Hua Yin International Holdings Limited
HKEX:0989.HK
0.02 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | 1997 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -113.411 | -79.919 | -50.553 | 416.562 | -73.742 | 16.782 | 92.03 | -607.229 | 0 | -439.497 | 0 | 10.537 | 0 | 12.108 | 0 | 97.677 | -101.74 | -16.367 | 10.553 | -28.388 | 7.491 | -0.963 | -10.417 | 20.805 | 69.542 | 20.805 | -9.474 | -9.474 | -9.474 | -9.474 | -2.735 | -2.735 | -2.735 | -2.735 | 8.115 | 8.115 | 8.115 | 8.115 | 33.889 | 33.889 | 33.889 | 33.889 | 9.33 | 9.33 | 9.33 | 9.33 | 17.764 | 17.764 | 17.764 | 17.764 | -51.954 | -51.954 | -51.954 | -51.954 | -125.212 | -125.212 | -125.212 | -125.212 | -12.591 | -12.591 | -12.591 | -12.591 | 4.173 | 4.173 | 4.173 | 4.173 | -34.245 | -34.245 | -34.245 | -34.245 | 13.788 | 13.788 | 13.788 | 13.788 | 14.687 | 14.687 | 14.687 | 14.687 | 14.619 | 14.619 | 14.619 | 14.619 | 24.06 | 24.06 | 24.06 | 24.06 |
Depreciation & Amortization
| 2.046 | 1.086 | 2.017 | 0.989 | 0.845 | 0.921 | 3.94 | 7.288 | 0 | 13.886 | 0 | 0.587 | 0 | 1.024 | 0 | 1.316 | 2.161 | 2.114 | 0.609 | 0.326 | 0.253 | 0.191 | 0.352 | 0.541 | 1.231 | 0.541 | 0.394 | 0.394 | 0.394 | 0.394 | 0.478 | 0.478 | 0.478 | 0.478 | 0.747 | 0.747 | 0.747 | 0.747 | 2.169 | 2.169 | 2.169 | 2.169 | 3.072 | 3.072 | 3.072 | 3.072 | 4.466 | 4.466 | 4.466 | 4.466 | 11.873 | 11.873 | 11.873 | 11.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196.615 | 0 | 36.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.086 | 0 | 0.771 | 0 | 4.321 | 1.424 | 3.306 | 4.135 | 18.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.518 | 1.518 | 1.518 | 1.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -85.773 | 0 | 225.776 | 0 | -113.998 | 0 | -93.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -209.539 | 0 | -40.601 | 0 | 28.987 | 10.683 | 3.801 | 0.475 | 4.783 | 0.475 | -0.999 | -0.999 | -0.999 | -0.999 | 0.784 | 0.784 | 0.784 | 0.784 | 0.024 | 0.024 | 0.024 | 0.024 | -0.545 | -0.545 | -0.545 | -0.545 | -0.831 | -0.831 | -0.831 | -0.831 | -15.258 | -15.258 | -15.258 | -15.258 | 14.986 | 14.986 | 14.986 | 14.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -44.646 | 0 | 10.665 | 0 | -12.713 | 0 | -56.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 668.869 | 0 | -17.711 | 0 | 28.712 | 0 | 3.398 | 0 | 0.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -42.096 | 0 | 213.85 | 0 | -104.057 | 0 | -46.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -866.908 | 0 | -22.891 | 0 | 0.275 | 0.214 | 0.403 | 1.241 | 3.975 | 1.241 | -1.128 | -1.128 | -1.128 | -1.128 | 1.049 | 1.049 | 1.049 | 1.049 | -0.232 | -0.232 | -0.232 | -0.232 | 0.466 | 0.466 | 0.466 | 0.466 | -0.068 | -0.068 | -0.068 | -0.068 | -0.64 | -0.64 | -0.64 | -0.64 | 0.183 | 0.183 | 0.183 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10.47 | 0 | 0.767 | 0 | 0.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.969 | 0 | 1.261 | 0 | 2.772 | 0 | 10.