
Nanjing Panda Electronics Company Limited
SSE:600775.SS
9.85 (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 | -30.73 | -22.275 | -45.923 | -206.147 | -4.375 | 3.11 | -20.772 | 53.038 | 3.073 | 28.954 | -16.954 | 38.594 | -14.938 | 31.424 | -13.151 | 53.813 | 10.822 | 53.393 | -40.709 | 5.324 | 5.511 | 28.928 | 13.461 | 80.731 | 30.189 | 24.527 | 26.493 | 56.191 | 6.305 | 34.152 | 10.734 | 40.125 | 24.461 | 16.745 | 37.909 | 30.933 | 25.278 | 55.912 | 31.714 | 59.314 | 8.8 | 58.598 | 26.518 | 51.805 | 47.278 | 61.038 | 22.718 | 64.948 | 14.435 | 38.182 | 13.988 | 41.382 | 33.331 | 20.636 | 14.721 | 29.577 | -10.955 | -16.35 | 6.921 | 54.104 | 11.389 | -52.499 | 2.531 | -8.538 | 20.423 | 14.342 | 10.974 | 33.539 | 23.221 | 16.435 | 16.293 | 22.322 | 39.114 | 19.132 | 14.89 | 22.923 | 23.385 | 19.085 | 26.447 | -33.252 | 28.228 | 37.39 | 20.611 | 80.905 | 14.837 | 22.023 | 20.186 |
Depreciation & Amortization
| 0 | 0 | 0 | 27.697 | 27.697 | 28.68 | -52.847 | 28.695 | 28.695 | 29.525 | 29.525 | 26.909 | 26.909 | 26.502 | 26.502 | 26.002 | 26.002 | 108.802 | -56.808 | 56.808 | 0 | 93.215 | -42.113 | 42.113 | 0 | 77.627 | -39.469 | 39.469 | 0 | 91.991 | -43.058 | 43.058 | 0 | 92.947 | -38.452 | 38.452 | 0 | 78.318 | -34.834 | 34.834 | 0 | 62.81 | -31.368 | 31.368 | 0 | 69.437 | -30.353 | 30.353 | 0 | 55.518 | -27.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.251 | 9.026 | 12.798 | 6.837 | 6.856 | 10.991 | -9.872 | 30.187 | 26.848 | -6.823 | 5.751 | 12.166 | 4.608 | 9.811 | 13.233 | 9.214 | 14.512 | 10.8 |
Deferred Income Tax
| 0 | 0 | 0 | -1.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -21.135 | -76.166 | 76.166 | 0 | 197.721 | -126.969 | 126.969 | 0 | 41.76 | 300.95 | -300.95 | 0 | 378.949 | -140.232 | 140.232 | 0 | -386.441 | 520.888 | -520.888 | 0 | -489.939 | 513.558 | -513.558 | 0 | -384.285 | 175.867 | -175.867 | 0 | -341.626 | 160.663 | -160.663 | 0 | -206.401 | 411.211 | -411.211 | 0 | -230.773 | 232.283 | -232.283 | 0 | -154.378 | 4.587 | -4.587 | 0 | -397.682 | 164.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.042 | 30.75 | 289.762 | -9.17 | -13.551 | -0.183 | 121.633 | 0.655 | 121.845 | -81.423 | 453.082 | 100.937 | -843.137 | -214.453 | 206.371 | 171.711 | -40.251 | -537.23 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | -57.604 | -15.577 | 15.577 | 0 | -178.459 | -26.507 | 26.507 | 0 | 237.489 | 56.974 | -56.974 | 0 | 349.757 | -83.12 | 83.12 | 0 | -407.078 | 510.239 | -510.239 | 0 | -213.703 | 39.661 | -39.661 | 0 | -244.088 | 24.483 | -24.483 | 0 | -329.192 | 49.642 | -49.642 | 0 | -272.213 | 355.64 | -355.64 | 0 | -128.373 | 187.63 | -187.63 | 0 | -85.34 | -85.146 | 85.146 | 0 | -385.778 | 139.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 36.468 | -60.589 | 60.589 | 0 | 376.18 | -100.462 | 100.462 | 0 | -195.728 | 243.976 | -243.976 | 0 | 29.192 | -57.113 | 57.113 | 0 | 20.637 | 10.649 | -10.649 | 0 | -276.236 | 473.896 | -473.896 | 0 | -140.197 | 151.384 | -151.384 | 0 | -12.435 | 111.021 | -111.021 | 0 | 65.812 | 55.57 | -55.57 | 0 | -102.4 | 44.653 | -44.653 | 0 | -69.037 | 89.733 | -89.733 | 0 | -11.904 | 24.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.36 | -65.628 | 72.084 | -54.441 | -29.519 | -32.779 | 45.936 | -37.442 | -15.397 | -38.305 | 260.94 | 142.211 | -447.032 | -7.642 | 170.767 | 171.621 | -31.548 | -455.843 |
