(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 | -1.16%93.97M | -1.16%93.97M | 53.88%141.02M | -91.71%48.72M | -81.47%110.92M | -81.23%95.07M | -81.23%95.07M | -82.94%91.65M | 21.70%587.86M | 106.82%598.51M |
-Cash and cash equivalents | -1.16%93.97M | -1.16%93.97M | 53.88%141.02M | -91.71%48.72M | -81.47%110.92M | -81.23%95.07M | -81.23%95.07M | -82.94%91.65M | 21.70%587.86M | 106.82%598.51M |
Receivables | -6.33%390.02M | -6.33%390.02M | -7.09%356.5M | -7.42%350.96M | -4.43%349.34M | 11.91%416.4M | 11.91%416.4M | 14.87%383.69M | 18.37%379.1M | 3.49%365.51M |
-Accounts receivable | -6.33%390.02M | -6.33%390.02M | -7.09%356.5M | -5.62%350.96M | -2.60%349.34M | 13.90%416.4M | 13.90%416.4M | 17.08%383.69M | 18.49%371.85M | 3.41%358.65M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.87%7.25M | 8.01%6.87M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -29.30%21.13M | -18.84%23.8M |
Other current assets | 2.24%44.51M | 2.24%44.51M | 1.86%41.14M | 48.07%52.3M | 17.14%41M | -3.63%43.54M | -3.63%43.54M | 27.48%40.39M | -0.36%35.32M | 20.35%35M |
Total current assets | -4.78%528.51M | -4.78%528.51M | 4.45%538.66M | -55.84%451.98M | -50.99%501.25M | -41.20%555.01M | -41.20%555.01M | -44.72%515.73M | 17.82%1.02B | 45.92%1.02B |
Non current assets | ||||||||||
Net PPE | -2.22%2.05B | -2.22%2.05B | -2.36%2.06B | -1.93%2.07B | -3.05%2.06B | -2.65%2.09B | -2.65%2.09B | -3.02%2.11B | -3.69%2.11B | -5.20%2.12B |
-Gross PPE | 1.19%3.15B | 1.19%3.15B | -2.36%2.06B | -1.93%2.07B | -3.05%2.06B | 0.51%3.11B | 0.51%3.11B | -3.02%2.11B | -3.69%2.11B | -5.20%2.12B |
-Accumulated depreciation | -8.18%-1.11B | -8.18%-1.11B | ---- | ---- | ---- | -7.67%-1.02B | -7.67%-1.02B | ---- | ---- | ---- |
Goodwill and other intangible assets | -1.31%891.09M | -1.31%891.09M | -1.43%893.45M | -1.54%896.16M | -1.59%899.44M | -2.00%902.89M | -2.00%902.89M | -2.32%906.45M | -2.42%910.18M | -2.54%913.93M |
-Goodwill | 0.00%755.2M | 0.00%755.2M | -0.00%755.18M | -0.00%755.19M | -0.01%755.19M | -0.00%755.2M | -0.00%755.2M | -0.01%755.18M | -0.00%755.2M | -0.00%755.24M |
-Other intangible assets | -7.99%135.89M | -7.99%135.89M | -8.59%138.27M | -9.04%140.97M | -9.11%144.24M | -11.10%147.69M | -11.10%147.69M | -12.46%151.27M | -12.70%154.98M | -13.03%158.7M |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -10.10%344.15M | -3.32%376.78M |
Non current deferred assets | 6.82%8.55M | 6.82%8.55M | --8.01M | --8.01M | --8.01M | --8.01M | --8.01M | ---- | ---- | ---- |
Other non current assets | 10.06%221.78M | 10.06%221.78M | 29.60%226.19M | 48.13%242.89M | 36.38%235.14M | 29.97%201.51M | 29.97%201.51M | 15.16%174.53M | 10.62%163.97M | 40.05%172.42M |
Total non current assets | -1.17%3.17B | -1.17%3.17B | -0.10%3.19B | -8.83%3.22B | -10.75%3.2B | -10.80%3.21B | -10.80%3.21B | -12.77%3.19B | -4.41%3.53B | -3.77%3.59B |
Total assets | -1.70%3.7B | -1.70%3.7B | 0.54%3.72B | -19.39%3.67B | -19.68%3.7B | -17.12%3.76B | -17.12%3.76B | -19.27%3.7B | -0.18%4.56B | 4.10%4.61B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.96%128.83M | 1.96%128.83M | -6.51%66.76M | -8.16%73.08M | -1.82%78.85M | 16.97%126.35M | 16.97%126.35M | 5.93%71.41M | 5.63%79.57M | -4.92%80.31M |
-accounts payable | -18.11%65.66M | -18.11%65.66M | -6.51%66.76M | -8.16%73.08M | -1.82%78.85M | 24.70%80.18M | 24.70%80.18M | 5.93%71.41M | 5.63%79.57M | -4.92%80.31M |
-Total tax payable | 36.83%63.17M | 36.83%63.17M | ---- | ---- | ---- | 5.60%46.17M | 5.60%46.17M | ---- | ---- | ---- |
Current accrued expenses | -6.34%228.12M | -6.34%228.12M | -3.01%278.76M | -16.26%220.97M | -10.52%251.79M | 8.74%243.56M | 8.74%243.56M | -3.30%287.41M | 3.45%263.87M | -0.64%281.4M |
