(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 | -1.23%4.32B | -1.23%4.32B | -5.55%2.98B | 11.87%3.19B | -0.19%3.21B | -13.24%4.38B | -13.24%4.38B | -55.88%3.15B | -63.49%2.86B | -54.40%3.22B |
-Cash and cash equivalents | -1.23%4.32B | -1.23%4.32B | -5.55%2.98B | 11.87%3.19B | -0.19%3.21B | -13.24%4.38B | -13.24%4.38B | -55.88%3.15B | -63.49%2.86B | -54.40%3.22B |
Receivables | 25.50%24.76B | 25.50%24.76B | 30.84%22.67B | 29.33%21.99B | 22.83%20.39B | 26.73%19.73B | 26.73%19.73B | -5.75%17.33B | -11.67%17.01B | -9.01%16.6B |
-Accounts receivable | 25.47%24.38B | 25.47%24.38B | 31.21%22.44B | 29.94%21.73B | 23.50%20.13B | 24.82%19.43B | 24.82%19.43B | -6.97%17.1B | -13.13%16.72B | -10.64%16.3B |
-Related party accounts receivable | 27.52%380M | 27.52%380M | 2.23%229M | -7.47%260M | -14.14%255M | --298M | --298M | --224M | --281M | --297M |
Inventory | 15.26%5.55B | 15.26%5.55B | 20.23%6.45B | 17.14%6.41B | 10.25%5.98B | 14.11%4.81B | 14.11%4.81B | -30.25%5.36B | -26.74%5.47B | -21.12%5.43B |
Restricted cash | -3.98%723M | -3.98%723M | 6.97%706M | 0.27%731M | -5.94%792M | -5.99%753M | -5.99%753M | -13.73%660M | -4.58%729M | -7.27%842M |
Total current assets | 19.15%35.35B | 19.15%35.35B | 23.77%32.8B | 24.04%32.33B | 16.44%30.38B | -24.26%29.67B | -24.26%29.67B | -22.02%26.5B | -26.18%26.06B | -21.16%26.09B |
Non current assets | ||||||||||
Net PPE | 9.76%3.33B | 9.76%3.33B | 6.49%3.14B | 1.91%3.1B | -3.03%3.04B | -5.57%3.03B | -5.57%3.03B | -54.05%2.94B | -53.73%3.04B | -51.83%3.14B |
-Gross PPE | 6.20%8.02B | 6.20%8.02B | 6.49%3.14B | 1.91%3.1B | -3.03%3.04B | -2.19%7.55B | -2.19%7.55B | -54.05%2.94B | -53.73%3.04B | -51.83%3.14B |
-Accumulated depreciation | -3.81%-4.69B | -3.81%-4.69B | ---- | ---- | ---- | -0.22%-4.52B | -0.22%-4.52B | ---- | ---- | ---- |
Goodwill and other intangible assets | 10.22%4.91B | 10.22%4.91B | 7.65%4.73B | 6.40%4.72B | 7.24%4.71B | 0.77%4.45B | 0.77%4.45B | 62.99%4.39B | 64.99%4.44B | 64.30%4.4B |
-Goodwill | 8.79%3.61B | 8.79%3.61B | 7.95%3.49B | 7.09%3.49B | 9.27%3.51B | 3.49%3.32B | 3.49%3.32B | 68.56%3.23B | 69.30%3.26B | 67.33%3.22B |
-Other intangible assets | 14.44%1.29B | 14.44%1.29B | 6.82%1.24B | 4.51%1.23B | 1.70%1.2B | -6.46%1.13B | -6.46%1.13B | 49.23%1.16B | 54.13%1.18B | 56.57%1.18B |
Investments and advances | 46.23%563M | 46.23%563M | 45.87%477M | 26.96%405M | 12.62%357M | 15.62%385M | 15.62%385M | -61.62%327M | -67.05%319M | -62.97%317M |
Related parties assets | 27.52%380M | 27.52%380M | 2.23%229M | -7.47%260M | -14.14%255M | --298M | --298M | --224M | --281M | --297M |
Financial assets | -28.04%136M | -28.04%136M | -41.79%163M | -17.72%195M | -17.13%179M | 3.85%189M | 3.85%189M | 76.10%280M | 74.26%237M | 56.52%216M |
Non current deferred assets | 126.10%979M | 126.10%979M | 100.57%704M | 50.51%587M | 0.00%434M | 2.85%433M | 2.85%433M | -74.47%351M | -72.50%390M | -68.27%434M |
Other non current assets | -10.99%1.09B | -10.99%1.09B | -1.43%1.04B | 16.35%1.35B | -22.88%1.46B | -27.22%1.22B | -27.22%1.22B | -52.77%1.05B | -45.42%1.16B | -7.96%1.9B |
Total non current assets | 13.26%11B | 13.26%11B | 9.61%10.24B | 8.06%10.36B | -2.00%10.19B | -5.18%9.71B | -5.18%9.71B | -31.85%9.34B | -31.12%9.59B | -23.63%10.4B |
Total assets | 17.70%46.35B | 17.70%46.35B | 20.08%43.04B | 19.75%42.69B | 11.19%40.57B | -20.31%39.38B | -20.31%39.38B | -24.84%35.84B | -27.58%35.65B | -21.88%36.49B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.22%4.46B | 2.22%4.46B | 10.62%4.16B | 11.64%4.6B | 1.57%4.47B | -7.21%4.36B | -7.21%4.36B | -46.45%3.76B | -47.93%4.12B | -38.70%4.4B |
-accounts payable | -2.46%3.61B | -2.46%3.61B | 7.91%3.57B | 9.27%3.94B | 4.76%3.9B | 4.87%3.7B | 4.87%3.7B | -47.20%3.31B | -49.27%3.6B | -42.46%3.72B |
-Total tax payable | 39.13%704M | 39.13%704M | 44.44%507M | 24.22%554M | -18.67%514M | -24.59%506M | -24.59%506M | -52.89%351M | -45.14%446M | -11.11%632M |
