
Star Lake Bioscience Co., Inc.Zhaoqing Guangdong
SSE:600866.SS
7.66 (CNY) • At close June 9, 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 | 171.051 | 254.685 | 251.484 | 188.553 | 259.231 | 109.646 | 120.523 | 1,065.737 | 38.811 | 55.534 | 22.904 | 26.872 | 3.571 | 41.416 | 34.611 | 38.882 | 26.181 | 51.416 | 32.231 | 27.648 | 44.798 | 40.05 | 37.056 | 10.314 | 15.41 | 8.622 | 7.934 | -113.902 | -3.347 | -15.021 | -26.003 | 9.067 | 33.428 | 5.924 | -24.114 | -247.186 | -67.2 | -58.703 | -49.265 | -136.717 | -74.776 | -91.946 | -57.361 | 60.953 | 11.39 | 4.211 | -56.32 | -103.29 | -45.5 | -28.106 | -25.952 | -27.083 | 4.117 | 69.08 | 41.572 | 54.551 | 60.13 | 72.226 | 98.086 | 135.614 | 36.736 | 34.037 | 18.134 | 7.075 | 8.589 | 8.475 | 4.863 | -148.869 | 4.209 | 2.048 | 4.053 | 1.137 | 7.414 | 3.56 | 5.119 | 0.837 | 4.322 | 5.242 | 2.562 | 2.465 | 6.996 | 10.791 | 18.537 | 12.407 | 13.516 | 27.517 | 17.943 |
Depreciation & Amortization
| 0 | 0 | 0 | 212.848 | 212.848 | 195.637 | -460.208 | 231.886 | 231.886 | 462.661 | -479.888 | 30.297 | 30.297 | 30.233 | 30.233 | 24.033 | 24.033 | 87.927 | -44.432 | 44.432 | 0 | 87.337 | -43.204 | 43.204 | 0 | 79.303 | -39.083 | 39.083 | 0 | 79.421 | -39.851 | 39.851 | 0 | 81.248 | -41.645 | 41.645 | 0 | 127.269 | -67.888 | 67.888 | 0 | 147.15 | -73.402 | 73.402 | 0 | 153.741 | -79.114 | 79.114 | 0 | 138.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.529 | 19.724 | 17.69 | 17.312 | 17.811 | 13.797 | 12.058 | 11.225 | 12.101 | 11.002 | 11.164 | 11.235 | 9.81 | 11.337 | 11.535 | 8.869 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,138.292 | -638.334 | 638.334 | 0 | -582.008 | 712.679 | -712.679 | 0 | 106.797 | 108.604 | -108.604 | 0 | 48.333 | 12.663 | -12.663 | 0 | -131.409 | 88.998 | -88.998 | 0 | -75.056 | 54.607 | -54.607 | 0 | 46.143 | -38.39 | 38.39 | 0 | -25.959 | -45.262 | 45.262 | 0 | 44.448 | 82.226 | -82.226 | 0 | 0.561 | 17.746 | -17.746 | 0 | -127.934 | 215.899 | -215.899 | 0 | 293.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.595 | -21.115 | -25.915 | -18.684 | -14.978 | -13.935 | 7.529 | -20.075 | 1.319 | -8.802 | 10.979 | -54.034 | 54.459 | -7.224 | 2.785 | -13.104 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 82.677 | -167.49 | 167.49 | 0 | 296.403 | 73.535 | -73.535 | 0 | 112.791 | 58.477 | -58.477 | 0 | -23.299 | 63.468 | -63.468 | 0 | -53.524 | 64.33 | -64.33 | 0 | -35.206 | 30.787 | -30.787 | 0 | 64.809 | -22.903 | 22.903 | 0 | -30.062 | -5.916 | 5.916 | 0 | 44.305 | 25.144 | -25.144 | 0 | -90.64 | 69.505 | -69.505 | 0 | -5.603 | 138.29 | -138.29 | 0 | 397.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,055.615 | -470.844 | 470.844 | 0 | -878.411 | 639.145 | -639.145 | 0 | -5.995 | 50.127 | -50.127 | 0 | 71.631 | -50.805 | 50.805 | 0 | -77.884 | 24.668 | -24.668 | 0 | -39.85 | 23.82 | -23.82 | 0 | -18.667 | -15.487 | 15.487 | 0 | 4.103 | -39.346 | 39.346 | 0 | 0.143 | 57.082 | -57.082 | 0 | 91.201 | -51.759 | 51.759 | 0 | -122.331 | 77.609 | -77.609 | 0 | -104.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.927 | 0.927 | -20.357 | -28.45 | -4.58 | 16.063 | -8.993 | -14.586 | 5.844 | 53.985 | -22.614 | 7.65 | -17.042 | 13.639 | -18.681 | -15.517 |
