
Jianmin Pharmaceutical Group Co.,Ltd.
SSE:600976.SS
40.7 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 0 | 82.258 | 139.834 | 99.524 | 106.334 | 162.752 | 152.811 | 99.56 | 81.462 | 127.693 | 109.704 | 88.709 | 67.636 | 89.948 | 96.719 | 70.434 | 21.98 | 68.612 | 38.287 | 18.909 | 18.024 | 17.51 | 28.906 | 27.05 | 8.349 | 15.376 | 28.57 | 28.923 | 18.265 | 24.351 | 30.46 | 17.701 | 8.416 | 14.253 | 18.91 | 23.076 | 12.974 | 25.153 | 21.858 | 25.516 | 13.561 | 41.134 | 33.612 | 27.663 | 15.515 | 31.292 | 23.879 | 25.217 | 18.324 | 24.446 | 19.431 | 20.249 | 16.266 | 25.789 | 21.58 | 14.616 | 19.951 | 21.68 | 15.561 | 14.494 | 14.759 | 11.708 | 11.48 | 10.911 | 3.39 | 3.63 | 5.866 | 2.892 | -2.728 | 5.032 | 3.982 | 2.04 | -3.086 | 10.406 | 2.338 | 3.889 | 7.815 | 9.649 | 2.9 | 4.26 | 13.349 | 4.957 |
Depreciation & Amortization
| 0 | 0 | 0 | 16.347 | 16.347 | 16.669 | -18.102 | 12.86 | 12.86 | 16.629 | 16.629 | 10.713 | 10.713 | 11.665 | 9.304 | 9.408 | 9.408 | 20.696 | -9.415 | 9.415 | 0 | 19.546 | -8.921 | 8.921 | 0 | 19.897 | -9.793 | 9.793 | 0 | 18.997 | -8.996 | 8.996 | 0 | 16.746 | -6.62 | 6.62 | 0 | 14.795 | -7.369 | 7.369 | 0 | 14.415 | -6.767 | 6.767 | 0 | 13.296 | -6.827 | 6.827 | 0 | 13.37 | -5.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.159 | 1.629 | -0.113 | 3.226 | 2.769 | 6.078 | 5.905 | 2.443 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 327.787 | -144.261 | 136.644 | 0 | 498.66 | 117.206 | -16.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.896 | 0 | 8.85 | -3.458 | 3.458 | 0 | 9.443 | -3.737 | 3.737 | 0 | 10.271 | -2.86 | 2.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 78.155 | 0 | -336.637 | 165.822 | -165.822 | 0 | -443.269 | -2.406 | 2.406 | 0 | 24.219 | 119.918 | -119.918 | 0 | -306.793 | -9.336 | 9.336 | 0 | -135.691 | 133.628 | -133.628 | 0 | 40.297 | 75.239 | -75.239 | 0 | -83.479 | 89.358 | -89.358 | 0 | -145.692 | 82.719 | -82.719 | 0 | -60.13 | 31.334 | -31.334 | 0 | -22.306 | 94.033 | -94.033 | 0 | -270.826 | 265.565 | -265.565 | 0 | -15.329 | 62.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.414 | -50.22 | 10.23 | 8.734 | -9.346 | -49.919 | -3.673 | -25.606 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -90.141 | 0 | -252.666 | 224.045 | -224.045 | 0 | -302.979 | 64.308 | -64.308 | 0 | 3.993 | 242.965 | -242.965 | 0 | -212.796 | 19.48 | -19.48 | 0 | -164.493 | 161.539 | -161.539 | 0 | 33.736 | 46.301 | -46.301 | 0 | -73.467 | 99.715 | -99.715 | 0 | -111.138 | 34.571 | -34.571 | 0 | -47.043 | 36.14 | -36.14 | 0 | -20.45 | 123.394 | -123.394 | 0 | -253.253 | 274.992 | -274.992 | 0 | -1.964 | 82.