(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 | 25.40%1.95B | 37.26%1.85B | 37.26%1.85B | 73.39%1.77B | 33.79%1.72B | 22.42%1.56B | 20.11%1.35B | 20.11%1.35B | 2.64%1.02B | -18.70%1.29B |
-Cash and cash equivalents | 30.80%1.85B | 40.94%1.71B | 40.94%1.71B | 81.62%1.63B | 34.58%1.53B | 20.06%1.42B | 16.22%1.22B | 16.22%1.22B | -3.55%897.18M | -26.16%1.13B |
-Short-term investments | -28.29%102.17M | 4.02%139.85M | 4.02%139.85M | 14.70%144.44M | 28.08%198.77M | 52.11%142.49M | 72.27%134.45M | 72.27%134.45M | 89.18%125.92M | 211.10%155.19M |
Receivables | 25.13%1.59B | 31.09%1.59B | 31.09%1.59B | 26.54%1.66B | 24.91%1.34B | 6.89%1.27B | 20.18%1.21B | 20.18%1.21B | 56.16%1.31B | 42.44%1.08B |
-Accounts receivable | 25.46%1.37B | 37.48%1.39B | 37.48%1.39B | 31.18%1.45B | 23.07%1.29B | 6.90%1.09B | 14.33%1.01B | 14.33%1.01B | 52.94%1.1B | 73.39%1.05B |
-Taxes receivable | 25.72%161.02M | -4.02%129.95M | -4.02%129.95M | -13.79%139M | 85.12%51.78M | -9.03%128.07M | 34.63%135.39M | 34.63%135.39M | 60.53%161.22M | -79.73%27.97M |
-Related party accounts receivable | -99.86%7K | -99.86%28K | -99.86%28K | 119.75%1.22M | 208.31%4.12M | 196.76%4.94M | 2,596.55%19.52M | 2,596.55%19.52M | -58.12%557K | 119.38%1.34M |
-Other receivables | 28.94%63.64M | 48.99%72.36M | 48.99%72.36M | 56.39%69.75M | ---- | 74.82%49.36M | 93.64%48.57M | 93.64%48.57M | 187.09%44.6M | ---- |
Inventory | 15.83%585.32M | 24.09%592.88M | 24.09%592.88M | 41.13%551.98M | 55.53%531.23M | 49.39%505.31M | 66.28%477.79M | 66.28%477.79M | 42.50%391.1M | 15.84%341.55M |
Prepaid assets | 62.98%53.4M | -25.97%29.73M | -25.97%29.73M | 76.05%42.34M | ---- | 89.04%32.76M | 69.21%40.16M | 69.21%40.16M | -6.34%24.05M | ---- |
Restricted cash | -98.06%6.6M | -96.31%12.83M | -96.31%12.83M | 424.68%24.85M | ---- | 5,595.98%340.28M | 6,274.87%347.49M | 6,274.87%347.49M | 0.62%4.74M | ---- |
Other current assets | 0.00%258K | 0.00%258K | 0.00%258K | 0.00%258K | 0.69%164.17M | 0.00%258K | 0.00%258K | 0.00%258K | 0.00%258K | 63,092.64%163.04M |
Total current assets | 14.40%4.34B | 18.86%4.2B | 18.86%4.2B | 43.30%4.18B | 26.72%3.82B | 26.60%3.79B | 35.28%3.54B | 35.28%3.54B | 22.55%2.92B | 3.58%3.01B |
Non current assets | ||||||||||
Net PPE | 10.43%9.23B | 8.08%9.09B | 8.08%9.09B | -7.50%8.75B | -10.68%8.47B | -12.76%8.35B | -11.36%8.41B | -11.36%8.41B | -1.71%9.45B | -0.64%9.48B |
-Gross PPE | 8.55%17.6B | 3.43%17.5B | 3.43%17.5B | -6.49%16.96B | ---- | -10.11%16.21B | -4.60%16.92B | -4.60%16.92B | 1.92%18.13B | ---- |
-Accumulated depreciation | -6.56%-8.37B | 1.16%-8.41B | 1.16%-8.41B | 5.39%-8.21B | ---- | 7.11%-7.86B | -3.19%-8.51B | -3.19%-8.51B | -6.20%-8.68B | ---- |
Goodwill and other intangible assets | 2.46%1.12B | 6.63%1.15B | 6.63%1.15B | 10.03%1.14B | 7.48%1.15B | -5.64%1.1B | 6.04%1.08B | 6.04%1.08B | 1.15%1.03B | -2.33%1.07B |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Other intangible assets | 2.46%1.12B | 6.63%1.15B | 6.63%1.15B | 10.03%1.14B | 7.48%1.15B | -5.64%1.1B | 6.04%1.08B | 6.04%1.08B | 1.15%1.03B | -2.33%1.07B |
Investments and advances | 63.18%24.79M | 73.75%24.75M | 73.75%24.75M | 60.54%24.24M | -7.02%16.98M | 1.36%15.19M | 10.73%14.24M | 10.73%14.24M | 28.34%15.1M | 46.93%18.26M |
Non current accounts receivable | -46.90%22.59M | -34.40%26.7M | -34.40%26.7M | -24.01%32.62M | 11.21%12.85M | -11.13%42.54M | -10.37%40.71M | -10.37%40.71M | -21.12%42.93M | -73.75%11.56M |
