(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 | 19.69%1.81B | 19.69%1.81B | -85.97%1.36B | 64.05%1.3B | 90.07%1.17B | 181.34%1.51B | 181.34%1.51B | 606.94%9.67B | -27.05%790M | -45.28%614M |
-Cash and cash equivalents | 19.69%1.81B | 19.69%1.81B | -85.97%1.36B | 65.52%1.3B | 92.89%1.17B | 181.34%1.51B | 181.34%1.51B | 621.72%9.67B | -25.71%783M | -23.51%605M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.86%7M | -97.28%9M |
Receivables | -13.15%1.78B | -13.15%1.78B | 18.42%1.91B | 7.44%1.96B | 20.91%2.31B | 23.22%2.05B | 23.22%2.05B | -7.25%1.61B | 2.18%1.83B | 26.69%1.91B |
-Accounts receivable | -9.86%1.24B | -9.86%1.24B | 19.55%1.34B | 1.59%1.34B | 15.54%1.61B | 18.78%1.38B | 18.78%1.38B | -4.44%1.12B | 8.13%1.32B | 44.94%1.39B |
-Taxes receivable | -9.17%327M | -9.17%327M | ---- | ---- | ---- | -11.11%360M | -11.11%360M | ---- | ---- | ---- |
-Other receivables | -32.06%214M | -32.06%214M | 15.85%570M | 22.55%625M | 35.18%707M | 211.88%315M | 211.88%315M | -13.07%492M | -10.53%510M | -5.08%523M |
Inventory | -16.06%2.36B | -16.06%2.36B | 35.64%2.34B | 46.76%2.51B | 77.47%2.75B | 84.25%2.81B | 84.25%2.81B | 48.66%1.72B | 53.22%1.71B | 51.12%1.55B |
Other current assets | 12.86%272M | 12.86%272M | 52.69%284M | 107.75%268M | 76.61%219M | 201.25%241M | 201.25%241M | 106.67%186M | 79.17%129M | 133.96%124M |
Total current assets | -5.94%6.22B | -5.94%6.22B | -55.37%5.89B | 40.21%6.25B | 53.52%6.45B | 73.65%6.61B | 73.65%6.61B | 202.92%13.19B | 9.80%4.46B | 13.21%4.2B |
Non current assets | ||||||||||
Net PPE | 0.15%6.01B | 0.15%6.01B | 35.22%5.86B | 34.42%5.94B | 34.73%6B | 35.40%6B | 35.40%6B | 4.33%4.34B | 6.89%4.42B | 8.74%4.46B |
-Gross PPE | 4.15%10.09B | 4.15%10.09B | 24.75%9.74B | 23.42%9.77B | 22.52%9.79B | 22.38%9.68B | 22.38%9.68B | 3.05%7.81B | 4.94%7.92B | 7.93%7.99B |
-Accumulated depreciation | -10.66%-4.08B | -10.66%-4.08B | -11.68%-3.88B | -9.52%-3.83B | -7.15%-3.79B | -5.83%-3.69B | -5.83%-3.69B | -1.49%-3.48B | -2.58%-3.5B | -6.92%-3.54B |
Goodwill and other intangible assets | -2.62%10.95B | -2.62%10.95B | 463.95%10.94B | 447.21%11.07B | 431.74%11.23B | 423.85%11.25B | 423.85%11.25B | 35.22%1.94B | 39.81%2.02B | 46.39%2.11B |
-Goodwill | -2.31%6.98B | -2.31%6.98B | 440.26%6.99B | 423.96%7.06B | 411.39%7.14B | 405.81%7.14B | 405.81%7.14B | 14.41%1.29B | 17.94%1.35B | 23.10%1.4B |
-Other intangible assets | -3.17%3.98B | -3.17%3.98B | 511.47%3.94B | 493.63%4.01B | 471.47%4.09B | 458.50%4.11B | 458.50%4.11B | 112.87%645M | 122.04%675M | 132.14%715M |
Investments and advances | 14.88%1.22B | 14.88%1.22B | 30.50%1.25B | 9.95%1.03B | 23.85%1.05B | 29.04%1.06B | 29.04%1.06B | 13.30%954M | 14.30%935M | 6.41%847M |
Non current deferred assets | 107.55%1.68B | 107.55%1.68B | 383.78%1.07B | 258.62%832M | 233.20%813M | 225.81%808M | 225.81%808M | -12.60%222M | -9.73%232M | -4.31%244M |
Other non current assets | -4.20%524M | -4.20%524M | -23.02%535M | -18.54%523M | -2.81%553M | 4.99%547M | 4.99%547M | 27.99%695M | 28.40%642M | 24.78%569M |
Total non current assets | 3.65%20.38B | 3.65%20.38B | 141.26%19.65B | 135.00%19.4B | 138.78%19.64B | 140.71%19.66B | 140.71%19.66B | 12.69%8.15B | 15.30%8.25B | 16.75%8.23B |
Total assets | 1.24%26.6B | 1.24%26.6B | 19.69%25.54B | 101.75%25.65B | 109.96%26.09B | 119.39%26.27B | 119.39%26.27B | 84.21%21.34B | 13.31%12.71B | 15.53%12.43B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -0.36%1.66B | -0.36%1.66B | 6.95%1.39B | -3.64%1.35B | 16.82%1.54B | 31.62%1.67B | 31.62%1.67B | 0.39%1.3B | 16.38%1.4B | 23.83%1.32B |
-accounts payable | -0.53%1.51B | -0.53%1.51B | 11.97%1.26B | -0.56%1.24B | 23.61%1.45B | 30.86%1.52B | 30.86%1.52B | 8.25%1.13B | 25.25%1.25B | 29.03%1.17B |
