Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palo Alto Networks
PANW
5
Broadcom
AVGO
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | ||||||||||
| Net income from continuing operations | 26.69%1.84B | 6.48%1.45B | 5.76%1.36B | 68.95%1.29B | -32.07%761.64M | 14.85%1.12B | 45.54%976.17M | -22.51%670.71M | -3.09%865.58M | 15.95%893.18M |
| Other non cash items | -30.16%97.74M | 34.17%139.96M | 37.93%104.31M | -33.41%75.62M | 2.43%113.56M | 62.86%110.87M | -62.76%68.08M | 219.70%182.8M | 92.54%57.18M | -26.29%29.7M |
| Change In working capital | -1,979.93%-438.53M | 96.89%-21.08M | -51.87%-678.19M | -39.74%-446.56M | -986.34%-319.55M | 107.02%36.05M | -331.38%-513.37M | 76.66%-119.01M | -411.99%-509.77M | 139.22%163.4M |
| -Change in receivables | 64.56%-277.2M | -13.44%-782.2M | -131.15%-689.52M | 19.09%-298.31M | 29.43%-368.68M | -127.72%-522.43M | -359.15%-229.42M | 120.42%88.53M | 0.05%-433.45M | 7.06%-433.66M |
| -Change in inventory | -120.59%-105.96M | 165.47%514.5M | -54.32%-785.92M | -1,522.26%-509.27M | -41.69%35.81M | 142.62%61.41M | 49.33%-144.07M | -364.64%-284.31M | -135.87%-61.19M | 630.06%170.6M |
| -Change in prepaid assets | -114.48%-37.75M | 219.10%260.81M | 114.94%81.73M | -307.09%-546.98M | -779.97%-134.36M | 90.20%-15.27M | -51.06%-155.77M | -296.32%-103.12M | -161.56%-26.02M | 210.67%42.26M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -2.14%1.23B | 119.46%1.25B | -18.47%571.83M | 119.10%701.35M | -58.86%320.11M | 403.91%778.08M | -72.33%154.41M | 61.39%558.12M | -56.03%345.82M | 731.77%786.51M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Net PPE purchase and sale | 18.72%-395.55M | -30.07%-486.65M | 43.67%-374.16M | -277.41%-664.27M | -94.68%-176.01M | 29.71%-90.41M | 21.37%-128.61M | -61.09%-163.57M | -1.13%-101.54M | 35.62%-100.41M |
| Net intangibles purchase and sale | 25.10%-4.7M | -34.92%-6.27M | -60.62%-4.65M | -106.37%-2.9M | 1,703.42%45.44M | -30.54%-2.83M | 40.65%-2.17M | -40.64%-3.66M | -67.59%-2.6M | -5.36%-1.55M |
| Net business purchase and sale | 286.00%716.36M | -773.34%-385.14M | 71.49%-44.1M | -377.33%-154.69M | 98.12%-32.41M | -171,918.30%-1.72B | ---1M | --0 | --33.95M | --0 |
| Net investment purchase and sale | -84.83%38.12M | 293.43%251.3M | -19.93%63.87M | -79.89%79.77M | 43.29%396.6M | 11,570.62%276.79M | -100.51%-2.41M | 217.11%473.24M | -188.18%-404.09M | 231.06%458.27M |
| Net other investing changes | 186.23%271.46M | 38.70%-314.8M | -227.14%-513.57M | 44.40%403.95M | 154.68%279.74M | -243.43%-511.55M | -646.74%-148.95M | 129.31%27.24M | -330.44%-92.95M | 230.29%40.33M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 171.19%651.4M | -4.86%-915.03M | -165.53%-872.6M | -157.32%-328.63M | 128.04%573.37M | -627.41%-2.04B | -202.17%-281.08M | 148.50%275.1M | -243.01%-567.23M | 173.72%396.64M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | -447.32%-656.04M | -59.50%188.89M | -8.74%466.44M | 766.27%511.12M | -119.85%-76.71M | 3,954.17%386.42M | -102.38%-10.03M | 284.69%420.81M | 25.91%-227.85M | -202.26%-307.54M |
| Net common stock issuance | ---- | ---- | ---- | ---- | -97.41%30.75M | 3,967.52%1.19B | -522.96%-30.69M | -88.37%7.26M | 173.63%62.39M | -3,551.49%-84.73M |
| Cash dividends paid | -207.97%-1.44B | 14.83%-468.75M | -54.41%-550.35M | -27.71%-356.43M | 36.05%-279.09M | 4.98%-436.43M | -69.59%-459.33M | 31.20%-270.84M | -24.30%-393.67M | -10.07%-316.7M |
| Net other financing activities | 295.84%80.45M | 17.68%-41.08M | -232.72%-49.9M | 32.83%37.6M | 152.65%28.3M | -399.56%-53.76M | -215.94%-10.76M | -120.15%-3.41M | 257.45%16.91M | -710.11%-10.74M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -376.02%-2.2B | -95.44%-461.44M | -345.29%-236.1M | 125.31%96.26M | -136.61%-380.36M | 303.42%1.04B | -432.09%-510.81M | 128.37%153.82M | 24.66%-542.23M | -4,281.95%-719.71M |
| Net cash flow | ||||||||||
| Beginning cash position | -3.50%3.29B | -13.12%3.41B | 13.19%3.93B | 16.92%3.47B | -7.08%2.97B | -16.61%3.2B | 34.63%3.83B | -21.08%2.85B | 14.98%3.61B | -11.96%3.14B |
| Current changes in cash | -160.87%-317.05M | 77.36%-121.53M | -214.48%-536.88M | -8.60%468.97M | 325.60%513.12M | 64.32%-227.45M | -164.59%-637.48M | 229.25%987.04M | -264.77%-763.64M | 208.72%463.44M |
| Effect of exchange rate changes | -19.47%1.61M | -90.57%2M | 290.82%21.24M | -4.33%-11.13M | -1,035.88%-10.67M | 12.09%1.14M | 178.35%1.02M | -140.95%-1.3M | -50.83%3.17M | 58,509.09%6.45M |
| End cash Position | -9.57%2.98B | -3.50%3.29B | -13.12%3.41B | 13.19%3.93B | 16.92%3.47B | -7.08%2.97B | -16.61%3.2B | 34.63%3.83B | -21.08%2.85B | 14.98%3.61B |
| Free cash flow | 9.04%827.83M | 293.32%759.21M | 468.36%193.03M | -68.86%33.96M | -83.92%109.07M | 3,337.02%678.26M | -94.67%19.73M | 59.77%369.9M | -66.18%231.53M | 1,188.63%684.55M |
| Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |