(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 | -46.36%134M | -46.36%134M | -35.54%156.5M | -79.97%122M | -77.47%88.5M | -11.54%249.8M | -11.54%249.8M | 219.89%242.8M | 3,400.00%609M | 3,228.81%392.8M |
-Cash and cash equivalents | -46.36%134M | -46.36%134M | -35.54%156.5M | -79.97%122M | -77.47%88.5M | -11.54%249.8M | -11.54%249.8M | 219.89%242.8M | 3,400.00%609M | 3,228.81%392.8M |
Receivables | -7.18%423.9M | -7.18%423.9M | -25.71%427.3M | 6.75%406.3M | 15.64%429.5M | 21.17%456.7M | 21.17%456.7M | 75.05%575.2M | 21.36%380.6M | 42.24%371.4M |
-Accounts receivable | 4.06%279.4M | 4.06%279.4M | -7.09%305.2M | -25.12%285M | -23.80%283M | -21.88%268.5M | -21.88%268.5M | -0.03%328.5M | 21.36%380.6M | 42.24%371.4M |
-Taxes receivable | -26.70%125.2M | -26.70%125.2M | -54.83%105.2M | --105.9M | --128.9M | 639.39%170.8M | 639.39%170.8M | --232.9M | ---- | ---- |
-Other receivables | 10.92%19.3M | 10.92%19.3M | 22.46%16.9M | --15.4M | --17.6M | 72.28%17.4M | 72.28%17.4M | --13.8M | ---- | ---- |
Prepaid assets | -14.45%22.5M | -14.45%22.5M | 24.69%40.4M | -79.53%25.2M | -80.47%21.6M | 16.37%26.3M | 16.37%26.3M | -58.03%32.4M | 71.69%123.1M | 169.76%110.6M |
Restricted cash | -41.03%2.3M | -41.03%2.3M | 0.00%3.9M | --3.9M | --3.9M | -26.42%3.9M | -26.42%3.9M | --3.9M | ---- | ---- |
Other current assets | -14.41%19.6M | -14.41%19.6M | -61.88%7.7M | --20.4M | --23.2M | 32.37%22.9M | 32.37%22.9M | --20.2M | ---- | ---- |
Total current assets | -20.71%602.3M | -20.71%602.3M | -27.30%635.8M | -48.07%577.8M | -35.22%566.7M | 7.82%759.6M | 7.82%759.6M | 81.54%874.5M | 176.31%1.11B | 178.69%874.8M |
Non current assets | ||||||||||
Net PPE | 0.85%2.38B | 0.85%2.38B | 1.56%2.36B | 0.44%2.36B | -2.82%2.33B | 2.01%2.36B | 2.01%2.36B | 11.36%2.33B | 19.10%2.35B | 22.33%2.4B |
-Gross PPE | 2.47%3.78B | 2.47%3.78B | 3.00%3.73B | 2.42%3.71B | 0.87%3.67B | 4.65%3.69B | 4.65%3.69B | 7.51%3.63B | 12.12%3.62B | 14.13%3.64B |
-Accumulated depreciation | -5.36%-1.4B | -5.36%-1.4B | -5.57%-1.37B | -6.08%-1.35B | -8.03%-1.34B | -9.68%-1.33B | -9.68%-1.33B | -1.23%-1.3B | -1.14%-1.27B | -1.01%-1.24B |
Goodwill and other intangible assets | 0.30%504.2M | 0.30%504.2M | 0.55%508.6M | 1.71%512.2M | 1.90%515.9M | -1.22%502.7M | -1.22%502.7M | -1.13%505.8M | -2.08%503.6M | -2.09%506.3M |
-Goodwill | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M | 0.00%327.8M |
-Other intangible assets | 0.86%176.4M | 0.86%176.4M | 1.57%180.8M | 4.89%184.4M | 5.38%188.1M | -3.42%174.9M | -3.42%174.9M | -3.16%178M | -5.74%175.8M | -5.71%178.5M |
Investments and advances | 5.30%85.5M | 5.30%85.5M | -6.65%81.4M | -13.96%80.1M | -12.08%81.5M | 38.33%81.2M | 38.33%81.2M | 134.41%87.2M | 85.83%93.1M | 95.16%92.7M |