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 | -21.682 | 96.377 | 217.678 | 45.271 | 15.967 | 32.596 | 75.698 | 38.097 | 137.242 | -43.118 | 192.142 | -41.274 | -396.106 | -206.811 | 35.604 | 0.09 | -8.703 | -81.387 |
Other Non Cash Items
| 0 | 0 | -91.815 | 6.516 | 26.158 | 218.241 | 180.624 | -63.517 | -28.695 | -227.246 | 97.444 | -153.878 | 16.954 | -38.594 | 14.938 | -31.424 | 13.151 | -53.813 | -10.822 | -53.393 | 40.709 | -5.324 | -5.511 | -28.928 | -13.461 | -80.731 | -30.189 | -24.527 | -26.493 | -56.191 | -6.305 | -34.152 | -10.734 | -40.125 | -24.461 | -16.745 | -37.909 | -30.933 | -25.278 | -55.912 | -31.714 | -59.314 | -8.8 | -58.598 | -26.518 | -51.805 | -47.278 | -61.038 | -22.718 | -64.948 | -14.435 | -38.182 | -13.988 | -41.382 | -33.331 | -20.636 | -14.721 | -29.577 | 10.955 | 16.35 | -6.921 | -54.104 | -11.389 | 52.499 | -2.531 | 8.538 | -20.423 | -14.342 | -10.974 | -33.539 | -23.221 | -48.732 | -34.745 | -35.262 | -60.351 | -34.15 | -20.785 | -8.64 | -45.905 | -31.329 | -26.766 | 34.237 | -195.096 | 278.401 | -94.814 | 8.438 | -184.365 | 209.424 | 2.152 |
Operating Cash Flow
| 0 | 0 | -122.545 | -44.864 | -19.764 | 19.638 | 47.236 | 44.455 | -20.772 | 53.038 | 3.073 | 28.954 | -0 | 194.857 | 58.748 | 12.354 | -57.788 | 280.973 | 165.402 | 29.677 | 58.602 | -16.148 | -22.338 | -64.177 | -238.571 | 175.874 | 2.427 | -9.439 | -123.299 | -10.822 | 31.506 | -30.259 | 167.124 | 118.492 | -147.281 | 34.277 | 47.659 | 179.504 | -37.669 | 80.281 | -113.121 | 374.827 | -79.196 | -81.151 | 15.732 | -2.391 | -1.927 | 58.59 | -140.817 | -9.461 | 26.786 | -12.604 | -86.932 | -69.489 | -68.786 | -54.093 | 4.413 | 0 | 4.963 | -123.464 | -94.612 | 275.919 | 7.864 | 6.937 | 22.828 | 60.656 | -64.907 | -61.095 | -75.622 | 75.899 | 0 | -70.087 | 21.323 | 289.62 | -23.571 | -21.713 | 4.913 | 126.044 | 8.323 | 136.449 | -88.565 | 459.818 | -53.766 | -522.738 | -278.844 | 308.948 | 11.398 | 205.708 | -504.092 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.473 | -14.719 | -6.845 | -2.758 | -13.494 | -7.602 | -2.572 | -1.477 | -2.171 | -4.31 | -3.162 | -3.957 | -9.025 | -4.042 | -21.794 | -6.304 | -17.986 | -18.93 | -19.223 | -12.723 | -20.14 | -65.017 | -62.133 | -53.461 | -16.471 | -42.711 | -29.862 | -10.043 | -9.275 | -52.819 | -12.97 | -12.95 | -13.581 | -31.671 | -27.802 | -20.391 | -24.124 | -91.558 | -28.325 | -24.087 | -48.689 | -27.044 | -35.059 | -50.228 | -68.003 | -42.251 | -36.561 | -30.442 | -69.389 | -75.37 | -23.675 | -15.1 | -18.71 | -6.941 | -12.85 | -11.886 | -24.456 | -45.424 | -17.191 | -23.049 | -25.86 | -37.925 | -18.759 | -24.427 | -7.198 | -13.846 | -16.67 | -18.004 | -25.866 | -22.48 | -43.63 | -14.663 | -13.519 | -0.526 | -112.26 | -2.68 | -10.679 | -11.406 | -2.998 | -8.16 | -8.39 | -3.018 | -18.398 | -12.469 | -8.618 | -30.564 | -7.005 | -18.924 | -30 |
