Playmates Holdings Limited
HKEX:0635.HK
0.57 (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 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 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -159.88 | -85.951 | 96.291 | -154.557 | -58.222 | 15.18 | -64.61 | -243.095 | -264.505 | 240.71 | 111.706 | 176.007 | 111.706 | 301.248 | 138.147 | 219.377 | 138.147 | 212.69 | 93.03 | 69.506 | 93.03 | 4.773 | 10.81 | -114.905 | 10.81 | 111.043 | 175.534 | 302.675 | 175.534 | 410.435 | 295.735 | 347.23 | 295.735 | 516.341 | 358.344 | 661.386 | 358.344 | 358.344 | 298.933 | 0 | 298.933 | 298.933 | 173.793 | 0 | 173.793 | 173.793 | 72.663 | 0 | 72.663 | 72.663 | 0 | 0 | 0 | 0 | -128.645 | -128.645 | -128.645 | -128.645 | 86.657 | 86.657 | 86.657 | 86.657 | 78.681 | 78.681 | 78.681 | 78.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 6.336 | 6.379 | 6.636 | 6.681 | 6.626 | 6.765 | 8.071 | 7.264 | 7.852 | 9.564 | 4.886 | 9.978 | 4.886 | 8.819 | 4.476 | 9.085 | 4.476 | 9.224 | 4.638 | 9.329 | 4.638 | 6.611 | 3.294 | 6.565 | 3.294 | 6.649 | 3.461 | 7.195 | 3.461 | 6.755 | 3.205 | 6.064 | 3.205 | 5.215 | 2.842 | 6.154 | 2.842 | 2.842 | 2.243 | 2.243 | 2.243 | 2.243 | 2.529 | 2.529 | 2.529 | 2.529 | 2.802 | 2.802 | 2.802 | 2.802 | 0 | 0 | 0 | 0 | 2.053 | 2.053 | 2.053 | 2.053 | 2.049 | 2.049 | 2.049 | 2.049 | 1.889 | 1.889 | 1.889 | 1.889 | 1.245 | 1.245 | 1.245 | 1.245 | 1.374 | 1.374 | 1.374 | 1.374 | 7.506 | 7.506 | 7.506 | 7.506 | 7.525 | 7.525 | 7.525 | 7.525 | 8.898 | 8.898 | 8.898 | 8.898 | 3.218 | 3.218 | 3.218 | 3.218 | 7.204 | 7.204 | 7.204 | 7.204 | 5.765 | 5.765 | 5.765 | 5.765 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 124.41 | 0 | -61.749 | 0 | -115.027 | 0 | -47.135 | 0 | 14.919 | 0 | 3.091 | 0 | -39.7 | 0 | 0 | 0 | -148.068 | 0 | -25.469 | 0 | -225.317 | 0 | -20.158 | 0 | 149.701 | 0 | 34.746 | 0 | 268.635 | 0 | 38.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.357 | 0 | 1.796 | 0 | 4.218 | 1.055 | 1.055 | 1.055 | 4.349 | 1.087 | 1.087 | 1.087 | 1.087 | 0 | 0 | 0 | 0.507 | 0.127 | 0.127 | 0.127 | 2.265 | 0.566 | 0.566 | 0.566 | 5.85 | 1.463 | 1.463 | 1.463 | 11.235 | 2.809 | 2.809 | 2.809 | 2.809 | 1.445 | 1.445 | 1.445 | 1.445 | 1.282 | 1.282 | 1.282 | 1.282 | 2.967 | 2.967 | 2.967 | 2.967 | 0 | 0 | 0 | 0 | 0.73 | 0.73 | 0.73 | 0.73 | 1.123 | 1.123 | 1.123 | 1.123 | 2.704 | 2.704 | 2.704 | 2.