Cash Flow Statement

12 Sheets · From 2023 to 2012
Configuration
In Million HKD. Margins, Growth Rates In %
Metric 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
-3,402.00 3,769.00 13,624.00 17,918.00 38,968.00 49,590.00 13,967.00 41,224.00 23,205.00 25,150.00 6,691.00 1,044.00
Operating Cash (Net)
-3,402.00 3,769.00 13,624.00 17,918.00 38,968.00 49,590.00 13,967.00 41,224.00 23,205.00 25,150.00 6,691.00 1,044.00
Accounts Receivable
- - -276.00 773.00 -6,118.00 -113.00 7,434.00 548.00 5,906.00 -4,804.00 5,777.00 458.00 -277.00
Accounts Payable
- - 276.00 - - 1,446.00 2,618.00 1,786.00 80.00 1,216.00 -2,095.00 4,957.00 14,318.00 -15,535.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
3,021.00 6,903.00 3,126.00 8,763.00 -12,796.00 -55,133.00 -805.00 -17,523.00 -8,666.00 -6,654.00 44,699.00 -7,795.00
Capital Expenditure
-80.00 -155.00 -278.00 -423.00 -7,680.00 -3,735.00 -5,034.00 -4,223.00 -1,324.00 -3,188.00 -2,460.00 -2,403.00
Purchases of Investments
-75.00 - - - - -143.00 -6,026.00 -57,468.00 -25,407.00 -934.00 -8,820.00 -3,320.00 -4,169.00 -3,927.00
Sale/Maturity of Investment
1,065.00 - - - - 3,252.00 6,116.00 119.00 36,831.00 2,180.00 276.00 71.00 24,618.00 947.00
Property, Plant, Equipment (P&PE)
-80.00 -155.00 -278.00 -423.00 -7,680.00 -3,735.00 -5,034.00 -4,223.00 -1,324.00 -3,188.00 -2,460.00 -2,403.00
Acquisitions (Net)
1,335.00 1,438.00 3,213.00 -2,732.00 -90.00 5,023.00 710.00 -24,776.00 1,202.00 -217.00 38,885.00 2,332.00
Other Investing Activities
776.00 5,620.00 191.00 8,809.00 1,000.00 928.00 -7,905.00 10,230.00 276.00 -2,006.00 -12,175.00 -4,592.00
Financing Activities
Used Cash (Net)
-3,921.00 -13,499.00 -16,465.00 -8,348.00 -7,560.00 -3,021.00 -11,757.00 -19,820.00 -16,444.00 -15,223.00 -55,867.00 -9,167.00
Debt Repayment
-414.00 -12,017.00 -10.00 -19,396.00 -14,083.00 -55,094.00 -21,177.00 -11,953.00 -9,095.00 -11,988.00 -44,907.00 -1,463.00
Dividends Paid
- - - - - - -32,505.00 -5,499.00 -5,844.00 -6,471.00 -7,203.00 -7,091.00 -6,886.00 -8,080.00 -8,171.00
Common Stock
- - - - - - - - 17,627 69,098 21,641 - - 23,274 19,449 2,462 1,963
Other Financing Activities
4,335.00 5,965.00 -10,888.00 60,249.00 13,794.00 65,188.00 -4,745.00 -664.00 -192.00 23,288.00 -402.00 -154.00
Cash Balances
Begin of Period
9,356.00 12,896.00 10,069.00 10,354.00 44,540.00 61,530.00 54,369.00 56,725.00 60,304.00 59,519.00 63,365.00 57,402.00
End of Period
12,896.00 10,069.00 10,354.00 44,540.00 61,530.00 54,369.00 55,417.00 60,304.00 59,519.00 63,365.00 57,402.00 41,445.00
Change
3,540.00 -2,827.00 285.00 34,186.00 16,990.00 -7,161.00 1,048.00 3,579.00 -785.00 3,846.00 -5,963.00 -15,957.00
Non-Cash Balances
Depreciation and Amortization
313.00 301.00 286.00 508.00 779.00 1,573.00 1,771.00 2,192.00 2,246.00 2,186.00 2,045.00 1,927.00
Stock Based Compensation
- - - - - - - - - - - - - - - - - - - - - - - -
Other
-14,317.00 -12,316.00 -11,479.00 -7,822.00 8,492.00 3,200.00 -19,212.00 1,162.00 2,443.00 1,866.00 -3,680.00 16,191.00
Highlighted metrics
Free Cash Flow (FCF)
-3,482.00 3,614.00 13,346.00 17,495.00 31,288.00 45,855.00 8,933.00 37,001.00 21,881.00 21,962.00 4,231.00 -1,359.00
Cash Conversion Cycle (CCC)
2,873.00 3,619.00 1,907.00 1,702.00 1,303.00 1,803.00 2,223.00 860.00 1,286.00 1,943.00 1,585.00 1,950.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows