(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 | 8.05%631M | 8.05%631M | 21.20%686M | -39.74%731M | -21.66%662M | -65.01%584M | -65.01%584M | -45.79%566M | 14.54%1.21B | -14.99%845M |
-Cash and cash equivalents | 21.62%90M | 21.62%90M | 5.26%120M | -61.44%214M | -8.80%114M | -67.83%74M | -67.83%74M | -14.29%114M | 308.09%555M | -14.38%125M |
-Short-term investments | 6.08%541M | 6.08%541M | 25.22%566M | -21.43%517M | -23.89%548M | -64.56%510M | -64.56%510M | -50.38%452M | -28.71%658M | -15.09%720M |
Receivables | -21.10%1.32B | -21.10%1.32B | 7.90%1.17B | -14.25%945M | -6.98%1.28B | 38.95%1.67B | 38.95%1.67B | 13.69%1.09B | 10.31%1.1B | 14.39%1.38B |
-Accounts receivable | -20.13%710M | -20.13%710M | -0.78%767M | -18.52%638M | -7.32%874M | 28.84%889M | 28.84%889M | 18.92%773M | 20.28%783M | 20.90%943M |
-Taxes receivable | 370.00%94M | 370.00%94M | --67M | 500.00%18M | --7M | 1,900.00%20M | 1,900.00%20M | --0 | -96.15%3M | --0 |
Inventory | -12.10%770M | -12.10%770M | -8.16%810M | 14.62%729M | 52.54%781M | 44.08%876M | 44.08%876M | 48.74%882M | 44.55%636M | 35.81%512M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -91.06%141M | -75.98%116M | -84.52%100M |
Other current assets | -80.33%306M | -80.33%306M | -74.51%351M | -70.67%396M | -68.56%416M | 1.90%1.56B | 1.90%1.56B | 279.34%1.38B | --1.35B | --1.32B |
Total current assets | -35.58%3.03B | -35.58%3.03B | -25.99%3.02B | -36.93%2.8B | -25.05%3.14B | -36.11%4.7B | -36.11%4.7B | -47.03%4.08B | -14.21%4.44B | 30.10%4.19B |
Non current assets | ||||||||||
Net PPE | 9.98%29.85B | 9.98%29.85B | 12.59%29.17B | 13.75%28.45B | 13.98%27.6B | 15.58%27.14B | 15.58%27.14B | 14.58%25.91B | 13.21%25.02B | 6.48%24.21B |
-Gross PPE | 7.07%40.4B | 7.07%40.4B | 8.61%39.62B | 9.42%38.77B | 9.73%37.85B | 12.04%37.73B | 12.04%37.73B | 11.58%36.48B | 10.72%35.44B | 4.56%34.5B |
-Accumulated depreciation | 0.40%-10.54B | 0.40%-10.54B | 1.14%-10.45B | 0.97%-10.32B | 0.28%-10.25B | -3.89%-10.59B | -3.89%-10.59B | -4.86%-10.57B | -5.18%-10.42B | -0.29%-10.28B |
Goodwill and other intangible assets | -3.12%4.16B | -3.12%4.16B | -3.99%4.16B | -3.10%4.16B | 0.86%4.33B | -1.01%4.29B | -1.01%4.29B | -0.12%4.33B | 0.00%4.29B | -8.58%4.29B |
-Goodwill | -3.12%4.16B | -3.12%4.16B | -3.12%4.16B | -3.12%4.16B | 0.00%4.29B | 0.00%4.29B | 0.00%4.29B | 0.00%4.29B | 0.00%4.29B | -8.58%4.29B |
-Other intangible assets | ---- | ---- | -97.50%1M | --1M | --37M | ---- | ---- | -11.11%40M | ---- | ---- |
Financial assets | --0 | --0 | --0 | --0 | --0 | -60.00%2M | -60.00%2M | -33.33%6M | --6M | --6M |
Other non current assets | -24.65%162M | -24.65%162M | -4.60%166M | -19.21%185M | -19.91%185M | 22.16%215M | 22.16%215M | -4.92%174M | 1.78%229M | -3.75%231M |
Total non current assets | 8.39%36.69B | 8.39%36.69B | 10.24%35.98B | 11.08%35.3B | 11.60%34.61B | 11.62%33.85B | 11.62%33.85B | 10.81%32.64B | 1.55%31.77B | -5.12%31.01B |
Total assets | 3.03%39.72B | 3.03%39.72B | 6.21%39B | 5.19%38.1B | 7.24%37.75B | 2.30%38.55B | 2.30%38.55B | -1.19%36.72B | -0.69%36.22B | -1.96%35.2B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -25.64%1.33B | -25.64%1.33B | -19.87%1.13B | -21.37%1.01B | -20.72%1.21B | 5.22%1.79B | 5.22%1.79B | 10.73%1.41B | 28.20%1.28B | 48.64%1.53B |
-accounts payable | -32.17%917M | -32.17%917M | -25.78%763M | -19.46%832M | -9.85%934M | 13.04%1.35B | 13.04%1.35B | 13.59%1.03B | 29.61%1.03B | 29.99%1.04B |
-Total tax payable | -2.35%291M | -2.35%291M | -10.62%244M | -29.32%176M | -43.76%275M | -21.16%298M | -21.16%298M | 3.02%273M | 22.66%249M | 113.54%489M |
-Dividends payable | -12.50%126M | -12.50%126M | 11.50%126M | --0 | --0 | 9.92%144M | 9.92%144M | 5.61%113M | --0 | --0 |
