APT Satellite Holdings Limited
HKEX:1045.HK
2.17 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 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 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 50.83 | 50.83 | 119.825 | 59.913 | 117.829 | 58.915 | 97.802 | 48.901 | 133.808 | 66.904 | 142.904 | 71.452 | 120.478 | 60.239 | 151.887 | 75.944 | 79.575 | 39.788 | 127.66 | 63.83 | 234.666 | 117.333 | 113.725 | 113.725 | 139.779 | 139.779 | 131.303 | 131.303 | 120.976 | 120.976 | 125.744 | 125.744 | 121.06 | 121.06 | 114.294 | 114.294 | 142.622 | 142.622 | 123.842 | 123.842 | 130.181 | 130.181 | 133.256 | 133.256 | 139.48 | 139.48 | 124.862 | 124.862 | 0 | 96.105 | 96.105 | 90.085 | 90.085 | 90.085 | 90.085 | 68.108 | 68.108 | 68.108 | 68.108 | 52.976 | 52.976 | 52.976 | 52.976 | 23.013 | 23.013 | 23.013 | 23.013 | 0 | 2.51 | 2.508 | -24.94 | -34.457 | -10.571 | -10.895 | -6.123 | -62.652 | -5.193 | -5.428 | -30.665 | -3.478 | -25.513 | -25.485 | -10.802 | -56.034 | -56.427 | -56.437 | -53.478 | 6.107 | 6.107 | 6.107 | 14.714 | 12.565 | 26.442 | 26.44 | 25.981 | 56.722 | 14.803 | 14.794 | 35.747 | 175.85 | 11.638 | 11.624 | 93.605 | 12.398 | 17.822 | 17.821 | 32.076 | 36.371 | 27.89 | 27.897 | 32.395 | 19.13 | 19.13 | 19.13 | 19.13 |
Depreciation & Amortization
| 104.765 | 104.765 | 207.913 | 103.957 | 205.249 | 102.625 | 207.871 | 103.936 | 210.551 | 105.276 | 213.182 | 106.591 | 203.341 | 101.671 | 201.97 | 100.985 | 233.991 | 116.996 | 237.772 | 118.886 | 230.832 | 115.416 | 111.898 | 111.898 | 97.751 | 97.751 | 100.008 | 100.008 | 99.884 | 99.884 | 99.943 | 99.943 | 100.113 | 100.113 | 76.466 | 76.466 | 74.062 | 74.062 | 73.938 | 73.938 | 74.05 | 74.05 | 73.948 | 73.948 | 73.521 | 73.521 | 73.152 | 73.152 | 76.999 | 76.999 | 76.999 | 77.952 | 77.952 | 77.952 | 77.952 | 79.868 | 79.868 | 79.868 | 79.868 | 66.262 | 66.262 | 66.262 | 66.262 | 53.712 | 53.712 | 53.712 | 53.712 | 55.615 | 55.615 | 55.615 | 55.615 | 57.931 | 57.931 | 57.931 | 57.931 | 49.452 | 49.452 | 49.452 | 49.452 | 44.498 | 44.498 | 44.498 | 44.498 | 59.081 | 59.081 | 59.081 | 59.081 | 58.493 | 58.493 | 58.493 | 58.493 | 54.255 | 54.255 | 54.255 | 54.255 | -54.2 | -54.2 | -54.2 | -54.2 | -76.198 | -76.198 | -76.198 | -76.198 | -85.024 | -85.024 | -85.024 | -85.024 | 54.686 | 54.686 | 54.686 | 54.686 | 37.016 | 37.016 | 37.016 | 37.016 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.367 | 0 | -11.497 | -11.497 | 0 | 0 | 23.416 | 23.416 | 0 | 0 | 48.068 | 7.029 | 0 | 0 | -34.603 | -10.07 | 0 | 0 | 12.185 | 12.185 | 5.379 | 5.379 | -78.807 | -78.807 | -47.839 | -47.839 | -168.816 | -168.816 | -89.695 | -89.695 | -266.675 | -266.675 | -143.389 | -143.389 | -75.583 | -75.583 | -3.646 | -3.646 | -85.023 | -85.023 | -46.266 | -46.266 | 13.948 | 13.948 | 13.43 | 13.43 | -21.516 | -21.516 | -8.664 | -8.664 | -8.664 | 6.48 | 6.48 | 6.48 | 6.48 | 6.589 | 6.589 | 6.589 | 6.589 | -2.777 | -2.777 | -2.777 | -2.777 | 8.641 | 8.641 | 8.641 | 8.641 | 1.479 | 1.479 | 1.479 | 1.479 | -6.554 | -6.554 | -6.554 | -6.554 | -2.616 | -2.616 | -2.616 | -2.616 | 53.691 | 53.691 | 53.691 | 53.691 | -24.634 | -24.634 | -24.634 | -24.634 | -17.266 | -17.266 | -17.266 | -17.266 | 11.04 | 11.04 | 11.04 | 11.04 | 346.49 | 346.49 | 346.49 | 346.49 | -377.227 | -377.227 | -377.227 | -377.227 | 4.898 | 4.898 | 4.898 | 4.898 | -5.747 | -5.747 | -5.747 | -5.747 | 8.578 | 8.578 | 8.578 | 8.578 |
Accounts Receivables
| 0 | 0 | -9.401 | -9.401 | 0 | 0 | 23.126 | 23.126 | 0 | 0 | 9.955 | 9.955 | 0 | 0 | -11.678 | -11.678 | 0 | 0 | -1.651 | -1.651 | 0 | 0 | 22.475 | 22.475 | 0 | 0 | -41.539 | -41.539 | 0 | 0 | -14.498 | -14.498 | 0 | 0 | -3.011 | -3.011 | 0 | 0 | -27.163 | -27.163 | 0 | 0 | 16.797 | 16.797 | 0 | 0 | -21.516 | -21.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.273 | 14.273 | 14.273 | 14.273 | -12.791 | -12.791 | -12.791 | -12.791 | 1.867 | 1.867 | 1.867 | 1.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.367 | 0 | -2.096 | -2.096 | 0 | 0 | 0.29 | 0.29 | 0 | 0 | -2.926 | -2.926 | 0 | 0 | 1.609 | 1.609 | 0 | 0 | 13.835 | 13.835 | 0 | 0 | -101.281 | -101.281 | 0 | 0 | -127.278 | -127.278 | 0 | 0 | -252.177 | -252.177 | 0 | 0 | -72.573 | -72.573 | 0 | 0 | -57.86 | -57.86 | 0 | 0 | -2.85 | -2.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.683 | -7.683 | -7.683 | -7.683 | 10.014 | 10.014 | 10.014 | 10.014 | 6.774 | 6.774 | 6.774 | 6.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -96.769 | -96.769 | 534.882 | 28.454 | 292.68 | -58.909 | 580.728 | 42.836 | 300.141 | -60.481 | 510.029 | 52.531 | 234.593 | -86.045 | 535.911 | 49.05 | 420.626 | -23.678 | 562.457 | 27.056 | 416.672 | -22.496 | 125.173 | 125.173 | -73.202 | -73.202 | 144.654 | 144.654 | -98.201 | -98.201 | 196.351 | 196.351 | -161.062 | -161.062 | 132.178 | 132.178 | -42.151 | -42.151 | 133.776 | 133.776 | -77.998 | -77.998 | 19.153 | 19.153 | 23.711 | 23.711 | 6.291 | 6.291 | 104.055 | 7.95 | 7.95 | -14.117 | -14.117 | -14.117 | -14.117 | -1.315 | -1.315 | -1.315 | -1.315 | -11.127 | -11.127 | -11.127 | -11.127 | -11.681 | -11.681 | -11.681 | -11.681 | 10.167 | 7.658 | 7.659 | 35.108 | 36.806 | 12.92 | 13.244 | 8.472 | 53.198 | -4.261 | -4.025 | 21.212 | -36.367 | -14.331 | -14.36 | -29.042 | 44.41 | 44.804 | 44.813 | 41.854 | -6.643 | -6.643 | -6.643 | -15.249 | -7.509 | -21.386 | -21.384 | -20.925 | 26.492 | 68.411 | 68.42 | 47.467 | 464.803 | 629.015 | 629.029 | 547.048 | 160.813 | 155.389 | 155.39 | 141.135 | -33.863 | -25.382 | -25.389 | -29.887 | 1.881 | 1.881 | 1.881 | 1.881 |
