(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 | -34.00%1.07B | -34.00%1.07B | -23.75%1.32B | -25.56%1.27B | -27.37%1.31B | -12.87%1.62B | -12.87%1.62B | -36.67%1.73B | -24.90%1.71B | -12.45%1.81B |
-Cash and cash equivalents | -34.00%1.07B | -34.00%1.07B | -23.75%1.32B | -25.56%1.27B | -27.37%1.31B | -12.87%1.62B | -12.87%1.62B | -36.67%1.73B | -24.90%1.71B | -12.45%1.81B |
Receivables | 29.15%319M | 29.15%319M | 62.26%252.8M | 70.96%289.6M | 111.72%260.2M | 26.67%247M | 26.67%247M | 1.10%155.8M | 22.31%169.4M | -10.62%122.9M |
-Accounts receivable | 40.94%131.5M | 40.94%131.5M | 62.26%252.8M | 70.96%289.6M | 111.72%260.2M | 184.45%93.3M | 184.45%93.3M | 1.10%155.8M | 22.31%169.4M | -10.62%122.9M |
-Other receivables | 18.19%191.7M | 18.19%191.7M | ---- | ---- | ---- | -4.70%162.2M | -4.70%162.2M | ---- | ---- | ---- |
-Recievables adjustments allowances | 50.59%-4.2M | 50.59%-4.2M | ---- | ---- | ---- | -6.25%-8.5M | -6.25%-8.5M | ---- | ---- | ---- |
Inventory | ---- | ---- | --11.4M | --33M | --34.7M | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 112.63%225.6M | 112.63%225.6M | 50.27%168M | -14.16%114M | -7.82%123.8M | -19.80%106.1M | -19.80%106.1M | -0.18%111.8M | 27.20%132.8M | 19.70%134.3M |
Other current assets | 17.36%42.6M | 17.36%42.6M | -51.04%30.6M | -43.18%27.5M | -53.48%23.4M | 12.04%36.3M | 12.04%36.3M | 43.02%62.5M | 39.08%48.4M | 40.50%50.3M |
Total current assets | -17.60%1.66B | -17.60%1.66B | -13.50%1.78B | -15.70%1.74B | -17.02%1.75B | -9.45%2.01B | -9.45%2.01B | -32.27%2.06B | -19.33%2.06B | -10.00%2.11B |
Non current assets | ||||||||||
Net PPE | -7.53%9.82B | -7.53%9.82B | -8.50%9.72B | -8.42%9.82B | -8.48%9.86B | 12.54%10.62B | 12.54%10.62B | 13.07%10.63B | 16.24%10.72B | 16.21%10.77B |
-Gross PPE | -11.98%12.32B | -11.98%12.32B | -8.50%9.72B | -8.42%9.82B | -8.48%9.86B | 11.41%14B | 11.41%14B | 13.07%10.63B | 16.24%10.72B | 16.21%10.77B |
-Accumulated depreciation | 25.96%-2.51B | 25.96%-2.51B | ---- | ---- | ---- | -7.98%-3.38B | -7.98%-3.38B | ---- | ---- | ---- |
Goodwill and other intangible assets | -2.60%4.31B | -2.60%4.31B | -0.17%4.41B | 11.50%5.18B | 9.35%5.15B | -5.68%4.43B | -5.68%4.43B | 62.03%4.42B | 72.09%4.64B | 76.52%4.71B |
-Goodwill | 0.21%2.7B | 0.21%2.7B | 0.96%2.69B | 5.63%2.96B | 2.77%2.93B | -4.71%2.69B | -4.71%2.69B | 126.52%2.66B | 140.19%2.8B | 146.05%2.85B |
-Other intangible assets | -6.94%1.62B | -6.94%1.62B | -1.89%1.72B | 20.44%2.22B | 19.40%2.23B | -7.14%1.74B | -7.14%1.74B | 13.16%1.75B | 20.27%1.84B | 23.30%1.86B |
