QCP

Quality Care Properties, Inc. QCP

Trading inactive

Finances

2017 2016 2015 2014 2013
Revenue 318.498 M -32.40 % 471.171 M -18.17 % 575.796 M -86.11 % 4.146 B 632.94 % 565.605 M
Net income -443.461 M -646.50 % 81.145 M -28.31 % 113.193 M 129.41 % -384.926 M -215.56 % 333.099 M
Income before tax -441.374 M -547.52 % 98.627 M -13.48 % 113.991 M 165.32 % -174.522 M -152.29 % 333.753 M
Income before tax ratio -1.39 -762.04 % 0.21 5.73 % 0.20 570.25 % -0.04 -107.13 % 0.59
EBITDA 292.015 M -34.51 % 445.901 M -42.27 % 772.429 M 105.26 % 376.324 M -31.51 % 549.494 M
Net income ratio -1.39 -908.47 % 0.17 -12.39 % 0.20 311.72 % -0.09 -115.77 % 0.59
Ratio EBITDA 0.92 -3.12 % 0.95 -29.45 % 1.34 1 377.77 % 0.09 -90.66 % 0.97
Gross profit ratio 0.99 0.03 % 0.99 -0.14 % 0.99 470.38 % 0.17 -82.50 % 1.00
Weighted average shs out dil 93.604 M 0.01 % 93.598 M 0.04 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M
Weighted average shs out 93.604 M 0.01 % 93.598 M 0.04 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M
EPS diluted -4.74 -644.83 % 0.87 422.22 % -0.27 93.43 % -4.11 -215.45 % 3.56
Earnings per share -4.74 -644.83 % 0.87 422.22 % -0.27 93.43 % -4.11 -215.45 % 3.56
Gross profit 316.064 M -32.39 % 467.451 M -18.29 % 572.067 M -20.78 % 722.090 M 28.28 % 562.916 M
Income tax expense 2.087 M -88.06 % 17.482 M 2 090.73 % 798.000 K -99.62 % 210.404 M 32 071.87 % 654.000 K
Cost of revenue 2.434 M -34.57 % 3.720 M -0.24 % 3.729 M -99.89 % 3.423 B 127 212.38 % 2.689 M
General and administrative expenses 27.172 M 23.18 % 22.058 M -7.73 % 23.907 M -84.01 % 149.481 M 413.72 % 29.098 M
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 131.623 M -20.50 % 165.555 M -32.32 % 244.624 M 71.22 % 142.867 M -42.30 % 247.583 M
Operating expenses 158.795 M -15.36 % 187.613 M -30.13 % 268.531 M -8.15 % 292.348 M 5.66 % 276.681 M
Cost and expenses 161.229 M -15.73 % 191.333 M -29.72 % 272.260 M -92.67 % 3.716 B 1 230.06 % 279.370 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 27.172 M 23.18 % 22.058 M -7.73 % 23.907 M -84.01 % 149.481 M 413.72 % 29.098 M
Interest income 0.000 0.000 0.000 -100.00 % 3.978 M 0.000
Interest expense 140.549 M 461.77 % 25.019 M 0.000 -100.00 % 406.854 M 0.000
Depreciation and amortization 131.939 M -20.55 % 166.063 M -32.17 % 244.838 M 70.04 % 143.992 M -45.30 % 263.259 M
Operating income 160.076 M -42.80 % 279.838 M -46.96 % 527.591 M 20.77 % 436.864 M 52.62 % 286.235 M
Operating income ratio 0.50 -15.38 % 0.59 -35.18 % 0.92 769.48 % 0.11 -79.18 % 0.51
Total other income expenses net -598.643 M -230.36 % -181.211 M 4.40 % -189.545 M 69.00 % -611.386 M -1 386.64 % 47.518 M
2017 2016 2015 2014 2013
2017 2016 2015 2014
Net debt 1.437 B -9.47 % 1.587 B 26 294.85 % -6.058 M -219.85 % -1.894 M
Total investments 0.000 0.000 0.000 -100.00 % 38.915 M
Total debt 1.762 B 2.87 % 1.713 B 0.000 0.000
Accumulated other comprehensive income loss 0.000 100.00 % -130.094 M 0.000 0.000
Retained earnings -573.635 M -340.94 % -130.094 M 0.000 0.000
