
Lenovo Group Limited
LNVGF
1.09
USD+0.04
(+3.81%)Day's range
1.02
1.14
52 wk Range
0.82
1.79
LNVGF Cash Flow
Period Ending | Mar 31, 2024 | Mar 31, 2023 | Mar 31, 2022 | Mar 31, 2021 | Mar 31, 2020 | Mar 31, 2019 | Mar 31, 2018 | Mar 31, 2017 | Mar 31, 2016 | Mar 31, 2015 | Mar 31, 2014 | Mar 31, 2013 | Mar 31, 2012 | Mar 31, 2011 | Mar 31, 2010 | Mar 31, 2009 | Mar 31, 2008 | Mar 31, 2007 | Mar 31, 2006 | Mar 31, 2005 | Mar 31, 2004 | Mar 31, 2003 | Mar 31, 2002 | Mar 31, 2001 | Mar 31, 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 1,365,454,000 | 2,135,987,000 | 2,767,731,000 | 1,774,198,000 | 1,017,707,000 | 856,664,000 | 153,202,000 | 489,927,000 | -276,851,000 | 970,967,000 | 1,014,195,000 | 801,299,000 | 582,443,000 | 357,751,000 | 176,303,000 | -187,945,000 | 512,850,000 | 154,551,000 | 84,551,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation & Amortization | 1,413,153,000 | 1,352,679,000 | 1,264,364,000 | 1,060,018,000 | 969,787,000 | 798,620,000 | 738,522,000 | 742,106,000 | 740,601,000 | 508,743,000 | 335,407,000 | 287,328,000 | 241,823,000 | 217,515,000 | 221,582,000 | 281,112,000 | 268,666,000 | 209,657,000 | 63,137,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred Income Tax | 0 | -1,311,322,000 | -995,413,000 | -1,508,511,000 | -719,014,000 | -713,237,000 | -988,116,000 | -1,110,740,000 | -266,366,000 | -597,249,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Stock-Based Compensation | 277,574,000 | 336,128,000 | 368,921,000 | 291,737,000 | 258,610,000 | 214,822,000 | 199,779,000 | 177,523,000 | 161,097,000 | 99,062,000 | 80,274,000 | 77,724,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Change in Working Capital | -150,538,000 | -228,107,000 | 365,450,000 | 1,661,445,000 | 276,489,000 | 6,076,000 | -1,090,409,000 | 1,617,495,000 | -270,155,000 | -897,633,000 | 273,056,000 | -823,002,000 | 1,388,791,000 | 597,969,000 | 695,603,000 | -49,815,000 | 365,846,000 | 163,502,000 | 819,762,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts Receivable Change | -190,847,843 | 4,711,225,729 | -2,777,650,040 | -3,636,641,879 | 679,766,294 | -326,604,654 | -1,012,749,000 | -580,005,000 | 1,172,555,000 | -526,438,999 | 1,474,000 | -187,202,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Inventory Change | -360,534,574 | 1,876,067,000 | -1,925,105,000 | -1,481,367,000 | -1,526,131,000 | 496,706,000 | -997,656,000 | -156,718,000 | 317,108,000 | 120,263,000 | -739,964,000 | -653,642,000 | -13,587,000 | 75,185,000 | -401,082,000 | 26,028,000 | -152,473,000 | -26,180,000 | -112,007,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts Payable Change | 400,907,618 | -6,811,746,724 | 5,053,569,509 | 6,770,667,813 | 1,138,140,860 | -163,534,094 | 915,429,980 | 2,350,422,372 | -1,759,991,868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other