(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 | 6.29%100.18M | 6.29%100.18M | -12.51%109.24M | 22.10%106.63M | -45.41%83.07M | -27.92%94.26M | -27.92%94.26M | -11.63%124.87M | -44.92%87.33M | -6.92%152.19M |
-Cash and cash equivalents | 6.29%100.18M | 6.29%100.18M | -12.51%109.24M | 22.10%106.63M | -45.41%83.07M | -27.92%94.26M | -27.92%94.26M | -11.63%124.87M | -44.92%87.33M | -6.92%152.19M |
Receivables | -8.06%266.1M | -8.06%266.1M | -4.96%257.03M | -13.68%250.16M | -12.61%256.47M | -11.96%289.42M | -11.96%289.42M | -10.16%270.44M | -0.56%289.81M | 6.35%293.46M |
-Accounts receivable | -8.06%266.1M | -8.06%266.1M | -4.96%257.03M | -13.68%250.16M | -12.61%256.47M | -11.96%289.42M | -11.96%289.42M | -10.16%270.44M | -0.56%289.81M | 6.35%293.46M |
Inventory | -40.75%26.79M | -40.75%26.79M | -20.97%29.91M | -15.81%29.45M | 12.76%41.88M | 20.08%45.22M | 20.08%45.22M | 13.02%37.85M | 1.29%34.98M | 14.44%37.14M |
Prepaid assets | -21.63%36.21M | -21.63%36.21M | -28.19%50.33M | -31.23%51.85M | -39.61%48.04M | --46.21M | --46.21M | -37.25%70.09M | -33.44%75.39M | -32.63%79.55M |
Other current assets | -54.23%14.96M | -54.23%14.96M | --17.11M | --43.69M | --21.4M | -59.21%32.68M | -59.21%32.68M | ---- | ---- | ---- |
Total current assets | -12.51%444.24M | -12.51%444.24M | -7.87%463.62M | -1.18%481.79M | -19.83%450.86M | -12.04%507.78M | -12.04%507.78M | -14.34%503.25M | -18.45%487.52M | -4.68%562.35M |
Non current assets | ||||||||||
Net PPE | -14.55%460.82M | -14.55%460.82M | -16.52%477.23M | -24.16%477.58M | -19.71%523.74M | -21.53%539.32M | -21.53%539.32M | -22.88%571.7M | -21.36%629.74M | -22.23%652.35M |
-Gross PPE | -11.40%797.23M | -11.40%797.23M | -7.56%850.46M | -13.63%865.5M | -9.55%903.27M | -12.11%899.84M | -12.11%899.84M | -16.70%920.07M | -13.86%1B | -17.38%998.62M |
-Accumulated depreciation | 6.69%-336.41M | 6.69%-336.41M | -7.14%-373.23M | -4.17%-387.92M | -9.60%-379.52M | -7.14%-360.52M | -7.14%-360.52M | 4.09%-348.36M | -2.67%-372.38M | 6.39%-346.27M |
Goodwill and other intangible assets | -7.70%1.06B | -7.70%1.06B | -8.27%1.08B | -8.58%1.1B | -8.92%1.13B | -8.05%1.15B | -8.05%1.15B | -7.77%1.18B | -7.50%1.21B | -7.26%1.24B |
-Goodwill | 0.13%533.88M | 0.13%533.88M | -0.86%533.26M | -1.24%533.8M | -1.37%533.47M | -0.10%533.17M | -0.10%533.17M | 0.77%537.9M | 1.17%540.49M | 1.25%540.89M |
-Other intangible assets | -14.51%524.35M | -14.51%524.35M | -14.51%545.74M | -14.54%569.76M | -14.81%591.69M | -13.99%613.36M | -13.99%613.36M | -13.92%638.34M | -13.51%666.68M | -12.95%694.52M |
Non current deferred assets | -34.43%37.13M | -34.43%37.13M | --57.28M | --71.73M | 183.40%73.12M | 74.75%56.62M | 74.75%56.62M | --0 | --0 | -75.01%25.8M |
