(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -7.51%234M | -23.60%204M | -23.60%204M | -65.15%159M | -51.31%218M | 14.02%253M | 14.10%267M | 14.10%267M | 125.07%456.29M | 67.07%447.74M |
-Cash and cash equivalents | -7.51%234M | -23.60%204M | -23.60%204M | -65.15%159M | -51.31%218M | 14.02%253M | 14.10%267M | 14.10%267M | 125.07%456.29M | 67.07%447.74M |
Receivables | 7.85%1.81B | 6.46%1.71B | 6.46%1.71B | 1.61%1.65B | -7.14%1.57B | 4.95%1.68B | 9.90%1.61B | 9.90%1.61B | 19.05%1.62B | 30.33%1.69B |
-Accounts receivable | 8.65%1.6B | 1.96%1.51B | 1.96%1.51B | -2.67%1.43B | -9.92%1.38B | 2.56%1.47B | 15.22%1.48B | 15.22%1.48B | 22.91%1.47B | 31.68%1.53B |
-Other receivables | 2.39%257M | 43.43%251M | 43.43%251M | 33.29%247M | 13.13%230M | 25.83%251M | -18.60%175M | -18.60%175M | -2.19%185.31M | 13.29%203.31M |
-Recievables adjustments allowances | -2.70%-38M | -2.44%-42M | -2.44%-42M | 10.06%-34M | 10.51%-34M | -31.52%-37M | -32.26%-41M | -32.26%-41M | -42.07%-37.8M | 6.49%-37.99M |
Inventory | ---- | ---- | ---- | -4.48%75M | -9.86%74M | -1.11%74M | ---- | ---- | 17.48%78.52M | 30.92%82.1M |
Other current assets | 42.63%358M | 7.43%347M | 7.43%347M | 26.20%231M | 30.03%253M | 17.96%251M | -53.39%323M | -53.39%323M | -12.05%183.05M | 22.17%194.57M |
Total current assets | 6.46%2.41B | 2.95%2.27B | 2.95%2.27B | -9.69%2.11B | -12.42%2.12B | 7.00%2.26B | -10.61%2.2B | -10.61%2.2B | 27.16%2.34B | 35.13%2.42B |
Non current assets | ||||||||||
Net PPE | 21.53%11.22B | 10.11%10.96B | 10.11%10.96B | 16.92%10.85B | 13.48%10.55B | -1.43%9.23B | 7.45%9.95B | 7.45%9.95B | -0.34%9.28B | -0.97%9.3B |
-Gross PPE | 10.41%18.27B | 4.45%18.06B | 4.45%18.06B | 8.64%17.99B | 7.28%17.79B | -1.00%16.55B | 4.64%17.29B | 4.64%17.29B | 0.75%16.56B | 1.22%16.58B |
-Accumulated depreciation | 3.62%-7.05B | 3.22%-7.1B | 3.22%-7.1B | 1.92%-7.14B | 0.63%-7.24B | 0.46%-7.32B | -1.06%-7.33B | -1.06%-7.33B | -2.17%-7.28B | -4.15%-7.29B |
Goodwill and other intangible assets | 38.03%1.59B | 15.57%1.34B | 15.57%1.34B | -2.77%1.13B | -1.97%1.14B | -1.54%1.15B | 55.80%1.16B | 55.80%1.16B | 127.18%1.17B | 126.04%1.16B |
-Goodwill | 18.12%1.02B | 9.18%940M | 9.18%940M | -0.89%860M | 0.80%861M | 1.92%861M | 50.79%861M | 50.79%861M | 82.58%867.76M | 79.62%854.2M |
-Other intangible assets | 97.57%569M | 34.24%396M | 34.24%396M | -8.21%274M | -9.57%281M | -10.59%288M | 72.51%295M | 72.51%295M | 683.66%298.5M | 680.49%310.75M |
Non current accounts receivable | -39.04%1.09B | 6.69%1.05B | 6.69%1.05B | -33.18%1.07B | -32.27%1.02B | 17.59%1.79B | -25.53%986M | -25.53%986M | 37.46%1.6B | 32.53%1.5B |
Other non current assets | 57.39%181M | 64.71%168M | 64.71%168M | 46.32%162M | 54.24%145M | 59.39%115M | 117.02%102M | 117.02%102M | 70.20%110.72M | 20.98%94.01M |
Total non current assets | 14.59%14.08B | 10.81%13.51B | 10.81%13.51B | 8.70%13.22B | 6.60%12.85B | 1.31%12.28B | 7.22%12.2B | 7.22%12.2B | 9.98%12.16B | 8.50%12.06B |
Total assets | 13.33%16.48B | 9.61%15.78B | 9.61%15.78B | 5.73%15.33B | 3.42%14.97B | 2.15%14.54B | 4.05%14.4B | 4.05%14.4B | 12.43%14.5B | 12.19%14.48B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.06%1.03B | 7.01%962M | 7.01%962M | -1.44%1.05B | -7.02%1.07B | 7.53%1.12B | -1.64%899M | -1.64%899M | 16.17%1.07B | 35.68%1.15B |
-accounts payable | -12.86%854M | 8.60%833M | 8.60%833M | 3.99%911M | -3.37%934M | 12.99%980M | 2.54%767M | 2.54%767M | 19.46%876.08M | 43.71%966.56M |
-Total tax payable | 26.28%173M | -2.27%129M | -2.27%129M | -26.01%143M | -25.97%138M | -20.11%137M | -20.48%132M | -20.48%132M | 3.30%193.27M | 5.20%186.4M |
Current accrued expenses | 18.23%415M | 1.46%486M | 1.46%486M | -3.40%402M | -5.48%379M | 2.49%351M | 10.62%479M | 10.62%479M | -0.59%416.16M | 5.44%400.97M |