Common stock 938.000 K 0.21 % 936.000 K 0.000 0.000
Total equity 2.599 B -14.37 % 3.035 B -40.34 % 5.087 B -10.08 % 5.658 B
Other non current liabilities -6.099 M -66.78 % -3.657 M 0.000 0.000
Long term debt 1.762 B 2.87 % 1.713 B 0.000 0.000
Total non current liabilities 1.764 B 2.86 % 1.715 B 0.000 0.000
Other current liabilities -64.452 M -416.69 % -12.474 M -826.92 % 1.716 M 27.30 % 1.348 M
Deferred revenue 8.029 M 43.71 % 5.587 M 26.29 % 4.424 M -2.02 % 4.515 M
Short term debt 75.000 M 1 942.75 % -4.070 M 0.000 0.000
Total current liabilities 28.694 M -26.58 % 39.083 M 536.53 % 6.140 M 4.72 % 5.863 M
Total liabilities 1.793 B 2.21 % 1.754 B 28 468.11 % 6.140 M 4.72 % 5.863 M
Other non current assets 6.591 M -30.77 % 9.520 M -34.46 % 14.526 M 0.000
Long term investments 0.000 0.000 0.000 -100.00 % 38.915 M
Intangible assets 170.474 M -20.04 % 213.209 M -10.21 % 237.444 M -11.39 % 267.955 M
GoodWill 3.300 M 0.00 % 3.300 M 0.000 0.000
Goodwill and intangible assets 173.774 M -19.74 % 216.509 M -8.82 % 237.444 M -11.39 % 267.955 M
Property plant equipment net 3.884 B -12.09 % 4.418 B -4.34 % 4.618 B -7.03 % 4.968 B
Total non current assets 4.064 B -12.49 % 4.644 B -4.65 % 4.870 B -7.66 % 5.274 B
Other current assets 24.000 K -99.85 % 16.036 M 287.72 % 4.136 M 2.33 % 4.042 M
Short term investments 0.000 0.000 0.000 0.000
cash and cash equivalents 325.587 M 158.02 % 126.185 M 1 982.95 % 6.058 M 219.85 % 1.894 M
Cash and short term investments 325.587 M 158.02 % 126.185 M 1 982.95 % 6.058 M 219.85 % 1.894 M
Total current assets 328.073 M 125.45 % 145.517 M -34.86 % 223.402 M -42.62 % 389.356 M
Inventory -22.269 M -117.30 % -10.248 M -108.69 % 117.949 M 0.000
Net receivables 2.462 M -25.30 % 3.296 M -96.54 % 95.259 M -75.16 % 383.420 M
Tax assets 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 10.117 M 128.58 % 4.426 M 0.000 0.000
Tax payables 0.000 -100.00 % 16.544 M 0.000 0.000
Deferred revenue non current 8.029 M 43.71 % 5.587 M 0.000 0.000
Minority interest 497.000 K 0.00 % 497.000 K 0.000 0.000
Capital lease obligations 0.000 100.00 % -29.070 M 0.000 0.000
Preferred stock 1.930 M 0.00 % 1.930 M 0.000 0.000
Other total stockholders equity 3.170 B -3.72 % 3.292 B -35.29 % 5.087 B -10.08 % 5.658 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000
Total assets 4.392 B -8.30 % 4.789 B -5.97 % 5.094 B -10.07 % 5.664 B
2017 2016 2015 2014
2017 2016 2015 2014 2013
Deferred income tax 443.248 M 182.63 % 156.832 M 0.000 -100.00 % 212.047 M 0.000
Stock based compensation 7.803 M 2 073.54 % 359.000 K 0.000 -100.00 % 120.000 K 0.000
Change in working capital -12.157 M -144.57 % 27.279 M 12 078.13 % 224.000 K 101.92 % -11.677 M -1 260.74 % 1.006 M
Accounts receivables 0.000 0.000 0.000 100.00 % -31.892 M 0.000
Inventory 0.000 0.000 0.000 0.000 0.000
Accounts payables 5.651 M 108.52 % 2.710 M 0.000 0.000 0.000
Other working capital -17.808 M -172.48 % 24.569 M 10 868.30 % 224.000 K -98.89 % 20.215 M 1 909.44 % 1.006 M
