(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 | 139.29%134M | -65.57%21M | -65.57%21M | -85.42%21M | -77.78%36M | -77.33%56M | -67.72%61M | -67.72%61M | -55.28%144M | -79.36%162M |
-Cash and cash equivalents | 139.29%134M | -65.57%21M | -65.57%21M | -85.42%21M | -77.78%36M | -77.33%56M | -67.72%61M | -67.72%61M | -55.28%144M | -79.36%162M |
Receivables | 8.19%383M | -45.98%363M | -45.98%363M | -43.49%360M | -44.88%350M | -46.77%354M | 4.19%672M | 4.19%672M | 38.18%637M | 48.02%635M |
-Accounts receivable | 8.71%362M | -47.38%342M | -47.38%342M | -44.88%339M | -46.42%329M | -48.29%333M | 4.17%650M | 4.17%650M | 39.77%615M | 50.49%614M |
-Taxes receivable | 0.00%21M | -4.55%21M | -4.55%21M | -4.55%21M | 0.00%21M | 0.00%21M | 4.76%22M | 4.76%22M | 4.76%22M | 0.00%21M |
Prepaid assets | -78.13%14M | -58.14%18M | -58.14%18M | -44.26%34M | -37.38%67M | 190.91%64M | 7.50%43M | 7.50%43M | 117.86%61M | 1,088.89%107M |
Other current assets | 11.11%70M | -18.52%66M | -18.52%66M | -13.04%80M | 25.53%59M | -25.00%63M | -8.99%81M | -8.99%81M | 50.82%92M | 38.24%47M |
Total current assets | 11.92%601M | -45.39%468M | -45.39%468M | -47.00%495M | -46.16%512M | -47.25%537M | -11.01%857M | -11.01%857M | 7.11%934M | -24.34%951M |
Non current assets | ||||||||||
Net PPE | 3.75%1.66B | 8.76%1.68B | 8.76%1.68B | 17.23%1.69B | 24.29%1.65B | 27.77%1.6B | 24.78%1.54B | 24.78%1.54B | 49.27%1.44B | 53.94%1.33B |
-Gross PPE | 7.60%2.49B | 10.89%2.47B | 10.89%2.47B | 15.69%2.45B | 21.22%2.39B | 23.60%2.32B | 22.31%2.23B | 22.31%2.23B | 38.12%2.12B | 38.50%1.98B |
-Accumulated depreciation | -16.25%-830M | -15.65%-798M | -15.65%-798M | -12.41%-761M | -14.88%-741M | -15.16%-714M | -17.15%-690M | -17.15%-690M | -19.19%-677M | -14.77%-645M |
Goodwill and other intangible assets | -2.72%8.35B | -2.92%8.38B | -2.92%8.38B | -2.83%8.43B | -2.22%8.52B | -1.73%8.58B | -1.67%8.63B | -1.67%8.63B | 48.87%8.67B | 61.33%8.71B |
-Goodwill | -0.75%2.64B | -0.75%2.64B | -0.75%2.64B | -0.53%2.64B | 0.11%2.66B | 0.53%2.66B | 0.53%2.66B | 0.53%2.66B | 62.71%2.66B | 81.24%2.66B |
-Other intangible assets | -3.60%5.7B | -3.89%5.74B | -3.89%5.74B | -3.84%5.78B | -3.24%5.86B | -2.71%5.92B | -2.63%5.97B | -2.63%5.97B | 43.47%6.01B | 53.90%6.05B |
Investments and advances | -19.63%86M | -19.05%85M | -19.05%85M | -19.20%101M | -10.00%108M | -8.55%107M | -10.26%105M | -10.26%105M | 19.05%125M | 26.32%120M |
Non current deferred assets | 260.00%18M | 240.00%17M | 240.00%17M | --9M | --5M | --5M | --5M | --5M | ---- | ---- |
Other non current assets | 46.67%22M | 14.29%16M | 14.29%16M | 20.00%18M | 25.00%15M | 0.00%15M | -12.50%14M | -12.50%14M | 7.14%15M | -78.18%12M |
Total non current assets | -1.69%10.13B | -1.19%10.17B | -1.19%10.17B | -0.09%10.24B | 1.24%10.3B | 1.90%10.31B | 1.48%10.3B | 1.48%10.3B | 48.39%10.25B | 58.62%10.17B |
Total assets | -1.01%10.74B | -4.59%10.64B | -4.59%10.64B | -4.01%10.74B | -2.81%10.81B | -2.60%10.85B | 0.40%11.15B | 0.40%11.15B | 43.76%11.18B | 45.02%11.12B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 47.22%106M | -29.76%59M | -29.76%59M | -16.13%52M | -39.18%59M | 44.00%72M | 2.44%84M | 2.44%84M | 31.91%62M | 110.87%97M |
-accounts payable | -10.00%36M | -58.18%23M | -58.18%23M | -35.00%26M | -50.00%33M | 73.91%40M | -6.78%55M | -6.78%55M | 17.65%40M | 100.00%66M |
-Total tax payable | 211.11%56M | 46.67%22M | 46.67%22M | 50.00%12M | -29.41%12M | 28.57%18M | 50.00%15M | 50.00%15M | --8M | --17M |
-Dividends payable | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 7.69%14M | 7.69%14M | 7.69%14M | 7.69%14M | 7.69%14M |
Current accrued expenses | -9.45%182M | -5.37%141M | -5.37%141M | 6.06%175M | 16.79%153M | 24.07%201M | 14.62%149M | 14.62%149M | 48.65%165M | 50.57%131M |
Current debt and capital lease obligation | -3.85%25M | 4.00%26M | 4.00%26M | 4.00%26M | 8.33%26M | 8.33%26M | 4.17%25M | 4.17%25M | 212.50%25M | 200.00%24M |
-Current debt | 0.00%15M | 0.00%15M | 0.00%15M | 0.00%15M | 0.00%15M | 0.00%15M | 0.00%15M | 0.00%15M | --15M | --15M |
-Current capital lease obligation | -9.09%10M | 10.00%11M | 10.00%11M | 10.00%11M | 22.22%11M | 22.22%11M | 11.11%10M | 11.11%10M | 25.00%10M | 12.50%9M |
Current deferred liabilities | -48.84%22M | 62.50%39M | 62.50%39M | -20.31%51M | 81.82%40M | 115.00%43M | 71.43%24M | 71.43%24M | 481.82%64M | 175.00%22M |
Other current liabilities | -33.33%12M | -31.03%20M | -31.03%20M | -30.00%28M | -33.33%8M | -28.00%18M | -21.62%29M | -21.62%29M | 21.21%40M | 50.00%12M |
Current liabilities | 0.00%424M | -3.42%395M | -3.42%395M | -7.17%414M | -4.55%357M | 16.80%424M | 6.51%409M | 6.51%409M | 59.29%446M | 67.71%374M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.24%6.2B | -4.52%6.21B | -4.52%6.21B | -6.22%6.24B | -7.18%6.27B | -8.60%6.22B | -4.34%6.51B | -4.34%6.51B | 65.05%6.66B | 67.61%6.75B |
-Long term debt | -0.13%6.14B | -4.58%6.15B | -4.58%6.15B | -6.36%6.17B | -7.37%6.2B | -8.80%6.15B | -4.45%6.44B | -4.45%6.44B | 65.54%6.59B | 68.13%6.69B |
-Long term capital lease obligation | -9.72%65M | 1.47%69M | 1.47%69M | 7.69%70M | 12.70%71M | 12.50%72M | 7.94%68M | 7.94%68M | 27.45%65M | 26.00%63M |
Non current deferred liabilities | -7.20%1.35B | -6.53%1.36B | -6.53%1.36B | -4.84%1.4B | -1.56%1.45B | -0.88%1.46B | -1.16%1.45B | -1.16%1.45B | 47.69%1.47B | 62.54%1.47B |
Employee benefits | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -58.97%16M | -51.16%21M |
Other non current liabilities | 63.64%54M | 240.00%51M | 240.00%51M | 93.75%31M | 68.75%27M | 73.68%33M | -21.05%15M | -21.05%15M | -27.27%16M | -30.43%16M |
Total non current liabilities | -1.28%7.61B | -4.43%7.62B | -4.43%7.62B | -5.96%7.67B | -6.27%7.74B | -7.30%7.71B | -4.09%7.98B | -4.09%7.98B | 60.31%8.16B | 65.22%8.26B |
Total liabilities | -1.22%8.04B | -4.38%8.02B | -4.38%8.02B | -6.02%8.08B | -6.20%8.1B | -6.29%8.13B | -3.62%8.39B | -3.62%8.39B | 60.26%8.6B | 65.33%8.64B |
Shareholders'equity | ||||||||||
Share capital | 1.78%1.89B | 1.57%1.87B | 1.57%1.87B | 1.52%1.87B | 1.58%1.86B | 1.53%1.86B | 1.60%1.85B | 1.60%1.85B | 1.60%1.84B | 1.44%1.83B |
-common stock | 2.74%1.24B | 2.43%1.22B | 2.43%1.22B | 2.35%1.22B | 2.45%1.21B | 2.38%1.21B | 2.49%1.2B | 2.49%1.2B | 2.50%1.19B | 2.25%1.18B |
-Preferred stock | 0.00%650M | 0.00%650M | 0.00%650M | 0.00%650M | 0.00%650M | 0.00%650M | 0.00%650M | 0.00%650M | 0.00%650M | 0.00%650M |
Retained earnings | -3.36%1.15B | -12.72%1.08B | -12.72%1.08B | 3.53%1.11B | 18.93%1.18B | 30.88%1.19B | 42.92%1.24B | 42.92%1.24B | 24.97%1.08B | 9.90%988M |
Less: Treasury stock | 1.28%317M | 1.62%314M | 1.62%314M | 1.95%313M | 1.95%313M | 21.79%313M | 23.11%309M | 23.11%309M | 38.91%307M | 38.91%307M |
Gains losses not affecting retained earnings | 0.00%-23M | -91.67%-23M | -91.67%-23M | 37.04%-17M | 44.44%-15M | 14.81%-23M | 55.56%-12M | 55.56%-12M | 30.77%-27M | 30.77%-27M |
Total stockholders'equity | -0.41%2.7B | -5.24%2.62B | -5.24%2.62B | 2.71%2.65B | 8.92%2.71B | 10.47%2.71B | 14.91%2.77B | 14.91%2.77B | 7.05%2.58B | 1.68%2.49B |
Total equity | -0.41%2.7B | -5.24%2.62B | -5.24%2.62B | 2.71%2.65B | 8.92%2.71B | 10.47%2.71B | 14.91%2.77B | 14.91%2.77B | 7.05%2.58B | 1.68%2.49B |
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