Sino Hotels (Holdings) Limited
HKEX:1221.HK
1.4 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 17.752 | 17.752 | 14.401 | 14.401 | 31.985 | 15.992 | -51.472 | -25.736 | -36.917 | -18.458 | -55.501 | -27.751 | -49.851 | -24.926 | -45.484 | -22.742 | -82.825 | -41.413 | 6.462 | 3.231 | 99.444 | 49.722 | 48.431 | 48.431 | 45.311 | 45.311 | 52.253 | 52.253 | 43.781 | 43.781 | 45.176 | 45.176 | 40.207 | 40.207 | 42.567 | 42.567 | 45.589 | 45.589 | 56.394 | 56.394 | 56.807 | 56.807 | 60.45 | 60.45 | 53.399 | 53.399 | 67.01 | 67.01 | 64.422 | 64.422 | 64.422 | 49.96 | 49.96 | 49.96 | 49.96 | 35.365 | 35.365 | 35.365 | 35.365 | 21.708 | 21.708 | 21.708 | 21.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 10.299 | 10.299 | 10.373 | 10.373 | 21.026 | 10.513 | 21.018 | 10.509 | 21.554 | 10.777 | 21.745 | 10.872 | 22.332 | 11.166 | 23.175 | 11.588 | 23.787 | 11.894 | 26.619 | 13.309 | 20.806 | 10.403 | 11.804 | 11.804 | 14.512 | 14.512 | 11.411 | 11.411 | 11.407 | 11.407 | 11.309 | 11.309 | 11.373 | 11.373 | 11.325 | 11.325 | 11.115 | 11.115 | 10.619 | 10.619 | 10.345 | 10.345 | 9.878 | 9.878 | 10.652 | 10.652 | 10.42 | 10.42 | 10.185 | 10.185 | 10.185 | 10.257 | 10.257 | 10.257 | 10.257 | 4.351 | 4.351 | 4.351 | 4.351 | 3.918 | 3.918 | 3.918 | 3.918 | 2.932 | 2.932 | 2.932 | 2.932 | 2.901 | 2.901 | 2.901 | 2.901 | 2.777 | 2.777 | 2.777 | 2.777 | 1.425 | 1.425 | 1.425 | 1.425 | 0.761 | 0.761 | 0.761 | 0.761 | 0.713 | 0.713 | 0.713 | 0.713 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Working Capital
| -0.687 | -0.687 | 0 | 0 | 1.672 | 1.672 | 0 | 0 | -1.707 | -1.707 | 0 | 0 | 0.966 | 0.966 | 0 | -1.581 | 2.039 | 2.039 | -1.581 | 0 | -0.789 | -0.789 | 1.358 | 0 | -0.122 | -0.122 | 0.926 | 0 | -0.114 | -0.114 | -0.433 | 0 | 0.631 | 0.631 | 1.912 | -0.484 | -0.268 | -0.268 | -0.484 | 0.618 | -0.044 | -0.044 | 0.618 | 0.659 | 0.848 | 0.848 | 0.659 | -2.713 | -2.713 | -2.713 | -2.713 | 3.614 | 3.614 | 3.614 | 3.614 | -0.358 | -0.358 | -0.358 | -0.358 | -3.782 | -3.782 | -3.782 | -3.782 | 3.313 | 3.313 | 3.313 | 3.313 | 0.194 | 0.194 | 0.194 | 0.194 | 0.803 | 0.803 | 0.803 | 0.803 | 0.069 | 0.069 | 0.069 | 0.069 | -0.876 | -0.876 | -0.876 | -0.876 | -0.189 | -0.189 | -0.189 | -0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -0.707 | -0.707 | 0 | 0 | 1.629 | 1.629 | 0 | 0 | -1.743 | -1.743 | 0 | 0 | 0.931 | 0.931 | 0 | 0 | 2.038 | 2.038 | 0 | 0 | -0.896 | -0.896 | 0 | 0 | -0.086 | -0.086 | 0 | 0 | -0.149 | -0.149 | 0 | 0 | 0.617 | 0.617 | 0 | 0 | -0.258 | -0.258 | 0 | 0 | -0.187 | -0.187 | 0 | 0 | 0.884 | 0.