
Harbin Pharmaceutical Group Co., Ltd.
SSE:600664.SS
3.81 (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 | 164.9 | 166.645 | 176.741 | 104.762 | 107.789 | 60.419 | 122.293 | 307.944 | 51.208 | 36.73 | 100.446 | -115.428 | 144.423 | 259.219 | 82.87 | -705.036 | -39.361 | -146.667 | -186.636 | 51.555 | 46.604 | 102.808 | -145.155 | 103.227 | -120.064 | 222.75 | 140.227 | 143.199 | -83.775 | 300.999 | 46.552 | 176.995 | 232.45 | 281.275 | 97.383 | 177.664 | 27.302 | 213.108 | 162.059 | -78.503 | 5.242 | 149.134 | 171.232 | -95.158 | 81.489 | -50.668 | 233.006 | 211.901 | 157.932 | 157.18 | -27.368 | -284.541 | 213.217 | 340.086 | 309.897 | 296.998 | 268.673 | 296.303 | 268.271 | 205.687 | 262.317 | 240.764 | 224.16 | 244.266 | 241.38 | 236.183 | 140.49 | 286.495 | 102.689 | 117.252 | 85.37 | 131.926 | 169.815 | 107.277 | 166.144 | 133.776 | 164.139 | 95.665 | 145.317 | 23.851 | 44.077 | 83.599 | 121.303 | 24.552 | 70.446 | 137.493 | 118.08 |
Depreciation & Amortization
| 0 | 0 | 0 | 74.594 | 74.594 | 76.106 | -144.465 | 76.094 | 76.094 | 72.737 | 72.737 | 87.007 | 87.007 | 111.27 | 111.27 | 51.592 | 51.592 | 358.649 | -189.747 | 189.747 | 0 | 397.866 | -197.763 | 197.763 | 0 | 422.472 | -211.163 | 211.163 | 0 | 437.115 | -220.897 | 220.897 | 0 | 468.354 | -257.645 | 257.645 | 0 | 473.906 | -215.858 | 215.858 | 0 | 447.645 | -221.135 | 221.135 | 0 | 430.963 | -214.12 | 214.12 | 0 | 405.917 | -213.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.464 | 93.915 | 117.557 | 102.142 | 97.223 | 91.049 | 96.074 | 95.018 | 84.72 | 78.796 | 78.886 | 80.288 | 77.929 | 79.21 | 68.985 | 68.67 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -42.962 | -152.808 | 144.495 | 0 | 191.614 | 184.606 | -368.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.955 | 0.955 | 1.333 | 0 | 3.688 | -5.807 | 5.807 | 0 | 8.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.662 | 0 | 0 | 0 | 32.739 | 0 | 0 | 0 | 11.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -107.285 | 0 | 42.007 | 298.016 | -298.016 | 0 | 39.906 | -200.328 | 200.328 | 0 | -780.396 | 924.648 | -924.648 | 0 | -444.679 | -937.873 | 937.873 | 0 | -1,286.351 | 410.11 | -410.11 | 0 | 400.635 | -4,214.442 | 4,214.442 | 0 | -155.352 | -4,252.377 | 4,252.377 | 0 | 548.661 | -1,175.54 | 1,175.54 | 0 | 1,578.963 | -71.173 | 71.173 | 0 | 875.365 | -734.401 | 734.401 | 0 | -942.191 | -594.28 | 594.28 | 0 | 19.13 | -562.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54.358 | -81.197 | -134.825 | -82.154 | 164.321 | -27.662 | -340.153 | -139.499 | -66.726 | -86.661 | -186.441 | -192.609 | -397.1 | 61.594 | -97.645 | -30.087 |
Accounts Receivables
