(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 | 288.24%330M | 288.24%330M | 715.58%628M | 1,018.31%794M | 184.00%213M | -26.72%85M | -26.72%85M | 10.00%77M | 1.43%71M | 8.70%75M |
-Cash and cash equivalents | 288.24%330M | 288.24%330M | 715.58%628M | 1,018.31%794M | 184.00%213M | -26.72%85M | -26.72%85M | 10.00%77M | 1.43%71M | 8.70%75M |
Receivables | 0.55%727M | 0.55%727M | 19.49%754M | 13.49%757M | 35.19%703M | 38.24%723M | 38.24%723M | 5.70%631M | 18.05%667M | 5.48%520M |
-Accounts receivable | 1.50%339M | 1.50%339M | 6.70%382M | -8.09%352M | 19.55%318M | 23.25%334M | 23.25%334M | 2.87%358M | 23.15%383M | -2.92%266M |
-Taxes receivable | -24.56%86M | -24.56%86M | --54M | --74M | --96M | 2,750.00%114M | 2,750.00%114M | ---- | ---- | ---- |
Inventory | 14.29%112M | 14.29%112M | 19.35%111M | 28.24%109M | 45.07%103M | 71.93%98M | 71.93%98M | 75.47%93M | 63.46%85M | 36.54%71M |
Restricted cash | 6.25%34M | 6.25%34M | 22.22%33M | 15.38%30M | 38.10%29M | 60.00%32M | 60.00%32M | -10.00%27M | -23.53%26M | -30.00%21M |
Other current assets | -40.38%186M | -40.38%186M | 47.09%278M | 76.92%299M | 74.70%290M | 101.29%312M | 101.29%312M | 16.67%189M | -7.65%169M | -1.19%166M |
Total current assets | 11.12%1.39B | 11.12%1.39B | 77.38%1.8B | 95.38%1.99B | 56.86%1.34B | -19.56%1.25B | -19.56%1.25B | -36.04%1.02B | -35.16%1.02B | -41.81%853M |
Non current assets | ||||||||||
Net PPE | 9.52%25.52B | 9.52%25.52B | 9.01%24.77B | 9.36%24.27B | 10.36%23.72B | 10.05%23.31B | 10.05%23.31B | 9.89%22.73B | 9.28%22.19B | 7.43%21.49B |
-Gross PPE | 8.24%32.28B | 8.24%32.28B | 8.00%31.48B | 7.95%30.9B | 8.70%30.3B | 8.41%29.82B | 8.41%29.82B | 8.08%29.15B | 8.16%28.62B | 7.07%27.87B |
-Accumulated depreciation | -3.65%-6.75B | -3.65%-6.75B | -4.40%-6.71B | -3.08%-6.63B | -3.12%-6.58B | -2.91%-6.51B | -2.91%-6.51B | -2.13%-6.43B | -4.45%-6.43B | -5.87%-6.38B |
Goodwill and other intangible assets | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.35%1.14B | 0.35%1.14B | 0.35%1.14B | -26.64%1.14B | -26.78%1.14B | -27.13%1.14B |
-Goodwill | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.35%1.14B | 0.35%1.14B | 0.35%1.14B | -24.35%1.14B | -24.35%1.14B | -24.62%1.14B |
Long-term notes receivables | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M | --720M | --720M | --720M |
Defined pension benefit | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 18.86%208M | 23.21%207M | 21.56%203M |
Other non current assets | 9.76%416M | 9.76%416M | 42.62%338M | 47.08%353M | 51.87%366M | 56.61%379M | 56.61%379M | 17.33%237M | 20.00%240M | 21.11%241M |
Total non current assets | 8.94%28.91B | 8.94%28.91B | 7.30%28.01B | 7.63%27.51B | 8.48%26.95B | 8.22%26.54B | 8.22%26.54B | 9.97%26.11B | 9.30%25.56B | 7.73%24.84B |
Total assets | 9.04%30.3B | 9.04%30.3B | 9.92%29.82B | 11.00%29.5B | 10.09%28.29B | 6.57%27.79B | 6.57%27.79B | 7.08%27.13B | 6.50%26.57B | 4.77%25.69B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 19.14%361M | 19.14%361M | 7.27%310M | 39.46%311M | -41.96%267M | -26.28%303M | -26.28%303M | 16.53%289M | 5.69%223M | 119.05%460M |
-accounts payable | 15.75%294M | 15.75%294M | 3.64%228M | 25.51%246M | 10.29%193M | 8.09%254M | 8.09%254M | 25.71%220M | 34.25%196M | 30.60%175M |
-Total tax payable | 36.73%67M | 36.73%67M | 18.84%82M | 140.74%65M | -74.04%74M | -72.16%49M | -72.16%49M | -5.48%69M | -58.46%27M | 275.00%285M |
