
ZhuZhou QianJin Pharmaceutical Co.,Ltd
SSE:600479.SS
10.84 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 0 | 50.354 | 71.525 | 46.198 | 79.413 | 80.197 | 72.804 | 43.907 | 164.147 | 72.43 | 74.772 | 39.977 | 112.858 | 85.665 | 65.623 | 37.917 | 133.289 | 83.112 | 42.946 | 37.725 | 133.683 | 75.854 | 39.765 | 45.011 | 116.894 | 71.042 | 33.478 | 33.942 | 110.175 | 52.165 | 17.682 | 27.738 | 83.569 | 28.424 | 16.467 | 20.97 | 41.017 | 15.818 | 16.299 | 19.825 | 41.352 | 24.248 | 22.888 | 16.605 | 50.368 | 26.731 | 26.261 | 20.409 | 38.321 | 18.603 | 37.301 | 25.939 | 26.009 | 9.333 | 27.004 | 20.475 | 6.189 | 20.832 | 25.954 | 33.407 | 40.081 | 31.891 | 27.57 | 31.371 | 22.803 | 41.451 | 45.304 | 20.334 | 71.73 | 56.868 | 29.197 | 15.825 | 27.633 | 14.615 | 20.393 | 12.321 | 24.062 | 11.563 | 15.116 | 10.979 | 11.341 | 9.991 | 15.84 | 9.408 |
Depreciation & Amortization
| 0 | 0 | 0 | 31.427 | 31.427 | 32.786 | -47.023 | 28.308 | 28.308 | 28.861 | 28.861 | 27.34 | 27.34 | 20.468 | 20.468 | 19.615 | 0 | 60.886 | -30.497 | 30.497 | 0 | 61.076 | -30.383 | 30.383 | 0 | 61.816 | -30.708 | 30.708 | 0 | 62.689 | -31.433 | 31.433 | 0 | 50.184 | -21.057 | 21.057 | 0 | 50.366 | -25.628 | 25.628 | 0 | 48.473 | -24.553 | 24.553 | 0 | 48.253 | -23.763 | 23.763 | 0 | 40.025 | -19.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.76 | 5.846 | 5.762 | 5.894 | 5.93 | 5.703 | 5.972 | 5.728 | 16.593 | -5.122 | 5.352 | 5.17 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -64.2 | -53.115 | 43.522 | 0 | -12.835 | 0 | -2.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.488 | 0 | 10.599 | -7.591 | 7.591 | 0 | 12.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -137.009 | 0 | 53.6 | 107.728 | -107.728 | 0 | -28.669 | 157.596 | -157.596 | 0 | 223.454 | -51.277 | 92.529 | 0 | -0.08 | 3.481 | -3.481 | 0 | -391.24 | 8.544 | -8.544 | 0 | 19.771 | -117.531 | 117.531 | 0 | -132.178 | 10.656 | -10.656 | 0 | -205.928 | 156.219 | -156.219 | 0 | -46.237 | -31.524 | 31.524 | 0 | -116.158 | 24.957 | -24.957 | 0 | -49.582 | 46.389 | -46.389 | 0 | -155.025 | 12.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.568 | -5.541 | 25.205 | 4.919 | 15.898 | -10.502 | 3.872 | -10.36 | 2.562 | -7.628 | -22.946 | -18.355 |
Accounts Receivables
| 0 | 0 | 0 | -123.302 | 0 | -8.686 | 125.883 | -125.883 | 0 | 10.247 | 184.213 | -184.213 | 0 | 275.851 | -91.421 | 132.673 | 0 | 27.176 | -30.137 | 30.137 | 0 | -362.105 | -41.044 | 41.044 | 0 | 84.444 | -150.927 | 150.927 | 0 | -114.314 | -48.78 | 48.78 | 0 | -120.394 | 127.659 | -127.659 | 0 | -16.376 | -55.928 | 55.928 | 0 | -93.772 | -13.141 | 13.141 | 0 | -29.651 | -8.443 | 8.443 | 0 | -76.64 | -45.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -13.707 | 0 | 62.287 | -18.155 | 18.155 | 0 | -38.916 | -26.616 | 26.616 | 0 | -52.396 | 40.144 | -40.144 | 0 | -27.256 | 33.617 | -33.617 | 0 | -29.135 | 49.588 | -49.588 | 0 | -64.673 | 33.396 | -33.396 | 0 | -17.864 | 59.436 | -59.436 | 0 | -85.534 | 28.56 | -28.56 | 0 | -29.861 | 24.404 | -24.404 | 0 | -22.385 | 38.097 | -38.097 | 0 | -19.842 | 54.743 | -54.743 | 0 | -78.385 | 58.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.636 | 0.719 | 2.367 | -13.068 | 19.569 | -7.545 | 0.733 | -4.444 | 16.138 | -5.872 | 2.713 | -11.943 |