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.02 | 0.02 | 0 | 0 | 0.043 | 0.043 | 0 | 0 | 0.036 | 0.036 | 0 | 0 | 0.035 | 0.035 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.107 | 0.107 | 0.053 | 0 | -0.036 | -0.036 | -0.018 | 0 | 0.036 | 0.036 | 0.018 | 0 | 0.014 | 0.014 | 0.007 | -0.005 | -0.011 | -0.011 | -0.005 | 0.072 | 0.143 | 0.143 | 0.072 | -0.018 | -0.036 | -0.036 | -0.018 | 0.008 | 0.008 | 0.008 | 0.008 | -0.031 | -0.031 | -0.031 | -0.031 | -0.017 | -0.017 | -0.017 | -0.017 | -0.024 | -0.024 | -0.024 | -0.024 | -0.02 | -0.02 | -0.02 | -0.02 | 0.006 | 0.006 | 0.006 | 0.006 | -0.007 | -0.007 | -0.007 | -0.007 | 0.022 | 0.022 | 0.022 | 0.022 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.582 | -1.582 | -1.582 | -1.582 | 0 | 1.304 | 1.304 | 1.304 | 0 | 0.944 | 0.944 | 0.944 | 0 | -0.45 | -0.45 | -0.45 | 0 | 1.905 | 1.905 | 1.905 | -0.479 | -0.479 | -0.479 | -0.479 | 0.546 | 0.546 | 0.546 | 0.546 | 0.677 | 0.677 | 0.677 | 0.677 | -2.722 | -2.722 | -2.722 | -2.722 | 3.645 | 3.645 | 3.645 | 3.645 | -0.341 | -0.341 | -0.341 | -0.341 | -3.758 | -3.758 | -3.758 | -3.758 | 3.333 | 3.333 | 3.333 | 3.333 | 0.189 | 0.189 | 0.189 | 0.189 | 0.81 | 0.81 | 0.81 | 0.81 | 0.047 | 0.047 | 0.047 | 0.047 | 0 | 0 | 0 | 0 | 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
| -24.756 | -24.756 | -14.973 | -14.973 | 20.461 | -20.592 | 94.265 | 26.114 | 78.723 | 17.49 | 87.742 | 22.126 | 116.782 | 27.598 | 53.502 | 3.576 | 66.703 | -7.925 | 56.413 | 1.588 | 117.478 | -38.306 | -39.358 | -39.358 | -42.439 | -42.439 | -36.831 | -36.831 | -30.2 | -30.2 | -37.783 | -37.783 | -32.085 | -32.085 | -34.527 | -34.527 | -38.44 | -38.44 | -40.217 | -40.217 | -36.606 | -36.606 | -45.19 | -45.19 | -32.874 | -32.874 | -42.783 | -42.783 | -39.123 | -39.123 | -39.123 | -33.568 | -33.568 | -33.568 | -33.568 | -22.49 | -22.49 | -22.49 | -22.49 | -5.313 | -5.313 | -5.313 | -5.313 | 22.69 | 22.69 | 22.69 | 22.69 | 19.181 | 19.181 | 19.181 | 19.181 | 14.275 | 14.275 | 14.275 | 14.275 | 12.811 | 12.811 | 12.811 | 12.811 | 11.924 | 11.924 | 11.924 | 11.924 | 36.217 | 36.217 | 36.217 | 36.217 | 71.187 | 71.187 | 71.187 | 71.187 | 13.28 | 13.28 | 13.28 | 13.28 | 9.482 | 9.482 | 9.482 | 9.482 | 6.46 | 6.46 | 6.46 | 6.46 | 19.717 | 19.717 | 19.717 | 19.717 |
Operating Cash Flow
