Pico Far East Holdings Limited
HKEX:0752.HK
1.78 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||
Net Income
| 228.083 | 162.642 | 136.909 | 50.536 | 256.831 | 271.508 | 281.439 | 300.501 | 274.695 | 240.494 | 211.129 | 313.862 | 334.892 | 262.027 | 123.831 | 169.652 | 162.336 | 148.23 | 158.059 | 74.307 | 29.264 | 28.576 | 44.605 | 57.102 |
Depreciation & Amortization
| 111.432 | 134.497 | 139.549 | 121.685 | 81.71 | 66.514 | 47.883 | 46.934 | 52.227 | 52.487 | 37.414 | 43.003 | 48.023 | 43.021 | 0 | 0 | 32.878 | 27.438 | 26.458 | 25.714 | 28.024 | 36.074 | 39.79 | 45.885 |
Deferred Income Tax
| -92.372 | -577.523 | -310.885 | -346.173 | 74.632 | 308.67 | 64.493 | 268.809 | 90.702 | 306.361 | -35.36 | -100.215 | -101.971 | -59.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1.723 | 1.028 | 0.852 | 0.258 | 0.314 | 0.767 | 1.818 | 1.57 | 1.14 | 0.289 | 1.473 | 3.063 | 1.867 | 1.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 58.191 | -229.601 | 29.684 | -43.413 | -74.946 | -309.437 | -66.311 | -270.379 | -91.842 | -306.65 | 33.887 | -111.735 | 149.946 | 93.747 | 0 | 0 | 24.922 | -138.671 | 55.027 | 54.009 | -37.389 | -37.87 | 59.971 | -25.298 |
Accounts Receivables
| -271.292 | -165.366 | -364.278 | 228.74 | -100.346 | -316.306 | -36.452 | -285.206 | -80.672 | -302.727 | 44.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -0.207 | 8.192 | 0.236 | 16.713 | 25.4 | 6.869 | -29.859 | 14.827 | -11.17 | -3.923 | -10.695 | -10.192 | -45.987 | 16.256 | 0 | 0 | -4.075 | 2.406 | -7.631 | -13.733 | -5.279 | 26.318 | 2.866 | -23.652 |
Accounts Payables
| 403.714 | -150.327 | 333.107 | -347.998 | 236.86 | 124.311 | -10.702 | 39.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -74.024 | 77.9 | 60.619 | 59.132 | -236.86 | -124.311 | 10.702 | -39.957 | 1.937 | -6.816 | 1.379 | -101.543 | 195.933 | 77.491 | 0 | 0 | 28.997 | -141.077 | 62.658 | 67.742 | -32.11 | -64.188 | 57.105 | -1.646 |
Other Non Cash Items
| 182.545 | 656.056 | 277.883 | 389.959 | 8.419 | -223.516 | 46.783 | 89.706 | 157.549 | 188.04 | -64.733 | -8.75 | 7.264 | -0.612 | -15.984 | 97.132 | -27.239 | -0.41 | -14.025 | -13.701 | -1.136 | -8.132 | -23.065 | -5.034 |
Operating Cash Flow
| 489.602 | 147.099 | 273.992 | 172.852 | 346.96 | 114.506 | 311.612 | 168.332 | 393.769 | 174.66 | 219.17 | 139.228 | 440.021 | 339.851 | 107.847 | 266.784 | 192.897 | 36.587 | 225.519 | 140.329 | 18.763 | 18.648 | 121.301 | 72.655 |
Investing Activities: | ||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -53.683 | -88.501 | -53.749 | -30.513 | -38.383 | -121.485 | -62.311 | -61.819 | -20.759 | -73.279 | -148.457 | -124.225 | -86.094 | -83.156 | -63.811 | -78.938 | -69.301 | -42.538 | -28.353 | -19.954 | -16.599 | -8.276 | -21.374 | -24.222 |
Acquisitions Net
| -15.489 | -28.554 | -25.666 | -48.319 | -262.736 | -11.865 | -3.195 | -0.196 | -13.741 | -1.138 | 2.415 | 7.35 | -0.244 | 0.053 | -6.173 | -32.356 | -9.469 | -19.586 | -24.376 | -1.142 | -9.965 | -8.642 | 28.263 | -2.783 |
Purchases Of Investments