-Due to related parties current | -6.41%146M | -6.41%146M | -20.00%76M | 52.05%111M | 21.28%57M | -68.92%156M | -68.92%156M | --95M | --73M | --47M |
Current accrued expenses | 35.14%946M | 35.14%946M | 97.33%886M | 66.73%822M | 54.01%787M | 25.22%700M | 25.22%700M | -31.87%449M | -28.24%493M | -24.07%511M |
Current debt and capital lease obligation | --11.48B | --11.48B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current debt | --11.48B | --11.48B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | 51.52%50M | 51.52%50M | 65.38%43M | 53.85%40M | 68.18%37M | 65.00%33M | 65.00%33M | -98.13%26M | -98.13%26M | -98.35%22M |
Current liabilities | 209.98%17.46B | 209.98%17.46B | 20.18%5.6B | 17.56%5.95B | 6.32%5.7B | -68.22%5.63B | -68.22%5.63B | -53.17%4.66B | -53.21%5.06B | -45.41%5.36B |
Non current liabilities | ||||||||||
Long term provisions | 32.36%409M | 32.36%409M | 25.46%340M | 36.33%334M | 21.09%310M | 35.53%309M | 35.53%309M | -65.08%271M | -69.86%245M | -67.26%256M |
Long term debt and capital lease obligation | -30.36%16.15B | -30.36%16.15B | 19.22%25.2B | 19.28%25.1B | 10.43%23.77B | 9.94%23.19B | 9.94%23.19B | -12.48%21.14B | -15.63%21.04B | -11.17%21.53B |
-Long term debt | -30.98%15.85B | -30.98%15.85B | 19.29%24.96B | 19.47%24.87B | 10.39%23.55B | 9.88%22.96B | 9.88%22.96B | -11.90%20.92B | -15.07%20.82B | -10.38%21.34B |
-Long term capital lease obligation | 31.58%300M | 31.58%300M | 12.09%241M | 1.76%231M | 14.58%220M | 16.33%228M | 16.33%228M | -46.52%215M | -47.33%227M | -55.14%192M |
Non current deferred liabilities | -58.82%35M | -58.82%35M | -80.60%26M | -68.10%37M | -65.35%44M | -32.00%85M | -32.00%85M | -89.22%134M | -91.00%116M | -90.02%127M |
Employee benefits | 6.01%476M | 6.01%476M | -19.35%421M | -23.79%442M | -28.73%449M | -33.28%449M | -33.28%449M | -63.42%522M | -62.12%580M | -59.51%630M |
Derivative product liabilities | 5.88%216M | 5.88%216M | -40.29%246M | -25.46%243M | -53.54%177M | 12.71%204M | 12.71%204M | 214.50%412M | 90.64%326M | 144.23%381M |
Other non current liabilities | 33.04%3.37B | 33.04%3.37B | 34.54%3.1B | 21.26%2.96B | 4.56%2.66B | -0.28%2.54B | -0.28%2.54B | -38.27%2.3B | -32.19%2.44B | -24.59%2.55B |
Total non current liabilities | -22.84%20.66B | -22.84%20.66B | 18.37%29.33B | 17.63%29.11B | 7.65%27.41B | 7.77%26.77B | 7.77%26.77B | -21.23%24.78B | -23.48%24.75B | -18.83%25.47B |
Total liabilities | 17.63%38.12B | 17.63%38.12B | 18.65%34.93B | 17.62%35.06B | 7.42%33.12B | -23.87%32.41B | -23.87%32.41B | -28.90%29.44B | -30.92%29.81B | -25.17%30.83B |
Shareholders'equity | ||||||||||
Share capital | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M |
-common stock | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M |
Retained earnings | 23.32%9.75B | 23.32%9.75B | 25.00%9.13B | 26.90%8.57B | 26.80%8.39B | 64.09%7.91B | 64.09%7.91B | 61.87%7.31B | 60.85%6.75B | 79.41%6.62B |
Paid-in capital | 4.92%1.58B | 4.92%1.58B | 5.68%1.56B | 5.49%1.54B | 6.56%1.53B | -66.31%1.5B | -66.31%1.5B | -66.59%1.48B | -66.99%1.46B | -67.39%1.43B |
Less: Treasury stock | 276.09%865M | 276.09%865M | 126.42%437M | 215.70%382M | 186.67%301M | 173.81%230M | 173.81%230M | 83.81%193M | 15.24%121M | 0.00%105M |
Gains losses not affecting retained earnings | -4.21%-2.37B | -4.21%-2.37B | -1.59%-2.3B | 3.31%-2.25B | 2.15%-2.32B | 6.83%-2.28B | 6.83%-2.28B | 13.85%-2.26B | 10.65%-2.32B | 10.27%-2.37B |
Total stockholders'equity | 17.14%8.11B | 17.14%8.11B | 25.67%7.99B | 29.58%7.5B | 30.74%7.32B | 2.20%6.93B | 2.20%6.93B | 1.94%6.35B | -2.36%5.79B | 4.40%5.6B |
Noncontrolling interests | 144.90%120M | 144.90%120M | 136.36%130M | 136.36%130M | 135.19%127M | -34.67%49M | -34.67%49M | -6.78%55M | -62.33%55M | -61.43%54M |
Total equity | 18.03%8.23B | 18.03%8.23B | 26.62%8.12B | 30.58%7.63B | 31.74%7.45B | 1.79%6.98B | 1.79%6.98B | 1.86%6.41B | -3.80%5.84B | 2.72%5.66B |
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