(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 | 34.38%1.5B | 34.38%1.5B | 14.51%1.2B | 1.12%1.09B | 23.87%1.03B | -19.97%1.11B | -19.97%1.11B | -44.30%1.05B | -24.78%1.08B | -28.95%829.25M |
-Cash and cash equivalents | 34.38%1.5B | 34.38%1.5B | 14.51%1.2B | 1.12%1.09B | 23.87%1.03B | -19.97%1.11B | -19.97%1.11B | -44.30%1.05B | -24.78%1.08B | -28.95%829.25M |
Receivables | 17.37%1.27B | 17.37%1.27B | 12.78%856.04M | 12.90%852.56M | 28.02%1.02B | -6.32%1.08B | -6.32%1.08B | 10.06%759.06M | 20.35%755.13M | 54.23%799.93M |
-Accounts receivable | 6.50%128.76M | 6.50%128.76M | ---- | ---- | ---- | -24.32%120.9M | -24.32%120.9M | ---- | ---- | ---- |
-Taxes receivable | 140.56%12.63M | 140.56%12.63M | ---- | ---- | ---- | 70.42%5.25M | 70.42%5.25M | ---- | ---- | ---- |
-Related party accounts receivable | 17.65%910.9M | 17.65%910.9M | 23.47%702.83M | 17.08%654.83M | 45.00%718.68M | 14.26%774.26M | 14.26%774.26M | 13.29%569.24M | 49.15%559.3M | 40.93%495.64M |
-Other receivables | 19.81%220.9M | 19.81%220.9M | -19.29%153.21M | 0.97%197.73M | 0.37%305.42M | -41.93%184.37M | -41.93%184.37M | 1.38%189.82M | -22.44%195.83M | 82.25%304.28M |
Total current assets | 25.99%2.77B | 25.99%2.77B | 13.78%2.05B | 5.97%1.94B | 25.91%2.05B | -13.77%2.2B | -13.77%2.2B | -29.70%1.8B | -11.03%1.83B | -3.36%1.63B |
Non current assets | ||||||||||
Net PPE | 57.68%371.55M | 57.68%371.55M | 62.53%259.54M | 11.03%170.91M | -3.80%154.97M | -1.37%235.63M | -1.37%235.63M | -9.53%159.69M | -7.77%153.93M | 2.01%161.09M |
-Gross PPE | 43.59%487.51M | 43.59%487.51M | 62.53%259.54M | 11.03%170.91M | -3.80%154.97M | 3.72%339.52M | 3.72%339.52M | -9.53%159.69M | -7.77%153.93M | 2.01%161.09M |
-Accumulated depreciation | -11.62%-115.96M | -11.62%-115.96M | ---- | ---- | ---- | -17.48%-103.89M | -17.48%-103.89M | ---- | ---- | ---- |
Goodwill and other intangible assets | -1.15%2.18B | -1.15%2.18B | -9.10%2.03B | -13.19%2.13B | -13.06%2.17B | -0.13%2.21B | -0.13%2.21B | -0.25%2.23B | 45.06%2.45B | 329.14%2.49B |
-Goodwill | 12.44%1.12B | 12.44%1.12B | 0.11%997.8M | -0.04%998.02M | -0.14%998.94M | 26.86%999.66M | 26.86%999.66M | 26.53%996.74M | 26.75%998.44M | 170.33%1B |
-Other intangible assets | -12.39%1.06B | -12.39%1.06B | -16.52%1.03B | -22.22%1.13B | -21.74%1.17B | -15.08%1.21B | -15.08%1.21B | -14.77%1.24B | 61.04%1.45B | 608.42%1.49B |
Investments and advances | 11.92%19.23B | 11.92%19.23B | 11.83%18.66B | 12.61%18.56B | 4.25%17.23B | 4.11%17.18B | 4.11%17.18B | 13.64%16.69B | 13.58%16.48B | 19.05%16.52B |
Related parties assets | 17.65%910.9M | 17.65%910.9M | 23.47%702.83M | 17.08%654.83M | 45.00%718.68M | 14.26%774.26M | 14.26%774.26M | 13.29%569.24M | 49.15%559.3M | 40.93%495.64M |
Non current deferred assets | -68.74%21.55M | -68.74%21.55M | ---- | ---- | ---- | 74.97%68.93M | 74.97%68.93M | ---- | ---- | ---- |
Other non current assets | 41.06%157.45M | 41.06%157.45M | 17.99%378.25M | 3.55%319.54M | 1.20%329.95M | 73.49%111.62M | 73.49%111.62M | 20.10%320.58M | 44.13%308.58M | 40.77%326.04M |
Total non current assets | 10.89%21.96B | 10.89%21.96B | 9.94%21.33B | 9.19%21.18B | 1.92%19.88B | 3.93%19.8B | 3.93%19.8B | 11.71%19.4B | 16.97%19.39B | 31.33%19.5B |
Total assets | 12.40%24.73B | 12.40%24.73B | 10.27%23.38B | 8.92%23.12B | 3.77%21.93B | 1.84%22B | 1.84%22B | 6.38%21.21B | 13.88%21.23B | 27.79%21.13B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 12.68%3.67B | 12.68%3.67B | 11.83%3.77B | 11.11%3.82B | 4.34%3.55B | -16.37%3.25B | -16.37%3.25B | 3.45%3.37B | 5.02%3.44B | 66.08%3.4B |
-accounts payable | 5.80%423.41M | 5.80%423.41M | 18.89%507.82M | 38.28%492.49M | 25.65%448.8M | 4.51%400.21M | 4.51%400.21M | 43.41%427.13M | 50.05%356.16M | 63.80%357.18M |
