(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1.88%1.63B | 1.88%1.63B | 119.86%2.42B | -6.11%1.15B | -8.15%1.09B | -7.61%1.6B | -7.61%1.6B | -16.22%1.1B | -12.40%1.23B | -18.09%1.19B |
-Cash and cash equivalents | 1.88%1.63B | 1.88%1.63B | 119.86%2.42B | -6.11%1.15B | -8.15%1.09B | -7.61%1.6B | -7.61%1.6B | -16.22%1.1B | -12.40%1.23B | -18.09%1.19B |
Receivables | 9.41%3.83B | 9.41%3.83B | -6.45%3.67B | -9.86%3.65B | -17.76%3.45B | -14.44%3.5B | -14.44%3.5B | 136.61%3.93B | 92.08%4.05B | 112.20%4.19B |
-Accounts receivable | -44.28%73.67M | -44.28%73.67M | -35.60%87.33M | -49.86%62.99M | 26.07%161.63M | -27.14%132.2M | -27.14%132.2M | 70.55%135.59M | -16.48%125.64M | -40.38%128.2M |
-Loans receivable | 86.40%654.93M | 86.40%654.93M | 20.15%435.63M | 19.78%449.31M | -13.36%336.4M | -12.90%351.36M | -12.90%351.36M | --362.58M | --375.12M | --388.26M |
-Notes receivable | 36.49%663.64M | 36.49%663.64M | 16.06%654.86M | -12.26%497.28M | -26.57%444.37M | -21.18%486.22M | -21.18%486.22M | --564.27M | 9.57%566.79M | 6.39%605.17M |
-Other receivables | -3.67%2.44B | -3.67%2.44B | -12.87%2.5B | -11.44%2.64B | -18.41%2.5B | -12.42%2.53B | -12.42%2.53B | 81.29%2.87B | 107.00%2.98B | 157.71%3.07B |
Inventory | 53.34%85.67M | 53.34%85.67M | 78.82%76.82M | 35.82%72.58M | 13.91%59.16M | 14.99%55.87M | 14.99%55.87M | --42.96M | --53.44M | --51.94M |
Restricted cash | 24.22%198.29M | 24.22%198.29M | 20.99%191.37M | -5.98%163.07M | 8.78%174.62M | -14.16%159.62M | -14.16%159.62M | -29.16%158.17M | -8.93%173.44M | -29.57%160.53M |
Total current assets | 7.70%6.04B | 7.70%6.04B | 29.42%6.78B | 5.01%5.85B | -6.56%5.38B | -11.84%5.61B | -11.84%5.61B | 54.64%5.24B | 48.40%5.57B | 55.78%5.75B |
Non current assets | ||||||||||
Net PPE | 2.73%60.72B | 2.73%60.72B | 1.20%60.18B | 0.53%59.37B | 0.48%59.51B | -5.44%59.11B | -5.44%59.11B | 63.65%59.47B | 61.07%59.06B | 60.63%59.23B |
-Gross PPE | 4.13%74.51B | 4.13%74.51B | 2.56%73.45B | 2.22%72.34B | 2.68%72.36B | -2.92%71.56B | -2.92%71.56B | 52.18%71.62B | 92.99%70.77B | 50.06%70.47B |
-Accumulated depreciation | -10.77%-13.79B | -10.77%-13.79B | -9.21%-13.27B | -10.79%-12.97B | -14.29%-12.85B | -11.13%-12.45B | -11.13%-12.45B | -13.31%-12.15B | ---11.7B | -11.44%-11.24B |
Goodwill and other intangible assets | -18.50%2.89B | -18.50%2.89B | -20.51%3.02B | -20.69%3.15B | -19.02%3.33B | -23.72%3.55B | -23.72%3.55B | 373.75%3.8B | 379.84%3.97B | 384.52%4.12B |
-Other intangible assets | -18.50%2.89B | -18.50%2.89B | -20.51%3.02B | -20.69%3.15B | -19.02%3.33B | -23.72%3.55B | -23.72%3.55B | 373.75%3.8B | 379.84%3.97B | 384.52%4.12B |
