(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 | -64.49%87M | -64.49%87M | -64.55%95M | -49.65%142M | -34.19%154M | -18.87%245M | -18.87%245M | -28.91%268M | -77.42%282M | -56.51%234M |
-Cash and cash equivalents | -64.49%87M | -64.49%87M | -64.55%95M | -49.65%142M | -34.19%154M | -18.87%245M | -18.87%245M | -28.91%268M | -77.42%282M | -56.51%234M |
Receivables | 9.82%1.61B | 9.82%1.61B | -9.08%1.75B | -27.98%1.36B | -6.87%1.52B | 5.16%1.47B | 5.16%1.47B | 64.79%1.93B | 77.34%1.89B | 52.19%1.63B |
-Accounts receivable | 9.82%1.61B | 9.82%1.61B | -9.08%1.75B | -27.98%1.36B | -6.87%1.52B | 5.16%1.47B | 5.16%1.47B | 64.79%1.93B | 77.34%1.89B | 52.19%1.63B |
Inventory | 6.09%453M | 6.09%453M | -9.78%443M | 3.17%488M | -7.75%488M | -9.73%427M | -9.73%427M | 3.15%491M | -1.25%473M | 5.38%529M |
Prepaid assets | -1.12%88M | -1.12%88M | -11.22%87M | 7.14%90M | -15.00%85M | 61.82%89M | 61.82%89M | -37.97%98M | -43.62%84M | -57.26%100M |
Other current assets | -53.43%224M | -53.43%224M | 20.57%422M | 47.14%515M | 387.00%487M | 208.33%481M | 208.33%481M | --350M | --350M | --100M |
Total current assets | -9.08%2.46B | -9.08%2.46B | -10.69%2.8B | -15.70%2.6B | 5.36%2.73B | 13.78%2.71B | 13.78%2.71B | 43.74%3.14B | 4.69%3.08B | 10.58%2.59B |
Non current assets | ||||||||||
Net PPE | 11.38%10.04B | 11.38%10.04B | 5.60%9.5B | 13.81%9.37B | 13.57%9.18B | 8.12%9.01B | 8.12%9.01B | 7.92%9B | -3.18%8.23B | -7.30%8.08B |
-Gross PPE | 5.81%46.16B | 5.81%46.16B | 4.45%44.97B | 5.82%44.43B | 4.16%43.9B | 1.99%43.62B | 1.99%43.62B | 1.96%43.05B | -0.61%41.99B | -3.93%42.14B |
-Accumulated depreciation | -4.36%-36.12B | -4.36%-36.12B | -4.15%-35.47B | -3.87%-35.06B | -1.93%-34.72B | -0.51%-34.61B | -0.51%-34.61B | -0.49%-34.06B | -0.04%-33.76B | 3.10%-34.06B |
Investments and advances | -29.97%437M | -29.97%437M | 13.12%681M | 12.46%695M | 5.03%605M | -54.29%624M | -54.29%624M | -60.86%602M | -60.23%618M | -63.24%576M |
Non current deferred assets | 290.10%2.29B | 290.10%2.29B | ---- | ---- | ---- | 0.51%586M | 0.51%586M | 0.97%520M | 18.95%609M | 17.71%585M |
Other non current assets | -90.32%21M | -90.32%21M | 50.00%564M | 51.96%582M | 8.91%697M | -66.09%217M | -66.09%217M | -49.19%376M | --383M | --640M |
Total non current assets | 22.44%12.78B | 22.44%12.78B | 2.39%10.75B | 8.17%10.65B | 6.05%10.48B | -4.43%10.44B | -4.43%10.44B | -5.71%10.49B | -6.87%9.84B | -8.34%9.88B |
Total assets | 15.95%15.24B | 15.95%15.24B | -0.62%13.55B | 2.48%13.24B | 5.91%13.21B | -1.17%13.15B | -1.17%13.15B | 2.40%13.63B | -4.35%12.92B | -4.96%12.48B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.55%796M | -7.55%796M | -11.83%969M | -23.17%849M | -5.25%794M | 13.44%861M | 13.44%861M | 48.31%1.1B | 64.68%1.11B | 48.32%838M |
-accounts payable | -14.66%658M | -14.66%658M | -22.33%741M | -29.08%656M | -10.48%658M | 5.47%771M | 5.47%771M | 38.86%954M | 53.40%925M | 40.27%735M |
-Total tax payable | 53.33%138M | 53.33%138M | 57.24%228M | 7.22%193M | 32.04%136M | 221.43%90M | 221.43%90M | 168.52%145M | 164.71%180M | 151.22%103M |
Current accrued expenses | 8.87%626M | 8.87%626M | -6.57%555M | 20.04%653M | 30.07%584M | 29.80%575M | 29.80%575M | 50.76%594M | 33.66%544M | 8.19%449M |
Current provisions | -73.07%136M | -73.07%136M | -28.21%280M | 29.49%505M | 248.57%488M | 258.16%505M | 258.16%505M | 596.43%390M | 596.43%390M | 150.00%140M |
Current debt and capital lease obligation | -30.18%118M | -30.18%118M | -53.97%110M | -57.72%104M | -38.30%145M | -46.18%169M | -46.18%169M | -20.86%239M | -22.40%246M | 117.59%235M |