Current accrued expenses | 10.92%884M | 10.92%884M | 0.41%729M | -2.92%666M | 5.47%675M | 1.01%797M | 1.01%797M | 16.53%726M | 15.29%686M | 13.48%640M |
Current debt and capital lease obligation | -55.08%654M | -55.08%654M | -45.27%492M | -3.18%579M | 92.33%727M | 127.15%1.46B | 127.15%1.46B | 22.81%899M | -8.70%598M | -73.49%378M |
-Current debt | -55.08%654M | -55.08%654M | -45.27%492M | -3.18%579M | 92.33%727M | 127.15%1.46B | 127.15%1.46B | 22.81%899M | -8.70%598M | -73.49%378M |
Other current liabilities | -1.18%252M | -1.18%252M | -1.85%212M | -5.88%208M | 31.18%223M | -15.00%255M | -15.00%255M | -10.37%216M | -11.24%221M | -32.27%170M |
Current liabilities | -23.48%2.15B | -23.48%2.15B | -18.17%1.74B | 2.08%1.76B | 14.81%1.89B | 31.29%2.81B | 31.29%2.81B | 15.51%2.13B | 1.05%1.73B | -32.76%1.65B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 7.20%11.79B | 7.20%11.79B | 6.84%11.77B | 5.18%11.68B | 1.25%10.56B | 5.52%11B | 5.52%11B | 5.64%11.02B | 6.52%11.1B | 10.80%10.43B |
-Long term debt | 7.22%11.72B | 7.22%11.72B | 6.93%11.7B | 5.30%11.61B | 1.33%10.49B | 5.66%10.93B | 5.66%10.93B | 5.71%10.94B | 6.57%11.02B | 10.96%10.35B |
-Long term capital lease obligation | 4.29%73M | 4.29%73M | -5.13%74M | -11.39%70M | -10.26%70M | -12.50%70M | -12.50%70M | -3.70%78M | 0.00%79M | -7.14%78M |
Non current deferred liabilities | 11.48%3.07B | 11.48%3.07B | 10.98%2.97B | 5.80%2.88B | 4.59%2.8B | 1.77%2.75B | 1.77%2.75B | 4.24%2.68B | 7.71%2.72B | 7.67%2.68B |
Employee benefits | 11.49%262M | 11.49%262M | -19.60%201M | -20.23%209M | -22.10%215M | -17.54%235M | -17.54%235M | -27.75%250M | -26.61%262M | -25.00%276M |
Preferred securities outside stock equity | 0.00%3M | 0.00%3M | 0.00%3M | -33.33%2M | -33.33%2M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
Other non current liabilities | 2.40%1.75B | 2.40%1.75B | 4.60%1.75B | 5.15%1.74B | 4.86%1.7B | 5.18%1.71B | 5.18%1.71B | 3.72%1.68B | 7.13%1.65B | 9.36%1.62B |
Total non current liabilities | 6.17%18.35B | 6.17%18.35B | 5.45%18.18B | 4.37%18.03B | 1.57%16.85B | 3.89%17.28B | 3.89%17.28B | 3.70%17.24B | 4.37%17.28B | 7.07%16.59B |
Total liabilities | 2.03%20.5B | 2.03%20.5B | 2.86%19.92B | 4.16%19.8B | 2.77%18.74B | 7.01%20.09B | 7.01%20.09B | 4.88%19.37B | 4.06%19B | 1.63%18.23B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
-common stock | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
Retained earnings | 30.94%1.66B | 30.94%1.66B | 29.80%1.76B | 33.78%1.58B | 32.69%1.44B | 36.97%1.27B | 36.97%1.27B | 171.80%1.36B | 255.72%1.18B | 360.85%1.08B |
Paid-in capital | 25.29%8.55B | 25.29%8.55B | 25.36%8.54B | 25.35%8.53B | 25.35%8.52B | 0.63%6.82B | 0.63%6.82B | 0.61%6.81B | 0.58%6.8B | 0.58%6.8B |
Less: Treasury stock | 2.92%388M | 2.92%388M | 2.92%388M | 2.92%388M | 2.92%388M | 3.29%377M | 3.29%377M | 3.86%377M | 3.86%377M | 3.86%377M |
Gains losses not affecting retained earnings | -13.04%-26M | -13.04%-26M | 43.59%-22M | 45.00%-22M | 47.73%-23M | 48.89%-23M | 48.89%-23M | 13.33%-39M | 13.04%-40M | 8.33%-44M |
Total stockholders'equity | 27.35%9.8B | 27.35%9.8B | 27.57%9.9B | 28.15%9.7B | 27.98%9.55B | 5.41%7.69B | 5.41%7.69B | 12.99%7.76B | 13.15%7.57B | 13.32%7.46B |
Total equity | 27.35%9.8B | 27.35%9.8B | 27.57%9.9B | 28.15%9.7B | 27.98%9.55B | 5.41%7.69B | 5.41%7.69B | 12.99%7.76B | 13.15%7.57B | 13.32%7.46B |
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