
Guangdong Hec Technologyholding Co., Ltd
SSE:600673.SS
9.87 (CNY) • At close May 15, 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 | 86.034 | 127.661 | 98.762 | -72.78 | -82.628 | -204.55 | 65.642 | 528.139 | 91.008 | 336.318 | 287.853 | 563.228 | 227.178 | 61.893 | 21.758 | 242.352 | -78.703 | -51.157 | 303.211 | 315.607 | 188.52 | 154.29 | 454.061 | 252.484 | 147.285 | 255.71 | 129.705 | 198.527 | 116.131 | 167.414 | 40.994 | 38.826 | 35.023 | 22.551 | 13.084 | 5.317 | 44.769 | 34.439 | 14.924 | 44.222 | 60.816 | 32.149 | 19.089 | 37.89 | 59.924 | 39.218 | 9.132 | 30.917 | 40.373 | 66.658 | 16.141 | 33.471 | 80.831 | 101.713 | 71.251 | 73.546 | 77.607 | 75.188 | 21.822 | 44.379 | 14.129 | 6.911 | 6.234 | 6.414 | 24.114 | 46.466 | 42.044 | 23.488 | 5.416 | 9.906 | 5.206 | 7.042 | 4.753 | 8.392 | 4.873 | 6.287 | 3.598 | 7.418 | 8.81 | 2.658 | 4.638 | 11.102 | 8.675 | 3.892 | 4.425 | 3.619 | 1.443 |
Depreciation & Amortization
| 0 | 0 | 0 | 156.06 | 156.06 | 146.449 | -285.928 | 142.87 | 142.87 | 142.853 | 142.853 | 152.562 | 152.562 | 228.255 | 228.255 | 212.575 | 212.575 | 712.442 | -339.982 | 339.982 | 0 | 645.237 | -279.828 | 279.828 | 0 | 578.264 | -257.533 | 257.533 | 0 | 489.442 | -211.819 | 211.819 | 0 | 397.295 | -189.855 | 189.855 | 0 | 367.421 | -180.774 | 180.774 | 0 | 324.014 | -162.107 | 162.107 | 0 | 316.743 | -156.203 | 156.203 | 0 | 289.127 | -143.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.719 | 2.209 | 1.751 | 1.701 | 1.697 | 1.693 | 1.681 | 1.676 | 1.789 | 1.732 | 1.567 | 1.431 | 1.422 | 1.416 | 1.072 | 1.582 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -779.061 | 34.826 | -63.444 | 0 | -251.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 252.062 | 0 | 237.405 | -159.296 | 159.296 | 0 | 12.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 92.81 | 0 | 541.655 | 381.591 | -381.591 | 0 | 623.411 | -1,157.759 | 1,157.759 | 0 | -158.791 | -473.159 | 473.159 | 0 | 481.428 | -740.469 | 740.469 | 0 | -1,421.633 | 902.061 | -902.061 | 0 | -1,726.488 | 1,049.382 | -1,049.382 | 0 | -1,791.783 | 783.99 | -783.99 | 0 | -748.587 | -141.042 | 141.042 | 0 | -262.238 | 283.799 | -283.799 | 0 | -89.559 | -68.453 | 68.453 | 0 | -106.422 | 194.796 | -194.796 | 0 | -166.789 | 109.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.368 | 95.438 | 61.12 | -45.554 | 20.026 | -35.221 | 43.724 | -49.124 | 11.123 | -18.057 | -26.673 | -12.054 | -35.808 | 19.566 | -12.677 | 3.094 |
Accounts Receivables
| 0 | 0 | 0 | 114.938 | 0 | -76.919 | 545.382 | -545.382 | 0 | 1,244.426 | -1,253.118 | 1,253.118 | 0 | -158.174 | -495.768 | 495.768 | 0 | 601.08 | -877.077 | 877.077 | 0 | -1,505.288 | 899.094 | -899.094 | 0 | -1,427.043 | 914.098 | -914.098 | 0 | -1,649.354 | 824.807 | -824.807 | 0 | -491.374 | -111.463 | 111.463 | 0 | -252.873 | 224.901 | -224.901 | 0 | -11.678 | -31.375 | 31.375 | 0 | -45.251 | 204.704 | -204.704 | 0 | -152.45 | 5.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -22.128 | 0 | 336.586 | -163.79 | 163.79 | 0 | -621.015 | 95.359 | -95.359 | 0 | -57.408 | 22.609 | -22.609 | 0 | -128.592 | 136.608 | -136.608 | 0 | 79.789 | 2.967 | -2.967 | 0 | -284.087 | 135.285 | -135.285 | 0 | -153.811 | -40.817 | 40.817 | 0 | -121.536 | -29.578 | 29.578 | 0 | -11.936 | 58.898 | -58.898 | 0 | -72.804 | -37.078 | 37.078 | 0 | -22.309 | -9.909 | 9.909 | 0 | -14.339 | 104.