-Total tax payable | 1.32%153M | 1.32%153M | -26.95%122M | -29.33%106M | -35.76%97M | 39.81%151M | 39.81%151M | -32.66%167M | -26.83%150M | -5.63%151M |
Current accrued expenses | 1.20%421M | 1.20%421M | 28.25%286M | 203.60%422M | 139.66%278M | 152.12%416M | 152.12%416M | 38.51%223M | 0.00%139M | -5.69%116M |
Current debt and capital lease obligation | 5.98%1.47B | 5.98%1.47B | 49.12%1.52B | 90.04%1.62B | 65.49%1.5B | 67.75%1.39B | 67.75%1.39B | 639.13%1.02B | 59.44%853M | 69.61%904M |
-Current debt | 5.90%1.38B | 5.90%1.38B | 44.11%1.41B | 86.28%1.51B | 61.16%1.39B | 65.11%1.31B | 65.11%1.31B | 848.54%977M | 61.80%809M | 73.04%860M |
-Current capital lease obligation | 7.23%89M | 7.23%89M | 162.79%113M | 159.09%114M | 150.00%110M | 124.32%83M | 124.32%83M | 22.86%43M | 25.71%44M | 22.22%44M |
Other current liabilities | -13.71%491M | -13.71%491M | 78.13%399M | 185.31%505M | 171.28%510M | 161.01%569M | 161.01%569M | 27.27%224M | -11.94%177M | 13.25%188M |
Current liabilities | 0.10%4.07B | 0.10%4.07B | 29.70%3.62B | 51.14%3.92B | 50.78%3.85B | 62.40%4.07B | 62.40%4.07B | 53.86%2.79B | 21.89%2.6B | 31.99%2.55B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.09%12.63B | -8.09%12.63B | 9.17%12.63B | 308.27%13.24B | 309.99%13.76B | 306.90%13.74B | 306.90%13.74B | 194.95%11.57B | -2.85%3.24B | 0.99%3.36B |
-Long term debt | -8.02%12.3B | -8.02%12.3B | 8.20%12.29B | 326.51%12.89B | 327.71%13.4B | 321.06%13.37B | 321.06%13.37B | 205.05%11.36B | -4.25%3.02B | -0.10%3.13B |
-Long term capital lease obligation | -10.71%325M | -10.71%325M | 62.93%334M | 57.73%347M | 60.99%359M | 82.00%364M | 82.00%364M | 4.06%205M | 21.55%220M | 19.25%223M |
Non current deferred liabilities | -16.94%1.3B | -16.94%1.3B | 57.13%1.5B | 72.20%1.51B | 76.72%1.52B | 87.31%1.56B | 87.31%1.56B | 11.32%954M | 4.55%874M | 3.00%859M |
Employee benefits | 11.19%457M | 11.19%457M | -19.02%396M | -21.01%406M | -24.31%411M | -26.34%411M | -26.34%411M | -17.40%489M | -15.88%514M | -11.85%543M |
Other non current liabilities | 52.71%591M | 52.71%591M | 83.40%453M | 87.07%492M | 162.35%425M | 135.98%387M | 135.98%387M | 292.06%247M | 331.15%263M | 165.57%162M |
Total non current liabilities | -6.99%14.97B | -6.99%14.97B | 12.96%14.97B | 219.62%15.64B | 227.49%16.11B | 226.35%16.1B | 226.35%16.1B | 141.00%13.26B | -0.83%4.89B | 0.10%4.92B |
Total liabilities | -5.56%19.05B | -5.56%19.05B | 15.87%18.59B | 161.23%19.56B | 167.09%19.96B | 171.13%20.17B | 171.13%20.17B | 119.41%16.04B | 6.02%7.49B | 9.11%7.47B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 14.68%12.93B | 14.68%12.93B | 16.29%12.31B | 9.24%11.43B | 11.71%11.29B | 16.50%11.27B | 16.50%11.27B | 14.71%10.58B | 18.97%10.47B | 21.25%10.11B |
Paid-in capital | 5.91%394M | 5.91%394M | 8.43%386M | 11.34%383M | 11.96%365M | 11.71%372M | 11.71%372M | 13.74%356M | 17.81%344M | 28.85%326M |
Less: Treasury stock | -0.05%5.49B | -0.05%5.49B | -0.04%5.49B | -0.04%5.49B | -0.02%5.49B | -0.02%5.49B | -0.02%5.49B | 3.76%5.49B | 9.99%5.49B | 15.77%5.49B |
Gains losses not affecting retained earnings | -43.63%-744M | -43.63%-744M | -43.17%-713M | -60.27%-702M | -50.75%-502M | -57.45%-518M | -57.45%-518M | -51.83%-498M | -46.98%-438M | -10.26%-333M |
Total stockholders'equity | 25.79%7.09B | 25.79%7.09B | 31.13%6.49B | 15.25%5.62B | 22.88%5.66B | 34.57%5.64B | 34.57%5.64B | 26.31%4.95B | 28.49%4.88B | 30.07%4.61B |
Noncontrolling interests | -1.50%461M | -1.50%461M | 33.14%458M | 34.49%464M | 35.55%469M | 34.48%468M | 34.48%468M | -2.27%344M | -3.90%345M | -5.21%346M |
Total equity | 23.70%7.55B | 23.70%7.55B | 31.26%6.95B | 16.52%6.09B | 23.76%6.13B | 34.56%6.11B | 34.56%6.11B | 23.95%5.29B | 25.69%5.23B | 26.77%4.95B |
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