Other non cash items 10.826 M -88.39 % 93.285 M -69.79 % 308.768 M 12.57 % 274.281 M 415.25 % -87.004 M
Net cash provided by operating activities 138.198 M -73.66 % 524.681 M -21.34 % 667.023 M 196.67 % 224.836 M -54.57 % 494.867 M
Investments in property plant and equipment 0.000 100.00 % -106.588 M 41.88 % -183.400 M -92.58 % -95.233 M 0.000
Acquisitions net 0.000 0.000 0.000 100.00 % -384.000 K 0.000
Purchases of investments 0.000 0.000 0.000 100.00 % -23.806 M 0.000
Sales maturities of investments 0.000 0.000 0.000 -100.00 % 28.078 M 0.000
Other investing activites 21.573 M -82.89 % 126.063 M -38.25 % 204.167 M 2 813.76 % 7.007 M 324.58 % -3.120 M
Net cash used for investing activites 21.573 M 10.77 % 19.475 M -6.22 % 20.767 M 124.62 % -84.338 M -2 603.14 % -3.120 M
Debt repayment 40.000 M -97.75 % 1.775 B 0.000 100.00 % -153.019 M 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid -335.000 K 0.000 0.000 100.00 % -200.000 K 0.000
Other financing activites -34.000 K 100.00 % -2.199 B -221.67 % -683.626 M -55 660.69 % -1.226 M 99.75 % -490.174 M
Net cash used provided by financing activities 39.631 M 109.35 % -424.029 M 37.97 % -683.626 M -342.63 % -154.445 M 68.49 % -490.174 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash 199.402 M 65.99 % 120.127 M 2 784.89 % 4.164 M 129.86 % -13.947 M -986.65 % 1.573 M
Cash at beginning of period 126.185 M 1 982.95 % 6.058 M 219.85 % 1.894 M -98.66 % 141.797 M 13 640.02 % 1.032 M
Cash at end of period 325.587 M 158.02 % 126.185 M 1 982.95 % 6.058 M -95.26 % 127.850 M 4 807.87 % 2.605 M
Operating cash flow 138.198 M -73.66 % 524.681 M -21.34 % 667.023 M 196.67 % 224.836 M -54.57 % 494.867 M
Capital expenditure 0.000 100.00 % -106.588 M 41.88 % -183.400 M -92.58 % -95.233 M 0.000
Free CashFlow 138.198 M -66.95 % 418.093 M -13.55 % 483.623 M 273.16 % 129.603 M -73.81 % 494.867 M
2017 2016 2015 2014 2013
2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31
Revenue 74.294 M 5.29 % 70.558 M 26.00 % 56.000 M -29.42 % 79.348 M -29.53 % 112.592 M 8.71 % 103.567 M -16.25 % 123.667 M -0.02 % 123.690 M 2.87 % 120.234 M -15.19 % 141.775 M -2.89 % 146.000 M 13.05 % 129.149 M -18.71 % 158.872 M
Net income -20.407 M 66.41 % -60.746 M -78.26 % -34.078 M 91.16 % -385.456 M -1 147.58 % 36.795 M 135.13 % -104.730 M -295.68 % 53.520 M -35.98 % 83.593 M -16.57 % 100.196 M 213.00 % -88.672 M -218.25 % 74.990 M -82.96 % 440.126 M 240.50 % -313.251 M
Income before tax -20.254 M 66.22 % -59.958 M -80.17 % -33.279 M 91.36 % -385.237 M -1 138.37 % 37.100 M 135.25 % -105.262 M -279.34 % 58.693 M -29.96 % 83.799 M -25.73 % 112.831 M 227.54 % -88.467 M -217.66 % 75.188 M -82.92 % 440.325 M 240.65 % -313.055 M
Income before tax ratio -0.27 67.92 % -0.85 -42.99 % -0.59 87.76 % -4.86 -1 573.42 % 0.33 132.42 % -1.02 -314.15 % 0.47 -29.95 % 0.68 -27.81 % 0.94 250.39 % -0.62 -221.17 % 0.51 -84.90 % 3.41 273.03 % -1.97