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -293.37 | 0 | 122.901 | 0 | -138.297 | 0 | 45.425 | 0 | 91.681 | 26.125 | 26.125 | 26.125 | -19.268 | -4.178 | -4.178 | -4.178 | 38.613 | 18.677 | 18.677 | 18.677 | 147.561 | 25.342 | 25.342 | 25.342 | 223.052 | 19.592 | 19.592 | 19.592 | -155.551 | -36.208 | -36.208 | -36.208 | -279.87 | -41.098 | -41.098 | -41.098 | -41.098 | 12.37 | 12.37 | 12.37 | 12.37 | 10.401 | 10.401 | 10.401 | 10.401 | 20.761 | 20.761 | 20.761 | 20.761 | 0 | 0 | 0 | 0 | 13.339 | 13.339 | 13.339 | 13.339 | 35.914 | 35.914 | 35.914 | 35.914 | 4.183 | 4.183 | 4.183 | 4.183 | -13.649 | -13.649 | -13.649 | -13.649 | -14.793 | -14.793 | -14.793 | -14.793 | -11.882 | -11.882 | -11.882 | -11.882 | -20.114 | -20.114 | -20.114 | -20.114 | 22.681 | 22.681 | 22.681 | 22.681 | 71.122 | 71.122 | 71.122 | 71.122 | -47.147 | -47.147 | -47.147 | -47.147 | 56.274 | 56.274 | 56.274 | 56.274 |
Accounts Receivables
| 0 | -260.032 | 0 | 88.594 | 0 | -90.581 | 0 | 36.155 | 0 | 86.941 | 0 | 0 | 0 | -17.741 | 0 | 0 | 0 | 46.095 | 0 | 0 | 0 | 134.54 | 0 | 0 | 0 | 207.162 | 0 | 0 | 0 | -148.608 | 0 | 0 | 0 | -264.748 | 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 | 0 | 0 | 0 | 0 | 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 | -35.187 | 0 | 34.307 | 0 | -47.716 | 0 | 9.27 | 0 | 4.74 | 1.185 | 1.185 | 1.185 | -1.527 | -0.382 | -0.382 | -0.382 | -7.482 | -1.871 | -1.871 | -1.871 | 13.021 | 3.255 | 3.255 | 3.255 | 15.89 | 3.973 | 3.973 | 3.973 | -6.943 | -1.736 | -1.736 | -1.736 | -15.122 | -3.781 | -3.781 | -3.781 | -3.781 | -4.888 | -4.888 | -4.888 | -4.888 | 0.832 | 0.832 | 0.832 | 0.832 | 1.197 | 1.197 | 1.197 | 1.197 | 0 | 0 | 0 | 0 | 3.43 | 3.43 | 3.43 | 3.43 | 4.026 | 4.026 | 4.026 | 4.026 | 2.079 | 2.079 | 2.079 | 2.079 | -5.263 | -5.263 | -5.263 | -5.263 | -1.907 | -1.907 | -1.907 | -1.907 | -1.767 | -1.767 | -1.767 | -1.767 | -1.86 | -1.86 | -1.86 | -1.86 | 1.152 | 1.152 | 1.152 | 1.152 | -3.386 | -3.386 | -3.386 | -3.386 | 15.656 | 15.656 | 15.656 | 15.656 | -4.587 | -4.587 | -4.587 | -4.587 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.94 | 0 | 0 | 0 | 3.796 | 0 | 0 | 0 | -20.548 | 0 | 0 | 0 | -22.087 | 0 | 0 | 0 | -15.62 | 0 | 0 | 0 | 34.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.94 | 24.94 | 24.94 | 0 | -3.796 | -3.796 | -3.796 | 0 | 20.548 | 20.548 | 20.548 | 0 | 22.087 | 22.087 | 22.087 | 0 | 15.62 | 15.62 | 15.62 | 0 | -34.473 | -34.473 | -34.473 | 0 | -37.318 | -37.318 | -37.318 | -37.318 | 17.257 | 17.257 | 17.257 | 17.257 | 9.568 | 9.568 | 9.568 | 9.568 | 19.564 | 19.564 | 19.564 | 19.564 | 0 | 0 | 0 | 0 | 9.908 | 9.908 | 9.908 | 9.908 | 31.888 | 31.888 | 31.888 | 31.888 | 2.104 | 2.104 | 2.104 | 2.104 | -8.387 | -8.387 | -8.387 | -8.387 | -12.886 | -12.886 | -12.886 | -12.886 | -10.115 | -10.115 | -10.115 | -10.115 | -18.255 | -18.255 | -18.255 | -18.255 | 21.529 | 21.529 | 21.529 | 21.529 | 74.508 | 74.508 | 74.508 | 74.508 | -62.802 | -62.802 | -62.802 | -62.802 | 60.86 | 60.86 | 60.86 | 60.86 |
