RTLR

Rattler Midstream LP RTLR

Trading inactive

Finances

2021 2020 2019 2018 2017 2016
Revenue 396.341 M -6.50 % 423.905 M -5.31 % 447.673 M 142.68 % 184.467 M 369.44 % 39.295 M 270.46 % 10.607 M
Net income 200.550 M 38.59 % 144.705 M -22.08 % 185.719 M 194.98 % 62.960 M 204.67 % 20.665 M 319.34 % 4.928 M
Income before tax 174.300 M 12.50 % 154.934 M -26.91 % 211.972 M 163.91 % 80.319 M 216.80 % 25.353 M 229.77 % 7.688 M
Income before tax ratio 0.44 20.32 % 0.37 -22.81 % 0.47 8.75 % 0.44 -32.51 % 0.65 -10.98 % 0.72
EBITDA 226.104 M -3.95 % 235.414 M -7.81 % 255.347 M 142.14 % 105.453 M 283.84 % 27.473 M 248.42 % 7.885 M
Net income ratio 0.51 48.23 % 0.34 -17.72 % 0.41 21.55 % 0.34 -35.10 % 0.53 13.19 % 0.46
Ratio EBITDA 0.57 2.72 % 0.56 -2.64 % 0.57 -0.22 % 0.57 -18.23 % 0.70 -5.95 % 0.74
Gross profit ratio 0.50 6.88 % 0.47 -10.16 % 0.52 13.35 % 0.46 -28.38 % 0.64 -5.59 % 0.68
Weighted average shs out dil 40.682 M -6.99 % 43.739 M 0.27 % 43.622 M -70.47 % 147.696 M -0.96 % 149.128 M 0.00 % 149.128 M
Weighted average shs out 40.682 M -6.99 % 43.739 M 0.27 % 43.622 M -70.47 % 147.696 M -0.96 % 149.128 M 0.00 % 149.128 M
EPS diluted 0.86 -74.02 % 3.31 -22.30 % 4.26 890.70 % 0.43 207.14 % 0.14 324.24 % 0.03
Earnings per share 0.86 -74.02 % 3.31 -22.30 % 4.26 890.70 % 0.43 207.14 % 0.14 324.24 % 0.03
Gross profit 198.519 M -0.07 % 198.658 M -14.93 % 233.527 M 175.08 % 84.895 M 236.19 % 25.252 M 249.75 % 7.220 M
Income tax expense 10.530 M 2.94 % 10.229 M -61.04 % 26.253 M 51.24 % 17.359 M 270.29 % 4.688 M 69.86 % 2.760 M
Cost of revenue 197.822 M -12.18 % 225.247 M 5.18 % 214.146 M 115.07 % 99.572 M 609.05 % 14.043 M 314.61 % 3.387 M
General and administrative expenses 21.611 M 32.04 % 16.367 M 29.25 % 12.663 M 533.47 % 1.999 M 58.02 % 1.265 M 508.17 % 208.000 K
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 8.327 M 0.000 0.000 0.000 0.000 0.000
Operating expenses 29.938 M 82.92 % 16.367 M 29.25 % 12.663 M 533.47 % 1.999 M 58.02 % 1.265 M 508.17 % 208.000 K
Cost and expenses 227.760 M -5.73 % 241.614 M 6.53 % 226.809 M 123.30 % 101.571 M 563.52 % 15.308 M 325.81 % 3.595 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 21.611 M 32.04 % 16.367 M 29.25 % 12.663 M 533.47 % 1.999 M 58.02 % 1.265 M 508.17 % 208.000 K
Interest income 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 -100.00 % 1.039 M 0.000 0.000 0.000
Depreciation and amortization 49.196 M -8.05 % 53.501 M 42.55 % 37.531 M 49.32 % 25.134 M 621.00 % 3.486 M 299.31 % 873.000 K
Operating income 168.581 M -7.42 % 182.102 M -16.98 % 219.340 M 173.09 % 80.319 M 234.84 % 23.987 M 242.08 % 7.012 M
Operating income ratio 0.43 -0.99 % 0.43 -12.32 % 0.49 12.53 % 0.44 -28.67 % 0.61 -7.66 % 0.66
Total other income expenses net 5.719 M 121.05 % -27.168 M -268.73 % -7.368 M 0.000 -100.00 % 1.366 M 102.07 % 676.000 K
2021 2020 2019 2018 2017 2016
2021 2020 2019 2018 2017 2016
Net debt 668.059 M 22.22 % 546.594 M 32.10 % 413.785 M 4 932.24 % -8.563 M -106 937.50 % -8.000 K 0.000
Total investments 612.541 M 14.94 % 532.927 M 11.13 % 479.558 M 0.000 -100.00 % 7.903 M 24.48 % 6.349 M
Total debt 687.956 M 20.58 % 570.521 M 34.42 % 424.418 M 0.000 0.000 0.000
Accumulated other comprehensive income loss 10.000 K 108.13 % -123.000 K 37.88 % -198.000 K 99.30 % -28.317 M -467.70 % -4.988 M -171.09 % -1.840 M
Retained earnings 0.000 0.000 0.000 0.000 0.000 0.000
Common stock 0.000 0.000 0.000 0.000 0.000 0.000
Total equity 815.441 M 2.82 % 793.113 M 110.88 % 376.105 M -28.65 % 527.125 M 80.15 % 292.608 M 215.55 % 92.729 M
Other non current liabilities 16.911 M 12.05 % 15.093 M -21.28 % 19.174 M 3 317.83 % 561.000 K 46.48 % 383.000 K 97.42 % 194.000 K
Long term debt 687.956 M 20.71 % 569.947 M 34.42 % 424.000 M 0.000 0.000 0.000
Total non current liabilities 704.867 M 20.48 % 585.040 M 32.01 % 443.174 M 3 189.35 % 13.473 M 177.56 % 4.854 M 67.84 % 2.892 M
Other current liabilities 39.894 M -6.23 % 42.543 M -44.48 % 76.625 M 21.02 % 63.318 M 13 724.89 % 458.000 K 638.71 % 62.000 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 574.000 K 37.32 % 418.000 K 0.000 0.000 0.000
Total current liabilities 48.949 M 12.66 % 43.448 M -43.85 % 77.379 M 22.01 % 63.418 M 2 859.31 % 2.143 M 3 356.45 % 62.000 K
Total liabilities 753.816 M 19.94 % 628.488 M 20.73 % 520.553 M 577.00 % 76.891 M 998.91 % 6.997 M 136.87 % 2.954 M
Other non current assets 88.317 M -12.92 % 101.419 M 1 649.81 % 5.796 M -93.77 % 93.023 M 19 608.26 % 472.000 K 0.000
Long term investments 612.541 M 14.94 % 532.927 M 11.13 % 479.558 M 0.000 -100.00 % 7.903 M 24.48 % 6.349 M
