Qingdao Holdings International Limited
HKEX:0499.HK
0.186 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -5.253 | -5.121 | -20.398 | -21.589 | -37.716 | -36.768 | 3.767 | 5.86 | 4.224 | 1.626 | 2.384 | 2.384 | 2.384 | 2.384 | 1.899 | 1.454 | 1.897 | 1.454 | 1.44 | 1.44 | 1.44 | 1.44 | -2.865 | -2.865 | -2.865 | -2.865 | 1.798 | 1.798 | 1.798 | 1.798 | 0.178 | 0.178 | 0.178 | 0.178 | -0.354 | -0.354 | -0.354 | -0.354 | 2.043 | 2.043 | 2.043 | 2.043 | 7.395 | 7.395 | 7.395 | 7.395 | 10.869 | 10.869 | 10.869 | 10.869 | -18.959 | -18.959 | -18.959 | -18.959 | -7.071 | -7.071 | -7.071 | -7.071 | -1.791 | -1.791 | -1.791 | -1.791 | 9.013 | 9.013 | 9.013 | 9.013 | -2.008 | -2.008 | -2.008 | -2.008 | -20.034 | -20.034 | -20.034 | -20.034 | -28.95 | -28.95 | -28.95 | -28.95 | -24.456 | -24.456 | -24.456 | -24.456 | -81.796 | -81.796 | -81.796 | -81.796 | -57.712 | -57.712 | -57.712 | -57.712 |
Depreciation & Amortization
| 3.443 | 0 | 1.347 | 1.426 | 1.361 | 1.327 | 2.851 | 2.818 | 3.054 | 3.191 | 1.107 | 1.107 | 1.107 | 1.107 | 2.437 | 0.43 | 0.984 | 0.43 | 0.369 | 0.369 | 0.369 | 0.369 | 0.094 | 0.094 | 0.094 | 0.094 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.004 | 0.004 | 0.004 | 0.006 | 0.006 | 0.006 | 0.006 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.476 | 0.476 | 0.476 | 0.476 | 0.629 | 0.629 | 0.629 | 0.629 | 1.004 | 1.004 | 1.004 | 1.004 | 1.651 | 1.651 | 1.651 | 1.651 | 1.557 | 1.557 | 1.557 | 1.557 | 0.154 | 0.154 | 0.154 | 0.154 | 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 |
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 |
Change In Working Capital
| 0 | 0 | 0 | 0 | -98.782 | -96.3 | 0 | 0 | 0 | 0 | -7.188 | -7.188 | -7.188 | -7.188 | -4.036 | -4.036 | -4.036 | -4.036 | 0.462 | 0.462 | 0.462 | 0.462 | -0.107 | -0.107 | -0.107 | -0.107 | 2.376 | 2.376 | 2.376 | 2.376 | 2.867 | 2.867 | 2.867 | 2.867 | -1.335 | -1.335 | -1.335 | -1.335 | -3.691 | -3.691 | -3.691 | -3.691 | 1.409 | 1.409 | 1.409 | 1.409 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -3.54 | -3.54 | -3.54 | -3.54 | 0.342 | 0.342 | 0.342 | 0.342 | -1.009 | -1.009 | -1.009 | -1.009 | 0.002 | 0.002 | 0.002 | 0.002 | -0.855 | -0.855 | -0.855 | -0.855 | -1.8 | -1.8 | -1.8 | -1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | -1.051 | -1.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -97.594 | -95.142 | 0 | 0 | 0 | 0 | -3.853 | -3.853 | -3.853 | -3.853 | -0.059 | -0.059 | -0.059 | -0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | -0.003 | -0.003 | -0.003 | -0.003 | -0.008 | -0.008 | -0.008 | -0.008 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | -0.136 | -0.133 | 0 | 0 | 0 | 0 | -3.335 | -3.335 | -3.335 | -3.335 | -3.977 | -3.977 | -3.977 | -3.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.852 | -0.852 | -0.852 | -0.852 | -1.792 | -1.792 | -1.792 | -1.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 5.253 | 5.121 | 11.621 | 12.299 | 144.605 | 140.972 | -4.193 | 20.653 | -68.027 | 7.167 | 2.092 | 2.092 | 2.092 | 2.092 | 1.558 | -2.822 | -12.88 | -2.822 | -2.691 | -2.691 | -2.691 | -2.691 | 1.241 | 1.241 | 1.241 | 1.241 | -3.856 | -3.856 | -3.856 | -3.856 | -0.932 | -0.932 | -0.932 | -0.932 | -0.565 | -0.565 | -0.565 | -0.565 | -4.192 | -4.192 | -4.192 | -4.192 | -8.414 | -8.414 | -8.414 | -8.414 | -10.903 | -10.903 | -10.903 | -10.903 | 18.925 | 18.925 | 18.925 | 18.925 | 8.779 | 8.779 | 8.779 | 8.779 | 3.158 | 3.158 | 3.158 | 3.158 | -11.989 | -11.989 | -11.989 | -11.989 | 0.208 | 0.208 | 0.208 | 0.208 | 15.142 | 15.142 | 15.142 | 15.142 | 9.701 | 9.701 | 9.701 | 9.701 | 25.789 | 25.789 | 25.789 | 25.789 | 94.509 | 94.509 | 94.509 | 94.509 | 63.629 | 63.629 | 63.629 | 63.629 |