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.736 | -28.261 | 108.611 | -47.509 | -20.331 | 4.258 | -45.246 | 25.224 | 1.677 | -6.038 | -4.763 | -6.497 | -25.207 | 1.791 | -5.111 | 5.188 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 281.988 | 0 | 0 | 0 | 27.955 | 0 | 0 | 0 | 56.791 | 0 | 0 | 0 | 8.94 | 0 | 0 | 0 | 3.866 | 0 | 0 | 0 | -15.358 | 0 | 0 | 0 | 11.383 | 0 | 0 | 0 | -135.677 | 0 | 0 | 0 | 2.572 | 0 | 0 | 0 | -5.077 | 0 | 0 | 0 | -38.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.104 | 123.699 | -47.491 | 1.955 | 40.357 | -39.479 | 88.97 | -74.347 | 9.445 | -12.018 | -21.91 | -5.557 | -10.601 | 17.775 | -7.566 | -2.094 |
Other Non Cash Items
| 206.217 | 0 | -19.843 | 186.803 | 117.163 | 101.856 | 52.749 | 397.995 | -142.87 | -528.139 | 1,014.906 | -1,383.149 | 297.996 | -563.228 | -227.178 | -61.893 | -21.758 | -242.352 | 78.703 | 51.157 | -303.211 | -315.607 | -188.52 | -154.29 | -454.061 | -252.484 | -147.285 | -255.71 | -129.705 | -198.527 | -116.131 | -167.414 | -40.994 | -38.826 | -35.023 | -22.551 | -13.084 | -5.317 | -44.769 | -34.439 | -14.924 | -44.222 | -60.816 | -32.149 | -19.089 | -37.89 | -59.924 | -39.218 | -9.132 | -30.917 | -40.373 | -66.658 | -16.141 | -33.471 | -80.831 | -101.713 | -71.251 | -73.546 | -77.607 | -75.188 | -21.822 | -44.379 | -14.129 | -6.911 | -6.234 | -6.414 | -24.114 | -46.466 | -42.044 | -23.488 | -5.416 | -9.906 | -5.206 | 0.42 | -0.542 | 1.284 | 0.675 | -1.112 | 2.807 | 0.384 | 0.776 | 1.047 | 0.251 | 0.381 | 0.098 | 0.741 | 0.291 | 1.986 | 0.843 |
Operating Cash Flow
| 206.217 | 0 | 66.191 | 158.403 | 215.926 | 175.524 | -58.685 | 50.575 | 65.642 | 528.139 | 91.008 | 263.49 | 585.85 | 855.829 | 180.646 | 412.14 | 415.119 | -576.714 | 725.397 | -1,143.956 | 2,286.389 | 655.512 | 276.856 | 485.396 | 798.105 | -219.794 | 2,369.824 | 281.522 | 208.003 | 218.68 | 464.342 | 81.243 | 176.491 | -147.485 | 386.355 | 135.774 | 81.883 | 243.858 | 149.334 | 128.839 | 77.245 | 44.915 | 288.585 | 299.941 | 86.305 | 473.793 | -124.674 | 66.64 | 280.128 | -54.849 | 84.564 | 85.677 | 396.878 | 221.404 | 118.552 | -83.569 | 35.663 | 0 | 343.349 | -2.65 | -127.929 | 0 | 57.205 | 46.739 | 47.695 | 268.963 | 81.486 | 0 | 0 | 0 | 0 | 0 | 0 | -8.187 | 101.858 | 72.547 | -38.305 | 26.898 | -27.124 | 53.207 | -37.862 | 16.617 | -11.435 | -13.623 | -1.851 | -29.753 | 25.698 | -5.999 | 6.962 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -505.438 | -435.686 | -99.374 | -93.323 | -516.027 | -449.355 | -484.79 | -381.593 | -282.153 | -451.023 | -110.496 | -189.099 | -690.538 | -252.84 | -182.74 | -372.477 | -304.407 | -954.857 | -399.701 | -164.356 | -894.373 | -581.625 | -350.185 | -1,137.053 | -189.204 | -520.128 | -679.61 | -174.626 | -209.816 | 264.492 | -386.205 | -289.582 | -47.107 | -1.42 | -64.275 | -19.972 | -98.268 | 156.849 | -14.748 | -342.297 | -136.886 | -806.823 | -65.759 | -17.001 | -117.96 | -776.993 | -26.494 | -141.503 | -90.815 | -51.663 | -104.018 | -87.138 | -68.857 | -403.245 | -294.549 | -65.126 | -130.643 | -139.954 | -27.9 | -152.478 | -33.106 | -92.589 | -3.766 | -87.413 | -20.721 | -105.292 | -60.876 | -21.333 | -187.675 | -169.978 | -8.668 | 0.308 | -5.876 | -7.232 | -57.122 | -0.001 | -0.033 | 0.288 | -1.18 | 0 | 0 | -7.866 | -0.116 | -0.241 | -2.841 | -10.013 | -1.119 | -3.418 | -0.583 |
