(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 | -33.21%70.8M | -33.21%70.8M | 11.29%96.6M | 28.12%101.6M | 26.15%96M | 8.05%106M | 8.05%106M | -7.95%86.8M | -33.36%79.3M | -37.42%76.1M |
-Cash and cash equivalents | -33.21%70.8M | -33.21%70.8M | 11.29%96.6M | 28.12%101.6M | 26.15%96M | 8.05%106M | 8.05%106M | -7.95%86.8M | -33.36%79.3M | -37.42%76.1M |
Receivables | -2.10%111.8M | -2.10%111.8M | -6.02%118.7M | -9.87%120.6M | 6.72%122.2M | 3.35%114.2M | 3.35%114.2M | 19.60%126.3M | 40.84%133.8M | 22.99%114.5M |
-Accounts receivable | -4.93%102.1M | -4.93%102.1M | -0.97%112.8M | -8.56%113.2M | 8.01%118.7M | 2.58%107.4M | 2.58%107.4M | 12.33%113.9M | 29.63%123.8M | 18.55%109.9M |
-Taxes receivable | -55.56%800K | -55.56%800K | -71.01%2M | -5.26%3.6M | -25.00%300K | 28.57%1.8M | 28.57%1.8M | 155.56%6.9M | 80.95%3.8M | -77.78%400K |
-Other receivables | 43.90%11.8M | 43.90%11.8M | -23.91%7M | -28.87%6.9M | -13.75%6.9M | 3.80%8.2M | 3.80%8.2M | 61.40%9.2M | 546.67%9.7M | 175.86%8M |
-Recievables adjustments allowances | 9.38%-2.9M | 9.38%-2.9M | 16.22%-3.1M | 11.43%-3.1M | 2.63%-3.7M | 8.57%-3.2M | 8.57%-3.2M | 11.90%-3.7M | 14.63%-3.5M | 11.63%-3.8M |
Inventory | -5.45%104M | -5.45%104M | -6.86%107.2M | 0.28%109.1M | 9.14%113.4M | 21.95%110M | 21.95%110M | 28.46%115.1M | 30.93%108.8M | 26.86%103.9M |
Prepaid assets | -4.22%15.9M | -4.22%15.9M | -10.65%15.1M | 5.63%16.9M | 0.55%18.2M | -3.49%16.6M | -3.49%16.6M | 13.42%16.9M | 17.65%16M | 34.07%18.1M |
Other current assets | 92.86%2.7M | 92.86%2.7M | 28.57%2.7M | -15.79%1.6M | 22.22%1.1M | 7.69%1.4M | 7.69%1.4M | 61.54%2.1M | -13.64%1.9M | -43.75%900K |
Total current assets | -12.20%313M | -12.20%313M | -0.48%350.1M | 5.11%362M | 13.80%362M | 10.75%356.5M | 10.75%356.5M | 13.37%351.8M | 8.47%344.4M | 0.57%318.1M |
Non current assets | ||||||||||
Net PPE | 4.92%618.2M | 4.92%618.2M | 6.29%613.1M | 4.92%605.5M | 2.39%592.4M | 1.20%589.2M | 1.20%589.2M | 2.02%576.8M | 1.71%577.1M | 2.68%578.6M |
-Gross PPE | 6.82%1.22B | 6.82%1.22B | 8.16%1.2B | 7.37%1.18B | 100.22%1.16B | 5.81%1.14B | 5.81%1.14B | 96.48%1.11B | 5.62%1.1B | -43.04%578.6M |
-Accumulated depreciation | -8.86%-598.2M | -8.86%-598.2M | -10.17%-588.4M | -10.08%-572.1M | ---566.1M | -11.23%-549.5M | -11.23%-549.5M | ---534.1M | -10.34%-519.7M | ---- |
Goodwill and other intangible assets | 2.24%587.9M | 2.24%587.9M | 2.26%588.6M | 0.02%579.7M | -2.07%571.9M | -2.28%575M | -2.28%575M | -3.03%575.6M | -3.56%579.6M | -4.48%584M |
-Goodwill | 4.90%175.5M | 4.90%175.5M | 4.92%174.8M | 0.30%167.4M | 0.12%167.3M | 0.18%167.3M | 0.18%167.3M | 0.00%166.6M | 0.06%166.9M | 0.36%167.1M |
