Renaissance Asia Silk Road Group Limited
HKEX:0274.HK
0.12 (HKD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -9.478 | -24.451 | -14.09 | -24.741 | -51.14 | -4.238 | -75.577 | -32.99 | -79.973 | -18.461 | -58.241 | -14.501 | 0 | -12.014 | 36.452 | -63.633 | -11.44 | -23.02 | -581.03 | -20.957 | -20.413 | -366.322 | -96.684 | -14.087 | -14.087 | -14.087 | -14.087 | -232.83 | -232.83 | -232.83 | -232.83 | -341.968 | -341.968 | -341.968 | -341.968 | -67.437 | -67.437 | -67.437 | -67.437 | 2.047 | 2.047 | 2.047 | 2.047 | 89.615 | 89.615 | 89.615 | 89.615 | 67.785 | 67.785 | 67.785 | 67.785 | 62.338 | 62.338 | 62.338 | 62.338 | 28.052 | 28.052 | 28.052 | 28.052 | 23.06 | 23.06 | 23.06 | 23.06 | 36.157 | 36.157 | 36.157 | 36.157 | 20.796 | 20.796 | 20.796 | 20.796 | 13.634 | 13.634 | 13.634 | 13.634 | 6.921 | 6.921 | 6.921 | 6.921 |
Depreciation & Amortization
| 17.525 | 9.822 | 19.784 | 1.767 | 10.877 | 6.28 | 13.753 | 0.323 | 5.837 | 0.36 | 59.749 | 0.188 | 0 | 1.181 | -31.899 | 1.506 | 2.873 | 2.635 | 857.723 | 13.712 | 8.523 | 480.328 | 3.26 | 2.372 | 2.372 | 2.372 | 2.372 | 1.707 | 1.707 | 1.707 | 1.707 | 24.097 | 24.097 | 24.097 | 24.097 | 26.427 | 26.427 | 26.427 | 26.427 | 23.774 | 23.774 | 23.774 | 23.774 | 21.494 | 21.494 | 21.494 | 21.494 | 15.085 | 15.085 | 15.085 | 15.085 | 12.73 | 12.73 | 12.73 | 12.73 | 13.604 | 13.604 | 13.604 | 13.604 | 7.21 | 7.21 | 7.21 | 7.21 | 4.804 | 4.804 | 4.804 | 4.804 | 1.554 | 1.554 | 1.554 | 1.554 | 1.359 | 1.359 | 1.359 | 1.359 | 0.884 | 0.884 | 0.884 | 0.884 |
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 |
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 | 6.208 | 6.208 | 6.208 | 6.208 | 9.399 | 9.399 | 9.399 | 9.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 34.702 | 0 | -18.725 | 0 | -96.766 | 0 | 0 | 0 | -15.584 | 0 | -8.419 | 0 | 1.023 | 0 | 4.46 | 8.456 | 8.456 | -0.003 | -0.003 | -0.003 | -0.003 | 28.234 | 28.234 | 28.234 | 28.234 | 37.789 | 37.789 | 37.789 | 37.789 | 5.354 | 5.354 | 5.354 | 5.354 | -50.131 | -50.131 | -50.131 | -50.131 | -58.156 | -58.156 | -58.156 | -58.156 | 5.21 | 5.21 | 5.21 | 5.21 | 23.805 | 23.805 | 23.805 | 23.805 | -26.566 | -26.566 | -26.566 | -26.566 | 12.682 | 12.682 | 12.682 | 12.682 | -26.944 | -26.944 | -26.944 | -26.944 | -13.211 | -13.211 | -13.211 | -13.211 | -4.877 | -4.877 | -4.877 | -4.877 | -3.807 | -3.807 | -3.807 | -3.807 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 21.629 | 0 | -16.45 | 0 | -1.434 | 0 | 0 | 0 | 2.579 | 0 | -8.352 | 0 | -2.076 | 0 | -1.