-Current debt | 0.00%2M | 0.00%2M | -98.40%2M | -98.40%2M | -98.40%2M | -99.07%2M | -99.07%2M | -41.86%125M | -41.86%125M | 6,150.00%125M |
-Current capital lease obligation | -30.54%116M | -30.54%116M | -5.26%108M | -15.70%102M | 30.00%143M | 68.69%167M | 68.69%167M | 31.03%114M | 18.63%121M | 3.77%110M |
Other current liabilities | 15.75%338M | 15.75%338M | -3.39%342M | 10.12%272M | 8.10%227M | 73.81%292M | 73.81%292M | 113.25%354M | 41.14%247M | 103.88%210M |
Current liabilities | -17.56%2.4B | -17.56%2.4B | -11.70%2.64B | -6.51%2.63B | 16.08%2.45B | 37.74%2.92B | 37.74%2.92B | 62.26%2.98B | 58.66%2.81B | 58.00%2.11B |
Non current liabilities | ||||||||||
Long term provisions | 16.73%3.13B | 16.73%3.13B | -14.00%2.48B | -14.90%2.46B | -16.30%2.62B | -15.65%2.68B | -15.65%2.68B | -7.07%2.88B | 52.46%2.89B | 63.48%3.13B |
Long term debt and capital lease obligation | -4.86%5.19B | -4.86%5.19B | 3.29%5.58B | 8.02%5.57B | 0.56%5.8B | -25.28%5.45B | -25.28%5.45B | -24.87%5.4B | -38.72%5.16B | -33.85%5.76B |
-Long term debt | -4.86%5.19B | -4.86%5.19B | 3.29%5.58B | 8.02%5.57B | 0.56%5.8B | -25.28%5.45B | -25.28%5.45B | -24.87%5.4B | -38.72%5.16B | -33.85%5.76B |
Non current deferred liabilities | 18.15%371M | 18.15%371M | -20.57%305M | 404.49%449M | 333.96%460M | 112.16%314M | 112.16%314M | 131.33%384M | -54.12%89M | -55.27%106M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | 5.19%466M | 5.19%466M | 3.04%440M | -6.79%439M | -11.74%451M | -22.69%443M | -22.69%443M | -19.28%427M | -12.62%471M | -12.05%511M |
Total non current liabilities | 2.96%9.15B | 2.96%9.15B | -3.20%8.8B | 3.63%8.92B | -1.93%9.33B | -25.35%8.89B | -25.35%8.89B | -21.75%9.09B | -26.21%8.61B | -21.08%9.51B |
Total liabilities | -2.11%11.55B | -2.11%11.55B | -5.30%11.44B | 1.13%11.55B | 1.34%11.78B | -15.82%11.8B | -15.82%11.8B | -10.27%12.08B | -15.01%11.42B | -13.18%11.62B |
Shareholders'equity | ||||||||||
Share capital | 0.38%263M | 0.38%263M | 0.38%263M | 0.38%263M | 0.38%263M | 0.00%262M | 0.00%262M | 0.00%262M | 0.00%262M | 0.00%262M |
-common stock | 0.38%263M | 0.38%263M | 0.38%263M | 0.38%263M | 0.38%263M | 0.00%262M | 0.00%262M | 0.00%262M | 0.00%262M | 0.00%262M |
Retained earnings | 49.11%-2.96B | 49.11%-2.96B | 24.37%-4.73B | 22.28%-5.19B | 26.73%-5.57B | 38.72%-5.81B | 38.72%-5.81B | 36.61%-6.26B | 31.55%-6.68B | 24.50%-7.61B |
Paid-in capital | -2.57%11.13B | -2.57%11.13B | -2.58%11.2B | -2.59%11.27B | -2.27%11.34B | -1.93%11.42B | -1.93%11.42B | -1.64%11.49B | -1.17%11.57B | -1.08%11.6B |
Less: Treasury stock | 6.06%5.79B | 6.06%5.79B | 15.18%5.67B | 23.11%5.65B | 30.38%5.6B | 35.26%5.46B | 35.26%5.46B | 54.33%4.92B | 43.88%4.59B | 34.71%4.3B |
Gains losses not affecting retained earnings | 7.14%15M | 7.14%15M | -19.05%17M | -19.05%17M | -19.05%17M | -36.36%14M | -36.36%14M | 40.00%21M | 40.00%21M | 40.00%21M |
Total stockholders'equity | 527.66%2.66B | 527.66%2.66B | 79.67%1.08B | 21.40%709M | 2,566.67%444M | 126.52%423M | 126.52%423M | 154.79%600M | 160.58%584M | 98.57%-18M |
Noncontrolling interests | 12.36%1.04B | 12.36%1.04B | 8.20%1.03B | 7.17%987M | 13.68%989M | 5.01%922M | 5.01%922M | 0.63%951M | -11.44%921M | -12.74%870M |
Total equity | 174.42%3.69B | 174.42%3.69B | 35.85%2.11B | 12.69%1.7B | 68.19%1.43B | 287.59%1.35B | 287.59%1.35B | 1,134.00%1.55B | 1,880.26%1.51B | 426.44%852M |
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