(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 | 12.59%172.75M | 12.59%172.75M | -12.01%151.58M | -29.67%114.78M | -3.47%151.38M | -3.02%153.44M | -3.02%153.44M | 15.73%172.27M | -6.60%163.2M | 8.75%156.83M |
-Cash and cash equivalents | 12.59%172.75M | 12.59%172.75M | -12.01%151.58M | -29.67%114.78M | -3.47%151.38M | -3.02%153.44M | -3.02%153.44M | 15.73%172.27M | -6.60%163.2M | 8.75%156.83M |
Receivables | -10.75%413.39M | -10.75%413.39M | -9.47%391.59M | 4.42%453.89M | 2.54%453.66M | 14.24%463.17M | 14.24%463.17M | 6.92%432.53M | 8.47%434.68M | 12.34%442.41M |
-Accounts receivable | -5.45%394.87M | -5.45%394.87M | -1.31%379.76M | 2.83%402.66M | 1.48%405.09M | 16.88%417.64M | 16.88%417.64M | 10.14%384.79M | 10.41%391.59M | 13.95%399.16M |
-Taxes receivable | -59.32%18.52M | -59.32%18.52M | -75.21%11.83M | 18.87%51.23M | 12.33%48.58M | -5.41%45.53M | -5.41%45.53M | -13.46%47.74M | -6.50%43.1M | -0.55%43.25M |
Other current assets | -28.72%95.06M | -28.72%95.06M | -12.71%118.96M | 6.66%152.47M | -24.41%116M | -0.72%133.37M | -0.72%133.37M | -24.53%136.28M | 8.65%142.95M | 21.94%153.46M |
Total current assets | -9.17%681.2M | -9.17%681.2M | -10.65%662.13M | -2.66%721.14M | -4.21%721.04M | 7.45%749.97M | 7.45%749.97M | 0.97%741.09M | 4.78%740.83M | 13.38%752.69M |
Non current assets | ||||||||||
Net PPE | 13.34%312.58M | 13.34%312.58M | 13.49%312.1M | 12.65%300.81M | 6.00%281.65M | 6.65%275.79M | 6.65%275.79M | 2.09%275M | -3.05%267.02M | -5.38%265.71M |
-Gross PPE | -8.00%874.09M | -8.00%874.09M | 13.49%312.1M | 12.65%300.81M | 6.00%281.65M | -0.08%950.07M | -0.08%950.07M | 2.09%275M | -3.05%267.02M | -5.38%265.71M |
-Accumulated depreciation | 16.72%-561.51M | 16.72%-561.51M | ---- | ---- | ---- | 2.59%-674.28M | 2.59%-674.28M | ---- | ---- | ---- |
Goodwill and other intangible assets | -3.30%1.01B | -3.30%1.01B | -3.36%1.01B | -3.67%1.02B | 9.64%1.03B | 9.45%1.04B | 9.45%1.04B | 9.79%1.05B | 10.65%1.06B | 100.29%942.14M |
-Goodwill | 0.14%808.99M | 0.14%808.99M | 0.10%806.4M | -0.29%808.61M | 9.26%807.99M | 9.24%807.85M | 9.24%807.85M | 9.40%805.59M | 10.49%810.93M | 103.81%739.53M |
-Other intangible assets | -15.17%198.43M | -15.17%198.43M | -14.86%206.8M | -14.54%216.17M | 11.06%225.02M | 10.15%233.91M | 10.15%233.91M | 11.13%242.89M | 11.16%252.94M | 88.43%202.61M |
Non current accounts receivable | --44.67M | --44.67M | --39.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 103.87%38.15M | 103.87%38.15M | 127.72%44.47M | 85.59%39.73M | 41.12%21.4M | 68.13%18.71M | 68.13%18.71M | 29.61%19.53M | 9.20%21.41M | -2.39%15.16M |
Other non current assets | 49.96%101.57M | 49.96%101.57M | 36.30%96.7M | 17.75%84.85M | 3.75%78.83M | -12.34%67.73M | -12.34%67.73M | 0.24%70.94M | -2.69%72.06M | 16.80%75.98M |
Total non current assets | 7.15%1.5B | 7.15%1.5B | 6.51%1.51B | 1.81%1.45B | 8.92%1.41B | 8.10%1.4B | 8.10%1.4B | 7.92%1.41B | 7.05%1.42B | 56.17%1.3B |
Total assets | 1.47%2.19B | 1.47%2.19B | 0.61%2.17B | 0.28%2.17B | 4.11%2.14B | 7.87%2.15B | 7.87%2.15B | 5.43%2.16B | 6.26%2.17B | 37.18%2.05B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.38%101.49M | 0.38%101.49M | 8.45%114.57M | -13.31%95.29M | 15.67%104.35M | 26.56%101.1M | 26.56%101.1M | 15.33%105.65M | 39.77%109.91M | 5.08%90.21M |
-accounts payable | 2.81%96.58M | 2.81%96.58M | 7.13%105.52M | -14.15%84.34M | 14.50%89.31M | 33.40%93.94M | 33.40%93.94M | 16.61%98.5M | 46.94%98.24M | 58.08%78M |
-Total tax payable | -31.50%4.91M | -31.50%4.91M | 26.64%9.06M | -6.15%10.95M | 23.16%15.03M | -24.34%7.17M | -24.34%7.17M | 0.17%7.15M | -0.94%11.67M | -66.56%12.21M |
Current accrued expenses | -6.48%32.22M | -6.48%32.22M | -25.62%53.98M | 39.36%73.36M | 2.19%76.43M | -45.63%34.45M | -45.63%34.45M | -10.70%72.57M | 18.78%52.64M | 3.86%74.79M |
