Midea Group Co., Ltd.
SZSE:000333.SZ
52.51 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||
Net Income
| 33,653.78 | 29,810.231 | 29,015.376 | 27,506.542 | 25,277.144 | 21,650.419 | 18,611.19 | 15,861.912 | 13,624.655 | 11,646.329 | 8,297.496 | 6,140.89 | 6,641.379 | 0 | 0 | 2,658.407 | 2,616.9 | 1,596.834 | 818.6 | 549.298 |
Depreciation & Amortization
| 7,348.921 | 6,507.92 | 6,182.852 | 5,020.256 | 5,168.262 | 4,817.456 | 6,695.877 | 3,578 | 2,852.017 | 2,492.858 | 2,399.791 | 2,246.032 | 1,806.651 | 0 | 0 | 799.86 | 559.114 | 467.294 | 605.396 | 404.398 |
Deferred Income Tax
| -1,931.325 | -2,320.981 | -1,427.249 | -799.311 | -1,197.662 | 118.258 | -1,690.899 | -821.729 | 1,503.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1,245.456 | 1,028.95 | 1,578.169 | 1,077.55 | 815.598 | 942.753 | 841.566 | 546.914 | 377.66 | 176.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 20,150.264 | -612.38 | 2,826.038 | 775.031 | 10,602.62 | 1,400.229 | 1,124.46 | 8,267.783 | 12,080.996 | 11,161.373 | 4,435.915 | -2,868.577 | -4,260.881 | 0 | 0 | 630.668 | -836.34 | 40.142 | 493.399 | 362.234 |
Accounts Receivables
| -9,747.941 | -19,423.895 | -5,453.539 | -16,538.695 | -1,445.679 | -17,867.374 | -10,314.517 | -841.862 | 3,769.036 | -9,098.389 | -4,873.219 | -1,894.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 206.064 | -423.933 | -15,201.834 | -1,803.072 | -2,670.712 | -77.387 | -7,730.304 | -3,741.683 | 4,656.838 | 118.729 | -1,865.959 | 2,963.818 | -2,674.056 | 0 | 0 | 3,268.863 | -3,270.986 | -1,583.986 | -1,092.325 | -1,732.995 |
Accounts Payables
| 29,692.141 | 21,556.429 | 24,908.66 | 19,916.109 | 15,916.673 | 19,226.732 | 20,860.18 | 13,673.057 | 2,152.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -2,320.981 | -1,427.249 | -799.311 | -1,197.662 | 1,477.616 | 8,854.764 | 12,009.466 | 7,424.158 | 11,042.644 | 6,301.874 | -5,832.395 | -1,586.825 | 0 | 0 | -2,638.195 | 2,434.645 | 1,624.129 | 1,585.724 | 2,095.229 |
Other Non Cash Items
| -1,435.218 | 244.088 | -3,083.482 | -4,022.951 | -2,075.558 | 3,867.679 | 3,865.407 | 2,018.4 | 680.943 | -512.049 | -5,079.006 | 2,571.223 | -80.954 | 0 | 0 | 330.665 | -189.933 | 311.286 | 520.411 | 182.379 |
Operating Cash Flow
| 63,238.844 | 34,657.828 | 35,091.704 | 29,557.117 | 38,590.404 | 27,861.08 | 24,442.623 | 26,695.009 | 26,764.254 | 24,788.511 | 10,054.196 | 8,089.567 | 4,106.195 | 0 | 0 | 4,419.6 | 2,149.741 | 2,415.555 | 2,437.806 | 1,498.308 |
Investing Activities: | ||||||||||||||||||||
Investments In Property Plant And Equipment
| -6,314.051 | -7,352.115 | -6,825.357 | -4,656.582 | -3,451.856 | -5,611.851 | -3,218.402 | -2,323.43 | -3,130.932 | -2,678.179 | -2,115.389 | -2,818.902 | -6,782.074 | -6,050.451 | -2,047.096 | -3,167.619 | -2,371.632 | -795.35 | -2,621.969 | -1,665.437 |
Acquisitions Net
| 427.005 | -947.319 | -1,840.422 | -1,002.992 | -203.057 | -290.247 | -25,850.17 | -2,627.357 | -283.731 | -2.368 | 242.099 | -1,961.053 | -2,879.095 | 28.756 | 2,208.956 | 3,265.631 | 2,491.293 | 974.91 | 2,621.969 | 1,665.519 |
Purchases Of Investments
