(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 6.81%6.34B | 6.81%6.34B | -37.37%4.28B | 2.56%5.93B | 2.56%5.93B | 8.49%6.83B | -25.10%5.78B | --5.78B | -37.63%6.29B | -22.15%7.72B |
-Cash and cash equivalents | 6.81%6.34B | 6.81%6.34B | -37.37%4.28B | 2.56%5.93B | 2.56%5.93B | 8.49%6.83B | -25.10%5.78B | --5.78B | -37.63%6.29B | -22.15%7.72B |
-Accounts receivable | 5.75%4.14B | 5.75%4.14B | 9.32%6.36B | -2.59%3.92B | -2.59%3.92B | 9.65%5.82B | 12.67%4.02B | --4.02B | 7.91%5.31B | -0.22%3.57B |
-Taxes receivable | ---- | ---- | 125.00%90M | ---- | ---- | 37.93%40M | 16.67%42M | --42M | 0.00%29M | 63.64%36M |
-Other receivables | -4.69%366M | -4.69%366M | ---- | 28.86%384M | 28.86%384M | ---- | 0.34%298M | --298M | ---- | -54.66%297M |
Inventory | 2.31%4.29B | 2.31%4.29B | 12.76%4.28B | 16.15%4.19B | 16.15%4.19B | 18.76%3.79B | 15.85%3.61B | --3.61B | 8.61%3.19B | 1.20%3.12B |
Prepaid assets | 5.95%285M | 5.95%285M | ---- | 7.17%269M | 7.17%269M | ---- | 13.57%251M | --251M | ---- | --221M |
Restricted cash | 20.00%6M | 20.00%6M | ---- | --5M | --5M | ---- | ---- | ---- | ---- | ---- |
Other current assets | 44.03%193M | 44.03%193M | ---- | --134M | --134M | ---- | ---- | ---- | ---- | ---- |
Total current assets | 13.83%16.89B | 13.83%16.89B | -9.52%15.01B | 5.62%14.83B | 5.62%14.83B | 11.67%16.59B | -6.23%14.04B | --14.04B | -17.48%14.86B | -13.22%14.98B |
Non current assets | ||||||||||
Net PPE | 1.00%19.13B | 1.00%19.13B | 5.60%19.32B | -2.87%18.94B | -2.87%18.94B | -4.20%18.3B | 0.96%19.5B | --19.5B | 0.01%19.1B | -1.31%19.32B |
-Gross PPE | 3.50%34.06B | 3.50%34.06B | ---- | -2.49%32.9B | -2.49%32.9B | ---- | 2.62%33.75B | --33.75B | ---- | 5.03%32.88B |
-Accumulated depreciation | -6.89%-14.92B | -6.89%-14.92B | ---- | 1.98%-13.96B | 1.98%-13.96B | ---- | -4.99%-14.24B | ---14.24B | ---- | -15.60%-13.57B |
Goodwill and other intangible assets | -0.86%10.2B | -0.86%10.2B | 19.17%10.4B | 4.46%10.29B | 4.46%10.29B | -7.84%8.73B | 5.07%9.85B | --9.85B | 0.96%9.47B | -1.08%9.37B |
-Goodwill | -0.45%9.16B | -0.45%9.16B | ---- | -2.67%9.2B | -2.67%9.2B | ---- | 4.64%9.45B | --9.45B | ---- | -0.67%9.03B |
-Other intangible assets | -4.32%1.04B | -4.32%1.04B | ---- | 174.06%1.09B | 174.06%1.09B | ---- | 16.42%397M | --397M | ---- | -10.73%341M |
Financial assets | ---- | ---- | -40.00%3M | ---- | ---- | -96.18%5M | -47.28%97M | --97M | -31.05%131M | 116.47%184M |
Defined pension benefit | ---- | ---- | -0.70%282M | ---- | ---- | --284M | --166M | --166M | ---- | --0 |
Other non current assets | 4.12%632M | 4.12%632M | ---- | --607M | --607M | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 0.32%30.58B | 0.32%30.58B | 9.65%30.97B | -0.46%30.49B | -0.46%30.49B | -4.81%28.25B | 2.20%30.63B | --30.63B | -0.43%29.67B | -1.27%29.97B |
Total assets | 4.74%47.47B | 4.74%47.47B | 2.56%45.98B | 1.45%45.32B | 1.45%45.32B | 0.69%44.84B | -0.61%44.67B | --44.67B | -6.85%44.53B | -5.60%44.94B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 31.12%4.03B | 31.12%4.03B | 14.55%8.2B | -16.73%3.07B | -16.73%3.07B | 4.01%7.15B | 23.71%3.69B | --3.69B | 21.89%6.88B | -1.94%2.98B |
-accounts payable | 7.47%3.15B | 7.47%3.15B | 20.67%7.45B | 7.44%2.93B | 7.44%2.93B | -0.42%6.17B | 26.02%2.73B | --2.73B | 23.20%6.2B | -12.49%2.16B |
-Total tax payable | -9.15%129M | -9.15%129M | -23.93%747M | -74.18%142M | -74.18%142M | 44.41%982M | -11.15%550M | --550M | 11.11%680M | 9.56%619M |
-Dividends payable | --750M | --750M | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | 107.04%412M | --412M | ---- | 6,533.33%199M |
