
Tibet Rhodiola Pharmaceutical Holding Co.
SSE:600211.SS
37.13 (CNY) • At close June 6, 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 | 168.73 | 310.218 | 312.919 | -54.428 | 259.437 | 292.705 | 303.2 | -71.691 | 180.536 | 87.582 | 174.668 | -209.546 | 120.248 | 141.058 | 157.179 | 93.646 | 104.543 | 91.376 | 128.531 | 73.268 | 81.706 | 86.63 | 70.717 | -15.541 | 101.464 | 61.02 | 68.663 | 94.876 | 76.597 | 4.038 | 54.134 | 80.279 | 56.303 | 41.654 | 20.053 | 27.288 | 39.934 | 16.1 | 8.313 | -9.874 | 10.316 | 12.394 | 8.143 | 13.54 | 3.659 | 7.157 | 2.797 | 6.419 | 12.779 | 8.342 | 2.99 | 8.447 | 5.867 | 5.6 | 0.601 | 11.627 | 7.678 | 2.678 | 1.573 | 1.232 | 11.678 | 5.261 | 0.916 | 5.399 | 0.789 | 3.293 | -2.994 | -62.642 | -16.523 | -37.999 | -8.105 | -1.127 | 2.298 | 2.32 | -1.036 | -45.478 | 0.713 | 1.67 | 0.238 | 1.033 | 1.802 | 2.783 | 0.378 | 1.042 | 1.664 | 2.734 | 0.247 |
Depreciation & Amortization
| 0 | 0 | 0 | 18.468 | 18.468 | 8.64 | -47.67 | 24.054 | 24.054 | 9.26 | 9.26 | 26.704 | 26.704 | 17.711 | 16.124 | 22.861 | 22.861 | 77.627 | -39.415 | 39.415 | 0 | 76.784 | -37.966 | 37.966 | 0 | 76.529 | -37.04 | 37.04 | 0 | 77.196 | -38.638 | 38.638 | 0 | 55.607 | -16.248 | 16.248 | 0 | 12.485 | -6.299 | 6.299 | 0 | 16.36 | -10.257 | 10.257 | 0 | 17.326 | -9.824 | 9.824 | 0 | 16.156 | -8.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.849 | 3.763 | 4.57 | 4.502 | 7.248 | 3.259 | 3.452 | 3.165 | 3.458 | 3.106 | 3.148 | 2.907 | 3.25 | 2.783 | 2.675 | 2.676 |
Deferred Income Tax
| 0 | 0 | 19.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -93.627 | 0 | -252.58 | 225.558 | -225.558 | 0 | 3.949 | -51.458 | 51.458 | 0 | -385.914 | 82.888 | -82.888 | 0 | -96.618 | 22.553 | -22.553 | 0 | 46.883 | -117.326 | 117.326 | 0 | -63.493 | 9.472 | -9.472 | 0 | -340.74 | 54.666 | -54.666 | 0 | -88.774 | 112.133 | -112.133 | 0 | 99.469 | -36.484 | 36.484 | 0 | -55.389 | 142.219 | -142.219 | 0 | -43.963 | 37.174 | -37.174 | 0 | 4.67 | 33.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.411 | -11.012 | 13.288 | -34.103 | 3.914 | -3.943 | 8.518 | 7.855 | 3.878 | -4.764 | -7.721 | 4.657 | 31.64 | 0.007 | 1.406 | -3.647 |
Accounts Receivables
