Guangdong Investment Limited
HKEX:0270.HK
5.04 (HKD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 2,410.985 | 595.16 | 2,526.909 | 1,813.985 | 2,949.518 | 1,934.127 | 2,762.835 | 2,140.725 | 2,369.219 | 2,343.409 | 2,700.961 | 2,343.265 | 2,671.854 | 1,899.515 | 3,785.856 | 1,936.933 | 2,275.104 | 1,683.976 | 2,221.301 | 1,927.835 | 2,469.295 | 1,997.792 | 2,428.325 | 1,106.529 | 853.456 | 853.456 | 853.456 | 853.456 | 748.524 | 748.524 | 748.524 | 748.524 | 605.044 | 605.044 | 605.044 | 605.044 | 511.064 | 511.064 | 511.064 | 511.064 | 469.171 | 469.171 | 469.171 | 469.171 | 499.476 | 499.476 | 499.476 | 499.476 | 376.726 | 376.726 | 376.726 | 376.726 | 325.874 | 325.874 | 325.874 | 325.874 | 287.425 | 287.425 | 287.425 | 287.425 | 276.68 | 276.68 | 276.68 | 276.68 | 70.277 | 70.277 | 70.277 | 70.277 | 71.386 | 71.386 | 71.386 | 71.386 | -339.076 | -339.076 | -339.076 | -339.076 | -598.296 | -598.296 | -598.296 | -598.296 | -503.044 | -503.044 | -503.044 | -503.044 | 187.572 | 187.572 | 187.572 | 187.572 | 151.074 | 151.074 | 151.074 | 151.074 | 109.299 | 109.299 | 109.299 | 109.299 | 109.299 | 109.299 | 109.299 | 109.299 | 82.616 | 82.616 | 82.616 | 82.616 |
Depreciation & Amortization
| 1,237.326 | 1,266.99 | 1,218.83 | 1,096.606 | 968.53 | 955.611 | 933.829 | 820.254 | 788.649 | 779.288 | 749.942 | 726.649 | 789.991 | 760.114 | 712.182 | 682.887 | 664.776 | 579.297 | 536.548 | 539.805 | 525.805 | 533.925 | 528.336 | 265.565 | 263.671 | 263.671 | 263.671 | 263.671 | 253.744 | 253.744 | 253.744 | 253.744 | 245.1 | 245.1 | 245.1 | 245.1 | 242.307 | 242.307 | 242.307 | 242.307 | 251.731 | 251.731 | 251.731 | 251.731 | 226.474 | 226.474 | 226.474 | 226.474 | 231.911 | 231.911 | 231.911 | 231.911 | 227.296 | 227.296 | 227.296 | 227.296 | 273.229 | 273.229 | 273.229 | 273.229 | 120.894 | 120.894 | 120.894 | 120.894 | 260.75 | 260.75 | 260.75 | 260.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 318.979 | 0 | 603.961 | 0 | 260.342 | 0 | -124.919 | 0 | 167.803 | 0 | 148.076 | 32.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.055 | 0.054 | 0.319 | 0.374 | 3.026 | 0.166 | 7.587 | 1.421 | 16.653 | 5.747 | 16.553 | 5.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,396.336 | 0 | -7,871.022 | 0 | -23,548.457 | 0 | -5,770.823 | 0 | -2,123.306 | 0 | -1,335.894 | 0 | -862.271 | 0 | -300.454 | 0 | -12.701 | 0 | -160.591 | 0 | -164.344 | -37.775 | -37.775 | 11.125 | 11.125 | 11.125 | 11.125 | 74.647 | 74.647 | 74.647 | 74.647 | 51.646 | 51.646 | 51.646 | 51.646 | 30.635 | 30.635 | 30.635 | 30.635 | -81.353 | -81.353 | -81.353 | -81.353 | 32.148 | 32.148 | 32.148 | 32.148 | 4.071 | 4.071 | 4.071 | 4.071 | 54.146 | 54.146 | 54.146 | 54.146 | 34.546 | 34.546 | 34.546 | 34.546 | -109.529 | -109.529 | -109.529 | -109.529 | 70.095 | 70.095 | 70.095 | 70.