MY Stock MarketDetailed Quotes

2054 TDM

Watchlist
  • 0.185
  • 0.0000.00%
15min DelayNot Open May 7 16:58 CST
318.73MMarket Cap26.43P/E (TTM)

TDM Key Stats

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(FY)Dec 31, 2024
(Q4)Dec 31, 2024
(Q3)Sep 30, 2024
(Q2)Jun 30, 2024
(Q1)Mar 31, 2024
(FY)Dec 31, 2023
(Q4)Dec 31, 2023
(Q3)Sep 30, 2023
(Q2)Jun 30, 2023
(Q1)Mar 31, 2023
Assets
Current assets
Cash, cash equivalents and short term investments
-23.24%99.7M
-23.24%99.7M
-20.86%83.15M
2.20%115.11M
2.73%113.59M
86.60%129.88M
86.60%129.88M
7.17%105.07M
-24.25%112.63M
-40.61%110.57M
-Cash and cash equivalents
-23.24%99.7M
-23.24%99.7M
-20.86%83.15M
2.20%115.11M
2.73%113.59M
86.60%129.88M
86.60%129.88M
7.17%105.07M
-24.25%112.63M
-40.61%110.57M
-Including:Cash
-25.19%96.27M
-25.19%96.27M
-20.86%83.15M
2.20%115.11M
2.73%113.59M
87.30%128.68M
87.30%128.68M
7.17%105.07M
-24.25%112.63M
-40.61%110.57M
-Including:Cash equivalents
186.58%3.44M
186.58%3.44M
----
----
----
33.33%1.2M
33.33%1.2M
----
----
----
Receivables
6.62%83.37M
6.62%83.37M
-4.50%81.23M
30.82%79.58M
11.15%72.29M
28.30%78.2M
28.30%78.2M
19.73%85.06M
-9.30%60.83M
10.54%65.04M
-Accounts receivable
-11.23%69.42M
-11.23%69.42M
-4.32%81.23M
7,187.36%79.58M
29.62%2.76M
61.41%78.2M
61.41%78.2M
8,855.38%84.9M
277.85%1.09M
198.32%2.13M
-Gross accounts receivable
6.28%72.04M
6.28%72.04M
----
----
25.34%7.36M
31.23%67.79M
31.23%67.79M
----
37.94%5.34M
47.44%5.87M
-Bad debt provision
34.28%-2.63M
34.28%-2.63M
----
----
-22.90%-4.59M
-24.60%-4M
-24.60%-4M
----
-18.58%-4.25M
-14.45%-3.74M
-Other receivables
30.45%13.96M
30.45%13.96M
----
----
10.53%69.53M
-14.42%10.7M
-14.42%10.7M
-99.77%163K
-10.54%59.74M
8.23%62.91M
Inventory
-4.79%28.74M
-4.79%28.74M
-12.02%36.62M
37.65%42.47M
16.12%37.42M
-23.05%30.18M
-23.05%30.18M
-1.84%41.62M
-31.75%30.86M
-16.02%32.22M
Prepaid assets
169.27%13.47M
169.27%13.47M
-15.14%4.15M
0.57%3.55M
37.05%4.64M
-45.51%5M
-45.51%5M
67.88%4.89M
-17.05%3.53M
-28.72%3.39M
Restricted cash
-70.86%11.15M
-70.86%11.15M
----
----
----
1.83%38.27M
1.83%38.27M
----
----
----
Tax assets-Current
-21.69%9.94M
-21.69%9.94M
-45.00%8.96M
-37.39%8.43M
14.10%13.27M
-6.63%12.7M
-6.63%12.7M
18.05%16.29M
-8.78%13.47M
-6.52%11.63M
Holding assets for sale
-1.20%105.25M
-1.20%105.25M
-0.40%106.22M
4.31%106.52M
4.31%106.52M
4.31%106.52M
4.31%106.52M
0.14%106.64M
-4.28%102.12M
-3.69%102.12M
Total current assets
-12.26%351.62M
-12.26%351.62M
-10.91%320.33M
9.96%355.67M
7.00%347.73M
20.61%400.75M
20.61%400.75M
7.43%359.58M
-16.35%323.44M
-20.08%324.98M
Non current assets
Net PPE
1.15%1.29B
1.15%1.29B
0.19%1.28B
-0.70%1.28B
-1.79%1.27B
-1.45%1.28B
