605 | 2,097.232 | 3,843.04 | 3,398.145 | 4,174.963 | 6,215.801 | 5,939.657 | 4,547.534 | 3,588.607 | 3,765.831 | 4,735.339 | 4,600.798 | 2,302.291 | 2,417.681 | 2,288.992 | 1,628.1 | 1,655.967 | 1,894.823 | 2,021.882 | 1,891.653 | 1,939.718 | 2,299.852 | 1,764.104 | 1,854.049 | 1,830.394 | 2,326.187 | 1,789.851 | 1,601.493 | 1,384.745 | 1,444.625 | 1,311.811 | 1,299.883 | 1,337.05 | 1,154.837 | 1,232.625 | 1,237.353 | 642.085 | 803.194 | 609.293 | 47.611 | 43.624 | 51.578 | 51.308 | 44.575 | 57.742 | 30.516 | 54.545 | 55.009 | 68.143 | 63.547 | 59.892 | 42.744 | 25.35 | 34.375 | 49.144 | 79.753 | 64.366 | 68.713 | 59.145 | 67.062 | 58.036 | 49.093 | 81.67 | 96.238 | 109.626 | 95.519 |