| 2.608 | 2.608 | 9.801 | 9.801 | 31.419 | 7.586 | 21.775 | 10.887 | 20.252 | 8.102 | 10.495 | 5.248 | 44.598 | 14.805 | -15.157 | -7.579 | -39.91 | -35.405 | 36.257 | 18.128 | 196.116 | 21.03 | 20.877 | 20.877 | 17.262 | 17.262 | 26.833 | 26.833 | 24.874 | 24.874 | 18.701 | 18.701 | 20.126 | 20.126 | 19.365 | 19.365 | 17.995 | 17.995 | 26.796 | 26.796 | 30.502 | 30.502 | 25.138 | 25.138 | 32.024 | 32.024 | 34.647 | 34.647 | 32.771 | 32.771 | 32.771 | 30.264 | 30.264 | 30.264 | 30.264 | 16.868 | 16.868 | 16.868 | 16.868 | 16.531 | 16.531 | 16.531 | 16.531 | 28.935 | 28.935 | 28.935 | 28.935 | 22.276 | 22.276 | 22.276 | 22.276 | 17.855 | 17.855 | 17.855 | 17.855 | 14.306 | 14.306 | 14.306 | 14.306 | 11.81 | 11.81 | 11.81 | 11.81 | 36.741 | 36.741 | 36.741 | 36.741 | 71.187 | 71.187 | 71.187 | 71.187 | 13.28 | 13.28 | 13.28 | 13.28 | 9.482 | 9.482 | 9.482 | 9.482 | 6.46 | 6.46 | 6.46 | 6.46 | 19.717 | 19.717 | 19.717 | 19.717 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.379 | -2.19 | -1.575 | -1.575 | -2.531 | -1.266 | -0.329 | -0.165 | -1.41 | -0.705 | -0.773 | -0.387 | -0.61 | -0.305 | -4.038 | -2.019 | 3.306 | 1.653 | -57.106 | -28.553 | -10.36 | -5.18 | -22.137 | -22.137 | -0.818 | -0.818 | -1.825 | -1.825 | -1.284 | -1.284 | -3.295 | -3.295 | -2.848 | -2.848 | -5.987 | -5.987 | -5.464 | -5.464 | -5.527 | -5.527 | -5.412 | -5.412 | -3.598 | -3.598 | -2 | -2 | -1.635 | -1.635 | -1.74 | -1.74 | -1.74 | -1.797 | -1.797 | -1.797 | -1.797 | -1.891 | -1.891 | -1.891 | -1.891 | -5.754 | -5.754 | -5.754 | -5.754 | -6.89 | -6.89 | -6.89 | -6.89 | -0.48 | -0.48 | -0.48 | -0.48 | -6.44 | -6.44 | -6.44 | -6.44 | -1.583 | -1.583 | -1.583 | -1.583 | -0.653 | -0.653 | -0.653 | -0.653 | -0.522 | -0.522 | -0.522 | -0.522 | -1.718 | -1.718 | -1.718 | -1.718 | -0.442 | -0.442 | -0.442 | -0.442 | -0.624 | -0.624 | -0.624 | -0.624 | -0.14 | -0.14 | -0.14 | -0.14 | -0.429 | -0.429 | -0.429 | -0.429 |
Acquisitions Net
| 0 | 0 | 0.014 | 0 | 0.001 | 0 | 0.001 | 0 | 0.11 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.01 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,292.92 | 0 | -122.163 | 0 | -1,117.072 | 0 | 0 | 0 | -766.932 | 0 | -289.552 | 0 | -978.648 | 0 | -4.778 | -331.202 | -1,149.509 | -331.202 | -191.849 | 0 | -177.588 | -49.304 | -49.304 | 0 | -80.65 | -80.65 | -80.65 | 0 | -40.213 | -40.213 | -40.213 | 0 | -14.427 | -14.427 | -14.427 | -2.157 | -2.157 | -2.157 | -2.157 | -5.045 | -5.045 | -5.045 | -5.045 | -0.014 | -0.014 | -0.014 | -0.014 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,133.274 | 0 | 220.977 | 0 | 628.032 | 0 | 442.38 | 0 | 800.45 | 0 | 3.119 | 0 | 911.55 | 0 | 271.745 | 354.573 | 973.765 | 354.573 | 474.574 | 0 | -7.174 | 0 | 0 | 0 | 10.355 | 10.355 | 10.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.234 | 5.234 | 5.234 | 5.