Intangible assets 3.650 M -14.36 % 4.262 M -47.19 % 8.070 M -26.33 % 10.954 M 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 3.650 M -14.36 % 4.262 M -47.19 % 8.070 M -26.33 % 10.954 M 0.000 0.000
Property plant equipment net 1.053 B 5.42 % 998.449 M 4.16 % 958.563 M 109.32 % 457.944 M 79.36 % 255.323 M 213.48 % 81.448 M
Total non current assets 1.819 B 6.38 % 1.710 B 10.30 % 1.551 B 175.96 % 561.921 M 113.09 % 263.698 M 200.35 % 87.797 M
Other current assets 1.181 M -82.59 % 6.785 M 375.14 % 1.428 M -66.07 % 4.209 M 0.000 0.000
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 19.897 M -16.84 % 23.927 M 125.03 % 10.633 M 24.17 % 8.563 M 106 937.50 % 8.000 K 0.000
Cash and short term investments 19.897 M -16.84 % 23.927 M 125.03 % 10.633 M 24.17 % 8.563 M 106 937.50 % 8.000 K 0.000
Total current assets 101.728 M 3.52 % 98.267 M 14.63 % 85.727 M 103.65 % 42.095 M 17.23 % 35.907 M 355.33 % 7.886 M
Inventory 13.081 M 29.41 % 10.108 M -29.44 % 14.325 M 55.71 % 9.200 M 0.000 0.000
Net receivables 67.569 M 17.62 % 57.447 M -3.19 % 59.341 M 194.89 % 20.123 M -43.95 % 35.899 M 355.22 % 7.886 M
Tax assets 62.356 M -14.89 % 73.264 M -25.76 % 98.679 M 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 8.452 M 5 980.58 % 139.000 K -5.44 % 147.000 K 47.00 % 100.000 K -94.07 % 1.685 M 0.000
Tax payables 603.000 K 214.06 % 192.000 K 1.59 % 189.000 K 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 815.441 M 2.80 % 793.236 M 110.80 % 376.303 M 0.000 0.000 0.000
Capital lease obligations 0.000 -100.00 % 574.000 K 37.32 % 418.000 K 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity -10.000 K -108.13 % 123.000 K -37.88 % 198.000 K -99.30 % 28.317 M 467.70 % 4.988 M 171.09 % 1.840 M
Deferred tax liabilities non current 0.000 0.000 -100.00 % 7.827 M -39.38 % 12.912 M 188.79 % 4.471 M 65.72 % 2.698 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.921 B 6.22 % 1.809 B 10.52 % 1.636 B 170.92 % 604.016 M 101.60 % 299.605 M 213.12 % 95.683 M
2021 2020 2019 2018 2017 2016
2021 2020 2019 2018 2017 2016
Deferred income tax 9.212 M -9.94 % 10.229 M -61.04 % 26.253 M 349.15 % 5.845 M 30.73 % 4.471 M 65.72 % 2.698 M
Stock based compensation 9.843 M 10.66 % 8.895 M 70.79 % 5.208 M 0.000 0.000 0.000
Change in working capital 8.803 M 361.62 % 1.907 M 103.88 % -49.176 M -163.94 % 76.915 M 382.28 % -27.248 M -248.31 % -7.823 M
Accounts receivables 536.000 K 107.47 % -7.177 M 89.17 % -66.244 M -519.90 % 15.776 M 154.20 % -29.108 M -269.11 % -7.886 M
Inventory 0.000 100.00 % -5.328 M 0.000 0.000 0.000 0.000
Accounts payables 0.000 -100.00 % 5.328 M 0.000 0.000 0.000 0.000
Other working capital 8.267 M -8.99 % 9.084 M -46.78 % 17.068 M -72.08 % 61.139 M 21 703.89 % -283.000 K -28 400.00 % 1.000 K
Other non cash items 7.276 M -34.09 % 11.040 M 40.58 % 7.853 M 204.73 % 2.577 M 288.65 % -1.366 M -102.07 % -676.000 K
Net cash provided by operating activities 248.100 M 7.92 % 229.899 M 5.36 % 218.193 M 25.81 % 173.431 M 2 167 787.50 % 8.000 K 0.000
Investments in property plant and equipment -192.169 M -40.45 % -136.820 M 43.41 % -241.786 M -46.65 % -164.876 M 0.000 0.000
Acquisitions net -90.102 M 12.09 % -102.499 M 69.55 % -336.601 M 0.000 0.000 0.000
Purchases of investments 0.000 100.00 % -102.499 M 69.55 % -336.601 M 0.000 0.000 0.000
Sales maturities of investments 465.000 K -99.55 % 102.499 M -69.55 % 336.601 M 0.000 0.000 0.000
Other investing activites 98.483 M 68.32 % 58.510 M 324 955.56 % 18.000 K 0.000 0.000 0.000
Net cash used for investing activites -183.323 M -1.39 % -180.809 M 68.74 % -578.369 M -250.79 % -164.876 M 0.000 0.000
Debt repayment 116.000 M -25.16 % 155.000 M -63.44 % 424.000 M 0.000 0.000 0.000
Common stock issued 0.000 0.000 -100.00 % 720.376 M 0.000 0.000 0.000
Common stock repurchased -47.591 M -222.85 % -14.741 M 0.000 0.000 0.000 0.000
Dividends paid -133.654 M 17.67 % -162.348 M 79.13 % -778.070 M 0.000 0.000 0.000
Other financing activites -3.562 M 74.01 % -13.707 M -237.53 % -4.061 M 0.000 0.000 0.000
Net cash used provided by financing activities -68.807 M -92.22 % -35.796 M -109.88 % 362.245 M 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash -4.030 M -130.31 % 13.294 M 542.53 % 2.069 M -75.82 % 8.555 M 106 837.50 % 8.000 K 0.000
Cash at beginning of period 23.927 M 125.03 % 10.633 M 24.16 % 8.564 M 106 950.00 % 8.000 K 0.000 0.000
Cash at end of period 19.897 M -16.84 % 23.927 M 125.03 % 10.633 M 24.17 % 8.563 M 106 937.50 % 8.000 K 0.000
