
China National Medicines Corporation Ltd.
SSE:600511.SS
30.34 (CNY) • At close June 13, 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 | 480.761 | 541.056 | 459.455 | 683.703 | 477.713 | 570.155 | 414.429 | 532.427 | 569.383 | 488.4 | 373.847 | 452.476 | 535.756 | 468.042 | 297.81 | 377.912 | 384.938 | 387.866 | 231.973 | 532.581 | 316.707 | 468.164 | 286.447 | 453.607 | 314.563 | 381.1 | 254.825 | 305.725 | 281.871 | 412.47 | 141.419 | 112.365 | 143.215 | 169.243 | 122.783 | 121.519 | 130.837 | 151.404 | 109.086 | 107.808 | 130.832 | 141.995 | 102.019 | 90.273 | 122.526 | 116.098 | 82.612 | 62.426 | 104.715 | 99.069 | 69.606 | 30.912 | 85.048 | 93.683 | 61.618 | 43.96 | 122.018 | 74.175 | 69.866 | 38.048 | 62.502 | 67.909 | 58.141 | 41.457 | 45.097 | 59.656 | 47.616 | 23.963 | 33.524 | 36.353 | 37.262 | 15.471 | 21.767 | 21.16 | 22.219 | 5.074 | 10.705 | 10.739 | 16.954 | 1.44 | 8.494 | 7.69 | 12.503 | 2.669 | 9.18 | 10.193 | 10.621 |
Depreciation & Amortization
| 0 | 0 | 0 | 62.674 | 62.674 | 52.742 | -95.703 | 51.536 | 51.536 | 51.16 | 51.16 | 47.546 | 47.546 | 47.324 | 47.324 | 45.534 | 45.534 | 172.6 | -52.198 | 52.198 | 0 | 130.273 | -47.39 | 47.39 | 0 | 86.992 | -44.16 | 44.16 | 0 | 80.373 | -39.564 | 39.564 | 0 | 75.946 | -37.797 | 37.797 | 0 | 41.897 | -20.928 | 20.928 | 0 | 32.441 | -13.574 | 13.574 | 0 | 24.318 | -11.553 | 11.553 | 0 | 22.809 | -9.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.761 | 4.656 | 4.569 | 4.489 | 3.634 | 5.171 | 4.108 | 3.225 | 3.002 | 2.023 | 1.963 | 1.884 | 1.729 | 1.596 | 1.487 | 1.379 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3,208.482 | 0 | -536.152 | 2,107.697 | -2,107.697 | 0 | 392.183 | 699.233 | -699.233 | 0 | 0 | 2,510.698 | -2,510.698 | 0 | 194.033 | -1,604.554 | 1,604.554 | 0 | -1,645.278 | 487.101 | -487.101 | 0 | -1,349.836 | 1,492.737 | -1,492.737 | 0 | -805.227 | 562.76 | -562.76 | 0 | -1,492.396 | 260.932 | -260.932 | 0 | -134.153 | -180.588 | 180.588 | 0 | -358.102 | 600.558 | -600.558 | 0 | -200.232 | -171.234 | 171.234 | 0 | -659.453 | 338.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.46 | -11.583 | 52.498 | -73.655 | 77.232 | -32.423 | 85.798 | -113.778 | 50.793 | -21.552 | 11.657 | -50.077 | 30.494 | -22.759 | -41.444 | -17.153 |
Accounts Receivables
| 0 | 0 | 0 | -2,212.607 | 0 | -292.548 | 1,878.944 | -1,878.944 | 0 | 599.771 | 473.544 | -473.544 | 0 | 0 | 2,165.908 | -2,165.908 | 0 | -107.141 | -1,738.605 | 1,738.605 | 0 | -1,632.629 | 396.309 | -396.309 | 0 | -747.516 | 1,352.565 | -1,352.565 | 0 | -717.077 | 611.99 | -611.99 | 0 | -1,167.164 | 284.597 | -284.597 | 0 | 9.81 | 31.676 | -31.676 | 0 | -280.361 | 733.005 | -733.005 | 0 | -312.343 | -57.852 | 57.852 | 0 | -353.437 | 578.