(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 | -12.80%368M | -12.80%368M | 58.47%1.89B | -66.63%269M | -85.23%237M | -16.27%422M | -16.27%422M | -39.09%1.19B | --806M | --1.61B |
-Cash and cash equivalents | -12.80%368M | -12.80%368M | 58.47%1.89B | -66.63%269M | -85.23%237M | -16.27%422M | -16.27%422M | -39.09%1.19B | --806M | --1.61B |
Receivables | -14.02%2.85B | -14.02%2.85B | -5.59%2.26B | -7.88%1.95B | 18.46%2.69B | 36.97%3.32B | 36.97%3.32B | 19.36%2.4B | --2.12B | --2.27B |
-Accounts receivable | -25.18%1.93B | -25.18%1.93B | -15.28%1.54B | -24.68%1.31B | 10.90%2.15B | 54.88%2.59B | 54.88%2.59B | 36.97%1.82B | --1.73B | --1.94B |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
-Other receivables | 25.44%917M | 25.44%917M | 24.87%723M | 67.79%646M | 62.28%542M | 23.48%731M | 23.48%731M | 16.50%579M | --385M | --334M |
Inventory | -0.33%1.5B | -0.33%1.5B | -2.87%1.42B | 0.29%1.39B | 10.98%1.34B | 16.85%1.51B | 16.85%1.51B | 18.26%1.46B | --1.38B | --1.21B |
Restricted cash | -18.87%86M | -18.87%86M | -20.72%88M | -53.33%56M | 8.79%99M | 47.22%106M | 47.22%106M | 79.03%111M | --120M | --91M |
Other current assets | 40.90%2.32B | 40.90%2.32B | 30.08%2.77B | 30.26%2.18B | -1.54%1.79B | 7.60%1.64B | 7.60%1.64B | 18.06%2.13B | --1.67B | --1.82B |
Total current assets | -11.34%8.3B | -11.34%8.3B | 0.50%9.9B | -6.37%7.58B | -7.52%8.11B | 17.28%9.36B | 17.28%9.36B | 14.74%9.85B | --8.09B | --8.77B |
Non current assets | ||||||||||
Net PPE | 11.57%22.12B | 11.57%22.12B | 5.81%20.85B | 2.53%20.24B | 1.19%20.07B | 1.07%19.82B | 1.07%19.82B | 0.67%19.71B | --19.74B | --19.84B |
-Gross PPE | 8.18%39.54B | 8.18%39.54B | 5.06%38.11B | 3.50%37.16B | 3.04%36.94B | 3.00%36.55B | 3.00%36.55B | 2.08%36.28B | --35.9B | --35.84B |
-Accumulated depreciation | -4.17%-17.42B | -4.17%-17.42B | -4.17%-17.27B | -4.69%-16.92B | -5.34%-16.86B | -5.37%-16.73B | -5.37%-16.73B | -3.81%-16.57B | ---16.17B | ---16.01B |
Goodwill and other intangible assets | 804.26%425M | 804.26%425M | ---- | ---- | ---- | --47M | --47M | ---- | ---- | ---- |
-Goodwill | 804.26%425M | 804.26%425M | ---- | ---- | ---- | --47M | --47M | ---- | ---- | ---- |
Investments and advances | 18.48%16.96B | 18.48%16.96B | 12.12%15.3B | 8.84%15.47B | -4.26%14.83B | -11.15%14.32B | -11.15%14.32B | -12.35%13.65B | --14.21B | --15.49B |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Financial assets | -21.09%995M | -21.09%995M | -22.52%970M | -4.82%1.07B | 99.12%1.13B | 32.88%1.26B | 32.88%1.26B | 88.55%1.25B | --1.12B | --565M |
Non current deferred assets | 18.18%52M | 18.18%52M | 86.96%43M | 26.47%43M | 25.00%45M | 37.50%44M | 37.50%44M | 76.92%23M | --34M | --36M |
Defined pension benefit | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current assets | -7.24%1.91B | -7.24%1.91B | -11.04%1.9B | 1.40%2.17B | -8.13%1.98B | 19.92%2.06B | 19.92%2.06B | 34.49%2.14B | --2.14B | --2.15B |
Total non current assets | 13.08%42.46B | 13.08%42.46B | 6.26%39.06B | 4.67%38.98B | -0.08%38.05B | -6.37%37.55B | -6.37%37.55B | -6.75%36.76B | --37.24B | --38.08B |
Total assets | 8.21%50.76B | 8.21%50.76B | 5.04%48.97B | 2.70%46.56B | -1.47%46.16B | -2.45%46.91B | -2.45%46.91B | -2.90%46.62B | --45.33B | --46.85B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | ---- | -41.67%1.26B | -15.65%1.56B | ---- | ---- | 47.06%2.6B | --2.16B | --1.85B |
-accounts payable | ---- | ---- | ---- | -41.67%1.26B | -15.65%1.56B | ---- | ---- | 61.10%2.6B | --2.16B | --1.85B |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Current accrued expenses | ---- | ---- | ---- | -0.67%744M | -7.47%743M | ---- | ---- | 35.02%933M | --749M | --803M |