Other Non Cash Items
| 352.603 | 505.339 | -33.222 | 230.436 | 219.083 | 62.044 | 179.348 | 313.393 | 313.627 | -202.747 | -77.753 | 48.242 | -77.753 | -198 | -92.097 | -135.87 | -92.097 | -162.25 | -43.739 | 113.311 | -43.739 | -92.32 | 61.45 | 445.298 | 61.45 | -320.809 | -105.27 | 43.461 | -105.27 | -9.653 | -126.046 | -58.54 | -126.046 | -28.783 | -206.878 | -427.604 | -206.878 | -206.878 | -272.059 | 26.873 | -272.059 | -272.059 | -185.816 | -12.023 | -185.816 | -185.816 | -79.448 | -6.786 | -79.448 | -79.448 | 1.378 | 1.378 | 1.378 | 1.378 | 100.433 | 100.433 | 100.433 | 100.433 | -95.537 | -95.537 | -95.537 | -95.537 | -91.371 | -91.371 | -91.371 | -91.371 | 24.315 | 24.315 | 24.315 | 24.315 | 43.098 | 43.098 | 43.098 | 43.098 | 25.592 | 25.592 | 25.592 | 25.592 | -0.327 | -0.327 | -0.327 | -0.327 | -24.498 | -24.498 | -24.498 | -24.498 | -9.487 | -9.487 | -9.487 | -9.487 | 39.943 | 39.943 | 39.943 | 39.943 | -62.039 | -62.039 | -62.039 | -62.039 |
Operating Cash Flow
| 199.059 | 132.397 | 56.433 | 69.198 | 154.235 | 70.459 | 106.667 | 63.034 | 41.27 | 28.399 | 66.018 | 214.271 | 66.018 | 97.148 | 47.435 | 92.592 | 47.435 | 98.277 | 72.606 | 192.146 | 72.606 | 67.132 | 101.023 | 336.958 | 101.023 | 22.2 | 93.883 | 353.331 | 93.883 | 257.836 | 138.148 | 294.754 | 138.148 | 224.138 | 116.019 | 239.936 | 116.019 | 116.019 | 42.931 | 42.931 | 42.931 | 42.931 | 2.188 | 2.188 | 2.188 | 2.188 | 19.744 | 19.744 | 19.744 | 19.744 | 1.378 | 1.378 | 1.378 | 1.378 | -12.09 | -12.09 | -12.09 | -12.09 | 30.205 | 30.205 | 30.205 | 30.205 | -3.915 | -3.915 | -3.915 | -3.915 | 11.91 | 11.91 | 11.91 | 11.91 | 29.679 | 29.679 | 29.679 | 29.679 | 21.216 | 21.216 | 21.216 | 21.216 | -12.916 | -12.916 | -12.916 | -12.916 | 7.081 | 7.081 | 7.081 | 7.081 | 64.853 | 64.853 | 64.853 | 64.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -8.783 | 0.446 | -2.779 | 6.543 | -9.756 | -6.875 | -1.722 | 11.545 | -15.549 | -22.58 | -7.067 | -0.325 | -7.067 | -4.647 | -3.203 | -3.203 | -3.203 | -7.72 | -9.726 | -10.186 | -9.726 | -1.145 | -1.289 | -3.486 | -1.289 | -14.497 | -58.221 | -22.886 | -58.221 | -25.039 | -12.123 | -7.306 | -12.123 | -18.069 | -8.489 | -8.489 | -8.489 | -8.489 | -14.069 | -14.069 | -14.069 | -14.069 | -5.396 | -5.396 | -5.396 | -5.396 | -5.109 | -5.109 | -5.109 | -5.109 | 0 | 0 | 0 | 0 | -7.497 | -7.497 | -7.497 | -7.497 | -3.592 | -3.592 | -3.592 | -3.592 | -60.923 | -60.923 | -60.923 | -60.923 | -2.836 | -2.836 | -2.836 | -2.836 | -1.009 | -1.009 | -1.009 | -1.009 | -7.064 | -7.064 | -7.064 | -7.064 | -6.238 | -6.238 | -6.238 | -6.238 | -10.55 | -10.55 | -10.55 | -10.55 | -7.149 | -7.149 | -7.149 | -7.149 | -10.047 | -10.047 | -10.047 | -10.047 | -4.465 | -4.465 | -4.465 | -4.465 |
