
GuangYuYuan Chinese Herbal Medicine Co., Ltd.
SSE:600771.SS
21.52 (CNY) • At close June 10, 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 | 0 | 18.299 | 41.304 | 65.591 | 14.423 | 0.274 | 9.79 | -364.034 | -60.49 | -0.799 | 7.758 | -205.513 | -62.648 | -53.254 | 5.17 | -32.84 | 21.402 | 15.868 | 27.573 | -43.738 | 56.523 | 59.968 | 57.315 | 148.129 | 81.73 | 92.607 | 51.642 | 133.211 | 24.918 | 54.426 | 24.25 | 77.74 | 23.544 | 13.434 | 8.093 | 0.875 | 0.383 | 1.937 | -1.165 | 34.775 | -1.897 | 12.157 | -8.389 | -20.581 | -7.887 | 8.26 | 0.644 | 425.064 | -17.846 | -35.152 | -16.494 | 4.469 | 99.164 | 119.65 | 76.434 | 264.314 | -26.072 | -26.113 | -18.499 | -41.439 | -40.956 | -46.578 | -18.669 | -5.245 | 331.181 | 4.122 | 1.191 | -776.36 | -4.512 | 5.211 | 7.318 | -29.722 | 0.581 | 17.57 | 24.193 | 6.525 | 13.213 | 6.454 | 23.306 | -8.681 | 14.116 | 12.356 | 22.038 | 4.75 | 9.734 | 12.764 | 20.047 |
Depreciation & Amortization
| 0 | 0 | 0 | 11.84 | 11.84 | 46.015 | -21.455 | 11.887 | 11.887 | 10.734 | 10.734 | 10.452 | 10.452 | 10.394 | 10.394 | 10.37 | 10.37 | 34.681 | -17.108 | 17.108 | 0 | 31.989 | -15.86 | 15.86 | 0 | 13.148 | -4.267 | 4.267 | 0 | 7.607 | -3.927 | 3.927 | 0 | 6.969 | -3.548 | 3.548 | 0 | 4.865 | -1.236 | 1.236 | 0 | 4.735 | -4.005 | 4.005 | 0 | 9.703 | -6.897 | 6.897 | 0 | 21.656 | -10.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.975 | 0 | 0 | 6.996 | 6.417 | 6.923 | 7.365 | 6.963 | 9.37 | 9.085 | 10.284 | 8.841 | 6.825 | 8.808 | 6.914 | 6.534 | 6.085 | 5.994 | 5.999 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.514 | 2.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -83.19 | 0 | 63.484 | -160.288 | 160.288 | 0 | 312.257 | -140.07 | 140.07 | 0 | 238.545 | -105.682 | 105.682 | 0 | -111.98 | 122.778 | -122.778 | 0 | -352.806 | 237.74 | -237.74 | 0 | -813.394 | 333.372 | -333.372 | 0 | -427.096 | 321.332 | -321.332 | 0 | -458.068 | 166.891 | -166.891 | 0 | -61.749 | 50.858 | -50.858 | 0 | -65.306 | 41.321 | -41.321 | 0 | 9.107 | -36.761 | 36.761 | 0 | 49.801 | 21.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.039 | 0 | 0 | 213.504 | -113.653 | -45.772 | 12.63 | 119.499 | 22.104 | 32.251 | -18.343 | 6.013 | 10.949 | -12.743 | -19.128 | 33.768 | -23.599 | -19.739 | -35.473 |
Accounts Receivables
| 0 | 0 | 0 | 41.104 | 0 | 221.084 | -190.135 | 190.135 | 0 | 371.881 | -207.719 | 207.719 | 0 | 228.781 | -79.255 | 79.255 | 0 | -273.117 | 169.845 | -169.845 | 0 | -201.846 | 126.347 | -126.347 | 0 | -622.392 | 281.973 | -281.973 | 0 | -345.682 | 280.969 | -280.969 | 0 | -450.156 | 137.566 | -137.566 | 0 | -37.887 | 34.615 | -34.615 | 0 | -46.676 | 35.218 | -35.218 | 0 | -13.344 | -34.757 | 34.757 | 0 | 41.746 | 19.