(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 | -2.63%555M | -2.63%555M | -1.55%572M | -1.38%571M | -0.36%548M | 6.74%570M | 6.74%570M | -34.42%581M | -56.27%579M | -4.51%550M |
-Cash and cash equivalents | -2.63%555M | -2.63%555M | -1.55%572M | -1.38%571M | -0.36%548M | 6.74%570M | 6.74%570M | -34.42%581M | -56.27%579M | -4.51%550M |
Receivables | 14.71%1.09B | 14.71%1.09B | 17.52%1.19B | 12.15%1.21B | 12.99%1B | -6.02%952M | -6.02%952M | -5.49%1.02B | 1.70%1.08B | -4.32%885M |
-Accounts receivable | 11.11%900M | 11.11%900M | 5.64%918M | 2.99%897M | 2.82%801M | 4.52%810M | 4.52%810M | 6.89%869M | 9.28%871M | -0.89%779M |
-Taxes receivable | 35.21%192M | 35.21%192M | 87.76%276M | 50.72%312M | 87.74%199M | -40.34%142M | -40.34%142M | -43.89%147M | -21.29%207M | -23.74%106M |
Prepaid assets | -5.16%239M | -5.16%239M | 19.05%300M | -2.33%294M | 11.38%274M | 22.93%252M | 22.93%252M | 21.15%252M | 21.37%301M | 20.59%246M |
Other current assets | 125.89%253M | 125.89%253M | 25.98%160M | 48.60%159M | 85.06%161M | 17.89%112M | 17.89%112M | 29.59%127M | 2.88%107M | -46.63%87M |
Total current assets | 13.41%2.14B | 13.41%2.14B | 12.65%2.23B | 8.14%2.23B | 12.16%1.98B | 2.11%1.89B | 2.11%1.89B | -12.84%1.98B | -24.52%2.07B | -5.35%1.77B |
Non current assets | ||||||||||
Net PPE | 28.09%23.88B | 28.09%23.88B | 34.73%23.99B | 24.72%23.52B | 19.99%20.11B | 19.46%18.64B | 19.46%18.64B | 21.54%17.81B | 28.98%18.86B | 38.70%16.76B |
-Gross PPE | 25.95%28.08B | 25.95%28.08B | 33.22%26.5B | 23.61%25.93B | 19.44%22.36B | 16.86%22.29B | 16.86%22.29B | 21.68%19.89B | 29.88%20.97B | 39.96%18.72B |
-Accumulated depreciation | -15.07%-4.2B | -15.07%-4.2B | -20.27%-2.51B | -13.75%-2.41B | -14.78%-2.24B | -5.16%-3.65B | -5.16%-3.65B | -22.84%-2.09B | -38.48%-2.12B | -51.79%-1.96B |
Goodwill and other intangible assets | 1.90%1.77B | 1.90%1.77B | 2.72%1.74B | 0.00%1.75B | -3.72%1.74B | -5.24%1.74B | -5.24%1.74B | -8.59%1.69B | -6.16%1.75B | -3.69%1.8B |
-Goodwill | 2.71%1.1B | 2.71%1.1B | 4.85%1.08B | 1.50%1.08B | -1.82%1.08B | -3.43%1.07B | -3.43%1.07B | -7.45%1.03B | -5.41%1.07B | -2.23%1.1B |
-Other intangible assets | 0.60%670M | 0.60%670M | -0.60%658M | -2.34%669M | -6.66%659M | -8.01%666M | -8.01%666M | -10.30%662M | -7.31%685M | -5.87%706M |
Investments and advances | 23.84%1.3B | 23.84%1.3B | 26.61%1.26B | 17.09%1.23B | 14.38%1.09B | 25.06%1.05B | 25.06%1.05B | 15.41%996M | 36.93%1.05B | 43.09%953M |
Non current accounts receivable | 5.23%443M | 5.23%443M | 8.58%519M | 70.45%421M | 93.96%353M | 89.64%421M | 89.64%421M | 91.97%478M | 14.88%247M | -40.72%182M |
Non current deferred assets | 35.46%1.87B | 35.46%1.87B | 11.85%1.47B | 2.39%1.46B | -9.16%1.4B | -14.61%1.38B | -14.61%1.38B | 0.53%1.32B | 5.49%1.42B | 14.24%1.54B |
Other non current assets | 44.25%1.17B | 44.25%1.17B | 17.62%1.1B | 11.75%780M | 26.46%717M | 27.20%809M | 27.20%809M | 122.20%931M | 52.74%698M | 21.94%567M |
Total non current assets | 26.58%30.43B | 26.58%30.43B | 29.53%30.08B | 21.36%29.16B | 16.51%25.41B | 15.84%24.04B | 15.84%24.04B | 20.05%23.22B | 24.66%24.03B | 30.25%21.81B |
Total assets | 25.62%32.57B | 25.62%32.57B | 28.21%32.3B | 20.31%31.4B | 16.18%27.39B | 14.72%25.93B | 14.72%25.93B | 16.60%25.2B | 18.54%26.1B | 26.68%23.57B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.65%738M | 3.65%738M | 7.12%843M | 4.98%844M | 5.28%777M | -1.11%712M | -1.11%712M | 1.68%787M | 13.88%804M | 9.82%738M |
-accounts payable | 4.51%487M | 4.51%487M | 2.59%514M | 3.99%573M | -0.58%510M | 14.50%466M | 14.50%466M | 8.68%501M | 23.54%551M | 12.01%513M |
-Total tax payable | 2.03%251M | 2.03%251M | 15.03%329M | 7.11%271M | 18.67%267M | -21.41%246M | -21.41%246M | -8.63%286M | -2.69%253M | 5.14%225M |
