Huayi Tencent Entertainment Company Limited
HKEX:0419.HK
0.08 (HKD) • At close November 14, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -41.016 | -47.458 | -43.842 | -151.567 | -118.413 | -103.212 | -7.19 | -44.973 | -11.601 | -20.117 | -8.653 | -7.193 | 18.434 | -24.03 | 18.434 | -30.368 | -25.917 | -73.301 | -25.917 | -25.917 | -34.877 | -58.601 | -34.877 | -34.877 | -123.418 | 26.239 | -123.418 | -123.418 | 13.795 | 95.297 | 13.795 | 13.795 | -41.431 | -124.167 | -41.431 | -41.431 | -10.897 | -10.897 | -10.897 | -10.897 | -4.445 | -4.445 | -4.445 | -4.445 | -120.866 | -120.866 | -120.866 | -120.866 | 0.346 | 0.346 | 0.346 | 0.346 | -110.279 | -110.279 | -110.279 | -110.279 | -20.32 | -20.32 | -20.32 | -20.32 | 66.114 | 66.114 | 66.114 | 66.114 | -5.547 | -5.547 | -5.547 | -5.547 | -2.483 | -2.483 | -2.483 | -2.483 | -17.512 | -17.512 | -17.512 | -17.512 |
Depreciation & Amortization
| 4.808 | 0 | 19.336 | 40.721 | 72.475 | 72.785 | 14.033 | 16.124 | 14.956 | 13.559 | 11.968 | 6.382 | 1.199 | 2.407 | 1.199 | 2.328 | 9.295 | 2.103 | 9.295 | 9.295 | 3.112 | 3.034 | 3.112 | 3.112 | 0.772 | 1.144 | 0.772 | 0.772 | 8.077 | 16.078 | 8.077 | 8.077 | 12.166 | 29.033 | 12.166 | 12.166 | 10.105 | 10.105 | 10.105 | 10.105 | 13.246 | 13.246 | 13.246 | 13.246 | 0.998 | 0.998 | 0.998 | 0.998 | 49.104 | 49.104 | 49.104 | 49.104 | 47.148 | 47.148 | 47.148 | 47.148 | 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 | -41.246 | 0 | -132.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.356 | 0 | 1.878 | 0 | 15.253 | 29.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.6 | 1.6 | 1.6 | 0.064 | 0.064 | 0.064 | 0.064 | 0.753 | 0.753 | 0.753 | 0.753 | 3.441 | 3.441 | 3.441 | 3.441 | 19.284 | 19.284 | 19.284 | 19.284 | 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 | -42.484 | 0 | -64.701 | 0 | -106.899 | 0 | -197.674 | 0 | -49.569 | 30.276 | 30.276 | 30.276 | 52.551 | 9.656 | 9.656 | 9.656 | 9.656 | -94.443 | -94.443 | -94.443 | -94.443 | -1.573 | -1.573 | -1.573 | -1.573 | -8.531 | -8.531 | -8.531 | -8.531 | 1.715 | 1.715 | 1.715 | 1.715 | 0.599 | 0.599 | 0.599 | 0.599 | -3.578 | -3.578 | -3.578 | -3.578 | -7.777 | -7.777 | -7.777 | -7.777 | -75.095 | -75.095 | -75.095 | -75.095 | -19.887 | -19.887 | -19.887 | -19.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -39.609 | 0 | -39.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.875 | 0 | -2.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.044 | 0.044 | 0.044 | -2.106 | -2.106 | -2.106 | -2.106 | -0.273 | -0.273 | -0.273 | -0.273 | 2.087 | 2.087 | 2.087 | 2.087 | -0.911 | -0.911 | -0.911 | -0.911 | -2.031 | -2.031 | -2.031 | -2.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | -23.021 | 0 | -67.371 | 0 | -197.674 | 0 | 0 | 0 | 0 | 0 | 66.88 | 0 | 0 | 0 | 0 | -94.487 | -94.487 | -94.487 | -94.487 | 0.534 | 0.534 | 0.534 | 0.534 | -8.258 | -8.258 | -8.258 | -8.258 | -0.372 | -0.372 | -0.372 | -0.372 | 1.51 | 1.51 | 1.51 | 1.51 | -1.546 | -1.546 | -1.546 | -1.