(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 | -40.64%889.9M | -40.64%889.9M | 15.83%1.6B | 71.90%1.6B | 242.47%1.59B | 241.28%1.5B | 241.28%1.5B | 132.38%1.38B | 13.00%930.6M | -18.69%463.33M |
-Cash and cash equivalents | -40.64%889.9M | -40.64%889.9M | 15.83%1.6B | 71.90%1.6B | 242.47%1.59B | 241.28%1.5B | 241.28%1.5B | 132.38%1.38B | 13.00%930.6M | -18.69%463.33M |
Receivables | 26.69%1.84B | 26.69%1.84B | 45.86%1.71B | 62.99%1.77B | 128.02%1.66B | 106.92%1.45B | 106.92%1.45B | 102.90%1.17B | 111.62%1.09B | 22.99%729.96M |
-Accounts receivable | 1.86%1.21B | 1.86%1.21B | 13.90%1.18B | 39.71%1.34B | 105.23%1.35B | 113.85%1.19B | 113.85%1.19B | 98.78%1.04B | 111.37%962.22M | 23.60%658.73M |
-Taxes receivable | 174.86%587.23M | 174.86%587.23M | ---- | ---- | ---- | 89.56%213.65M | 89.56%213.65M | ---- | ---- | ---- |
-Other receivables | -20.80%34.82M | -20.80%34.82M | 289.62%528.74M | 243.05%426.78M | 338.83%312.56M | 44.49%43.96M | 44.49%43.96M | 141.05%135.71M | 113.56%124.41M | 17.61%71.23M |
Inventory | 4.11%2.16B | 4.11%2.16B | 110.88%3.4B | 200.82%3.66B | 213.75%3.18B | 159.95%2.08B | 159.95%2.08B | 116.51%1.61B | 66.02%1.22B | 47.83%1.01B |
Prepaid assets | 107.07%323.93M | 107.07%323.93M | ---- | ---- | ---- | 213.29%156.44M | 213.29%156.44M | ---- | ---- | ---- |
Other current assets | -1.92%6.6M | -1.92%6.6M | 219.22%411.93M | 264.58%425.36M | 74.29%225.54M | 15.97%6.72M | 15.97%6.72M | -19.56%129.04M | 42.73%116.67M | 37.90%129.41M |
Total current assets | 0.58%5.22B | 0.58%5.22B | 65.83%7.13B | 122.52%7.45B | 184.94%6.66B | 160.17%5.19B | 160.17%5.19B | 106.77%4.3B | 55.72%3.35B | 16.28%2.34B |
Non current assets | ||||||||||
Net PPE | 35.84%9.63B | 35.84%9.63B | 29.31%8.31B | 26.52%7.85B | 21.98%7.35B | 16.93%7.09B | 16.93%7.09B | 13.61%6.43B | 12.66%6.21B | 11.84%6.03B |
-Gross PPE | 30.46%12.37B | 30.46%12.37B | 25.42%10.93B | 22.82%10.4B | 19.32%9.83B | 15.23%9.48B | 15.23%9.48B | 11.95%8.71B | 11.44%8.47B | 10.83%8.24B |
-Accumulated depreciation | -14.52%-2.74B | -14.52%-2.74B | -14.50%-2.62B | -12.63%-2.54B | -12.09%-2.48B | -10.45%-2.39B | -10.45%-2.39B | -7.53%-2.29B | -8.21%-2.26B | -8.14%-2.21B |
Goodwill and other intangible assets | -0.73%1.89B | -0.73%1.89B | 7.85%1.87B | 4.44%1.91B | 2.44%1.92B | -0.06%1.91B | -0.06%1.91B | -10.99%1.73B | -7.29%1.83B | -4.64%1.87B |
-Goodwill | 0.75%1.63B | 0.75%1.63B | 9.42%1.61B | 5.97%1.63B | 3.72%1.63B | 1.25%1.62B | 1.25%1.62B | -9.59%1.47B | -5.97%1.54B | -3.29%1.58B |
-Other intangible assets | -9.04%261.86M | -9.04%261.86M | -0.93%260.54M | -3.82%274.41M | -4.34%284.51M | -6.82%287.87M | -6.82%287.87M | -18.07%262.98M | -13.83%285.3M | -11.23%297.41M |
