(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 | 15.17%3.23B | 15.17%3.23B | 1.08%2.25B | 29.69%2.67B | -1.47%2.14B | 29.38%2.8B | 29.38%2.8B | 8.80%2.23B | -15.52%2.06B | 24.78%2.18B |
-Cash and cash equivalents | 15.17%3.23B | 15.17%3.23B | 1.08%2.25B | 29.69%2.67B | -1.47%2.14B | 29.38%2.8B | 29.38%2.8B | 8.80%2.23B | -15.52%2.06B | 24.78%2.18B |
Receivables | -7.79%3.41B | -7.79%3.41B | -9.25%3.39B | -20.85%3.54B | -19.23%3.44B | -18.39%3.7B | -18.39%3.7B | -7.81%3.73B | -0.38%4.47B | -6.98%4.25B |
-Accounts receivable | -7.79%3.41B | -7.79%3.41B | -9.25%3.39B | -20.85%3.54B | -19.23%3.44B | -18.39%3.7B | -18.39%3.7B | -7.81%3.73B | -0.38%4.47B | -6.98%4.25B |
Inventory | 4.90%4.02B | 4.90%4.02B | 4.98%4.05B | 1.48%4.11B | 2.64%4.12B | 0.39%3.83B | 0.39%3.83B | -7.39%3.86B | -7.18%4.05B | -8.94%4.01B |
Prepaid assets | 8.00%1.26B | 8.00%1.26B | 11.77%1.17B | 16.73%1.23B | 17.76%1.25B | 8.09%1.16B | 8.09%1.16B | -1.97%1.05B | 2.94%1.05B | 12.95%1.06B |
Other current assets | -8.01%505M | -8.01%505M | -9.86%521M | -5.98%487M | -41.97%542M | -43.23%549M | -43.23%549M | -28.20%578M | 6.80%518M | 43.47%934M |
Total current assets | 3.60%12.49B | 3.60%12.49B | -0.24%11.43B | -0.62%12.09B | -7.63%11.5B | -4.15%12.05B | -4.15%12.05B | -5.77%11.45B | -5.13%12.16B | 0.40%12.45B |
Non current assets | ||||||||||
Net PPE | -0.18%6.15B | -0.18%6.15B | 0.63%6.03B | -0.83%6.13B | -3.52%6.17B | -4.93%6.16B | -4.93%6.16B | -8.51%5.99B | -7.16%6.18B | -3.69%6.4B |
-Gross PPE | 0.92%11.78B | 0.92%11.78B | 0.63%6.03B | -0.83%6.13B | -3.52%6.17B | -0.36%11.68B | -0.36%11.68B | -8.51%5.99B | -7.16%6.18B | -3.69%6.4B |
-Accumulated depreciation | -2.16%-5.64B | -2.16%-5.64B | ---- | ---- | ---- | -5.29%-5.52B | -5.29%-5.52B | ---- | ---- | ---- |
Goodwill and other intangible assets | -5.60%22.56B | -5.60%22.56B | -9.74%22.41B | -10.50%22.86B | -12.32%23.76B | -13.10%23.9B | -13.10%23.9B | -11.37%24.83B | -10.53%25.54B | -5.72%27.1B |
-Goodwill | -2.59%17.18B | -2.59%17.18B | -8.40%16.89B | -9.13%17.12B | -10.94%17.8B | -12.01%17.63B | -12.01%17.63B | -8.65%18.43B | -7.76%18.84B | -1.56%19.99B |
-Other intangible assets | -14.08%5.39B | -14.08%5.39B | -13.59%5.53B | -14.36%5.74B | -16.19%5.96B | -16.02%6.27B | -16.02%6.27B | -18.36%6.39B | -17.49%6.7B | -15.74%7.12B |
Non current deferred assets | 24.28%1.81B | 24.28%1.81B | 13.07%1.75B | -1.07%1.58B | 146.78%1.57B | 144.63%1.46B | 144.63%1.46B | 148.55%1.55B | 147.29%1.6B | -7.81%637M |
Other non current assets | 6.58%470M | 6.58%470M | 8.90%477M | -2.42%443M | -4.66%450M | -14.37%441M | -14.37%441M | -15.44%438M | -14.34%454M | -9.92%472M |
Total non current assets | -3.03%30.99B | -3.03%30.99B | -6.52%30.66B | -8.17%31.01B | -7.66%31.96B | -8.93%31.96B | -8.93%31.96B | -8.12%32.8B | -7.17%33.77B | -5.45%34.61B |
Total assets | -1.21%43.48B | -1.21%43.48B | -4.89%42.09B | -6.18%43.1B | -7.66%43.46B | -7.67%44.01B | -7.67%44.01B | -7.52%44.25B | -6.63%45.93B | -3.97%47.06B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 37.89%2.6B | 37.89%2.6B | 39.45%2.28B | 31.93%2.51B | 36.06%2.38B | 11.92%1.89B | 11.92%1.89B | 7.99%1.64B | 22.57%1.9B | 3.43%1.75B |
-accounts payable | 37.89%2.6B | 37.89%2.6B | 39.45%2.28B | 31.93%2.51B | 36.06%2.38B | 11.92%1.89B | 11.92%1.89B | 7.99%1.64B | 22.57%1.9B | 3.43%1.75B |
Current accrued expenses | 28.82%2.77B | 28.82%2.77B | 34.30%2.74B | 18.28%2.5B | -12.71%2.27B | -2.58%2.15B | -2.58%2.15B | 0.29%2.04B | 16.88%2.11B | 40.30%2.6B |