| -146,998.174 | -108,149.195 | -105,347.246 | -176,621.347 | -108,457.398 | -80,713.83 | -94,967.122 | -90,880.725 | -59,315.666 | -28,800.775 | -34.221 | 2,923.005 | 6,867.421 | -1,375.949 | -2,376.318 | -2,652.803 | -601.266 | -1,390.168 | -387.565 | -443.186 |
Sales Maturities Of Investments
| 116,074.693 | 102,364.811 | 127,276.425 | 146,696.714 | 88,879.191 | 67,809.57 | 87,854.985 | 75,859.269 | 44,150.858 | 1,345.434 | 1,013.935 | 678.808 | 645.815 | 1,447.711 | 1,077.986 | 148.376 | 860.387 | 146.841 | 181.592 | 366.385 |
Other Investing Activites
| 263.663 | 574.308 | 336.186 | 273.544 | 125.419 | 164.07 | 1,441.101 | 191.159 | 590.278 | 1,273.491 | 426.895 | 104.103 | 85.347 | 65.59 | 161.86 | 98.012 | 119.661 | 179.56 | -0 | 0.082 |
Investing Cash Flow
| -36,546.864 | -13,509.51 | 13,599.586 | -35,310.663 | -23,107.701 | -18,642.288 | -34,739.608 | -19,781.084 | -17,989.193 | -28,862.397 | -466.682 | -3,997.044 | -8,930.007 | -5,913.1 | -3,183.569 | -5,574.034 | -1,992.851 | -1,859.117 | -2,827.942 | -1,742.156 |
Financing Activities: | ||||||||||||||||||||
Debt Repayment
| -774.059 | -44,920.787 | -24,225.351 | -39,354.338 | -8,643.875 | -3,378.492 | -36,074.251 | -28,960.643 | -29,352.243 | -40,654.309 | -33,633.403 | -27,451.309 | -21,783.764 | -10,400.899 | -9,662.04 | -10,380.835 | -2,316.528 | -2,192.972 | -2,576.456 | -1,482.5 |
Common Stock Issued
| -1,553.852 | 2,637.021 | 13,665.744 | 2,798.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -257.576 | -2,637.021 | -13,665.744 | -2,798.468 | 0 | 0 | 0 | 0 | -999.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -17,144.264 | -11,652.025 | -11,052.729 | -11,122.406 | -8,553.897 | -8,487.224 | -7,092.892 | -5,483.035 | -4,355.486 | -3,522.543 | -651.665 | -1,404.694 | -2,153.672 | -1,307.687 | -1,445.49 | -882.726 | -397.465 | -460.765 | -553.535 | -231.233 |
Other Financing Activities
| 1,810.314 | 47,526.727 | 5,487.99 | 50,995.218 | 14,774.539 | -1,521.448 | 62,818.788 | 34,603.59 | 24,831.076 | 36,766.722 | 28,920.939 | 23,955.785 | 34,196.904 | 15,841.651 | 12,499.912 | 13,846.789 | 4,043.644 | 2,216.683 | 3,926.628 | 1,917.698 |
Financing Cash Flow
| -17,919.437 | -10,854.881 | -31,204.539 | -756.295 | -3,273.601 | -13,387.164 | 19,651.645 | 159.912 | -8,876.653 | -7,410.13 | -5,364.129 | -4,900.217 | 10,259.468 | 4,133.065 | 1,392.382 | 2,583.228 | 1,329.651 | -437.053 | 796.637 | 203.965 |
Other Information: | ||||||||||||||||||||
Effect Of Forex Changes On Cash
| -17.251 | 288.492 | -485.22 | -383.411 | 280.376 | 289.001 | -36.737 | 252.576 | 16.669 | -7.619 | -3.591 | -2.321 | -0.465 | -7.036 | -6.653 | -7.61 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 26,403.747 | 10,581.929 | 17,001.531 | -6,893.252 | 12,489.478 | -3,879.371 | 9,317.923 | 7,326.413 | -84.923 | -11,491.635 | 4,219.795 | -810.016 | 5,435.19 | 2,944.62 | 1,726.265 | -2,802.777 | 1,486.541 | 119.384 | 406.501 | -39.882 |
Cash At End Of Period
| 81,673.846 | 51,131.968 | 40,550.039 | 23,548.508 | 30,441.76 | 17,952.282 | 21,831.653 | 12,513.73 | 5,187.317 | 5,272.238 | 16,763.874 | 12,544.079 | 5,435.19 | 9,405.375 | 6,371.411 | 1,421.185 | 1,486.541 | 1,737.42 | 1,618.036 | 1,211.535 |