EBITDA 59.084 M -10.57 % 66.065 M 35.47 % 48.766 M -31.68 % 71.378 M -30.39 % 102.546 M 9.42 % 93.715 M -18.90 % 115.555 M -34.48 % 176.371 M 54.27 % 114.328 M -16.34 % 136.665 M -3.07 % 140.993 M 19.53 % 117.961 M -22.78 % 152.755 M
Net income ratio -0.27 68.10 % -0.86 -41.48 % -0.61 87.47 % -4.86 -1 586.47 % 0.33 132.32 % -1.01 -333.66 % 0.43 -35.96 % 0.68 -18.90 % 0.83 233.24 % -0.63 -221.77 % 0.51 -84.93 % 3.41 272.84 % -1.97
Ratio EBITDA 0.80 -15.06 % 0.94 7.52 % 0.87 -3.19 % 0.90 -1.23 % 0.91 0.65 % 0.90 -3.16 % 0.93 -34.47 % 1.43 49.96 % 0.95 -1.36 % 0.96 -0.18 % 0.97 5.73 % 0.91 -5.01 % 0.96
Gross profit ratio 0.85 -14.64 % 1.00 0.67 % 0.99 0.17 % 0.99 -0.77 % 1.00 0.16 % 0.99 0.19 % 0.99 0.01 % 0.99 -0.03 % 0.99 -0.23 % 0.99 0.11 % 0.99 0.05 % 0.99 -0.15 % 0.99
Weighted average shs out dil 93.619 M 0.01 % 93.606 M 0.00 % 93.608 M 0.01 % 93.602 M 0.01 % 93.594 M 0.01 % 93.581 M 0.02 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M
Weighted average shs out 93.619 M 0.01 % 93.606 M 0.00 % 93.608 M 0.01 % 93.602 M 0.01 % 93.594 M 0.01 % 93.581 M 0.02 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M 0.00 % 93.564 M
EPS diluted -0.22 66.15 % -0.65 -80.56 % -0.36 91.26 % -4.12 -1 156.41 % 0.39 134.82 % -1.12 -296.49 % 0.57 -35.96 % 0.89 -16.82 % 1.07 212.63 % -0.95 -218.75 % 0.80 -82.98 % 4.70 240.30 % -3.35
Earnings per share -0.22 66.15 % -0.65 -80.56 % -0.36 91.26 % -4.12 -1 156.41 % 0.39 134.82 % -1.12 -296.49 % 0.57 -35.96 % 0.89 -16.82 % 1.07 212.63 % -0.95 -218.75 % 0.80 -82.98 % 4.70 240.30 % -3.35
Gross profit 63.153 M -10.12 % 70.263 M 26.84 % 55.394 M -29.30 % 78.356 M -30.07 % 112.051 M 8.89 % 102.903 M -16.09 % 122.635 M -0.01 % 122.643 M 2.84 % 119.257 M -15.39 % 140.946 M -2.79 % 144.992 M 13.10 % 128.195 M -18.83 % 157.934 M
Income tax expense 153.000 K -80.58 % 788.000 K -1.38 % 799.000 K 264.84 % 219.000 K -22.06 % 281.000 K 152.82 % -532.000 K -110.28 % 5.173 M 2 411.17 % 206.000 K -98.37 % 12.635 M 6 063.41 % 205.000 K 3.54 % 198.000 K -0.50 % 199.000 K 1.53 % 196.000 K
Cost of revenue 11.141 M 3 676.61 % 295.000 K -51.32 % 606.000 K -38.91 % 992.000 K 83.36 % 541.000 K -18.52 % 664.000 K -35.66 % 1.032 M -1.43 % 1.047 M 7.16 % 977.000 K 17.85 % 829.000 K -17.76 % 1.008 M 5.66 % 954.000 K 1.71 % 938.000 K
General and administrative expenses 7.110 M 6.34 % 6.686 M -4.36 % 6.991 M -2.28 % 7.154 M -25.32 % 9.580 M 68.10 % 5.699 M -20.08 % 7.131 M 67.87 % 4.248 M -14.70 % 4.980 M 14.88 % 4.335 M 6.96 % 4.053 M -60.60 % 10.287 M 96.62 % 5.232 M
Selling and marketing 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 0.000
Other expenses 30.011 M -4.19 % 31.323 M -0.37 % 31.440 M -8.63 % 34.410 M -0.12 % 34.450 M 0.000 0.000 -100.00 % 21.000 K 0.000 0.000 0.000 0.000 0.000
Operating expenses 37.121 M -2.34 % 38.009 M -1.10 % 38.431 M -7.54 % 41.564 M -5.60 % 44.030 M 6.39 % 41.384 M -3.78 % 43.010 M 10.67 % 38.865 M 502.84 % 6.447 M -89.75 % 62.897 M -4.70 % 66.001 M -50.35 % 132.931 M 1 883.45 % 6.702 M
