International Entertainment Corporation
HKEX:1009.HK
0.74 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -95.833 | -47.917 | -18.066 | -18.066 | 24.689 | 12.345 | -6.407 | -3.204 | -119.758 | -136.633 | -150.978 | -91.062 | -69.891 | -69.891 | -69.891 | -35.617 | 14.564 | -16.82 | -60.839 | -16.82 | 12.967 | 12.967 | 12.967 | 7.926 | 7.926 | 7.926 | 11.486 | 11.486 | 11.486 | 11.486 | 28.674 | 28.674 | 28.674 | 28.674 | -5.842 | -5.842 | -5.842 | -5.842 | 15.019 | 15.019 | 15.019 | 15.019 | 190.549 | 190.549 | 190.549 | 190.549 | 68.915 | 68.915 | 68.915 | 68.915 | 28.814 | 28.814 | 28.814 | 28.814 | 19.114 | 19.114 | 19.114 | 19.114 | -27.703 | -27.703 | -27.703 | -27.703 | -48.765 | -48.765 | -48.765 | -48.765 | -7.47 | -7.47 | -7.47 | -7.47 |
Depreciation & Amortization
| 16.01 | 0 | 15.407 | 15.407 | 20 | 10 | 20.575 | 10.288 | 23.399 | 26.285 | 29.129 | 24.714 | 27.668 | 27.668 | 27.668 | 57.757 | 14.853 | 6.982 | 14.993 | 6.982 | 11.904 | 11.904 | 11.904 | 34.773 | 34.773 | 34.773 | 42.027 | 42.027 | 42.027 | 42.027 | 44.128 | 44.128 | 44.128 | 44.128 | 46.135 | 46.135 | 46.135 | 46.135 | 44.139 | 44.139 | 44.139 | 44.139 | 43.551 | 43.551 | 43.551 | 43.551 | 51.381 | 51.381 | 51.381 | 51.381 | 58.117 | 58.117 | 58.117 | 58.117 | 28.856 | 28.856 | 28.856 | 28.856 | 0.354 | 0.354 | 0.354 | 0.354 | 0.662 | 0.662 | 0.662 | 0.662 | 0.681 | 0.681 | 0.681 | 0.681 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 1.358 | 1.358 | 1.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.893 | -1.893 | 0 | 0 | -4.924 | 0 | 0 | 0 | 16.856 | 16.856 | 16.856 | 16.856 | 0 | -5.403 | -5.403 | -5.403 | -0.357 | -0.357 | -0.357 | 9.868 | 9.868 | 9.868 | -0.918 | -0.918 | -0.918 | -0.918 | 10.747 | 10.747 | 10.747 | 10.747 | -3.045 | -3.045 | -3.045 | -3.045 | -4.236 | -4.236 | -4.236 | -4.236 | -0.701 | -0.701 | -0.701 | -0.701 | 0.249 | 0.249 | 0.249 | 0.249 | -1.845 | -1.845 | -1.845 | -1.845 | -8.387 | -8.387 | -8.387 | -8.387 | 6.459 | 6.459 | 6.459 | 6.459 | 0.288 | 0.288 | 0.288 | 0.288 | 3.178 | 3.178 | 3.178 | 3.178 |
Accounts Receivables
| 0 | 0 | 0 | 0 | -1.933 | -1.933 | 0 | 0 | -4.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.04 | 0.04 | 0 | 0 | 0.009 | 0 | 0 | 0 | -0.074 | -0.074 | -0.074 | -0.074 | 0 | 0.052 | 0.052 | 0.052 | 0.034 | 0.034 | 0.034 | 0.11 | 0.11 | 0.11 | -0.12 | -0.12 | -0.12 | -0.12 | 0.017 | 0.017 | 0.017 | 0.017 | 0.028 | 0.028 | 0.028 | 0.028 | -0.06 | -0.06 | -0.06 | -0.06 | 0.053 | 0.053 | 0.053 | 0.053 | -0.137 | -0.137 | -0.137 | -0.137 | -0.119 | -0.119 | -0.119 | -0.119 | -0.382 | -0.382 | -0.382 | -0.382 | -0.243 | -0.243 | -0.243 | -0.243 | 0.305 | 0.305 | 0.305 | 0.305 | -0.21 | -0.21 | -0.21 | -0.21 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.93 | 16.93 | 16.93 | 16.93 | 0 | -5.455 | -5.455 | -5.455 | -0.391 | -0.391 | -0.391 | 9.758 | 9.758 | 9.758 | -0.798 | -0.798 | -0.798 | -0.798 | 10.73 | 10.73 | 10.73 | 10.73 | -3.073 | -3.073 | -3.073 | -3.073 | -4.176 | -4.176 | -4.176 | -4.176 | -0.754 | -0.754 | -0.754 | -0.754 | 0.386 | 0.386 | 0.386 | 0.386 | -1.725 | -1.725 | -1.725 | -1.725 | -8.005 | -8.005 | -8.005 | -8.005 | 6.702 | 6.702 | 6.702 | 6.702 | -0.017 | -0.017 | -0.017 | -0.017 | 3.388 | 3.388 | 3.388 | 3.388 |