Investments and advances | -65.85%84.9M | -65.85%84.9M | -66.46%82.6M | -65.48%86.4M | -66.04%87M | -2.55%248.6M | -2.55%248.6M | -2.26%246.3M | -9.74%250.3M | -7.11%256.2M |
Other non current assets | -2.90%187.3M | -2.90%187.3M | -7.61%173.5M | 1.29%211.6M | -13.64%189.3M | -26.68%192.9M | -26.68%192.9M | -43.79%187.8M | -36.25%208.9M | -32.88%219.2M |
Total non current assets | -7.00%14.41B | -7.00%14.41B | -7.03%14.39B | -3.35%15.29B | -4.21%15.29B | 5.74%15.49B | 5.74%15.49B | 21.77%15.48B | 26.31%15.82B | 27.25%15.96B |
Total assets | -8.22%16.06B | -8.22%16.06B | -7.79%16.17B | -4.77%17.03B | -5.71%17.04B | 3.73%17.5B | 3.73%17.5B | 11.34%17.54B | 18.59%17.88B | 21.38%18.07B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.73%36.6M | -8.73%36.6M | 8.80%44.5M | 34.70%52.4M | 0.88%45.9M | -24.77%40.1M | -24.77%40.1M | 11.44%40.9M | 1.57%38.9M | 70.41%45.5M |
-accounts payable | -8.73%36.6M | -8.73%36.6M | 8.80%44.5M | 34.70%52.4M | 0.88%45.9M | -24.77%40.1M | -24.77%40.1M | 11.44%40.9M | 1.57%38.9M | 70.41%45.5M |
Current accrued expenses | 6.44%639.7M | 6.44%639.7M | -1.02%789.8M | 1.64%749.8M | 8.94%801.6M | 0.59%601M | 0.59%601M | 4.34%797.9M | 13.16%737.7M | 11.42%735.8M |
Current debt and capital lease obligation | 37.46%431.5M | 37.46%431.5M | 35.22%418.5M | 37.25%424.5M | 23.98%423.5M | 11.55%313.9M | 11.55%313.9M | 12.02%309.5M | 15.45%309.3M | 31.28%341.6M |
-Current debt | -15.30%47.6M | -15.30%47.6M | 1.61%56.7M | 0.72%56.2M | -43.52%56.2M | -43.52%56.2M | -43.52%56.2M | -41.32%55.8M | -38.27%55.8M | 15.97%99.5M |
-Current capital lease obligation | 48.97%383.9M | 48.97%383.9M | 42.61%361.8M | 45.29%368.3M | 51.71%367.3M | 41.67%257.7M | 41.67%257.7M | 40.01%253.7M | 42.82%253.5M | 38.82%242.1M |
Other current liabilities | 87.63%382.2M | 87.63%382.2M | ---- | ---- | ---- | 1.34%203.7M | 1.34%203.7M | ---- | ---- | ---- |
Current liabilities | 28.59%1.49B | 28.59%1.49B | 9.10%1.25B | 12.97%1.23B | 13.19%1.27B | 2.25%1.16B | 2.25%1.16B | 6.55%1.15B | 13.34%1.09B | 18.54%1.12B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -11.78%11.11B | -11.78%11.11B | -12.11%11.08B | -11.64%11.2B | -11.17%11.24B | 11.23%12.6B | 11.23%12.6B | 11.35%12.61B | 16.46%12.67B | 15.82%12.65B |
-Long term debt | -0.12%2.72B | -0.12%2.72B | -0.54%2.72B | -0.28%2.72B | 1.01%2.72B | 3.19%2.72B | 3.19%2.72B | 2.86%2.73B | 20.29%2.73B | 17.68%2.69B |
-Long term capital lease obligation | -15.00%8.39B | -15.00%8.39B | -15.31%8.37B | -14.76%8.48B | -14.47%8.52B | 13.67%9.87B | 13.67%9.87B | 13.95%9.88B | 15.45%9.94B | 15.32%9.96B |