Acquisitions Net
| 0 | 0.055 | -41.637 | 0.135 | 0 | 0.12 | 59.82 | 0 | 0 | -0.073 | 0 | 0 | 0 | 0 | 0 | -2.629 | 0 | -5.832 | 0 | -2.256 | 0 | -2.256 | 0 | -2.914 | 0 | -2.914 | 0 | 9.039 | 0 | 9.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -34.917 | -628.943 | -5.952 | -15.605 | -16.869 | -78.409 | -18.366 | -16.088 | -4.32 | 0.337 | 0 | -6.024 | 0 | 0 | -10.528 | -10.528 | -10.528 | -10.528 | -5.744 | -5.744 | -5.744 | -5.744 | -0.947 | -0.947 | -0.947 | -0.947 | -13.381 | -13.381 | -13.381 | -13.381 | 0 | 0 | 0 | 0 | -8.489 | -8.489 | -8.489 | -8.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.766 | -51.766 | -51.766 | -51.766 | -181.391 | -181.391 | -181.391 | -181.391 | -201.924 | -201.924 | -201.924 | -201.924 | -41.994 | -41.994 | -41.994 | -41.994 | -38.54 | -38.54 | -38.54 | -38.54 | -31.501 | -31.501 | -31.501 | -31.501 | -10.725 | -10.725 | -10.725 | -10.725 | -28.275 | -28.275 | -28.275 | -28.275 | 0 | 0 | 0 | 0 | -26.72 | -26.72 | -26.72 | -26.72 | -21.371 | -21.371 | -21.371 | -21.371 | -13.042 | -13.042 | -13.042 | -13.042 |
Sales Maturities Of Investments
| 17.022 | 17.455 | 31.643 | 3.969 | 0 | 93.671 | -42.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.36 | 16.36 | 16.36 | 16.36 | 8 | 8 | 8 | 8 | 3.861 | 3.861 | 3.861 | 3.861 | 4.342 | 4.342 | 4.342 | 4.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.826 | 193.826 | 193.826 | 193.826 | 156.679 | 156.679 | 156.679 | 156.679 | 33.595 | 33.595 | 33.595 | 33.595 | 18.21 | 18.21 | 18.21 | 18.21 | 6.071 | 6.071 | 6.071 | 6.071 | 7.23 | 7.23 | 7.23 | 7.23 | 21.109 | 21.109 | 21.109 | 21.109 | 0 | 0 | 0 | 0 | 102.475 | 102.475 | 102.475 | 102.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | -590.534 | 41.637 | -3.969 | -16.027 | -93.671 | 42.041 | -0.013 | 0.013 | -10.243 | 7.067 | 10.243 | 7.067 | 51.962 | -2.629 | -25.247 | -2.629 | -4.624 | 7.47 | 3.657 | 7.47 | 10.22 | -1.625 | 5.175 | -1.625 | -35.228 | 67.26 | -230.532 | 67.26 | -1.873 | 12.123 | -11.029 | 12.123 | -8.053 | 16.977 | -55.513 | 16.977 | 16.977 | 14.069 | 14.069 | 14.069 | 14.069 | 5.396 | 5.396 | 5.396 | 5.396 | 5.109 | 5.109 | 5.109 | 5.109 | 51.766 | 51.766 | 51.766 | 51.766 | -4.938 | -4.938 | -4.938 | -4.938 | 48.837 | 48.837 | 48.837 | 48.837 | 69.322 | 69.322 | 69.322 | 69.322 | 23.165 | 23.165 | 23.165 | 23.165 | 26.44 | 26.44 | 26.44 | 26.44 | 10.559 | 10.559 | 10.559 | 10.559 | 13.404 | 13.404 | 13.404 | 13.404 | 10.55 | 10.55 | 10.55 | 10.55 | -68.606 | -68.606 | -68.606 | -68.606 | 31.418 | 31.418 | 31.418 | 31.418 | 17.507 | 17.507 | 17.507 | 17.507 |