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 171.175 | 0 | -92.82 | -58.223 | 58.223 | 0 | -140.29 | -66.714 | 66.714 | 0 | 9.956 | -120.187 | 120.187 | 0 | -93.996 | -28.815 | 28.815 | 0 | 28.802 | -30.187 | 30.187 | 0 | 6.561 | 21.191 | -21.191 | 0 | -10.012 | -16.712 | 16.712 | 0 | -34.554 | 48.278 | -48.278 | 0 | -13.086 | -4.806 | 4.806 | 0 | -1.856 | -29.362 | 29.362 | 0 | -17.573 | -9.427 | 9.427 | 0 | -13.366 | -20.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.98 | -22.904 | 5.885 | -0.06 | -4.715 | -8.904 | 5.468 | -14.745 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 3.458 | -3.458 | 0 | -9.443 | 3.737 | -3.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.88 | 0 | 8.85 | -3.458 | 3.458 | 0 | 9.443 | -3.737 | 3.737 | 0 | 10.271 | -2.86 | 2.86 | 0 | 0 | 0 | 0 | 0 | 0 | 2.276 | -2.276 | 0 | 0 | 7.747 | -7.747 | 0 | 0 | 6.355 | -6.355 | 0 | 0 | -0.13 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.394 | -27.316 | 4.345 | 8.794 | -4.631 | -41.015 | -9.141 | -10.861 | 0 | 0 |
Other Non Cash Items
| 0 | 0 | 70.15 | -9.218 | -148.838 | -23.094 | -69.408 | 8.89 | -12.86 | -81.462 | -127.693 | -109.704 | -88.709 | -67.636 | -89.948 | -96.719 | -70.434 | -21.98 | -68.612 | -38.287 | -18.909 | -18.024 | -17.51 | -28.906 | -27.05 | -8.349 | -15.376 | -28.57 | -28.923 | -18.265 | -24.351 | -30.46 | -17.701 | -8.416 | -14.253 | -18.91 | -23.076 | -12.974 | -25.153 | -21.858 | -25.516 | -13.561 | -41.134 | -33.612 | -27.663 | -15.515 | -31.292 | -23.879 | -25.217 | -18.324 | -24.446 | -19.431 | -20.249 | -16.266 | -25.789 | -21.58 | -14.616 | -19.951 | -21.68 | -15.561 | -14.494 | -14.759 | -11.708 | -11.48 | -10.911 | -3.39 | -3.63 | -5.866 | -2.892 | 2.728 | -5.032 | -3.982 | -2.04 | 1.39 | 1.359 | 1.465 | 1.355 | 4.635 | 4.323 | 8.949 | -5.815 | -13.349 | -4.957 |
Operating Cash Flow
| 0 | 0 | 152.408 | 114.269 | -49.314 | 99.908 | 93.344 | 148.842 | 99.56 | 81.462 | 127.693 | -0 | -0 | 50.89 | 119.274 | 78.875 | 46.449 | 60.002 | 37.44 | 38.379 | -10.281 | 83.802 | -28.997 | 36.925 | -17.28 | 44.155 | -23.13 | 69.263 | -26.69 | 72.904 | 14.529 | 31.932 | -84.168 | 109.777 | -3.471 | 18.895 | -11.36 | 83.055 | -69.772 | -0.337 | 35.504 | 83.405 | 10.929 | -22.658 | 31.553 | 36.073 | 11.26 | 9.798 | -11.773 | 57.638 | 11.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.877 | -36.826 | 13.921 | 17.204 | 5.872 | -29.869 | 14.081 | -24.717 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -21.385 | -29.643 | -38.451 | -34.32 | -17.874 | -24.194 | -11.86 | -16.077 | -12.37 | -26.168 | -26.346 | -9.108 | -6.342 | -14.078 | -21.181 | -8.852 | -11.88 | -13.352 | -10.522 | -12.368 | -9.34 | -23.338 | -23.973 | -14.073 | -7.93 | -21.252 | -9.127 | -7.412 | -4.576 | -20.151 | -7.802 | -7.403 | -6.577 | -9.994 | -7.645 | -6.609 | -5.171 | -5.011 | -7.259 | -13.073 | -4.408 | -15.815 | -3.424 | -2.574 | -4.959 | -13.356 | -4.337 | -4.964 | -1.245 | -2.739 | -1.887 | -2.625 | -1.718 | -3.917 | -1.307 | -1.637 | -1.593 | -0.421 | -0.713 | -1.316 | -2.963 | -5.731 | -2.699 | -1.687 | -4.378 | -5.643 | -1.008 | -0.841 | -1.195 | -5.781 | -1.437 | -0.988 | -1.698 | -12.881 | -0.738 | -0.913 | -2.081 | -65.78 | -72.968 | -7.653 | -3.675 | -16.669 | -11.158 |
Acquisitions Net
| 0 | 0 | 0.125 | 0.903 | 0.069 | 5.186 | 14.037 | 0.075 | 2.518 | 0 | 0.202 | 0.004 | 0 | 0.261 | 0.054 | 0.107 | 0.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.394 | 0 | 1.641 | 0 | 0 | 0 | 0 | 0.117 | 0 | 0 | -0 | 4.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.45 | 0 | 0 | 0 | 0.571 | 0 | 0.036 | 0.038 | 0 | 0 | 0 | 9.5 | 10.486 | 0 | 0 | 0 | 82.594 | 2.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.738 | 0 | 0 | 0 | 18.424 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -937.939 | -2.333 | -132.975 | 815 | -840 | -2.518 | -16.445 | 515.4 | -515.4 | -25 | 0 | 838.21 | -838.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.576 | 0 | 0.004 | 0 | 0 | 0 | 0 | -35.811 | 0 | 0 | -12 | -2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.119 | 0 | -7 | -1.119 | -2.25 | 0 | 12 | -13.2 | 0 | 0 | 0 | 0 | 105.714 | -0.022 | 0 | 0 | 40.022 | -0.053 | 0 | 0 | -9.553 | -19 | -5 | -115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.8 | 64.306 | -84.1 | -5 | 48 | 0 |
Sales Maturities Of Investments
| 15.609 | 85.793 | -965.247 | 974.645 | 2.333 | 20.158 | 4.349 | 3.109 | 96.328 | -12.507 | 75.219 | 39.077 | 82.013 | -15.722 | 4.277 | 40.528 | 7.221 | 48.577 | 2.968 | 26.203 | 1.959 | -8.011 | 27.81 | 3.154 | 3.82 | 24.722 | 6.34 | 16.717 | 3.826 | 24.649 | 2.526 | 3.304 | 21.32 | 6.243 | 0.179 | 17.241 | 1.317 | 13.989 | 2.618 | 1.875 | 4.27 | -52.58 | 6.384 | 2.415 | 63.52 | -19.927 | 22.072 | 0 | 0 | -2.986 | 3.472 | -7.62 | 8.066 | -8.727 | 7.981 | 18.875 | 4.225 | -24.939 | 4.022 | 23.261 | 5.139 | -118.651 | 41.152 | 31.661 | 54.84 | 0 | 0 | 0 | 0 | -30.134 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0.701 | 0.63 |
Other Investing Activites
| 135.041 | -207.063 | 811.23 | 280 | 57.667 | 227.775 | -1,184.728 | 884.953 | 74.518 | -10.905 | -601.327 | 349.8 | 44.637 | -29.365 | -14.647 | 33.907 | 37.295 | -105.139 | -27.129 | -57.809 | -8.875 | 33.91 | -24.727 | 22.206 | 29.414 | -54.304 | 6.601 | 22.757 | -17.506 | -12.391 | -141.473 | -38.804 | 33.774 | -156.008 | 2.939 | 19.844 | 274.423 | -32.17 | -244.784 | -93.234 | 310 | -101.531 | 150.538 | -63.979 | 6.813 | -55.625 | -49.375 | 7.955 | -24.193 | -2.322 | -133.014 | 160.111 | 9.653 | 30.127 | -1.949 | 69.534 | -129.186 | -109.498 | 0.039 | -199.02 | 0.779 | -7.32 | -1.111 | -41.626 | 1.9 | 47.57 | 0.627 | 79.039 | 20.472 | 18.386 | -15.678 | 0.845 | 3 | 2.742 | -0.07 | 2.482 | 0.297 | 197.339 | -0 | 1.92 | -3.675 | -16.669 | -49.847 |
