(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 | 77.09%591.83M | 77.09%591.83M | 141.69%543.08M | 183.63%508.34M | 147.99%318.51M | 137.54%334.19M | 137.54%334.19M | 322.72%224.7M | 150.28%179.23M | 91.30%128.44M |
-Cash and cash equivalents | 77.09%591.83M | 77.09%591.83M | 141.69%543.08M | 183.63%508.34M | 147.99%318.51M | 137.54%334.19M | 137.54%334.19M | 322.72%224.7M | 150.28%179.23M | 91.30%128.44M |
Receivables | -0.26%206.11M | -0.26%206.11M | -9.56%178.86M | -12.12%170.74M | 40.27%211.42M | 23.42%206.65M | 23.42%206.65M | 38.46%197.76M | 78.39%194.28M | 69.74%150.73M |
-Accounts receivable | -5.83%110.03M | -5.83%110.03M | -10.00%118.35M | -16.10%105.21M | 76.87%147.22M | 56.31%116.84M | 56.31%116.84M | 80.04%131.5M | 239.50%125.4M | 355.25%83.23M |
-Notes receivable | -8.68%61.76M | -8.68%61.76M | -8.68%60.51M | -4.87%65.53M | -4.87%64.21M | -5.05%67.63M | -5.05%67.63M | -5.05%66.26M | -4.29%68.88M | -4.29%67.49M |
-Taxes receivable | 54.75%34.32M | 54.75%34.32M | ---- | ---- | ---- | 3.38%22.18M | 3.38%22.18M | ---- | ---- | ---- |
Inventory | 16.33%14.01M | 16.33%14.01M | ---- | ---- | ---- | 43.88%12.04M | 43.88%12.04M | ---- | ---- | ---- |
Prepaid assets | 15.90%22.46M | 15.90%22.46M | ---- | ---- | ---- | -20.45%19.38M | -20.45%19.38M | 26.66%143.52M | ---- | 25.72%132.88M |
Restricted cash | -1.39%108.61M | -1.39%108.61M | 17.60%112.9M | 100.93%105.57M | 477.39%95.11M | 393.62%110.14M | 393.62%110.14M | 278.76%96.01M | 208.82%52.54M | -20.25%16.47M |
Total current assets | 38.19%943.02M | 38.19%943.02M | 26.11%834.84M | 84.17%784.65M | 45.86%625.05M | 87.91%682.39M | 87.91%682.39M | 97.82%661.98M | 41.51%426.05M | 51.80%428.52M |
Non current assets | ||||||||||
Net PPE | 24.54%3.97B | 24.54%3.97B | 23.62%3.93B | 22.82%3.93B | 5.66%3.16B | 4.90%3.19B | 4.90%3.19B | 3.65%3.18B | 3.11%3.2B | -3.47%2.99B |
-Gross PPE | 18.21%6.28B | 18.21%6.28B | 17.90%6.2B | 17.42%6.15B | 7.03%5.34B | 6.56%5.32B | 6.56%5.32B | 5.71%5.26B | 5.41%5.24B | 0.32%4.98B |
-Accumulated depreciation | -8.71%-2.31B | -8.71%-2.31B | -9.15%-2.27B | -8.93%-2.22B | -9.09%-2.17B | -9.17%-2.12B | -9.17%-2.12B | -9.04%-2.08B | -9.25%-2.04B | -6.64%-1.99B |
Goodwill and other intangible assets | 17.31%124.29M | 17.31%124.29M | 17.94%126.43M | 18.55%128.57M | -10.33%104.71M | -16.45%105.95M | -16.45%105.95M | -21.67%107.2M | -26.17%108.45M | -25.59%116.77M |
Financial assets | --0 | --0 | ---- | ---- | ---- | --11.35M | --11.35M | ---- | ---- | ---- |
Non current deferred assets | 251.74%123.12M | 251.74%123.12M | ---- | ---- | ---- | 12.25%35M | 12.25%35M | ---- | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --129.47M | ---- |
Other non current assets | 59.34%24.39M | 59.34%24.39M | --173.64M | --146.36M | --141.02M | -13.38%15.31M | -13.38%15.31M | ---- | ---- | ---- |
Total non current assets | 26.42%4.25B | 26.42%4.25B | 28.72%4.23B | 22.32%4.21B | 9.59%3.41B | 4.38%3.36B | 4.38%3.36B | 2.56%3.29B | 5.76%3.44B | -4.54%3.11B |
Total assets | 28.41%5.19B | 28.41%5.19B | 28.29%5.06B | 29.13%4.99B | 13.98%4.03B | 12.85%4.04B | 12.85%4.04B | 11.57%3.95B | 8.79%3.86B | -0.05%3.54B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 70.76%215.52M | 70.76%215.52M | 35.07%499.65M | 18.72%408.06M | 30.22%374.26M | 44.90%126.21M | 44.90%126.21M | 36.31%369.91M | 43.94%343.72M | 42.58%287.4M |
-accounts payable | 47.64%57.03M | 47.64%57.03M | 20.33%438.27M | 1.01%347.09M | 15.59%332.07M | 21.76%38.63M | 21.76%38.63M | 34.37%364.23M | 44.10%343.62M | 42.77%287.29M |
-Total tax payable | 23.27%90.56M | 23.27%90.56M | ---- | ---- | ---- | 33.59%73.46M | 33.59%73.46M | ---- | ---- | ---- |
