(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 | 23.86%3.75B | 23.86%3.75B | 56.35%3.73B | 48.29%3.3B | 57.19%3.21B | 8.49%3.03B | 8.49%3.03B | 84.90%2.39B | 76.61%2.23B | 10.92%2.04B |
-Cash and cash equivalents | 33.82%2.56B | 33.82%2.56B | 49.21%2.17B | 39.95%1.86B | 36.24%2.14B | -26.11%1.91B | -26.11%1.91B | 47.38%1.46B | 24.22%1.33B | 82.33%1.57B |
-Short-term investments | 6.88%1.2B | 6.88%1.2B | 67.53%1.56B | 60.65%1.44B | 127.18%1.07B | 438.46%1.12B | 438.46%1.12B | 207.24%930M | 370.91%897M | -51.94%471M |
Receivables | 32.16%6.58B | 32.16%6.58B | 34.00%5.87B | 14.86%5.05B | 12.68%4.81B | 49.04%4.98B | 49.04%4.98B | 92.89%4.38B | 143.13%4.39B | 212.58%4.27B |
-Accounts receivable | 20.00%156M | 20.00%156M | 49.07%161M | 56.86%160M | 34.69%132M | 32.65%130M | 32.65%130M | 53.10%108M | 46.04%102M | 51.20%98M |
-Loans receivable | 54.28%2.63B | 54.28%2.63B | 35.50%2.34B | 14.58%2.05B | 13.28%1.88B | 42.12%1.7B | 42.12%1.7B | 123.10%1.72B | 227.13%1.79B | 297.74%1.66B |
-Taxes receivable | -5.51%120M | -5.51%120M | ---- | ---- | ---- | -23.49%127M | -23.49%127M | ---- | ---- | ---- |
-Other receivables | 21.77%3.67B | 21.77%3.67B | 32.35%3.38B | 13.35%2.84B | 11.43%2.8B | 60.75%3.01B | 60.75%3.01B | 78.51%2.55B | 110.20%2.5B | 184.27%2.51B |
Inventory | 56.58%238M | 56.58%238M | 53.75%246M | 28.96%236M | -16.74%199M | -39.92%152M | -39.92%152M | -29.42%160M | 8.00%183M | 81.80%239M |
Prepaid assets | -6.45%87M | -6.45%87M | -30.65%43M | -28.57%55M | -43.04%45M | -1.06%93M | -1.06%93M | 18.46%62M | 32.43%77M | 82.49%79M |
Restricted cash | 33.79%3.58B | 33.79%3.58B | 36.48%2.85B | 101.08%3.36B | 56.57%2.79B | 60.48%2.67B | 60.48%2.67B | 77.60%2.09B | 56.40%1.67B | 447.24%1.78B |
Other current assets | 116.67%65M | 116.67%65M | 13.41%313M | -7.05%290M | -4.42%281M | 36.36%30M | 36.36%30M | 3.02%276M | 53.11%312M | 53.19%294M |
Total current assets | 30.50%14.29B | 30.50%14.29B | 39.56%13.05B | 38.67%12.29B | 30.22%11.34B | 33.98%10.95B | 33.98%10.95B | 77.00%9.35B | 94.04%8.86B | 123.19%8.71B |
Non current assets | ||||||||||
Net PPE | 30.32%2.15B | 30.32%2.15B | 22.52%1.88B | 28.28%1.87B | 14.84%1.73B | 30.05%1.65B | 30.05%1.65B | 40.25%1.53B | 43.51%1.46B | 87.70%1.51B |
-Gross PPE | 27.44%2.97B | 27.44%2.97B | 22.52%1.88B | 28.28%1.87B | 14.84%1.73B | 40.57%2.33B | 40.57%2.33B | 40.25%1.53B | 43.51%1.46B | 87.70%1.51B |
-Accumulated depreciation | -20.50%-823M | -20.50%-823M | ---- | ---- | ---- | -74.68%-683M | -74.68%-683M | ---- | ---- | ---- |
Goodwill and other intangible assets | 11.24%198M | 11.24%198M | 2.27%180M | 4.44%188M | -10.24%184M | -7.77%178M | -7.77%178M | 57.62%176M | 65.05%180M | 98.83%205M |
-Goodwill | 6.54%163M | 6.54%163M | 8.16%159M | 11.41%166M | -1.23%160M | 3.38%153M | 3.38%153M | 81.60%147M | 74.95%149M | 95.58%162M |