Operating Cash Flow
| -6.174 | 0 | -7.43 | -7.864 | 9.469 | 9.231 | -3.276 | 23.696 | -66.857 | 5.602 | -1.606 | -1.606 | -1.606 | -1.606 | 1.02 | -4.973 | -11.967 | -4.973 | -0.42 | -0.42 | -0.42 | -0.42 | -1.637 | -1.637 | -1.637 | -1.637 | 0.32 | 0.32 | 0.32 | 0.32 | 2.117 | 2.117 | 2.117 | 2.117 | -2.247 | -2.247 | -2.247 | -2.247 | -5.838 | -5.838 | -5.838 | -5.838 | 0.39 | 0.39 | 0.39 | 0.39 | -0.134 | -0.134 | -0.134 | -0.134 | -0.134 | -0.134 | -0.134 | -0.134 | -1.357 | -1.357 | -1.357 | -1.357 | 2.338 | 2.338 | 2.338 | 2.338 | -2.982 | -2.982 | -2.982 | -2.982 | -0.147 | -0.147 | -0.147 | -0.147 | -4.189 | -4.189 | -4.189 | -4.189 | -20.894 | -20.894 | -20.894 | -20.894 | 1.333 | 1.333 | 1.333 | 1.333 | 12.713 | 12.713 | 12.713 | 12.713 | 5.918 | 5.918 | 5.918 | 5.918 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.667 | 0 | -0.033 | 0 | 0.234 | 0 | -2.317 | -5.451 | -21.869 | -0.167 | -0.197 | -0.197 | -0.197 | -0.197 | -0.343 | -97.716 | -0.069 | -97.716 | -12.17 | -12.17 | -12.17 | -12.17 | -7.078 | -7.078 | -7.078 | -7.078 | -0.013 | -0.013 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | -0.022 | -0.022 | -0.022 | -0.022 | -0.014 | -0.014 | -0.014 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.53 | -14.53 | -14.53 | -14.53 | -1.221 | -1.221 | -1.221 | -1.221 | -0.041 | -0.041 | -0.041 | -0.041 | -1.338 | -1.338 | -1.338 | -1.338 | -0.071 | -0.071 | -0.071 | -0.071 | -0.023 | -0.023 | -0.023 | -0.023 | -0.399 | -0.399 | -0.399 | -0.399 | -10.442 | -10.442 | -10.442 | -10.442 | -3.382 | -3.382 | -3.382 | -3.382 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0.104 | 0 | 0.065 | 0 | 0 | 4.188 | 0 | 0 | 0 | 0 | 0 | 0 | -2.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.402 | 0 | 0 | 0 | 1.971 | 0 | -5.337 | 7.899 | -10.319 | -2.19 | 0 | 0 | 0 | 0 | 0 | 0 | -390.863 | 0 | -3.495 | -3.495 | -3.495 | -3.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.071 | -5.071 | -5.071 | -5.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.81 | -0.81 | -0.81 | -0.81 | 0 | 0 | 0 | 0 | -0.056 | -0.056 | -0.056 | -0.056 | -0.364 | -0.364 | -0.364 | -0.364 | -0.75 | -0.75 | -0.75 | -0.75 | 0 | 0 | 0 | 0 | -0.014 | -0.014 | -0.014 | -0.014 | -0.329 | -0.329 | -0.329 | -0.329 | -0.138 | -0.138 | -0.138 | -0.138 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.989 | 0.183 | 0.183 | 0.183 | 0.183 | 0.182 | 0.182 | 0.182 | 0.182 | 0.121 | 0.121 | 0.121 | 0.121 | 0 | 0 | 0 | 0 | 0.38 | 0.38 | 0.38 | 0.38 | 1.95 | 1.95 | 1.95 | 1.95 | 0 | 0 | 0 | 0 | 0.444 | 0.444 | 0.444 | 0.444 | 50.541 | 50.541 | 50.541 | 50.541 | 4.928 | 4.928 | 4.928 | 4.928 | 4.928 | 4.928 | 4.928 | 4.928 | 7.854 | 7.854 | 7.854 | 7.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.49 | 5.49 | 5.49 | 5.49 | 0.12 | 0.12 | 0.12 | 0.12 | 3.45 | 3.45 | 3.45 | 3.45 | 0.063 | 0.063 | 0.063 | 0.063 | 11.104 | 11.104 | 11.104 | 11.104 |