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -124.295 | 0 | -157.6 | 29.846 | -29.846 | 0 | -59.624 | 67.649 | -67.649 | 0 | 9.764 | -26.427 | 26.427 | 0 | 161.137 | -47.067 | 47.067 | 0 | -150.959 | 111.393 | -111.393 | 0 | -191.002 | 51.4 | -51.4 | 0 | -81.414 | 40.363 | -40.363 | 0 | -7.913 | 29.325 | -29.325 | 0 | -23.863 | 16.244 | -16.244 | 0 | -18.63 | 6.103 | -6.103 | 0 | 22.451 | -2.004 | 2.004 | 0 | 8.055 | 2.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.57 | 0 | 0 | 4.563 | 1.662 | -9.023 | -3.319 | 4.504 | -0.444 | 5.895 | 2.691 | -6.398 | 4.19 | -13.124 | 4.462 | 8.863 | -9.727 | 2.691 | -1.243 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.608 | 0 | 0 | 208.942 | -115.315 | -36.749 | 15.948 | 114.995 | 22.548 | 26.356 | -21.034 | 12.412 | 6.759 | 0.381 | -23.59 | 24.905 | -13.872 | -22.43 | -34.23 |
Other Non Cash Items
| 0 | 0 | 0 | 26.387 | 88.108 | -319.106 | 248.307 | -29.769 | -11.887 | 364.034 | 60.49 | -150.521 | -7.758 | 253.706 | 62.648 | 53.254 | -5.17 | 32.84 | -21.402 | -15.868 | -27.573 | 43.738 | -56.523 | -59.968 | -57.315 | -148.129 | -81.73 | -92.607 | -51.642 | -133.211 | -24.918 | -54.426 | -24.25 | -77.74 | -23.544 | -13.434 | -8.093 | -0.875 | -0.383 | -1.937 | 1.165 | -34.775 | 1.897 | -12.157 | 8.389 | 20.581 | 7.887 | -8.26 | -0.644 | -425.064 | 17.846 | 35.152 | 16.494 | -4.469 | -99.164 | -119.65 | -76.434 | -264.314 | 26.072 | 26.113 | 18.499 | 41.439 | 40.956 | 46.578 | 18.669 | 5.245 | -331.181 | -4.122 | -1.191 | 776.36 | 8.211 | -5.211 | -7.318 | 45.423 | 10.466 | 9.655 | 6.397 | 23.24 | 12.105 | 8.625 | 5.348 | -0.004 | 8.666 | 13.699 | 8.932 | 24.098 | 10.756 | 10.332 | 12.211 |
Operating Cash Flow
| 0 | 0 | 0 | 32.846 | 129.412 | -144.016 | 80.986 | 142.68 | 9.79 | -364.034 | -60.49 | -0.799 | -0 | 37.799 | 15.488 | 60.339 | -31.401 | 87.926 | -36.891 | -29.683 | -96.877 | -12.14 | -50.203 | -89.63 | 11.153 | -28.061 | -34.989 | -149.242 | -85.678 | 42.497 | -18.9 | -50.8 | -156.471 | -43.345 | -42.49 | -79.954 | -45.998 | -6.005 | -48.985 | -2.584 | -2.434 | -36.006 | -1.076 | 9.217 | -17.232 | -42.655 | -19.933 | 31.49 | 12.302 | -12.714 | 3.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.713 | 0 | 0 | 236.202 | -96.189 | -11.624 | 50.585 | 156.227 | 56.791 | 56.414 | 20.595 | 6.17 | 40.556 | 22.12 | 18.756 | 69.15 | 2.977 | 9.352 | 2.784 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.201 | -4.872 | -1.708 | -1.821 | -0.378 | -0.916 | -0.466 | -0.305 | -0.824 | -7.45 | -0.501 | -0.666 | -0.049 | -7.689 | -2.731 | -0.295 | -7.481 | -14.17 | -6.692 | -21.654 | -7.132 | -7.313 | -2.538 | -4.874 | -72.639 | -40.696 | -58.237 | -47.554 | -53.96 | -90.101 | -63.491 | -34.466 | -97.297 | -69.826 | -46.118 | -28.771 | -29.247 | -66.22 | -5.231 | -4.909 | -0.827 | -6.956 | -0.153 | -1.562 | -1.387 | -37.493 | -0.505 | -2.554 | -0.094 | -0.931 | 0 | -0.493 | -0.442 | 0.708 | -2.887 | -0.262 | -4.284 | -3.33 | -4.158 | -0.575 | -1.154 | 0.07 | -0.157 | -5.474 | -1.319 | -28.327 | -2.925 | 0 | -4.286 | -2.105 | 0 | -7.296 | -4.474 | 9.146 | -0.103 | -5.383 | -6.202 | -28.495 | -11.284 | 0.067 | -15.189 | -9.735 | -11.669 | -6.875 | -20.622 | -17.249 | -28.833 | -46.754 | -22.951 |