-Other intangible assets | 1.15%412.4M | 1.15%412.4M | 1.17%413.8M | -0.10%412.3M | -2.95%404.6M | -3.25%407.7M | -3.25%407.7M | -4.22%409M | -4.95%412.7M | -6.29%416.9M |
Investments and advances | -18.67%25.7M | -18.67%25.7M | -50.09%29M | -46.94%33.8M | -44.35%32M | -47.07%31.6M | -47.07%31.6M | 7.59%58.1M | 27.40%63.7M | 24.46%57.5M |
Financial assets | -76.62%1.8M | -76.62%1.8M | --3M | --3.1M | --1.9M | --7.7M | --7.7M | ---- | ---- | ---- |
Defined pension benefit | 1.68%84.6M | 1.68%84.6M | -21.65%88.3M | -22.42%86.5M | -23.12%84.8M | -23.67%83.2M | -23.67%83.2M | -7.70%112.7M | -8.00%111.5M | -8.39%110.3M |
Other non current assets | -6.36%41.2M | -6.36%41.2M | -35.25%41.7M | -27.73%41.7M | -28.02%42.9M | -8.71%44M | -8.71%44M | 8.24%64.4M | -3.19%57.7M | 2.58%59.6M |
Total non current assets | 2.16%1.36B | 2.16%1.36B | -1.72%1.36B | -2.83%1.35B | -4.61%1.33B | -4.14%1.33B | -4.14%1.33B | -0.50%1.39B | -0.69%1.39B | -0.69%1.39B |
Total assets | -0.88%1.67B | -0.88%1.67B | -1.47%1.71B | -1.25%1.71B | -1.18%1.69B | -1.33%1.69B | -1.33%1.69B | 2.02%1.74B | 1.01%1.73B | -0.42%1.71B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -12.89%93.3M | -12.89%93.3M | -3.08%103.7M | -4.05%104.3M | 2.09%112.4M | -0.56%107.1M | -0.56%107.1M | 2.00%107M | 16.76%108.7M | 23.43%110.1M |
-accounts payable | -13.33%91M | -13.33%91M | -10.60%95.3M | -10.21%96.7M | 0.83%96.9M | -0.76%105M | -0.76%105M | 13.04%106.6M | 22.53%107.7M | 19.08%96.1M |
-Total tax payable | 9.52%2.3M | 9.52%2.3M | 2,000.00%8.4M | 660.00%7.6M | 10.71%15.5M | 10.53%2.1M | 10.53%2.1M | -92.45%400K | -80.77%1M | 64.71%14M |
Current accrued expenses | -27.39%27.3M | -27.39%27.3M | -40.29%24.3M | -31.05%24.2M | -25.60%18.6M | 30.10%37.6M | 30.10%37.6M | 91.98%40.7M | 52.61%35.1M | 98.41%25M |
Current debt and capital lease obligation | 298.77%32.3M | 298.77%32.3M | -18.62%27.1M | -37.31%21M | -59.58%13.5M | -75.30%8.1M | -75.30%8.1M | 3.42%33.3M | 3.40%33.5M | 3.73%33.4M |
-Current debt | --22.5M | --22.5M | -32.40%16.9M | -54.80%11.3M | -77.60%5.6M | ---- | ---- | 0.00%25M | 0.00%25M | 0.00%25M |
-Current capital lease obligation | 20.99%9.8M | 20.99%9.8M | 22.89%10.2M | 14.12%9.7M | -5.95%7.9M | 3.85%8.1M | 3.85%8.1M | 15.28%8.3M | 14.86%8.5M | 16.67%8.4M |
Current liabilities | 6.46%194.5M | 6.46%194.5M | -12.52%185.8M | -14.67%176.8M | -13.74%166.3M | -12.83%182.7M | -12.83%182.7M | 9.32%212.4M | 16.67%207.2M | 23.43%192.8M |
Non current liabilities | ||||||||||
Long term provisions | -25.71%2.6M | -25.71%2.6M | ---- | ---- | ---- | -27.08%3.5M | -27.08%3.5M | -17.78%3.7M | -17.39%3.8M | -18.37%4M |