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 | -1.437 | 1.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.669 | -22.043 | -5.558 | 9.766 | -10.398 | -29.998 | 16.522 | -5.489 | -4.524 | -62.787 | 33.593 | -61.685 | 71.501 | -20.863 | 21.467 | 2.413 |
Other Non Cash Items
| 365.901 | 0 | 1,252.792 | 603.173 | -445.873 | 308.25 | 2,098.961 | 167.66 | -231.886 | 119.347 | -232.791 | 626.849 | -22.904 | -26.872 | -3.571 | -41.416 | -34.611 | -38.882 | -26.181 | -51.416 | -32.231 | -27.648 | -44.798 | -40.05 | -37.056 | -10.314 | -15.41 | -8.622 | -7.934 | 113.902 | 3.347 | 15.021 | 26.003 | -9.067 | -33.428 | -5.924 | 24.114 | 247.186 | 67.2 | 58.703 | 49.265 | 136.717 | 74.776 | 91.946 | 57.361 | -60.953 | -11.39 | -4.211 | 56.32 | 103.29 | 45.5 | 28.106 | 25.952 | 27.083 | -4.117 | -69.08 | -41.572 | -54.551 | -60.13 | -72.226 | -98.086 | -135.614 | -36.736 | -34.037 | -18.134 | -7.075 | -8.589 | -8.475 | -4.863 | 148.869 | -4.209 | -2.048 | -4.053 | 17.339 | 5.697 | 6.663 | 5.271 | 17.124 | 2.101 | 0.908 | 0.301 | -5.002 | 0.187 | -0.375 | 0.489 | -4.107 | 1.456 | 1.068 | 1.437 |
Operating Cash Flow
| 365.901 | 0 | 1,423.843 | 645.011 | -194.389 | 301.166 | 1,259.651 | 1,147.526 | 120.523 | 1,065.737 | 38.811 | -0 | -0 | 124.309 | 62.302 | -5.303 | 14.12 | 124.711 | 29.117 | 62.476 | 33.681 | 33.423 | 41.664 | 74.195 | 63.887 | 46.623 | -3.34 | -3.56 | 10.964 | 11.773 | 9.142 | 40.517 | -11.512 | 13.98 | -9.067 | 34.858 | 1.398 | -16.468 | -17.45 | 21.894 | 14.769 | 40.339 | 11.723 | -13.506 | -58.78 | 3.648 | 10.667 | -36.497 | -5.98 | -64.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.408 | 11.719 | 1.999 | 9.018 | 20.794 | 6.284 | 25.736 | -5.987 | 10.883 | 9.384 | 32.559 | -23.773 | 72.569 | 19.086 | 42.905 | 15.144 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -268.945 | -349.687 | -154.859 | -93.238 | -40.712 | -236.96 | -44.749 | -39.618 | -54.505 | -331.307 | -38.884 | -27.981 | -54.172 | -29.179 | -45.87 | -43.1 | -86.931 | -54.834 | -98.006 | -104.422 | -32.63 | -74.136 | -64.484 | -9.919 | -8.869 | -7.082 | -5.796 | -6.494 | -14.339 | -12.091 | -16.747 | -4.306 | -7.465 | -6.066 | -23.275 | -6.809 | -4.108 | -6.633 | -12.61 | -66.464 | -17.782 | -6.494 | -9.248 | -10.463 | -21.719 | -42.741 | 35.196 | -50.318 | -44.757 | -59.982 | -56.383 | -64.413 | -111.855 | -277.754 | -240.445 | -251.394 | -89.928 | -216.682 | -78.823 | -62.149 | -38.751 | -6.742 | -16.668 | -22.611 | -16.576 | -3.359 | -14.347 | -13.28 | -18.983 | -22.479 | -6.029 | -16.688 | -29.707 | -15.846 | -14.056 | -25.78 | -21.692 | -11.18 | -2.838 | -2.565 | -53.19 | -64.579 | -55.734 | -62.766 | -37.679 | -14.57 | -32.352 | -51.34 | -11.862 |