Investing Cash Flow
| -26.678 | -590.088 | 22.912 | -8.927 | -26.625 | -85.164 | 39.732 | -4.556 | -19.856 | -32.559 | -7.067 | 4.219 | -7.067 | 47.315 | 2.629 | -25.247 | 2.629 | -12.344 | -7.47 | -6.529 | -7.47 | 9.075 | 1.625 | 1.689 | 1.625 | -49.725 | -65.802 | -253.418 | -65.802 | -26.912 | -12.123 | -18.335 | -12.123 | -26.122 | -16.977 | -55.513 | -16.977 | -16.977 | -14.069 | -14.069 | -14.069 | -14.069 | -5.396 | -5.396 | -5.396 | -5.396 | -4.319 | -4.319 | -4.319 | -4.319 | -45.074 | -45.074 | -45.074 | -45.074 | 4.231 | 4.231 | 4.231 | 4.231 | -46.963 | -46.963 | -46.963 | -46.963 | -68.697 | -68.697 | -68.697 | -68.697 | -18.12 | -18.12 | -18.12 | -18.12 | -11.759 | -11.759 | -11.759 | -11.759 | 3.714 | 3.714 | 3.714 | 3.714 | -21.679 | -21.679 | -21.679 | -21.679 | -2.992 | -2.992 | -2.992 | -2.992 | 68.606 | 68.606 | 68.606 | 68.606 | 11.325 | 11.325 | 11.325 | 11.325 | -4.275 | -4.275 | -4.275 | -4.275 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -48.575 | -99.5 | -8.1 | -408.9 | -37.7 | 0 | 47.8 | -9.569 | -13.7 | -10.945 | 0 | 95.3 | 0 | -4.5 | 0 | 96.425 | 0 | -16.65 | 0 | 91.2 | 0 | -14.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0.019 | 0 | 0.019 | 0.418 | 0.105 | 0 | 0.105 | 0 | 0.255 | 0 | 0.255 | 5.707 | 1.427 | 1.427 | 1.427 | 1.427 | 1.209 | 1.209 | 1.209 | 1.209 | 76.463 | 76.463 | 76.463 | 76.463 | 4.025 | 4.025 | 4.025 | 4.025 | 4.511 | 4.511 | 4.511 | 4.511 | 0.016 | 0.016 | 0.016 | 0.016 | 20.611 | 20.611 | 20.611 | 20.611 | 0 | 0 | 0 | 0 | 0.991 | 0.991 | 0.991 | 0.991 | 90.107 | 90.107 | 90.107 | 90.107 | 0.341 | 0.341 | 0.341 | 0.341 | 107.213 | 107.213 | 107.213 | 107.213 | 1.399 | 1.399 | 1.399 | 1.399 | 67.626 | 67.626 | 67.626 | 67.626 | 13.118 | 13.118 | 13.118 | 13.118 | 26.908 | 26.908 | 26.908 | 26.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.174 | 0 | -2.047 | -4.315 | -8.003 | 0 | -2.319 | -14.717 | -6.304 | -4.259 | -20.107 | -76.095 | -20.107 | -8.375 | -16.6 | -58.023 | -16.6 | -59.718 | -41.128 | -104.794 | -41.128 | -4.82 | -10.411 | -34.964 | -10.411 | -58.91 | -19.556 | -8.687 | -19.556 | -35.392 | -8.848 | -8.848 | -8.848 | -37.309 | -11.501 | -13.3 | -11.501 | -11.501 | -18.613 | -18.613 | -18.613 | -18.613 | -7.787 | -7.787 | -7.787 | -7.787 | -0.302 | -0.302 | -0.302 | -0.302 | -1.265 | -1.265 | -1.265 | -1.265 | -0.945 | -0.945 | -0.945 | -0.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.332 | -1.332 | -1.332 | -1.332 | 0 | 0 | 0 | 0 | 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