Investments and advances | 21.15%1.06B | 21.15%1.06B | 23.25%1.01B | 27.85%968.47M | 21.28%914.24M | 16.45%873.74M | 16.45%873.74M | 390.92%820.48M | 484.89%757.5M | 488.27%753.85M |
Financial assets | -38.39%130.61M | -38.39%130.61M | 18.94%244.46M | 129.08%220.6M | 155.30%175.71M | 1,153.73%211.99M | 1,153.73%211.99M | 2,004.61%205.54M | 827.47%96.3M | 453.84%68.83M |
Non current deferred assets | 31.10%275.76M | 31.10%275.76M | 102.63%201.41M | 88.05%206.22M | 88.78%214.76M | 73.01%210.33M | 73.01%210.33M | -18.40%99.4M | -13.06%109.66M | -11.46%113.77M |
Other non current assets | -7.10%152.06M | -7.10%152.06M | -13.66%155.84M | -10.23%158.93M | -8.37%159.35M | 3.32%163.68M | 3.32%163.68M | -14.98%180.5M | -42.43%177.05M | -54.27%173.91M |
Total non current assets | 1.74%65.23B | 1.74%65.23B | 0.37%64.82B | -0.15%64.08B | -0.23%64.31B | -6.00%64.12B | -6.00%64.12B | 69.43%64.57B | 68.57%64.18B | 67.98%64.45B |
Total assets | 2.22%71.27B | 2.22%71.27B | 2.55%71.59B | 0.26%69.93B | -0.75%69.68B | -6.49%69.73B | -6.49%69.73B | 68.22%69.81B | 66.76%69.75B | 66.90%70.21B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.40%792.61M | -2.40%792.61M | -24.42%806.03M | -27.24%789.22M | -16.48%930.03M | -32.47%812.08M | -32.47%812.08M | 131.99%1.07B | 90.00%1.08B | 121.01%1.11B |
-accounts payable | -2.40%792.61M | -2.40%792.61M | -24.42%806.03M | -27.24%789.22M | -16.48%930.03M | -32.47%812.08M | -32.47%812.08M | 131.99%1.07B | 90.00%1.08B | 121.01%1.11B |
Current deferred liabilities | 51.10%827.53M | 51.10%827.53M | 38.51%720.35M | 8.22%582.81M | 26.06%593.59M | 7.23%547.66M | 7.23%547.66M | 87.87%520.08M | 75.85%538.53M | 50.28%470.88M |
Current liabilities | 19.15%1.62B | 19.15%1.62B | -3.79%1.53B | -15.47%1.37B | -3.84%1.52B | -20.64%1.36B | -20.64%1.36B | 104.31%1.59B | 85.06%1.62B | 93.89%1.58B |
Non current liabilities | ||||||||||
Long term provisions | 14.40%2.86B | 14.40%2.86B | 13.08%2.72B | 10.87%2.57B | 11.02%2.49B | -13.70%2.5B | -13.70%2.5B | 50.71%2.41B | 40.48%2.32B | 30.47%2.24B |
Long term debt and capital lease obligation | -0.20%46.58B | -0.20%46.58B | 0.23%47.58B | -3.55%46.39B | -5.40%46.43B | -7.36%46.67B | -7.36%46.67B | 72.38%47.47B | 70.91%48.09B | 71.63%49.08B |
-Long term debt | -0.11%46.48B | -0.11%46.48B | 0.30%47.49B | -3.49%46.26B | -5.35%46.3B | -7.31%46.53B | -7.31%46.53B | 71.93%47.35B | 70.57%47.93B | 71.30%48.91B |
-Long term capital lease obligation | -31.90%92.08M | -31.90%92.08M | -26.03%91.67M | -20.15%132.06M | -20.11%133.38M | -22.11%135.22M | -22.11%135.22M | --123.93M | 296.75%165.39M | 286.27%166.96M |
