Henan Lingrui Pharmaceutical Co., Ltd. (SHA:600285)
China
· Delayed Price · Currency is CNY 22.85
-0.45 (-1.93%)
Apr 30, 2025, 3:00 PM CST
SHA:600285 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 749.02 | 722.58 | 568.11 | 465.3 | 361.54 | 325.49 | Upgrade
|
| Depreciation & Amortization | 73.54 | 73.54 | 77.62 | 76.25 | 72.8 | 68.46 | Upgrade
|
| Other Amortization | 2.69 | 2.69 | 4.89 | 2.81 | 3.92 | 4.86 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.01 | -0.01 | -0.05 | -0.02 | -0.03 | -0.08 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.42 | 4.42 | 2.52 | 0.13 | 20.36 | 30.83 | Upgrade
|
| Loss (Gain) From Sale of Investments | -40.21 | -40.21 | -20.28 | -64.58 | -30.6 | -41.16 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 4.64 | 1.99 | 2.07 | -0.48 | Upgrade
|
| Other Operating Activities | 52.65 | 6.38 | 3.83 | 5.82 | 12.17 | 1.73 | Upgrade
|
| Change in Accounts Receivable | 17.41 | 17.41 | -43.44 | -76.41 | 235.66 | -70.53 | Upgrade
|
| Change in Inventory | 31.88 | 31.88 | 26.9 | -58.19 | -105.69 | -44.51 | Upgrade
|
| Change in Accounts Payable | 52.43 | 52.43 | 197.7 | 477.76 | 261.4 | 194.99 | Upgrade
|
| Change in Other Net Operating Assets | 4.98 | 4.98 | 14.07 | 37.62 | 28.6 | - | Upgrade
|
| Operating Cash Flow | 948.57 | 875.86 | 813.43 | 834.91 | 845.69 | 450.53 | Upgrade
|
| Operating Cash Flow Growth | 22.11% | 7.68% | -2.57% | -1.27% | 87.71% | 0.08% | Upgrade
|
| Capital Expenditures | -120.41 | -115.11 | -21.2 | -26.99 | -76.91 | -71.82 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.34 | 0.02 | 10.15 | 12.23 | 0.47 | 0.2 | Upgrade
|
| Cash Acquisitions | -672.55 | - | - | - | - | - | Upgrade
|
| Divestitures | 0.82 | - | - | - | - | - | Upgrade
|
| Investment in Securities | 49.05 | 25.7 | -231.96 | -83.02 | -482.99 | 75.67 | Upgrade
|
| Other Investing Activities | -651.42 | -576.44 | 13.3 | 13.97 | 13.63 | 7.82 | Upgrade
|
| Investing Cash Flow | -1,394 | -665.83 | -229.7 | -83.81 | -545.79 | 11.87 | Upgrade
|
| Short-Term Debt Issued | - | - | 102.84 | 90 | 236.24 | 171.51 | Upgrade
|
| Long-Term Debt Issued | - | 40.43 | - | - | - | - | Upgrade
|
| Total Debt Issued | 51.77 | 40.43 | 102.84 | 90 | 236.24 | 171.51 | Upgrade
|
| Short-Term Debt Repaid | - | - | -20 | -170 | -130 | -286.51 | Upgrade
|
| Long-Term Debt Repaid | - | -102.84 | -1.89 | -2.28 | -1.68 | - | Upgrade
|
| Total Debt Repaid | -82.84 | -102.84 | -21.89 | -172.28 | -131.68 | -286.51 | Upgrade
|
| Net Debt Issued (Repaid) | -31.07 | -62.41 | 80.96 | -82.28 | 104.56 | -115 | Upgrade
|
| Issuance of Common Stock | 35.14 | 35.14 | - | - | 75.91 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -0.79 | -1.85 | -184.5 | - | Upgrade
|
| Common Dividends Paid | -451.74 | -451.34 | -344.28 | -288.84 | -223.83 | -179.12 | Upgrade
|
| Other Financing Activities | -2.08 | 6.68 | -8.62 | -0.12 | -3.09 | -12.09 | Upgrade
|
| Financing Cash Flow | -449.75 | -471.94 | -272.73 | -373.09 | -230.94 | -306.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.01 | 0.01 | -0 | 0.04 | -0.03 | -0.1 | Upgrade
|
| Net Cash Flow | -895.35 | -261.9 | 310.99 | 378.04 | 68.93 | 156.11 | Upgrade
|
| Free Cash Flow | 828.16 | 760.75 | 792.23 | 807.92 | 768.78 | 378.71 | Upgrade
|
| Free Cash Flow Growth | 9.52% | -3.97% | -1.94% | 5.09% | 103.00% | -3.17% | Upgrade
|
| Free Cash Flow Margin | 22.93% | 21.73% | 23.92% | 26.91% | 28.54% | 16.24% | Upgrade
|
| Free Cash Flow Per Share | 1.47 | 1.35 | 1.40 | 1.42 | 1.36 | 0.67 | Upgrade
|
| Cash Income Tax Paid | 454.28 | 493.41 | 476.55 | 395.21 | 356.59 | 314.51 | Upgrade
|
| Levered Free Cash Flow | 211.35 | 349.2 | 632.03 | 546.14 | 675.19 | 264.32 | Upgrade
|
| Unlevered Free Cash Flow | 211.35 | 349.2 | 632.15 | 546.85 | 676.38 | 265.01 | Upgrade
|
| Change in Net Working Capital | 239.71 | 85.31 | -188.68 | -251.62 | -441.28 | -65.88 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.