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | -878.65 | 0 | -1,431.075 | 0 | 1,543.357 | 0 | -3,498.364 | 0 | -470.427 | 0 | -155.67 | 0 | -428.852 | 0 | -271.5 | 0 | 138.495 | 0 | -196.272 | 0 | -143.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,000.231 | 0 | -3,297.812 | 0 | -21,005.078 | 0 | 278.249 | 0 | 83.61 | 0 | -163.364 | 0 | -175.428 | 0 | 8.132 | 0 | -21.163 | 0 | 11.816 | 0 | -20.749 | -5.187 | -5.187 | 1.144 | 1.144 | 1.144 | 1.144 | -0.392 | -0.392 | -0.392 | -0.392 | -2.588 | -2.588 | -2.588 | -2.588 | 0.164 | 0.164 | 0.164 | 0.164 | 1.918 | 1.918 | 1.918 | 1.918 | 0.424 | 0.424 | 0.424 | 0.424 | 1.198 | 1.198 | 1.198 | 1.198 | -1.333 | -1.333 | -1.333 | -1.333 | 0.083 | 0.083 | 0.083 | 0.083 | -49.22 | -49.22 | -49.22 | -49.22 | 6.626 | 6.626 | 6.626 | 6.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,517.917 | 0 | -3,142.135 | 0 | -4,086.736 | 0 | -2,550.708 | 0 | -1,736.489 | 0 | -1,016.86 | 0 | -257.991 | 0 | -37.086 | 0 | -130.033 | 0 | 23.865 | 0 | 0.285 | -32.588 | -32.588 | 9.981 | 9.981 | 9.981 | 9.981 | 75.039 | 75.039 | 75.039 | 75.039 | 54.233 | 54.233 | 54.233 | 54.233 | 30.472 | 30.472 | 30.472 | 30.472 | -83.271 | -83.271 | -83.271 | -83.271 | 31.725 | 31.725 | 31.725 | 31.725 | 2.873 | 2.873 | 2.873 | 2.873 | 55.479 | 55.479 | 55.479 | 55.479 | 34.464 | 34.464 | 34.464 | 34.464 | -60.309 | -60.309 | -60.309 | -60.309 | 63.469 | 63.469 | 63.469 | 63.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,227.427 | 5,891.043 | 607.958 | 9,152.275 | -8,191.974 | -4,175.745 | -4,006.27 | -1,164.966 | 510.817 | 2,512.935 | 645.576 | 2,217.959 | -1,086.587 | 1,203.221 | -2,427.488 | 1,057.904 | -221.743 | 1,004.51 | -592.547 | 889.705 | -1,029.634 | 675.006 | -1,304.844 | -160.771 | 9.457 | 9.457 | 9.457 | 9.457 | 120.863 | 120.863 | 120.863 | 120.863 | 211.836 | 211.836 | 211.836 | 211.836 | 231.953 | 231.953 | 231.953 | 231.953 | 324.848 | 324.848 | 324.848 | 324.848 | 158.404 | 158.404 | 158.404 | 158.404 | 243.674 | 243.674 | 243.674 | 243.674 | 219.101 | 219.101 | 219.101 | 219.101 | 197.759 | 197.759 | 197.759 | 197.759 | 166.442 | 166.442 | 166.442 | 166.442 | 35.782 | 35.782 | 35.782 | 35.782 | 652.393 | 652.393 | 652.393 | 652.393 | 674.378 | 674.378 | 674.378 | 674.378 | 880.357 | 880.357 | 880.357 | 880.357 | 873.231 | 873.231 | 873.231 | 873.231 | 143.38 | 143.38 | 143.38 | 143.38 | -0.333 | -0.333 | -0.333 | -0.333 | -8.545 | -8.545 | -8.545 | -8.545 | -4.986 | -4.986 | -4.986 | -4.986 | -123.873 | -123.873 | -123.873 | -123.873 |
Operating Cash Flow