-Other intangible assets | 40.00%35M | 40.00%35M | -27.59%21M | -29.03%22M | -44.19%24M | -44.44%25M | -44.44%25M | -5.57%29M | 29.74%31M | 112.13%43M |
Investments and advances | -53.82%139M | -53.82%139M | -65.28%125M | -71.43%126M | 142.45%257M | 296.05%301M | 296.05%301M | 846.70%360M | 143.09%441M | -39.64%106M |
Long-term notes receivables | 103.13%65M | 103.13%65M | 0.00%42M | 38.18%76M | -61.25%31M | -47.54%32M | -47.54%32M | 34.68%42M | 136.37%55M | 324.43%80M |
Non current accounts receivable | -82.35%6M | -82.35%6M | ---- | ---- | ---- | --34M | --34M | ---- | ---- | ---- |
Financial assets | --22M | --22M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | 105.20%710M | 105.20%710M | 81.78%489M | 40.32%348M | 51.91%357M | 91.16%346M | 91.16%346M | 110.97%269M | 87.00%248M | 89.10%235M |
Other non current assets | -74.07%63M | -74.07%63M | 55.60%361M | 70.44%346M | 65.57%303M | 73.57%243M | 73.57%243M | 99.68%232M | 78.96%203M | 154.56%183M |
Total non current assets | 20.45%3.35B | 20.45%3.35B | 17.73%3.07B | 14.28%2.95B | 23.60%2.87B | 44.50%2.78B | 44.50%2.78B | 72.13%2.61B | 64.06%2.58B | 78.63%2.32B |
Total assets | 28.47%17.65B | 28.47%17.65B | 34.79%16.12B | 33.16%15.24B | 28.83%14.2B | 35.99%13.74B | 35.99%13.74B | 75.91%11.96B | 86.35%11.45B | 112.07%11.02B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 41.35%8.69B | 41.35%8.69B | 60.37%7.72B | 49.00%6.99B | 36.65%6.19B | 40.62%6.15B | 40.62%6.15B | 42.95%4.81B | 49.76%4.69B | 75.87%4.53B |
-accounts payable | 51.97%2.12B | 51.97%2.12B | 65.37%1.91B | 61.89%1.83B | 55.50%1.6B | 34.46%1.39B | 34.46%1.39B | 27.43%1.16B | 31.88%1.13B | 67.75%1.03B |
-Total tax payable | 15.22%477M | 15.22%477M | 56.80%530M | 36.70%447M | 31.05%363M | 42.27%414M | 42.27%414M | 71.96%338M | 40.89%327M | 15.34%277M |
-Other payable | 40.43%6.09B | 40.43%6.09B | 58.99%5.28B | 45.73%4.71B | 31.13%4.23B | 42.56%4.34B | 42.56%4.34B | 46.65%3.32B | 58.27%3.23B | 87.20%3.22B |
Current debt and capital lease obligation | 8.14%2.46B | 8.14%2.46B | 18.19%2.44B | 118.34%2.45B | 193.06%2.49B | 65.07%2.27B | 65.07%2.27B | 143.52%2.07B | 70.05%1.12B | 64.89%850M |
-Current debt | 6.61%2.26B | 6.61%2.26B | 16.56%2.25B | 125.72%2.26B | 217.42%2.31B | 66.04%2.12B | 66.04%2.12B | 155.67%1.93B | 75.46%1B | 64.94%729M |
-Current capital lease obligation | 28.85%201M | 28.85%201M | 41.48%191M | 56.67%188M | 46.28%177M | 52.94%156M | 52.94%156M | 44.92%135M | 35.24%120M | 64.59%121M |
Current deferred liabilities | -19.75%65M | -19.75%65M | ---- | ---- | ---- | 20.90%81M | 20.90%81M | ---- | ---- | ---- |
Other current liabilities | 39.68%88M | 39.68%88M | 18.18%143M | -82.84%173M | -82.28%151M | 173.91%63M | 173.91%63M | 72.38%121M | 1,229.60%1.01B | 634.81%852M |
