Ajax-Loading

Company Selected - China Merchants Bank Co Ltd - Cashflow Statement















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

Hid Net Income

148,578,000147,600,000148,391,000145,896,000

Hid Depreciation

12,217,000.0016,510,00016,486,00015,958,000

Hid Stock Based Compensation

- - - -18,121.00

Hid Other Non-Cash Items

309,680,000-71,112,000-65,409,000-64,857,879

Hid [-] Change In Working Capital

-1,123,551,000-317,346,000-481,837,000-237,496,000

HidHid Change Receivables

- - - -

HidHid Change To Inventory

- - - -

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

- - - 0.0

[-] Total Cash From Operating Activities

-690,720,000-224,348,000-382,369,000-140,518,000

Hid Capital Expenditures

-23,556,000-27,055,000-34,930,000-35,599,000

Hid Investments

-399,405,000-473,430,000-274,379,000-179,187,000

Hid Other Cashflows From Investing Activities

10,733,0006,574,00016,450,00030,128,000

[-] Total Cashflows From Investing Activities

-412,228,000-493,911,000-292,859,000-184,658,000

Hid Net Borrowings

-83,746,000-116,922,000-61,041,000-74,936,000

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

- - - -

Hid Dividends Paid

-58,000,000-57,160,000-58,185,000-57,072,000

Hid Other Cashflows From Financing Activities

- - - -

[-] Total Cashflows From Financing Activities

1,062,355,000591,145,000831,541,000701,143,000

Hid Begin Period CashFlow

602,891,000756,527,000770,465,000735,906,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

92,030,000-153,636,000-13,938,00034,559,000

[-] End Period Cash Flow

694,921,000602,891,000756,527,000770,465,000

Free Cash Flow to the Firm (FCFF)

-589,305,645-121,350,161-282,584,657-39,030,196

Free Cash Flow to Equity (FCFE)

-798,022,000-368,325,000-181,499,00042,212,000