South China Financial Holdings Limited
HKEX:0619.HK
0.218 (HKD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -23.894 | -23.894 | -47.312 | -47.312 | -41.634 | -22.138 | -78.94 | -39.47 | -72.182 | -36.091 | -82.908 | -41.454 | 5.674 | 2.837 | -98.652 | -49.326 | -169.577 | -84.789 | -108.152 | -51.378 | 30.268 | 12.595 | -19.391 | -59.938 | -55.777 | -55.777 | 27.751 | 27.751 | -1.482 | -1.482 | -21.239 | -21.239 | -7.113 | -7.113 | -46.353 | -46.353 | 38.932 | 38.932 | 10.374 | 10.374 | -46.821 | -46.821 | 36.322 | 36.322 | -35.713 | -35.713 | 51.39 | 51.39 | 14.153 | 14.153 | 14.153 | -40.534 | -40.534 | -40.534 | -40.534 | 21.994 | 21.994 | 21.994 | 21.994 | 28.467 | 28.467 | 28.467 | 28.467 | -46.613 | -46.613 | -46.613 | -46.613 | 49.886 | 49.886 | 49.886 | 49.886 | 6.33 | 6.33 | 6.33 | 6.33 | 1.052 | 1.052 | 1.052 | 1.052 | 17.151 | 17.151 | 17.151 | 17.151 |
Depreciation & Amortization
| 0.8 | 0.8 | 2.288 | 0 | 2.963 | 1.482 | 3.092 | 1.546 | 3.136 | 1.136 | 3.597 | 1.799 | 2.527 | 1.264 | 3.258 | 1.629 | 3.25 | 1.625 | 4.046 | 2.168 | 2.003 | 1.002 | 2.168 | 0.885 | 0.438 | 0.438 | 0.701 | 0.701 | 0.396 | 0.396 | 0.421 | 0.421 | 0.506 | 0.506 | 0.552 | 0.552 | 0.59 | 0.59 | 0.61 | 0.61 | 0.937 | 0.937 | 0.923 | 0.923 | 0.971 | 0.971 | 0.838 | 0.838 | 1.293 | 1.293 | 1.293 | 1.649 | 1.649 | 1.649 | 1.649 | 1.474 | 1.474 | 1.474 | 1.474 | 0.886 | 0.886 | 0.886 | 0.886 | 0.827 | 0.827 | 0.827 | 0.827 | 0.74 | 0.74 | 0.74 | 0.74 | 0.524 | 0.524 | 0.524 | 0.524 | 0.662 | 0.662 | 0.662 | 0.662 | 1.078 | 1.078 | 1.078 | 1.078 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | -20.281 | -14.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.494 | 1.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.289 | 0.289 | 0 | 0 | 0.711 | 0.711 | 0 | 0 | 0.892 | 0.892 | 0.077 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 18.004 | 29.062 | 0 | 0 | 98.538 | 98.538 | 0 | 0 | -36.057 | -36.057 | 0 | 0 | 0 | 34.866 | 34.866 | 34.866 | 34.866 | 12.752 | 12.752 | 12.752 | 18.345 | 18.345 | -34.889 | -34.889 | -76.742 | -76.742 | -106.767 | -106.767 | -23.619 | -23.619 | -47.678 | -47.678 | 55.178 | 55.178 | 16.148 | 16.148 | -45.717 | -45.717 | -3.6 | -3.6 | -13.118 | -13.118 | 0.024 | 0.024 | 0.024 | 4.882 | 4.882 | 4.882 | 4.882 | -18.607 | -18.607 | -18.607 | -18.607 | -34.512 | -34.512 | -34.512 | -34.512 | 18.017 | 18.017 | 18.017 | 18.017 | -36.887 | -36.887 | -36.887 | -36.887 | -19.744 | -19.744 | -19.744 | -19.744 | 2.502 | 2.502 | 2.502 | 2.502 | 2.196 | 2.196 | 2.196 | 2.196 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 11.058 | 11.058 | 0 | 0 | 67.827 | 67.827 | 0 | 0 | -46.1 | -46.