Cost and expenses 48.262 M 26.00 % 38.304 M -1.88 % 39.037 M -8.27 % 42.556 M -4.52 % 44.571 M 6.00 % 42.048 M -4.53 % 44.042 M 10.35 % 39.912 M 437.61 % 7.424 M -88.35 % 63.726 M -4.90 % 67.009 M -49.95 % 133.885 M 1 652.42 % 7.640 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 0.000
Selling general and administrative expenses 7.110 M 6.34 % 6.686 M -4.36 % 6.991 M -2.28 % 7.154 M -25.32 % 9.580 M 68.10 % 5.699 M -20.08 % 7.131 M 67.87 % 4.248 M -14.70 % 4.980 M 14.88 % 4.335 M 6.96 % 4.053 M -60.60 % 10.287 M 96.62 % 5.232 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 35.987 M 0.66 % 35.750 M 1.75 % 35.134 M -0.86 % 35.440 M 3.55 % 34.225 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 30.097 M -22.71 % 38.940 M 23.52 % 31.526 M -19.64 % 39.230 M 13.63 % 34.525 M -3.46 % 35.761 M -0.47 % 35.930 M -61.19 % 92.572 M 5 998.29 % 1.518 M -97.41 % 58.616 M -5.46 % 62.002 M -49.47 % 122.697 M 7 956.27 % 1.523 M
Operating income 28.987 M 6.86 % 27.125 M 57.34 % 17.240 M -46.37 % 32.148 M -52.74 % 68.021 M 10.57 % 61.519 M -22.74 % 79.625 M -4.96 % 83.778 M -25.74 % 112.810 M 44.54 % 78.049 M -1.19 % 78.991 M 1 767.88 % -4.736 M -103.13 % 151.232 M
Operating income ratio 0.39 1.49 % 0.38 24.87 % 0.31 -24.01 % 0.41 -32.94 % 0.60 1.71 % 0.59 -7.74 % 0.64 -4.94 % 0.68 -27.81 % 0.94 70.43 % 0.55 1.75 % 0.54 1 575.38 % -0.04 -103.85 % 0.95
Total other income expenses net -46.286 M 46.85 % -87.083 M -72.38 % -50.519 M 87.90 % -417.385 M -1 249.84 % -30.921 M 81.46 % -166.781 M -696.78 % -20.932 M -99 776.19 % 21.000 K 0.00 % 21.000 K 100.01 % -166.516 M -4 278.54 % -3.803 M -100.85 % 445.061 M 195.86 % -464.287 M
2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31
2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31
Net debt 1.410 B -1.87 % 1.437 B -0.95 % 1.450 B -2.02 % 1.480 B -1.16 % 1.498 B -5.62 % 1.587 B 45 092.46 % -3.527 M -100.20 % 1.741 B 48 766.69 % -3.578 M 40.94 % -6.058 M
Total investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.107 B 0.000
Total debt 1.762 B -0.01 % 1.762 B -0.01 % 1.762 B -0.02 % 1.763 B 2.91 % 1.713 B -0.01 % 1.713 B 0.000 -100.00 % 1.748 B 0.000 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 100.00 % -93.410 M 28.20 % -130.094 M 0.000 0.000 0.000 0.000
Retained earnings -594.062 M -3.56 % -573.635 M -11.85 % -512.870 M -7.08 % -478.944 M 0.000 100.00 % -130.094 M 0.000 0.000 0.000 0.000
Common stock 942.000 K 0.43 % 938.000 K 0.00 % 938.000 K 0.00 % 938.000 K 0.21 % 936.000 K 0.00 % 936.000 K 0.000 -100.00 % 946.000 K 0.000 0.000
Total equity 2.581 B -0.72 % 2.599 B -2.21 % 2.658 B -1.20 % 2.690 B -12.47 % 3.074 B 1.27 % 3.035 B -37.54 % 4.860 B 52.90 % 3.179 B -39.53 % 5.256 B 3.32 % 5.087 B
Other non current liabilities 1.930 M 131.64 % -6.099 M -28.18 % -4.758 M -9.28 % -4.354 M -325.60 % 1.930 M 152.78 % -3.657 M 0.000 -100.00 % 2.000 M 0.000 0.000
Long term debt 1.762 B -0.01 % 1.762 B -0.01 % 1.762 B -0.02 % 1.763 B 2.91 % 1.713 B -0.01 % 1.713 B 0.000 -100.00 % 1.748 B 0.000 0.000
