China Investment and Finance Group Limited
HKEX:1226.HK
0.54 (HKD) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -5.037 | -5.037 | -13.848 | -13.848 | -53.583 | -26.792 | 6.216 | 6.216 | -22.81 | -11.405 | 7.896 | 7.896 | 16.465 | 8.233 | -12.896 | -6.448 | -73.467 | -36.734 | -26.455 | -26.455 | -52.397 | -52.397 | 9.318 | 9.318 | -62.887 | -62.887 | -457.968 | -457.968 | 207.623 | 207.623 | -29.741 | -29.741 | 40.134 | 40.134 | -22.289 | -22.289 | 3.073 | 3.073 | -2.977 | -2.977 | -44.746 | -44.746 | -2.035 | -2.035 | -4.026 | -4.026 | -3.357 | -3.357 | -0.07 | -0.07 | -2.08 | -2.08 | -2.08 | -2.08 | -1.199 | -1.199 | -1.199 | -1.199 | -2.78 | -2.78 | -2.78 | -2.78 | -1.36 | -1.36 | -1.36 | -1.36 | -1.792 | -1.792 | -1.792 | -1.792 | 1.041 | 1.041 | 1.041 | 1.041 | -5.282 | -5.282 | -5.282 | -5.282 | -0.185 | -0.185 | -0.185 | -0.185 | 0.477 | 0.477 | 0.477 | 0.477 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.1 | 0.1 | 0.642 | 0.642 | 0.622 | 0.622 | 0.753 | 0.753 | 0.535 | 0.535 | 0.539 | 0.539 | 0.446 | 0.446 | 0.422 | 0.422 | 0.01 | 0.01 | 0.01 | 0.01 | 0.027 | 0.027 | 0.027 | 0.027 | 0.062 | 0.062 | 0.062 | 0.062 | 0.042 | 0.042 | 0.042 | 0.042 | 0.029 | 0.029 | 0.029 | 0.029 | 0.002 | 0.002 | 0.002 | 0.002 | 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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 2.241 | 2.241 | 0 | 0 | 2.617 | 2.617 | 0 | 0 | 1.31 | 1.31 | 0 | 0 | 0 | 0.434 | 0.869 | 0.869 | 0 | 0.501 | 1.002 | 1.002 | 0 | 0.099 | 0.198 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.328 | 0.328 | 0.328 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.263 | -5.263 | 0 | 0 | 3.735 | 3.735 | 0 | 0 | 11.065 | 11.065 | 0 | 0 | 1.652 | 1.652 | -0.907 | -0.907 | 0.942 | 0.942 | 0 | -2.11 | 8.927 | 8.927 | 0 | 5.396 | 1.412 | 1.412 | 0 | -66.713 | 18.481 | 18.481 | 0 | -88.2 | 28.992 | 28.992 | -9.651 | -9.651 | -9.332 | -9.332 | -4.465 | -4.465 | -14.425 | -14.425 | -10.201 | -10.201 | -16.407 | -16.407 | -117.737 | -117.737 | -117.737 | -117.737 | -0.884 | -0.884 | -0.884 | -0.884 | 0.843 | 0.843 | 0.843 | 0.843 | -0.082 | -0.082 | -0.082 | -0.082 | 0.793 | 0.793 | 0.793 | 0.793 | 0.667 | 0.667 | 0.667 | 0.667 | -1.568 | -1.568 | -1.568 | -1.568 | 4.461 | 4.461 | 4.461 | 4.461 | 0.106 | 0.106 | 0.106 | 0.106 | 0.137 | 0.137 | 0.137 | 0.137 |
Accounts Receivables
| 3.137 | 3.137 | 0 | 0 | 11.072 | 11.072 | 0 | 0 | 6.991 | 6.991 | 0 | 0 | 8.007 | 8.007 | 0 | 0 | 7.818 | 7.818 | 0 | 0 | 10.479 | 10.479 | 0 | 0 | 20.453 | 20.453 | 0 | 0 | 1.195 | 1.195 | 0 | 0 | 39.058 | 39.058 | 0 | 0 | -37.123 | -37.123 | 0 | 0 | 15.789 | 15.789 | 0 | 0 | -46.028 | -46.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Other Working Capital