Other Non Cash Items
| 3.435 | 47.917 | 11.827 | 11.827 | 30.92 | -5.363 | 6.239 | -18.845 | 157.894 | 146.706 | 174.118 | 107.678 | 28.088 | 28.088 | 28.088 | 90.955 | 41.226 | 36.276 | 117.307 | 36.276 | -8.587 | -8.587 | -8.587 | -18.047 | -18.047 | -18.047 | -10.547 | -10.547 | -10.547 | -10.547 | -48.444 | -48.444 | -48.444 | -48.444 | 21.477 | 21.477 | 21.477 | 21.477 | -2.443 | -2.443 | -2.443 | -2.443 | -171.632 | -171.632 | -171.632 | -171.632 | -58.013 | -58.013 | -58.013 | -58.013 | -11.427 | -11.427 | -11.427 | -11.427 | -2.882 | -2.882 | -2.882 | -2.882 | 31.681 | 31.681 | 31.681 | 31.681 | 74.514 | 74.514 | 74.514 | 74.514 | 1.368 | 1.368 | 1.368 | 1.368 |
Operating Cash Flow
| -76.388 | 0 | 9.168 | 9.168 | 35.609 | 15.089 | -20.743 | -11.761 | 14.737 | -16.212 | -5.989 | -8.098 | 2.721 | 2.721 | 2.721 | -2.419 | 40.937 | 22.393 | 41.475 | 22.393 | 15.926 | 15.926 | 15.926 | 34.52 | 34.52 | 34.52 | 42.049 | 42.049 | 42.049 | 42.049 | 35.105 | 35.105 | 35.105 | 35.105 | 58.725 | 58.725 | 58.725 | 58.725 | 52.478 | 52.478 | 52.478 | 52.478 | 61.767 | 61.767 | 61.767 | 61.767 | 62.531 | 62.531 | 62.531 | 62.531 | 73.658 | 73.658 | 73.658 | 73.658 | 36.701 | 36.701 | 36.701 | 36.701 | 10.79 | 10.79 | 10.79 | 10.79 | 26.699 | 26.699 | 26.699 | 26.699 | -2.243 | -2.243 | -2.243 | -2.243 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -25.384 | 0 | -58.283 | 0 | 0.237 | 0 | -1.472 | 0 | -1.644 | -2.209 | -2.348 | -13.019 | -5.557 | -5.557 | -5.557 | -80.259 | -9.2 | -2.493 | -2.493 | -2.493 | -4.918 | -4.918 | -4.918 | -2.731 | -2.731 | -2.731 | -0.162 | -0.162 | -0.162 | -0.162 | -5.956 | -5.956 | -5.956 | -5.956 | -5.937 | -5.937 | -5.937 | -5.937 | -0.052 | -0.052 | -0.052 | -0.052 | -9.818 | -9.818 | -9.818 | -9.818 | -0.017 | -0.017 | -0.017 | -0.017 | -9.196 | -9.196 | -9.196 | -9.196 | -1.609 | -1.609 | -1.609 | -1.609 | -0.267 | -0.267 | -0.267 | -0.267 | -0.15 | -0.15 | -0.15 | -0.15 | -0.736 | -0.736 | -0.736 | -0.736 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0.083 | 0 | 0 | 0 | 0.685 | 0 | 0 | 1.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -91.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.77 | -0.067 | 0.102 | -1.937 | 0 | 0 | 0 | -15.317 | -242.35 | -0.946 | -3.785 | -0.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.15 | -33.15 | -33.15 | -33.15 | 0 | 0 | 0 | 0 | -24.728 | -24.728 | -24.728 | -24.728 | -4.053 | -4.053 | -4.053 | -4.053 | -0.105 | -0.105 | -0.105 | -0.105 | 0 | 0 | 0 | 0 | -6.791 | -6.791 | -6.791 | -6.