| 0 | 0 | 0 | -78.254 | 0 | -237.889 | 225.091 | -225.091 | 0 | 22.817 | -61.287 | 61.287 | 0 | -317.097 | 72.257 | -72.257 | 0 | -21.696 | 8.087 | -8.087 | 0 | 58.575 | -121.216 | 121.216 | 0 | -94.831 | 16.774 | -16.774 | 0 | -306.249 | 45.781 | -45.781 | 0 | -42.305 | 58.773 | -58.773 | 0 | 27.355 | 12.694 | -12.694 | 0 | -14.005 | 93.541 | -93.541 | 0 | -10.063 | 9.768 | -9.768 | 0 | 18.684 | 40.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -15.372 | 0 | -16.559 | 0.467 | -0.467 | 0 | -18.868 | 9.829 | -9.829 | 0 | -67.195 | 10.631 | -10.631 | 0 | 3.323 | 15.033 | -15.033 | 0 | -13.079 | 3.889 | -3.889 | 0 | 24.381 | -7.302 | 7.302 | 0 | 7.59 | 8.885 | -8.885 | 0 | -46.469 | 53.36 | -53.36 | 0 | 72.114 | -49.178 | 49.178 | 0 | -41.384 | 48.678 | -48.678 | 0 | -33.9 | 27.406 | -27.406 | 0 | -14.014 | -6.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.828 | -2.8 | 0.803 | -16.858 | 29.188 | -13.793 | -1.216 | -19.69 | -23.431 | -5.398 | 9.202 | -9.783 | 0.667 | -0.36 | -1.038 | -1.014 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | -20.026 | 20.026 | 0 | -52.431 | -34.663 | 34.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.868 | 20.026 | -20.026 | 0 | 52.431 | 34.663 | -34.663 | 0 | -1.622 | 0 | 0 | 0 | -78.245 | -0.566 | 0.566 | 0 | 1.387 | 0 | 0 | 0 | 6.957 | 0 | 0 | 0 | -42.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.583 | -8.212 | 12.484 | -17.246 | -25.274 | 9.851 | 9.733 | 27.545 | 27.309 | 0.634 | -16.924 | 14.439 | 30.973 | 0.367 | 2.444 | -2.633 |
Other Non Cash Items
| 0 | 242.673 | -18.084 | -128.636 | 127.273 | 581.577 | -198.893 | 69.916 | -24.054 | -13.209 | 42.197 | 145.193 | 67.745 | 209.546 | -120.248 | -141.058 | -157.179 | -93.646 | -104.543 | -91.376 | -128.531 | -73.268 | -81.706 | -86.63 | -70.717 | 15.541 | -101.464 | -61.02 | -68.663 | -94.876 | -76.597 | -4.038 | -54.134 | -80.279 | -56.303 | -41.654 | -20.053 | -27.288 | -39.934 | -16.1 | -8.313 | 9.874 | -10.316 | -12.394 | -8.143 | -13.54 | -3.659 | -7.157 | -2.797 | -6.419 | -12.779 | -8.342 | -2.99 | -8.447 | -5.867 | -5.6 | -0.601 | -11.627 | -7.678 | -2.678 | -1.573 | -1.232 | -11.678 | -5.261 | -0.916 | -5.399 | -0.789 | -3.293 | 2.994 | 62.642 | 16.523 | 37.999 | 8.105 | 0.178 | 1.779 | 3.914 | 3.037 | 18.228 | 4.432 | 4.025 | 1.622 | 6.104 | 0.988 | 6.933 | -1.786 | -4.862 | 2.583 | 0.526 | 2.48 |
Operating Cash Flow
| 0 | 242.673 | 170.203 | 163.114 | 440.193 | 283.209 | 238.432 | 161.118 | 303.2 | -71.691 | 180.536 | 232.775 | 242.413 | -66.721 | 67.133 | 145.801 | 220.318 | 117.715 | 123.492 | 48.593 | 138.365 | 99.205 | 21.665 | 230.806 | 137.917 | -1.741 | 171.907 | 61.421 | 57.631 | 36.115 | 59.721 | 3.717 | -8.095 | 195.659 | 18.3 | 12.833 | 23.413 | 49.363 | 72.548 | 44.247 | -32.227 | 2.906 | 11.699 | -29.416 | -126.592 | 235.377 | 32.999 | 43.915 | -33.069 | 3.745 | 39.136 | 0 | 0 | 36.324 | 0 | 0 | 0 | 37.