
Jiangsu Lianhuan Pharmaceutical Co., Ltd.
SSE:600513.SS
10.24 (CNY) • At close June 11, 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 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 0 | 29.811 | 30.343 | 32.545 | 46.167 | 27.314 | 30.408 | 31.12 | 42.082 | 33.631 | 35.247 | 30.41 | 32.876 | 31.575 | 28.958 | 25.429 | 23.532 | 34.368 | 25.966 | 19.136 | 17.919 | 20.444 | 24.692 | 16.676 | 16.945 | 17.924 | 22.849 | 15.839 | 20.35 | 14.741 | 22.421 | 13.035 | 16.982 | 16.335 | 16.886 | 12.487 | 12.316 | 13.998 | 12.392 | 11.409 | 9.803 | 12.106 | 12.112 | 9.974 | 10.097 | 9.797 | 11.952 | 6.48 | 8.577 | 6.817 | 7.434 | 5.828 | 6.484 | 6.691 | 7.095 | 4.238 | 4.494 | 5.733 | 6.151 | 3.956 | 3.742 | 4.845 | 4.905 | 3.707 | 2.955 | 3.186 | 3.836 | 3.167 | 2.9 | 2.304 | 2.815 | 2.128 | 1.981 | 1.831 | 2.15 | 1.941 | 1.41 | 1.609 | 2.37 | 1.969 | -2.03 | 3.363 | 3.119 | 2.747 | 4.319 | 2.689 |
Depreciation & Amortization
| 0 | 0 | 0 | 15.309 | 15.309 | 14.899 | -27.464 | 14.074 | 14.074 | 10.554 | 10.554 | 10.5 | 10.5 | 8.105 | 8.105 | 6.489 | 6.489 | 22.1 | -11.691 | 11.691 | 0 | 20.249 | -11.832 | 11.832 | 0 | 22.45 | -11.398 | 11.398 | 0 | 25.245 | -13.983 | 13.983 | 0 | 23.564 | -10.606 | 10.606 | 0 | 20.28 | -10.04 | 10.04 | 0 | 19.05 | -9.413 | 9.413 | 0 | 14.6 | -7.273 | 7.273 | 0 | 14.097 | -5.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.878 | 0.542 | 1.356 | 1.222 | 1.319 | 0.755 | 1.615 | 0.741 | 0.785 | 1.377 | 1.068 | 0.859 | 0.951 | 0.984 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 94.491 | -89.604 | 88.92 | 0 | 238.182 | -140.803 | 176.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.242 | 1.566 | -1.566 | 0 | 1.204 | -0.597 | 0.597 | 0 | 1.378 | -1.412 | 1.412 | 0 | 2.907 | -1.446 | 1.446 | 0 | 1.509 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -120.111 | 0 | -90.249 | 115.503 | -115.503 | 0 | -207.858 | 164.476 | -164.476 | 0 | -71.013 | 91.495 | -91.495 | 0 | -77.522 | -61.077 | 61.077 | 0 | -239.873 | 41.262 | -41.262 | 0 | -228.752 | -16.916 | 16.916 | 0 | -128.729 | 11.051 | -11.051 | 0 | -20.248 | -2.544 | 2.544 | 0 | -24.324 | 18.101 | -18.101 | 0 | -5.581 | 36.308 | -36.308 | 0 | -0.605 | 26.549 | -26.549 | 0 | 46.09 | 14.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.692 | -3.409 | -1.58 | -8.575 | 5.839 | -5.31 | -2.724 | -7.326 | 4.653 | -7.365 | -1.61 | -7.987 | -1.373 | -22.191 |
Accounts Receivables