Current debt and capital lease obligation | 35.56%1.77B | 35.56%1.77B | -26.43%643M | 172.14%1.05B | -31.86%866M | -60.57%1.3B | -60.57%1.3B | -66.33%874M | --384M | --1.27B |
-Current debt | 35.56%1.77B | 35.56%1.77B | -26.43%643M | 172.14%1.05B | -31.86%866M | -60.57%1.3B | -60.57%1.3B | -66.33%874M | --384M | --1.27B |
Other current liabilities | -30.72%1.94B | -30.72%1.94B | -32.01%2.37B | -15.82%2.18B | 10.62%2.78B | 35.48%2.8B | 35.48%2.8B | 27.07%3.48B | --2.59B | --2.51B |
Current liabilities | -19.39%6.32B | -19.39%6.32B | -33.27%5.26B | -11.11%5.23B | -7.57%5.95B | -1.96%7.84B | -1.96%7.84B | 1.17%7.89B | --5.88B | --6.43B |
Non current liabilities | ||||||||||
Long term provisions | 11.17%14.12B | 11.17%14.12B | 9.81%13.8B | -3.22%12.97B | -3.35%12.83B | -0.94%12.7B | -0.94%12.7B | -0.56%12.56B | --13.4B | --13.28B |
Long term debt and capital lease obligation | 67.85%7.5B | 67.85%7.5B | 67.68%7.51B | 36.59%6.16B | 26.72%5.76B | -8.75%4.47B | -8.75%4.47B | -8.83%4.48B | --4.51B | --4.55B |
-Long term debt | 67.85%7.5B | 67.85%7.5B | 67.68%7.51B | 36.59%6.16B | 26.72%5.76B | -8.75%4.47B | -8.75%4.47B | -8.83%4.48B | --4.51B | --4.55B |
Non current deferred liabilities | 5.87%3.21B | 5.87%3.21B | 21.19%3.21B | 12.19%3.2B | -8.16%2.98B | -18.15%3.03B | -18.15%3.03B | -28.19%2.65B | --2.86B | --3.25B |
Due to related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Employee benefits | 48.43%1.8B | 48.43%1.8B | -16.37%1.25B | -17.36%1.28B | -19.32%1.28B | 43.33%1.21B | 43.33%1.21B | 74.68%1.5B | --1.54B | --1.58B |
Derivative product liabilities | -57.38%419M | -57.38%419M | -56.91%536M | -42.71%613M | -9.44%700M | 91.62%983M | 91.62%983M | 143.44%1.24B | --1.07B | --773M |
Other non current liabilities | 0.54%2.42B | 0.54%2.42B | 0.16%2.47B | -1.65%2.38B | -0.32%2.5B | 2.77%2.41B | 2.77%2.41B | 1.52%2.47B | --2.42B | --2.51B |
Total non current liabilities | 19.69%33.15B | 19.69%33.15B | 15.03%31.7B | 5.90%29.72B | 0.75%29.13B | -2.73%27.7B | -2.73%27.7B | -2.20%27.56B | --28.07B | --28.91B |
Total liabilities | 11.07%39.47B | 11.07%39.47B | 4.28%36.97B | 2.95%34.95B | -0.76%35.07B | -2.56%35.54B | -2.56%35.54B | -1.47%35.45B | --33.94B | --35.34B |
Shareholders'equity | ||||||||||
Share capital | -6.92%12.36B | -6.92%12.36B | -5.12%12.58B | -3.27%12.81B | -1.39%13.03B | --13.27B | --13.27B | --13.26B | --13.24B | --13.21B |
-common stock | -6.92%12.36B | -6.92%12.36B | -5.12%12.58B | -3.27%12.81B | -1.39%13.03B | --13.27B | --13.27B | --13.26B | --13.24B | --13.21B |
Retained earnings | 253.43%761M | 253.43%761M | 283.64%887M | 199.60%248M | -441.76%-493M | ---496M | ---496M | -140.76%-483M | ---249M | ---91M |
Gains losses not affecting retained earnings | -24.49%-2.19B | -24.49%-2.19B | 8.74%-1.8B | 9.64%-1.8B | 10.32%-1.81B | -5,577.42%-1.76B | -5,577.42%-1.76B | -6,251.61%-1.97B | ---1.99B | ---2.02B |
Total stockholders'equity | -0.84%10.93B | -0.84%10.93B | 7.99%11.67B | 2.33%11.26B | -3.39%10.73B | -1.79%11.02B | -1.79%11.02B | -7.14%10.8B | --11B | --11.11B |
Noncontrolling interests | 1.98%361M | 1.98%361M | -8.74%334M | -8.48%356M | -10.50%358M | -10.38%354M | -10.38%354M | -8.73%366M | --389M | --400M |
Total equity | -0.76%11.29B | -0.76%11.29B | 7.44%12B | 1.96%11.61B | -3.64%11.09B | -2.08%11.37B | -2.08%11.37B | -7.20%11.17B | --11.39B | --11.51B |
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