The Hongkong and Shanghai Hotels, Limited (0045.HK)
HKD 6.33
(-1.09%)
HKD 6.33
(-1.09%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 2.69 Billion | 134 Million | 163 Million | -1.02 Billion | 883 Million | 1.37 Billion |
| Net Income | 146 Million | -488 Million | -120 Million | -1.94 Billion | 494 Million | 1.21 Billion |
| Depreciation & Amortization | 520 Million | 452 Million | 499 Million | 553 Million | 589 Million | 601 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | 2.33 Billion | 89 Million | -6 Million | -622 Million | -373 Million | -116 Million |
| Other non-cash items | -304 Million | 81 Million | -210 Million | 982 Million | 173 Million | -330 Million |
| Investing Cash Flow | -2.6 Billion | -2.73 Billion | -2.59 Billion | -2.3 Billion | -1.42 Billion | -1.46 Billion |
| Investments in PPE | -2.24 Billion | -2.54 Billion | -2.47 Billion | -1.48 Billion | -1.38 Billion | -426 Million |
| Acquisitions | -369 Million | 4 Million | -109 Million | -541 Million | 103 Million | 28 Million |
| Investment purchases | -369 Million | -278 Million | -120 Million | -279 Million | -142 Million | -109 Million |
| Sales/Maturities of investments | 369 Million | 21 Million | 2.56 Billion | 2.33 Billion | 858 Million | 81 Million |
| Other Investing Activities | 10 Million | 63 Million | -2.45 Billion | -2.33 Billion | -858 Million | -1.03 Billion |
| Financing Cash Flow | 54 Million | 2.73 Billion | 2.39 Billion | 3.15 Billion | 126 Million | -465 Million |
| Debt repayment | -354 Million | -2.9 Billion | -2.54 Billion | -3.33 Billion | -319 Million | -3.41 Billion |
| Dividends payments | - | - | - | -42 Million | -100 Million | -50 Million |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | 408 Million | 5.64 Billion | 4.93 Billion | 6.53 Billion | 545 Million | 2.99 Billion |
| Accounts receivables | -36 Million | -66 Million | - | - | - | - |
| Accounts payables | 402 Million | 66 Million | - | - | - | - |
| Inventory | -28 Million | -15 Million | - | -425 Million | -366 Million | -140 Million |
| Other working capital | 1.99 Billion | 104 Million | -6 Million | -197 Million | -7 Million | 24 Million |
| Cash at beginning of period | 570 Million | 466 Million | 506 Million | 680 Million | 1.1 Billion | 1.66 Billion |
| Cash at end of period | 720 Million | 570 Million | 466 Million | 506 Million | 680 Million | 1.09 Billion |
| Capital Expenditure | -2.24 Billion | -2.54 Billion | -2.47 Billion | -1.48 Billion | -1.38 Billion | -426 Million |
| Effect of forex changes on cash | - | -29 Million | - | 9 Million | -2 Million | -8 Million |
| Net cash flow / Change in cash | 150 Million | 104 Million | -40 Million | -174 Million | -422 Million | -562 Million |
| Free Cash Flow | 455 Million | -2.41 Billion | -2.31 Billion | -2.51 Billion | -503 Million | 945 Million |
| Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -448 Million | 52 Million | 146 Million | 94 Million | -488 Million | -622 Million |
| Depreciation & Amortization | 333 Million | 287 Million | 520 Million | 233 Million | 452 Million | 222 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | 1.34 Billion | 2.34 Billion | 2.33 Billion | -7 Million | 89 Million | 65 Million |
| Other non-cash items | 619 Million | 522 Million | -304 Million | 214 Million | 81 Million | 946 Million |
| Investing Cash Flow | -731 Million | -1.2 Billion | -2.6 Billion | -1.4 Billion | -2.73 Billion | -1.53 Billion |
| Investments in PPE | -142 Million | -1.11 Billion | -2.24 Billion | -1.13 Billion | -2.54 Billion | -1.34 Billion |
| Acquisitions | 1 Million | - | -369 Million | - | 4 Million | 4 Million |
| Investment purchases | -175 Million | -100 Million | -369 Million | -269 Million | -278 Million | -211 Million |
| Sales/Maturities of investments | 5 Million | - | 369 Million | - | 21 Million | 21 Million |
| Other Investing Activities | -589 Million | -991 Million | 10 Million | -1.29 Billion | 63 Million | -1.4 Billion |
| Financing Cash Flow | -1.25 Billion | -1.31 Billion | 54 Million | 1.36 Billion | 2.73 Billion | 1.3 Billion |
| Debt repayment | -782 Million | -1.1 Billion | -354 Million | -1.46 Billion | -2.9 Billion | -1.38 Billion |
| Dividends payments | -22 Million | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -455 Million | -141 Million | 408 Million | -11 Million | 5.64 Billion | -6 Million |
| Accounts receivables | - | -36 Million | -36 Million | - | -66 Million | -66 Million |
| Accounts payables | - | 402 Million | 402 Million | - | 66 Million | 108 Million |
| Inventory | - | -28 Million | -28 Million | - | -15 Million | -15 Million |
| Other working capital | 1.34 Billion | 2 Billion | 1.99 Billion | -7 Million | 104 Million | 38 Million |
| Cash at beginning of period | 720 Million | 597 Million | 570 Million | 570 Million | 466 Million | 644 Million |
| Cash at end of period | 560 Million | 720 Million | 720 Million | 597 Million | 570 Million | 570 Million |
| Capital Expenditure | -142 Million | -1.11 Billion | -2.24 Billion | -1.13 Billion | -2.54 Billion | -1.34 Billion |
| Effect of forex changes on cash | -23 Million | 4 Million | - | -4 Million | -29 Million | -7 Million |
| Net cash flow / Change in cash | -160 Million | 123 Million | 150 Million | 27 Million | 104 Million | -74 Million |
| Free Cash Flow | 1.71 Billion | 1.51 Billion | 455 Million | -1.06 Billion | -2.41 Billion | -1.18 Billion |
ULPRF
EFRTF
2020
FBEC
AEO
MKR