| 0 | 0 | 0 | -61.132 | 0 | -47.395 | 68.066 | -68.066 | 0 | -130.553 | 120.134 | -120.134 | 0 | -56.962 | 79.31 | -79.31 | 0 | -121.133 | -26.73 | 26.73 | 0 | -178.98 | -16.677 | 16.677 | 0 | -178.365 | -13.714 | 13.714 | 0 | -90.287 | -6.656 | 6.656 | 0 | -6.6 | -8.441 | 8.441 | 0 | -33.028 | 23.883 | -23.883 | 0 | -21.135 | 55.462 | -55.462 | 0 | -2.869 | 21.672 | -21.672 | 0 | 59.205 | 14.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -58.979 | 0 | -38.612 | 47.437 | -47.437 | 0 | -77.305 | 44.342 | -44.342 | 0 | -12.673 | 13.596 | -13.596 | 0 | 40.704 | -32.902 | 32.902 | 0 | -62.402 | 57.989 | -57.989 | 0 | -50.386 | -3.203 | 3.203 | 0 | -38.442 | 17.706 | -17.706 | 0 | -13.648 | 5.898 | -5.898 | 0 | 8.703 | -5.782 | 5.782 | 0 | 15.554 | -19.153 | 19.153 | 0 | 2.264 | 4.877 | -4.877 | 0 | -13.114 | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.458 | 1.899 | -2.213 | -0.834 | -4.421 | 6.71 | -0.461 | -1.475 | 4.795 | -0.963 | -2.757 | -2.658 | 1.443 | -5.207 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | -1.566 | 1.566 | 0 | -1.204 | 0.597 | -0.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.242 | 1.566 | -1.566 | 0 | 1.204 | -0.597 | 0.597 | 0 | -1.378 | -1.412 | 1.412 | 0 | 2.907 | -1.446 | 1.446 | 0 | 1.509 | -0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.149 | -5.308 | 0.633 | -7.741 | 10.26 | -12.02 | -2.263 | -5.852 | -0.141 | -6.402 | 1.148 | -5.329 | -2.815 | -16.984 |
Other Non Cash Items
| 0 | -13.272 | 21.691 | -24.607 | -50.429 | 204.772 | -43.377 | 5.111 | -14.074 | -42.082 | -33.631 | -23.155 | -57.159 | 47.519 | -31.575 | -28.958 | -25.429 | -23.532 | -34.368 | -25.966 | -19.136 | -17.919 | -20.444 | -24.692 | -16.676 | -16.945 | -17.924 | -22.849 | -15.839 | -20.35 | -14.741 | -22.421 | -13.035 | -16.982 | -16.335 | -16.886 | -12.487 | -12.316 | -13.998 | -12.392 | -11.409 | -9.803 | -12.106 | -12.112 | -9.974 | -10.097 | -9.797 | -11.952 | -6.48 | -8.577 | -6.817 | -7.434 | -5.828 | -6.484 | -6.691 | -7.095 | -4.238 | -4.494 | -5.733 | -6.151 | -3.956 | -3.742 | -4.845 | -4.905 | -3.707 | -2.955 | -3.186 | -3.836 | -3.167 | -2.9 | -2.304 | -2.815 | -2.128 | -2.127 | 0.571 | 0.351 | 0.319 | 0.501 | 0.457 | 0.404 | 0.193 | 3.476 | 2.443 | -1.17 | -0.335 | 0.183 | 0.841 |
Operating Cash Flow
| 0 | -13.272 | 51.502 | -9.574 | -17.884 | 171.347 | -16.063 | 21.444 | 31.12 | 42.082 | 33.631 | 35.247 | -26.75 | 72.29 | 44.181 | 15.859 | 6.014 | -13.5 | 53.189 | 57.222 | -4.974 | -24.182 | 3.095 | 50.042 | -38.825 | -97.482 | -19.557 | 6.748 | 18.291 | -9.632 | 6.298 | 8.358 | -13.89 | 20.795 | 39.587 | 19.53 | -9.626 | 12.711 | 34.675 | 22.354 | -7.623 | 54.211 | 2.777 | 13.475 | -0.962 | 9.712 | 6.342 | 11.026 | -6.107 | 37.34 | 51.