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.536 | -58.505 | 53.182 | 53.182 | -6.361 | -239.538 | 6.361 | 224.371 | -1.673 | 18.011 | 1.673 | -142.379 | -11.215 | -31.649 | 11.215 | 139.092 | -19.548 | -82.123 | 19.548 | 151.142 | -8.889 | -19.731 | 6.175 | 6.175 | -31.165 | -31.165 | -26.401 | -26.401 | -18.207 | -18.207 | -398.331 | -398.331 | 16.844 | 16.844 | 27.514 | 27.514 | 46.031 | 46.031 | 43.813 | 43.813 | 45.536 | 45.536 | 44.116 | 44.116 | 53.468 | 53.468 | 3.171 | 3.171 | 1.74 | 1.74 | 1.74 | 1.797 | 1.797 | 1.797 | 1.797 | 1.891 | 1.891 | 1.891 | 1.891 | 5.754 | 5.754 | 5.754 | 5.754 | 6.89 | 6.89 | 6.89 | 6.89 | 0.48 | 0.48 | 0.48 | 0.48 | 6.44 | 6.44 | 6.44 | 6.44 | 1.583 | 1.583 | 1.583 | 1.583 | 0.653 | 0.653 | 0.653 | 0.653 | 0.522 | 0.522 | 0.522 | 0.522 | 1.718 | 1.718 | 1.718 | 1.718 | 0.442 | 0.442 | 0.442 | 0.442 | 0.624 | 0.624 | 0.624 | 0.624 | 0.14 | 0.14 | 0.14 | 0.14 | 0.429 | 0.429 | 0.429 | 0.429 |
Investing Cash Flow
| -171.561 | -60.695 | 51.608 | 51.608 | -497.931 | -240.804 | 448.413 | 224.206 | 30.546 | 17.306 | -285.531 | -142.766 | -78.922 | -31.954 | 274.146 | 137.073 | -191.985 | -80.47 | 245.177 | 122.589 | -204.008 | -24.911 | -15.962 | -15.962 | -31.984 | -31.984 | -28.226 | -28.226 | -19.492 | -19.492 | -401.627 | -401.627 | 13.997 | 13.997 | 21.527 | 21.527 | 40.568 | 40.568 | 38.286 | 38.286 | 40.124 | 40.124 | 40.518 | 40.518 | 51.468 | 51.468 | 1.536 | 1.536 | -1.35 | -1.35 | -1.35 | -1.797 | -1.797 | -1.797 | -1.797 | -1.891 | -1.891 | -1.891 | -1.891 | -5.758 | -5.758 | -5.758 | -5.758 | -5.843 | -5.843 | -5.843 | -5.843 | 19.79 | 19.79 | 19.79 | 19.79 | -5.555 | -5.555 | -5.555 | -5.555 | -1.182 | -1.182 | -1.182 | -1.182 | -0.548 | -0.548 | -0.548 | -0.548 | 3.799 | 3.799 | 3.799 | 3.799 | -1.726 | -1.726 | -1.726 | -1.726 | -7.707 | -7.707 | -7.707 | -7.707 | -7.869 | -7.869 | -7.869 | -7.869 | 0.097 | 0.097 | 0.097 | 0.097 | -0.467 | -0.467 | -0.467 | -0.467 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | -1.098 | 0 | 1.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.36 | 0 | 0 | 0 | -0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.233 | -0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.455 | -0.315 | -0.157 | -1.507 | -0.753 | -1.351 | -0.675 | -0.742 | -0.742 | -0.576 | -0.576 | -0.507 | -0.507 | -0.478 | -0.478 | -0.486 | -0.486 | -0.484 | -0.484 | -0.491 | -0.491 | -0.494 | -0.494 | -0.495 | -0.495 | -0.507 | -0.507 | -16.044 | -16.044 | -7.775 | -7.775 | -7.825 | -7.825 | -0.538 | -0.538 | -0.538 | -0.428 | -0.428 | -0.428 | -0.428 | -1.991 | -1.991 | -1.991 | -1.991 | 0 | 0 | 0 | 0 | -0.317 | -0.317 | -0.317 | -0.317 | -0.33 | -0.33 | -0.33 | -0.33 | -0.883 | -0.883 | -0.883 | -0.883 | -0.502 | -0.502 | -0.502 | -0.502 | -0.464 | -0.464 | -0.464 | -0.464 | -0.692 | -0.692 | -0.692 | -0.692 | -0.168 | -0.168 | -0.168 | -0.168 | -0.42 | -0.42 | -0.42 | -0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.824 | -1.824 | -1.824 | -1.824 |
