(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 | 21.05%1.18B | 21.05%1.18B | -8.39%933.5M | 19.75%890.1M | 11.41%816.6M | 36.84%972M | 36.84%972M | 45.41%1.02B | 12.35%743.3M | 22.55%733M |
-Cash and cash equivalents | 21.05%1.18B | 21.05%1.18B | -8.39%933.5M | 19.75%890.1M | 11.41%816.6M | 36.84%972M | 36.84%972M | 45.41%1.02B | 12.35%743.3M | 22.55%733M |
Receivables | -10.38%796.3M | -10.38%796.3M | 1.73%801.3M | 3.20%851M | 13.72%876.9M | 23.37%888.5M | 23.37%888.5M | 8.17%787.7M | 15.06%824.6M | 11.87%771.1M |
-Accounts receivable | -9.86%684.6M | -9.86%684.6M | 1.73%801.3M | 3.20%851M | 13.72%876.9M | 21.95%759.5M | 21.95%759.5M | 8.17%787.7M | 15.06%824.6M | 11.87%771.1M |
-Taxes receivable | -34.22%17.3M | -34.22%17.3M | ---- | ---- | ---- | 42.93%26.3M | 42.93%26.3M | ---- | ---- | ---- |
-Other receivables | -11.49%124.8M | -11.49%124.8M | ---- | ---- | ---- | 47.03%141M | 47.03%141M | ---- | ---- | ---- |
-Recievables adjustments allowances | 20.63%-30.4M | 20.63%-30.4M | ---- | ---- | ---- | -126.63%-38.3M | -126.63%-38.3M | ---- | ---- | ---- |
Prepaid assets | 4.42%177M | 4.42%177M | ---- | ---- | ---- | 26.12%169.5M | 26.12%169.5M | 46.20%310.1M | 27.83%295.8M | 23.94%266.6M |
Restricted cash | 15.62%507M | 15.62%507M | 17.31%387M | 20.89%433.5M | 28.29%401.8M | 16.50%438.5M | 16.50%438.5M | 2.55%329.9M | 28.16%358.6M | 14.22%313.2M |
Other current assets | 17.06%102.9M | 17.06%102.9M | --340.6M | --342.7M | --352.8M | 104.42%87.9M | 104.42%87.9M | ---- | ---- | ---- |
Total current assets | 7.35%2.79B | 7.35%2.79B | 0.64%2.46B | 13.27%2.52B | 17.48%2.45B | 29.90%2.6B | 29.90%2.6B | 24.65%2.45B | 17.61%2.22B | 17.29%2.08B |
Non current assets | ||||||||||
Net PPE | 8.10%1.35B | 8.10%1.35B | 14.58%1.3B | 14.14%1.33B | 6.90%1.28B | 7.31%1.25B | 7.31%1.25B | -0.94%1.14B | -2.29%1.16B | 3.59%1.19B |
-Gross PPE | 9.59%2.97B | 9.59%2.97B | 14.58%1.3B | 14.14%1.33B | 6.90%1.28B | 4.83%2.71B | 4.83%2.71B | -0.94%1.14B | -2.29%1.16B | 3.59%1.19B |
-Accumulated depreciation | -10.86%-1.62B | -10.86%-1.62B | ---- | ---- | ---- | -2.79%-1.46B | -2.79%-1.46B | ---- | ---- | ---- |
Goodwill and other intangible assets | -1.22%1.96B | -1.22%1.96B | 8.44%1.94B | 7.26%1.98B | 3.50%1.99B | 4.39%1.99B | 4.39%1.99B | -7.44%1.79B | -6.20%1.85B | 10.37%1.92B |
-Goodwill | 1.58%1.47B | 1.58%1.47B | 7.89%1.45B | 6.37%1.47B | 2.53%1.46B | 2.78%1.45B | 2.78%1.45B | -5.92%1.34B | -4.56%1.38B | 9.35%1.42B |
-Other intangible assets | -8.81%488.3M | -8.81%488.3M | 10.08%492.4M | 9.85%516.2M | 6.30%526.7M | 9.02%535.5M | 9.02%535.5M | -11.72%447.3M | -10.68%469.9M | 13.41%495.5M |
Investments and advances | -45.96%42.1M | -45.96%42.1M | ---- | ---- | ---- | 115.79%77.9M | 115.79%77.9M | ---- | ---- | ---- |
Non current accounts receivable | 24.13%82.3M | 24.13%82.3M | ---- | ---- | ---- | 55.63%66.3M | 55.63%66.3M | ---- | ---- | ---- |
Financial assets | -37.84%6.9M | -37.84%6.9M | ---- | ---- | ---- | -74.19%11.1M | -74.19%11.1M | ---- | ---- | ---- |