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.424 | -0.464 | 2.277 | -5.093 | 9.069 | -2.488 | 1.666 | -4.423 | 6.885 | -0.182 | 1.407 | -4.716 | 4.08 | -17.677 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -81.421 | -48.926 | -19.875 | -81.468 | -34.576 | -53.608 | -46.372 | -53.232 | -47.453 | -46.374 | -14.685 | -44.679 | -103.28 | 23.667 | -21.766 | -39.421 | -131.403 | -7.571 | -39.272 | -38.336 | -89 | 6.503 | -63.391 | -67.215 | -44.532 | -26.189 | -31.371 | -21.457 | -49.34 | -12.627 | -23.728 | -4.288 | -7.997 | -4.835 | -26.541 | 7.034 | -21.869 | 2.531 | -3.411 | -25.079 | -1.449 | -11.27 | 1.866 | -13.04 | -0.923 | -3.859 | -2.906 | -21.587 | -2.496 | -0.387 | -2.988 | -2.506 | -0.416 | -14.754 | -0.842 | -1.687 | -1.702 | -6.383 | -2.264 | -0.442 | -1.172 | -9.279 | -1.376 | -1.369 | -1.262 | 0.257 | -0.155 | -5.029 | -25.319 | -2.354 | -1.034 | -6.94 | -3.748 | -22.512 | -4.251 | -5.863 | -2.568 | -4.079 | -2.497 | -4.077 | -1.995 | -1.238 | -1.318 | -2.082 | -0.602 | -0.754 | -0.813 |
Acquisitions Net
| -112.834 | 0 | 0 | 0 | 0 | -1.5 | 23.506 | 1.209 | 0 | 4.41 | -4.41 | 0 | 4.41 | -13.92 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | -24.337 | 0 | 0 | 0 | 3.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.314 | -3.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.445 | 2.264 | 0 | 0 | 0 | 0 | 0 | 0 | -0.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0.6 | -8.76 | -2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.283 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | -0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0.001 | -23.505 | 2 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.168 | 59.187 | 0 | 1.022 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.322 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 22.401 | 0.246 | 0 | 0 | 0.153 | 2.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.003 | 0.012 | 0.001 | 0 | 0 | 1.515 | 23.506 | 0.001 | 0 | -16.075 | 4.41 | 0 | 0 | -16.509 | -21.766 | -39.421 | 8 | -9.211 | 24.121 | 30 | 0.03 | -3.484 | -8.47 | -67.215 | -44.532 | 50.115 | 3.234 | 0.375 | 25 | 0.78 | -23.728 | 43.029 | -7.997 | 2.004 | -26.541 | -20 | 20 | 0.471 | -62.647 | -25.079 | -1.449 | -1.485 | -0.001 | 0.001 | -0.923 | -0.111 | -2.906 | 0.364 | -2.496 | 0.008 | -2.988 | -2.506 | -0.416 | -14.754 | -0.842 | -0.02 | -1.702 | -6.383 | -2.264 | -0.035 | -1.172 | -0.098 | 0.008 | -1.369 | -1.262 | 0.257 | -2.4 | 0.037 | -25.319 | -4.304 | -1.034 | 0.218 | -3.748 | -22.512 | -0 | -2.399 | 0.001 | -4.079 | 0.4 | -11 | -1.995 | -1.238 | -1.318 | -12 | -0.602 | -0.801 | 0.013 |
Investing Cash Flow
| -194.252 | -48.914 | -19.874 | -81.468 | -34.576 | -52.992 | -31.626 | -52.623 | -47.453 | -58.039 | -14.685 | -44.679 | -103.28 | 7.158 | -21.766 | -39.421 | -123.403 | -16.782 | -15.151 | -8.336 | -88.969 | 3.02 | -71.861 | -67.215 | -44.532 | 24.3 | -28.137 | -21.082 | -24.34 | -11.847 | -23.728 | 38.74 | -7.997 | -2.831 | -26.541 | -12.966 | -1.869 | 0.819 | -6.871 | -25.079 | -0.427 | -12.754 | 1.865 | -13.039 | -0.923 | -3.958 | -2.906 | -21.223 | -2.496 | -0.379 | -2.988 | -2.506 | -0.416 | -14.754 | -0.842 | -1.707 | -1.702 | -6.281 | -2.243 | -0.478 | -1.172 | -9.377 | -1.368 | -1.369 | -1.262 | 0.04 | -2.555 | -4.991 | -25.319 | 15.743 | -0.788 | -6.722 | -3.748 | -22.544 | -1.852 | -8.262 | -2.567 | -4.079 | -2.097 | -15.077 | -1.995 | -1.238 | -1.318 | -14.082 | -0.602 | -1.555 | -0.