San Miguel Brewery Hong Kong Limited
HKEX:0236.HK
0.89 (HKD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 18.809 | 18.809 | 37.38 | 18.69 | 48.518 | 24.259 | 27.806 | 13.903 | 4.499 | 2.25 | 18.222 | 9.111 | 1.142 | 0.571 | 14.443 | 7.222 | 1.393 | 1.393 | 9.081 | 9.081 | -3.29 | -3.29 | -34.008 | -34.008 | -2.771 | -2.771 | 8.511 | 8.511 | -2.271 | -2.271 | 4.633 | 4.633 | -0.306 | -0.306 | -0.717 | -0.717 | -7.321 | -7.321 | 6.921 | 6.921 | 10.741 | 10.741 | 12.179 | 12.179 | 0.826 | 0.826 | 124.772 | 124.772 | 59.964 | 59.964 | 59.964 | -13.366 | -13.366 | -13.366 | -13.366 | -184.246 | -184.246 | -184.246 | -184.246 | -83.714 | -83.714 | -83.714 | -83.714 | -64.442 | -64.442 | -64.442 | -64.442 | -65.074 | -65.074 | -65.074 | -65.074 | -26.581 | -26.581 | -26.581 | -26.581 | -16.509 | -16.509 | -16.509 | -16.509 | 2.895 | 2.895 | 2.895 | 2.895 | -8.193 | -8.193 | -8.193 | -8.193 | 7.684 | 7.684 | 7.684 | 7.684 | 22.601 | 22.601 | 22.601 | 22.601 | 21.744 | 21.744 | 21.744 | 21.744 | 14.182 | 14.182 | 14.182 | 14.182 | 4.909 | 4.909 | 4.909 | 4.909 | 0.715 | 0.715 | 0.715 | 0.715 |
Depreciation & Amortization
| 6.062 | 0 | 12.481 | 6.241 | 11.765 | 5.883 | 8.922 | 5.643 | 9.16 | 5.764 | 9.208 | 5.781 | 9.175 | 5.765 | 9.398 | 5.879 | 5.7 | 5.7 | 6.285 | 6.285 | 5.751 | 5.751 | 7.072 | 7.072 | 5.715 | 5.715 | 5.412 | 5.412 | 5.257 | 5.257 | 5.18 | 5.18 | 5.439 | 5.439 | 6.48 | 6.48 | 5.473 | 5.473 | 6.08 | 6.08 | 5.411 | 5.411 | 5.74 | 5.74 | 5.228 | 5.228 | 3.367 | 3.367 | 4.326 | 4.326 | 4.326 | 4.481 | 4.481 | 4.481 | 4.481 | 13.216 | 13.216 | 13.216 | 13.216 | 0 | 0 | 0 | 0 | 18.847 | 18.847 | 18.847 | 18.847 | 16.74 | 16.74 | 16.74 | 16.74 | 21.062 | 21.062 | 21.062 | 21.062 | 18.271 | 18.271 | 18.271 | 18.271 | 20.226 | 20.226 | 20.226 | 20.226 | 20.104 | 20.104 | 20.104 | 20.104 | 20.228 | 20.228 | 20.228 | 20.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 2.4 | 2.4 | 0 | 0 | -12.943 | -12.943 | 0 | 0 | -4.765 | -4.765 | 0 | 0 | 6.078 | 6.078 | 0 | 0 | 1.462 | 1.462 | 2.178 | 2.178 | 1.125 | 1.125 | -3.871 | -3.871 | 1.963 | 1.963 | 2.642 | 2.642 | 3.778 | 3.778 | -2.076 | -2.076 | 8.345 | 8.345 | 2.339 | 2.339 | -1.264 | -1.264 | -7.246 | -7.246 | 0.368 | 0.368 | 4.859 | 4.859 | 7.288 | 7.288 | -4.829 | -4.829 | -4.829 | -6.355 | -6.355 | -6.355 | -6.355 | 5.24 | 5.24 | 5.24 | 5.24 | 0 | 0 | 0 | 0 | -3.124 | -3.124 | -3.124 | -3.124 | -1.589 | -1.589 | -1.589 | -1.589 | -0.149 | -0.149 | -0.149 | -0.149 | -0.79 | -0.79 | -0.79 | -0.79 | -2.247 | -2.247 | -2.247 | -2.247 | 24.527 | 24.527 | 24.527 | 24.527 | -10.888 | -10.888 | -10.888 | -10.