Acquisitions Net
| 0 | 0 | 0 | 11.191 | 0 | 791.653 | 0.014 | -791.638 | 0.162 | 0 | 0.812 | 0.139 | 1.209 | 20.14 | 0.136 | 23.176 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | -137.9 | 22.362 | 0 | 0 | 0 | 0 | 0 | 0 | 5.231 | 9.244 | 9.038 | 120.379 | 19.75 | 5.368 | -0 | 0 | 0 | 0.011 | 0 | 9.248 | 10.463 | 21.719 | 45 | 139.84 | 90.321 | 44.757 | 59.982 | 56.383 | 67.386 | -9.296 | 184.434 | 240.45 | 251.394 | 91.07 | -13.47 | 79.731 | 66.909 | 38.751 | 6.747 | 0 | 0 | 0 | 3.359 | 15.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.19 | 0 | 0 | 0 | 37.679 | 14.609 | 0 | 0 | 0 |
Purchases Of Investments
| -827.967 | -446.194 | -453.831 | -500 | -400 | -1,061.638 | -964.989 | -310 | -75 | -1,579.08 | 0 | 0 | 0 | -11.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64 | -140 | -165 | -103.904 | -65.67 | -114.541 | -210.098 | -94.526 | -57.365 | -187.273 | -34.678 | 7.66 | -74.539 | -30.848 | -205.472 | -181.556 | -63.746 | -40.534 | -22.895 | -125.776 | -82.947 | -65.996 | -40.013 | -507.822 | -155.02 | -1.605 | 55.806 | -19.811 | -41.642 | -1.787 | -0.99 | 0 | 0 | 0 | -14.119 | -0.014 | -0.011 | -15.357 | 13.709 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | -16.489 | 4.095 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 250.528 | 365.175 | 298.86 | 499.997 | 400.003 | 571.815 | 681.059 | 292.635 | 378.142 | 1,231.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.748 | -18 | 0 | 220.693 | 129.799 | 154.033 | 25.181 | 203.327 | 98.705 | 154.7 | 66.322 | 148.537 | 78.956 | 25.126 | 0.655 | 267.08 | 58.367 | 241.975 | 66.14 | 76.212 | 15.139 | 79.325 | 52.591 | 189.8 | 100.52 | 3.16 | 404.482 | 244.514 | 25.665 | 2.554 | 2.543 | 5.747 | 1.046 | -46.453 | 48.566 | 3.072 | 12.485 | 14.004 | 17.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0.323 | -3.61 | 14.48 | 7.803 | -5.172 | 16.48 | 1.5 | 0 | 0 |
Other Investing Activites
| -40.919 | 98.928 | -100.67 | 11.191 | 0.412 | 3.184 | 0.001 | -0.327 | 0.048 | 9.376 | -659.451 | 0 | 1.209 | 8.957 | 0.136 | 25.975 | 0.101 | 0.529 | -98.006 | 1.045 | -32.63 | -74.136 | -64.484 | 0.929 | -8.869 | -7.082 | -5.796 | -6.494 | 1.212 | 27.942 | 0.031 | -4.306 | -7.465 | -3.366 | -23.275 | -6.809 | -4.108 | 0.999 | 0.375 | 4.129 | 33.739 | -0 | 17.752 | -10.463 | -21.719 | 0.296 | -31.278 | -45.318 | -44.757 | -26.412 | -56.383 | -64.413 | 0 | -230.456 | -240.445 | -251.394 | -89.928 | -3.226 | -78.742 | -62.149 | -38.751 | 41.662 | -0.617 | 0.704 | 0 | -3.359 | -14.347 | 10.097 | -18.983 | 5.074 | -6.029 | -3.398 | -29.707 | 6.674 | -0 | 0.364 | -21.692 | -0.072 | 0.4 | -2.565 | -53.19 | -64.579 | -0 | -62.766 | -37.679 | -14.57 | -32.352 | -4.075 | -11.862 |
Investing Cash Flow
