(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 | 69.76%563.6M | 69.76%563.6M | 174.62%392.7M | 96.52%552.8M | -1.42%263M | -21.55%332M | -21.55%332M | -37.72%143M | 21.04%281.3M | 4.18%266.8M |
-Cash and cash equivalents | 78.99%550.2M | 78.99%550.2M | 192.91%376.1M | 116.81%541.8M | 9.66%246.4M | -20.96%307.4M | -20.96%307.4M | -40.53%128.4M | 11.41%249.9M | -4.30%224.7M |
-Short-term investments | -45.53%13.4M | -45.53%13.4M | 13.70%16.6M | -64.97%11M | -60.57%16.6M | -28.28%24.6M | -28.28%24.6M | 6.57%14.6M | 287.65%31.4M | 97.65%42.1M |
Receivables | 17.90%721.8M | 17.90%721.8M | 30.92%703.8M | 16.48%655.9M | 14.06%627.1M | 2.86%612.2M | 2.86%612.2M | -19.93%537.6M | -11.82%563.1M | -12.61%549.8M |
-Accounts receivable | 17.90%721.8M | 17.90%721.8M | 30.92%703.8M | 16.48%655.9M | 14.06%627.1M | 2.86%612.2M | 2.86%612.2M | -19.93%537.6M | -11.82%563.1M | -12.61%549.8M |
Inventory | 0.29%589.8M | 0.29%589.8M | 0.00%666.2M | 0.95%648.3M | 3.01%639.5M | 8.07%588.1M | 8.07%588.1M | 6.63%666.2M | 9.31%642.2M | 15.24%620.8M |
Prepaid assets | -12.87%44M | -12.87%44M | 0.64%46.9M | -2.91%46.7M | 7.47%53.2M | 4.77%50.5M | 4.77%50.5M | -10.73%46.6M | -1.64%48.1M | -15.53%49.5M |
Restricted cash | 259.83%42.1M | 259.83%42.1M | --64.2M | ---- | ---- | --11.7M | --11.7M | ---- | ---- | ---- |
Other current assets | 14.30%192.6M | 14.30%192.6M | -7.96%207M | -11.05%224.5M | -6.08%219.5M | -17.04%168.5M | -17.04%168.5M | -21.23%224.9M | 1.12%252.4M | -5.23%233.7M |
Total current assets | 21.63%2.15B | 21.63%2.15B | 24.06%2.08B | 15.56%2.14B | 1.55%1.81B | -6.17%1.77B | -6.17%1.77B | -12.69%1.68B | 1.77%1.85B | -0.64%1.78B |
Non current assets | ||||||||||
Net PPE | 12.48%257.7M | 12.48%257.7M | 41.59%159M | 1.62%119.1M | -8.67%120.1M | -21.14%229.1M | -21.14%229.1M | -22.76%112.3M | -24.04%117.2M | -16.08%131.5M |
-Gross PPE | -61.61%272M | -61.61%272M | -70.35%167.6M | 5.65%616.8M | -3.51%610.2M | -9.72%708.5M | -9.72%708.5M | -18.43%565.2M | -16.88%583.8M | -9.01%632.4M |
-Accumulated depreciation | 97.02%-14.3M | 97.02%-14.3M | 98.10%-8.6M | -6.67%-497.7M | 2.16%-490.1M | 3.01%-479.4M | 3.01%-479.4M | 17.28%-452.9M | 14.87%-466.6M | 6.95%-500.9M |
Goodwill and other intangible assets | 57.10%1.51B | 57.10%1.51B | 63.84%1.48B | -3.97%940.2M | -10.30%947.3M | -12.02%959.9M | -12.02%959.9M | -20.14%903.8M | -16.69%979.1M | -10.66%1.06B |
-Goodwill | -12.19%616.7M | -12.19%616.7M | -8.14%596.7M | 3.56%713.4M | -4.06%702.2M | -5.55%702.3M | -5.55%702.3M | -14.59%649.6M | -11.58%688.9M | -5.12%731.9M |
-Other intangible assets | 246.00%891.3M | 246.00%891.3M | 247.80%884.1M | -21.85%226.8M | -24.40%245.1M | -25.87%257.6M | -25.87%257.6M | -31.52%254.2M | -26.74%290.2M | -21.06%324.2M |