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.5 | 0 | 0 | 0 | 0 | 10.47 | 0 | -0.767 | 0 | -0.767 | 0.129 | 0.129 | 0.129 | 0.129 | -0.265 | -0.265 | -0.265 | -0.265 | 0.256 | 0.256 | 0.256 | 0.256 | -1.011 | -1.011 | -1.011 | -1.011 | -0.762 | -0.762 | -0.762 | -0.762 | -14.618 | -14.618 | -14.618 | -14.618 | 14.803 | 14.803 | 14.803 | 14.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 120.429 | 73.619 | -222.96 | -438.888 | 96.591 | -24.284 | 50.5 | 393.834 | 0 | 430.553 | 0 | -147.306 | 0 | -214.808 | 0 | -589.042 | 352.346 | 334.68 | 30.631 | -42.078 | -20.627 | -5.588 | 4.052 | -22.505 | -79.473 | -22.505 | 9.211 | 9.211 | 9.211 | 9.211 | 1.524 | 1.524 | 1.524 | 1.524 | -10.016 | -10.016 | -10.016 | -10.016 | -36.528 | -36.528 | -36.528 | -36.528 | -4.724 | -4.724 | -4.724 | -4.724 | -15.533 | -15.533 | -15.533 | -15.533 | 24.582 | 24.582 | 24.582 | 24.582 | 127.865 | 127.865 | 127.865 | 127.865 | 11.258 | 11.258 | 11.258 | 11.258 | 9.307 | 9.307 | 9.307 | 9.307 | 13.339 | 13.339 | 13.339 | 13.339 | -28.606 | -28.606 | -28.606 | -28.606 | 54.667 | 54.667 | 54.667 | 54.667 | 31.717 | 31.717 | 31.717 | 31.717 | 17.046 | 17.046 | 17.046 | 17.046 |
Operating Cash Flow
| -76.709 | -5.214 | -45.72 | -21.337 | -90.304 | -6.581 | 53.33 | -206.107 | 0 | 4.942 | 0 | -136.096 | 0 | -200.905 | 0 | -485.728 | 44.652 | 323.733 | 5.327 | -52.008 | 16.104 | 4.323 | -2.211 | -0.685 | -3.918 | -0.685 | -0.868 | -0.868 | -0.868 | -0.868 | 0.052 | 0.052 | 0.052 | 0.052 | 0.388 | 0.388 | 0.388 | 0.388 | -1.015 | -1.015 | -1.015 | -1.015 | 6.847 | 6.847 | 6.847 | 6.847 | -8.56 | -8.56 | -8.56 | -8.56 | -0.512 | -0.512 | -0.512 | -0.512 | 2.653 | 2.653 | 2.653 | 2.653 | -1.332 | -1.332 | -1.332 | -1.332 | 13.48 | 13.48 | 13.48 | 13.48 | -20.905 | -20.905 | -20.905 | -20.905 | -14.818 | -14.818 | -14.818 | -14.818 | 69.354 | 69.354 | 69.354 | 69.354 | 46.337 | 46.337 | 46.337 | 46.337 | 41.106 | 41.106 | 41.106 | 41.106 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.057 | 0 | -0.537 | 0 | -0.024 | 0 | -0.063 | 0 | 0 | 0 | 0 | -1.47 | 0 | -1.437 | 0 | -1.815 | -1.601 | -3.435 | -0.359 | -0.134 | -1.584 | -0.54 | -0.144 | 0.679 | -1.121 | 0.679 | -0.396 | -0.396 | -0.396 | -0.396 | -0.129 | -0.129 | -0.129 | -0.129 | -0.849 | -0.849 | -0.849 | -0.849 | 3.536 | 3.536 | 3.536 | 3.536 | -4.057 | -4.057 | -4.057 | -4.057 | 0.586 | 0.586 | 0.586 | 0.586 | 4.445 | 4.445 | 4.445 | 4.445 | -6.97 | -6.97 | -6.97 | -6.97 | -7.831 | -7.831 | -7.831 | -7.831 | -13.707 | -13.707 | -13.707 | -13.707 | -12.773 | -12.773 | -12.773 | -12.773 | -15.832 | -15.832 | -15.832 | -15.832 | -21.28 | -21.28 | -21.28 | -21.28 | -68.432 | -68.432 | -68.432 | -68.432 | -38.259 | -38.259 | -38.259 | -38.259 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -152.457 | 0 | 0 | 199.178 | -42 | -9.044 | -1.33 | -240.