-1.45%1.28B
-0.95%1.28B
-0.25%1.29B
0.73%1.29B
-Gross PP&E
62.21%2.07B
62.21%2.07B
0.19%1.28B
-0.70%1.28B
-1.79%1.27B
-34.98%1.28B
-34.98%1.28B
-0.95%1.28B
-0.25%1.29B
0.73%1.29B
-Accumulated depreciation
-4.72%-779.13M
-4.72%-779.13M
----
----
----
-11.40%-744.03M
-11.40%-744.03M
----
----
----
Investment properties
--0
--0
----
----
----
--0
--0
----
----
----
Total investment
96.08%49.6M
96.08%49.6M
-7.72%25.56M
-8.42%25.36M
-8.66%25.3M
-8.66%25.3M
-8.66%25.3M
-32.61%27.7M
-32.61%27.7M
-32.62%27.69M
-Long-term equity investment
--0
--0
--401K
--216K
--150K
--150K
--150K
----
----
----
-Financial asset investment
97.25%49.6M
97.25%49.6M
-86.84%5K
0.00%39K
-2.70%36K
-9.20%25.15M
-9.20%25.15M
11.76%38K
8.33%39K
0.00%37K
-Including:Available-for-sale securities
97.25%49.6M
97.25%49.6M
----
----
----
-9.20%25.15M
-9.20%25.15M
----
----
----
-Other investment
--49.48M
--49.48M
-9.06%25.15M
-9.21%25.11M
-9.21%25.11M
----
----
-32.65%27.66M
-32.65%27.66M
-32.65%27.66M
Long-term accounts receivable and other receivables
-43.49%3.87M
-43.49%3.87M
14.94%3.85M
1,008.65%3.85M
2,123.05%6.85M
2,123.05%6.85M
2,123.05%6.85M
1,699.46%3.35M
86.56%347K
65.59%308K
Goodwill and other intangible assets
-17.43%7.06M
-17.43%7.06M
-9.79%7.91M
-9.55%8.12M
-9.33%8.34M
-9.12%8.55M
-9.12%8.55M
114.09%8.77M
108.38%8.98M
103.27%9.2M
-Goodwill
0.00%6.52M
0.00%6.52M
0.00%6.52M
0.00%6.52M
0.00%6.52M
0.00%6.52M
0.00%6.52M
557.92%6.52M
557.92%6.52M
557.92%6.52M
-Other intangible assets
-73.38%541K
-73.38%541K
-38.18%1.39M
-34.86%1.6M
-32.06%1.82M
-29.69%2.03M
-29.69%2.03M
-27.61%2.25M
-25.85%2.46M
-24.26%2.68M
Deferred tax assets-non current
17.10%5.71M
17.10%5.71M
530.93%5.96M
376.69%4.52M
410.16%4.87M
408.56%4.87M
408.56%4.87M
-11.11%944K
-5.20%948K
-5.07%955K
Total non current assets
2.68%1.36B
2.68%1.36B
0.38%1.33B
-0.39%1.32B
-1.20%1.31B
-0.87%1.32B
-0.87%1.32B
-1.34%1.32B
-0.89%1.32B
0.05%1.33B
Total assets
-0.80%1.71B
-0.80%1.71B
-2.04%1.65B
1.64%1.68B
0.41%1.66B
3.42%1.72B
3.42%1.72B
0.41%1.68B
-4.36%1.65B
-4.66%1.65B
Liabilities
Current liabilities
Financial liabilities
-11.50%80.54M
-11.50%80.54M
29.34%112.08M
30.73%109.89M
15.35%95.29M
14.10%91M
14.10%91M
42.19%86.65M
44.53%84.06M
51.89%82.6M
-Current debt and capital lease obligation
-11.50%80.54M
-11.50%80.54M
29.34%112.08M
30.73%109.89M
15.35%95.29M
14.10%91M
14.10%91M
42.19%86.65M
44.53%84.06M
51.89%82.6M
-Including:Current debt
-11.02%75.63M
-11.02%75.63M
33.87%106.9M
33.49%104.48M
16.22%89.61M
14.21%85M
14.21%85M
37.49%79.85M
44.42%78.27M
53.17%77.11M
-Including:Current capital Lease obligation
-18.23%4.91M
-18.23%4.91M
-23.85%5.18M
-6.56%5.41M
3.22%5.67M
12.65%6M