Operating cash flow 248.100 M 7.92 % 229.899 M 5.36 % 218.193 M 25.81 % 173.431 M 2 167 787.50 % 8.000 K 0.000
Capital expenditure -192.169 M -40.45 % -136.820 M 43.41 % -241.786 M -46.65 % -164.876 M 0.000 0.000
Free CashFlow 55.931 M -39.91 % 93.079 M 494.52 % -23.593 M -375.78 % 8.555 M 106 837.50 % 8.000 K 0.000
2021 2020 2019 2018 2017 2016
2022-06-30 2022-03-31 2021-12-31 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 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-03-31
Revenue 104.362 M 0.87 % 103.463 M 3.64 % 99.832 M 3.38 % 96.570 M -4.51 % 101.131 M 2.35 % 98.808 M -9.55 % 109.236 M 13.15 % 96.539 M 8.79 % 88.735 M -31.42 % 129.395 M 3.26 % 125.308 M 8.57 % 115.415 M 3.26 % 111.774 M 17.44 % 95.176 M 84.80 % 51.503 M 4.47 % 49.301 M -0.98 % 49.788 M 46.98 % 33.875 M 174.71 % 12.331 M 118.02 % 5.656 M
Net income 67.059 M 48.95 % 45.022 M -17.07 % 54.286 M 14.48 % 47.419 M -29.14 % 66.922 M 109.64 % 31.923 M 133.18 % -96.226 M -300.41 % 48.014 M 214.15 % 15.284 M 17.29 % 13.031 M 4.52 % 12.468 M 8.13 % 11.531 M 140.08 % 4.803 M -87.80 % 39.356 M 157.03 % 15.312 M -13.88 % 17.780 M 14.92 % 15.472 M 7.47 % 14.396 M 53.21 % 9.396 M 219.81 % 2.938 M
Income before tax 58.401 M 47.94 % 39.475 M -16.40 % 47.220 M 13.82 % 41.485 M -28.49 % 58.016 M 110.36 % 27.579 M -33.28 % 41.334 M -0.75 % 41.647 M 207.47 % 13.545 M -76.81 % 58.408 M 6.18 % 55.007 M 7.07 % 51.374 M -7.27 % 55.403 M 10.39 % 50.188 M 156.62 % 19.557 M -13.74 % 22.672 M 15.90 % 19.561 M 5.57 % 18.529 M 130.66 % 8.033 M 74.21 % 4.611 M
Income before tax ratio 0.56 46.67 % 0.38 -19.34 % 0.47 10.11 % 0.43 -25.12 % 0.57 105.53 % 0.28 -26.24 % 0.38 -12.29 % 0.43 182.62 % 0.15 -66.18 % 0.45 2.83 % 0.44 -1.38 % 0.45 -10.20 % 0.50 -6.00 % 0.53 38.87 % 0.38 -17.43 % 0.46 17.05 % 0.39 -28.17 % 0.55 -16.04 % 0.65 -20.09 % 0.82
EBITDA 56.051 M -7.78 % 60.777 M 5.98 % 57.347 M -0.07 % 57.388 M -2.79 % 59.034 M 12.80 % 52.335 M -17.16 % 63.179 M 14.73 % 55.069 M 99.74 % 27.571 M -62.51 % 73.535 M 11.51 % 65.946 M 3.59 % 63.663 M -3.02 % 65.646 M 9.33 % 60.042 M 123.45 % 26.870 M -6.41 % 28.711 M 2.16 % 28.104 M 22.80 % 22.886 M 165.50 % 8.620 M 76.97 % 4.871 M
Net income ratio 0.64 47.66 % 0.44 -19.98 % 0.54 10.74 % 0.49 -25.80 % 0.66 104.82 % 0.32 136.68 % -0.88 -277.12 % 0.50 188.75 % 0.17 71.03 % 0.10 1.21 % 0.10 -0.41 % 0.10 132.51 % 0.04 -89.61 % 0.41 39.09 % 0.30 -17.56 % 0.36 16.05 % 0.31 -26.88 % 0.42 -44.23 % 0.76 46.69 % 0.52
Ratio EBITDA 0.54 -8.57 % 0.59 2.26 % 0.57 -3.34 % 0.59 1.80 % 0.58 10.21 % 0.53 -8.42 % 0.58 1.39 % 0.57 83.59 % 0.31 -45.33 % 0.57 7.99 % 0.53 -4.59 % 0.55 -6.08 % 0.59 -6.90 % 0.63 20.92 % 0.52 -10.41 % 0.58 3.17 % 0.56 -16.45 % 0.68 -3.35 % 0.70 -18.83 % 0.86
Gross profit ratio 0.45 3.27 % 0.44 -16.91 % 0.53 -0.48 % 0.53 10.16 % 0.48 4.17 % 0.46 0.71 % 0.46 -6.06 % 0.49 27.94 % 0.38 -26.53 % 0.52 -3.49 % 0.54 11.51 % 0.48 -7.89 % 0.52 -3.01 % 0.54 38.28 % 0.39 -17.55 % 0.47 -1.59 % 0.48 -5.69 % 0.51 -17.99 % 0.62 -23.04 % 0.81
Weighted average shs out dil 38.267 M -0.28 % 38.376 M -2.69 % 39.436 M -2.73 % 40.542 M -1.20 % 41.033 M -1.70 % 41.742 M -3.93 % 43.448 M -1.25 % 43.996 M 0.42 % 43.812 M 0.26 % 43.700 M 0.00 % 43.700 M -2.53 % 44.836 M 1.12 % 44.340 M -70.27 % 149.128 M 0.48 % 148.412 M -0.48 % 149.128 M 0.00 % 149.128 M 0.00 % 149.128 M 0.00 % 149.128 M 0.00 % 149.128 M
Weighted average shs out 38.245 M 0.23 % 38.159 M -3.24 % 39.436 M -2.73 % 40.542 M -1.20 % 41.033 M -1.70 % 41.742 M -3.93 % 43.448 M -1.25 % 43.996 M 0.42 % 43.812 M 0.26 % 43.700 M 0.00 % 43.700 M 0.00 % 43.700 M 1.16 % 43.197 M -71.03 % 149.128 M 0.48 % 148.412 M -0.48 % 149.128 M 0.00 % 149.128 M 0.00 % 149.128 M 0.00 % 149.128 M 0.00 % 149.128 M
EPS diluted 1.75 49.57 % 1.17 387.50 % 0.24 20.00 % 0.20 -33.33 % 0.30 130.77 % 0.13 105.88 % -2.21 -1 205.00 % 0.20 300.00 % 0.05 -82.14 % 0.28 3.70 % 0.27 3.85 % 0.26 136.36 % 0.11 -57.69 % 0.26 160.00 % 0.10 -16.67 % 0.12 20.00 % 0.10 3.63 % 0.10 53.17 % 0.06 219.80 % 0.02
Earnings per share 1.75 48.31 % 1.18 391.67 % 0.24 20.00 % 0.20 -33.33 % 0.30 130.77 % 0.13 105.88 % -2.21 -1 205.00 % 0.20 300.00 % 0.05 -82.14 % 0.28 3.70 % 0.27 3.85 % 0.26 136.36 % 0.11 -57.69 % 0.26 160.00 % 0.10 -16.67 % 0.12 20.00 % 0.10 3.63 % 0.10 53.17 % 0.06 219.80 % 0.02
Gross profit 47.328 M 4.17 % 45.435 M -13.89 % 52.762 M 2.88 % 51.283 M 5.19 % 48.751 M 6.62 % 45.723 M -8.90 % 50.190 M 6.29 % 47.219 M 39.19 % 33.923 M -49.61 % 67.326 M -0.34 % 67.556 M 21.07 % 55.798 M -4.89 % 58.666 M 13.90 % 51.507 M 155.54 % 20.156 M -13.87 % 23.401 M -2.55 % 24.014 M 38.62 % 17.324 M 125.28 % 7.690 M 67.79 % 4.583 M