| 4,875.738 | 6,356.857 | 4,353.697 | 4,191.844 | -6,210.986 | -3,197.229 | -2,177.264 | 155.505 | 2,091.387 | 4,077.056 | 2,596.595 | 3,952.034 | 2,375.312 | 3,000.898 | 2,070.924 | 3,380.296 | 2,718.303 | 3,262.669 | 2,166.723 | 3,213.407 | 1,971.213 | 3,058.932 | 1,657.208 | 1,179.035 | 1,137.476 | 1,137.476 | 1,137.476 | 1,137.476 | 1,198.521 | 1,198.521 | 1,198.521 | 1,198.521 | 1,115.412 | 1,115.412 | 1,115.412 | 1,115.412 | 1,018.425 | 1,018.425 | 1,018.425 | 1,018.425 | 964.863 | 964.863 | 964.863 | 964.863 | 916.502 | 916.502 | 916.502 | 916.502 | 856.381 | 856.381 | 856.381 | 856.381 | 826.416 | 826.416 | 826.416 | 826.416 | 792.959 | 792.959 | 792.959 | 792.959 | 454.487 | 454.487 | 454.487 | 454.487 | 436.903 | 436.903 | 436.903 | 436.903 | 723.779 | 723.779 | 723.779 | 723.779 | 335.302 | 335.302 | 335.302 | 335.302 | 282.062 | 282.062 | 282.062 | 282.062 | 370.188 | 370.188 | 370.188 | 370.188 | 330.952 | 330.952 | 330.952 | 330.952 | 150.741 | 150.741 | 150.741 | 150.741 | 100.754 | 100.754 | 100.754 | 100.754 | 104.313 | 104.313 | 104.313 | 104.313 | -41.258 | -41.258 | -41.258 | -41.258 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -341.415 | -468.314 | -260.128 | -428.519 | -1,715.015 | -1,594.031 | -2,372.933 | -1,820.212 | -1,067.604 | -1,342.306 | -719.44 | -316.655 | -261.209 | -123.636 | -237.289 | -67.193 | -440.057 | -763.421 | -610.179 | -37.959 | -240.905 | -64.879 | -74.053 | -29.145 | -62.165 | -62.165 | -62.165 | -62.165 | -92.6 | -92.6 | -92.6 | -92.6 | -208.566 | -208.566 | -208.566 | -208.566 | -140.605 | -140.605 | -140.605 | -140.605 | -39.701 | -39.701 | -39.701 | -39.701 | -40.278 | -40.278 | -40.278 | -40.278 | -78.56 | -78.56 | -78.56 | -78.56 | -62.442 | -62.442 | -62.442 | -62.442 | -28.627 | -28.627 | -28.627 | -28.627 | -11.859 | -11.859 | -11.859 | -11.859 | -26.759 | -26.759 | -26.759 | -26.759 | -33.757 | -33.757 | -33.757 | -33.757 | -39.499 | -39.499 | -39.499 | -39.499 | -35.992 | -35.992 | -35.992 | -35.992 | -87.138 | -87.138 | -87.138 | -87.138 | -490.314 | -490.314 | -490.314 | -490.314 | -490.6 | -490.6 | -490.6 | -490.6 | -305.559 | -305.559 | -305.559 | -305.559 | -196.779 | -196.779 | -196.779 | -196.779 | -219.387 | -219.387 | -219.387 | -219.387 |
Acquisitions Net
| -31.99 | 196.284 | 238.216 | -849.447 | -1,898.179 | 136.449 | -793.874 | -180.374 | 313.993 | 100.608 | -1,613.733 | -2,381.987 | -15.315 | -104.597 | 59.162 | -241.121 | -209.937 | -3,077.25 | -44.132 | -147.497 | -136.528 | -1.837 | 485.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -576.365 | -1,229.269 | 724.838 | -1,526.555 | -703.457 | -467.438 | 942.372 | -1,788.341 | -3,292.826 | -110.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -815.064 | -1,147.475 | -1,147.475 | -205.925 | -205.925 | -205.925 | -205.925 | -360.082 | -360.082 | -360.082 | -360.082 | -89.289 | -89.289 | -89.289 | -89.289 | -51.062 | -51.062 | -51.062 | -51.062 | -186.746 | -186.746 | -186.746 | -186.746 | -53.385 | -53.385 | -53.385 | -53.385 | -2.575 | -2.575 | -2.575 | -2.575 | -25.992 | -25.992 | -25.992 | -25.992 | -25.699 | -25.699 | -25.699 | -25.