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -23.89 | 62.802 | -6.175 | 193.606 | 103.643 | 178.12 | 100.441 | 107.908 | -21.949 | -106.199 | -43.796 | -1.987 | -31.526 | 102.888 | -31.526 | 16.053 | 19.759 | 81.801 | 19.759 | 19.759 | 12.8 | 6.326 | 12.8 | 12.8 | 185.3 | -132.51 | 185.3 | 185.3 | -32.289 | -156.762 | -32.289 | -32.289 | 27.481 | 86.467 | 27.481 | 27.481 | 8.778 | 8.778 | 8.778 | 8.778 | -6.962 | -6.962 | -6.962 | -6.962 | 114.452 | 114.452 | 114.452 | 114.452 | 21.513 | 21.513 | 21.513 | 21.513 | 46.469 | 46.469 | 46.469 | 46.469 | 21.118 | 21.118 | 21.118 | 21.118 | -59.596 | -59.596 | -59.596 | -59.596 | -36.674 | -36.674 | -36.674 | -36.674 | 6.235 | 6.235 | 6.235 | 6.235 | 15.575 | 15.575 | 15.575 | 15.575 |
Operating Cash Flow
| -63.454 | 15.344 | -69.353 | 1.318 | -87.245 | 2.123 | 79.218 | -60.088 | -48.506 | -139.875 | -64.417 | -52.366 | 18.383 | 81.265 | 18.383 | 40.564 | 12.792 | 10.603 | 12.792 | 12.792 | -113.408 | -49.241 | -113.408 | -113.408 | 61.082 | -105.127 | 61.082 | 61.082 | -18.948 | -45.387 | -18.948 | -18.948 | -0.07 | -8.667 | -0.07 | -0.07 | 10.185 | 10.185 | 10.185 | 10.185 | -1.675 | -1.675 | -1.675 | -1.675 | -12.44 | -12.44 | -12.44 | -12.44 | -0.691 | -0.691 | -0.691 | -0.691 | -17.266 | -17.266 | -17.266 | -17.266 | 0.798 | 0.798 | 0.798 | 0.798 | 6.518 | 6.518 | 6.518 | 6.518 | -42.221 | -42.221 | -42.221 | -42.221 | 3.753 | 3.753 | 3.753 | 3.753 | -1.937 | -1.937 | -1.937 | -1.937 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.154 | -20.579 | -2.245 | -3.662 | -10.07 | -9.937 | -1.289 | -1.081 | -0.298 | -0.522 | -0.41 | -0.233 | -0.824 | -1.424 | -0.824 | -0.319 | -0.876 | -3.185 | -0.876 | -0.876 | -2.173 | -5.712 | -2.173 | -2.173 | -13.309 | -28.724 | -13.309 | -13.309 | -31.229 | -61.875 | -31.229 | -31.229 | -13.475 | -21.337 | -13.475 | -13.475 | -2.966 | -2.966 | -2.966 | -2.966 | -17.153 | -17.153 | -17.153 | -17.153 | -29.545 | -29.545 | -29.545 | -29.545 | -0.145 | -0.145 | -0.145 | -0.145 | -8.019 | -8.019 | -8.019 | -8.019 | -1.238 | -1.238 | -1.238 | -1.238 | -1.728 | -1.728 | -1.728 | -1.728 | -1.42 | -1.42 | -1.42 | -1.42 | -0.129 | -0.129 | -0.129 | -0.129 | -0.008 | -0.008 | -0.008 | -0.008 |
Acquisitions Net
| 0 | 1.122 | 0.206 | 0.027 | 0.531 | 0 | -2.791 | 0 | 0 | 0 | 56.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -24.16 | 0 | -17.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.704 | -1.704 | -1.704 | -1.704 | -3.025 | -3.025 | -3.025 | -3.025 | 0 | 0 | 0 | 0 | -17.461 | -17.461 | -17.461 | -17.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.612 | 0.612 | 0.612 | 0.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 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 Investing Activites