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,000.082 | 0 | -243.604 | 228.753 | -228.753 | 0 | -207.588 | 225.69 | -225.69 | 0 | 0 | 344.79 | -344.79 | 0 | 300.405 | 134.052 | -134.052 | 0 | -12.948 | 90.792 | -90.792 | 0 | -602.619 | 140.171 | -140.171 | 0 | -88.45 | -49.23 | 49.23 | 0 | -325.232 | -23.665 | 23.665 | 0 | -136.252 | -212.264 | 212.264 | 0 | -77.742 | -132.447 | 132.447 | 0 | 112.112 | -113.382 | 113.382 | 0 | -306.016 | -239.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.979 | -15.722 | 39.275 | 19.268 | 19.05 | -36.976 | 12.263 | 29.219 | -47.149 | 13.734 | 52.323 | -11.258 | -21.898 | 19.314 | -90.046 | -13.22 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.206 | 0 | 0 | -0.019 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.769 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.481 | 4.139 | 13.224 | -92.923 | 58.182 | 4.553 | 73.535 | -142.997 | 97.943 | -35.287 | -40.666 | -38.819 | 52.392 | -42.073 | 48.602 | -3.933 |
Other Non Cash Items
| -1,893.176 | 0 | -444.614 | 178.62 | -2,179.254 | 2,519.031 | -2,314.428 | 2,465.035 | -51.536 | -443.343 | -750.393 | 909.311 | -373.847 | -452.476 | -535.756 | -468.042 | -297.81 | -377.912 | -384.938 | -387.866 | -231.973 | -532.581 | -316.707 | -468.164 | -286.447 | -453.607 | -314.563 | -381.1 | -254.825 | -305.725 | -281.871 | -412.47 | -141.419 | -112.365 | -143.215 | -169.243 | -122.783 | -121.519 | -130.837 | -151.404 | -109.086 | -107.808 | -130.832 | -141.995 | -102.019 | -90.273 | -122.526 | -116.098 | -82.612 | -62.426 | -104.715 | -99.069 | -69.606 | -30.912 | -85.048 | -93.683 | -61.618 | -43.96 | -122.018 | -74.175 | -69.866 | -38.048 | -62.502 | -67.909 | -58.141 | -41.457 | -45.097 | -59.656 | -47.616 | -23.963 | -33.524 | -36.353 | -37.262 | -1.834 | 0.795 | 0.782 | -1.057 | -2.423 | 9.543 | 5.937 | 2.704 | -3.383 | 12.076 | 4.477 | 6.186 | 6.116 | 4.084 | 0.341 | 1.992 |
Operating Cash Flow
| -1,893.176 | 0 | 36.147 | 657.002 | -1,719.799 | 2,719.323 | 175.279 | 979.029 | 414.429 | 532.427 | 569.383 | 488.4 | -0 | 1,657.487 | -507.102 | 2,009.681 | -1,199.752 | 869.939 | -479.976 | 2,059.606 | -1,147.898 | 693.754 | 391.051 | 1,539.913 | -849.202 | 57.015 | 410.362 | 484.444 | 29.834 | 1,651.58 | -107.516 | -150.198 | -319.375 | 640.082 | -255.81 | 423.451 | 234.946 | 58.658 | -1.043 | 151.978 | 230.694 | -74.586 | 115.729 | 122.178 | 55.622 | 44.221 | 17.922 | 86.399 | 37.021 | 79.541 | -141.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.859 | 15.634 | 79.01 | -48.005 | 83.517 | -7.005 | 106.582 | -90.895 | 51.853 | 1.04 | 25.787 | -29.504 | 41.008 | -7.899 | -29.422 | -3.161 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.353 | -30.229 | -40.194 | -40.745 | -19.604 | -47.373 | -31.185 | -44.905 | -21.661 | -38.263 | -48.901 | -21.653 | -20.959 | -32.636 | -29.265 | -21.805 | -11.36 | -22.756 | -12.418 | -14.185 | -19.693 | -21.057 | -19.452 | -17.755 | -27.456 | -37.218 | -52.028 | -18.871 | -24.343 | -23.861 | -13.869 | -20.888 | -14.63 | -11.668 | -16.263 | -6.171 | -5.773 | -5.27 | -17.963 | -31.827 | -13.406 | -64.162 | -27.832 | -24.815 | -31.416 | -46.926 | -11.165 | -40.259 | -23.305 | -71.779 | -26.019 | -68.948 | -2.905 | -50.743 | -1.84 | -1.629 | -4.745 | -5.311 | -6.647 | -9.782 | -2.349 | -5.216 | -10.81 | -4.549 | -1.757 | -11.382 | -2.12 | -1.16 | -1.544 | -2.091 | -2.595 | -2.018 | -1.91 | -3.048 | -2.06 | -7.799 | -10.905 | -12.527 | -11.507 | -3.375 | -13.833 | -8.893 | -20.965 | -39.831 | -17.39 | -25.442 | -36.725 | -16.337 | -12.413 |
