(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 | 3.90%370.7M | 3.90%370.7M | -10.56%398.9M | 21.24%436.1M | -27.19%364.2M | -17.20%356.8M | -17.20%356.8M | -82.02%446M | -85.95%359.7M | 25.36%500.2M |
-Cash and cash equivalents | 3.90%370.7M | 3.90%370.7M | -10.56%398.9M | 21.24%436.1M | -27.19%364.2M | -17.20%356.8M | -17.20%356.8M | -82.02%446M | -85.95%359.7M | 25.36%500.2M |
Receivables | 4.15%908.3M | 4.15%908.3M | 2.44%766.9M | -5.26%769.7M | -2.47%838.6M | -3.78%872.1M | -3.78%872.1M | 22.57%748.6M | 29.34%812.4M | 21.63%859.8M |
-Accounts receivable | 4.15%908.3M | 4.15%908.3M | 2.44%766.9M | -5.26%769.7M | -2.47%838.6M | -3.78%872.1M | -3.78%872.1M | 22.57%748.6M | 29.34%812.4M | 21.63%859.8M |
Prepaid assets | -1.01%88.5M | -1.01%88.5M | 1.21%100M | -0.20%101.9M | 14.02%111.4M | 16.71%89.4M | 16.71%89.4M | 70.18%98.8M | 54.67%102.1M | 51.73%97.7M |
Restricted cash | ---- | ---- | -3.49%8.3M | -46.97%7M | -34.84%10.1M | ---- | ---- | -99.54%8.6M | -99.34%13.2M | 14.70%15.5M |
Other current assets | -11.57%68M | -11.57%68M | 5.03%75.1M | 5.49%76.8M | 65.15%127M | 15.47%76.9M | 15.47%76.9M | -61.62%71.5M | -67.19%72.8M | -66.60%76.9M |
Total current assets | 4.80%1.46B | 4.80%1.46B | -5.31%1.37B | 4.22%1.42B | -6.37%1.45B | -14.78%1.4B | -14.78%1.4B | -72.02%1.45B | -75.21%1.36B | 9.62%1.55B |
Non current assets | ||||||||||
Net PPE | -5.82%106.8M | -5.82%106.8M | -10.65%106.6M | -28.75%103.6M | -30.76%111.2M | -33.22%113.4M | -33.22%113.4M | 61.59%119.3M | 75.67%145.4M | 36.54%160.6M |
-Gross PPE | 6.62%180.4M | 6.62%180.4M | 4.16%177.6M | -16.71%170M | -18.20%172.6M | -28.61%169.2M | -28.61%169.2M | 45.02%170.5M | 69.60%204.1M | 35.76%211M |
-Accumulated depreciation | -31.90%-73.6M | -31.90%-73.6M | -38.67%-71M | -13.12%-66.4M | -21.83%-61.4M | 16.96%-55.8M | 16.96%-55.8M | -17.05%-51.2M | -56.23%-58.7M | -33.30%-50.4M |
Goodwill and other intangible assets | -10.43%11.03B | -10.43%11.03B | -1.93%11.82B | -29.88%12.08B | -31.51%12.29B | -32.70%12.31B | -32.70%12.31B | -8.43%12.05B | 27.52%17.23B | 32.77%17.94B |
-Goodwill | -29.65%2.02B | -29.65%2.02B | 2.17%2.87B | -61.57%2.9B | -62.95%2.89B | -63.61%2.88B | -63.61%2.88B | -54.76%2.8B | 19.29%7.53B | 24.93%7.8B |
-Other intangible assets | -4.57%9.01B | -4.57%9.01B | -3.17%8.96B | -5.27%9.19B | -7.31%9.4B | -9.19%9.44B | -9.19%9.44B | 32.81%9.25B | 34.73%9.7B | 39.52%10.14B |
Non current deferred assets | 92.98%46.7M | 92.98%46.7M | 11.39%26.4M | -6.03%26.5M | -13.64%24.7M | -13.26%24.2M | -13.26%24.2M | -21.29%23.7M | 2.46%28.2M | 4.58%28.6M |
Other non current assets | -37.90%60.8M | -37.90%60.8M | -10.65%89.8M | 6.59%76M | 1.27%63.9M | 92.72%97.9M | 92.72%97.9M | 140.38%100.5M | 69.18%71.3M | 48.46%63.1M |
Total non current assets | -10.40%11.24B | -10.40%11.24B | -2.06%12.04B | -29.69%12.29B | -31.36%12.49B | -32.33%12.55B | -32.33%12.55B | -7.60%12.3B | 27.89%17.48B | 32.80%18.19B |
Total assets | -8.88%12.71B | -8.88%12.71B | -2.40%13.42B | -27.24%13.71B | -29.40%13.94B | -30.91%13.94B | -30.91%13.94B | -25.67%13.75B | -1.65%18.84B | 30.63%19.74B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 42.11%144.1M | 42.11%144.1M | -6.33%99.2M | -30.73%108.2M | -33.57%101.7M | -21.52%101.4M | -21.52%101.4M | -19.50%105.9M | 27.12%156.2M | 11.41%153.1M |
-accounts payable | 42.11%144.1M | 42.11%144.1M | -6.33%99.2M | -7.28%108.2M | -13.30%101.7M | -21.52%101.4M | -21.52%101.4M | 12.07%105.9M | 34.18%116.7M | 24.06%117.3M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 10.00%39.5M | -16.50%35.8M |
Current accrued expenses | -10.73%315.2M | -10.73%315.2M | -16.80%346.7M | -29.94%317.1M | -25.56%362.1M | -33.25%353.1M | -33.25%353.1M | 2.15%416.7M | 14.28%452.6M | 48.93%486.4M |
