(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 | -0.33%450.7M | -0.33%450.7M | -65.94%203.1M | 76.10%317.5M | -72.68%177.4M | 31.34%452.2M | 31.34%452.2M | 5.35%596.3M | -56.86%180.3M | -32.29%649.3M |
-Cash and cash equivalents | 48.40%450.7M | 48.40%450.7M | -65.94%203.1M | 76.10%317.5M | -72.68%177.4M | -11.79%303.7M | -11.79%303.7M | 5.35%596.3M | -56.86%180.3M | -32.29%649.3M |
-Short-term investments | --0 | --0 | --0 | --0 | --0 | --148.5M | --148.5M | ---- | ---- | ---- |
Receivables | 34.81%218.4M | 34.81%218.4M | 21.96%204.9M | 16.15%192M | 11.31%181.1M | -1.10%162M | -1.10%162M | 19.74%168M | 15.35%165.3M | 9.41%162.7M |
-Accounts receivable | 23.11%87.9M | 23.11%87.9M | 4.59%75.2M | 2.34%70M | 1.29%70.8M | 2.29%71.4M | 2.29%71.4M | -4.39%71.9M | -17.89%68.4M | -14.55%69.9M |
-Other receivables | 41.35%136.4M | 41.35%136.4M | 32.62%135.4M | 24.05%127.9M | 17.59%116.3M | -3.69%96.5M | -3.69%96.5M | 42.80%102.1M | 55.04%103.1M | 34.92%98.9M |
-Recievables adjustments allowances | 0.00%-5.9M | 0.00%-5.9M | 5.00%-5.7M | 4.84%-5.9M | 1.64%-6M | 4.84%-5.9M | 4.84%-5.9M | 6.25%-6M | 4.62%-6.2M | 4.69%-6.1M |
Inventory | 22.92%74M | 22.92%74M | ---- | ---- | ---- | 15.77%60.2M | 15.77%60.2M | ---- | ---- | ---- |
Prepaid assets | 12.60%14.3M | 12.60%14.3M | ---- | ---- | ---- | -69.76%12.7M | -69.76%12.7M | ---- | ---- | ---- |
Restricted cash | -66.67%100K | -66.67%100K | -66.67%100K | 0.00%200K | 0.00%200K | 50.00%300K | 50.00%300K | 50.00%300K | 0.00%200K | 0.00%200K |
Total current assets | 4.25%758.3M | 4.25%758.3M | -48.24%420M | 23.78%519.4M | -53.84%374.9M | 20.01%727.4M | 20.01%727.4M | 14.86%811.5M | -25.26%419.6M | -26.68%812.2M |
Non current assets | ||||||||||
Net PPE | 13.22%9.68B | 13.22%9.68B | 13.96%9.24B | 11.71%9.1B | 7.25%8.73B | 5.68%8.55B | 5.68%8.55B | 1.91%8.1B | 2.86%8.15B | 3.67%8.14B |
-Gross PPE | 11.49%13.35B | 11.49%13.35B | 12.11%12.8B | 10.18%12.62B | 6.38%12.2B | 4.40%11.97B | 4.40%11.97B | 0.97%11.41B | 1.74%11.46B | 2.73%11.47B |
-Accumulated depreciation | -7.18%-3.67B | -7.18%-3.67B | -7.58%-3.56B | -6.41%-3.52B | -4.26%-3.47B | -1.36%-3.42B | -1.36%-3.42B | 1.26%-3.31B | 0.92%-3.31B | -0.50%-3.33B |
Goodwill and other intangible assets | 2.39%120M | 2.39%120M | 6.13%116M | 3.21%119M | -1.66%118.3M | -4.72%117.2M | -4.72%117.2M | -21.20%109.3M | -17.82%115.3M | -13.45%120.3M |
-Goodwill | 2.39%120M | 2.39%120M | 6.13%116M | 3.21%119M | -1.66%118.3M | -4.72%117.2M | -4.72%117.2M | -21.20%109.3M | -17.82%115.3M | -13.45%120.3M |
Investments and advances | 9.02%627M | 9.02%627M | 3.74%626.9M | 2.55%611.7M | 2.15%597.6M | -2.26%575.1M | -2.26%575.1M | 7.07%604.3M | 6.25%596.5M | -1.22%585M |
Financial assets | -28.57%500K | -28.57%500K | ---- | ---- | ---- | -92.13%700K | -92.13%700K | ---- | ---- | ---- |
Non current deferred assets | -20.00%2M | -20.00%2M | ---- | ---- | ---- | -10.71%2.5M | -10.71%2.5M | ---- | ---- | ---- |
Defined pension benefit | -1.41%14M | -1.41%14M | ---- | ---- | ---- | -50.35%14.2M | -50.35%14.2M | ---- | ---- | ---- |
Other non current assets | 44.92%128.4M | 44.92%128.4M | 1.34%249M | -2.67%240.9M | -9.23%230M | -8.38%88.6M | -8.38%88.6M | 9.69%245.7M | 13.07%247.5M | 11.83%253.4M |
Total non current assets | 13.09%10.57B | 13.09%10.57B | 12.84%10.23B | 10.61%10.07B | 6.34%9.67B | 4.58%9.34B | 4.58%9.34B | 2.07%9.06B | 3.00%9.1B | 3.28%9.1B |
