Panda Financial Holding Corp Ltd
SSE:600599
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Panda Financial Holding Corp Ltd
SSE:600599
|
CN |
|
A
|
Agnico Eagle Mines Ltd
NYSE:AEM
|
CA |
Cash Flow Statement
Cash Flow Statement
Panda Financial Holding Corp Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
95
|
82
|
55
|
44
|
33
|
42
|
36
|
39
|
38
|
40
|
40
|
32
|
31
|
23
|
20
|
17
|
13
|
9
|
9
|
9
|
7
|
6
|
(1)
|
9
|
11
|
10
|
7
|
(2)
|
0
|
1
|
8
|
8
|
(1)
|
(1)
|
(1)
|
3
|
10
|
10
|
4
|
0
|
(5)
|
(3)
|
(12)
|
(11)
|
(18)
|
(26)
|
(15)
|
(21)
|
(18)
|
(17)
|
(28)
|
(28)
|
(14)
|
(10)
|
1
|
(2)
|
4
|
14
|
20
|
32
|
23
|
19
|
22
|
25
|
29
|
30
|
30
|
32
|
35
|
44
|
45
|
47
|
43
|
30
|
15
|
15
|
15
|
16
|
34
|
29
|
33
|
48
|
48
|
42
|
|
| Change in Working Capital |
(46)
|
(61)
|
(86)
|
(116)
|
(92)
|
(73)
|
(49)
|
(31)
|
(21)
|
(38)
|
(24)
|
(23)
|
(14)
|
(12)
|
(22)
|
(23)
|
(23)
|
(27)
|
(37)
|
(45)
|
1
|
70
|
92
|
128
|
49
|
(31)
|
(45)
|
(73)
|
(38)
|
(47)
|
(31)
|
(58)
|
(78)
|
(37)
|
(46)
|
(11)
|
(14)
|
(13)
|
(26)
|
(48)
|
(116)
|
(133)
|
(178)
|
(134)
|
(351)
|
(492)
|
(396)
|
(452)
|
(251)
|
(57)
|
(125)
|
(14)
|
13
|
(195)
|
(133)
|
(316)
|
(215)
|
(121)
|
(70)
|
(139)
|
(156)
|
(110)
|
(341)
|
(245)
|
(275)
|
(261)
|
232
|
249
|
257
|
183
|
(216)
|
(248)
|
(261)
|
(189)
|
280
|
317
|
174
|
189
|
(95)
|
(236)
|
(69)
|
(46)
|
(191)
|
(20)
|
|
| Cash from Operating Activities |
31
N/A
|
13
-59%
|
(17)
N/A
|
(19)
-11%
|
(4)
+79%
|
2
N/A
|
(19)
N/A
|
(31)
-59%
|
(42)
-36%
|
(19)
+55%
|
0
N/A
|
23
N/A
|
53
+130%
|
62
+17%
|
48
-23%
|
37
-22%
|
55
+47%
|
19
-66%
|
17
-9%
|
2
-91%
|
(55)
N/A
|
42
N/A
|
54
+28%
|
62
+15%
|
76
+23%
|
(3)
N/A
|
(14)
-306%
|
(29)
-111%
|
39
N/A
|
24
-39%
|
43
+83%
|
81
+88%
|
7
-91%
|
17
+132%
|
(3)
N/A
|
(19)
-538%
|
1
N/A
|
14
+893%
|
15
+6%
|
8
-48%
|
(64)
N/A
|
(55)
+13%
|
(93)
-68%
|
(3)
+97%
|
(119)
-4 132%
|
(270)
-128%
|
(166)
+39%
|
(254)
-54%
|
(60)
+76%
|
100
N/A
|
16
-84%
|
142
+782%
|
176
+24%
|
(17)
N/A
|
53
N/A
|
(131)
N/A
|
(194)
-48%
|
(92)
+53%
|
(74)
+19%
|
(142)
-92%
|
(115)
+19%
|
(95)
+17%
|
(312)
-228%
|
(190)
+39%
|
(223)
-17%
|
(199)
+11%
|
299
N/A
|
287
-4%
|
320
+11%
|