| 0 | 0 | 0 | -95.655 | 0 | 85.122 | 264.66 | -264.66 | 0 | -237.952 | 179.081 | -179.081 | 0 | -613.939 | 1,098.189 | -1,098.189 | 0 | -569.323 | -503.452 | 503.452 | 0 | -1,008.759 | 494.07 | -494.07 | 0 | 375.194 | -3,750.315 | 3,750.315 | 0 | -196.182 | -3,871.896 | 3,871.896 | 0 | 548.661 | -718.731 | 718.731 | 0 | 467.566 | 523.74 | -523.74 | 0 | 951.025 | -386.803 | 386.803 | 0 | -809.475 | -427.686 | 427.686 | 0 | 61.937 | 87.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -11.63 | 0 | -43.115 | 33.356 | -33.356 | 0 | 277.858 | -379.409 | 379.409 | 0 | -166.457 | -173.541 | 173.541 | 0 | 124.643 | -434.42 | 434.42 | 0 | -277.592 | -83.961 | 83.961 | 0 | 25.441 | -464.127 | 464.127 | 0 | 40.829 | -380.481 | 380.481 | 0 | 0 | -456.809 | 456.809 | 0 | 1,111.396 | -594.914 | 594.914 | 0 | -75.66 | -347.598 | 347.598 | 0 | -132.716 | -166.594 | 166.594 | 0 | -42.806 | -650.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.793 | -80.474 | 373.289 | -202.216 | -284.924 | 46.733 | -161.691 | -4.12 | -178.046 | 63.838 | 14.377 | 105.938 | -198.146 | 145.022 | -216.31 | 150.32 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.565 | -0.723 | -508.114 | 120.061 | 449.245 | -74.395 | -178.462 | -135.379 | 111.32 | -150.499 | -200.818 | -298.547 | -198.954 | -83.429 | 118.665 | -180.407 |
Other Non Cash Items
| -464.574 | 0 | -59.868 | 252.373 | -447.54 | -36.715 | 166.854 | 364.514 | -76.094 | -307.944 | -51.208 | 75.788 | 54.436 | 115.428 | -144.423 | -259.219 | -82.87 | 705.036 | 39.361 | 146.667 | 186.636 | -51.555 | -46.604 | -102.808 | 145.155 | -103.227 | 120.064 | -222.75 | -140.227 | -143.199 | 83.775 | -300.999 | -46.552 | -176.995 | -232.45 | -281.275 | -97.383 | -177.664 | -27.302 | -213.108 | -162.059 | 78.503 | -5.242 | -149.134 | -171.232 | 95.158 | -81.489 | 50.668 | -233.006 | -211.901 | -157.932 | -157.18 | 27.368 | 284.541 | -213.217 | -340.086 | -309.897 | -296.998 | -268.673 | -296.303 | -268.271 | -205.687 | -262.317 | -240.764 | -224.16 | -244.266 | -241.38 | -236.183 | -140.49 | -286.495 | -102.689 | -117.252 | -85.37 | 37.146 | -16.95 | 76.077 | 13.105 | 53.521 | 8.17 | 80.22 | 40.583 | 1.332 | 31.76 | 50.697 | 2.132 | 31.31 | 14.749 | 63.743 | 10.907 |
Operating Cash Flow
| -464.574 | 0 | 105.032 | 344.424 | -270.799 | 144.153 | 274.054 | 348.839 | 122.293 | 307.944 | 51.208 | 36.73 | 154.883 | -31.386 | -290.489 | 308.098 | -173.741 | -690.017 | 128.573 | -201.445 | -0.072 | -169.439 | 65.498 | -2.904 | -178.094 | 538.965 | 60.061 | -48.823 | 142.522 | 42.752 | -172.034 | 189.005 | 89.498 | 491.626 | 340.091 | 911.385 | 1,034.91 | 892.196 | 714.287 | 287.263 | -233.731 | 131.08 | 313.797 | 733.411 | -42.188 | -290.498 | -258.887 | 582.732 | 108.293 | -67.328 | -131.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207.178 | 165.582 | 166.086 | 199.237 | 448.84 | 235.696 | -68.194 | 141.419 | 43.177 | 67.972 | 26.742 | 11.115 | -263.31 | 225.999 | 172.575 | 167.57 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -19.896 | -34.011 | -36.156 | -15.902 | -14.745 | -46.194 | -14.81 | -9.328 | -16.204 | -25.283 | -12.403 | -20.104 | -31.856 | -39.38 | -4.416 | -17.541 | -15.36 | -53.907 | -22.25 | -21.789 | -20.266 | -15.883 | -5.67 | -13.087 | -4.359 | -73.947 | -8.699 | -22.873 | -8.591 | -45.679 | -24.089 | -21.866 | -10.374 | -25.184 | -22.341 | -30.765 | -29.166 | -73.953 | -70.785 | -65.646 | -80.369 | -116.253 | -76.466 | -77.059 | -105.593 | -96.376 | -95.825 | -117.804 | -59.893 | 29.518 | -108.852 | -143.6 | -52.847 | -73.127 | -53.58 | -57.443 | -49.477 | -86.32 | -83.491 | -92.13 | -37.253 | -35.417 | -93.62 | -54.16 | -40.064 | -47.149 | -35.683 | -34.792 | -25.463 | -57.439 | -54.119 | -26.314 | -37.124 | -107.879 | -73.096 | -70.233 | -75.067 | -173.784 | -123.827 | -66.79 | -79.212 | -196.106 | -105.344 | -73.88 | -53.266 | -168.133 | -138.391 | -91.992 | -75.211 |
Acquisitions Net
| 0 | 0 | 0 | 0.289 | 0.004 | 0.484 | 33.45 | 0.143 | 1.861 | 91.775 | 13.092 | 2.322 | 43.845 | 43.174 | 48.501 | 84.203 | 1.586 | 0.022 | 0 | 0 | 0 | 20.741 | -21.075 | 21.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117.976 | 60.255 | 0 | 0 | 0 | 53.075 | -0.329 | 53.998 | 60.577 | 49.564 | -4.257 | 84.732 | 93.291 | 4.875 | 21.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.338 | 96.794 | 0 | 77.647 | 173.601 | 125.017 | 0 | 0 | 201.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -0.01 | 0 | 0 | -33.948 | 0 | 0 | -91.775 | -13.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | -1.5 | 0 | -1,356.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | -100 | -150.1 | -150 | 0 | -0 | -60 | -265 | -302 | -589 | -210 | -180 | -210 | -480 | -35 | 0 | 0 | 0 | -339.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.576 | -0.75 | -0.075 | -4.97 | -7.251 | -133.666 | 0 | 0 | -4.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | -0.498 | 0.498 | 0 | 0 | -9.227 | 10.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0 | 0 | 0 | -1.515 | 1.362 | 29.714 | 0.931 | -28.744 | 0.033 | 0.316 | 28.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.159 | 0 | 0 | 101.157 | 250.616 | 152.706 | 2.785 | 0 | 0.516 | 140.288 | 187.813 | 377.458 | 609.922 | 310.961 | 170.148 | 388.943 | 280.322 | 10.064 | 76.513 | 86.331 | 272.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182.027 | 14.565 | 1.106 | 0 | 0.78 | 63.492 | 31.217 | 250.87 | 0.007 | 0.366 | 236.418 | 0 | 0 | 2.042 | 0.605 | 0 | 0 |
Other Investing Activites
| 2.329 | 0.794 | 0.823 | 0.279 | 0.004 | 0.498 | -122.597 | 0.143 | 1.861 | 101.863 | 13.092 | 0.071 | 43.845 | 34.022 | 48.501 | 84.203 | 1.586 | 15.642 | 0.354 | 2.215 | -2.153 | 0.855 | 2.405 | 0.015 | 21.087 | -691.901 | 1.117 | 0.602 | 0.081 | 2.185 | 0.489 | 0.724 | 0.139 | 28.389 | 2.752 | 0.607 | -0.901 | 1.23 | 1.136 | 3.848 | 0.099 | -6.365 | 0.437 | -13.993 | 10.271 | -28.941 | -36.702 | -132.161 | -59.893 | -48.997 | 160.133 | -1.145 | -52.847 | 3.433 | -53.58 | -57.443 | -49.477 | 173.537 | -83.491 | -92.13 | 0.16 | -35.417 | -8.927 | 0.759 | 0.385 | 27.03 | 1.02 | -4.136 | 1.292 | 22.466 | 4.91 | 4.983 | -418.335 | -89.871 | -75.621 | 0.826 | -75.067 | -172.729 | -124.882 | -27.91 | 0.325 | -196.106 | -237.1 | 1.372 | 1.403 | 1.031 | 0.464 | -0.064 | 0.667 |
Investing Cash Flow