Acquisitions Net
| 0 | 0 | 0.007 | 0.29 | 0.164 | -0.929 | -0.483 | 2.989 | -0 | -52.736 | 0.048 | 0 | 0 | 747.958 | 0.248 | 0.006 | -1.964 | 0 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.735 | 0.052 | 0 | 0 | 67.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.302 | 0 | 0 | 122.855 | 252.539 | 0 | -252.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 178.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -169.842 | 85.339 | -285.387 | -20.942 | 0 | -45.887 | -30 | -28 | -19 | -300.15 | 29.587 | -817.133 | -455.086 | -379.691 | 19.272 | -19.272 | 0 | 0 | 21.073 | -1.597 | -20.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.463 | -33.223 | 0 | 0 | 87.821 | -91.47 | 0 | -13.739 | 0 | -106.1 | 0 | 0 | 0 | -198 | 0 | -3 | 0 | 0 | -0.77 | -18.089 | -4.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.057 | 0 | 0 | 0 | 0 | 0 | -56.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 48 | 220.502 | 35.528 | 19.947 | 48 | 18.17 | 28.806 | 20.814 | 353.016 | 354.991 | 6.283 | 14.032 | 385.247 | 4.442 | -9.258 | 9.258 | 0 | 1.144 | 2.164 | 0 | 0 | 3 | 6.277 | 9.456 | 0.008 | 0 | 0 | 3.812 | 1.181 | 6.209 | 0.24 | 0.586 | 0.187 | -39.679 | 0 | 21.031 | 28.2 | 12.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.27 | 48.27 | 0 | 320.481 | 0 | 0 | 0 | 0 | 108.61 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -5.368 | 119.643 | -57.22 | -0.67 | 47.544 | -63.861 | -17.461 | 0.879 | -25.82 | -277.632 | -37.331 | 1,912.638 | -13.87 | 124.839 | -95 | -19.18 | 9.175 | 4.123 | 32.535 | 9.48 | -1.766 | 261.663 | -246.902 | -1.011 | -40.076 | 241.123 | -245.187 | 9.31 | -3.58 | 27.924 | -1.651 | -1.072 | 4.642 | 39.309 | -3.617 | 51.668 | -5.803 | 25.191 | 2.857 | 18.695 | 0.74 | 193.343 | -0.544 | -1.855 | -117.96 | 286.944 | -0.15 | -253.976 | 0.211 | 23.284 | 0.205 | -37.336 | -4.454 | -1.413 | 0.148 | 2.669 | -1.824 | -140.549 | -255.794 | 15.806 | -33.106 | 4.4 | 0.003 | -60 | 0.005 | -20.334 | 0.008 | 12.837 | -187.675 | 170.058 | -8.668 | 0.308 | -5.876 | -7.232 | -57.122 | -42 | -0.033 | 0.288 | -1.18 | -0.571 | -0.618 | -7.866 | -0.116 | -0.241 | -2.841 | 0 | 48.464 | -18.011 | -0.016 |
Investing Cash Flow
| -632.648 | -10.202 | -406.447 | -94.698 | -468.319 | -541.862 | -503.928 | -384.912 | 26.043 | -726.549 | -111.909 | 920.438 | -774.247 | 244.707 | -277.74 | -391.657 | -297.196 | -949.59 | -343.886 | -156.472 | -917.086 | -316.962 | -590.811 | -1,128.608 | -229.272 | -279.006 | -924.796 | -161.504 | -212.215 | 343.823 | -420.788 | -290.068 | -42.278 | 153.905 | -159.362 | 52.727 | -89.61 | 194.812 | -117.991 | -323.602 | -136.147 | -613.48 | -264.303 | -18.856 | -115.2 | -490.049 | -26.644 | -396.249 | -108.694 | -33.168 | -103.813 | -124.474 | -73.312 | -404.658 | -294.401 | -62.457 | -132.467 | -144.453 | -235.424 | -136.672 | 287.375 | -88.189 | -3.763 | -147.413 | -20.716 | -17.017 | -60.807 | -8.496 | -198.732 | 0.079 | -8.668 | 0.308 | -5.876 | -7.232 | -114.074 | -42.001 | -0.033 | 0.288 | -1.18 | -0.571 | -0.618 | -7.866 | -0.116 | -0.241 | -2.841 | -10.013 | 47.345 | -21.429 | -0.599 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 1,167.687 | 801.324 | -132.335 | 966.871 | 327.087 | 0 | 442.894 | 646.546 | 478.885 | 505.71 | 166.025 | 158.325 | -169.198 | -752.314 | 138.406 | -593.094 | -503.791 | -33.646 | -143.693 | 242.91 | 1,305.804 | 593.707 | -1,519.241 | -108.985 | 4,388.817 | -412.691 | -113.941 | -160.756 | -158.207 | -733.323 | 868.033 | 826.873 | -63.3 | 591.007 | -39.7 | -689.666 | 104.669 | -1,360.584 | 981.02 | 16.19 | 336.064 | 530.557 | -260.595 | -148.762 | -213.297 | 534.256 | 353.786 | 257.282 | 622.5 | 195.992 | 242.593 | 222.838 | -307.581 | 17.452 | -28.293 | 871.564 | 41.977 | -7.897 | -2.768 | 30.951 | -3.915 | 202.789 | -264.581 | 117.744 | 36.558 | 74.922 | 67 | -42.5 | -26.5 | 30 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 26 | 4 | 0 | 0 | 0 | 0 | 0 | 6.36 | 1.3 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -300.008 | 0 | 0 | 0 | -55.348 | 0 | 0 | 0 | 0 | -192 | 0 | 0 | -346.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -81.998 | -112.517 | -78.904 | -1,084.297 | -94.159 | -170.816 | -87.865 | -77.531 | -76.789 | -182.846 | -837.229 | -52.244 | -62.267 | -175.257 | -105.644 | -100.139 | -119.66 | -195.618 | -84.486 | -143.899 | -112.057 | -130.641 | -109.417 | -314.471 | -86.687 | -117.899 | -80.887 | -73.162 | -60.703 | -73.794 | -120.88 | -38.977 | -38.185 | -164.789 | -110.109 | -101.415 | -96.894 | -49.991 | -50.203 | -136.053 | -99.961 | -70.197 | -60.684 | -91.884 | -111.919 | -57.153 | -59.558 | -166.093 | -39.912 | -41.251 | -48.177 | -87.535 | -36.59 | -34 | -103.893 | -34.132 | -33.233 | -24.861 | -31.057 | -35.006 | -26.369 | -34.986 | -29.628 | -116.35 | -34.239 | -31.698 | -44.112 | -49.054 | -42.344 | -17.541 | -3.432 | -4.183 | -0.719 | -0.716 | -0.696 | -0.677 | -0.679 | -1.493 | -7.074 | -0.383 | -0.776 | -0.248 | -0.251 | -0.084 | -0.393 | -0.724 | 0 | -2.105 | -0.86 |
Other Financing Activities
| -350.286 | -19.825 | 1.022 | -978.83 | -239.664 | -71.664 | -200.729 | 332.48 | -368.286 | 835.092 | 114.586 | 367.529 | -9.323 | 103.184 | -619.154 | 127.481 | 688.786 | 960.822 | -706.498 | 544.423 | -1,002.756 | -432.688 | 1,745.749 | -612.933 | -992.624 | 265.699 | -122.518 | 400.41 | -300.349 | 523.36 | -187.271 | -234.211 | 122.507 | -450.335 | -253.144 | 527.36 | -60 | -160.169 | 0 | 0 | 0 | -34.316 | -0 | -13.13 | 972.9 | -643.622 | -26.105 | -23.536 | -27.5 | -183.224 | -14.235 | -0 | 0 | -0.43 | -15.624 | -0 | -0 | -9.448 | 0 | 0 | 0 | -0 | -376.2 | -98.8 | 475 | -0 | -0 | 0 | 0 | 470.3 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.987 | 0.571 | -0.571 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
Financing Cash Flow
