
Shanghai Sanmao Enterprise (Group) Co., Ltd.
SSE:600689.SS
11.71 (CNY) • At close May 16, 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 | 5.444 | 5.768 | 5.125 | -2.739 | 5.119 | 12.555 | 2.664 | -14.901 | 1.722 | -0.763 | 1.025 | 2.622 | 2.352 | 3.59 | 3.246 | -26.21 | -5.154 | -1.056 | -2.98 | -4.237 | 1.84 | 7.396 | 3.202 | 8.366 | 0.769 | -0.845 | 2.456 | -14.714 | 0.882 | -6.24 | 40.775 | 97.138 | 12.736 | -9.271 | -8.114 | -18.665 | -8.977 | 0.345 | -11.472 | -13.796 | 88.587 | -5.042 | -9.742 | -38.24 | -11.538 | 41.7 | -39.105 | -72.69 | 15.614 | 9.276 | 0.39 | 14.199 | -5.752 | 9.489 | 0.553 | 18.583 | -5.719 | 7.822 | -5.072 | -9.19 | -0.277 | 19.78 | 3.319 | 26.361 | -3.967 | 1.491 | 6.698 | -22.369 | 163.468 | -21.467 | -15.882 | -86.695 | -10.25 | -11.45 | -11.546 | -7.727 | -11.718 | 37.618 | -13.104 | -183.398 | -10.402 | 0.353 | 0.094 | 17.994 | -28.019 | -0.044 | 1.383 |
Depreciation & Amortization
| 0 | 0 | 0 | 2.147 | 2.147 | 1.889 | -3.833 | 1.922 | 1.922 | 1.916 | 1.916 | 1.901 | 1.901 | 1.939 | 1.939 | 1.941 | 1.941 | 8.431 | -4.472 | 4.472 | 0 | 10.699 | -5.286 | 5.286 | 0 | 10.96 | -5.654 | 5.654 | 0 | 0 | -5.911 | 5.911 | 0 | 14.179 | -7.561 | 7.561 | 0 | 15.503 | -7.878 | 7.878 | 0 | 16.068 | -8.9 | 8.9 | 0 | 14.16 | -7.16 | 7.16 | 0 | 14.04 | -6.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.349 | 3.352 | 3.529 | 3.467 | 4.093 | 4.466 | 4.537 | 4.432 | 5.564 | 4.188 | 4.03 | 3.921 | 5.929 | 5.926 | 5.711 | 5.609 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -135.395 | 0 | 60.955 | -50.638 | 50.638 | 0 | -93.022 | -133.797 | 133.797 | 0 | -98.913 | 0.447 | -0.447 | 0 | 10.523 | -39.919 | 39.919 | 0 | -9.179 | 37.053 | -37.053 | 0 | 14.648 | 47.381 | -47.381 | 0 | 0 | -70.171 | 70.171 | 0 | 68.569 | 48.843 | -48.843 | 0 | 45.936 | -35.132 | 35.132 | 0 | -0.355 | -3.324 | 3.324 | 0 | -82.792 | 82.833 | -82.833 | 0 | -102.738 | 81.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.549 | 36.406 | 9.169 | 9.427 | 3.862 | 15.856 | 10.97 | -21.752 | 70.267 | 63.382 | 35.013 | -44.526 | -59.193 | 33.655 | -20.022 | -59.758 |
Accounts Receivables