228
-29%
|
(195)
N/A
|
(187)
+4%
|
(204)
-9%
|
(134)
+34%
|
142
N/A
|
227
+60%
|
218
-4%
|
264
+21%
|
156
-41%
|
15
-90%
|
(29)
N/A
|
(33)
-15%
|
(122)
-265%
|
(11)
+91%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(8)
|
(3)
|
(3)
|
(1)
|
(12)
|
0
|
0
|
(6)
|
(7)
|
(8)
|
(11)
|
(13)
|
(14)
|
(21)
|
(21)
|
(23)
|
(23)
|
(17)
|
(19)
|
(74)
|
(103)
|
(105)
|
(99)
|
(62)
|
(37)
|
(34)
|
(44)
|
(32)
|
(29)
|
(29)
|
(22)
|
(17)
|
(17)
|
(17)
|
(16)
|
(9)
|
(7)
|
(6)
|
(4)
|
(10)
|
(10)
|
(10)
|
(16)
|
(10)
|
(10)
|
(10)
|
(6)
|
(8)
|
(9)
|
(8)
|
(13)
|
(22)
|
(37)
|
(50)
|
(48)
|
(31)
|
(29)
|
(15)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(5)
|
(2)
|
(3)
|
(0)
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
(3)
|
(5)
|
(3)
|
(2)
|
6
|
(4)
|
38
|
45
|
31
|
44
|
3
|
(23)
|
8
|
19
|
20
|
37
|
15
|
1
|
0
|
(0)
|
(28)
|
(96)
|
(116)
|
(108)
|
(93)
|
(19)
|
24
|
16
|
18
|
12
|
(24)
|
(19)
|
22
|
0
|
117
|
115
|
(318)
|
(356)
|
(420)
|
(353)
|
513
|
474
|
173
|
224
|
(135)
|
(44)
|
241
|
124
|
(52)
|
(59)
|
(117)
|
(102)
|
(7)
|
(14)
|
50
|
30
|
34
|
354
|
366
|
352
|
346
|
(78)
|
4
|
32
|
34
|
144
|
63
|
(16)
|
24
|
0
|
0
|
62
|
(2)
|
3
|
3
|
5
|
5
|
0
|
0
|
0
|
(297)
|
0
|
0
|
(301)
|
|
| Cash from Investing Activities |
(10)
N/A
|
(10)
-4%
|
(4)
+61%
|
(5)
-35%
|
5
N/A
|
(16)
N/A
|
37
N/A
|
45
+20%
|
25
-44%
|
48
+92%
|
(6)
N/A
|
(34)
-489%
|
(4)
+87%
|
5
N/A
|
(2)
N/A
|
16
N/A
|
(8)
N/A
|
(22)
-166%
|
(17)
+23%
|
(19)
-14%
|
(102)
-439%
|
(199)
-95%
|
(221)
-11%
|
(207)
+6%
|
(155)
+25%
|
(56)
+64%
|
(10)
+81%
|
(28)
-171%
|
(14)
+50%
|
(17)
-19%
|
(53)
-216%
|
(41)
+22%
|
6
N/A
|
6
+5%
|
100
+1 621%
|
99
-1%
|
(327)
N/A
|
(362)
-11%
|
(426)
-18%
|
(357)
+16%
|
503
N/A
|
464
-8%
|
163
-65%
|
208
+28%
|
(145)
N/A
|
(54)
+63%
|
231
N/A
|
118
-49%
|
(60)
N/A
|
(67)
-13%
|
(125)
-85%
|
(114)
+9%
|
(29)
+75%
|
(51)
-77%
|
(0)
+99%
|
(17)
-5 600%
|
3
N/A
|
325
+10 723%
|
351
+8%
|
339
-3%
|
332
-2%
|
(79)
N/A
|
4
N/A
|
32
+708%
|
34
+8%
|
144
+323%
|
62
-57%
|
(17)
N/A
|
23
N/A
|
18
-24%
|
(2)
N/A
|
62
N/A
|
(2)
N/A
|
3
N/A
|
0
-97%
|
(0)
N/A
|
3
N/A
|
(3)
N/A
|
(0)
+97%
|
2
N/A
|
(299)
N/A
|
(299)
+0%
|
(298)
+0%
|