Current debt and capital lease obligation | -43.90%1.04B | 17.99%1.82B | 17.99%1.82B | 71.53%2.1B | -3.24%1.53B | 8.69%1.86B | 7.47%1.54B | 7.47%1.54B | -14.73%1.23B | 9.27%1.58B |
-Current debt | -55.73%741M | 17.35%1.58B | 17.35%1.58B | 79.96%1.89B | -5.99%1.33B | 7.31%1.67B | 1.20%1.35B | 1.20%1.35B | -22.56%1.05B | 3.82%1.41B |
-Current capital lease obligation | 62.03%303M | 22.51%234M | 22.51%234M | 21.53%215M | 20.68%196M | 22.86%187M | 91.00%191M | 91.00%191M | 113.27%176.91M | 101.37%162.42M |
Current deferred liabilities | -12.22%237M | -6.49%245M | -6.49%245M | -10.31%269M | 1.86%276M | -2.34%270M | -7.75%262M | -7.75%262M | 7.66%299.91M | -4.40%270.96M |
Other current liabilities | 28.17%182M | 4.67%112M | 4.67%112M | -29.04%135M | -25.20%139M | -23.32%142M | -0.93%107M | -0.93%107M | 152.90%190.25M | 131.29%185.84M |
Current liabilities | -22.29%2.92B | 10.04%3.65B | 10.04%3.65B | 24.53%3.99B | -4.93%3.41B | 5.62%3.76B | 3.59%3.32B | 3.59%3.32B | 1.49%3.2B | 17.40%3.59B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 49.48%7.73B | 14.20%6.33B | 14.20%6.33B | -4.18%5.52B | 3.49%5.78B | -7.74%5.17B | 0.75%5.54B | 0.75%5.54B | 19.35%5.76B | 10.71%5.59B |
-Long term debt | 45.78%6.8B | 10.55%5.53B | 10.55%5.53B | -10.45%4.73B | 0.32%5.2B | -10.63%4.67B | -4.65%5B | -4.65%5B | 14.09%5.29B | 6.27%5.18B |
-Long term capital lease obligation | 83.60%929M | 47.87%800M | 47.87%800M | 66.10%783M | 43.88%586M | 31.48%506M | 111.33%541M | 111.33%541M | 146.74%471.4M | 136.28%407.29M |
Non current deferred liabilities | -1.42%2.02B | 4.59%2.03B | 4.59%2.03B | 15.31%2.15B | 15.84%2.11B | 15.23%2.05B | 9.00%1.94B | 9.00%1.94B | 8.23%1.86B | 7.19%1.82B |
Non current accrued expenses | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Employee benefits | 28.73%233M | 29.05%231M | 29.05%231M | --184M | --183M | --181M | -4.79%179M | -4.79%179M | ---- | ---- |
Other non current liabilities | 34.55%518M | -2.07%472M | -2.07%472M | -40.44%397M | -39.76%391M | -40.99%385M | 30.98%482M | 30.98%482M | 87.60%666.52M | 84.84%649.1M |
Total non current liabilities | 34.88%10.5B | 11.27%9.06B | 11.27%9.06B | -0.49%8.25B | 5.07%8.46B | -3.11%7.78B | 3.91%8.14B | 3.91%8.14B | 14.65%8.29B | 8.44%8.06B |
Total liabilities | 16.28%13.42B | 10.92%12.71B | 10.92%12.71B | 6.48%12.23B | 1.99%11.88B | -0.43%11.54B | 3.81%11.46B | 3.81%11.46B | 10.65%11.49B | 11.05%11.64B |
Shareholders'equity | ||||||||||
Share capital | -4.35%22M | -4.35%22M | -4.35%22M | -12.44%22M | -10.15%23M | -10.04%23M | -14.81%23M | -14.81%23M | -6.41%25.13M | -4.79%25.6M |
-common stock | -4.35%22M | -4.35%22M | -4.35%22M | -12.44%22M | -10.15%23M | -10.04%23M | -14.81%23M | -14.81%23M | -6.41%25.13M | -4.79%25.6M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -1.08%2.57B | 1.43%2.55B | 1.43%2.55B | -1.01%2.51B | 4.59%2.49B | 19.60%2.6B | 11.12%2.52B | 11.12%2.52B | 19.58%2.53B | 18.06%2.38B |
Paid-in capital | -3.34%1.13B | -3.69%1.15B | -3.69%1.15B | -6.36%1.15B | 0.45%1.15B | 2.99%1.17B | -0.17%1.19B | -0.17%1.19B | 4.24%1.23B | -1.24%1.15B |
Gains losses not affecting retained earnings | 16.37%-654M | 17.71%-655M | 17.71%-655M | 25.00%-579M | 21.02%-570M | -14.66%-782M | -15.53%-796M | -15.53%-796M | 4.28%-771.99M | 8.38%-721.67M |
Total stockholders'equity | 2.00%3.07B | 4.49%3.07B | 4.49%3.07B | 2.86%3.1B | 9.30%3.1B | 13.47%3.01B | 4.97%2.94B | 4.97%2.94B | 19.78%3.01B | 17.13%2.83B |
Total equity | 2.00%3.07B | 4.49%3.07B | 4.49%3.07B | 2.86%3.1B | 9.30%3.1B | 13.47%3.01B | 4.97%2.94B | 4.97%2.94B | 19.78%3.01B | 17.13%2.83B |
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 |
No Data