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.31 | -3.173 | 24.092 | -27.6 | -16.088 | 4.461 | 17.665 | 12.881 | 14.473 | 1.133 | 5.142 | 6.157 | 31.07 | 7.038 | 7.341 | 1.756 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.801 | -23.724 | -3.523 | -8.846 | -1.503 | -2.971 | -5.306 | -7.948 | -5.463 | -32.428 | -0.059 | -18.67 | -50.806 | 66.255 | -56.831 | -261.347 | -173.657 | -18.353 | -156.592 | -44.145 | -2.2 | -1.558 | -15.823 | -21.532 | -10.085 | -13.254 | -5.684 | -3.005 | -1.423 | -17.185 | -2.859 | -621.855 | -0.447 | -663.835 | -670.915 | -1.28 | -1.281 | -4.097 | -2.045 | -4.073 | -0.45 | -3.915 | -9.481 | -8.677 | -5.85 | -6.137 | -4.857 | -20.43 | -2.694 | -2.594 | -0.67 | -0.758 | -0.396 | -0.531 | -0.236 | -0.841 | -0.701 | -0.951 | -0.121 | -0.649 | -0.858 | -0.943 | -0.754 | -0.806 | -1.199 | -0.13 | -1.956 | -1.267 | -1.447 | -9.956 | -1.109 | -1.353 | -4.958 | -5.802 | -1.123 | -6.352 | -2.622 | -1.934 | -1.034 | -1.022 | -3.079 | -2.026 | -3.335 | -3.864 | -8.224 | -9.708 | -4.037 | -3.46 | -5.671 |
Acquisitions Net
| 0 | 0 | 0.021 | 0.031 | 0 | -5.959 | 0.106 | 2.99 | 5.575 | 0.112 | 0 | 0 | 0 | -0 | 0 | 0.075 | 0.001 | 0.014 | -0.013 | 0.001 | 0.014 | 1.575 | 15.796 | 21.559 | 10.085 | 13.477 | 5.684 | 3.005 | 1.424 | -2,417.185 | 820 | 1,580 | 0 | 0.02 | 0.046 | 1.297 | 1.281 | -0.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.944 | 0.712 | 0.953 | 0.121 | 0.649 | 0.859 | 0.947 | 0.768 | 0 | 0 | 3.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.802 | 0 | 0 | 2.622 | 0 | 0 | 1.022 | 3.114 | 2.03 | 3.34 | 3.864 | 8.269 | 9.708 | 4.084 | 3.46 | 5.673 |
Purchases Of Investments
| -1,350 | -1,128.298 | -900 | -1,109.476 | -1,382.825 | -1,362.932 | -631.393 | -1,097.126 | -730 | -771.842 | -390 | -509.941 | -350 | -300.72 | -199.041 | -34.864 | -150.375 | -200 | -151 | -299 | -470.1 | -400 | -240 | -190 | -190 | -170 | -230 | -130 | -160 | -170.1 | -820 | -1,525 | -55 | -204.672 | -0.064 | 90.931 | -132.996 | -25.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.449 | -15.87 | -5.25 | -0.801 | -2.124 | -0.695 | -20.625 | -1.709 | -3.261 | -0.223 | 0 | 0 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.53 | 0 | 0 | -0.05 | 0 | 0 | -1 | -20.18 | 0.703 | -17.826 | -3.705 | -26.371 | -88.495 | -16.255 | -52.18 | -44.704 |
Sales Maturities Of Investments
