(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 | 85.91%3.19B | 85.91%3.19B | 261.52%5.79B | -7.02%1.72B | -27.07%1.67B | -41.78%1.72B | -41.78%1.72B | -50.86%1.6B | -40.94%1.85B | -27.91%2.29B |
-Cash and cash equivalents | 85.91%3.19B | 85.91%3.19B | 261.52%5.79B | -7.02%1.72B | -27.07%1.67B | -41.78%1.72B | -41.78%1.72B | -50.86%1.6B | -40.94%1.85B | -27.91%2.29B |
Receivables | 4.57%2.74B | 4.57%2.74B | -1.68%2.51B | 0.89%2.5B | 3.08%2.55B | -3.32%2.62B | -3.32%2.62B | 23.19%2.56B | 22.37%2.47B | 29.03%2.47B |
-Accounts receivable | 4.63%2.69B | 4.63%2.69B | -1.68%2.51B | 0.89%2.5B | 3.08%2.55B | -2.21%2.57B | -2.21%2.57B | 23.19%2.56B | 22.37%2.47B | 29.03%2.47B |
-Other receivables | 1.92%53M | 1.92%53M | ---- | ---- | ---- | -38.10%52M | -38.10%52M | ---- | ---- | ---- |
Inventory | 5.41%2.82B | 5.41%2.82B | 7.40%2.87B | 8.79%2.9B | 14.68%2.92B | 9.21%2.68B | 9.21%2.68B | 32.10%2.68B | 28.96%2.66B | 26.33%2.55B |
Prepaid assets | 7.51%401M | 7.51%401M | ---- | ---- | ---- | 2.19%373M | 2.19%373M | ---- | ---- | ---- |
Other current assets | 5.16%387M | 5.16%387M | -12.05%861M | -4.03%858M | 11.28%957M | -5.64%368M | -5.64%368M | 20.86%979M | 14.32%894M | 15.90%860M |
Total current assets | 19.84%9.6B | 19.84%9.6B | 54.08%12.03B | 4.10%8.21B | -0.91%8.1B | -9.70%8.01B | -9.70%8.01B | -4.37%7.81B | -1.52%7.88B | 4.04%8.17B |
Non current assets | ||||||||||
Net PPE | -5.33%4.96B | -5.33%4.96B | -10.25%4.8B | -9.29%5.03B | -2.95%5.55B | -9.85%5.24B | -9.85%5.24B | 3.53%5.35B | 6.25%5.54B | 10.46%5.72B |
-Gross PPE | 3.76%11.75B | 3.76%11.75B | -2.13%11.38B | -4.22%11.56B | -1.54%12.18B | -8.39%11.32B | -8.39%11.32B | -1.04%11.63B | 2.05%12.07B | 5.95%12.37B |
-Accumulated depreciation | -11.59%-6.79B | -11.59%-6.79B | -4.77%-6.59B | -0.09%-6.53B | 0.32%-6.62B | 7.10%-6.09B | 7.10%-6.09B | 4.61%-6.29B | 1.27%-6.53B | -2.34%-6.64B |
Goodwill and other intangible assets | -4.92%12.59B | -4.92%12.59B | -6.85%12.64B | -24.64%12.89B | -22.85%13.51B | -24.86%13.25B | -24.86%13.25B | 172.74%13.57B | 238.14%17.1B | 245.14%17.51B |
-Goodwill | 0.96%6.51B | 0.96%6.51B | -3.49%6.41B | -33.45%6.42B | -30.03%6.87B | -34.40%6.45B | -34.40%6.45B | 114.30%6.64B | 206.35%9.64B | 215.53%9.82B |
-Other intangible assets | -10.51%6.08B | -10.51%6.08B | -10.06%6.23B | -13.26%6.47B | -13.69%6.64B | -12.82%6.79B | -12.82%6.79B | 269.24%6.93B | 290.52%7.46B | 292.10%7.69B |
Investments and advances | -21.46%194M | -21.46%194M | ---- | ---- | ---- | 26.67%247M | 26.67%247M | ---- | ---- | ---- |
Non current accounts receivable | -14.69%180M | -14.69%180M | ---- | ---- | ---- | -5.80%211M | -5.80%211M | ---- | ---- | ---- |
