(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 | -4.56%23.5M | 77.97%71.96M | 77.97%71.96M | -7.35%42.19M | -9.73%39.05M | -44.12%24.62M | -1.93%40.44M | -1.93%40.44M | -62.39%45.54M | -73.51%43.26M |
-Cash and cash equivalents | -4.56%23.5M | 77.97%71.96M | 77.97%71.96M | -7.35%42.19M | -9.73%39.05M | -44.12%24.62M | -1.93%40.44M | -1.93%40.44M | -62.39%45.54M | -73.51%43.26M |
Receivables | ---- | -11.52%217.11M | -11.52%217.11M | 3.07%240.66M | 11.84%249.5M | 18.26%257.83M | 7.46%245.38M | 7.46%245.38M | 8.24%233.5M | 8.84%223.09M |
-Accounts receivable | ---- | -7.80%153.87M | -7.80%153.87M | 4.52%203.97M | 13.76%212.27M | 20.38%221.89M | -15.69%166.9M | -15.69%166.9M | 11.80%195.15M | 7.92%186.59M |
-Other receivables | ---- | -15.58%69.78M | -15.58%69.78M | -4.32%36.69M | 2.03%37.24M | 6.66%35.93M | 171.98%82.66M | 171.98%82.66M | -6.89%38.35M | 13.84%36.5M |
-Recievables adjustments allowances | ---- | -56.41%-6.54M | -56.41%-6.54M | ---- | ---- | ---- | ---4.18M | ---4.18M | ---- | ---- |
Inventory | ---- | -19.48%42.09M | -19.48%42.09M | 8.86%49.26M | 46.38%54.9M | 56.18%53.92M | 49.64%52.27M | 49.64%52.27M | 27.98%45.25M | 12.74%37.51M |
Prepaid assets | ---- | -17.81%30.12M | -17.81%30.12M | -6.42%32.3M | -20.07%32.82M | -28.61%34.24M | -2.66%36.64M | -2.66%36.64M | --34.51M | --41.06M |
Restricted cash | ---- | 26.74%383.13M | 26.74%383.13M | -2.31%151.96M | 2.36%155.79M | 0.40%157.38M | 18.64%302.29M | 18.64%302.29M | 9.18%155.56M | 12.24%152.2M |
Other current assets | 1,413.53%406.7M | -38.66%16.58M | -38.66%16.58M | -42.03%20.91M | -43.00%16.58M | 59.40%26.87M | 14.82%27.02M | 14.82%27.02M | -31.81%36.07M | -56.06%29.09M |
Total current assets | -22.47%430.2M | 8.09%760.99M | 8.09%760.99M | -2.39%537.28M | 4.27%548.65M | 7.08%554.86M | 13.47%704.04M | 13.47%704.04M | -3.01%550.42M | -12.79%526.2M |
Non current assets | ||||||||||
Net PPE | -8.63%166.2M | 2.02%175.5M | 2.02%175.5M | 3.53%179.91M | -0.64%179.47M | 2.40%181.91M | -6.61%172.03M | -6.61%172.03M | -7.64%173.77M | 13.80%180.62M |
-Gross PPE | -68.76%166.2M | -7.68%509.6M | -7.68%509.6M | -5.70%516.06M | -2.92%533.31M | 2.58%532.05M | 5.58%552.01M | 5.58%552.01M | 2.38%547.25M | 6.66%549.38M |
-Accumulated depreciation | ---- | 12.08%-334.1M | 12.08%-334.1M | 9.99%-336.16M | 4.04%-353.85M | -2.67%-350.14M | -12.22%-379.99M | -12.22%-379.99M | -7.83%-373.48M | -3.48%-368.76M |
Goodwill and other intangible assets | -3.30%1.8B | -3.60%1.82B | -3.60%1.82B | -3.47%1.84B | -2.68%1.86B | -3.29%1.87B | -2.60%1.89B | -2.60%1.89B | -2.25%1.91B | -2.49%1.91B |
-Goodwill | 0.00%1.43B | -0.06%1.43B | -0.06%1.43B | -0.06%1.43B | -0.06%1.43B | 0.03%1.43B | 0.09%1.43B | 0.09%1.43B | -0.29%1.43B | -0.55%1.43B |
-Other intangible assets | -14.14%374M | -14.65%391.74M | -14.65%391.74M | -13.74%410.68M | -10.49%430.1M | -12.80%435.57M | -10.13%458.98M | -10.13%458.98M | -7.72%476.1M | -7.85%480.49M |