| 0 | 0 | 0 | -133.934 | 0 | 60.292 | -51.899 | 51.899 | 0 | -92.651 | -133.158 | 133.158 | 0 | -98.961 | -0.476 | 0.476 | 0 | 2.396 | -35.131 | 35.131 | 0 | -10.862 | 39.032 | -39.032 | 0 | 18.272 | 43.458 | -43.458 | 0 | 0 | -70.066 | 70.066 | 0 | 47.066 | 55.695 | -55.695 | 0 | 40.902 | -30.23 | 30.23 | 0 | -33.589 | 14.241 | -14.241 | 0 | -60.802 | 131.815 | -131.815 | 0 | -134.92 | 101.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.461 | 0 | 0.662 | 1.261 | -1.261 | 0 | -0.371 | -0.639 | 0.639 | 0 | 0.048 | 0.923 | -0.923 | 0 | 8.128 | -4.788 | 4.788 | 0 | 1.684 | -1.98 | 1.98 | 0 | -3.623 | 3.924 | -3.924 | 0 | 0 | -0.105 | 0.105 | 0 | 20.307 | -6.853 | 6.853 | 0 | 5.034 | -4.902 | 4.902 | 0 | 33.234 | -17.565 | 17.565 | 0 | -21.99 | -48.983 | 48.983 | 0 | 32.182 | -19.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.142 | -1.922 | 10.991 | 23.126 | 14.036 | -7.491 | 27.019 | -29.903 | 11.801 | 6.789 | 5.439 | 0.558 | 37.132 | 39.472 | 70.382 | 45.64 |
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 | 1.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.691 | 38.328 | -1.822 | -13.698 | -10.174 | 23.347 | -16.049 | 8.151 | 58.466 | 56.593 | 29.574 | -45.084 | -96.325 | -5.817 | -90.404 | -105.398 |
Other Non Cash Items
| 0 | -12.074 | -39.296 | 26.904 | -35.681 | -20.652 | 43.191 | -16.891 | -1.922 | 91.106 | 131.881 | -135.698 | -1.025 | -2.622 | -2.352 | -3.59 | -3.246 | 26.21 | 5.154 | 1.056 | 2.98 | 4.237 | -1.84 | -7.396 | -3.202 | -8.366 | -0.769 | 0.845 | -2.456 | 14.714 | -0.882 | 6.24 | -40.775 | -97.138 | -12.736 | 9.271 | 8.114 | 18.665 | 8.977 | -0.345 | 11.472 | 13.796 | -88.587 | 5.042 | 9.742 | 38.24 | 11.538 | -41.7 | 39.105 | 72.69 | -15.614 | -9.276 | -0.39 | -14.199 | 5.752 | -9.489 | -0.553 | -18.583 | 5.719 | -7.822 | 5.072 | 9.19 | 0.277 | -19.78 | -3.319 | -26.361 | 3.967 | -1.491 | -6.698 | 22.369 | -163.468 | 21.467 | 15.882 | 57.403 | 3.523 | -9.709 | 5.03 | -9.581 | 6.103 | -63.74 | 4.384 | 117.604 | 3.932 | 0.893 | 17.633 | -4.834 | -10.271 | 3.95 | 4.308 |
Operating Cash Flow
| 0 | -12.074 | -33.852 | 30.525 | -30.556 | 39.452 | -6.161 | 48.224 | 2.664 | -14.901 | 1.722 | -0.763 | -0 | -12.505 | -2.632 | -19.334 | 21.499 | -4.038 | 11.675 | 10.835 | 19.352 | -11.105 | 10.729 | 14.912 | -39.96 | 34.306 | 11.045 | 11.474 | -49.8 | 40.747 | -10.122 | -1.455 | -24.873 | -47.597 | 49.537 | -29.281 | 46.88 | 5.055 | -14.159 | 4.01 | 5.135 | 37.485 | -44.983 | -0.271 | 1.931 | 18.215 | -10.997 | -50.244 | -93.942 | 102.829 | -33.295 | -17.096 | -108.639 | 78.194 | 5.681 | -42.631 | 11.45 | 35.775 | -13.784 | -29.85 | -0.977 | -41.835 | 29.476 | -57.63 | -19.901 | 37.176 | 3.144 | -32.273 | -6.273 | 36.08 | -19.05 | 16.006 | -69.554 | -29.492 | 33.031 | -8.461 | 6.378 | -9.354 | 14.707 | -10.615 | -26.04 | 10.036 | 61.099 | 40.289 | -22.879 | -40.104 | 1.291 | -10.405 | -48.458 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.004 | -0.047 | -0.16 | -0.017 | -0.043 | -0.036 | -0.769 | -0.19 | -0.03 | -0.26 | -0.006 | -0.087 | -0.986 | -0.003 | -0.057 | -0.069 | -0.279 | -0.023 | -4.879 | -0.132 | -0.377 | -0.028 | -0.081 | -0.012 | -0.725 | -0.031 | -0.047 | -0.074 | -0.721 | -0.405 | -0.15 | -0.247 | -4.096 | -0.145 | -0.252 | -0.007 | -0.201 | -0.128 | -0.827 | -1.591 | -8.568 | -1.832 | -0.791 | -15.767 | -9.159 | -3.946 | -14.275 | -16.866 | -132.499 | -6.276 | -13.367 | -6.976 | -8.099 | -2.985 | -9.008 | -0.802 | -6.204 | -2.121 | -0.607 | -1.088 | -16.31 | -11.184 | -2.527 | -14.088 | -3.872 | -32.254 | -2.573 | -29.715 | -21.486 | -12.582 | -0.412 | -0.503 | -12.395 | -2.663 | -0.542 | -2.229 | -2.15 | -0.549 | -3.119 | -0.462 | -11.465 | -0.856 | -0.529 | -18.668 | -58.824 | -0.105 | -4.838 | -6.455 |
Acquisitions Net
| 0 | 0 | 0 | 0.045 | 0 | 0.005 | -0.667 | 13.465 | 0 | 0.003 | 0.002 | 0 | 0 | -1.976 | 2.269 | 0.027 | 0.703 | 0.243 | 0.147 | 0.068 | 0 | -0.018 | 0 | 15.374 | 0 | 0.397 | 0.028 | 1.846 | 1.167 | 1.567 | 1.013 | 0.755 | 25.914 | 167.38 | 0.534 | 1.417 | 0.016 | 0.298 | 0.426 | 0.851 | 1.624 | -155.146 | 172.021 | 1 | 15.767 | -2.34 | 0 | 0 | 16.869 | 132.889 | 6.286 | 13.475 | 6.976 | 7.914 | 0.135 | 0.389 | -0 | -4.343 | 0 | 4.488 | 1.821 | 16.43 | 11.234 | 2.527 | 9.587 | 49.443 | 0 | 0.016 | 0.006 | 5.878 | 4.132 | 0 | 0 | 0 | 0 | 0 | 0 | 10.254 | 0 | 0 | 0 | 2.983 | 0 | 0 | 0.087 | 0.448 | 0.085 | 6.155 | 6.455 |
Purchases Of Investments
| -213.235 | -190.067 | -185.609 | -40.05 | -125.248 | -145.23 | -119.074 | -195.127 | -220.028 | 118.462 | -220 | -268.894 | -289.695 | -335.858 | -24.342 | -30.073 | -150 | -198.909 | -18.827 | 6.847 | -264.7 | 187.36 | -185.1 | -60.028 | -150 | -94.907 | -129.1 | -90.021 | -120.007 | -40.007 | -360.015 | -184.014 | -170.3 | -100.159 | -15.88 | -10 | -10 | -68.723 | -100 | -140.208 | -20.152 | -87.086 | -47.047 | -41.022 | -54.423 | -1.8 | 0 | 0 | -6 | -8.212 | -0.314 | -4.589 | -4.264 | 38.573 | -22.138 | -17.313 | -13.378 | -16.806 | -4.323 | -3.024 | -1.645 | 13.468 | -12.395 | -67.967 | -9.5 | -2.729 | -0.617 | -5.259 | -2.055 | -1.797 | -4.311 | 65.9 | -74.54 | 0 | 0 | 0 | 0 | 1.683 | 0 | 0 | 0 | 0.176 | 0.823 | -0.837 | -0.462 | 23.17 | -11.996 | -3.288 | -17.323 |
Sales Maturities Of Investments