Investing Cash Flow
| 129.265 | -150.913 | -192.343 | -56.711 | 42.195 | 95.95 | -363.203 | 32.06 | 158.475 | -66.024 | -36.852 | -135.627 | 95.308 | -59.164 | -31.55 | 65.583 | 32.636 | -69.914 | -34.684 | -43.974 | -16.256 | 2.56 | -20.89 | 11.287 | 25.304 | -50.834 | -35.369 | 32.063 | -16.612 | -7.893 | -146.749 | -42.903 | 48.517 | -195.452 | -4.528 | 30.476 | 258.569 | -21.419 | -249.425 | -104.432 | 309.862 | -169.926 | 153.498 | -64.138 | 65.375 | -82.339 | -31.64 | -4.008 | -26.557 | -9.727 | -131.429 | 161.902 | 2.84 | 17.482 | 4.725 | 86.771 | -117.054 | -18.658 | 3.326 | -177.075 | 2.955 | -9.087 | 39.989 | -11.652 | 52.362 | 32.374 | -19.38 | 73.198 | -95.723 | -17.529 | -17.115 | -0.143 | 1.302 | -10.133 | -0.808 | 1.569 | -1.784 | 17.044 | -8.662 | -89.833 | -8.675 | 33.787 | -60.375 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 2.205 | -5.998 | 56.4 | 10 | 4.95 | -9 | 0 | 0 | 0 | 0 | 13.5 | -15 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.15 | -7.679 | 0 | 0 | 0 | 0 | 0 | 0 | 4.86 | 0 | 0 | 0 | 0 | -2.037 | 0 | 0 | 0 | 0 | -0.5 | -0.5 | -5 | 0 | 0 | -25 | -10 | -10 | 30 | 20 | 52.675 | -31.932 | -12.473 | -2.57 | -7.839 | 1.7 | 1.139 | -86.248 | -56.2 | -9.8 | 25 | 71 | 20 | -20 | 0 | -5 | -15 | 10 | 0 | 0 | 0.1 | -0.2 | 0 | 0 | -8.2 | -22.2 |
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 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.394 | 0 | 0 | 0 | -38.338 | 38.338 | -38.338 | 0 | -1.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 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 | 0 | 0 |
Dividends Paid
| -0.913 | -1.092 | -1.137 | -184.078 | -0.905 | -153.399 | -0.997 | -153.491 | -0.167 | -124.008 | -0.227 | -122.561 | -0.48 | -2.394 | -0.331 | -55.757 | -0.125 | -0.311 | -6.117 | -24.687 | -0.019 | -0.657 | -0.007 | -30.596 | -0.004 | -0.584 | 0 | -30.581 | 0 | -4.417 | -0.001 | -15.327 | 0 | -3.412 | -0.001 | -30.627 | 0 | -5.402 | -0.003 | -56.598 | -0.002 | -4.393 | -0.461 | -57.039 | 0 | -3.043 | -0.1 | -56.456 | 0 | -7.292 | -2.865 | -57.219 | -0.16 | -1.685 | -1.612 | -44.242 | -1.064 | -0.502 | -0.197 | -21.611 | -0.385 | -2.795 | -1.732 | -8.447 | -0.994 | -6.31 | -2.673 | -3.557 | -1.203 | -2.983 | -0.595 | -0.796 | -0.815 | -4.062 | -0.787 | -1.158 | -1.215 | -3.011 | -3.51 | -0.903 | -2.122 | -11.558 | -11.211 |
Other Financing Activities
| 2.43 | 4.139 | -8.153 | 28.144 | -2.32 | 124.815 | 20.719 | 21.139 | 64.519 | -56.29 | 0.102 | -4.58 | -0.292 | 17.821 | -8.144 | 5.956 | -40.51 | -30.013 | -2.66 | 0 | 0.286 | -0.286 | 0 | 0 | -0 | 2.926 | 1.5 | -30.581 | 0.108 | 4.434 | 0 | -22.878 | 28.56 | -18.475 | 0 | 0 | 0 | 49.79 | 0 | 0 | 0 | -44.453 | 0 | 30 | 0 | 16.5 | 0 | -56.525 | 0.069 | 0.964 | 0.507 | -12.473 | 11.003 | 0.043 | -0.009 | -0.08 | 0.047 | 0.134 | -0.134 | -0.012 | 0.012 | 5.591 | 0 | -275 | 286.177 | -20.015 | 0 | 20 | -0.1 | 0.005 | -0.162 | -0.742 | 0.899 | -1.959 | 8.08 | -31.37 | -1.005 | -32.329 | 32.329 | 33.993 | 0.907 | -54.19 | 49.983 |
