
Jiang Zhong Pharmaceutical Co.,Ltd
SSE:600750.SS
23.17 (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 | 145.587 | 221.974 | 266.78 | 118.815 | 142.475 | 206.171 | 240.831 | 91.122 | 112.645 | 208.594 | 183.697 | 53.856 | 145.264 | 147.218 | 159.349 | 75.699 | 128.038 | 138.578 | 131.425 | 81.961 | 129.633 | 124.95 | 127.051 | 116.631 | 125.256 | 112.331 | 116.03 | 96.852 | 110.501 | 101.237 | 109.207 | 124.265 | 58.93 | 89.029 | 107.539 | 145.048 | 82.716 | 75.511 | 63.738 | 109.622 | 59.328 | 42.17 | 53.728 | 33.088 | 25.2 | 30.34 | 83.627 | 75.995 | 41.908 | 40.14 | 67.293 | 91.09 | 40.095 | 32.901 | 63.732 | 77.777 | 56.947 | 63.58 | 62.898 | 72.454 | 33.266 | 49.903 | 45.473 | 26.615 | 11.525 | 44.775 | 47.704 | -1.338 | 13.755 | 59.354 | 24.827 | 23.778 | 16.418 | 18.54 | 16.972 | 14.771 | 13.549 | 12.866 | 11.764 | -0.532 | 9.739 | 24.85 | 9.527 | 18.014 | 12.588 | 18.067 | 12.657 |
Depreciation & Amortization
| 0 | 0 | 0 | 32.583 | 32.583 | 30.932 | -59.043 | 30.213 | 30.213 | 25.603 | 25.603 | 35.595 | 35.595 | 29.945 | 29.945 | 27.926 | 27.926 | 112.766 | -57.656 | 57.656 | 0 | 112.971 | -48.769 | 48.769 | 0 | 72.544 | -31.172 | 31.172 | 0 | 62.856 | -32.085 | 32.085 | 0 | 0 | -32.494 | 32.494 | 0 | 67.838 | -34.447 | 34.447 | 0 | 83.073 | -45.51 | 45.51 | 0 | 93.862 | -47.157 | 47.157 | 0 | 76.245 | -34.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.472 | 13.994 | 15.616 | 16.001 | 16.815 | 14.097 | 14.073 | 13.784 | 15.917 | 9.423 | 9.389 | 7.993 | 7.734 | 7.226 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -281.216 | 236.073 | -237.456 | 0 | 31.806 | 171.786 | 5.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23.303 | 0 | 8.943 | -4.616 | 4.616 | 0 | 10.661 | -5.185 | 5.185 | 0 | 1.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -565.303 | 0 | 272.273 | -172.414 | 172.414 | 0 | 23.052 | -79.559 | 79.559 | 0 | 137.066 | 60.822 | -60.822 | 0 | 234.059 | -469.307 | 469.307 | 0 | 44.465 | -196.346 | 196.346 | 0 | -91.198 | -132.816 | 132.816 | 0 | -102.55 | -69.831 | 69.831 | 0 | 0 | -295.418 | 295.418 | 0 | -77.774 | -337.631 | 337.631 | 0 | -44.669 | -99.354 | 99.354 | 0 | -81.347 | -277.455 | 277.455 | 0 | -27.144 | -104.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.622 | -27.484 | -66.661 | 32.589 | -9.197 | 21.736 | 33.815 | -0.936 | -16.812 | -38.176 | 4.934 | -46.676 | -27.091 | 31.305 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -566.61 | 0 | 291.453 | -159.255 | 159.255 | 0 | 27.396 | -41.594 | 41.594 | 0 | 159.502 | 47.467 | -47.467 | 0 | 240.599 | -455.112 | 455.112 | 0 | 42.561 | -170.017 | 170.017 | 0 | -109.71 | -106.42 | 106.42 | 0 | -99.165 | -34.531 | 34.531 | 0 | 0 | -313.944 | 313.944 | 0 | -53.908 | -329.921 | 329.921 | 0 | -28.027 | -91.055 | 91.055 | 0 | -90.716 | -241.426 | 241.426 | 0 | 22.898 | -37.