Non current deferred assets | -5.85%231.8M | -5.85%231.8M | -12.51%241.9M | -15.98%242.3M | -14.75%249.2M | 2.84%246.2M | 2.84%246.2M | -8.17%276.5M | -6.33%288.4M | -6.13%292.3M |
Non current prepaid assets | 10.95%30.4M | 10.95%30.4M | ---- | ---- | ---- | -46.27%27.4M | -46.27%27.4M | ---- | ---- | ---- |
Defined pension benefit | -14.69%15.1M | -14.69%15.1M | ---- | ---- | ---- | --17.7M | --17.7M | ---- | ---- | ---- |
Other non current assets | 6.99%91.8M | 6.99%91.8M | 11.79%315.8M | 13.59%341M | 12.25%294.1M | -1.94%85.8M | -1.94%85.8M | 36.67%282.5M | 36.89%300.2M | 23.64%262M |
Total non current assets | 1.19%3.81B | 1.19%3.81B | 9.05%3.8B | 8.15%3.89B | 3.78%3.81B | 5.65%3.77B | 5.65%3.77B | -2.88%3.49B | -2.39%3.6B | 7.40%3.67B |
Total assets | 3.70%6.6B | 3.70%6.6B | 5.59%6.26B | 10.10%6.41B | 8.74%6.25B | 14.36%6.37B | 14.36%6.37B | 6.85%5.93B | 4.39%5.82B | 10.79%5.75B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.40%450.1M | -5.40%450.1M | 6.82%206.7M | 4.28%231.5M | 24.85%248.7M | 21.07%475.8M | 21.07%475.8M | 3.59%193.5M | 14.43%222M | 11.22%199.2M |
-accounts payable | -15.78%249.7M | -15.78%249.7M | 6.82%206.7M | 4.28%231.5M | 24.85%248.7M | 40.39%296.5M | 40.39%296.5M | 3.59%193.5M | 14.43%222M | 11.22%199.2M |
-Total tax payable | 13.10%172.7M | 13.10%172.7M | ---- | ---- | ---- | -0.97%152.7M | -0.97%152.7M | ---- | ---- | ---- |
-Other payable | 4.14%27.7M | 4.14%27.7M | ---- | ---- | ---- | -3.62%26.6M | -3.62%26.6M | ---- | ---- | ---- |
Current accrued expenses | 10.86%766.5M | 10.86%766.5M | 14.45%1.02B | 9.45%949.4M | 11.76%985.7M | 26.54%691.4M | 26.54%691.4M | -1.87%888.3M | 1.69%867.4M | 11.14%882M |
Current debt and capital lease obligation | 70.48%348.3M | 70.48%348.3M | 111.61%216.9M | 121.38%217.4M | 35.86%180.7M | 0.99%204.3M | 0.99%204.3M | -29.07%102.5M | -34.62%98.2M | -16.61%133M |
-Current debt | 107.41%268.8M | 107.41%268.8M | 111.61%216.9M | 121.38%217.4M | 35.86%180.7M | 3.68%129.6M | 3.68%129.6M | -29.07%102.5M | -34.62%98.2M | -16.61%133M |
-Current capital lease obligation | 6.43%79.5M | 6.43%79.5M | ---- | ---- | ---- | -3.36%74.7M | -3.36%74.7M | ---- | ---- | ---- |
Current deferred liabilities | 25.88%21.4M | 25.88%21.4M | ---- | ---- | ---- | -5.03%17M | -5.03%17M | ---- | ---- | ---- |
Other current liabilities | 28.65%308.5M | 28.65%308.5M | 12.65%184.3M | 20.09%221.2M | 24.75%187.5M | 6.44%239.8M | 6.44%239.8M | -2.33%163.6M | 37.87%184.2M | 11.66%150.3M |
Current liabilities | 16.08%1.94B | 16.08%1.94B | 20.53%1.62B | 18.06%1.62B | 17.45%1.6B | 17.20%1.67B | 17.20%1.67B | -4.00%1.35B | 3.08%1.37B | 7.71%1.36B |
Non current liabilities | ||||||||||
Long term provisions | 4.39%33.3M | 4.39%33.3M | ---- | ---- | ---- | 16.42%31.9M | 16.42%31.9M | ---- | ---- | ---- |
Long term debt and capital lease obligation | 0.15%3.53B | 0.15%3.53B | -1.07%3.47B | 6.03%3.52B | 6.91%3.45B | 14.26%3.52B | 14.26%3.52B | 18.98%3.51B | 11.91%3.32B | 19.03%3.22B |
