AEON Stores (Hong Kong) Co., Limited
HKEX:0984.HK
0.4 (HKD) • At close November 4, 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 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||
Net Income
| -188.659 | -219.872 | -469.963 | -36.806 | -188.726 | -49.224 | -54.749 | -23.228 | 93.17 | 257.565 | 107.074 | 298.238 | 569.862 | 401.577 | 267.424 | 381.051 | 376.83 | 208.922 | 163.729 | 85.844 | 56.896 | 76.958 | 92.236 | 32.516 |
Depreciation & Amortization
| 849.496 | 912.594 | 967.288 | 928.919 | 958.863 | 223.441 | 226.127 | 207.797 | 190.27 | 195.194 | 196.598 | 164.113 | 132.005 | 118.958 | 147.715 | 121.079 | 136.004 | 132.247 | 125.378 | 105.566 | 90.199 | 85.14 | 82.095 | 95.943 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.136 | 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 | 0.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 56.276 | -137.769 | 33.983 | 10.936 | -77.009 | 87.265 | 29.663 | -116.504 | -128.494 | 14.211 | -28.619 | 198.991 | 177.188 | 105.478 | 257.042 | 2.303 | -46.903 | 334.085 | 115.456 | 313.929 | 28.485 | 0 | 0 | 0 |
Accounts Receivables
| 4.742 | -0.593 | 11.244 | -0.121 | 9.688 | 6.898 | -14.343 | -18.578 | 1.59 | 1.987 | 2.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 57.862 | 15.024 | -43.83 | 67.115 | -81.808 | 80.367 | 44.006 | -97.926 | -130.084 | 12.224 | -30.981 | -74.878 | -103.626 | -19.765 | -13.249 | -130.506 | -37.603 | 29.301 | -12.002 | 2.904 | -58.59 | 0 | 0 | 0 |
Accounts Payables
| 88.095 | -136.558 | 28.49 | -51.574 | 6.609 | -103.829 | 24.749 | 4.891 | -20.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -94.423 | -15.642 | 38.079 | -4.484 | -11.498 | 103.829 | -24.749 | -4.891 | 20.606 | -95.202 | 17.533 | 273.869 | 280.814 | 125.243 | 270.291 | 132.809 | -9.3 | 304.784 | 127.458 | 311.025 | 87.075 | 0 | 0 | 0 |
Other Non Cash Items
| 1,781.284 | 311.852 | 493.392 | 415.565 | 385.124 | -151.289 | 102.871 | -64.75 | 59.625 | -205.492 | 81.016 | -125.682 | -197.914 | -55.429 | -52.388 | -72.308 | -59.935 | -78.771 | -19.966 | 7.01 | -11.388 | -11.21 | 65.437 | -17.203 |
Operating Cash Flow
| 950.104 | 866.805 | 1,024.7 | 1,318.614 | 1,078.252 | 110.193 | 303.912 | 3.315 | 214.571 | 261.478 | 356.552 | 535.66 | 681.141 | 570.584 | 619.793 | 432.125 | 405.996 | 596.483 | 384.597 | 512.349 | 164.192 | 150.888 | 239.768 | 111.256 |
Investing Activities: | ||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -114.87 | -94.639 | -170.797 | -156.957 | -175.862 | -173.292 | -256.725 | -436.791 | -203.275 | -123.121 | -251.042 | -434.753 | -207.83 | -137.199 | -206.865 | -226.139 | -158.011 | -104.234 | -101.003 | -65.303 | -100.707 | -78.286 | -115.186 | -41.247 |
Acquisitions Net