| 1,056.216 | 1,332.701 | 1,274.924 | 1,235.298 | 1,040.728 | 851.993 | 846.232 | 735.453 | 573.961 | 394.212 | 513.26 | 352.179 | 302.737 | 201.513 | 0 | 150.157 | 0 | 380.915 | 201.06 | 322.865 | 502.874 | 292.894 | 191.506 | 192.24 | 171.756 | 234.202 | 100.52 | 192.526 | 171.661 | 2,644.959 | 15.964 | -56.303 | 65.528 | 104.15 | 0.125 | -98.4 | 100.408 | 30.672 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0.112 | 0 | 0 | 0 | 0 | 91.953 | 0 | 14.422 | 3.375 | -4.951 | 0.719 | 4.9 | 1.062 | 2.763 | 0.771 | 1.444 | 2.354 | -107.435 | 111.483 | 0.021 | 14.999 | 0.34 | 0 | 0 | 0 | 36.234 | 10.029 | 0 | 0 | -11.038 | 0.296 | 2.564 | 11.045 | 2.477 | 1.39 | 23.32 | 0.029 | 18.579 | 1.801 | 7.591 | 25.841 | 95.108 | 21.501 | 49.502 | 33.552 |
Other Investing Activites
| 0 | 2.732 | 0 | 0.031 | -338.082 | 3.535 | -3.468 | -211.007 | 210.983 | -0.05 | -0.002 | 0.044 | 0.008 | 22.512 | -5.807 | 151.557 | 0.001 | -0.057 | -0.062 | 5.043 | -2.098 | -4.472 | -15.823 | -21.532 | -10.085 | -13.254 | -5.684 | -3.005 | -1.423 | 616.556 | 710 | -1,345 | 70 | 1,217.35 | 5 | -75.96 | -1.281 | 105.903 | -77.376 | -18.475 | -0.45 | -0.699 | 1.4 | 0.013 | 0 | 1.998 | -4.857 | 2.086 | -2.694 | -92.411 | -0.67 | 0.001 | 0.05 | 4.912 | -0.064 | 38.241 | -0.701 | -0.951 | -0.121 | -0.649 | -0.858 | 110.095 | -0.754 | -0.35 | -1.199 | -9.13 | 5.005 | 1.395 | 0 | 6.225 | -1.109 | 0.206 | -4.958 | -5.802 | -1.123 | -6.352 | -2.622 | 0.04 | 0 | -1.022 | -3.079 | -2.026 | -3.335 | -3.864 | -8.224 | -9.708 | -4.037 | -3.46 | -5.671 |
Investing Cash Flow
| -298.586 | 183.41 | 371.421 | 117.006 | -343.6 | -516.334 | 206.171 | -577.638 | 55.055 | -409.996 | 123.2 | -176.388 | -98.061 | -10.44 | -261.679 | -144.653 | -324.031 | 162.518 | -106.608 | -15.236 | 28.489 | -111.561 | -64.344 | -19.264 | -28.328 | 51.171 | -135.164 | 59.522 | 10.238 | 657.045 | 723.105 | -1,968.157 | 80.081 | 453.014 | -665.807 | -83.412 | -33.868 | 106.088 | -79.243 | -22.548 | -0.45 | -4.613 | -8.081 | -8.664 | -5.738 | -4.139 | -4.857 | -18.343 | -2.694 | -3.052 | -0.67 | 13.665 | 3.029 | -5.019 | -15.452 | 37.994 | -0.43 | -0.31 | -0.045 | -19.829 | -0.211 | -0.596 | 110.519 | -1.135 | 13.801 | -5.058 | 3.049 | 0.128 | -1.446 | 32.504 | 8.919 | -1.147 | -4.958 | -18.371 | -0.827 | -3.789 | 8.373 | 0.582 | 0.357 | 21.298 | -23.195 | 17.261 | -19.355 | 0.022 | -8.709 | -3.094 | 1.256 | -6.137 | -16.821 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 243.971 | -114.724 | -358.78 | 0 | 261.566 | -255.486 | 0 | 88.948 | 54.218 | -160.188 | 101.956 | 0 | 35.339 | 0 | 156.966 | 213.022 | 29.597 | -39.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -620.255 | -72.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | -30 | 0 | 10 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.06 | -27.835 | 0 | 0 | -109.279 | 71.878 | 3.376 | -10.13 | -10.82 | 18.92 | -36 | -15.7 | -15.8 | 5 | 5 | 1 | 1 | -10 | 0 | 0 | -2.2 | 1 | -21 | 30 |
