(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 | 25.45%545.68M | 25.45%545.68M | 36.54%480.46M | -7.75%422.84M | -29.71%404.73M | -33.94%434.97M | -33.94%434.97M | -75.85%351.87M | -27.29%458.35M | -12.67%575.8M |
-Cash and cash equivalents | 25.45%545.68M | 25.45%545.68M | 36.54%480.46M | -7.75%422.84M | -29.71%404.73M | -33.94%434.97M | -33.94%434.97M | -75.85%351.87M | -27.29%458.35M | -12.67%575.8M |
Receivables | 5.44%1.16B | 5.44%1.16B | 14.21%1.11B | 19.56%1.12B | 22.12%1.14B | 17.89%1.1B | 17.89%1.1B | 3.03%975.39M | -5.92%933.02M | -7.41%930.26M |
-Accounts receivable | 1.78%867.81M | 1.78%867.81M | 12.82%868.86M | 20.65%887.87M | 23.83%904.18M | 19.24%852.6M | 19.24%852.6M | 8.35%770.15M | 0.87%735.9M | -0.04%730.2M |
-Other receivables | 17.96%294.29M | 17.96%294.29M | 19.44%245.13M | 15.48%227.64M | 15.90%231.86M | 13.51%249.49M | 13.51%249.49M | -13.00%205.24M | -24.83%197.13M | -27.04%200.05M |
Inventory | 9.55%879.94M | 9.55%879.94M | 17.53%916.11M | 22.08%914.29M | 22.13%882.25M | 18.42%803.2M | 18.42%803.2M | 11.66%779.45M | 8.52%748.92M | 7.48%722.38M |
Other current assets | 4.83%116.07M | 4.83%116.07M | 9.31%127.97M | -9.87%126.76M | -19.68%119.21M | -5.48%110.71M | -5.48%110.71M | -3.41%117.08M | 9.56%140.64M | 31.51%148.43M |
Total current assets | 10.31%2.7B | 10.31%2.7B | 18.65%2.64B | 13.08%2.58B | 6.96%2.54B | 2.61%2.45B | 2.61%2.45B | -31.01%2.22B | -6.55%2.28B | -2.94%2.38B |
Non current assets | ||||||||||
Net PPE | -1.97%662.59M | -1.97%662.59M | 0.38%649.11M | -0.27%664.47M | -4.15%665.12M | -4.77%675.93M | -4.77%675.93M | -8.60%646.67M | -8.75%666.27M | -5.61%693.93M |
-Gross PPE | -1.51%1.82B | -1.51%1.82B | 0.05%1.78B | -0.74%1.8B | -0.33%1.85B | -2.77%1.85B | -2.77%1.85B | -2.35%1.78B | -1.13%1.82B | 1.76%1.86B |
-Accumulated depreciation | 1.24%-1.16B | 1.24%-1.16B | 0.13%-1.13B | 1.02%-1.14B | -1.95%-1.18B | 1.58%-1.17B | 1.58%-1.17B | -1.61%-1.14B | -3.89%-1.15B | -6.74%-1.16B |
Goodwill and other intangible assets | 0.14%1.3B | 0.14%1.3B | 1.36%1.29B | 0.00%1.3B | -2.45%1.3B | -3.43%1.3B | -3.43%1.3B | -6.55%1.27B | -5.20%1.3B | -2.75%1.33B |
-Goodwill | 1.21%1.18B | 1.21%1.18B | 2.54%1.16B | 1.26%1.18B | -1.05%1.17B | -2.37%1.17B | -2.37%1.17B | -5.58%1.14B | -4.17%1.16B | -1.89%1.19B |
-Other intangible assets | -9.11%122.25M | -9.11%122.25M | -8.62%122.55M | -10.42%125.22M | -13.61%128.26M | -11.78%134.5M | -11.78%134.5M | -14.03%134.11M | -12.99%139.79M | -9.05%148.46M |
Non current deferred assets | 46.26%218.36M | 46.26%218.36M | 282.28%171.39M | 359.30%158.84M | 379.15%151.85M | 238.92%149.29M | 238.92%149.29M | -22.50%44.83M | -26.27%34.58M | -5.91%31.69M |
Other non current assets | 3.64%219.52M | 3.64%219.52M | -31.71%219.26M | -28.02%214.98M | -19.29%214.57M | -18.00%211.82M | -18.00%211.82M | 29.06%321.06M | 31.48%298.65M | 21.16%265.85M |
Total non current assets | 2.79%2.4B | 2.79%2.4B | 1.95%2.33B | 1.69%2.34B | 0.32%2.33B | -0.91%2.34B | -0.91%2.34B | -3.81%2.28B | -3.20%2.3B | -1.46%2.33B |
Total assets | 6.64%5.11B | 6.64%5.11B | 10.19%4.97B | 7.36%4.92B | 3.67%4.88B | 0.86%4.79B | 0.86%4.79B | -19.48%4.51B | -4.90%4.58B | -2.22%4.7B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.05%598.35M | 11.05%598.35M | 16.16%481.34M | 13.64%492.62M | 16.73%488.76M | 12.71%538.81M | 12.71%538.81M | 11.70%414.37M | 10.14%433.51M | 8.42%418.72M |
-accounts payable | 14.91%547.82M | 14.91%547.82M | 16.16%481.34M | 13.64%492.62M | 16.73%488.76M | 16.26%476.75M | 16.26%476.75M | 11.70%414.37M | 10.14%433.51M | 8.42%418.72M |
-Total tax payable | -18.59%50.52M | -18.59%50.52M | ---- | ---- | ---- | -8.69%62.06M | -8.69%62.06M | ---- | ---- | ---- |