Long term debt and capital lease obligation | -10.43%608.1M | -10.43%608.1M | -5.29%650.3M | 0.58%678.4M | 5.95%685.7M | 6.28%678.9M | 6.28%678.9M | 8.28%686.6M | -1.75%674.5M | -9.81%647.2M |
-Long term debt | -13.33%564.3M | -13.33%564.3M | -8.13%604.8M | -0.64%640.2M | 7.36%660.6M | 7.37%651.1M | 7.37%651.1M | 9.28%658.3M | -1.39%644.3M | -10.10%615.3M |
-Long term capital lease obligation | 57.55%43.8M | 57.55%43.8M | 60.78%45.5M | 26.49%38.2M | -21.32%25.1M | -14.20%27.8M | -14.20%27.8M | -10.73%28.3M | -8.76%30.2M | -3.92%31.9M |
Non current deferred liabilities | -2.98%179.2M | -2.98%179.2M | -11.69%170M | -11.09%167.6M | -11.09%168.4M | 0.11%184.7M | 0.11%184.7M | 3.38%192.5M | 3.01%188.5M | 7.37%189.4M |
Employee benefits | -15.90%69.3M | -15.90%69.3M | -23.46%79.3M | -23.32%80.9M | -23.16%82.3M | -23.70%82.4M | -23.70%82.4M | -5.22%103.6M | -4.87%105.5M | -5.64%107.1M |
Derivative product liabilities | --3.2M | --3.2M | ---- | ---- | ---- | --0 | --0 | --0 | -98.65%300K | -83.75%3.9M |
Other non current liabilities | 26.09%8.7M | 26.09%8.7M | 358.06%28.4M | 310.29%27.9M | 313.85%26.9M | -29.59%6.9M | -29.59%6.9M | -47.01%6.2M | -41.88%6.8M | -76.79%6.5M |
Total non current liabilities | -8.60%886.1M | -8.60%886.1M | -6.29%942.5M | -3.02%968.8M | -0.09%976.8M | -1.14%969.5M | -1.14%969.5M | 1.76%1.01B | -4.02%999M | -9.93%977.7M |
Total liabilities | -6.21%1.08B | -6.21%1.08B | -7.38%1.13B | -5.02%1.15B | -2.34%1.14B | -3.20%1.15B | -3.20%1.15B | 3.00%1.22B | -1.00%1.21B | -5.73%1.17B |
Shareholders'equity | ||||||||||
Share capital | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K |
-common stock | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K |
Retained earnings | 15.10%1.35B | 15.10%1.35B | 15.84%1.31B | 15.48%1.25B | 15.38%1.21B | 15.67%1.17B | 15.67%1.17B | 15.52%1.13B | 15.56%1.09B | 16.74%1.04B |
Paid-in capital | 3.16%591.7M | 3.16%591.7M | 2.60%584.1M | 2.60%580.4M | 2.36%577.2M | 2.19%573.6M | 2.19%573.6M | 2.08%569.3M | 1.98%565.7M | 1.31%563.9M |
Less: Treasury stock | 12.03%1.24B | 12.03%1.24B | 10.84%1.21B | 13.37%1.17B | 16.66%1.14B | 17.48%1.11B | 17.48%1.11B | 19.16%1.09B | 15.11%1.03B | 11.45%974M |
Gains losses not affecting retained earnings | -4.60%-104.7M | -4.60%-104.7M | -12.86%-104.4M | -6.60%-101.8M | -4.61%-102.2M | 8.67%-100.1M | 8.67%-100.1M | 10.02%-92.5M | 7.19%-95.5M | 6.69%-97.7M |
Total stockholders'equity | 10.62%591.8M | 10.62%591.8M | 12.34%585.5M | 7.37%566.7M | 1.34%544.8M | 2.94%535M | 2.94%535M | -0.19%521.2M | 5.92%527.8M | 13.51%537.6M |
Total equity | 10.62%591.8M | 10.62%591.8M | 12.34%585.5M | 7.37%566.7M | 1.34%544.8M | 2.94%535M | 2.94%535M | -0.19%521.2M | 5.92%527.8M | 13.51%537.6M |
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