Operating Cash Flow
| 58.827 | 58.827 | 446.794 | 180.826 | 205.26 | 102.63 | 470.659 | 219.088 | 223.398 | 111.699 | 487.819 | 237.603 | 151.73 | 75.865 | 451.225 | 215.909 | 266.21 | 133.105 | 452.345 | 221.956 | 420.506 | 210.253 | 271.989 | 271.989 | 164.328 | 164.328 | 207.149 | 207.149 | 122.659 | 122.659 | 155.363 | 155.363 | 60.111 | 60.111 | 247.354 | 247.354 | 174.533 | 174.533 | 246.533 | 246.533 | 126.233 | 126.233 | 240.304 | 240.304 | 236.711 | 236.711 | 204.304 | 204.304 | 172.39 | 172.39 | 172.39 | 160.401 | 160.401 | 160.401 | 160.401 | 153.25 | 153.25 | 153.25 | 153.25 | 105.334 | 105.334 | 105.334 | 105.334 | 73.685 | 73.685 | 73.685 | 73.685 | 67.261 | 67.261 | 67.261 | 67.261 | 53.725 | 53.725 | 53.725 | 53.725 | 37.382 | 37.382 | 37.382 | 37.382 | 58.345 | 58.345 | 58.345 | 58.345 | 22.823 | 22.823 | 22.823 | 22.823 | 40.691 | 40.691 | 40.691 | 40.691 | 70.352 | 70.352 | 70.352 | 70.352 | 375.504 | 375.504 | 375.504 | 375.504 | 187.229 | 187.229 | 187.229 | 187.229 | 93.085 | 93.085 | 93.085 | 93.085 | 51.447 | 51.447 | 51.447 | 51.447 | 66.606 | 66.606 | 66.606 | 66.606 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.062 | -10.062 | -3.63 | -1.815 | -13.552 | -6.776 | -1.305 | -0.653 | -1.628 | -0.814 | 14.79 | -9.031 | -42.923 | -5.036 | -8.152 | -4.076 | -8.66 | -4.33 | -38.007 | -19.004 | -23.197 | -11.599 | -83.717 | -83.717 | -183.127 | -183.127 | -148.837 | -148.837 | -79.002 | -79.002 | -144.532 | -144.532 | -105.497 | -105.497 | -685.956 | -685.956 | -5.37 | -5.37 | -3.597 | -3.597 | -166.284 | -166.284 | -6.366 | -6.366 | -7.943 | -7.943 | 10.44 | 10.44 | -167.363 | -167.363 | -167.363 | -294.274 | -294.274 | -294.274 | -294.274 | -291.065 | -291.065 | -291.065 | -291.065 | -160.066 | -160.066 | -160.066 | -160.066 | -1.382 | -1.382 | -1.382 | -1.382 | -2.857 | -2.857 | -2.857 | -2.857 | -1.775 | -1.775 | -1.775 | -1.775 | -145.308 | -145.308 | -145.308 | -145.308 | -115.507 | -115.507 | -115.507 | -115.507 | -190.864 | -190.864 | -190.864 | -190.864 | -272.841 | -272.841 | -272.841 | -272.841 | -57.557 | -57.557 | -57.557 | -57.557 | -8.807 | -8.807 | -8.807 | -8.807 | -0.478 | -0.478 | -0.478 | -0.478 | -1.427 | -1.427 | -1.427 | -1.427 | -2.855 | -2.855 | -2.855 | -2.855 | -2.414 | -2.414 | -2.414 | -2.414 |
Acquisitions Net