Financing Cash Flow
| 3.722 | -2.951 | 47.11 | -147.154 | 1.725 | -37.584 | 19.721 | -132.352 | 64.519 | -57.029 | 13.375 | -145.015 | -0.772 | 15.427 | 24.525 | -49.8 | -40.635 | -29.324 | -8.778 | -4.687 | 0.267 | -0.943 | -0.007 | -30.596 | -0.004 | 2.342 | 1.5 | -30.581 | 0.108 | -15.567 | -7.68 | -22.878 | 28.56 | -25.342 | -0.001 | -29.427 | 0 | 49.248 | -0.003 | -56.598 | -0.002 | -48.846 | -2.498 | -27.039 | 0 | 13.457 | -0.1 | -57.025 | -0.431 | -11.328 | -2.358 | -69.692 | -14.157 | -11.642 | -11.622 | -14.323 | 18.983 | 53.311 | -32.263 | -34.096 | -2.943 | -5.044 | -0.032 | -282.308 | 199.006 | -82.525 | -12.473 | 41.443 | 69.697 | 17.022 | -20.757 | -1.538 | -4.916 | -21.021 | 17.293 | -32.529 | -2.219 | -35.24 | 28.619 | 33.091 | -1.215 | -73.948 | 16.572 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 22.983 | -4.349 | -3.109 | -166.399 | 37.264 | -112.91 | 204.806 | -120.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 108.063 | -25.38 | 7.175 | -118.939 | 0.165 | 181.258 | -254.486 | 45.441 | 156.156 | -4.328 | -8.694 | -75.836 | -26.301 | 22.874 | 107.972 | 54.129 | 31.229 | -39.237 | -6.022 | -10.283 | -26.27 | 85.419 | -49.894 | 17.616 | 8.02 | -4.337 | -56.999 | 70.746 | -43.193 | 49.444 | -139.9 | -33.85 | -7.091 | -111.017 | -8.001 | 18.744 | 247.209 | 59.893 | -319.2 | -161.367 | 345.363 | -135.367 | 161.929 | -113.834 | 96.928 | -32.809 | -20.48 | -51.236 | -38.76 | 36.583 | -122.628 | 110.256 | 0.013 | 34.574 | -4.059 | 2.529 | -135.266 | 86.012 | 3.786 | -167.143 | 21.979 | 11.315 | 37.907 | -242.761 | 267.701 | -4.741 | -31.854 | 114.641 | 3.585 | 231.504 | -37.872 | -1.681 | -3.614 | 30.723 | -20.341 | -17.039 | 13.2 | -12.324 | -9.912 | -42.662 | -34.607 | -40.161 | -43.803 |
Cash At End Of Period
| 263.457 | 155.394 | 180.774 | 186.348 | 305.288 | 305.122 | 110.316 | 364.802 | 319.361 | 163.205 | 167.532 | 176.226 | 252.062 | 278.363 | 255.489 | 147.517 | 93.388 | 62.158 | 101.395 | 107.417 | 117.7 | 143.97 | 58.551 | 108.445 | 90.829 | 82.81 | 87.147 | 144.146 | 73.4 | 116.594 | 67.15 | 207.049 | 240.899 | 247.99 | 359.007 | 367.007 | 348.264 | 99.854 | 39.961 | 359.161 | 520.527 | 124.174 | 259.541 | 97.612 | 211.446 | 114.518 | 147.327 | 167.808 | 219.044 | 257.804 | 221.221 | 343.849 | 233.593 | 233.58 | 199.006 | 203.065 | 200.536 | 335.802 | 249.789 | 246.003 | 413.146 | 391.167 | 379.851 | 341.944 | 584.705 | 317.004 | -31.854 | 114.641 | 203.871 | 200.286 | -37.872 | -1.681 | -21.01 | 250.843 | 220.121 | 240.462 | 257.501 | 244.301 | 256.625 | 266.537 | 309.199 | -40.161 | -43.803 |