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 |
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 | -0.089 | 0.089 | -0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.932 | -6.259 | 22.838 | 17.987 | -3.67 | -2.956 | 3.138 | -5.916 | -13.576 | -1.756 | -25.659 | -6.412 |
Other Non Cash Items
| 0 | 0 | 81.829 | 52.773 | -216.407 | 256.883 | 90.279 | 60.366 | -28.308 | -0.192 | -186.457 | 311.986 | -39.977 | -112.858 | -85.665 | -65.623 | -37.917 | -133.289 | -83.112 | -42.946 | -37.725 | -133.683 | -75.854 | -39.765 | -45.011 | -116.894 | -71.042 | -33.478 | -33.942 | -110.175 | -52.165 | -17.682 | -27.738 | -83.569 | -28.424 | -16.467 | -20.97 | -41.017 | -15.818 | -16.299 | -19.825 | -41.352 | -24.248 | -22.888 | -16.605 | -50.368 | -26.731 | -26.261 | -20.409 | -38.321 | -18.603 | -37.301 | -25.939 | -26.009 | -9.333 | -27.004 | -20.475 | -6.189 | -20.832 | -25.954 | -33.407 | -40.081 | -31.891 | -27.57 | -31.371 | -22.803 | -41.451 | -45.304 | -20.334 | -71.73 | -56.868 | -29.197 | -15.825 | -19.493 | -0.086 | -3.227 | -3.447 | -3.668 | 0.114 | -1.863 | -2.043 | -3.686 | -0.062 | -0.274 | 0.269 |
Operating Cash Flow
| 0 | 0 | 132.182 | 92.871 | -170.209 | 369.081 | 170.476 | 104.862 | 43.907 | 164.147 | 72.43 | 74.772 | -0 | 121.204 | 162.7 | 169.557 | 55.01 | 300.279 | 54.42 | 87.799 | 99.875 | -214.652 | 182.749 | 139.322 | 48.075 | 85.205 | 100.495 | 177.159 | 20.608 | 109.654 | 65.711 | 63.915 | 48.127 | -24.111 | 81.582 | 85.474 | -2.066 | -67.86 | 9.544 | 83.883 | 41.918 | 76.613 | -2.614 | 134.522 | -25.179 | 28.922 | 19.532 | 69.017 | 20.162 | 132.072 | -110.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.468 | 14.834 | 48.134 | 19.687 | 42.223 | 6.878 | 23.096 | 4.304 | 26.81 | -2.821 | -2.027 | -3.508 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.269 | -13.819 | -18.111 | -5.007 | -10.383 | -6.286 | 7.935 | -27.667 | -17.971 | -9.399 | -10.05 | -5.885 | -9.1 | 4.206 | -26.181 | -23.527 | -26.378 | -46.453 | -11.912 | -33.177 | -5.695 | -17.314 | -5.922 | -9.605 | -7.772 | -24.637 | -8.299 | -6.617 | -6.839 | -13.127 | -12.515 | -10.126 | -21.533 | -0.749 | -27.839 | -23.189 | -29.727 | -25.38 | -21.46 | -14.713 | -22.918 | -16.614 | -4.884 | -17.393 | -27.084 | -18.345 | -26.173 | -19.796 | -19.944 | -207.221 | 85.736 | -114.115 | -20.663 | -17.109 | -20.06 | -13.554 | -13.152 | -10.658 | -14.523 | -14.617 | -18.647 | -88.135 | -16.456 | -11.483 | -7.232 | -49.877 | -11.66 | -14.829 | -18.938 | -6.096 | -9.889 | -3.256 | -3.293 | -6.208 | -3.679 | -5.721 | -5.782 | -5.08 | -0.985 | -2.566 | -9.597 | -28.138 | -6.832 | -8.204 | -13.321 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0 | 0 | 0.073 | 0 | -0 | 0 | 6.831 | 26.181 | 23.527 | 50.371 | 47.735 | 14.404 | 35.804 | 0 | 46.113 | 0 | 11.586 | 7.772 | 26.873 | 8.255 | 6.865 | 0.048 | 15.339 | 28.164 | 11.62 | 0.866 | 0.095 | -0 | 23.827 | 29.728 | 25.421 | 0.067 | 0 | 0.388 | 16.918 | 0.5 | 0.705 | 0.079 | 0.015 | 0.001 | -3.136 | -18.295 | -0.677 | 1.214 | 0.062 | 0 | 0.265 | 5.05 | -4.848 | 0.919 | -8.102 | 13.573 | 0.198 | 0.124 | 0.394 | 0.27 | -9.831 | 10 | 0.091 | 0.03 | 0 | 0.141 | 0.39 | 0.026 | 0.297 | 0.117 | 1.604 | 0.378 | 0.069 | 0.042 | 0.164 | 0.024 | 0.102 | 0.284 | 0.622 | 0 | 0 | 0 |
Purchases Of Investments
| -290 | -698.931 | 0 | 0 | 0 | -50 | -0.056 | -50 | -302 | -481.85 | -720.15 | -560 | -340 | -330 | -680 | -510 | -50 | -926 | -675 | -1,040 | 0 | -58.971 | 0 | -15.779 | -210.216 | -26.607 | -338.97 | -284.638 | -253.773 | -711.762 | -181.752 | -3.935 | -506.421 | -384.426 | -201.699 | -324.467 | -91.122 | -79.14 | -367.498 | -228.926 | -94.024 | -247.301 | -29.426 | -50.78 | -77.54 | -29.274 | -27.1 | -22.363 | -56.389 | -26.934 | -45.853 | -102.814 | -59.79 | -77.781 | -345.147 | -184.686 | -283.488 | 291.674 | -434.009 | -237.484 | -185.726 | -87.656 | -669.318 | -254.662 | -534.198 | -318.348 | -661.533 | -174.998 | -327.145 | 517.25 | -374.745 | -390.946 | -327.873 | 2,309.847 | -1,912.2 | -982.88 | -270 | -150 | -350 | -300 | -303.427 | 41.051 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 2.4 | -1.069 | 6.699 | 0 | 0 | 50 | 182.31 | 125.355 | 673.553 | 549.681 | 559.741 | 694.78 | 454.184 | 398.781 | 486.034 | 582.9 | 100.001 | 463.423 | 822.592 | 484.266 | 0 | 58.36 | 0 | 109.574 | 301.584 | 713.293 | 148.263 | 236.204 | 125.135 | 659.663 | 119.969 | 142.09 | 84.388 | 668.581 | 147.336 | 81.268 | 299.941 | 182.479 | 66.875 | 213.704 | 142.017 | 238.893 | 7.159 | 46.696 | 64.873 | 33.452 | 25.889 | 54.856 | 93.16 | 41.824 | 66.682 | 90.323 | 67.46 | 105.306 | 337.077 | 126.229 | 252.03 | -227.926 | 461.138 | 196.81 | 459.855 | 180.593 | 512.891 | 288.451 | 212.109 | 559.141 | 441.805 | 412.543 | 314.924 | -318.918 | 381.923 | 258.725 | 227.857 | -2,322.688 | 1,923.676 | 1,236.945 | 7.892 | 453.073 | 50.179 | 301.867 | 302.381 | 218.416 | 0.045 | 0 | 0 |
Other Investing Activites
| 0 | 0.392 | -1.069 | 0.117 | 0 | -0 | 0.056 | 75.355 | 0 | -0 | 0 | 134.78 | 0.123 | 6.831 | -26.181 | -23.527 | -26.378 | -46.453 | -11.912 | -33.177 | 0.009 | -17.314 | 1.578 | -9.605 | -7.772 | -24.637 | -8.299 | -6.1 | -0.517 | 56.44 | -65.015 | -10.013 | -0.114 | 5.909 | 0 | -23.188 | -29.727 | -25.379 | -0.002 | -0 | 0.001 | -16.614 | 0.036 | 0 | 0 | 0 | 0 | 0.071 | 0.044 | -0.091 | -0.033 | -15.471 | 15.623 | -5.691 | 0.504 | -7.605 | 8.785 | -35.898 | 24.129 | 13.288 | 0.06 | -2.222 | 5.053 | -22.942 | 22.885 | 6.306 | -1.757 | 2.726 | -4.487 | 0.211 | 0.902 | 1.24 | 0.793 | 1.044 | 0.556 | 0.527 | 0.232 | 0.211 | 1.288 | 1.543 | 0.23 | 2.239 | -265.53 | 1.697 | 0.162 |