| -8.4 | -8.4 | 0 | 0 | -7.337 | -7.337 | 0 | 0 | 4.074 | 4.074 | 0 | 0 | -6.355 | -6.355 | 0 | 0 | -6.877 | -6.877 | 0 | 0 | -1.552 | -1.552 | 0 | 0 | -19.041 | -19.041 | 0 | 0 | 17.286 | 17.286 | 0 | 0 | -10.067 | -10.067 | 0 | 0 | 27.792 | 27.792 | 0 | 0 | -30.214 | -30.214 | 0 | 0 | 29.622 | 29.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.765 | 10.765 | 3.147 | 3.147 | 65.187 | 16.086 | -4.91 | -4.91 | 30.778 | -5.35 | -8.79 | -8.79 | -10.175 | -14.605 | 16.892 | 7.136 | 91.338 | 34.331 | 22.336 | 22.336 | 45.474 | 45.474 | -23.534 | -23.534 | 67.619 | 67.619 | 456.631 | 456.631 | -280.323 | -280.323 | -57.323 | -57.323 | -231.261 | -231.261 | 3.274 | 3.274 | -21.021 | -21.021 | -1.262 | -1.262 | 44.218 | 44.218 | -3.775 | -3.775 | -21.702 | -21.702 | 13.577 | 13.577 | -5.406 | -5.406 | -0.008 | -0.008 | -0.008 | -0.008 | -0.895 | -0.895 | -0.895 | -0.895 | 0.693 | 0.693 | 0.693 | 0.693 | -0.07 | -0.07 | -0.07 | -0.07 | -0.034 | -0.034 | -0.034 | -0.034 | -0.061 | -0.061 | -0.061 | -0.061 | -0 | -0 | -0 | -0 | -0.646 | -0.646 | -0.646 | -0.646 | -0.869 | -0.869 | -0.869 | -0.869 |
Operating Cash Flow
| 0.465 | 0.465 | -10.701 | -10.701 | 11.604 | -6.972 | 3.546 | 3.546 | 7.968 | -5.69 | 1.723 | 1.723 | 6.29 | -4.72 | 3.996 | 1.998 | 17.871 | -1.461 | -4.119 | -4.119 | 2.873 | 2.873 | -14.216 | -14.216 | 7.146 | 7.146 | -1.337 | -1.337 | -54.022 | -54.022 | -87.064 | -87.064 | -162.136 | -162.136 | -18.915 | -18.915 | -26.637 | -26.637 | -3.617 | -3.617 | -14.2 | -14.2 | -5.276 | -5.276 | -41.595 | -41.595 | 10.666 | 10.666 | -122.791 | -122.791 | -2.634 | -2.634 | -2.634 | -2.634 | -1.223 | -1.223 | -1.223 | -1.223 | -2.107 | -2.107 | -2.107 | -2.107 | -0.594 | -0.594 | -0.594 | -0.594 | -1.131 | -1.131 | -1.131 | -1.131 | -0.586 | -0.586 | -0.586 | -0.586 | -0.821 | -0.821 | -0.821 | -0.821 | -0.724 | -0.724 | -0.724 | -0.724 | -0.255 | -0.255 | -0.255 | -0.255 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -0.007 | -0.013 | -0.013 | -0.46 | -0.46 | -0.921 | -0.921 | -0.632 | -0.632 | -1.263 | -1.263 | -8.22 | -8.22 | -8.22 | -8.22 | -0.172 | -0.172 | -0.172 | -0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.072 | -0.072 | -0.072 | -0.072 | 0 | 0 | 0 | 0 | -0.096 | -0.096 | -0.096 | -0.096 | 0 | 0 | 0 | 0 | -1.347 | -1.347 | -1.347 | -1.347 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -29.77 | 0 | 0 | 0 | -194.729 | 0 | 0 | 0 | -22.701 | 0 | 0 | 0 | -30.371 | 0 | 0 | 0 | -144.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.364 | -6.364 | -6.364 | -6.364 |
Sales Maturities Of Investments