Current debt and capital lease obligation | -5.06%24.4M | -5.06%24.4M | -71.49%24.6M | -70.92%25.3M | -57.94%25.7M | -59.08%25.7M | -59.08%25.7M | -95.44%86.3M | -95.77%87M | -2.23%61.1M |
-Current debt | ---- | ---- | -98.08%1.1M | -98.07%1.1M | -96.41%1.1M | ---- | ---- | -96.92%57.4M | -97.19%57.1M | 6.99%30.6M |
-Current capital lease obligation | -5.06%24.4M | -5.06%24.4M | -18.69%23.5M | -19.06%24.2M | -19.34%24.6M | -20.19%25.7M | -20.19%25.7M | 1.55%28.9M | 2.60%29.9M | -10.02%30.5M |
Current deferred liabilities | 3.76%983.1M | 3.76%983.1M | 3.66%889.2M | -1.79%939.6M | -3.75%1.04B | -8.05%947.5M | -8.05%947.5M | 47.91%857.8M | 43.89%956.7M | 40.51%1.08B |
Other current liabilities | --6.7M | --6.7M | -89.02%6.4M | --6.5M | ---- | ---- | ---- | --58.3M | ---- | ---- |
Current liabilities | 2.58%1.6B | 2.58%1.6B | -10.04%1.47B | -9.85%1.5B | -10.12%1.61B | -17.99%1.56B | -17.99%1.56B | -48.36%1.63B | -51.43%1.66B | 22.05%1.79B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.78%4.78B | -5.78%4.78B | -10.16%4.93B | -10.44%4.93B | -10.54%4.96B | -8.51%5.08B | -8.51%5.08B | 56.83%5.49B | 56.63%5.5B | 56.85%5.54B |
-Long term debt | -5.67%4.72B | -5.67%4.72B | -10.17%4.87B | -10.30%4.86B | -10.40%4.88B | -8.27%5.01B | -8.27%5.01B | 57.31%5.42B | 57.42%5.42B | 57.89%5.45B |
-Long term capital lease obligation | -13.31%63.2M | -13.31%63.2M | -10.00%67.5M | -20.00%64.8M | -19.19%72M | -22.45%72.9M | -22.45%72.9M | 28.33%75M | 17.27%81M | 11.86%89.1M |
Non current deferred liabilities | -18.70%288.3M | -18.70%288.3M | -24.76%292.1M | -27.94%300M | -18.50%351.6M | -18.35%354.6M | -18.35%354.6M | 4.95%388.2M | 7.63%416.3M | 8.57%431.4M |
Derivative product liabilities | ---- | ---- | ---- | ---- | -82.65%22.1M | ---- | ---- | -87.19%25.1M | -71.90%78.4M | -50.61%127.4M |
Other non current liabilities | -70.09%41.9M | -70.09%41.9M | -69.65%41.3M | -69.71%41.4M | -72.07%40M | -1.82%140.1M | -1.82%140.1M | 133.32%136.1M | 119.96%136.7M | 130.44%143.2M |
Total non current liabilities | -8.22%5.11B | -8.22%5.11B | -12.81%5.27B | -14.09%5.27B | -13.98%5.37B | -12.31%5.57B | -12.31%5.57B | 46.42%6.04B | 44.64%6.13B | 46.89%6.24B |
Total liabilities | -5.86%6.71B | -5.86%6.71B | -12.22%6.74B | -13.19%6.77B | -13.12%6.98B | -13.62%7.13B | -13.62%7.13B | 5.30%7.67B | 1.74%7.8B | 40.52%8.03B |
Shareholders'equity | ||||||||||
Share capital | -0.03%13.13B | -0.03%13.13B | 0.09%13.12B | 0.83%13.2B | -0.28%13.17B | -0.63%13.14B | -0.63%13.14B | 7.44%13.11B | 7.00%13.09B | 30.65%13.21B |
-common stock | -0.04%11.74B | -0.04%11.74B | 0.10%11.73B | 0.93%11.81B | -0.31%11.78B | -0.70%11.74B | -0.70%11.74B | 8.40%11.72B | 7.91%11.7B | 16.87%11.82B |
-Preferred stock | 0.00%1.39B | 0.00%1.39B | 0.00%1.39B | 0.00%1.39B | 0.00%1.39B | 0.00%1.39B | 0.00%1.39B | -0.01%1.39B | -0.04%1.39B | --1.39B |
Retained earnings | -17.43%-6.65B | -17.43%-6.65B | 2.90%-5.78B | -280.49%-5.78B | -262.84%-5.63B | -252.71%-5.66B | -252.71%-5.66B | -352.07%-5.96B | -15.15%-1.52B | -25.63%-1.55B |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11.3M | --15.6M | --48.7M |
Gains losses not affecting retained earnings | 25.62%-495.3M | 25.62%-495.3M | 38.51%-657.8M | 6.09%-487.6M | -657.97%-577.5M | -303.83%-665.9M | -303.83%-665.9M | -429.24%-1.07B | -190.84%-519.2M | -80.22%103.5M |
Total stockholders'equity | -12.04%5.99B | -12.04%5.99B | 10.00%6.68B | -37.16%6.94B | -40.57%6.96B | -42.88%6.81B | -42.88%6.81B | -45.81%6.07B | -3.91%11.04B | 24.61%11.71B |
Total equity | -12.04%5.99B | -12.04%5.99B | 10.00%6.68B | -37.16%6.94B | -40.57%6.96B | -42.88%6.81B | -42.88%6.81B | -45.81%6.07B | -3.91%11.04B | 24.61%11.71B |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data