| 0.042 | 0 | 0 | 0 | 0 | 0 | 0.563 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2,106.295 | 0 | -402.077 | 0 | -1,563.205 | 0 | -850.273 | 0 | -418.93 | 0 | -304.437 | 0 | 0 | 0 | -130.608 | 0 | 0 | 0 | -197.795 | 0 | -343.777 | -135.393 | -135.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.148 | -49.148 | -49.148 | -49.148 | -10.511 | -10.511 | -10.511 | -10.511 | -25.569 | -25.569 | -25.569 | -25.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 2,211.02 | 0 | 0 | 0 | 1,269.203 | 0 | 662.117 | 0 | 0 | 0 | -190.735 | 0 | 206.556 | 0 | -109.418 | 0 | 109.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.527 | 107.527 | 107.527 | 0 | 0 | 0 | 0 | 0 | 26.806 | 26.806 | 26.806 | 90.129 | 90.129 | 90.129 | 90.129 | 114.597 | 114.597 | 114.597 | 114.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.148 | 49.148 | 49.148 | 49.148 | 36.081 | 36.081 | 36.081 | 36.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 71.882 | 71.882 | -42.541 | -179.738 | 42.541 | -125.73 | -15.187 | -85.148 | 6.643 | -206.144 | 108.229 | -170.542 | -126.007 | 23.848 | -69.585 | -145.102 | -61.399 | 24.009 | -4.469 | -89.57 | 4.469 | -169.654 | 306.148 | 306.148 | -74.352 | -74.352 | -76.388 | -76.388 | -4.887 | -4.887 | -124.748 | -124.748 | 118.715 | 118.715 | 622.927 | 622.927 | -149.219 | -149.219 | 112.268 | 112.268 | 113.347 | 113.347 | -290.898 | -290.898 | -121.585 | -121.585 | -164.237 | -164.237 | 167.363 | 167.363 | 167.363 | 294.274 | 294.274 | 294.274 | 294.274 | 291.065 | 291.065 | 291.065 | 291.065 | 134.497 | 134.497 | 134.497 | 134.497 | 26.951 | 26.951 | 26.951 | 26.951 | 2.857 | 2.857 | 2.857 | 2.857 | 1.775 | 1.775 | 1.775 | 1.775 | 145.308 | 145.308 | 145.308 | 145.308 | 115.507 | 115.507 | 115.507 | 115.507 | 190.864 | 190.864 | 190.864 | 190.864 | 272.841 | 272.841 | 272.841 | 272.841 | 57.557 | 57.557 | 57.557 | 57.557 | 8.807 | 8.807 | 8.807 | 8.807 | 0.478 | 0.478 | 0.478 | 0.478 | 1.427 | 1.427 | 1.427 | 1.427 | 2.855 | 2.855 | 2.855 | 2.855 | 2.414 | 2.414 | 2.414 | 2.414 |
Investing Cash Flow
| 61.82 | 61.82 | -448.248 | -181.553 | -265.013 | -132.506 | -204.085 | -85.801 | -413.915 | -206.958 | -372.13 | -179.573 | 37.626 | 18.812 | -317.763 | -149.178 | 39.359 | 19.679 | -239.956 | -108.573 | -362.505 | -181.253 | 222.431 | 222.431 | -257.479 | -257.479 | -225.225 | -225.225 | -83.889 | -83.889 | -269.28 | -269.28 | 13.218 | 13.218 | -63.03 | -63.03 | -154.589 | -154.589 | 108.671 | 108.671 | -52.937 | -52.937 | -297.263 | -297.263 | -129.528 | -129.528 | -153.797 | -153.797 | -289.433 | -289.433 | -289.433 | -303.843 | -303.843 | -303.843 | -303.843 | -308.219 | -308.219 | -308.219 | -308.219 | -136.37 | -136.37 | -136.37 | -136.37 | 10.994 | 10.994 | 10.994 | 10.994 | 4.112 | 4.112 | 4.112 | 4.112 | -4.553 | -4.553 | -4.553 | -4.553 | -154.412 | -154.412 | -154.412 | -154.412 | -91.123 | -91.123 | -91.123 | -91.123 | -147.315 | -147.315 | -147.315 | -147.315 | -258.194 | -258.194 | -258.194 | -258.194 | -35.038 | -35.038 | -35.038 | -35.038 | -11.829 | -11.829 | -11.829 | -11.829 | -1.253 | -1.253 | -1.253 | -1.253 | -46.835 | -46.835 | -46.835 | -46.835 | -173.303 | -173.303 | -173.303 | -173.303 | -263.437 | -263.437 | -263.437 | -263.437 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -427.299 | -106.825 | -106.825 | 0 | -331.925 | -331.925 | -331.925 | 0 | -19.5 | -19.5 | -19.5 | 0 | -179.4 | -179.4 | -179.4 | -78 | -78 | -78 | -78 | -54.6 | -54.6 | -54.6 | -54.6 | -23.4 | -23.4 | -23.4 | -23.4 | -161.85 | -161.85 | -161.85 | -161.85 | -35.1 | -35.1 | -35.1 | -35.1 | -21.45 | -21.45 | -21.45 | -21.45 | -5.85 | -5.85 | -5.85 | -5.85 | -170.764 | -170.764 | -170.764 | -170.764 | 0 | 0 | 0 | 0 | -47.807 | -47.807 | -47.807 | -47.807 | -76.44 | -76.44 | -76.44 | -76.44 | -68.468 | -68.468 | -68.468 | -68.468 | -213.964 | -213.964 | -213.964 | -213.964 | -56.438 | -56.438 | -56.438 | -56.438 | -43.83 | -43.83 | -43.83 | -43.83 | -58.454 | -58.454 | -58.454 | -58.454 | -136.764 | -136.764 | -136.764 | -136.764 | -78.186 | -78.186 | -78.186 | -78.186 | -17.533 | -17.533 | -17.533 | -17.533 | -304.297 | -304.297 | -304.297 | -304.297 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.88 | 0.88 | 0.88 | 0.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.505 | 0.505 | 0.505 | 0.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 331.506 | 331.506 | 331.506 | 331.506 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.005 | -2.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | -0.37 | -3.406 | -3.406 | -1.703 | -1.703 | -1.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.505 | -0.505 | -0.505 | -0.505 | -0.077 | -0.077 | -0.077 | -0.077 | -0.048 | -0.048 | -0.048 | -0.048 | -8.062 | -8.062 | -8.062 | -8.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -66.343 | -66.343 | -45.754 | -22.877 | -155.562 | -77.781 | -45.754 | -22.877 | -187.59 | -93.795 | -36.603 | -18.302 | -173.863 | -86.932 | -32.106 | -16.053 | -137.596 | -68.798 | -43.979 | -21.99 | -105.49 | -52.745 | -18.346 | -18.346 | -48.868 | -48.868 | -16.289 | -16.289 | -23.27 | -23.27 | -16.323 | -16.323 | -23.555 | -23.555 | -16.401 | -16.401 | -21.448 | -21.448 | -15.546 | -15.546 | -21.763 | -21.763 | -15.545 | -15.545 | -12.436 | -12.436 | -6.218 | -6.218 | -6.995 | -6.995 | -6.995 | -3.109 | -3.109 | -3.109 | -3.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.159 | -5.159 | -5.159 | -5.159 | -16.08 | -16.08 | -16.08 | -16.