C.Q. Pharmaceutical Holding Co., Ltd.
SZSE:000950.SZ
5.29 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 772.499 | 1,162.995 | 1,290.673 | 1,147.391 | 944.347 | 750.914 | 1,152.821 | -666.322 | -366.945 | -360.627 | 6.052 | 120.016 | 88.609 | 130.634 | 203.323 | 272.747 | 145.445 | 171.919 | -43.824 | 7.965 | -143.493 | -98.436 | 4.351 | 37.236 | 29.63 |
Depreciation & Amortization
| 396.808 | 403.896 | 312.623 | 124.749 | 78.006 | 66.306 | 292.841 | 366.345 | 367.117 | 228.514 | 221.848 | 155.554 | 88.42 | 119.534 | 91.204 | 0 | 0 | 103.387 | 39.316 | 38.968 | 45.154 | 44.828 | 43.643 | 13.606 | 11.945 |
Deferred Income Tax
| -95.329 | 24.14 | -27.288 | -30.319 | 0.684 | -5.387 | -11.328 | -9.097 | -0.599 | 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 |
Change In Working Capital
| -2,199.148 | -2,276.368 | -2,018.164 | -984.927 | -960.209 | -2,561.356 | -2,039.684 | 289.23 | -19.467 | 15.273 | 71.934 | -4.365 | -75.151 | -235.78 | -48.441 | 0 | 0 | -7.796 | 69.136 | -8.874 | 27.909 | 53.236 | -56.467 | 46.337 | 25.647 |
Accounts Receivables
| -6,036.64 | -3,877.961 | -3,989.165 | -2,342.652 | -1,703.149 | -2,035.168 | -999.44 | -1,080.82 | -113.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -73.978 | -1,823.518 | -185.459 | -51.37 | -855.954 | -320.053 | -365.195 | 30.446 | 69.969 | -3.626 | 3.249 | -70.547 | -54.443 | -97.037 | 84.575 | 0 | 0 | -15.958 | -18.193 | 6.785 | 49.503 | -29.278 | -22.176 | -1.232 | -3.146 |
Accounts Payables
| 4,006.8 | 3,400.97 | 2,183.748 | 1,439.413 | 1,598.21 | -200.748 | -663.72 | 607.349 | 25.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 3,911.471 | 24.14 | -27.288 | -30.319 | 0.684 | -2,241.303 | -1,674.489 | 258.784 | -89.436 | 18.899 | 68.685 | 66.181 | -20.708 | -138.743 | -133.017 | 0 | 0 | 8.162 | 87.33 | -15.659 | -21.594 | 82.514 | -34.291 | 47.569 | 28.793 |
Other Non Cash Items
| 1,388.605 | 995.306 | 665.033 | 344.773 | 140.267 | 38.373 | -507.961 | 258.293 | 209.409 | 122.579 | 102.533 | 78.093 | 58 | -3.409 | 1.653 | -272.747 | -145.445 | 30.22 | 25.521 | 20.238 | 67.745 | 40.803 | 20.131 | -8.24 | 10.636 |
Operating Cash Flow
| 508.534 | 285.829 | 250.165 | 631.986 | 202.411 | -1,705.762 | -1,101.983 | 247.546 | 190.115 | 5.739 | 402.367 | 349.298 | 159.878 | 10.979 | 247.739 | 0 | 0 | 297.73 | 90.149 | 58.298 | -2.685 | 40.43 | 11.659 | 88.939 | 77.859 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -244.407 | -268.066 | -489.547 | -378.164 | -821.378 | -303.979 | -151.421 | -141.339 | -134.719 | -596.635 | -1,374.98 | -422.331 | -473.773 | -507.558 | -1,087.977 | -322.21 | -42.949 | -8.201 | -4.004 | -7.072 | -7.682 | -21.405 | -74.32 | -158.369 | -271.933 |
Acquisitions Net
| -183.979 | -145.013 | -621.237 | -1,491.43 | -220.044 | -305.668 | 1,217.428 | 0.087 | 2.879 | 2.883 | -0 | 15.486 | 0 | 0.482 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -2 | -124.561 | -202.31 | -456.053 | -1.49 | -2,696.073 | -191.353 | -202 | -730 | -1,117.477 | -740 | 0 | -40 | 0 | -4.194 | 0 | -0.9 | 0 | 0 | 0 | 0 | -22.684 | 0 | 0 |
