Centro de Imagem Diagnósticos S.A.
B3:AALR3.SA
15.17 (BRL) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 254.478 | 97.788 | 218.595 | 294.614 | 95.52 | 154.614 | 218.744 | 247.829 | 240.19 | 81.625 | 127.31 | 152.402 | 217.478 | 228.654 | 229.087 | 212.848 | 325.32 | 256.04 | 88.301 | 97.428 | 61.185 | 64.266 | 73.165 | 46.97 | 63.455 | 68.523 | 91.597 | 50.806 | 51.155 | 53.505 | 159.333 | 44.72 | 23.851 | 25.183 | 21.92 | -48.924 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 1.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.4 | 31.267 | 31.165 | 0 | 31.06 | 31.018 | 30.923 | 30.686 | 30.555 | 27.738 | 19.349 | 14.407 | 7.543 | 6.035 | 3.621 | 6.478 | 97.848 |
Cash and Short Term Investments
| 254.478 | 97.788 | 218.595 | 294.614 | 95.52 | 154.614 | 220.431 | 247.829 | 240.19 | 81.625 | 127.31 | 152.402 | 217.478 | 228.654 | 229.087 | 212.848 | 325.32 | 256.04 | 88.301 | 128.828 | 92.452 | 95.431 | 73.165 | 78.03 | 94.473 | 99.446 | 122.283 | 81.361 | 78.893 | 72.854 | 173.74 | 52.263 | 29.886 | 28.804 | 28.398 | 48.924 |
Net Receivables
| 186.158 | 234.38 | 202.16 | 236.254 | 206.091 | 189.298 | 186.219 | 171.106 | 133.735 | 275.669 | 254.276 | 301.642 | 267.706 | 251.004 | 242.575 | 231.152 | 159.463 | 213.34 | 229.645 | 247.053 | 239.313 | 239.566 | 228.961 | 264.753 | 243.297 | 235.863 | 219.178 | 282.444 | 263.584 | 249.166 | 233.26 | 233.011 | 208.658 | 199.127 | 155.592 | 0 |
Inventory
| 11.29 | 11.7 | 12.261 | 11.465 | 14.616 | 13.349 | 14.631 | 13.874 | 13.779 | 13.352 | 11.631 | 10.087 | 8.614 | 9.867 | 10.007 | 8.707 | 9.203 | 10.41 | 10.928 | 7.684 | 6.278 | 4.996 | 5.435 | 4.945 | 4.1 | 4.343 | 4.65 | 5.983 | 5.768 | 6.222 | 6.391 | 6.423 | 4.425 | 5.046 | 4.203 | 0 |
Other Current Assets
| 111.843 | 97.433 | 91.731 | 78.119 | 70.492 | 75.883 | 64.69 | 75.989 | 70.123 | 85.532 | 96.071 | 102.463 | 91.496 | 90.912 | 87.263 | 131.137 | 141.572 | 140.071 | 88.169 | 81.799 | 64.43 | 61.61 | 92.175 | 76.177 | 67.313 | 60.333 | 55.443 | 60.599 | 61.554 | 55.911 | 81.038 | 55.621 | 49.242 | 47.546 | 27.733 | 0 |
Total Current Assets
| 563.769 | 441.301 | 524.747 | 620.452 | 386.719 | 433.144 | 484.284 | 508.798 | 457.827 | 456.178 | 489.288 | 566.594 | 585.294 | 580.437 | 568.932 | 583.844 | 635.558 | 619.861 | 417.043 | 465.364 | 402.473 | 401.603 | 399.736 | 423.905 | 409.183 | 399.985 | 401.554 | 430.387 | 409.799 | 384.153 | 494.429 | 347.318 | 292.211 | 280.523 | 215.926 | 48.924 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 780.351 | 783.523 | 786.656 | 795.923 | 803.011 | 806.471 | 811.022 | 792.578 | 793.574 | 778.655 | 784.468 | 781.166 | 790.17 | 733.755 | 726.989 | 720.578 | 732.487 | 741.669 | 721.971 | 728.341 | 732.415 | 743.855 | 516.081 | 518.967 | 523.512 | 519.919 | 523.538 | 522.252 | 523.424 | 492.956 | 450.022 | 454.24 | 448.852 | 448.612 | 399.295 | 0 |