Income tax expense 3.330 M 39.68 % 2.384 M -13.90 % 2.769 M 8.55 % 2.551 M -27.92 % 3.539 M 111.79 % 1.671 M -32.48 % 2.475 M -13.19 % 2.851 M 163.25 % 1.083 M -71.65 % 3.820 M 12.25 % 3.403 M 3.31 % 3.294 M -62.24 % 8.724 M -19.46 % 10.832 M 155.17 % 4.245 M -13.23 % 4.892 M 19.64 % 4.089 M -1.06 % 4.133 M 403.23 % -1.363 M -181.47 % 1.673 M
Cost of revenue 57.034 M -1.71 % 58.028 M 23.28 % 47.070 M 3.94 % 45.287 M -13.54 % 52.380 M -1.33 % 53.085 M -10.10 % 59.046 M 19.72 % 49.320 M -10.02 % 54.812 M -11.69 % 62.069 M 7.48 % 57.752 M -3.13 % 59.617 M 12.26 % 53.108 M 21.61 % 43.669 M 39.31 % 31.347 M 21.03 % 25.900 M 0.49 % 25.774 M 55.72 % 16.551 M 256.63 % 4.641 M 332.53 % 1.073 M
General and administrative expenses 6.389 M 19.53 % 5.345 M -20.02 % 6.683 M 25.20 % 5.338 M 7.71 % 4.956 M 6.95 % 4.634 M 2.12 % 4.538 M 44.52 % 3.140 M -24.79 % 4.175 M -7.51 % 4.514 M -9.47 % 4.986 M 53.89 % 3.240 M 5.61 % 3.068 M 124.11 % 1.369 M 132.03 % 590.000 K -19.07 % 729.000 K 71.13 % 426.000 K 67.72 % 254.000 K -9.93 % 282.000 K 125.60 % 125.000 K
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 6.389 M 19.53 % 5.345 M -20.02 % 6.683 M 25.20 % 5.338 M 7.71 % 4.956 M 6.95 % 4.634 M 2.12 % 4.538 M 44.52 % 3.140 M -24.79 % 4.175 M -7.51 % 4.514 M -9.47 % 4.986 M 53.89 % 3.240 M 5.61 % 3.068 M 124.11 % 1.369 M 132.03 % 590.000 K -19.07 % 729.000 K 71.13 % 426.000 K 67.72 % 254.000 K -9.93 % 282.000 K 125.60 % 125.000 K
Cost and expenses 63.423 M 0.08 % 63.373 M 17.90 % 53.753 M 6.18 % 50.625 M -11.70 % 57.336 M -0.66 % 57.719 M -9.22 % 63.584 M 21.20 % 52.460 M -11.07 % 58.987 M -11.41 % 66.583 M 6.13 % 62.738 M -0.19 % 62.857 M 11.89 % 56.176 M 24.73 % 45.038 M 41.02 % 31.937 M 19.93 % 26.629 M 1.64 % 26.200 M 55.91 % 16.805 M 241.36 % 4.923 M 310.93 % 1.198 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 6.389 M 19.53 % 5.345 M -20.02 % 6.683 M 25.20 % 5.338 M 7.71 % 4.956 M 6.95 % 4.634 M 2.12 % 4.538 M 44.52 % 3.140 M -24.79 % 4.175 M -7.51 % 4.514 M -9.47 % 4.986 M 53.89 % 3.240 M 5.61 % 3.068 M 124.11 % 1.369 M 132.03 % 590.000 K -19.07 % 729.000 K 71.13 % 426.000 K 67.72 % 254.000 K -9.93 % 282.000 K 125.60 % 125.000 K
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 -100.00 % 8.363 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.926 M -26.52 % 2.621 M 553.62 % 401.000 K -27.49 % 553.000 K 550.59 % 85.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 17.840 M -21.44 % 22.709 M 101.54 % 11.268 M -1.53 % 11.443 M -24.91 % 15.239 M 35.51 % 11.246 M -35.84 % 17.527 M 59.48 % 10.990 M -9.17 % 12.100 M -3.25 % 12.506 M 18.68 % 10.538 M -10.21 % 11.736 M 15.53 % 10.158 M 2.56 % 9.904 M 35.60 % 7.304 M 20.95 % 6.039 M 1.07 % 5.975 M 2.73 % 5.816 M 379.87 % 1.212 M 193.46 % 413.000 K
Operating income 39.575 M 1.27 % 39.079 M -17.34 % 47.278 M 5.53 % 44.801 M 15.50 % 38.790 M 2.86 % 37.712 M -21.80 % 48.228 M 9.37 % 44.095 M 54.69 % 28.505 M -53.48 % 61.274 M 0.38 % 61.042 M 16.14 % 52.558 M -5.47 % 55.602 M 10.90 % 50.138 M 156.37 % 19.557 M -13.74 % 22.672 M 7.86 % 21.020 M 23.14 % 17.070 M 130.43 % 7.408 M 66.17 % 4.458 M
Operating income ratio 0.38 0.40 % 0.38 -20.24 % 0.47 2.08 % 0.46 20.95 % 0.38 0.50 % 0.38 -13.55 % 0.44 -3.34 % 0.46 42.19 % 0.32 -32.16 % 0.47 -2.79 % 0.49 6.97 % 0.46 -8.46 % 0.50 -5.57 % 0.53 38.73 % 0.38 -17.43 % 0.46 8.92 % 0.42 -16.22 % 0.50 -16.12 % 0.60 -23.78 % 0.79
Total other income expenses net 18.826 M 4 654.04 % 396.000 K 782.76 % -58.000 K 98.25 % -3.316 M -117.25 % 19.226 M 289.74 % -10.133 M -46.98 % -6.894 M -181.62 % -2.448 M 83.64 % -14.960 M -421.98 % -2.866 M 52.51 % -6.035 M -409.71 % -1.184 M -494.97 % -199.000 K -498.00 % 50.000 K 0.000 0.000 100.00 % -1.459 M -200.00 % 1.459 M 133.44 % 625.000 K 308.50 % 153.000 K
2022-06-30 2022-03-31 2021-12-31 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 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-03-31
2022-06-30 2022-03-31 2021-12-31 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 2018-09-30 2018-03-31 2017-12-31
Net debt 708.179 M -0.22 % 709.758 M 6.24 % 668.059 M 39.34 % 479.435 M -0.04 % 479.638 M -10.53 % 536.096 M -1.92 % 546.594 M -2.33 % 559.616 M 9.32 % 511.916 M 17.69 % 434.988 M 5.12 % 413.785 M 309.49 % 101.048 M 6 726.10 % -1.525 M 85.19 % -10.295 M -20.23 % -8.563 M -32.27 % -6.474 M -191.10 % -2.224 M -27 700.00 % -8.000 K
