(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 | 51.93%1.17B | 51.93%1.17B | 37.79%1.34B | -11.38%1.62B | -64.60%718.66M | -50.81%767.83M | -50.81%767.83M | -5.63%970.78M | 109.71%1.82B | 130.48%2.03B |
-Cash and cash equivalents | 51.93%1.17B | 51.93%1.17B | 37.79%1.34B | -11.38%1.62B | -64.60%718.66M | -50.81%767.83M | -50.81%767.83M | -5.63%970.78M | 109.71%1.82B | 130.48%2.03B |
Receivables | 2.49%939.79M | 2.49%939.79M | 21.24%1.08B | 18.81%982.19M | 30.39%991.62M | 49.10%917M | 49.10%917M | 39.71%893.37M | 38.34%826.72M | 46.40%760.52M |
-Accounts receivable | 2.49%939.79M | 2.49%939.79M | 21.24%1.08B | 18.81%982.19M | 30.39%991.62M | 49.10%917M | 49.10%917M | 39.71%893.37M | 38.34%826.72M | 46.40%760.52M |
Restricted cash | 0.10%278.46M | 0.10%278.46M | 5.60%310.67M | 0.93%327.91M | 3.19%267.61M | 19.88%278.17M | 19.88%278.17M | 17.67%294.2M | 44.82%324.9M | 55.09%259.33M |
Current deferred assets | 133.56%627.17M | 133.56%627.17M | 106.63%512.16M | 25.00%277.58M | 71.15%283.33M | 5.15%268.52M | 5.15%268.52M | 7.62%247.86M | 43.57%222.07M | -15.12%165.55M |
Other current assets | 48.29%452.61M | 48.29%452.61M | 71.92%436.02M | 63.34%397.98M | 35.14%271.02M | 49.11%305.22M | 49.11%305.22M | 26.20%253.62M | 1.39%243.65M | 6.05%200.54M |
Total current assets | 36.57%3.46B | 36.57%3.46B | 37.21%3.69B | 4.25%3.61B | -25.70%2.54B | -32.42%2.54B | -32.42%2.54B | -18.82%2.69B | 65.86%3.46B | 75.03%3.42B |
Non current assets | ||||||||||
Net PPE | 21.33%1.27B | 21.33%1.27B | 26.31%1.22B | -18.85%801.54M | 5.80%1.05B | 3.93%1.04B | 3.93%1.04B | 0.60%967.23M | 2.51%987.69M | 1.24%991.55M |
-Gross PPE | 15.08%1.79B | 15.08%1.79B | 26.31%1.22B | -18.85%801.54M | 5.80%1.05B | 7.39%1.55B | 7.39%1.55B | 0.60%967.23M | 2.51%987.69M | 1.24%991.55M |
-Accumulated depreciation | -2.34%-523.56M | -2.34%-523.56M | ---- | ---- | ---- | -15.23%-511.57M | -15.23%-511.57M | ---- | ---- | ---- |
Goodwill and other intangible assets | 105.12%15.36B | 105.12%15.36B | 107.88%15.46B | 12.42%7.26B | 22.18%7.49B | 22.43%7.49B | 22.43%7.49B | 24.58%7.44B | 7.75%6.46B | 6.99%6.13B |
-Goodwill | 92.10%10.15B | 92.10%10.15B | 93.19%10.12B | 12.11%5.09B | 17.02%5.3B | 17.27%5.28B | 17.27%5.28B | 18.62%5.24B | 3.21%4.54B | 8.35%4.53B |
-Other intangible assets | 136.33%5.21B | 136.33%5.21B | 142.88%5.34B | 13.15%2.17B | 36.75%2.19B | 36.85%2.21B | 36.85%2.21B | 41.54%2.2B | 20.31%1.92B | 3.31%1.6B |
Investments and advances | 18.10%397.97M | 18.10%397.97M | -5.02%386.99M | -28.86%344.01M | -29.26%348.55M | 13.00%336.97M | 13.00%336.97M | 42.54%407.44M | 63.91%483.59M | 118.92%492.72M |
Non current deferred assets | -44.16%430.77M | -44.16%430.77M | --569.07M | --809.87M | --804.98M | 2,020.87%771.38M | 2,020.87%771.38M | ---- | ---- | ---- |
Other non current assets | 91.02%621.98M | 91.02%621.98M | 38.05%574.94M | 42.26%494.73M | 18.39%386.79M | 45.05%325.62M | 45.05%325.62M | 104.71%416.47M | -64.03%347.76M | -54.61%326.72M |
Total non current assets | 81.40%18.08B | 81.40%18.08B | 97.37%18.21B | 17.31%9.71B | 26.92%10.08B | 29.77%9.97B | 29.77%9.97B | 24.36%9.23B | 0.71%8.28B | 3.75%7.94B |
Total assets | 72.31%21.54B | 72.31%21.54B | 83.80%21.9B | 13.46%13.32B | 11.09%12.62B | 9.35%12.5B | 9.35%12.5B | 11.04%11.92B | 13.90%11.74B | 18.23%11.36B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.16%587.61M | -2.16%587.61M | 9.24%590.08M | 12.28%673.69M | 16.65%615.23M | 7.47%600.61M | 7.47%600.61M | -2.88%540.14M | 14.93%600.03M | 6.07%527.41M |
-accounts payable | -2.16%587.61M | -2.16%587.61M | 9.24%590.08M | 12.28%673.69M | 16.65%615.23M | 7.47%600.61M | 7.47%600.61M | -2.88%540.14M | 14.93%600.03M | 6.07%527.41M |