| 115.71 | 199.811 | 231.507 | 1.188 | 91.44 | 250.277 | 167.119 | 234.508 | 31.47 | 73.491 | 227.418 | 285.528 | 80.014 | 544.873 | 3.206 | 0.572 | 1.9 | 385.187 | 3.563 | 31.242 | 66.125 | -4.027 | 157.201 | 60.782 | 0.579 | 264.308 | 103.555 | 61.018 | 20.567 | 138.383 | 266.076 | 235.212 | 121.261 | 106.664 | 84.851 | 10.18 | 10.108 | 9.228 | 95.935 | 144.267 | 84.452 | 244.34 | 47.449 | 41.487 | 54.82 | 2.687 | 0.286 | 2.153 | 0.269 | 1.592 | 13.288 | 3.338 | 9.182 | -12.4 | 14.15 | 12.057 | 19.847 | 3.784 | 4.043 | 4.207 | 4.88 | -8.172 | 4.33 | 64.884 | 15.283 | 9.254 | 0.923 | 3.229 | 7.158 | 2.085 | 0.684 | 0 | 0 | 29.314 | 0 | 2.8 | 4.331 | 0.88 | 3.939 | 65.217 | 0.774 | 3.186 | 0.16 | 0.458 | 2.869 | 3.532 | 6.295 | 11.858 | 0.995 |
Other Investing Activites
| 69.937 | -5.905 | 9.692 | -0.867 | -59.882 | -149.747 | -2.962 | -0.215 | -0.173 | 0.409 | -0.184 | 0.711 | 0.006 | -0.239 | -0.051 | 0.027 | 0.824 | 0.322 | -2.366 | -0.127 | -1.15 | 0.106 | 0.196 | 0.138 | 0.083 | 1.549 | -2.407 | -0.047 | -0.074 | -0.721 | -0.405 | -0.15 | -0.247 | -0.88 | 2.478 | -0.252 | -0.007 | 0.603 | -0.128 | -0.827 | -1.591 | 1.418 | -4.039 | -0.791 | -15.767 | 16.613 | 0.131 | 2.114 | -16.866 | -132.674 | -6.276 | -13.367 | -6.976 | 0.183 | -0.033 | 4.688 | -0.057 | -7.72 | 0.051 | 9.358 | -1.088 | -15.46 | -11.184 | -2.527 | -0 | 17.391 | 22.312 | 17.823 | 6.487 | 125.565 | -16.454 | 90.618 | 172.126 | 10.622 | 0.054 | 0.001 | 0 | 13 | 0 | -7.49 | 5.63 | 27.572 | 1.133 | -0 | -1.029 | 128.381 | -0.256 | -4.838 | -6.455 |
Investing Cash Flow
| -27.589 | 3.835 | 55.543 | -39.844 | -93.706 | -44.738 | 44.38 | 51.861 | -188.921 | 192.335 | 6.976 | 17.339 | -209.761 | 205.815 | -18.921 | -29.53 | -146.642 | 186.564 | -17.507 | 33.151 | -199.857 | 183.044 | -27.731 | 16.184 | -149.349 | 170.622 | -27.955 | -27.25 | -98.422 | 98.501 | -93.737 | 51.652 | -23.619 | 168.91 | 71.838 | 1.094 | 0.109 | -58.795 | -3.894 | 3.255 | 62.742 | -5.041 | 166.553 | -0.118 | -15.37 | 6.001 | -3.529 | -10.008 | -22.595 | -138.904 | 6.708 | -14.51 | -2.059 | 26.171 | -10.871 | -9.188 | 5.61 | -31.289 | -2.35 | 14.423 | 2.881 | -10.044 | -19.199 | -5.61 | 1.282 | 69.487 | -9.636 | 13.235 | -18.117 | 110.245 | -28.531 | 156.106 | 97.083 | 27.541 | -2.609 | 2.259 | 2.102 | 23.667 | 3.391 | 54.608 | 5.941 | 22.453 | 1.26 | -0.909 | -17.203 | 96.707 | -5.977 | 5.051 | -22.782 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -108.696 | -24.787 | -20.751 | 37.285 | 7.56 | -22.597 | -6.554 | 27.487 | -35.652 | -38.001 | -3.889 | 14.445 | -2.794 | 2.054 | -28.902 | 126.906 | 12.613 | 60.135 | -1.494 | 93.343 | 8.858 | -22.561 | 27.178 | -10.714 | 21.212 | -25.416 | -8.043 | 59.135 | 6.662 | 7 | -22.204 | 33 | 1.081 | -30 | 20 | -26 | 7.889 | 26.05 | -113.288 | -12.676 | 1.818 | -26.42 | -3.614 | 19.878 | -7.049 | -44.3 | -12 | -4.7 | -35.3 | -33.428 | -58.493 | -1.238 | 13.8 | -15.722 | 22.452 | 17.186 |