Acquisitions Net
| 0 | 0 | 0 | 0.447 | 0.408 | 0.006 | 0.044 | 0.045 | 0.083 | 0.369 | 0.112 | 1.268 | 0.562 | 0.216 | 0.107 | 0.036 | 0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.217 | -0.675 | 0 | -9.998 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.832 | 0 | -19.124 | 30.2 |
Purchases Of Investments
| 0 | 0 | 0 | -751 | 0 | -1,342.472 | 390 | -390 | -0.083 | -1,260 | 700 | -700 | 0 | -2,466.3 | 884.381 | -884.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -2.286 | 0 | 0 | -9.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -339.255 | 0 | 30 | -230 |
Sales Maturities Of Investments
| 2.948 | 1,521.698 | -773.698 | 773.698 | 3.223 | 5.223 | 2.521 | 64.553 | 4.497 | 4.614 | 2.666 | 63.915 | 3.156 | 9.395 | 69.786 | 2.954 | 3.045 | 51.265 | 1.969 | 2.072 | 1.985 | 6.216 | 48.996 | 6.964 | 22.383 | 67.334 | 5 | 4.974 | 5.05 | 42.878 | 70.364 | 4.176 | 2.502 | 2.771 | 182.037 | 4.961 | 3.433 | 4.754 | 244.594 | 5.844 | 5.553 | 11.532 | 39.3 | 22.859 | 3.241 | 208.039 | 6.498 | 0 | 0 | 85.94 | 195.894 | 0 | 0 | 31 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 299.582 | 6.565 | 0 | 0 | 0 | 243.732 | 0 | 0 | 0 | 179.018 | 0 | 0 | 100 | 0 | 0 | 0 | -34.688 | 169.36 | 0.003 | 120.003 | -160.73 | 112.422 | 298.549 | 14.727 | 297.726 | 170.19 | -103.883 | 105 |
Other Investing Activites
| 38.511 | -1,527.124 | 785.958 | -201 | 240.5 | 1,060 | -390 | 265 | 225.083 | 1,210 | -650 | 420 | 260.562 | -587.172 | 45.576 | -24.345 | 50.179 | -198.607 | -85.788 | 5.304 | 80 | -34.302 | 230.173 | 13.186 | -139.995 | -359.768 | 460.263 | 40.007 | -49.901 | 51.062 | -49.955 | -17.879 | -184 | 156.514 | 9.604 | 43 | -24.124 | 23 | 1.364 | 4.623 | 78 | 45.197 | -130.355 | -16.304 | -384.98 | 564.42 | -549.987 | 10.382 | 0.352 | 1.396 | 0.107 | 3.391 | 0.023 | -1.946 | 132.504 | 2.048 | 175.03 | -173.083 | 127.367 | -0.423 | 0.03 | -2.781 | 52.954 | -121.987 | 0.02 | 1.416 | 1.853 | 50.115 | 0.602 | 0.573 | 0.01 | 6.324 | 0.007 | 1.577 | 135.182 | -9.416 | 0.164 | 0.595 | 5.995 | 0.095 | 0.172 | -560.543 | 0.002 | -78.445 | 80.339 | 71.351 | -9.959 | 19.991 | -30 |
Investing Cash Flow
| 38.987 | -20.145 | 5.416 | -180.613 | 230.638 | -284.846 | -0.007 | -61.879 | 227.408 | -49.327 | 49.616 | -218.773 | 254.693 | -581.818 | 93.568 | -27.696 | 35.237 | -166.272 | -103.042 | -5.347 | 61.845 | -93.103 | 217.036 | -33.311 | -134.083 | -335.146 | 435.401 | 34.939 | -54.126 | 41.12 | 7.439 | -26.652 | -195.079 | 127.614 | 163.839 | 27.569 | -20.898 | -66.765 | 217.633 | -13.62 | 24.928 | 29.685 | -126.114 | -43.673 | -449.742 | 730.209 | -580.049 | -20.06 | -69.037 | 11.966 | 172.326 | -11.709 | -18.687 | 