Current accrued expenses | -1.90%464M | -1.90%464M | -3.95%486M | -2.70%469M | 12.53%476M | 15.09%473M | 15.09%473M | 28.10%506M | 35.01%482M | 62.69%423M |
Current debt and capital lease obligation | 4.47%608M | 4.47%608M | 6.99%551M | 5.06%540M | 0.71%567M | 13.01%582M | 13.01%582M | 2.59%515M | -0.39%514M | 4.65%563M |
-Current debt | 18.52%32M | 18.52%32M | 11.11%30M | 25.93%34M | 25.93%34M | 42.11%27M | 42.11%27M | 50.00%27M | 28.57%27M | 42.11%27M |
-Current capital lease obligation | 3.78%576M | 3.78%576M | 6.76%521M | 3.90%506M | -0.56%533M | 11.90%555M | 11.90%555M | 0.83%488M | -1.62%487M | 3.28%536M |
Current deferred liabilities | -10.64%168M | -10.64%168M | -8.06%228M | -2.69%362M | -6.21%302M | 1.62%188M | 1.62%188M | 14.29%248M | 11.04%372M | 113.25%322M |
Other current liabilities | 10.02%681M | 10.02%681M | -5.07%655M | 5.01%629M | -4.42%627M | 7.28%619M | 7.28%619M | 13.11%690M | 8.32%599M | 15.29%656M |
Current liabilities | 3.30%2.66B | 3.30%2.66B | 0.62%2.76B | 2.63%2.84B | 1.74%2.75B | 6.89%2.57B | 6.89%2.57B | 9.93%2.75B | 12.32%2.77B | 23.38%2.7B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 27.08%25.85B | 27.08%25.85B | 31.19%25.57B | 19.24%24.52B | 13.89%21.29B | 17.62%20.34B | 17.62%20.34B | 17.26%19.49B | 23.65%20.57B | 32.68%18.7B |
-Long term debt | 28.59%23.73B | 28.59%23.73B | 32.39%23.39B | 19.87%22.44B | 15.87%19.44B | 19.98%18.45B | 19.98%18.45B | 19.71%17.67B | 27.49%18.72B | 39.06%16.78B |
-Long term capital lease obligation | 12.37%2.12B | 12.37%2.12B | 19.54%2.18B | 12.81%2.08B | -3.44%1.85B | -1.36%1.88B | -1.36%1.88B | -2.15%1.82B | -5.34%1.84B | -5.28%1.92B |
Non current deferred liabilities | 24.11%3.42B | 24.11%3.42B | 17.30%3.09B | 20.65%3B | 21.39%2.82B | 22.84%2.75B | 22.84%2.75B | 52.02%2.64B | 61.61%2.48B | 58.03%2.32B |
Other non current liabilities | 2.91%990M | 2.91%990M | 9.24%910M | 25.32%1.16B | 15.91%969M | 10.70%962M | 10.70%962M | -12.87%833M | -28.09%924M | -28.85%836M |
Total non current liabilities | 25.78%30.25B | 25.78%30.25B | 28.80%29.57B | 19.62%28.68B | 14.76%25.08B | 17.90%24.05B | 17.90%24.05B | 18.89%22.96B | 23.23%23.97B | 30.59%21.85B |
Total liabilities | 23.60%32.91B | 23.60%32.91B | 25.79%32.33B | 17.86%31.52B | 13.33%27.83B | 16.74%26.63B | 16.74%26.63B | 17.87%25.7B | 22.00%26.74B | 29.75%24.56B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-common stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 49.44%3.85B | 49.44%3.85B | 83.30%3.95B | 196.43%3.33B | 740.41%2.89B | 1,494.05%2.58B | 1,494.05%2.58B | 480.25%2.16B | 190.34%1.12B | 120.98%344M |
Paid-in capital | -0.48%6.63B | -0.48%6.63B | -0.75%6.63B | -0.27%6.63B | -0.39%6.62B | -0.15%6.67B | -0.15%6.67B | 0.04%6.68B | -0.05%6.64B | 0.06%6.65B |
Less: Treasury stock | 9.08%10.74B | 9.08%10.74B | 14.47%10.48B | 20.52%9.99B | 24.79%9.85B | 49.69%9.85B | 49.69%9.85B | 49.09%9.16B | 60.91%8.29B | 53.01%7.89B |
Gains losses not affecting retained earnings | 4.95%-96M | 4.95%-96M | 29.73%-130M | 30.77%-90M | -18.09%-111M | 24.06%-101M | 24.06%-101M | -5.11%-185M | 19.25%-130M | 42.33%-94M |
Total stockholders'equity | 50.36%-349M | 50.36%-349M | 93.52%-33M | 80.28%-129M | 55.24%-444M | -219.55%-703M | -219.55%-703M | -141.23%-509M | -810.87%-654M | -213.92%-992M |
Noncontrolling interests | 100.00%6M | 100.00%6M | 150.00%5M | -20.00%4M | -66.67%3M | -72.73%3M | -72.73%3M | -84.62%2M | --5M | --9M |
Total equity | 51.00%-343M | 51.00%-343M | 94.48%-28M | 80.74%-125M | 55.14%-441M | -234.93%-700M | -234.93%-700M | -156.06%-507M | -805.43%-649M | -211.08%-983M |
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