Investments and advances | 19.06%1.37B | 19.06%1.37B | 8.24%1.25B | 79.39%1.62B | 48.38%1.39B | 26.16%1.15B | 26.16%1.15B | 28.37%1.16B | -0.35%903.86M | 41.33%937.62M |
Non current deferred assets | -51.69%22.43M | -51.69%22.43M | ---- | ---- | ---- | 147.03%46.43M | 147.03%46.43M | ---- | ---- | ---- |
Other non current assets | 80.71%137.25M | 80.71%137.25M | 51.35%328.52M | 17.08%269.69M | 1.30%243.41M | -3.49%75.95M | -3.49%75.95M | -13.79%217.06M | -10.05%230.35M | -8.62%240.28M |
Total non current assets | 27.11%13.05B | 27.11%13.05B | 23.36%11.76B | 27.09%11.65B | 20.12%10.91B | 14.36%10.27B | 14.36%10.27B | 8.88%9.53B | 6.07%9.17B | 9.64%9.08B |
Total assets | 18.21%18.27B | 18.21%18.27B | 36.55%18.88B | 52.63%19.11B | 53.86%17.56B | 40.85%15.46B | 40.85%15.46B | 27.66%13.83B | 15.96%12.52B | 10.94%11.42B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.54%2.39B | 4.54%2.39B | 66.91%3.09B | 201.16%3.61B | 232.63%3.1B | 217.03%2.29B | 217.03%2.29B | 192.05%1.85B | 80.01%1.2B | 63.61%931.93M |
-accounts payable | 0.28%1.54B | 0.28%1.54B | 9.70%1.81B | 79.56%1.96B | 107.90%1.76B | 155.40%1.53B | 155.40%1.53B | 202.58%1.65B | 103.98%1.09B | 71.71%845.71M |
-Total tax payable | 89.18%255.16M | 89.18%255.16M | 184.30%436.24M | 730.15%513.34M | 602.77%282.04M | 387.50%134.88M | 387.50%134.88M | 260.60%153.44M | -27.90%61.84M | 26.44%40.13M |
-Dividends payable | -53.00%46.67M | -53.00%46.67M | 1.22%46.66M | 1.21%46.65M | 1.44%46.75M | 118.36%99.28M | 118.36%99.28M | 1.43%46.1M | 1.47%46.1M | 1.69%46.09M |
-Due to related parties current | 6.14%550.19M | 6.14%550.19M | --795.09M | --1.09B | --1.01B | 991.34%518.38M | 991.34%518.38M | ---- | ---- | ---- |
Current accrued expenses | 22.69%376.47M | 22.69%376.47M | 78.84%689.11M | 103.30%672.81M | -39.59%403.34M | -53.69%306.84M | -53.69%306.84M | -59.72%385.33M | 4.08%330.94M | 76.16%667.61M |
Current debt and capital lease obligation | 29,306.06%625.76M | 29,306.06%625.76M | -35.37%162.35M | -97.51%6.25M | -99.57%2.17M | -99.45%2.13M | -99.45%2.13M | 41,015.55%251.22M | 40,237.72%251.3M | 81,684.90%503.8M |
-Current debt | 29,306.06%625.76M | 29,306.06%625.76M | -35.37%162.35M | -97.51%6.25M | -99.57%2.17M | -99.45%2.13M | -99.45%2.13M | 41,015.55%251.22M | 40,237.72%251.3M | 81,684.90%503.8M |
Current liabilities | 29.90%3.56B | 29.90%3.56B | 58.43%3.94B | 140.86%4.29B | 66.66%3.51B | 46.24%2.74B | 46.24%2.74B | 56.37%2.49B | 80.90%1.78B | 120.65%2.1B |
Non current liabilities | ||||||||||
Long term provisions | 1.02%111.93M | 1.02%111.93M | ---- | ---- | ---- | -2.59%110.79M | -2.59%110.79M | ---- | ---- | ---- |
Long term debt and capital lease obligation | 10.27%3.65B | 10.27%3.65B | 12.10%3.5B | 9.47%3.51B | 62.83%3.23B | 55.50%3.31B | 55.50%3.31B | 54.28%3.12B | 56.85%3.21B | -2.18%1.99B |