Other non current assets | 26.18%180.84M | 26.18%180.84M | -25.27%172.24M | -47.70%172.19M | -49.42%155.56M | -49.58%143.32M | -49.58%143.32M | -5.04%230.47M | 55.57%329.23M | 61.60%307.53M |
Total non current assets | -7.89%1.74B | -7.89%1.74B | -9.74%1.79B | -15.75%1.83B | -15.47%1.88B | -16.22%1.89B | -16.22%1.89B | -14.82%1.98B | -8.83%2.17B | -9.88%2.22B |
Total assets | -8.87%2.18B | -8.87%2.18B | -9.36%2.25B | -13.07%2.31B | -16.35%2.33B | -15.36%2.39B | -15.36%2.39B | -14.72%2.48B | -10.77%2.65B | -8.87%2.78B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -24.29%152.21M | -24.29%152.21M | -3.64%170.59M | 8.90%169.77M | 5.89%167.23M | 9.68%201.03M | 9.68%201.03M | 8.01%177.05M | -9.17%155.89M | -5.06%157.93M |
-accounts payable | -24.79%142.22M | -24.79%142.22M | -2.07%159.28M | 14.59%159.19M | 12.18%154.86M | 20.25%189.09M | 20.25%189.09M | 20.65%162.65M | -3.41%138.92M | 0.34%138.05M |
-Total tax payable | -16.33%9.99M | -16.33%9.99M | -21.46%11.31M | -37.66%10.58M | -37.78%12.37M | -54.15%11.94M | -54.15%11.94M | -50.52%14.4M | -38.98%16.97M | -30.91%19.89M |
Current accrued expenses | -3.12%39.66M | -3.12%39.66M | -0.30%57.46M | -5.10%43.33M | -4.63%57.96M | -9.18%40.94M | -9.18%40.94M | -6.96%57.63M | -34.55%45.66M | -23.77%60.77M |
Current debt and capital lease obligation | 3.98%109.52M | 3.98%109.52M | 27.59%116.26M | 81.29%110.31M | 69.74%106.7M | 51.64%105.32M | 51.64%105.32M | -13.18%91.12M | -42.94%60.85M | -22.45%62.86M |
-Current debt | 5.46%63.75M | 5.46%63.75M | -23.90%69.34M | 4.78%63.75M | -3.83%60.45M | -12.96%60.45M | -12.96%60.45M | -13.18%91.12M | -42.94%60.85M | -22.45%62.86M |
-Current capital lease obligation | 1.99%45.76M | 1.99%45.76M | --46.92M | --46.56M | --46.25M | --44.87M | --44.87M | ---- | ---- | ---- |
Current deferred liabilities | -21.57%120.5M | -21.57%120.5M | -20.41%128.6M | -21.04%137.48M | -23.64%141.72M | -16.87%153.65M | -16.87%153.65M | -17.67%161.59M | -5.69%174.11M | -2.68%185.58M |
Other current liabilities | 61.66%10.05M | 61.66%10.05M | -89.09%5.8M | -88.72%5.61M | -86.75%6.23M | -87.86%6.22M | -87.86%6.22M | -2.94%53.14M | -0.48%49.7M | -2.89%47M |
Current liabilities | -13.54%533.51M | -13.54%533.51M | -13.49%561.18M | -8.20%555.7M | -12.81%559.56M | -6.87%617.04M | -6.87%617.04M | -9.06%648.66M | -12.66%605.36M | -7.99%641.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -10.28%1.18B | -10.28%1.18B | -9.99%1.21B | -9.98%1.26B | -9.91%1.29B | -6.87%1.32B | -6.87%1.32B | -4.50%1.34B | -5.39%1.4B | -8.17%1.43B |
-Long term debt | -10.94%980.87M | -10.94%980.87M | -10.63%993.27M | -8.92%1.06B | -9.28%1.07B | -5.29%1.1B | -5.29%1.1B | -2.63%1.11B | -4.89%1.16B | -8.03%1.18B |