12.65%6M
137.55%6.8M
46.02%5.79M
35.87%5.5M
Payables
5.48%158.38M
5.48%158.38M
-12.76%201.16M
-9.83%195.94M
-23.65%152.58M
7.54%150.15M
7.54%150.15M
18.96%230.59M
-13.22%217.3M
-15.07%199.85M
-accounts payable
10.47%103.71M
10.47%103.71M
-13.74%197.54M
-14.84%183.74M
-25.92%147.43M
-6.29%93.87M
-6.29%93.87M
24.07%229M
-7.73%215.76M
-8.45%199.01M
-Total tax payable
-28.89%2.89M
-28.89%2.89M
128.38%3.63M
688.75%12.19M
517.87%5.15M
-40.09%4.07M
-40.09%4.07M
-82.84%1.59M
-90.67%1.55M
-95.35%834K
-Dividends payable
--403K
--403K
----
----
----
--0
--0
----
----
----
-Other payable
-1.58%51.38M
-1.58%51.38M
----
----
----
59.90%52.21M
59.90%52.21M
----
----
----
Current provisions
26.76%1.48M
26.76%1.48M
----
----
----
19.96%1.17M
19.96%1.17M
----
----
----
Pension and other retirement benefit plans
93.08%670K
93.08%670K
63.11%566K
63.11%566K
0.00%347K
-36.45%347K
-36.45%347K
-44.83%347K
-41.78%347K
-34.65%347K
Accrued and deferred income
-18.02%67.61M
-18.02%67.61M
--45.83M
--52.47M
--53.72M
23.68%82.47M
23.68%82.47M
----
----
----
Held for sale liabilities
-8.86%46.72M
-8.86%46.72M
-33.78%45.39M
-10.54%49.69M
-2.38%51.44M
5.99%51.26M
5.99%51.26M
496.93%68.55M
445.07%55.54M
409.49%52.69M
Other current liabilities
-85.13%323K
-85.13%323K
----
----
----
574.53%2.17M
574.53%2.17M
----
----
----
Current liabilities
-6.04%355.72M
-6.04%355.72M
4.89%405.03M
14.36%408.56M
5.33%353.37M
12.58%378.57M
12.58%378.57M
44.68%386.13M
11.87%357.25M
11.62%335.49M
Non current liabilities
Non current financial liabilities
5.68%449.65M
5.68%449.65M
-15.82%373.78M
-16.24%389.68M
-16.22%405.74M
-9.87%425.46M
-9.87%425.46M
-6.71%444.01M
-5.11%465.22M
-2.96%484.28M
-Long term debt and capital lease obligation
5.68%449.65M
5.68%449.65M
-15.82%373.78M
-16.24%389.68M
-16.22%405.74M
-9.87%425.46M
-9.87%425.46M
-6.71%444.01M
-5.11%465.22M
-2.96%484.28M
-Including:Long term debt
7.57%377.02M
7.57%377.02M
-18.28%300.73M
-18.42%316.65M
-18.36%331.96M
-11.83%350.48M
-11.83%350.48M
-8.18%368.01M
-6.65%388.13M
-5.21%406.59M
-Including:Long term capital lease obligation
-3.13%72.63M
-3.13%72.63M
-3.88%73.05M
-5.25%73.04M
-5.02%73.78M
0.61%74.98M
0.61%74.98M
1.17%76M
3.46%77.09M
10.80%77.69M
Long term accounts payable and other payables
--7.79M
--7.79M
-70.44%8.26M
-25.71%8.38M
51.06%8.46M
----
----
-32.11%27.95M
30.79%11.28M
-77.92%5.6M
Long term pension and other post-retirement benefit plans
-24.82%3.99M
-24.82%3.99M
-20.93%4.12M
-23.18%4.3M
-5.92%5.17M
2.47%5.31M
2.47%5.31M
-4.26%5.21M
4.71%5.6M
4.69%5.49M
Non current deferred liabilities
-1.71%184.68M
-1.71%184.68M
-2.98%182.25M
-1.19%182.99M
-0.03%186.63M
-0.81%187.89M
-0.81%187.89M
