(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 | 26.58%988.6M | 26.58%988.6M | -25.69%571.6M | -38.60%632.9M | -21.57%671.8M | -18.37%781M | -18.37%781M | -16.12%769.2M | -21.39%1.03B | -34.39%856.6M |
-Cash and cash equivalents | 26.58%988.6M | 26.58%988.6M | -25.69%571.6M | -38.60%632.9M | -21.57%671.8M | -18.37%781M | -18.37%781M | -16.12%769.2M | -21.39%1.03B | -34.39%856.6M |
Receivables | 12.55%903.3M | 12.55%903.3M | 21.64%839.7M | 17.05%855.3M | 23.36%823.8M | 13.84%802.6M | 13.84%802.6M | 7.69%690.3M | 23.51%730.7M | 18.53%667.8M |
-Accounts receivable | 13.72%686.1M | 13.72%686.1M | 9.77%648.1M | 4.72%639.6M | 13.69%623.7M | 14.57%603.3M | 14.57%603.3M | 11.92%590.4M | 3.25%610.8M | -2.63%548.6M |
-Notes receivable | 16.30%107M | 16.30%107M | -15.92%84M | -9.51%108.5M | -17.28%98.6M | -8.18%92M | -8.18%92M | -11.98%99.9M | --119.9M | --119.2M |
-Other receivables | 2.70%110.2M | 2.70%110.2M | --107.6M | --107.2M | --101.5M | 37.21%107.3M | 37.21%107.3M | ---- | ---- | ---- |
Prepaid assets | 5.68%68.8M | 5.68%68.8M | 4.11%91.1M | 10.17%89.9M | 5.95%76.6M | -3.84%65.1M | -3.84%65.1M | 4.17%87.5M | -10.33%81.6M | 5.70%72.3M |
Other current assets | 6.08%359.5M | 6.08%359.5M | -34.78%366.3M | -25.56%379.8M | -1.48%420.8M | 5.09%338.9M | 5.09%338.9M | 46.75%561.6M | -3.22%510.2M | -9.36%427.1M |
Total current assets | 16.03%2.41B | 16.03%2.41B | -6.54%1.97B | -11.13%2.09B | -1.52%1.99B | 1.32%2.08B | 1.32%2.08B | 4.14%2.11B | -6.65%2.35B | -15.98%2.02B |
Non current assets | ||||||||||
Net PPE | -2.05%4.21B | -2.05%4.21B | -0.47%4.25B | 3.24%4.26B | 3.22%4.27B | 3.00%4.29B | 3.00%4.29B | 0.66%4.28B | -15.37%4.12B | -15.43%4.14B |
-Gross PPE | 1.17%7.66B | 1.17%7.66B | 8.51%8B | 13.50%7.95B | 13.01%7.75B | 12.26%7.57B | 12.26%7.57B | 2.89%7.37B | -24.66%7B | -24.58%6.86B |
-Accumulated depreciation | -5.39%-3.45B | -5.39%-3.45B | -20.92%-3.74B | -28.21%-3.69B | -27.89%-3.48B | -27.24%-3.28B | -27.24%-3.28B | -6.14%-3.09B | 34.89%-2.88B | 35.23%-2.72B |
Goodwill and other intangible assets | -1.48%5.62B | -1.48%5.62B | -1.52%5.64B | 0.28%5.67B | -8.61%5.72B | -9.90%5.7B | -9.90%5.7B | -18.53%5.73B | -19.23%5.65B | -11.71%6.26B |
-Goodwill | 1.82%3.48B | 1.82%3.48B | 1.56%3.47B | 2.71%3.46B | -11.81%3.46B | -13.34%3.42B | -13.34%3.42B | -25.10%3.42B | -29.47%3.37B | -18.41%3.93B |
-Other intangible assets | -6.42%2.13B | -6.42%2.13B | -6.06%2.17B | -3.29%2.21B | -3.21%2.25B | -4.20%2.28B | -4.20%2.28B | -6.40%2.31B | 2.79%2.28B | 2.51%2.33B |
Other non current assets | -9.44%1.36B | -9.44%1.36B | -51.12%1.44B | -50.90%1.4B | -48.77%1.44B | -46.72%1.5B | -46.72%1.5B | 9.54%2.95B | 156.49%2.84B | 141.74%2.82B |
Total non current assets | -2.73%11.18B | -2.73%11.18B | -12.48%11.34B | -10.28%11.32B | -13.47%11.43B | -13.65%11.5B | -13.65%11.5B | -7.28%12.95B | -2.77%12.62B | 0.51%13.21B |
Total assets | 0.14%13.59B | 0.14%13.59B | -11.65%13.31B | -10.42%13.41B | -11.88%13.42B | -11.65%13.58B | -11.65%13.58B | -5.84%15.06B | -3.41%14.97B | -2.05%15.23B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.18%424.4M | -19.18%424.4M | -1.87%404.5M | 28.13%408.1M | 22.11%426.4M | 31.93%525.1M | 31.93%525.1M | 62.92%412.2M | -13.00%318.5M | -4.30%349.2M |
-accounts payable | -19.18%424.4M | -19.18%424.4M | -1.87%404.5M | 28.13%408.1M | 22.11%426.4M | 31.93%525.1M | 31.93%525.1M | 62.92%412.2M | -13.00%318.5M | -4.30%349.2M |
Current accrued expenses | 13.15%849.9M | 13.15%849.9M | -4.98%714.2M | -1.08%795M | 15.26%753.2M | -3.73%751.1M | -3.73%751.1M | -2.07%751.6M | -12.95%803.7M | -26.75%653.5M |
