Arts Optical International Holdings Limited
HKEX:1120.HK
0.82 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 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 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 2.46 | 29.646 | 21.675 | 86.307 | 28.466 | 26.309 | -5.609 | -417.179 | -94.651 | -81.771 | -54.521 | -13.868 | -24.426 | -609.108 | -65.441 | 1,156.901 | -321.147 | -50.137 | 1.264 | -106.277 | 5.35 | 29.481 | 18.17 | 11.913 | 12.214 | 12.214 | 12.214 | 12.214 | 28.053 | 28.053 | 28.053 | 28.053 | 31.182 | 31.182 | 31.182 | 31.182 | 30.584 | 30.584 | 30.584 | 30.584 | 32.839 | 32.839 | 32.839 | 32.839 | 46.323 | 46.323 | 46.323 | 46.323 | 40.842 | 40.842 | 40.842 | 40.842 | 23.932 | 23.932 | 23.932 | 23.932 | 25.7 | 25.7 | 25.7 | 25.7 | 20.585 | 20.585 | 20.585 | 20.585 | 26.418 | 26.418 | 26.418 | 26.418 | 25.037 | 25.037 | 25.037 | 25.037 | 29.24 | 29.24 | 29.24 | 29.24 | 20.122 | 20.122 | 20.122 | 20.122 | 16.044 | 16.044 | 16.044 | 16.044 |
Depreciation & Amortization
| 18.369 | 17.977 | 17.04 | 17.314 | 16.017 | 13.63 | 6.527 | 44.384 | 50.571 | 48.718 | 51.775 | 49.149 | 51.563 | 94.825 | 97.352 | 76.019 | 73.88 | 68.132 | 59.389 | 55.411 | 48.248 | 49.424 | 51.393 | 25.204 | 23.99 | 23.99 | 23.99 | 23.99 | 24.115 | 24.115 | 24.115 | 24.115 | 24.52 | 24.52 | 24.52 | 24.52 | 23.936 | 23.936 | 23.936 | 23.936 | 20.471 | 20.471 | 20.471 | 20.471 | 17.242 | 17.242 | 17.242 | 17.242 | 14.133 | 14.133 | 14.133 | 14.133 | 12.276 | 12.276 | 12.276 | 12.276 | 11.981 | 11.981 | 11.981 | 11.981 | 11.302 | 11.302 | 11.302 | 11.302 | 11.601 | 11.601 | 11.601 | 11.601 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Working Capital
| 0 | -102.368 | 0 | 18.219 | 0 | -135.029 | 0 | 73.324 | 0 | 121.684 | 0 | -116.262 | 0 | 74.097 | 0 | 13.883 | 0 | 100.663 | 0 | 15.65 | 0 | -25.188 | -6.961 | -6.961 | -1.047 | -1.047 | -1.047 | -1.047 | -12.633 | -12.633 | -12.633 | -12.633 | -19.882 | -19.882 | -19.882 | -19.882 | 25.876 | 25.876 | 25.876 | 25.876 | -17.119 | -17.119 | -17.119 | -17.119 | 2.78 | 2.78 | 2.78 | 2.78 | 10.895 | 10.895 | 10.895 | 10.895 | -0.611 | -0.611 | -0.611 | -0.611 | -0.625 | -0.625 | -0.625 | -0.625 | -4.134 | -4.134 | -4.134 | -4.134 | 6.355 | 6.355 | 6.355 | 6.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | -52.034 | 0 | -19.431 | 0 | -99.456 | 0 | 59.562 | 0 | 68.8 | 0 | -77.025 | 0 | 62.39 | 0 | -14.738 | 0 | 76.058 | 0 | 8.84 | 0 | -12.