Current accrued expenses | 48.43%236M | 48.43%236M | 51.69%179M | 40.97%203M | 31.03%152M | 16.91%159M | 16.91%159M | -6.35%118M | -7.10%144M | -2.52%116M |
Current debt and capital lease obligation | -47.57%1.06B | -47.57%1.06B | -33.40%1.43B | -47.50%934M | -59.45%719M | 270.64%2.02B | 270.64%2.02B | 96.08%2.15B | 507.17%1.78B | -0.84%1.77B |
-Current debt | -47.57%1.06B | -47.57%1.06B | -33.40%1.43B | -47.50%934M | -59.45%719M | 270.64%2.02B | 270.64%2.02B | 96.08%2.15B | 507.17%1.78B | -0.84%1.77B |
Current deferred liabilities | 0.91%111M | 0.91%111M | 0.92%110M | -0.91%109M | -0.91%109M | -0.90%110M | -0.90%110M | -1.80%109M | 0.92%110M | -8.33%110M |
Other current liabilities | 9.13%1.12B | 9.13%1.12B | 26.93%1.04B | -7.28%930M | -11.10%961M | -42.46%1.03B | -42.46%1.03B | -56.89%817M | -44.65%1B | -15.08%1.08B |
Current liabilities | -24.43%3.86B | -24.43%3.86B | -15.57%3.89B | -26.26%3.18B | -31.60%3.15B | 19.27%5.11B | 19.27%5.11B | 2.31%4.61B | 28.17%4.32B | 6.45%4.61B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 18.35%17.56B | 18.35%17.56B | 25.33%16.84B | 21.12%16.03B | 30.37%15.78B | -4.64%14.84B | -4.64%14.84B | -12.73%13.44B | -16.50%13.24B | -13.82%12.11B |
-Long term debt | 18.35%17.56B | 18.35%17.56B | 25.33%16.84B | 21.12%16.03B | 30.37%15.78B | -4.64%14.84B | -4.64%14.84B | -12.73%13.44B | -16.50%13.24B | -13.82%12.11B |
Non current deferred liabilities | 2.33%4.08B | 2.33%4.08B | 3.88%4.13B | 2.07%4.04B | 0.89%3.99B | 2.10%3.99B | 2.10%3.99B | 5.97%3.97B | 6.92%3.95B | 7.16%3.95B |
Employee benefits | 4.57%572M | 4.57%572M | -7.79%533M | -3.31%555M | 10.22%550M | 7.05%547M | 7.05%547M | 3.21%578M | -13.68%574M | -26.07%499M |
Derivative product liabilities | --3M | --3M | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -64.29%5M |
Preferred securities outside stock equity | ---- | ---- | --0 | --0 | --0 | ---- | ---- | 100.00%2M | --2M | --1M |
Other non current liabilities | -1.42%763M | -1.42%763M | -0.72%829M | -0.72%833M | -4.92%793M | -7.42%774M | -7.42%774M | -9.83%835M | -11.31%839M | -19.26%834M |
Total non current liabilities | 11.95%26.18B | 11.95%26.18B | 15.39%25.52B | 12.21%24.55B | 17.44%24.25B | -2.44%23.39B | -2.44%23.39B | -7.02%22.12B | -9.71%21.88B | -9.70%20.65B |
Total liabilities | 5.43%30.05B | 5.43%30.05B | 10.05%29.42B | 5.87%27.73B | 8.49%27.4B | 0.85%28.5B | 0.85%28.5B | -5.53%26.73B | -5.08%26.19B | -7.13%25.25B |
Shareholders'equity | ||||||||||
Share capital | -99.25%6M | -99.25%6M | -99.25%6M | 0.00%796M | 0.00%796M | 0.00%799M | 0.00%799M | 0.00%796M | -54.38%796M | -66.40%796M |
-common stock | -33.33%6M | -33.33%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%9M | 0.00%9M | 0.00%6M | 0.00%6M | 0.00%6M |
-Preferred stock | --0 | --0 | --0 | 0.00%790M | 0.00%790M | 0.00%790M | 0.00%790M | 0.00%790M | -54.57%790M | -66.57%790M |
Retained earnings | 54.02%1.09B | 54.02%1.09B | 42.84%1.03B | 34.38%1.03B | 50.95%1.03B | 360.39%709M | 360.39%709M | 295.38%719M | 323.91%768M | 242.12%685M |
Paid-in capital | 0.42%8.6B | 0.42%8.6B | 0.28%8.58B | 0.30%8.57B | 0.30%8.56B | 0.46%8.57B | 0.46%8.57B | 0.47%8.56B | 13.12%8.54B | 23.37%8.53B |
Gains losses not affecting retained earnings | -12.90%-35M | -12.90%-35M | 65.06%-29M | 62.35%-32M | 48.39%-32M | 51.56%-31M | 51.56%-31M | -3.75%-83M | 0.00%-85M | 28.74%-62M |
Total stockholders'equity | -3.76%9.67B | -3.76%9.67B | -4.04%9.59B | 3.42%10.37B | 4.07%10.36B | 6.66%10.05B | 6.66%10.05B | 12.68%9.99B | 13.00%10.02B | 14.17%9.95B |
Total equity | -3.76%9.67B | -3.76%9.67B | -4.04%9.59B | 3.42%10.37B | 4.07%10.36B | 6.66%10.05B | 6.66%10.05B | 12.68%9.99B | 13.00%10.02B | 14.17%9.95B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data