-Dividends payable | 381.07%67.93M | 381.07%67.93M | 979.70%61.38M | 59,676.47%60.97M | 38,253.64%42.19M | 3,558.29%14.12M | 3,558.29%14.12M | 1,660.06%5.69M | -69.28%102K | -68.02%110K |
Current accrued expenses | 15.21%157.37M | 15.21%157.37M | ---- | ---- | ---- | 34.99%136.59M | 34.99%136.59M | ---- | ---- | ---- |
Current deferred liabilities | 17.06%159.76M | 17.06%159.76M | ---- | ---- | ---- | 16.83%136.48M | 16.83%136.48M | ---- | ---- | ---- |
Current liabilities | 33.40%532.65M | 33.40%532.65M | 35.07%499.65M | 18.72%408.06M | 30.22%374.26M | -19.35%399.28M | -19.35%399.28M | 36.31%369.91M | 43.94%343.72M | 42.58%287.4M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 17.33%3.51B | 17.33%3.51B | 17.64%3.5B | 17.79%3.51B | -1.95%2.99B | 4.47%2.99B | 4.47%2.99B | -1.92%2.98B | -3.26%2.98B | 6.75%3.05B |
-Long term debt | 17.99%3.38B | 17.99%3.38B | 17.87%3.37B | 18.07%3.38B | -2.40%2.87B | 4.22%2.86B | 4.22%2.86B | -2.14%2.86B | -3.60%2.86B | 6.77%2.94B |
-Long term capital lease obligation | 2.23%129.26M | 2.23%129.26M | 11.99%129.88M | 10.93%128.43M | 9.50%126.81M | 10.28%126.44M | 10.28%126.44M | 4.02%115.98M | 5.97%115.78M | 6.15%115.8M |
Non current deferred liabilities | -5.44%198.25M | -5.44%198.25M | 3.35%183.44M | 4.75%182.28M | 3.62%180.4M | 1.54%209.66M | 1.54%209.66M | -0.31%177.49M | -2.24%174.02M | -1.31%174.09M |
Employee benefits | -17.70%17.4M | -17.70%17.4M | ---- | ---- | ---- | 5.42%21.15M | 5.42%21.15M | ---- | ---- | ---- |
Derivative product liabilities | 13.57%1.32M | 13.57%1.32M | ---- | ---- | ---- | -87.57%1.16M | -87.57%1.16M | ---- | ---- | ---- |
Other non current liabilities | 12.00%14.86M | 12.00%14.86M | 1.02%66.47M | -0.39%66.2M | 6.41%66.91M | 17.07%13.27M | 17.07%13.27M | -16.64%65.8M | -19.82%66.46M | -32.35%62.88M |
Total non current liabilities | 15.60%3.74B | 15.60%3.74B | 16.52%3.75B | 16.71%3.76B | -1.50%3.24B | 4.05%3.23B | 4.05%3.23B | -2.18%3.22B | -3.62%3.22B | 5.13%3.29B |
Total liabilities | 17.56%4.27B | 17.56%4.27B | 18.43%4.25B | 16.90%4.16B | 1.05%3.61B | 0.83%3.63B | 0.83%3.63B | 0.75%3.59B | -0.44%3.56B | 7.40%3.58B |
Shareholders'equity | ||||||||||
Share capital | 8.15%597K | 8.15%597K | 8.15%597K | 8.15%597K | 0.36%553K | 0.18%552K | 0.18%552K | 0.18%552K | 0.18%552K | 0.18%551K |
-common stock | 8.15%597K | 8.15%597K | 8.15%597K | 8.15%597K | 0.36%553K | 0.18%552K | 0.18%552K | 0.18%552K | 0.18%552K | 0.18%551K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 8.62%-894.26M | 8.62%-894.26M | 4.96%-972M | 10.31%-952.94M | 13.80%-959.2M | 10.06%-978.62M | 10.06%-978.62M | 5.60%-1.02B | 1.16%-1.06B | -9.42%-1.11B |
Paid-in capital | 36.27%1.5B | 36.27%1.5B | 34.08%1.48B | 34.45%1.49B | -1.71%1.09B | -0.91%1.1B | -0.91%1.1B | 0.50%1.1B | 1.05%1.11B | -6.59%1.11B |
Less: Treasury stock | 11.05%20.51M | 11.05%20.51M | 0.00%18.47M | 0.00%18.47M | 0.00%18.47M | 0.00%18.47M | 0.00%18.47M | 0.00%18.47M | 0.00%18.47M | 0.00%18.47M |
Gains losses not affecting retained earnings | -77.49%-19.39M | -77.49%-19.39M | -65.12%-19.69M | 3.69%-19.64M | 9.84%-17.22M | 62.44%-10.92M | 62.44%-10.92M | 67.39%-11.93M | 49.83%-20.39M | 63.18%-19.09M |
Total stockholders'equity | 497.37%569.15M | 497.37%569.15M | 813.07%470.94M | 7,922.54%497.88M | 370.09%99.51M | 528.51%95.28M | 528.51%95.28M | 231.47%51.58M | 116.32%6.21M | -135.19%-36.84M |
Noncontrolling interests | 11.61%348.75M | 11.61%348.75M | 11.62%339.5M | 10.88%328.49M | 95,777.31%320.52M | 196,629.56%312.48M | 196,629.56%312.48M | 2,405.41%304.16M | 2,328.17%296.26M | -100.32%-335K |
Total equity | 125.11%917.9M | 125.11%917.9M | 127.82%810.45M | 173.21%826.37M | 1,229.75%420.03M | 1,920.92%407.76M | 1,920.92%407.76M | 1,413.06%355.74M | 1,271.49%302.47M | -117.63%-37.18M |
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