(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 4.06%788.8M | 21.30%788.6M | 25.89%849.1M | 25.89%849.1M | 27.54%805.9M | 9.05%758M | 14.33%650.1M | -4.64%674.5M | -4.64%674.5M | 16.37%631.9M |
-Cash and cash equivalents | 4.06%788.8M | 21.30%788.6M | 25.89%849.1M | 25.89%849.1M | 27.54%805.9M | 9.05%758M | 14.33%650.1M | -4.64%674.5M | -4.64%674.5M | 16.37%631.9M |
Receivables | 7.77%141.4M | 23.33%127.4M | 19.53%137.1M | 19.53%137.1M | 22.90%120.2M | 16.83%131.2M | 3.92%103.3M | -0.61%114.7M | -0.61%114.7M | 30.16%97.8M |
-Accounts receivable | 7.79%92.7M | 29.62%74.4M | 15.52%80.4M | 15.52%80.4M | 35.69%71.1M | 27.79%86M | 8.51%57.4M | 1.16%69.6M | 1.16%69.6M | 42.57%52.4M |
-Taxes receivable | 7.74%48.7M | 15.47%53M | 25.72%56.7M | 25.72%56.7M | 8.15%49.1M | 0.44%45.2M | -1.29%45.9M | -3.22%45.1M | -3.22%45.1M | 18.27%45.4M |
Inventory | -3.64%26.5M | 8.22%23.7M | -1.69%23.3M | -1.69%23.3M | 37.24%26.9M | 35.47%27.5M | 30.36%21.9M | 52.90%23.7M | 52.90%23.7M | 28.58%19.6M |
Other current assets | -11.93%51.7M | -12.87%44.7M | -0.39%50.5M | -0.39%50.5M | 12.40%58M | 29.58%58.7M | 46.57%51.3M | 40.06%50.7M | 40.06%50.7M | 43.93%51.6M |
Total current assets | 3.38%1.01B | 19.09%984.4M | 22.74%1.06B | 22.74%1.06B | 26.23%1.01B | 11.73%975.4M | 14.84%826.6M | -1.24%863.6M | -1.24%863.6M | 19.67%800.9M |
Non current assets | ||||||||||
Net PPE | -5.46%2.12B | -6.09%2.13B | -8.00%2.15B | -8.00%2.15B | -9.59%2.17B | -9.62%2.24B | -10.93%2.27B | -10.67%2.33B | -10.67%2.33B | -9.50%2.4B |
-Gross PPE | -53.05%2.12B | -52.56%2.13B | -0.46%4.48B | -0.46%4.48B | -1.74%4.46B | -1.39%4.51B | -2.59%4.5B | -2.21%4.5B | -2.21%4.5B | -1.10%4.54B |
-Accumulated depreciation | ---- | ---- | -7.68%-2.33B | -7.68%-2.33B | -7.12%-2.28B | -8.35%-2.27B | -7.69%-2.23B | -8.93%-2.16B | -8.93%-2.16B | -10.47%-2.13B |
Goodwill and other intangible assets | -0.92%1.55B | -0.41%1.55B | -0.11%1.55B | -0.11%1.55B | -0.40%1.55B | -0.08%1.56B | -0.65%1.56B | -0.26%1.56B | -0.26%1.56B | -0.25%1.56B |
-Goodwill | -0.96%1.24B | -0.36%1.25B | 0.01%1.25B | 0.01%1.25B | -0.02%1.25B | 0.37%1.26B | -0.29%1.25B | 0.17%1.25B | 0.17%1.25B | -0.07%1.25B |
-Other intangible assets | -0.79%301.5M | -0.62%302.3M | -0.59%302.8M | -0.59%302.8M | -1.97%303M | -1.90%303.9M | -2.12%304.2M | -1.99%304.6M | -1.99%304.6M | -0.94%309.1M |
Investments and advances | 19.07%46.2M | 65.31%48.6M | 29.50%41.7M | 29.50%41.7M | -20.66%43.4M | -41.03%38.8M | -81.36%29.4M | -79.95%32.2M | -79.95%32.2M | -66.60%54.7M |
Non current deferred assets | --34.3M | --30.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 4.06%35.9M | 21.35%32.4M | 5.06%33.2M | 5.06%33.2M | -3.68%31.4M | 25.45%34.5M | -6.32%26.7M | 41.70%31.6M | 41.70%31.6M | 20.55%32.6M |
Total non current assets | -2.42%3.78B | -2.31%3.8B | -4.48%3.78B | -4.48%3.78B | -6.16%3.8B | -6.28%3.87B | -9.73%3.89B | -9.23%3.95B | -9.23%3.95B | -8.16%4.05B |
Total assets | -1.25%4.79B | 1.44%4.78B | 0.40%4.84B | 0.40%4.84B | -0.81%4.81B | -3.14%4.85B | -6.21%4.71B | -7.89%4.82B | -7.89%4.82B | -4.49%4.85B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.60%546.5M | 8.70%433.4M | -17.24%86.9M | -17.24%86.9M | 10.99%415M | 7.98%503.2M | 3.75%398.7M | -0.94%105M | -0.94%105M | -4.85%373.9M |
-accounts payable | 8.69%544.2M | 8.74%427.9M | -26.18%53.3M | -26.18%53.3M | 11.14%412.9M | 7.49%500.7M | 2.39%393.5M | -5.00%72.2M | -5.00%72.2M | -5.46%371.5M |
-Total tax payable | -8.00%2.3M | 5.77%5.5M | 2.44%33.6M | 2.44%33.6M | -12.50%2.1M | 1,150.00%2.5M | --5.2M | 9.33%32.8M | 9.33%32.8M | --2.4M |
Current accrued expenses | ---- | ---- | 7.06%169.9M | 7.06%169.9M | ---- | ---- | ---- | -12.85%158.7M | -12.85%158.7M | ---- |
