(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 | 23.92%9.18B | 23.92%9.18B | -6.87%7.49B | 2.44%6.51B | -4.91%6.97B | -6.16%7.41B | -6.16%7.41B | 16.32%8.05B | -5.93%6.36B | -5.26%7.33B |
-Cash and cash equivalents | 22.55%8.59B | 22.55%8.59B | -9.73%6.89B | 4.21%6.17B | -4.55%6.57B | -5.57%7.01B | -5.57%7.01B | 19.15%7.63B | -4.75%5.92B | -5.06%6.88B |
-Short-term investments | 48.00%592M | 48.00%592M | 46.12%602M | -21.46%344M | -10.47%402M | -15.43%400M | -15.43%400M | -19.22%412M | -19.49%438M | -8.18%449M |
Receivables | 18.54%4.06B | 18.54%4.06B | 23.93%3.93B | -11.21%3.76B | -12.01%3.51B | 13.94%3.43B | 13.94%3.43B | -13.96%3.17B | 14.23%4.24B | -7.77%3.99B |
-Accounts receivable | 18.54%4.06B | 18.54%4.06B | 23.93%3.93B | 18.52%3.76B | 21.53%3.51B | 13.94%3.43B | 13.94%3.43B | 12.30%3.17B | 14.50%3.18B | 9.10%2.89B |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 13.45%1.06B | -34.39%1.1B |
Prepaid assets | ---- | ---- | -63.64%24M | -46.72%65M | -59.02%25M | ---- | ---- | -61.85%66M | -19.74%122M | 3.39%61M |
Restricted cash | -14.46%1.85B | -14.46%1.85B | -13.84%1.82B | 5.26%2.32B | -4.79%2.2B | -12.28%2.16B | -12.28%2.16B | -12.45%2.12B | -7.82%2.21B | -1.28%2.32B |
Other current assets | 7.19%3.88B | 7.19%3.88B | 8.46%3.72B | 69.09%3.87B | 64.32%3.71B | 3.37%3.62B | 3.37%3.62B | 56.24%3.43B | 10.75%2.29B | 16.44%2.26B |
Total current assets | 14.18%18.96B | 14.18%18.96B | 0.95%16.98B | 8.67%16.53B | 2.93%16.42B | -2.02%16.61B | -2.02%16.61B | 9.37%16.82B | 0.88%15.21B | -2.76%15.95B |
Non current assets | ||||||||||
Net PPE | 2.74%2.06B | 2.74%2.06B | 1.08%1.97B | 1.85%1.99B | 2.50%2.01B | 5.19%2.01B | 5.19%2.01B | 4.89%1.95B | 6.04%1.95B | 5.78%1.96B |
-Gross PPE | 9.92%4.3B | 9.92%4.3B | 9.98%4.11B | 10.36%4.07B | 10.23%4.01B | 11.05%3.91B | 11.05%3.91B | 9.01%3.74B | 10.13%3.69B | 10.48%3.64B |
-Accumulated depreciation | -17.49%-2.24B | -17.49%-2.24B | -19.69%-2.14B | -19.93%-2.08B | -19.24%-2B | -17.97%-1.9B | -17.97%-1.9B | -13.89%-1.79B | -15.12%-1.74B | -16.52%-1.68B |
Goodwill and other intangible assets | 3.21%11.75B | 3.21%11.75B | 6.99%11.51B | 3.87%11.63B | 2.67%11.6B | 0.42%11.38B | 0.42%11.38B | -3.34%10.76B | -0.70%11.2B | 8.95%11.3B |
-Goodwill | 1.83%7.66B | 1.83%7.66B | 4.35%7.49B | 0.80%7.58B | -0.66%7.58B | -1.83%7.52B | -1.83%7.52B | -5.19%7.18B | -1.85%7.52B | 8.14%7.63B |
-Other intangible assets | 5.88%4.09B | 5.88%4.09B | 12.28%4.02B | 10.15%4.05B | 9.58%4.03B | 5.12%3.86B | 5.12%3.86B | 0.59%3.58B | 1.74%3.68B | 10.66%3.68B |
Investments and advances | -0.06%1.73B | -0.06%1.73B | -1.67%1.65B | 1.84%1.66B | -15.18%1.5B | -5.67%1.73B | -5.67%1.73B | -0.36%1.68B | 2.45%1.63B | 35.79%1.77B |
Non current accounts receivable | 23.70%783M | 23.70%783M | 9.55%654M | -2.09%656M | 1.02%691M | -1.86%633M | -1.86%633M | -1.97%597M | 19.01%670M | 22.36%684M |
Non current deferred assets | 17.72%1.36B | 17.72%1.36B | 28.16%1.37B | 21.85%1.12B | 59.37%1.27B | 136.83%1.15B | 136.83%1.15B | 126.96%1.07B | 102.64%920M | 73.20%795M |
Other non current assets | 11.42%5.81B | 11.42%5.81B | 16.87%5.54B | 16.51%5.42B | 15.84%5.45B | 15.55%5.22B | 15.55%5.22B | 10.81%4.74B | 13.25%4.65B | 22.13%4.7B |
Total non current assets | 6.19%23.49B | 6.19%23.49B | 9.15%22.69B | 6.92%22.47B | 6.16%22.52B | 6.75%22.12B | 6.75%22.12B | 3.80%20.79B | 5.99%21.02B | 15.30%21.21B |
Total assets | 9.62%42.45B | 9.62%42.45B | 5.48%39.67B | 7.65%39B | 4.77%38.94B | 2.80%38.72B | 2.80%38.72B | 6.22%37.61B | 3.78%36.23B | 6.79%37.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.54%1.32B | 9.54%1.32B | 14.63%1.14B | -36.29%1.09B | -20.21%1.32B | 12.09%1.21B | 12.09%1.21B | -30.93%998M | 29.46%1.71B | -19.86%1.66B |