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | -3.217 | -3.217 | 0 | 0 | -0.467 | -0.467 | 0 | 0 | 0.249 | 0.249 | 0 | 0 | 4.262 | 4.262 | 0 | 0 | -0.274 | -0.274 | 0 | 0 | 0.508 | 0.508 | 0 | 0 | 3.014 | 3.014 | 0 | 0 | 5.48 | 5.48 | 0 | 0 | 6.913 | 6.913 | 0 | 0 | 2.268 | 2.268 | 0 | 0 | -2.184 | -2.184 | 0 | 0 | 2.736 | 2.736 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0.532 | 0.532 | 0 | 0 | -10.135 | -10.135 | 0 | 0 | -6.333 | -6.333 | 0 | 0 | -2.841 | -2.841 | 0 | 0 | -4.409 | -4.409 | -2.205 | -2.205 | 2.75 | 2.75 | 1.375 | 1.375 | 0.77 | 0.77 | 0.385 | 0.385 | 1.592 | 1.592 | 0.796 | 0.796 | -0.503 | -0.503 | -0.252 | -0.252 | 3.681 | 3.681 | 1.841 | 1.841 | -1.363 | -1.363 | -0.681 | -0.681 | 4.552 | 4.552 | 2.276 | 2.276 | 2.276 | -3.849 | -3.849 | -3.849 | -3.849 | 2.725 | 2.725 | 2.725 | 2.725 | 0 | 0 | 0 | 0 | -6.237 | -6.237 | -6.237 | -6.237 | 2.659 | 2.659 | 2.659 | 2.659 | 0.009 | 0.009 | 0.009 | 0.009 | 1.025 | 1.025 | 1.025 | 1.025 | -4.476 | -4.476 | -4.476 | -4.476 | 2.94 | 2.94 | 2.94 | 2.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 5.085 | 5.085 | 0 | 0 | -2.342 | -2.342 | 0 | 0 | 1.32 | 1.32 | 0 | 0 | 4.657 | 4.657 | 0 | 0 | 6.145 | 6.145 | 4.382 | 4.382 | -2.133 | -2.133 | -5.245 | -5.245 | -1.821 | -1.821 | 2.257 | 2.257 | -3.294 | -3.294 | -2.872 | -2.872 | 1.935 | 1.935 | 2.591 | 2.591 | -7.213 | -7.213 | -9.086 | -9.086 | 3.914 | 3.914 | 5.54 | 5.54 | 5.54 | -7.105 | -7.105 | -7.105 | -7.105 | -2.506 | -2.506 | -2.506 | -2.506 | 2.514 | 2.514 | 2.514 | 2.514 | 0 | 0 | 0 | 0 | 3.113 | 3.113 | 3.113 | 3.113 | -4.249 | -4.249 | -4.249 | -4.249 | -0.158 | -0.158 | -0.158 | -0.158 | -1.815 | -1.815 | -1.815 | -1.815 | 2.23 | 2.23 | 2.23 | 2.23 | 21.587 | 21.587 | 21.587 | 21.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -6.369 | -18.809 | 6.985 | -13.016 | 23.325 | -0.103 | 24.413 | 14.859 | -1.103 | -10.896 | 3.889 | -3.47 | 31.749 | 5.522 | 31.231 | -0.564 | -3.102 | -3.102 | -10.695 | -10.695 | 10.105 | 10.105 | 31.85 | 31.85 | 2.151 | 2.151 | 0.335 | 0.335 | 7.113 | 7.113 | -10.078 | -10.078 | 4.965 | 4.965 | -8.345 | -8.345 | 7.548 | 7.548 | -7.264 | -7.264 | -3.037 | -3.037 | -0.175 | -0.175 | 9.451 | 9.451 | -135.419 | -135.419 | -69.477 | -69.477 | -69.477 | -4.386 | -4.386 | -4.386 | -4.386 | 160.705 | 160.705 | 160.705 | 160.705 | 84.096 | 84.096 | 84.096 | 84.096 | 60.865 | 60.865 | 60.865 | 60.865 | 69.559 | 69.559 | 69.559 | 69.559 | 9.042 | 9.042 | 9.042 | 9.042 | 16.446 | 16.446 | 16.446 | 16.446 | 6.557 | 6.557 | 6.557 | 6.557 | 1 | 1 | 1 | 1 | 3.315 | 3.315 | 3.315 | 3.315 | 34.637 | 34.637 | 34.637 | 34.637 | 23.884 | 23.884 | 23.884 | 23.884 | 26.452 | 26.452 | 26.452 | 26.452 | 13.056 | 13.056 | 13.056 | 13.056 | 21.308 | 21.308 | 21.308 | 21.308 |
Operating Cash Flow
| 18.502 | 0 | 31.884 | 14.315 | 60.078 | 30.039 | 43.297 | 21.462 | -5.764 | -2.882 | 12.903 | 6.658 | 23.716 | 11.858 | 36.276 | 18.614 | 3.99 | 3.99 | 6.133 | 6.133 | 12.566 | 12.566 | 6.04 | 6.04 | 5.095 | 5.095 | 16.22 | 16.22 | 10.099 | 10.099 | 3.512 | 3.512 | 10.098 | 10.098 | 5.764 | 5.764 | 5.7 | 5.7 | 4.473 | 4.473 | 13.115 | 13.115 | 18.112 | 18.112 | 15.504 | 15.504 | -7.281 | -7.281 | -10.016 | -10.016 | -10.016 | -19.626 | -19.626 | -19.626 | -19.626 | -5.085 | -5.085 | -5.085 | -5.085 | 0.382 | 0.382 | 0.382 | 0.382 | 12.145 | 12.145 | 12.145 | 12.145 | 19.636 | 19.636 | 19.636 | 19.636 | 3.375 | 3.375 | 3.375 | 3.375 | 17.418 | 17.418 | 17.418 | 17.418 | 27.431 | 27.431 | 27.431 | 27.431 | 37.438 | 37.438 | 37.438 | 37.438 | 20.34 | 20.34 | 20.34 | 20.34 | 57.238 | 57.238 | 57.238 | 57.238 | 45.628 | 45.628 | 45.628 | 45.628 | 40.634 | 40.634 | 40.634 | 40.634 | 17.965 | 17.965 | 17.965 | 17.965 | 22.023 | 22.023 | 22.023 | 22.023 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | -12.252 | -12.252 | 0 | 0 | -8.043 | -8.043 | 0 | 0 | -12.623 | -6.312 | 0 | 0 | -6.815 | -6.815 | 0 | 0 | -5.404 | -5.404 | -2.702 | -2.702 | -9.556 | -9.556 | -4.778 | -4.778 | -7.236 | -7.236 | -3.618 | -3.618 | -6.907 | -6.907 | -3.453 | -3.453 | -2.509 | -2.509 | -1.254 | -1.254 | -5.646 | -5.646 | -2.823 | -2.823 | -2.505 | -2.505 | -1.252 | -1.252 | -7.594 | -7.594 | -3.797 | -3.797 | -3.797 | -5.312 | -5.312 | -5.312 | -5.312 | -9.219 | -9.219 | -9.219 | -9.219 | -14.577 | -14.577 | -14.577 | -14.577 | -40.905 | -40.905 | -40.905 | -40.905 | -21.156 | -21.156 | -21.156 | -21.156 | -19.272 | -19.272 | -19.272 | -19.272 | -5.019 | -5.019 | -5.019 | -5.019 | -3.101 | -3.101 | -3.101 | -3.101 | -4.163 | -4.163 | -4.163 | -4.163 | -2.382 | -2.382 | -2.382 | -2.382 | -6.29 | -6.29 | -6.29 | -6.29 | -3.661 | -3.661 | -3.661 | -3.661 | -4.259 | -4.259 | -4.259 | -4.259 | -6.005 | -6.005 | -6.005 | -6.005 | -10.807 | -10.807 | -10.807 | -10.807 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 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 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -24.818 | 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 | -5.957 | -5.957 | -5.957 | -5.957 | -1.722 | -1.722 | -1.722 | -1.722 | -5.042 | -5.042 | -5.042 | -5.042 | 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 | -0.001 | -0.001 | -0.001 | -0.001 | -7.068 | -7.068 | -7.068 | -7.068 | -4.714 | -4.714 | -4.714 | -4.714 | -0.034 | -0.034 | -0.034 | -0.034 | -0 | -0 | -0 | -0 | -2.575 | -2.575 | -2.575 | -2.575 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 30.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.514 | 3.514 | 3.514 | 3.514 | 0.62 | 0.62 | 0.62 | 0.62 | 1.851 | 1.851 | 1.851 | 1.851 | 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 | 3.123 | 3.123 | 3.123 | 3.123 | 0 | 0 | 0 | 0 | 3.994 | 3.994 | 3.994 | 3.994 | 4.691 | 4.691 | 4.691 | 4.691 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 2.593 | 2.593 | 2.593 | 2.593 | 4.966 | 4.966 | 4.966 | 4.966 | 0.539 | 0.539 | 0.539 | 0.539 | 0.538 | 0.538 | 0.538 | 0.538 |
Other Investing Activites
| -0.9 | 0 | 6.784 | 6.784 | -3.313 | -3.313 | 16.972 | 16.972 | -0.099 | -0.099 | 2.969 | 12.787 | -4.224 | -4.224 | -10.825 | -10.825 | 2.158 | 2.158 | 4.378 | 4.378 | 4.561 | 4.561 | 23.828 | 23.828 | -20.66 | -20.66 | 7.527 | 7.527 | -2.058 | -2.058 | 11.027 | 11.027 | -7.455 | -7.455 | -6.166 | -6.166 | -3.803 | -3.803 | -10.164 | -10.164 | 8.278 | 8.278 | -7.737 | -7.737 | -1.316 | -1.316 | 5.962 | 5.962 | 3.797 | 3.797 | 3.797 | 5.312 | 5.312 | 5.312 | 5.312 | 9.219 | 9.219 | 9.219 | 9.219 | 14.577 | 14.577 | 14.577 | 14.577 | 40.905 | 40.905 | 40.905 | 40.905 | 21.156 | 21.156 | 21.156 | 21.156 | 16.149 | 16.149 | 16.149 | 16.149 | 5.019 | 5.019 | 5.019 | 5.019 | -0.893 | -0.893 | -0.893 | -0.893 | -0.529 | -0.529 | -0.529 | -0.529 | 2.381 | 2.381 | 2.381 | 2.381 | 13.358 | 13.358 | 13.358 | 13.358 | 5.782 | 5.782 | 5.782 | 5.782 | -0.673 | -0.673 | -0.673 | -0.673 | 5.467 | 5.467 | 5.467 | 5.467 | 12.843 | 12.843 | 12.843 | 12.843 |
Investing Cash Flow