Total non current liabilities 1.764 B -0.01 % 1.764 B -0.01 % 1.764 B -0.02 % 1.765 B 2.91 % 1.715 B -0.01 % 1.715 B 9 757.45 % 17.398 M -99.01 % 1.750 B 0.000 0.000
Other current liabilities 25.831 M 140.08 % -64.452 M -29.92 % -49.609 M 23.40 % -64.760 M -333.29 % 27.760 M 322.54 % -12.474 M -617.59 % 2.410 M -83.45 % 14.561 M 9.30 % 13.322 M 676.34 % 1.716 M
Deferred revenue 5.426 M -32.42 % 8.029 M 20.05 % 6.688 M 6.43 % 6.284 M 14.46 % 5.490 M -1.74 % 5.587 M 3.87 % 5.379 M 1.28 % 5.311 M 21.73 % 4.363 M -1.38 % 4.424 M
Short term debt 0.000 -100.00 % 75.000 M 0.00 % 75.000 M 0.00 % 75.000 M 0.000 100.00 % -8.140 M 0.000 0.000 0.000 0.000
Total current liabilities 40.129 M 39.85 % 28.694 M -31.31 % 41.772 M 83.63 % 22.748 M -46.44 % 42.469 M 8.66 % 39.083 M 401.77 % 7.789 M -60.80 % 19.872 M 12.37 % 17.685 M 188.03 % 6.140 M
Total liabilities 1.804 B 0.63 % 1.793 B -0.73 % 1.806 B 1.05 % 1.787 B 1.71 % 1.757 B 0.18 % 1.754 B 6 864.24 % 25.187 M -98.58 % 1.770 B 9 908.63 % 17.685 M 188.03 % 6.140 M
Other non current assets 3.535 B 53 539.61 % 6.591 M -70.99 % 22.719 M -6.28 % 24.242 M -25.78 % 32.661 M 243.08 % 9.520 M -86.75 % 71.829 M 0.000 0.000 -100.00 % 14.526 M
Long term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 5.107 B 0.000
Intangible assets 137.414 M -19.39 % 170.474 M 2.93 % 165.627 M -3.09 % 170.915 M -12.03 % 194.290 M -8.87 % 213.209 M -5.25 % 225.015 M 2.74 % 219.016 M 1 204.05 % 16.795 M -92.93 % 237.444 M
GoodWill 0.000 -100.00 % 3.300 M 0.000 0.000 0.000 -100.00 % 3.300 M 0.000 0.000 0.000 0.000
Goodwill and intangible assets 137.414 M -20.92 % 173.774 M 4.92 % 165.627 M -3.09 % 170.915 M -12.03 % 194.290 M -10.26 % 216.509 M -3.78 % 225.015 M 2.74 % 219.016 M 1 204.05 % 16.795 M -92.93 % 237.444 M
Property plant equipment net 0.000 -100.00 % 3.884 B -1.96 % 3.961 B -0.90 % 3.997 B -8.93 % 4.389 B -0.65 % 4.418 B -3.64 % 4.585 B -1.11 % 4.636 B 3 230.68 % 139.198 M -96.99 % 4.618 B
Total non current assets 3.673 B -9.63 % 4.064 B -2.06 % 4.149 B -1.02 % 4.192 B -9.18 % 4.616 B -0.60 % 4.644 B -4.87 % 4.882 B 0.54 % 4.855 B -7.75 % 5.263 B 8.07 % 4.870 B
Other current assets 357.379 M 1 488 979.17 % 24.000 K 0.00 % 24.000 K 0.00 % 24.000 K 0.000 -100.00 % 16.036 M 0.000 -100.00 % 20.836 M 180.73 % 7.422 M 79.45 % 4.136 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 352.251 M 8.19 % 325.587 M 4.37 % 311.969 M 10.49 % 282.359 M 31.28 % 215.085 M 70.45 % 126.185 M 3 477.69 % 3.527 M -48.59 % 6.860 M 91.73 % 3.578 M -40.94 % 6.058 M
Cash and short term investments 352.251 M 8.19 % 325.587 M 4.37 % 311.969 M 10.49 % 282.359 M 31.28 % 215.085 M 70.45 % 126.185 M 3 477.69 % 3.527 M -48.59 % 6.860 M 91.73 % 3.578 M -40.94 % 6.058 M
Total current assets 711.829 M 116.97 % 328.073 M 4.25 % 314.706 M 10.29 % 285.336 M 32.66 % 215.085 M 47.81 % 145.517 M 4 025.80 % 3.527 M -96.22 % 93.400 M 749.09 % 11.000 M -95.08 % 223.402 M
Inventory 0.000 100.00 % -22.269 M 1.88 % -22.695 M 6.29 % -24.218 M 0.000 100.00 % -10.248 M 0.000 -100.00 % 62.151 M 0.000 -100.00 % 117.949 M
