(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 | -74.43%1.13B | -74.43%1.13B | -29.25%837M | 246.63%2.88B | 224.29%2.07B | 627.35%4.42B | 627.35%4.42B | 91.42%1.18B | 37.87%830M | 13.52%638M |
-Cash and cash equivalents | -50.03%899M | -50.03%899M | -29.25%837M | 246.63%2.88B | 224.29%2.07B | 196.38%1.8B | 196.38%1.8B | 91.42%1.18B | 37.87%830M | 13.52%638M |
-Short-term investments | -91.21%230M | -91.21%230M | ---- | ---- | ---- | --2.62B | --2.62B | ---- | ---- | ---- |
Receivables | -25.03%2.95B | -25.03%2.95B | -63.70%3.32B | -40.24%2.73B | -35.18%3.55B | 225.75%3.94B | 225.75%3.94B | 589.53%9.15B | 250.77%4.56B | 257.65%5.47B |
-Accounts receivable | 16.85%1.37B | 16.85%1.37B | 13.94%1.42B | -4.23%1.31B | -2.71%1.65B | -3.23%1.17B | -3.23%1.17B | -5.95%1.25B | 5.46%1.37B | 10.85%1.7B |
-Other receivables | -42.73%1.58B | -42.73%1.58B | -75.97%1.9B | -55.72%1.41B | -49.76%1.9B | --2.77B | --2.77B | --7.9B | --3.19B | --3.78B |
Restricted cash | -45.87%80.19B | -45.87%80.19B | -50.56%80.5B | -45.43%93.07B | -33.30%108.22B | 0.79%148.14B | 0.79%148.14B | 48.37%162.82B | 83.12%170.53B | 87.20%162.25B |
Other current assets | 53.49%703M | 53.49%703M | 32.80%741M | 21.44%555M | -50.69%503M | -80.51%458M | -80.51%458M | -45.93%558M | -55.97%457M | 148.78%1.02B |
Total current assets | -45.86%84.97B | -45.86%84.97B | -50.84%85.4B | -43.74%99.22B | -32.50%114.34B | 1.72%156.95B | 1.72%156.95B | 54.11%173.71B | 83.60%176.38B | 89.94%169.38B |
Non current assets | ||||||||||
Net PPE | 8.83%1.92B | 8.83%1.92B | 11.51%1.92B | 0.88%1.72B | -0.35%1.73B | 4.00%1.77B | 4.00%1.77B | -0.17%1.72B | -2.41%1.7B | 0.12%1.73B |
-Gross PPE | 10.45%4.27B | 10.45%4.27B | ---- | ---- | ---- | 6.42%3.87B | 6.42%3.87B | ---- | ---- | ---- |
-Accumulated depreciation | -11.82%-2.35B | -11.82%-2.35B | ---- | ---- | ---- | -8.54%-2.1B | -8.54%-2.1B | ---- | ---- | ---- |
Goodwill and other intangible assets | 39.97%47.87B | 39.97%47.87B | 40.17%48.06B | -1.61%33.95B | -1.88%34.07B | -1.89%34.2B | -1.89%34.2B | -2.70%34.29B | -2.57%34.5B | -2.33%34.72B |
-Goodwill | 44.73%30.55B | 44.73%30.55B | 44.55%30.46B | 0.13%21.13B | -0.10%21.12B | -0.06%21.11B | -0.06%21.11B | -1.10%21.08B | -0.98%21.11B | -0.77%21.14B |
-Other intangible assets | 32.29%17.32B | 32.29%17.32B | 33.19%17.6B | -4.35%12.81B | -4.64%12.95B | -4.70%13.09B | -4.70%13.09B | -5.16%13.21B | -4.97%13.4B | -4.68%13.58B |
Other non current assets | -7.38%1.32B | -7.38%1.32B | 4.70%1.65B | -46.88%1.4B | -46.58%1.42B | -46.18%1.42B | -46.18%1.42B | 60.39%1.58B | 171.84%2.63B | 66.98%2.66B |
Total non current assets | 36.69%51.11B | 36.69%51.11B | 37.37%51.63B | -4.56%37.06B | -4.85%37.21B | -4.62%37.39B | -4.62%37.39B | -0.95%37.58B | 1.86%38.83B | 0.62%39.11B |
Total assets | -29.98%136.08B | -29.98%136.08B | -35.15%137.02B | -36.67%136.28B | -27.31%151.55B | 0.43%194.34B | 0.43%194.34B | 40.24%211.29B | 60.37%215.21B | 62.82%208.49B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -55.25%2.9B | -55.25%2.9B | -67.07%2.88B | -38.63%2.5B | -34.99%2.96B | 23.19%6.47B | 23.19%6.47B | 1,132.11%8.75B | 410.64%4.08B | 472.74%4.56B |
-accounts payable | 15.82%1B | 15.82%1B | 22.34%964M | 27.82%919M | 29.47%949M | 23.19%866M | 23.19%866M | 13.22%788M | 13.05%719M | 8.92%733M |
-Other payable | -66.23%1.89B | -66.23%1.89B | -75.92%1.92B | -52.84%1.59B | -47.33%2.02B | 23.19%5.61B | 23.19%5.61B | 56,757.14%7.96B | 1,961.96%3.36B | 3,010.57%3.83B |
Current accrued expenses | 30.40%459M | 30.40%459M | 37.59%377M | 2.73%226M | -1.35%146M | -0.56%352M | -0.56%352M | -0.36%274M | 4.76%220M | 8.82%148M |