| 21.096 | 0 | 0.321 | 0 | 1.206 | -27.546 | 0.041 | -17.016 | 1.091 | 2.609 | 59.515 | 0.233 | 0.824 | -94.278 | 0.824 | 11.919 | 2.58 | -6.407 | 2.58 | 2.58 | 5.198 | -524.941 | 5.198 | 5.198 | 13.309 | 306.374 | 13.309 | 13.309 | 48.079 | 170.836 | 48.079 | 48.079 | 13.475 | -6.206 | 13.475 | 13.475 | 2.966 | 2.966 | 2.966 | 2.966 | 17.153 | 17.153 | 17.153 | 17.153 | 19.545 | 19.545 | 19.545 | 19.545 | 0.145 | 0.145 | 0.145 | 0.145 | 8.019 | 8.019 | 8.019 | 8.019 | 1.238 | 1.238 | 1.238 | 1.238 | 1.728 | 1.728 | 1.728 | 1.728 | 1.42 | 1.42 | 1.42 | 1.42 | 0.129 | 0.129 | 0.129 | 0.129 | 0.008 | 0.008 | 0.008 | 0.008 |
Investing Cash Flow
| 20.942 | -19.457 | -2.039 | -3.635 | -9.539 | -34.097 | -4.08 | -18.348 | -0.298 | -0.522 | 56.541 | -0.233 | -0.824 | -95.702 | -0.824 | 11.6 | -2.58 | -9.592 | -2.58 | -2.58 | -5.198 | -530.653 | -5.198 | -5.198 | -13.309 | 277.65 | -13.309 | -13.309 | -48.079 | 108.961 | -48.079 | -48.079 | -13.475 | -27.543 | -13.475 | -13.475 | -2.966 | -2.966 | -2.966 | -2.966 | -27.153 | -27.153 | -27.153 | -27.153 | -19.545 | -19.545 | -19.545 | -19.545 | -0.145 | -0.145 | -0.145 | -0.145 | -8.019 | -8.019 | -8.019 | -8.019 | -28.358 | -28.358 | -28.358 | -28.358 | -4.882 | -4.882 | -4.882 | -4.882 | 20.695 | 20.695 | 20.695 | 20.695 | -0.12 | -0.12 | -0.12 | -0.12 | -0 | -0 | -0 | -0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 60.925 | 0 | 33.315 | 0 | 4.454 | 0 | -32.709 | -45.009 | -1.2 | 0 | 323.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Issued
| 17.531 | 26.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.752 | 136.752 | 136.752 | 136.752 | 8.815 | 8.815 | 8.815 | 8.815 | 24.15 | 24.15 | 24.15 | 24.15 | 20.417 | 20.417 | 20.417 | 20.417 | 15.313 | 15.313 | 15.313 | 15.313 | 62.767 | 62.767 | 62.767 | 62.767 | 0.001 | 0.001 | 0.001 | 0.001 | 105.499 | 105.499 | 105.499 | 105.499 | 47.073 | 47.073 | 47.073 | 47.073 | 58.64 | 58.64 | 58.64 | 58.64 | 0 | 0 | 0 | 0 | 19.047 | 19.047 | 19.047 | 19.047 | 0 | 0 | 0 | 0 | 3.641 | 3.641 | 3.641 | 3.641 |
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 | 120.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.152 | -1.152 | -1.152 | -1.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.425 | -1.701 | -0.425 | -0.425 | -125 | -125 | -125 | -125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.531 | 1.655 | 26.031 | -14.898 | 0 | -6.887 | 0 | 48.62 | 0 | 44.589 | -331.261 | -95.231 | 0 | 128.626 | 0 | 0 | 0 | 70.842 | 0 | 0 | -136.327 | 547.009 | -136.327 | 0 | 120.835 | 136.6 | 120.835 | 4.165 | -22.561 | 96.101 | -22.561 | -22.561 | 6.655 | -102.124 | 6.655 | -6.655 | -5.993 | 5.993 | -5.993 | 5.993 | -62.767 | 62.767 | -62.767 | 62.767 | -0.001 | 0.001 | -0.001 | 0.001 | -105.499 | 105.499 | -105.499 | 105.499 | -37.67 | 46.166 | -37.67 | 46.166 | -57.287 | 53.041 | -57.287 | 53.041 | 0 | -2.246 | 0 | -2.246 | -19.047 | 21.487 | -19.047 | 21.487 | 5 | -4.196 | 5 | -4.196 | 6.318 | 4.959 | 6.318 | 4.959 |