Non current accounts receivable | -15.70%10.2M | -15.70%10.2M | ---- | ---- | ---- | 16.35%12.1M | 16.35%12.1M | ---- | ---- | ---- |
Non current deferred assets | 3.62%57.3M | 3.62%57.3M | -8.55%56.7M | -15.95%51.1M | -19.78%51.9M | -19.51%55.3M | -19.51%55.3M | -1.74%62M | 5.19%60.8M | 20.48%64.7M |
Non current prepaid assets | 15.67%599.4M | 15.67%599.4M | 4.71%591.6M | --583.9M | --623.7M | --518.2M | --518.2M | --565M | ---- | ---- |
Defined pension benefit | 84.13%34.8M | 84.13%34.8M | ---- | ---- | ---- | 1,353.85%18.9M | 1,353.85%18.9M | ---- | ---- | ---- |
Other non current assets | -5.31%21.4M | -5.31%21.4M | 49.58%54M | 36.79%52.8M | 43.50%54.1M | -18.41%22.6M | -18.41%22.6M | -5.99%36.1M | 0.52%38.6M | 9.28%37.7M |
Total non current assets | 3.41%3.69B | 3.41%3.69B | 2.02%3.66B | 19.51%3.64B | 17.98%3.66B | 19.47%3.57B | 19.47%3.57B | 30.77%3.58B | 15.66%3.05B | 18.61%3.1B |
Total assets | -0.82%4.29B | -0.82%4.29B | -3.73%4.29B | 1.43%4.22B | 6.28%4.23B | 17.25%4.33B | 17.25%4.33B | 38.36%4.46B | 36.97%4.16B | 35.76%3.98B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.42%279.5M | 8.42%279.5M | ---- | ---- | --268.4M | -17.24%257.8M | -17.24%257.8M | ---- | ---- | ---- |
-accounts payable | 8.72%277.9M | 8.72%277.9M | ---- | ---- | --268.4M | -17.12%255.6M | -17.12%255.6M | ---- | ---- | ---- |
-Total tax payable | -27.27%1.6M | -27.27%1.6M | ---- | ---- | ---- | -29.03%2.2M | -29.03%2.2M | ---- | ---- | ---- |
Current accrued expenses | 10.37%38.3M | 10.37%38.3M | ---- | ---- | ---- | -3.07%34.7M | -3.07%34.7M | ---- | ---- | ---- |
Current debt and capital lease obligation | -20.00%176.4M | -20.00%176.4M | -18.10%167.4M | -22.26%169M | -19.33%180.3M | 8.84%220.5M | 8.84%220.5M | 34.56%204.4M | 45.22%217.4M | 48.80%223.5M |
-Current debt | -48.37%39.7M | -48.37%39.7M | -30.72%39.7M | -35.85%41.7M | -28.77%46.3M | 18.31%76.9M | 18.31%76.9M | -11.85%57.3M | 0.00%65M | 9.80%65M |
-Current capital lease obligation | -4.81%136.7M | -4.81%136.7M | -13.19%127.7M | -16.47%127.3M | -15.46%134M | 4.36%143.6M | 4.36%143.6M | 69.28%147.1M | 79.93%152.4M | 74.18%158.5M |
Other current liabilities | -3.83%30.1M | -3.83%30.1M | 6.84%109.4M | -0.91%108.9M | 2.35%87.1M | 19.47%31.3M | 19.47%31.3M | 6.22%102.4M | 6.70%109.9M | -21.93%85.1M |
Current liabilities | -3.32%562.3M | -3.32%562.3M | -4.88%570.6M | -13.15%549M | -12.19%535.8M | -5.03%581.6M | -5.03%581.6M | 9.61%599.9M | 18.75%632.1M | 17.55%610.2M |
Non current liabilities | ||||||||||
Long term provisions | -20.13%23.8M | -20.13%23.8M | ---- | ---- | ---- | 10.78%29.8M | 10.78%29.8M | ---- | ---- | ---- |
