PPD

PPD, Inc. PPD

Trading inactive

Finances

2020 2019 2018 2017 2016
Revenue 4.681 B 16.14 % 4.031 B 7.52 % 3.749 B 24.92 % 3.001 B 12.00 % 2.680 B
Net income 153.691 M 221.39 % 47.821 M -54.10 % 104.186 M -64.81 % 296.027 M 61.68 % 183.095 M
Income before tax 187.548 M 216.40 % 59.275 M -59.58 % 146.630 M 790.34 % 16.469 M -90.13 % 166.893 M
Income before tax ratio 0.04 172.44 % 0.01 -62.40 % 0.04 612.72 % 0.01 -91.19 % 0.06
EBITDA 668.544 M 6.57 % 627.352 M -5.85 % 666.357 M 22.35 % 544.624 M -13.68 % 630.915 M
Net income ratio 0.03 176.73 % 0.01 -57.31 % 0.03 -71.83 % 0.10 44.36 % 0.07
Ratio EBITDA 0.14 -8.24 % 0.16 -12.44 % 0.18 -2.06 % 0.18 -22.92 % 0.24
Gross profit ratio 0.38 -4.52 % 0.40 2.33 % 0.39 -19.42 % 0.49 1.14 % 0.48
Weighted average shs out dil 346.684 M 2.14 % 339.425 M 4.67 % 324.296 M -0.48 % 325.861 M 0.48 % 324.296 M
Weighted average shs out 346.684 M 2.14 % 339.425 M 4.67 % 324.296 M -0.23 % 325.041 M 0.25 % 324.217 M
EPS diluted 0.44 214.29 % 0.14 -56.25 % 0.32 -64.84 % 0.91 62.50 % 0.56
Earnings per share 0.44 214.29 % 0.14 -56.25 % 0.32 -64.84 % 0.91 62.50 % 0.56
Gross profit 1.799 B 10.88 % 1.622 B 10.03 % 1.474 B 0.67 % 1.464 B 13.27 % 1.293 B
Income tax expense 18.805 M 535.95 % 2.957 M -92.53 % 39.579 M 113.92 % -284.360 M -1 681.59 % -15.961 M
Cost of revenue 2.883 B 19.67 % 2.409 B 5.90 % 2.275 B 48.04 % 1.537 B 10.81 % 1.387 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 1.289 B 7.11 % 1.204 B 12.28 % 1.072 B -10.90 % 1.203 B 22.94 % 978.626 M
Operating expenses 1.289 B 7.11 % 1.204 B 12.28 % 1.072 B -10.90 % 1.203 B 22.94 % 978.626 M
Cost and expenses 4.172 B 15.49 % 3.613 B 7.94 % 3.347 B 22.16 % 2.740 B 15.83 % 2.365 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 0.000 0.000 0.000 0.000 0.000
Interest income 0.000 0.000 -100.00 % 5.454 M 53.50 % 3.553 M 41.61 % 2.509 M
Interest expense 216.932 M -30.41 % 311.744 M 18.26 % 263.618 M 3.83 % 253.891 M 24.89 % 203.294 M
Depreciation and amortization 279.116 M 5.39 % 264.830 M 2.26 % 258.974 M -7.20 % 279.066 M 7.13 % 260.487 M
Operating income 509.431 M 21.73 % 418.489 M 4.04 % 402.237 M 53.92 % 261.328 M -16.84 % 314.264 M
Operating income ratio 0.11 4.82 % 0.10 -3.24 % 0.11 23.21 % 0.09 -25.75 % 0.12
Total other income expenses net -321.883 M 10.39 % -359.214 M -40.53 % -255.607 M -4.39 % -244.859 M -66.15 % -147.371 M
2020 2019 2018 2017 2016
2020 2019 2018 2017
Net debt 3.684 B -33.00 % 5.498 B 29.60 % 4.243 B -3.65 % 4.403 B
Total investments 309.072 M 8.68 % 284.376 M 3.61 % 274.471 M -0.57 % 276.041 M
Total debt 4.452 B -23.82 % 5.844 B 21.85 % 4.796 B -0.55 % 4.822 B
Accumulated other comprehensive income loss -284.845 M 51.35 % -585.511 M -7.49 % -544.726 M -7.19 % -508.186 M
Retained earnings -2.272 B 5.00 % -2.391 B -92.06 % -1.245 B 2.89 % -1.282 B
Common stock 3.509 M 25.28 % 2.801 M 0.21 % 2.795 M 0.04 % 2.794 M
Total equity -746.520 M 72.33 % -2.698 B -77.23 % -1.522 B -2.06 % -1.492 B
Other non current liabilities 344.418 M -22.94 % 446.962 M 53.48 % 291.218 M -1.75 % 296.420 M