Goodwill
| 844.768 | 844.768 | 844.768 | 845.245 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 844.768 | 854.413 | 854.172 | 857.656 | 773.419 | 769.673 | 769.673 | 769.673 | 586.983 | 0 |
Intangible Assets
| 203.315 | 213.527 | 215.739 | 214.033 | 213.06 | 211.075 | 212.619 | 213.11 | 211.644 | 210.638 | 191.108 | 190.305 | 189.489 | 188.769 | 188.738 | 191.631 | 192.017 | 195.055 | 196.63 | 121.368 | 121.633 | 122.01 | 202.325 | 121.802 | 122.271 | 122.838 | 122.181 | 118.161 | 115.487 | 109.733 | 104.662 | 87.293 | 83.048 | 79.022 | 53.754 | 0 |
Goodwill and Intangible Assets
| 1,048.083 | 1,058.295 | 1,060.507 | 1,059.278 | 1,057.828 | 1,055.843 | 1,057.387 | 1,057.878 | 1,056.412 | 1,055.406 | 1,035.876 | 1,035.073 | 1,034.257 | 1,033.537 | 1,033.506 | 1,036.399 | 1,036.785 | 1,039.823 | 1,041.398 | 966.136 | 966.401 | 966.778 | 1,047.093 | 966.57 | 967.039 | 967.606 | 966.949 | 972.574 | 969.659 | 967.389 | 878.081 | 856.966 | 852.721 | 848.695 | 640.737 | 0 |
Long Term Investments
| 4.719 | 6.599 | 7.657 | 7.197 | 9.005 | 9.24 | 7.197 | 8.277 | 6.081 | 6.941 | 7.203 | 13.239 | 12.881 | 13.746 | 12.177 | 11.566 | 10.765 | 12.889 | 11.774 | 88.155 | 88.721 | 88.584 | 9.337 | 90.735 | 92.07 | 91.594 | 92.22 | 94.151 | 83.434 | 82.95 | 74.78 | 39.72 | 32.769 | 5.264 | 16.017 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 295.487 | 283.959 | 290.244 | 265.34 | 264.399 | 266.987 | 255.564 | 263.69 | 259.939 | 240.209 | 225.394 | 208.47 | 209.542 | 208.194 | 198.998 | 200.667 | 203.311 | 210.54 | 208.935 | 221.873 | 225.454 | 228.931 | 237.179 | 258.072 | 271.511 | 295.379 | 300.724 | 288.875 | 284.569 | 291.222 | 269 | 235.931 | 245.591 | 261.486 | 264.377 | -48.924 |
Total Non-Current Assets
| 2,128.64 | 2,132.376 | 2,145.064 | 2,127.738 | 2,134.243 | 2,138.541 | 2,131.17 | 2,122.423 | 2,116.006 | 2,081.211 | 2,052.941 | 2,037.948 | 2,046.85 | 1,989.232 | 1,971.67 | 1,969.21 | 1,983.348 | 2,004.921 | 1,984.078 | 2,004.505 | 2,012.991 | 2,028.148 | 1,809.69 | 1,834.344 | 1,854.132 | 1,874.498 | 1,883.431 | 1,877.852 | 1,861.086 | 1,834.517 | 1,671.883 | 1,586.857 | 1,579.933 | 1,564.057 | 1,320.426 | -48.924 |
Total Assets
| 2,692.409 | 2,573.677 | 2,669.811 | 2,748.19 | 2,520.962 | 2,571.685 | 2,615.454 | 2,631.221 | 2,573.833 | 2,537.389 | 2,542.229 | 2,604.542 | 2,632.144 | 2,569.669 | 2,540.602 | 2,553.054 | 2,618.906 | 2,624.782 | 2,401.121 | 2,469.869 | 2,415.464 | 2,429.751 | 2,209.426 | 2,258.249 | 2,263.315 | 2,274.483 | 2,284.985 | 2,308.239 | 2,270.885 | 2,218.67 | 2,166.312 | 1,934.175 | 1,872.144 | 1,844.58 | 1,536.352 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Account Payables
| 140.161 | 135.789 | 128.857 | 117.759 | 118.359 | 98.122 | 94.175 | 105.407 | 84.835 | 92.763 | 75.398 | 80.601 | 75.843 | 75.151 | 80.425 | 72.892 | 46.997 | 54.767 | 52.388 | 55.35 | 57.501 | 53.155 | 60.803 | 60.389 | 70.599 | 68.28 | 61.758 | 72.763 | 66.345 | 56.803 | 69.737 | 62.745 | 64.217 | 65.691 | 51.108 | 0 |