Acquisitions Net
| 0 | 0 | 0 | 0.002 | 0.083 | 0.009 | 0.057 | 0.092 | 0.004 | 0.831 | 2.679 | -15.197 | 0.007 | 16.943 | 0.636 | 0.019 | 0 | 24.262 | 12.572 | 0 | 0 | -4.403 | -15.188 | -12.222 | 0 | -0.05 | -2.935 | -5.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.998 | 2.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0 | -0 | 25.442 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | -1.376 | 0 | 0 | -0.092 | -0.004 | -0.831 | -24 | 3.797 | 0 | 15.82 | -33.82 | 0 | 0 | 10.2 | -10.2 | 0 | 0 | 3.503 | 0 | 0 | 0 | 37.265 | -60 | 0 | -0.2 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | -6.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -111.63 | -4.28 | 0 | -40.481 | -30.022 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 3.14 | 20.553 | 4.375 | 3.181 | 18.567 | 0.253 | 0 | 7.669 | 5.842 | 0.032 | 0.469 | 11.4 | 0 | 0.032 | 0 | 0.405 | 4.674 | 0 | 3.81 | 0 | 0 | 9.946 | 0 | 0.293 | 121.922 | 6.307 | 52.066 | 0 | 0 | 14.753 | 0.01 | 0 | 0 | 0.004 | 0.181 | 0 | 0 | 0.023 | 0 | 0 | 0 | 51.074 | 0.241 | 0 | 0 | 0.005 | 0 | 0 | 0 | 35.223 | 1.294 | 59.841 | 5.839 | 20.963 | 0.912 | 1.662 | 2.157 | 47.06 | 26.04 | 0.165 | 5.173 | 29 | 0 | 2.003 | 9.297 | 0.42 | 4.331 | 5.759 | 10 | -3.006 | 3.987 | 3.435 | 16.04 | 0 | 1.916 | 0 | 5.393 | 3.309 | 0.14 | 0 | 0 | 0 | 0.14 | 0 | 40.611 | 70.114 | 0 | 0 | 0 |
Other Investing Activites
| 0.035 | -2,432.535 | 0.248 | -66.05 | 17.275 | -0.058 | 0 | 0.149 | 0.004 | -7.687 | 3.803 | -15.106 | 17.268 | -74.941 | 9.122 | -32.356 | 32.375 | -23.556 | -11.618 | 6.524 | 0.592 | 0.381 | 0.133 | -16.281 | 0.076 | -37.218 | -52.028 | -15.214 | 9.877 | -76.505 | 6.48 | 70.601 | 0.006 | -1.709 | 0.006 | 0.007 | 0.013 | 0.069 | 0.004 | 15.008 | 0.02 | 0.028 | 1.103 | 8.422 | -0.26 | 0.01 | 0 | 7.611 | 0.034 | 9.04 | -2.051 | 19.58 | -2.905 | 14.5 | -0 | 0.064 | 0.097 | 0.332 | 0.58 | -9.782 | -2.349 | -39.305 | 0.069 | 0.614 | 0.246 | 0.165 | 0.335 | 0 | 0.001 | 4.013 | 0.095 | 0.015 | 0.017 | -23.019 | 0.103 | 0.049 | 0 | -0.343 | 0.292 | 1.968 | 5.059 | 6.105 | -5 | 0.112 | -0.024 | -15.442 | -49.881 | 0.706 | -0.166 |
Investing Cash Flow
| -4.178 | -2,442.211 | -35.572 | -106.792 | -2.33 | -47.169 | -31.128 | -37.086 | -15.816 | -45.919 | -65.95 | -36.759 | -3.691 | -74.782 | -20.143 | -53.756 | 25.69 | -11.849 | -17.853 | -7.661 | -19.101 | -11.63 | -34.506 | -33.743 | 94.542 | -30.914 | -114.925 | -34.085 | -14.666 | -85.613 | -7.379 | 49.712 | -59.624 | -13.373 | -16.076 | -6.164 | -5.76 | -5.177 | -17.959 | -16.819 | -13.386 | -13.061 | -26.487 | -16.393 | -31.677 | -46.912 | -11.165 | -32.648 | -23.271 | -27.516 | -26.776 | 10.473 | 2.934 | -15.28 | -0.928 | 0.096 | -2.491 | 42.08 | 19.974 | -9.375 | -3.511 | -15.521 | -10.741 | -1.932 | 7.786 | -10.797 | 2.546 | 4.599 | 8.457 | -1.084 | 1.487 | 1.432 | 14.147 | -26.067 | -0.041 | -7.75 | -5.512 | -9.561 | -11.074 | -1.407 | -8.774 | -114.417 | -30.036 | -39.719 | -17.284 | 24.65 | -86.605 | -15.63 | -12.579 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -68.41 | -733.149 | 37.321 | 69 | -90.468 | -26.285 | 0 | -34.073 | 0 | 0 | -0.16 | 0 | -229.359 | -190.983 | 88 | -48.388 | 0 | 0 | -150 | -332.079 | 663.355 | 0 | -98.834 | -512.894 | 0 | 0 | -664.382 | -359.686 | 440.837 | -469.613 | -121.912 | 279.9 | 0 | 0 | -100 | 0 | -200 | -100 | 0 | 0 | 0 | -50 | 0 | 0 | 50 | 50 | 100 | 100 | 0 | 34.1 | -134.1 | 50 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | 5 | -89 | -20 | 120.704 | 0 | -68.105 | 8.105 | -9 | 0 | -33 | -19.199 | -12.506 | 10.541 | -49.229 | 44.076 | 37.672 | 35 | -45.6 | -0.06 | 13.95 | 0.3 | 84.41 | -15 |
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 | -2.45 | 0 | 0 | -56.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.764 | 46.636 | -23.98 | -671.014 | -34.072 | -590.021 | -31.48 | -624.463 | -31.475 | -528.152 | -28.262 | -547.716 | -38.934 | -30.895 | -30.243 | -453.204 | -123.426 | -23.531 | -38.166 | -516.285 | -35.083 | -18.875 | -103.572 | -336.535 | -30.558 | -43.126 | -45.414 | -390.27 | -37.258 | -70.475 | -30.59 | -155.527 | -2.62 | -2.766 | -2.357 | -51.243 | -5.779 | -7.509 | -9.489 | -55.683 | -11.51 | -13.401 | -62.67 | -80.645 | -17.303 | -10 | -58.556 | -65.354 | -9.223 | -9.929 | -26.709 | -25.989 | -8.387 | -9.587 | -4.309 | -80.48 | -11.562 | -10.257 | -6.15 | -51.95 | -8.567 | -13.254 | -20.545 | -15.771 | -2.501 | -10.086 | -5.419 | -51.586 | -4.911 | -2.624 | -35.171 | -1.711 | -4.569 | -0.94 | -20.476 | -1.989 | -1.268 | -2.521 | -9.901 | -7.351 | -2.288 | -2.74 | -0.918 | -14.268 | -1.682 | -2.999 | -0.157 | -14.07 | -1.146 |
Other Financing Activities
| -49.36 | 575.097 | -337.635 | -689.231 | 269.164 | 945.999 | -68.357 | -365.28 | 215.993 | -78.279 | -17.265 | 163.476 | 133.97 | 72.144 | -27.115 | 51.579 | 330.65 | 37.139 | -115.955 | 64.682 | -284.69 | 205.129 | -138.354 | 162.288 | -376.278 | 943.588 | 64.071 | 53.902 | -733.173 | 672.513 | 8.967 | 1,589.277 | 597.561 | -7.861 | -200.607 | 33.562 | -118.591 | 538.312 | 5.802 | 2.593 | -6.873 | 6.236 | -4.23 | -25.616 | -56.018 | 19.41 | 62.525 | -84.186 | 21.334 | 71.908 | 4.669 | -3.162 | -202.581 | -150.896 | 0 | 0 | 17.391 | 60.076 | 41.4 | 10.81 | 15.43 | 301.259 | -0.969 | 4.861 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -3.04 | 0 | 12.038 | -0 | 0.001 | 0 | -0.015 | 0 | 0.063 | 0.025 | -0.101 | -0 | 0.09 | 1.824 | 0.023 | 32.294 |
Financing Cash Flow
