Ajax-Loading

Company Selected - China Mobile Ltd - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in HKD, Thousands06/30/202503/31/202512/31/202409/30/2024View Chart

Hid Net Income

137,378,756134,366,756135,370,041134,138,041

Hid Depreciation

244,177,599245,300,599200,549,945207,041,945

Hid Stock Based Compensation

331,734519,734.33519,734747,734

Hid Other Non-Cash Items

-22,752,889-6,813,88919,840,469-14,214,531

Hid [-] Change In Working Capital

-110,591,717-102,871,717-49,612,471-46,609,471

HidHid Change Receivables

-58,194,027-50,116,027.06-50,116,027-45,957,027

HidHid Change To Inventory

861,556503,555.71503,556-652,444

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

-2E-8-2E-8-2E-8-2E-8

[-] Total Cash From Operating Activities

257,052,076279,010,076306,667,718281,103,718

Hid Capital Expenditures

-151,405,963-151,229,963-151,731,497-172,934,497

Hid Investments

- -64,991,000.00-85,482,000.00-183,483,000.00

Hid Other Cashflows From Investing Activities

- 38,982,000.0073,460,000.00133,787,000.00

[-] Total Cashflows From Investing Activities

-224,884,109-231,425,109-181,128,847-220,949,847

Hid Net Borrowings

-6,594,155.02-100,466,155-97,399,289-97,399,289

Hid (+)Sale or (-)Purchase Of Stock

6,406,155.026,265,1553,198,2893,386,289

Hid Dividends Paid

-95,046,708-92,625,708-92,618,369-92,596,369

Hid Other Cashflows From Financing Activities

4,427,170.00101,926,17099,764,23587,386,235

[-] Total Cashflows From Financing Activities

-65,887,538-84,900,538-99,117,134-114,908,134

Hid Begin Period CashFlow

125,078,000156,246,731121,279,000119,145,692

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-30,512,000-39,438,73746,030,000-9,737,483

[-] End Period Cash Flow

94,566,000116,807,994167,309,000109,408,209

Free Cash Flow to the Firm (FCFF)

108,023,521130,148,403157,356,857110,833,913

Free Cash Flow to Equity (FCFE)

85,694,958.1227,313,95835,110,932-17,431,068