| -17.567 | -33.217 | -35.333 | -15.623 | -14.741 | -45.711 | -137.406 | -9.185 | -14.342 | 67.353 | 10.706 | -17.71 | 11.988 | -5.357 | 44.085 | 66.662 | -13.774 | -37.277 | -21.896 | -19.574 | -22.419 | -17.528 | -4.765 | -13.072 | -1,339.584 | -765.747 | -7.582 | -22.271 | -8.511 | -45.01 | -22.239 | 8.571 | -9.304 | -25.539 | -19.556 | -29.842 | -1.428 | -72.722 | -69.648 | -61.798 | -80.27 | -122.618 | -76.029 | -91.053 | -95.163 | -125.317 | -132.526 | -130.832 | 91.086 | -16.873 | -95.934 | -144.746 | -52.103 | 10.266 | -130.35 | 21.149 | -28.468 | 183.921 | -92.102 | 87.974 | -231.896 | -73.894 | -26.034 | 32.929 | 232.701 | -359.698 | -34.663 | -38.928 | -24.171 | -34.973 | -49.208 | -21.331 | -273.432 | -194.1 | -51.566 | -69.482 | -76.678 | -116.671 | -226.141 | 156.17 | -78.88 | -195.426 | -106.025 | -72.508 | -51.864 | -165.06 | -137.322 | -92.055 | -74.544 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -245.001 | -64.076 | -128.155 | 37.611 | 150 | 0 | 0 | -107.989 | 39 | -117.632 | -11.304 | 190 | 21 | 615.061 | 30.085 | -85.171 | 77.088 | 361.705 | 417 | -0.673 | 307.48 | 207.854 | 30.136 | 74.191 | 100 | -2.987 | 0 | -8.237 | -0.534 | -0.921 | 100 | 0 | 14 | 0 | 0 | 0 | 0 | 3.994 | 0 | 0 | 0 | -3.709 | 0 | -19.694 | 14.376 | -52.075 | 0 | 9.9 | -96.34 | -63.213 | 5.247 | -7.462 | -113.998 | 0 | 101 | 0 | -60 | -1.703 | 0 | 0 | 0 | -799 | 0 | 0 | 0 | 485 | 100 | 155 | -1,300 | 20 | 43 | -56.454 | 534.954 | -220.824 | 116.125 | -38.163 | -0.458 | 8.354 | 31.9 | -28.29 | 26.12 | 30.5 | 54.72 | 28.98 | 129.94 | 53.549 | 3.216 | -97.79 | 108.277 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 3.726 | 0 | 0 | 0 | 16.979 | 0 | 0 | 0 | 15.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.18 | -4.18 | 0 | 0 | -16.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.101 | 3.854 | -30.721 | -10.45 | -9.789 | -10.913 | -10.064 | -10.355 | -12.824 | -13.977 | -14.393 | -10.705 | -15.229 | -14.651 | -8.497 | -27.263 | -11.136 | -6.347 | -3.673 | -12.75 | -4.137 | -4.09 | -2.688 | -2.274 | -1.286 | -0.942 | -3.346 | -1,345.408 | -1.184 | -19.892 | -7.364 | -1,357.081 | -1.431 | -2.956 | -80.188 | -0.228 | -0.152 | -1,923.919 | -0.197 | -0.406 | -0.055 | -53.381 | -90.5 | -0.355 | -0.144 | -2.04 | -1.251 | -2.413 | -2.543 | -5.028 | -8.724 | -8.257 | -3.218 | -0.677 | -761.135 | -0.179 | -0.175 | -213.41 | -1.544 | -377.531 | -0.283 | -38.518 | -428.797 | -328.134 | -0.255 | -11.271 | -80.088 | -5.204 | -0.054 | -2.345 | -2.229 | -3.583 | -54.577 | -9.116 | -10.541 | -5.957 | -7.457 | -46.555 | -12.957 | -15.358 | -12.304 | -11.418 | -73.847 | -14.149 | -9.268 | -1.988 | -63.648 | -12.353 | -8.281 |
Other Financing Activities
| -12.022 | -33.393 | -14.572 | -11.97 | -13.944 | 198.89 | 13.363 | 20.506 | 36.689 | 161.533 | -109.015 | 105.208 | -10.869 | -197.783 | 22.079 | -6.547 | 0 | -9.885 | 0 | 0 | 0 | 0.025 | -48.437 | 0 | -65.899 | 0.98 | 0 | 0.192 | -0.192 | 26.941 | -0 | -0.63 | 0 | 197.525 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0.18 | 0 | 0 | 0 | 17 | 0 | 0 | -101 | -0.873 | -2.48 | -0.5 | -0.618 | 0 | 0 | 1.3 | -8.3 | 0 | 0 | -21.978 | -3.782 | -282.51 | 297.37 | 9.161 | -0 | 4.9 | -5.2 | 38.299 | 13.822 | -0.199 | 4.705 | -2.725 | 6.833 | 3.524 | 6.496 | 12.601 | 0.26 | 4.959 | 0.33 | -11.275 | 6.88 | 10.3 | 9.975 |
Financing Cash Flow