Current debt and capital lease obligation | 8.51%38.27M | 8.51%38.27M | -4.17%37.3M | -18.53%35.62M | -21.75%33.92M | -20.67%35.27M | -20.67%35.27M | -8.74%38.92M | 1.94%43.72M | 0.70%43.34M |
-Current capital lease obligation | 8.51%38.27M | 8.51%38.27M | -4.17%37.3M | -18.53%35.62M | -21.75%33.92M | -20.67%35.27M | -20.67%35.27M | -8.74%38.92M | 1.94%43.72M | 0.70%43.34M |
Current deferred liabilities | -7.60%81.17M | -7.60%81.17M | -9.22%82.53M | -6.12%91.76M | -5.89%87.38M | -8.12%87.85M | -8.12%87.85M | 2.30%90.92M | 18.11%97.74M | 171.34%92.85M |
Other current liabilities | -51.32%3.7M | -51.32%3.7M | -55.99%5.69M | -40.64%5.3M | 5.33%4.84M | 59.97%7.6M | 59.97%7.6M | 135.62%12.93M | 77.62%8.92M | -23.87%4.6M |
Current liabilities | -2.03%403.03M | -2.03%403.03M | -8.53%422.8M | -2.19%451.24M | -7.74%435.36M | -7.43%411.36M | -7.43%411.36M | -4.53%462.2M | 12.47%461.36M | 17.11%471.88M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 6.04%1.09B | 6.04%1.09B | 3.67%1.06B | 0.21%1B | 15.10%1B | 20.36%1.03B | 20.36%1.03B | 16.64%1.02B | 9.28%1B | 103.54%873.14M |
-Long term debt | 3.65%995M | 3.65%995M | 0.94%964M | -1.61%915M | 15.82%930M | 21.37%960M | 21.37%960M | 18.63%955M | 11.51%930M | 136.87%803M |
-Long term capital lease obligation | 39.14%96.81M | 39.14%96.81M | 41.33%97.9M | 23.66%89.39M | 6.91%74.99M | 8.00%69.58M | 8.00%69.58M | -5.33%69.27M | -13.06%72.29M | -22.04%70.14M |
Non current deferred liabilities | 9.79%38.95M | 9.79%38.95M | -24.05%3.28M | -26.34%3.45M | -26.22%3.69M | -32.33%35.48M | -32.33%35.48M | -93.99%4.32M | -93.58%4.69M | -90.28%5M |
Other non current liabilities | 4.66%36.27M | 4.66%36.27M | -4.32%69.85M | -14.37%65.73M | -10.19%67.98M | 5.86%34.66M | 5.86%34.66M | 138.88%73M | 160.45%76.75M | 37.19%75.69M |
Total non current liabilities | 5.25%1.17B | 5.25%1.17B | 2.25%1.14B | -1.69%1.08B | 11.79%1.09B | 15.74%1.11B | 15.74%1.11B | 5.48%1.11B | 0.18%1.1B | 58.59%971.31M |
Total liabilities | 3.28%1.57B | 3.28%1.57B | -0.91%1.56B | -1.84%1.53B | 5.40%1.52B | 8.40%1.52B | 8.40%1.52B | 2.33%1.58B | 3.53%1.56B | 42.13%1.44B |
Shareholders'equity | ||||||||||
Share capital | 0.42%474K | 0.42%474K | 0.42%474K | 0.42%473K | 0.64%473K | 0.43%472K | 0.43%472K | 0.43%472K | 0.43%471K | 0.43%470K |
-common stock | 0.42%474K | 0.42%474K | 0.42%474K | 0.42%473K | 0.64%473K | 0.43%472K | 0.43%472K | 0.43%472K | 0.43%471K | 0.43%470K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -4.48%870.43M | -4.48%870.43M | -0.96%880.33M | 1.72%906.52M | 4.55%905.31M | 6.44%911.23M | 6.44%911.23M | 7.44%888.88M | 6.73%891.19M | 9.95%865.95M |
Paid-in capital | 10.81%407.42M | 10.81%407.42M | 9.54%398.38M | 8.84%396.44M | 7.91%391.29M | 1.81%367.67M | 1.81%367.67M | 1.95%363.7M | 1.63%364.25M | 0.99%362.6M |
Less: Treasury stock | -0.57%589.81M | -0.57%589.81M | -0.57%589.95M | -0.51%592.31M | -0.60%592.69M | -0.65%593.16M | -0.65%593.16M | -0.62%593.34M | -0.55%595.33M | -0.60%596.28M |
Gains losses not affecting retained earnings | 28.84%-89.88M | 28.84%-89.88M | 32.17%-103.04M | 27.89%-90.46M | -13.26%-110.39M | -28.32%-126.3M | -28.32%-126.3M | -54.34%-151.9M | -60.16%-125.45M | -20.75%-97.46M |
Total stockholders'equity | 6.92%598.64M | 6.92%598.64M | 15.44%586.2M | 15.99%620.67M | 10.97%594M | 7.22%559.91M | 7.22%559.91M | 3.84%507.81M | 3.53%535.13M | 14.74%535.28M |
Noncontrolling interests | -77.10%16.91M | -77.10%16.91M | -70.52%21.29M | -70.87%20.87M | -71.63%20.77M | 2.37%73.84M | 2.37%73.84M | 353.55%72.21M | 365.45%71.67M | 434.05%73.21M |
Total equity | -2.87%615.54M | -2.87%615.54M | 4.74%607.49M | 5.73%641.54M | 1.03%614.77M | 6.63%633.75M | 6.63%633.75M | 14.86%580.02M | 13.99%606.79M | 26.71%608.49M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data