Related parties assets | -99.86%7K | -99.86%28K | -99.86%28K | 119.75%1.22M | 208.31%4.12M | 196.76%4.94M | 2,596.55%19.52M | 2,596.55%19.52M | -58.12%557K | 119.38%1.34M |
Financial assets | --0 | --0 | --0 | --0 | ---- | --0 | --0 | --0 | --0 | ---- |
Non current deferred assets | -17.36%4.37M | -19.15%4.78M | -19.15%4.78M | -83.78%7.91M | -86.80%3.84M | -79.89%5.29M | -61.31%5.92M | -61.31%5.92M | -96.14%48.76M | -97.41%29.12M |
Non current prepaid assets | 221.90%18.94M | 408.08%15.48M | 408.08%15.48M | 316.44%15.75M | ---- | 44.95%5.89M | -36.01%3.05M | -36.01%3.05M | -15.58%3.78M | ---- |
Other non current assets | 14.14%146.7M | 25.69%149.13M | 25.69%149.13M | 33.22%145.17M | 23.89%176.48M | 17.58%128.53M | 31.51%118.64M | 31.51%118.64M | 26.78%108.96M | 58.44%142.45M |
Total non current assets | 9.52%10.57B | 8.16%10.46B | 8.16%10.46B | -5.60%10.11B | -8.60%9.82B | -11.82%9.65B | -9.39%9.67B | -9.39%9.67B | -11.22%10.71B | -9.91%10.75B |
Total assets | 10.90%14.9B | 11.02%14.67B | 11.02%14.67B | 4.88%14.29B | -0.86%13.64B | -3.56%13.44B | -0.61%13.21B | -0.61%13.21B | -5.65%13.62B | -7.26%13.76B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 30.71%1.81B | 26.18%1.68B | 26.18%1.68B | -64.47%1.7B | -70.25%1.63B | -50.82%1.38B | -48.13%1.33B | -48.13%1.33B | 96.77%4.77B | 128.21%5.47B |
-accounts payable | 3.45%862.34M | 26.53%817.51M | 26.53%817.51M | 47.74%1.25B | -68.99%1.62B | -19.90%833.54M | -28.23%646.12M | -28.23%646.12M | -35.40%842.96M | 308.23%5.24B |
-Total tax payable | -24.25%17.72M | 28.35%24.69M | 28.35%24.69M | -0.45%24.47M | -47.56%2.1M | 57.83%23.39M | 103.35%19.24M | 103.35%19.24M | 27.39%24.58M | -75.93%4M |
-Dividends payable | --252.03M | --174.55M | --174.55M | --149.66M | ---- | ---- | --0 | --0 | ---- | ---- |
-Due to related parties current | 1,229,000.00%12.29M | 61,933.33%7.44M | 61,933.33%7.44M | -98.78%2.84M | --0 | -100.00%1K | -100.00%12K | -100.00%12K | -65.18%232.46M | -63.27%224.86M |
-Other payable | 26.10%662.68M | -1.62%653.27M | -1.62%653.27M | -92.56%273.25M | ---- | -48.98%525.53M | -33.03%664.04M | -33.03%664.04M | 746.49%3.67B | ---- |
Current accrued expenses | -39.42%176.11M | -11.85%242.31M | -11.85%242.31M | -40.74%290.65M | ---- | -90.42%290.71M | -90.30%274.89M | -90.30%274.89M | -65.82%490.46M | ---- |
Current provisions | -41.97%9.53M | 3.42%15.07M | 3.42%15.07M | -65.04%9.1M | -44.60%17.16M | -44.76%16.43M | -47.71%14.57M | -47.71%14.57M | 6.27%26.04M | 17.54%30.97M |
Current debt and capital lease obligation | -18.62%768.04M | -21.57%695.36M | -21.57%695.36M | -89.94%599.94M | ---- | -81.39%943.8M | -80.69%886.59M | -80.69%886.59M | 35.32%5.97B | ---- |
-Current debt | -57.33%230.19M | -61.15%183.68M | -61.15%183.68M | -95.34%225.74M | ---- | -87.10%539.48M | -87.11%472.82M | -87.11%472.82M | 39.16%4.84B | ---- |
-Current capital lease obligation | 33.02%537.84M | 23.66%511.68M | 23.66%511.68M | -66.63%374.2M | ---- | -54.44%404.32M | -55.13%413.77M | -55.13%413.77M | 20.87%1.12B | ---- |
Current deferred liabilities | 14.88%2.91B | 20.24%3.05B | 20.24%3.05B | 15.23%2.94B | ---- | 8.75%2.53B | 11.48%2.53B | 11.48%2.53B | 14.19%2.55B | ---- |