Total investments 659.749 M 2.57 % 643.205 M 5.01 % 612.541 M 20.30 % 509.174 M -1.70 % 517.962 M -1.36 % 525.078 M -1.47 % 532.927 M 0.17 % 532.008 M 3.48 % 514.110 M 2.40 % 502.040 M 4.69 % 479.558 M 113.15 % 224.990 M 20.38 % 186.902 M 24.94 % 149.596 M 0.000 0.000 -100.00 % 8.653 M 9.49 % 7.903 M
Total debt 725.963 M 0.35 % 723.460 M 5.16 % 687.956 M 39.68 % 492.515 M -0.94 % 497.188 M -8.92 % 545.856 M -4.32 % 570.521 M -0.98 % 576.192 M 10.15 % 523.086 M 15.94 % 451.171 M 6.30 % 424.418 M 309.11 % 103.742 M 4 589.96 % 2.212 M 25.33 % 1.765 M 0.000 0.000 0.000 0.000
Accumulated other comprehensive income loss 11.000 K 0.00 % 11.000 K 10.00 % 10.000 K 0.00 % 10.000 K 0.00 % 10.000 K 133.33 % -30.000 K 75.61 % -123.000 K 44.84 % -223.000 K 30.31 % -320.000 K -22.61 % -261.000 K -31.82 % -198.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 110.868 M 0.000 -100.00 % 237.090 M 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 0.000 0.000
Common stock 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 0.000 0.000 0.000 0.000 0.000
Total equity 1.170 B 44.40 % 810.303 M -30.58 % 1.167 B 43.92 % 811.078 M 0.25 % 809.063 M 2.29 % 790.927 M -0.28 % 793.113 M 1.34 % 782.632 M -0.16 % 783.918 M 103.01 % 386.138 M 2.67 % 376.105 M 0.44 % 374.449 M 10.82 % 337.900 M 0.000 0.000 0.000 0.000 0.000
Other non current liabilities 37.904 M 11.71 % 33.932 M 100.65 % 16.911 M 2.64 % 16.476 M 2.11 % 16.135 M 3.29 % 15.621 M 3.50 % 15.093 M 3.61 % 14.567 M 9.76 % 13.272 M -44.72 % 24.008 M 25.21 % 19.174 M 36.18 % 14.080 M 131.27 % 6.088 M 31.49 % 4.630 M 725.31 % 561.000 K 3.13 % 544.000 K 25.64 % 433.000 K 13.05 % 383.000 K
Long term debt 725.963 M 0.35 % 723.460 M 5.16 % 687.956 M 39.70 % 492.456 M -0.90 % 496.953 M -8.89 % 545.450 M -4.30 % 569.947 M -0.97 % 575.513 M 10.04 % 523.000 M 15.96 % 451.000 M 6.37 % 424.000 M 311.65 % 103.000 M 9 384.35 % 1.086 M 535.09 % 171.000 K 0.000 0.000 0.000 0.000
Total non current liabilities 763.867 M 0.85 % 757.392 M 7.45 % 704.867 M 38.50 % 508.932 M -0.81 % 513.088 M -8.55 % 561.071 M -4.10 % 585.040 M -0.85 % 590.080 M 10.03 % 536.272 M 12.90 % 475.008 M 7.18 % 443.174 M 278.52 % 117.080 M 1 532.00 % 7.174 M -65.14 % 20.580 M 52.75 % 13.473 M 145.68 % 5.484 M 24.04 % 4.421 M -8.92 % 4.854 M
Other current liabilities 51.583 M 23.43 % 41.792 M 4.76 % 39.894 M 12.53 % 35.452 M -10.70 % 39.700 M 0.60 % 39.463 M -7.24 % 42.543 M 14.16 % 37.265 M -32.72 % 55.386 M -24.03 % 72.906 M -4.85 % 76.625 M 4.87 % 73.066 M -24.29 % 96.511 M -86.34 % 706.527 M 1 263.85 % 51.804 M 133.45 % 22.191 M 420.55 % 4.263 M 830.79 % 458.000 K
Deferred revenue 0.000 0.000 0.000 -100.00 % 655.000 K 201.84 % 217.000 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 0.000
Short term debt 0.000 0.000 0.000 -100.00 % 59.000 K -74.89 % 235.000 K -42.12 % 406.000 K -29.27 % 574.000 K -15.46 % 679.000 K 689.53 % 86.000 K -49.71 % 171.000 K -59.09 % 418.000 K -43.67 % 742.000 K -34.10 % 1.126 M -29.36 % 1.594 M 0.000 0.000 0.000 0.000
Total current liabilities 67.688 M 14.56 % 59.083 M 20.70 % 48.949 M 16.77 % 41.918 M 4.16 % 40.242 M -0.91 % 40.610 M -6.53 % 43.448 M 12.52 % 38.613 M -31.08 % 56.027 M -23.72 % 73.449 M -5.08 % 77.379 M 4.54 % 74.020 M -35.60 % 114.929 M -83.95 % 716.266 M 1 029.44 % 63.418 M 181.37 % 22.539 M 414.00 % 4.385 M 104.62 % 2.143 M
Total liabilities 831.555 M 1.85 % 816.475 M 8.31 % 753.816 M 36.85 % 550.850 M -0.45 % 553.330 M -8.04 % 601.681 M -4.27 % 628.488 M -0.03 % 628.693 M 6.14 % 592.299 M 7.99 % 548.457 M 5.36 % 520.553 M 172.40 % 191.100 M 56.51 % 122.103 M -83.43 % 736.846 M 858.30 % 76.891 M 174.39 % 28.023 M 218.23 % 8.806 M 25.85 % 6.997 M
Other non current assets 89.985 M -0.81 % 90.723 M 2.72 % 88.317 M -1.06 % 89.263 M 0.03 % 89.238 M -11.83 % 101.214 M -0.20 % 101.419 M -1.34 % 102.792 M 1.07 % 101.705 M -1.41 % 103.164 M -1.25 % 104.475 M 0.85 % 103.595 M 3.12 % 100.460 M -2.46 % 102.996 M 10.72 % 93.023 M -1.11 % 94.066 M -0.84 % 94.860 M 19 997.46 % 472.000 K
Long term investments 659.749 M 2.57 % 643.205 M 5.01 % 612.541 M 20.30 % 509.174 M -1.70 % 517.962 M -1.36 % 525.078 M -1.47 % 532.927 M 0.17 % 532.008 M 3.48 % 514.110 M 2.40 % 502.040 M 4.69 % 479.558 M 113.15 % 224.990 M 20.38 % 186.902 M 24.94 % 149.596 M 0.000 0.000 -100.00 % 8.653 M 9.49 % 7.903 M
Intangible assets 3.425 M -3.36 % 3.544 M -2.90 % 3.650 M -3.21 % 3.771 M -3.28 % 3.899 M -3.73 % 4.050 M -4.97 % 4.262 M -25.81 % 5.745 M -12.68 % 6.579 M -9.55 % 7.274 M -9.86 % 8.070 M -7.81 % 8.754 M -7.50 % 9.464 M -6.83 % 10.158 M -7.27 % 10.954 M -42.34 % 18.999 M 47.69 % 12.864 M 0.000