Long term debt 4.364 B -22.19 % 5.608 B 17.80 % 4.761 B -0.55 % 4.787 B
Total non current liabilities 4.763 B -22.52 % 6.147 B 17.83 % 5.217 B -1.58 % 5.301 B
Other current liabilities 931.589 M 7.56 % 866.141 M 10.52 % 783.699 M -14.40 % 915.530 M
Deferred revenue 1.061 B -4.53 % 1.111 B 20.49 % 921.964 M 47.92 % 623.297 M
Short term debt 87.881 M 0.000 0.000 0.000
Total current liabilities 2.278 B 8.09 % 2.107 B 17.41 % 1.795 B 9.73 % 1.636 B
Total liabilities 7.040 B -14.71 % 8.254 B 17.72 % 7.012 B 1.08 % 6.937 B
Other non current assets 201.643 M 29.08 % 156.220 M 18.97 % 131.307 M 20.43 % 109.036 M
Long term investments 309.072 M 8.68 % 284.376 M 3.61 % 274.471 M -0.57 % 276.041 M
Intangible assets 748.404 M -16.11 % 892.091 M -13.30 % 1.029 B -15.59 % 1.219 B
GoodWill 1.820 B 3.18 % 1.764 B 2.36 % 1.723 B -3.76 % 1.791 B
Goodwill and intangible assets 2.569 B -3.30 % 2.656 B -3.49 % 2.752 B -8.55 % 3.010 B
Property plant equipment net 668.313 M 4.35 % 640.441 M 60.47 % 399.103 M 3.88 % 384.187 M
Total non current assets 3.748 B 0.28 % 3.737 B 5.06 % 3.557 B -5.87 % 3.779 B
Other current assets 146.100 M 21.98 % 119.776 M 17.11 % 102.274 M 8.53 % 94.233 M
Short term investments 0.000 0.000 0.000 0.000
cash and cash equivalents 767.999 M 122.49 % 345.187 M -37.59 % 553.066 M 32.01 % 418.960 M
Cash and short term investments 767.999 M 122.49 % 345.187 M -37.59 % 553.066 M 32.01 % 418.960 M
Total current assets 2.546 B 39.98 % 1.819 B -5.85 % 1.932 B 15.98 % 1.666 B
Inventory 0.000 0.000 0.000 0.000
Net receivables 1.632 B 20.53 % 1.354 B 6.05 % 1.277 B 10.77 % 1.153 B
Tax assets 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 176.341 M 35.58 % 130.060 M 46.12 % 89.010 M -7.94 % 96.684 M
Tax payables 21.206 M 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 1.807 B 554.85 % 275.883 M 4.27 % 264.587 M -10.56 % 295.827 M
Deferred tax liabilities non current 54.535 M -40.87 % 92.225 M -44.14 % 165.114 M -24.08 % 217.492 M
Other liabilities 0.000 0.000 0.000 0.000
Total assets 6.294 B 13.28 % 5.556 B 1.22 % 5.489 B 0.82 % 5.445 B
2020 2019 2018 2017
2020 2019 2018 2017 2016
Deferred income tax -38.564 M 54.52 % -84.795 M -225.36 % -26.062 M 91.79 % -317.385 M -625.55 % -43.744 M
Stock based compensation 0.000 0.000 0.000 0.000 0.000
Change in working capital -287.852 M 32.35 % -425.515 M -497.29 % 107.104 M 194.11 % -113.809 M -484.97 % 29.563 M
Accounts receivables 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 -100.00 % 26.283 M 0.000 -100.00 % 102.974 M 0.000
Other working capital -287.852 M 36.29 % -451.798 M -521.83 % 107.104 M 149.41 % -216.783 M -833.29 % 29.563 M
Other non cash items 123.669 M -79.89 % 614.973 M 1 674.39 % -39.061 M -127.73 % 140.881 M 566.86 % -30.176 M
Net cash provided by operating activities 251.334 M -41.95 % 432.946 M 2.25 % 423.406 M 17.91 % 359.079 M -11.99 % 407.995 M
Investments in property plant and equipment -163.331 M -29.70 % -125.928 M -8.42 % -116.145 M -10.47 % -105.135 M -16.48 % -90.258 M
Acquisitions net -19.679 M 81.11 % -104.187 M -13 326.16 % -776.000 K 96.80 % -24.219 M 94.43 % -434.637 M