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 | -85.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -85.527 | -0.516 | -318.84 | -182.407 | -2.289 | -2.784 | -301.604 | -186.798 | -3.289 | -83.803 | -5.278 | -88.338 | -3.6 | -0.563 | -2.909 | -129.008 | -0.012 | -0.056 | -0.3 | -187.724 | 0 | -0.199 | -0.857 | -66.459 | 0 | 0 | 0 | -69.153 | 0 | -6.608 | -56.939 | -15.898 | 0 | 0 | -0.29 | -27.372 | 0 | 0 | -1.319 | -7.608 | -0.76 | -0.62 | -4.77 | -5.928 | -0.188 | -0.463 | -1.104 | -11.552 | -0.528 | -1.776 | -0.571 | -0.878 | -0.712 | -0.212 | -0.162 | -0.136 | -0.122 | 0 | 0 | 0 | 0 | -0.227 | -0.649 | -0.653 | -0.762 | -3.736 | -1.132 | -2.641 | -2.685 | -2.751 | -2.803 | -3.125 | -3.376 | -4.663 | -2.98 | -3.004 | -3.029 | -4.597 | -4.245 | -3.443 | -3.031 | -3.468 | -2.647 | -2.746 | -3.14 | -3.17 | -3.258 | -3.967 | -2.494 |
Other Financing Activities
| -0 | -1.469 | 0 | -15.533 | 0 | -16.692 | 126.1 | 0 | 0 | 73.298 | -1.115 | -14.298 | 0.661 | 121.173 | -5.597 | -5.836 | -0.164 | 0 | 0.75 | 49.25 | 0 | 85.005 | 0 | -85.005 | 0 | 0 | 0 | 0 | 0 | -55.104 | -684.626 | 1,860.166 | 0 | -695.077 | 693.788 | 6.485 | 0 | -3.875 | -42.466 | 5.175 | 15.161 | -6.132 | -4.867 | 1.648 | 12.047 | -11.527 | -2.319 | -5.205 | 17.895 | -18.499 | -0.945 | -9.227 | -2.982 | -7.672 | 1.529 | 32.051 | 3.331 | -11.08 | 0.911 | 4.217 | 0.158 | -20.114 | -51.1 | -5.184 | -11 | -56.738 | 15.877 | -11.01 | -29.415 | 102.893 | -31.005 | -0.029 | -0.191 | 1.076 | -0.264 | -0.234 | 0 | 45.444 | -0 | -0 | 0 | 4.855 | 0 | -10 | 0 | 0 | 0 | 0.53 | -0 |
Financing Cash Flow
| 158.444 | -116.709 | -677.62 | -197.94 | 259.277 | -263.47 | -175.504 | -97.85 | 50.928 | -170.693 | 95.563 | -102.637 | 32.4 | 120.611 | 148.461 | 78.178 | 29.421 | -39.653 | -0.3 | -138.475 | 0 | -0.199 | -0.857 | -151.465 | 0 | 0 | 0 | -69.153 | 0 | -681.967 | -813.996 | 1,844.268 | 0 | -695.077 | 693.497 | -20.886 | 0 | -3.875 | -63.784 | -32.433 | 14.401 | 6.018 | -9.636 | -4.28 | 21.859 | -8.534 | -3.423 | -16.757 | 27.367 | -20.275 | -1.516 | -10.105 | -3.694 | -7.884 | 1.368 | 31.915 | 3.209 | -11.08 | 0.911 | 4.217 | 0.158 | -20.341 | -51.749 | -5.837 | -11.762 | 19.586 | -13.089 | -13.651 | -32.1 | -9.136 | 38.07 | 0.222 | -13.697 | -14.407 | 15.675 | -39.238 | -18.729 | 25.047 | 0.755 | 1.557 | -2.031 | 2.387 | -12.647 | -12.746 | -3.14 | -5.37 | -2.258 | -24.437 | 27.506 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.358 | 14.352 | -7.614 | -1.347 | 2.048 | -8.031 | -14.489 | -18.79 | 48.352 | -34.281 | 38.403 | 40.511 | -4.526 | -7.282 | 5.223 | -23.295 | 10.937 | -6.127 | -28.417 | -1.982 | 8.658 | 7.253 | -3.23 | 1.713 | -1.248 | -6.344 | 9.019 | 9.347 | -3.925 | -7.887 | 4.846 | -5.2 | 3.416 | 1.555 | 0.003 | 0 | 0 | 0.001 | 0 | 0 | 0.001 | -0 | 0 | -0.003 | 0 | 0 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0.003 | 0.003 | 0 | -0 | 0 | -0 | 0 | 0 |
Net Change In Cash
| 168.31 | 328.581 | -143.61 | -1,049.808 | 1,488.56 | -999.5 | 254.61 | -533.161 | 538.069 | -378.691 | 383.075 | -5.739 | 172.226 | 36.168 | -40.862 | 56.03 | -63.355 | 234.453 | -11.832 | -107.1 | 175.513 | -5.301 | -46.765 | 61.79 | 108.34 | 43.086 | 45.762 | 61.136 | 63.944 | 3.306 | -26.324 | -125.372 | 75.402 | -44.849 | 45.993 | -91.465 | -10.456 | 151.577 | -70.479 | -10.735 | -18.275 | 4.311 | -6.018 | -42.364 | -110.471 | 222.705 | 24.719 | 8.815 | -8.396 | -19.58 | 36.95 | 23.17 | -6.957 | 23.415 | 9.61 | 46.561 | -21.8 | 25.654 | 9.729 | -30.546 | -29.129 | -53.382 | 68.329 | 8.818 | -7.428 | 18.733 | -4.916 | 17.139 | -52.081 | 36.588 | 20.24 | 6.217 | -29.864 | 7.532 | 11.675 | -18.934 | -37.955 | 9.541 | 5.572 | 40.52 | -12.345 | 34.118 | -30.866 | -7.583 | -5.692 | 22.606 | 6.037 | -23.233 | 12.441 |
Cash At End Of Period
| 1,474.211 | 1,305.901 | 977.32 | 1,124.939 | 2,174.747 | 686.187 | 1,186.805 | 932.195 | 1,465.355 | 927.286 | 1,305.977 | 922.901 | 928.64 | 756.414 | 720.246 | 761.107 | 705.077 | 768.432 | 533.979 | 545.811 | 652.911 | 477.398 | 482.699 | 529.465 | 467.674 | 359.334 | 316.248 | 270.486 | 209.35 | 145.406 | 142.1 | 168.424 | 293.797 | 218.395 | 263.244 | 217.251 | 308.717 | 319.172 | 167.595 | 238.074 | 248.808 | 267.083 | 262.772 | 268.79 | 311.154 | 421.625 | 198.92 | 174.201 | 165.386 | 173.782 | 193.362 | 156.412 | 133.243 | 140.199 | 116.784 | 107.174 | 60.612 | 82.412 | 56.758 | 47.029 | 77.575 | 106.703 | 160.085 | 91.756 | 82.938 | 104.449 | 85.716 | 90.632 | 73.493 | 125.574 | 88.986 | 68.746 | 62.53 | 92.394 | 84.861 | 73.186 | 92.121 | 130.076 | 120.535 | 114.963 | 74.442 | 86.787 | 52.669 | 83.535 | 91.118 | 96.81 | 74.204 | 68.167 | 91.4 |