Non current deferred liabilities | 15.13%2.53B | 15.13%2.53B | 26.92%2.44B | 25.51%2.33B | 25.03%2.26B | 5.22%2.19B | 5.22%2.19B | 82.54%1.93B | 86.69%1.86B | 89.48%1.81B |
Derivative product liabilities | --80.84M | --80.84M | --193K | -68.53%417K | -36.23%14.9M | --0 | --0 | --0 | -98.93%1.33M | -83.65%23.37M |
Other non current liabilities | 26.29%1.02B | 26.29%1.02B | 22.15%945.86M | 17.90%876.56M | 13.86%844.96M | 4.25%806.66M | 4.25%806.66M | 55.75%774.36M | 26.59%743.49M | 17.86%742.08M |
Total non current liabilities | 1.71%53.07B | 1.71%53.07B | 2.12%53.7B | -1.60%52.17B | -3.45%52.04B | -7.18%52.17B | -7.18%52.17B | 70.75%52.58B | 68.32%53.01B | 68.21%53.89B |
Total liabilities | 2.16%54.69B | 2.16%54.69B | 1.95%55.22B | -2.01%53.54B | -3.46%53.56B | -7.58%53.53B | -7.58%53.53B | 71.58%54.17B | 68.77%54.64B | 68.84%55.48B |
Shareholders'equity | ||||||||||
Share capital | -11.51%2.68M | -11.51%2.68M | -4.89%2.88M | 0.00%3.02M | 0.00%3.02M | 0.00%3.02M | 0.00%3.02M | 75.71%3.02M | 75.71%3.02M | 75.71%3.02M |
-common stock | -11.51%2.68M | -11.51%2.68M | -4.89%2.88M | 0.00%3.02M | 0.00%3.02M | 0.00%3.02M | 0.00%3.02M | 75.71%3.02M | 75.71%3.02M | 75.71%3.02M |
Retained earnings | 40.75%10.8B | 40.75%10.8B | 35.12%9.7B | 27.53%8.6B | 26.48%8.1B | -8.74%7.67B | -8.74%7.67B | -13.72%7.18B | -14.54%6.74B | -15.97%6.41B |
Paid-in capital | -23.19%6.59B | -23.19%6.59B | -9.10%7.79B | 0.68%8.6B | 0.58%8.59B | 0.74%8.59B | 0.74%8.59B | 340.07%8.57B | 344.02%8.55B | 308.90%8.54B |
Less: Treasury stock | 221.68%819.31M | 221.68%819.31M | 427.27%1.36B | 295.18%1.03B | 167.64%731.52M | -10.91%254.7M | -10.91%254.7M | -17.88%257.79M | -17.30%259.65M | -38.33%273.32M |
Gains losses not affecting retained earnings | -92.33%8.3M | -92.33%8.3M | 112.28%160.01M | 4,432.60%132.62M | 405.36%78.44M | 236.42%108.23M | 236.42%108.23M | 173.92%75.38M | 102.49%2.93M | 80.78%-25.69M |
Total stockholders'equity | 2.92%16.59B | 2.92%16.59B | 4.66%16.29B | 8.50%16.31B | 9.50%16.05B | -2.74%16.12B | -2.74%16.12B | 57.97%15.57B | 60.22%15.03B | 60.33%14.65B |
Noncontrolling interests | -99.72%216K | -99.72%216K | 2.13%78.47M | 2.23%78.64M | 2.03%78.21M | 1.21%77.54M | 1.21%77.54M | 2.44%76.83M | 13.18%76.92M | 12.87%76.65M |
Total equity | 2.43%16.59B | 2.43%16.59B | 4.65%16.37B | 8.46%16.39B | 9.46%16.12B | -2.72%16.2B | -2.72%16.2B | 57.55%15.64B | 59.88%15.11B | 59.98%14.73B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data