Other Financing Activities
| -0.995 | -0.995 | -0.098 | -0.098 | 0.556 | -0.309 | -0.68 | 0.209 | 0.137 | 0.059 | 0.406 | 0.203 | -1.558 | -0.792 | -2.456 | -1.228 | -1.89 | -1.197 | 0.802 | 0.323 | 0.576 | 0.087 | -0.223 | -0.223 | 0.133 | 0.133 | -0.085 | -0.085 | -0.063 | -0.063 | 0.156 | 0.156 | -1.51 | -1.51 | 1.247 | 1.247 | -0.296 | -0.296 | -0.022 | -0.022 | 0.151 | 0.151 | 0.097 | 0.097 | -0.334 | -0.334 | -21.681 | -21.681 | -36.927 | -36.927 | -36.927 | -32.467 | -32.467 | -32.467 | -32.467 | -83.609 | -83.609 | -83.609 | -83.609 | -17.834 | -17.834 | -17.834 | -17.834 | -23.311 | -23.311 | -23.311 | -23.311 | -37.25 | -37.25 | -37.25 | -37.25 | -15.156 | -15.156 | -15.156 | -15.156 | -189.835 | -189.835 | -189.835 | -189.835 | -6.192 | -6.192 | -6.192 | -6.192 | -39.403 | -39.403 | -39.403 | -39.403 | -182.425 | -182.425 | -182.425 | -182.425 | -191.615 | -191.615 | -191.615 | -191.615 | -207.851 | -207.851 | -207.851 | -207.851 | 9.458 | 9.458 | 9.458 | 9.458 | -7.34 | -7.34 | -7.34 | -7.34 |
Financing Cash Flow
| -1.227 | -1.227 | -0.098 | -0.098 | -0.542 | -0.309 | 0.418 | 0.209 | 0.137 | 0.059 | 0.406 | 0.203 | -1.558 | -0.792 | -2.456 | -1.228 | -2.565 | -1.354 | -0.861 | -0.43 | -1.046 | -0.588 | -0.965 | -0.965 | -0.443 | -0.443 | -0.592 | -0.592 | -0.541 | -0.541 | -0.33 | -0.33 | -1.993 | -1.993 | 0.755 | 0.755 | -0.79 | -0.79 | -0.517 | -0.517 | -0.356 | -0.356 | -15.947 | -15.947 | -8.109 | -8.109 | -29.507 | -29.507 | -37.466 | -37.466 | -37.466 | -32.895 | -32.895 | -32.895 | -32.895 | -85.6 | -85.6 | -85.6 | -85.6 | -17.834 | -17.834 | -17.834 | -17.834 | -23.628 | -23.628 | -23.628 | -23.628 | -37.58 | -37.58 | -37.58 | -37.58 | -16.039 | -16.039 | -16.039 | -16.039 | -190.337 | -190.337 | -190.337 | -190.337 | -6.657 | -6.657 | -6.657 | -6.657 | -40.095 | -40.095 | -40.095 | -40.095 | -182.593 | -182.593 | -182.593 | -182.593 | -192.035 | -192.035 | -192.035 | -192.035 | -207.851 | -207.851 | -207.851 | -207.851 | 9.458 | 9.458 | 9.458 | 9.458 | -9.164 | -9.164 | -9.164 | -9.164 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 233.527 | -308.846 | -235.303 | 0 | -25.467 | -46.301 | 158.149 | 0 | 0 | -313.405 | 203.08 | -1.152 | -1.152 | -1.152 | -1.152 | 0 | 0.432 | 0.432 | 0.432 | 0 | 41.4 | 41.4 | 