Acquisitions Net
| 0 | 0 | 0 | 0.043 | 0 | 0.002 | 0 | 0.001 | 0.23 | 0 | 0 | -0.212 | 0.245 | 0.001 | 2.731 | 0 | 7.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.96 | 90.101 | 0 | 0 | 0 | 64.656 | 52.632 | 28.771 | 29.247 | 64.88 | 0 | 0 | 0 | 69.057 | 0 | 0 | 0 | -3.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 436.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -9.977 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.23 | 0 | 0 | 0.587 | 0 | -0.2 | -1.3 | 0 | -0.5 | -8.5 | -0.5 | -1 | -6.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300 | 300 | -300 | 0 | -300 | -7.2 | -203.6 | -251.71 | -351.29 | -1 | -450.3 | 0 | 0 | -1.5 | 0 | -5.292 | -1.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.631 | 0 | 0 | 0 | -4.087 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 1.565 | 0 | 0 | 0.741 | 0.352 | 0.448 | 0 | -0.375 | 0.775 | 0.783 | 0.935 | -0.211 | 0.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -299.9 | 0 | 0 | 605.554 | -293.745 | 0 | 0 | 0 | 4.2 | 446.87 | 305.227 | 50.216 | 455.127 | 0 | 1.981 | 4.925 | 25.584 | 2.891 | 0 | 0 | 0 | 0 | 0 | 0 | 390.006 | 0 | 0 | 5.47 | -3.815 | 0 | 0 | 0 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.75 | -5.95 | 0 | 17.343 | -10.471 | 0 | 0 | 0 | 0 | 0 | 0 | 16.329 | 0 | 0 | 0 | 13.104 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 |
Other Investing Activites
| -0 | 0 | 0 | 0.043 | 1.565 | 0.002 | 0 | 0.001 | 0.23 | 0.448 | 0 | -0.212 | 0.245 | 0.001 | -2.731 | -0.295 | -7.481 | 8.68 | 0 | 0 | -1 | -0.14 | 0.022 | -4.874 | -72.639 | 295.208 | -12 | -7.2 | -53.96 | -90.101 | 304.78 | 0.012 | 1.55 | -69.826 | -46.118 | -28.771 | -29.247 | -66.22 | -5.231 | -0.3 | 0 | -6.956 | -0.153 | 57.16 | 6.52 | 40.799 | 0.018 | 0 | 131.791 | 84.021 | 0 | -0.493 | -0.442 | 10.511 | 0 | -29.196 | 14 | 433.768 | -4.158 | 71.967 | -1.154 | -2.642 | 0.038 | 15.219 | 0.047 | -28.846 | 675.785 | 0 | -4.286 | -2.198 | 0 | 16.977 | -4.474 | 0.538 | 0.568 | 0.157 | 0.219 | 29.692 | 181.223 | -190.935 | 3.507 | 8.022 | -0.857 | 12.115 | 1.109 | 4.431 | 0.484 | 8.753 | 0.032 |
Investing Cash Flow