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -7.838 | -7.838 | -8.484 | -8.484 | -6.982 | -6.982 | -8.036 | -8.036 | -11.309 | -11.309 | -8.03 | -8.03 | -8.4 | -8.4 | -2.801 | -2.801 | -8.434 | -8.434 | 2.482 | -7.222 | -2.482 | -217.439 | -464.777 | -464.777 | 200.543 | 200.543 | 135.973 | 135.973 | 21.356 | 21.356 | 61.277 | 61.277 | -133.549 | -133.549 | -3.677 | -3.677 | -160.343 | -160.343 | -59.931 | -59.931 | -60.748 | -60.748 | -6.394 | -6.394 | -53.486 | -53.486 | -117.104 | -117.104 | 168.845 | 168.845 | 168.845 | 38.209 | 38.209 | 38.209 | 38.209 | 20.57 | 20.57 | 20.57 | 20.57 | 5.85 | 5.85 | 5.85 | 5.85 | 170.764 | 170.764 | 170.764 | 170.764 | -16.061 | -16.061 | -16.061 | -16.061 | 47.807 | 47.807 | 47.807 | 47.807 | 76.44 | 76.44 | 76.44 | 76.44 | 68.468 | 68.468 | 68.468 | 68.468 | 213.964 | 213.964 | 213.964 | 213.964 | 61.674 | 61.674 | 61.674 | 61.674 | 59.958 | 59.958 | 59.958 | 59.958 | 66.516 | 66.516 | 66.516 | 66.516 | 136.764 | 136.764 | 136.764 | 136.764 | 78.186 | 78.186 | 78.186 | 78.186 | 17.533 | 17.533 | 17.533 | 17.533 | -27.208 | -27.208 | -27.208 | -27.208 |
Financing Cash Flow
| -74.181 | -74.181 | -62.722 | -31.361 | -169.525 | -84.763 | -61.825 | -30.913 | -210.208 | -105.104 | -52.662 | -26.331 | -190.662 | -95.331 | -42.712 | -21.356 | -154.464 | -77.232 | -55.939 | -29.211 | -540.367 | -270.184 | -483.123 | -483.123 | 151.676 | 151.676 | 119.684 | 119.684 | -2.284 | -2.284 | 41.549 | 41.549 | -157.104 | -157.104 | -20.078 | -20.078 | -181.791 | -181.791 | -75.477 | -75.477 | -82.511 | -82.511 | -21.939 | -21.939 | -65.922 | -65.922 | -123.322 | -123.322 | -225.395 | -225.395 | -225.395 | 12.491 | 12.491 | 12.491 | 12.491 | -14.72 | -14.72 | -14.72 | -14.72 | -5.956 | -5.956 | -5.956 | -5.956 | -170.764 | -170.764 | -170.764 | -170.764 | -16.061 | -16.061 | -16.061 | -16.061 | -63.685 | -63.685 | -63.685 | -63.685 | -27.255 | -27.255 | -27.255 | -27.255 | -3.985 | -3.985 | -3.985 | -3.985 | -79.829 | -79.829 | -79.829 | -79.829 | -20.724 | -20.724 | -20.724 | -20.724 | -103.788 | -103.788 | -103.788 | -103.788 | -124.97 | -124.97 | -124.97 | -124.97 | -124.488 | -124.488 | -124.488 | -124.488 | -49.123 | -49.123 | -49.123 | -49.123 | -61.855 | -61.855 | -61.855 | -61.855 | 30.961 | 30.961 | 30.961 | 30.961 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.413 | -1.413 | 0.597 | 0.597 | -2.501 | -2.501 | -8.072 | -8.072 | -4.596 | -4.596 | 14.672 | 14.672 | -1.313 | -1.313 | 14.279 | 14.279 | -4.178 | -4.178 | -1.813 | -1.813 | -0.099 | -0.099 | -0.759 | -0.759 | -0.276 | -0.276 | 0.443 | 0.443 | 0.315 | 0.315 | -4.469 | -4.469 | -3.047 | -3.047 | -16.38 | -16.38 | 8.927 | 8.927 | -10.862 | -10.862 | -14.07 | -14.07 | 2.095 | 2.095 | 2.04 | 2.04 | -1.375 | -1.375 | 321.556 | 321.556 | 321.556 | 160.596 | 160.596 | 160.596 | 160.596 | 131.078 | 131.078 | 131.078 | 131.078 | 75.589 | 75.589 | 75.589 | 75.589 | 38.464 | 38.464 | 38.464 | 38.464 | -62.637 | -62.637 | -62.637 | -62.637 | 18.234 | 18.234 | 18.234 | 18.234 | 57.454 | 57.454 | 57.454 | 57.454 | 68.488 | 68.488 | 68.488 | 68.488 | 134.473 | 134.473 | 134.473 | 134.473 | 39.87 | 39.87 | 39.87 | 39.87 | 47.245 | 47.245 | 47.245 | 47.245 | 58.985 | 58.985 | 58.985 | 58.985 | 47.959 | 47.959 | 47.959 | 47.959 | 0.001 | 0.001 | 0.001 | 0.001 | 129.27 | 129.27 | 129.27 | 129.27 | 219.229 | 219.229 | 219.229 | 219.229 |
Net Change In Cash
| 90.473 | 45.053 | -62.983 | -31.492 | -234.279 | -117.139 | 188.605 | 94.303 | -409.917 | -204.959 | 92.371 | 46.372 | -3.931 | -1.967 | 119.308 | 59.654 | 142.748 | 71.373 | 154.638 | 82.36 | 31.32 | -79.461 | -79.461 | 10.539 | 514.938 | 34.394 | 34.394 | 102.05 | 263.765 | 69.425 | 69.425 | -76.838 | 262.01 | -81.83 | -81.83 | -139.919 | 132.93 | -6.99 | -6.99 | 81.108 | 48.717 | 129.825 | 129.825 | -220.755 | 204.004 | -16.751 | -16.751 | -20.882 | -20.882 | -20.882 | -20.882 | 29.645 | 29.645 | 29.645 | 29.645 | -38.611 | -38.611 | -38.611 | -38.611 | 38.597 | 38.597 | 38.597 | 38.597 | -47.621 | -47.621 | -47.621 | -47.621 | -7.325 | -7.325 | -7.325 | -7.325 | 3.721 | 3.721 | 3.721 | 3.721 | -86.831 | -86.831 | -86.831 | -86.831 | 31.725 | 31.725 | 31.725 | 31.725 | -69.848 | -69.848 | -69.848 | -69.848 | -198.357 | -198.357 | -198.357 | -198.357 | -21.23 | -21.23 | -21.23 | -21.23 | 297.691 | 297.691 | 297.691 | 297.691 | 109.447 | 109.447 | 109.447 | 109.447 | -2.872 | -2.872 | -2.872 | -2.872 | -54.44 | -54.44 | -54.44 | -54.44 | 53.358 | 53.358 | 53.358 | 53.358 |
Cash At End Of Period
| 273.746 | 45.053 | 183.273 | -31.492 | 246.256 | -117.139 | 480.535 | 386.233 | 291.93 | -204.959 | 701.847 | 655.476 | 609.476 | -1.967 | 613.407 | 553.383 | 494.099 | 71.373 | 351.351 | 268.624 | 198.527 | 87.746 | 87.746 | 658.29 | 647.751 | 167.207 | 167.207 | 429.203 | 327.153 | 132.813 | 132.813 | 330.391 | 407.228 | 63.388 | 63.388 | 145.218 | 285.137 | 145.218 | 145.218 | 152.208 | 71.1 | 152.208 | 152.208 | 22.383 | 243.138 | 22.383 | 22.383 | 39.134 | 39.134 | 39.134 | 39.134 | 60.016 | 60.016 | 60.016 | 60.016 | 30.371 | 30.371 | 30.371 | 30.371 | 68.983 | 68.983 | 68.983 | 68.983 | 30.385 | 30.385 | 30.385 | 30.385 | 78.006 | 78.006 | 78.006 | 78.006 | 85.331 | 85.331 | 85.331 | 85.331 | 81.61 | 81.61 | 81.61 | 81.61 | 168.441 | 168.441 | 168.441 | 168.441 | 136.716 | 136.716 | 136.716 | 136.716 | 206.564 | 206.564 | 206.564 | 206.564 | 404.922 | 404.922 | 404.922 | 404.922 | 426.152 | 426.152 | 426.152 | 426.152 | 128.461 | 128.461 | 128.461 | 128.461 | 19.014 | 19.014 | 19.014 | 19.014 | 21.886 | 21.886 | 21.886 | 21.886 | 78.386 | 78.386 | 78.386 | 78.386 |