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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.613 | 0 | -0.002 | -3.417 | 0 | 0 | 0 | -3.016 | 0 | 0 | -0.031 | 0 | -0.04 | -0.134 | -1.808 | -0.982 | -2.386 | -1.761 | -0.959 | -2.298 | -3.199 | -2.313 | -4.499 | -2.707 | -4.461 | -4.697 | -11.095 | -2.496 | -2.408 | -2.429 | -6.713 | -6.161 | -2.668 | -2.865 | -4.337 | -3.45 | -4.306 | -2.168 | -0.774 | -2.517 | -3.482 | -1.753 | -0.909 | -2.359 | -1.809 | -1.758 | -2.011 | -1.802 | -2.448 | -2.721 | -2.686 | -3.298 | -2.363 | -3.168 | -5.425 | -2.291 | -3.841 | -3.608 | -3.772 | -5.911 | -4.25 | -4.658 | -6.091 | -4.7 | -4.989 | -5.343 | -9.749 | -1.579 | -8.455 | -4.612 |
Other Financing Activities
| -0.271 | -0.261 | -0.348 | -0.174 | -0.435 | 0 | -1.052 | -1.409 | -27.058 | 0 | 0 | 0 | 16.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1.285 | 0 | 0 | 0 | -0.425 | 0.416 | 0 | 0.204 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0.49 | -0 | 1.076 | -1.076 | -60 | -0 | -0 | 0 | -0 | 0 | -2.752 | 0 | -1.4 | -1.57 | 0.116 | 6.335 | 0.047 | 1.842 | 8.383 | -0.674 | -9.369 | 0.403 | -1.273 | -0 | 0 | 5.811 | -5.811 | -0 | 1 | 0 | 0 | -0 | -17.717 | -0 | 6.895 | 0.132 | 0.489 | -0 | -0.621 | -0 | -0 | 0.839 | -0.534 | -0.305 | -6 | -0 | -0.323 | 0 | -0.514 | 0.106 | 0.723 | -0.723 |
Financing Cash Flow
| -0.271 | -0.261 | -0.348 | -0.174 | -0.435 | -0.709 | -1.052 | -1.409 | -27.058 | 47.443 | -43.585 | 21.927 | 16.642 | 0 | 0 | 0 | 0 | 0 | 0 | -2.613 | 0 | -0.002 | -4.702 | 0 | 0 | 0 | -3.436 | 0.416 | 0 | -0.031 | 0 | -10.04 | -3.134 | -110.504 | -25.768 | -23.137 | 35.524 | 7.091 | -24.895 | -8.677 | 24.098 | -100.15 | -40.709 | -8.35 | 9.748 | -13.889 | -0.441 | -34.062 | 124.478 | 4.5 | 52.404 | -4.046 | 96.812 | 4.568 | -24.169 | 31.255 | -13.556 | 11.07 | -27.529 | -12.797 | 57.382 | 5.753 | 10.452 | -29.824 | 31.242 | 0.07 | -31.802 | 17.552 | -28.721 | -12.514 | 22.752 | -108.756 | -15.712 | -3.118 | -28.711 | -8.076 | 16.27 | -10.821 | -49.372 | -16.784 | -9.664 | -47.391 | -38.128 | -63.805 | -6.581 | 3.538 | -17.195 | 14.72 | 11.851 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.602 | 10.449 | 0.442 | 0.738 | 0.987 | -3.937 | 1.937 | 2.579 | -1.387 | -10.43 | 2.369 | 0.332 | 0.098 | 6.458 | 0.447 | -1.346 | -0.1 | -0.799 | -1.424 | 0.377 | 0.139 | 1.764 | 0.646 | 0.519 | -0.062 | -4.75 | 0.711 | 0.465 | 0.253 | 2.481 | 0.466 | 0.335 | 0.401 | -3.209 | 0.347 | 0.482 | 0.224 | 2.822 | 0.516 | 0.323 | 0.358 | -15.113 | 0.373 | 1.304 | -0.218 | -1.101 | -3.211 | -1.558 | -3.593 | -5.246 | 1.101 | 1.826 | 0.576 | 5.649 | -0.455 | -0.476 | -1.095 | 1.698 | -1.143 | -0.578 | -0.289 | -0.165 | -0.045 | 0.424 | -0.247 | -0.005 | -0.323 | -1.627 | -2.042 | 0.487 | -0.881 | -0.955 | -0.565 | -0.601 | -0.341 | -0.403 | -0.388 | -0.564 | -1.23 | -9.203 | 0.003 | -0.318 | -0.006 | 0.029 | -0.019 | 0.11 | -0 | 0 | -0 |
Net Change In Cash
| -38.323 | 1.949 | 21.785 | -9.943 | -123.711 | -9.932 | 39.104 | 101.255 | -214.702 | 214.448 | -32.518 | 38.835 | -193.021 | 198.864 | -24.169 | -50.709 | -127.142 | 181.727 | -7.255 | 41.75 | -180.367 | 173.702 | -21.059 | 31.616 | -189.371 | 200.179 | -19.634 | -15.616 | -147.969 | 141.699 | -103.392 | 40.493 | -51.225 | 7.6 | 95.954 | -50.842 | 82.738 | -43.827 | -42.432 | -1.089 | 92.334 | -82.819 | 81.234 | -7.436 | -3.909 | 9.226 | -18.178 | -95.873 | 4.347 | -36.822 | 26.918 | -33.826 | -13.31 | 114.582 | -29.814 | -21.04 | 2.409 | 17.253 | -44.806 | -28.803 | 58.997 | -46.292 | 20.685 | -92.641 | 12.376 | 106.727 | -38.616 | -3.112 | -55.153 | 134.298 | -25.71 | 62.401 | 11.253 | -5.67 | -2.93 | -10.38 | 24.361 | 2.928 | -32.504 | 18.006 | -29.76 | -15.22 | 24.225 | -24.396 | -46.682 | 60.251 | -21.881 | 9.366 | -59.39 |
Cash At End Of Period
| 84.401 | 122.723 | 120.774 | 98.989 | 108.932 | 233.734 | 241.865 | 202.762 | 101.507 | 316.209 | 101.761 | 134.279 | 95.444 | 288.465 | 89.601 | 113.77 | 164.479 | 291.622 | 109.894 | 117.149 | 75.4 | 255.766 | 82.065 | 103.123 | 71.507 | 260.879 | 60.7 | 80.334 | 95.95 | 243.198 | 101.499 | 204.891 | 164.399 | 215.623 | 208.023 | 112.069 | 162.911 | 80.172 | 124 | 166.432 | 167.521 | 75.187 | 158.006 | 76.772 | 84.208 | 88.117 | 78.89 | 97.068 | 192.941 | 188.594 | 225.416 | 198.497 | 232.324 | 245.634 | 131.052 | 160.866 | 181.906 | 179.497 | 162.244 | 207.05 | 235.853 | 176.857 | 223.149 | 202.464 | 295.105 | 281.039 | 174.312 | 212.928 | 216.039 | 271.193 | 136.895 | 162.605 | 100.204 | 89.038 | 94.707 | 97.638 | 108.018 | 83.657 | 80.729 | 113.232 | 95.226 | 115.786 | 131.006 | 106.78 | 131.176 | 177.858 | 117.607 | 139.488 | 130.122 |