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.078 | 0 | -28.124 | -13.159 | 13.159 | 0 | -4.344 | -37.965 | 37.965 | 0 | -23.626 | 13.356 | -13.356 | 0 | -6.54 | -14.195 | 14.195 | 0 | 1.904 | -26.329 | 26.329 | 0 | 18.512 | -26.396 | 26.396 | 0 | -3.385 | -35.3 | 35.3 | 0 | 0 | 18.526 | -18.526 | 0 | -23.866 | -7.709 | 7.709 | 0 | -16.642 | -8.298 | 8.298 | 0 | 9.369 | -36.03 | 36.03 | 0 | -50.042 | -66.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.59 | 4.956 | 0.923 | -2.651 | -18.856 | 1.086 | -1.583 | -1.056 | 26.343 | 13.265 | 1.838 | -44.156 | -9.068 | 2.948 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 4.616 | -4.616 | 0 | -10.661 | 5.185 | -5.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.228 | 0 | 8.943 | -4.616 | 4.616 | 0 | 10.661 | -5.185 | 5.185 | 0 | 1.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.032 | -32.439 | -67.584 | 35.24 | 9.659 | 20.65 | 35.398 | 0.12 | -43.154 | -51.44 | 3.095 | -2.519 | -18.023 | 28.356 | 0 | 0 |
Other Non Cash Items
| 194.053 | 346.821 | -149.889 | 227.256 | -184.194 | 319.302 | -78.289 | 301.956 | -30.213 | -91.122 | -112.645 | -334.416 | -183.697 | -53.856 | -145.264 | -147.218 | -159.349 | -75.699 | -128.038 | -138.578 | -131.425 | -81.961 | -129.633 | -124.95 | -127.051 | -116.631 | -125.256 | -112.331 | -116.03 | -96.852 | -110.501 | -101.237 | -109.207 | -124.265 | -58.93 | -89.029 | -107.539 | -145.048 | -82.716 | -75.511 | -63.738 | -109.622 | -59.328 | -42.17 | -53.728 | -33.088 | -25.2 | -30.34 | -83.627 | -75.995 | -41.908 | -40.14 | -67.293 | -91.09 | -40.095 | -32.901 | -63.732 | -77.777 | -56.947 | -63.58 | -62.898 | -72.454 | -33.266 | -49.903 | -45.473 | -26.615 | -11.525 | -44.775 | -47.704 | 1.338 | -13.755 | -59.354 | -24.827 | 10.747 | 4.519 | 12.172 | 10.191 | 8.917 | 9.315 | 12.952 | 10.125 | 27.029 | 4.09 | 4.419 | 1.167 | 5.046 | 2.157 | -18.067 | -12.657 |
Operating Cash Flow
| 194.053 | 346.821 | -4.301 | 416.647 | 82.585 | 469.049 | 64.186 | 477.913 | 240.831 | 91.122 | 112.645 | -0 | -0 | 470.686 | 187.01 | 243.497 | 76.83 | 37.999 | 23.958 | 535.023 | 155.522 | -0.504 | 167.807 | 390.759 | 83.115 | 110.884 | 154.205 | 115.003 | 106.155 | 26.317 | 65.428 | 94.936 | -13.687 | 116.268 | 198.402 | 267.484 | 115.891 | 76.799 | 159.062 | 182.146 | 92.771 | 75.832 | 160.903 | 108.328 | 11.741 | 12.77 | 111.83 | -59.653 | 46.972 | -11.765 | 70.