Investments and advances | -14.47%6.5M | -14.47%6.5M | -19.44%5.8M | -14.63%7M | -23.71%7.4M | -30.91%7.6M | -30.91%7.6M | -30.77%7.2M | -22.64%8.2M | -6.73%9.7M |
Non current deferred assets | --71.4M | --71.4M | --36.6M | ---- | ---- | --0 | --0 | --0 | --0 | -2.22%96.8M |
Other non current assets | 68.89%164.5M | 68.89%164.5M | 24.08%256.6M | -11.40%202.9M | -14.20%206.7M | -25.99%97.4M | -25.99%97.4M | -24.64%206.8M | -17.06%229M | -12.24%240.9M |
Total non current assets | 55.19%2.01B | 55.19%2.01B | 57.61%1.94B | -4.82%1.27B | -16.51%1.28B | -20.12%1.29B | -20.12%1.29B | -26.16%1.23B | -22.41%1.33B | -10.90%1.54B |
Total assets | 35.79%4.16B | 35.79%4.16B | 38.25%4.02B | 7.02%3.41B | -6.81%3.09B | -12.61%3.07B | -12.61%3.07B | -18.94%2.91B | -9.99%3.18B | -5.66%3.32B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.51%529M | -13.51%529M | -15.21%528.9M | -29.80%504.1M | 2.00%636.4M | -13.41%611.6M | -13.41%611.6M | 8.92%623.8M | 27.89%718.1M | 14.08%623.9M |
-accounts payable | -13.51%529M | -13.51%529M | -15.21%528.9M | -29.80%504.1M | 2.00%636.4M | -13.41%611.6M | -13.41%611.6M | 8.92%623.8M | 27.89%718.1M | 14.08%623.9M |
Current accrued expenses | 48.38%160.1M | 48.38%160.1M | 17.90%137M | 5.25%142.3M | --121.9M | -42.14%107.9M | -42.14%107.9M | --116.2M | --135.2M | ---- |
Current debt and capital lease obligation | -36.67%39.9M | -36.67%39.9M | -99.79%5.1M | 11,491.67%1.25B | 704.81%83.7M | -37.99%63M | -37.99%63M | 4,860.49%2.44B | -67.17%10.8M | -5.45%10.4M |
-Current debt | -98.75%300K | -98.75%300K | -99.79%5.1M | 11,491.67%1.25B | 704.81%83.7M | -49.04%24M | -49.04%24M | 4,860.49%2.44B | -67.17%10.8M | -5.45%10.4M |
-Current capital lease obligation | 1.54%39.6M | 1.54%39.6M | ---- | ---- | ---- | -28.44%39M | -28.44%39M | ---- | ---- | ---- |
Current deferred liabilities | -16.99%376.2M | -16.99%376.2M | 11.20%351.5M | 148.90%833.8M | 28.38%486.7M | 40.57%453.2M | 40.57%453.2M | 28.29%316.1M | 11.93%335M | 3.64%379.1M |
Other current liabilities | -14.46%315.8M | -14.46%315.8M | -4.40%391.2M | -21.78%357.6M | -14.40%414.2M | -14.66%369.2M | -14.66%369.2M | -12.99%409.2M | -5.93%457.2M | -3.95%483.9M |
Current liabilities | -11.46%1.42B | -11.46%1.42B | -63.76%1.41B | 86.54%3.09B | 4.84%1.74B | -8.26%1.6B | -8.26%1.6B | 150.14%3.9B | 4.08%1.66B | 2.06%1.66B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -50.52%1.32B | -50.52%1.32B | --1.25B | -99.82%4.4M | 9.88%2.57B | 13.37%2.66B | 13.37%2.66B | ---- | 4.01%2.41B | 3.07%2.34B |
-Long term debt | -51.57%1.25B | -51.57%1.25B | --1.25B | -99.82%4.4M | 9.88%2.57B | 15.15%2.59B | 15.15%2.59B | ---- | 4.01%2.41B | 3.07%2.34B |
