(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 | 85.55%84.96M | 85.55%84.96M | 58.15%62.51M | 60.20%53.23M | 34.45%51.87M | 12.96%45.79M | 12.96%45.79M | -47.96%39.52M | -59.28%33.23M | -67.40%38.58M |
-Cash and cash equivalents | 85.55%84.96M | 85.55%84.96M | 58.15%62.51M | 60.20%53.23M | 34.45%51.87M | 12.96%45.79M | 12.96%45.79M | -47.96%39.52M | -59.28%33.23M | -67.40%38.58M |
Receivables | -3.47%222.42M | -3.47%222.42M | 0.31%252.32M | 7.37%299.49M | 20.36%276.5M | 17.45%230.4M | 17.45%230.4M | 15.29%251.54M | 23.38%278.92M | 28.03%229.74M |
-Accounts receivable | -3.47%222.42M | -3.47%222.42M | 0.31%252.32M | 7.37%299.49M | 20.36%276.5M | 17.45%230.4M | 17.45%230.4M | 15.29%251.54M | 23.38%278.92M | 28.03%229.74M |
Inventory | -6.66%508.7M | -6.66%508.7M | -2.52%543.54M | 1.32%574.64M | 13.79%600.65M | 21.11%544.98M | 21.11%544.98M | 40.98%557.6M | 61.98%567.14M | 70.10%527.87M |
Other current assets | 2.17%37.72M | 2.17%37.72M | 5.34%41.14M | 15.18%39.04M | 4.32%39.02M | -2.76%36.92M | -2.76%36.92M | 1.50%39.05M | 1.25%33.89M | 37.76%37.4M |
Total current assets | -0.50%853.8M | -0.50%853.8M | 1.33%899.5M | 5.83%966.39M | 16.13%968.05M | 18.41%858.09M | 18.41%858.09M | 21.92%887.72M | 32.10%913.18M | 31.22%833.59M |
Non current assets | ||||||||||
Net PPE | 8.58%286.75M | 8.58%286.75M | 3.59%264.7M | 3.99%268.62M | 2.14%266.21M | 1.96%264.1M | 1.96%264.1M | 5.52%255.52M | 4.88%258.32M | 9.25%260.65M |
-Gross PPE | 8.38%657.01M | 8.38%657.01M | 7.11%623.97M | 6.89%629.48M | 4.45%618.8M | 3.88%606.21M | 3.88%606.21M | 3.44%582.56M | 3.32%588.9M | 7.23%592.42M |
-Accumulated depreciation | -8.23%-370.26M | -8.23%-370.26M | -9.85%-359.27M | -9.16%-360.86M | -6.27%-352.58M | -5.42%-342.11M | -5.42%-342.11M | -1.88%-327.04M | -2.14%-330.58M | -5.69%-331.77M |
Goodwill and other intangible assets | 2.33%572.4M | 2.33%572.4M | -1.97%547.39M | -2.24%554.3M | -3.46%556.53M | -3.45%559.35M | -3.45%559.35M | -1.06%558.4M | 1.12%567M | 45.73%576.49M |
-Goodwill | 4.38%342.4M | 4.38%342.4M | 1.48%328.79M | 0.98%330.3M | -0.02%329.33M | -0.48%328.05M | -0.48%328.05M | 1.17%324M | 3.38%327.1M | 24.16%329.39M |
-Other intangible assets | -0.56%230M | -0.56%230M | -6.74%218.6M | -6.63%224M | -8.05%227.2M | -7.37%231.3M | -7.37%231.3M | -3.97%234.4M | -1.80%239.9M | 89.64%247.1M |
Non current deferred assets | 29.21%8.76M | 29.21%8.76M | -4.13%6.78M | -3.16%7.14M | -12.31%6.73M | -11.69%6.78M | -11.69%6.78M | -8.33%7.07M | -22.45%7.37M | -17.11%7.68M |
Other non current assets | 8.04%6.39M | 8.04%6.39M | 9.13%6.91M | 17.96%6.63M | 18.93%5.67M | 31.66%5.91M | 31.66%5.91M | 74.99%6.33M | 81.50%5.62M | 61.61%4.77M |
Total non current assets | 4.56%874.3M | 4.56%874.3M | -0.19%825.78M | -0.19%836.69M | -1.70%835.14M | -1.69%836.14M | -1.69%836.14M | 1.16%827.33M | 2.28%838.32M | 31.43%849.58M |
Total assets | 2.00%1.73B | 2.00%1.73B | 0.60%1.73B | 2.94%1.8B | 7.14%1.8B | 7.56%1.69B | 7.56%1.69B | 10.93%1.72B | 15.93%1.75B | 31.33%1.68B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 10.26%157.12M | 10.26%157.12M | 11.96%175.09M | -17.25%164.13M | 1.78%197.72M | -14.83%142.5M | -14.83%142.5M | -7.05%156.39M | 30.11%198.36M | 65.91%194.26M |
-accounts payable | 9.44%152.42M | 9.44%152.42M | 11.28%170.86M | -17.56%161.27M | -1.31%187.99M | -15.47%139.27M | -15.47%139.27M | -6.34%153.54M | 31.41%195.61M | 73.20%190.49M |
-Total tax payable | 45.38%4.7M | 45.38%4.7M | 48.30%4.23M | 4.56%2.87M | 157.82%9.73M | 26.93%3.23M | 26.93%3.23M | -33.85%2.85M | -23.66%2.74M | -46.88%3.77M |
Current accrued expenses | -18.50%57.7M | -18.50%57.7M | -12.57%58.4M | -9.55%54M | -7.50%48.1M | -5.73%70.8M | -5.73%70.8M | -0.89%66.8M | -33.25%59.7M | -24.46%52M |