1.35%187.84M
-1.22%185.19M
0.22%186.69M
Non current accrued and deferred income
-64.17%21.4M
-64.17%21.4M
--27.23M
--34.31M
--46.4M
--59.73M
--59.73M
----
----
----
Other non current liabilities
-6.45%5.08M
-6.45%5.08M
----
----
----
-4.42%5.43M
-4.42%5.43M
----
----
----
Total non current liabilities
-2.78%664.79M
-2.78%664.79M
-10.43%595.65M
-7.14%619.66M
-4.35%652.4M
1.71%683.81M
1.71%683.81M
-6.05%665.01M
-3.53%667.28M
-4.74%682.06M
Total liabilities
-3.94%1.02B
-3.94%1.02B
-4.80%1B
0.36%1.03B
-1.16%1.01B
5.34%1.06B
5.34%1.06B
7.84%1.05B
1.33%1.02B
0.10%1.02B
Shareholders'equity
Share capital
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
-common stock
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
0.00%359.45M
Retained earnings
3.31%349.76M
3.31%349.76M
8.69%331.85M
13.65%329.45M
6.49%329.58M
2.39%338.54M
2.39%338.54M
-14.03%305.33M
-21.51%289.88M
-17.41%309.51M
Other reserves
276.92%12.86M
276.92%12.86M
-271.34%-11.7M
-296.34%-9.11M
-14.05%-3.89M
-51.81%-7.27M
-51.81%-7.27M
-132.50%-3.15M
-45.73%4.64M
-144.09%-3.41M
Other equity interest
0.00%-31K
0.00%-31K
---31K
----
----
0.00%-31K
0.00%-31K
----
----
----
Total stockholders'equity
4.53%722.03M
4.53%722.03M
2.71%679.56M
3.95%679.78M
2.94%685.14M
0.80%690.72M
0.80%690.72M
-8.65%661.62M
-11.30%653.97M
-10.30%665.54M
Noncontrolling interests
-10.43%-33.93M
-10.43%-33.93M
-5.64%-33.05M
-8.09%-32.51M
-3.45%-30.31M
-8.34%-30.73M
-8.34%-30.73M
-27.76%-31.29M
-21.01%-30.08M
-23.12%-29.3M
Total equity
4.26%688.1M
4.26%688.1M
2.57%646.52M
3.75%647.27M
2.92%654.83M
0.47%659.99M
0.47%659.99M
-9.93%630.34M
-12.43%623.89M
-11.41%636.25M
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
(FY)Dec 31, 2024(Q4)Dec 31, 2024(Q3)Sep 30, 2024(Q2)Jun 30, 2024(Q1)Mar 31, 2024(FY)Dec 31, 2023(Q4)Dec 31, 2023(Q3)Sep 30, 2023(Q2)Jun 30, 2023(Q1)Mar 31, 2023
Assets
Current assets
Cash, cash equivalents and short term investments -23.24%99.7M-23.24%99.7M-20.86%83.15M2.20%115.11M2.73%113.59M86.60%129.88M86.60%129.88M7.17%105.07M-24.25%112.63M-40.61%110.57M
-Cash and cash equivalents -23.24%99.7M-23.24%99.7M-20.86%83.15M2.20%115.11M2.73%113.59M86.60%129.88M86.60%129.88M7.17%105.07M-24.25%112.63M-40.61%110.57M
-Including:Cash -25.19%96.27M-25.19%96.27M-20.86%83.15M2.20%115.11M2.73%113.59M87.30%128.68M87.30%128.68M7.17%105.07M-24.25%112.63M-40.61%110.57M
-Including:Cash equivalents 186.58%3.44M186.58%3.44M------------33.33%1.2M33.33%1.2M------------
Receivables 6.62%83.37M6.62%83.37M-4.50%81.23M30.82%79.58M11.15%72.29M28.30%78.2M28.30%78.2M19.73%85.06M-9.30%60.83M10.54%65.04M
-Accounts receivable -11.23%69.42M-11.23%69.42M-4.32%81.23M7,187.36%79.58M29.62%2.76M61.41%78.2M61.41%78.2M8,855.38%84.9M277.85%1.09M198.32%2.13M