-Long term capital lease obligation | -15.12%65.1M | -15.12%65.1M | ---- | ---- | ---- | -25.53%76.7M | -25.53%76.7M | ---- | ---- | ---- |
Non current deferred liabilities | 112.11%204.9M | 112.11%204.9M | 44.77%166.2M | -50.59%67.2M | -4.55%100.7M | -8.44%96.6M | -8.44%96.6M | 34.43%114.8M | 31.53%136M | 2.03%105.5M |
Employee benefits | 177.34%112.6M | 177.34%112.6M | 9.97%98.2M | -57.61%39M | -48.01%41.9M | -61.04%40.6M | -61.04%40.6M | -57.72%89.3M | -57.91%92M | -60.85%80.6M |
Other non current liabilities | -14.92%26.8M | -14.92%26.8M | -19.32%96.9M | 1,652.29%2.34B | -21.25%107.1M | -13.70%31.5M | -13.70%31.5M | -18.41%120.1M | -8.45%133.3M | -7.29%136M |
Total non current liabilities | -41.30%1.66B | -41.30%1.66B | 397.96%1.61B | -11.78%2.45B | 5.96%2.82B | 9.11%2.83B | 9.11%2.83B | -88.79%324.2M | -0.48%2.77B | -2.35%2.66B |
Total liabilities | -30.51%3.08B | -30.51%3.08B | -28.33%3.03B | 24.99%5.54B | 5.53%4.56B | 2.12%4.44B | 2.12%4.44B | -5.06%4.23B | 1.18%4.43B | -0.70%4.33B |
Shareholders'equity | ||||||||||
Share capital | -99.67%400K | -99.67%400K | -99.67%400K | 1.34%121.2M | 1.09%120.8M | 1.27%119.8M | 1.27%119.8M | 1.27%119.7M | 1.18%119.6M | 1.27%119.5M |
-common stock | -99.67%400K | -99.67%400K | -99.67%400K | 1.34%121.2M | 1.09%120.8M | 1.27%119.8M | 1.27%119.8M | 1.27%119.7M | 1.18%119.6M | 1.27%119.5M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 101.22%17.1M | 101.22%17.1M | 97.89%-26.5M | -82.19%-2.19B | -50.95%-1.52B | -71.05%-1.41B | -71.05%-1.41B | -60.26%-1.25B | -54.31%-1.2B | -34.00%-1.01B |
Paid-in capital | 24.92%1.04B | 24.92%1.04B | 25.48%1.04B | 0.86%832.1M | 1.43%831.8M | 1.45%831.5M | 1.45%831.5M | 1.14%827.7M | 1.38%825M | 1.31%820.1M |
Less: Treasury stock | --0 | --0 | --0 | 0.17%586.4M | 0.17%586.4M | 0.60%585.6M | 0.60%585.6M | 0.58%585.5M | 0.57%585.4M | 0.60%585.4M |
Gains losses not affecting retained earnings | 102.11%7.6M | 102.11%7.6M | 91.80%-35.8M | 20.55%-327.5M | 3.20%-353.7M | 4.89%-360M | 4.89%-360M | 1.62%-436.8M | 1.97%-412.2M | 17.67%-365.4M |
Other equity interest | ---- | ---- | ---- | --20.1M | --20.1M | --20.1M | --20.1M | ---- | ---- | ---- |
Total stockholders'equity | 177.04%1.06B | 177.04%1.06B | 173.47%976.7M | -69.79%-2.14B | -46.08%-1.49B | -63.40%-1.38B | -63.40%-1.38B | -52.40%-1.33B | -47.74%-1.26B | -19.81%-1.02B |
Noncontrolling interests | 57.14%15.4M | 57.14%15.4M | 26.50%14.8M | -54.29%4.8M | 43.21%11.6M | 20.99%9.8M | 20.99%9.8M | 32.95%11.7M | 20.69%10.5M | -5.81%8.1M |
Total equity | 178.71%1.08B | 178.71%1.08B | 175.24%991.5M | -70.83%-2.13B | -46.10%-1.47B | -63.81%-1.37B | -63.81%-1.37B | -52.60%-1.32B | -48.02%-1.25B | -20.07%-1.01B |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data