Current accrued expenses | 24.18%453.91M | 24.18%453.91M | 20.73%461.84M | 17.87%441.52M | 1.82%455.31M | 111.55%365.52M | 111.55%365.52M | -18.29%382.54M | -11.27%374.58M | -1.42%447.18M |
Current debt and capital lease obligation | 20.48%98.63M | 20.48%98.63M | 18.08%92.91M | 12.44%88.22M | 10.91%86.01M | 11.10%81.86M | 11.10%81.86M | -90.96%78.69M | 74.92%78.46M | 74.72%77.55M |
-Current debt | 34.27%66.24M | 34.27%66.24M | 27.63%61.21M | 20.46%55.78M | 19.66%53.39M | 20.16%49.34M | 20.16%49.34M | -94.27%47.96M | 382.40%46.31M | 434.84%44.62M |
-Current capital lease obligation | -0.45%32.38M | -0.45%32.38M | 3.18%31.7M | 0.89%32.44M | -0.95%32.63M | -0.31%32.53M | -0.31%32.53M | -9.73%30.72M | -8.80%32.15M | -8.62%32.94M |
Current deferred liabilities | 11.96%287.7M | 11.96%287.7M | 25.28%270.73M | 31.46%269.73M | 42.85%291.64M | 26.60%256.96M | 26.60%256.96M | 8.53%216.09M | -1.87%205.18M | 2.32%204.16M |
Current liabilities | 15.72%1.44B | 15.72%1.44B | 19.71%1.31B | 18.35%1.29B | 15.17%1.32B | 9.84%1.24B | 9.84%1.24B | -42.81%1.09B | 2.06%1.09B | 5.89%1.15B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.32%1.31B | -5.32%1.31B | 1.28%1.41B | -0.27%1.39B | -3.68%1.36B | -3.44%1.38B | -3.44%1.38B | -3.50%1.39B | -5.76%1.4B | -4.37%1.41B |
-Long term debt | -4.64%1.17B | -4.64%1.17B | 2.77%1.27B | 0.29%1.25B | -3.39%1.21B | -2.98%1.22B | -2.98%1.22B | -3.14%1.23B | -5.01%1.24B | -4.28%1.25B |
-Long term capital lease obligation | -10.65%138.67M | -10.65%138.67M | -10.57%138.91M | -4.77%146.26M | -5.95%150.54M | -6.95%155.2M | -6.95%155.2M | -6.20%155.33M | -11.42%153.58M | -5.05%160.06M |
Other non current liabilities | 25.71%389.12M | 25.71%389.12M | 1.44%339.78M | -8.04%314.41M | -10.79%314.63M | -12.08%309.53M | -12.08%309.53M | -26.86%334.97M | -31.31%341.91M | -30.57%352.7M |
Total non current liabilities | 0.37%1.7B | 0.37%1.7B | 1.31%1.75B | -1.80%1.71B | -5.10%1.67B | -5.15%1.69B | -5.15%1.69B | -9.14%1.72B | -12.19%1.74B | -11.08%1.76B |
Total liabilities | 6.88%3.13B | 6.88%3.13B | 8.45%3.05B | 5.98%3B | 2.89%3B | 0.67%2.93B | 0.67%2.93B | -26.03%2.81B | -7.19%2.83B | -5.08%2.91B |
Shareholders'equity | ||||||||||
Share capital | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M |
-common stock | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M | 0.00%220.99M |
Retained earnings | 2.13%3.85B | 2.13%3.85B | 3.79%3.82B | 3.60%3.8B | 3.45%3.77B | 2.25%3.77B | 2.25%3.77B | -0.59%3.68B | -0.28%3.67B | -0.26%3.65B |
Paid-in capital | -0.19%506.53M | -0.19%506.53M | -1.06%501.38M | -0.95%495.28M | -0.81%492.15M | 0.22%507.48M | 0.22%507.48M | 1.12%506.74M | 1.17%500.01M | 1.48%496.15M |
Less: Treasury stock | -1.10%2.01B | -1.10%2.01B | -1.12%2.01B | -1.12%2.01B | -1.15%2.02B | -1.01%2.04B | -1.01%2.04B | -0.99%2.04B | -0.99%2.04B | -0.30%2.04B |
Gains losses not affecting retained earnings | 1.43%-631.66M | 1.43%-631.66M | 8.42%-651.78M | 2.04%-615.87M | -9.41%-624.68M | -15.18%-640.81M | -15.18%-640.81M | -17.64%-711.67M | -6.01%-628.7M | 6.42%-570.93M |
Total stockholders'equity | 6.09%1.94B | 6.09%1.94B | 13.09%1.87B | 9.47%1.88B | 5.20%1.85B | 1.15%1.82B | 1.15%1.82B | -5.82%1.66B | -1.12%1.72B | 2.51%1.75B |
Noncontrolling interests | 15.88%38.95M | 15.88%38.95M | 13.14%39.18M | 15.60%37.56M | -7.45%33.38M | 1.78%33.61M | 1.78%33.61M | 9.16%34.63M | 9.36%32.49M | 21.21%36.07M |
Total equity | 6.27%1.98B | 6.27%1.98B | 13.09%1.91B | 9.59%1.92B | 4.95%1.88B | 1.16%1.86B | 1.16%1.86B | -5.55%1.69B | -0.95%1.75B | 2.83%1.79B |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data