| -271.125 | -93.616 | -173.448 | 15.191 | 126.268 | 179.617 | 3.298 | -97.839 | 62.866 | 29.924 | -134.712 | 284.502 | -5.098 | 402.626 | 43.668 | -118.981 | 65.952 | 358.167 | 413.327 | -13.423 | 303.343 | 203.789 | -20.989 | 71.918 | 32.815 | -2.949 | -3.346 | -1,353.453 | -1.91 | 45.912 | 92.636 | -1,357.711 | 12.569 | 194.569 | -80.188 | -0.228 | -0.152 | -1,919.924 | 29.803 | -0.406 | -0.055 | -57.09 | -90.5 | -20.049 | 14.232 | -54.116 | -1.251 | 7.667 | -98.883 | -68.241 | -3.477 | 1.281 | -117.217 | -0.677 | -761.135 | -1.052 | -0.175 | -215.613 | 0.926 | -377.531 | -0.283 | -836.218 | -437.097 | -328.134 | -0.255 | 451.751 | 16.131 | -132.714 | -1,002.684 | 26.816 | 45.229 | -55.137 | 475.178 | -191.641 | 119.406 | -44.319 | -3.21 | -40.925 | 25.776 | -40.125 | 20.312 | 31.683 | -18.867 | 19.79 | 121.002 | 40.285 | -53.551 | -99.843 | 109.97 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.429 | 2.431 | -0.263 | 0.237 | -0.165 | -1.51 | -0.306 | 2.665 | 0.075 | -0.843 | 1.8 | 2.953 | -0.168 | -2.13 | -0.261 | -0.229 | -0.285 | -1.089 | -1.246 | -0.053 | 1.516 | -1.443 | 0.109 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | -0.007 | -0.006 | -0 | -0 | -0 | 0 | 0 | -0 | 0.698 | -0 | 0 | 0 | -0 | -0 | 0 |
Net Change In Cash
| -753.694 | 489.441 | -104.013 | 330.686 | -159.438 | 294.76 | 139.64 | 244.481 | 231.224 | 574.753 | -143.603 | -120.614 | 161.605 | 363.753 | -202.997 | 255.55 | -121.848 | -370.216 | 518.759 | -234.496 | 282.369 | 15.379 | 39.853 | 22.519 | -1,484.863 | -229.731 | 49.133 | -1,447.676 | 132.102 | 20.724 | -78.706 | -1,183.066 | 92.763 | 637.988 | 263.015 | 858.645 | 1,033.329 | -1,122.796 | 696.788 | 202.713 | -314.057 | -98.993 | 197.633 | 571.945 | -123.119 | -469.931 | -392.664 | 459.568 | 100.496 | -152.441 | -230.419 | 29.083 | 414.299 | 14.685 | -1,030.648 | 155.32 | -61.363 | -109.584 | 135.764 | 265.686 | 216.198 | -700.189 | 77.067 | 249.949 | 788.764 | 372.166 | 179.511 | 2.628 | -1,100.694 | -21.78 | 284.397 | 344.512 | 156.175 | -178.55 | 233.415 | 52.28 | 119.349 | 291.244 | 35.331 | 47.852 | 82.852 | -120.565 | -56.221 | -25.976 | 80.253 | -388.084 | 35.125 | -19.323 | 202.997 |
Cash At End Of Period
| 2,772.663 | 3,526.358 | 3,036.917 | 3,177.847 | 2,796.701 | 3,060.402 | 2,679.59 | 2,539.951 | 2,295.47 | 2,064.246 | 1,489.494 | 1,633.097 | 1,753.711 | 1,191.457 | 827.704 | 1,030.702 | 775.152 | 871.919 | 1,242.136 | 723.377 | 957.872 | 640.698 | 625.318 | 585.466 | 562.947 | 2,014.348 | 2,244.08 | 2,194.947 | 3,642.622 | 3,487.392 | 3,466.668 | 3,545.375 | 4,728.44 | 4,612.747 | 3,974.759 | 3,711.744 | 2,853.099 | 1,797.101 | 2,919.897 | 2,223.109 | 2,020.396 | 2,312.106 | 2,411.099 | 2,213.466 | 1,641.522 | 1,714.275 | 2,184.206 | 2,576.871 | 2,117.303 | 2,016.806 | 2,169.248 | 2,399.667 | 2,370.583 | 1,569.573 | 1,554.888 | 2,585.535 | 2,430.215 | 2,487.322 | 2,596.905 | 2,461.142 | 2,195.456 | 1,979.258 | 2,679.447 | 2,602.38 | 2,352.432 | 1,563.667 | 1,191.502 | 1,011.99 | 1,009.362 | 2,110.057 | 2,131.836 | 1,847.439 | 1,502.927 | 1,348.754 | 1,527.304 | 1,293.889 | 1,241.609 | 1,122.26 | 831.016 | 795.685 | 747.833 | 664.981 | 785.547 | 841.768 | 867.744 | 787.491 | 1,175.575 | 1,140.451 | 1,159.774 |