Financing Cash Flow
| 78.456 | 1.655 | 59.346 | -14.898 | 4.454 | -6.887 | -32.709 | -46.525 | -1.2 | 44.589 | -7.458 | -95.231 | 0 | 128.626 | 0 | -128.475 | 0 | 70.842 | 0 | 0 | 136.327 | 545.308 | 136.327 | 136.327 | -120.835 | 11.6 | -120.835 | -120.835 | 23.803 | 89.742 | 23.803 | 23.803 | -6.655 | -102.124 | -6.655 | -6.655 | 5.993 | 5.993 | 5.993 | 5.993 | 62.767 | 62.767 | 62.767 | 62.767 | 0.001 | 0.001 | 0.001 | 0.001 | 105.499 | 105.499 | 105.499 | 105.499 | 46.166 | 46.166 | 46.166 | 46.166 | 53.041 | 53.041 | 53.041 | 53.041 | -2.246 | -2.246 | -2.246 | -2.246 | 21.487 | 21.487 | 21.487 | 21.487 | -4.196 | -4.196 | -4.196 | -4.196 | 4.959 | 4.959 | 4.959 | 4.959 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.265 | -1.492 | 1.637 | 5.818 | -3.429 | 1.737 | 0.572 | 1.753 | -0.391 | -2.827 | -0.609 | 106.77 | 0 | -0.698 | 0 | 3.679 | 0 | 0.779 | 0 | 0 | -70.073 | -0.334 | -70.073 | -70.073 | 82.229 | -0.096 | 82.229 | 82.229 | 79.187 | -5.364 | 79.187 | 79.187 | 0.288 | 7.182 | 0.288 | 0.288 | 4.617 | 4.617 | 4.617 | 4.617 | -42.958 | -42.958 | -42.958 | -42.958 | -65.61 | -65.61 | -65.61 | -65.61 | 1.969 | 1.969 | 1.969 | 1.969 | 0.42 | 0.42 | 0.42 | 0.42 | 3.984 | 3.984 | 3.984 | 3.984 | 0.084 | 0.084 | 0.084 | 0.084 | 0.389 | 0.389 | 0.389 | 0.389 | -0.005 | -0.005 | -0.005 | -0.005 | 0.018 | 0.018 | 0.018 | 0.018 |
Net Change In Cash
| 45.968 | -0.854 | -13.505 | -14.631 | -92.525 | -8.286 | 43.001 | -83.68 | -50.395 | -98.635 | -15.943 | -63.929 | 58.466 | 81.335 | 58.466 | 17.991 | 14.408 | 54.884 | 14.408 | -213.324 | -52.352 | 175.38 | -52.352 | -410.013 | 9.167 | 366.828 | 9.167 | -177.732 | 35.964 | 222.862 | 35.964 | 12.559 | -19.912 | 3.493 | -19.912 | -19.912 | 17.828 | 17.828 | 17.828 | 17.828 | -9.018 | -9.018 | -9.018 | -9.018 | -97.595 | -97.595 | -97.595 | -97.595 | 106.632 | 106.632 | 106.632 | 106.632 | 21.302 | 21.302 | 21.302 | 21.302 | 29.465 | 29.465 | 29.465 | 29.465 | -0.525 | -0.525 | -0.525 | -0.525 | 0.349 | 0.349 | 0.349 | 0.349 | -0.568 | -0.568 | -0.568 | -0.568 | 3.04 | 3.04 | 3.04 | 3.04 |
Cash At End Of Period
| 45.968 | 27.037 | 27.891 | 41.396 | 56.027 | 148.552 | 156.838 | 113.837 | 197.517 | 247.912 | 346.547 | 49.562 | 90.623 | 113.491 | 90.623 | 90.623 | 32.157 | 72.632 | 32.157 | 32.157 | 17.748 | 245.48 | 17.748 | 17.748 | 70.1 | 427.761 | 70.1 | 70.1 | 60.934 | 247.832 | 60.934 | 60.934 | 24.97 | 48.375 | 24.97 | 24.97 | 44.882 | 44.882 | 44.882 | 44.882 | 50.152 | 50.152 | 50.152 | 50.152 | 64.424 | 64.424 | 64.424 | 64.424 | 160.759 | 160.759 | 160.759 | 160.759 | 54.128 | 54.128 | 54.128 | 54.128 | 32.826 | 32.826 | 32.826 | 32.826 | 3.362 | 3.362 | 3.362 | 3.362 | 3.887 | 3.887 | 3.887 | 3.887 | 3.538 | 3.538 | 3.538 | 3.538 | 4.106 | 4.106 | 4.106 | 4.106 |