| -110.656 | -42.206 | -27.563 | -1.535 | -5.672 | -6.611 | -1.185 | -6.743 | 12.784 | -3.192 | -3.399 | -5.77 | -0.413 | -36.285 | -27.52 | -5.615 | 0 | -0.052 | -0.002 | -1.18 | -7.04 | -6.005 | -4.986 | -5.176 |
Sales Maturities Of Investments
| 0.358 | 114.754 | 88.813 | 0.547 | 0.73 | 0.895 | 2.525 | 5.923 | 0.957 | 3.195 | 8.31 | 6.406 | 0.129 | 2.252 | 11.414 | 12.94 | 0 | 3.126 | 9.73 | 6.786 | 1.123 | 8.642 | 2.628 | 8.204 |
Other Investing Activites
| -0 | -114.754 | -88.813 | 13.86 | 31.654 | 12.242 | 20.415 | 15.109 | -5.438 | 2.991 | -8.06 | 12.604 | 70.341 | 39.855 | 27.563 | 23.309 | 100.9 | 16.705 | 12.941 | 16.13 | 16.678 | -4.755 | 3.843 | 0.028 |
Investing Cash Flow
| -179.47 | -159.261 | -106.978 | -79.82 | -274.407 | -126.824 | -43.751 | -47.726 | -38.981 | -71.423 | -149.191 | -103.635 | -16.281 | -77.281 | -58.527 | -80.66 | 22.13 | -42.345 | -30.06 | 0.64 | -15.803 | -19.036 | 8.374 | -23.949 |
Financing Activities: | ||||||||||||||||||||||||
Debt Repayment
| -414.197 | -77.978 | -62.863 | -52.804 | -5.533 | -39.969 | -1.236 | -0.553 | -0.447 | -0.395 | -0.259 | -6.77 | -45.213 | -43.115 | -32.241 | -43.891 | -28.682 | -65.21 | -54.664 | -44.194 | -115.323 | -58.049 | -84.88 | -56.664 |
Common Stock Issued
| 0.905 | 0.048 | 0.189 | 0 | 6.645 | 10.564 | 9.424 | 7.433 | 5.605 | 0.165 | 2.27 | 2.191 | 5.772 | 9.494 | 0.029 | 1.63 | 5.602 | 5.486 | 5.199 | 3.107 | 3.533 | 1.405 | 0 | 0 |
Common Stock Repurchased
| -20.995 | -16.917 | -60.357 | 0 | -1.112 | 29.405 | -8.188 | -6.88 | -5.158 | 0.23 | -2.011 | -3.67 | -9.853 | 0 | 0 | 0 | 0 | 0 | 0 | -1.419 | -0.689 | 0 | 0 | 0 |
Dividends Paid
| -99.09 | -61.913 | -30.954 | -111.421 | -167.104 | -228.478 | -209.012 | -171.374 | -128.067 | -121.617 | -121.59 | -145.611 | -115.083 | -84.143 | -53.829 | -83.734 | -93.527 | -130.062 | -45.546 | -11.142 | -8.255 | -16.364 | 0 | 0 |
Other Financing Activities
| -12.078 | 147.607 | 168.32 | 66.902 | 499.903 | -36.455 | -72.687 | 32.575 | -17.806 | -10.476 | -19.911 | -9.697 | 0.519 | -6.74 | 73.055 | 18.677 | 32.71 | 140.618 | 36.285 | -5.034 | 90.802 | 65.186 | 28.675 | 47.612 |
Financing Cash Flow
| -545.455 | -9.153 | 14.335 | -97.323 | 332.799 | -203.184 | -212.048 | -95.2 | -140.715 | -132.323 | -139.49 | -163.557 | -163.858 | -124.504 | -12.986 | -107.318 | -83.897 | -49.168 | -58.726 | -58.682 | -29.932 | -7.822 | -56.205 | -9.052 |
Other Information: | ||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 37.787 | -68.202 | 3.063 | 12.219 | 2.851 | -14.459 | 17.103 | -3.403 | -48.379 | -4.102 | 2.037 | 2.774 | 26.154 | 39.449 | 7.857 | 2.313 | 10.114 | 10.114 | 2.717 | 1.264 | 1.263 | 1.189 | -0.104 | -5.619 |
Net Change In Cash
| -111.863 | -77.791 | 187.357 | 1.547 | 408.203 | -229.961 | 72.916 | 22.003 | 165.694 | -33.188 | -67.474 | -125.19 | 286.036 | 177.515 | 44.191 | 81.119 | 141.244 | -44.812 | 139.45 | 83.551 | -25.709 | -7.021 | 73.366 | 34.035 |
Cash At End Of Period
| 1,293.593 | 1,405.456 | 1,483.247 | 1,295.89 | 1,272.14 | 863.937 | 1,093.898 | 1,020.982 | 998.979 | 833.285 | 866.473 | 933.947 | 1,059.137 | 773.101 | 595.586 | 551.395 | 470.276 | 329.032 | 373.844 | 234.394 | 150.843 | 176.552 | 183.573 | 110.207 |