Working Capital Change | -63,201 | -3,653,005 | 14,635,531 | 8,786,066 | -15,287,154 | -491,252 | -92,753,000 | 1,774,213,000 | -587,263,000 | -1,017,896,000 | 1,013,020,000 | -169,360,000 | 1,402,378,000 | 522,784,000 | 1,096,685,000 | -75,843,000 | 518,319,000 | 189,682,000 | 931,769,000 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other Non-Cash Items | -894,652,000 | 516,037,000 | 305,926,000 | 373,886,000 | 406,344,000 | 309,628,000 | 230,729,000 | -907,229,000 | -62,431,000 | -442,647,000 | -190,600,000 | -246,095,000 | -273,101,000 | -207,981,000 | -258,737,000 | -140,659,000 | -138,514,000 | -90,731,000 | 115,366,000 | 161,473,710 | 104,921,717 | 155,106,399 | 0 | 0 | 0 | |
Net Cash Provided by Operating Activities | 2,010,991,000 | 2,801,402,000 | 4,076,979,000 | 3,652,773,000 | 2,209,923,000 | 1,472,573,000 | -756,293,000 | 2,119,822,000 | 292,261,000 | 238,492,000 | 1,432,058,000 | 19,530,000 | 1,939,956,000 | 965,254,000 | 834,751,000 | -97,307,000 | 1,008,848,000 | 436,979,000 | 1,082,816,000 | 161,473,710 | 104,921,717 | 155,106,399 | 70,320,032 | 78,818,325 | 52,381,930 | |
Investments in Property, Plant & Equipment | -729,777,000 | -1,578,146,000 | -1,284,081,000 | -843,750,000 | -953,080,000 | -700,821,000 | -670,594,000 | -803,454,000 | -927,364,000 | -972,697,000 | -675,344,000 | -446,338,000 | -329,193,000 | -147,662,000 | -108,443,000 | -193,915,000 | -267,278,000 | -224,334,000 | -122,240,000 | -9,565,132.668 | -12,974,982.776 | -21,558,245.762 | -34,431,223.715 | -36,507,802.182 | -17,059,738.939 | |
Net Acquisitions | -147,124,000 | -506,877,000 | -122,176,000 | -165,201,000 | -19,771,000 | -125,753,000 | -527,942,000 | -915,862,000 | -5,815,000 | -2,333,637,000 | -8,769,000 | -137,052,000 | -175,408,000 | 0 | -94,722,000 | 0 | 469,458,000 | 22,181,000 | -651,612,000 | -51,242,835.221 | 2,938,199 | -5,995,787.347 | -27,311,903.785 | -43,085,227.783 | 260,264 | |
Purchases of Investments | -198,224,745 | -232,982,000 | -291,589,000 | -240,217,000 | -86,927,000 | -78,575,000 | -100,466,000 | -124,110,000 | -69,255,000 | -32,596,000 | -8,550,000 | -4,104,000 | -10,055,000 | 0 | -172,126,000 | 0 | -540,058,000 | -57,077,000 | -420,000 | -10,320,102.663 | -5,587,723.226 | -25,670,390.023 | -352,087.394 | 0 | 0 | |
Sales & Maturities of Investments | 129,922,000 | 251,038,000 | 117,517,000 | 147,274,000 | 105,829,000 | 33,996,000 | 165,000 | 11,897,000 | 4,915,000 | -326,204,000 | 41,348,000 | -15,495,000 | 26,745,000 | 21,398,000 | 91,096,000 | 1,515,000 | 13,746,000 | 9,814,000 | -19,699,000 | 17,567,635 | 10,244,116 | 18,014,284 | 2,978,382 | 0 | 0 | |
