(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 | -24.44%595M | -24.44%595M | 12.14%680.7M | -20.17%463.5M | -14.79%558.7M | -10.73%787.5M | -10.73%787.5M | 13.04%607M | 16.07%580.6M | 44.52%655.7M |
-Cash and cash equivalents | -24.44%595M | -24.44%595M | 12.14%680.7M | -20.17%463.5M | -14.79%558.7M | -10.73%787.5M | -10.73%787.5M | 13.04%607M | 16.07%580.6M | 44.52%655.7M |
Receivables | 31.44%1.61B | 31.44%1.61B | 39.80%1.64B | 48.47%1.71B | 38.12%1.53B | 23.18%1.22B | 23.18%1.22B | 11.29%1.18B | 4.58%1.15B | 5.72%1.11B |
-Accounts receivable | 31.44%1.61B | 31.44%1.61B | 39.80%1.64B | 48.47%1.71B | 38.12%1.53B | 23.18%1.22B | 23.18%1.22B | 11.29%1.18B | 4.58%1.15B | 5.72%1.11B |
Inventory | 7.87%3.44B | 7.87%3.44B | 12.07%3.73B | 13.23%3.83B | 11.75%3.64B | 22.98%3.19B | 22.98%3.19B | 21.41%3.32B | 26.82%3.38B | 38.11%3.26B |
Restricted cash | -75.00%500K | -75.00%500K | ---- | ---- | ---- | -71.01%2M | -71.01%2M | ---- | ---- | ---- |
Other current assets | 29.79%699.3M | 29.79%699.3M | 5.15%624.5M | 26.19%747.2M | -2.74%596.6M | -0.19%538.8M | -0.19%538.8M | 24.77%593.9M | 28.16%592.1M | 40.66%613.4M |
Total current assets | 10.48%6.34B | 10.48%6.34B | 17.08%6.68B | 18.28%6.75B | 12.27%6.33B | 14.46%5.74B | 14.46%5.74B | 18.59%5.7B | 20.64%5.7B | 31.14%5.64B |
Non current assets | ||||||||||
Net PPE | 19.49%2.1B | 19.49%2.1B | 22.52%1.92B | 22.48%1.91B | 12.41%1.83B | 8.41%1.76B | 8.41%1.76B | -2.97%1.57B | -4.44%1.56B | 1.29%1.63B |
-Gross PPE | 13.43%4.76B | 13.43%4.76B | 22.52%1.92B | 22.48%1.91B | 12.41%1.83B | 3.81%4.2B | 3.81%4.2B | -2.97%1.57B | -4.44%1.56B | 1.29%1.63B |
-Accumulated depreciation | -9.09%-2.67B | -9.09%-2.67B | ---- | ---- | ---- | -0.73%-2.44B | -0.73%-2.44B | ---- | ---- | ---- |
Goodwill and other intangible assets | -1.97%1.64B | -1.97%1.64B | 0.01%1.63B | -1.13%1.67B | -1.47%1.68B | 0.13%1.68B | 0.13%1.68B | -3.80%1.63B | -1.45%1.69B | -0.40%1.7B |
-Goodwill | 1.72%1.33B | 1.72%1.33B | 3.56%1.31B | 2.22%1.33B | 1.36%1.32B | 2.34%1.31B | 2.34%1.31B | -2.00%1.26B | 0.30%1.3B | 2.19%1.3B |
-Other intangible assets | -15.26%308.8M | -15.26%308.8M | -12.19%322.8M | -12.29%341M | -10.79%354M | -7.09%364.4M | -7.09%364.4M | -9.52%367.6M | -6.87%388.8M | -8.04%396.8M |
Investments and advances | 17.35%512.7M | 17.35%512.7M | 22.98%512.2M | 21.63%507.2M | 7.87%456.5M | 5.66%436.9M | 5.66%436.9M | -13.30%416.5M | -12.28%417M | -4.71%423.2M |
Non current deferred assets | 110.77%481.6M | 110.77%481.6M | 33.57%299.6M | 27.72%260.3M | 24.95%232.9M | 34.97%228.5M | 34.97%228.5M | 73.74%224.3M | 71.55%203.8M | 163.28%186.4M |
Other non current assets | 29.07%346.8M | 29.07%346.8M | 12.77%315.2M | -4.94%302.1M | -4.49%287.4M | -8.39%268.7M | -8.39%268.7M | 29.52%279.5M | 60.83%317.8M | 63.53%300.9M |
Total non current assets | 16.41%5.08B | 16.41%5.08B | 13.59%4.68B | 11.05%4.65B | 5.74%4.48B | 4.71%4.36B | 4.71%4.36B | -0.42%4.12B | 1.20%4.18B | 5.62%4.24B |
Total assets | 13.04%11.42B | 13.04%11.42B | 15.61%11.35B | 15.22%11.39B | 9.47%10.81B | 10.04%10.1B | 10.04%10.1B | 9.80%9.82B | 11.57%9.89B | 18.82%9.88B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.03%1.61B | -7.03%1.61B | 11.70%1.31B | 15.53%1.39B | 11.77%1.43B | 27.14%1.73B | 27.14%1.73B | 7.23%1.17B | 5.51%1.2B | 16.30%1.28B |
-accounts payable | -12.85%1.21B | -12.85%1.21B | 11.70%1.31B | 15.53%1.39B | 11.77%1.43B | 28.47%1.39B | 28.47%1.39B | 7.23%1.17B | 5.51%1.2B | 16.30%1.28B |
-Total tax payable | 16.36%401.2M | 16.36%401.2M | ---- | ---- | ---- | 22.05%344.8M | 22.05%344.8M | ---- | ---- | ---- |