Sales Maturities Of Investments
| 132.249 | 217.248 | 137.154 | 41.512 | 116.352 | 275.812 | 2,449.475 | 0.202 | 238.793 | 893.579 | 1,419.523 | 220.912 | 0.223 | 0.294 | 0.123 | 7.059 | 0 | 0 | 1.2 | 0 | 0.217 | 0 | 0 | 0 | 0.017 |
Other Investing Activites
| -63.074 | 6.592 | 128.683 | 73.272 | 44.906 | 126.182 | 91.948 | 191.862 | 147.131 | 109.559 | 69.688 | -69.558 | -111.704 | 20.647 | 12.746 | 275.844 | 6.414 | -26.763 | 94.253 | 1.267 | 2.291 | 22.751 | 2.656 | 4.176 | 0.262 |
Investing Cash Flow
| -358.384 | -191.239 | -969.508 | -1,957.119 | -1,336.217 | -209.144 | 911.358 | -140.54 | 52.083 | -320.613 | -1,003.247 | -995.49 | -585.254 | -526.135 | -1,075.109 | -43.501 | -36.535 | -35.864 | 91.45 | -5.805 | -5.175 | 1.346 | -94.348 | -154.193 | -271.655 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -845.215 | -20,023.277 | -22,740.549 | -19,242.853 | -5,499.238 | -2,646.287 | -695.059 | -2,287.226 | -1,217.31 | -577.401 | -346.687 | -771.686 | -106.361 | -27.117 | -145.695 | -25.469 | -24.633 | -23.131 | -147.835 | -120.682 | -292.979 | -330.927 | -271.469 | -159.05 | -207.819 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | -47 | 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 |
Dividends Paid
| -103.691 | -112.408 | -69.127 | -86.409 | -275.377 | -127.023 | -122.857 | -183.865 | -239.293 | -229.741 | -128.529 | -187.81 | -148.188 | -71.055 | -148.463 | -65.329 | -7.959 | -95.695 | -26.145 | -17.866 | -20.329 | -22.373 | -40.183 | -12.878 | -8.656 |
Other Financing Activities
| 2,526.718 | 22,131.953 | 25,510.145 | 21,534.747 | 7,334.627 | 5,336.31 | 74.436 | 2,371.491 | 1,081.517 | 1,177.6 | 1,004.6 | 1,468.2 | 398 | 213.7 | 1,299.302 | 17.15 | 0 | 0 | 157.91 | 98.089 | 253.178 | 298.953 | 445.089 | 264.864 | 483.192 |
Financing Cash Flow
| 252.492 | 1,179.87 | 1,542.203 | 1,626.974 | 1,560.012 | 2,563 | -743.48 | -99.6 | -375.086 | 370.457 | 529.384 | 508.704 | 143.452 | 115.528 | 1,005.144 | -73.648 | -32.592 | -118.826 | -16.07 | -40.459 | -60.131 | -54.347 | 133.437 | 92.936 | 266.718 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -0.12 | -0.009 | -0 | 0 | -0 | 0.31 | 0.233 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0.003 | 0.047 | -0 | -0 | 0 | 0 |
Net Change In Cash
| 402.642 | 1,274.459 | 822.74 | 301.832 | 426.207 | 648.094 | -934.104 | 7.406 | -132.888 | 55.583 | -71.496 | -137.489 | -281.925 | -399.628 | 177.773 | 272.598 | 230.469 | 143.04 | 165.528 | 12.031 | -67.944 | -12.57 | 50.748 | 27.682 | 72.922 |
Cash At End Of Period
| 5,107.85 | 4,705.207 | 3,430.748 | 2,608.008 | 2,306.176 | 1,879.969 | 1,231.875 | 83.72 | 76.314 | 209.202 | 153.619 | 225.115 | 362.603 | 644.528 | 1,044.156 | 866.383 | 593.785 | 363.316 | 220.276 | 54.748 | 42.717 | 110.661 | 123.231 | 117.351 | 89.669 |