| -11.177 | -4.872 | -1.708 | -1.778 | 1.186 | -0.914 | -0.466 | 0.437 | -0.243 | -7.002 | -0.501 | -0.878 | 0.971 | -7.105 | -3.096 | -0.295 | -7.392 | -13.99 | -7.192 | -22.654 | -14.832 | -7.452 | -2.515 | -4.874 | -72.639 | -45.388 | -70.237 | -54.754 | 251.595 | -83.846 | -58.711 | -34.454 | -395.746 | -77.996 | 203.667 | 24.746 | -330.32 | 386.567 | -455.531 | -3.228 | 4.098 | 79.228 | 2.738 | 50.306 | 3.345 | 3.306 | -0.487 | -2.554 | 131.697 | 473.096 | 0 | -0.493 | 5.027 | 7.404 | -2.887 | -29.457 | 9.716 | 430.556 | -4.158 | 71.392 | -1.154 | -2.573 | -0.12 | 9.745 | -1.272 | 388.175 | 666.91 | 0 | 13.057 | -14.774 | 0 | 9.681 | -4.474 | 9.684 | 0.465 | -5.226 | 10.346 | 1.197 | 169.939 | -190.868 | 1.423 | -1.713 | -12.526 | 5.24 | -20.144 | -12.811 | -28.349 | -38.001 | -27.007 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | -30 | -135.1 | -14 | -8.456 | -1 | 0 | 0 | -6 | 0 | -3.187 | -55 | -3.5 | 86 | 68.3 | 11.572 | 275.623 | 10 | 30 | 1.758 | 1.843 | 0 | 50 | 9.722 | 80 | 0 | 30 | -40 | 20 | 0 | 20 | -21.49 | -27 | 0 | 0 | 0 | -10.773 | 0 | 0 | 0 | -162.647 | 0 | -5.63 | -0.225 | -436.226 | -4.72 | 4.852 | -1.138 | 2.893 | -0.85 | -77.123 | -4.23 | -67.421 | 0.4 | -53.1 | -3.552 | -44.143 | 1.248 | -1.77 | -3.142 | 0.361 | -240.039 | 1.335 | -4.691 | -2.517 | -58.56 | -26.083 | 16.3 | -102.67 | -8 | -6.3 | -0.07 | -107.163 | -162.681 | 150.638 | -16.164 | 45.45 | 0 | -18.15 | -1.566 | 10.478 | 20.25 | 58.308 | 26.279 |
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 | -51.221 | 0 | -31.395 | 0 | 0 | 0 | 0 | 0 | -0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -1.286 | -2.664 | -2.665 | -2.951 | -4.208 | -4.511 | -4.866 | -5.1 | -5.717 | -4.112 | -4.737 | -5.934 | -3.095 | -4.547 | -2.631 | -3.578 | -2.843 | -1.988 | -2.87 | -3.374 | -3.481 | -3.011 | -6.416 | -17.517 | -1.726 | -1.53 | -0.667 | -0.35 | -0.211 | -0.409 | -0.187 | -0.334 | 0 | -0.306 | -1.001 | -1.306 | -4.883 | -1.002 | -0.101 | -0.78 | -0.761 | -0.708 | -0.993 | -0.178 | -1.151 | -0.728 | -1.956 | -1.088 | -0.648 | -0.628 | -9.452 | -0.003 | -11.478 | -0.556 | -9.557 | -0.858 | -10.476 | -0.58 | -8.527 | -1.242 | -10.492 | -1.081 | -19.555 | -14.143 | -4.89 | -1.505 | -17.406 | -15.713 | -13.223 | -3.173 | -2.424 | -5.727 | -15.714 | -10.987 | -14.234 | -7.959 | -11.353 | -15.611 | -13.893 | -11.125 | -8.442 | -8.599 | -25.122 | -22.616 | -14.845 | -9.12 |
Other Financing Activities
| -7.116 | 7.922 | -1.859 | -247.459 | -1.438 | 178.692 | -87.553 | -11.475 | -87.541 | -5.635 | -51.961 | 16.227 | -32.368 | -13.977 | -11.503 | 4.052 | -4.052 | 3.77 | -114.969 | -3.492 | 84.136 | -217.836 | 73.803 | 127.944 | -26.598 | 3.266 | 23.343 | -0 | -0 | 0.55 | 0 | 0 | 0.55 | 839.14 | 0 | -0.15 | 0 | 6.01 | 621.57 | 12.275 | -7.628 | -7.377 | 2.61 | -62.403 | -12.3 | 220.704 | 22.608 | -9.112 | -146.001 | -20.648 | 0 | -0.32 | 1.358 | 173.123 | -36.4 | -82.47 | -22.113 | -208.015 | 0 | -0 | 1.952 | -10.013 | 0 | 0 | 0 | -218.833 | -77.229 | -40 | -2.069 | 60.018 | -1.377 | -1.795 | -16.196 | -139.842 | -223.208 | 51.6 | -1 | -0.134 | -25.1 | 4.1 | 0 | 27.557 | 0.177 | -17.408 | -6.04 | 57.693 | -3.351 | -8.18 | -5.708 |
