(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 | -37.35%161M | -37.35%161M | 57.67%514M | -6.52%330M | -70.30%330M | -23.51%257M | -23.51%257M | 4.15%326M | 25.18%353M | 212.96%1.11B |
-Cash and cash equivalents | -37.35%161M | -37.35%161M | 57.67%514M | -6.52%330M | -70.30%330M | -23.51%257M | -23.51%257M | 4.15%326M | 25.18%353M | 212.96%1.11B |
Receivables | 6.82%9.22B | 6.82%9.22B | 12.04%9.8B | -28.02%7.47B | -16.45%8.44B | 11.46%8.63B | 11.46%8.63B | 33.66%8.74B | 73.54%10.37B | 86.85%10.1B |
-Accounts receivable | 6.88%9.15B | 6.88%9.15B | 11.91%9.71B | -28.22%7.38B | -16.52%8.38B | 11.04%8.56B | 11.04%8.56B | 33.52%8.68B | 73.12%10.29B | 86.59%10.04B |
-Taxes receivable | -1.47%67M | -1.47%67M | 29.23%84M | -4.65%82M | -5.88%64M | 112.50%68M | 112.50%68M | 54.76%65M | 145.71%86M | 134.48%68M |
Inventory | 0.69%2.48B | 0.69%2.48B | 4.02%2.59B | 2.48%2.27B | 3.33%2.05B | 22.19%2.46B | 22.19%2.46B | 37.49%2.49B | 33.17%2.22B | 9.45%1.98B |
Prepaid assets | -38.62%205M | -38.62%205M | ---- | ---- | ---- | 55.35%334M | 55.35%334M | ---- | ---- | ---- |
Other current assets | -21.43%308M | -21.43%308M | -12.41%508M | -28.79%517M | -30.27%546M | 76.58%392M | 76.58%392M | 77.91%580M | 185.83%726M | 237.50%783M |
Total current assets | 2.91%12.43B | 2.91%12.43B | 10.40%13.42B | -31.33%10.6B | -27.58%11.37B | 14.65%12.08B | 14.65%12.08B | 34.37%12.16B | 88.04%15.43B | 100.75%15.7B |
Non current assets | ||||||||||
Net PPE | 6.22%86.18B | 6.22%86.18B | 0.76%81.69B | 1.59%81.98B | -0.06%80.82B | -1.60%81.13B | -1.60%81.13B | 7.96%81.08B | 7.03%80.69B | 6.88%80.87B |
-Gross PPE | 8.37%115.76B | 8.37%115.76B | 4.13%110.23B | 4.78%109.54B | 3.53%107.46B | 1.89%106.82B | 1.89%106.82B | 9.58%105.86B | 8.82%104.55B | 8.65%103.8B |
-Accumulated depreciation | -15.17%-29.58B | -15.17%-29.58B | -15.17%-28.54B | -15.56%-27.57B | -16.17%-26.64B | -14.75%-25.69B | -14.75%-25.69B | -15.23%-24.78B | -15.37%-23.86B | -15.42%-22.93B |
Goodwill and other intangible assets | 28.53%10.26B | 28.53%10.26B | -3.60%7.77B | -3.62%7.87B | -3.11%7.89B | -4.86%7.98B | -4.86%7.98B | 2.40%8.06B | 2.60%8.16B | 1.16%8.14B |
-Goodwill | 56.63%4.02B | 56.63%4.02B | 0.43%2.56B | 0.43%2.56B | 1.30%2.57B | 1.30%2.57B | 1.30%2.57B | 6.60%2.55B | 6.78%2.55B | 5.94%2.53B |
-Other intangible assets | 15.22%6.24B | 15.22%6.24B | -5.47%5.2B | -5.46%5.3B | -5.10%5.32B | -7.53%5.42B | -7.53%5.42B | 0.57%5.51B | 0.81%5.61B | -0.87%5.61B |
Investments and advances | 7.05%3.1B | 7.05%3.1B | 4.32%2.99B | 2.84%3.01B | -2.05%2.86B | -1.83%2.89B | -1.83%2.89B | -3.01%2.87B | -3.34%2.92B | -2.92%2.92B |
Financial assets | ---- | ---- | --4M | --3M | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 5.71%148M | 5.71%148M | ---- | ---- | ---- | -20.90%140M | -20.90%140M | ---- | ---- | ---- |
Defined pension benefit | 12.40%145M | 12.40%145M | ---- | ---- | ---- | -7.86%129M | -7.86%129M | ---- | ---- | ---- |
Other non current assets | 11.71%1.44B | 11.71%1.44B | 7.44%1.69B | 7.88%1.68B | 1.21%1.59B | -2.94%1.29B | -2.94%1.29B | -8.65%1.57B | -6.19%1.56B | -6.79%1.57B |
Total non current assets | 8.23%101.27B | 8.23%101.27B | 0.61%94.15B | 1.28%94.53B | -0.37%93.15B | -1.95%93.56B | -1.95%93.56B | 6.76%93.58B | 6.02%93.34B | 5.76%93.49B |
Total assets | 7.62%113.7B | 7.62%113.7B | 1.74%107.57B | -3.34%105.13B | -4.28%104.52B | -0.30%105.64B | -0.30%105.64B | 9.35%105.74B | 13.02%108.77B | 13.48%109.19B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.84%7.49B | -2.84%7.49B | 6.39%8B | -30.68%6.18B | -19.77%6.94B | 4.60%7.71B | 4.60%7.71B | 31.82%7.52B | 77.46%8.91B | 82.00%8.65B |