Current liabilities | 31.94%11.3B | 31.94%11.3B | 47.19%10.31B | 40.94%9.62B | 41.73%8.83B | 46.68%8.56B | 46.68%8.56B | 63.35%7B | 76.34%6.82B | 94.32%6.23B |
Non current liabilities | ||||||||||
Long term provisions | 133.96%124M | 133.96%124M | ---- | ---- | ---- | 307.69%53M | 307.69%53M | ---- | ---- | ---- |
Long term debt and capital lease obligation | -8.47%2.88B | -8.47%2.88B | -12.92%2.8B | 4.80%3.08B | -1.40%3.03B | 20.58%3.14B | 20.58%3.14B | 41.06%3.21B | 39.63%2.94B | 58.58%3.07B |
-Long term debt | -18.65%2.11B | -18.65%2.11B | -20.78%2.14B | -1.49%2.44B | -5.46%2.46B | 17.89%2.59B | 17.89%2.59B | 39.53%2.71B | 40.55%2.48B | 58.30%2.6B |
-Long term capital lease obligation | 39.38%768M | 39.38%768M | 28.94%655M | 38.95%635M | 20.93%572M | 35.05%551M | 35.05%551M | 49.80%508M | 34.83%457M | 60.17%473M |
Non current deferred liabilities | 61.34%192M | 61.34%192M | 352.78%163M | 250.00%112M | 178.57%117M | 63.01%119M | 63.01%119M | -34.49%36M | -34.06%32M | 1.86%42M |
Derivative product liabilities | 42.86%10M | 42.86%10M | ---- | ---- | ---- | --7M | --7M | ---- | ---- | ---- |
Other non current liabilities | 256.25%57M | 256.25%57M | 36.84%104M | 167.35%131M | 229.09%181M | -11.11%16M | -11.11%16M | 116.27%76M | 113.45%49M | 127.09%55M |
Total non current liabilities | -2.06%3.28B | -2.06%3.28B | -7.57%3.08B | 10.87%3.38B | 3.99%3.33B | 22.47%3.35B | 22.47%3.35B | 39.26%3.33B | 38.84%3.04B | 58.45%3.21B |
Total liabilities | 22.39%14.58B | 22.39%14.58B | 29.54%13.38B | 31.66%12.99B | 28.91%12.16B | 38.96%11.91B | 38.96%11.91B | 54.72%10.33B | 62.78%9.87B | 80.44%9.43B |
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 | 108.21%1.9B | 108.21%1.9B | 131.95%1.74B | 122.29%1.38B | 124.60%1.11B | 129.97%913M | 129.97%913M | 68.65%748M | 77.72%619M | 77.08%496M |
Paid-in capital | -23.34%1.77B | -23.34%1.77B | -15.12%1.96B | 0.04%2.31B | 0.04%2.31B | -5.33%2.31B | -5.33%2.31B | 150.98%2.31B | 407.02%2.31B | 737.35%2.31B |
Less: Treasury stock | -66.70%310M | -66.70%310M | -34.63%587M | 32.63%1.14B | 19.66%992M | 17.85%931M | 17.85%931M | 20.68%898M | 210.62%858M | 934.62%829M |
Gains losses not affecting retained earnings | 37.50%-290M | 37.50%-290M | 30.55%-366M | 39.67%-295M | -1.30%-391M | 9.90%-464M | 9.90%-464M | -6.23%-527M | -9.57%-489M | 23.72%-386M |
Total stockholders'equity | 68.09%3.07B | 68.09%3.07B | 68.06%2.74B | 42.53%2.25B | 28.38%2.04B | 19.33%1.83B | 19.33%1.83B | 1,226.28%1.63B | 1,849.90%1.58B | 5,326.29%1.59B |
Total equity | 68.09%3.07B | 68.09%3.07B | 68.06%2.74B | 42.53%2.25B | 28.38%2.04B | 19.33%1.83B | 19.33%1.83B | 1,226.28%1.63B | 1,849.90%1.58B | 5,326.29%1.59B |
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