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.287 | 0 | 0 | 0 | -0.041 | 0 | -0.067 | 0 | 3.099 | 0 | 6.181 | 1.545 | 1.545 | -0.661 | -0.661 | -0.661 | -0.661 | 0.058 | 0.058 | 0.058 | 0.058 | -4.211 | -4.211 | -4.211 | -4.211 | 1.653 | 1.653 | 1.653 | 1.653 | -28.948 | -28.948 | -28.948 | -28.948 | -3.84 | -3.84 | -3.84 | -3.84 | -8.589 | -8.589 | -8.589 | -8.589 | 1.368 | 1.368 | 1.368 | 1.368 | 4.968 | 4.968 | 4.968 | 4.968 | 4.093 | 4.093 | 4.093 | 4.093 | -12.002 | -12.002 | -12.002 | -12.002 | -1.578 | -1.578 | -1.578 | -1.578 | -0.237 | -0.237 | -0.237 | -0.237 | -0.429 | -0.429 | -0.429 | -0.429 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 13.073 | 0 | -2.275 | 0 | -95.045 | 0 | 0 | 0 | -18.122 | 0 | 0 | 0 | 0 | 0 | 0 | 6.911 | 6.911 | 0.658 | 0.658 | 0.658 | 0.658 | 28.176 | 28.176 | 28.176 | 28.176 | 42 | 42 | 42 | 42 | 3.701 | 3.701 | 3.701 | 3.701 | -21.183 | -21.183 | -21.183 | -21.183 | -54.316 | -54.316 | -54.316 | -54.316 | 13.799 | 13.799 | 13.799 | 13.799 | 22.438 | 22.438 | 22.438 | 22.438 | -31.534 | -31.534 | -31.534 | -31.534 | 8.589 | 8.589 | 8.589 | 8.589 | -14.942 | -14.942 | -14.942 | -14.942 | -11.633 | -11.633 | -11.633 | -11.633 | -4.64 | -4.64 | -4.64 | -4.64 | -3.379 | -3.379 | -3.379 | -3.379 |
Other Non Cash Items
| -75.511 | 25.792 | 112.26 | 23.334 | 99.286 | 92.094 | 157.921 | 10.126 | 97.222 | -11.424 | -5.446 | 14.459 | 0 | 10.13 | 1.216 | 36.305 | 3.095 | 9.747 | -281.944 | 8.93 | 24.042 | -117.481 | 88.253 | 4.106 | 4.106 | 4.106 | 4.106 | 229.864 | 229.864 | 229.864 | 229.864 | 310.707 | 310.707 | 310.707 | 310.707 | 38.537 | 38.537 | 38.537 | 38.537 | 75.037 | 75.037 | 75.037 | 75.037 | 2.049 | 2.049 | 2.049 | 2.049 | 7.342 | 7.342 | 7.342 | 7.342 | -16.066 | -16.066 | -16.066 | -16.066 | -9.32 | -9.32 | -9.32 | -9.32 | 0.061 | 0.061 | 0.061 | 0.061 | 3.605 | 3.605 | 3.605 | 3.605 | 2.646 | 2.646 | 2.646 | 2.646 | 2.696 | 2.696 | 2.696 | 2.696 | 1.631 | 1.631 | 1.631 | 1.631 |
Operating Cash Flow
| -67.464 | -8.481 | 78.386 | -3.174 | 37.269 | 81.576 | 68.591 | -23.187 | 11.412 | -30.245 | -100.704 | 0.146 | 0 | -0.703 | -9.815 | -25.822 | -13.891 | -10.638 | -4.228 | 1.685 | 16.612 | -3.475 | 3.284 | -7.612 | -7.612 | -7.612 | -7.612 | 26.975 | 26.975 | 26.975 | 26.975 | 30.625 | 30.625 | 30.625 | 30.625 | 9.088 | 9.088 | 9.088 | 9.088 | 60.125 | 60.125 | 60.125 | 60.125 | 55.002 | 55.002 | 55.002 | 55.002 | 95.422 | 95.422 | 95.422 | 95.422 | 82.807 | 82.807 | 82.807 | 82.807 | 5.77 | 5.77 | 5.77 | 5.77 | 43.013 | 43.013 | 43.013 | 43.013 | 17.623 | 17.623 | 17.623 | 17.623 | 11.785 | 11.785 | 11.785 | 11.785 | 12.812 | 12.812 | 12.812 | 12.812 | 5.629 | 5.629 | 5.629 | 5.629 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -6.303 | -6.491 | -45.257 | -6.355 | -73.323 | -1.978 | -72.91 | -11.405 | -46.785 | -13.389 | -0.982 | 0 | 0 | 0 | -80.824 | 0 | -0.99 | 0 | -13.251 | 0 | -22.739 | -5.685 | -5.685 | -4.651 | -4.651 | -4.651 | -4.651 | -1.593 | -1.593 | -1.593 | -1.593 | -11.244 | -11.244 | -11.244 | -11.244 | -32.015 | -32.015 | -32.015 | -32.015 | -102.853 | -102.853 | -102.853 | -102.853 | -31.266 | -31.266 | -31.266 | -31.266 | -107.436 | -107.436 | -107.436 | -107.436 | -123.19 | -123.19 | -123.19 | -123.19 | -36.258 | -36.258 | -36.258 | -36.258 | -35.117 | -35.117 | -35.117 | -35.117 | -45.54 | -45.54 | -45.54 | -45.54 | -21.549 | -21.549 | -21.549 | -21.549 | -2.191 | -2.191 | -2.191 | -2.191 | -0.017 | -0.017 | -0.017 | -0.017 |
Acquisitions Net
| -7.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -25.205 | -32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.351 | -25.351 | -25.351 | -25.351 | -5.729 | -5.729 | -5.729 | -5.729 | -15.775 | -15.775 | -15.775 | -15.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25 | 1.25 | 1.25 | 1.25 | 9.433 | 9.433 | 9.433 | 9.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.889 | 10.889 | 10.889 | 10.889 | 4.519 | 4.519 | 4.519 | 4.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 1.156 | 0 | -0.003 | 0.003 | -0.007 | 0.007 | -0.001 | 0.001 | -8.848 | 11.487 | -1.662 | 0.002 | 0 | -0.652 | 1.081 | -1.001 | 0.391 | -0.384 | 7.039 | -7.036 | 10.394 | -10.372 | 5.685 | 4.651 | 4.651 | 4.651 | 4.651 | 1.593 | 1.593 | 1.593 | 1.593 | 11.244 | 11.244 | 11.244 | 11.244 | 30.765 | 30.765 | 30.765 | 30.765 | 93.419 | 93.419 | 93.419 | 93.419 | 31.266 | 31.266 | 31.266 | 31.266 | 107.436 | 107.436 | 107.436 | 107.436 | 123.19 | 123.19 | 123.19 | 123.19 | 50.719 | 50.719 | 50.719 | 50.719 | 36.327 | 36.327 | 36.327 | 36.327 | 61.315 | 61.315 | 61.315 | 61.315 | 21.549 | 21.549 | 21.549 | 21.549 | 2.191 | 2.191 | 2.191 | 2.191 | 0.017 | 0.017 | 0.017 | 0.017 |
Investing Cash Flow
| -12.585 | -6.491 | -44.464 | -6.352 | -73.33 | -1.971 | -98.116 | -43.404 | -55.628 | -1.902 | -2.644 | 0.002 | 0 | -0.652 | -79.743 | -1.001 | -0.599 | -0.384 | -6.212 | -7.036 | -12.345 | -10.372 | -5.685 | -4.651 | -4.651 | -4.651 | -4.651 | -1.593 | -1.593 | -1.593 | -1.593 | -11.244 | -11.244 | -11.244 | -11.244 | -30.765 | -30.765 | -30.765 | -30.765 | -93.419 | -93.419 | -93.419 | -93.419 | -40.612 | -40.612 | -40.612 | -40.612 | -115.2 | -115.2 | -115.2 | -115.2 | -93.311 | -93.311 | -93.311 | -93.311 | -14.627 | -14.627 | -14.627 | -14.627 | -36.327 | -36.327 | -36.327 | -36.327 | -61.315 | -61.315 | -61.315 | -61.315 | -21.183 | -21.183 | -21.183 | -21.183 | -2.335 | -2.335 | -2.335 | -2.335 | -0.017 | -0.017 | -0.017 | -0.017 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -15.215 | -14.796 | -5.326 | -29.101 | -56.87 | -39.647 | -29.788 | -38.37 | -36.