GoodWill 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 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 3.425 M -3.36 % 3.544 M -2.90 % 3.650 M -3.21 % 3.771 M -3.28 % 3.899 M -3.73 % 4.050 M -4.97 % 4.262 M -25.81 % 5.745 M -12.68 % 6.579 M -9.55 % 7.274 M -9.86 % 8.070 M -7.81 % 8.754 M -7.50 % 9.464 M -6.83 % 10.158 M -7.27 % 10.954 M -7.33 % 11.820 M -11.10 % 13.296 M 0.000
Property plant equipment net 1.095 B 0.78 % 1.087 B 3.25 % 1.053 B 17.40 % 896.540 M -8.95 % 984.714 M -0.87 % 993.315 M -0.51 % 998.449 M -2.33 % 1.022 B -2.08 % 1.044 B 3.97 % 1.004 B 4.76 % 958.563 M 4.21 % 919.809 M 6.01 % 867.676 M 7.28 % 808.823 M 76.62 % 457.944 M 13.68 % 402.833 M 14.30 % 352.428 M 38.03 % 255.323 M
Total non current assets 1.905 B 1.10 % 1.884 B 3.54 % 1.819 B 16.35 % 1.564 B -5.97 % 1.663 B -1.88 % 1.695 B -0.89 % 1.710 B -1.60 % 1.738 B -0.37 % 1.745 B 7.91 % 1.617 B 4.26 % 1.551 B 23.35 % 1.257 B 7.96 % 1.165 B 8.67 % 1.072 B 90.70 % 561.921 M 10.46 % 508.719 M 8.41 % 469.237 M 77.94 % 263.698 M
Other current assets 8.749 M -42.12 % 15.115 M 42.65 % 10.596 M -88.84 % 94.985 M 730.22 % 11.441 M 42.87 % 8.008 M 18.03 % 6.785 M 3 867.84 % 171.000 K -75.15 % 688.000 K -34.54 % 1.051 M -26.40 % 1.428 M 132.20 % 615.000 K -86.96 % 4.718 M -7.76 % 5.115 M 21.53 % 4.209 M 59.31 % 2.642 M 353.95 % 582.000 K 0.000
Short term 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 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 17.784 M 29.79 % 13.702 M -31.14 % 19.897 M 52.12 % 13.080 M -25.47 % 17.550 M 79.82 % 9.760 M -59.21 % 23.927 M 44.35 % 16.576 M 48.40 % 11.170 M -30.98 % 16.183 M 52.20 % 10.633 M 294.69 % 2.694 M -27.91 % 3.737 M -69.01 % 12.060 M 40.84 % 8.563 M 32.27 % 6.474 M 191.10 % 2.224 M 27 700.00 % 8.000 K
Cash and short term investments 17.784 M 29.79 % 13.702 M -31.14 % 19.897 M 52.12 % 13.080 M -25.47 % 17.550 M 79.82 % 9.760 M -59.21 % 23.927 M 44.35 % 16.576 M 48.40 % 11.170 M -30.98 % 16.183 M 52.20 % 10.633 M 294.69 % 2.694 M -27.91 % 3.737 M -69.01 % 12.060 M 40.84 % 8.563 M 32.27 % 6.474 M 191.10 % 2.224 M 27 700.00 % 8.000 K
Total current assets 97.011 M 5.20 % 92.214 M -9.35 % 101.728 M -38.28 % 164.827 M 114.76 % 76.748 M 4.07 % 73.744 M -24.96 % 98.267 M 32.57 % 74.123 M 115.42 % 34.408 M -42.20 % 59.525 M -30.56 % 85.727 M 74.60 % 49.100 M 115.71 % 22.762 M -64.39 % 63.913 M 51.83 % 42.095 M 16.62 % 36.095 M 66.54 % 21.673 M -39.64 % 35.907 M
Inventory 15.858 M 17.36 % 13.512 M 3.29 % 13.081 M 35.30 % 9.668 M 3.27 % 9.362 M -3.86 % 9.738 M -3.66 % 10.108 M 4.44 % 9.678 M -6.94 % 10.400 M -21.60 % 13.265 M -7.40 % 14.325 M 9.86 % 13.039 M 3.23 % 12.631 M 7.73 % 11.725 M 27.45 % 9.200 M 15.29 % 7.980 M 32.93 % 6.003 M 0.000
Net receivables 54.620 M 9.49 % 49.885 M -14.22 % 58.154 M 23.48 % 47.094 M 22.66 % 38.395 M -16.96 % 46.238 M -19.51 % 57.447 M 20.44 % 47.698 M 292.58 % 12.150 M -58.14 % 29.026 M -51.09 % 59.341 M 81.18 % 32.752 M 1 854.18 % 1.676 M -95.21 % 35.013 M 73.99 % 20.123 M 5.92 % 18.999 M 47.69 % 12.864 M -64.17 % 35.899 M
Tax assets 56.218 M -5.59 % 59.548 M -4.50 % 62.356 M -4.09 % 65.016 M -3.43 % 67.323 M -5.71 % 71.397 M -2.55 % 73.264 M -2.65 % 75.255 M -3.68 % 78.134 M -19.93 % 97.580 M -1.11 % 98.679 M -0.99 % 99.664 M 0.000 -100.00 % 101.231 M 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 15.918 M -4.61 % 16.688 M 97.44 % 8.452 M 46.94 % 5.752 M 6 291.11 % 90.000 K -82.82 % 524.000 K 276.98 % 139.000 K -47.15 % 263.000 K 76.51 % 149.000 K 313.89 % 36.000 K -75.51 % 147.000 K 41.35 % 104.000 K -99.40 % 17.261 M 9 436.46 % 181.000 K 81.00 % 100.000 K -71.26 % 348.000 K 185.25 % 122.000 K -92.76 % 1.685 M
Tax payables 187.000 K -68.99 % 603.000 K 0.00 % 603.000 K -7.94 % 655.000 K 201.84 % 217.000 K 0.00 % 217.000 K 13.02 % 192.000 K -52.71 % 406.000 K 0.00 % 406.000 K 20.83 % 336.000 K 77.78 % 189.000 K 75.00 % 108.000 K 248.39 % 31.000 K -99.61 % 7.964 M -30.83 % 11.514 M 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 820.747 M 1.29 % 810.292 M -0.63 % 815.441 M 0.54 % 811.068 M 0.25 % 809.053 M 2.29 % 790.957 M -0.29 % 793.236 M 1.33 % 782.855 M -0.18 % 784.238 M 102.96 % 386.399 M 2.68 % 376.303 M 0.50 % 374.449 M 10.82 % 337.900 M 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 -100.00 % 59.000 K -74.89 % 235.000 K -42.12 % 406.000 K -29.27 % 574.000 K -22.22 % 738.000 K 758.14 % 86.000 K -49.71 % 171.000 K -59.09 % 418.000 K -43.67 % 742.000 K -38.78 % 1.212 M -31.33 % 1.765 M 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 238.435 M 2 167 690.91 % -11.000 K -100.01 % 114.788 M 0.000 0.000 -100.00 % 30.000 K -75.61 % 123.000 K -44.84 % 223.000 K -30.31 % 320.000 K 22.61 % 261.000 K 31.82 % 198.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 11.483 M 46.71 % 7.827 M 71.64 % 4.560 M 239.79 % 1.342 M -91.50 % 15.779 M 22.20 % 12.912 M 161.38 % 4.940 M 23.87 % 3.988 M -10.80 % 4.471 M
