LBX Pharmacy Chain Joint Stock Company (SHA:603883)
China
· Delayed Price · Currency is CNY 19.04
-0.16 (-0.83%)
Apr 2, 2025, 3:00 PM CST
SHA:603883 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2014 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2014 - 2018 |
| Net Income | 842.61 | 929.02 | 784.96 | 669.24 | 621.09 | 508.71 | Upgrade
|
| Depreciation & Amortization | 1,334 | 1,334 | 1,195 | 1,100 | 112.02 | 95.07 | Upgrade
|
| Other Amortization | 133.58 | 133.58 | 132.6 | 116.15 | 136.85 | 102.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -5.51 | -5.51 | -1.44 | -4.66 | 1.43 | 0.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 0.18 | Upgrade
|
| Loss (Gain) From Sale of Investments | -64.66 | -64.66 | -27.23 | -33.94 | -8.29 | -4.87 | Upgrade
|
| Provision & Write-off of Bad Debts | 10.59 | 10.59 | 7.18 | 5.65 | 10.05 | 5.19 | Upgrade
|
| Other Operating Activities | 318.77 | 405.87 | 427.38 | 313.98 | 214.69 | 169.65 | Upgrade
|
| Change in Accounts Receivable | 39.97 | 39.97 | -804.55 | -365.08 | -302.16 | -396.93 | Upgrade
|
| Change in Inventory | -202.63 | -202.63 | -974.55 | -226.86 | -354.55 | -182.92 | Upgrade
|
| Change in Accounts Payable | 150.8 | 150.8 | 1,562 | 721.6 | 1,034 | 729.95 | Upgrade
|
| Operating Cash Flow | 2,556 | 2,730 | 2,314 | 2,298 | 1,447 | 1,033 | Upgrade
|
| Operating Cash Flow Growth | 38.88% | 17.95% | 0.70% | 58.78% | 40.19% | 13.09% | Upgrade
|
| Capital Expenditures | -701.8 | -620.87 | -308.44 | -478.61 | -394.27 | -426.4 | Upgrade
|
| Sale of Property, Plant & Equipment | 6.51 | 7.48 | 11.58 | 19.53 | 3.95 | 1.74 | Upgrade
|
| Cash Acquisitions | -189.46 | -529.42 | -1,505 | -1,332 | -511.2 | -26.96 | Upgrade
|
| Divestitures | 34.25 | 14.12 | 8.86 | 60.04 | - | -327.74 | Upgrade
|
| Investment in Securities | -20.28 | 359.88 | 35.95 | -272.34 | -117.22 | -62.33 | Upgrade
|
| Other Investing Activities | 13.74 | 7.54 | 300.62 | 1.06 | 8.4 | 4.15 | Upgrade
|
| Investing Cash Flow | -857.03 | -761.26 | -1,457 | -2,002 | -1,010 | -837.55 | Upgrade
|
| Long-Term Debt Issued | - | 1,496 | 1,839 | 3,632 | 1,734 | 1,589 | Upgrade
|
| Total Debt Issued | 2,418 | 1,496 | 1,839 | 3,632 | 1,734 | 1,589 | Upgrade
|
| Short-Term Debt Repaid | - | - | -11.81 | -1.73 | -32.05 | -15.4 | Upgrade
|
| Long-Term Debt Repaid | - | -2,984 | -3,119 | -3,418 | -1,997 | -1,744 | Upgrade
|
| Total Debt Repaid | -3,363 | -2,984 | -3,131 | -3,420 | -2,029 | -1,760 | Upgrade
|
| Net Debt Issued (Repaid) | -944.86 | -1,488 | -1,292 | 211.88 | -295.03 | -170.9 | Upgrade
|
| Issuance of Common Stock | 6.3 | 6.3 | 1,774 | - | - | 53.42 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -1.27 | -4.36 | - | Upgrade
|
| Common Dividends Paid | -537.75 | -374.71 | -302.16 | -168.23 | -176.96 | -230.74 | Upgrade
|
| Other Financing Activities | -299.4 | -571.9 | -322.47 | -455.59 | -18.85 | 252.44 | Upgrade
|
| Financing Cash Flow | -1,776 | -2,428 | -142.62 | -413.21 | -495.2 | -95.77 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.73 | -0.55 | 1.7 | -0.66 | - | - | Upgrade
|
| Net Cash Flow | -78.13 | -459.8 | 716.74 | -117.72 | -58.06 | 99.22 | Upgrade
|
| Free Cash Flow | 1,855 | 2,109 | 2,006 | 1,820 | 1,053 | 606.13 | Upgrade
|
| Free Cash Flow Growth | 23.61% | 5.14% | 10.23% | 72.78% | 73.76% | 1429.85% | Upgrade
|
| Free Cash Flow Margin | 8.20% | 9.40% | 9.94% | 11.59% | 7.54% | 5.20% | Upgrade
|
| Free Cash Flow Per Share | 2.45 | 2.78 | 2.67 | 2.57 | 1.52 | 0.89 | Upgrade
|
| Cash Income Tax Paid | 984.75 | 911.78 | 655.76 | 542.13 | 568.3 | 572.23 | Upgrade
|
| Levered Free Cash Flow | 1,280 | 1,643 | 2,207 | 1,671 | 829.11 | 616.32 | Upgrade
|
| Unlevered Free Cash Flow | 1,396 | 1,759 | 2,352 | 1,791 | 865.67 | 652.54 | Upgrade
|
| Change in Net Working Capital | 267.06 | 22.13 | -469.48 | -379.87 | -395.62 | -367.76 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.