(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 | 6.53%2.74B | 6.53%2.74B | -4.25%2.84B | -22.82%2.31B | -12.99%2.44B | -19.27%2.57B | -19.27%2.57B | -1.76%2.97B | 2.71%3B | -16.45%2.8B |
-Cash and cash equivalents | 3.71%2.18B | 3.71%2.18B | -4.48%2.39B | -26.81%1.8B | -13.01%1.98B | -18.94%2.1B | -18.94%2.1B | -3.44%2.5B | -0.77%2.46B | -23.06%2.28B |
-Short-term investments | 19.07%562M | 19.07%562M | -3.00%452M | -4.48%512M | -12.90%459M | -20.67%472M | -20.67%472M | 8.37%466M | 22.37%536M | 32.75%527M |
Receivables | 7.32%5.58B | 7.32%5.58B | 17.98%5.66B | 41.07%5.86B | 33.56%5.83B | 30.38%5.2B | 30.38%5.2B | 15.58%4.8B | 0.58%4.16B | 3.78%4.37B |
-Accounts receivable | 7.32%5.58B | 7.32%5.58B | 27.24%5.66B | 51.54%5.86B | 46.99%5.83B | 45.92%5.2B | 45.92%5.2B | 18.60%4.45B | 5.42%3.87B | 7.33%3.97B |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -12.75%349M | -37.88%287M | -21.92%399M |
Inventory | 1.32%5.68B | 1.32%5.68B | 6.55%5.91B | 26.46%6.03B | 28.17%5.88B | 28.66%5.6B | 28.66%5.6B | 28.25%5.54B | 16.90%4.77B | 22.20%4.59B |
Restricted cash | ---- | ---- | --225M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | 11.56%1.2B | 11.56%1.2B | 17.32%1.28B | 43.18%1.21B | 45.05%1.22B | 38.10%1.07B | 38.10%1.07B | 31.76%1.09B | 4.85%843M | 4.22%839M |
Total current assets | 5.17%15.2B | 5.17%15.2B | 10.52%15.91B | 20.75%15.41B | 22.01%15.37B | 17.40%14.45B | 17.40%14.45B | 16.87%14.4B | 6.97%12.76B | 3.91%12.6B |
Non current assets | ||||||||||
Net PPE | 12.26%6.75B | 12.26%6.75B | 11.09%6.3B | 29.43%6.24B | 26.09%6.08B | 23.57%6.01B | 23.57%6.01B | 22.24%5.67B | 4.04%4.82B | 3.41%4.82B |
-Gross PPE | 10.69%12.18B | 10.69%12.18B | 8.37%11.6B | 16.65%11.44B | 13.76%11.12B | 12.21%11B | 12.21%11B | 11.35%10.7B | 2.48%9.8B | 2.77%9.77B |
-Accumulated depreciation | -8.80%-5.43B | -8.80%-5.43B | -5.31%-5.3B | -4.29%-5.2B | -1.76%-5.04B | -1.01%-4.99B | -1.01%-4.99B | -1.19%-5.03B | -1.01%-4.99B | -2.15%-4.95B |
Goodwill and other intangible assets | -0.24%5.02B | -0.24%5.02B | 1.37%4.9B | 104.01%4.99B | 127.19%5.01B | 130.00%5.03B | 130.00%5.03B | 118.60%4.83B | 9.49%2.45B | -2.26%2.2B |
-Goodwill | 6.66%2.5B | 6.66%2.5B | 6.73%2.38B | 72.83%2.4B | 83.90%2.37B | 82.05%2.34B | 82.05%2.34B | 72.92%2.23B | 7.75%1.39B | -0.31%1.29B |
-Other intangible assets | -6.25%2.52B | -6.25%2.52B | -3.23%2.52B | 145.16%2.58B | 187.90%2.64B | 198.56%2.69B | 198.56%2.69B | 182.52%2.6B | 11.89%1.05B | -4.88%917M |
Investments and advances | 2.33%1.8B | 2.33%1.8B | -2.25%1.79B | 20.53%1.86B | 16.83%1.86B | 14.37%1.76B | 14.37%1.76B | 18.34%1.83B | 3.35%1.54B | 0.00%1.59B |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -12.75%349M | -37.88%287M | -21.92%399M |