| -887.302 | -331.778 | -410.5 | -82.05 | -40.709 | 68.053 | -328.664 | -848.949 | 248.847 | -669.691 | -38.072 | -27.842 | -52.962 | -20.221 | -45.734 | -17.125 | -86.83 | -54.305 | -98.006 | -103.378 | -32.63 | -74.136 | -64.484 | -146.89 | 13.493 | -7.082 | -5.796 | -6.494 | -12.378 | -2.149 | -16.717 | 153.311 | -15.887 | -11.361 | -4.894 | 143.789 | -18.683 | -61.032 | -40.438 | 28.837 | -92.35 | -16.046 | 26.066 | 182.079 | 5.8 | 39.057 | 28.342 | 7.15 | -70.152 | 30.017 | -129.568 | 45.412 | -86.627 | -360.629 | -343.78 | -161.9 | -64.726 | -175.018 | -95.102 | -93.284 | -39.491 | -5.776 | 31.281 | -18.835 | -4.091 | -3.475 | 4.588 | -3.195 | -34.34 | -3.696 | -13.029 | -20.086 | -29.707 | -9.172 | -13.733 | -25.416 | -21.692 | -11.253 | -2.438 | -2.565 | -53.267 | -68.188 | -41.254 | -54.963 | -59.34 | 6.045 | -30.852 | -55.416 | -11.862 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 583.575 | -290.424 | -669.297 | 304.759 | 56.467 | 384.435 | -748.942 | -735.995 | 788.423 | -244.035 | 35.196 | -33.816 | -218.654 | -87.704 | -8.644 | 16.476 | 73.167 | -54.875 | 29.984 | 23.86 | 23.5 | 81.7 | 28.9 | -12 | -18.1 | -12 | 10.9 | -20 | -49.1 | 104 | -302.166 | 78 | 18 | -18 | -136.742 | 30 | -11 | 18 | -4.2 | 0 | -16.7 | -191 | -249.892 | 110 | 34.3 | -18 | -43.337 | 23.5 | 92.2 | 11.8 | 111.86 | -6.7 | 5.77 | 122.55 | 521.8 | -59.771 | 182.675 | 143.136 | 0 | 27.5 | 70 | -12.5 | -40 | -110.812 | 31.319 | -37.41 | -17.241 | -26.909 | 2.211 | -36.855 | 87.141 | 9.225 | 5.073 | 7.433 | -19.233 | 0 | 35 | 50 | -15 | 15 | 21 | 8 | 47 | 151 | 4 | 36.5 | -15.5 | -18.1 | 21 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -23.127 | -22.906 | -29.006 | -662.459 | -31.817 | -30.707 | -37.241 | -41.419 | -42.857 | -356.383 | -3.867 | -3.743 | -43.861 | -4.461 | -4.681 | -4.78 | -3.608 | -5.454 | -3.648 | -3.406 | -3.995 | -3.314 | -3.337 | -3.388 | -3.576 | -3.72 | -3.559 | -3.817 | -4.244 | -4.023 | -23.511 | -2.62 | -2.006 | -2.169 | -31.343 | -2.425 | -2.563 | -2.474 | -31.329 | -2.595 | -2.315 | -6.086 | -43.465 | -4.833 | -3.381 | -3.212 | -44.982 | -8.228 | -7.224 | -8.349 | -41.718 | -4.336 | -4.415 | -4.72 | -6.338 | -6.928 | -6.717 | -4.886 | -4.574 | -82.508 | -3.404 | -3.391 | -3.978 | -5.373 | -10.336 | -7.36 | -8.624 | -8.418 | -8.063 | -8.362 | -18.253 | -6.294 | -5.43 | -5.836 | -5.638 | -5.665 | -5.328 | -11.657 | -8.514 | -14.025 | -14.128 | -0.863 | -0.906 | -40.074 | -0.739 | -1.307 | -0.861 | -1.51 | -1.352 |
Other Financing Activities
| -0.295 | -154.278 | -96.83 | 2.375 | -104.667 | -237.221 | -0.189 | 0 | -0 | 261.381 | 33.103 | 0 | 772.248 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 166.167 | -0 | 15.339 | -3.559 | 0 | -0 | 32.16 | 4.626 | -2.62 | -0 | 0 | 0 | 2.616 | -0 | -0.053 | -0 | 0 | 0 | 356.8 | 0 | 0 | 1.872 | -1.872 | 30.09 | -0 | 0.04 | 0.04 | -0 | 20.477 | 33.248 | -1.821 | -0 | 395.105 | -0 | -15.853 | 38.25 | 52.5 | 22.5 | 19.25 | 0.92 | 0 | 0 | 0.4 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -2.197 | -3.613 | -3.388 | -2.517 | -2.623 | -1.388 | -0.503 | -15.733 | 15 | -0 | -0 |