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.783 | 45.783 | 0 | 0 | -57.138 | -57.138 | 0 | 0 | 29.249 | 29.249 | 0 | 0 | -21.623 | -21.623 | 0 | 0 | -11.129 | -11.129 | 0 | 0 | -13.118 | -13.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.545 | 1.545 | 0 | 0 | 0.42 | 0.42 | 0 | 0 | 0.357 | 0.357 | 0 | 0 | 0 | 0.074 | 0.074 | 0.074 | 0.074 | -0.536 | -0.536 | -0.536 | -0.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 16.459 | 16.459 | 0 | 0 | 30.292 | 30.292 | 0 | 0 | 9.686 | 9.686 | 0 | 0 | 0 | 34.792 | 34.792 | 34.792 | 34.792 | 13.287 | 13.287 | 13.287 | -27.438 | -27.438 | 0 | 0 | -19.605 | -19.605 | 0 | 0 | -52.867 | -52.867 | 0 | 0 | 76.801 | 76.801 | 0 | 0 | -34.588 | -34.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.852 | 8.852 | 47.312 | 47.312 | 73.427 | 35.042 | 54.494 | 57.578 | 75.626 | 35.064 | 231.773 | 27.385 | -140.899 | -73.016 | -31.921 | 70.915 | 199.213 | 96.349 | 148.866 | 51.378 | 3.394 | -0.799 | -1.725 | 22.901 | -0.564 | -0.564 | -81.448 | -81.448 | -34.595 | -34.595 | -52.628 | -52.628 | -52.153 | -52.153 | 151.917 | 151.917 | -218.653 | -218.653 | -79.179 | -79.179 | 73.339 | 73.339 | -5.905 | -5.905 | 24.354 | 24.354 | -71.058 | -71.058 | -18.825 | -18.825 | -18.825 | 22.403 | 22.403 | 22.403 | 22.403 | -7.014 | -7.014 | -7.014 | -7.014 | -24.551 | -24.551 | -24.551 | -24.551 | 42.392 | 42.392 | 42.392 | 42.392 | -27.006 | -27.006 | -27.006 | -27.006 | 1.932 | 1.932 | 1.932 | 1.932 | -1.941 | -1.941 | -1.941 | -1.941 | -11.538 | -11.538 | -11.538 | -11.538 |
Operating Cash Flow
| -14.243 | -14.243 | -35.183 | 0 | 28.83 | 14.386 | -27.538 | 19.654 | 0.308 | 0.109 | 145.268 | 86.267 | -137.752 | -68.915 | -133.831 | -12.839 | 26.386 | 13.186 | 36.668 | 15.917 | 31.659 | 12.798 | 15.917 | -23.362 | -55.903 | -55.903 | -34.363 | -34.363 | -35.68 | -35.68 | -149.478 | -149.478 | -58.76 | -58.76 | 83.39 | 83.39 | -179.055 | -179.055 | -13.017 | -13.017 | 27.455 | 27.455 | -14.377 | -14.377 | -10.388 | -10.388 | -18.831 | -18.831 | -3.353 | -3.353 | -3.353 | -11.795 | -11.795 | -11.795 | -11.795 | -1.789 | -1.789 | -1.789 | -1.789 | -28.884 | -28.884 | -28.884 | -28.884 | 14.623 | 14.623 | 14.623 | 14.623 | -13.268 | -13.268 | -13.268 | -13.268 | -10.958 | -10.958 | -10.958 | -10.958 | 2.275 | 2.275 | 2.275 | 2.275 | 8.886 | 8.886 | 8.886 | 8.886 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.002 | -0.002 | -2.18 | 0 | -0.359 | -0.068 | -0.327 | -0.164 | -0.367 | -0.184 | 0.179 | -0.777 | -4.824 | -1.263 | -0.322 | -0.161 | -0.689 | -0.345 | -1.227 | -0.16 | -1.524 | -0.16 | -0.16 | -1.714 | -0.309 | -0.309 | -0.423 | -0.423 | -0.306 | -0.306 | -0.472 | -0.472 | -0.108 | -0.108 | -1.082 | -1.082 | -0.541 | -0.541 | -0.41 | -0.41 | -0.165 | -0.165 | -1.23 | -1.23 | -0.018 | -0.018 | -3.027 | -3.027 | -0.225 | -0.225 | -0.225 | -0.645 | -0.645 | -0.645 | -0.645 | -0.895 | -0.895 | -0.895 | -0.895 | -1.029 | -1.029 | -1.029 | -1.029 | -0.582 | -0.582 | -0.582 | -0.582 | -0.69 | -0.69 | -0.69 | -0.69 | -0.321 | -0.321 | -0.321 | -0.321 | -0.526 | -0.526 | -0.526 | -0.526 | -0.6 | -0.6 | -0.6 | -0.6 |
Acquisitions Net
| 0 | 0 | 0.08 | 0 | 0.038 | 0.019 | -0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.397 | 0 | 0 | 0 | 0 | 0 | -23.087 | -23.087 | 0 | 0 | -11.004 | -11.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.614 | -3.614 | -3.614 | -3.614 | -1.063 | -1.063 | -1.063 | -1.063 | -1.363 | -1.363 | -1.363 | -1.363 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.722 | 0.722 | 0.722 | 0.722 | 1.394 | 1.394 | 1.394 | 1.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.095 | 24.095 | 24.095 | 24.095 | 0.826 | 0.826 | 0.826 | 0.826 | 0.826 | 0.826 | 0.826 | 0.826 | 0.046 | 0.046 | 0.046 | 0.046 |
Other Investing Activites
| 0.304 | 0.304 | 0 | 0 | -0.083 | -0.083 | -0.033 | 0.53 | 1.443 | 0.767 | 2.015 | 2.015 | -1.111 | -1.111 | 0.678 | 1.615 | 2.26 | 1.138 | 0 | 0.16 | 2.27 | 2.27 | 0.16 | 1.714 | 4.822 | 4.822 | 0.156 | 0.156 | -0.507 | -0.507 | 1.955 | 1.955 | 0.742 | 0.742 | 9.35 | 9.35 | -2.866 | -2.866 | -0.651 | -0.651 | 1.755 | 1.755 | 0.362 | 0.362 | -0.676 | -0.676 | -6.317 | -6.317 | 0.225 | 0.225 | 0.225 | -0.077 | -0.077 | -0.077 | -0.077 | -0.5 | -0.5 | -0.5 | -0.5 | 1.029 | 1.029 | 1.029 | 1.029 | 0.582 | 0.582 | 0.582 | 0.582 | -23.405 | -23.405 | -23.405 | -23.405 | 3.108 | 3.108 | 3.108 | 3.108 | 0.764 | 0.764 | 0.764 | 0.764 | 1.918 | 1.918 | 1.918 | 1.918 |
Investing Cash Flow
| 0.302 | 0.302 | -2.1 | 0 | -0.321 | -0.132 | -0.458 | 0.367 | 1.076 | 0.584 | 0.179 | 1.238 | -4.824 | -2.373 | 0.356 | 1.454 | 1.571 | 0.793 | -1.624 | -0.688 | -1.524 | 2.27 | -0.688 | 0.827 | -18.574 | -18.574 | -0.267 | -0.267 | -11.816 | -11.816 | 1.483 | 1.483 | 0.634 | 0.634 | 8.268 | 8.268 | -2.866 | -2.866 | -1.061 | -1.061 | 1.755 | 1.755 | -0.868 | -0.868 | -0.676 | -0.676 | -9.343 | -9.343 | -0.555 | -0.555 | -0.555 | 0.727 | 0.727 | 0.727 | 0.727 | 0.301 | 0.301 | 0.301 | 0.301 | -1.029 | -1.029 | -1.029 | -1.029 | -0.592 | -0.592 | -0.592 | -0.592 | 23.743 | 23.743 | 23.743 | 23.743 | -3.129 | -3.129 | -3.129 | -3.129 | -0.512 | -0.512 | -0.512 | -0.512 | -1.828 | -1.828 | -1.828 | -1.828 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -17.726 | 0 | -41.605 | 0 | -20.271 | 0 | -37.948 | 0 | -175.