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 294.79 | 60.191 | 34.902 | 73.18 | 6.22 | 23.52 | 39.9 | 7.755 | -3.15 | 20.665 | 30.08 | 7.95 | 70.5 | -27 | 5 | 98.5 | 55 | -11 | 10 | -51.5 | 59 | 120 | 22.7 | 30 | 37.9 | 10 | 2 | 0 | -7 | 0 | -3 | -4 | -3 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | -30 | -5 | 0 | -0.5 | 33 | -1 | 10 | 5 | 0 | -42 | 0 | 0 | 0 | 1 | 1 | -1 | 10 | -9 | 0 | 0 | 0 | 2 | 0.8 | 0 | 0 | 5 | 2.2 | -8.5 | 0 | 0 | -8 | 7.5 | 1 | 0 | 0 | 21 | 1 | 0 | 4 | -9 | 1 | 8 | -7 | 5 | -11.06 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 6.259 | 0 | 0 | 0 | 3.362 | -3.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6.259 | 0 | 0 | 0 | -3.362 | 3.362 | -3.362 | 0 | 0 | 0 | 0 | 0 | -0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.203 | -7.01 | -5.483 | -32.739 | -5.333 | -43.072 | -5.293 | -33.539 | -5.352 | -35.893 | -28.525 | -5.688 | -13.532 | -7.158 | -5.206 | -23.97 | -3.456 | -15.202 | -5.525 | -17.749 | -4.027 | -3.66 | -1.882 | -24.315 | -1.419 | -3.011 | -1.389 | -22.234 | -1.196 | -1.053 | -1.009 | -19.928 | -1.036 | -1.214 | -11.163 | -1.226 | -1.226 | -1.552 | -1.429 | -1.873 | -15.325 | -2.951 | -1.416 | -15.191 | -1.501 | -0.24 | -3.895 | -11.053 | -0.707 | -0.766 | -6.609 | -0.691 | -0.733 | -0.756 | -0.801 | -6.569 | -0.652 | -0.182 | -0.686 | -5.158 | -0.612 | -0.568 | -5.07 | -0.551 | -0.537 | -0.533 | -0.604 | -0.556 | -0.63 | -0.978 | -4.062 | -0.576 | -0.531 | -0.412 | -3.356 | -0.545 | -0.319 | -0.175 | -3.496 | -0.203 | -0.204 | -0.268 | -3.107 | -0.155 | -0.015 | -0.17 | -0.399 |
Other Financing Activities
| 15 | 3.768 | -0.093 | -17.661 | -5.333 | -17.996 | 0.3 | 8.689 | -0.6 | 3.072 | 6.757 | -0.98 | 0 | 56.23 | 49.845 | -47.675 | -1.318 | 10.46 | -0 | 49.009 | -0.48 | -2.4 | 13.785 | 0 | 2.4 | 9.12 | 0 | 14.5 | -0 | 0.304 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -4.001 | 4.001 | 270.429 | 30 | 0 | -0 | 2 | 0 | -5 | 0 | 0 | -0 | 3.834 | 46.805 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -2 | 2 | 0 | 12.46 | -0 | 1 | -1 | -13.25 | -0 | -0 | 20 | 1.25 | 0 | -0.055 | 0.055 | -21.683 | 0 | 0 | -0 | -0.4 | 1.887 | -0.287 | 0 | -0 | -0 | -0.009 | 0.009 | -0.004 | 148.996 |
Financing Cash Flow