Other Investing Activites
| 0 | 0 | 0.254 | 0.269 | 0.776 | 0.756 | -4.226 | -6.499 | -51.597 | 0 | 0.014 | 0.014 | 0.014 | 0.014 | 97.534 | 97.534 | 97.534 | 97.534 | 15.544 | 15.544 | 15.544 | 15.544 | 7.078 | 7.078 | 7.078 | 7.078 | -0.368 | -0.368 | -0.368 | -0.368 | -1.949 | -1.949 | -1.949 | -1.949 | 0.022 | 0.022 | 0.022 | 0.022 | -0.43 | -0.43 | -0.43 | -0.43 | -45.471 | -45.471 | -45.471 | -45.471 | -4.928 | -4.928 | -4.928 | -4.928 | -4.928 | -4.928 | -4.928 | -4.928 | 7.485 | 7.485 | 7.485 | 7.485 | 1.221 | 1.221 | 1.221 | 1.221 | 0.097 | 0.097 | 0.097 | 0.097 | 1.702 | 1.702 | 1.702 | 1.702 | -4.67 | -4.67 | -4.67 | -4.67 | -0.097 | -0.097 | -0.097 | -0.097 | -3.037 | -3.037 | -3.037 | -3.037 | 10.708 | 10.708 | 10.708 | 10.708 | -7.585 | -7.585 | -7.585 | -7.585 |
Investing Cash Flow
| -6.069 | 0 | 0.254 | 0.269 | 0.776 | 0.756 | -11.816 | -4.051 | -83.785 | 12.82 | -0.014 | -0.014 | -0.014 | -0.014 | -0.343 | -97.534 | -393.758 | -97.534 | -15.544 | -15.544 | -15.544 | -15.544 | -7.078 | -7.078 | -7.078 | -7.078 | 0.368 | 0.368 | 0.368 | 0.368 | 1.949 | 1.949 | 1.949 | 1.949 | -0.022 | -0.022 | -0.022 | -0.022 | 0.43 | 0.43 | 0.43 | 0.43 | 45.471 | 45.471 | 45.471 | 45.471 | -28.048 | -28.048 | -28.048 | -28.048 | -28.048 | -28.048 | -28.048 | -28.048 | -7.485 | -7.485 | -7.485 | -7.485 | -1.221 | -1.221 | -1.221 | -1.221 | 0.015 | 0.015 | 0.015 | 0.015 | -1.702 | -1.702 | -1.702 | -1.702 | 4.67 | 4.67 | 4.67 | 4.67 | 0.097 | 0.097 | 0.097 | 0.097 | 4.811 | 4.811 | 4.811 | 4.811 | -11.051 | -11.051 | -11.051 | -11.051 | 7.422 | 7.422 | 7.422 | 7.422 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -5.457 | 0 | -6.868 | 0 | -59.164 | 0 | -13.631 | -4.697 | -97.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.936 | -5.936 | -5.936 | -5.936 | -0.253 | -0.253 | -0.253 | -0.253 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -2.255 | -2.255 | -2.255 | -2.255 | -3.402 | -3.402 | -3.402 | -3.402 | -2.388 | -2.388 | -2.388 | -2.388 | -2.341 | -2.341 | -2.341 | -2.341 | -9.182 | -9.182 | -9.182 | -9.182 | -1.75 | -1.75 | -1.75 | -1.75 | -18.52 | -18.52 | -18.52 | -18.52 | -32.691 | -32.691 | -32.691 | -32.691 | -14.337 | -14.337 | -14.337 | -14.337 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.633 | 191.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.878 | 9.878 | 9.878 | 9.878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.5 | 6.5 | 6.5 | 6.5 | 3.75 | 3.75 | 3.75 | 3.75 | 0.679 | 0.679 | 0.679 | 0.679 | 5.578 | 5.578 | 5.578 | 5.578 |
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 |
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 | -17.475 | -17.475 | -17.475 | -17.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.205 | 0 | -4.481 | -4.742 | -35.927 | -35.024 | -7.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.475 | 17.475 | 17.475 | 17.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.936 | 5.936 | 5.936 | 5.936 | 0.253 | 0.253 | 0.253 | 0.253 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | -7.624 | -7.624 | -7.624 | -7.624 | 3.402 | 3.402 | 3.402 | 3.402 | 2.388 | 2.388 | 2.388 | 2.388 | 2.341 | 2.341 | 2.341 | 2.341 | 9.182 | 9.182 | 9.182 | 9.182 | -4.75 | -4.75 | -4.75 | -4.75 | 14.77 | 14.77 | 14.77 | 14.77 | 32.013 | 32.013 | 32.013 | 32.013 | 8.759 | 8.759 | 8.759 | 8.759 |