-Due to related parties current | -5.07%243.81M | -5.07%243.81M | 72.30%210.73M | 44.71%193.07M | -5.64%183.45M | 29.35%256.84M | 29.35%256.84M | -39.58%122.31M | 35.53%133.42M | 147.84%194.41M |
-Other payable | 15.50%3B | 15.50%3B | 8.14%3.05B | 6.31%3.13B | 2.34%2.91B | -21.53%2.6B | -21.53%2.6B | 2.30%2.82B | 0.36%2.95B | 62.70%2.85B |
Current debt and capital lease obligation | -25.47%125.24M | -25.47%125.24M | ---- | ---- | -46.59%77.5M | 31.52%168.05M | 31.52%168.05M | 50.69%149.55M | 26.92%155.37M | 31.41%145.09M |
-Current debt | -25.47%125.24M | -25.47%125.24M | ---- | ---- | -46.59%77.5M | 31.52%168.05M | 31.52%168.05M | 50.69%149.55M | 26.92%155.37M | 31.41%145.09M |
Current liabilities | 10.81%3.79B | 10.81%3.79B | 7.08%3.77B | 6.31%3.82B | 2.25%3.62B | -14.85%3.42B | -14.85%3.42B | 4.85%3.52B | 5.81%3.59B | 64.30%3.54B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 18.72%15.63B | 18.72%15.63B | 13.44%14.21B | 12.56%14.03B | 6.95%13.41B | 6.47%13.17B | 6.47%13.17B | 7.72%12.53B | 17.80%12.47B | 15.69%12.54B |
-Long term debt | 18.00%15.31B | 18.00%15.31B | 12.56%13.88B | 12.61%13.83B | 7.11%13.22B | 6.70%12.98B | 6.70%12.98B | 8.05%12.33B | 18.23%12.28B | 15.86%12.34B |
-Long term capital lease obligation | 67.65%319.57M | 67.65%319.57M | 69.22%326.9M | 9.33%206.82M | -3.15%191.09M | -7.05%190.62M | -7.05%190.62M | -10.02%193.18M | -4.60%189.18M | 5.74%197.31M |
Employee benefits | -43.69%287.26M | -43.69%287.26M | -39.36%361.02M | -38.05%250.79M | -24.89%214.14M | 64.44%510.13M | 64.44%510.13M | 92.31%595.33M | 99.60%404.82M | 217.53%285.11M |
Preferred securities outside stock equity | -50.56%547.04M | -50.56%547.04M | -6.50%1.03B | -6.42%1.02B | -53.78%506.74M | 0.95%1.11B | 0.95%1.11B | -0.14%1.1B | 7.54%1.09B | 6.37%1.1B |
Other non current liabilities | ---- | ---- | ---- | ---- | --95M | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 11.38%16.47B | 11.38%16.47B | 9.69%15.6B | 9.61%15.31B | 2.20%14.22B | 7.33%14.78B | 7.33%14.78B | 9.07%14.22B | 18.32%13.96B | 16.40%13.92B |
Total liabilities | 11.27%20.26B | 11.27%20.26B | 9.17%19.37B | 8.93%19.13B | 2.21%17.85B | 2.32%18.2B | 2.32%18.2B | 8.20%17.74B | 15.53%17.56B | 23.72%17.46B |
Shareholders'equity | ||||||||||
Share capital | 4.41%3.08M | 4.41%3.08M | 4.01%3.06M | 3.64%3.04M | 2.83%3.02M | 1.41%2.95M | 1.41%2.95M | 1.48%2.94M | 3.34%2.94M | -99.03%2.94M |
-common stock | 4.41%3.08M | 4.41%3.08M | 4.01%3.06M | 3.64%3.04M | 2.83%3.02M | 1.41%2.95M | 1.41%2.95M | 1.48%2.94M | 3.34%2.94M | 12.02%2.94M |
Retained earnings | -34.00%-495.08M | -34.00%-495.08M | -37.72%-515.35M | -87.70%-425.53M | -171.63%-420.82M | -313.37%-369.48M | -313.37%-369.48M | -190.12%-374.2M | -72.53%-226.7M | 10.73%-154.93M |
Paid-in capital | 21.33%2.39B | 21.33%2.39B | 18.36%2.26B | 16.05%2.18B | 13.45%2.1B | 2.99%1.97B | 2.99%1.97B | 1.58%1.91B | 7.44%1.88B | 79.06%1.85B |
Gains losses not affecting retained earnings | 62.43%-5.63M | 62.43%-5.63M | 40.09%-17.27M | 43.65%-9.69M | -105.10%-12.35M | -707.87%-14.99M | -707.87%-14.99M | -1,020.93%-28.82M | -2,570.11%-17.19M | -9,608.06%-6.02M |
Total stockholders'equity | 19.14%1.89B | 19.14%1.89B | 14.65%1.73B | 6.75%1.75B | -1.37%1.67B | -12.93%1.59B | -12.93%1.59B | -13.78%1.51B | 1.05%1.64B | 45.76%1.69B |
Noncontrolling interests | 16.82%2.58B | 16.82%2.58B | 16.83%2.29B | 10.53%2.24B | 22.03%2.41B | 11.07%2.21B | 11.07%2.21B | 9.44%1.96B | 11.54%2.03B | 56.83%1.97B |
Total equity | 17.79%4.47B | 17.79%4.47B | 15.88%4.02B | 8.84%3.99B | 11.23%4.08B | -0.41%3.8B | -0.41%3.8B | -2.06%3.47B | 6.60%3.67B | 51.52%3.67B |
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