Purchases of investments -6.852 M -68.40 % -4.069 M -163.20 % -1.546 M 16.16 % -1.844 M 69.84 % -6.114 M
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000
Other investing activites 43.974 M 4 499.79 % 956.000 K -96.58 % 27.942 M -27.34 % 38.455 M 241.43 % 11.263 M
Net cash used for investing activites -145.888 M 37.45 % -233.228 M -157.64 % -90.525 M 2.39 % -92.743 M 82.16 % -519.746 M
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 1.773 B 0.000 0.000 -100.00 % 2.770 B 0.000
Common stock repurchased -626.000 K 84.40 % -4.012 M 53.51 % -8.630 M 99.74 % -3.312 B -228 765.51 % -1.447 M
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites 280.717 M 166.51 % -422.039 M -152.81 % -166.942 M 33.06 % -249.393 M -291.16 % 130.465 M
Net cash used provided by financing activities 280.717 M 166.51 % -422.039 M -152.81 % -166.942 M 33.06 % -249.393 M -291.16 % 130.465 M
Effect of forex changes on cash 36.649 M 153.77 % 14.442 M 145.37 % -31.833 M -179.04 % 40.276 M 276.50 % -22.819 M
Net change in cash 422.812 M 303.39 % -207.879 M -255.01 % 134.106 M 134.37 % 57.219 M 1 493.89 % -4.105 M
Cash at beginning of period 345.187 M -37.59 % 553.066 M 32.01 % 418.960 M 15.82 % 361.741 M -1.12 % 365.846 M
Cash at end of period 767.999 M 122.49 % 345.187 M -37.59 % 553.066 M 32.01 % 418.960 M 15.82 % 361.741 M
Operating cash flow 251.334 M -41.95 % 432.946 M 2.25 % 423.406 M 17.91 % 359.079 M -11.99 % 407.995 M
Capital expenditure -163.331 M -29.70 % -125.928 M -8.42 % -116.145 M -10.47 % -105.135 M -16.48 % -90.258 M
Free CashFlow 88.003 M -71.34 % 307.018 M -0.08 % 307.261 M 21.00 % 253.944 M -20.08 % 317.737 M
2020 2019 2018 2017 2016
2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31
Revenue 1.561 B -0.93 % 1.575 B 14.30 % 1.378 B 1.03 % 1.364 B 10.58 % 1.234 B 22.05 % 1.011 B -5.74 % 1.072 B 2.44 % 1.047 B 2.25 % 1.024 B 2.74 % 996.531 M 3.40 % 963.738 M -1.52 % 978.637 M
Net income 167.071 M 227.54 % 51.008 M 11.17 % 45.881 M -54.16 % 100.097 M 1 231.96 % 7.515 M -87.86 % 61.917 M 490.94 % -15.838 M -194.56 % 16.750 M 8.62 % 15.421 M -49.84 % 30.745 M 303.68 % -15.095 M -212.71 % 13.393 M
Income before tax 181.858 M 127.76 % 79.848 M 22.58 % 65.142 M -36.81 % 103.087 M 361.69 % 22.328 M -72.57 % 81.404 M 522.42 % -19.271 M -285.89 % 10.367 M -61.60 % 26.996 M -30.99 % 39.117 M 327.36 % -17.205 M -151.05 % 33.705 M
Income before tax ratio 0.12 129.90 % 0.05 7.24 % 0.05 -37.45 % 0.08 317.53 % 0.02 -77.53 % 0.08 548.13 % -0.02 -281.45 % 0.01 -62.44 % 0.03 -32.83 % 0.04 319.88 % -0.02 -151.83 % 0.03
EBITDA 327.704 M 60.82 % 203.772 M 12.11 % 181.754 M -17.34 % 219.882 M 56.70 % 140.316 M -29.60 % 199.313 M 85.46 % 107.470 M -31.48 % 156.851 M -11.98 % 178.197 M -0.92 % 179.846 M 58.39 % 113.547 M -29.69 % 161.490 M
Net income ratio 0.11 230.62 % 0.03 -2.73 % 0.03 -54.63 % 0.07 1 104.56 % 0.01 -90.06 % 0.06 514.74 % -0.01 -192.30 % 0.02 6.23 % 0.02 -51.18 % 0.03 296.97 % -0.02 -214.45 % 0.01