Non current deferred assets | 73.12%1.08B | 73.12%1.08B | 83.26%865M | 46.10%767M | 39.27%688M | 46.03%625M | 46.03%625M | 14.84%472M | 20.41%525M | 12.53%494M |
Defined pension benefit | -14.38%1.2B | -14.38%1.2B | -2.34%1.5B | 4.24%1.52B | -0.66%1.5B | -6.05%1.4B | -6.05%1.4B | 39.64%1.54B | 33.30%1.46B | 38.80%1.51B |
Other non current assets | -6.16%960M | -6.16%960M | -19.05%837M | 3.04%949M | 2.97%937M | 14.43%1.02B | 14.43%1.02B | 23.24%1.03B | 17.18%921M | 12.62%910M |
Total non current assets | 6.05%16.81B | 6.05%16.81B | 5.30%16.19B | 39.35%16.33B | 39.38%16.07B | 39.01%15.85B | 39.01%15.85B | 43.08%15.37B | 9.72%11.72B | 6.33%11.53B |
Total assets | 5.63%32.01B | 5.63%32.01B | 7.82%32.1B | 29.65%31.74B | 30.31%31.43B | 27.79%30.3B | 27.79%30.3B | 29.08%29.77B | 8.27%24.48B | 5.05%24.12B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.20%4.8B | 3.20%4.8B | 6.71%4.74B | 26.41%4.74B | 32.26%5.2B | 38.28%4.65B | 38.28%4.65B | 24.40%4.44B | 7.14%3.75B | 8.82%3.93B |
-accounts payable | 0.19%4.26B | 0.19%4.26B | 6.55%4.26B | 26.52%4.31B | 32.57%4.64B | 40.75%4.25B | 40.75%4.25B | 24.61%4B | 7.35%3.41B | 6.65%3.5B |
-Total tax payable | 35.52%538M | 35.52%538M | 8.16%477M | 25.36%435M | 29.75%567M | 16.42%397M | 16.42%397M | 22.50%441M | 5.15%347M | 30.06%437M |
Current accrued expenses | 125.33%3.75B | 125.33%3.75B | 1.39%1.83B | 17.29%1.82B | 10.43%1.69B | 12.60%1.66B | 12.60%1.66B | 29.45%1.8B | 20.25%1.55B | 19.56%1.53B |
Current debt and capital lease obligation | -41.76%2.03B | -41.76%2.03B | -5.16%2.65B | 160.28%2.75B | 363.47%3.48B | 392.80%3.49B | 392.80%3.49B | 497.64%2.79B | 140.32%1.06B | 25.84%750M |
-Current debt | -43.58%1.89B | -43.58%1.89B | -5.67%2.51B | 179.25%2.61B | 436.60%3.34B | 478.79%3.36B | 478.79%3.36B | 683.82%2.67B | 200.64%935M | 32.27%623M |
-Current capital lease obligation | 4.55%138M | 4.55%138M | 5.56%133M | 12.50%135M | 4.72%133M | 3.13%132M | 3.13%132M | -0.79%126M | -6.25%120M | 1.60%127M |
Current deferred liabilities | 21.51%1.22B | 21.51%1.22B | 11.73%1.03B | 16.76%1.02B | 17.78%1.04B | 17.43%1B | 17.43%1B | 14.27%921M | 8.20%871M | 14.23%883M |
Current liabilities | 12.98%12.9B | 12.98%12.9B | 5.66%11.13B | 43.98%11.05B | 58.72%11.92B | 61.22%11.42B | 61.22%11.42B | 53.48%10.53B | 16.16%7.67B | 12.79%7.51B |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --742M | --714M | ---- |
Long term debt and capital lease obligation | 6.37%5.18B | 6.37%5.18B | -8.18%5.32B | 43.89%5.48B | 24.69%4.77B | 24.61%4.87B | 24.61%4.87B | 47.54%5.8B | -3.72%3.81B | -3.41%3.83B |
-Long term debt | 6.76%4.8B | 6.76%4.8B | -9.17%4.95B | 45.82%5.09B | 25.90%4.41B | 25.68%4.5B | 25.68%4.5B | 51.30%5.45B | -3.59%3.49B | -3.26%3.5B |