-Long term debt | 10.14%3.54B | 10.14%3.54B | 12.10%3.5B | 9.47%3.51B | 62.83%3.23B | 60.40%3.21B | 60.40%3.21B | 54.28%3.12B | 56.85%3.21B | -2.18%1.99B |
-Long term capital lease obligation | 14.52%113.68M | 14.52%113.68M | ---- | ---- | ---- | -21.83%99.27M | -21.83%99.27M | ---- | ---- | ---- |
Non current deferred liabilities | 32.38%636.46M | 32.38%636.46M | -32.51%289.53M | -16.30%328.08M | 27.72%486.47M | 36.09%480.77M | 36.09%480.77M | 19.11%429.01M | -8.52%391.95M | 0.05%380.88M |
Employee benefits | -4.31%210.12M | -4.31%210.12M | -18.87%186.75M | -22.91%191.92M | -25.96%193.41M | -28.09%219.59M | -28.09%219.59M | -33.65%230.18M | -30.28%248.97M | -28.33%261.22M |
Other non current liabilities | 20.40%69.53M | 20.40%69.53M | 34.96%807.05M | 18.58%700.83M | 5.66%686.66M | -6.52%57.75M | -6.52%57.75M | -3.16%597.98M | -4.20%591.02M | 4.94%649.88M |
Total non current liabilities | 11.50%5.05B | 11.50%5.05B | 9.22%4.78B | 6.59%4.73B | 40.34%4.6B | 37.35%4.52B | 37.35%4.52B | 30.78%4.38B | 28.77%4.44B | -3.44%3.28B |
Total liabilities | 18.44%8.61B | 18.44%8.61B | 27.06%8.72B | 45.06%9.02B | 50.63%8.11B | 40.58%7.27B | 40.58%7.27B | 39.03%6.86B | 40.36%6.22B | 23.77%5.38B |
Shareholders'equity | ||||||||||
Share capital | 0.17%1.17M | 0.17%1.17M | 0.26%1.17M | 0.26%1.17M | 0.17%1.17M | 0.17%1.17M | 0.17%1.17M | 0.09%1.17M | 0.17%1.17M | 0.34%1.17M |
-common stock | 0.17%1.17M | 0.17%1.17M | 0.26%1.17M | 0.26%1.17M | 0.17%1.17M | 0.17%1.17M | 0.17%1.17M | 0.09%1.17M | 0.17%1.17M | 0.34%1.17M |
Retained earnings | 24.74%6.99B | 24.74%6.99B | 69.47%7.65B | 101.85%7.4B | 105.62%6.79B | 80.89%5.6B | 80.89%5.6B | 43.52%4.52B | 2.23%3.66B | 3.07%3.3B |
Paid-in capital | 0.40%2.95B | 0.40%2.95B | 0.42%2.95B | 0.31%2.94B | 0.57%2.93B | 0.71%2.94B | 0.71%2.94B | 0.70%2.93B | 0.66%2.93B | 0.88%2.92B |
Gains losses not affecting retained earnings | 5.73%-528.53M | 5.73%-528.53M | 2.28%-700.97M | -2.13%-517.95M | -30.41%-513.34M | -42.86%-560.66M | -42.86%-560.66M | -95.75%-717.31M | -54.61%-507.14M | -12.43%-393.62M |
Total stockholders'equity | 17.91%9.41B | 17.91%9.41B | 47.01%9.9B | 61.30%9.82B | 58.12%9.21B | 41.91%7.98B | 41.91%7.98B | 18.24%6.73B | -1.30%6.09B | 1.40%5.83B |
Noncontrolling interests | 21.47%252.92M | 21.47%252.92M | 14.07%264.62M | 26.45%272.73M | 18.17%246.34M | 15.46%208.22M | 15.46%208.22M | 15.35%231.99M | 7.72%215.68M | 6.26%208.45M |
Total equity | 18.00%9.67B | 18.00%9.67B | 45.92%10.16B | 60.10%10.09B | 56.74%9.46B | 41.09%8.19B | 41.09%8.19B | 18.14%6.96B | -1.02%6.3B | 1.56%6.04B |
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