-Gross accounts receivable 6.28%72.04M6.28%72.04M--------25.34%7.36M31.23%67.79M31.23%67.79M----37.94%5.34M47.44%5.87M
-Bad debt provision 34.28%-2.63M34.28%-2.63M---------22.90%-4.59M-24.60%-4M-24.60%-4M-----18.58%-4.25M-14.45%-3.74M
-Other receivables 30.45%13.96M30.45%13.96M--------10.53%69.53M-14.42%10.7M-14.42%10.7M-99.77%163K-10.54%59.74M8.23%62.91M
Inventory -4.79%28.74M-4.79%28.74M-12.02%36.62M37.65%42.47M16.12%37.42M-23.05%30.18M-23.05%30.18M-1.84%41.62M-31.75%30.86M-16.02%32.22M
Prepaid assets 169.27%13.47M169.27%13.47M-15.14%4.15M0.57%3.55M37.05%4.64M-45.51%5M-45.51%5M67.88%4.89M-17.05%3.53M-28.72%3.39M
Restricted cash -70.86%11.15M-70.86%11.15M------------1.83%38.27M1.83%38.27M------------
Tax assets-Current -21.69%9.94M-21.69%9.94M-45.00%8.96M-37.39%8.43M14.10%13.27M-6.63%12.7M-6.63%12.7M18.05%16.29M-8.78%13.47M-6.52%11.63M
Holding assets for sale -1.20%105.25M-1.20%105.25M-0.40%106.22M4.31%106.52M4.31%106.52M4.31%106.52M4.31%106.52M0.14%106.64M-4.28%102.12M-3.69%102.12M
Total current assets -12.26%351.62M-12.26%351.62M-10.91%320.33M9.96%355.67M7.00%347.73M20.61%400.75M20.61%400.75M7.43%359.58M-16.35%323.44M-20.08%324.98M
Non current assets
Net PPE 1.15%1.29B1.15%1.29B0.19%1.28B-0.70%1.28B-1.79%1.27B-1.45%1.28B-1.45%1.28B-0.95%1.28B-0.25%1.29B0.73%1.29B
-Gross PP&E 62.21%2.07B62.21%2.07B0.19%1.28B-0.70%1.28B-1.79%1.27B-34.98%1.28B-34.98%1.28B-0.95%1.28B-0.25%1.29B0.73%1.29B
-Accumulated depreciation -4.72%-779.13M-4.72%-779.13M-------------11.40%-744.03M-11.40%-744.03M------------
Investment properties --0--0--------------0--0------------
Total investment 96.08%49.6M96.08%49.6M-7.72%25.56M-8.42%25.36M-8.66%25.3M-8.66%25.3M-8.66%25.3M-32.61%27.7M-32.61%27.7M-32.62%27.69M
-Long-term equity investment --0--0--401K--216K--150K--150K--150K------------
-Financial asset investment 97.25%49.6M97.25%49.6M-86.84%5K0.00%39K-2.70%36K-9.20%25.15M-9.20%25.15M11.76%38K8.33%39K0.00%37K
-Including:Available-for-sale securities 97.25%49.6M97.25%49.6M-------------9.20%25.15M-9.20%25.15M------------
-Other investment --49.48M--49.48M-9.06%25.15M-9.21%25.11M-9.21%25.11M---------32.65%27.66M-32.65%27.66M-32.65%27.66M
Long-term accounts receivable and other receivables -43.49%3.87M-43.49%3.87M14.94%3.85M1,008.65%3.85M2,123.05%6.85M2,123.05%6.85M2,123.05%6.85M1,699.46%3.35M86.56%347K65.59%308K
Goodwill and other intangible assets -17.43%7.06M-17.43%7.06M-9.79%7.91M-9.55%8.12M-9.33%8.34M-9.12%8.55M-9.12%8.55M114.09%8.77M108.38%8.98M103.27%9.2M
-Goodwill 0.00%6.52M0.00%6.52M0.00%6.52M0.00%6.52M0.00%6.52M0.00%6.52M0.00%6.52M557.92%6.52M557.92%6.52M557.92%6.52M