Short Term Debt
| 273.787 | 255.889 | 375.976 | 522.856 | 407.435 | 405.227 | 424.49 | 314.718 | 307.013 | 284.613 | 366.556 | 355.111 | 237.114 | 276.504 | 262.982 | 390.217 | 547.698 | 458.081 | 250.065 | 267.26 | 259.786 | 239.245 | 232.561 | 223.486 | 206.496 | 202.395 | 168.304 | 286.991 | 248.541 | 229.498 | 228.379 | 213.633 | 155.558 | 149.666 | 79.654 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 305.286 | 281.204 | 229.987 | 203.485 | 182.789 | 179.807 | 159.724 | 170.701 | 158.932 | 158.142 | 147.576 | 175.887 | 172.836 | 170.844 | 133.074 | 152.738 | 138.576 | 121.166 | 103.778 | 114.289 | 110.249 | 114.92 | 91.371 | 119.138 | 127.4 | 104.676 | 131.991 | 152.899 | 156.228 | 142.97 | 106.463 | 120.424 | 96.67 | 83.332 | 56.215 | 0 |
Total Current Liabilities
| 719.234 | 672.882 | 734.82 | 844.1 | 708.583 | 683.156 | 678.389 | 590.826 | 550.78 | 535.518 | 589.53 | 611.599 | 485.793 | 522.499 | 476.481 | 615.847 | 733.271 | 634.014 | 406.231 | 436.899 | 427.536 | 407.32 | 384.735 | 403.013 | 404.495 | 375.351 | 362.053 | 512.653 | 471.114 | 429.271 | 404.579 | 396.802 | 316.445 | 298.689 | 186.977 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Long Term Debt
| 785.49 | 837.319 | 902.208 | 780.334 | 836.374 | 868.732 | 876.948 | 863.511 | 778.06 | 736.972 | 674.471 | 674.829 | 820.111 | 736.475 | 743.054 | 622.846 | 569.255 | 581.204 | 556.33 | 571.878 | 540.277 | 575.083 | 372.95 | 395.152 | 402.713 | 429.906 | 432.208 | 252.031 | 276.839 | 287.419 | 316.211 | 374.899 | 350.154 | 346.536 | 385.79 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 68.03 | 66.076 | 88.791 | 78.44 | 81.068 | 80.049 | 78.2 | 73.45 | 70.546 | 70.956 | 68.794 | 78.054 | 82.85 | 74.328 | 97.383 | 105.264 | 104.891 | 112.298 | 118.558 | 136.336 | 140.142 | 143.853 | 152.029 | 169.64 | 179.521 | 201.341 | 220.468 | 268.826 | 262.601 | 277.57 | 233.587 | 241.9 | 292.749 | 277.914 | 230.585 | 0 |
Total Non-Current Liabilities
| 853.52 | 903.395 | 990.999 | 858.774 | 917.442 | 948.781 | 955.148 | 936.961 | 848.606 | 807.928 | 743.265 | 752.883 | 902.961 | 810.803 | 840.437 | 728.11 | 674.146 | 693.502 | 674.888 | 708.214 | 680.419 | 718.936 | 524.979 | 564.792 | 582.234 | 631.247 | 652.676 | 520.857 | 539.44 | 564.989 | 549.798 | 616.799 | 642.903 | 624.45 | 616.375 | 0 |
Total Liabilities
| 1,572.754 | 1,576.277 | 1,725.819 | 1,702.874 | 1,626.025 | 1,631.937 | 1,633.537 | 1,527.787 | 1,399.386 | 1,343.446 | 1,332.795 | 1,364.482 | 1,388.754 | 1,333.302 | 1,316.918 | 1,343.957 | 1,407.417 | 1,327.516 | 1,081.119 | 1,145.113 | 1,107.955 | 1,126.256 | 909.714 | 967.805 | 986.729 | 1,006.598 | 1,014.729 | 1,033.51 | 1,010.554 | 994.26 | 954.377 | 1,013.601 | 959.348 | 923.139 | 803.352 | 0 |