Current debt and capital lease obligation | 119.43%666.2M | 119.43%666.2M | 126.20%641.5M | 71.44%404.6M | 79.70%353.3M | 61.23%303.6M | 61.23%303.6M | 83.56%283.6M | 43.38%236M | 20.76%196.6M |
-Current debt | 156.46%581.9M | 156.46%581.9M | 168.32%558.1M | 89.60%315.5M | 121.90%261.4M | 113.45%226.9M | 113.45%226.9M | 175.13%208M | 1.09%166.4M | -27.64%117.8M |
-Current capital lease obligation | 9.91%84.3M | 9.91%84.3M | 10.32%83.4M | 28.02%89.1M | 16.62%91.9M | -6.46%76.7M | -6.46%76.7M | -4.18%75.6M | --69.6M | --78.8M |
Current deferred liabilities | 10.15%167.1M | 10.15%167.1M | 5.16%150.8M | -5.75%152.3M | -4.11%154.1M | 2.50%151.7M | 2.50%151.7M | 5.36%143.4M | -3.12%161.6M | -4.74%160.7M |
Other current liabilities | -40.90%25M | -40.90%25M | --19M | ---- | ---- | --42.3M | --42.3M | ---- | ---- | ---- |
Current liabilities | 20.23%2.13B | 20.23%2.13B | 21.32%1.93B | 15.80%1.76B | 24.04%1.69B | 17.12%1.77B | 17.12%1.77B | 17.32%1.59B | -10.07%1.52B | -18.38%1.36B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.73%7.6B | -0.73%7.6B | -3.75%7.36B | 0.18%7.64B | 2.38%7.65B | 2.60%7.65B | 2.60%7.65B | 2.69%7.64B | -11.60%7.63B | -13.27%7.48B |
-Long term debt | -0.73%7.6B | -0.73%7.6B | -3.75%7.36B | 0.18%7.64B | 2.38%7.65B | 2.60%7.65B | 2.60%7.65B | 2.69%7.64B | -11.60%7.63B | -13.27%7.48B |
Non current deferred liabilities | -9.50%722.2M | -9.50%722.2M | -6.45%764.1M | -4.05%781.7M | -7.64%778.4M | -5.52%798M | -5.52%798M | -5.25%816.8M | 0.98%814.7M | 5.30%842.8M |
Other non current liabilities | 4.94%832.1M | 4.94%832.1M | 1.43%829.1M | 13.14%833.4M | 6.08%779.8M | -0.33%792.9M | -0.33%792.9M | 5.58%817.4M | -11.83%736.6M | -20.62%735.1M |
Total non current liabilities | -1.00%9.15B | -1.00%9.15B | -18.24%8.95B | -15.69%9.26B | -15.61%9.21B | -15.60%9.24B | -15.60%9.24B | 0.27%10.95B | 6.91%10.98B | 5.50%10.92B |
Total liabilities | 2.42%11.28B | 2.42%11.28B | -13.22%10.88B | -11.86%11.02B | -11.22%10.9B | -11.63%11.02B | -11.63%11.02B | 2.16%12.54B | 4.51%12.5B | 2.19%12.28B |
Shareholders'equity | ||||||||||
Share capital | 4.35%2.4M | 4.35%2.4M | 0.00%2.4M | 0.00%2.4M | 0.00%2.4M | 0.00%2.3M | 0.00%2.3M | 4.35%2.4M | 4.35%2.4M | 4.35%2.4M |
-common stock | 4.35%2.4M | 4.35%2.4M | 0.00%2.4M | 0.00%2.4M | 0.00%2.4M | 0.00%2.3M | 0.00%2.3M | 4.35%2.4M | 4.35%2.4M | 4.35%2.4M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -2.57%-2.94B | -2.57%-2.94B | 5.50%-2.84B | 6.07%-2.88B | -12.52%-2.92B | -6.47%-2.87B | -6.47%-2.87B | -52.96%-3B | -50.19%-3.07B | -26.76%-2.59B |
Paid-in capital | 1.64%5.26B | 1.64%5.26B | 1.71%5.25B | 1.58%5.23B | 1.84%5.21B | 2.01%5.18B | 2.01%5.18B | 2.10%5.16B | 2.26%5.15B | 2.06%5.11B |
Less: Treasury stock | 48.40%361.2M | 48.40%361.2M | 56.67%354.7M | 68.67%325.2M | 106.15%268M | 228.92%243.4M | 228.92%243.4M | 473.16%226.4M | 888.72%192.8M | 1,268.42%130M |
Gains losses not affecting retained earnings | -32.71%-198M | -32.71%-198M | -224.29%-193.6M | -182.45%-198M | -2.19%-126M | -66.33%-149.2M | -66.33%-149.2M | 40.42%-59.7M | 56.81%-70.1M | 17.80%-123.3M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | --100K | --100K | ---- | ---- | ---- |
Total stockholders'equity | -8.09%1.76B | -8.09%1.76B | -0.46%1.87B | 0.40%1.83B | -16.38%1.9B | -13.57%1.92B | -13.57%1.92B | -36.53%1.88B | -35.30%1.82B | -19.17%2.27B |
Noncontrolling interests | -14.38%546.2M | -14.38%546.2M | -13.64%561.1M | -12.81%567.2M | -8.91%625.7M | -5.83%637.9M | -5.83%637.9M | -15.43%649.7M | -10.31%650.5M | -5.96%686.9M |
Total equity | -9.66%2.31B | -9.66%2.31B | -3.85%2.43B | -3.08%2.39B | -14.64%2.52B | -11.76%2.56B | -11.76%2.56B | -32.18%2.53B | -30.18%2.47B | -16.44%2.95B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data