Kingkey Intelligence Culture Holdings Limited
HKEX:0550.HK
0.134 (HKD) • At close July 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 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 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -9.662 | -4.831 | -6.189 | -3.095 | -2.661 | -8.444 | -8.444 | -8.444 | -8.444 | -13.988 | -13.988 | -13.988 | -13.988 | -14.459 | -14.459 | -14.459 | -14.459 | -3.029 | -3.029 | -3.029 | -3.029 | -6.516 | -6.516 | -6.516 | -6.516 | 19.728 | 19.728 | 19.728 | 19.728 | 31.35 | 31.35 | 31.35 | 31.35 | 40.433 | 40.433 | 40.433 | 40.433 | 43.461 | 43.461 | 43.461 | 43.461 | 39.382 | 39.382 | 39.382 | 39.382 | 20.123 | 20.123 | 20.123 | 20.123 | 18.912 | 18.912 | 18.912 | 18.912 | 16.761 | 16.761 | 16.761 | 16.761 | 14.57 | 14.57 | 14.57 | 14.57 | 9.317 | 9.317 | 9.317 | 9.317 | 8.592 | 8.592 | 8.592 | 8.592 | 0.621 | 0.621 | 0.621 | 0.621 | -9.045 | -9.045 | -9.045 | -9.045 | -14.61 | -14.61 | -14.61 | -14.61 | -5.251 | -5.251 | -5.251 | -5.251 | 1.137 | 1.137 | 1.137 | 1.137 |
Depreciation & Amortization
| 0.943 | 0.472 | 1.018 | 0.509 | 1.037 | 4.542 | 4.542 | 4.542 | 4.542 | 13.729 | 13.729 | 13.729 | 13.729 | 23.002 | 23.002 | 23.002 | 23.002 | 10.718 | 10.718 | 10.718 | 10.718 | 0.487 | 0.487 | 0.487 | 0.487 | 3.055 | 3.055 | 3.055 | 3.055 | 8.317 | 8.317 | 8.317 | 8.317 | 8.153 | 8.153 | 8.153 | 8.153 | 7.458 | 7.458 | 7.458 | 7.458 | 6.38 | 6.38 | 6.38 | 6.38 | 4.937 | 4.937 | 4.937 | 4.937 | 3.636 | 3.636 | 3.636 | 3.636 | 3.45 | 3.45 | 3.45 | 3.45 | 2.995 | 2.995 | 2.995 | 2.995 | 1.237 | 1.237 | 1.237 | 1.237 | 0.34 | 0.34 | 0.34 | 0.34 | 0.364 | 0.364 | 0.364 | 0.364 | 1.428 | 1.428 | 1.428 | 1.428 | 3.208 | 3.208 | 3.208 | 3.208 | 1.682 | 1.682 | 1.682 | 1.682 | 1.047 | 1.047 | 1.047 | 1.047 |
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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.172 | 1.172 | 1.172 | 1.172 | 0 | 0 | 0 | 0 | 0.695 | 0.695 | 0.695 | 0.695 | 0.257 | 0.257 | 0.257 | 0.257 | 0.185 | 0.185 | 0.185 | 0.185 | 0.639 | 0.639 | 0.639 | 0.639 | 0.623 | 0.623 | 0.623 | 0.623 | 0.3 | 0.3 | 0.3 | 0.3 | 0.156 | 0.156 | 0.156 | 0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.484 | -0.484 | 0 | -0.271 | -0.271 | -0.271 | -0.271 | 1.562 | 1.562 | 1.562 | 1.562 | -6.71 | -6.71 | -6.71 | -6.71 | -3.722 | -3.722 | -3.722 | -3.722 | 8.13 | 8.13 | 8.13 | 8.13 | -5.872 | -5.872 | -5.872 | -5.872 | 9.904 | 9.904 | 9.904 | 9.904 | 17.649 | 17.649 | 17.649 | 17.649 | -10.856 | -10.856 | -10.856 | -10.856 | -37.181 | -37.181 | -37.181 | -37.181 | 1.452 | 1.452 | 1.452 | 1.452 | -15.048 | -15.048 | -15.048 | -15.048 | -9.037 | -9.037 | -9.037 | -9.037 | -3.477 | -3.477 | -3.477 | -3.477 | -5.979 | -5.979 | -5.979 | -5.979 | -2.998 | -2.998 | -2.998 | -2.998 | -0.207 | -0.207 | -0.207 | -0.207 | 0.753 | 0.753 | 0.753 | 0.