Current provisions | -5.73%3.54B | -5.73%3.54B | -8.14%3.35B | -11.52%3.43B | -13.08%3.31B | -11.58%3.75B | -11.58%3.75B | -13.98%3.65B | -12.87%3.88B | -16.95%3.81B |
Current debt and capital lease obligation | -20.72%1.67B | -20.72%1.67B | -46.59%1.48B | 15.18%1.98B | -50.75%1.02B | 47.90%2.11B | 47.90%2.11B | 2.21%2.77B | -51.30%1.72B | -22.99%2.08B |
-Current debt | -20.72%1.67B | -20.72%1.67B | -46.59%1.48B | 15.18%1.98B | -50.75%1.02B | 47.90%2.11B | 47.90%2.11B | 2.21%2.77B | -51.30%1.72B | -22.99%2.08B |
Other current liabilities | 4.97%1.06B | 4.97%1.06B | 7.20%1.01B | 6.11%973M | 10.88%999M | 11.41%1.01B | 11.41%1.01B | 22.57%945M | 9.30%917M | 21.92%901M |
Current liabilities | 6.78%12.25B | 6.78%12.25B | -1.21%11.39B | 7.70%11.84B | -10.35%10.41B | 4.01%11.47B | 4.01%11.47B | -2.46%11.53B | -13.36%11B | -3.94%11.61B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.99%18.48B | -4.99%18.48B | -0.17%18.82B | -8.19%19.04B | -5.75%20.01B | -11.71%19.45B | -11.71%19.45B | -12.17%18.85B | -5.95%20.73B | -6.58%21.23B |
-Long term debt | -4.93%18.16B | -4.93%18.16B | -0.01%18.5B | -8.18%18.7B | -5.62%19.67B | -11.63%19.1B | -11.63%19.1B | -12.08%18.5B | -5.74%20.36B | -6.50%20.84B |
-Long term capital lease obligation | -8.31%320M | -8.31%320M | -8.47%324M | -8.89%338M | -12.21%345M | -16.11%349M | -16.11%349M | -16.71%354M | -16.44%371M | -10.88%393M |
Non current deferred liabilities | 10.58%606M | 10.58%606M | 8.15%544M | 0.38%534M | -17.42%550M | -30.10%548M | -30.10%548M | -44.73%503M | -42.92%532M | -32.80%666M |
Other non current liabilities | 1.90%4.02B | 1.90%4.02B | --2M | --1M | 300.00%2M | --3.94B | --3.94B | ---- | ---- | ---1M |
Total non current liabilities | -3.50%23.11B | -3.50%23.11B | -0.07%23.18B | -6.23%23.54B | -2.99%24.43B | -5.71%23.94B | -5.71%23.94B | -5.60%23.2B | -0.34%25.11B | -2.91%25.19B |
Total liabilities | -0.17%35.35B | -0.17%35.35B | -0.45%34.58B | -1.99%35.39B | -5.31%34.85B | -2.77%35.41B | -2.77%35.41B | -4.58%34.73B | -4.70%36.1B | -3.23%36.8B |
Shareholders'equity | ||||||||||
Share capital | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M |
-common stock | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M |
Retained earnings | -4.31%-13.53B | -4.31%-13.53B | -18.95%-13.87B | -19.07%-13.95B | -13.95%-13.09B | -23.23%-12.98B | -23.23%-12.98B | -12.44%-11.66B | -9.89%-11.72B | -5.66%-11.48B |
Paid-in capital | 0.43%27.81B | 0.43%27.81B | 0.46%27.78B | 0.45%27.75B | 0.48%27.72B | 0.46%27.69B | 0.46%27.69B | 0.45%27.65B | 0.44%27.63B | 0.41%27.59B |
Less: Treasury stock | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B | 0.00%4.13B |
Gains losses not affecting retained earnings | 4.97%-2.7B | 4.97%-2.7B | 7.71%-2.91B | 4.43%-2.68B | -0.52%-2.7B | -5.78%-2.84B | -5.78%-2.84B | -20.34%-3.15B | -14.51%-2.8B | -6.04%-2.69B |
Other equity interest | --1M | --1M | ---- | --2M | 0.00%-1M | ---- | ---- | 0.00%-1M | ---- | ---1M |
Total stockholders'equity | -3.82%7.51B | -3.82%7.51B | -20.96%6.93B | -21.97%7.05B | -15.88%7.86B | -24.07%7.8B | -24.07%7.8B | -16.24%8.77B | -12.47%9.04B | -6.56%9.34B |
Noncontrolling interests | -21.91%620M | -21.91%620M | -22.50%582M | -17.07%656M | -18.01%751M | -17.81%794M | -17.81%794M | -23.68%751M | -19.86%791M | -6.05%916M |
Total equity | -5.49%8.13B | -5.49%8.13B | -21.09%7.51B | -21.57%7.71B | -16.07%8.61B | -23.53%8.6B | -23.53%8.6B | -16.88%9.52B | -13.11%9.83B | -6.51%10.26B |
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