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.032 | -0.032 | -0.032 | -0.032 | -4.908 | -4.908 | -4.908 | -4.908 | -0.24 | -0.24 | -0.24 | -0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0.068 | 0.068 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.817 | 0.817 | 0.817 | 0.817 | 0.386 | 0.386 | 0.386 | 0.386 | 0.463 | 0.463 | 0.463 | 0.463 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | -2.074 | 0 | 122 | 0 | 44.958 | 0 | -12.641 | 0 | -253.273 | 0 | -0.059 | 150.984 | -6.052 | -160.891 | -143.828 | 4.803 | 0.54 | 0.002 | -0.679 | 1.324 | -0.679 | 0.396 | 0.396 | 0.396 | 0.396 | 0.129 | 0.129 | 0.129 | 0.129 | 0.849 | 0.849 | 0.849 | 0.849 | -3.536 | -3.536 | -3.536 | -3.536 | 4.057 | 4.057 | 4.057 | 4.057 | -0.586 | -0.586 | -0.586 | -0.586 | -4.513 | -4.513 | -4.513 | -4.513 | 6.97 | 6.97 | 6.97 | 6.97 | 3.022 | 3.022 | 3.022 | 3.022 | 13.707 | 13.707 | 13.707 | 13.707 | -6.434 | -6.434 | -6.434 | -6.434 | 19.923 | 19.923 | 19.923 | 19.923 | 21.134 | 21.134 | 21.134 | 21.134 | 67.969 | 67.969 | 67.969 | 67.969 | 38.259 | 38.259 | 38.259 | 38.259 |
Investing Cash Flow
| -0.057 | 69.939 | -0.537 | 93.151 | -0.024 | -2.074 | -0.063 | 122 | 0 | 44.958 | 0 | -14.111 | 0 | -407.167 | 0 | -1.874 | 348.561 | -51.487 | -170.294 | -145.293 | -237.213 | -0.54 | -0.142 | 0.889 | 0.203 | 0.889 | -0.396 | -0.396 | -0.396 | -0.396 | -0.129 | -0.129 | -0.129 | -0.129 | -0.849 | -0.849 | -0.849 | -0.849 | 3.536 | 3.536 | 3.536 | 3.536 | -4.057 | -4.057 | -4.057 | -4.057 | 0.586 | 0.586 | 0.586 | 0.586 | 6.324 | 6.324 | 6.324 | 6.324 | -6.97 | -6.97 | -6.97 | -6.97 | -4.809 | -4.809 | -4.809 | -4.809 | -22.074 | -22.074 | -22.074 | -22.074 | -19.239 | -19.239 | -19.239 | -19.239 | -17.928 | -17.928 | -17.928 | -17.928 | 1.37 | 1.37 | 1.37 | 1.37 | -52.256 | -52.256 | -52.256 | -52.256 | -44.272 | -44.272 | -44.272 | -44.272 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 17.483 | 0 | -33.263 | 0 | -43.545 | 0 | -32.322 | 0 | -44.916 | 0 | 17.206 | 0 | -68.306 | 0 | -0.371 | 0 | 325.16 | 0 | 162.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.408 | 1.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.352 | 4.352 | 4.352 | 4.352 | 0.225 | 0.225 | 0.225 | 0.225 | 10.049 | 10.049 | 10.049 | 10.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.889 | 84.889 | 84.889 | 84.889 | 61.223 | 61.223 | 61.223 | 61.223 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.153 | -55.153 | -55.153 | -55.153 | -0.177 | -0.177 | -0.177 | -0.177 | 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 | -4.408 | -4.408 | -4.408 | -4.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.185 | -20.185 | -20.185 | -20.185 | -12.825 | -12.825 | -12.825 | -12.825 | -6.492 | -6.492 | -6.492 | -6.492 |
Other Financing Activities
| 52.032 | -3.859 | 41.744 | 35.872 | 90.852 | 26.625 | 51.098 | 100.397 | 0 | 8.105 | 0 | 119.697 | 0 | 389.498 | 0 | 532.771 | -236.028 | -727.397 | 162.602 | 63.791 | 172.815 | -1.408 | -0.451 | 0 | -0.451 | 0 | 0.633 | 0 | 0.633 | 0 | 0.111 | 0 | 0.111 | 0 | 0 | 4.408 | 0 | 4.408 | -13.548 | 13.713 | -13.548 | 13.713 | -8.661 | 8.81 | -8.661 | 8.81 | -22.933 | 23.119 | -22.933 | 23.119 | -13.116 | 14.932 | -13.116 | 14.932 | -10.77 | 10.347 | -10.77 | 10.347 | -7.912 | 7.813 | -7.912 | 7.813 | -8.404 | -0.229 | -8.404 | -0.229 | -6.303 | 6.508 | -6.303 | 6.508 | 78.806 | -76.326 | 78.806 | -76.326 | -34.967 | -30.628 | -34.967 | -30.628 | -10.075 | 22.9 | -10.075 | 22.9 | -6.615 | 13.106 | -6.615 | 13.106 |