Net receivables 2.199 M -10.68 % 2.462 M -9.25 % 2.713 M -8.13 % 2.953 M 0.000 -100.00 % 3.296 M 0.000 -100.00 % 3.553 M 0.000 -100.00 % 95.259 M
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 8.872 M -12.31 % 10.117 M 4.37 % 9.693 M 55.74 % 6.224 M -32.49 % 9.219 M 108.29 % 4.426 M 0.000 0.000 0.000 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 16.544 M 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 -100.00 % 8.029 M 20.05 % 6.688 M 6.43 % 6.284 M 0.000 -100.00 % 5.587 M 0.000 0.000 0.000 0.000
Minority interest 497.000 K 0.00 % 497.000 K 0.00 % 497.000 K 0.00 % 497.000 K 0.00 % 497.000 K 0.00 % 497.000 K 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000 100.00 % -33.140 M 0.000 0.000 0.000 0.000
Preferred stock 1.930 M 0.00 % 1.930 M 0.00 % 1.930 M 0.00 % 1.930 M 0.000 -100.00 % 1.930 M 0.000 0.000 0.000 0.000
Other total stockholders equity 3.171 B 0.05 % 3.170 B 0.06 % 3.168 B 0.05 % 3.166 B 0.01 % 3.166 B -3.84 % 3.292 B -32.26 % 4.860 B 52.94 % 3.178 B -39.55 % 5.256 B 3.32 % 5.087 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 17.398 M 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 4.385 B -0.17 % 4.392 B -1.62 % 4.464 B -0.30 % 4.478 B -7.31 % 4.831 B 0.87 % 4.789 B -1.96 % 4.885 B -1.28 % 4.949 B -6.17 % 5.274 B 3.54 % 5.094 B
2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31
2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31
Deferred income tax 3.161 M -94.15 % 53.989 M 431.91 % 10.150 M -97.33 % 379.801 M 54 984.54 % -692.000 K 0.000 -100.00 % 4.970 M 0.000 -100.00 % 12.428 M 0.000 0.000 0.000 0.000
Stock based compensation 2.374 M 20.81 % 1.965 M 0.00 % 1.965 M -8.18 % 2.140 M 23.49 % 1.733 M 0.000 -100.00 % 21.145 M 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 12.142 M 187.71 % -13.843 M -169.86 % 19.816 M 211.00 % -17.853 M -6 345.13 % -277.000 K -101.05 % 26.410 M 4 026.56 % 640.000 K -16.67 % 768.000 K 242.49 % -539.000 K -1 098.15 % 54.000 K 125.59 % -211.000 K 93.25 % -3.127 M -189.14 % 3.508 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 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 0.000
Accounts payables -1.265 M -384.91 % 444.000 K -87.12 % 3.448 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 13.407 M 193.84 % -14.287 M -187.29 % 16.368 M 191.68 % -17.853 M -6 345.13 % -277.000 K -101.05 % 26.410 M 4 026.56 % 640.000 K -16.67 % 768.000 K 242.49 % -539.000 K -1 098.15 % 54.000 K 125.59 % -211.000 K 93.25 % -3.127 M -189.14 % 3.508 M
Other non cash items 2.471 M 0.98 % 2.447 M 5.34 % 2.323 M -60.69 % 5.910 M 3 947.95 % 146.000 K -99.88 % 126.563 M 495.11 % 21.267 M -75.05 % 85.225 M 370 443.48 % 23.000 K -99.99 % 331.211 M 2 059.36 % -16.904 M 96.23 % -448.895 M -201.25 % 443.356 M
Net cash provided by operating activities 29.838 M 96.07 % 15.218 M -52.00 % 31.702 M 66.64 % 19.024 M -73.67 % 72.254 M -13.99 % 84.004 M -27.79 % 116.327 M -44.80 % 210.724 M 85.45 % 113.626 M -62.28 % 301.209 M 151.27 % 119.877 M 8.19 % 110.801 M -18.01 % 135.136 M