Financing Cash Flow
| -7.116 | 7.922 | -1.859 | -248.745 | -4.101 | 176.028 | -120.504 | -150.783 | -106.052 | -18.957 | -58.061 | 10.51 | -36.48 | -24.714 | -17.436 | -2.229 | -63.6 | -2.361 | -32.547 | 61.965 | 93.72 | 54.917 | 80.429 | 154.463 | -27.851 | -1.307 | 5.826 | 48.274 | 8.191 | 79.333 | -0.35 | 29.789 | -39.859 | 858.953 | -0.334 | 19.85 | -21.796 | -21.991 | 620.264 | 7.392 | -8.63 | -18.451 | 1.83 | -63.163 | -13.008 | 57.064 | 22.43 | -15.893 | -146.954 | -458.83 | -5.807 | 3.885 | -0.408 | 185.468 | -37.253 | -171.071 | -26.9 | -265.879 | -0.458 | -63.576 | -2.18 | -45.628 | 0.006 | -12.262 | -4.224 | -238.027 | -331.411 | -43.555 | -8.265 | 40.094 | -75.649 | -41.101 | -3.068 | -244.935 | 22.417 | 29.586 | -12.057 | -121.531 | -195.74 | 143.385 | -31.775 | 59.114 | -10.948 | -44 | -16.205 | 43.049 | -5.717 | 35.283 | 11.451 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | 126.448 | 575.379 | 48.863 | -6.109 | 60.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 |
Net Change In Cash
| 115.918 | -20.612 | -29.771 | -217.679 | 126.497 | 31.098 | -39.984 | -8.055 | 29.944 | 185.386 | -70.189 | 2.724 | 25.108 | 5.98 | -5.5 | 57.604 | -102.582 | 71.575 | -76.629 | 9.629 | -17.989 | 35.325 | 27.711 | 59.959 | -89.338 | -74.756 | -99.401 | -155.722 | 174.108 | 37.985 | -77.961 | -55.466 | -592.076 | 737.612 | 160.842 | -35.358 | -398.114 | 358.571 | 115.748 | 1.58 | -6.965 | 24.771 | 3.492 | -3.641 | -26.894 | 17.716 | 2.011 | 13.044 | -2.955 | 1.552 | -2.795 | 0.912 | -2.367 | -45.224 | -39.307 | 32.944 | -88.887 | 137.374 | -18.588 | 3.556 | -5.012 | 10.33 | 5.527 | -2.925 | -34.088 | -184.894 | 335.499 | -43.555 | -8.142 | -199.831 | -6.936 | -31.42 | -7.542 | 0.951 | -568.307 | 12.735 | 48.875 | 35.894 | 30.99 | 8.931 | -9.757 | 63.571 | 17.081 | -16.639 | -17.593 | 99.389 | -31.09 | -23.367 | -12.772 |
Cash At End Of Period
| 231.305 | 115.387 | 135.999 | 167.539 | 383.448 | 256.951 | 225.853 | 265.837 | 273.891 | 243.947 | 58.561 | 128.751 | 126.027 | 100.919 | 94.939 | 100.439 | 42.835 | 145.417 | 73.842 | 150.472 | 140.843 | 158.832 | 123.507 | 95.796 | 35.838 | 125.176 | 199.932 | 299.332 | 455.054 | 280.946 | 242.961 | 320.922 | 376.388 | 968.464 | 230.852 | 70.009 | 105.367 | 503.48 | 144.91 | 29.161 | 27.582 | 34.547 | 9.776 | 6.284 | 9.925 | 36.819 | 19.103 | 17.093 | 4.049 | 7.004 | 5.452 | 8.247 | 7.334 | 9.702 | 54.925 | 94.232 | 61.288 | 150.175 | 12.801 | 31.389 | 27.833 | 32.844 | 22.514 | 16.988 | 19.912 | 54 | 335.499 | -43.555 | 39.929 | 33.633 | -6.936 | -31.42 | -8.012 | 12.769 | 11.818 | 580.126 | 567.391 | 518.516 | 482.622 | 451.632 | 442.701 | 452.459 | 388.887 | 371.806 | 388.445 | 406.038 | 306.649 | 337.738 | 361.105 |