| 0.055 | 0.496 | 0.538 | 0.212 | 0.223 | 0.56 | 0.112 | 0.018 | 0.02 | -370.535 | 190.154 | 1.777 | 0 | 0 | 0 | -107.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -426.414 | -319.401 | -658.549 | -1,291.107 | -954.032 | -1,114.304 | -837.409 | -581.655 | -1,537.177 | -252.224 | -348.794 | -180.219 | 0 | 0 | 0 | -155.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 278.553 | 290.623 | 841.485 | 1,166.582 | 987.924 | 923.815 | 1,129.407 | 962.382 | 1,258.047 | 622.759 | 158.64 | 116.73 | 0 | 0 | 0 | 2.011 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.507 | -4.365 | -19.92 | -17.818 | -3.187 | 6.6 | 3.045 | -0.501 | 1.368 | 61.672 | -13.384 | 22.411 | -328.697 | 48.794 | -37.534 | 71.11 | -77.585 | 1.396 | 0.776 | 0.891 | 0.51 | 0.076 | 0.05 | 0.07 |
Investing Cash Flow
| -262.169 | -127.286 | -7.243 | -299.088 | -144.934 | -356.621 | 38.43 | -56.547 | -481.017 | 309.086 | -454.58 | -474.054 | -536.527 | -88.405 | -244.399 | -416.423 | -235.567 | -102.838 | -100.227 | -64.412 | -100.197 | -78.21 | -115.136 | -41.177 |
Financing Activities: | ||||||||||||||||||||||||
Debt Repayment
| -836.048 | -828.937 | -732.876 | -669.09 | -685.571 | 0 | -0.743 | -0.926 | -0.9 | -0.83 | -0.758 | -24.479 | -24.017 | -217.213 | -811.506 | -227.666 | -243.18 | -14.351 | 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 |
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 |
Dividends Paid
| -10.394 | -12.999 | -20.795 | -26.004 | -114.345 | -114.35 | -103.975 | -124.209 | -94.359 | -106.523 | -25.288 | -136.143 | -148.304 | -116.126 | -97.428 | -117.715 | -118.153 | -50.633 | -36.373 | -25.983 | -24.689 | 0 | 0 | 0 |
Other Financing Activities
| -188.676 | -236.545 | -283.649 | -292.755 | -306.179 | 0 | -3.501 | -56.222 | -3.518 | -52 | -5.167 | -18.418 | -18.3 | 80.926 | 820.035 | 268.963 | 274.988 | 58.663 | 13.342 | -0.816 | 15.73 | 0 | 0 | 8.916 |
Financing Cash Flow
| -1,035.118 | -1,078.481 | -1,037.32 | -987.849 | -1,106.095 | -114.35 | -108.219 | -129.357 | -98.777 | -107.353 | -31.213 | -179.04 | -190.621 | -252.413 | -88.899 | -76.418 | -86.345 | -6.321 | -23.031 | -26.799 | -8.959 | 0 | 0 | 8.916 |
Other Information: | ||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.453 | -75.052 | 29.919 | 35.645 | -8.057 | -35.585 | 43.665 | -66.254 | -42.932 | -2.506 | 35.149 | -0.441 | 55.808 | 34.921 | -1.731 | 28.564 | 26.234 | 11.148 | 4.937 | 1.419 | -0.459 | 1.485 | -1.318 | 0 |
Net Change In Cash
| -264.351 | -417.48 | 11.077 | 66.801 | -184.935 | -396.363 | 277.788 | -248.843 | -408.155 | 460.705 | -94.092 | -117.875 | 9.801 | 264.687 | 284.764 | -32.152 | 110.318 | 498.472 | 266.276 | 422.557 | 54.577 | 74.163 | 123.314 | 78.995 |
Cash At End Of Period
| 877.313 | 1,141.664 | 1,559.144 | 1,548.067 | 1,481.266 | 1,651.349 | 2,047.712 | 1,769.924 | 2,018.767 | 2,426.922 | 1,966.217 | 2,060.309 | 2,178.184 | 2,168.383 | 1,903.696 | 1,618.932 | 1,651.084 | 1,540.766 | 1,042.294 | 831.988 | 409.431 | 354.854 | 280.691 | 157.377 |