| 735.403 | 668.982 | -210.217 | -1,096.255 | -6.737 | -242.48 | 154.3 | 901.495 | 33.81 | 1,102.608 | -556.618 | 473.611 | -240.787 | -824.386 | -586.392 | -566.817 | 65.335 | 384.596 | -934.676 | 643.433 | 190.991 | -46.881 | 117.091 | -1,036.388 | 3,309.506 | -264.891 | -317.347 | 98.371 | -519.259 | -495.311 | 676.146 | 553.684 | 21.022 | -24.117 | -402.953 | -263.721 | -52.225 | -1,556.554 | 916.627 | -119.863 | 236.103 | 426.044 | -321.279 | -253.776 | 647.683 | -166.519 | 268.124 | 67.653 | 555.088 | -22.884 | 170.181 | 135.303 | -344.171 | -16.978 | -132.186 | 837.432 | 8.744 | -42.207 | -33.825 | -4.055 | -30.283 | 167.803 | -670.409 | -97.405 | 477.318 | 43.224 | 22.888 | -91.554 | -68.844 | 482.759 | 29.568 | -4.183 | -0.719 | -0.716 | -0.696 | -0.677 | -0.679 | 1.493 | -6.504 | -2.954 | 25.224 | 3.752 | -0.251 | -0.084 | -0.393 | -0.724 | 0 | 4.255 | 0.44 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 3.645 | 9.513 | 0.26 | 4.24 | 0.627 | 2.418 | 1.292 | 7.707 | -1.193 | -0.398 | 9.361 | 16.596 | -5.585 | 5.07 | 0.141 | -5.476 | 0.558 | -3.129 | -4.91 | -0.311 | 3.113 | -18.579 | 3.064 | 20.581 | -7.524 | -2.359 | 9.31 | 11.338 | -9.426 | -21.449 | -20.157 | 0 | 0 | 8.56 | 0 | 0 | 0 | 20.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.357 | 0.401 | 0.101 | -0.145 | -0.003 | 0 | 0.002 | -0.005 | 0 | 0.172 | 0.172 | -0.23 | 0 | -0.259 | -0.048 | 0.047 | 0.102 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0.571 | 0.571 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 27.428 | 0 |
Net Change In Cash
| 264.618 | 879.382 | -550.213 | -767.618 | 730.569 | -427.02 | -407.021 | 574.866 | 216.844 | 890.59 | -859.776 | 1,674.134 | -434.77 | 281.22 | -683.346 | -551.809 | 183.816 | -1,144.836 | -558.075 | -657.306 | 1,563.406 | 273.09 | -193.799 | -1,659.018 | 3,870.815 | -766.049 | 1,136.991 | 229.727 | -532.897 | 45.742 | 280.623 | 344.859 | 155.236 | -9.138 | -175.96 | -75.219 | -59.951 | -1,097.742 | 947.971 | -314.626 | 177.201 | -142.522 | -296.998 | 27.308 | 618.787 | -158.068 | 108.637 | -261.762 | 726.523 | -152.582 | 151.332 | 96.607 | -20.749 | -200.236 | -308.035 | 691.408 | -88.065 | -172.623 | 74.272 | -143.204 | 128.932 | 132.462 | -617.225 | -198.127 | 504.344 | 295.273 | 43.631 | -80.264 | -250.525 | 539.57 | 2.799 | -0.441 | 22.037 | -16.135 | -12.912 | 29.869 | -39.016 | 28.68 | -35.379 | 50.253 | -13.257 | 12.503 | -11.802 | -13.949 | -5.085 | -40.49 | 73.043 | 4.255 | 6.803 |
Cash At End Of Period
| 2,445.182 | 2,180.564 | 1,301.182 | 4,921.357 | 5,688.975 | 4,958.406 | 3,744.608 | 4,151.629 | 3,576.763 | 3,359.919 | 2,469.329 | 3,329.104 | 1,654.97 | 2,089.74 | 1,808.519 | 2,491.865 | 3,043.675 | 2,859.858 | 4,004.695 | 4,562.769 | 5,220.075 | 3,656.668 | 3,383.578 | 3,577.377 | 5,236.395 | 1,365.58 | 2,131.63 | 994.638 | 764.911 | 1,297.808 | 1,252.066 | 971.444 | 626.585 | 471.349 | 480.487 | 656.447 | 731.666 | 791.617 | 1,889.36 | 941.389 | 1,256.015 | 1,078.814 | 1,221.336 | 1,518.334 | 1,491.026 | 872.239 | 1,030.307 | 921.67 | 1,183.433 | 456.91 | 609.492 | 458.159 | 361.553 | 382.302 | 582.538 | 890.573 | 199.165 | 287.23 | 459.853 | 385.581 | 528.785 | 399.854 | 267.392 | 884.617 | 1,082.744 | 578.4 | 283.127 | 239.496 | 319.76 | 570.285 | 30.715 | 27.916 | 28.358 | 6.32 | 22.456 | 35.368 | 5.499 | 44.516 | 15.836 | 51.215 | 0.962 | 14.22 | 1.717 | 13.519 | 27.468 | 32.553 | 73.043 | 28.914 | 24.659 |