Watchlist Manager

Watchlist

Price: 0.931 EUR Market Closed

Market Cap: €150.7B

Cash Flow Statement

Operating Cash Flow

Investing Cash Flow

Financing Cash Flow

Currency: CNY

		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		(188 026)	(203 226)	(226 997)	(235 726)	(241 452)	(239 516)	(219 375)	(206 627)	(189 591)	(209 447)	(235 429)	(256 733)	(270 203)	(295 093)	(316 736)	(353 392)	(341 108)	(381 385)	(417 415)	(388 593)	(429 454)	(398 667)	(399 917)	(407 519)	(391 738)	(374 237)	(364 535)	(382 860)	(397 998)	(413 163)	(372 421)	(349 000)	(328 980)	(301 304)	(289 970)	(287 354)	(269 532)	(286 136)	(293 805)	(294 164)	(285 912)	(293 634)	(304 280)	(289 163)	(326 038)	(343 541)	(347 437)	(364 169)	(340 449)	(321 220)	(294 540)	(273 295)	(269 761)	(251 362)	(274 361)	(298 342)	(310 416)	(345 831)	(376 868)	(418 037)	(449 034)	(418 028)	(419 108)	(408 393)	(414 617)	(427 243)	(416 551)	(405 790)	(396 119)	(397 800)	(388 569)	(355 747)
Change in Working Capital		(56 100)	(54 850)	(59 486)	(45 194)	(43 531)	(44 832)	(47 323)	(57 864)	(61 381)	(64 186)	(61 047)	(65 311)	(69 827)	(67 342)	(71 161)	(71 941)	(74 079)	(68 920)	(68 118)	(67 550)	(71 800)	(83 805)	(75 413)	(74 020)	(189 921)	(213 543)	(241 408)	(267 875)	(191 808)	(188 788)	(196 314)	(190 441)	(172 633)	(172 444)	(170 303)	(169 035)	(185 787)	(185 589)	(186 475)	(189 421)	(183 435)	(185 243)	(177 966)	(208 162)	(201 794)	(198 193)	(206 161)	(180 768)	(211 540)	(218 681)	(204 630)	(197 950)	(190 630)	(191 348)	(198 402)	(198 232)	(201 393)	(202 007)	(222 886)	(225 868)	(200 037)	(181 533)	(181 181)	(194 841)	(212 953)	(224 207)	(227 968)	(231 064)	(213 959)	(216 978)	(202 375)	(199 109)
Cash from Operating Activities		212 213 N/A	192 495 -9%	184 807 -4%	196 289 +6%	177 140 -10%	207 327 +17%	226 182 +9%	219 578 -3%	268 017 +22%	280 529 +5%	284 673 +1%	321 532 +13%	318 796 -1%	310 407 -3%	297 346 -4%	285 839 -4%	290 155 +2%	244 896 -16%	209 142 -15%	242 594 +16%	239 288 -1%	234 537 -2%	293 339 +25%	277 005 -6%	288 529 +4%	291 997 +1%	319 956 +10%	337 568 +6%	356 477 +6%	365 314 +2%	333 929 -9%	301 108 -10%	261 312 -13%	292 946 +12%	262 218 -10%	252 888 -4%	265 179 +5%	277 135 +5%	298 170 +8%	318 557 +7%	366 655 +15%	355 469 -3%	369 689 +4%	381 414 +3%	353 256 -7%	353 219 0%	339 814 -4%	333 598 -2%	359 610 +8%	279 749 -22%	304 265 +9%	283 517 -7%	318 575 +12%	334 871 +5%	355 529 +6%	382 019 +7%	341 469 -11%	427 694 +25%	421 496 -1%	428 270 +2%	393 768 -8%	435 725 +11%	419 413 -4%	421 220 +0%	456 596 +8%	441 291 -3%	452 219 +2%	454 524 +1%	406 532 -11%	434 891 +7%	416 266 -4%	410 704 -1%