-Other intangible assets -73.38%541K-73.38%541K-38.18%1.39M-34.86%1.6M-32.06%1.82M-29.69%2.03M-29.69%2.03M-27.61%2.25M-25.85%2.46M-24.26%2.68M
Deferred tax assets-non current 17.10%5.71M17.10%5.71M530.93%5.96M376.69%4.52M410.16%4.87M408.56%4.87M408.56%4.87M-11.11%944K-5.20%948K-5.07%955K
Total non current assets 2.68%1.36B2.68%1.36B0.38%1.33B-0.39%1.32B-1.20%1.31B-0.87%1.32B-0.87%1.32B-1.34%1.32B-0.89%1.32B0.05%1.33B
Total assets -0.80%1.71B-0.80%1.71B-2.04%1.65B1.64%1.68B0.41%1.66B3.42%1.72B3.42%1.72B0.41%1.68B-4.36%1.65B-4.66%1.65B
Liabilities
Current liabilities
Financial liabilities -11.50%80.54M-11.50%80.54M29.34%112.08M30.73%109.89M15.35%95.29M14.10%91M14.10%91M42.19%86.65M44.53%84.06M51.89%82.6M
-Current debt and capital lease obligation -11.50%80.54M-11.50%80.54M29.34%112.08M30.73%109.89M15.35%95.29M14.10%91M14.10%91M42.19%86.65M44.53%84.06M51.89%82.6M
-Including:Current debt -11.02%75.63M-11.02%75.63M33.87%106.9M33.49%104.48M16.22%89.61M14.21%85M14.21%85M37.49%79.85M44.42%78.27M53.17%77.11M
-Including:Current capital Lease obligation -18.23%4.91M-18.23%4.91M-23.85%5.18M-6.56%5.41M3.22%5.67M12.65%6M12.65%6M137.55%6.8M46.02%5.79M35.87%5.5M
Payables 5.48%158.38M5.48%158.38M-12.76%201.16M-9.83%195.94M-23.65%152.58M7.54%150.15M7.54%150.15M18.96%230.59M-13.22%217.3M-15.07%199.85M
-accounts payable 10.47%103.71M10.47%103.71M-13.74%197.54M-14.84%183.74M-25.92%147.43M-6.29%93.87M-6.29%93.87M24.07%229M-7.73%215.76M-8.45%199.01M
-Total tax payable -28.89%2.89M-28.89%2.89M128.38%3.63M688.75%12.19M517.87%5.15M-40.09%4.07M-40.09%4.07M-82.84%1.59M-90.67%1.55M-95.35%834K
-Dividends payable --403K--403K--------------0--0------------
-Other payable -1.58%51.38M-1.58%51.38M------------59.90%52.21M59.90%52.21M------------
Current provisions 26.76%1.48M26.76%1.48M------------19.96%1.17M19.96%1.17M------------
Pension and other retirement benefit plans 93.08%670K93.08%670K63.11%566K63.11%566K0.00%347K-36.45%347K-36.45%347K-44.83%347K-41.78%347K-34.65%347K
Accrued and deferred income -18.02%67.61M-18.02%67.61M--45.83M--52.47M--53.72M23.68%82.47M23.68%82.47M------------
Held for sale liabilities -8.86%46.72M-8.86%46.72M-33.78%45.39M-10.54%49.69M-2.38%51.44M5.99%51.26M5.99%51.26M496.93%68.55M445.07%55.54M409.49%52.69M
Other current liabilities -85.13%323K-85.13%323K------------574.53%2.17M574.53%2.17M------------
Current liabilities -6.04%355.72M-6.04%355.72M4.89%405.03M14.36%408.56M5.33%353.37M12.58%378.57M12.58%378.57M44.68%386.13M11.87%357.25M11.62%335.49M
Non current liabilities
Non current financial liabilities 5.68%449.65M5.68%449.65M-15.82%373.78M-16.24%389.68M-16.22%405.74M-9.87%425.46M-9.87%425.46M-6.71%444.01M-5.11%465.22M-2.96%484.28M