| -62.091 | -31.072 | -62.143 | -31.183 | -62.4 | -31.35 | -125.4 | -31.577 | -63.495 | -134.867 | -49.467 | -63 | -49.467 | -100.495 | -40.176 | -60.21 | -40.176 | -61.824 | -27.494 | -48.15 | -27.494 | -16.2 | -15.12 | -44.28 | -15.12 | -16.769 | -19.869 | -62.706 | -19.869 | -17.16 | -30.03 | -102.96 | -30.03 | -11.679 | -5.871 | -11.803 | -5.871 | -5.871 | -6.036 | -6.036 | -6.036 | -6.036 | -8.406 | -8.406 | -8.406 | -8.406 | -6.264 | -6.264 | -6.264 | -6.264 | 0 | 0 | 0 | 0 | -19.576 | -19.576 | -19.576 | -19.576 | -38.519 | -38.519 | -38.519 | -38.519 | -21.036 | -21.036 | -21.036 | -21.036 | -30.015 | -30.015 | -30.015 | -30.015 | -15.605 | -15.605 | -15.605 | -15.605 | -3.271 | -3.271 | -3.271 | -3.271 | 0 | 0 | 0 | 0 | -2.523 | -2.523 | -2.523 | -2.523 | -55.649 | -55.649 | -55.649 | -55.649 | -4.958 | -4.958 | -4.958 | -4.958 | -14.874 | -14.874 | -14.874 | -14.874 |
Other Financing Activities
| -37.046 | -13.754 | -13.74 | -2.091 | -13.664 | -10.104 | -1.336 | -0.703 | -1.206 | 1.329 | 73.805 | -1.329 | 73.805 | -0.419 | 61.19 | -16.99 | 61.19 | -18.614 | 77.23 | -29.935 | 77.23 | -34.826 | 32.054 | -75.5 | 32.054 | -111.447 | 64.516 | 45.963 | 64.516 | -60.369 | -23.635 | 168.965 | -23.635 | -53.285 | 27.297 | -32.419 | 27.297 | -21.426 | 34.08 | -28.045 | 34.08 | -28.045 | 27.534 | -19.128 | 27.534 | -19.128 | -10.295 | 16.558 | -10.295 | 16.558 | 11.695 | -14.113 | 11.695 | -14.113 | 32.157 | -12.581 | 32.157 | -12.581 | -34.702 | 73.221 | -34.702 | 73.221 | 20.933 | 0.005 | 20.933 | 0.005 | -67.726 | 97.629 | -67.726 | 97.629 | 84.079 | -138.347 | 84.079 | -138.347 | -55.431 | 57.636 | -55.431 | 57.636 | -10.057 | 9.657 | -10.057 | 9.657 | 35.17 | -30.752 | 35.17 | -30.752 | 55.649 | 57.184 | 55.649 | 57.184 | 4.958 | 4.958 | 4.958 | 4.958 | 14.874 | 14.874 | 14.874 | 14.874 |
Financing Cash Flow
| -147.886 | -143.726 | -86.03 | -446.489 | -121.767 | -41.454 | -81.255 | -56.566 | -84.705 | -148.666 | -73.805 | -45.124 | -73.805 | -113.371 | -65.317 | -38.798 | -65.317 | -155.788 | -77.23 | -91.679 | -77.23 | -66.399 | -32.054 | -119.78 | -32.054 | -128.216 | -64.516 | -16.743 | -64.516 | -77.529 | 95.874 | 66.005 | 95.874 | -64.964 | -27.297 | -44.222 | -27.297 | -27.297 | -34.08 | -34.08 | -34.08 | -34.08 | -27.534 | -27.534 | -27.534 | -27.534 | 10.295 | 10.295 | 10.295 | 10.295 | -14.113 | -14.113 | -14.113 | -14.113 | -32.157 | -32.157 | -32.157 | -32.157 | 34.702 | 34.702 | 34.702 | 34.702 | -21.031 | -21.031 | -21.031 | -21.031 | 67.614 | 67.614 | 67.614 | 67.614 | -153.952 | -153.952 | -153.952 | -153.952 | 54.366 | 54.366 | 54.366 | 54.366 | 9.657 | 9.657 | 9.657 | 9.657 | -33.275 | -33.275 | -33.275 | -33.275 | 1.535 | 1.535 | 1.535 | 1.