Ratio EBITDA 0.21 62.33 % 0.13 -1.91 % 0.13 -18.19 % 0.16 41.72 % 0.11 -42.32 % 0.20 96.75 % 0.10 -33.12 % 0.15 -13.91 % 0.17 -3.56 % 0.18 53.18 % 0.12 -28.60 % 0.17
Gross profit ratio 0.38 7.98 % 0.35 -5.97 % 0.38 -0.02 % 0.38 0.21 % 0.38 -7.68 % 0.41 7.42 % 0.38 -9.43 % 0.42 4.03 % 0.40 0.60 % 0.40 3.90 % 0.39 -7.62 % 0.42
Weighted average shs out dil 359.538 M 0.07 % 359.272 M 0.57 % 357.226 M 0.00 % 357.226 M 2.48 % 348.584 M 0.00 % 348.584 M 8.11 % 322.424 M -5.01 % 339.425 M 4.16 % 325.861 M 0.00 % 325.861 M 0.00 % 325.861 M 0.25 % 325.041 M
Weighted average shs out 351.351 M 0.06 % 351.134 M 0.37 % 349.851 M 0.00 % 349.851 M 0.36 % 348.584 M 0.00 % 348.584 M 9.54 % 318.221 M -6.25 % 339.425 M 4.43 % 325.041 M 0.00 % 325.041 M 0.00 % 325.041 M 0.00 % 325.041 M
EPS diluted 0.46 228.57 % 0.14 7.69 % 0.13 -53.57 % 0.28 1 196.30 % 0.02 -88.00 % 0.18 466.60 % -0.05 -199.59 % 0.05 4.23 % 0.05 -49.89 % 0.09 303.89 % -0.05 -212.38 % 0.04
Earnings per share 0.48 220.00 % 0.15 15.38 % 0.13 -55.17 % 0.29 1 242.59 % 0.02 -88.00 % 0.18 461.45 % -0.05 -201.01 % 0.05 4.01 % 0.05 -49.89 % 0.09 303.88 % -0.05 -212.62 % 0.04
Gross profit 597.748 M 6.98 % 558.767 M 7.47 % 519.919 M 1.01 % 514.715 M 10.81 % 464.514 M 12.67 % 412.272 M 1.25 % 407.173 M -7.22 % 438.869 M 6.37 % 412.584 M 3.36 % 399.155 M 7.44 % 371.517 M -9.03 % 408.384 M
Income tax expense 39.993 M 51.63 % 26.375 M 75.21 % 15.053 M 901.97 % -1.877 M -116.81 % 11.169 M -35.18 % 17.230 M 323.27 % -7.717 M 18.17 % -9.430 M -204.27 % 9.044 M 36.16 % 6.642 M 301.33 % -3.299 M -117.59 % 18.760 M
Cost of revenue 963.048 M -5.28 % 1.017 B 18.43 % 858.461 M 1.05 % 849.577 M 10.44 % 769.288 M 28.50 % 598.646 M -10.02 % 665.289 M 9.42 % 608.015 M -0.53 % 611.280 M 2.33 % 597.376 M 0.87 % 592.221 M 3.85 % 570.253 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 247.776 M 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 66.315 M 0.000 0.000 0.000 0.000 0.000
Other expenses 74.028 M -7.76 % 80.255 M 9.72 % 73.143 M 0.58 % 72.721 M 1.97 % 71.317 M 3.71 % 68.763 M 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 409.652 M -0.15 % 410.282 M 11.77 % 367.079 M 5.44 % 348.136 M 8.58 % 320.637 M 4.65 % 306.379 M -2.46 % 314.091 M -3.15 % 324.309 M 10.35 % 293.885 M -2.57 % 301.644 M 6.29 % 283.798 M 2.41 % 277.111 M
Cost and expenses 1.373 B -3.80 % 1.427 B 16.44 % 1.226 B 2.32 % 1.198 B 9.89 % 1.090 B 20.43 % 905.025 M -7.59 % 979.380 M 5.05 % 932.324 M 3.00 % 905.165 M 0.68 % 899.020 M 2.63 % 876.019 M 3.38 % 847.364 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 335.624 M 1.70 % 330.027 M 12.28 % 293.936 M 6.72 % 275.415 M 10.47 % 249.320 M 4.93 % 237.616 M -24.35 % 314.091 M -3.15 % 324.309 M 10.35 % 293.885 M -2.57 % 301.644 M 6.29 % 283.798 M 2.41 % 277.111 M
Interest income 381.000 K 0.000 -100.00 % 465.000 K 0.000 -100.00 % 433.000 K 100.85 % -51.109 M 0.000 0.000 -100.00 % 1.089 M 101.45 % -75.068 M 0.000 -100.00 % 1.514 M
Interest expense 46.612 M 1.04 % 46.134 M -3.24 % 47.677 M -2.58 % 48.941 M -2.73 % 50.315 M -2.12 % 51.403 M -20.56 % 64.710 M -21.66 % 82.597 M -4.89 % 86.843 M 12.97 % 76.870 M 15.55 % 66.523 M 1.26 % 65.698 M