(301)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(22)
|
(19)
|
(14)
|
(26)
|
(42)
|
(32)
|
(39)
|
(21)
|
(2)
|
(20)
|
(25)
|
(11)
|
(13)
|
(4)
|
(1)
|
(11)
|
(2)
|
(4)
|
(0)
|
14
|
83
|
0
|
135
|
115
|
70
|
70
|
14
|
30
|
(3)
|
(11)
|
6
|
(8)
|
(16)
|
(23)
|
(74)
|
(59)
|
(49)
|
(25)
|
25
|
(19)
|
(22)
|
(36)
|
(50)
|
(37)
|
(22)
|
(14)
|
151
|
253
|
227
|
221
|
69
|
(119)
|
0
|
0
|
(146)
|
4
|
(105)
|
(155)
|
(5)
|
(55)
|
(55)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
(9)
|
(9)
|
(9)
|
(5)
|
0
|
0
|
0
|
(5)
|
(10)
|
(10)
|
(10)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
(4)
|
(7)
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(19)
|
(18)
|
(17)
|
(15)
|
(10)
|
(13)
|
(18)
|
(23)
|
(17)
|
(27)
|
(25)
|
(25)
|
(26)
|
(22)
|
(21)
|
(19)
|
(16)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
5
|
22
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
386
|
386
|
0
|
0
|
(0)
|
24
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
15
|
0
|
18
|
18
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
5
|
5
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
19
|
18
|
18
|
15
|
(5)
|
(4)
|
(3)
|
(0)
|
|
| Cash from Financing Activities |
(24)
N/A
|
(21)
+12%
|
(18)
+16%
|
(32)
-80%
|
(45)
-40%
|
(35)
+23%
|
(41)
-17%
|
(21)
+49%
|
(4)
+81%
|
(21)
-425%
|
(26)
-22%
|
(12)
+54%
|
(14)
-15%
|
(4)
+68%
|
(2)
+60%
|
(11)
-571%
|
2
N/A
|
2
-33%
|
5
+219%
|
20
+282%
|
105
+437%
|
115
+10%
|
154
+34%
|
133
-14%
|
64
-52%
|
63
-2%
|
6
-91%
|
20
+267%
|
(14)
N/A
|
(22)
-57%
|
(6)
+71%
|
(21)
-233%
|
(28)
-34%
|
(35)
-26%
|
(84)
-138%
|
318
N/A
|
329
+3%
|
353
+7%
|
402
+14%
|
(27)
N/A
|
(6)
+79%
|
(19)
-245%
|
(45)
-139%
|
(30)
+33%
|
(38)
-25%
|
(30)
+22%
|
141
N/A
|
239
+70%
|
223
-7%
|
213
-4%
|
70
-67%
|
(128)
N/A
|
(26)
+79%
|
(23)
+13%
|
(176)
-667%
|
(22)
+88%
|
(126)
-477%
|
(174)
-38%
|
(21)
+88%
|
(64)
-203%
|
(63)
+1%
|
(13)
+80%
|
(12)
+1%
|
(12)
+1%
|
(8)
+36%
|
(8)
N/A
|
(8)
-2%
|
(3)
+59%
|
(3)
+16%
|
(2)
+13%
|
(7)
-187%
|
(12)
-65%
|
(15)
-33%
|
(20)
-32%
|
(15)
+23%
|
(15)
+2%
|
9
N/A
|
13
+39%
|
13
+0%
|
9
-26%
|
(15)
N/A
|
(19)
-27%
|
(18)
+3%
|
(15)
+19%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
