(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 | -13.45%1.82B | -13.45%1.82B | 3.55%2.3B | 21.86%2.04B | 51.27%2.26B | 79.06%2.1B | 79.06%2.1B | 40.67%2.22B | 11.71%1.67B | -27.83%1.5B |
-Cash and cash equivalents | 3.78%1.43B | 3.78%1.43B | 13.65%1.77B | 22.98%1.32B | 36.46%1.44B | 45.71%1.37B | 45.71%1.37B | 10.06%1.55B | -11.38%1.08B | -44.01%1.06B |
-Short-term investments | -45.89%395M | -45.89%395M | -19.82%538M | 19.83%713M | 86.82%822M | 214.66%730M | 214.66%730M | 294.71%671M | 110.99%595M | 135.29%440M |
Receivables | -21.07%1.42B | -21.07%1.42B | -3.47%1.73B | 2.09%1.71B | 22.06%1.86B | 26.87%1.8B | 26.87%1.8B | 27.64%1.79B | 21.91%1.68B | 13.49%1.52B |
-Accounts receivable | -21.07%1.42B | -21.07%1.42B | -3.47%1.73B | 2.09%1.71B | 22.06%1.86B | 26.87%1.8B | 26.87%1.8B | 27.64%1.79B | 21.91%1.68B | 13.49%1.52B |
Inventory | -32.51%712M | -32.51%712M | -20.04%798M | -11.14%774M | 25.58%864M | 74.67%1.06B | 74.67%1.06B | 72.96%998M | 95.73%871M | 54.26%688M |
Prepaid assets | 80.61%177M | 80.61%177M | 8.05%161M | 19.78%218M | 83.52%167M | -30.99%98M | -30.99%98M | 12.03%149M | 59.65%182M | -13.33%91M |
Restricted cash | -30.97%370M | -30.97%370M | 16.24%365M | 25.49%517M | 36.53%456M | 76.32%536M | 76.32%536M | 25.60%314M | 1.98%412M | 2.77%334M |
Other current assets | -9.52%1.39B | -9.52%1.39B | 12.97%1.47B | 14.18%1.45B | 37.21%1.52B | 70.90%1.53B | 70.90%1.53B | 46.57%1.3B | 46.20%1.27B | 52.47%1.11B |
Total current assets | -13.01%6.65B | -13.01%6.65B | -4.08%7.32B | 4.07%7.21B | 24.44%7.64B | 42.70%7.64B | 42.70%7.64B | 34.06%7.63B | 25.19%6.92B | -1.52%6.14B |
Non current assets | ||||||||||
Net PPE | 30.03%29.96B | 30.03%29.96B | 27.49%27.54B | 25.65%26.08B | 18.38%24.21B | 15.74%23.04B | 15.74%23.04B | -5.23%21.6B | -8.10%20.75B | -9.09%20.45B |
-Gross PPE | 21.68%38.56B | 21.68%38.56B | 19.94%36.14B | 18.36%34.49B | 13.39%33.1B | 11.62%31.69B | 11.62%31.69B | -2.50%30.13B | -4.62%29.14B | -5.36%29.19B |
-Accumulated depreciation | 0.57%-8.6B | 0.57%-8.6B | -0.82%-8.6B | -0.31%-8.41B | -1.69%-8.88B | -1.94%-8.65B | -1.94%-8.65B | -5.18%-8.53B | -5.23%-8.39B | -4.70%-8.73B |
Goodwill and other intangible assets | 17.61%2.59B | 17.61%2.59B | -5.45%2.65B | -6.41%2.64B | -19.62%2.22B | -16.14%2.2B | -16.14%2.2B | 37.63%2.81B | 40.55%2.83B | 42.41%2.77B |
-Goodwill | -3.87%348M | -3.87%348M | -69.30%362M | -69.30%362M | -69.37%362M | -69.24%362M | -69.24%362M | 6.22%1.18B | 6.22%1.18B | 3.14%1.18B |
-Other intangible assets | 21.84%2.24B | 21.84%2.24B | 40.84%2.29B | 38.64%2.28B | 17.48%1.86B | 26.97%1.84B | 26.97%1.84B | 75.22%1.63B | 82.89%1.65B | 98.87%1.59B |