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.913 | 3.38 | 8.628 | -9.618 | -2.522 | -1.26 | -2.664 | -1.305 | -0.216 | 0.41 | -0.408 | 0.41 | -2.304 | 1.44 | -1.773 | 1.44 | 8.906 | -0.441 | 1.931 | -0.441 | -0.468 | 0.589 | -0.239 | 0.589 | -0.307 | -0.376 | 0.031 | -0.376 | -2.1 | 6.101 | 0.768 | 6.101 | 0.287 | -1.861 | -0.214 | -1.861 | -1.861 | -2.536 | -2.536 | -2.536 | -2.536 | 0.14 | 0.14 | 0.14 | 0.14 | 2.073 | 2.073 | 2.073 | 2.073 | 58.671 | 58.671 | 58.671 | 58.671 | 22.041 | 22.041 | 22.041 | 22.041 | 33.356 | 33.356 | 33.356 | 33.356 | 25.158 | 25.158 | 25.158 | 25.158 | 0.625 | 0.625 | 0.625 | 0.625 | 79.279 | 79.279 | 79.279 | 79.279 | 0 | 0 | 0 | 0 | 9.788 | 9.788 | 9.788 | 9.788 | -13.577 | -13.577 | -13.577 | -13.577 | -62.531 | -62.531 | -62.531 | -62.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -591.415 | 14.914 | -3.305 | -377.59 | -3.775 | -74.706 | 63.884 | -1.227 | -64.596 | -110.812 | 15.537 | 1,282.349 | 15.537 | -1,065.067 | 13.891 | 1,094.494 | 13.891 | -1,114.778 | 8.73 | 1,137.399 | 8.73 | -1,023.46 | 56.992 | 1,089.182 | 56.992 | -969.61 | -18.212 | 1,008.39 | -18.212 | -792.106 | 123.622 | 897.516 | 123.622 | -297.363 | 68.332 | 489.316 | 68.332 | 68.332 | -0.187 | -0.187 | -0.187 | -0.187 | 8.911 | 8.911 | 8.911 | 8.911 | 31.029 | 31.029 | 31.029 | 31.029 | 0.862 | 0.862 | 0.862 | 0.862 | -17.975 | -17.975 | -17.975 | -17.975 | 51.3 | 51.3 | 51.3 | 51.3 | -68.485 | -68.485 | -68.485 | -68.485 | 62.029 | 62.029 | 62.029 | 62.029 | -56.753 | -56.753 | -56.753 | -56.753 | 79.296 | 79.296 | 79.296 | 79.296 | -15.151 | -15.151 | -15.151 | -15.151 | -42.762 | -42.762 | -42.762 | -42.762 | 72.463 | 72.463 | 72.463 | 72.463 | -25.689 | -25.689 | -25.689 | -25.689 | 45.115 | 45.115 | 45.115 | 45.115 |
Cash At End Of Period
| 503.518 | 1,094.933 | 1,080.019 | 1,083.324 | 1,460.914 | 1,464.689 | 1,539.395 | 1,475.511 | 1,476.738 | 1,541.334 | 385.334 | 1,652.146 | 385.334 | 385.334 | 369.797 | 1,450.4 | 369.797 | 369.797 | 355.907 | 1,484.575 | 355.907 | 355.907 | 347.177 | 1,379.366 | 347.177 | 347.177 | 290.185 | 1,316.786 | 290.185 | 290.185 | 308.396 | 1,082.29 | 308.396 | 308.396 | 184.775 | 605.759 | 184.775 | 184.775 | 116.443 | 116.443 | 116.443 | 116.443 | 116.63 | 116.63 | 116.63 | 116.63 | 107.72 | 107.72 | 107.72 | 107.72 | 76.691 | 76.691 | 76.691 | 76.691 | 75.829 | 75.829 | 75.829 | 75.829 | 93.804 | 93.804 | 93.804 | 93.804 | 42.504 | 42.504 | 42.504 | 42.504 | 110.989 | 110.989 | 110.989 | 110.989 | 48.96 | 48.96 | 48.96 | 48.96 | 105.713 | 105.713 | 105.713 | 105.713 | 26.417 | 26.417 | 26.417 | 26.417 | 30.227 | 30.227 | 30.227 | 30.227 | 72.989 | 72.989 | 72.989 | 72.989 | 0.526 | 0.526 | 0.526 | 0.526 | 26.214 | 26.214 | 26.214 | 26.214 |