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | -0.689 | -0.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.205 | 0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.39 | -7.39 | -7.39 | -7.39 | -2.818 | -2.818 | -2.818 | -2.818 | -0.05 | -0.05 | -0.05 | -0.05 | -0.992 | -0.992 | -0.992 | -0.992 | -5.357 | -5.357 | -5.357 | -5.357 | 2.482 | 2.482 | 2.482 | 2.482 | -4.685 | -4.685 | -4.685 | -4.685 | -4.547 | -4.547 | -4.547 | -4.547 | -1.714 | -1.714 | -1.714 | -1.714 | -2.15 | -2.15 | -2.15 | -2.15 | 0 | 0 | 0 | 0 | 0.319 | 0.319 | 0.319 | 0.319 | -0.038 | -0.038 | -0.038 | -0.038 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.519 | 1.519 | 1.519 | 1.519 | 12.722 | 12.722 | 12.722 | 12.722 | 17.699 | 17.699 | 17.699 | 17.699 | -9.864 | -9.864 | -9.864 | -9.864 | -31.824 | -31.824 | -31.824 | -31.824 | -1.03 | -1.03 | -1.03 | -1.03 | -10.363 | -10.363 | -10.363 | -10.363 | -4.49 | -4.49 | -4.49 | -4.49 | -1.763 | -1.763 | -1.763 | -1.763 | -3.829 | -3.829 | -3.829 | -3.829 | 0 | 0 | 0 | 0 | -0.526 | -0.526 | -0.526 | -0.526 | 0.79 | 0.79 | 0.79 | 0.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -12.188 | -7.038 | 1.814 | 0.215 | 3.251 | 1.595 | 1.595 | 1.595 | 1.595 | -2.343 | -2.343 | -2.343 | -2.343 | -4.512 | -4.512 | -4.512 | -4.512 | -1.585 | -1.585 | -1.585 | -1.585 | 0.127 | 0.127 | 0.127 | 0.127 | -8.337 | -8.337 | -8.337 | -8.337 | -1.485 | -1.485 | -1.485 | -1.485 | 17.161 | 17.161 | 17.161 | 17.161 | 9.36 | 9.36 | 9.36 | 9.36 | 10.217 | 10.217 | 10.217 | 10.217 | 7.158 | 7.158 | 7.158 | 7.158 | 0.528 | 0.528 | 0.528 | 0.528 | -1.665 | -1.665 | -1.665 | -1.665 | -3.278 | -3.278 | -3.278 | -3.278 | -1.678 | -1.678 | -1.678 | -1.678 | -0.542 | -0.542 | -0.542 | -0.542 | -1.164 | -1.164 | -1.164 | -1.164 | 2.081 | 2.081 | 2.081 | 2.081 | 7.132 | 7.132 | 7.132 | 7.132 | -1.799 | -1.799 | -1.799 | -1.799 | -2.58 | -2.58 | -2.58 | -2.58 |
Operating Cash Flow
| -22.793 | -11.397 | -5.393 | -2.855 | -0.447 | -2.579 | -2.579 | -2.579 | -2.579 | -1.04 | -1.04 | -1.04 | -1.04 | -2.679 | -2.679 | -2.679 | -2.679 | 3.554 | 3.554 | 3.554 | 3.554 | 2.227 | 2.227 | 2.227 | 2.227 | 9.27 | 9.27 | 9.27 | 9.27 | 48.343 | 48.343 | 48.343 | 48.343 | 83.58 | 83.58 | 83.58 | 83.58 | 50.061 | 50.061 | 50.061 | 50.061 | 19.421 | 19.421 | 19.421 | 19.421 | 33.969 | 33.969 | 33.969 | 33.969 | 8.185 | 8.185 | 8.185 | 8.185 | 9.509 | 9.509 | 9.509 | 9.509 | 10.81 | 10.81 | 10.81 | 10.81 | 2.897 | 2.897 | 2.897 | 2.897 | 5.393 | 5.393 | 5.393 | 5.393 | -0.386 | -0.386 | -0.386 | -0.386 | -4.784 | -4.784 | -4.784 | -4.784 | -4.271 | -4.271 | -4.271 | -4.271 | -5.368 | -5.368 | -5.368 | -5.368 | -0.396 | -0.396 | -0.396 | -0.396 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3 | -8.526 | 0 | 0 | -1.442 | 2.724 | 2.724 | 2.724 | 2.724 | 4.985 | 4.985 | 4.985 | 4.985 | -25.238 | -25.238 | -25.238 | -25.238 | -4.894 | -4.894 | -4.894 | -4.894 | -0.42 | -0.42 | -0.42 | -0.42 | -1.023 | -1.023 | -1.023 | -1.023 | -7.079 | -7.079 | -7.079 | -7.079 | -5.835 | -5.835 | -5.835 | -5.835 | -10.484 | -10.484 | -10.484 | -10.484 | -9.402 | -9.402 | -9.402 | -9.402 | -13.602 | -13.602 | -13.602 | -13.602 | -18.231 | -18.231 | -18.231 | -18.231 | -5.151 | -5.151 | -5.151 | -5.151 | -5.695 | -5.695 | -5.695 | -5.695 | -4.461 | -4.461 | -4.461 | -4.461 | -1.093 | -1.093 | -1.093 | -1.093 | -0.618 | -0.618 | -0.618 | -0.618 | -0.02 | -0.02 | -0.02 | -0.02 | -4.04 | -4.04 | -4.04 | -4.04 | -0.763 | -0.763 | -0.763 | -0.763 | -0.411 | -0.411 | -0.411 | -0.411 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -30.096 | 0 | 0 | 0 | -3.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.806 | -9.806 | -9.806 | -9.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | -1.1 | -1.1 | -1.1 | -0.178 | -0.178 | -0.178 | -0.178 | -12.48 | -12.48 | -12.48 | -12.48 | -10.476 | -10.476 | -10.476 | -10.476 | -0.694 | -0.694 | -0.694 | -0.694 | 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
| 11.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.882 | 3.882 | 3.882 | 3.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.412 | 0.412 | 0.412 | 0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.556 | 16.556 | 16.556 | 16.556 | 22.919 | 22.919 | 22.919 | 22.919 | 2.213 | 2.213 | 2.213 | 2.213 | 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
| -2 | -3.512 | -1.282 | -0.418 | -0.08 | -2.724 | -2.724 | -2.724 | -2.724 | -8.867 | -8.867 | -8.867 | -8.867 | 25.238 | 25.238 | 25.238 | 25.238 | 14.7 | 14.7 | 14.7 | 14.7 | 0.008 | 0.008 | 0.008 | 0.008 | 1.023 | 1.023 | 1.023 | 1.023 | 7.079 | 7.079 | 7.079 | 7.079 | 5.835 | 5.835 | 5.835 | 5.835 | 10.484 | 10.484 | 10.484 | 10.484 | 9.402 | 9.402 | 9.402 | 9.402 | 14.702 | 14.702 | 14.702 | 14.702 | 18.408 | 18.408 | 18.408 | 18.408 | 1.075 | 1.075 | 1.075 | 1.075 | -6.748 | -6.748 | -6.748 | -6.748 | 2.941 | 2.941 | 2.941 | 2.941 | 1.093 | 1.093 | 1.093 | 1.093 | 0.618 | 0.618 | 0.618 | 0.618 | 0.02 | 0.02 | 0.02 | 0.02 | 4.04 | 4.04 | 4.04 | 4.04 | 0.763 | 0.763 | 0.763 | 0.763 | 0.411 | 0.411 | 0.411 | 0.411 |
Investing Cash Flow
| -24.076 | -12.038 | -1.282 | -0.418 | -5.142 | 2.724 | 2.724 | 2.724 | 2.724 | 9.838 | 9.838 | 9.838 | 9.838 | -25.257 | -25.257 | -25.257 | -25.257 | -14.7 | -14.7 | -14.7 | -14.7 | -0.008 | -0.008 | -0.008 | -0.008 | 7.318 | 7.318 | 7.318 | 7.318 | -13.596 | -13.596 | -13.596 | -13.596 | -7.66 | -7.66 | -7.66 | -7.66 | -10.484 | -10.484 | -10.484 | -10.484 | -9.402 | -9.402 | -9.402 | -9.402 | -16.139 | -16.139 | -16.139 | -16.139 | -18.022 | -18.022 | -18.022 | -18.022 | 5.026 | 5.026 | 5.026 | 5.026 | 2.936 | 2.936 | 2.936 | 2.936 | -2.339 | -2.339 | -2.339 | -2.339 | -9.716 | -9.716 | -9.716 | -9.716 | -0.112 | -0.112 | -0.112 | -0.112 | 0.758 | 0.758 | 0.758 | 0.758 | -4.04 | -4.04 | -4.04 | -4.04 | 0.466 | 0.466 | 0.466 | 0.466 | -2.596 | -2.596 | -2.596 | -2.596 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -4.318 | 0 | 0 | 0 | 0 | 0 | 0 | -11.867 | -11.867 | -11.867 | -11.867 | -0.051 | -0.051 | -0.051 | -0.051 | 0 | 0 | 0 | 0 | -1.918 | -1.918 | -1.918 | -1.918 | -2.285 | -2.285 | -2.285 | -2.285 | -13.421 | -13.421 | -13.421 | -13.421 | -34.219 | -34.219 | -34.219 | -34.219 | -17.85 | -17.85 | -17.85 | -17.85 | -5.696 | -5.696 | -5.696 | -5.696 | -1.293 | -1.293 | -1.293 | -1.293 | -0.748 | -0.748 | -0.748 | -0.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.9 | 25.9 | 25.9 | 25.9 | 1.283 | 1.283 | 1.283 | 1.283 | 18.559 | 18.559 | 18.559 | 18.559 | 0.06 | 0.06 | 0.06 | 0.06 | 0.521 | 0.521 | 0.521 | 0.521 | 1.757 | 1.757 | 1.757 | 1.757 | 2.919 | 2.919 | 2.919 | 2.919 | 22.17 | 22.17 | 22.17 | 22.17 | 5.622 | 5.622 | 5.622 | 5.622 | 0 | 0 | 0 | 0 | 2.813 | 2.813 | 2.813 | 2.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.85 | 2.85 | 2.85 | 2.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.075 | 16.075 | 16.075 | 16.075 | 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 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.005 | -5.005 | -5.005 | -5.005 | -21.269 | -21.269 | -21.269 | -21.269 | -31.451 | -31.451 | -31.451 | -31.451 | -38.959 | -38.959 | -38.959 | -38.959 | -12.747 | -12.747 | -12.747 | -12.747 | -6.2 | -6.2 | -6.2 | -6.2 | -5.035 | -5.035 | -5.035 | -5.035 | -6.088 | -6.088 | -6.088 | -6.088 | -6.938 | -6.938 | -6.938 | -6.938 | -4.116 | -4.116 | -4.116 | -4.116 | 0 | 0 | 0 | 0 | 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
| 1.38 | 1.38 | -1.093 | -3.217 | -0.529 | 0 | 0 | 0 | 0 | -14.033 | -14.033 | -14.033 | -14.033 | -1.232 | -1.232 | -1.232 | -1.232 | -18.559 | -18.559 | -18.559 | -18.559 | 6.862 | 6.862 | 6.862 | 6.862 | 23.033 | 23.033 | 23.033 | 23.033 | 43.115 | 43.115 | 43.115 | 43.115 | 70.259 | 70.259 | 70.259 | 70.259 | 8.428 | 8.428 | 8.428 | 8.428 | 6.274 | 6.274 | 6.274 | 6.274 | 6.328 | 6.328 | 6.328 | 6.328 | 4.023 | 4.023 | 4.023 | 4.023 | 6.938 | 6.938 | 6.938 | 6.938 | 4.116 | 4.116 | 4.116 | 4.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.85 | -2.85 | -2.85 | -2.