-accounts payable | -4.09%6.68B | -4.09%6.68B | 6.39%8B | -30.68%6.18B | -19.77%6.94B | 1.98%6.97B | 1.98%6.97B | 31.82%7.52B | 77.46%8.91B | 82.00%8.65B |
-Total tax payable | 24.47%646M | 24.47%646M | ---- | ---- | ---- | 35.16%519M | 35.16%519M | ---- | ---- | ---- |
-Other payable | -27.23%163M | -27.23%163M | ---- | ---- | ---- | 44.52%224M | 44.52%224M | ---- | ---- | ---- |
Current accrued expenses | -1.66%1.49B | -1.66%1.49B | 2.24%3.7B | -2.64%3.32B | -1.12%3.17B | 14.48%1.51B | 14.48%1.51B | 13.04%3.62B | 21.85%3.41B | 13.26%3.2B |
Current debt and capital lease obligation | 2,163.83%1.06B | 2,163.83%1.06B | 2,235.56%1.05B | 7,517.39%3.5B | -93.24%47M | -93.54%47M | -93.54%47M | -93.78%45M | -93.64%46M | 826.67%695M |
-Current debt | 50,300.00%1.01B | 50,300.00%1.01B | 50,200.00%1.01B | 172,850.00%3.46B | -99.69%2M | -99.71%2M | -99.71%2M | -99.71%2M | -99.70%2M | 2,734.78%652M |
-Current capital lease obligation | 24.44%56M | 24.44%56M | 4.65%45M | 2.27%45M | 4.65%45M | -4.26%45M | -4.26%45M | -6.52%43M | -10.20%44M | -17.31%43M |
Current deferred liabilities | 12.65%552M | 12.65%552M | ---- | ---- | ---- | 41.62%490M | 41.62%490M | ---- | ---- | ---- |
Other current liabilities | 12.15%683M | 12.15%683M | -93.33%4M | -99.36%7M | -99.66%4M | -43.08%609M | -43.08%609M | -70.73%60M | --1.1B | 871.67%1.17B |
Current liabilities | 8.77%11.28B | 8.77%11.28B | 13.45%12.76B | -3.43%13.01B | -25.93%10.16B | -4.31%10.37B | -4.31%10.37B | 14.33%11.24B | 57.66%13.48B | 76.36%13.72B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 6.32%52.16B | 6.32%52.16B | -0.74%47.85B | -7.05%45.46B | -3.25%48.02B | -1.56%49.06B | -1.56%49.06B | 5.74%48.21B | 5.34%48.91B | 2.27%49.64B |
-Long term debt | 6.46%51.38B | 6.46%51.38B | -0.71%47.08B | -7.13%44.67B | -3.27%47.23B | -1.55%48.26B | -1.55%48.26B | 5.85%47.41B | 5.46%48.1B | 2.33%48.83B |
-Long term capital lease obligation | -2.51%778M | -2.51%778M | -2.39%775M | -1.87%786M | -2.22%791M | -1.97%798M | -1.97%798M | -0.63%794M | -1.35%801M | -1.34%809M |
Non current deferred liabilities | 6.21%3.93B | 6.21%3.93B | 6.28%3.89B | 6.31%3.84B | 6.19%3.76B | 1.45%3.7B | 1.45%3.7B | -0.60%3.66B | -0.19%3.61B | -0.28%3.54B |
Derivative product liabilities | -82.61%4M | -82.61%4M | --0 | -84.03%23M | -69.06%43M | -88.08%23M | -88.08%23M | -82.35%33M | -61.90%144M | 2.21%139M |
Other non current liabilities | 20.13%1.61B | 20.13%1.61B | 31.76%2.02B | -2.47%1.34B | 2.77%1.37B | 1.36%1.34B | 1.36%1.34B | 20.47%1.53B | 12.42%1.38B | 11.60%1.34B |
Total non current liabilities | 6.62%57.7B | 6.62%57.7B | 0.61%53.76B | -6.24%50.66B | -2.66%53.2B | -1.59%54.12B | -1.59%54.12B | 5.32%53.43B | 4.63%54.04B | 2.31%54.65B |
Total liabilities | 6.96%68.98B | 6.96%68.98B | 2.84%66.51B | -5.68%63.68B | -7.33%63.36B | -2.04%64.49B | -2.04%64.49B | 6.78%64.67B | 12.16%67.51B | 11.72%68.37B |
Shareholders'equity | ||||||||||
Gains losses not affecting retained earnings | 75.00%28M | 75.00%28M | -9.38%29M | -17.24%24M | -69.77%13M | -30.43%16M | -30.43%16M | 68.42%32M | 11.54%29M | 437.50%43M |
Total stockholders'equity | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Noncontrolling interests | -1.13%8.04B | -1.13%8.04B | -3.58%7.94B | -8.85%7.91B | -9.17%8.02B | -7.94%8.13B | -7.94%8.13B | -5.63%8.23B | -1.40%8.67B | -35.08%8.82B |
Total equity | 8.66%44.72B | 8.66%44.72B | -0.00%41.06B | 0.48%41.46B | 0.84%41.16B | 2.55%41.15B | 2.55%41.15B | 13.64%41.06B | 14.44%41.26B | 16.56%40.82B |
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 |
No Data