| 51.881 | 0 | 0 | 0 | 212.723 | 0 | 0 | 0 | 50.197 | 0 | 0 | 0 | 45.392 | 0 | 0 | 0 | 166.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.429 | 1.429 | 1.429 | 1.429 | 0.572 | 0.572 | 0.572 | 0.572 |
Other Investing Activites
| -44.222 | 0 | 0 | 0 | -35.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.529 | -25.529 | 25.529 | 25.529 | 4.528 | 4.528 | -4.5 | -4.5 | 20.296 | 20.296 | 10.128 | 10.128 | 21.319 | 21.319 | -16.504 | -16.504 | -14.332 | -14.332 | 17.704 | 17.704 | 59.008 | 59.008 | 0.939 | 0.939 | 8.22 | 8.22 | 0.172 | 0.172 | 0.172 | 0.172 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0.072 | 0.072 | 0.072 | 0.072 | 0 | 0 | 0 | 0 | 0.096 | 0.096 | 0.096 | 0.096 | 0 | 0 | 0 | 0 | -0.082 | -0.082 | -0.082 | -0.082 | 5.791 | 5.791 | 5.791 | 5.791 |
Investing Cash Flow
| -22.111 | 0 | 0 | 0 | -17.994 | 0 | 0 | 0 | -27.496 | 0 | 0 | 0 | -15.021 | 0 | 0 | 0 | -22.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.529 | -25.529 | 25.529 | 25.529 | 4.528 | 4.528 | -4.5 | -4.5 | 20.296 | 20.296 | 10.128 | 10.128 | 21.306 | 21.306 | -16.504 | -16.504 | -15.253 | -15.253 | 17.704 | 17.704 | 57.745 | 57.745 | 0.939 | 0.939 | -8.22 | -8.22 | -0.172 | -0.172 | -0.172 | -0.172 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0.034 | 0.034 | 0.034 | 0.034 | -0.096 | -0.096 | -0.096 | -0.096 | 0 | 0 | 0 | 0 | 0.082 | 0.082 | 0.082 | 0.082 | -5.791 | -5.791 | -5.791 | -5.791 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 1.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.709 | 0 | 0 | 0 | 1.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.68 | 20.68 | 20.68 | 0 | 113.475 | 113.475 | 113.475 | 18.248 | 18.248 | 18.248 | 18.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141.393 | 141.393 | 141.393 | 141.393 | 1.85 | 1.85 | 1.85 | 1.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.08 | 0.08 | 0.08 | 0.336 | 0.336 | 0.336 | 0.336 | 1.003 | 1.003 | 1.003 | 1.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.025 | 10.025 | 10.025 | 10.025 |
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 | -0.415 | -0.415 | -0.415 | 0 | -1.821 | -1.821 | -1.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.935 | -0.935 | -0.935 | -0.935 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.003 | -1.003 | -1.003 | -1.003 |
Other Financing Activities
| 0 | 0 | 0 | 0 | -7.552 | 0.001 | 11.793 | 11.793 | 8.148 | 0 | 7.997 | 7.997 | 0 | 0 | 3.336 | 3.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.265 | 0 | 20.265 | 40.53 | 40.53 | 205.533 | 205.533 | 17.775 | 17.775 | 7.387 | 7.387 | 28.167 | 28.167 | 0 | 0 | 0 | 0 | -0.076 | -0.076 | 0.076 | 0.076 | 141.393 | 141.393 | -0.183 | -0.183 | -0.183 | -0.183 | 0.043 | 0.043 | 0.043 | 0.043 | 2.2 | 2.2 | 2.2 | 2.2 | 0.534 | 0.534 | 0.534 | 0.534 | 0.336 | 0.336 | 0.336 | 0.336 | 1.003 | 1.003 | 1.003 | 1.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.09 | 9.09 | 9.09 | 9.09 |