| 302.588 | 56.949 | 29.326 | 22.78 | 0.887 | -43.808 | 34.907 | -17.096 | -9.102 | 9.313 | 8.312 | -2.08 | 61.378 | 18.286 | 49.638 | 23.4 | 50.227 | -24.732 | 4.475 | -20.72 | 54.493 | 113.94 | 34.27 | 5.685 | 38.881 | 16.109 | 0.611 | -7.734 | -8.196 | -0.749 | -4.009 | -23.928 | -4.036 | -1.214 | -11.163 | -1.226 | -1.226 | -5.553 | -7.428 | 268.556 | 14.675 | -32.951 | -6.416 | -13.191 | -2.001 | 27.76 | -4.895 | -1.053 | -0.707 | -0.766 | -5.609 | -0.691 | -0.733 | -0.756 | 0.199 | -5.569 | -1.652 | 9.818 | -11.686 | -3.158 | -0.612 | 11.892 | -3.07 | 1.249 | -1.537 | -13.783 | 4.396 | 1.644 | 10.87 | 0.272 | -4.062 | -8.631 | 7.024 | -21.094 | -3.356 | -0.545 | 20.681 | 0.425 | -1.608 | 3.916 | -9.204 | 0.732 | 4.893 | -7.164 | 4.994 | -11.234 | 148.597 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.199 | 0.525 | 0.084 | 0 | 0.019 | -0.19 | 0.062 | 0.61 | -0.25 | 0.069 | 0.273 | 2.11 | -0.138 | -0.819 | 0.053 | -0.064 | 0.04 | -1.595 | -0.089 | -0.143 | 0.179 | 0.125 | 0 | 0.322 | -0.236 | 0.61 | 0.306 | -0.541 | 0 | -0.634 | 0.197 | 0.029 | -0.013 | 0.89 | -0.212 | -0.035 | -0.063 | 0.717 | -0.14 | 0.023 | -0.092 | 0.127 | -0.116 | -0.029 | 0.101 | -0.289 | 0.125 | 0.002 | -0.002 | -0.101 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.105 | 0 | -0.195 | -0.001 | -0.08 | -0.033 | 0.002 | -0 | 0.024 | -0.029 | 0.029 | 0 | -2.2 | 2.2 |
Net Change In Cash
| 55.439 | -4.718 | 61.038 | -68.263 | -51.554 | 74.357 | -12.72 | -47.664 | -72.831 | 107.811 | -9.819 | -43.057 | -68.79 | 96.915 | 72.106 | -0.226 | -67.121 | -56.609 | 42.424 | 28.022 | -39.271 | 92.902 | -34.496 | -11.166 | -44.711 | -56.463 | -46.778 | -22.61 | -14.245 | -22.862 | -21.242 | 23.199 | -25.937 | 17.64 | 1.67 | 5.303 | -12.784 | 8.694 | 20.236 | 265.854 | 6.532 | 8.632 | -1.889 | -12.785 | -3.785 | 33.226 | 14.866 | -5.166 | -0.644 | 6.998 | -2.303 | -3.936 | 1.493 | 3.776 | 1.763 | -7.711 | -2.614 | 2.889 | -6.49 | -0.18 | -3.965 | 21.453 | -3.239 | -4.812 | -4.413 | 0.876 | 12.246 | -5.979 | -19.399 | 18.231 | -4.85 | -15.354 | 3.276 | -30.319 | -5.673 | -6.725 | 13.021 | 5.335 | -6.227 | -9.493 | -15.623 | 6.403 | 3.362 | -19.809 | -0.325 | -10.91 | 132.32 |
Cash At End Of Period
| 242.133 | 186.694 | 191.412 | 130.373 | 198.636 | 250.19 | 175.833 | 188.553 | 236.216 | 309.048 | 201.237 | 211.057 | 254.114 | 322.904 | 225.989 | 153.883 | 154.109 | 221.23 | 277.839 | 235.415 | 207.393 | 246.664 | 153.761 | 188.257 | 199.424 | 244.135 | 300.597 | 347.375 | 369.985 | 384.23 | 407.092 | 428.334 | 405.136 | 418.57 | 400.931 | 399.26 | 393.958 | 406.741 | 398.048 | 377.812 | 111.958 | 105.426 | 96.793 | 98.683 | 111.467 | 115.252 | 82.027 | 67.161 | 72.327 | 72.971 | 65.973 | 68.276 | 72.211 | 70.118 | 66.342 | 64.579 | 72.291 | 72.904 | 70.015 | 76.505 | 76.685 | 80.65 | 59.198 | 62.437 | 67.248 | 71.661 | 70.785 | 58.539 | 64.518 | 83.917 | -4.85 | -15.354 | -1.073 | 76.782 | 107.101 | 112.774 | 119.499 | 106.282 | 100.946 | 107.173 | 116.666 | 132.289 | 125.886 | 122.524 | 142.333 | 158.711 | 169.621 |