Investing Cash Flow
| -291.869 | -713.428 | -12.481 | -4.89 | -10.383 | -6.286 | 190.301 | 47.688 | 353.582 | 58.505 | -170.459 | 128.896 | 105.207 | 79.818 | -220.147 | 49.374 | 47.616 | -507.748 | 138.172 | -586.284 | -5.686 | 10.873 | -4.343 | 86.171 | 83.596 | 664.284 | -199.051 | -54.286 | -135.945 | 6.552 | -111.15 | 129.635 | -442.813 | 289.409 | -82.202 | -265.749 | 179.094 | 78.001 | -322.018 | -29.935 | 25.463 | -24.718 | -26.613 | -20.772 | -39.672 | -14.152 | -27.383 | 9.633 | -1.425 | -193.099 | 107.745 | -142.015 | 2.631 | 4.989 | -22.576 | -84.464 | -34.905 | 9.091 | 50.308 | -41.805 | 255.666 | 2.974 | -167.559 | -10.466 | -296.436 | 197.312 | -233.116 | 225.441 | -35.505 | 192.838 | -1.784 | -133.94 | -102.399 | -16.401 | 8.731 | 248.94 | -267.616 | 298.368 | -299.495 | 0.946 | -10.129 | 234.19 | -272.317 | -6.507 | -13.159 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -13 | -31.746 | 0 | 0 | 7.8 | 0 | 0 | 0 | 8.147 | -10 | -2.5 | 0 | 0 | 10 | 23.595 | -99.162 | -10.694 | 0.028 | 6.761 | 117.279 | -0.5 | 0 | -3.1 | -2.6 | -5.3 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -3.082 | 0 | -4.018 | -2.21 | -33.489 | -3.401 | 24 | -23 | 0 | 13 | -58 | 51 | 37.939 | 0 | -50 | -16.839 | 108.4 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | -1.8 | 1.8 | -1.108 | -129.892 | -130.977 | 131 | 30.977 | 100 | 0 | 0 | 0 | 0 | -49.752 | 50 | 0 | -0.248 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 12 | -14 | 0 | -19.1 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16.539 | -16.539 | 0 | -3.383 | 1.406 | -1.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.052 | -3.991 | -150.919 | -0.958 | -0.561 | -50.081 | -150.099 | -0.429 | -257.884 | -3.474 | -250.875 | -0.554 | -9.469 | -12.72 | -406.525 | -0.817 | -5.53 | -0.272 | -213.769 | -0.831 | -1.691 | 0 | -168.688 | -0.138 | -2.909 | -32.914 | -74.782 | -0.202 | -1.117 | -0.872 | -70.887 | -0.26 | -0.913 | -14.193 | -40.422 | -0.739 | -1.059 | -5.318 | -60.971 | -1.44 | -0.889 | -56.504 | -1.071 | -2.259 | -3.376 | -19.445 | -55.566 | -1.49 | -2.115 | -22.851 | -36.288 | -0.033 | -18.656 | -1.884 | -55.639 | -0.061 | -5.711 | -20.913 | -82.119 | -0.166 | -15.057 | -11.605 | -32.824 | -0.003 | -3.62 | 0 | 0 | 0 | -0.448 | -6.588 | -28.455 | -0.865 | -5.305 | -2.202 | -8.615 | -79.829 | -0.203 | -2.645 | -25.238 | -0.15 | -5.116 | -1.061 | -8.775 | -17.126 |
Other Financing Activities
| 1.76 | -13.778 | 0 | -22.243 | -16.539 | -13.1 | -3.383 | -36.101 | 0.439 | -28.834 | 0 | -30.942 | 48.59 | -16.322 | 0 | -9.158 | -0 | -4.672 | -0 | 0 | 0 | -7.388 | 0 | 0 | -0 | -3.314 | 0 | -5.3 | 0 | -12.709 | 1.744 | -4.5 | 0 | -1.234 | 0 | 0.012 | -0.008 | 59.092 | 492.055 | -0.222 | -0 | -2.654 | -0.071 | -0.322 | 4.972 | 23.436 | 0 | 5.344 | 0 | 1.625 | 0 | 7.467 | 0 | -2.439 | 54.87 | 2.735 | 0.011 | 1.763 | 21.071 | 0.903 | 0.045 | -1.393 | 0.057 | 8.426 | -9.532 | -1.276 | -0.308 | -75.986 | -0.273 | -0.799 | 0.036 | -0.227 | -0.061 | -1.152 | -0.032 | -0.05 | -0.12 | -0.04 | 0.984 | -0.047 | 0.001 | 1.237 | -0.094 | -1.726 | 399.283 |