Other liabilities 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 0.000 0.000 0.000 0.000 0.000
Total assets 2.002 B 1.30 % 1.976 B 2.86 % 1.921 B 11.14 % 1.729 B -0.65 % 1.740 B -1.63 % 1.769 B -2.20 % 1.809 B -0.20 % 1.812 B 1.87 % 1.779 B 6.13 % 1.676 B 2.43 % 1.636 B 25.27 % 1.306 B 10.02 % 1.187 B 4.56 % 1.135 B 87.99 % 604.016 M 10.87 % 544.814 M 10.98 % 490.910 M 63.85 % 299.605 M
2022-06-30 2022-03-31 2021-12-31 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 2018-09-30 2018-03-31 2017-12-31
2022-06-30 2022-03-31 2021-12-31 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 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-03-31
Deferred income tax 3.336 M 39.76 % 2.387 M 64.51 % 1.451 M -43.12 % 2.551 M -27.92 % 3.539 M 111.79 % 1.671 M -32.48 % 2.475 M -13.19 % 2.851 M 163.25 % 1.083 M -71.65 % 3.820 M 12.25 % 3.403 M 3.31 % 3.294 M -80.26 % 16.689 M 482.11 % 2.867 M 139.44 % -7.269 M -248.59 % 4.892 M 15.54 % 4.234 M 6.17 % 3.988 M 352.41 % -1.580 M -196.75 % 1.633 M
Stock based compensation 2.609 M 3.53 % 2.520 M -0.59 % 2.535 M 1.77 % 2.491 M 0.24 % 2.485 M 6.56 % 2.332 M -0.34 % 2.340 M 5.60 % 2.216 M 4.53 % 2.120 M -4.46 % 2.219 M 0.00 % 2.219 M 2.83 % 2.158 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 11.904 M 507.25 % -2.923 M -2 115.86 % 145.000 K 101.60 % -9.051 M -170.16 % 12.901 M 168.32 % 4.808 M 173.14 % -6.574 M -2.32 % -6.425 M 21.31 % -8.165 M -135.39 % 23.071 M 212.01 % -20.597 M 50.29 % -41.432 M -527.57 % 9.690 M 206.35 % 3.163 M -92.58 % 42.650 M 1 857.31 % -2.427 M -104.24 % 57.217 M 378.77 % -20.525 M -143.74 % -8.421 M -74.31 % -4.831 M
Accounts receivables 3.898 M 260.93 % 1.080 M 111.01 % -9.811 M -12.71 % -8.705 M -210.99 % 7.843 M -30.03 % 11.209 M 231.68 % -8.512 M 68.43 % -26.961 M -1 517.34 % -1.667 M -105.56 % 29.963 M 250.55 % -19.902 M 35.96 % -31.076 M -8 186.93 % -375.000 K 97.48 % -14.891 M -1 224.82 % -1.124 M 91.41 % -13.084 M -124.68 % 53.018 M 330.17 % -23.034 M -191.72 % -7.896 M -58.52 % -4.981 M
Inventory 0.000 -100.00 % 4.067 M 152.30 % -7.777 M 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 0.000 0.000 0.000 0.000
Accounts payables 10.202 M 350.85 % -4.067 M -152.30 % 7.777 M 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 0.000 0.000 0.000 0.000
Other working capital -2.196 M 45.14 % -4.003 M -140.21 % 9.956 M 2 977.46 % -346.000 K -106.84 % 5.058 M 179.02 % -6.401 M -430.29 % 1.938 M -90.56 % 20.536 M 416.04 % -6.498 M 5.72 % -6.892 M -891.65 % -695.000 K 93.29 % -10.356 M -202.89 % 10.065 M -44.25 % 18.054 M -58.76 % 43.774 M 310.75 % 10.657 M 153.80 % 4.199 M 67.36 % 2.509 M 577.90 % -525.000 K -450.00 % 150.000 K
Other non cash items -14.819 M -11 861.11 % 126.000 K -94.86 % 2.451 M -77.76 % 11.019 M 185.44 % -12.897 M -292.41 % 6.703 M 418.89 % -2.102 M 27.96 % -2.918 M -110.22 % 28.554 M 1 501.46 % 1.783 M -75.10 % 7.162 M 1 035.02 % 631.000 K -32.94 % 941.000 K 1 982.00 % -50.000 K -655.56 % 9.000 K 0.000 -100.00 % 4.027 M 376.01 % -1.459 M -133.44 % -625.000 K -308.50 % -153.000 K
Net cash provided by operating activities 73.213 M 22.25 % 59.888 M -3.87 % 62.301 M 8.56 % 57.387 M -24.24 % 75.744 M 43.81 % 52.668 M 0.27 % 52.525 M 15.41 % 45.510 M 34.34 % 33.877 M -65.43 % 97.987 M 80.36 % 54.329 M 122.05 % 24.467 M -70.93 % 84.157 M 52.35 % 55.240 M -4.77 % 58.006 M 120.69 % 26.284 M -69.76 % 86.925 M 3 822.61 % 2.216 M 12 411.11 % -18.000 K -111.76 % 153.000 K
Investments in property plant and equipment -25.180 M -13.31 % -22.222 M 86.77 % -168.030 M -2 514.85 % -6.426 M 45.79 % -11.853 M -102.27 % -5.860 M 50.47 % -11.831 M 64.58 % -33.402 M 15.53 % -39.541 M 24.03 % -52.046 M 4.05 % -54.242 M 35.89 % -84.609 M -65.28 % -51.192 M 1.06 % -51.743 M 7.46 % -55.917 M -130.22 % -24.288 M 0.000 0.000 0.000 0.000
Acquisitions net 0.000 100.00 % -29.133 M 72.65 % -106.518 M -18 108.21 % -585.000 K -102.83 % 20.664 M 664.13 % -3.663 M 71.27 % -12.748 M 46.25 % -23.719 M 29.13 % -33.469 M -2.78 % -32.563 M 87.50 % -260.460 M -572.66 % -38.721 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -29.133 M 0.00 % -29.133 M -1 345.09 % -2.016 M -227.80 % -615.000 K 77.96 % -2.791 M 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 0.000 0.000