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.187 | -1.187 | -1.187 | -1.187 | 0 | 0 | 0 | 0 | -32.93 | -32.93 | -32.93 | -32.93 | -212.095 | -212.095 | -212.095 | -212.095 | -34.441 | -34.441 | -34.441 | -34.441 | -13.27 | -13.27 | -13.27 | -13.27 | -18.308 | -18.308 | -18.308 | -18.308 | -119.884 | -119.884 | -119.884 | -119.884 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 597.236 | -0 | 75.827 | 354.575 | 2,300.407 | 0 | 6,074.546 | 3,131.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 662.151 | 662.151 | 111.821 | 111.821 | 111.821 | 111.821 | 362.35 | 362.35 | 362.35 | 362.35 | 104.204 | 104.204 | 104.204 | 104.204 | 51.795 | 51.795 | 51.795 | 51.795 | 183.763 | 183.763 | 183.763 | 183.763 | 53.412 | 53.412 | 53.412 | 53.412 | 14.566 | 14.566 | 14.566 | 14.566 | 47.347 | 47.347 | 47.347 | 47.347 | 1.462 | 1.462 | 1.462 | 1.462 | 2.923 | 2.923 | 2.923 | 2.923 | 3.528 | 3.528 | 3.528 | 3.528 | 0 | 0 | 0 | 0 | 6.64 | 6.64 | 6.64 | 6.64 | 8.932 | 8.932 | 8.932 | 8.932 | 10.034 | 10.034 | 10.034 | 10.034 | 44.081 | 44.081 | 44.081 | 44.081 | 1.886 | 1.886 | 1.886 | 1.886 | 0.985 | 0.985 | 0.985 | 0.985 | 76.175 | 76.175 | 76.175 | 76.175 | 31.703 | 31.703 | 31.703 | 31.703 |
Other Investing Activites
| -1,929.271 | -564.778 | -1,448.418 | 585.203 | 95.512 | -144.479 | -104.662 | -409.002 | -144.477 | 722.122 | -1,453.232 | -551.582 | -1,821.961 | -3,434.67 | 1,778.792 | -3,392.6 | 1,084.06 | 3,673.923 | -3,721.984 | -497.455 | -3,389.988 | 302.138 | -1,549.706 | 514.469 | 156.269 | 156.269 | 156.269 | 156.269 | 90.332 | 90.332 | 90.332 | 90.332 | 193.651 | 193.651 | 193.651 | 193.651 | 139.872 | 139.872 | 139.872 | 139.872 | 42.684 | 42.684 | 42.684 | 42.684 | 40.252 | 40.252 | 40.252 | 40.252 | 66.569 | 66.569 | 66.569 | 66.569 | 41.087 | 41.087 | 41.087 | 41.087 | 52.863 | 52.863 | 52.863 | 52.863 | 8.935 | 8.935 | 8.935 | 8.935 | 23.231 | 23.231 | 23.231 | 23.231 | 33.757 | 33.757 | 33.757 | 33.757 | 34.046 | 34.046 | 34.046 | 34.046 | 27.06 | 27.06 | 27.06 | 27.06 | 110.034 | 110.034 | 110.034 | 110.034 | 658.328 | 658.328 | 658.328 | 658.328 | 523.155 | 523.155 | 523.155 | 523.155 | 317.844 | 317.844 | 317.844 | 317.844 | 138.912 | 138.912 | 138.912 | 138.912 | 307.568 | 307.568 | 307.568 | 307.568 |
Investing Cash Flow
| -2,302.676 | -1,033.092 | -1,470.33 | -692.763 | -5,044.237 | -2,229.691 | -3,384.332 | 833.191 | -2,686.429 | 2,262.144 | -764.694 | -3,250.224 | -2,098.485 | -3,662.903 | 1,600.665 | -3,700.914 | 434.066 | -166.748 | -4,376.295 | -682.911 | -3,767.421 | 235.422 | -1,623.759 | -581.114 | -37.252 | -37.252 | -37.252 | -37.252 | -597.444 | -597.444 | -597.444 | -597.444 | -281.477 | -281.477 | -281.477 | -281.477 | -281.171 | -281.171 | -281.171 | -281.171 | -52.15 | -52.15 | -52.15 | -52.15 | -151.667 | -151.667 | -151.667 | -151.667 | -56.062 | -56.062 | -56.062 | -56.062 | -147.532 | -147.532 | -147.532 | -147.532 | -53.554 | -53.554 | -53.554 | -53.554 | 159.405 | 159.405 | 159.405 | 159.405 | -125.665 | -125.665 | -125.665 | -125.665 | -123.782 | -123.782 | -123.782 | -123.782 | 255.771 | 255.771 | 255.771 | 255.771 | -45.564 | -45.564 | -45.564 | -45.564 | -90.84 | -90.84 | -90.84 | -90.84 | -806.204 | -806.204 | -806.204 | -806.204 | -549.134 | -549.134 | -549.134 | -549.134 | -353.734 | -353.734 | -353.734 | -353.734 | -151.279 | -151.279 | -151.279 | -151.279 | -562.732 | -562.732 | -562.732 | -562.732 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -542.44 | -2,590.108 | -2,792.185 | -2,257.924 | -11,619.652 | -7,706.906 | -7,331.918 | -1,153.809 | -1,454.667 | -390.838 | -844.672 | 0 | -281.507 | 0 | 0 | 0 | -622.47 | 0 | -2,650.205 | 0 | -184.813 | -276.578 | -59.5 | -59.5 | -625 | -625 | -625 | -625 | -182.128 | -182.128 | -182.128 | -182.128 | -602.029 | -602.029 | -602.029 | -602.029 | -614.726 | -614.726 | -614.726 | -614.726 | -348.852 | -348.852 | -348.852 | -348.852 | -790.462 | -790.462 | -790.462 | -790.462 | -744.442 | -744.442 | -744.442 | -744.442 | -265.532 | -265.532 | -265.532 | -265.532 | -266.414 | -266.414 | -266.414 | -266.414 | -732.762 | -732.762 | -732.762 | -732.762 | -3,706.723 | -3,706.723 | -3,706.723 | -3,706.723 | -483.454 | -483.454 | -483.454 | -483.454 | -304.67 | -304.67 | -304.67 | -304.67 | -253.918 | -253.918 | -253.918 | -253.918 | -376.666 | -376.666 | -376.666 | -376.666 | -636.621 | -636.621 | -636.621 | -636.621 | -236.177 | -236.177 | -236.177 | -236.177 | -373.023 | -373.023 | -373.023 | -373.023 | -96.517 | -96.517 | -96.517 | -96.517 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.168 | 24.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.423 | 2.648 | 2.648 | 0.567 | 0.567 | 0.567 | 0.567 | 0.986 | 0.986 | 0.986 | 0.986 | 8.772 | 8.772 | 8.772 | 8.772 | 18.336 | 18.336 | 18.336 | 18.336 | 15.835 | 15.835 | 15.835 | 15.835 | 5.429 | 5.429 | 5.429 | 5.429 | 14.924 | 14.924 | 14.924 | 14.924 | 27.61 | 27.61 | 27.61 | 27.61 | 10.684 | 10.684 | 10.684 | 10.684 | 12.955 | 12.955 | 12.955 | 12.955 | 3.904 | 3.904 | 3.904 | 3.904 | 0 | 0 | 0 | 0 | 1.38 | 1.38 | 1.38 | 1.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203.413 | 203.413 | 203.413 | 203.413 | 139.547 | 139.547 | 139.547 | 139.547 | 1.032 | 1.032 | 1.032 | 1.032 | 239.527 | 239.527 | 239.527 | 239.527 | 11.318 | 11.318 | 11.318 | 11.318 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276.155 | 368.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.164 | -3.164 | -3.164 | -3.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -4,009.646 | 0 | -4,004.415 | 0 | -3,888.042 | 0 | -3,801.09 | 0 | -3,582.726 | 0 | -3,268.91 | 0 | -2,909.33 | 0 | -751.792 | -1,503.519 | -625.505 | -1,251.01 | -1,497.668 | 0 | -1,247.