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 2.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.359 | 2.004 | -0.105 | 0.105 | 31.745 | 31.745 | 31.745 | 126.997 | 0 | 6.037 | 24.148 | 6.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0.053 | 0.053 | 0.053 | 35.978 | 35.978 | 35.978 | 35.978 | 0 | 0 | 0 | 0 | 3.9 | 3.9 | 3.9 | 3.9 | 2.128 | 2.128 | 2.128 | 2.128 | 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 Investing Activites
| -411.027 | 0 | -26.634 | -26.634 | 0 | 2.746 | 0 | 0.865 | -5.73 | 5.73 | 0 | 0 | -26.188 | -26.188 | -26.188 | 11.535 | -7.947 | -2.598 | -4.286 | -2.598 | 4.918 | 4.918 | 4.918 | 2.731 | 2.731 | 2.731 | 0.109 | 0.109 | 0.109 | 0.109 | -30.021 | -30.021 | -30.021 | -30.021 | 39.087 | 39.087 | 39.087 | 39.087 | -3.848 | -3.848 | -3.848 | -3.848 | 32.418 | 32.418 | 32.418 | 32.418 | 4.07 | 4.07 | 4.07 | 4.07 | 9.301 | 9.301 | 9.301 | 9.301 | 1.609 | 1.609 | 1.609 | 1.609 | 7.058 | 7.058 | 7.058 | 7.058 | 0.15 | 0.15 | 0.15 | 0.15 | 0.736 | 0.736 | 0.736 | 0.736 |
Investing Cash Flow
| -525.856 | 0 | -26.634 | -26.634 | 0.237 | 2.746 | -1.472 | 0.865 | -4.785 | 5.458 | -2.229 | -14.768 | 26.188 | 26.188 | 26.188 | 43.641 | -259.497 | -10.127 | 17.297 | -10.127 | -4.918 | -4.918 | -4.918 | -2.731 | -2.731 | -2.731 | 28.777 | 28.777 | 28.777 | 28.777 | 31.271 | 31.271 | 31.271 | 31.271 | -32.608 | -32.608 | -32.608 | -32.608 | -74.73 | -74.73 | -74.73 | -74.73 | -32.418 | -32.418 | -32.418 | -32.418 | -104.15 | -104.15 | -104.15 | -104.15 | 73.286 | 73.286 | 73.286 | 73.286 | 40.488 | 40.488 | 40.488 | 40.488 | 11.924 | 11.924 | 11.924 | 11.924 | -10.561 | -10.561 | -10.561 | -10.561 | -10.608 | -10.608 | -10.608 | -10.608 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 604.681 | 0 | 0 | 0 | 0 | 0 | -33.376 | 0 | -9.393 | -9.679 | -10.062 | -9.977 | 0 | 0 | 0 | 90.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 89.792 | 89.792 | 89.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 353.747 | 353.747 | 353.747 | 353.747 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -135.603 | -135.603 | -135.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -221.092 | -221.092 | -221.092 | -221.092 | -147.395 | -147.395 | -147.395 | -147.395 | 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
| -607.586 | 0 | 601.726 | 300.863 | -0.297 | -0.297 | -3.445 | -18.623 | -3.704 | -3.801 | -7.086 | -1.276 | -7.139 | -24.966 | 0 | -45.32 | -3.51 | -3.51 | 90.708 | 0 | -197 | -197 | -197 | 0 | 0 | 0 | -83.451 | -83.451 | -178.541 | -178.541 | 25.757 | 25.757 | 25.757 | 25.757 | 0 | 0 | -33.002 | -33.002 | 0 | 0 | 0 | 0 | -118.294 | -118.294 | -118.294 | -118.294 | -22.102 | -22.102 | -22.102 | -22.102 | -112.238 | -112.238 | -112.238 | -112.238 | 327.673 | 327.673 | 327.673 | 327.673 | -35.933 | -35.933 | -35.933 | -35.933 | -53.706 | -53.706 | -53.706 | -53.706 | 109.796 | 109.796 | 109.796 | 109.796 |