Depreciation and amortization 74.028 M -7.76 % 80.255 M 9.72 % 73.143 M 0.58 % 72.721 M 1.97 % 71.317 M 3.71 % 68.763 M 3.69 % 66.315 M -0.92 % 66.934 M 0.07 % 66.889 M 1.98 % 65.589 M 0.26 % 65.418 M 2.80 % 63.639 M
Operating income 188.096 M 26.68 % 148.485 M -1.83 % 151.256 M -9.20 % 166.579 M 15.78 % 143.877 M 35.87 % 105.893 M 13.76 % 93.082 M -18.75 % 114.560 M -3.49 % 118.699 M 21.73 % 97.511 M 11.16 % 87.719 M -33.18 % 131.273 M
Operating income ratio 0.12 27.87 % 0.09 -14.11 % 0.11 -10.13 % 0.12 4.70 % 0.12 11.33 % 0.10 20.69 % 0.09 -20.69 % 0.11 -5.61 % 0.12 18.48 % 0.10 7.50 % 0.09 -32.15 % 0.13
Total other income expenses net -6.238 M 90.91 % -68.637 M 20.30 % -86.114 M -35.63 % -63.492 M 47.76 % -121.549 M -396.34 % -24.489 M 78.20 % -112.353 M -7.83 % -104.193 M -13.62 % -91.703 M -57.04 % -58.394 M 44.35 % -104.924 M -7.54 % -97.568 M
2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31
2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2018-12-31
Net debt 3.243 B -6.20 % 3.457 B -3.87 % 3.596 B -2.38 % 3.684 B 0.94 % 3.650 B -3.19 % 3.770 B 3.73 % 3.634 B -33.90 % 5.498 B -1.87 % 5.603 B 32.07 % 4.243 B
Total investments 319.519 M 21.31 % 263.388 M -2.23 % 269.408 M -12.83 % 309.072 M 6.91 % 289.107 M -17.14 % 348.897 M 36.49 % 255.621 M -10.11 % 284.376 M 0.99 % 281.596 M 2.60 % 274.471 M
Total debt 4.415 B 0.21 % 4.406 B -0.37 % 4.422 B -0.66 % 4.452 B -0.02 % 4.453 B -0.23 % 4.463 B 2.06 % 4.373 B -25.17 % 5.844 B -0.05 % 5.847 B 21.91 % 4.796 B
Accumulated other comprehensive income loss -296.317 M -19.50 % -247.961 M 7.35 % -267.630 M 6.04 % -284.845 M 29.27 % -402.708 M 10.30 % -448.951 M 3.24 % -464.000 M 20.75 % -585.511 M 0.000 100.00 % -544.726 M
Retained earnings -1.986 B 7.15 % -2.139 B 2.67 % -2.197 B 3.28 % -2.272 B 3.12 % -2.345 B 2.17 % -2.397 B -0.38 % -2.388 B 0.14 % -2.391 B 0.19 % -2.396 B -92.44 % -1.245 B
Common stock 3.520 M 0.00 % 3.520 M 0.11 % 3.516 M 0.20 % 3.509 M 0.17 % 3.503 M 0.29 % 3.493 M 0.00 % 3.493 M 24.71 % 2.801 M 0.00 % 2.801 M 0.21 % 2.795 M
Total equity -424.421 M 21.81 % -542.787 M 15.20 % -640.116 M 14.25 % -746.520 M 21.50 % -950.928 M 10.97 % -1.068 B 1.09 % -1.080 B 59.98 % -2.698 B 2.38 % -2.764 B -81.54 % -1.522 B
Other non current liabilities 266.857 M 2.86 % 259.434 M -1.40 % 263.109 M -23.61 % 344.418 M -0.10 % 344.773 M -16.44 % 412.627 M -10.74 % 462.296 M 3.43 % 446.962 M 1.21 % 441.637 M 51.65 % 291.218 M
Long term debt 4.336 B 0.23 % 4.326 B -0.31 % 4.340 B -0.56 % 4.364 B -0.10 % 4.368 B -0.25 % 4.379 B 0.98 % 4.337 B -22.67 % 5.608 B -0.04 % 5.610 B 17.84 % 4.761 B
Total non current liabilities 4.654 B 0.29 % 4.640 B -0.28 % 4.653 B -2.30 % 4.763 B -0.38 % 4.781 B -1.86 % 4.872 B -0.21 % 4.882 B -20.58 % 6.147 B -1.02 % 6.211 B 19.04 % 5.217 B
Other current liabilities 1.082 B 8.58 % 996.234 M 5.13 % 947.591 M 1.72 % 931.589 M -1.69 % 947.575 M 22.10 % 776.064 M -3.25 % 802.168 M -7.39 % 866.141 M 1.40 % 854.195 M 9.00 % 783.699 M