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| -986.395 | -3,615.581 | -466.013 | 1,096.051 | -140.878 | -177.167 | -152.249 | -156.068 | -162.954 | -586.18 | -116.146 | 3,303.926 | -142.603 | -368.521 | -81.38 | -1,297.705 | 57.402 | -23.788 | 204.696 | 1,049.769 | -30.888 | -329.245 | -45.741 | 368.761 | 904.927 | 904.927 | 904.927 | 904.927 | 445.992 | 445.992 | 445.992 | 445.992 | 764.14 | 764.14 | 764.14 | 764.14 | 766.853 | 766.853 | 766.853 | 766.853 | 500.107 | 500.107 | 500.107 | 500.107 | 951.667 | 951.667 | 951.667 | 951.667 | 884.579 | 884.579 | 884.579 | 884.579 | 365.799 | 365.799 | 365.799 | 365.799 | 346.109 | 346.109 | 346.109 | 346.109 | 719.808 | 719.808 | 719.808 | 719.808 | 3,702.819 | 3,702.819 | 3,702.819 | 3,702.819 | 541.564 | 541.564 | 541.564 | 541.564 | 308.081 | 308.081 | 308.081 | 308.081 | 268.867 | 268.867 | 268.867 | 268.867 | 462.611 | 462.611 | 462.611 | 462.611 | 530.046 | 530.046 | 530.046 | 530.046 | 178.056 | 178.056 | 178.056 | 178.056 | 435.685 | 435.685 | 435.685 | 435.685 | -143.01 | -143.01 | -143.01 | -143.01 | -11.318 | -11.318 | -11.318 | -11.318 |
Financing Cash Flow
| -1,528.835 | -7,625.227 | 2,326.172 | -2,908.364 | 11,442.503 | 3,603.848 | 7,144.803 | -2,832.312 | 1,255.569 | -4,617.445 | -962.513 | 35.016 | -424.11 | -3,277.851 | -81.38 | -2,049.497 | -2,068.587 | -649.293 | 1,603.891 | -447.899 | 153.925 | -1,576.878 | -45.741 | -368.761 | -955.997 | -955.997 | -955.997 | -955.997 | -455.473 | -455.473 | -455.473 | -455.473 | -832.452 | -832.452 | -832.452 | -832.452 | -819.701 | -819.701 | -819.701 | -819.701 | -597.461 | -597.461 | -597.461 | -597.461 | -1,071.479 | -1,071.479 | -1,071.479 | -1,071.479 | -1,055.227 | -1,055.227 | -1,055.227 | -1,055.227 | -561.906 | -561.906 | -561.906 | -561.906 | -667.359 | -667.359 | -667.359 | -667.359 | -870.758 | -870.758 | -870.758 | -870.758 | -3,854.869 | -3,854.869 | -3,854.869 | -3,854.869 | -725.618 | -725.618 | -725.618 | -725.618 | -319.015 | -319.015 | -319.015 | -319.015 | -254.812 | -254.812 | -254.812 | -254.812 | -228.06 | -228.06 | -228.06 | -228.06 | -396.288 | -396.288 | -396.288 | -396.288 | -125.395 | -125.395 | -125.395 | -125.395 | -404.808 | -404.808 | -404.808 | -404.808 | 150.996 | 150.996 | 150.996 | 150.996 | 50.848 | 50.848 | 50.848 | 50.848 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -75.937 | 8.925 | -338.118 | -495.078 | -301.981 | 187.024 | 32.129 | 691.544 | -157.152 | -186.782 | -8.004 | -233.893 | 11.539 | 290.07 | 168.36 | -226.079 | -171.638 | -442.821 | 0.766 | 7.245 | -15.996 | 64.827 | 22.874 | 219.061 | 207.503 | 207.503 | 207.503 | 207.503 | 93.609 | 93.609 | 93.609 | 93.609 | -96.414 | -96.414 | -96.414 | -96.414 | -100.385 | -100.385 | -100.385 | -100.385 | 35.713 | 35.713 | 35.713 | 35.713 | 303.043 | 303.043 | 303.043 | 303.043 | 305.693 | 305.693 | 305.693 | 305.693 | -102.968 | -102.968 | -102.968 | -102.968 | 2.186 | 2.186 | 2.186 | 2.186 | 131.921 | 131.921 | 131.921 | 131.921 | 3,602.574 | 3,602.574 | 3,602.574 | 3,602.574 | 14.712 | 14.712 | 14.712 | 14.712 | -629.981 | -629.981 | -629.981 | -629.981 | 67.754 | 67.754 | 67.754 | 67.754 | 88.3 | 88.3 | 88.3 | 88.3 | 692.52 | 692.52 | 692.52 | 692.52 | 637.723 | 637.723 | 637.723 | 637.723 | 633.366 | 633.366 | 633.366 | 633.366 | 126.815 | 126.815 | 126.815 | 126.815 | 507.551 | 507.551 | 507.551 | 507.551 |
Net Change In Cash
| 968.29 | -1,804.653 | 4,288.347 | 678.713 | -800.492 | -1,553.661 | 1,133.435 | 580.975 | -42.067 | 2,197.432 | 861.384 | 502.933 | -135.744 | -3,649.786 | 3,758.569 | -2,596.194 | 912.144 | 2,003.807 | -604.915 | 2,089.842 | -1,658.279 | -2,808.284 | 3,364.396 | 448.221 | 351.73 | 351.73 | 351.73 | 351.73 | 239.213 | 239.213 | 239.213 | 239.213 | -94.931 | -94.931 | -94.931 | -94.931 | -182.831 | -182.831 | -182.831 | -182.831 | 350.964 | 350.964 | 350.964 | 350.964 | -3.601 | -3.601 | -3.601 | -3.601 | 50.785 | 50.785 | 50.785 | 50.785 | 14.011 | 14.011 | 14.011 | 14.011 | 74.232 | 74.232 | 74.232 | 74.232 | -124.945 | -124.945 | -124.945 | -124.945 | 58.944 | 58.944 | 58.944 | 58.944 | -110.909 | -110.909 | -110.909 | -110.909 | -357.922 | -357.922 | -357.922 | -357.922 | 49.44 | 49.44 | 49.44 | 49.44 | 139.588 | 139.588 | 139.588 | 139.588 | -179.021 | -179.021 | -179.021 | -179.021 | 113.934 | 113.934 | 113.934 | 113.934 | -24.423 | -24.423 | -24.423 | -24.423 | 230.845 | 230.845 | 230.845 | 230.845 | -45.591 | -45.591 | -45.591 | -45.591 |
Cash At End Of Period
| 12,361.739 | 11,881.333 | 13,685.986 | 9,397.639 | 9,264.02 | 10,064.512 | 11,618.173 | 10,484.738 | 9,903.763 | 9,945.83 | 9,137.941 | 6,887.014 | 6,384.081 | 6,519.825 | 10,169.611 | 6,411.042 | 9,007.236 | 8,095.092 | 6,091.285 | 6,696.2 | 4,606.358 | 1,674.05 | 4,482.334 | 1,566.159 | 1,117.938 | 1,117.938 | 1,117.938 | 1,117.938 | 766.208 | 766.208 | 766.208 | 766.208 | 526.995 | 526.995 | 526.995 | 526.995 | 621.926 | 621.926 | 621.926 | 621.926 | 804.049 | 804.049 | 804.049 | 804.049 | 453.084 | 453.084 | 453.084 | 453.084 | 456.686 | 456.686 | 456.686 | 456.686 | 405.9 | 405.9 | 405.9 | 405.9 | 391.889 | 391.889 | 391.889 | 391.889 | 317.657 | 317.657 | 317.657 | 317.657 | 442.603 | 442.603 | 442.603 | 442.603 | 400.235 | 400.235 | 400.235 | 400.235 | 0.001 | 0.001 | 0.001 | 0.001 | 357.923 | 357.923 | 357.923 | 357.923 | 316.484 | 316.484 | 316.484 | 316.484 | 176.897 | 176.897 | 176.897 | 176.897 | 355.918 | 355.918 | 355.918 | 355.918 | 241.984 | 241.984 | 241.984 | 241.984 | 266.406 | 266.406 | 266.406 | 266.406 | 246.74 | 246.74 | 246.74 | 246.74 |