Other current liabilities | -36.83%16.49M | -77.82%10.9M | -77.82%10.9M | -83.43%9.28M | -55.28%3.59B | -21.00%26.1M | 97.95%49.12M | 97.95%49.12M | 50.64%56.03M | 43,205.62%8.02B |
Current liabilities | 9.53%5.69B | 11.78%5.69B | 11.78%5.69B | -59.99%5.55B | -61.31%5.23B | -60.99%5.19B | -58.68%5.09B | -58.68%5.09B | 31.21%13.86B | 23.01%13.52B |
Non current liabilities | ||||||||||
Long term provisions | 5.94%983.75M | -0.13%926.74M | -0.13%926.74M | 19.27%959.24M | 13.83%971.76M | 12.98%928.6M | 30.23%927.96M | 30.23%927.96M | 12.52%804.25M | 55.34%853.71M |
Long term debt and capital lease obligation | 9.20%6.4B | 6.07%6.34B | 6.07%6.34B | -0.79%6.08B | ---- | -3.42%5.86B | 0.51%5.98B | 0.51%5.98B | 4.94%6.12B | ---- |
-Long term debt | -5.50%2.85B | -4.04%2.88B | -4.04%2.88B | 20.12%2.9B | ---- | 16.19%3.01B | 16.56%3B | 16.56%3B | -10.19%2.41B | ---- |
-Long term capital lease obligation | 24.73%3.55B | 16.27%3.46B | 16.27%3.46B | -14.37%3.18B | ---- | -18.04%2.85B | -11.76%2.97B | -11.76%2.97B | 17.83%3.71B | ---- |
Non current deferred liabilities | -20.82%670.5M | -4.39%731.3M | -4.39%731.3M | -5.07%755.98M | 7.05%372.6M | -1.44%846.83M | -10.34%764.83M | -10.34%764.83M | -13.31%796.39M | -64.46%348.05M |
Employee benefits | 33.45%139.85M | 31.16%122.62M | 31.16%122.62M | 117.66%123.77M | 126.07%128.5M | 62.66%104.8M | 66.25%93.49M | 66.25%93.49M | 2.64%56.86M | -8.16%56.84M |
Other non current liabilities | ---- | ---- | ---- | ---- | -6.02%6.3B | ---- | ---- | ---- | ---- | --6.71B |
Total non current liabilities | 7.09%8.63B | 5.55%8.54B | 5.55%8.54B | 3.60%8.31B | -0.85%8.16B | -1.57%8.06B | 0.60%8.09B | 0.60%8.09B | -2.14%8.02B | 9.66%8.23B |
Total liabilities | 8.04%14.32B | 7.96%14.23B | 7.96%14.23B | -36.69%13.86B | -38.42%13.39B | -38.36%13.25B | -35.26%13.18B | -35.26%13.18B | 16.64%21.89B | 17.59%21.75B |
Shareholders'equity | ||||||||||
Share capital | -62.39%5B | -62.38%5B | -62.38%5B | 59.03%5B | 59.03%5B | 322.83%13.3B | 322.68%13.3B | 322.68%13.3B | 0.00%3.15B | 0.00%3.15B |
-common stock | -62.39%5B | -62.38%5B | -62.38%5B | 59.03%5B | 59.03%5B | 322.83%13.3B | 322.68%13.3B | 322.68%13.3B | 0.00%3.15B | 0.00%3.15B |
Retained earnings | 108.81%645.21M | 106.19%464.41M | 106.19%464.41M | 104.05%406.34M | 102.50%244.07M | 20.59%-7.32B | 15.15%-7.5B | 15.15%-7.5B | -64.97%-10.04B | -80.65%-9.74B |
Less: Treasury stock | --0 | --0 | --0 | --0 | --0 | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K | 0.00%178K |
Gains losses not affecting retained earnings | 12.61%-5.05B | 12.80%-5.02B | 12.80%-5.02B | -266.77%-4.97B | -260.10%-4.99B | -291.21%-5.78B | -322.63%-5.75B | -322.63%-5.75B | 1.16%-1.36B | 1.21%-1.39B |
Other equity interest | 0.00%39K | 0.00%39K | 0.00%39K | --39K | --39K | --39K | --39K | --39K | ---- | ---- |
Total stockholders'equity | 196.60%598.72M | 965.10%450.3M | 965.10%450.3M | 105.30%437.43M | 103.25%259.8M | 102.67%201.86M | 100.60%42.28M | 100.60%42.28M | -91.35%-8.25B | -118.72%-7.98B |
Noncontrolling interests | 14.96%-10.66M | -4.07%-12.03M | -4.07%-12.03M | 42.95%-7.63M | -63.06%-13.47M | -58.44%-12.54M | -11.60%-11.56M | -11.60%-11.56M | 3.57%-13.38M | 21.14%-8.26M |
Total equity | 210.62%588.05M | 1,326.63%438.28M | 1,326.63%438.28M | 105.20%429.8M | 103.08%246.33M | 102.50%189.32M | 100.43%30.72M | 100.43%30.72M | -91.04%-8.26B | -118.32%-7.99B |
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