-Long term capital lease obligation | 1.63%374M | 1.63%374M | 7.49%373M | 22.54%386M | 11.66%364M | 12.88%368M | 12.88%368M | 6.12%347M | -5.12%315M | -4.96%326M |
Non current deferred liabilities | 0.20%1.5B | 0.20%1.5B | 12.60%1.62B | 24.62%1.55B | 26.70%1.6B | 19.15%1.49B | 19.15%1.49B | 23.56%1.44B | 8.53%1.25B | 9.74%1.26B |
Non current accrued expenses | 4.44%777M | 4.44%777M | --806M | --778M | 6.21%753M | 8.77%744M | 8.77%744M | ---- | ---- | 2.46%709M |
Employee benefits | 13.51%874M | 13.51%874M | -12.97%765M | 1.46%762M | -0.13%752M | -1.41%770M | -1.41%770M | 6.67%879M | -7.85%751M | -7.38%753M |
Derivative product liabilities | -22.52%117M | -22.52%117M | -3.73%155M | 21.05%138M | 57.33%118M | 694.74%151M | 694.74%151M | 3,120.00%161M | 2,180.00%114M | --75M |
Other non current liabilities | 48.05%647M | 48.05%647M | 20.19%506M | 55.79%511M | 23.81%442M | 36.56%437M | 36.56%437M | 31.56%421M | -9.14%328M | -1.92%357M |
Total non current liabilities | 6.30%9.2B | 6.30%9.2B | -3.49%9.29B | 30.53%9.33B | 19.07%8.63B | 19.76%8.65B | 19.76%8.65B | 33.75%9.63B | -0.83%7.15B | -0.33%7.25B |
Total liabilities | 10.10%22.1B | 10.10%22.1B | 1.29%20.42B | 37.49%20.38B | 39.25%20.55B | 40.29%20.07B | 40.29%20.07B | 43.38%20.16B | 7.29%14.82B | 5.94%14.76B |
Shareholders'equity | ||||||||||
Share capital | 0.00%556M | 0.00%556M | -74.89%556M | -77.05%556M | -76.94%556M | -73.51%556M | -73.51%556M | -8.21%2.21B | 0.75%2.42B | 0.75%2.41B |
-common stock | 0.00%556M | 0.00%556M | -74.89%556M | -77.05%556M | -76.94%556M | -73.51%556M | -73.51%556M | -8.21%2.21B | 0.75%2.42B | 0.75%2.41B |
Retained earnings | -1.03%17.85B | -1.03%17.85B | 10.73%19.52B | 9.47%19.1B | 9.75%18.61B | 7.74%18.04B | 7.74%18.04B | 6.48%17.63B | 7.53%17.45B | 7.12%16.95B |
Paid-in capital | 19.03%2.01B | 19.03%2.01B | --2B | --1.98B | --1.67B | --1.69B | --1.69B | ---- | ---- | ---- |
Less: Treasury stock | -0.59%9.36B | -0.59%9.36B | -0.85%9.37B | -0.63%9.38B | -0.24%9.39B | 3.20%9.42B | 3.20%9.42B | 5.29%9.45B | 6.80%9.44B | 15.17%9.41B |
Gains losses not affecting retained earnings | -16.72%-2.21B | -16.72%-2.21B | -1.89%-2.05B | -13.03%-1.92B | -20.33%-1.82B | -20.31%-1.89B | -20.31%-1.89B | -5.34%-2.01B | 12.08%-1.7B | 21.79%-1.52B |
Total stockholders'equity | -1.39%8.85B | -1.39%8.85B | 27.18%10.66B | 18.30%10.34B | 14.07%9.62B | 10.18%8.98B | 10.18%8.98B | 3.69%8.38B | 11.09%8.74B | 4.03%8.44B |
Noncontrolling interests | -15.68%1.05B | -15.68%1.05B | -17.07%1.02B | 11.12%1.02B | 35.71%1.26B | -0.40%1.25B | -0.40%1.25B | 33.55%1.23B | -1.08%917M | 0.54%927M |
Total equity | -3.14%9.9B | -3.14%9.9B | 21.52%11.68B | 17.62%11.36B | 16.21%10.88B | 8.77%10.23B | 8.77%10.23B | 6.74%9.61B | 9.80%9.66B | 3.68%9.36B |
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