(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 | -22.02%896M | -22.02%896M | -47.09%727M | -53.66%906M | -19.46%1.05B | -3.20%1.15B | -3.20%1.15B | -50.49%1.37B | 12.55%1.96B | -19.84%1.31B |
-Cash and cash equivalents | -11.10%881M | -11.10%881M | -42.68%701M | -38.24%882M | -7.33%948M | 3.23%991M | 3.23%991M | -49.42%1.22B | 24.83%1.43B | -5.10%1.02B |
-Short-term investments | -90.51%15M | -90.51%15M | -82.78%26M | -95.45%24M | -63.48%103M | -30.40%158M | -30.40%158M | -57.70%151M | -11.13%527M | -48.73%282M |
Receivables | 5.88%883M | 5.88%883M | 8.55%762M | 12.59%787M | 26.41%828M | 31.75%834M | 31.75%834M | 88.20%702M | 94.17%699M | 92.65%655M |
-Accounts receivable | 5.88%883M | 5.88%883M | 8.55%762M | 12.59%787M | 26.41%828M | 31.75%834M | 31.75%834M | 88.20%702M | 94.17%699M | 92.65%655M |
Inventory | 0.00%9M | 0.00%9M | 11.11%10M | 25.00%10M | 25.00%10M | -10.00%9M | -10.00%9M | 0.00%9M | -11.11%8M | -11.11%8M |
Prepaid assets | 30.77%51M | 30.77%51M | 60.00%56M | 177.78%50M | -32.08%36M | 50.00%39M | 50.00%39M | 337.50%35M | -93.71%18M | -81.60%53M |
Restricted cash | -12.82%34M | -12.82%34M | -96.35%13M | -15.09%45M | -57.45%20M | -31.58%39M | -31.58%39M | 2,273.33%356M | 194.44%53M | 422.22%47M |
Other current assets | 8.33%195M | 8.33%195M | 42.97%183M | 20.75%192M | 33.12%205M | 20.81%180M | 20.81%180M | 116.95%128M | 148.44%159M | 165.52%154M |
Total current assets | -5.33%2.13B | -5.33%2.13B | -33.52%1.75B | -31.19%1.99B | -17.21%2.15B | 9.12%2.25B | 9.12%2.25B | -18.68%2.63B | 16.90%2.89B | 11.36%2.6B |
Non current assets | ||||||||||
Net PPE | -2.17%2.71B | -2.17%2.71B | 0.29%2.74B | 3.91%2.77B | -6.16%2.76B | -15.94%2.77B | -15.94%2.77B | -18.01%2.73B | -25.74%2.66B | -18.83%2.94B |
-Gross PPE | 0.16%4.96B | 0.16%4.96B | 0.29%2.74B | 3.91%2.77B | -6.16%2.76B | -11.80%4.95B | -11.80%4.95B | -18.01%2.73B | -25.74%2.66B | -18.83%2.94B |
-Accumulated depreciation | -3.12%-2.25B | -3.12%-2.25B | ---- | ---- | ---- | 5.91%-2.18B | 5.91%-2.18B | ---- | ---- | ---- |
Goodwill and other intangible assets | 2.22%4.88B | 2.22%4.88B | 1.25%4.93B | 2.04%4.99B | 1.43%4.96B | -3.50%4.77B | -3.50%4.77B | 647.93%4.87B | 644.29%4.89B | 633.63%4.89B |
-Goodwill | 3.35%3.21B | 3.35%3.21B | 2.63%3.2B | 4.06%3.21B | 4.56%3.14B | 4.59%3.1B | 4.59%3.1B | 983.33%3.12B | 969.44%3.08B | 943.75%3.01B |
-Other intangible assets | 0.12%1.67B | 0.12%1.67B | -1.20%1.73B | -1.38%1.79B | -3.56%1.81B | -15.63%1.67B | -15.63%1.67B | 381.82%1.75B | 390.51%1.81B | 397.35%1.88B |
Investments and advances | 19.21%993M | 19.21%993M | 14.82%953M | 10.50%958M | 0.77%915M | -12.68%833M | -12.68%833M | -16.92%830M | -14.24%867M | -10.54%908M |
Long-term notes receivables | 21.67%73M | 21.67%73M | 12.70%71M | 1.59%64M | 1.75%58M | 46.34%60M | 46.34%60M | 103.23%63M | 142.31%63M | 137.50%57M |
Non current deferred assets | 52.07%552M | 52.07%552M | 404.17%484M | 3,591.67%443M | 2,792.86%405M | 1,196.43%363M | 1,196.43%363M | 540.00%96M | -25.00%12M | -6.67%14M |
Other non current assets | 18.38%1.5B | 18.38%1.5B | 17.81%1.39B | 9.03%1.38B | 6.82%1.38B | -1.09%1.27B | -1.09%1.27B | -2.64%1.18B | 5.96%1.26B | 17.36%1.29B |
Total non current assets | 6.37%10.7B | 6.37%10.7B | 8.17%10.57B | 8.62%10.6B | 3.73%10.47B | -4.54%10.06B | -4.54%10.06B | 56.59%9.77B | 50.40%9.76B | 56.78%10.09B |
Total assets | 4.23%12.83B | 4.23%12.83B | -0.69%12.32B | -0.48%12.59B | -0.56%12.62B | -2.31%12.31B | -2.31%12.31B | 30.86%12.4B | 41.15%12.65B | 44.70%12.69B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.40%493M | -1.40%493M | -8.21%369M | -12.27%486M | -0.37%544M | -4.40%500M | -4.40%500M | 268.81%402M | 403.64%554M | 435.29%546M |