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.075 | -16.075 | -16.075 | -16.075 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 2.759 | 1.38 | -6.303 | -3.217 | -0.71 | 0 | 0 | 0 | 0 | 14.033 | 14.033 | 14.033 | 14.033 | 1.232 | 1.232 | 1.232 | 1.232 | 18.559 | 18.559 | 18.559 | 18.559 | -6.862 | -6.862 | -6.862 | -6.862 | -23.426 | -23.426 | -23.426 | -23.426 | -33.764 | -33.764 | -33.764 | -33.764 | -70.328 | -70.328 | -70.328 | -70.328 | -7.428 | -7.428 | -7.428 | -7.428 | -6.274 | -6.274 | -6.274 | -6.274 | -6.328 | -6.328 | -6.328 | -6.328 | -4.023 | -4.023 | -4.023 | -4.023 | -5.871 | -5.871 | -5.871 | -5.871 | -11.066 | -11.066 | -11.066 | -11.066 | -0.885 | -0.885 | -0.885 | -0.885 | 7.874 | 7.874 | 7.874 | 7.874 | 4.988 | 4.988 | 4.988 | 4.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.229 | 13.229 | 13.229 | 13.229 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -76.406 | 89.194 | 0 | 0 | 0 | 0 | -2.575 | -2.575 | -2.575 | -2.575 | 12.978 | 12.978 | 12.978 | 12.978 | -9.285 | -9.285 | -9.285 | -9.285 | -10.546 | -10.546 | -10.546 | -10.546 | -50.889 | -50.889 | -50.889 | -50.889 | -16.098 | -16.098 | -16.098 | -16.098 | 3.34 | 3.34 | 3.34 | 3.34 | 15.119 | 15.119 | 15.119 | 15.119 | 17.006 | 17.006 | 17.006 | 17.006 | 0.851 | 0.851 | 0.851 | 0.851 | 13.002 | 13.002 | 13.002 | 13.002 | -0.153 | -0.153 | -0.153 | -0.153 | -0.124 | -0.124 | -0.124 | -0.124 | 2.499 | 2.499 | 2.499 | 2.499 | 0.028 | 0.028 | 0.028 | 0.028 | 0.051 | 0.051 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -44.11 | -22.055 | -12.978 | -82.895 | -6.299 | -2.331 | -2.331 | -2.331 | -2.331 | 20.257 | 20.257 | 20.257 | 20.257 | -13.725 | -13.725 | -13.725 | -13.725 | -1.871 | -1.871 | -1.871 | -1.871 | -15.189 | -15.189 | -15.189 | -15.189 | -57.727 | -57.727 | -57.727 | -57.727 | -15.115 | -15.115 | -15.115 | -15.115 | 8.933 | 8.933 | 8.933 | 8.933 | 47.268 | 47.268 | 47.268 | 47.268 | 20.751 | 20.751 | 20.751 | 20.751 | 12.352 | 12.352 | 12.352 | 12.352 | -0.858 | -0.858 | -0.858 | -0.858 | 8.511 | 8.511 | 8.511 | 8.511 | 2.556 | 2.556 | 2.556 | 2.556 | 2.172 | 2.172 | 2.172 | 2.172 | 3.578 | 3.578 | 3.578 | 3.578 | 4.541 | 4.541 | 4.541 | 4.541 | -2.76 | -2.76 | -2.76 | -2.76 | -7.616 | -7.616 | -7.616 | -7.616 | 8.601 | 8.601 | 8.601 | 8.601 | -2.782 | -2.782 | -2.782 | -2.782 |
Cash At End Of Period
| 25.807 | -22.055 | 69.917 | 0 | 82.895 | 25.044 | 25.044 | 25.044 | 25.044 | 27.375 | 27.375 | 27.375 | 27.375 | 7.118 | 7.118 | 7.118 | 7.118 | 20.843 | 20.843 | 20.843 | 20.843 | 22.715 | 22.715 | 22.715 | 22.715 | 37.904 | 37.904 | 37.904 | 37.904 | 95.631 | 95.631 | 95.631 | 95.631 | 110.746 | 110.746 | 110.746 | 110.746 | 101.813 | 101.813 | 101.813 | 101.813 | 54.546 | 54.546 | 54.546 | 54.546 | 33.795 | 33.795 | 33.795 | 33.795 | 21.442 | 21.442 | 21.442 | 21.442 | 22.3 | 22.3 | 22.3 | 22.3 | 13.789 | 13.789 | 13.789 | 13.789 | 11.234 | 11.234 | 11.234 | 11.234 | 9.061 | 9.061 | 9.061 | 9.061 | 5.483 | 5.483 | 5.483 | 5.483 | 0.943 | 0.943 | 0.943 | 0.943 | 4.952 | 4.952 | 4.952 | 4.952 | 12.568 | 12.568 | 12.568 | 12.568 | 3.967 | 3.967 | 3.967 | 3.967 |