Current debt and capital lease obligation | 48,750.00%1.95B | 48,750.00%1.95B | 32,142.86%2.26B | ---- | ---- | -99.74%4M | -99.74%4M | -99.62%7M | -98.74%4M | -14.07%1.78B |
-Current debt | 48,750.00%1.95B | 48,750.00%1.95B | 32,142.86%2.26B | ---- | ---- | -99.74%4M | -99.74%4M | -99.62%7M | -98.74%4M | -14.07%1.78B |
Current deferred liabilities | 17.65%200M | 17.65%200M | 6.03%334M | -7.61%437M | -4.58%562M | -12.37%170M | -12.37%170M | -2.17%315M | 10.51%473M | 12.62%589M |
Other current liabilities | -44.35%79.12B | -44.35%79.12B | -49.40%79.43B | -47.14%87.04B | -36.60%102.33B | -2.68%142.17B | -2.68%142.17B | 44.16%156.98B | 78.00%164.65B | 87.95%161.41B |
Current liabilities | -43.27%84.63B | -43.27%84.63B | -48.72%85.28B | -46.76%90.2B | -37.08%106.01B | -2.76%149.17B | -2.76%149.17B | 48.46%166.32B | 79.76%169.42B | 88.45%168.48B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 14.08%20.96B | 14.08%20.96B | 16.15%21.35B | -0.16%18.35B | 44.66%18.36B | 45.24%18.37B | 45.24%18.37B | 45.09%18.38B | 27.42%18.38B | -12.11%12.69B |
-Long term debt | 14.02%20.66B | 14.02%20.66B | 16.17%21.04B | 0.10%18.13B | 46.14%18.12B | 46.15%18.12B | 46.15%18.12B | 46.14%18.11B | 28.11%18.11B | -12.24%12.4B |
-Long term capital lease obligation | 17.72%299M | 17.72%299M | 14.61%306M | -18.35%218M | -19.10%233M | 0.79%254M | 0.79%254M | -2.55%267M | -6.97%267M | -5.88%288M |
Non current deferred liabilities | 16.81%4.08B | 16.81%4.08B | 18.09%4.21B | -17.47%3.26B | -15.01%3.41B | -14.80%3.49B | -14.80%3.49B | -3.36%3.57B | 6.31%3.95B | 13.72%4.01B |
Employee benefits | 20.63%193M | 20.63%193M | -6.35%177M | -18.32%156M | -19.49%157M | -20.00%160M | -20.00%160M | -5.50%189M | -5.91%191M | -3.94%195M |
Other non current liabilities | 15.75%441M | 15.75%441M | 18.23%493M | 4.85%432M | 0.00%411M | -3.30%381M | -3.30%381M | 5.84%417M | 3.26%412M | 5.12%411M |
Total non current liabilities | 14.58%25.67B | 14.58%25.67B | 16.31%26.23B | -3.20%22.19B | 29.05%22.33B | 29.19%22.41B | 29.19%22.41B | 33.04%22.55B | 22.36%22.92B | -6.75%17.31B |
Total liabilities | -35.72%110.3B | -35.72%110.3B | -40.96%111.51B | -41.57%112.39B | -30.92%128.34B | 0.48%171.58B | 0.48%171.58B | 46.43%188.87B | 70.24%192.35B | 72.09%185.79B |
Shareholders'equity | ||||||||||
Share capital | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M |
-common stock | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 9.46%16.36B | 9.46%16.36B | 10.14%16.23B | 5.22%15.93B | 3.85%15.36B | 4.13%14.94B | 4.13%14.94B | 13.24%14.73B | 20.47%15.14B | 28.66%14.79B |
Paid-in capital | 11.46%15.95B | 11.46%15.95B | 10.99%15.84B | 1.75%14.45B | 1.66%14.39B | 1.73%14.31B | 1.73%14.31B | 1.78%14.27B | 1.78%14.2B | 1.76%14.15B |
Less: Treasury stock | 1.27%6.3B | 1.27%6.3B | 0.87%6.28B | 0.85%6.28B | 3.46%6.27B | 12.77%6.23B | 12.77%6.23B | 18.12%6.22B | 18.15%6.22B | 15.18%6.06B |
Gains losses not affecting retained earnings | 11.18%-294M | 11.18%-294M | 17.87%-331M | 6.89%-284M | -42.53%-315M | -68.88%-331M | -68.88%-331M | -95.63%-403M | -75.29%-305M | -20.11%-221M |
Total stockholders'equity | 13.26%25.72B | 13.26%25.72B | 13.76%25.46B | 4.41%23.82B | 2.21%23.17B | -0.01%22.71B | -0.01%22.71B | 3.80%22.38B | 8.23%22.81B | 13.55%22.67B |
Noncontrolling interests | 25.45%69M | 25.45%69M | 29.27%53M | 46.81%69M | 22.22%44M | 41.03%55M | 41.03%55M | -65.83%41M | -62.40%47M | -70.49%36M |
Total equity | 13.29%25.79B | 13.29%25.79B | 13.79%25.51B | 4.50%23.89B | 2.24%23.21B | 0.06%22.76B | 0.06%22.76B | 3.42%22.42B | 7.81%22.86B | 13.03%22.7B |
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