Deferred revenue 1.430 B 5.79 % 1.352 B 10.40 % 1.224 B 15.44 % 1.061 B 1.16 % 1.048 B -5.18 % 1.106 B 4.51 % 1.058 B -4.76 % 1.111 B 7.97 % 1.029 B 11.59 % 921.964 M
Short term debt 79.076 M -0.93 % 79.819 M -3.72 % 82.907 M -5.66 % 87.881 M 4.05 % 84.459 M 0.97 % 83.650 M 133.05 % 35.894 M 0.000 0.000 0.000
Total current liabilities 2.799 B 5.55 % 2.652 B 8.02 % 2.455 B 7.77 % 2.278 B 2.99 % 2.211 B 5.17 % 2.103 B 4.48 % 2.013 B -4.48 % 2.107 B 6.27 % 1.983 B 10.48 % 1.795 B
Total liabilities 7.452 B 2.20 % 7.292 B 2.59 % 7.108 B 0.96 % 7.040 B 0.69 % 6.992 B 0.26 % 6.975 B 1.16 % 6.895 B -16.47 % 8.254 B 0.74 % 8.193 B 16.85 % 7.012 B
Other non current assets 191.923 M -4.74 % 201.463 M 15.06 % 175.087 M -13.17 % 201.643 M 28.33 % 157.126 M 8.65 % 144.616 M -81.35 % 775.610 M 396.49 % 156.220 M 9.66 % 142.460 M 8.49 % 131.307 M
Long term investments 319.519 M 21.31 % 263.388 M -2.23 % 269.408 M -12.83 % 309.072 M 6.91 % 289.107 M -17.14 % 348.897 M 36.49 % 255.621 M -10.11 % 284.376 M 0.99 % 281.596 M 2.60 % 274.471 M
Intangible assets 619.749 M -6.61 % 663.640 M -6.22 % 707.623 M -5.45 % 748.404 M -2.82 % 770.161 M -4.09 % 803.009 M -3.86 % 835.284 M -6.37 % 892.091 M -2.88 % 918.511 M -10.74 % 1.029 B
GoodWill 1.798 B -1.19 % 1.820 B 0.34 % 1.814 B -0.35 % 1.820 B 2.77 % 1.771 B 1.40 % 1.747 B 1.36 % 1.723 B -2.31 % 1.764 B 1.18 % 1.744 B 1.17 % 1.723 B
Goodwill and intangible assets 2.418 B -2.64 % 2.484 B -1.50 % 2.521 B -1.84 % 2.569 B 1.08 % 2.541 B -0.33 % 2.550 B -0.35 % 2.559 B -3.67 % 2.656 B -0.22 % 2.662 B -3.28 % 2.752 B
Property plant equipment net 669.390 M 3.30 % 647.993 M -1.92 % 660.706 M -1.14 % 668.313 M 4.50 % 639.514 M 2.56 % 623.541 M 0.000 -100.00 % 640.441 M 5.33 % 608.019 M 52.35 % 399.103 M
Total non current assets 3.599 B 0.07 % 3.596 B -0.83 % 3.627 B -3.23 % 3.748 B 3.33 % 3.627 B -1.08 % 3.667 B 2.14 % 3.590 B -3.94 % 3.737 B 1.17 % 3.694 B 3.85 % 3.557 B
Other current assets 172.363 M 3.47 % 166.580 M 7.44 % 155.039 M 6.12 % 146.100 M 19.71 % 122.040 M 4.19 % 117.137 M 1.12 % 115.845 M -3.28 % 119.776 M 7.78 % 111.125 M 8.65 % 102.274 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 1.173 B 23.57 % 948.997 M 14.83 % 826.425 M 7.61 % 767.999 M -4.37 % 803.090 M 15.88 % 693.035 M -6.14 % 738.364 M 113.90 % 345.187 M 41.82 % 243.398 M -55.99 % 553.066 M
Cash and short term investments 1.173 B 23.57 % 948.997 M 14.83 % 826.425 M 7.61 % 767.999 M -4.37 % 803.090 M 15.88 % 693.035 M -6.14 % 738.364 M 113.90 % 345.187 M 41.82 % 243.398 M -55.99 % 553.066 M
Total current assets 3.429 B 8.77 % 3.153 B 10.96 % 2.841 B 11.59 % 2.546 B 5.45 % 2.415 B 7.80 % 2.240 B 0.66 % 2.225 B 22.32 % 1.819 B 4.82 % 1.735 B -10.18 % 1.932 B
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net receivables 2.084 B 2.30 % 2.037 B 9.53 % 1.860 B 13.96 % 1.632 B 9.58 % 1.489 B 4.19 % 1.430 B 4.29 % 1.371 B 1.23 % 1.354 B -1.94 % 1.381 B 8.15 % 1.277 B
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 181.499 M -4.74 % 190.531 M 11.37 % 171.079 M -2.98 % 176.341 M 46.92 % 120.022 M -4.33 % 125.454 M 7.62 % 116.568 M -10.37 % 130.060 M 30.31 % 99.805 M 12.13 % 89.010 M