Non current deferred assets | 37.14%384M | 37.14%384M | ---- | ---- | ---- | -25.53%280M | -25.53%280M | ---- | ---- | ---- |
Defined pension benefit | 4.88%129M | 4.88%129M | ---- | ---- | ---- | -46.05%123M | -46.05%123M | ---- | ---- | ---- |
Other non current assets | -74.41%239M | -74.41%239M | -4.50%1.19B | 35.35%1.77B | -13.81%1.13B | 391.58%934M | 391.58%934M | -17.23%1.24B | -7.12%1.3B | -3.32%1.31B |
Total non current assets | -7.89%18.68B | -7.89%18.68B | -7.61%18.62B | -17.83%19.68B | -17.73%20.19B | -17.74%20.28B | -17.74%20.28B | 73.15%20.16B | 105.08%23.95B | 111.40%24.54B |
Total assets | -0.04%28.28B | -0.04%28.28B | 9.62%30.66B | -12.40%27.89B | -13.53%28.29B | -15.61%28.29B | -15.61%28.29B | 41.19%27.97B | 61.73%31.83B | 68.07%32.72B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 19.56%1.8B | 19.56%1.8B | 0.97%1.25B | -3.28%1.24B | 5.48%1.29B | -8.61%1.51B | -8.61%1.51B | 23.52%1.23B | 27.56%1.28B | 19.55%1.22B |
-accounts payable | 11.80%1.24B | 11.80%1.24B | 0.97%1.25B | -3.28%1.24B | 5.48%1.29B | -10.91%1.11B | -10.91%1.11B | 23.52%1.23B | 27.56%1.28B | 19.55%1.22B |
-Total tax payable | 64.68%415M | 64.68%415M | ---- | ---- | ---- | -4.55%252M | -4.55%252M | ---- | ---- | ---- |
-Dividends payable | 0.68%147M | 0.68%147M | ---- | ---- | ---- | 4.29%146M | 4.29%146M | ---- | ---- | ---- |
Current accrued expenses | 2.13%961M | 2.13%961M | 15.58%2.54B | 2.34%2.28B | 2.61%2.32B | -8.99%941M | -8.99%941M | 13.61%2.2B | 18.28%2.23B | 28.51%2.26B |
Current debt and capital lease obligation | 83.46%2.8B | 83.46%2.8B | 769.53%2.43B | 433.58%2.18B | 181.91%1.15B | 138.50%1.52B | 138.50%1.52B | -45.29%279M | -10.72%408M | 0.49%409M |
-Current debt | 90.03%2.67B | 90.03%2.67B | 769.53%2.43B | 433.58%2.18B | 181.91%1.15B | 174.76%1.4B | 174.76%1.4B | -45.29%279M | -10.72%408M | 0.49%409M |
-Current capital lease obligation | 6.67%128M | 6.67%128M | ---- | ---- | ---- | -6.25%120M | -6.25%120M | ---- | ---- | ---- |
Current deferred liabilities | -3.90%148M | -3.90%148M | ---- | ---- | ---- | -4.94%154M | -4.94%154M | ---- | ---- | ---- |
Other current liabilities | -31.68%110M | -31.68%110M | ---- | --70M | ---- | 65.98%161M | 65.98%161M | ---- | ---- | ---- |
Current liabilities | 37.05%6.5B | 37.05%6.5B | 67.45%6.21B | 47.22%5.77B | 22.37%4.76B | 12.02%4.75B | 12.02%4.75B | 7.76%3.71B | 17.11%3.92B | 22.06%3.89B |
Non current liabilities | ||||||||||
Long term provisions | 10.00%22M | 10.00%22M | ---- | ---- | ---- | -28.57%20M | -28.57%20M | ---- | ---- | ---- |