Other Investing Activities | -338,246,255 | 151,947,000 | 81,936,000 | 125,995,000 | -3,004,000 | 171,408,000 | 185,370,000 | 94,061,000 | -179,674,000 | -309,559,000 | -41,928,000 | 279,122,000 | -344,769,000 | 171,486,000 | -3,181,000 | 601,732,000 | -15,922,000 | -30,749,000 | -18,524,000 | -8,716,833.049 | -33,293,603.088 | -16,341,658.216 | -34,882,167.402 | -21,642,497.211 | -6,316,205.757 | |
Net Cash Used for Investing Activities | -1,283,450,000 | -1,915,020,000 | -1,498,393,000 | -975,899,000 | -956,953,000 | -699,745,000 | -1,113,467,000 | -1,397,572,000 | -853,645,000 | -3,281,897,000 | -583,699,000 | -245,368,000 | -837,071,000 | 65,519,000 | -255,056,000 | 432,243,000 | -733,937,000 | -162,555,000 | -770,079,000 | -62,277,268.468 | -38,043,783.671 | -46,109,321.296 | -93,998,999.897 | -101,235,527.176 | -23,115,679.834 | |
Debt Repayment | -266,628,000 | 624,387,000 | -580,723,598 | -1,033,377,000 | 170,826,000 | 675,215,000 | 727,064,000 | -186,352,000 | 225,554,000 | 2,598,520,000 | -23,369,000 | 229,058,369 | -211,726,000 | -223,145,000 | -218,884,000 | 124,922,869 | 429,542,040 | -110,330,000 | 228,358,000 | 0 | 0 | 0 | 14,957,303 | 83,395,776 | -31,649,465.475 | |
Common Stock Issued | -469,955,000 | 0 | 0 | 0 | -159,147,000 | -157,343,000 | 434,830,000 | 0 | 0 | -128,980,000 | -94,742,000 | -84,877,000 | 10,889,000 | 25,104,892 | 13,640,000 | 9,465,571 | 34,829,000 | 9,865,000 | 35,016,656 | 1,952,871 | 3,686,829 | 241,913 | 18,456,893 | 11,163,852 | 226,214,462 | |
Common Stock Repurchased | -469,757,700 | -46,443,000 | -254,490,000 | -735,804,214 | -160,496,649 | 0 | 0 | 0 | 0 | 0 | -45,304,000 | -44,122,000 | 0 | -86,610,000 | 0 | -53,907,000 | -42,583,000 | -10,445,000 | -154,091,767 | -2,063,123.132 | -3,642,951.26 | -10,178,954.426 | -33,818,981.434 | 0 | 0 | |
Dividends Paid | -583,273,000 | -579,667,902 | -492,042,868 | -444,622,525 | -440,855,242 | -404,350,000 | -380,750,000 | -376,898,000 | -379,367,000 | -326,930,000 | -266,692,000 | -194,676,000 | -114,687,000 | -87,870,000 | -11,896,000 | -179,159,000 | -67,087,000 | -57,724,000 | -58,705,000 | -51,737,687.348 | -97,740,764.643 | -51,956,396.605 | -37,770,284.132 | -27,753,458.732 | -12,457,146.819 | |
Other Financing Activities | -16,249,000 | -254,672,334 | -297,105,534 | -1,766,729,475 | 186,984,000 | -148,199,000 | 93,199,000 | 708,347,000 | 20,000,000 | -128,980,000 | 0 | 26,413,631 | 0 | 0 | 0 | -16,980,241 | -64,036,040 | -84,892,000 | 604,657,110 | 0 | 10,521,886 | 0 | 37,770,284 | 32,140,887 | 7,985,264 | |
Net Cash Used/Provided by Financing Activities | -1,336,105,000 | -413,776,000 | -1,757,368,000 | -3,228,154,000 | -238,485,000 | 122,666,000 | 874,343,000 | 145,097,000 | -305,130,000 | 2,142,610,000 | -430,107,000 | -68,203,000 | -315,524,000 | -372,509,000 | -217,140,000 | -116,309,000 | 290,665,000 | -253,526,000 | 305,235,000 | -51,847,939.377 | -87,174,999.968 | -61,893,437.569 | -404,785.106 | 98,947,057 | 190,093,114 | |