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.625 | 7.448 | -20.333 | 75.753 | 31.306 | 58.697 | 73.706 | 34.736 | 25.602 | -14.923 | 43.591 | -27.988 | 3.702 | 53.276 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -46.907 | -142.691 | -57.857 | -34.758 | -55.46 | -55.726 | -57.088 | -37.699 | -58.365 | -122.615 | -95.084 | -79.975 | -47.967 | -91.526 | -52.365 | -34.113 | -10.487 | -77.007 | -29.581 | -36.653 | -39.293 | -10.989 | -21.965 | -14.116 | -29.262 | -26.17 | -41.719 | -11.847 | -41.643 | -25.991 | -73.223 | -57.119 | -24.88 | -19.586 | -19.504 | -10.904 | -20.076 | -9.111 | -20.819 | -15.588 | -17.232 | -36.28 | -15.781 | -30.168 | -20.105 | -31.063 | -10.386 | -4.436 | -18.706 | -29.113 | -30.679 | -55.826 | -108.802 | -77.966 | -99.678 | -28.394 | -41.509 | -36.484 | -16.592 | -22.141 | -65.646 | -4.301 | -4.118 | -5.667 | -5.28 | 7.124 | -20.852 | -2.091 | -4.674 | -4.244 | -1.731 | -2.703 | -2.481 | -7.292 | -7.236 | -11.49 | -4.677 | -4.992 | -7.889 | -13.589 | -38.953 | -82.95 | -83.964 | -29.433 | -66.679 | -40.511 | -56.137 | -65.549 | -69.224 |
Acquisitions Net
| 0 | 0 | 0 | 0.102 | 0.012 | -13.234 | 0.003 | 0 | 0 | 0.042 | 0.001 | -0 | 0 | 199.102 | 52.374 | 34.136 | 0.002 | 77.292 | 29.618 | 36.964 | 39.319 | 142.177 | -0 | 133.63 | 2.173 | 0 | 0 | 0 | 0.028 | 0.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.353 | 20.893 | 18.198 | 17.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -280 | -54.218 | -456.315 | -124.685 | -360 | 158.274 | -873.884 | -300 | -824.864 | -1,199 | -717.421 | -711.937 | -632 | -1,481.566 | -1,405.234 | -1,190 | -1,120 | -470 | -825 | -1,457 | -707 | -868.05 | -596.811 | -1,072.016 | -158.543 | 0 | 0 | 0 | -13.5 | -85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | -165.5 | -10 | -40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.22 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 197.309 | 293.529 | 293.788 | 345 | 348.187 | 284.152 | 370.522 | 499.498 | 763.779 | 1,201.661 | 764.1 | 855.249 | 864.36 | 891.578 | 1,430.086 | 551.492 | 1,076.428 | 1,075.635 | 637.732 | 512.679 | 756.03 | 905.95 | 601.058 | 599.393 | 22.581 | 39.734 | 22.742 | 7.73 | 2.509 | 107.578 | 1.935 | 8.979 | 1.446 | 96.532 | 1.675 | 52.197 | 2.442 | 62.319 | 143.676 | 5.264 | 3.819 | 2.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.881 | 0.03 | 0.303 | 0 | 0.063 |
Other Investing Activites
| 0.02 | 63.96 | -0.956 | 243.75 | -11.801 | 446.789 | 0 | 199.498 | 0 | 0 | 0 | -0.007 | 0.016 | 199.102 | -52.365 | -34.145 | 0.032 | -77.007 | -29.581 | -36.653 | -39.293 | -144.619 | 0.028 | -2.105 | 133.63 | -9.803 | 0.09 | 10.405 | -0.041 | 17.484 | -52.969 | 23.547 | 0.029 | -79.731 | 0.292 | 0.038 | 0.04 | -0.05 | -20.859 | -15.588 | -17.232 | -0.052 | -159.567 | 0.041 | 0.008 | 0.007 | 0.075 | 42.495 | 0.07 | 0.013 | -0.988 | 0.002 | 0.041 | 0.026 | 0.008 | 0.006 | 0.002 | 0.001 | 0.123 | 0.003 | 0.005 | 0.086 | 0.01 | 0.006 | 0.131 | 14.534 | -307.939 | 14.86 | 0.473 | 5.129 | 0.435 | -8.727 | 0.112 | 0.116 | 2.289 | 1.684 | 0.52 | 1.63 | 0.166 | 0.651 | 6.936 | 0.157 | 0.17 | 0.12 | 0.264 | 0.265 | -0.377 | 0.233 | 0.339 |