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.996 | -36.996 | -36.996 | -36.996 | -67.404 | -67.404 | -67.404 | -67.404 | -45.949 | -45.949 | -45.949 | -45.949 | -15.038 | -15.038 | -15.038 | -15.038 | -15 | -15 | -15 | -15 | -44.766 | -44.766 | -44.766 | -44.766 | -14.688 | -14.688 | -14.688 | -14.688 | -4.797 | -4.797 | -4.797 | -4.797 | -5.749 | -5.749 | -5.749 | -5.749 | -2.855 | -2.855 | -2.855 | -2.855 | -2.69 | -2.69 | -2.69 | -2.69 | -3.417 | -3.417 | -3.417 | -3.417 | -2.874 | -2.874 | -2.874 | -2.874 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 59.095 | 0 | 13.835 | 0 | 37.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.946 | 9.946 | 9.946 | 9.946 | 39.581 | 39.581 | 39.581 | 39.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.841 | 6.841 | 6.841 | 6.841 | 72.686 | 72.686 | 72.686 | 72.686 | 64.216 | 64.216 | 64.216 | 64.216 | 19.256 | 19.256 | 19.256 | 19.256 | 12.5 | 12.5 | 12.5 | 12.5 | 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 | -45.492 | -45.492 | -45.492 | -45.492 | -0.426 | -0.426 | -0.426 | -0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.197 | -3.197 | -3.197 | -3.197 | -1.354 | -1.354 | -1.354 | -1.354 | -0.963 | -0.963 | -0.963 | -0.963 | -0.528 | -0.528 | -0.528 | -0.528 | -2.658 | -2.658 | -2.658 | -2.658 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.193 | -8.193 | -8.193 | -8.193 | -30.099 | -30.099 | -30.099 | -30.099 | -4.673 | -4.673 | -4.673 | -4.673 | -4.307 | -4.307 | -4.307 | -4.307 | 0 | 0 | 0 | 0 | -8.349 | -8.349 | -8.349 | -8.349 | 0 | 0 | 0 | 0 | -7.5 | -7.5 | -7.5 | -7.5 | -1.5 | -1.5 | -1.5 | -1.5 |
Other Financing Activities
| 70.56 | 0 | -0.471 | 4.813 | 3.27 | -4.167 | 52.517 | -1.035 | 3.074 | -2.385 | 107.473 | -1.283 | 0 | -0.678 | 2.404 | 158.683 | 7.087 | 25.975 | 8.011 | 8.1 | 0.58 | 20.463 | 0 | 0 | 0 | 0 | 0 | 36.996 | 36.996 | 36.996 | 36.996 | 57.459 | 57.459 | 57.459 | 57.459 | 51.86 | 51.86 | 51.86 | 51.86 | 15.463 | 15.463 | 15.463 | 15.463 | 23.193 | 23.193 | 23.193 | 23.193 | 74.865 | 74.865 | 74.865 | 74.865 | 19.361 | 19.361 | 19.361 | 19.361 | 5.46 | 5.46 | 5.46 | 5.46 | -65.583 | -65.583 | -65.583 | -65.583 | -52.049 | -52.049 | -52.049 | -52.049 | -16.038 | -16.038 | -16.038 | -16.038 | 1.076 | 1.076 | 1.076 | 1.076 | 4.374 | 4.374 | 4.374 | 4.374 |
Financing Cash Flow