Investments and advances | ---- | 29.59%61.92M | 29.59%61.92M | 30.56%62.08M | 40.76%66.47M | 35.05%63.99M | 1.23%47.78M | 1.23%47.78M | 1.53%47.55M | 1.56%47.22M |
Long-term notes receivables | ---- | -6.15%12.44M | -6.15%12.44M | -8.01%12.44M | -12.46%12.78M | -18.85%12.96M | -34.36%13.26M | -34.36%13.26M | -33.78%13.53M | -45.63%14.6M |
Non current deferred assets | ---- | 28.13%29.8M | 28.13%29.8M | 1.60%23.96M | 13.80%26.25M | 7.90%23.91M | 15.39%23.26M | 15.39%23.26M | 19.30%23.59M | 17.93%23.07M |
Non current prepaid assets | ---- | -9.92%40.38M | -9.92%40.38M | -14.87%41.37M | -4.85%46.32M | -7.28%48.11M | -20.70%44.82M | -20.70%44.82M | -5.23%48.59M | -10.03%48.68M |
Defined pension benefit | ---- | 19.66%94.94M | 19.66%94.94M | -8.94%84.51M | -8.61%82.83M | -8.45%81.42M | -8.82%79.34M | -8.82%79.34M | 21.41%92.8M | 21.29%90.64M |
Other non current assets | 204.40%327.6M | -19.00%82.32M | -19.00%82.32M | 2.28%101.89M | 2.21%99.56M | 5.04%107.62M | 3.98%101.63M | 3.98%101.63M | 18.09%99.62M | 33.61%97.41M |
Total non current assets | -3.67%2.3B | -2.23%2.32B | -2.23%2.32B | -2.47%2.35B | -1.65%2.37B | -2.06%2.39B | -3.32%2.37B | -3.32%2.37B | -1.30%2.41B | 0.00%2.41B |
Total assets | -7.22%2.73B | 0.13%3.08B | 0.13%3.08B | -2.46%2.88B | -0.59%2.92B | -0.45%2.94B | 0.07%3.08B | 0.07%3.08B | -1.63%2.96B | -2.55%2.94B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | -1.40%154.86M | -1.40%154.86M | 9.84%163.08M | 18.05%174.66M | 8.06%158.06M | 2.60%157.06M | 2.60%157.06M | 7.33%148.47M | 7.76%147.96M |
-accounts payable | ---- | -1.40%154.86M | -1.40%154.86M | 9.84%163.08M | 18.05%174.66M | 8.06%158.06M | 2.60%157.06M | 2.60%157.06M | 7.33%148.47M | 7.76%147.96M |
Current accrued expenses | ---- | -8.04%93.08M | -8.04%93.08M | -17.41%107.24M | -29.87%81.65M | -15.08%105.76M | -2.99%101.21M | -2.99%101.21M | 15.44%129.85M | 6.90%116.44M |
Current debt and capital lease obligation | -76.80%21.6M | 17.97%99.72M | 17.97%99.72M | 29.56%99.99M | 41.52%99.82M | 30.27%93.1M | 17.32%84.53M | 17.32%84.53M | 10.17%77.18M | 0.78%70.54M |
-Current debt | -72.60%21.6M | 20.08%86.15M | 20.08%86.15M | 33.49%86.11M | 50.30%86.06M | 37.78%78.85M | 25.44%71.75M | 25.44%71.75M | 12.84%64.51M | 0.22%57.26M |
-Current capital lease obligation | ---- | 6.12%13.56M | 6.12%13.56M | 9.55%13.88M | 3.66%13.76M | 0.11%14.26M | -13.95%12.78M | -13.95%12.78M | -1.65%12.67M | 3.26%13.28M |
Current deferred liabilities | ---- | -24.82%35.34M | -24.82%35.34M | -28.43%25.91M | -26.92%29.2M | 3.45%48.53M | -10.70%47.01M | -10.70%47.01M | -15.99%36.19M | -13.92%39.96M |
Other current liabilities | 170.09%423.1M | 26.70%386.62M | 26.70%386.62M | -2.23%151.9M | 2.03%155.18M | 0.45%156.65M | 19.07%305.14M | 19.07%305.14M | 9.73%155.37M | 12.74%152.1M |