Investing Cash Flow
Capital Expenditures		(181 449)	(173 244)	(199 893)	(211 174)	(224 194)	(242 810)	(237 134)	(250 748)	(267 112)	(287 975)	(281 111)	(277 011)	(272 292)	(267 136)	(270 922)	(275 031)	(288 457)	(306 076)	(315 838)	(317 556)	(330 861)	(325 691)	(337 727)	(341 982)	(310 223)	(318 851)	(303 350)	(294 586)	(312 357)	(291 183)	(286 809)	(269 076)	(223 860)	(221 118)	(202 887)	(191 614)	(189 421)	(179 052)	(187 051)	(198 754)	(237 004)	(254 519)	(255 185)	(265 043)	(275 834)	(277 495)	(298 452)	(306 877)	(326 762)	(315 692)	(312 306)	(306 678)	(256 727)	(243 950)	(259 192)	(259 644)	(265 563)	(280 359)	(256 117)	(253 881)	(243 752)	(242 758)	(253 892)	(260 657)	(282 519)	(286 858)	(287 685)	(294 698)	(302 651)	(305 033)	(299 862)	(292 955)
Other Items		(6 768)	(5 739)	1 604	1 075	7 722	7 191	(6 232)	(14 245)	(386)	(437)	(10 307)	(15 311)	(27 010)	(25 150)	(10 422)	487	4 819	1 608	(15 332)	(11 828)	(1 365)	(594)	54 509	52 838	43 713	48 954	17 737	21 057	21 519	18 915	13 465	16 372	7 981	5 925	4 189	7 020	13 534	9 317	7 142	1 164	(6 542)	7 368	(622)	(2 591)	8 022	(151)	181	(14 550)	(6 186)	(8 534)	(1 445)	3 675	74 741	69 054	113 180	126 040	52 531	65 473	28 181	27 509	10 781	(16 419)	(8 782)	4 811	26 730	39 128	11 020	247	(4 696)	17 051	11 641	2 950
Cash from Investing Activities		(188 217) N/A	(178 983) +5%	(198 289) -11%	(210 099) -6%	(216 472) -3%	(235 619) -9%	(243 366) -3%	(264 993) -9%	(267 498) -1%	(288 412) -8%	(291 418) -1%	(292 322) 0%	(299 302) -2%	(292 286) +2%	(281 344) +4%	(274 544) +2%	(283 638) -3%	(304 468) -7%	(331 170) -9%	(329 384) +1%	(332 226) -1%	(326 285) +2%	(283 218) +13%	(289 144) -2%	(266 510) +8%	(269 897) -1%	(285 613) -6%	(273 529) +4%	(290 838) -6%	(272 268) +6%	(273 344) 0%	(252 704) +8%	(215 879) +15%	(215 193) +0%	(198 698) +8%	(184 594) +7%	(175 887) +5%	(169 735) +3%	(179 909) -6%	(197 590) -10%	(243 546) -23%	(247 151) -1%	(255 807) -4%	(267 634) -5%	(267 812) 0%	(277 646) -4%	(298 271) -7%	(321 427) -8%	(332 948) -4%	(324 226) +3%	(313 751) +3%	(303 003) +3%	(181 986) +40%	(174 896) +4%	(146 012) +17%	(133 604) +8%	(213 032) -59%	(214 886) -1%	(227 936) -6%	(226 372) +1%	(232 971) -3%	(259 177) -11%	(262 674) -1%	(255 846) +3%	(255 789) +0%	(247 730) +3%	(276 665) -12%	(294 451) -6%	(307 347) -4%	(287 982) +6%	(288 221) 0%	(290 005) -1%
Financing Cash Flow