-Long term capital lease obligation | -6.95%203.87M | -6.95%203.87M | -6.89%212.68M | -15.07%205.75M | -12.93%215.5M | -14.06%219.11M | -14.06%219.11M | -12.63%228.41M | -7.67%242.26M | -8.84%247.49M |
Non current deferred liabilities | 40.93%2.03M | 40.93%2.03M | --0 | --0 | --0 | -95.01%1.44M | -95.01%1.44M | -66.57%7.16M | -52.58%10.7M | -28.07%11.71M |
Employee benefits | -15.87%42.66M | -15.87%42.66M | -33.29%43.97M | -28.96%47.99M | -29.45%49.16M | -29.51%50.71M | -29.51%50.71M | -25.23%65.91M | -24.96%67.55M | -27.06%69.69M |
Other non current liabilities | -6.98%100.99M | -6.98%100.99M | 4.95%112.23M | 3.74%113.7M | -4.27%113.66M | -7.54%108.56M | -7.54%108.56M | -24.47%106.94M | -30.51%109.6M | -21.58%118.72M |
Total non current liabilities | -10.18%1.33B | -10.18%1.33B | -10.38%1.36B | -10.45%1.42B | -10.98%1.45B | -9.46%1.48B | -9.46%1.48B | -8.11%1.52B | -9.26%1.59B | -10.46%1.63B |
Total liabilities | -11.16%1.86B | -11.16%1.86B | -11.31%1.92B | -9.83%1.98B | -11.50%2.01B | -8.71%2.1B | -8.71%2.1B | -8.40%2.17B | -10.22%2.2B | -9.77%2.27B |
Shareholders'equity | ||||||||||
Share capital | 3.46%1.59M | 3.46%1.59M | 3.73%1.58M | 3.80%1.58M | 4.64%1.58M | 6.02%1.53M | 6.02%1.53M | 5.60%1.53M | 5.53%1.53M | 4.57%1.51M |
-common stock | 3.46%1.59M | 3.46%1.59M | 3.73%1.58M | 3.80%1.58M | 4.64%1.58M | 6.02%1.53M | 6.02%1.53M | 5.60%1.53M | 5.53%1.53M | 4.57%1.51M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -2.78%-1.03B | -2.78%-1.03B | 2.70%-1B | -2.42%-1B | -7.00%-989.06M | -8.47%-999.4M | -8.47%-999.4M | -14.82%-1.03B | -7.05%-978.05M | 0.47%-924.37M |
Paid-in capital | 1.19%1.43B | 1.19%1.43B | 1.13%1.42B | 1.14%1.42B | 1.14%1.41B | 0.67%1.41B | 0.67%1.41B | 0.49%1.41B | 0.53%1.4B | -1.72%1.4B |
Less: Treasury stock | 18.02%17.39M | 18.02%17.39M | 18.26%17.39M | 18.16%17.37M | 49.54%16.88M | 80.80%14.74M | 80.80%14.74M | 111.90%14.71M | 111.97%14.7M | 70.75%11.29M |
Gains losses not affecting retained earnings | 35.26%-65.54M | 35.26%-65.54M | -58.51%-75.77M | -257.64%-73.69M | -270.41%-87.94M | -268.72%-101.23M | -268.72%-101.23M | -196.39%-47.8M | -13.45%46.75M | -3.71%51.61M |
Total stockholders'equity | 7.45%317.79M | 7.45%317.79M | 4.18%326.52M | -28.55%327.36M | -37.65%321.1M | -44.42%295.74M | -44.42%295.74M | -42.48%313.41M | -13.57%458.17M | -4.92%514.98M |
Noncontrolling interests | -27.91%-472K | -27.91%-472K | -72.69%-468K | -77.19%-466K | -80.48%-453K | 85.15%-369K | 85.15%-369K | 87.73%-271K | 87.28%-263K | 84.89%-251K |
Total equity | 7.43%317.31M | 7.43%317.31M | 4.12%326.05M | -28.61%326.9M | -37.71%320.64M | -44.23%295.37M | -44.23%295.37M | -42.29%313.14M | -13.28%457.91M | -4.68%514.73M |
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