Current liabilities | -23.23%444.7M | 8.87%819.07M | 8.87%819.07M | 0.39%588.11M | 3.26%571.1M | 3.19%579.27M | 10.10%752.35M | 10.10%752.35M | 8.31%585.84M | 4.90%553.09M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.33%1.59B | -3.45%1.57B | -3.45%1.57B | -3.21%1.61B | -2.19%1.64B | -1.34%1.67B | -3.61%1.62B | -3.61%1.62B | -6.22%1.66B | -8.58%1.67B |
-Long term debt | -4.31%1.54B | -4.19%1.51B | -4.19%1.51B | -3.74%1.55B | -2.30%1.58B | -1.67%1.61B | -3.27%1.57B | -3.27%1.57B | -6.55%1.61B | -8.89%1.62B |
-Long term capital lease obligation | -4.73%55.4M | 20.27%58.84M | 20.27%58.84M | 13.22%59.28M | 1.20%54.47M | 8.86%58.15M | -13.32%48.93M | -13.32%48.93M | 5.08%52.36M | 1.71%53.83M |
Non current deferred liabilities | ---- | -50.23%22.65M | -50.23%22.65M | -50.57%27.89M | -40.51%37.6M | -42.40%39.35M | -39.42%45.51M | -39.42%45.51M | -15.31%56.43M | -2.36%63.2M |
Other non current liabilities | 34.58%81.6M | 29.75%68.75M | 29.75%68.75M | 17.57%63.68M | 18.03%65.07M | 6.37%60.63M | -10.36%52.99M | -10.36%52.99M | -24.75%54.16M | 25.16%55.13M |
Total non current liabilities | -5.12%1.68B | -3.66%1.66B | -3.66%1.66B | -4.08%1.7B | -2.92%1.74B | -2.64%1.77B | -5.31%1.72B | -5.31%1.72B | -7.24%1.77B | -7.61%1.79B |
Total liabilities | -9.60%2.12B | 0.15%2.48B | 0.15%2.48B | -2.97%2.29B | -1.46%2.31B | -1.26%2.35B | -1.10%2.47B | -1.10%2.47B | -3.80%2.36B | -4.93%2.34B |
Shareholders'equity | ||||||||||
Share capital | ---- | 1.25%43.74M | 1.25%43.74M | 1.29%43.69M | 1.24%43.61M | 1.16%43.42M | 1.23%43.2M | 1.23%43.2M | 1.26%43.14M | 1.28%43.08M |
-common stock | ---- | 1.25%43.74M | 1.25%43.74M | 1.29%43.69M | 1.24%43.61M | 1.16%43.42M | 1.23%43.2M | 1.23%43.2M | 1.26%43.14M | 1.28%43.08M |
Retained earnings | ---- | -5.28%491.24M | -5.28%491.24M | -4.42%489.68M | 0.03%511.06M | 1.17%507.99M | 2.55%518.64M | 2.55%518.64M | 1.43%512.34M | 1.02%510.9M |
Paid-in capital | ---- | 25.12%99.14M | 25.12%99.14M | 27.51%94.17M | 32.58%89.38M | 33.70%83.8M | 38.12%79.23M | 38.12%79.23M | 47.25%73.86M | 62.03%67.42M |
Gains losses not affecting retained earnings | ---- | 19.42%-30.03M | 19.42%-30.03M | -3.62%-28.65M | -23.79%-30.89M | -37.84%-40.01M | -18.33%-37.26M | -18.33%-37.26M | 31.28%-27.65M | 34.03%-24.95M |
Total stockholders'equity | 2.22%608.4M | 0.05%604.09M | 0.05%604.09M | -0.46%598.89M | 2.80%613.16M | 2.85%595.21M | 5.13%603.81M | 5.13%603.81M | 7.90%601.69M | 8.04%596.44M |
Noncontrolling interests | ---- | 25.78%522K | 25.78%522K | 28.24%495K | 33.62%469K | 40.19%443K | 48.21%415K | 48.21%415K | 60.83%386K | 72.91%351K |
Total equity | 2.14%608.4M | 0.06%604.62M | 0.06%604.62M | -0.45%599.39M | 2.82%613.63M | 2.87%595.65M | 5.16%604.22M | 5.16%604.22M | 7.92%602.07M | 8.06%596.79M |
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