| -126.533 | -111.417 | -324.294 | -1,263.204 | 116.582 | 329.692 | -99.837 | -1,023.816 | 161.784 | -75.323 | -45.687 | -384.24 | -134.323 | -533.816 | 30.642 | -450.012 | 207.224 | 13.608 | -304.12 | -783.682 | 343.582 | 217.915 | -340.76 | -687.142 | -406.836 | 598.467 | -645.725 | -696.054 | -329.594 | 107.14 | -145.985 | 1,713.65 | -53.097 | -10.627 | -48.058 | -52.108 | -324.37 | 430.803 | -3.686 | -53.091 | -18.383 | -57.165 | -66.901 | -110.211 | -19.37 | 59.41 | 103.97 | -49.54 | 12.111 | 96.078 | -156.14 | 20.849 | -10.968 | -160.482 | -4.309 | -80.48 | 5.829 | 49.819 | 35.25 | -41.14 | 6.863 | 288.005 | -21.514 | -10.909 | -2.501 | -110.086 | -0.419 | -140.586 | -24.911 | 118.08 | -35.171 | -69.816 | 3.536 | -12.98 | -20.476 | -22.951 | -20.468 | -15.026 | 0.64 | -56.596 | 41.788 | 34.994 | 34.107 | -59.969 | -1.742 | 11.042 | 1.967 | 70.363 | 16.148 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 74.781 | 0 | -0.668 | -1,558.846 | 2,060.353 | -801.98 | 862.564 | -1,309.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.019 | -0.003 | 0 | -0.639 | -0.036 | -0.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.986 | 0 | 0 | 0 | 0 | -0 |
Net Change In Cash
| -2,023.887 | 135.337 | -323.718 | -678.748 | -1,605.547 | 3,076.628 | 44.314 | -82.542 | -998.449 | 2,471.538 | -344.234 | 929.965 | -1,447.062 | 1,048.858 | -496.604 | 1,505.508 | -969.264 | 871.698 | -801.95 | 1,268.262 | -823.436 | 900.036 | 15.784 | 818.389 | -1,161.533 | 624.301 | -350.288 | -245.695 | -314.425 | 1,673.107 | -260.88 | 2,386.405 | -38.115 | 284.657 | -199.868 | 125.109 | -95.184 | 484.284 | -22.689 | 82.068 | 198.925 | -144.812 | 22.341 | -4.426 | 4.575 | 56.719 | 110.727 | 4.21 | 25.861 | 148.103 | -324.464 | 246.117 | 13.528 | 73.012 | -669.249 | 124.148 | -156.517 | 286.999 | 22.973 | -25.715 | 133.916 | 387.099 | -1.951 | 15.717 | 86.997 | -70.148 | 104.493 | 33.024 | -120.635 | 123.073 | -5.833 | 33.479 | -37.88 | 35.767 | -4.883 | 48.309 | -73.985 | 58.93 | -17.439 | 48.579 | -57.881 | -27.57 | 5.111 | -72.916 | -48.53 | 76.7 | -92.538 | 25.31 | 0.408 |
Cash At End Of Period
| 6,267.507 | 8,291.394 | 8,156.058 | 8,616.054 | 9,192.771 | 10,925.539 | 7,796.471 | 7,752.157 | 7,834.699 | 8,833.148 | 6,361.609 | 6,705.843 | 5,775.878 | 7,229.916 | 6,181.059 | 6,677.662 | 5,172.155 | 6,141.419 | 5,269.72 | 6,071.67 | 4,803.408 | 5,626.845 | 4,726.809 | 4,711.025 | 3,892.636 | 5,053.613 | 4,429.313 | 4,779.601 | 5,025.297 | 5,339.722 | 3,666.615 | 3,927.495 | 1,541.09 | 1,579.205 | 1,294.548 | 1,494.416 | 1,369.307 | 1,464.491 | 980.208 | 1,002.897 | 920.829 | 721.904 | 866.716 | 844.374 | 848.8 | 844.225 | 787.506 | 676.778 | 672.568 | 646.707 | 498.604 | 823.068 | 576.951 | 551.904 | 478.892 | 1,148.14 | 1,023.992 | 1,180.508 | 893.509 | 870.536 | 896.251 | 762.335 | 375.236 | 377.187 | 361.471 | 274.473 | 344.621 | 240.128 | 207.104 | 327.738 | 204.665 | 210.499 | 177.02 | 214.9 | 179.132 | 184.016 | 135.707 | 209.692 | 150.762 | 168.201 | 119.622 | 177.503 | 205.073 | 199.962 | 272.878 | 322.394 | 245.693 | 338.231 | 312.92 |