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -46.15 | 0 | 37.005 | 0 | -37.673 | 0 | 12.594 | 0 | 54.462 | 0 | -39.799 | 0 | 11.707 | 0 | 28.621 | 0 | 24.605 | 0 | 6.81 | 0 | -12.749 | -3.187 | -3.187 | -1.402 | -1.402 | -1.402 | -1.402 | -0.642 | -0.642 | -0.642 | -0.642 | -11.742 | -11.742 | -11.742 | -11.742 | 7.787 | 7.787 | 7.787 | 7.787 | 0.264 | 0.264 | 0.264 | 0.264 | -6.702 | -6.702 | -6.702 | -6.702 | -5.164 | -5.164 | -5.164 | -5.164 | -10.735 | -10.735 | -10.735 | -10.735 | -9.212 | -9.212 | -9.212 | -9.212 | -2.747 | -2.747 | -2.747 | -2.747 | 3.498 | 3.498 | 3.498 | 3.498 | 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 | 2.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.184 | 0 | 0.645 | 0 | 2.1 | 0 | 1.168 | 0 | -1.578 | 0 | 0.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.774 | -3.774 | 0.355 | 0.355 | 0.355 | 0.355 | -11.991 | -11.991 | -11.991 | -11.991 | -8.14 | -8.14 | -8.14 | -8.14 | 18.089 | 18.089 | 18.089 | 18.089 | -17.383 | -17.383 | -17.383 | -17.383 | 9.482 | 9.482 | 9.482 | 9.482 | 16.059 | 16.059 | 16.059 | 16.059 | 10.124 | 10.124 | 10.124 | 10.124 | 8.587 | 8.587 | 8.587 | 8.587 | -1.386 | -1.386 | -1.386 | -1.386 | 2.857 | 2.857 | 2.857 | 2.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 6.876 | 63.723 | 55.075 | -20.628 | 38.476 | -21.399 | -24.127 | 514.241 | 141.88 | 86.855 | 205.394 | 35.709 | -38.156 | 424.161 | 30.182 | -1,453.399 | 132.828 | -72.329 | 28.127 | 75.659 | 9.393 | -6.991 | -2.897 | -1.808 | 3.331 | 3.331 | 3.331 | 3.331 | 1.062 | 1.062 | 1.062 | 1.062 | -0.885 | -0.885 | -0.885 | -0.885 | 2.774 | 2.774 | 2.774 | 2.774 | 3.914 | 3.914 | 3.914 | 3.914 | -2.666 | -2.666 | -2.666 | -2.666 | -25.232 | -25.232 | -25.232 | -25.232 | -8.332 | -8.332 | -8.332 | -8.332 | -16.063 | -16.063 | -16.063 | -16.063 | 0.696 | 0.696 | 0.696 | 0.696 | -10.537 | -10.537 | -10.537 | -10.537 | 8.435 | 8.435 | 8.435 | 8.435 | 10.075 | 10.075 | 10.075 | 10.075 | 19.038 | 19.038 | 19.038 | 19.038 | 2.45 | 2.45 | 2.45 | 2.45 |
Operating Cash Flow
| 27.705 | 8.978 | 59.71 | 48.365 | 50.925 | -8.72 | -36.263 | 52.678 | -3.342 | -43.634 | 99.098 | -45.272 | -11.019 | -16.025 | 62.093 | -206.596 | -114.439 | 46.329 | 88.78 | 40.443 | 62.991 | 46.726 | 66.666 | 28.348 | 38.486 | 38.486 | 38.486 | 38.486 | 40.597 | 40.597 | 40.597 | 40.597 | 34.936 | 34.936 | 34.936 | 34.936 | 83.17 | 83.17 | 83.17 | 83.17 | 40.103 | 40.103 | 40.103 | 40.103 | 63.679 | 63.679 | 63.679 | 63.679 | 40.638 | 40.638 | 40.638 | 40.638 | 27.265 | 27.265 | 27.265 | 27.265 | 20.993 | 20.993 | 20.993 | 20.993 | 28.448 | 28.448 | 28.448 | 28.448 | 33.836 | 33.836 | 33.836 | 33.836 | 33.472 | 33.472 | 33.472 | 33.472 | 39.316 | 39.316 | 39.316 | 39.316 | 39.159 | 39.159 | 39.159 | 39.159 | 18.494 | 18.494 | 18.494 | 18.494 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -73.243 | -48.346 | -31.296 | -29.229 | -34.417 | -22.057 | -20.556 | -41.495 | -37.706 | -14.47 | -5.626 | -21.25 | -9.318 | -5.483 | -136.779 | -216.773 | -183.231 | -186.022 | -216.56 | -135.47 | -88.152 | -33.908 | -32.311 | -16.555 | -51.628 | -51.628 | -51.628 | -51.628 | -35.665 | -35.665 | -35.665 | -35.665 | -26.691 | -26.691 | -26.691 | -26.691 | -11.148 | -11.148 | -11.148 | -11.148 | -32.559 | -32.559 | -32.559 | -32.559 | -47.649 | -47.649 | -47.649 | -47.649 | -37.847 | -37.847 | -37.847 | -37.847 | -23.135 | -23.135 | -23.135 | -23.135 | -17.454 | -17.454 | -17.454 | -17.454 | -9.786 | -9.786 | -9.786 | -9.786 | -12.253 | -12.253 | -12.253 | -12.253 | -14.379 | -14.379 | -14.379 | -14.379 | -25.504 | -25.504 | -25.504 | -25.504 | -11.932 | -11.932 | -11.932 | -11.932 | -10.847 | -10.847 | -10.847 | -10.847 |
Acquisitions Net
| -0.59 | -3.375 | 0.044 | 95.549 | 5.741 | -13.976 | -19.612 | 0.001 | 11.439 | 1.685 | 0.293 | 0 | 0 | 0 | 0 | -4.232 | 0 | 0 | 0 | -27.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -9.495 | -1.161 | -5.901 | -3.071 | 0 | 0 | 0 | -15.337 | 0 | -5.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.413 | -3.413 | -3.413 | -3.413 | 0 | 0 | 0 | 0 | -1.035 | -1.035 | -1.035 | -1.035 | -1.145 | -1.145 | -1.145 | -1.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | -1.156 | 1.341 | -9.06 | 22.164 | -12.323 | 13.073 | 0 | 15.128 | 0 | 4.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.82 | 1.82 | 1.82 | 1.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.59 | 6.636 | 2.534 | -0.393 | 3.443 | -3.443 | -1.629 | 0.393 | -15.128 | 4.299 | -4.706 | -0.766 | 126.526 | -104.609 | 59.726 | 819.374 | 205.247 | -14.57 | -9.325 | 511.17 | -5.72 | 11.586 | 1.409 | 16.555 | 51.628 | 51.628 | 51.628 | 51.628 | 35.665 | 35.665 | 35.665 | 35.665 | 26.691 | 26.691 | 26.691 | 26.691 | 9.328 | 9.328 | 9.328 | 9.328 | 32.559 | 32.559 | 32.559 | 32.559 | 47.649 | 47.649 | 47.649 | 47.649 | 37.847 | 37.847 | 37.847 | 37.847 | 23.135 | 23.135 | 23.135 | 23.135 | 20.867 | 20.867 | 20.867 | 20.867 | 9.786 | 9.786 | 9.786 | 9.786 | 13.288 | 13.288 | 13.288 | 13.288 | 15.524 | 15.524 | 15.524 | 15.524 | 25.504 | 25.504 | 25.504 | 25.504 | 11.932 | 11.932 | 11.932 | 11.932 | 10.847 | 10.847 | 10.847 | 10.847 |
Investing Cash Flow
| -66.243 | -45.085 | -31.072 | 50.966 | -6.14 | -51.799 | -28.724 | -41.494 | -41.604 | -12.785 | -10.886 | -22.016 | 117.208 | -110.092 | -77.053 | 598.369 | 22.016 | -200.592 | -225.885 | 348.487 | -93.872 | -22.322 | -30.902 | -16.555 | -51.628 | -51.628 | -51.628 | -51.628 | -35.665 | -35.665 | -35.665 | -35.665 | -26.691 | -26.691 | -26.691 | -26.691 | -8.767 | -8.767 | -8.767 | -8.767 | -29.86 | -29.86 | -29.86 | -29.86 | -49.256 | -49.256 | -49.256 | -49.256 | -27.391 | -27.391 | -27.391 | -27.391 | -21.83 | -21.83 | -21.83 | -21.83 | -16.728 | -16.728 | -16.728 | -16.728 | -15.405 | -15.405 | -15.405 | -15.405 | -12.555 | -12.555 | -12.555 | -12.555 | -14.946 | -14.946 | -14.946 | -14.946 | -26.971 | -26.971 | -26.971 | -26.971 | -12.195 | -12.195 | -12.195 | -12.195 | -9.959 | -9.959 | -9.959 | -9.959 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -2.603 | 0 | -2.247 | -35.114 | -25.384 | 49.622 | -2.829 | -2.79 | -2.734 | -2.685 | -0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.994 | 0.994 | 0.994 | 0.994 | 0.497 | 0.497 | 0.497 | 0.497 | 0.541 | 0.541 | 0.541 | 0.541 | 8.404 | 8.404 | 8.404 | 8.404 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19.313 | 0 | -38.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.166 | 0 | -7.674 | -95.912 | -14.579 | -14.579 | -14.579 | -14.579 | -14.579 | -9.591 | -9.591 | -9.591 | -4.796 | -10.071 | -10.071 | -10.071 | -10.071 | -12.948 | -12.948 | -12.948 | -12.948 | -12.948 | -12.948 | -12.948 | -12.948 | -12.469 | -12.469 | -12.469 | -12.469 | -14.387 | -14.387 | -14.387 | -14.387 | -14.387 | -14.387 | -14.387 | -14.387 | -13.428 | -13.428 | -13.428 | -13.428 | -17.163 | -17.163 | -17.163 | -17.163 | -22.663 | -22.663 | -22.663 | -22.663 | -21.621 | -21.621 | -21.621 | -21.621 | -14.927 | -14.927 | -14.927 | -14.927 | -13.546 | -13.546 | -13.546 | -13.546 | -9.231 | -9.231 | -9.231 | -9.231 | -8.873 | -8.873 | -8.873 | -8.873 | -4.225 | -4.225 | -4.225 | -4.225 |
Other Financing Activities
| 34.955 | 11.925 | -4.28 | 1.215 | -5.332 | -1.184 | -3.167 | -1.006 | -0.55 | -0.665 | -2.675 | 0.543 | -24.095 | -88.879 | -77.541 | -24.764 | 174.296 | 19.878 | -46.334 | 39.954 | 10.79 | -1.191 | -8.459 | -7.443 | 18.935 | -8.367 | 18.935 | -8.367 | 15.448 | -2.255 | 15.448 | -2.255 | 16.418 | -3.47 | 16.418 | -3.47 | 27.576 | -15.108 | 27.576 | -15.108 | 14.387 | 11.813 | 14.387 | 11.813 | 14.387 | 0.106 | 14.387 | 0.106 | 13.428 | 0.303 | 13.428 | 0.303 | 16.168 | 0.989 | 16.168 | 0.989 | 22.166 | 0.484 | 22.166 | 0.484 | 21.465 | 0.146 | 21.465 | 0.146 | 6.524 | 8.729 | 6.524 | 8.729 | 14.48 | 13.229 | 14.48 | 13.229 | 10.271 | 10.972 | 10.271 | 10.972 | 8.873 | 8.873 | 8.873 | 8.873 | 4.225 | 4.225 | 4.225 | 4.225 |
Financing Cash Flow