| 70.56 | -15.612 | 14.325 | 4.813 | 33.264 | -61.037 | 52.561 | 28.753 | 79.04 | 33.965 | 107.473 | -1.283 | 0 | -0.678 | 2.404 | 158.683 | 7.087 | 25.975 | 8.011 | 8.1 | 0.58 | 20.463 | 0 | 0 | 0 | 0 | 0 | -36.996 | -36.996 | -36.996 | -36.996 | -57.459 | -57.459 | -57.459 | -57.459 | -28.928 | -28.928 | -28.928 | -28.928 | 28.539 | 28.539 | 28.539 | 28.539 | 5.464 | 5.464 | 5.464 | 5.464 | -56.26 | -56.26 | -56.26 | -56.26 | -16.534 | -16.534 | -16.534 | -16.534 | -5.243 | -5.243 | -5.243 | -5.243 | 57.389 | 57.389 | 57.389 | 57.389 | 52.049 | 52.049 | 52.049 | 52.049 | 16.038 | 16.038 | 16.038 | 16.038 | 3.925 | 3.925 | 3.925 | 3.925 | -2.874 | -2.874 | -2.874 | -2.874 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -25.405 | 26.714 | -52.93 | 2.122 | 0.674 | -25.752 | -17.113 | -1.275 | 5.019 | -0.377 | -7.815 | 2.825 | 0 | -4.465 | -6.467 | 3.004 | 7.9 | -12.264 | 3.039 | -2.562 | -5.749 | -7.573 | 0 | 0 | 0 | 0 | 0 | -4.704 | -4.704 | -4.704 | -4.704 | 50.253 | 50.253 | 50.253 | 50.253 | -0.699 | -0.699 | -0.699 | -0.699 | -12.887 | -12.887 | -12.887 | -12.887 | -2.902 | -2.902 | -2.902 | -2.902 | 48.817 | 48.817 | 48.817 | 48.817 | -2.173 | -2.173 | -2.173 | -2.173 | 66.759 | 66.759 | 66.759 | 66.759 | 0.136 | 0.136 | 0.136 | 0.136 | 11.062 | 11.062 | 11.062 | 11.062 | 10.636 | 10.636 | 10.636 | 10.636 | -7.743 | -7.743 | -7.743 | -7.743 | -2.052 | -2.052 | -2.052 | -2.052 |
Net Change In Cash
| -34.894 | -3.87 | 47.705 | -2.591 | 5.151 | -7.184 | 5.923 | -39.113 | 39.843 | 1.441 | -3.69 | 1.69 | 0 | -6.498 | -93.621 | 134.864 | 0.497 | 2.689 | 0.61 | 0.187 | -3.634 | 3.368 | -0.465 | -3.295 | -3.295 | -3.295 | -3.295 | -16.318 | -16.318 | -16.318 | -16.318 | 12.176 | 12.176 | 12.176 | 12.176 | -38.101 | -38.101 | -38.101 | -38.101 | -71.268 | -71.268 | -71.268 | -71.268 | 16.952 | 16.952 | 16.952 | 16.952 | -27.221 | -27.221 | -27.221 | -27.221 | -29.211 | -29.211 | -29.211 | -29.211 | 52.658 | 52.658 | 52.658 | 52.658 | 64.21 | 64.21 | 64.21 | 64.21 | 19.418 | 19.418 | 19.418 | 19.418 | 17.275 | 17.275 | 17.275 | 17.275 | 6.659 | 6.659 | 6.659 | 6.659 | 0.687 | 0.687 | 0.687 | 0.687 |
Cash At End Of Period
| 13.624 | 48.518 | 52.388 | 4.683 | 7.274 | 2.123 | 9.307 | 3.384 | 42.497 | 2.654 | 1.213 | 4.903 | 42.636 | 42.636 | 49.134 | 142.755 | 7.891 | 7.394 | 4.705 | 4.095 | 1.176 | 4.81 | 0.977 | 1.442 | 1.442 | 1.442 | 1.442 | 4.737 | 4.737 | 4.737 | 4.737 | 21.055 | 21.055 | 21.055 | 21.055 | 8.879 | 8.879 | 8.879 | 8.879 | 46.98 | 46.98 | 46.98 | 46.98 | 118.247 | 118.247 | 118.247 | 118.247 | 101.295 | 101.295 | 101.295 | 101.295 | 128.517 | 128.517 | 128.517 | 128.517 | 157.727 | 157.727 | 157.727 | 157.727 | 105.069 | 105.069 | 105.069 | 105.069 | 40.859 | 40.859 | 40.859 | 40.859 | 21.441 | 21.441 | 21.441 | 21.441 | 4.165 | 4.165 | 4.165 | 4.165 | -2.494 | -2.494 | -2.494 | -2.494 |