(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 | -23.33%6.41B | 0.44%1.15B | 0.44%1.15B | --8.21B | 784.03%8.69B | 696.00%8.36B | 36.60%1.14B | 36.60%1.14B | ---- | -28.77%983M |
-Cash and cash equivalents | -11.08%995M | 12.75%778M | 12.75%778M | --808M | 28.65%952M | 88.07%1.12B | 26.84%690M | 26.84%690M | ---- | -32.17%740M |
-Short-term investments | -25.22%5.41B | -18.36%369M | -18.36%369M | --7.41B | 3,084.36%7.74B | 1,490.99%7.24B | 54.79%452M | 54.79%452M | ---- | -15.92%243M |
Receivables | -69.54%4.05B | 5.79%3.29B | 5.79%3.29B | 7.51%12.07B | 289.40%14.47B | 262.37%13.31B | -1.21%3.11B | -1.21%3.11B | 251.85%11.23B | 2.37%3.72B |
-Accounts receivable | 8.67%4.04B | 7.22%3.25B | 7.22%3.25B | 11.07%3.3B | 3.18%3.76B | 2.43%3.71B | -1.91%3.04B | -1.91%3.04B | -4.68%2.97B | 2.91%3.65B |
-Taxes receivable | -45.71%19M | -52.70%35M | -52.70%35M | -39.06%39M | -25.00%51M | -27.08%35M | 39.62%74M | 39.62%74M | -14.67%64M | -20.00%68M |
-Other receivables | ---- | ---- | ---- | 6.58%8.74B | --10.66B | --9.56B | ---- | ---- | --8.2B | ---- |
Prepaid assets | -10.49%128M | -8.26%100M | -8.26%100M | 19.51%147M | 17.14%164M | 8.33%143M | -20.44%109M | -20.44%109M | -15.75%123M | 2.94%140M |
Restricted cash | --17.16B | 2.56%16.31B | 2.56%16.31B | ---- | ---- | ---- | 10.52%15.9B | 10.52%15.9B | -46.88%7.45B | 6.71%16.86B |
Current deferred assets | 4.67%269M | 4.23%370M | 4.23%370M | 6.64%273M | 1.26%242M | 1.18%257M | -1.66%355M | -1.66%355M | 2.81%256M | 7.66%239M |
Other current assets | 107.89%158M | 26.85%137M | 26.85%137M | 17.50%141M | -57.78%95M | -52.20%76M | -34.55%108M | -34.55%108M | 26.32%120M | 116.35%225M |
Total current assets | 29.26%28.62B | 4.73%21.7B | 4.73%21.7B | 10.16%21.13B | 8.04%23.95B | 7.78%22.14B | 8.89%20.72B | 8.89%20.72B | 2.33%19.18B | 4.19%22.17B |
Non current assets | ||||||||||
Net PPE | -6.70%1.24B | 1.08%1.31B | 1.08%1.31B | 8.32%1.33B | 7.22%1.35B | 0.15%1.33B | -5.66%1.3B | -5.66%1.3B | -14.50%1.23B | -17.26%1.26B |
-Gross PPE | -6.70%1.24B | 4.50%2.81B | 4.50%2.81B | 8.32%1.33B | 7.22%1.35B | 0.15%1.33B | -0.19%2.69B | -0.19%2.69B | -14.50%1.23B | -17.26%1.26B |
-Accumulated depreciation | ---- | -7.69%-1.5B | -7.69%-1.5B | ---- | ---- | ---- | -5.54%-1.39B | -5.54%-1.39B | ---- | ---- |
Goodwill and other intangible assets | -2.57%8.52B | -1.04%8.65B | -1.04%8.65B | 0.74%8.5B | -1.80%8.63B | -3.12%8.74B | -2.10%8.74B | -2.10%8.74B | -7.06%8.44B | -4.74%8.79B |
-Goodwill | -0.20%8.3B | 1.47%8.41B | 1.47%8.41B | 3.33%8.25B | 0.78%8.36B | -2.08%8.32B | -1.68%8.29B | -1.68%8.29B | -6.65%7.98B | -4.20%8.3B |