Financing Cash Flow
| 560.153 | -467.609 | -795.134 | -355.324 | -80.017 | 116.507 | -786.372 | -777.414 | 745.566 | -32.537 | -445.878 | -637.862 | 509.734 | -92.165 | -13.325 | 11.696 | 69.558 | -60.329 | 26.335 | 20.454 | 19.505 | 78.386 | 25.563 | 143.814 | -21.676 | -15.72 | 7.341 | -23.817 | -53.344 | 99.977 | -325.677 | 75.38 | 15.994 | -20.169 | -168.085 | 27.628 | -13.563 | 15.473 | -35.529 | -2.595 | -19.015 | 159.714 | -293.357 | 105.167 | 32.791 | -23.084 | -58.229 | 15.272 | 85.015 | 3.491 | 70.142 | 9.441 | 34.602 | 116.01 | 515.462 | 328.405 | 175.958 | 122.397 | -4.574 | -2.508 | 89.096 | 3.359 | -43.058 | -116.185 | 20.983 | -44.37 | -25.865 | -35.327 | -5.852 | -45.217 | 68.889 | 2.932 | -0.356 | 1.597 | -24.871 | -5.665 | 29.672 | 38.343 | -25.71 | -2.638 | 3.484 | 4.62 | 43.471 | 109.537 | 2.758 | 19.46 | -1.361 | -19.61 | 19.648 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -17.466 | -11.942 | 11.616 | 17.267 | 12.527 | 13.455 | -15.18 | -3.311 | 4.3 | 828.51 | 58.889 | 41.872 | -7.393 | 5.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 7.001 | 0 | -7.001 | -0 | 0 | 0 | 0 | -0 |
Net Change In Cash
| 20.814 | -287.151 | 229.825 | 273.284 | -365.115 | 486.624 | 129.434 | -482.148 | 318.393 | 581.348 | 90.956 | -23.53 | -17.459 | 11.923 | 3.243 | -13.531 | -3.152 | 10.076 | -42.553 | -20.447 | 20.556 | 37.673 | 2.742 | 71.12 | 55.703 | 23.822 | -1.795 | -33.872 | -54.759 | 99.731 | -333.252 | 269.208 | -11.404 | -17.55 | -182.046 | 206.274 | -30.848 | -62.027 | -93.416 | 48.136 | -96.596 | 184.007 | -255.568 | 273.74 | -20.188 | 19.622 | -19.22 | -14.075 | 8.883 | -30.774 | -111.49 | -53.862 | -102.981 | -287.999 | 155.451 | 287.819 | 115.311 | -131.582 | -44.077 | -58.343 | 140.148 | 93.538 | 44.134 | -25.189 | 71.924 | 27.881 | 18.694 | -16.658 | -28.819 | 4.01 | 68.566 | -16.249 | -14.321 | 4.833 | -26.884 | -29.083 | 16.998 | 47.885 | -21.864 | 20.533 | -55.771 | -45.685 | 11.601 | 80.133 | -80.354 | 98.074 | -13.127 | -32.121 | 22.93 |
Cash At End Of Period
| 1,213.011 | 1,192.197 | 1,479.348 | 1,326.712 | 1,053.428 | 1,418.543 | 828.026 | 698.592 | 1,180.74 | 862.348 | 280.999 | 190.044 | 213.574 | 231.033 | 219.11 | 215.867 | 229.398 | 232.55 | 222.474 | 265.027 | 285.474 | 264.918 | 227.245 | 224.503 | 153.383 | 97.68 | 73.858 | 75.653 | 109.524 | 164.283 | 64.552 | 397.803 | 128.596 | 140 | 157.55 | 339.596 | 133.321 | 164.17 | 226.197 | 319.613 | 271.477 | 368.073 | 184.066 | 439.634 | 165.894 | 186.082 | 166.46 | 185.681 | 199.755 | 190.872 | 221.647 | 333.137 | 386.999 | 489.98 | 777.979 | 622.528 | 334.709 | 219.296 | 350.878 | 394.955 | 453.297 | 313.15 | 219.612 | 175.478 | 200.667 | 128.743 | 100.862 | 82.168 | 98.826 | 127.645 | 123.635 | 55.069 | 71.318 | 85.639 | 80.806 | 107.69 | 136.772 | 119.774 | 71.889 | 93.753 | 73.22 | 128.991 | 174.675 | 163.074 | 82.941 | 163.296 | 65.222 | 78.349 | 110.469 |