Tax payables 26.453 M -20.65 % 33.336 M 15.81 % 28.786 M 35.74 % 21.206 M 92.08 % 11.040 M -8.14 % 12.018 M 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.854 B 0.75 % 1.840 B 1.04 % 1.821 B 0.81 % 1.807 B 0.74 % 1.793 B 1.07 % 1.774 B 0.33 % 1.769 B 541.04 % 275.883 M 174.42 % -370.712 M -240.11 % 264.587 M
Deferred tax liabilities non current 50.827 M -7.24 % 54.793 M 7.83 % 50.816 M -6.82 % 54.535 M -19.84 % 68.029 M -14.89 % 79.930 M -3.64 % 82.946 M -10.06 % 92.225 M -41.91 % 158.764 M -3.85 % 165.114 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 7.028 B 4.13 % 6.749 B 4.35 % 6.468 B 2.77 % 6.294 B 4.18 % 6.042 B 2.29 % 5.907 B 1.58 % 5.815 B 4.65 % 5.556 B 2.33 % 5.430 B -1.09 % 5.489 B
2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2018-12-31
2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31
Deferred income tax 6.750 M 295.31 % -3.456 M 71.67 % -12.201 M 72.48 % -44.334 M -246.22 % -12.805 M -230.86 % 9.785 M 11.32 % 8.790 M 112.06 % -72.880 M -630.41 % -9.978 M -89.01 % -5.279 M -257.96 % 3.342 M 126.23 % -12.742 M
Stock based compensation 12.600 M -6.31 % 13.448 M 79.31 % 7.500 M 44.93 % 5.175 M -4.33 % 5.409 M -0.17 % 5.418 M 2.77 % 5.272 M 34.11 % 3.931 M 23.69 % 3.178 M -33.64 % 4.789 M 28.25 % 3.734 M -41.87 % 6.424 M
Change in working capital 61.863 M 345.03 % -25.247 M 32.23 % -37.254 M 72.29 % -134.433 M -1 652.94 % -7.669 M -543.55 % 1.729 M -99.65 % 500.380 M 1 332.86 % -40.587 M 89.46 % -384.928 M -420.65 % 120.046 M 327.98 % -52.656 M -1 140.13 % -4.246 M
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 78.794 M 29.54 % 60.824 M 116.69 % 28.069 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital -16.931 M 80.33 % -86.071 M -31.76 % -65.323 M 51.41 % -134.433 M -1 652.94 % -7.669 M -543.55 % 1.729 M -99.65 % 500.380 M 1 332.86 % -40.587 M 89.46 % -384.928 M -420.65 % 120.046 M 327.98 % -52.656 M -1 140.13 % -4.246 M
Other non cash items -30.955 M -200.26 % 30.875 M -56.57 % 71.084 M 534.53 % -16.359 M -122.13 % 73.923 M 304.16 % -36.208 M 93.36 % -545.546 M -476.04 % 145.076 M -71.28 % 505.215 M 552.86 % -111.560 M -1 360.28 % 8.852 M -84.15 % 55.832 M
Net cash provided by operating activities 291.357 M 98.36 % 146.883 M -0.86 % 148.153 M 964.72 % -17.133 M -112.44 % 137.690 M 23.60 % 111.404 M 475.05 % 19.373 M -83.75 % 119.224 M -39.11 % 195.797 M 87.67 % 104.330 M 667.41 % 13.595 M -88.88 % 122.300 M
Investments in property plant and equipment -35.312 M -35.35 % -26.090 M 2.69 % -26.811 M 42.85 % -46.913 M 2.08 % -47.910 M -86.13 % -25.740 M 39.81 % -42.768 M -17.08 % -36.530 M 12.94 % -41.961 M -85.05 % -22.676 M 8.42 % -24.761 M 39.03 % -40.612 M
Acquisitions net 0.000 0.000 0.000 100.00 % -10.000 M 11.84 % -11.343 M -781.67 % 1.664 M 0.000 -100.00 % 55.000 K 100.08 % -68.511 M -585.11 % -10.000 M 61.14 % -25.731 M -421.64 % 8.000 M
Purchases of investments 0.000 0.000 100.00 % -1.219 M 17.07 % -1.470 M 57.56 % -3.464 M -136.29 % -1.466 M -224.34 % -452.000 K 64.60 % -1.277 M -51.48 % -843.000 K 19.79 % -1.051 M -17.04 % -898.000 K -131.44 % -388.000 K