Non current deferred liabilities | 246.90%117.6M | 246.90%117.6M | 308.99%154.6M | 14.87%261.8M | 8.17%230.4M | -82.07%33.9M | -82.07%33.9M | -74.06%37.8M | 53.88%227.9M | 58.25%213M |
Other non current liabilities | 24.09%146.3M | 24.09%146.3M | 59.03%199.9M | 4.00%132.7M | -4.07%125M | -8.60%117.9M | -8.60%117.9M | -4.63%125.7M | -3.41%127.6M | 3.17%130.3M |
Total non current liabilities | -10.77%11.37B | -10.77%11.37B | -10.46%11.44B | -11.02%11.59B | -10.79%11.59B | 9.49%12.75B | 9.49%12.75B | 10.10%12.77B | 16.72%13.03B | 16.19%13B |
Total liabilities | -7.49%12.86B | -7.49%12.86B | -8.85%12.69B | -9.18%12.82B | -8.88%12.86B | 8.85%13.91B | 8.85%13.91B | 9.80%13.92B | 16.45%14.11B | 16.37%14.12B |
Shareholders'equity | ||||||||||
Share capital | -91.47%1.8M | -91.47%1.8M | -91.47%1.8M | -35.55%13.6M | -35.55%13.6M | -23.27%21.1M | -23.27%21.1M | -22.99%21.1M | -18.22%21.1M | -18.22%21.1M |
-common stock | 5.88%1.8M | 5.88%1.8M | 5.88%1.8M | 5.88%1.8M | 5.88%1.8M | 0.00%1.7M | 0.00%1.7M | 6.25%1.7M | 6.25%1.7M | 6.25%1.7M |
-Preferred stock | --0 | --0 | --0 | -39.18%11.8M | -39.18%11.8M | -24.81%19.4M | -24.81%19.4M | -24.81%19.4M | -19.83%19.4M | -19.83%19.4M |
Retained earnings | -317.15%-335.5M | -317.15%-335.5M | -83.10%22.6M | 7,227.45%747.4M | 4,307.55%669M | 278.61%154.5M | 278.61%154.5M | 201.67%133.7M | 104.69%10.2M | 96.18%-15.9M |
Paid-in capital | 5.13%4.44B | 5.13%4.44B | 4.87%4.41B | 3.96%4.35B | 3.91%4.33B | -0.46%4.22B | -0.46%4.22B | 31.13%4.2B | 31.74%4.19B | 31.34%4.17B |
Less: Treasury stock | 23.83%779.5M | 23.83%779.5M | 44.77%779.6M | 110.45%779.7M | 233.91%679.5M | 2,116.55%629.5M | 2,116.55%629.5M | 1,796.13%538.5M | 1,204.58%370.5M | 616.55%203.5M |
Gains losses not affecting retained earnings | 28.05%-121.3M | 28.05%-121.3M | 16.11%-168.7M | -52.52%-124M | -762.37%-160.4M | -209.93%-168.6M | -209.93%-168.6M | ---201.1M | ---81.3M | ---18.6M |
Total stockholders'equity | -11.00%3.2B | -11.00%3.2B | -3.72%3.48B | 11.77%4.21B | 5.64%4.18B | -12.20%3.6B | -12.20%3.6B | 17.75%3.62B | 27.33%3.77B | 43.44%3.95B |
Noncontrolling interests | -127.27%-2.5M | -127.27%-2.5M | -63.64%-1.8M | -87.50%-1.5M | -50.00%-1.2M | -57.14%-1.1M | -57.14%-1.1M | -120.00%-1.1M | -60.00%-800K | -60.00%-800K |
Total equity | -11.04%3.2B | -11.04%3.2B | -3.74%3.48B | 11.76%4.21B | 5.63%4.18B | -12.22%3.6B | -12.22%3.6B | 17.73%3.62B | 27.32%3.77B | 43.43%3.95B |
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