-Long term debt | -0.33%3.26B | -0.33%3.26B | -2.05%3.2B | 6.22%3.25B | 7.73%3.19B | 15.18%3.27B | 15.18%3.27B | 21.03%3.27B | 13.27%3.06B | 21.99%2.96B |
-Long term capital lease obligation | 6.36%265.8M | 6.36%265.8M | 12.33%269.7M | 3.78%269M | -2.32%257.3M | 3.35%249.9M | 3.35%249.9M | -3.38%240.1M | -2.00%259.2M | -6.46%263.4M |
Non current deferred liabilities | -21.98%68.5M | -21.98%68.5M | 25.21%59.6M | 28.03%61.2M | 29.51%63.2M | 40.93%87.8M | 40.93%87.8M | -3.25%47.6M | -2.85%47.8M | 1.24%48.8M |
Non current accrued expenses | 6.05%22.8M | 6.05%22.8M | ---- | ---- | ---- | -11.52%21.5M | -11.52%21.5M | ---- | ---- | ---- |
Employee benefits | 0.81%387.1M | 0.81%387.1M | -40.87%297.6M | -40.45%307.2M | -43.68%301.4M | -38.36%384M | -38.36%384M | -24.82%503.3M | -25.07%515.9M | -23.00%535.2M |
Derivative product liabilities | 129.51%42M | 129.51%42M | ---- | ---- | ---- | 226.79%18.3M | 226.79%18.3M | ---- | ---- | ---- |
Other non current liabilities | -3.99%33.7M | -3.99%33.7M | 10.04%226.8M | 19.07%239.1M | 12.59%233.4M | -6.65%35.1M | -6.65%35.1M | -11.01%206.1M | -16.54%200.8M | -15.77%207.3M |
Total non current liabilities | 0.40%4.14B | 0.40%4.14B | -4.93%4.06B | 1.06%4.13B | 0.73%4.05B | 6.07%4.12B | 6.07%4.12B | 9.40%4.27B | 3.54%4.08B | 8.58%4.02B |
Total liabilities | 4.93%6.08B | 4.93%6.08B | 1.18%5.68B | 5.33%5.75B | 4.97%5.65B | 9.06%5.8B | 9.06%5.8B | 5.85%5.61B | 3.42%5.46B | 8.36%5.38B |
Shareholders'equity | ||||||||||
Share capital | -3.89%44.5M | -3.89%44.5M | -3.00%45.3M | -1.69%46.4M | -2.52%46.4M | -2.32%46.3M | -2.32%46.3M | -4.89%46.7M | -5.22%47.2M | -4.23%47.6M |
-common stock | -3.89%44.5M | -3.89%44.5M | -3.00%45.3M | -1.69%46.4M | -2.52%46.4M | -2.32%46.3M | -2.32%46.3M | -4.89%46.7M | -5.22%47.2M | -4.23%47.6M |
Retained earnings | -20.18%333M | -20.18%333M | -0.35%397.8M | 5.53%431.4M | 9.61%410.7M | 33.33%417.2M | 33.33%417.2M | 0.76%399.2M | -4.31%408.8M | -9.34%374.7M |
Paid-in capital | -1.20%675.9M | -1.20%675.9M | 0.43%680.3M | 2.78%694.9M | 1.73%686.4M | 2.01%684.1M | 2.01%684.1M | -1.93%677.4M | -1.80%676.1M | -0.41%674.7M |
Gains losses not affecting retained earnings | 6.35%-656M | 6.35%-656M | 28.24%-660.6M | 29.18%-631.4M | 22.44%-664.7M | 22.84%-700.5M | 22.84%-700.5M | 9.26%-920.6M | 10.08%-891.6M | 17.65%-857M |
Total stockholders'equity | -11.12%397.4M | -11.12%397.4M | 128.32%462.8M | 125.07%541.3M | 99.50%478.8M | 263.50%447.1M | 263.50%447.1M | 66.97%202.7M | 38.22%240.5M | 140.48%240M |
Noncontrolling interests | -0.24%122.8M | -0.24%122.8M | 4.29%121.5M | -2.61%122.9M | -2.77%126.2M | -5.02%123.1M | -5.02%123.1M | -8.70%116.5M | -1.87%126.2M | 3.59%129.8M |
Total equity | -8.77%520.2M | -8.77%520.2M | 83.05%584.3M | 81.13%664.2M | 63.60%605M | 125.73%570.2M | 125.73%570.2M | 28.19%319.2M | 21.18%366.7M | 64.28%369.8M |
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