Current accrued expenses | 35.31%710.73M | 35.31%710.73M | 21.93%707.22M | 2.32%501.97M | 15.41%531.38M | 0.22%525.24M | 0.22%525.24M | 15.09%580M | 13.82%490.58M | 24.10%460.43M |
Current debt and capital lease obligation | -12.08%135.12M | -12.08%135.12M | -8.15%136.31M | 15.88%169.3M | 10.38%157.36M | 8.41%153.69M | 8.41%153.69M | 8.71%148.39M | -5.19%146.1M | -11.95%142.56M |
-Current debt | -33.31%58.89M | -33.31%58.89M | -29.23%63.01M | 13.62%98.98M | 7.30%88.69M | 7.67%88.31M | 7.67%88.31M | 17.38%89.04M | -8.15%87.11M | -19.92%82.65M |
-Current capital lease obligation | 16.59%76.23M | 16.59%76.23M | 23.48%73.29M | 19.20%70.32M | 14.63%68.67M | 9.44%65.38M | 9.44%65.38M | -2.12%59.36M | -0.44%58.99M | 2.06%59.91M |
Current deferred liabilities | 9.79%1.07B | 9.79%1.07B | 17.49%1.04B | 1.68%891.36M | 32.32%977.81M | 12.23%974.56M | 12.23%974.56M | 1.98%889.12M | -9.38%876.6M | -10.23%738.99M |
Other current liabilities | 82.92%293.49M | 82.92%293.49M | 132.59%444.6M | 155.49%397.04M | 101.87%261.25M | -73.80%160.45M | -73.80%160.45M | -70.07%191.16M | 70.76%155.4M | 101.58%129.41M |
Current liabilities | 15.84%2.8B | 15.84%2.8B | 24.44%2.92B | 16.07%2.63B | 27.23%2.54B | -10.75%2.41B | -10.75%2.41B | -13.24%2.35B | 4.77%2.27B | 4.24%2B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.79%5.26B | -2.79%5.26B | -6.42%5.28B | -10.54%5.32B | -9.98%5.38B | -9.79%5.41B | -9.79%5.41B | 4.63%5.65B | 5.71%5.94B | -2.89%5.97B |
-Long term debt | -2.18%4.97B | -2.18%4.97B | -6.65%4.98B | -10.46%5.01B | -9.94%5.06B | -9.79%5.08B | -9.79%5.08B | 6.08%5.34B | 6.49%5.6B | -2.55%5.62B |
-Long term capital lease obligation | -12.30%287.57M | -12.30%287.57M | -2.50%301.1M | -11.86%304.75M | -10.56%314.56M | -9.81%327.89M | -9.81%327.89M | -15.30%308.83M | -5.50%345.76M | -7.99%351.7M |
Non current deferred liabilities | 207.77%528.05M | 207.77%528.05M | --561.25M | ---- | ---- | --171.57M | --171.57M | ---- | ---- | ---- |
Other non current liabilities | 3.10%1.24B | 3.10%1.24B | 154.51%1.26B | 217.36%1.27B | 209.40%1.3B | 198.91%1.2B | 198.91%1.2B | 33.47%496.38M | 3.23%400.14M | 15.22%421.01M |
Total non current liabilities | 3.58%7.03B | 3.58%7.03B | 15.72%7.11B | 3.84%6.59B | 4.47%6.68B | 6.02%6.78B | 6.02%6.78B | 6.49%6.14B | 5.55%6.34B | -2.21%6.39B |
Total liabilities | 6.80%9.82B | 6.80%9.82B | 18.13%10.03B | 7.06%9.22B | 9.89%9.22B | 1.03%9.2B | 1.03%9.2B | 0.19%8.49B | 5.34%8.61B | -0.75%8.39B |
Shareholders'equity | ||||||||||
Share capital | 20.00%6K | 20.00%6K | 20.00%6K | 20.00%6K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | -100.00%5K |
-common stock | 20.00%6K | 20.00%6K | 20.00%6K | 20.00%6K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | -100.00%5K |
Retained earnings | 45.86%-117.07M | 45.86%-117.07M | -420.32%-52.24M | --194.99M | -1,008.28%-208.19M | 27.11%-216.22M | 27.11%-216.22M | 96.38%-10.04M | --0 | --22.92M |
Paid-in capital | 131.14%4.9B | 131.14%4.9B | 135.21%4.85B | 17.70%2.31B | 32.48%2.25B | 30.57%2.12B | 30.57%2.12B | 30.44%2.06B | 26.03%1.96B | --1.7B |
Gains losses not affecting retained earnings | 99.34%-157K | 99.34%-157K | 44.30%-34.1M | 100.06%36K | 69.66%-15M | 70.53%-23.74M | 70.53%-23.74M | 36.10%-61.22M | 37.82%-61.27M | 71.63%-49.43M |
Total stockholders'equity | 154.39%4.78B | 154.39%4.78B | 139.29%4.76B | 31.75%2.5B | 21.22%2.02B | 50.82%1.88B | 50.82%1.88B | 64.81%1.99B | 66.93%1.9B | 511.66%1.67B |
Noncontrolling interests | 386.61%6.94B | 386.61%6.94B | 395.92%7.11B | 30.08%1.59B | 5.87%1.37B | 31.49%1.43B | 31.49%1.43B | 36.88%1.43B | 23.60%1.22B | 47.51%1.3B |
Total equity | 254.52%11.72B | 254.52%11.72B | 246.71%11.87B | 31.10%4.1B | 14.51%3.4B | 41.83%3.31B | 41.83%3.31B | 51.84%3.42B | 46.77%3.13B | 157.56%2.97B |
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 | -- | -- | -- | -- |
No Data