-Long term debt and capital lease obligation 5.68%449.65M5.68%449.65M-15.82%373.78M-16.24%389.68M-16.22%405.74M-9.87%425.46M-9.87%425.46M-6.71%444.01M-5.11%465.22M-2.96%484.28M
-Including:Long term debt 7.57%377.02M7.57%377.02M-18.28%300.73M-18.42%316.65M-18.36%331.96M-11.83%350.48M-11.83%350.48M-8.18%368.01M-6.65%388.13M-5.21%406.59M
-Including:Long term capital lease obligation -3.13%72.63M-3.13%72.63M-3.88%73.05M-5.25%73.04M-5.02%73.78M0.61%74.98M0.61%74.98M1.17%76M3.46%77.09M10.80%77.69M
Long term accounts payable and other payables --7.79M--7.79M-70.44%8.26M-25.71%8.38M51.06%8.46M---------32.11%27.95M30.79%11.28M-77.92%5.6M
Long term pension and other post-retirement benefit plans -24.82%3.99M-24.82%3.99M-20.93%4.12M-23.18%4.3M-5.92%5.17M2.47%5.31M2.47%5.31M-4.26%5.21M4.71%5.6M4.69%5.49M
Non current deferred liabilities -1.71%184.68M-1.71%184.68M-2.98%182.25M-1.19%182.99M-0.03%186.63M-0.81%187.89M-0.81%187.89M1.35%187.84M-1.22%185.19M0.22%186.69M
Non current accrued and deferred income -64.17%21.4M-64.17%21.4M--27.23M--34.31M--46.4M--59.73M--59.73M------------
Other non current liabilities -6.45%5.08M-6.45%5.08M-------------4.42%5.43M-4.42%5.43M------------
Total non current liabilities -2.78%664.79M-2.78%664.79M-10.43%595.65M-7.14%619.66M-4.35%652.4M1.71%683.81M1.71%683.81M-6.05%665.01M-3.53%667.28M-4.74%682.06M
Total liabilities -3.94%1.02B-3.94%1.02B-4.80%1B0.36%1.03B-1.16%1.01B5.34%1.06B5.34%1.06B7.84%1.05B1.33%1.02B0.10%1.02B
Shareholders'equity
Share capital 0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M
-common stock 0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M0.00%359.45M
Retained earnings 3.31%349.76M3.31%349.76M8.69%331.85M13.65%329.45M6.49%329.58M2.39%338.54M2.39%338.54M-14.03%305.33M-21.51%289.88M-17.41%309.51M
Other reserves 276.92%12.86M276.92%12.86M-271.34%-11.7M-296.34%-9.11M-14.05%-3.89M-51.81%-7.27M-51.81%-7.27M-132.50%-3.15M-45.73%4.64M-144.09%-3.41M
Other equity interest 0.00%-31K0.00%-31K---31K--------0.00%-31K0.00%-31K------------
Total stockholders'equity 4.53%722.03M4.53%722.03M2.71%679.56M3.95%679.78M2.94%685.14M0.80%690.72M0.80%690.72M-8.65%661.62M-11.30%653.97M-10.30%665.54M
Noncontrolling interests -10.43%-33.93M-10.43%-33.93M-5.64%-33.05M-8.09%-32.51M-3.45%-30.31M-8.34%-30.73M-8.34%-30.73M-27.76%-31.29M-21.01%-30.08M-23.12%-29.3M
Total equity 4.26%688.1M4.26%688.1M2.57%646.52M3.75%647.27M2.92%654.83M0.47%659.99M0.47%659.99M-9.93%630.34M-12.43%623.89M-11.41%636.25M
Accounting Standards NonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAP

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.