(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 | 8.92%289.3M | 8.92%289.3M | 40.85%329.6M | 30.98%282.4M | 27.51%279M | -19.54%265.6M | -19.54%265.6M | -16.22%234M | -32.29%215.6M | -31.09%218.8M |
-Cash and cash equivalents | 8.92%289.3M | 8.92%289.3M | 40.85%329.6M | 30.98%282.4M | 27.51%279M | -19.54%265.6M | -19.54%265.6M | -16.22%234M | -32.29%215.6M | -31.09%218.8M |
Receivables | 1.32%461.8M | 1.32%461.8M | -3.87%449.5M | -14.21%452.2M | -14.70%461.3M | -7.40%455.8M | -7.40%455.8M | -7.79%467.6M | 17.13%527.1M | 28.06%540.8M |
-Accounts receivable | 1.32%461.8M | 1.32%461.8M | -3.87%449.5M | -14.21%452.2M | -14.70%461.3M | -7.40%455.8M | -7.40%455.8M | -7.79%467.6M | 17.13%527.1M | 28.06%540.8M |
Inventory | 2.82%298.9M | 2.82%298.9M | 4.16%322.8M | -1.45%332.8M | -0.43%322M | 5.94%290.7M | 5.94%290.7M | -2.05%309.9M | 20.44%337.7M | 32.87%323.4M |
Prepaid assets | -15.58%32.5M | -15.58%32.5M | -11.08%31.3M | 1.19%34.1M | 21.10%39.6M | 30.95%38.5M | 30.95%38.5M | 9.66%35.2M | 18.25%33.7M | 24.81%32.7M |
Other current assets | -16.73%115M | -16.73%115M | 26.08%166.3M | 25.30%155M | 30.73%132.3M | 56.22%138.1M | 56.22%138.1M | 68.67%131.9M | 82.72%123.7M | 66.72%101.2M |
Total current assets | 0.74%1.2B | 0.74%1.2B | 10.26%1.3B | 1.51%1.26B | 1.42%1.23B | -2.12%1.19B | -2.12%1.19B | -2.84%1.18B | 8.10%1.24B | 13.72%1.22B |
Non current assets | ||||||||||
Net PPE | 7.11%296.9M | 7.11%296.9M | 6.00%279.2M | 6.32%282.5M | 0.95%277.6M | -0.32%277.2M | -0.32%277.2M | -2.70%263.4M | 9.61%265.7M | 16.87%275M |
-Gross PPE | 9.75%621.2M | 9.75%621.2M | 8.95%586.7M | 7.94%584.6M | 5.21%577.5M | 3.83%566M | 3.83%566M | 2.07%538.5M | 10.53%541.6M | 16.51%548.9M |
-Accumulated depreciation | -12.29%-324.3M | -12.29%-324.3M | -11.78%-307.5M | -9.50%-302.1M | -9.49%-299.9M | -8.16%-288.8M | -8.16%-288.8M | -7.08%-275.1M | -11.43%-275.9M | -16.16%-273.9M |
Goodwill and other intangible assets | -0.07%3.22B | -0.07%3.22B | 1.30%3.17B | 1.09%3.33B | -7.02%3.21B | -7.60%3.22B | -7.60%3.22B | -11.26%3.13B | 6.52%3.29B | 13.34%3.45B |
-Goodwill | -3.15%2.34B | -3.15%2.34B | -1.92%2.28B | -1.26%2.39B | -3.70%2.43B | -4.49%2.41B | -4.49%2.41B | -8.18%2.33B | 6.98%2.43B | 13.20%2.52B |
-Other intangible assets | 9.16%879.3M | 9.16%879.3M | 10.63%889.6M | 7.65%933.2M | -16.01%780.9M | -15.80%805.5M | -15.80%805.5M | -19.11%804.1M | 5.23%866.9M | 13.74%929.7M |
Non current deferred assets | 133.98%120.5M | 133.98%120.5M | -0.60%49.8M | -16.95%48.5M | -21.56%56.4M | -36.81%51.5M | -36.81%51.5M | --50.1M | --58.4M | --71.9M |
Other non current assets | -14.76%143.2M | -14.76%143.2M | -31.58%169.2M | -6.50%145.4M | 30.33%152.1M | 106.64%168M | 106.64%168M | 44.11%247.3M | -6.04%155.5M | -9.46%116.7M |
Total non current assets | 1.66%3.78B | 1.66%3.78B | -0.59%3.67B | 0.86%3.8B | -5.61%3.69B | -5.32%3.72B | -5.32%3.72B | -7.02%3.69B | 7.81%3.77B | 14.83%3.91B |
Total assets | 1.44%4.97B | 1.44%4.97B | 2.04%4.97B | 1.02%5.06B | -3.94%4.93B | -4.57%4.9B | -4.57%4.9B | -6.04%4.87B | 7.88%5.01B | 14.57%5.13B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.96%209.2M | 8.96%209.2M | -9.22%143.8M | -17.94%144.1M | -15.77%151.2M | 1.91%192M | 1.91%192M | -4.00%158.4M | 25.43%175.6M | 46.53%179.5M |
-accounts payable | 6.35%140.6M | 6.35%140.6M | -9.22%143.8M | -17.94%144.1M | -15.77%151.2M | -4.48%132.2M | -4.48%132.2M | -4.00%158.4M | 25.43%175.6M | 46.53%179.5M |
-Total tax payable | 14.72%68.6M | 14.72%68.6M | ---- | ---- | ---- | 19.60%59.8M | 19.60%59.8M | ---- | ---- | ---- |