41.4 | 0 | 42.021 | 42.021 | 42.021 | 0 | 36.512 | 36.512 | 36.512 | 35.034 | 35.034 | 35.034 | 35.034 | 34.819 | 34.819 | 34.819 | 34.819 | 68.47 | 68.47 | 68.47 | 68.47 | 5.433 | 5.433 | 5.433 | 5.433 | 2.016 | 2.016 | 2.016 | 2.016 | 72.026 | 72.026 | 72.026 | 72.026 | 5.388 | 5.388 | 5.388 | 5.388 | -0.968 | -0.968 | -0.968 | -0.968 | 0 | 0 | 0 | 0 | 4.373 | 4.373 | 4.373 | 4.373 | 174.285 | 174.285 | 174.285 | 174.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.467 | 110.467 | 110.467 | 110.467 | 185.603 | 185.603 | 185.603 | 185.603 | 209.848 | 209.848 | 209.848 | 209.848 | -20.227 | -20.227 | -20.227 | -20.227 | -29.026 | -29.026 | -29.026 | -29.026 |
Net Change In Cash
| -118.627 | -59.314 | 122.621 | 61.311 | -467.055 | -775.901 | 470.606 | 235.303 | 50.934 | -20.834 | -274.629 | -137.315 | -35.882 | -331.346 | 256.532 | 11.528 | -234.46 | -290.57 | 302.098 | 140.287 | 21.266 | -30.463 | 30.204 | 3.951 | -8.575 | -52.632 | 44.057 | -1.985 | -189.207 | -38.343 | -150.863 | -383.255 | 36.889 | -551.388 | 588.276 | 61.169 | 61.169 | -389.435 | 450.603 | 59.99 | 59.99 | -180.933 | 240.923 | 41.03 | 41.03 | 41.03 | 31.768 | -0.612 | -0.612 | -0.612 | -0.612 | -2.413 | -2.413 | -2.413 | -2.413 | 1.403 | 1.403 | 1.403 | 1.403 | -1.674 | -1.674 | -1.674 | -1.674 | -1.503 | -1.503 | -1.503 | -1.503 | 4.486 | 4.486 | 4.486 | 4.486 | 0.634 | 0.634 | 0.634 | 0.634 | -2.928 | -2.928 | -2.928 | -2.928 | 4.605 | 4.605 | 4.605 | 4.605 | 0.446 | 0.446 | 0.446 | 0.446 | -2.665 | -2.665 | -2.665 | -2.665 | -0.86 | -0.86 | -0.86 | -0.86 | 3.61 | 3.61 | 3.61 | 3.61 | -4.212 | -4.212 | -4.212 | -4.212 | -18.94 | -18.94 | -18.94 | -18.94 |
Cash At End Of Period
| 79.313 | -59.314 | 197.94 | 61.311 | 75.319 | -233.527 | 542.373 | 235.303 | 71.768 | 0 | 20.834 | -137.315 | 295.463 | 0 | 331.346 | 18.703 | 74.813 | 18.703 | 309.273 | 140.287 | 28.7 | 7.175 | 37.638 | 3.951 | 7.434 | 7.434 | 60.066 | -1.985 | 16.009 | 16.009 | 54.352 | -383.255 | 205.215 | 205.215 | 756.603 | 168.327 | 168.327 | 168.327 | 557.761 | 107.158 | 107.158 | 107.158 | 288.091 | 47.168 | 47.168 | 47.168 | 37.907 | 6.138 | 6.138 | 6.138 | 6.138 | 6.75 | 6.75 | 6.75 | 6.75 | 9.163 | 9.163 | 9.163 | 9.163 | 7.761 | 7.761 | 7.761 | 7.761 | 9.434 | 9.434 | 9.434 | 9.434 | 10.937 | 10.937 | 10.937 | 10.937 | 6.451 | 6.451 | 6.451 | 6.451 | 5.818 | 5.818 | 5.818 | 5.818 | 8.746 | 8.746 | 8.746 | 8.746 | 4.14 | 4.14 | 4.14 | 4.14 | 3.694 | 3.694 | 3.694 | 3.694 | 6.36 | 6.36 | 6.36 | 6.36 | 7.219 | 7.219 | 7.219 | 7.219 | 3.609 | 3.609 | 3.609 | 3.609 | 7.821 | 7.821 | 7.821 | 7.821 |