Investing Cash Flow
| -129.578 | 160.58 | -221.341 | 185.659 | -67.262 | 373.465 | -560.446 | 161.799 | -119.45 | -119.911 | -48.404 | 63.331 | 184.41 | -482.411 | -27.504 | -672.63 | -54.025 | 528.913 | -216.811 | -980.662 | 9.763 | 24.47 | -17.69 | -488.845 | -29.421 | 3.76 | -18.887 | 6.288 | -52.647 | 15.02 | -124.256 | -24.594 | -23.404 | -2.785 | -17.537 | 41.332 | -17.594 | -26.49 | -42.608 | -17.715 | -53.289 | -33.453 | -175.347 | -30.126 | -20.097 | -31.056 | -10.312 | 38.059 | -18.636 | -29.101 | -31.667 | -55.824 | -108.761 | -77.94 | -99.67 | -28.388 | -41.507 | -36.483 | -16.47 | -22.138 | -65.641 | -4.215 | 9.135 | -5.66 | 2.797 | 21.657 | -328.791 | 12.769 | -4.201 | -16.114 | -1.296 | -11.429 | -2.37 | -7.176 | -4.841 | -9.806 | -4.157 | -3.362 | -7.722 | -12.938 | -32.017 | -82.793 | -83.794 | -29.313 | -101.682 | -40.216 | -56.211 | -65.316 | -68.822 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | -510 | 0 | 0 | 0 | -70 | -82.3 | 0 | 0 | -10 | -15 | -150 | -30 | -100 | 0 | -5 | 135 | -45 | 45 | 9 | -34 | -60 | 20 | -19 | 30 | -110 | 0.2 | -60 | 59.8 | 0.321 | 99.679 | 0 | 0 | 0 | 29.687 | 0 | -84.545 | 30 | 20 | 0 | -68.061 | -49.65 | -20.35 | -29 | 30 | -16 | 81.639 | 105.846 | 56.232 | 5.372 | -55.146 | 67.783 | 77.322 |
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 | 0.955 | -0.955 | 0 | -1.121 | 0.721 | -0.721 | 0 | -2.317 | 2.616 | -2.616 | 0 | -73.273 | 75.6 | -75.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -322.267 | -0.706 | -440.39 | 0 | -384.112 | -7.251 | -409.139 | 0 | -314.928 | -7.677 | -410.494 | 0 | -137.339 | -5.929 | -170.1 | 0 | -5.88 | -5.88 | -157.5 | 0 | 0 | 0 | -147 | 0 | 0 | 0 | -135 | 0 | 0 | 0 | -120 | -0.895 | -1.432 | -1.114 | -121.105 | -0.128 | -27.139 | -0.442 | -91.082 | -2.149 | -28.318 | -3.021 | -91.071 | -1.579 | -28.832 | -0.78 | -94.509 | -3.308 | -0.012 | -5.263 | -99.468 | -4.811 | -4.018 | -3.743 | -96.18 | -2.611 | -2.574 | -2.411 | -92.539 | -4.215 | -10.756 | -4.71 | -114.962 | -5.761 | -9.25 | -6.631 | -52.26 | -4.377 | -4.116 | -5.996 | -9.245 | -4.741 | -5.715 | -14.655 | -20.56 | -3.691 | -4.278 | -8.469 | -14.321 | -7.011 | -3.905 | -4.682 | -18.244 | -1.786 | -2.539 | -1.889 | -14.727 | -0.825 |
Other Financing Activities
| -0.058 | -87.086 | -0.196 | -6.243 | -0.551 | -14.225 | -0.431 | -1.168 | 0 | -1.869 | -2.616 | -408.924 | -0.3 | 37.166 | 2.319 | -81.529 | 0 | -5.88 | 5.88 | -5.88 | 0 | 0 | 0 | -70 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | -40 | 0 | 0 | 0 | 70 | -0.026 | 0 | -95 | 0 | -0.041 | 0.041 | 127.845 | -55 | 0 | 0 | 0 | 0 | 494.24 | 0 | 0 | -0 | 0 | -0 | -0.23 | 0 | 533.321 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 20.188 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.045 | 15.8 | -0.045 | -0 | -0 | 0 | -0.23 | -0 | 0 | -0 | -0 | 0 | 0.03 | 2.64 | -0 | -0 |