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -183.395 M 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases 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 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 -100.00 % 19.287 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 -100.00 % 885.000 K 1 440.91 % -66.000 K -100.13 % 50.441 M 4 440.88 % -1.162 M 98.73 % -91.466 M -248.33 % 61.662 M -69.80 % 204.210 M 0.000 -100.00 % 3.995 M 198.81 % -4.043 M
Net cash used for investing activites -15.000 K -101.50 % 999.000 K 113.46 % 468.000 K -47.12 % 885.000 K -95.40 % 19.221 M -61.89 % 50.441 M 4 440.88 % -1.162 M 98.73 % -91.466 M -248.33 % 61.662 M 196.24 % 20.815 M 0.000 -100.00 % 3.995 M 198.81 % -4.043 M
Debt repayment -2.500 M 0.00 % -2.500 M 0.00 % -2.500 M -105.26 % 47.500 M 2 000.00 % -2.500 M 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -599.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -60.000 K 39.39 % -99.000 K -65.00 % -60.000 K 40.59 % -101.000 K -34.67 % -75.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 100.00 % -34.000 K 0.000 100.00 % -11.787 M 89.69 % -114.286 M 4.91 % -120.188 M 32.39 % -177.768 M 44.11 % -318.092 M -164.52 % -120.254 M -5.63 % -113.841 M 13.39 % -131.439 M
Net cash used provided by financing activities -3.159 M -21.55 % -2.599 M -1.52 % -2.560 M -105.40 % 47.365 M 1 939.42 % -2.575 M 78.15 % -11.787 M 89.69 % -114.286 M 4.91 % -120.188 M 32.39 % -177.768 M 44.11 % -318.092 M -164.52 % -120.254 M -5.63 % -113.841 M 13.39 % -131.439 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 26.664 M 95.80 % 13.618 M -54.01 % 29.610 M -55.99 % 67.274 M -24.33 % 88.900 M -27.52 % 122.658 M 13 854.27 % 879.000 K 194.52 % -930.000 K 62.50 % -2.480 M -163.07 % 3.932 M 1 142.97 % -377.000 K -139.48 % 955.000 K 376.01 % -346.000 K
Cash at beginning of period 325.611 M 4.37 % 311.969 M 10.49 % 282.359 M 31.28 % 215.085 M 70.45 % 126.185 M 3 477.69 % 3.527 M 33.19 % 2.648 M -25.99 % 3.578 M -40.94 % 6.058 M 184.95 % 2.126 M -15.06 % 2.503 M 61.69 % 1.548 M -18.27 % 1.894 M
Cash at end of period 352.275 M 8.20 % 325.587 M 4.37 % 311.969 M 10.49 % 282.359 M 31.28 % 215.085 M 70.45 % 126.185 M 3 477.69 % 3.527 M 33.19 % 2.648 M -25.99 % 3.578 M -40.94 % 6.058 M 184.95 % 2.126 M -15.06 % 2.503 M 61.69 % 1.548 M
Operating cash flow 29.838 M 96.07 % 15.218 M -52.00 % 31.702 M 66.64 % 19.024 M -73.67 % 72.254 M -13.99 % 84.004 M -27.79 % 116.327 M -44.80 % 210.724 M 85.45 % 113.626 M -62.28 % 301.209 M 151.27 % 119.877 M 8.19 % 110.801 M -18.01 % 135.136 M
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -183.395 M 0.000 0.000 0.000
Free CashFlow 29.838 M 96.07 % 15.218 M -52.00 % 31.702 M 66.64 % 19.024 M -73.67 % 72.254 M -13.99 % 84.004 M -27.79 % 116.327 M -44.80 % 210.724 M 85.45 % 113.626 M -3.55 % 117.814 M -1.72 % 119.877 M 8.19 % 110.801 M -18.01 % 135.136 M
2018 2017 2017 2017 2017 2016 2016 2016 2016 2015 2015 2015 2015
Date Form 10K
2017
2016
2015
2014
2013