32.977 | 119.654 | -9.838 | 150.573 | -137.507 | 110.176 | -23.472 | -25.83 | 258.876 | 40.759 | -146.415 | -7.178 | -12.43 | 228.916 | 32.112 | -25.264 | -21.907 | 135.398 | -8.339 | -13.512 | 96.971 | 22.922 | -12.095 | -10.516 | -45.498 | 172.358 | -8.061 | 111.785 | -724.29 | 94.025 | 207.636 | 86.448 | 0.091 | 153.226 | -91.939 | -154.799 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | -80 | -30 | 80 | -170 | 100 | 73 | -72 | -350 | -136 | 95 | 130 | -134.222 | -16.778 | 78.658 | 69.812 | -67.476 | 46.229 | -47.251 | -50 | -7.206 | -21.178 | 101.439 | 24.945 | -177 | -34.5 | 0 | 0 | -26.362 | -40 | 0 | 5 | -96.441 | 9.696 | -40.412 | -52 | 45.83 | -124.83 | 0 | 1.6 | -97.206 | -9 | -33.924 | 1.6 | -24.327 | -1,073.375 | 1,050.298 | 138.953 | -225.492 | 128.95 | 81.2 | 268 |
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 | -3.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12.794 | 0 | 0 | 0 | -12.794 | 0 | 0 | -0.264 | -23.495 | 0 | 0 | -0.683 | -15.309 | -0.133 | -0.55 | -0.431 | -73.663 | -1.142 | -1.164 | -0.617 | -65.125 | -0.92 | -0.57 | -1.047 | -64.544 | -0.469 | 0 | -5.045 | -67.565 | 0 | 0 | -3.951 | -61.587 | -1.295 | -1.383 | -5.037 | -2.365 | -61.048 | -0.552 | -5.334 | -8.124 | -48.057 | -7.011 | -9.697 | -23.558 | -25.044 | -5.363 | -7.526 | -6.922 | -5.069 | -5.913 | -4.95 | -7.974 | -5.848 | -4.867 | -5.874 | -13.353 | -9.426 | -9.809 | -26.765 | -11.424 | -54.716 | -13.639 | -13.561 | -16.686 | -12.184 | -13.622 | -6.711 | -15.599 | -20.27 | -15.008 | -16.921 | -8.892 | -9.834 | -21.949 | -45.708 | -960.899 | -1,049.1 | -11.275 | -15.791 | -23.877 | -32.07 | -5.622 |
Other Financing Activities
| -8.205 | 13.814 | -13.678 | 35.908 | -5.77 | 51.209 | -27.858 | -1.931 | -0.049 | -11.568 | -27.065 | -32.148 | 48.683 | -15.219 | -23.495 | 6.351 | 3.913 | -11.85 | 10.029 | -43.126 | 33.727 | -7.8 | 65.962 | 11.798 | 6.411 | -33.815 | -7.252 | 89.483 | -0.57 | 139.821 | -1.044 | -3.103 | -4.057 | -30.125 | 0 | -0.472 | -0.448 | 9.08 | -30.708 | -0.016 | 0 | -90.095 | 0.788 | 14.88 | 0 | -7.947 | -1.765 | 1,297.112 | -1.365 | 34 | -1.365 | -2.339 | -0.143 | -1.656 | -4.694 | -1.313 | -0 | 16.599 | -31.387 | 22.29 | -16.587 | 26.762 | -17.088 | 12.644 | -8.231 | 55.742 | -0.045 | 0 | 0 | -50.611 | 0 | 0 | -0 | -25.432 | -0.051 | 0.045 | 118.406 | -21.445 | 0.22 | 19.692 | 0 | 7.559 | 45.312 | -95.883 | 50.571 | -246.504 | 4 | -181.878 | -0.032 |
Financing Cash Flow
| -8.205 | 13.814 | -13.678 | 35.908 | -5.77 | 51.209 | -40.652 | -1.931 | 18.065 | -11.568 | -39.859 | -16.722 | 48.683 | -15.483 | -23.495 | 6.351 | 3.913 | -12.533 | -5.281 | -43.126 | 33.178 | -8.231 | -7.701 | -34.344 | 6.411 | -37.363 | -72.377 | 87.993 | -0.57 | 138.774 | -64.544 | -3.572 | -4.057 | 4.83 | -67.565 | -0.472 | -0.448 | 5.128 | -172.294 | -41.309 | 78.617 | -265.132 | 97.635 | 11.952 | -72.552 | -363.281 | -145.89 | 1,344.055 | 121.624 | -109.919 | -41.701 | 51.274 | 64.306 | -76.658 | 