Financing Cash Flow
| 1.76 | -23.726 | -35.736 | -173.163 | -17.497 | -8.122 | -52.058 | -141.833 | 0.01 | -14.433 | -13.474 | -284.317 | 48.036 | -25.792 | -2.72 | -392.088 | -99.979 | -13.434 | -0.245 | -207.008 | 116.449 | -6.197 | 0 | -171.788 | -2.738 | -11.523 | -32.914 | -80.082 | -0.202 | -18.826 | 0.872 | -75.387 | -0.26 | -3.403 | -14.193 | -44.428 | -2.957 | 26.662 | 483.336 | -37.192 | -24.44 | -3.543 | -43.574 | -59.393 | 53.712 | 57.999 | -19.445 | -100.221 | -18.329 | 107.91 | -22.851 | -28.82 | -0.033 | -41.096 | 52.986 | -52.904 | -0.051 | -5.748 | 1.958 | -82.323 | -130.014 | -147.427 | 119.452 | 6.579 | 90.465 | -4.895 | -0.308 | -75.986 | -0.273 | -50.999 | 43.448 | -28.682 | -1.174 | -6.485 | -2.234 | -8.665 | -79.949 | -0.243 | -1.661 | -25.284 | -12.149 | 8.12 | -15.155 | -10.502 | 363.057 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | -0.344 | -8.537 | -237.946 | 143.054 | 96.805 | 271.296 | -89.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Net Change In Cash
| -414.478 | -387.485 | 78.335 | -85.299 | -198.089 | 354.672 | 308.376 | 2.18 | 159.553 | 351.274 | -14.698 | 190.646 | 64.212 | 165.476 | -66.201 | -180.269 | 2.647 | -220.903 | 192.347 | -705.493 | 210.638 | -209.975 | 178.406 | 53.705 | 128.932 | 737.966 | -131.471 | -38.928 | -115.54 | 93.44 | -44.567 | 118.164 | -394.946 | 261.895 | -14.813 | -224.703 | 174.07 | 36.803 | 170.862 | 16.755 | 42.941 | 48.352 | -72.802 | 54.357 | -11.138 | 72.769 | -27.296 | -23.787 | 0.408 | 46.883 | -25.662 | 18.513 | -10.449 | -16.541 | 3.926 | -139.769 | -3.058 | 16.045 | 77.993 | -142.828 | 139.006 | -133.935 | -52.726 | 34.018 | -176.234 | 199.669 | -231.733 | 156.971 | -15.023 | 132.738 | 87.52 | -162.622 | -103.573 | 14.581 | 21.331 | 288.408 | -327.878 | 340.347 | -294.277 | -1.242 | -17.974 | 269.12 | -290.293 | -19.036 | 346.39 |
Cash At End Of Period
| 921.317 | 1,335.795 | 1,723.279 | 1,644.944 | 1,730.243 | 1,928.332 | 1,573.66 | 1,265.284 | 1,263.104 | 1,101.935 | 750.661 | 765.359 | 574.713 | 510.501 | 345.025 | 411.226 | 591.494 | 588.848 | 809.75 | 617.403 | 1,322.897 | 1,112.258 | 1,322.234 | 1,143.828 | 1,090.123 | 961.19 | 223.224 | 354.695 | 393.623 | 427.444 | 334.004 | 378.571 | 260.407 | 655.353 | 393.458 | 408.271 | 632.974 | 458.904 | 422.1 | 251.238 | 234.483 | 191.542 | 143.19 | 215.993 | 161.635 | 172.773 | 100.004 | 127.3 | 151.088 | 148.463 | 101.58 | 127.243 | 108.729 | 119.178 | 135.72 | 131.794 | 271.563 | 274.621 | 258.576 | 180.583 | 323.411 | 178.359 | 312.293 | 365.019 | 331.001 | 507.236 | 307.566 | 539.299 | 382.329 | 397.361 | 264.623 | -162.622 | -103.573 | 400.79 | 386.209 | 364.877 | 76.469 | 404.347 | 64 | 358.277 | 359.519 | 377.493 | 108.373 | 398.666 | 417.702 |