Financing Cash Flow
| -2.905 | 0 | 300.863 | 300.863 | -0.771 | -0.297 | -36.821 | -18.623 | -13.097 | -13.48 | -17.148 | -11.253 | -24.966 | -24.966 | -24.966 | 90.639 | 0 | 89.792 | 89.792 | 89.792 | -197 | -197 | -197 | -135.603 | -135.603 | -135.603 | -83.451 | -83.451 | -83.451 | -83.451 | 25.757 | 25.757 | 25.757 | 25.757 | -33.002 | -33.002 | -33.002 | -33.002 | -221.092 | -221.092 | -221.092 | -221.092 | -265.689 | -265.689 | -265.689 | -265.689 | -22.102 | -22.102 | -22.102 | -22.102 | -112.238 | -112.238 | -112.238 | -112.238 | 327.673 | 327.673 | 327.673 | 327.673 | -35.933 | -35.933 | -35.933 | -35.933 | -53.706 | -53.706 | -53.706 | -53.706 | 109.796 | 109.796 | 109.796 | 109.796 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -3.783 | -3.783 | 1.552 | 1.552 | 0.603 | 0.603 | -9.04 | 0 | 0 | 0 | 3.44 | 3.44 | 3.44 | 3.44 | 0 | 0.34 | 0.34 | 0.34 | -7.463 | -7.463 | -7.463 | -8.54 | -8.54 | -8.54 | -0.96 | -0.96 | -0.96 | -0.96 | -25.406 | -25.406 | -25.406 | -25.406 | 2.217 | 2.217 | 2.217 | 2.217 | 22.853 | 22.853 | 22.853 | 22.853 | 462.11 | 462.11 | 462.11 | 462.11 | 207.329 | 207.329 | 207.329 | 207.329 | -87.362 | -87.362 | -87.362 | -87.362 | -221.179 | -221.179 | -221.179 | -221.179 | 0.072 | 0.072 | 0.072 | 0.072 | 8.134 | 8.134 | 8.134 | 8.134 | -9.121 | -9.121 | -9.121 | -9.121 |
Net Change In Cash
| -634.207 | 0 | 559.227 | 279.614 | 38.178 | 19.089 | -57.831 | -28.916 | -21.224 | -31.614 | -33.733 | 224.894 | 95.213 | 95.213 | 95.213 | -99.064 | -218.56 | 98.214 | 620.64 | 98.214 | -218.947 | -218.947 | -218.947 | -103.008 | -103.008 | -103.008 | -13.585 | -13.585 | -13.585 | -13.585 | 66.727 | 66.727 | 66.727 | 66.727 | 19.694 | 19.694 | 19.694 | 19.694 | -220.492 | -220.492 | -220.492 | -220.492 | 225.77 | 225.77 | 225.77 | 225.77 | 143.608 | 143.608 | 143.608 | 143.608 | -52.655 | -52.655 | -52.655 | -52.655 | 183.682 | 183.682 | 183.682 | 183.682 | -13.146 | -13.146 | -13.146 | -13.146 | -29.434 | -29.434 | -29.434 | -29.434 | 87.824 | 87.824 | 87.824 | 87.824 |
Cash At End Of Period
| 417.471 | 0 | 1,051.678 | 279.614 | 492.451 | 19.089 | 454.273 | -28.916 | 512.104 | 533.328 | 564.942 | 598.675 | 155.793 | 155.793 | 155.793 | 373.781 | 472.845 | 174.142 | 696.568 | 174.142 | 75.928 | 75.928 | 75.928 | 294.875 | 294.875 | 294.875 | 397.883 | 397.883 | 397.883 | 397.883 | 411.468 | 411.468 | 411.468 | 411.468 | 344.741 | 344.741 | 344.741 | 344.741 | 325.047 | 325.047 | 325.047 | 325.047 | 545.539 | 545.539 | 545.539 | 545.539 | 319.769 | 319.769 | 319.769 | 319.769 | 176.161 | 176.161 | 176.161 | 176.161 | 228.816 | 228.816 | 228.816 | 228.816 | 45.135 | 45.135 | 45.135 | 45.135 | 58.281 | 58.281 | 58.281 | 58.281 | 87.715 | 87.715 | 87.715 | 87.715 |