Current accrued expenses | 15.24%414.3M | 15.24%414.3M | 32.18%2.51B | 27.70%2.45B | 16.29%2.14B | -0.80%359.5M | -0.80%359.5M | -2.43%1.9B | 1.72%1.92B | 9.43%1.84B |
Current provisions | 38.81%1.63B | 38.81%1.63B | ---- | ---- | ---- | 7.47%1.18B | 7.47%1.18B | ---- | ---- | ---- |
Current debt and capital lease obligation | -92.35%15M | -92.35%15M | -70.70%105.8M | -23.45%247.1M | 105.14%195.5M | 110.98%196M | 110.98%196M | 19.33%361.1M | -13.11%322.8M | -73.80%95.3M |
-Current debt | -92.35%15M | -92.35%15M | -70.70%105.8M | -23.45%247.1M | 105.14%195.5M | 110.98%196M | 110.98%196M | 19.33%361.1M | -13.11%322.8M | -73.80%95.3M |
Other current liabilities | -7.60%217.5M | -7.60%217.5M | 4.83%197.6M | 16.07%218.9M | -0.73%217.9M | 6.42%235.4M | 6.42%235.4M | -10.24%188.5M | -15.80%188.6M | -18.19%219.5M |
Current liabilities | 6.25%4.34B | 6.25%4.34B | 13.85%4.12B | 18.51%4.3B | 15.98%3.98B | 18.33%4.09B | 18.33%4.09B | 1.94%3.62B | 0.31%3.63B | 0.60%3.44B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 8.73%1.51B | 8.73%1.51B | 4.61%2.05B | 0.34%2.15B | -5.52%1.91B | -8.94%1.39B | -8.94%1.39B | 36.68%1.96B | 61.45%2.14B | 91.74%2.03B |
-Long term debt | 8.89%1.38B | 8.89%1.38B | 4.01%1.92B | -0.19%2.01B | -5.70%1.79B | -10.37%1.26B | -10.37%1.26B | 39.92%1.85B | 67.27%2.02B | 102.80%1.9B |
-Long term capital lease obligation | 7.18%134.4M | 7.18%134.4M | 14.57%128.2M | 9.18%130.8M | -2.78%122.3M | 8.57%125.4M | 8.57%125.4M | -1.06%111.9M | 1.78%119.8M | 5.18%125.8M |
Non current deferred liabilities | 9.46%122.6M | 9.46%122.6M | 3.31%112.5M | 1.66%116.1M | 1.50%115.3M | -4.19%112M | -4.19%112M | -3.54%108.9M | -0.70%114.2M | 4.12%113.6M |
Employee benefits | 7.91%170.5M | 7.91%170.5M | -20.14%159.4M | -20.83%161.2M | -23.29%160.1M | -24.40%158M | -24.40%158M | -7.89%199.6M | -7.37%203.6M | -3.47%208.7M |
Other non current liabilities | 30.28%616.1M | 30.28%616.1M | 34.61%556.6M | 26.39%530.2M | 20.70%505.6M | 9.70%472.9M | 9.70%472.9M | -4.83%413.5M | -0.19%419.5M | 7.00%418.9M |
Total non current liabilities | 13.49%2.42B | 13.49%2.42B | 7.34%2.88B | 2.69%2.95B | -2.60%2.69B | -6.59%2.13B | -6.59%2.13B | 22.01%2.68B | 38.28%2.88B | 56.03%2.77B |
Total liabilities | 8.73%6.76B | 8.73%6.76B | 11.08%7B | 11.52%7.26B | 7.69%6.68B | 8.41%6.22B | 8.41%6.22B | 9.61%6.3B | 14.16%6.51B | 19.55%6.2B |
Shareholders'equity | ||||||||||
Share capital | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | -12.50%700K | -12.50%700K |
-common stock | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | -12.50%700K | -12.50%700K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 12.47%6.36B | 12.47%6.36B | 13.00%6.05B | 12.80%5.79B | 10.51%5.86B | 9.12%5.65B | 9.12%5.65B | 7.67%5.35B | 5.47%5.13B | 8.34%5.31B |
Paid-in capital | -86.42%4.1M | -86.42%4.1M | 111.01%46M | 171.43%36.1M | 751.72%24.7M | 674.36%30.2M | 674.36%30.2M | 505.56%21.8M | 13.68%13.3M | -49.12%2.9M |
Gains losses not affecting retained earnings | 5.27%-1.71B | 5.27%-1.71B | 6.24%-1.74B | 4.33%-1.68B | -7.43%-1.76B | -1.82%-1.8B | -1.82%-1.8B | -2.65%-1.85B | -1.31%-1.76B | 10.06%-1.64B |
Total stockholders'equity | 19.94%4.66B | 19.94%4.66B | 23.72%4.36B | 22.33%4.14B | 12.46%4.13B | 13.66%3.88B | 13.66%3.88B | 11.10%3.52B | 7.80%3.38B | 19.06%3.67B |
Noncontrolling interests | -50.00%100K | -50.00%100K | -50.00%100K | 100.00%200K | 100.00%200K | -99.28%200K | -99.28%200K | -99.28%200K | -99.62%100K | -99.74%100K |
Total equity | 19.94%4.66B | 19.94%4.66B | 23.72%4.36B | 22.34%4.14B | 12.46%4.13B | 12.74%3.88B | 12.74%3.88B | 10.14%3.52B | 6.90%3.38B | 17.61%3.67B |
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