Current provisions | ---- | ---- | 6.90%542M | ---- | ---- | -8.98%507M | -2.04%479M | --479M | 12.53%557M | 9.15%489M |
Current debt and capital lease obligation | 22.67%2.12B | 22.67%2.12B | 52.24%2.45B | 104.37%1.73B | 104.37%1.73B | 256.19%1.61B | -45.52%846M | --846M | -71.96%452M | -77.56%1.55B |
-Current debt | 25.15%1.87B | 25.15%1.87B | 60.19%2.19B | 171.58%1.49B | 171.58%1.49B | 780.00%1.36B | -56.32%549M | --549M | -88.34%155M | -81.00%1.26B |
-Current capital lease obligation | 7.14%255M | 7.14%255M | 8.13%266M | -19.87%238M | -19.87%238M | -17.17%246M | 0.34%297M | --297M | 4.95%297M | -2.63%296M |
Other current liabilities | -1.31%754M | -1.31%754M | ---- | 2,215.15%764M | 2,215.15%764M | ---- | -2.94%33M | --33M | ---- | -33.33%34M |
Current liabilities | 24.52%10.01B | 24.52%10.01B | 20.99%11.23B | 6.07%8.04B | 6.07%8.04B | 17.28%9.28B | 1.55%7.58B | --7.58B | 1.85%7.91B | -41.98%7.47B |
Non current liabilities | ||||||||||
Long term provisions | -5.78%310M | -5.78%310M | -6.37%823M | -64.89%329M | -64.89%329M | -4.56%879M | -1.68%937M | --937M | 6.47%921M | 11.59%953M |
Long term debt and capital lease obligation | 19.20%10.9B | 19.20%10.9B | -9.94%8.64B | -19.16%9.15B | -19.16%9.15B | -19.98%9.6B | -8.01%11.31B | --11.31B | -27.01%12B | 15.97%12.3B |
-Long term debt | 20.02%9.78B | 20.02%9.78B | -11.89%7.56B | -18.04%8.15B | -18.04%8.15B | -19.47%8.58B | -9.31%9.94B | --9.94B | -29.45%10.66B | 18.97%10.96B |
-Long term capital lease obligation | 12.50%1.13B | 12.50%1.13B | 6.61%1.08B | -27.22%1B | -27.22%1B | -24.10%1.01B | 2.61%1.37B | --1.37B | 0.75%1.34B | -3.88%1.34B |
Derivative product liabilities | ---- | ---- | 219.23%83M | ---- | ---- | --26M | --0 | --0 | ---- | 0.00%1M |
Other non current liabilities | -8.18%920M | -8.18%920M | ---- | 205.49%1B | 205.49%1B | ---- | -0.61%328M | --328M | ---- | --330M |
Total non current liabilities | 11.22%15.84B | 11.22%15.84B | -5.04%13.41B | -11.98%14.24B | -11.98%14.24B | -14.64%14.12B | -5.58%16.18B | --16.18B | -21.62%16.55B | 13.37%17.13B |
Total liabilities | 16.02%25.85B | 16.02%25.85B | 5.28%24.64B | -6.22%22.28B | -6.22%22.28B | -4.32%23.4B | -3.42%23.76B | --23.76B | -15.30%24.46B | -12.08%24.6B |
Shareholders'equity | ||||||||||
Share capital | -1.98%297M | -1.98%297M | -2.26%303M | -2.26%303M | -2.26%303M | -2.52%310M | -7.19%310M | --310M | -5.36%318M | -0.60%334M |
-common stock | -1.99%296M | -1.99%296M | -2.27%302M | -2.27%302M | -2.27%302M | -2.52%309M | -7.21%309M | --309M | -5.37%317M | -0.60%333M |
-Preferred stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | --1M | 0.00%1M | 0.00%1M |
Retained earnings | 1.88%22.92B | 1.88%22.92B | 1.34%21.71B | 13.78%22.5B | 13.78%22.5B | 12.29%21.42B | 70.95%19.77B | --19.77B | 71.76%19.08B | 1.89%11.57B |
Paid-in capital | 2.48%454M | 2.48%454M | ---- | --443M | --443M | ---- | ---- | ---- | ---- | 0.00%7.49B |
Less: Treasury stock | 640.40%2.2B | 640.40%2.2B | 77.02%1.14B | 52.31%297M | 52.31%297M | 15.62%644M | -49.48%195M | --195M | 3.15%557M | 7.22%386M |
Total stockholders'equity | -5.88%20.85B | -5.88%20.85B | -0.48%20.7B | 9.51%22.16B | 9.51%22.16B | 7.32%20.8B | 2.94%20.23B | --20.23B | 5.98%19.38B | 3.30%19.66B |
Noncontrolling interests | -13.14%767M | -13.14%767M | 1.72%651M | 29.66%883M | 29.66%883M | -7.91%640M | -1.59%681M | --681M | 8.26%695M | 14.00%692M |
Total equity | -6.16%21.62B | -6.16%21.62B | -0.42%21.35B | 10.17%23.04B | 10.17%23.04B | 6.79%21.44B | 2.78%20.91B | --20.91B | 6.06%20.07B | 3.63%20.35B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data