| -0.9 | 0 | -14.347 | -5.468 | -6.625 | -3.313 | 16.591 | 8.93 | -0.197 | -0.099 | 11.985 | 6.475 | -8.448 | -4.224 | -36.566 | -17.64 | 2.158 | 2.158 | -1.026 | -1.026 | 4.561 | 4.561 | 14.273 | 14.273 | -20.66 | -20.66 | 0.291 | 0.291 | -2.058 | -2.058 | 4.121 | 4.121 | -7.455 | -7.455 | -8.674 | -8.674 | -3.803 | -3.803 | -15.81 | -15.81 | 8.278 | 8.278 | -10.242 | -10.242 | -1.316 | -1.316 | -1.632 | -1.632 | -2.809 | -2.809 | -2.809 | -5.312 | -5.312 | -5.312 | -5.312 | -9.219 | -9.219 | -9.219 | -9.219 | -14.577 | -14.577 | -14.577 | -14.577 | -40.905 | -40.905 | -40.905 | -40.905 | -17.614 | -17.614 | -17.614 | -17.614 | -11.925 | -11.925 | -11.925 | -11.925 | -8.066 | -8.066 | -8.066 | -8.066 | 2.211 | 2.211 | 2.211 | 2.211 | -9.456 | -9.456 | -9.456 | -9.456 | -1.428 | -1.428 | -1.428 | -1.428 | -20.012 | -20.012 | -20.012 | -20.012 | -5.782 | -5.782 | -5.782 | -5.782 | 0.673 | 0.673 | 0.673 | 0.673 | -5.467 | -5.467 | -5.467 | -5.467 | 3.464 | 3.464 | 3.464 | 3.464 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.195 | -3.195 | -3.195 | -3.195 | -12.849 | -12.849 | -12.849 | -12.849 | -6.412 | -6.412 | -6.412 | -6.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.182 | -3.182 | -3.182 | -3.182 | -57.985 | -57.985 | -57.985 | -57.985 | -124.888 | -124.888 | -124.888 | -124.888 | -91.374 | -91.374 | -91.374 | -91.374 | -19.797 | -19.797 | -19.797 | -19.797 | -55.08 | -55.08 | -55.08 | -55.08 | -25.242 | -25.242 | -25.242 | -25.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -25 | -25 | -25 | -3.889 | -3.889 | -3.889 | -3.889 | -19.413 | -19.413 | -19.413 | -19.413 | -68.246 | -68.246 | -68.246 | -68.246 | -48.751 | -48.751 | -48.751 | -48.751 | -4.95 | -4.95 | -4.95 | -4.95 | -15.258 | -15.258 | -15.258 | -15.258 | -28.415 | -28.415 | -28.415 | -28.415 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | -1.868 | -1.868 | 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 | -0.934 | -1.868 | -1.868 | -1.74 | -1.74 | -1.868 | -1.868 | -1.804 | 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 | -1.868 | -1.868 | -1.868 | -1.868 | 0 | 0 | 0 | 0 | -1.868 | -1.868 | -1.868 | -1.868 | -11.207 | -11.207 | -11.207 | -11.207 | -40.352 | -40.352 | -40.352 | -40.352 | -12.141 | -12.141 | -12.141 | -12.141 | -9.339 | -9.339 | -9.339 | -9.339 | -1.736 | -1.736 | -1.736 | -1.736 | -12.032 | -12.032 | -12.032 | -12.032 |
Other Financing Activities