Current debt and capital lease obligation | 19.64%80.52M | 19.64%80.52M | 27.98%87.81M | 16.16%53.16M | 40.30%65.46M | 43.67%67.31M | 43.67%67.31M | 22.54%68.61M | -17.30%45.76M | -15.72%46.66M |
-Current debt | 24.95%55.88M | 24.95%55.88M | 43.84%63.31M | 75.96%29.38M | 155.92%44.03M | 140.86%44.72M | 140.86%44.72M | 78.21%44.01M | -38.71%16.7M | -36.59%17.21M |
-Current capital lease obligation | 9.10%24.64M | 9.10%24.64M | -0.38%24.51M | -18.18%23.78M | -27.24%21.43M | -20.14%22.58M | -20.14%22.58M | -21.39%24.6M | 3.47%29.07M | 4.34%29.45M |
Current liabilities | 0.06%437.46M | 0.06%437.46M | 1.38%433.33M | -10.79%347.21M | -3.01%396.1M | 15.41%437.21M | 15.41%437.21M | 1.62%427.43M | 0.90%389.21M | -3.47%408.37M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -9.93%1.81B | -9.93%1.81B | -7.99%1.88B | -34.07%1.94B | -35.20%1.95B | -33.45%2.01B | -33.45%2.01B | -32.54%2.04B | -3.52%2.94B | 3.34%3.02B |
-Long term debt | -10.74%1.73B | -10.74%1.73B | -8.71%1.79B | -35.26%1.85B | -35.73%1.88B | -33.88%1.93B | -33.88%1.93B | -33.03%1.96B | -3.16%2.85B | 4.15%2.93B |
-Long term capital lease obligation | 11.26%82.11M | 11.26%82.11M | 9.64%87.59M | 4.91%91.05M | -17.37%71.9M | -19.69%73.8M | -19.69%73.8M | -18.06%79.89M | -14.15%86.79M | -18.20%87.02M |
Non current deferred liabilities | 2.00%77.37M | 2.00%77.37M | 68.28%75.85M | -6.09%75.85M | -6.09%75.85M | -6.09%75.85M | -6.09%75.85M | 46.70%45.07M | 162.87%80.77M | 162.87%80.77M |
Other non current liabilities | 11.10%83.64M | 11.10%83.64M | -2.20%79.8M | 2.34%79.76M | -7.60%76.23M | -13.53%75.29M | -13.53%75.29M | -14.82%81.59M | -33.54%77.94M | -27.96%82.5M |
Total non current liabilities | -8.78%1.97B | -8.78%1.97B | -6.18%2.03B | -32.43%2.09B | -33.74%2.11B | -32.21%2.16B | -32.21%2.16B | -31.23%2.17B | -3.02%3.1B | 3.77%3.18B |
Total liabilities | -7.29%2.41B | -7.29%2.41B | -4.94%2.47B | -30.01%2.44B | -30.24%2.5B | -27.15%2.6B | -27.15%2.6B | -27.36%2.59B | -2.60%3.49B | 2.89%3.59B |
Shareholders'equity | ||||||||||
Share capital | 1.09%1.3M | 1.09%1.3M | 1.01%1.3M | 1.09%1.3M | 1.01%1.3M | 1.26%1.29M | 1.26%1.29M | 1.34%1.29M | 1.26%1.29M | 1.34%1.29M |
-common stock | 1.09%1.3M | 1.09%1.3M | 1.01%1.3M | 1.09%1.3M | 1.01%1.3M | 1.26%1.29M | 1.26%1.29M | 1.34%1.29M | 1.26%1.29M | 1.34%1.29M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 2,533.64%103.09M | 2,533.64%103.09M | 270.12%77.86M | 163.42%53.34M | 117.25%23.77M | 97.59%-4.24M | 97.59%-4.24M | 63.73%-45.77M | 47.72%-84.11M | 32.09%-137.74M |
Paid-in capital | 0.61%1.3B | 0.61%1.3B | 0.61%1.3B | 0.62%1.29B | 0.63%1.29B | 1.19%1.29B | 1.19%1.29B | 1.21%1.29B | 1.01%1.28B | 1.04%1.28B |
Less: Treasury stock | -9.44%95.18M | -9.44%95.18M | -9.44%95.18M | -9.44%95.18M | -9.44%95.18M | 0.00%105.1M | 0.00%105.1M | 0.00%105.1M | 0.00%105.1M | 0.00%105.1M |
Gains losses not affecting retained earnings | 1.64%-16.64M | 1.64%-16.64M | 24.67%-20.07M | 28.09%-18.58M | -7.39%-18.94M | 16.31%-16.92M | 16.31%-16.92M | -11.67%-26.64M | -22.27%-25.84M | 12.32%-17.63M |
Total stockholders'equity | 10.75%1.29B | 10.75%1.29B | 13.31%1.26B | 15.18%1.23B | 17.44%1.2B | 19.48%1.17B | 19.48%1.17B | 9.13%1.11B | 8.61%1.07B | 8.59%1.02B |
Noncontrolling interests | -10.99%-1.45M | -10.99%-1.45M | -5.53%-1.35M | -4.53%-1.34M | -4.72%-1.31M | -9.62%-1.31M | -9.62%-1.31M | -9.28%-1.28M | -15.09%-1.28M | -15.42%-1.25M |
Total equity | 10.75%1.29B | 10.75%1.29B | 13.32%1.26B | 15.19%1.23B | 17.46%1.2B | 19.49%1.17B | 19.49%1.17B | 9.13%1.11B | 8.60%1.07B | 8.58%1.02B |
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