Long term debt and capital lease obligation | -20.52%548.6M | -20.52%548.6M | -21.57%584.8M | -25.37%621M | -26.31%659.7M | -19.47%690.2M | -19.47%690.2M | -1.02%745.6M | 8.91%832.1M | 8.92%895.2M |
-Long term debt | -8.98%389.3M | -8.98%389.3M | -13.57%398.7M | -21.12%408.5M | -21.99%417.9M | -22.19%427.7M | -22.19%427.7M | -18.71%461.3M | -10.94%517.9M | -14.19%535.7M |
-Long term capital lease obligation | -39.31%159.3M | -39.31%159.3M | -34.54%186.1M | -32.37%212.5M | -32.74%241.8M | -14.61%262.5M | -14.61%262.5M | 53.01%284.3M | 72.16%314.2M | 81.93%359.5M |
Non current deferred liabilities | 3.53%669.3M | 3.53%669.3M | -7.05%639.3M | 48.43%643.9M | 49.73%645.5M | 52.05%646.5M | 52.05%646.5M | 63.76%687.8M | 7.14%433.8M | 8.84%431.1M |
Employee benefits | 2.86%68.3M | 2.86%68.3M | ---- | ---- | ---- | -29.44%66.4M | -29.44%66.4M | ---- | ---- | ---- |
Other non current liabilities | 16.13%21.6M | 16.13%21.6M | -15.18%107.8M | -10.08%114.2M | -10.97%116M | 86.00%18.6M | 86.00%18.6M | -19.25%127.1M | -21.70%127M | -20.40%130.3M |
Total non current liabilities | -8.26%1.33B | -8.26%1.33B | -14.65%1.33B | -0.99%1.38B | -2.43%1.42B | 2.70%1.45B | 2.70%1.45B | 17.27%1.56B | 4.64%1.39B | 5.42%1.46B |
Total liabilities | -6.85%1.89B | -6.85%1.89B | -11.94%1.9B | -4.79%1.93B | -5.31%1.96B | 0.37%2.03B | 0.37%2.03B | 15.04%2.16B | 8.67%2.03B | 8.73%2.07B |
Shareholders'equity | ||||||||||
Share capital | -5.15%25.8M | -5.15%25.8M | -7.42%26.2M | -9.93%26.3M | -11.51%26.9M | -11.40%27.2M | -11.40%27.2M | -10.16%28.3M | -10.43%29.2M | -6.75%30.4M |
-common stock | -5.15%25.8M | -5.15%25.8M | -7.42%26.2M | -9.93%26.3M | -11.51%26.9M | -11.40%27.2M | -11.40%27.2M | -10.16%28.3M | -10.43%29.2M | -6.75%30.4M |
Retained earnings | 5.21%2.09B | 5.21%2.09B | 3.49%2.08B | 8.02%1.99B | 22.00%1.97B | 46.75%1.99B | 46.75%1.99B | 91.75%2.01B | 110.57%1.84B | 119.64%1.61B |
Paid-in capital | 1.03%293.4M | 1.03%293.4M | -0.45%289.1M | -4.07%282.7M | -5.57%279.7M | -7.55%290.4M | -7.55%290.4M | -7.49%290.4M | -6.89%294.7M | -5.06%296.2M |
Gains losses not affecting retained earnings | -18.84%-8.2M | -18.84%-8.2M | 72.73%-9.3M | 74.92%-7.9M | 79.48%-6.3M | 77.67%-6.9M | 77.67%-6.9M | 33.01%-34.1M | 37.87%-31.5M | 39.69%-30.7M |
Total stockholders'equity | 4.52%2.4B | 4.52%2.4B | 3.99%2.39B | 7.33%2.29B | 18.82%2.27B | 37.75%2.3B | 37.75%2.3B | 70.93%2.3B | 81.92%2.13B | 85.70%1.91B |
Total equity | 4.52%2.4B | 4.52%2.4B | 3.99%2.39B | 7.33%2.29B | 18.82%2.27B | 37.75%2.3B | 37.75%2.3B | 70.93%2.3B | 81.92%2.13B | 85.70%1.91B |
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