Financing Cash Flow
| 16.871 | 0 | -4.481 | -4.742 | -35.927 | -35.024 | -14.71 | -3.115 | 288.275 | -0.934 | -3.738 | -3.738 | -3.738 | -3.738 | 0 | 0 | 450.483 | 0 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | -17.475 | -17.475 | -17.475 | -17.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.936 | -5.936 | -5.936 | -5.936 | -0.253 | -0.253 | -0.253 | -0.253 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | 44.224 | 44.224 | 44.224 | 44.224 | -3.402 | -3.402 | -3.402 | -3.402 | -2.388 | -2.388 | -2.388 | -2.388 | -2.341 | -2.341 | -2.341 | -2.341 | -9.182 | -9.182 | -9.182 | -9.182 | 20.8 | 20.8 | 20.8 | 20.8 | -17.864 | -17.864 | -17.864 | -17.864 | -13.81 | -13.81 | -13.81 | -13.81 | -5.185 | -5.185 | -5.185 | -5.185 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 1.987 | 2.103 | 1.797 | 1.751 | 4.172 | 0 | 0 | 0 | -2.764 | -2.764 | -2.764 | -2.764 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0.318 | 0.318 | 0.318 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.108 | -8.108 | -8.108 | -8.108 | 0.352 | 0.352 | 0.352 | 0.352 | 12.002 | 12.002 | 12.002 | 12.002 | 12.002 | 12.002 | 12.002 | 12.002 | 14.96 | 14.96 | 14.96 | 14.96 | 2.124 | 2.124 | 2.124 | 2.124 | 4.448 | 4.448 | 4.448 | 4.448 | 3.225 | 3.225 | 3.225 | 3.225 | 10.418 | 10.418 | 10.418 | 10.418 | -0.3 | -0.3 | -0.3 | -0.3 | 20.07 | 20.07 | 20.07 | 20.07 | 12.187 | 12.187 | 12.187 | 12.187 | -6.285 | -6.285 | -6.285 | -6.285 |
Net Change In Cash
| 4.723 | 0 | -26.918 | -10.235 | -58.032 | -23.285 | -32.47 | 18.223 | 158.369 | -5.475 | -8.122 | -8.122 | -8.122 | -8.122 | 79.683 | 9.972 | 87.867 | 9.972 | -15.918 | -15.918 | -15.918 | -15.918 | -1.127 | -1.127 | -1.127 | -1.127 | -16.47 | -16.47 | -16.47 | -16.47 | 14.09 | 14.09 | 14.09 | 14.09 | -6.623 | -6.623 | -6.623 | -6.623 | -19.451 | -19.451 | -19.451 | -19.451 | 45.96 | 45.96 | 45.96 | 45.96 | -16.433 | -16.433 | -16.433 | -16.433 | -16.433 | -16.433 | -16.433 | -16.433 | 50.342 | 50.342 | 50.342 | 50.342 | -0.161 | -0.161 | -0.161 | -0.161 | -0.906 | -0.906 | -0.906 | -0.906 | -0.965 | -0.965 | -0.965 | -0.965 | 1.716 | 1.716 | 1.716 | 1.716 | -0.297 | -0.297 | -0.297 | -0.297 | 8.351 | 8.351 | 8.351 | 8.351 | 0.039 | 0.039 | 0.039 | 0.039 | 1.87 | 1.87 | 1.87 | 1.87 |
Cash At End Of Period
| 172.051 | 0 | 167.328 | -10.235 | 194.246 | 228.524 | 252.279 | 284.748 | 266.525 | 90.202 | 17.844 | 17.844 | 17.844 | 17.844 | 95.677 | 25.965 | 103.861 | 25.965 | 15.994 | 15.994 | 15.994 | 15.994 | 31.911 | 31.911 | 31.911 | 31.911 | 33.038 | 33.038 | 33.038 | 33.038 | 49.508 | 49.508 | 49.508 | 49.508 | 35.418 | 35.418 | 35.418 | 35.418 | 42.041 | 42.041 | 42.041 | 42.041 | 61.492 | 61.492 | 61.492 | 61.492 | 15.532 | 15.532 | 15.532 | 15.532 | 15.532 | 15.532 | 15.532 | 15.532 | 47.513 | 47.513 | 47.513 | 47.513 | -2.829 | -2.829 | -2.829 | -2.829 | -2.668 | -2.668 | -2.668 | -2.668 | -1.762 | -1.762 | -1.762 | -1.762 | -0.797 | -0.797 | -0.797 | -0.797 | -2.513 | -2.513 | -2.513 | -2.513 | -2.216 | -2.216 | -2.216 | -2.216 | -10.567 | -10.567 | -10.567 | -10.567 | -10.605 | -10.605 | -10.605 | -10.605 |