Financing Cash Flow
| 1.201 | 0 | 0 | 0 | -7.552 | 0.001 | 11.793 | 11.793 | 8.148 | 0 | 7.997 | 7.997 | -0.709 | 0 | 6.671 | 3.336 | 1.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.265 | 20.265 | 20.265 | 40.53 | 40.53 | 205.533 | 205.533 | 17.775 | 17.775 | 7.387 | 7.387 | 28.167 | 28.167 | 0 | 0 | 0 | 0 | -0.076 | -0.076 | 0.076 | 0.076 | 141.393 | 141.393 | -0.183 | -0.183 | -0.183 | -0.183 | 0.043 | 0.043 | 0.043 | 0.043 | 2.2 | 2.2 | 2.2 | 2.2 | 0.534 | 0.534 | 0.534 | 0.534 | 0.336 | 0.336 | 0.336 | 0.336 | 1.003 | 1.003 | 1.003 | 1.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.088 | 8.088 | 8.088 | 8.088 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 6.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.812 | 0 | 0 | 0 | 1.939 | 1.939 | 0.007 | 0.007 | 0 | 0 | 0.018 | 0.018 | 0 | 0 | 0.056 | 0.056 | -2.137 | -2.137 | -2.137 | -2.137 | 4.052 | 4.052 | 4.052 | 4.052 | 0.031 | 0.031 | 0.031 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 0.929 | 0.465 | -21.402 | -10.701 | -13.942 | -48.498 | 30.678 | 15.339 | -11.38 | -5.69 | 9.72 | 9.72 | -9.44 | -4.72 | 10.667 | -2.79 | -1.619 | -4.094 | -4.119 | -5.672 | -5.672 | -3.797 | -14.216 | 2.905 | 2.905 | -63.321 | 24.192 | -50.264 | -50.264 | -116.831 | 122.778 | 36.341 | 36.341 | -36.997 | 78.391 | 5.054 | 5.054 | -55.489 | 52.04 | -8.503 | -8.503 | -103.32 | 108.722 | 13.905 | 13.905 | 13.905 | 59.85 | 8.244 | 8.244 | 8.244 | 1.063 | 1.063 | 1.063 | 1.063 | -0.149 | -0.149 | -0.149 | -0.149 | 0.144 | 0.144 | 0.144 | 0.144 | -0.063 | -0.063 | -0.063 | -0.063 | -0.76 | -0.76 | -0.76 | -0.76 | 0.331 | 0.331 | 0.331 | 0.331 | -0.82 | -0.82 | -0.82 | -0.82 | -0.638 | -0.638 | -0.638 | -0.638 | 2.041 | 2.041 | 2.041 | 2.041 |
Cash At End Of Period
| 7.112 | 0.465 | 6.183 | -10.701 | 27.585 | -6.971 | 41.527 | 15.339 | 10.849 | 16.539 | 22.229 | 9.72 | 2.789 | 7.509 | 12.229 | 0.391 | 1.562 | 0.391 | 4.484 | 3.181 | 3.181 | 3.181 | 6.977 | 8.852 | 8.852 | 8.852 | 72.173 | 5.947 | 5.947 | 5.947 | 122.778 | 56.212 | 56.212 | 56.212 | 93.208 | 19.871 | 19.871 | 19.871 | 75.36 | 14.817 | 14.817 | 14.817 | 118.137 | 23.321 | 23.321 | 23.321 | 61.021 | 9.415 | 9.415 | 9.415 | 1.171 | 1.171 | 1.171 | 1.171 | 0.108 | 0.108 | 0.108 | 0.108 | 0.257 | 0.257 | 0.257 | 0.257 | 0.114 | 0.114 | 0.114 | 0.114 | 0.176 | 0.176 | 0.176 | 0.176 | 0.936 | 0.936 | 0.936 | 0.936 | 0.605 | 0.605 | 0.605 | 0.605 | 1.425 | 1.425 | 1.425 | 1.425 | 2.063 | 2.063 | 2.063 | 2.063 |