Investments and advances | -1.16%941M | -1.16%941M | -20.25%894M | -21.86%858M | -28.95%768M | -11.85%952M | -11.85%952M | 43.53%1.12B | 38.46%1.1B | 37.71%1.08B |
Long-term notes receivables | ---- | ---- | --990M | --1.02B | --1.04B | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 24.14%396M | 24.14%396M | 12.63%428M | -3.04%383M | -15.84%324M | -22.00%319M | -22.00%319M | 21.02%380M | 31.67%395M | 63.83%385M |
Other non current assets | 1.35%4.26B | 1.35%4.26B | -21.18%3.35B | -18.55%3.32B | -17.77%3.14B | 17.35%4.21B | 17.35%4.21B | 24.13%4.24B | 16.06%4.08B | 8.99%3.82B |
Total non current assets | 24.19%38.15B | 24.19%38.15B | 18.90%35.84B | 17.68%34.3B | 11.25%31.71B | 11.28%30.72B | 11.28%30.72B | 2.75%30.15B | -0.17%29.15B | -1.59%28.51B |
Total assets | 16.78%44.8B | 16.78%44.8B | 14.26%43.16B | 15.07%41.51B | 13.59%39.36B | 16.38%38.36B | 16.38%38.36B | 7.84%37.78B | 3.87%36.07B | -1.58%34.65B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 30.67%3.45B | 30.67%3.45B | -1.14%1.91B | -6.02%1.81B | 13.40%1.79B | 86.12%2.64B | 86.12%2.64B | 54.31%1.93B | 66.84%1.93B | 41.50%1.58B |
-accounts payable | 32.65%3.17B | 32.65%3.17B | -2.78%1.64B | -6.05%1.58B | 16.85%1.51B | 107.46%2.39B | 107.46%2.39B | 66.31%1.69B | 77.74%1.69B | 54.81%1.29B |
-Total tax payable | 11.65%278M | 11.65%278M | 10.25%269M | -5.79%228M | -1.70%289M | -6.39%249M | -6.39%249M | 2.95%244M | 16.91%242M | 2.80%294M |
Current accrued expenses | -5.12%1.65B | -5.12%1.65B | 98.38%2.82B | 93.07%2.54B | 79.16%2.4B | 25.31%1.74B | 25.31%1.74B | 11.70%1.42B | 16.61%1.31B | -4.36%1.34B |
Current debt and capital lease obligation | 135.04%4.13B | 135.04%4.13B | 87.34%3.76B | 33.74%2.95B | -0.75%2.24B | 28.60%1.76B | 28.60%1.76B | 34.34%2.01B | 63.72%2.2B | 49.77%2.25B |
-Current debt | 135.04%4.13B | 135.04%4.13B | 87.34%3.76B | 33.74%2.95B | -0.75%2.24B | 28.60%1.76B | 28.60%1.76B | 34.34%2.01B | 63.72%2.2B | 49.77%2.25B |
Other current liabilities | 40.96%499M | 40.96%499M | -39.37%328M | -38.39%337M | -40.14%346M | -36.67%354M | -36.67%354M | -2.52%541M | -4.37%547M | -17.31%578M |
Current liabilities | 49.92%9.73B | 49.92%9.73B | 49.42%8.82B | 27.37%7.63B | 17.78%6.78B | 37.17%6.49B | 37.17%6.49B | 26.71%5.9B | 38.09%5.99B | 14.58%5.75B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4.63%22.75B | 4.63%22.75B | 17.00%23.63B | 23.07%23.6B | 25.54%22.59B | 25.43%21.74B | 25.43%21.74B | 9.08%20.2B | 2.73%19.17B | -2.07%18B |