Net Issuance of Common Stock		66 243	66 243	0	63 823	0	(2 533)	0	(789)	0	(676)	0	0	0	0	0	(9)	0	0	0	(2)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Issuance of Debt		91	7 250	3 546	5 415	55 495	70 803	100 359	175 057	103 626	116 108	92 590	(26 611)	(2 878)	17 860	43 219	88 389	84 996	121 839	118 716	128 396	126 606	158 148	117 524	112 485	54 272	(16 161)	(13 911)	(32 200)	44 151	25 123	3 595	31 434	11 719	(1 665)	22 654	(17 458)	(36 393)	(81 768)	(66 577)	(32 626)	(43 861)	(22 932)	(59 293)	(71 511)	(65 946)	(22 562)	(224)	20 002	50 525	77 704	81 150	62 235	(28 175)	(49 695)	(73 655)	(75 920)	(26 411)	(71 542)	(50 198)	(43 298)	(24 981)	(22 654)	(42 477)	(47 296)	(35 815)	(96 454)	(85 508)	(74 828)	(56 888)	(152)	23 546	9 922
Cash Paid for Dividends		(73 509)	(73 665)	(75 291)	(38 847)	(60 506)	(60 804)	(58 339)	(59 112)	(57 755)	(58 305)	(55 560)	(55 978)	(62 899)	(63 709)	(76 934)	(77 045)	(78 430)	(80 276)	(49 759)	(82 465)	(84 806)	(86 275)	(85 255)	(80 609)	(80 263)	(79 890)	(82 660)	(119 031)	(80 514)	(88 764)	(82 867)	(47 600)	(49 782)	(49 189)	(48 488)	(25 621)	(27 726)	(28 752)	(28 903)	(31 028)	(39 216)	(38 837)	(39 999)	(47 261)	(46 761)	(46 499)	(45 265)	(47 454)	(47 514)	(48 373)	(48 091)	(43 864)	(44 778)	(44 257)	(43 334)	(46 077)	(52 687)	(50 507)	(51 056)	(84 054)	(66 984)	(67 851)	(102 651)	(93 791)	(97 219)	(98 686)	(100 496)	(102 151)	(95 120)	(94 220)	(95 893)	(96 228)
Other		1 306	9 625	9 364	8 605	8 788	714	1 284	3 876	7 206	7 087	6 982	5 390	4 833	5 123	5 658	5 086	2 693	3 016	10 546	13 630	33 556	33 349	36 588	33 692	13 752	14 096	1 736	1 163	(7 949)	(505)	(5 321)	(7 396)	(7 376)	(7 542)	(2 700)	(1 814)	(2 888)	(2 767)	(9 986)	(11 142)	(11 648)	(11 986)	(10 302)	(7 814)	(12 996)	(20 314)	(25 690)	(30 655)	(30 287)	(26 765)	(25 739)	(31 693)	(26 447)	(26 010)	(21 594)	(25 099)	(28 873)	(29 039)	(28 304)	(19 141)	(21 748)	(21 288)	(21 136)	(23 804)	(13 538)	(13 233)	(14 882)	(14 619)	(26 868)	(27 569)	(28 435)	(25 462)
Cash from Financing Activities		(5 869) N/A	9 453 N/A	3 862 -59%	38 996 +910%	3 777 -90%	10 600 +181%	43 304 +309%	121 565 +181%	53 077 -56%	65 003 +22%	44 012 -32%	(76 523) N/A	(60 944) +20%	(40 726) +33%	(28 057) +31%	16 421 N/A	9 259 -44%	44 579 +381%	79 503 +78%	59 568 -25%	75 356 +27%	105 222 +40%	68 857 -35%	65 570 -5%	(12 239) N/A	(81 955) -570%	(94 835) -16%	(150 068) -58%	(44 312) +70%	(64 146) -45%	(84 593) -32%	(23 562) +72%	(45 439) -93%	(58 396) -29%	(28 534) +51%	(44 893) -57%	(67 007) -49%	(113 287) -69%	(105 466) +7%	(74 796) +29%	(94 725) -27%	(73 755) +22%	(109 594) -49%	(126 586) -16%	(125 703) +1%	(89 375) +29%	(71 179) +20%	(58 107) +18%	(27 276) +53%	2 566 N/A	7 320 +185%	(13 322) N/A	(99 400) -646%	(119 962) -21%	(138 583) -16%	(147 096) -6%	(107 971) +27%	(151 088) -40%	(129 558) +14%	(146 493) -13%	(113 713) +22%	(111 793) +2%	(166 264) -49%	(164 891) +1%	(146 572) +11%	(208 373) -42%	(200 886) +4%	(191 598) +5%	(178 876) +7%	(121 941) +32%	(100 782) +17%	(111 768) -11%
