(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 | -29.47%4.51M | -29.47%4.51M | -99.42%68K | -57.94%2.24M | -88.76%1.98M | -65.86%6.39M | -65.86%6.39M | -66.66%11.73M | --5.32M | --17.65M |
-Cash and cash equivalents | -29.47%4.51M | -29.47%4.51M | -99.42%68K | -57.94%2.24M | -88.76%1.98M | -65.86%6.39M | -65.86%6.39M | -66.66%11.73M | --5.32M | --17.65M |
Receivables | 5.73%215.72M | 5.73%215.72M | -14.49%230.57M | -38.72%181.54M | -24.20%199.03M | 14.56%204.04M | 14.56%204.04M | 29.49%269.63M | --296.22M | --262.58M |
-Accounts receivable | 5.73%215.72M | 5.73%215.72M | -14.49%230.57M | -38.72%181.54M | -24.20%199.03M | 14.56%204.04M | 14.56%204.04M | 29.49%269.63M | --296.22M | --262.58M |
Other current assets | 19.54%29.26M | 19.54%29.26M | -3.31%36.19M | -9.37%36.46M | 8.60%31.37M | 18.33%24.47M | 18.33%24.47M | 131.41%37.43M | --40.23M | --28.88M |
Total current assets | 6.38%257.3M | 6.38%257.3M | -9.51%288.47M | -27.48%247.84M | -20.44%246.21M | 11.19%241.87M | 11.19%241.87M | 22.81%318.79M | --341.76M | --309.47M |
Non current assets | ||||||||||
Net PPE | 8.47%2.78B | 8.47%2.78B | 8.01%2.77B | 8.54%2.75B | 6.43%2.7B | 34.88%2.56B | 34.88%2.56B | 38.52%2.56B | --2.53B | --2.54B |
-Gross PPE | 12.15%3.41B | 12.15%3.41B | 11.81%3.35B | 12.30%3.3B | 10.61%3.21B | 35.75%3.04B | 35.75%3.04B | 38.92%3B | --2.94B | --2.9B |
-Accumulated depreciation | -32.04%-626.22M | -32.04%-626.22M | -34.15%-586.29M | -35.91%-547.71M | -39.39%-512.45M | -40.72%-474.26M | -40.72%-474.26M | -41.28%-437.05M | ---402.99M | ---367.63M |
Goodwill and other intangible assets | -14.81%596.75M | -14.81%596.75M | -13.90%625.87M | -12.88%654.97M | -12.26%681.59M | -10.89%700.47M | -10.89%700.47M | -12.48%726.95M | --751.8M | --776.87M |
-Goodwill | 0.00%5.08M | 0.00%5.08M | 11.41%5.08M | 24.41%5.08M | 30.38%5.08M | --5.08M | --5.08M | --4.56M | --4.08M | --3.89M |
-Other intangible assets | -14.92%591.67M | -14.92%591.67M | -14.06%620.79M | -13.08%649.9M | -12.48%676.52M | -11.53%695.39M | -11.53%695.39M | -13.02%722.39M | --747.72M | --772.98M |
Investments and advances | 6.70%2.54B | 6.70%2.54B | 6.18%2.52B | 6.31%2.49B | 2.18%2.41B | 280.12%2.38B | 280.12%2.38B | 276.95%2.37B | --2.34B | --2.36B |
Financial assets | --165K | --165K | --2.44M | ---- | -98.67%124K | --0 | --0 | ---- | ---- | --9.29M |
Non current deferred assets | 894.20%320.88M | 894.20%320.88M | 219.45%81.48M | 216.53%83.51M | 296.75%85.55M | 44.60%32.28M | 44.60%32.28M | --25.51M | --26.38M | --21.56M |
Total non current assets | 9.89%6.24B | 9.89%6.24B | 5.43%6B | 5.74%5.98B | 3.05%5.88B | 70.22%5.68B | 70.22%5.68B | 70.64%5.69B | --5.65B | --5.7B |
Total assets | 9.75%6.5B | 9.75%6.5B | 4.64%6.29B | 3.85%6.23B | 1.85%6.12B | 66.60%5.92B | 66.60%5.92B | 67.18%6.01B | --6B | --6.01B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.42%34.63M | -7.42%34.63M | -9.15%32.2M | 47.53%45.62M | -4.02%24.11M | 126.45%37.41M | 126.45%37.41M | 70.25%35.44M | --30.92M | --25.12M |
-accounts payable | 89.95%34M | 89.95%34M | 10.14%17.62M | 232.34%36.25M | 68.10%18.32M | 46.47%17.9M | 46.47%17.9M | 42.53%16M | --10.91M | --10.9M |
-Total tax payable | -96.76%632K | -96.76%632K | -25.02%14.58M | -28.35%9.37M | -20.56%5.79M | 353.80%19.51M | 353.80%19.51M | 102.69%19.44M | --13.08M | --7.28M |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.94M | --6.94M |
Current accrued expenses | 14.50%176.79M | 14.50%176.79M | -19.58%173.49M | -55.89%102.72M | -16.03%170.52M | 17.56%154.41M | 17.56%154.41M | 46.08%215.72M | --232.87M | --203.07M |
Current debt and capital lease obligation | 28.03%29.2M | 28.03%29.2M | 31.29%33.43M | 7.07%37.83M | -54.47%39.77M | -73.49%22.81M | -73.49%22.81M | -52.83%25.47M | --35.33M | --87.35M |
-Current capital lease obligation | 28.03%29.2M | 28.03%29.2M | 31.29%33.43M | 7.07%37.83M | 20.42%39.77M | -28.22%22.81M | -28.22%22.81M | --25.47M | --35.33M | --33.03M |
Other current liabilities | -27.91%9.52M | -27.91%9.52M | 48.89%11.97M | 92.98%13.19M | -80.99%13.9M | 88.48%13.21M | 88.48%13.21M | 8.36%8.04M | --6.84M | --73.09M |
Current liabilities | 9.80%250.14M | 9.80%250.14M | -11.80%251.09M | -34.84%199.35M | -36.11%248.3M | -5.44%227.83M | -5.44%227.83M | 23.82%284.67M | --305.96M | --388.64M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 5.86%3.57B | 5.86%3.57B | 4.80%3.62B | 22.04%3.65B | 21.21%3.54B | 47.79%3.37B | 47.79%3.37B | 50.01%3.46B | --2.99B | --2.92B |
-Long term debt | 5.77%3.56B | 5.77%3.56B | 4.63%3.61B | 22.03%3.63B | 21.34%3.51B | 49.48%3.37B | 49.48%3.37B | 49.62%3.45B | --2.97B | --2.89B |
-Long term capital lease obligation | 55.22%9.35M | 55.22%9.35M | 73.07%15.63M | 24.46%21.72M | 4.97%25.24M | -79.85%6.02M | -79.85%6.02M | --9.03M | --17.45M | --24.04M |
Non current deferred liabilities | 15.70%39.01M | 15.70%39.01M | 6.72%38.19M | 4.16%36.16M | -2.47%33.37M | 78.71%33.71M | 78.71%33.71M | 91.90%35.79M | --34.71M | --34.22M |
Derivative product liabilities | -35.60%5.36M | -35.60%5.36M | --382K | 670.70%3.76M | -70.50%27.12M | 4,064.00%8.33M | 4,064.00%8.33M | --0 | --488K | --91.94M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --30.72M | --68.9M |
Other non current liabilities | 20.25%3.22M | 20.25%3.22M | 14.13%3.27M | 33.31%3.28M | 21.20%4.31M | -12.46%2.68M | -12.46%2.68M | -14.34%2.87M | --2.46M | --3.56M |
Total non current liabilities | 5.86%3.62B | 5.86%3.62B | 4.84%3.66B | 20.73%3.69B | 15.56%3.6B | 48.31%3.42B | 48.31%3.42B | 50.12%3.5B | --3.06B | --3.12B |
Total liabilities | 6.11%3.87B | 6.11%3.87B | 3.59%3.92B | 15.67%3.89B | 9.83%3.85B | 43.23%3.65B | 43.23%3.65B | 47.76%3.78B | --3.36B | --3.51B |
Shareholders'equity | ||||||||||
Share capital | 7.14%15K | 7.14%15K | 15.38%15K | 7.69%14K | 100.00%14K | 40.00%14K | 40.00%14K | --13K | --13K | --7K |
-common stock | 7.14%15K | 7.14%15K | 15.38%15K | 7.69%14K | 100.00%14K | 40.00%14K | 40.00%14K | --13K | --13K | --7K |
Retained earnings | 24.53%-723.52M | 24.53%-723.52M | 1.27%-929.78M | 23.61%-902.45M | 24.12%-863.45M | ---958.63M | ---958.63M | ---941.75M | ---1.18B | ---1.14B |
Paid-in capital | 62.13%192.68M | 62.13%192.68M | -14.40%91.75M | --0 | --229.67M | --118.84M | --118.84M | --107.18M | ---- | ---- |
Less: Treasury stock | ---- | ---- | ---- | --3.33M | --2.43M | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 36.79%-530.82M | 36.79%-530.82M | -0.42%-838.02M | 23.33%-905.76M | 44.09%-636.2M | -8,397,850.00%-839.78M | -8,397,850.00%-839.78M | ---834.55M | ---1.18B | ---1.14B |
Noncontrolling interests | 1.46%3.16B | 1.46%3.16B | 4.79%3.21B | -15.00%3.24B | -20.17%2.91B | 209.13%3.11B | 209.13%3.11B | --3.06B | --3.81B | --3.65B |
Total equity | 15.59%2.63B | 15.59%2.63B | 6.43%2.37B | -11.26%2.34B | -9.32%2.27B | 125.72%2.27B | 125.72%2.27B | 115.18%2.23B | --2.63B | --2.51B |
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