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites -2.578 M 60.45 % -6.518 M 0.000 -100.00 % 24.270 M 23.17 % 19.704 M 0.000 0.000 -100.00 % 72.000 K -36.28 % 113.000 K -85.34 % 771.000 K 0.000 -100.00 % 1.465 M
Net cash used for investing activites -37.890 M -16.20 % -32.608 M -16.33 % -28.030 M 17.83 % -34.113 M 20.69 % -43.013 M -68.40 % -25.542 M 40.90 % -43.220 M -14.70 % -37.680 M 66.12 % -111.202 M -237.43 % -32.956 M 35.87 % -51.390 M -62.96 % -31.535 M
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 100.00 % -1.981 M -100.11 % 1.775 B 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 -100.00 % 239.000 K 127.63 % -865.000 K 32.10 % -1.274 M -79.69 % -709.000 K 58.92 % -1.726 M -469.64 % -303.000 K 81.57 % -1.644 M
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -7.017 M -54.05 % -4.555 M 92.28 % -58.980 M -130.56 % -25.581 M -754.12 % -2.995 M 97.90 % -142.565 M -131.55 % 451.858 M 367.67 % -168.810 M -1 032.35 % -14.908 M 93.58 % -232.317 M -3 769.37 % -6.004 M 77.05 % -26.166 M
Net cash used provided by financing activities -7.017 M -54.05 % -4.555 M 92.28 % -58.980 M -130.56 % -25.581 M -754.12 % -2.995 M 97.90 % -142.565 M -131.55 % 451.858 M 367.67 % -168.810 M -1 032.35 % -14.908 M 93.58 % -232.317 M -3 769.37 % -6.004 M 77.05 % -26.166 M
Effect of forex changes on cash -22.731 M -276.87 % 12.852 M 573.02 % -2.717 M -106.51 % 41.736 M 127.16 % 18.373 M 61.54 % 11.374 M 132.65 % -34.834 M -219.89 % 29.055 M 265.08 % -17.601 M 29.19 % -24.856 M -189.27 % 27.844 M 223.14 % -22.611 M
Net change in cash 223.719 M 82.52 % 122.572 M 109.79 % 58.426 M 266.50 % -35.091 M -131.88 % 110.055 M 342.79 % -45.329 M -111.53 % 393.177 M 775.43 % -58.211 M -211.76 % 52.086 M 128.03 % -185.799 M -1 064.52 % -15.955 M -138.00 % 41.988 M
Cash at beginning of period 948.997 M 14.83 % 826.425 M 7.61 % 767.999 M -4.37 % 803.090 M 15.88 % 693.035 M -6.14 % 738.364 M 113.90 % 345.187 M -14.43 % 403.398 M 14.83 % 351.312 M -34.59 % 537.111 M -2.88 % 553.066 M 8.22 % 511.078 M
Cash at end of period 1.173 B 23.57 % 948.997 M 14.83 % 826.425 M 7.61 % 767.999 M -4.37 % 803.090 M 15.88 % 693.035 M -6.14 % 738.364 M 113.90 % 345.187 M -14.43 % 403.398 M 14.83 % 351.312 M -34.59 % 537.111 M -2.88 % 553.066 M
Operating cash flow 291.357 M 98.36 % 146.883 M -0.86 % 148.153 M 964.72 % -17.133 M -112.44 % 137.690 M 23.60 % 111.404 M 475.05 % 19.373 M -83.75 % 119.224 M -39.11 % 195.797 M 87.67 % 104.330 M 667.41 % 13.595 M -88.88 % 122.300 M
Capital expenditure -35.312 M -35.35 % -26.090 M 2.69 % -26.811 M 42.85 % -46.913 M 2.08 % -47.910 M -86.13 % -25.740 M 39.81 % -42.768 M -17.08 % -36.530 M 12.94 % -41.961 M -85.05 % -22.676 M 8.42 % -24.761 M 39.03 % -40.612 M
Free CashFlow 256.045 M 111.97 % 120.793 M -0.45 % 121.342 M 289.46 % -64.046 M -171.34 % 89.780 M 4.80 % 85.664 M 466.16 % -23.395 M -128.29 % 82.694 M -46.25 % 153.836 M 88.40 % 81.654 M 831.27 % -11.166 M -113.67 % 81.688 M
2021 2021 2021 2020 2020 2020 2020 2019 2019 2019 2019 2018