Change in Cash
Effect of Foreign Exchange Rates		(221)	(443)	(846)	(997)	(112)	239	(545)	285	179	234	768	208	234	83	913	(6)	(313)	(768)	(249)	409	(195)	741	(2 237)	(2 281)	(1 768)	(1 150)	(125)	1 107	1 044	262	646	(1 165)	(999)	(1 360)	223	1 105	2 873	2 595	421	(967)	(3 538)	(5 311)	(1 565)	2 165	2 513	3 578	2 092	2 072	1 069	2 947	1 861	(3 238)	(4 967)	(5 520)	(6 875)	(4 262)	(2 308)	(2 990)	2 759	7 279	7 317	6 960	7 543	1 758	3 576	4 586	(1 737)	(562)	3 167	3 013	4 757	5 836
Net Change in Cash		17 906 N/A	22 522 +26%	(10 466) N/A	24 189 N/A	(35 667) N/A	(17 453) +51%	25 575 N/A	76 435 +199%	53 775 -30%	57 354 +7%	38 035 -34%	(47 105) N/A	(41 216) +13%	(22 522) +45%	(11 142) +51%	27 710 N/A	15 463 -44%	(15 761) N/A	(42 774) -171%	(26 813) +37%	(17 777) +34%	14 215 N/A	76 741 +440%	51 150 -33%	8 012 -84%	(61 005) N/A	(60 617) +1%	(84 922) -40%	22 371 N/A	29 162 +30%	(23 362) N/A	23 677 N/A	(1 005) N/A	17 997 N/A	35 209 +96%	24 506 -30%	25 158 +3%	(3 292) N/A	13 216 N/A	45 204 +242%	24 846 -45%	29 252 +18%	2 723 -91%	(10 641) N/A	(37 746) -255%	(10 224) +73%	(27 544) -169%	(43 864) -59%	455 N/A	(38 964) N/A	(305) +99%	(36 046) -11 718%	32 222 N/A	34 493 +7%	64 059 +86%	97 057 +52%	18 158 -81%	58 730 +223%	66 761 +14%	62 684 -6%	54 401 -13%	71 715 +32%	(1 982) N/A	2 241 N/A	57 811 +2 480%	(10 226) N/A	(27 069) -165%	(32 087) -19%	(76 524) -138%	27 981 N/A	32 020 +14%	14 767 -54%
Free Cash Flow
Free Cash Flow		30 764 N/A	19 251 -37%	(15 086) N/A	(14 885) +1%	(47 054) -216%	(35 483) +25%	(10 952) +69%	(31 170) -185%	905 N/A	(7 446) N/A	3 562 N/A	44 521 +1 150%	46 504 +4%	43 271 -7%	26 424 -39%	10 808 -59%	1 698 -84%	(61 180) N/A	(106 696) -74%	(74 962) +30%	(91 573) -22%	(91 154) +0%	(44 388) +51%	(64 977) -46%	(21 694) +67%	(26 854) -24%	16 606 N/A	42 982 +159%	44 120 +3%	74 131 +68%	47 120 -36%	32 032 -32%	37 452 +17%	71 828 +92%	59 331 -17%	61 274 +3%	75 758 +24%	98 083 +29%	111 119 +13%	119 803 +8%	129 651 +8%	100 950 -22%	114 504 +13%	116 371 +2%	77 422 -33%	75 724 -2%	41 362 -45%	26 721 -35%	32 848 +23%	(35 943) N/A	(8 041) +78%	(23 161) -188%	61 848 N/A	90 921 +47%	96 337 +6%	122 375 +27%	75 906 -38%	147 335 +94%	165 379 +12%	174 389 +5%	150 016 -14%	192 967 +29%	165 521 -14%	160 563 -3%	174 077 +8%	154 433 -11%	164 534 +7%	159 826 -3%	103 881 -35%	129 858 +25%	116 404 -10%	117 749 +1%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 318,800+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.