-Other intangible assets | -48.94%217M | -47.65%234M | -47.65%234M | -44.74%252M | -45.42%268M | -19.81%425M | -9.15%447M | -9.15%447M | -13.80%456M | -12.94%491M |
Investments and advances | 26.98%80M | -25.00%45M | -25.00%45M | -27.42%45M | -29.69%45M | 1.61%63M | -6.25%60M | -6.25%60M | -4.62%62M | -17.95%64M |
Non current accounts receivable | -8.41%98M | -8.26%100M | -8.26%100M | 15.91%102M | 16.67%105M | 15.05%107M | 14.74%109M | 14.74%109M | -9.28%88M | -8.16%90M |
Non current deferred assets | 34.07%1.45B | 37.76%1.39B | 37.76%1.39B | 21.41%1.21B | 20.57%1.15B | 13.21%1.08B | 6.77%1.01B | 6.77%1.01B | 6.42%995M | 4.38%953M |
Non current prepaid assets | ---- | ---- | ---- | --673M | --691M | ---- | ---- | ---- | ---- | ---- |
Defined pension benefit | -6.70%627M | -5.21%618M | -5.21%618M | ---- | ---- | -50.62%672M | -52.27%652M | -52.27%652M | -15.56%1.14B | -4.82%1.28B |
Other non current assets | 14.78%132M | 25.00%140M | 25.00%140M | 32.67%134M | 13.04%130M | -7.26%115M | 0.90%112M | 0.90%112M | -15.13%101M | -3.36%115M |
Total non current assets | 0.28%12.14B | 2.29%12.26B | 2.29%12.26B | -0.50%11.99B | -3.61%12.1B | -6.47%12.11B | -7.02%11.98B | -7.02%11.98B | -7.87%12.05B | -5.64%12.55B |
Total assets | 19.02%40.77B | 3.84%33.96B | 3.84%33.96B | 6.05%33.11B | 3.83%36.05B | 2.28%34.25B | 2.47%32.7B | 2.47%32.7B | -1.86%31.22B | 0.40%34.72B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 20.56%2.32B | 10.66%2.55B | 10.66%2.55B | -4.66%1.94B | -7.35%1.85B | -3.56%1.93B | -1.45%2.31B | -1.45%2.31B | 0.10%2.04B | 11.61%2B |
-accounts payable | 14.52%1.93B | 7.00%2.26B | 7.00%2.26B | -2.73%1.75B | -5.96%1.63B | -2.72%1.68B | -3.56%2.11B | -3.56%2.11B | -9.87%1.8B | 2.13%1.73B |
-Total tax payable | 62.04%397M | 50.78%291M | 50.78%291M | -19.09%195M | -16.18%228M | -8.92%245M | 29.53%193M | 29.53%193M | 473.81%241M | 172.00%272M |
Current debt and capital lease obligation | -17.97%785M | 22.55%1.39B | 22.55%1.39B | 64.20%1.46B | 62.26%1.52B | 18.73%957M | -17.86%1.13B | -17.86%1.13B | 142.78%891M | 289.21%938M |
-Current debt | -21.81%606M | 27.41%1.2B | 27.41%1.2B | 80.31%1.28B | 81.06%1.34B | 29.38%775M | -18.81%945M | -18.81%945M | 374.00%711M | 5,584.62%739M |
-Current capital lease obligation | -1.65%179M | -2.15%182M | -2.15%182M | 0.56%181M | -7.54%184M | -12.08%182M | -12.68%186M | -12.68%186M | -17.05%180M | -12.72%199M |
Current deferred liabilities | 6.82%360M | 8.00%270M | 8.00%270M | 12.80%282M | 8.56%355M | 4.33%337M | -22.12%250M | -22.12%250M | -25.15%250M | -7.89%327M |
Other current liabilities | 5.73%18.37B | 4.96%17.44B | 4.96%17.44B | 9.83%17.03B | 7.90%19.22B | 8.17%17.38B | 10.54%16.62B | 10.54%16.62B | 4.98%15.51B | 7.70%17.81B |