-accounts payable | -1.40%493M | -1.40%493M | -8.21%369M | -12.27%486M | -0.37%544M | -4.40%500M | -4.40%500M | 268.81%402M | 403.64%554M | 435.29%546M |
Current accrued expenses | 12.77%468M | 12.77%468M | 3.60%461M | 13.27%444M | 49.84%475M | 38.80%415M | 38.80%415M | 45.90%445M | 97.98%392M | 76.11%317M |
Current debt and capital lease obligation | 13.30%792M | 13.30%792M | -93.33%46M | 112.20%87M | 1,575.61%687M | 1,453.33%699M | 1,453.33%699M | 1,625.00%690M | -85.86%41M | -85.71%41M |
-Current debt | 13.79%751M | 13.79%751M | -99.08%6M | 666.67%46M | 10,700.00%648M | 6,500.00%660M | 6,500.00%660M | 6,440.00%654M | -97.69%6M | -97.69%6M |
-Current capital lease obligation | 5.13%41M | 5.13%41M | 11.11%40M | 17.14%41M | 11.43%39M | 11.43%39M | 11.43%39M | 20.00%36M | 16.67%35M | 29.63%35M |
Current deferred liabilities | 11.13%1.6B | 11.13%1.6B | 10.75%1.35B | 12.66%1.44B | 16.34%1.5B | 22.07%1.44B | 22.07%1.44B | 298.37%1.22B | 311.58%1.28B | 357.30%1.29B |
Other current liabilities | --17M | --17M | ---- | ---- | ---- | ---- | ---- | --6M | ---- | --212M |
Current liabilities | 8.85%3.58B | 8.85%3.58B | -18.57%2.41B | 8.71%2.62B | 32.82%3.35B | 47.27%3.29B | 47.27%3.29B | 237.56%2.96B | 137.07%2.41B | 165.26%2.52B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -6.29%2.58B | -6.29%2.58B | -3.43%3.33B | -18.33%3.34B | -33.58%2.75B | -36.28%2.75B | -36.28%2.75B | 3.15%3.44B | 22.04%4.09B | 23.68%4.14B |
-Long term debt | -6.03%2.31B | -6.03%2.31B | -3.21%3.05B | -19.62%3.05B | -35.67%2.45B | -38.18%2.45B | -38.18%2.45B | 5.78%3.15B | 27.19%3.8B | 27.93%3.82B |
-Long term capital lease obligation | -8.39%273M | -8.39%273M | -5.80%276M | -1.70%289M | -8.70%294M | -14.61%298M | -14.61%298M | -18.61%293M | -19.89%294M | -11.29%322M |
Non current deferred liabilities | 16.46%2.31B | 16.46%2.31B | 13.94%2.23B | 11.38%2.19B | 4.70%2.1B | 0.10%1.99B | 0.10%1.99B | 52.14%1.96B | 51.97%1.97B | 57.68%2B |
Employee benefits | 7.35%73M | 7.35%73M | 12.50%72M | 7.58%71M | 0.00%68M | 3.03%68M | 3.03%68M | 0.00%64M | 1.54%66M | 1.49%68M |
Other non current liabilities | 77.53%316M | 77.53%316M | 59.67%289M | 43.07%289M | 100.69%291M | 14.10%178M | 14.10%178M | 21.48%181M | 35.57%202M | 74.70%145M |
Total non current liabilities | 6.86%5.69B | 6.86%5.69B | 5.35%6.32B | -5.19%6.28B | -16.10%5.58B | -21.78%5.32B | -21.78%5.32B | 19.69%6B | 31.59%6.63B | 34.76%6.65B |
Total liabilities | 7.62%9.27B | 7.62%9.27B | -2.55%8.73B | -1.48%8.9B | -2.65%8.92B | -4.73%8.61B | -4.73%8.61B | 52.11%8.96B | 49.31%9.04B | 55.84%9.17B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-common stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 3.20%3.74B | 3.20%3.74B | 13.70%3.78B | 13.09%3.73B | 18.94%3.68B | 14.37%3.62B | 14.37%3.62B | 4.13%3.33B | 7.28%3.3B | 0.29%3.09B |
Paid-in capital | --0 | --0 | -93.81%25M | -72.95%155M | -64.23%235M | -50.31%318M | -50.31%318M | -35.87%404M | 1,119.15%573M | 1,725.00%657M |
Gains losses not affecting retained earnings | 27.69%-175M | 27.69%-175M | 22.76%-224M | 22.26%-206M | 3.46%-223M | 1.22%-242M | 1.22%-242M | -20.33%-290M | -21.56%-265M | 2.53%-231M |
Total stockholders'equity | -3.65%3.56B | -3.65%3.56B | 4.15%3.59B | 2.02%3.68B | 4.88%3.69B | 3.82%3.7B | 3.82%3.7B | -3.99%3.44B | 24.19%3.61B | 22.05%3.52B |
Noncontrolling interests | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
Total equity | -3.65%3.57B | -3.65%3.57B | 4.15%3.59B | 2.02%3.69B | 4.88%3.7B | 3.81%3.7B | 3.81%3.7B | -3.98%3.45B | 24.17%3.61B | 22.02%3.52B |
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