| 13.039 | 11.925 | -43.575 | -37.203 | -30.716 | 47.569 | -5.996 | -3.796 | -3.284 | -4.063 | -3.084 | -13.623 | -24.095 | -96.553 | -173.453 | -39.343 | 159.717 | 5.299 | -60.913 | 25.375 | 1.199 | -10.782 | -18.05 | -12.238 | -18.438 | -18.438 | -18.438 | -18.438 | -15.203 | -15.203 | -15.203 | -15.203 | -16.418 | -16.418 | -16.418 | -16.418 | -27.576 | -27.576 | -27.576 | -27.576 | -2.574 | -2.574 | -2.574 | -2.574 | -14.281 | -14.281 | -14.281 | -14.281 | -13.125 | -13.125 | -13.125 | -13.125 | -16.174 | -16.174 | -16.174 | -16.174 | -22.179 | -22.179 | -22.179 | -22.179 | -21.476 | -21.476 | -21.476 | -21.476 | -6.199 | -6.199 | -6.199 | -6.199 | -0.316 | -0.316 | -0.316 | -0.316 | 1.741 | 1.741 | 1.741 | 1.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -3.052 | -0.362 | 1.334 | -16.911 | -6.532 | 0.754 | 7.572 | 16.631 | -4.866 | -4.611 | -0.672 | -10.631 | -1.721 | -2.637 | 18.077 | -8.032 | -0.503 | -22.724 | -7.055 | -0.412 | -0.917 | 1.466 | 0.78 | 8.84 | 18.136 | 18.136 | 18.136 | 18.136 | 1.797 | 1.797 | 1.797 | 1.797 | -10.903 | -10.903 | -10.903 | -10.903 | 3.303 | 3.303 | 3.303 | 3.303 | 0.531 | 0.531 | 0.531 | 0.531 | 9.685 | 9.685 | 9.685 | 9.685 | 0.91 | 0.91 | 0.91 | 0.91 | -0.088 | -0.088 | -0.088 | -0.088 | 1.46 | 1.46 | 1.46 | 1.46 | 0.772 | 0.772 | 0.772 | 0.772 | -0.874 | -0.874 | -0.874 | -0.874 | -14.322 | -14.322 | -14.322 | -14.322 | -9.085 | -9.085 | -9.085 | -9.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 123.53 | -23.423 | -14.759 | 46.373 | 2.914 | -7.573 | -63.411 | 24.019 | -53.096 | -65.093 | 84.456 | -91.542 | 80.373 | -225.307 | -170.336 | 344.398 | 66.791 | -171.688 | -205.073 | 413.893 | -30.599 | -47.614 | 151.833 | 8.396 | -13.443 | -13.443 | -13.443 | -13.443 | -8.474 | -8.474 | -8.474 | -8.474 | -19.077 | -19.077 | -19.077 | -19.077 | 50.129 | 50.129 | 50.129 | 50.129 | 8.2 | 8.2 | 8.2 | 8.2 | 9.827 | 9.827 | 9.827 | 9.827 | 1.032 | 1.032 | 1.032 | 1.032 | -10.826 | -10.826 | -10.826 | -10.826 | -16.455 | -16.455 | -16.455 | -16.455 | -7.66 | -7.66 | -7.66 | -7.66 | 14.209 | 14.209 | 14.209 | 14.209 | 3.888 | 3.888 | 3.888 | 3.888 | 5.002 | 5.002 | 5.002 | 5.002 | 17.837 | 17.837 | 17.837 | 17.837 | 3.299 | 3.299 | 3.299 | 3.299 |
Cash At End Of Period
| 123.53 | 152.684 | 176.107 | 190.866 | 144.493 | 141.579 | 149.152 | 212.563 | 188.544 | 241.64 | 306.733 | 222.277 | 313.819 | 233.446 | 458.753 | 629.089 | 284.691 | 217.9 | 389.588 | 594.661 | 180.768 | 148.665 | 196.279 | 52.842 | 44.446 | 44.446 | 44.446 | 44.446 | 57.889 | 57.889 | 57.889 | 57.889 | 66.363 | 66.363 | 66.363 | 66.363 | 85.439 | 85.439 | 85.439 | 85.439 | 35.31 | 35.31 | 35.31 | 35.31 | 27.11 | 27.11 | 27.11 | 27.11 | 17.284 | 17.284 | 17.284 | 17.284 | 16.252 | 16.252 | 16.252 | 16.252 | 27.077 | 27.077 | 27.077 | 27.077 | 43.532 | 43.532 | 43.532 | 43.532 | 51.192 | 51.192 | 51.192 | 51.192 | 36.984 | 36.984 | 36.984 | 36.984 | 33.095 | 33.095 | 33.095 | 33.095 | 28.094 | 28.094 | 28.094 | 28.094 | 10.257 | 10.257 | 10.257 | 10.257 |