Sales maturities of investments 0.000 -100.00 % 29.133 M 6 165.16 % 465.000 K 46 600.00 % -1.000 K -100.21 % 466.000 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 0.000 0.000 0.000
Other investing activites 30.330 M 1 202.91 % -2.750 M -103.36 % 81.951 M 11 794.19 % 689.000 K -94.11 % 11.693 M 28.40 % 9.107 M -70.60 % 30.978 M 222.02 % 9.620 M 18.63 % 8.109 M -17.28 % 9.803 M 0.000 0.000 100.00 % -37.402 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -23.983 M 55.67 % -54.105 M 72.13 % -194.148 M -2 698.33 % -6.938 M -138.16 % 18.179 M 4 469.95 % -416.000 K -106.50 % 6.399 M 113.47 % -47.501 M 26.81 % -64.901 M 13.24 % -74.806 M 76.23 % -314.702 M -155.17 % -123.330 M -39.21 % -88.594 M -71.22 % -51.743 M 7.46 % -55.917 M -130.22 % -24.288 M 71.31 % -84.671 M 0.000 0.000 0.000
Debt repayment 2.000 M -94.29 % 35.000 M -82.05 % 195.000 M 4 000.00 % -5.000 M 89.80 % -49.000 M -96.00 % -25.000 M -316.67 % -6.000 M -109.68 % 62.000 M -13.89 % 72.000 M 166.67 % 27.000 M -91.59 % 321.000 M 214.71 % 102.000 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 -100.00 % 1.000 K 100.40 % -251.000 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 100.00 % -2.582 M 86.39 % -18.967 M -54.05 % -12.312 M -136.86 % -5.198 M 53.23 % -11.114 M 16.91 % -13.376 M 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
Dividends paid -43.809 M 0.00 % -43.809 M -18.68 % -36.914 M 0.58 % -37.128 M -24.73 % -29.766 M 0.27 % -29.846 M 1.58 % -30.324 M 31.18 % -44.065 M -0.19 % -43.980 M 0.00 % -43.979 M 14.70 % -51.557 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -3.339 M -468.82 % -587.000 K -29.01 % -455.000 K 5.01 % -479.000 K 77.92 % -2.169 M -372.55 % -459.000 K -107.69 % 5.967 M 156.62 % -10.538 M -424.54 % -2.009 M -208.13 % -652.000 K 42.40 % -1.132 M 71.19 % -3.929 M -1.08 % -3.887 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities -45.148 M -276.92 % -11.978 M -108.64 % 138.664 M 352.49 % -54.919 M 36.24 % -86.133 M -29.68 % -66.419 M -28.79 % -51.573 M -797.22 % 7.397 M -71.56 % 26.011 M 247.53 % -17.631 M -106.57 % 268.312 M 174.29 % 97.820 M 2 616.59 % -3.887 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
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 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 4.082 M 165.89 % -6.195 M -190.88 % 6.817 M 252.51 % -4.470 M -157.38 % 7.790 M 154.99 % -14.167 M -292.72 % 7.351 M 35.98 % 5.406 M 207.84 % -5.013 M -190.32 % 5.550 M -30.09 % 7.939 M 861.17 % -1.043 M 87.47 % -8.323 M -338.00 % 3.497 M 67.40 % 2.089 M 4.66 % 1.996 M -11.45 % 2.254 M 1.71 % 2.216 M 12 411.11 % -18.000 K -111.76 % 153.000 K
Cash at beginning of period 13.702 M -31.14 % 19.897 M 52.12 % 13.080 M -25.47 % 17.550 M 79.82 % 9.760 M -59.21 % 23.927 M 44.35 % 16.576 M 48.40 % 11.170 M -30.98 % 16.183 M 52.20 % 10.633 M 294.69 % 2.694 M -27.91 % 3.737 M -69.01 % 12.060 M 40.84 % 8.563 M 32.27 % 6.474 M 44.57 % 4.478 M 101.35 % 2.224 M 27 700.00 % 8.000 K -69.23 % 26.000 K 0.000
Cash at end of period 17.784 M 29.79 % 13.702 M -31.14 % 19.897 M 52.12 % 13.080 M -25.47 % 17.550 M 79.82 % 9.760 M -59.21 % 23.927 M 44.35 % 16.576 M 48.40 % 11.170 M -30.98 % 16.183 M 52.20 % 10.633 M 294.69 % 2.694 M -27.91 % 3.737 M -69.01 % 12.060 M 40.84 % 8.563 M 32.27 % 6.474 M 44.57 % 4.478 M 101.35 % 2.224 M 27 700.00 % 8.000 K -94.77 % 153.000 K
Operating cash flow 73.213 M 22.25 % 59.888 M -3.87 % 62.301 M 8.56 % 57.387 M -24.24 % 75.744 M 43.81 % 52.668 M 0.27 % 52.525 M 15.41 % 45.510 M 34.34 % 33.877 M -65.43 % 97.987 M 80.36 % 54.329 M 122.05 % 24.467 M -70.93 % 84.157 M 52.35 % 55.240 M -4.77 % 58.006 M 120.69 % 26.284 M -69.76 % 86.925 M 3 822.61 % 2.216 M 12 411.11 % -18.000 K -111.76 % 153.000 K
Capital expenditure -25.180 M -13.31 % -22.222 M 86.77 % -168.030 M -2 514.85 % -6.426 M 45.79 % -11.853 M -102.27 % -5.860 M 50.47 % -11.831 M 64.58 % -33.402 M 15.53 % -39.541 M 24.03 % -52.046 M 4.05 % -54.242 M 35.89 % -84.609 M -65.28 % -51.192 M 1.06 % -51.743 M 7.46 % -55.917 M -130.22 % -24.288 M 0.000 0.000 0.000 0.000
Free CashFlow 48.033 M 27.52 % 37.666 M 135.63 % -105.729 M -307.47 % 50.961 M -20.24 % 63.891 M 36.50 % 46.808 M 15.02 % 40.694 M 236.09 % 12.108 M 313.77 % -5.664 M -112.33 % 45.941 M 52 705.75 % 87.000 K 100.14 % -60.142 M -282.44 % 32.965 M 842.67 % 3.497 M 67.40 % 2.089 M 4.66 % 1.996 M -97.70 % 86.925 M 3 822.61 % 2.216 M 12 411.11 % -18.000 K -111.76 % 153.000 K
2022 2022 2021 2021 2021 2021 2020 2020 2020 2020 2019 2019 2019 2019 2018 2018 2018 2018 2017 2017