34.614 | -53.633 | -55.913 | 4.444 | -55.772 | 117.881 | 3.491 | -156.112 | -78.685 | 3.217 | -18.04 | 2.615 | -51.469 | -54.716 | -8.639 | -160.612 | -6.99 | -52.596 | -65.622 | 13.687 | -140.48 | -20.225 | 104.998 | -135.573 | -17.672 | -24.066 | -20.349 | 28.94 | -67.164 | -94.685 | 178.25 | -487.786 | 109.073 | -132.748 | 262.346 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.989 | -2.801 | 0.017 | 2.011 | 0.963 | 0.163 | 0.069 | 1.925 | 0.203 | -0.998 | 3.376 | 0.969 | 0.008 | -0.242 | 1.044 | -0.009 | -0.359 | -4.318 | -5.167 | 2.429 | -1.107 | -2.339 | 2.995 | 2.208 | -3.276 | -6.746 | 3.048 | 3.448 | -3.548 | 2.431 | -1.828 | -1.286 | -0.383 | 6.267 | -3.613 | -2.437 | 0.046 | 5.28 | -7.255 | 2.041 | 0.069 | -8.701 | -0.013 | -0.165 | -0.015 | 0.051 | -0.033 | -0.075 | -0.028 | -1.478 | 0.011 | 0.1 | -0.022 | -0.15 | -0.144 | -0.156 | -0 | 0 | 0.003 | -0.067 | 0.016 | -0.006 | 0.02 | 0.132 | -0.158 | -0.291 | 4.153 | -4.348 | -0.099 | -0.149 | 0 | -0.317 | 0.317 | 0.309 | -0.015 | -31.581 | -0 | 30.155 | -0 | 0 | 0 | 0 | -0 | -0.003 | 0 | -0 | 0 | -24.316 | -0 |
Net Change In Cash
| 18.063 | -16.393 | -130.791 | -192.764 | 202.844 | -217.036 | 6.647 | -17.431 | 71.695 | 43.127 | -34.628 | -205.572 | 303.383 | -402.687 | 129.865 | -8.999 | -18.998 | 97.85 | 51.912 | -16.368 | 152.517 | -119.821 | 189.991 | -129.624 | -369.519 | -203.38 | 368.499 | 116.941 | -181.543 | 171.504 | -27.427 | -61.769 | -32.395 | 257.203 | -54.62 | 58.938 | 26.358 | 123.148 | 0.415 | 27.393 | -9.507 | 130.679 | -107.689 | -113.037 | -506.576 | 364.587 | -727.899 | 1,382.51 | -88.258 | -108.892 | 157.422 | 27.062 | -41.334 | -113.32 | 85.337 | -117.72 | 99.073 | -83.253 | 59.37 | -29.123 | -116.935 | 378.678 | -30.042 | -136.128 | -2.548 | 50.55 | 116.694 | -88.047 | -109.624 | -106.769 | 69.106 | -131.339 | -57.493 | 367.616 | -76.759 | -85.615 | 99.395 | -24.871 | 163.009 | 104.322 | 2.871 | -235.532 | -26.904 | -409.79 | -14.146 | -178.747 | 273.698 | -43.295 | -396.546 |
Cash At End Of Period
| 684.585 | 666.522 | 682.915 | 889.099 | 1,001.263 | 798.42 | 1,015.455 | 1,008.809 | 1,026.239 | 954.544 | 911.417 | 946.045 | 1,151.617 | 848.234 | 1,250.921 | 1,121.056 | 1,130.055 | 1,149.053 | 1,051.203 | 999.291 | 1,015.659 | 863.141 | 982.962 | 792.971 | 922.595 | 1,292.114 | 1,495.494 | 1,126.995 | 1,010.055 | 1,191.597 | 1,020.093 | 1,047.52 | 1,109.289 | 1,141.684 | 884.481 | 939.101 | 880.164 | 853.805 | 730.658 | 730.243 | 702.85 | 712.357 | 581.678 | 689.367 | 802.403 | 1,308.98 | 944.393 | 1,672.292 | 289.782 | 378.04 | 486.932 | 329.511 | 302.449 | 343.783 | 457.103 | 371.766 | 489.486 | 390.413 | 473.666 | 414.296 | 443.419 | 560.354 | 181.676 | 211.719 | 347.847 | 350.395 | 299.845 | 183.151 | 271.198 | 380.822 | 487.591 | 418.486 | 549.825 | 652.094 | 284.478 | 361.237 | 446.852 | 347.457 | 372.328 | 209.319 | 104.997 | 102.126 | 337.658 | 364.562 | 774.352 | 340.118 | 518.865 | 245.167 | 288.462 |