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.479 | 0 | -32.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.445 | 124.445 | 124.445 | 124.445 | 62.851 | 62.851 | 62.851 | 62.851 | 0.064 | 0.064 | 0.064 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.761 | 0.761 | 0.761 | 0.761 | 3.615 | 3.615 | 3.615 | 3.615 | 0 | 0 | 0 | 0 | 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 | -0.302 | -0.603 | -0.603 | -0.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.095 | -0.095 | -0.047 | -0.047 | -0.047 | 0 | 0 | 0 | 0 | -0.014 | -0.014 | -0.014 | -0.014 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.119 | 10.119 | -0.147 | 0 | -0.691 | -21.148 | 9.3 | -10.972 | -1.557 | -19.753 | -2.255 | -88.88 | 148.748 | 74.374 | 4.761 | 2.381 | 7.599 | 7.599 | -5.102 | 0 | 15.967 | -16.954 | -2,074.52 | 0 | 42.124 | 21.062 | 38.421 | 38.421 | -22.27 | -22.27 | 242.032 | 242.032 | 39.524 | 39.524 | -92.651 | -92.651 | 201.751 | 201.751 | 21.663 | 21.663 | -17.48 | -17.48 | 24.651 | 24.651 | 16.47 | 16.47 | 12.233 | 12.233 | -1,620.39 | -1,620.39 | -1,620.39 | -1,783.254 | -1,783.254 | -1,783.254 | -1,783.254 | -2,860.701 | -2,860.701 | -2,860.701 | -2,860.701 | -1,038.258 | -1,038.258 | -1,038.258 | -1,038.258 | -724.874 | -724.874 | -724.874 | -724.874 | -5,292.034 | -5,292.034 | -5,292.034 | -5,292.034 | -3,638.644 | -3,638.644 | -3,638.644 | -3,638.644 | -1,411.941 | -1,411.941 | -1,411.941 | -1,411.941 | -1,194.574 | -1,194.574 | -1,194.574 | -1,194.574 |
Financing Cash Flow
| 10.119 | 10.119 | -17.873 | 0 | -42.296 | -21.148 | -21.943 | -10.972 | -39.505 | -19.753 | -177.76 | -88.88 | 148.748 | 74.374 | 4.761 | 2.381 | 15.198 | 7.599 | -28.581 | -2,074.52 | -33.908 | -16.954 | -2,074.52 | -3,345.726 | 21.062 | 21.062 | 38.421 | 38.421 | -22.873 | -22.873 | 242.032 | 242.032 | 39.524 | 39.524 | -92.651 | -92.651 | 201.751 | 201.751 | 21.663 | 21.663 | -17.48 | -17.48 | 24.557 | 24.557 | 16.47 | 16.47 | 12.233 | 12.233 | -1,620.39 | -1,620.39 | -1,620.39 | -1,783.254 | -1,783.254 | -1,783.254 | -1,783.254 | -2,860.701 | -2,860.701 | -2,860.701 | -2,860.701 | -1,038.258 | -1,038.258 | -1,038.258 | -1,038.258 | -724.874 | -724.874 | -724.874 | -724.874 | -5,292.034 | -5,292.034 | -5,292.034 | -5,292.034 | -3,638.644 | -3,638.644 | -3,638.644 | -3,638.644 | -1,411.941 | -1,411.941 | -1,411.941 | -1,411.941 | -1,194.574 | -1,194.574 | -1,194.574 | -1,194.574 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.125 | 0.125 | 0 | 0 | -0.034 | -0.034 | 1.857 | 1.857 | -2.09 | -2.09 | 0.128 | 0.128 | 0.207 | 0.207 | 1.737 | 1.737 | 0.476 | 0.476 | 0 | 2,061.072 | 0.01 | 0.01 | 2,061.072 | 3,334.255 | -0.468 | -0.468 | 1.114 | 1.114 | 1.051 | 1.051 | -1.391 | -1.391 | -0.24 | -0.24 | -1.185 | -1.185 | 0.04 | 0.04 | -0.606 | -0.606 | -0.006 | -0.006 | 0.604 | 0.604 | 0.321 | 0.321 | 0.685 | 0.685 | 1,619.087 | 1,619.087 | 1,619.087 | 1,782.76 | 1,782.76 | 1,782.76 | 1,782.76 | 2,868.856 | 2,868.856 | 2,868.856 | 2,868.856 | 1,062.878 | 1,062.878 | 1,062.878 | 1,062.878 | 716.368 | 716.368 | 716.368 | 716.368 | 5,278.527 | 5,278.527 | 5,278.527 | 5,278.527 | 3,657.787 | 3,657.787 | 3,657.787 | 3,657.787 | 1,416.418 | 1,416.418 | 1,416.418 | 1,416.418 | 1,187.186 | 1,187.186 | 1,187.186 | 1,187.186 |
Net Change In Cash
| -5.787 | -3.698 | 11.523 | 0 | -12.423 | -6.928 | 20.401 | 10.905 | -57.744 | -21.15 | -5.444 | -1.248 | 8.318 | 3.293 | -19.565 | -7.268 | 17.472 | 22.054 | 6.463 | -18.94 | 79.06 | 1.782 | 1.782 | -52.735 | 18.728 | -34.006 | -34.006 | -116.685 | 84.479 | -32.207 | -32.207 | -37.823 | 74.725 | 36.902 | 36.902 | -116.762 | 125.608 | 8.847 | 8.847 | -71.91 | 81.262 | 9.352 | 9.352 | -37.981 | 45.803 | 7.822 | 7.822 | -5.211 | -5.211 | -5.211 | -5.211 | -11.562 | -11.562 | -11.562 | -11.562 | 6.668 | 6.668 | 6.668 | 6.668 | -5.293 | -5.293 | -5.293 | -5.293 | 5.525 | 5.525 | 5.525 | 5.525 | -3.032 | -3.032 | -3.032 | -3.032 | 5.056 | 5.056 | 5.056 | 5.056 | 6.24 | 6.24 | 6.24 | 6.24 | -0.33 | -0.33 | -0.33 | -0.33 |
Cash At End Of Period
| 46.244 | -3.698 | 52.031 | 0 | 40.508 | -6.928 | 52.931 | 42.026 | 32.53 | -21.15 | 90.274 | 74.67 | 95.718 | 3.293 | 87.4 | 76.6 | 106.965 | 22.054 | 89.493 | 9.94 | 87.218 | 9.94 | 9.94 | 8.159 | 60.893 | 8.159 | 8.159 | 42.165 | 158.85 | 42.165 | 42.165 | 74.372 | 112.194 | 74.372 | 74.372 | 37.469 | 154.231 | 37.469 | 37.469 | 28.623 | 100.533 | 28.623 | 28.623 | 19.271 | 57.252 | 19.271 | 19.271 | 11.449 | 11.449 | 11.449 | 11.449 | 16.66 | 16.66 | 16.66 | 16.66 | 28.223 | 28.223 | 28.223 | 28.223 | 21.555 | 21.555 | 21.555 | 21.555 | 26.848 | 26.848 | 26.848 | 26.848 | 21.324 | 21.324 | 21.324 | 21.324 | 24.356 | 24.356 | 24.356 | 24.356 | 19.299 | 19.299 | 19.299 | 19.299 | 13.059 | 13.059 | 13.059 | 13.059 |