-Long term debt | 4.63%22.75B | 4.63%22.75B | 17.00%23.63B | 23.07%23.6B | 25.54%22.59B | 25.43%21.74B | 25.43%21.74B | 9.08%20.2B | 2.73%19.17B | -2.07%18B |
Non current deferred liabilities | 9.31%1.25B | 9.31%1.25B | 7.53%1.26B | 1.66%1.1B | 7.25%1.11B | 16.58%1.14B | 16.58%1.14B | 2.19%1.17B | -3.12%1.09B | -8.89%1.04B |
Preferred securities outside stock equity | 10.83%1.46B | 10.83%1.46B | 18.48%1.42B | 9.89%1.29B | 13.14%1.28B | 5.09%1.32B | 5.09%1.32B | 28.59%1.2B | 2.09%1.17B | 9.78%1.13B |
Other non current liabilities | -1.70%3.11B | -1.70%3.11B | -12.38%2.78B | 0.35%3.13B | -4.40%3.13B | -5.66%3.17B | -5.66%3.17B | -1.46%3.17B | -4.36%3.12B | 5.31%3.28B |
Total non current liabilities | 6.27%29.08B | 6.27%29.08B | 10.12%29.09B | 15.42%29.12B | 16.28%28.12B | 15.65%27.37B | 15.65%27.37B | 7.33%26.41B | 0.94%25.23B | -1.36%24.18B |
Total liabilities | 14.63%38.81B | 14.63%38.81B | 17.30%37.91B | 17.71%36.75B | 16.57%34.89B | 19.24%33.86B | 19.24%33.86B | 10.41%32.31B | 6.43%31.22B | 1.35%29.93B |
Shareholders'equity | ||||||||||
Share capital | 0.00%846M | 0.00%846M | 0.00%846M | 0.00%846M | 0.00%846M | 0.00%846M | 0.00%846M | -19.51%846M | -19.51%846M | -19.51%846M |
-common stock | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M |
-Preferred stock | 0.00%838M | 0.00%838M | 0.00%838M | 0.00%838M | 0.00%838M | 0.00%838M | 0.00%838M | -19.65%838M | -19.65%838M | -19.65%838M |
Retained earnings | 15.23%-1.39B | 15.23%-1.39B | -76.50%-1.29B | -32.09%-1.52B | -52.36%-1.48B | -50.14%-1.64B | -50.14%-1.64B | -60.18%-732M | -44.13%-1.15B | -17.63%-974M |
Paid-in capital | -4.98%6.36B | -4.98%6.36B | -5.41%6.45B | -5.40%6.55B | -5.01%6.56B | -5.88%6.69B | -5.88%6.69B | -3.96%6.82B | -3.98%6.92B | -4.67%6.9B |
Less: Treasury stock | -0.49%1.81B | -0.49%1.81B | -0.98%1.81B | -0.98%1.81B | -0.93%1.82B | -1.25%1.82B | -1.25%1.82B | -0.76%1.83B | -0.97%1.83B | -0.97%1.83B |
Gains losses not affecting retained earnings | 7.68%-1.51B | 7.68%-1.51B | 16.62%-1.41B | 12.46%-1.57B | 8.27%-1.74B | 26.13%-1.64B | 26.13%-1.64B | 28.50%-1.69B | 23.73%-1.79B | 15.11%-1.9B |
Total stockholders'equity | 2.09%2.49B | 2.09%2.49B | -18.48%2.78B | -16.79%2.49B | -22.40%2.36B | -12.90%2.44B | -12.90%2.44B | -2.10%3.41B | -8.27%3B | -9.86%3.04B |
Noncontrolling interests | 69.18%3.5B | 69.18%3.5B | 20.71%2.48B | 21.96%2.27B | 25.81%2.1B | 16.85%2.07B | 16.85%2.07B | -10.08%2.05B | -12.85%1.86B | -27.11%1.67B |
Total equity | 32.88%5.99B | 32.88%5.99B | -3.75%5.26B | -1.96%4.76B | -5.32%4.46B | -1.38%4.5B | -1.38%4.5B | -5.26%5.46B | -10.08%4.85B | -16.83%4.71B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data