Equity: | ||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 635.373 | 635.373 | 612.412 | 635.373 | 635.373 | 635.373 | 612.412 | 635.373 | 635.373 | 635.373 | 612.412 | 635.373 | 635.373 | 635.373 | 612.412 | 635.373 | 635.373 | 635.373 | 612.412 | 634.937 | 612.412 | 635.373 | 612.412 | 634.937 | 612.412 | 612.412 | 612.412 | 634.951 | 634.838 | 602.62 | 579.78 | 322.848 | 322.649 | 322.649 | 298.048 | 0 |
Retained Earnings
| -584.166 | -584.601 | -505.855 | -417.496 | -365.735 | -314.158 | -277.977 | -154.331 | -79.208 | -66.713 | -50.166 | -18.839 | -23.992 | -34.422 | -44.541 | -57.278 | -56.456 | 28.162 | 49.842 | 52.725 | 38.349 | 32.037 | 22.151 | 12.374 | 1.152 | -4.117 | -11.22 | 2.057 | -8.132 | -12.086 | -17.872 | -33.943 | -34.476 | -21.642 | -32.664 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,039.737 | 920.318 | 813.179 | 799.516 | 598.02 | 588.012 | 620.709 | 596.96 | 594.944 | 598.235 | 620.543 | 601.644 | 601.073 | 600.341 | 622.942 | 598.693 | 600.952 | 599.477 | 620.042 | 600.489 | 621.868 | 597.55 | 622.421 | 603.756 | 625.02 | 623.885 | 620.222 | 598.489 | 596.756 | 594.153 | 615.794 | 616.342 | 619.832 | 592.445 | 474.59 | 745.932 |
Other Total Stockholders Equity
| -1.899 | -1.899 | -2.28 | -2.28 | -2.28 | -2.28 | -5.448 | -5.448 | -5.741 | -7.497 | -7.497 | -12.528 | -0.276 | -0.276 | -0.276 | -0.106 | -0.106 | -0.106 | -0.106 | -0.244 | -0.244 | -0.2 | -0.038 | -1.954 | -1.954 | -1.954 | -1.954 | -5.112 | -5.118 | -1.782 | -4.102 | -24.555 | -24.555 | 0 | -23.897 | 9.759 |
Total Shareholders Equity
| 1,089.045 | 969.191 | 917.456 | 1,015.113 | 865.378 | 906.947 | 949.696 | 1,072.554 | 1,145.368 | 1,159.398 | 1,175.292 | 1,205.65 | 1,212.178 | 1,201.016 | 1,190.537 | 1,176.682 | 1,179.763 | 1,262.906 | 1,282.19 | 1,287.907 | 1,272.385 | 1,264.76 | 1,256.946 | 1,249.113 | 1,236.63 | 1,230.226 | 1,219.46 | 1,230.385 | 1,218.344 | 1,182.905 | 1,173.6 | 880.692 | 883.45 | 893.452 | 716.077 | 755.691 |
Total Equity
| 1,119.655 | 997.4 | 943.992 | 1,045.316 | 894.937 | 939.748 | 981.917 | 1,103.434 | 1,174.447 | 1,193.943 | 1,209.434 | 1,240.06 | 1,243.39 | 1,236.367 | 1,223.684 | 1,209.097 | 1,211.489 | 1,297.266 | 1,320.002 | 1,324.756 | 1,307.509 | 1,303.495 | 1,299.712 | 1,290.444 | 1,276.586 | 1,267.885 | 1,270.256 | 1,274.729 | 1,260.331 | 1,224.41 | 1,211.935 | 920.574 | 912.796 | 921.441 | 733 | 755.691 |
Total Liabilities & Shareholders Equity
| 2,692.409 | 2,573.677 | 2,669.811 | 2,748.19 | 2,520.962 | 2,571.685 | 2,615.454 | 2,631.221 | 2,573.833 | 2,537.389 | 2,542.229 | 2,604.542 | 2,632.144 | 2,569.669 | 2,540.602 | 2,553.054 | 2,618.906 | 2,624.782 | 2,401.121 | 2,469.869 | 2,415.464 | 2,429.751 | 2,209.426 | 2,258.249 | 2,263.315 | 2,274.483 | 2,284.985 | 2,308.239 | 2,270.885 | 2,218.67 | 2,166.312 | 1,934.175 | 1,872.144 | 1,844.58 | 1,536.352 | 755.691 |