Effect of Forex Changes on Cash | -81,690,000 | -152,808,000 | 40,684,000 | 68,675,000 | -126,349,000 | -80,657,000 | 88,835,000 | -39,628,000 | -61,829,000 | -102,126,000 | -14,190,000 | -9,529,000 | 15,793,000 | 58,039,000 | -71,230,000 | -6,668,000 | 34,823,000 | 5,700,000 | -92,000 | -2,435.801 | -6,671.602 | -34,485.809 | -595,958.56 | -118,731.649 | 87,824 | |
Net Change in Cash | -690,254,000 | 319,798,000 | 861,902,000 | -482,605,000 | 888,136,000 | 814,837,000 | -906,582,000 | 827,719,000 | -928,343,000 | -1,002,921,000 | 404,062,000 | -303,570,000 | 803,154,000 | 716,303,000 | 374,816,000 | 211,959,000 | 587,704,000 | 58,735,000 | 617,880,000 | 47,346,067 | -20,303,737 | 47,069,155 | -24,679,711 | 76,411,124 | 219,447,191 | |
Cash at End of Period | 3,559,831,000 | 4,250,085,000 | 3,930,287,000 | 3,068,385,000 | 3,550,990,000 | 2,662,854,000 | 1,848,017,000 | 2,754,599,000 | 1,926,880,000 | 2,855,223,000 | 3,858,144,000 | 3,454,082,000 | 3,757,652,000 | 2,954,498,000 | 2,238,195,000 | 1,863,379,000 | 1,651,420,000 | 1,063,716,000 | 1,004,981,000 | 387,085,256 | 340,004,208 | 360,027,101 | 313,002,487 | 337,686,527 | 261,640,400 | |
Cash at Beginning of Period | 4,250,085,000 | 3,930,287,000 | 3,068,385,000 | 3,550,990,000 | 2,662,854,000 | 1,848,017,000 | 2,754,599,000 | 1,926,880,000 | 2,855,223,000 | 3,858,144,000 | 3,454,082,000 | 3,757,652,000 | 2,954,498,000 | 2,238,195,000 | 1,863,379,000 | 1,651,420,000 | 1,063,716,000 | 1,004,981,000 | 387,101,000 | 339,739,189 | 360,307,945 | 312,957,946 | 337,682,198 | 261,275,403 | 42,193,209 | |
Operating Cash Flow | 2,010,991,000 | 2,801,402,000 | 4,076,979,000 | 3,652,773,000 | 2,209,923,000 | 1,472,573,000 | -756,293,000 | 2,119,822,000 | 292,261,000 | 238,492,000 | 1,432,058,000 | 19,530,000 | 1,939,956,000 | 965,254,000 | 834,751,000 | -97,307,000 | 1,008,848,000 | 436,979,000 | 1,082,816,000 | 161,473,710 | 104,921,717 | 155,106,399 | 70,320,032 | 78,818,325 | 52,381,930 | |
Capital Expenditure | -1,285,897,000 | -1,578,146,000 | -1,284,081,000 | -843,750,000 | -953,080,000 | -700,821,000 | -670,594,000 | -803,454,000 | -927,364,000 | -972,697,000 | -675,344,000 | -446,338,000 | -329,193,000 | -147,662,000 | -108,443,000 | -193,915,000 | -267,278,000 | -224,334,000 | -122,240,000 | -9,565,132.668 | -12,974,982.776 | -21,558,245.762 | -34,431,223.715 | -36,507,802.182 | -17,059,738.939 | |
Free Cash Flow | 725,094,000 | 1,223,256,000 | 2,792,898,000 | 2,809,023,000 | 1,256,843,000 | 771,752,000 | -1,426,887,000 | 1,316,368,000 | -635,103,000 | -734,205,000 | 756,714,000 | -426,808,000 | 1,610,763,000 | 817,592,000 | 726,308,000 | -291,222,000 | 741,570,000 | 212,645,000 | 960,576,000 | 151,908,577 | 91,946,734 | 133,548,153 | 35,888,808 | 42,310,522 | 35,322,191 |