Total assets | 12.45%11.33B | 12.45%11.33B | 7.82%10.65B | 11.19%10.59B | 1.41%10.05B | 5.56%10.07B | 5.56%10.07B | 3.02%9.88B | 1.32%9.52B | -0.07%9.91B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -36.42%11M | -36.42%11M | -24.54%12.3M | -45.50%10.9M | 9.14%20.3M | -4.42%17.3M | -4.42%17.3M | -21.26%16.3M | 11.73%20M | -5.10%18.6M |
-Current debt | -36.42%11M | -36.42%11M | -24.54%12.3M | -45.50%10.9M | 9.14%20.3M | -4.42%17.3M | -4.42%17.3M | -21.26%16.3M | 11.73%20M | -5.10%18.6M |
Current liabilities | 14.17%250.6M | 14.17%250.6M | 16.48%233.9M | 14.58%213.7M | 3.12%195M | -6.16%219.5M | -6.16%219.5M | 8.66%200.8M | 1.52%186.5M | 15.87%189.1M |
Non current liabilities | ||||||||||
Long term provisions | -40.43%2.8M | -40.43%2.8M | ---- | ---- | ---- | 34.29%4.7M | 34.29%4.7M | ---- | ---- | ---- |
Long term debt and capital lease obligation | 13.84%7.61B | 13.84%7.61B | 6.91%7.07B | 12.77%7.03B | 1.18%6.61B | 8.33%6.69B | 8.33%6.69B | 4.59%6.61B | 1.39%6.23B | -2.57%6.53B |
-Long term debt | 14.87%7.39B | 14.87%7.39B | 7.59%6.84B | 13.77%6.79B | 1.66%6.36B | 9.24%6.43B | 9.24%6.43B | 5.36%6.35B | 2.78%5.96B | -1.85%6.26B |
-Long term capital lease obligation | -12.06%226.8M | -12.06%226.8M | -9.96%233.2M | -9.60%241.1M | -9.95%246.2M | -10.36%257.9M | -10.36%257.9M | -11.33%259M | -22.09%266.7M | -16.65%273.4M |
Non current deferred liabilities | 4.81%1.08B | 4.81%1.08B | 6.42%1.07B | 6.04%1.07B | 3.51%1.05B | 3.05%1.03B | 3.05%1.03B | 3.05%1.01B | 3.56%1.01B | 5.53%1.01B |
Employee benefits | -1.67%47M | -1.67%47M | ---- | ---- | ---- | -30.01%47.8M | -30.01%47.8M | ---- | ---- | ---- |
Derivative product liabilities | 52.89%18.5M | 52.89%18.5M | ---- | ---- | ---- | 3,933.33%12.1M | 3,933.33%12.1M | ---- | ---- | ---- |
Other non current liabilities | 1.87%38.1M | 1.87%38.1M | -14.32%98.1M | -12.66%104.2M | -16.97%95.4M | -7.20%37.4M | -7.20%37.4M | -8.40%114.5M | -7.38%119.3M | -11.00%114.9M |
Total non current liabilities | 12.52%8.8B | 12.52%8.8B | 6.53%8.24B | 11.44%8.2B | 1.21%7.75B | 7.33%7.82B | 7.33%7.82B | 4.17%7.73B | 1.53%7.36B | -1.71%7.66B |
Total liabilities | 12.57%9.05B | 12.57%9.05B | 6.78%8.47B | 11.51%8.41B | 1.26%7.95B | 6.91%8.04B | 6.91%8.04B | 4.28%7.93B | 1.53%7.54B | -1.35%7.85B |
Shareholders'equity | ||||||||||
Share capital | 0.24%42.5M | 0.24%42.5M | 0.24%42.5M | 0.24%42.5M | 0.00%42.4M | 0.47%42.4M | 0.47%42.4M | 0.47%42.4M | 0.47%42.4M | 0.71%42.4M |
-common stock | 0.24%42.5M | 0.24%42.5M | 0.24%42.5M | 0.24%42.5M | 0.00%42.4M | 0.47%42.4M | 0.47%42.4M | 0.47%42.4M | 0.47%42.4M | 0.71%42.4M |
Retained earnings | 6.29%3.01B | 6.29%3.01B | 5.78%2.96B | 5.02%2.93B | 2.87%2.89B | 2.91%2.83B | 2.91%2.83B | 3.43%2.8B | 3.88%2.79B | 3.99%2.81B |
Paid-in capital | 3.02%816.1M | 3.02%816.1M | 3.20%813.1M | 2.94%807.8M | 2.05%797.5M | 3.72%792.2M | 3.72%792.2M | 3.44%787.9M | 3.33%784.7M | 3.77%781.5M |
Less: Treasury stock | 0.18%1.43B | 0.18%1.43B | 0.00%1.42B | 0.35%1.42B | 2.75%1.42B | 3.43%1.42B | 3.43%1.42B | 4.40%1.42B | 4.06%1.42B | 1.63%1.39B |
Gains losses not affecting retained earnings | 20.79%-167.6M | 20.79%-167.6M | 17.52%-219.9M | 18.04%-178.1M | -9.54%-202.1M | -31.76%-211.6M | -31.76%-211.6M | -55.91%-266.6M | -42.03%-217.3M | -7.89%-184.5M |
Total stockholders'equity | 11.99%2.27B | 11.99%2.27B | 12.06%2.17B | 9.96%2.18B | 1.97%2.1B | 0.52%2.03B | 0.52%2.03B | -1.84%1.94B | 0.51%1.98B | 5.14%2.06B |
Total equity | 11.99%2.27B | 11.99%2.27B | 12.06%2.17B | 9.96%2.18B | 1.97%2.1B | 0.52%2.03B | 0.52%2.03B | -1.84%1.94B | 0.51%1.98B | 5.14%2.06B |
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