Long term debt and capital lease obligation | -26.22%11.57B | -26.22%11.57B | -12.67%14.5B | -11.97%14.74B | -8.90%15.74B | -11.27%15.68B | -11.27%15.68B | 180.05%16.61B | 171.05%16.75B | 180.72%17.27B |
-Long term debt | -26.93%11.13B | -26.93%11.13B | -12.91%14.07B | -12.11%14.31B | -8.87%15.28B | -11.18%15.23B | -11.18%15.23B | 196.60%16.15B | 185.08%16.28B | 195.11%16.77B |
-Long term capital lease obligation | -2.01%438M | -2.01%438M | -3.96%436M | -6.81%438M | -9.84%458M | -14.37%447M | -14.37%447M | -6.20%454M | 0.21%470M | 7.63%508M |
Non current deferred liabilities | -29.67%493M | -29.67%493M | ---- | ---- | ---- | -32.98%701M | -32.98%701M | ---- | ---- | ---- |
Employee benefits | 8.63%919M | 8.63%919M | ---- | ---- | ---- | -19.58%846M | -19.58%846M | ---- | ---- | ---- |
Other non current liabilities | -17.97%178M | -17.97%178M | -14.15%1.78B | -28.36%1.62B | -23.83%1.85B | -24.39%217M | -24.39%217M | 27.76%2.07B | 39.41%2.26B | 48.78%2.43B |
Total non current liabilities | -24.60%13.31B | -24.60%13.31B | -12.83%16.28B | -13.27%16.49B | -10.74%17.59B | -12.48%17.65B | -12.48%17.65B | 147.36%18.68B | 143.65%19.01B | 153.01%19.71B |
Total liabilities | -11.54%19.81B | -11.54%19.81B | 0.46%22.49B | -2.94%22.25B | -5.28%22.35B | -8.23%22.39B | -8.23%22.39B | 103.66%22.39B | 105.69%22.93B | 114.99%23.6B |
Shareholders'equity | ||||||||||
Share capital | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M |
-common stock | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M | 0.00%683M |
Retained earnings | 14.69%16.11B | 14.69%16.11B | 14.27%16.02B | -20.14%13.66B | -17.93%13.95B | -17.67%14.05B | -17.67%14.05B | -17.40%14.02B | 2.65%17.1B | 2.98%16.99B |
Paid-in capital | 1.06%6.39B | 1.06%6.39B | 1.13%6.37B | 1.41%6.34B | 1.69%6.31B | 2.02%6.32B | 2.02%6.32B | 2.71%6.3B | 2.68%6.25B | 2.71%6.21B |
Less: Treasury stock | -1.40%11.23B | -1.40%11.23B | -1.38%11.25B | -0.99%11.3B | -0.86%11.32B | -0.86%11.39B | -0.86%11.39B | -1.07%11.41B | -1.31%11.41B | 1.12%11.42B |
Gains losses not affecting retained earnings | 7.28%-3.55B | 7.28%-3.55B | 8.34%-3.72B | -1.25%-3.81B | -10.39%-3.74B | -13.40%-3.83B | -13.40%-3.83B | -16.43%-4.05B | -11.58%-3.77B | 2.67%-3.39B |
Total stockholders'equity | 44.04%8.4B | 44.04%8.4B | 46.36%8.1B | -37.14%5.57B | -35.22%5.88B | -35.74%5.83B | -35.74%5.83B | -36.89%5.54B | 4.30%8.86B | 7.37%9.08B |
Noncontrolling interests | 6.45%66M | 6.45%66M | 47.73%65M | 40.91%62M | 40.91%62M | 40.91%62M | 40.91%62M | -2.22%44M | 7.32%44M | 15.79%44M |
Total equity | 43.65%8.47B | 43.65%8.47B | 46.37%8.17B | -36.75%5.63B | -34.85%5.94B | -35.37%5.9B | -35.37%5.9B | -36.71%5.58B | 4.31%8.9B | 7.41%9.12B |
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