Current liabilities | 6.04%21.84B | 6.62%21.65B | 6.62%21.65B | 10.88%20.72B | 8.88%22.95B | 7.33%20.6B | 6.46%20.31B | 6.46%20.31B | 6.73%18.69B | 11.36%21.08B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 46.53%16.53B | 0.95%10.65B | 0.95%10.65B | -1.78%10.62B | 2.78%10.68B | 7.83%11.28B | 16.58%10.55B | 16.58%10.55B | 18.62%10.82B | 27.25%10.39B |
-Long term debt | 50.48%15.92B | 1.73%10B | 1.73%10B | -1.45%9.97B | 3.34%9.99B | 9.21%10.58B | 19.41%9.83B | 19.41%9.83B | 22.62%10.12B | 32.92%9.67B |
-Long term capital lease obligation | -12.62%616M | -9.71%651M | -9.71%651M | -6.43%655M | -4.67%694M | -9.38%705M | -11.86%721M | -11.86%721M | -19.35%700M | -18.75%728M |
Non current deferred liabilities | 5.26%160M | 8.82%148M | 8.82%148M | -58.08%153M | -60.20%158M | -64.90%152M | -71.13%136M | -71.13%136M | -23.96%365M | -18.14%397M |
Employee benefits | 1.46%1.25B | 2.31%1.28B | 2.31%1.28B | -7.78%1.2B | -9.56%1.21B | -10.31%1.24B | -12.42%1.26B | -12.42%1.26B | -23.01%1.3B | -22.11%1.34B |
Other non current liabilities | 52.08%146M | 52.63%145M | 52.63%145M | -8.16%90M | -10.58%93M | -10.28%96M | -25.20%95M | -25.20%95M | -25.19%98M | -18.75%104M |
Total non current liabilities | 39.39%18.96B | 1.74%13.05B | 1.74%13.05B | -2.49%12.88B | 0.65%12.94B | 4.53%13.6B | 9.76%12.83B | 9.76%12.83B | 9.98%13.21B | 15.96%12.86B |
Total liabilities | 19.30%40.8B | 4.73%34.7B | 4.73%34.7B | 5.35%33.6B | 5.76%35.89B | 6.20%34.2B | 7.72%33.13B | 7.72%33.13B | 8.05%31.89B | 13.06%33.93B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
-common stock | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
Retained earnings | -13.07%-2.7B | -22.62%-3.4B | -22.62%-3.4B | -14.63%-3.02B | -45.05%-2.51B | -48.42%-2.39B | -63.64%-2.77B | -63.64%-2.77B | -492.81%-2.64B | -194.73%-1.73B |
Paid-in capital | 1.59%6.97B | 1.17%6.94B | 1.17%6.94B | 3.59%7.02B | 3.55%6.91B | 3.52%6.86B | 3.62%6.86B | 3.62%6.86B | 3.72%6.77B | 4.51%6.67B |
Gains losses not affecting retained earnings | 3.08%-4.4B | 5.41%-4.37B | 5.41%-4.37B | 6.91%-4.58B | -1.83%-4.34B | -18.24%-4.54B | -19.43%-4.62B | -19.43%-4.62B | -26.88%-4.92B | -13.78%-4.26B |
Total stockholders'equity | -90.00%-133M | -56.14%-826M | -56.14%-826M | 25.16%-586M | -90.50%65M | -105.95%-70M | -149.86%-529M | -149.86%-529M | -135.45%-783M | -84.67%684M |
Noncontrolling interests | -17.97%105M | -16.00%84M | -16.00%84M | -11.50%100M | -6.73%97M | 12.28%128M | 3.09%100M | 3.09%100M | 25.56%113M | -0.95%104M |
Total equity | -148.28%-28M | -72.96%-742M | -72.96%-742M | 27.46%-486M | -79.44%162M | -95.51%58M | -137.05%-429M | -137.05%-429M | -129.14%-670M | -82.75%788M |
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