Financing Cash Flow
| 52.032 | 13.624 | 41.744 | 2.609 | 90.852 | -16.92 | 51.098 | 68.075 | 0 | -36.811 | 0 | 136.903 | 0 | 321.192 | 0 | 532.4 | -236.028 | -402.237 | 162.602 | 225.809 | 172.815 | 1.408 | -0.451 | -0.451 | -0.451 | -0.451 | 0.633 | 0.633 | 0.633 | 0.633 | 0.111 | 0.111 | 0.111 | 0.111 | -4.408 | -4.408 | -4.408 | -4.408 | -13.548 | -13.548 | -13.548 | -13.548 | -8.661 | -8.661 | -8.661 | -8.661 | -22.933 | -22.933 | -22.933 | -22.933 | -13.116 | -13.116 | -13.116 | -13.116 | -10.77 | -10.77 | -10.77 | -10.77 | -7.912 | -7.912 | -7.912 | -7.912 | -8.404 | -8.404 | -8.404 | -8.404 | -6.303 | -6.303 | -6.303 | -6.303 | 78.806 | 78.806 | 78.806 | 78.806 | -55.153 | -55.153 | -55.153 | -55.153 | -22.9 | -22.9 | -22.9 | -22.9 | -13.106 | -13.106 | -13.106 | -13.106 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.002 | 0.022 | 0.161 | -0.132 | -0.078 | -0.054 | -0.175 | -0.324 | 0 | 0.418 | 0 | 0.755 | 0 | -5.679 | 0 | 0.185 | 0.094 | 0.127 | -56.862 | 30.719 | -0.013 | -0.013 | 0.101 | 0.101 | 0.101 | 0.101 | 0.21 | 0.21 | 0.21 | 0.21 | 0.212 | 0.212 | 0.212 | 0.212 | 0.013 | 0.013 | 0.013 | 0.013 | -0.322 | -0.322 | -0.322 | -0.322 | 1.04 | 1.04 | 1.04 | 1.04 | -0.133 | -0.133 | -0.133 | -0.133 | 0.926 | 0.926 | 0.926 | 0.926 | 11.527 | 11.527 | 11.527 | 11.527 | 5.176 | 5.176 | 5.176 | 5.176 | 8.239 | 8.239 | 8.239 | 8.239 | 23.205 | 23.205 | 23.205 | 23.205 | 0.576 | 0.576 | 0.576 | 0.576 | -38.66 | -38.66 | -38.66 | -38.66 | 27.482 | 27.482 | 27.482 | 27.482 | 25.682 | 25.682 | 25.682 | 25.682 |
Net Change In Cash
| -24.736 | 78.371 | -4.352 | 74.291 | 0.446 | -25.629 | 104.19 | -16.356 | 0 | 13.507 | 0 | -12.549 | 0 | -292.559 | 0 | 44.983 | 157.279 | -129.864 | -59.227 | 59.227 | -68.521 | -15.81 | 52.565 | -0.146 | -0.146 | -0.146 | -0.422 | -0.422 | -0.422 | -0.422 | 0.247 | 0.247 | 0.247 | 0.247 | -13.961 | -13.961 | -13.961 | -13.961 | 28.674 | 28.674 | 28.674 | 28.674 | 5.636 | 5.636 | 5.636 | 5.636 | -5.751 | -5.751 | -5.751 | -5.751 | 0.842 | 0.842 | 0.842 | 0.842 | -3.56 | -3.56 | -3.56 | -3.56 | -8.877 | -8.877 | -8.877 | -8.877 | -8.758 | -8.758 | -8.758 | -8.758 | -23.242 | -23.242 | -23.242 | -23.242 | 46.636 | 46.636 | 46.636 | 46.636 | -23.088 | -23.088 | -23.088 | -23.088 | -1.337 | -1.337 | -1.337 | -1.337 | 9.41 | 9.41 | 9.41 | 9.41 |
Cash At End Of Period
| 53.635 | 78.371 | 69.939 | 74.291 | 93.151 | 92.705 | 118.334 | 14.144 | 43.571 | 43.571 | 51.671 | 51.671 | 125.207 | 125.207 | 129.981 | 129.981 | 228.321 | 71.042 | 0 | 59.227 | 9.715 | 9.715 | 78.236 | 25.525 | 25.525 | 25.525 | 20.855 | 20.855 | 20.855 | 20.855 | 22.097 | 22.097 | 22.097 | 22.097 | 22.801 | 22.801 | 22.801 | 22.801 | 36.82 | 36.82 | 36.82 | 36.82 | 8.324 | 8.324 | 8.324 | 8.324 | 2.948 | 2.948 | 2.948 | 2.948 | 9.096 | 9.096 | 9.096 | 9.096 | 8.475 | 8.475 | 8.475 | 8.475 | 12.044 | 12.044 | 12.044 | 12.044 | 20.905 | 20.905 | 20.905 | 20.905 | 29.629 | 29.629 | 29.629 | 29.629 | 52.874 | 52.874 | 52.874 | 52.874 | 9.783 | 9.783 | 9.783 | 9.783 | 33.025 | 33.025 | 33.025 | 33.025 | 34.382 | 34.382 | 34.382 | 34.382 |