Current debt and capital lease obligation | -3.11%234M | -32.61%230.6M | -4.13%234.3M | -4.13%234.3M | -6.92%236.9M | -7.04%241.5M | 30.96%342.2M | -15.11%244.4M | -15.11%244.4M | 1.88%254.5M |
-Current debt | -6.17%7.6M | -92.91%7.8M | -27.10%7.8M | -27.10%7.8M | -64.09%7.9M | -68.48%8.1M | 304.41%110M | -55.97%10.7M | -55.97%10.7M | 8.44%22M |
-Current capital lease obligation | -3.00%226.4M | -4.05%222.8M | -3.08%226.5M | -3.08%226.5M | -1.51%229M | -0.30%233.4M | -0.81%232.2M | -11.34%233.7M | -11.34%233.7M | 1.30%232.5M |
Current deferred liabilities | ---- | ---- | 14.11%73.6M | 14.11%73.6M | ---- | ---- | ---- | 18.35%64.5M | 18.35%64.5M | ---- |
Other current liabilities | ---- | ---- | 21.85%165.6M | 21.85%165.6M | ---- | ---- | ---- | -1.95%135.9M | -1.95%135.9M | ---- |
Current liabilities | 4.81%780.5M | -10.38%664M | 3.08%730.3M | 3.08%730.3M | 3.74%651.9M | 2.60%744.7M | 14.76%740.9M | -7.88%708.5M | -7.88%708.5M | -2.24%628.4M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.97%3.19B | -1.98%3.33B | -6.06%3.32B | -6.06%3.32B | -5.60%3.35B | -5.72%3.39B | -6.19%3.4B | -3.41%3.53B | -3.41%3.53B | -2.76%3.55B |
-Long term debt | -6.17%2.24B | 0.68%2.39B | -3.34%2.39B | -3.34%2.39B | -3.35%2.39B | -3.42%2.39B | -4.09%2.38B | -0.09%2.47B | -0.09%2.47B | -0.15%2.47B |
-Long term capital lease obligation | -5.47%943.1M | -8.19%936.6M | -12.42%927.1M | -12.42%927.1M | -10.74%963.3M | -10.80%997.7M | -10.74%1.02B | -10.36%1.06B | -10.36%1.06B | -8.24%1.08B |
Non current deferred liabilities | -4.25%354.1M | 0.64%362.5M | 2.20%380.1M | 2.20%380.1M | 0.26%381M | -3.72%369.8M | -5.90%360.2M | -3.60%371.9M | -3.60%371.9M | -1.62%380M |
Other non current liabilities | 1.34%90.7M | -1.75%90M | 4.69%89.2M | 4.69%89.2M | 6.31%89.3M | 9.15%89.5M | 18.96%91.6M | 1.43%85.2M | 1.43%85.2M | 3.46%84M |
Total non current liabilities | -5.63%3.63B | -1.73%3.78B | -5.06%3.79B | -5.06%3.79B | -4.79%3.82B | -5.23%3.85B | -5.68%3.85B | -3.33%3.99B | -3.33%3.99B | -2.53%4.02B |
Total liabilities | -3.94%4.41B | -3.13%4.44B | -3.84%4.52B | -3.84%4.52B | -3.64%4.48B | -4.04%4.59B | -2.89%4.59B | -4.04%4.7B | -4.04%4.7B | -2.49%4.65B |
Shareholders'equity | ||||||||||
Share capital | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | -20.00%100K |
-common stock | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | -20.00%100K |
Retained earnings | 26.22%-401.8M | 32.56%-447.6M | 28.49%-472.4M | 28.49%-472.4M | 19.05%-454.4M | -1.45%-544.6M | -43.22%-663.7M | -69.65%-660.6M | -69.65%-660.6M | -42.05%-561.3M |
Paid-in capital | 2.29%1.26B | 2.10%1.25B | 2.05%1.24B | 2.05%1.24B | 1.99%1.24B | 1.89%1.23B | 1.84%1.23B | 1.79%1.22B | 1.79%1.22B | 2.15%1.21B |
Less: Treasury stock | 5.01%102.7M | 5.13%102.5M | 3.04%98.3M | 3.04%98.3M | 2.84%97.9M | 4.94%97.8M | 5.18%97.5M | 4.72%95.4M | 4.72%95.4M | 9.40%95.2M |
Gains losses not affecting retained earnings | -13.05%-389.8M | -6.94%-374.3M | -3.03%-363.9M | -3.03%-363.9M | 0.61%-360.7M | 7.06%-344.8M | 2.94%-350M | 10.47%-353.2M | 10.47%-353.2M | 9.81%-362.9M |
Total stockholders'equity | 49.49%365.8M | 186.57%326.4M | 181.13%309.8M | 181.13%309.8M | 66.99%325.3M | 17.64%244.7M | -60.22%113.9M | -65.87%110.2M | -65.87%110.2M | -35.95%194.8M |
Noncontrolling interests | -8.91%9.2M | -9.09%9M | -3.23%9M | -3.23%9M | -7.55%9.8M | -5.61%10.1M | -24.43%9.9M | -19.83%9.3M | -19.83%9.3M | -2.04%10.6M |
Total equity | 47.17%375M | 170.92%335.4M | 166.78%318.8M | 166.78%318.8M | 63.15%335.1M | 16.51%254.8M | -58.65%123.8M | -64.28%119.5M | -64.28%119.5M | -34.78%205.4M |
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