Celltrion Healthcare Co Ltd
KOSDAQ:091990
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
69 900
80 400
|
Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Celltrion Healthcare Co Ltd
Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||
Net Income |
97 166
|
99 246
|
163 981
|
171 632
|
157 439
|
219 748
|
170 254
|
128 854
|
11 386
|
(43 279)
|
(45 783)
|
(42 023)
|
64 962
|
135 315
|
173 263
|
249 216
|
240 407
|
195 723
|
213 010
|
167 523
|
152 567
|
164 644
|
140 047
|
237 067
|
147 179
|
157 644
|
135 951
|
|
Depreciation & Amortization |
178
|
157
|
140
|
142
|
182
|
224
|
276
|
314
|
324
|
714
|
1 118
|
1 576
|
2 059
|
2 260
|
2 436
|
2 593
|
2 938
|
3 150
|
3 500
|
4 434
|
5 123
|
5 348
|
5 437
|
5 170
|
5 308
|
5 840
|
6 480
|
|
Other Non-Cash Items |
64 466
|
48 247
|
15 091
|
17 418
|
(38 676)
|
(78 809)
|
(50 937)
|
(34 009)
|
(30 171)
|
22 261
|
30 246
|
34 680
|
35 087
|
11 984
|
45 173
|
83 024
|
123 120
|
140 970
|
102 401
|
34 598
|
92 916
|
123 325
|
201 561
|
173 605
|
249 631
|
243 510
|
151 656
|
|
Cash Taxes Paid |
22 995
|
31 130
|
41 671
|
41 962
|
41 660
|
27 020
|
35 695
|
35 913
|
46 272
|
45 852
|
42 760
|
50 463
|
40 831
|
33 612
|
(2 984)
|
(9 202)
|
(9 577)
|
(1 566)
|
12 494
|
8 174
|
23 288
|
29 605
|
33 115
|
38 035
|
29 153
|
45 066
|
80 484
|
|
Cash Interest Paid |
12 893
|
10 256
|
9 493
|
5 832
|
7 459
|
4 829
|
2 433
|
1 936
|
310
|
316
|
683
|
1 095
|
6 662
|
8 376
|
18 046
|
17 349
|
12 566
|
11 895
|
6 354
|
7 685
|
9 155
|
9 449
|
5 037
|
4 965
|
5 792
|
6 878
|
7 430
|
|
Change in Working Capital |
(131 374)
|
(49 701)
|
(107 494)
|
(157 029)
|
(313 245)
|
(393 469)
|
(467 441)
|
(286 069)
|
(165 767)
|
(62 477)
|
52 443
|
(122 441)
|
(265 947)
|
(341 241)
|
(421 028)
|
(488 398)
|
(389 073)
|
(398 541)
|
(510 878)
|
(348 210)
|
(425 918)
|
(451 357)
|
(224 809)
|
(330 638)
|
(199 999)
|
(194 835)
|
(332 148)
|
|
Cash from Operating Activities |
30 436
N/A
|
97 949
+222%
|
71 718
-27%
|
32 163
-55%
|
(194 300)
N/A
|
(252 306)
-30%
|
(347 848)
-38%
|
(190 910)
+45%
|
(184 228)
+4%
|
(82 781)
+55%
|
38 024
N/A
|
(128 208)
N/A
|
(163 839)
-28%
|
(191 682)
-17%
|
(200 156)
-4%
|
(153 565)
+23%
|
(22 608)
+85%
|
(58 698)
-160%
|
(191 967)
-227%
|
(141 655)
+26%
|
(175 312)
-24%
|
(158 040)
+10%
|
122 236
N/A
|
85 204
-30%
|
202 119
+137%
|
212 159
+5%
|
(38 061)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||
Capital Expenditures |
(152)
|
(756)
|
(990)
|
(1 309)
|
(1 615)
|
(1 858)
|
(1 688)
|
(1 438)
|
(1 177)
|
(362)
|
(331)
|
(178)
|
(594)
|
(772)
|
(819)
|
(3 024)
|
(2 996)
|
(2 990)
|
(11 679)
|
(20 043)
|
(22 807)
|
(22 919)
|
(14 370)
|
(4 065)
|
(1 780)
|
(1 967)
|
(4 225)
|
|
Other Items |
(11)
|
(45)
|
(61)
|
(620 065)
|
(519 371)
|
(587 561)
|
(531 383)
|
353 548
|
254 198
|
348 724
|
184 214
|
153 581
|
164 830
|
54 579
|
142 551
|
(84 585)
|
(133 183)
|
(12 093)
|
52 751
|
50 259
|
18 640
|
75 938
|
7 756
|
(1 669)
|
179 212
|
88 831
|
141 639
|
|
Cash from Investing Activities |
(162)
N/A
|
(801)
-394%
|
(1 050)