Current accrued expenses | 1.78%68.8M | 1.78%68.8M | 20.52%221.4M | 8.06%222.5M | -12.88%179.9M | -41.82%67.6M | -41.82%67.6M | -23.04%183.7M | 1.43%205.9M | 12.84%206.5M |
Current debt and capital lease obligation | -3.28%26.5M | -3.28%26.5M | -3.36%11.5M | -14.81%11.5M | -16.06%11.5M | -12.74%27.4M | -12.74%27.4M | -7.75%11.9M | 82.43%13.5M | 85.14%13.7M |
-Current debt | 0.00%11.5M | 0.00%11.5M | -3.36%11.5M | -14.81%11.5M | -16.06%11.5M | -9.45%11.5M | -9.45%11.5M | -7.75%11.9M | 82.43%13.5M | 85.14%13.7M |
-Current capital lease obligation | -5.66%15M | -5.66%15M | ---- | ---- | ---- | -14.97%15.9M | -14.97%15.9M | ---- | ---- | ---- |
Other current liabilities | 13.07%64.9M | 13.07%64.9M | ---- | ---- | ---- | -27.53%57.4M | -27.53%57.4M | ---- | ---- | ---- |
Current liabilities | 7.26%369.4M | 7.26%369.4M | 6.41%376.7M | -4.28%378.1M | -14.29%342.6M | -17.05%344.4M | -17.05%344.4M | -15.97%354M | 11.11%395M | 24.91%399.7M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1.97%1.92B | 1.97%1.92B | 7.47%2.03B | 7.38%2.03B | -0.53%1.88B | -0.55%1.88B | -0.55%1.88B | -0.56%1.89B | 25.51%1.89B | 25.55%1.89B |
-Long term debt | 1.97%1.92B | 1.97%1.92B | 7.47%2.03B | 7.38%2.03B | -0.53%1.88B | -0.55%1.88B | -0.55%1.88B | -0.56%1.89B | 25.51%1.89B | 25.55%1.89B |
Non current deferred liabilities | -10.15%108.9M | -10.15%108.9M | -15.05%104.4M | -12.45%115.3M | -12.98%120M | -13.43%121.2M | -13.43%121.2M | -25.02%122.9M | 16.96%131.7M | 24.23%137.9M |
Employee benefits | -23.43%28.1M | -23.43%28.1M | 16.50%34.6M | 11.91%35.7M | 6.47%36.2M | 1.66%36.7M | 1.66%36.7M | -28.26%29.7M | -22.00%31.9M | -17.87%34M |
Other non current liabilities | 20.12%202.4M | 20.12%202.4M | 4.37%179.1M | 25.21%182.8M | 14.97%174.3M | 10.78%168.5M | 10.78%168.5M | 19.33%171.6M | -9.15%146M | 1.40%151.6M |
Total non current liabilities | 2.27%2.26B | 2.27%2.26B | 6.10%2.35B | 7.44%2.36B | -0.14%2.21B | -0.55%2.21B | -0.55%2.21B | -1.58%2.21B | 20.85%2.2B | 22.48%2.22B |
Total liabilities | 2.94%2.63B | 2.94%2.63B | 6.14%2.72B | 5.66%2.74B | -2.30%2.56B | -3.15%2.55B | -3.15%2.55B | -3.85%2.57B | 19.26%2.59B | 22.85%2.62B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 3.85%2.7M | 3.85%2.7M | 3.85%2.7M | 3.85%2.7M | 3.85%2.7M | 0.00%2.6M |
-common stock | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 0.00%2.7M | 3.85%2.7M | 3.85%2.7M | 3.85%2.7M | 3.85%2.7M | 3.85%2.7M | 0.00%2.6M |
Retained earnings | 3.31%-1.18B | 3.31%-1.18B | -1.98%-1.24B | 4.85%-1.19B | 7.37%-1.2B | 8.12%-1.22B | 8.12%-1.22B | 7.52%-1.22B | 6.47%-1.25B | 7.65%-1.3B |
Paid-in capital | 0.26%4.2B | 0.26%4.2B | 0.41%4.2B | 0.43%4.19B | 0.44%4.19B | 0.46%4.19B | 0.46%4.19B | 0.50%4.18B | 0.71%4.18B | 1.04%4.17B |
Less: Treasury stock | 2.30%341.9M | 2.30%341.9M | 14.08%341.9M | 39.57%341.8M | 69.23%341.5M | 109.92%334.2M | 109.92%334.2M | 112.25%299.7M | 75.68%244.9M | 44.97%201.8M |
Gains losses not affecting retained earnings | -16.03%-345.9M | -16.03%-345.9M | -2.30%-387.1M | -26.80%-361.9M | -62.81%-296.8M | -51.01%-298.1M | -51.01%-298.1M | -67.73%-378.4M | -40.59%-285.4M | 24.07%-182.3M |
Total stockholders'equity | -0.17%2.33B | -0.17%2.33B | -2.53%2.23B | -3.95%2.3B | -5.62%2.35B | -5.97%2.33B | -5.97%2.33B | -7.72%2.29B | -2.91%2.4B | 6.19%2.49B |
Noncontrolling interests | -4.82%15.8M | -4.82%15.8M | -3.61%16M | -4.71%16.2M | -10.75%16.6M | -17.41%16.6M | -17.41%16.6M | -53.24%16.6M | 1,100.00%17M | 1,194.12%18.6M |
Total equity | -0.20%2.34B | -0.20%2.34B | -2.54%2.25B | -3.95%2.32B | -5.66%2.37B | -6.07%2.35B | -6.07%2.35B | -8.37%2.3B | -2.15%2.42B | 7.06%2.51B |
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