| -9.635 | 0 | 1.916 | 1.916 | -2.21 | -2.21 | -0.433 | -6.662 | -13.256 | -13.256 | -1.111 | -13.078 | -13.753 | -13.753 | 0.34 | 0.34 | -6.371 | -6.371 | -1.401 | -1.401 | -7.702 | -7.702 | -14.33 | -14.33 | -14.388 | -14.388 | -14.67 | -14.67 | -1.246 | -1.246 | -1.453 | -1.453 | -1.275 | -1.275 | -1.148 | -1.148 | -1.039 | -1.039 | -7.527 | -7.527 | -0.963 | -0.963 | -0.245 | -0.245 | -16.11 | -16.11 | -1.574 | -1.574 | 124.888 | 124.888 | 124.888 | 91.374 | 91.374 | 91.374 | 91.374 | 19.797 | 19.797 | 19.797 | 19.797 | 55.08 | 55.08 | 55.08 | 55.08 | 25.242 | 25.242 | 25.242 | 25.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.868 | 26.868 | 26.868 | 26.868 | 3.889 | 3.889 | 3.889 | 3.889 | 21.281 | 21.281 | 21.281 | 21.281 | 79.453 | 79.453 | 79.453 | 79.453 | 89.104 | 89.104 | 89.104 | 89.104 | 17.091 | 17.091 | 17.091 | 17.091 | 24.598 | 24.598 | 24.598 | 24.598 | 30.15 | 30.15 | 30.15 | 30.15 | 12.032 | 12.032 | 12.032 | 12.032 |
Financing Cash Flow
| -9.635 | 0 | 0.251 | 0.048 | -4.42 | -2.21 | -12.43 | -6.662 | -26.512 | -13.256 | -24.778 | -13.078 | -27.505 | -13.753 | 2.918 | 0.34 | -6.371 | -6.371 | -1.401 | -1.401 | -7.702 | -7.702 | -14.33 | -14.33 | -14.388 | -14.388 | -14.67 | -14.67 | -1.246 | -1.246 | -1.453 | -1.453 | -1.275 | -1.275 | -1.148 | -1.148 | -2.907 | -2.907 | -9.267 | -9.267 | -2.831 | -2.831 | -0.245 | -0.245 | -16.11 | -16.11 | -1.574 | -1.574 | -75.388 | -75.388 | -75.388 | -124.405 | -124.405 | -124.405 | -124.405 | -21.266 | -21.266 | -21.266 | -21.266 | -70.08 | -70.08 | -70.08 | -70.08 | -20.568 | -20.568 | -20.568 | -20.568 | -2.412 | -2.412 | -2.412 | -2.412 | -1.668 | -1.668 | -1.668 | -1.668 | -28.442 | -28.442 | -28.442 | -28.442 | -4.548 | -4.548 | -4.548 | -4.548 | -22.378 | -22.378 | -22.378 | -22.378 | -81.421 | -81.421 | -81.421 | -81.421 | -89.104 | -89.104 | -89.104 | -89.104 | -17.091 | -17.091 | -17.091 | -17.091 | -24.598 | -24.598 | -24.598 | -24.598 | -30.15 | -30.15 | -30.15 | -30.15 | -12.032 | -12.032 | -12.032 | -12.032 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.695 | 0 | 0.762 | 0.762 | -1.186 | -1.186 | -1.298 | -1.298 | -0.096 | -0.096 | 0.536 | 0.536 | 0.262 | 0.262 | 2.09 | 2.09 | -0.378 | -0.378 | 0.032 | 0.032 | -0.343 | -0.343 | -0.386 | -0.386 | -0.172 | -0.172 | 0.492 | 0.492 | 0.386 | 0.386 | -0.733 | -0.733 | -0.116 | -0.116 | -0.362 | -0.362 | 0.002 | 0.002 | 0.083 | 0.083 | -0.127 | -0.127 | 0.093 | 0.093 | 0.125 | 0.125 | 0.046 | 0.046 | -0.326 | -0.326 | -0.326 | -5.365 | -5.365 | -5.365 | -5.365 | -1.546 | -1.546 | -1.546 | -1.546 | 69.142 | 69.142 | 69.142 | 69.142 | -1.226 | -1.226 | -1.226 | -1.226 | 7.848 | 7.848 | 7.848 | 7.848 | 18.469 | 18.469 | 18.469 | 18.469 | 1.219 | 1.219 | 1.219 | 1.219 | 0.369 | 0.369 | 0.369 | 0.369 | 16.425 | 16.425 | 16.425 | 16.425 | 68.36 | 68.36 | 68.36 | 68.36 | 0.876 | 0.876 | 0.876 | 0.876 | 2.237 | 2.237 | 2.237 | 2.237 | 14.529 | 14.529 | 14.529 | 14.529 | 11.455 | 11.455 | 11.455 | 11.455 | 23.361 | 23.361 | 23.361 | 23.361 |
Net Change In Cash
| 17.324 | 0 | 19.311 | 9.656 | 46.662 | 23.331 | 44.863 | 22.432 | -32.664 | -16.332 | 1.181 | 0.591 | -11.713 | -5.857 | 6.807 | 3.404 | -0.6 | -0.6 | 3.738 | -72.573 | 78.983 | 6.41 | 6.41 | -49.625 | 37.362 | -12.264 | -12.264 | -92.944 | 97.701 | 4.757 | 4.757 | -72.445 | 75.795 | 3.35 | 3.35 | -82.129 | 79.415 | -2.714 | -2.714 | -122.474 | 121.431 | -1.043 | -1.043 | -69.124 | 72.084 | 2.961 | 2.961 | 13.83 | 13.83 | 13.83 | 13.83 | -43.743 | -43.743 | -43.743 | -43.743 | -16.337 | -16.337 | -16.337 | -16.337 | -15.134 | -15.134 | -15.134 | -15.134 | -24.933 | -24.933 | -24.933 | -24.933 | 7.458 | 7.458 | 7.458 | 7.458 | 8.251 | 8.251 | 8.251 | 8.251 | -17.872 | -17.872 | -17.872 | -17.872 | 25.463 | 25.463 | 25.463 | 25.463 | 22.029 | 22.029 | 22.029 | 22.029 | 5.851 | 5.851 | 5.851 | 5.851 | -51.002 | -51.002 | -51.002 | -51.002 | 24.993 | 24.993 | 24.993 | 24.993 | 31.238 | 31.238 | 31.238 | 31.238 | -6.197 | -6.197 | -6.197 | -6.197 | 36.817 | 36.817 | 36.817 | 36.817 |
Cash At End Of Period
| 197.303 | 0 | 179.979 | 9.656 | 160.668 | 23.331 | 114.006 | 91.575 | 69.143 | -16.332 | 101.807 | 101.217 | 100.626 | -5.857 | 112.339 | 108.936 | 105.532 | -0.6 | 3.738 | 26.683 | 99.256 | 26.683 | 26.683 | 20.273 | 69.898 | 20.273 | 20.273 | 32.537 | 125.48 | 32.537 | 32.537 | 27.779 | 100.224 | 27.779 | 27.779 | 24.43 | 106.558 | 24.43 | 24.43 | 27.144 | 149.617 | 27.144 | 27.144 | 28.187 | 97.31 | 28.187 | 28.187 | 25.226 | 25.226 | 25.226 | 25.226 | 11.397 | 11.397 | 11.397 | 11.397 | 55.139 | 55.139 | 55.139 | 55.139 | 71.476 | 71.476 | 71.476 | 71.476 | 86.609 | 86.609 | 86.609 | 86.609 | 111.542 | 111.542 | 111.542 | 111.542 | 104.084 | 104.084 | 104.084 | 104.084 | 95.833 | 95.833 | 95.833 | 95.833 | 113.704 | 113.704 | 113.704 | 113.704 | 88.241 | 88.241 | 88.241 | 88.241 | 66.212 | 66.212 | 66.212 | 66.212 | 53.707 | 53.707 | 53.707 | 53.707 | 104.709 | 104.709 | 104.709 | 104.709 | 79.717 | 79.717 | 79.717 | 79.717 | 48.479 | 48.479 | 48.479 | 48.479 | 54.676 | 54.676 | 54.676 | 54.676 |