-31%
|
(621 372)
-59 078%
|
(520 987)
+16%
|
(589 418)
-13%
|
(533 072)
+10%
|
352 109
N/A
|
253 021
-28%
|
348 361
+38%
|
183 883
-47%
|
153 402
-17%
|
164 237
+7%
|
53 808
-67%
|
141 733
+163%
|
(87 607)
N/A
|
(136 180)
-55%
|
(15 084)
+89%
|
41 071
N/A
|
30 215
-26%
|
(4 168)
N/A
|
53 019
N/A
|
(6 614)
N/A
|
(5 734)
+13%
|
177 432
N/A
|
86 864
-51%
|
137 415
+58%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||
Net Issuance of Common Stock |
8 176
|
0
|
5 217
|
1 003 573
|
1 006 275
|
1 008 418
|
1 012 105
|
13 454
|
(88 560)
|
(105 875)
|
(103 864)
|
(102 879)
|
(8 211)
|
7 414
|
5 091
|
9 527
|
10 026
|
11 405
|
(3 240)
|
(8 156)
|
(8 605)
|
(94 783)
|
(88 848)
|
(87 320)
|
(87 523)
|
(50 839)
|
(54 043)
|
|
Net Issuance of Debt |
0
|
(58 800)
|
(58 800)
|
(129 474)
|
(129 474)
|
(70 674)
|
(70 674)
|
0
|
0
|
(391)
|
(793)
|
(1 275)
|
(1 760)
|
(1 939)
|
(2 106)
|
(2 192)
|
(2 530)
|
(2 705)
|
(2 905)
|
(3 166)
|
(3 409)
|
(3 596)
|
(3 845)
|
(4 123)
|
(4 120)
|
(4 349)
|
(4 703)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39 856)
|
(39 856)
|
(39 856)
|
0
|
(20 164)
|
|
Other |
13 614
|
0
|
(17 838)
|
(64 092)
|
(11 500)
|
0
|
(10 523)
|
(10 523)
|
5 454
|
96 939
|
101 704
|
101 704
|
95 727
|
4 242
|
40 342
|
40 342
|
80 066
|
101 543
|
99 590
|
132 558
|
199 857
|
147 109
|
121 716
|
72 402
|
(43 374)
|
(92 687)
|
(31 132)
|
|
Cash from Financing Activities |
21 791
N/A
|
(54 251)
N/A
|
(71 421)
-32%
|
810 008
N/A
|
865 301
+7%
|
926 244
+7%
|
930 908
+1%
|
2 929
-100%
|
(83 106)
N/A
|
(9 327)
+89%
|
(2 954)
+68%
|
(2 449)
+17%
|
85 755
N/A
|
9 716
-89%
|
43 327
+346%
|
47 677
+10%
|
87 562
+84%
|
110 242
+26%
|
93 445
-15%
|
121 235
+30%
|
187 844
+55%
|
48 731
-74%
|
(10 833)
N/A
|
(58 897)
-444%
|
(174 872)
-197%
|
(187 731)
-7%
|
(110 042)
+41%
|
|
Change in Cash | ||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
6 941
|
4 458
|
5 472
|
3 535
|
5 485
|
9 907
|
8 743
|
(1 090)
|
3 316
|
(4 333)
|
(11 880)
|
(11 576)
|
(29 555)
|
(26 861)
|
(25 077)
|
(22 737)
|
5 754
|
9 394
|
(2 745)
|
16 649
|
15 083
|
14 934
|
28 465
|
23 262
|
(1 616)
|
2 368
|
10 379
|
|
Net Change in Cash |
59 006
N/A
|
47 355
-20%
|
4 719
-90%
|
224 334
+4 654%
|
155 499
-31%
|
94 427
-39%
|
58 731
-38%
|
163 038
+178%
|
(10 997)
N/A
|
251 920
N/A
|
207 073
-18%
|
11 169
-95%
|
56 598
+407%
|
(155 019)
N/A
|
(40 173)
+74%
|
(216 232)
-438%
|
(65 472)
+70%
|
45 854
N/A
|
(60 196)
N/A
|
26 445
N/A
|
23 447
-11%
|
(41 356)
N/A
|
133 254
N/A
|
43 835
-67%
|
203 062
+363%
|
113 661
-44%
|
(309)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||
Free Cash Flow |
30 284
N/A
|
97 193
+221%
|
70 728
-27%
|
30 854
-56%
|
(195 915)
N/A
|
(254 164)
-30%
|
(349 536)
-38%
|
(192 348)
+45%
|
(185 405)
+4%
|
(83 143)
+55%
|
37 693
N/A
|
(128 386)
N/A
|
(164 433)
-28%
|
(192 454)
-17%
|
(200 975)
-4%
|
(156 589)
+22%
|
(25 604)
+84%
|
(61 688)
-141%
|
(203 646)
-230%
|
(161 697)
+21%
|
(198 120)
-23%
|
(180 959)
+9%
|
107 866
N/A
|
81 139
-25%
|
200 338
+147%
|
210 192
+5%
|
(42 286)
N/A
|