Current debt and capital lease obligation | -79.21%29.67M | -79.21%29.67M | -72.49%53.66M | -27.23%173.47M | -4.58%200.42M | 25.96%142.72M | 25.96%142.72M | 64.56%195.05M | 64.27%238.37M | 1,355.64%210.03M |
-Current debt | -90.25%12.36M | -90.25%12.36M | -77.54%40.35M | -28.34%159.84M | -4.91%185.28M | 29.37%126.76M | 29.37%126.76M | 68.98%179.62M | 68.43%223.05M | 7,194.87%194.85M |
-Current capital lease obligation | 8.50%17.32M | 8.50%17.32M | -13.76%13.31M | -11.03%13.62M | -0.29%15.14M | 4.17%15.96M | 4.17%15.96M | 26.09%15.43M | 20.76%15.31M | 29.17%15.19M |
Other current liabilities | -20.70%28.75M | -20.70%28.75M | -9.34%29.07M | -7.01%32.18M | 17.00%34.62M | 27.62%36.26M | 27.62%36.26M | -14.01%32.07M | --34.6M | --29.59M |
Current liabilities | -29.26%287.04M | -29.26%287.04M | -28.99%327.92M | -19.80%432.68M | -0.96%486.86M | 2.46%405.77M | 2.46%405.77M | 15.03%461.81M | 39.41%539.53M | 145.36%491.59M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.66%126.61M | 3.66%126.61M | -4.57%115.91M | -3.19%118.19M | -1.62%119.11M | -1.09%122.13M | -1.09%122.13M | 5.98%121.47M | 6.44%122.09M | 7.08%121.07M |
-Long term debt | -1.36%88.06M | -1.36%88.06M | -1.33%88.04M | -1.30%88.68M | -1.30%88.77M | -1.40%89.27M | -1.40%89.27M | -1.44%89.23M | -1.57%89.85M | -1.56%89.93M |
-Long term capital lease obligation | 17.32%38.55M | 17.32%38.55M | -13.55%27.88M | -8.46%29.51M | -2.55%30.35M | -0.24%32.86M | -0.24%32.86M | 33.87%32.25M | 37.68%32.24M | 43.48%31.14M |
Non current deferred liabilities | -0.95%29.46M | -0.95%29.46M | 0.88%32.25M | 7.61%32.43M | 3.57%30.89M | 5.62%29.74M | 5.62%29.74M | 16.09%31.97M | 10.10%30.14M | 12.47%29.83M |
Employee benefits | 12.81%35.97M | 12.81%35.97M | -14.56%31.9M | -15.94%32.63M | -19.09%32.3M | -21.64%31.89M | -21.64%31.89M | -6.43%37.33M | -6.21%38.82M | -6.16%39.93M |
Other non current liabilities | 34.73%33.9M | 34.73%33.9M | 12.87%28.84M | 36.33%31.91M | 19.88%29.97M | -5.36%25.16M | -5.36%25.16M | 1.11%25.55M | -6.91%23.41M | 5.44%25M |
Total non current liabilities | 6.04%230.78M | 6.04%230.78M | -5.02%213.73M | -1.41%220M | -2.84%220.98M | -5.59%217.63M | -5.59%217.63M | 2.85%225.03M | 1.43%223.16M | 4.50%227.44M |
Total liabilities | -16.94%517.82M | -16.94%517.82M | -21.14%541.65M | -14.42%652.68M | -1.55%707.85M | -0.50%623.4M | -0.50%623.4M | 10.73%686.84M | 25.65%762.68M | 72.02%719.02M |
Shareholders'equity | ||||||||||
Share capital | -0.26%4.61M | -0.26%4.61M | -0.24%4.62M | -0.04%4.63M | -0.45%4.61M | -0.62%4.62M | -0.62%4.62M | -0.19%4.63M | -0.37%4.63M | -0.13%4.64M |
-common stock | -0.26%4.61M | -0.26%4.61M | -0.24%4.62M | -0.04%4.63M | -0.45%4.61M | -0.62%4.62M | -0.62%4.62M | -0.19%4.63M | -0.37%4.63M | -0.13%4.64M |
Retained earnings | 11.27%1.08B | 11.27%1.08B | 11.94%1.06B | 13.41%1.02B | 13.81%980.11M | 12.73%969.26M | 12.73%969.26M | 14.11%949.58M | 11.95%900.14M | 10.48%861.16M |
Paid-in capital | 5.93%344.72M | 5.93%344.72M | 6.11%342.85M | 6.89%340.81M | 5.50%332.26M | 4.77%325.43M | 4.77%325.43M | 6.40%323.12M | 6.65%318.84M | 7.61%314.94M |
Gains losses not affecting retained earnings | 4.45%-221.1M | 4.45%-221.1M | 8.77%-230.05M | 7.52%-219.66M | -2.53%-224.56M | -1.22%-231.4M | -1.22%-231.4M | -15.96%-252.16M | -15.11%-237.51M | -1.71%-219.02M |
Total stockholders'equity | 13.00%1.21B | 13.00%1.21B | 15.14%1.18B | 16.28%1.15B | 13.59%1.09B | 12.83%1.07B | 12.83%1.07B | 11.07%1.03B | 9.41%986.09M | 11.64%961.71M |
Noncontrolling interests | 23.31%3.57M | 23.31%3.57M | 7.34%3.22M | 35.13%3.74M | 28.97%3.17M | 35.20%2.9M | 35.20%2.9M | 10.59%3M | 9.01%2.77M | 8.91%2.46M |
Total equity | 13.03%1.21B | 13.03%1.21B | 15.12%1.18B | 16.34%1.15B | 13.63%1.1B | 12.88%1.07B | 12.88%1.07B | 11.07%1.03B | 9.41%988.86M | 11.63%964.17M |
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