Financing Cash Flow
| -0.058 | -409.353 | -0.902 | -446.633 | -0.551 | -384.86 | -7.683 | -411.029 | 0 | -316.797 | -7.677 | -408.924 | -0.3 | -100.173 | 2.319 | -251.629 | 0 | 0 | 0 | -163.38 | 0 | 0 | 0 | -217 | 0 | 0 | 0 | -135 | 0 | 0 | 50 | -120 | -70.895 | -1.432 | -1.114 | -121.105 | 69.872 | -537.165 | -0.442 | -186.082 | -2.149 | -98.358 | -85.28 | 36.774 | -56.579 | -38.832 | -15.78 | -244.509 | -33.308 | 394.252 | -5.263 | -104.468 | 130.189 | -49.018 | 41.257 | -87.41 | -36.611 | 470.747 | 17.589 | -111.539 | 25.785 | -120.756 | -4.51 | -174.962 | 54.039 | 11.26 | 93.048 | -52.26 | -4.377 | -4.116 | 23.692 | -9.245 | -89.286 | 24.33 | 24.345 | -20.605 | -71.752 | -53.928 | -28.819 | -43.551 | 22.989 | -19.905 | 76.957 | 87.601 | 54.446 | 2.863 | -54.395 | 53.056 | 76.497 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | -1,694.294 | -23.522 | -9.498 | 0 | 469.944 | -136.607 | 498.444 | -19.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.107 | 94.519 | -255.182 | -191.63 | 14.773 | -1,236.639 | -527.465 | 219.185 | -57.559 | 124.358 | -80.044 | 152.851 | 164.551 | -127.877 | 141.739 | -692.254 | 9.377 | 566.912 | -192.854 | -609.019 | 165.285 | 23.966 | 150.117 | -315.086 | 53.695 | 114.644 | 135.318 | -13.709 | 53.508 | -6.728 | -8.828 | -49.658 | -107.986 | 112.051 | 179.752 | 187.711 | 168.169 | -486.857 | 116.012 | -21.651 | 37.333 | -55.979 | -99.724 | 114.976 | -64.935 | -57.118 | 85.738 | -269.52 | -4.971 | 353.386 | 33.939 | -128.577 | 156.991 | -164.138 | -2.149 | -107.389 | 62.684 | 399.992 | 66.95 | -89.406 | 106.606 | -50.902 | 88.549 | -111.858 | 208.396 | -0.075 | -79.137 | -56.718 | 153.909 | 1.504 | 58.632 | -15.616 | -1.053 | 9.529 | 26.952 | -50.744 | -0.156 | -25.984 | 22.156 | 17.217 | 25.708 | -77.096 | -21.76 | 101.88 | -75.224 | -33.651 | -57.33 | -12.26 | 7.675 |
Cash At End Of Period
| 699.031 | 651.924 | 557.405 | 1,145.063 | 656.914 | 1,332.929 | 184.486 | 711.951 | 492.765 | 550.324 | 425.967 | 506.01 | 353.159 | 188.608 | 316.486 | 174.747 | 867.001 | 857.624 | 290.712 | 483.566 | 1,092.585 | 927.3 | 903.333 | 753.216 | 1,068.302 | 1,014.608 | 899.964 | 764.646 | 778.355 | 724.846 | 731.574 | 740.403 | 790.061 | 898.047 | 785.996 | 606.244 | 418.533 | 250.364 | 737.22 | 621.208 | 642.859 | 605.526 | 661.506 | 761.229 | 646.253 | 711.188 | 768.306 | 682.568 | 952.088 | 953.643 | 600.256 | 566.318 | 694.895 | 537.904 | 702.042 | 704.191 | 811.58 | 748.896 | 348.903 | 281.953 | 371.359 | 264.753 | 315.655 | 227.106 | 338.964 | 130.568 | 130.644 | 209.781 | 266.499 | 112.59 | 111.086 | 52.454 | 68.07 | 69.124 | 59.594 | 32.643 | 83.387 | 83.543 | 109.526 | 87.371 | 70.154 | 44.445 | 121.541 | 143.301 | 41.422 | 116.645 | 150.296 | -12.26 | 7.675 |