-accounts payable | -9.94%834M | -9.94%834M | -4.23%589M | 1.58%643M | 10.36%735M | 25.47%926M | 25.47%926M | 10.41%615M | 15.72%633M | 39.92%666M |
-Total tax payable | 74.19%486M | 74.19%486M | 44.91%555M | 9.78%449M | 32.13%588M | -17.21%279M | -17.21%279M | -2.30%383M | 96.63%409M | 50.34%445M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 18.10%672M | -57.83%547M |
Current accrued expenses | 1.60%8.75B | 1.60%8.75B | 1.37%7.7B | 16.94%7.75B | 24.15%7.83B | 20.59%8.62B | 20.59%8.62B | 18.42%7.59B | 5.80%6.63B | 9.77%6.31B |
Current debt and capital lease obligation | 387.96%1.34B | 387.96%1.34B | 39.71%1.34B | 81.77%1.34B | -64.52%276M | -65.40%274M | -65.40%274M | 47.23%957M | 13.25%735M | 19.88%778M |
-Current debt | 387.96%1.34B | 387.96%1.34B | 39.71%1.34B | 81.77%1.34B | -64.52%276M | -65.40%274M | -65.40%274M | 47.23%957M | 13.25%735M | 19.88%778M |
Other current liabilities | 19.06%4.85B | 19.06%4.85B | 10.51%4.34B | 48.16%4.46B | 32.55%4.22B | -1.78%4.08B | -1.78%4.08B | 28.60%3.93B | -1.67%3.01B | 5.78%3.19B |
Current liabilities | 14.77%16.26B | 14.77%16.26B | 7.74%14.52B | 21.11%14.64B | 14.45%13.65B | 7.67%14.17B | 7.67%14.17B | 16.56%13.48B | 6.98%12.09B | 3.95%11.93B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4.33%14.34B | 4.33%14.34B | 4.80%14.23B | 3.91%14.28B | 10.27%15.29B | 4.88%13.75B | 4.88%13.75B | 2.77%13.58B | 3.74%13.75B | 4.89%13.87B |
-Long term debt | 4.33%14.34B | 4.33%14.34B | 4.80%14.23B | 3.91%14.28B | 10.27%15.29B | 4.88%13.75B | 4.88%13.75B | 2.77%13.58B | 3.74%13.75B | 4.89%13.87B |
Non current deferred liabilities | -6.11%369M | -6.11%369M | 11.27%385M | 6.47%395M | 0.78%389M | -0.51%393M | -0.51%393M | -7.49%346M | -5.84%371M | -1.28%386M |
Other non current liabilities | 10.91%4.47B | 10.91%4.47B | 10.34%4.16B | 9.11%4.11B | 8.98%4.2B | 12.34%4.03B | 12.34%4.03B | 8.90%3.77B | 10.76%3.77B | 18.13%3.85B |
Total non current liabilities | 5.56%19.19B | 5.56%19.19B | 6.11%18.77B | 5.06%18.79B | 9.79%19.88B | 6.32%18.18B | 6.32%18.18B | 3.79%17.69B | 4.92%17.88B | 7.31%18.11B |
Total liabilities | 9.60%35.45B | 9.60%35.45B | 6.81%33.29B | 11.53%33.43B | 11.64%33.53B | 6.91%32.35B | 6.91%32.35B | 8.95%31.17B | 5.74%29.97B | 5.95%30.03B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 16.71%62.56B | 16.71%62.56B | 16.98%60.39B | 16.39%57.73B | 15.95%55.42B | 17.44%53.61B | 17.44%53.61B | 18.00%51.63B | 18.74%49.6B | 19.08%47.8B |
Paid-in capital | 11.23%5.89B | 11.23%5.89B | 9.91%5.79B | 8.89%5.62B | 6.96%5.38B | 4.68%5.3B | 4.68%5.3B | 4.83%5.27B | 2.18%5.16B | 1.56%5.03B |
Less: Treasury stock | 17.67%60.43B | 17.67%60.43B | 19.74%58.57B | 19.64%56.66B | 20.55%54.24B | 20.58%51.35B | 20.58%51.35B | 18.49%48.92B | 19.21%47.36B | 18.33%44.99B |
Gains losses not affecting retained earnings | 12.29%-1.1B | 12.29%-1.1B | 19.79%-1.3B | 3.49%-1.19B | -54.01%-1.23B | -54.88%-1.25B | -54.88%-1.25B | -104.42%-1.62B | -88.67%-1.23B | -8.13%-798M |
Total stockholders'equity | 10.02%6.93B | 10.02%6.93B | -0.79%6.31B | -10.81%5.5B | -24.23%5.33B | -13.87%6.3B | -13.87%6.3B | -5.10%6.36B | -4.21%6.17B | 11.17%7.03B |
Noncontrolling interests | -13.92%68M | -13.92%68M | -14.63%70M | -17.58%75M | -19.79%77M | -21.00%79M | -21.00%79M | -17.17%82M | -28.35%91M | -23.81%96M |
Total equity | 9.72%7B | 9.72%7B | -0.96%6.38B | -10.91%5.58B | -24.17%5.41B | -13.96%6.38B | -13.96%6.38B | -5.28%6.44B | -4.67%6.26B | 10.49%7.13B |
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