3
|
(0)
|
(0)
|
2
|
0
|
0
|
2
|
1
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(0)
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
3
|
6
|
11
|
11
|
9
|
8
|
(0)
|
1
|
1
|
(1)
|
2
|
2
|
1
|
2
|
|
| Net Change in Cash |
(3)
N/A
|
(19)
-648%
|
(39)
-111%
|
(57)
-45%
|
(45)
+22%
|
(49)
-9%
|
(23)
+54%
|
(7)
+70%
|
(20)
-200%
|
9
N/A
|
(31)
N/A
|
(22)
+28%
|
35
N/A
|
62
+79%
|
44
-29%
|
42
-6%
|
49
+18%
|
(2)
N/A
|
5
N/A
|
2
-62%
|
(53)
N/A
|
(42)
+20%
|
(13)
+69%
|
(13)
-2%
|
(16)
-20%
|
3
N/A
|
(19)
N/A
|
(37)
-96%
|
11
N/A
|
(15)
N/A
|
(16)
-6%
|
19
N/A
|
(15)
N/A
|
(13)
+16%
|
13
N/A
|
397
+3 076%
|
3
-99%
|
4
+42%
|
(10)
N/A
|
(376)
-3 773%
|
434
N/A
|
392
-10%
|
25
-94%
|
175
+612%
|
(300)
N/A
|
(354)
-18%
|
206
N/A
|
106
-49%
|
103
-2%
|
246
+139%
|
(39)
N/A
|
(101)
-159%
|
118
N/A
|
(94)
N/A
|
(125)
-33%
|
(170)
-37%
|
(316)
-86%
|
60
N/A
|
256
+326%
|
133
-48%
|
154
+16%
|
(186)
N/A
|
(320)
-72%
|
(172)
+46%
|
(198)
-15%
|
(65)
+67%
|
351
N/A
|
266
-24%
|
340
+28%
|
243
-29%
|
(201)
N/A
|
(131)
+35%
|
(210)
-61%
|
(141)
+33%
|
135
N/A
|
219
+62%
|
229
+5%
|
275
+20%
|
170
-38%
|
25
-85%
|
(341)
N/A
|
(349)
-2%
|
(438)
-25%
|
(326)
+26%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
25
N/A
|
5
-79%
|
(20)
N/A
|
(23)
-11%
|
(5)
+77%
|
(10)
-98%
|
(19)
-90%
|
(31)
-59%
|
(48)
-56%
|
(26)
+46%
|
(8)
+68%
|
12
N/A
|
40
+223%
|
48
+19%
|
27
-44%
|
16
-41%
|
32
+101%
|
(4)
N/A
|
0
N/A
|
(18)
N/A
|
(130)
-640%
|
(62)
+53%
|
(51)
+17%
|
(38)
+26%
|
14
N/A
|
(40)
N/A
|
(48)
-19%
|
(73)
-52%
|
6
N/A
|
(5)
N/A
|
14
N/A
|
58
+326%
|
(9)
N/A
|
0
N/A
|
(20)
N/A
|
(35)
-73%
|
(7)
+80%
|
7
N/A
|
9
+21%
|
4
-53%
|
(73)
N/A
|
(66)
+11%
|
(103)
-57%
|
(19)
+82%
|
(129)
-592%
|
(280)
-118%
|
(175)
+37%
|
(260)
-48%
|
(69)
+74%
|
91
N/A
|
8
-92%
|
129
+1 579%
|
153
+19%
|
(54)
N/A
|
3
N/A
|
(179)
N/A
|
(225)
-26%
|
(121)
+46%
|
(89)
+26%
|
(155)
-74%
|
(129)
+17%
|
(95)
+26%
|
(312)
-228%
|
(190)
+39%
|
(223)
-17%
|
(199)
+11%
|
298
N/A
|
287
-4%
|
319
+11%
|
228
-29%
|
(195)
N/A
|
(188)
+4%
|
(205)
-9%
|
(135)
+34%
|
138
N/A
|
221
+60%
|
216
-3%
|
262
+21%
|
156
-40%
|
17
-89%
|
(31)
N/A
|
(35)
-13%
|
(123)
-255%
|
(12)
+90%
|
|